WINTRUST FINANCIAL CORP (WTFC)
SIC breadcrumb: Finance, Insurance, And Real Estate > Depository Institutions > SIC 6022 State Commercial Banks
SEC company page: https://www.sec.gov/edgar/browse/?CIK=1015328. Latest filing source: 0001015328-26-000007.
Informational only - descriptive public-record data, not investment advice.
Business
Read WTFC's verbatim Item 1 Business section from its latest 10-K: Business.
Risk Factors
Read WTFC's verbatim Item 1A Risk Factors from its latest 10-K: Risk Factors.
Selected Fundamentals
| Metric | Value | Unit | FY | Filed |
|---|---|---|---|---|
| Revenue | 3,728,033,000 | USD | 2025 | 2026-02-26 |
| Net income | 823,844,000 | USD | 2025 | 2026-02-26 |
| Assets | 71,142,046,000 | USD | 2025 | 2026-02-26 |
Financials
Annual standardized facts from SEC companyfacts as of latest extracted filing date 2026-02-26. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001015328.json. Derived margins, ratios, and free cash flow are computed from the extracted annual SEC facts.
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 812,457,000 | 946,468,000 | 1,170,810,000 | 1,385,142,000 | 1,293,020,000 | 1,275,484,000 | 1,747,443,000 | 2,893,114,000 | 3,477,597,000 | 3,728,033,000 |
| Net income | 206,875,000 | 257,682,000 | 343,166,000 | 355,697,000 | 292,990,000 | 466,151,000 | 509,682,000 | 622,626,000 | 695,045,000 | 823,844,000 |
| Diluted EPS | 3.66 | 4.40 | 5.86 | 6.03 | 4.68 | 7.58 | 8.02 | 9.58 | 10.31 | 11.40 |
| Operating cash flow | 310,966,000 | 401,626,000 | 377,182,000 | 265,993,000 | -518,465,000 | 1,130,872,000 | 1,375,000,000 | 744,376,000 | 721,557,000 | 910,348,000 |
| Capital expenditures | 33,923,000 | 59,194,000 | 68,273,000 | 82,021,000 | 63,646,000 | 57,075,000 | 53,449,000 | 46,406,000 | 86,032,000 | 49,951,000 |
| Dividends paid | 38,568,000 | 40,543,000 | 50,987,000 | 65,110,000 | 85,890,000 | 98,629,000 | 108,210,000 | 125,690,000 | 143,280,000 | 169,423,000 |
| Assets | 25,668,553,000 | 27,915,970,000 | 31,244,849,000 | 36,620,583,000 | 45,080,768,000 | 50,142,143,000 | 52,949,649,000 | 56,259,934,000 | 64,879,668,000 | 71,142,046,000 |
| Liabilities | 22,972,936,000 | 24,939,031,000 | 27,977,279,000 | 32,929,333,000 | 40,964,773,000 | 45,643,455,000 | 48,152,811,000 | 50,860,408,000 | 58,535,371,000 | 63,883,331,000 |
| Stockholders' equity | 2,695,617,000 | 2,976,939,000 | 3,267,570,000 | 3,691,250,000 | 4,115,995,000 | 4,498,688,000 | 4,796,838,000 | 5,399,526,000 | 6,344,297,000 | 7,258,715,000 |
| Free cash flow | 277,043,000 | 342,432,000 | 308,909,000 | 183,972,000 | -582,111,000 | 1,073,797,000 | 1,321,551,000 | 697,970,000 | 635,525,000 | 860,397,000 |
Ratios
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 25.46% | 27.23% | 29.31% | 25.68% | 22.66% | 36.55% | 29.17% | 21.52% | 19.99% | 22.10% |
| Return on equity | 7.67% | 8.66% | 10.50% | 9.64% | 7.12% | 10.36% | 10.63% | 11.53% | 10.96% | 11.35% |
| Return on assets | 0.81% | 0.92% | 1.10% | 0.97% | 0.65% | 0.93% | 0.96% | 1.11% | 1.07% | 1.16% |
| Liabilities / equity | 8.52 | 8.38 | 8.56 | 8.92 | 9.95 | 10.15 | 10.04 | 9.42 | 9.23 | 8.80 |
Industry Peer Context
Net margin peer context
ROE peer context
ROA peer context
Financial Bridges
Free cash flow = operating cash flow - capital expenditures
Figure provenance: SEC companyfacts FY 2025. Operating cash flow: accession 0001015328-26-000007; concept NetCashProvidedByUsedInOperatingActivities; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities | Capital expenditures: accession 0001015328-26-000007; concept PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:PaymentsToAcquirePropertyPlantAndEquipment | Free cash flow: accession 0001015328-26-000007; concept NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment
Financial Charts
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001015328-26-000007; filed 2026-02-26. Concept: InterestAndDividendIncomeOperating. Source concepts: us-gaap:InterestAndDividendIncomeOperating.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001015328-26-000007; filed 2026-02-26. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001015328-26-000007; filed 2026-02-26. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001015328-26-000007; filed 2026-02-26. Concept: NetCashProvidedByUsedInOperatingActivities. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001015328-26-000007; filed 2026-02-26. Concept: PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001015328-26-000007; filed 2026-02-26. Concept: PaymentsOfDividends. Source concepts: us-gaap:PaymentsOfDividends.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001015328-26-000007; filed 2026-02-26. Concept: Assets. Source concepts: us-gaap:Assets.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001015328-26-000007; filed 2026-02-26. Concept: Liabilities. Source concepts: us-gaap:Liabilities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001015328-26-000007; filed 2026-02-26. Concept: StockholdersEquity. Source concepts: us-gaap:StockholdersEquity.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001015328-26-000007; filed 2026-02-26. Concept: NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.
Quarterly
Quarterly standardized facts from SEC companyfacts as of latest extracted filing date 2026-05-06. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001015328.json.
| Quarter | End Date | Revenue | Net Income | Diluted EPS | Method |
|---|---|---|---|---|---|
| 2022-Q2 | 2022-06-30 | 1.49 | reported discrete quarter | ||
| 2022-Q3 | 2022-09-30 | 2.21 | reported discrete quarter | ||
| 2023-Q1 | 2023-03-31 | 2.80 | reported discrete quarter | ||
| 2023-Q2 | 2023-06-30 | 697,176,000 | 154,750,000 | 2.38 | reported discrete quarter |
| 2023-Q3 | 2023-09-30 | 762,400,000 | 164,198,000 | 2.53 | reported discrete quarter |
| 2023-Q4 | 2023-12-31 | 793,848,000 | 123,480,000 | derived Q4 = FY annual - nine-month YTD | |
| 2024-Q1 | 2024-03-31 | 805,513,000 | 187,294,000 | 2.89 | reported discrete quarter |
| 2024-Q2 | 2024-06-30 | 849,979,000 | 152,388,000 | 2.32 | reported discrete quarter |
| 2024-Q3 | 2024-09-30 | 908,604,000 | 170,001,000 | 2.47 | reported discrete quarter |
| 2024-Q4 | 2024-12-31 | 913,501,000 | 185,362,000 | derived Q4 = FY annual - nine-month YTD | |
| 2025-Q1 | 2025-03-31 | 886,965,000 | 189,039,000 | 2.69 | reported discrete quarter |
| 2025-Q2 | 2025-06-30 | 920,908,000 | 195,527,000 | 2.78 | reported discrete quarter |
| 2025-Q3 | 2025-09-30 | 963,834,000 | 216,254,000 | 2.78 | reported discrete quarter |
| 2025-Q4 | 2025-12-31 | 956,326,000 | 223,024,000 | derived Q4 = FY annual - nine-month YTD | |
| 2026-Q1 | 2026-03-31 | 927,560,000 | 227,388,000 | 3.22 | reported discrete quarter |
Quarterly Charts
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001015328-26-000014; filed 2026-05-06. Concept: InterestAndDividendIncomeOperating. Source concepts: us-gaap:InterestAndDividendIncomeOperating.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001015328-26-000014; filed 2026-05-06. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001015328-26-000014; filed 2026-05-06. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Macro Cross-References
- CPIAUCSL - Consumer Price Index for All Urban Consumers: All Items in U.S. City Average
- UNRATE - Unemployment Rate
- FEDFUNDS - Federal Funds Effective Rate
- CES0500000003 - Average Hourly Earnings of All Employees, Total Private
- DFEDTARU - Federal Funds Target Range - Upper Limit
- DFEDTARL - Federal Funds Target Range - Lower Limit
- DGS3MO - Market Yield on U.S. Treasury Securities at 3-Month Constant Maturity
- DGS2 - Market Yield on U.S. Treasury Securities at 2-Year Constant Maturity
- DGS10 - Market Yield on U.S. Treasury Securities at 10-Year Constant Maturity
- DGS30 - Market Yield on U.S. Treasury Securities at 30-Year Constant Maturity
- T10Y2Y - 10-Year Treasury Constant Maturity Minus 2-Year Treasury Constant Maturity
- CPILFESL - Consumer Price Index for All Urban Consumers: All Items Less Food and Energy
- CPIUFDSL - Consumer Price Index for All Urban Consumers: Food
- CPIENGSL - Consumer Price Index for All Urban Consumers: Energy
- CUSR0000SAH1 - Consumer Price Index for All Urban Consumers: Shelter
- PCEPI - Personal Consumption Expenditures: Chain-type Price Index
- PCEPILFE - Personal Consumption Expenditures Excluding Food and Energy: Chain-type Price Index
- PPIACO - Producer Price Index by Commodity: All Commodities
- T10YIE - 10-Year Breakeven Inflation Rate
- U6RATE - Total Unemployed, Plus All Marginally Attached Workers Plus Total Employed Part Time for Economic Reasons
- PAYEMS - All Employees, Total Nonfarm
- CIVPART - Labor Force Participation Rate
- EMRATIO - Employment-Population Ratio
- UNEMPLOY - Unemployed
- CE16OV - Employment Level
- ICSA - Initial Claims
- JTSJOL - Job Openings: Total Nonfarm
- JTSQUR - Quits: Total Nonfarm
- GDPC1 - Real Gross Domestic Product
- A191RL1Q225SBEA - Real Gross Domestic Product: Percent Change from Preceding Period
- INDPRO - Industrial Production: Total Index
- TCU - Capacity Utilization: Total Index
- HOUST - New Privately-Owned Housing Units Started: Total Units
- PERMIT - New Privately-Owned Housing Units Authorized in Permit-Issuing Places: Total Units
- RSAFS - Advance Retail Sales: Retail Trade
- PCE - Personal Consumption Expenditures
- DSPIC96 - Real Disposable Personal Income
- PSAVERT - Personal Saving Rate
- M2SL - M2
- BOPGSTB - U.S. International Trade in Goods and Services: Balance
- MSPUS - Median Sales Price of Houses Sold for the United States
- HSN1F - New One Family Houses Sold: United States
- RHORUSQ156N - Homeownership Rate in the United States
- TTLCONS - Total Construction Spending: Total Construction in the United States
- RRVRUSQ156N - Rental Vacancy Rate in the United States
- TOTALSL - Total Consumer Credit Owned and Securitized
- REVOLSL - Revolving Consumer Credit Owned and Securitized
- DRCCLACBS - Delinquency Rate on Credit Card Loans, All Commercial Banks
- GDP - Gross Domestic Product
- GPDI - Gross Private Domestic Investment
- GCE - Government Consumption Expenditures and Gross Investment
- PCEC - Personal Consumption Expenditures
- NETEXP - Net Exports of Goods and Services
- GFDEBTN - Federal Debt: Total Public Debt
- GFDEGDQ188S - Federal Debt: Total Public Debt as Percent of Gross Domestic Product
- FYFSD - Federal Surplus or Deficit
- FGRECPT - Federal Government Current Receipts
- FGEXPND - Federal Government: Current Expenditures
- MANEMP - All Employees, Manufacturing
- USCONS - All Employees, Construction
- USTRADE - All Employees, Retail Trade
- USFIRE - All Employees, Financial Activities
- USGOVT - All Employees, Government
- AWHAETP - Average Weekly Hours of All Employees, Total Private
- DGORDER - Manufacturers' New Orders: Durable Goods
- NEWORDER - Manufacturers' New Orders: Nondefense Capital Goods Excluding Aircraft
- BUSINV - Total Business Inventories
- EXPGS - Exports of Goods and Services
- IMPGS - Imports of Goods and Services
- IR - Import Price Index (End Use): All Commodities
- PPIFIS - Producer Price Index by Commodity: Final Demand
Latest quarter (10-Q)
Latest 10-Q source: 0001015328-26-000014.
ITEM 2
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS
The following discussion and analysis of the financial condition of Wintrust Financial Corporation and its subsidiaries (collectively, “Wintrust” or the “Company”) as of March 31, 2026 compared with December 31, 2025 and March 31, 2025, and the results of operations for the three month periods ended March 31, 2026 and March 31, 2025, should be read in conjunction with the unaudited consolidated financial statements and notes contained in this report and the risk factors discussed under Item 1A of the Company’s Annual Report on Form 10-K for the year ended December 31, 2025 (“2025 Form 10-K”) and in Part II, Item 1A, of this Form 10-Q. This discussion contains forward-looking statements that involve risks and uncertainties and, as such, future results could differ significantly from management’s current expectations. See the last section of this discussion for further information on forward-looking statements.
Introduction
Wintrust is a financial holding company that provides traditional community and commercial banking services and offers a full array of wealth management services, primarily to customers in the Chicago metropolitan area, southern Wisconsin, northwest Indiana, and west Michigan, and operates other financing businesses on a national basis and in Canada through several non-bank businesses.
Overview
First Quarter Highlights
The Company recorded net income of $227.4 million for the first quarter of 2026 compared to $189.0 million in the first quarter of 2025. The results for the first quarter of 2026 demonstrate increased net interest income due to growth in earning assets as well as the Company’s ability to navigate disruptions in the current economic environment during the period due to the Company’s strong deposit franchise and balanced business model. Partially offsetting the increase in net interest income was an increase in non-interest expense. The increase in non-interest expense was a result of additional expenses to support growth. Comprehensive income includes 1) net income as presented on the Company’s Consolidated Statements of Income and 2) other comprehensive income or loss from unrealized gains and losses on the Company’s available-for-sale investment securities portfolios and derivative contracts designated as cash flow hedges as well as foreign currency translation adjustments. Comprehensive income totaled $156.3 million for the first quarter of 2026 compared to $287.4 million for the first quarter of 2025.
The Company increased its loan portfolio from $48.7 billion at March 31, 2025 and $53.1 billion at December 31, 2025 to $54.1 billion at March 31, 2026. The increase in the current period compared to the prior periods was a result of growth in several portfolios, including the commercial, commercial real estate, and residential real estate loans held for investment portfolios. For more information regarding changes in the Company’s loan portfolio, see Financial Condition – Interest Earning Assets and Note (6) “Loans” of the Consolidated Financial Statements in Item 1 of this report.
The Company recorded net interest income of $579.0 million in the first quarter of 2026 compared to $526.5 million in the first quarter of 2025. This increase in net interest income recorded in the first quarter of 2026 compared to the first quarter of 2025 resulted primarily from growth in earning assets, specifically a $5.0 billion increase in average loans. Net interest margin held steady at 3.54% (3.56% on a fully taxable-equivalent basis, non-GAAP) in the first quarter of 2026 and 2025 (see “Net Interest Income” for further detail).
Non-interest income totaled $134.1 million in the first quarter of 2026 compared to $116.6 million in the first quarter of 2025. The increase is primarily due to an increase in wealth management revenue of $8.0 million, an increase in operating lease income of $3.9 million, and an increase in mortgage banking revenue of $2.9 million in the first quarter of 2026 compared to the first quarter of 2025. This was partially offset by net losses on investment securities of $31,000 compared to approximately $3.2 million in net gains recognized in the first quarter of 2025 (see “Non-Interest Income” for further detail).
Non-interest expense totaled $382.6 million in the first quarter of 2026, an increase of $16.5 million, or 5%, compared to the first quarter of 2025. This increase compared to the first quarter of 2025 was primarily attributable to increased salaries and employee benefits of $16.9 million (see “Non-Interest Expense” for further detail).
Management considers the maintenance of adequate liquidity to be important to the management of risk. Accordingly, during the first quarter of 2026, the Company continued its practice of maintaining appropriate funding capacity to provide the
44
Table of Contents
Company with adequate liquidity for its ongoing operations. In this regard, the Company benefited from its strong deposit base, a liquid investment portfolio and its access to funding from a variety of external funding sources. See “Shareholders’ Equity”, “Deposits” and “Other Funding Sources” for additional information regarding liquidity sources.
RESULTS OF OPERATIONS
Earnings Summary
The Company’s key operating measures and growth rates for the three months ended March 31, 2026, as compared to the same period last year, are shown below:
| Three months ended | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands, except per share data) | March 31, 2026 | March 31, 2025 | Percentage (%) or Basis Point (bp) Change | |||||||
| Net income | $ | 227,388 | $ | 189,039 | 20 | % | ||||
| Pre-tax income, excluding provision for credit losses (non-GAAP) (1) | 330,534 | 277,018 | 19 | |||||||
| Net income per common share—Diluted | 3.22 | 2.69 | 20 | |||||||
| Net revenue (2) | 713,166 | 643,108 | 11 | |||||||
| Net interest income | 579,024 | 526,474 | 10 | |||||||
| Net interest margin | 3.54 | % | 3.54 | % | — | bps | ||||
| Net interest margin - fully taxable-equivalent (non-GAAP) (1) | 3.56 | 3.56 | — | |||||||
| Net overhead ratio (3) | 1.44 | 1.58 | (14) | |||||||
| Return on average assets | 1.32 | 1.20 | 12 | |||||||
| Return on average common equity | 12.76 | 12.21 | 55 | |||||||
| Return on average tangible common equity (non-GAAP) (1) | 14.89 | 14.72 | 17 | |||||||
| At end of period | ||||||||||
| Total assets | $ | 72,157,433 | $ | 65,870,066 | 10 | % | ||||
| Total loans, excluding loans held-for-sale | 54,071,292 | 48,708,390 | 11 | |||||||
| Total loans, including loans held-for-sale | 54,454,697 | 49,025,194 | 11 | |||||||
| Total deposits | 58,914,382 | 53,570,038 | 10 | |||||||
| Total shareholders’ equity | 7,378,100 | 6,600,537 | 12 | |||||||
| Book value per common share (1) | 103.10 | 92.47 | 11 | |||||||
| Tangible common book value per share (1) | 89.90 | 78.83 | 14 | |||||||
| Market price per common share | 138.94 | 112.46 | 24 | |||||||
| Allowance for loan and unfunded lending-related commitment losses to total loans | 0.87 | % | 0.92 | % | (5) | bps |
(1)See following section titled “Supplemental Non-GAAP Financial Measures/Ratios” for additional information on this performance measure/ratio.
(2)Net revenue is net interest income plus non-interest income.
(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 total average assets. A lower ratio indicates a higher degree of efficiency.
Certain returns, yields, performance ratios, and quarterly growth rates are “annualized” throughout this report 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, balance sheet growth rates are most often expressed in terms of an annual rate. As such, 5% growth during a quarter would represent an annualized growth rate of 20%.
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 and pre-tax income, excluding provision for credit losses. 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 (“FTE”) 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
45
Table of Contents
ensures comparability of net interest income arising from both taxable and tax-exempt sources. Net interest income on a FTE 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 as a useful measurement of the Company’s core net income.
A reconciliation of certain non-GAAP performance measures and ratios used by the Company to evaluate and measure the Company’s performance to the most directly comparable GAAP financial measures is shown below:
[[GREPCENT_TABLE]]
[["","Three Months Ended"],["","March 31,","","December 31,","","March 31,"],["(Dollars and shares in thousands)","2026","","2025","","2025"],["Reconciliation of Non-GAAP Net Interest Margin and Efficiency Ratio:"],["(A) Interest Income (GAAP)","$","927,560","","","$","956,326","","","$","886,965"],["Taxable-equivalent adjustment:"],["- Loans","2,026","","","2,134","","","2,206"],["- Liquidity Management Assets","586","","","661","","","690"],["- Other Earning Assets","\u2014","","","\u2014","","","3"],["(B) Interest Income (non-GAAP)","$","930,172","","","$","959,121","","","$","889,864"],["(C) Interest Expense (GAAP)","348,536","","","372,452","","","360,491"],["(D) Net Interest Income (GAAP) (A minus C)","579,024","","","583,874","","","526,474"],["(E) Net Interest Income, fully taxable-equivalent (non-GAAP) (B minus C)","581,636","","","586,669","","","529,373"],["Net interest margin (GAAP)","3.54","%","","3.52","%","","3.54","%"],["Net interest margin, fully taxable-equivalent (non-GAAP)","3.56","","","3.54","","","3.56"],["(F) Non-interest income","$","134,142","","","$","130,390","","","$","116,634"],["(G
[Excerpt truncated for page length; source filing is linked above.]
Latest 10-K MD&A
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion highlights the significant factors affecting the operations and financial condition of Wintrust for the three years ended December 31, 2025. The detailed financial discussion focuses on 2025 results compared to 2024. This discussion and analysis should be read in conjunction with the Company’s Consolidated Financial Statements and Notes thereto within this Annual Report on Form 10-K.
For a discussion of 2024 results compared to 2023, refer to Part II, Item 7, “Management's Discussion and Analysis of Financial Condition and Results of Operations” of the Wintrust Annual Report on Form 10-K for the year ended December 31, 2024 filed on February 28, 2025.
OPERATING SUMMARY
Wintrust’s key measures of profitability and balance sheet changes are shown in the following table:
| Years Ended December 31, | Percentage (%) or Basis Point (bp) Change | Percentage (%) or Basis Point (bp) Change | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands, except per share data) | 2025 | 2024 | 2023 | 2024 to 2025 | 2023 to 2024 | |||||||||||||
| Net income | $ | 823,844 | $ | 695,045 | $ | 622,626 | 19 | % | 12 | % | ||||||||
| Pre-tax income, excluding provision for credit losses (non-GAAP) (1) | 1,213,960 | 1,048,136 | 959,471 | 16 | 9 | |||||||||||||
| Net income per common share — Diluted | 11.40 | 10.31 | 9.58 | 11 | 8 | |||||||||||||
| Net revenue (2) | 2,725,992 | 2,450,860 | 2,271,970 | 11 | 8 | |||||||||||||
| Net interest income | 2,224,052 | 1,962,535 | 1,837,864 | 13 | 7 | |||||||||||||
| Net interest margin | 3.52 | % | 3.51 | % | 3.66 | % | 1 | bp | (15) | bps | ||||||||
| Net interest margin - fully taxable-equivalent (non-GAAP) (1) | 3.53 | 3.53 | 3.68 | — | (15) | |||||||||||||
| Net overhead ratio (3) | 1.51 | 1.54 | 1.64 | (3) | (10) | |||||||||||||
| Non-interest income to average assets | 0.75 | 0.82 | 0.81 | (7) | 1 | |||||||||||||
| Non-interest expense to average assets | 2.26 | 2.36 | 2.45 | (10) | (9) | |||||||||||||
| Return on average assets | 1.23 | 1.17 | 1.16 | 6 | 1 | |||||||||||||
| Return on average common equity | 12.13 | 12.32 | 12.90 | (19) | (58) | |||||||||||||
| Return on average tangible common equity (non-GAAP) (1) | 14.43 | 14.58 | 15.23 | (15) | (65) | |||||||||||||
| At end of period | ||||||||||||||||||
| Total assets | $ | 71,142,046 | $ | 64,879,668 | $ | 56,259,934 | 10 | % | 15 | % | ||||||||
| Total loans, excluding loans held-for-sale | 53,105,101 | 48,055,037 | 42,131,831 | 11 | 14 | |||||||||||||
| Total deposits | 57,717,191 | 52,512,349 | 45,397,170 | 10 | 16 | |||||||||||||
| Total shareholders’ equity | 7,258,715 | 6,344,297 | 5,399,526 | 14 | 17 | |||||||||||||
| Average loans to average deposits ratio | 92.6 | % | 93.8 | % | 93.1 | % | (120) | bps | 70 | bps | ||||||||
| Book value per common share (1) | $ | 102.03 | $ | 89.21 | $ | 81.43 | 14 | % | 10 | % | ||||||||
| Tangible book value per common share (non-GAAP) (1) | 88.66 | 75.39 | 70.33 | 18 | 7 | |||||||||||||
| Common equity to assets ratio (1) | 9.6 | % | 9.1 | % | 8.9 | % | 50 | bps | 20 | bps | ||||||||
| Tangible common equity ratio (non-GAAP) (1) | 8.5 | 7.8 | 7.7 | 70 | 10 | |||||||||||||
| Market price per common share | $ | 139.82 | $ | 124.71 | $ | 92.75 | 12 | % | 34 | % | ||||||||
| Allowance for loan and unfunded lending-related commitment losses to total loans | 0.87 | % | 0.91 | % | 1.01 | % | (4) | bps | (10) | bps | ||||||||
| Non-performing loans to total loans | 0.35 | 0.36 | 0.33 | (1) | 3 |
(1)See “Non-GAAP Financial Measures/Ratios” for additional information on this performance measure/ratio.
(2)Net revenue is net interest income plus non-interest income.
(3)The net overhead ratio is calculated by netting total non-interest expense and total non-interest income and dividing by that period’s total average assets. A lower ratio indicates a higher degree of efficiency.
Please refer to the Consolidated Results of Operations section later in this discussion for an analysis of the Company’s operations for the past three years.
| Column 1 | Column 2 |
|---|---|
| 48 |
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 and pre-tax income, excluding provision for credit losses. 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 (“FTE”) 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 FTE 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 as a useful measurement of the Company’s core net income.
| Column 1 | Column 2 |
|---|---|
| 49 |
The following table presents a reconciliation of certain non-GAAP performance measures and ratios used by the Company to evaluate and measure the Company’s performance to the most directly comparable GAAP financial measures for the last three years.
| Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars and shares in thousands, except per share data) | 2025 | 2024 | 2023 | ||||||||
| Reconciliation of Non-GAAP Net Interest Margin and Efficiency Ratio: | |||||||||||
| (A) Interest Income (GAAP) | $ | 3,728,033 | $ | 3,477,597 | $ | 2,893,114 | |||||
| Taxable-equivalent adjustment: | |||||||||||
| -Loans | 8,694 | 9,377 | 7,827 | ||||||||
| -Liquidity management assets | 2,706 | 2,501 | 2,249 | ||||||||
| -Other earning assets | 3 | 12 | 10 | ||||||||
| (B) Interest Income (non-GAAP) | $ | 3,739,436 | $ | 3,489,487 | $ | 2,903,200 | |||||
| (C) Interest Expense (GAAP) | 1,503,981 | 1,515,062 | 1,055,250 | ||||||||
| (D) Net Interest Income (GAAP) (A minus C) | 2,224,052 | 1,962,535 | 1,837,864 | ||||||||
| (E) Net interest Income, fully taxable-equivalent (non-GAAP) (B minus C) | 2,235,455 | 1,974,425 | 1,847,950 | ||||||||
| Net interest margin (GAAP) | 3.52 | % | 3.51 | % | 3.66 | % | |||||
| Net interest margin, fully taxable-equivalent (non-GAAP) | 3.53 | 3.53 | 3.68 | ||||||||
| (F) Non-interest income | $ | 501,940 | $ | 488,325 | $ | 434,106 | |||||
| (G) Gains (losses) on investment securities, net | 8,323 | (2,602) | 1,525 | ||||||||
| (H) Non-interest expense | 1,512,032 | 1,402,724 | 1,312,499 | ||||||||
| Efficiency ratio (H/(D+F-G)) | 55.64 | % | 57.17 | % | 57.81 | % | |||||
| Efficiency ratio (non-GAAP) (H/(E+F-G)) | 55.40 | 56.90 | 57.55 | ||||||||
| Reconciliation of Non-GAAP Tangible Common Equity Ratio: | |||||||||||
| Total shareholders’ equity (GAAP) | $ | 7,258,715 | $ | 6,344,297 | $ | 5,399,526 | |||||
| Less: Non-convertible preferred stock (GAAP) | (425,000) | (412,500) | (412,500) | ||||||||
| Less: Acquisition-related intangible assets (GAAP) | (895,959) | (918,632) | (679,561) | ||||||||
| (I) Total tangible common shareholders’ equity (non-GAAP) | $ | 5,937,756 | $ | 5,013,165 | $ | 4,307,465 | |||||
| (J) Total assets (GAAP) | $ | 71,142,046 | $ | 64,879,668 | $ | 56,259,934 | |||||
| Less: Acquisition-related intangible assets (GAAP) | (895,959) | (918,632) | (679,561) | ||||||||
| (K) Total tangible assets (non-GAAP) | $ | 70,246,087 | $ | 63,961,036 | $ | 55,580,373 | |||||
| Common equity to assets ratio (GAAP) (L/J) | 9.6 | % | 9.1 | % | 8.9 | % | |||||
| Tangible common equity ratio (non-GAAP) (I/K) | 8.5 | 7.8 | 7.7 | ||||||||
| Reconciliation of Non-GAAP Tangible Book Value per Common Share: | |||||||||||
| Total shareholders’ equity (GAAP) | $ | 7,258,715 | $ | 6,344,297 | $ | 5,399,526 | |||||
| Less: Non-convertible preferred stock (GAAP) | (425,000) | (412,500) | (412,500) | ||||||||
| (L) Total common equity | $ | 6,833,715 | $ | 5,931,797 | $ | 4,987,026 | |||||
| (M) Actual common shares outstanding | 66,975 | 66,495 | 61,244 | ||||||||
| Book value per common share (L/M) | $ | 102.03 | $ | 89.21 | $ | 81.43 | |||||
| Tangible book value per common share (Non-GAAP) (I/M) | 88.66 | 75.39 | 70.33 | ||||||||
| Reconciliation of Non-GAAP Return on Average Tangible Common Equity: | |||||||||||
| (N) Net income applicable to common shares | $ | 774,154 | $ | 667,081 | $ | 594,662 | |||||
| Add: Acquisition-related intangible asset amortization | 21,393 | 12,095 | 5,498 | ||||||||
| Less: Tax effect of acquisition-related intangible asset amortization | (5,626) | (3,217) | (1,446) | ||||||||
| After-tax acquisition-related intangible asset amortization | 15,767 | 8,878 | 4,052 | ||||||||
| (O) Tangible net income applicable to common shares (non-GAAP) | $ | 789,921 | $ | 675,959 | $ | 598,714 | |||||
| Total average shareholders’ equity | $ | 6,863,474 | $ | 5,826,940 | $ | 5,023,153 | |||||
| Less: Average preferred stock | (480,068) | (412,500) | (412,500) | ||||||||
| (P) Total average common shareholders’ equity | $ | 6,383,406 | $ | 5,414,440 | $ | 4,610,653 | |||||
| Less: Average acquisition-related intangible assets | (908,464) | (778,283) | (679,802) | ||||||||
| (Q) Total average tangible common shareholders’ equity (non-GAAP) | $ | 5,474,942 | $ | 4,636,157 | $ | 3,930,851 | |||||
| Return on average common equity (N/P) | 12.13 | % | 12.32 | % | 12.90 | % | |||||
| Return on average tangible common equity (non-GAAP) (O/Q) | 14.43 | 14.58 | 15.23 | ||||||||
| Reconciliation of Non-GAAP Pre-Tax, Pre-Provision Income: | |||||||||||
| Income before taxes | $ | 1,118,407 | $ | 947,089 | $ | 845,081 | |||||
| Add: Provision for credit losses | 95,553 | 101,047 | 114,390 | ||||||||
| Pre-tax income, excluding provision for credit losses (non-GAAP) | $ | 1,213,960 | $ | 1,048,136 | $ | 959,471 |
| Column 1 | Column 2 |
|---|---|
| 50 |
| Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars and shares in thousands, except per share data) | 2025 | 2024 | 2023 | ||||||||
| Reconciliation of Non-GAAP Net Income per Common Share: | |||||||||||
| Net income | $ | 823,844 | $ | 695,045 | $ | 622,626 | |||||
| Preferred stock dividends | 35,644 | 27,964 | 27,964 | ||||||||
| Preferred stock redemption | 14,046 | — | — | ||||||||
| (R) Net income applicable to common shares | $ | 774,154 | $ | 667,081 | $ | 594,662 | |||||
| (S) Weighted average common shares outstanding | 66,896 | 63,685 | 61,149 | ||||||||
| Dilutive potential common shares | 998 | 1,016 | 938 | ||||||||
| (T) Average common shares and dilutive common shares | 67,894 | 64,701 | 62,087 | ||||||||
| Net income per common share - Basic (R/S) | $ | 11.57 | $ | 10.47 | $ | 9.72 | |||||
| Net income per common share - Diluted (R/T) | $ | 11.40 | $ | 10.31 | $ | 9.58 | |||||
| Preferred stock series F excess one-time extended first dividend | $ | 4,927 | $ | — | $ | — | |||||
| Preferred stock redemption | 14,046 | — | — | ||||||||
| (U) Total non-recurring preferred stock offering impact (non-GAAP) | $ | 18,973 | $ | — | $ | — | |||||
| Net income per common share - Basic (non-GAAP) (R+U)/S | $ | 11.86 | $ | 10.47 | $ | 9.72 | |||||
| Net income per common share - Diluted (non-GAAP) (R+U)/T | $ | 11.68 | $ | 10.31 | $ | 9.58 |
| Column 1 | Column 2 |
|---|---|
| 51 |
OVERVIEW AND STRATEGY
2025 Highlights
The Company recorded net income of $823.8 million for the year of 2025 compared to $695.0 million and $622.6 million for the years of 2024 and 2023, respectively. The results for 2025 were driven by increased net interest income primarily due to increased growth in earning assets.
The Company increased its loan portfolio from $48.1 billion at December 31, 2024 to $53.1 billion at December 31, 2025. This increase was across all major loan portfolios. For more information regarding changes in the Company’s loan portfolio, see “Analysis of Financial Condition – Interest Earning Assets” and Note (4) “Loans” to the Consolidated Financial Statements presented under Item 8 of this Annual Report on Form 10-K.
The Company recorded net interest income of $2.2 billion in 2025 compared to $2.0 billion and $1.8 billion in 2024 and 2023, respectively. The higher level of net interest income recorded in 2025 compared to 2024 resulted primarily from a $7.4 billion increase in average earning assets (see “Net Interest Margin” section later in this Item 7 for further detail).
Non-interest income totaled $501.9 million in 2025, increasing $13.6 million, or 3%, compared to 2024. The increase in non-interest income in 2025 compared to 2024 was primarily attributable to service charges on deposits, gains on investment securities and fees from covered call options. This was offset by a decrease in other non-interest income which included a $20.0 million gain recognized in the first quarter of 2024 related to the sale of the Company’s RBA division within its wealth management business and a slight decrease in mortgage banking revenues (see “Non-Interest Income” section later in this Item 7 for further detail).
Non-interest expense totaled $1.5 billion in 2025, increasing $109.3 million, or 8%, compared to 2024. The increase compared to 2024 was primarily attributable to a $56.2 million increase in salary and employee benefits expense and a $19.6 million increase in software and equipment expense (see “Non-Interest Expense” section later in this Item 7 for further detail).
Management considers the maintenance of adequate liquidity to be important to the management of risk. Accordingly, during 2025, the Company continued its practice of maintaining appropriate funding capacity to provide the Company with adequate liquidity for its ongoing operations. In this regard, the Company benefited from its strong deposit base, a liquid investment portfolio and its access to funding from a variety of external funding sources. The Company had overnight liquid funds and interest-bearing deposits with banks of $3.6 billion and $4.9 billion at December 31, 2025 and 2024, respectively.
Economic Environment
In 2025, the Federal Reserve Open Market Committee continued its current cycle of reducing short term interest rates in part due to declining inflation. However, longer term interest rates did not experience a commensurate reduction resulting in an upward sloping yield curve. Although uncertainty prevails, overall economic forecasts improved resulting in generally favorable credit trends for banks. The Company has employed certain strategies to manage net income in the current environment, including those discussed below.
Net Interest Income
The Company has leveraged its operating strengths to grow its earning assets base while maintaining a stable net interest margin in 2025. In 2025, the Company’s net interest margin increased to 3.52% (3.53% on a fully tax-equivalent basis, non-GAAP) as compared to 3.51% (3.53% on a fully tax-equivalent basis, non-GAAP) in 2024, as the Company was able to reprice deposits to offset the impact of earning asset repricing. Significant growth in earning assets resulted in the Company’s net interest income increasing by $261.5 million in 2025 compared to 2024. The magnitude of potential changes in net interest income in various interest rate scenarios has continued to remain relatively neutral. Management has taken action to reposition its sensitivity to interest rates to stabilize net interest margin following the rise in short term interest rates in 2022 and 2023. To this end, management has executed various derivative instruments including collars, floors and receive-fixed swaps to hedge variable-rate loan exposures. The Company will continue to monitor current and projected interest rates and may execute additional derivatives to mitigate potential fluctuations in the net interest margin in future periods.
| Column 1 | Column 2 |
|---|---|
| 52 |
Non-Interest Income
The interest rate environment impacts the profitability and mix of the Company’s mortgage banking business which generated revenues of $90.8 million in 2025 and $93.2 million in 2024, representing 3% and 4% of total net revenue in 2025 and 2024, respectively. Mortgage banking revenue is primarily comprised of gains on sales of mortgage loans originated for new home purchases as well as mortgage refinancing. Mortgage revenue is also impacted by changes in the fair value of MSRs and EBOs guaranteed by U.S. government agencies. Mortgage originations for sale totaled $2.6 billion in 2025 and 2024. In 2025, approximately 68% of originations were mortgages associated with new home purchases, while 32% of originations were related to refinancing of mortgages. In 2024, approximately 75% of originations were mortgages associated with new home purchases, while 25% of originations were related to refinancing of mortgages.
Non-Interest Expense
Management believes expense management is important to enhance profitability amid increased competition. Cost control and an efficient infrastructure should position the Company appropriately as it continues its growth strategy. Management continues to be disciplined in its approach to growth and plans to leverage the Company’s existing expense infrastructure to expand its presence in existing and complimentary markets. Potentially impacting the cost control strategies discussed above, the Company anticipates increased costs resulting from the regulatory environment in which we operate as well as wage inflation and continued investment in technology.
Credit Quality
The Company continues to actively address non-performing assets and remains disciplined in its approach to grow without sacrificing asset quality.
In particular:
•The Company’s 2025 provision for credit losses totaled $95.6 million compared to a provision of $101.0 million in 2024 and a provision of $114.4 million in 2023. The lower provision in 2025 was primarily the result of improvements in the macroeconomic forecast, specifically the Company’s macroeconomic forecasts of key model inputs (most notably Baa corporate credit spreads) despite growth in the Company's loan portfolios. Net charge-offs decreased to $72.3 million in 2025 (of which $56.9 million related to commercial and commercial real estate loans), compared to $94.4 million in 2024 (of which $67.8 million related to commercial and commercial real estate loans) and $45.5 million in 2023 (of which $27.8 million related to commercial and commercial real estate loans).
•The Company’s allowance for loan and unfunded lending-related commitment losses increased to $460.2 million at December 31, 2025, reflecting an increase of $23.6 million, or 5%, when compared to 2024. At December 31, 2025, approximately $246.9 million, or 54%, of the allowance for loan and unfunded lending-related commitment losses was associated with commercial real estate loans and an additional $178.5 million, or 39%, was associated with commercial loans.
•The Company has significant exposure to commercial real estate. At December 31, 2025, $13.9 billion, or 26%, of our loan portfolio was commercial real estate, with approximately 63.9% located in our market area. The commercial real estate loan portfolio was comprised of $2.4 billion in construction and development loans, and $11.5 billion in non-construction loans. In analyzing the commercial real estate market, the Company does not rely upon the assessment of broad market statistical data, in large part because the Company’s market area is diverse and covers many communities, each of which is impacted differently by economic forces affecting the Company’s general market area. As such, the extent of the decline in real estate valuations can vary meaningfully among the different types of commercial and other real estate loans made by the Company. The Company uses its multi-chartered structure and local management knowledge to analyze and manage the local market conditions at each of its banks.
•Excluding early buy-out loans (“EBO”) guaranteed by U.S. government agencies, total non-performing loans (loans on non-accrual status and loans more than 90 days past due and still accruing interest) were $185.8 million (of which $25.1 million, or 14%, was related to commercial real estate) at December 31, 2025, an increase of $15.0 million compared to December 31, 2024. Non-performing loans as a percentage of total loans were 0.35% at December 31, 2025 compared to 0.36% at December 31, 2024.
| Column 1 | Column 2 |
|---|---|
| 53 |
•The Company’s other real estate owned decreased by $2.3 million to $20.8 million during 2025, from $23.1 million at December 31, 2024. The $20.8 million of other real estate owned as of December 31, 2025 was comprised entirely of commercial real estate property.
During 2025, management continued its efforts to aggressively resolve problem loans through liquidation, rather than retention of loans or real estate acquired as collateral through the foreclosure process. Management believes these actions will serve the Company well in the future by providing some protection for the Company from further valuation deterioration and permitting management to spend less time on resolution of problem loans and more time on growing the Company’s core business and the evaluation of other opportunities.
The Company enters into residential mortgage loan sale agreements with investors in the normal course of business. The Company’s practice is generally not to retain long-term fixed-rate mortgages on its balance sheet in order to mitigate interest rate risk, and consequently sells most of such mortgages into the secondary market. These agreements provide recourse to investors through certain representations concerning credit information, loan documentation, collateral and insurability. Investors request the Company to indemnify them against losses on certain loans or to repurchase loans which the investors believe do not comply with applicable representations. An increase in requests for loss indemnification can negatively impact mortgage banking revenue as additional recourse expense. The liability for estimated losses on repurchase and indemnification claims for residential mortgage loans previously sold to investors was approximately $578,000 at December 31, 2025 and $188,000 at December 31, 2024.
Community Banking
Through our community banking franchise, we provide banking and financial services primarily to individuals, small to mid-sized businesses, local governmental units and institutional clients residing primarily in the local areas we service. Profitability of this franchise is primarily driven by our net interest income and margin, our funding mix and related costs, the measurement of the allowance for credit losses and the impact of current and forecasted macroeconomic conditions on such measurement, the level of non-performing loans and other real estate owned, the amount of mortgage banking revenue and our history of acquiring banking operations and establishing de novo banking locations.
Net interest income and margin. The primary source of our revenue is net interest income. Net interest income is the difference between interest income and fees on earning assets, such as loans and securities, and interest expense on liabilities to fund those assets, including deposits and other borrowings. Net interest income can change significantly from period to period based on general levels of interest rates, customer prepayment patterns, the mix of interest-earning assets and the mix of interest-bearing and non-interest-bearing deposits and borrowings.
Funding mix and related costs. The most significant source of funding in community banking is core deposits, which are comprised of non-interest-bearing deposits, non-brokered interest-bearing transaction accounts, savings deposits and domestic time deposits. Our branch network is the principal source of core deposits, which generally carry lower interest rates than wholesale funds of comparable maturities. Community banking profitability has been favorably impacted in recent years as the Company funded strong loan growth with a more desirable blend of funds.
Measurement of the allowance for credit losses. The Company adopted CECL as of January 1, 2020, which requires the estimate of expected credit losses over the entire life of financial assets measured at amortized cost. To measure lifetime expected credit losses, the Company adjusts credit loss estimates for reasonable and supportable forecasts of macroeconomic conditions. Such forecasts can significantly impact the profitability of our community banks as changing estimates of lifetime losses from period to period can result in significant fluctuations in provision for credit losses during those periods. In 2025, such fluctuations in provision for credit losses favorably impacted the profitability of our community banks, primarily as a result of improvement in a key variable (Baa credit spread) within forecasted macroeconomic conditions.
Level of non-performing loans and other real estate owned. The level of non-performing loans and other real estate owned can significantly impact our profitability as these loans and other real estate owned do not accrue any income, can be subject to charge-offs and write-downs due to deteriorating market conditions and generally result in additional legal and collections expenses. The Company’s credit quality measures have remained at historically low levels in recent years.
Mortgage banking revenue. Our community banking franchise is also influenced by the level of fees generated by the origination of residential mortgages and the sale of such mortgages into the secondary market by Wintrust Mortgage. The Company recognized a decrease of $2.4 million in mortgage banking revenue in 2025 compared to 2024 primarily as a result of unfavorable fair value adjustments of MSRs in 2025 compared to 2024. This was partially offset by gains recognized on
| Column 1 | Column 2 |
|---|---|
| 54 |
derivative contracts held as an economic hedge and by changes in the fair value of early buy-out loans guaranteed by the U.S. government held-for-sale. Mortgage originations for sale totaled $2.6 billion in both 2025 and 2024, respectively.
Expansion of banking operations. Our historical financial performance has been affected by costs associated with growing market share in deposits and loans, establishing and acquiring banks, opening new branch facilities and building an experienced management team. Our financial performance generally reflects the improved profitability of our banking subsidiaries as they mature, offset by the costs of establishing and acquiring banks and opening new branch facilities.
In determining the timing of the opening of additional branches of existing banks, and the acquisition of additional banks, we consider many factors, particularly our perceived ability to obtain an adequate return on our invested capital driven largely by the then existing cost of funds and lending margins, the general economic climate and the level of competition in a given market.
In addition to the factors considered above, before we engage in expansion through de novo branches, we must first make a determination that the expansion fulfills our objective of enhancing shareholder value through potential future earnings growth and enhancement of the overall franchise value of the Company. Generally, we believe that, in normal market conditions, expansion through de novo growth is a better long-term investment than acquiring banks because the cost to bring a de novo location to profitability is generally substantially less than the premium paid for the acquisition of a healthy bank. Each opportunity to expand is unique from a cost and benefit perspective. Both FDIC-assisted and non-FDIC-assisted acquisitions offer a unique opportunity for the Company to expand into new and existing markets in a non-traditional manner. Potential acquisitions are reviewed in a similar manner as a de novo branch opportunities, however, FDIC-assisted and non-FDIC-assisted acquisitions have the ability to immediately enhance shareholder value. Factors including the valuation of our stock, other economic market conditions, the size and scope of the particular expansion opportunity and competitive landscape all influence the decision to expand via de novo growth or through acquisition. See discussion of acquisition activity in the “Recent Transactions” section below.
Specialty Finance
Through our specialty finance segment, we offer financing of insurance premiums for businesses and individuals; lease financing and other direct leasing opportunities; accounts receivable financing, value-added, out-sourced administrative services; and other specialty finance businesses.
Financing of Commercial Insurance Premiums
The primary driver of profitability related to the financing of property and casualty insurance premiums is the net interest spread that FIRST Insurance Funding and FIFC Canada can produce between the yields on the loans generated and the cost of funds incurred by the business unit. The property and casualty insurance premium finance business is a competitive industry and yields on loans are influenced by the market rates offered by our competitors. The majority of loans originated by FIRST Insurance Funding are purchased by the banks in order to more fully utilize their lending capacity as these loans generally provide the banks with higher yields than alternative investments. We fund these loans primarily through our deposits, the cost of which is influenced by competitors in the retail banking markets in our market area.
Financing of Life Insurance Premiums
The primary driver of profitability related to the financing of life insurance premiums is the net interest spread that Wintrust Life Finance can produce between the yields on the loans generated and the cost of funds allocated to the business unit.
Profitability of financing both commercial and life insurance premiums is also meaningfully impacted by leveraging information technology systems, maintaining operational efficiency and increasing average loan size, each of which allows us to expand our loan volume without significant capital investment.
Wealth Management
Through our wealth management segment, we offer a full range of wealth management services through four separate subsidiaries (WPT, Wintrust Investments, GLA and CDEC): trust and investment services, tax-deferred like-kind exchange services, asset management solutions, and securities brokerage services.
The primary drivers of profitability of the wealth management business can be associated with the level of commission received related to the trading performed by the brokerage customers for their accounts and the amount of assets under management in
| Column 1 | Column 2 |
|---|---|
| 55 |
which the unit receives a management fee for advisory, administrative and custodial services. As such, revenues are influenced by a rise or fall in the debt and equity markets and the resulting increase or decrease in the value of our client accounts on which our fees are based. The commissions received by the brokerage unit are not as directly influenced by the directionality of the debt and equity markets but rather the desire of our customers to engage in trading based on their particular situations and outlooks of the market or particular stocks and bonds.
Financial Regulatory Reform
Our business is heavily regulated and supervised by federal agencies, state agencies and the federal & provincial governments of Canada. The scope of the laws, regulations and supervision to which our business is subject have increased in response to factors such as the regional banking uncertainty in early 2023, technological updates, and market changes. We expect that our business will remain subject to extensive regulation and supervision.
The exact impact of the changing regulatory environment on our business and operations depends upon legislative or regulatory changes to reform the financial regulatory framework and the actions of our competitors, customers, and other market participants. Legislative and regulatory changes could have a significant impact on us by, for example, requiring us to change our business practices; requiring us to meet more stringent capital, liquidity and leverage ratio requirements; limiting our ability to pursue business opportunities; imposing additional costs and compliance obligations on us; limiting fees we can charge for services; impacting the value of our assets; or otherwise adversely affecting our businesses and our earnings’ capabilities. We have already experienced significant increases in compliance related costs in recent years, and we are now subject to more stringent risk-based capital and leverage ratio requirements than we were prior to the adoption of the U.S. Basel III Rules. We are also now subject to many mortgage-related rules promulgated by the CFPB that materially restructured the origination, services and securitization of residential mortgages in the United States. As discussed under Supervision and Regulation in Item 1, the FDIC adopted a final rule, applicable to all insured depository institutions, to increase initial base deposit insurance assessment rate schedules uniformly by 2 basis points, which began in the first quarterly assessment period of 2023. There was no change to the initial base deposit insurance assessment rate in 2025. Additionally, there was a special assessment by the FDIC that was levied on banks with an asset size above $5 billion to recoup losses from certain bank failures that occurred early in 2023. Special assessment payments began in June of 2024. The final scheduled payment will be made in March 2026. We will continue to monitor the impact that the implementation of applicable rules, regulations and policies arising out of any legislative or regulatory changes may have on our organization. For further discussion of the laws and regulations applicable to us and our subsidiary banks, please refer to “Business-Supervision and Regulation.”
Recent Transactions
Business Combination
On August 1, 2024, the Company completed its previously announced acquisition of Macatawa, the parent company of Macatawa Bank. In conjunction with the completed acquisition, the Company issued approximately 4.7 million shares of common stock. Macatawa operates full-service branches located throughout communities in Kent, Ottawa and northern Allegan counties in the state of Michigan. Macatawa offers a full range of banking, retail and commercial lending, wealth management and ecommerce services to individuals, businesses and governmental entities. As of August 1, 2024, Macatawa had fair values of approximately $2.9 billion in assets, $2.3 billion in deposits and $1.3 billion in loans. As of the first quarter of 2025, the purchase accounting was finalized and is no longer subject to change. See Note (7) “Business Combinations” to the Consolidated Financial Statements in Item 8 for a further discussion of recent and other transactions.
Division Sale
In the first quarter of 2024, the Company sold its Retirement Benefits Advisors (“RBA”) division and recorded a gain of approximately $20.0 million in other non-interest income from the sale.
SUMMARY OF CRITICAL ACCOUNTING ESTIMATES
The Company’s Consolidated Financial Statements are prepared in accordance with GAAP in the United States, prevailing practices of the banking industry, and the application of accounting policies of which are described in Note (1) “Summary of Significant Accounting Policies” to the Consolidated Financial Statements in Item 8. These policies require numerous estimates and strategic or economic assumptions, which may prove inaccurate or subject to variations. Changes in underlying factors, assumptions or estimates could have material impact on the Company’s future financial condition and results of operations. At December 31, 2025, management views critical accounting estimates to include the determination of the allowance for credit losses, estimations of fair value, and the valuation and accounting for derivative instruments, as the accounting areas that
| Column 1 | Column 2 |
|---|---|
| 56 |
require the most subjective and complex judgments, and as such could be most subject to revision as new information becomes available. These estimates were reviewed by the Audit Committee of the Company’s Board of Directors and are discussed in further detail below.
Allowance for Credit Losses, including the Allowance for Loan Losses, Allowance for Losses on Lending-Related Commitments and Allowance for Held-to-Maturity Debt Securities
The allowance for credit losses represents management’s estimate of expected credit losses over the life of a financial asset carried at amortized cost. Determining the amount of the allowance for credit losses is considered a critical accounting estimate because it requires significant judgment and includes the use of estimates related to the fair value of the underlying collateral and amount and timing of expected future cash flows on individually assessed financial assets, estimated credit losses on pools of loans with similar risk characteristics, and consideration of reasonable and supportable forecasts of macroeconomic conditions, all of which are susceptible to significant change. At December 31, 2025, the loan and held-to-maturity debt securities portfolios represent 79% of total assets on the Company’s consolidated balance sheet. The Company also maintains an allowance for lending-related commitments, specifically unfunded loan commitments and letters of credit, which relates to certain amounts the Company is committed to lend (not unconditionally cancelable) but for which funds have not yet been disbursed.
Key macroeconomic variable data points that are significant inputs into our credit loss models for the commercial and commercial real estate portfolios are the Baa corporate credit spread, the Dow Jones Total Stock Market Index for the commercial portfolio, and the Commercial Real Estate Pricing Index ("CREPI") related to the commercial real estate portfolio. While the Dow Jones Total Stock Market Index is not a new macroeconomic variable, we have included the impact analysis due to the significant volatility experienced in this variable in 2025. Holding all other inputs constant, the table below shows the impact of changes in these key macroeconomic variable data points on the estimate of allowance for credit losses.
| Impact to estimated allowance for credit losses from an increased or higher input value | |
|---|---|
| Baa Credit Spread | Increases |
| Dow Jones Total Stock Market Index | Decreases |
| CRE Price Index | Decreases |
Holding all other inputs constant, the following table provides a sensitivity analysis for the commercial and commercial real estate portfolios based on a 35 basis point change in Baa credit spreads from the assumption utilized in the estimate of that portfolio’s allowance for credit losses at December 31, 2025:
| Baa Credit Spread | ||
|---|---|---|
| Narrows | Widens | |
| Commercial | Decreases estimate by 15%-20% | Increases estimate by 20%-25% |
| Commercial Real Estate: | ||
| Construction | Decreases estimate by 20%-25% | Increases estimate by 30%-35% |
| Non-Construction | Decreases estimate by 8%-9% | Increases estimate by 9%-10% |
Holding all other inputs constant, the following table provides a sensitivity analysis for the commercial portfolio based on a 10% change in the Dow Jones Total Stock Market Index from the assumption utilized in the estimate of that portfolio’s allowance for credit losses at December 31, 2025:
| Dow Jones Total Stock Market Index | ||
|---|---|---|
| Increases | Decreases | |
| Commercial | Decreases estimate by 5%-10% | Increases estimate by 5%-10% |
Holding all other inputs constant, the following table provides a sensitivity analysis for the commercial real estate construction and non-construction portfolios based on a 10% change in CREPI from the assumption utilized in the estimate of that portfolio’s allowance for credit losses at December 31, 2025:
| Column 1 | Column 2 |
|---|---|
| 57 |
| CRE Price Index | ||
|---|---|---|
| Increases | Decreases | |
| Commercial Real Estate: | ||
| Construction | Decreases estimate by 35%-40% | Increases estimate by 120%-125% |
| Non-Construction | Decreases estimate by 25%-30% | Increases estimate by 50%-55% |
See Note (5) “Allowance for Credit Losses” to the Consolidated Financial Statements in Item 8 and the section titled “Loan Portfolio and Asset Quality” in Item 7 for a description of the methodology used to determine the allowance for credit losses.
Estimations of Fair Value
A portion of the Company’s assets and liabilities are carried at fair value on the Consolidated Statements of Condition, with changes in fair value recorded either through earnings or other comprehensive income in accordance with GAAP. Certain asset and liability fair value estimates require significant management judgment and are disclosed as Level 3 in the fair value hierarchy. Level 3 includes a portion of the following portfolios: municipal securities, mortgage loans held-for-sale, loans held-for-investment, MSRs, and derivative assets. Since market prices are not available, Level 3 fair values are estimated using models employing techniques such as matrix pricing or discounting expected cash flows. The significant assumptions used in the models include assumptions for interest rates, discount rates, prepayments and credit losses. In this circumstance, fair value is estimated based on management’s judgment regarding the value that market participants would assign to the asset or liability because there are no observable markets to compare the assumptions to. This valuation process takes into consideration factors such as market illiquidity. Imprecision in estimating these factors can impact the amount recorded on the balance sheet for a particular asset or liability with related impacts to earnings or other comprehensive income. See Note (22) “Fair Value of Assets and Liabilities” to the Consolidated Financial Statements in Item 8 for a further discussion of fair value measurements.
Derivative Instruments
The Company utilizes derivative instruments to manage risks such as interest rate risk or market risk. The Company’s policy prohibits using derivatives for speculative purposes. Accounting for derivatives differs significantly depending on whether a derivative is designated as an accounting hedge. To determine if a derivative instrument continues to be an effective hedge, the Company must make assumptions and judgments about the continued effectiveness of the hedging strategies and the nature and timing of forecasted transactions. If the Company’s hedging strategy were to become ineffective, hedge accounting would no longer apply and the reported results of operations or financial condition could be materially affected. See Note (21) “Derivative Financial Instruments” to the Consolidated Financial Statements in Item 8 for a further discussion of derivative accounting.
CONSOLIDATED RESULTS OF OPERATIONS
The following discussion of Wintrust’s results of operations requires an understanding that a majority of the Company’s bank subsidiaries have been started as de novo banks since December 1991. Wintrust has a strategy of continuing to build its customer base and securing broad product penetration in each marketplace that it serves. The Company has expanded its banking franchise from three banks with five offices in 1994 to 16 banks with 209 offices at the end of 2025. FIRST Insurance Funding and Wintrust Life Finance have matured into separate divisions that generated, on a national basis, $19.9 billion in total premium finance receivables in 2025 within the United States. FIFC Canada, acquired in 2012, originated $1.9 billion in Canadian property and casualty premium finance receivables in 2025. The Company’s leasing business increased its portfolio of assets, including direct financing leases, loans and equipment on operating leases, to $4.5 billion as of December 31, 2025. In addition, the wealth management companies have been building a team of experienced professionals who are located within a majority of the banks.
| Column 1 | Column 2 |
|---|---|
| 58 |
Earnings Summary
Net income for the year ended December 31, 2025, totaled $823.8 million, or $11.40 per diluted common share, compared to $695.0 million, or $10.31 per diluted common share, in 2024, and $622.6 million, or $9.58 per diluted common share, in 2023. During 2025, net income increased by $128.8 million and earnings per diluted common share increased by $1.09. Net interest income increased in 2025 compared to 2024 primarily as a result of growth in average earning assets in 2025. Non-interest income increased primarily due to an increase in service charges on deposit accounts, gains on investment securities, and fees from covered call options in 2025 as compared to 2024.
Other items impacting net income in 2025 compared to 2024 include increased salary and employee benefits expenses, as well as software and equipment expense.
Net Interest Income
The primary source of the Company’s revenue is net interest income. Net interest income is the difference between interest income and fees on earning assets, such as loans and securities, and interest expense on the liabilities to fund those assets, including interest-bearing deposits and other borrowings. The amount of net interest income is affected by both changes in the level of interest rates, and the amount and composition of earning assets and interest-bearing liabilities.
Net interest income in 2025 totaled $2.22 billion, up from $1.96 billion in 2024 and up from $1.84 billion in 2023, representing an increase of $261.5 million, or 13%, in 2025 and an increase of $124.7 million, or 7%, in 2024. The table presented later in this section, titled “Changes in Interest Income and Expense,” presents the dollar amount of changes in interest income and expense, by major category, attributable to changes in the volume of the balance sheet category and changes in the rate earned or paid with respect to that category of assets or liabilities for 2025 and 2024.
Average earning assets increased $7.4 billion, or 13%, in 2025 and $5.7 billion, or 11%, in 2024. Loans are the most significant component of the earning asset base as they earn interest at a higher rate than the majority of other earning assets. Average loans increased $5.5 billion, or 12%, in 2025 and $4.4 billion, or 11%, in 2024. Total average loans as a percentage of total average earning assets was 80% in 2025, 2024 and 2023. The average yield on loans was 6.43% in 2025, 6.82% in 2024 and 6.32% in 2023, reflecting a decrease of 39 basis points in 2025 and an increase of 50 basis points in 2024. The lower loan yields in 2025 compared to 2024 is primarily due to existing loans repricing to lower rates as a result of the decrease in short term interest rates that began in late 2024. The average yield on liquidity management assets was 3.86% in 2025, 3.85% in 2024 and 3.53% in 2023, reflecting an increase of one basis point in 2025 and an increase of 32 basis points in 2024. The higher yield in 2025 compared to 2024 is due to investment security purchases at higher market rates partially offset by lower yields on interest bearing cash related to reductions in the federal funds rate. The average rate paid on interest-bearing deposits, the largest component of the Company’s interest-bearing liabilities, was 3.09% in 2025, 3.58% in 2024 and 2.81% in 2023, representing a decrease of 49 basis points in 2025 and an increase of 77 basis points in 2024. The lower level of interest-bearing deposits rates in 2025 compared to 2024 is primarily a result of repricing existing deposits in conjunction with declining short term interest rates. As a result of the above, net interest margin increased to 3.52% (3.53% on a fully taxable-equivalent basis, non-GAAP) in 2025 compared to 3.51% (3.53% on a fully taxable-equivalent basis, non-GAAP) in 2024.
Net interest income and net interest margin were also affected by amortization of valuation adjustments to earning assets and interest-bearing liabilities of acquired businesses. Assets and liabilities of acquired businesses are required to be recognized at their estimated fair value at the date of acquisition. These valuation adjustments represent the difference between the estimated fair value and the carrying value of assets and liabilities acquired. These adjustments are amortized into interest income and interest expense based upon the estimated remaining lives of the assets and liabilities acquired.
Average Balance Sheets, Interest Income and Expense, and Interest Rate Yields and Costs
The following table sets forth the average balances, the interest earned or paid thereon, and the effective interest rate, yield or cost for each major category of interest-earning assets and interest-bearing liabilities for the years ended December 31, 2025, 2024 and 2023. The yields and costs include loan origination fees and certain direct origination costs that are considered adjustments to yields. Interest income on non-accruing loans is reflected in the year that it is collected, to the extent it is not applied to principal. Such amounts are not material to net interest income or the net change in net interest income in any year. Non-accrual loans are included in the average balances. Net interest income and the related net interest margin have been adjusted to reflect tax-exempt income, such as interest on municipal securities and loans, on a fully taxable-equivalent basis (non-GAAP). This table should be referred to in conjunction with discussion of the financial condition and results of operations of the Company.
| Column 1 | Column 2 |
|---|---|
| 59 |
| Average Balance for the years ended December 31, | Interest for the years ended December 31, | Yield/Rate for the years ended December 31, | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2025 | 2024 | 2023 | 2025 | 2024 | 2023 | 2025 | 2024 | 2023 | |||||||||||||||||||||||
| Assets | ||||||||||||||||||||||||||||||||
| Interest-bearing deposits with banks, securities purchased under resale agreements and cash equivalents (1) | $ | 3,235,193 | $ | 2,276,818 | $ | 1,608,835 | $ | 133,872 | $ | 115,618 | $ | 80,783 | 4.14 | % | 5.08 | % | 5.02 | % | ||||||||||||||
| Investment securities (2) | 9,173,502 | 8,229,846 | 7,721,661 | 334,662 | 278,617 | 240,837 | 3.65 | 3.39 | 3.12 | |||||||||||||||||||||||
| FHLB and FRB stock | 282,678 | 255,018 | 215,699 | 21,641 | 20,060 | 14,912 | 7.66 | 7.87 | 6.91 | |||||||||||||||||||||||
| Total liquidity management assets (3) (8) | $ | 12,691,373 | $ | 10,761,682 | $ | 9,546,195 | $ | 490,175 | $ | 414,295 | $ | 336,532 | 3.86 | % | 3.85 | % | 3.53 | % | ||||||||||||||
| Other earning assets (3) (4) (8) | 3,240 | 17,113 | 17,129 | 92 | 1,025 | 1,098 | 2.84 | 5.99 | 6.41 | |||||||||||||||||||||||
| Mortgage loans held-for-sale | 312,718 | 348,278 | 294,421 | 19,482 | 21,436 | 16,791 | 6.23 | 6.15 | 5.70 | |||||||||||||||||||||||
| Loans, net of unearned income (3) (5) (8) | 50,252,196 | 44,765,445 | 40,324,472 | 3,229,687 | 3,052,731 | 2,548,779 | 6.43 | 6.82 | 6.32 | |||||||||||||||||||||||
| Total earning assets (8) | $ | 63,259,527 | $ | 55,892,518 | $ | 50,182,217 | $ | 3,739,436 | $ | 3,489,487 | $ | 2,903,200 | 5.91 | % | 6.24 | % | 5.79 | % | ||||||||||||||
| Allowance for loan and investment security losses | (397,318) | (368,342) | (308,724) | |||||||||||||||||||||||||||||
| Cash and due from banks | 492,131 | 455,708 | 468,298 | |||||||||||||||||||||||||||||
| Other assets | 3,599,832 | 3,437,025 | 3,187,715 | |||||||||||||||||||||||||||||
| Total assets | $ | 66,954,172 | $ | 59,416,909 | $ | 53,529,506 | ||||||||||||||||||||||||||
| Liabilities and Shareholders’ Equity | ||||||||||||||||||||||||||||||||
| Deposits — interest-bearing: | ||||||||||||||||||||||||||||||||
| NOW and interest-bearing demand deposits | $ | 6,323,704 | $ | 5,360,630 | $ | 5,626,277 | $ | 143,246 | $ | 130,281 | $ | 122,074 | 2.27 | % | 2.43 | % | 2.17 | % | ||||||||||||||
| Wealth management deposits | 1,665,152 | 1,458,404 | 1,730,523 | 35,214 | 40,324 | 42,782 | 2.11 | 2.76 | 2.47 | |||||||||||||||||||||||
| Money market accounts | 18,927,479 | 15,946,363 | 13,665,248 | 635,680 | 620,411 | 429,900 | 3.36 | 3.89 | 3.15 | |||||||||||||||||||||||
| Savings accounts | 6,650,054 | 6,015,085 | 5,299,205 | 146,775 | 161,429 | 109,666 | 2.21 | 2.68 | 2.07 | |||||||||||||||||||||||
| Time deposits | 9,906,063 | 8,753,848 | 5,952,537 | 380,812 | 391,197 | 202,048 | 3.84 | 4.47 | 3.39 | |||||||||||||||||||||||
| Total interest-bearing deposits | $ | 43,472,452 | $ | 37,534,330 | $ | 32,273,790 | $ | 1,341,727 | $ | 1,343,642 | $ | 906,470 | 3.09 | % | 3.58 | % | 2.81 | % | ||||||||||||||
| FHLB advances | 3,164,460 | 3,042,052 | 2,316,722 | 103,580 | 99,149 | 72,287 | 3.27 | 3.26 | 3.12 | |||||||||||||||||||||||
| Other borrowings | 584,537 | 603,868 | 630,115 | 26,592 | 34,480 | 35,280 | 4.55 | 5.71 | 5.60 | |||||||||||||||||||||||
| Subordinated notes | 298,441 | 360,802 | 437,604 | 14,903 | 18,117 | 22,023 | 4.99 | 5.02 | 5.03 | |||||||||||||||||||||||
| Junior subordinated notes | 253,566 | 253,566 | 253,566 | 17,179 | 19,674 | 19,190 | 6.78 | 7.76 | 7.57 | |||||||||||||||||||||||
| Total interest-bearing liabilities | $ | 47,773,456 | $ | 41,794,618 | $ | 35,911,797 | $ | 1,503,981 | $ | 1,515,062 | $ | 1,055,250 | 3.15 | % | 3.63 | % | 2.94 | % | ||||||||||||||
| Non-interest-bearing deposits | 10,812,877 | 10,212,088 | 11,018,596 | |||||||||||||||||||||||||||||
| Other liabilities | 1,504,365 | 1,583,263 | 1,575,960 | |||||||||||||||||||||||||||||
| Equity | 6,863,474 | 5,826,940 | 5,023,153 | |||||||||||||||||||||||||||||
| Total liabilities and shareholders’ equity | $ | 66,954,172 | $ | 59,416,909 | $ | 53,529,506 | ||||||||||||||||||||||||||
| Interest rate spread (6) (8) | 2.76 | % | 2.61 | % | 2.85 | % | ||||||||||||||||||||||||||
| Less: fully taxable-equivalent adjustment | $ | (11,403) | $ | (11,890) | $ | (10,086) | (0.01) | (0.02) | (0.02) | |||||||||||||||||||||||
| Net free funds/contribution (7) | $ | 15,486,071 | $ | 14,097,900 | $ | 14,270,420 | 0.77 | 0.92 | 0.83 | |||||||||||||||||||||||
| Net interest income/margin (GAAP) (8) | $ | 2,224,052 | $ | 1,962,535 | $ | 1,837,864 | 3.52 | % | 3.51 | % | 3.66 | % | ||||||||||||||||||||
| Fully taxable-equivalent adjustment | 11,403 | 11,890 | 10,086 | 0.01 | 0.02 | 0.02 | ||||||||||||||||||||||||||
| Net interest income/margin fully taxable-equivalent (non-GAAP) (8) | $ | 2,235,455 | $ | 1,974,425 | $ | 1,847,950 | 3.53 | % | 3.53 | % | 3.68 | % |
(1)Includes interest-bearing deposits from banks and securities purchased under resale agreements with original maturities of greater than three months. Cash equivalents include federal funds sold and securities purchased under resale agreements with original maturities of three months or less.
(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 tax-equivalent adjustment based on a marginal federal corporate tax rate in effect as of the applicable period. The total adjustments for the years ended December 31, 2025, 2024 and 2023 were $11.4 million, $11.9 million and $10.1 million, respectively.
(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 is 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 “Non-GAAP Financial Measures/Ratios” for additional information on this performance measure/ratio.
| Column 1 | Column 2 |
|---|---|
| 60 |
Changes In Interest Income and Expense
The following table shows the dollar amount of changes in interest income and expense, on a fully taxable-equivalent basis (non-GAAP), by major categories of interest-earning assets and interest-bearing liabilities attributable to changes in volume or rate for the periods indicated:
| Years Ended December 31, | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 Compared to 2024 | 2024 Compared to 2023 | ||||||||||||||||||||||
| (In thousands) | Change Due to Rate | Change Due to Volume | Total Change | Change Due to Rate | Change Due to Volume | Total Change | |||||||||||||||||
| Interest income, FTE basis (non-GAAP) (1) | |||||||||||||||||||||||
| Interest-bearing deposits with banks, securities purchased under resale agreements and cash equivalents (2) | $ | (23,976) | $ | 42,230 | $ | 18,254 | $ | 968 | $ | 33,867 | $ | 34,835 | |||||||||||
| Investment securities | 22,787 | 33,258 | 56,045 | 21,089 | 16,691 | 37,780 | |||||||||||||||||
| FHLB and FRB stock | (535) | 2,116 | 1,581 | 2,208 | 2,940 | 5,148 | |||||||||||||||||
| Total liquidity management assets | $ | (1,724) | $ | 77,604 | $ | 75,880 | $ | 24,265 | $ | 53,498 | $ | 77,763 | |||||||||||
| Other earning assets | (371) | (562) | (933) | (75) | 2 | (73) | |||||||||||||||||
| Mortgage loans held-for-sale | 278 | (2,232) | (1,954) | 1,387 | 3,258 | 4,645 | |||||||||||||||||
| Loans, net of unearned income | (178,234) | 355,190 | 176,956 | 207,753 | 296,199 | 503,952 | |||||||||||||||||
| Total interest income | $ | (180,051) | $ | 430,000 | $ | 249,949 | $ | 233,330 | $ | 352,957 | $ | 586,287 | |||||||||||
| Interest Expense | |||||||||||||||||||||||
| Deposits — interest-bearing: | |||||||||||||||||||||||
| NOW and interest-bearing demand deposits | $ | (8,947) | $ | 21,912 | $ | 12,965 | $ | 13,940 | $ | (5,733) | $ | 8,207 | |||||||||||
| Wealth management deposits | (10,231) | 5,121 | (5,110) | 4,664 | (7,122) | (2,458) | |||||||||||||||||
| Money market accounts | (90,360) | 105,629 | 15,269 | 110,745 | 79,766 | 190,511 | |||||||||||||||||
| Savings accounts | (30,074) | 15,420 | (14,654) | 35,290 | 16,473 | 51,763 | |||||||||||||||||
| Time deposits | (57,928) | 47,543 | (10,385) | 76,076 | 113,073 | 189,149 | |||||||||||||||||
| Total interest expense — deposits | $ | (197,540) | $ | 195,625 | $ | (1,915) | $ | 240,715 | $ | 196,457 | $ | 437,172 | |||||||||||
| FHLB advances | 333 | 4,098 | 4,431 | 3,343 | 23,519 | 26,862 | |||||||||||||||||
| Other borrowings | (6,733) | (1,155) | (7,888) | 657 | (1,457) | (800) | |||||||||||||||||
| Subordinated notes | (105) | (3,109) | (3,214) | (45) | (3,861) | (3,906) | |||||||||||||||||
| Junior subordinated notes | (2,441) | (54) | (2,495) | 432 | 52 | 484 | |||||||||||||||||
| Total interest expense | $ | (206,486) | $ | 195,405 | $ | (11,081) | $ | 245,102 | $ | 214,710 | $ | 459,812 | |||||||||||
| Less: fully taxable-equivalent adjustment | 487 | — | 487 | (1,804) | — | (1,804) | |||||||||||||||||
| Net interest income (GAAP) (1) | $ | 26,922 | $ | 234,595 | $ | 261,517 | $ | (13,576) | $ | 138,247 | $ | 124,671 | |||||||||||
| Fully taxable-equivalent adjustment | (487) | — | (487) | 1,804 | — | 1,804 | |||||||||||||||||
| Net interest income, FTE basis (non-GAAP) (1) | $ | 26,435 | $ | 234,595 | $ | 261,030 | $ | (11,772) | $ | 138,247 | $ | 126,475 |
(1)See “Non-GAAP Financial Measures/Ratios” for additional information on this performance measure/ratio.
(2)Includes interest-bearing deposits from banks and securities purchased under resale agreements with original maturities of greater than three months. Cash equivalents include federal funds sold and securities purchased under resale agreements with original maturities of three months or less.
The changes in net interest income are created by changes in both interest rates and volumes. In the table above, volume variances are computed using the change in volume multiplied by the previous year’s rate. Rate variances are computed using the change in rate multiplied by the previous year’s volume. The change in interest due to both rate and volume has been allocated between factors in proportion to the relationship of the absolute dollar amounts of the change in each. The change in interest due to an additional day resulting from the 2024 leap year has been allocated entirely to the change due to volume.
| Column 1 | Column 2 |
|---|---|
| 61 |
Non-Interest Income
The following table presents non-interest income by category for 2025, 2024 and 2023:
| Years ended December 31, | 2025 compared to 2024 | 2024 compared to 2023 | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2025 | 2024 | 2023 | $ Change | % Change | $ Change | % Change | ||||||||||||||||||
| Brokerage | $ | 18,779 | $ | 22,611 | $ | 18,645 | $ | (3,832) | (17) | % | $ | 3,966 | 21 | % | |||||||||||
| Trust and asset management | 128,637 | 123,616 | 111,962 | 5,021 | 4 | 11,654 | 10 | ||||||||||||||||||
| Total wealth management (1) | $ | 147,416 | $ | 146,227 | $ | 130,607 | $ | 1,189 | 1 | % | $ | 15,620 | 12 | % | |||||||||||
| Mortgage banking | 90,775 | 93,213 | 83,073 | (2,438) | (3) | 10,140 | 12 | ||||||||||||||||||
| Service charges on deposit accounts | 79,091 | 65,651 | 55,250 | 13,440 | 20 | 10,401 | 19 | ||||||||||||||||||
| Gains (losses) on investment securities, net | 8,323 | (2,602) | 1,525 | 10,925 | NM | (4,127) | NM | ||||||||||||||||||
| Fees from covered call options | 20,681 | 10,196 | 21,863 | 10,485 | NM | (11,667) | (53) | ||||||||||||||||||
| Trading gains, net | 2 | 504 | 1,142 | (502) | (100) | (638) | (56) | ||||||||||||||||||
| Operating lease income, net | 62,284 | 58,710 | 53,298 | 3,574 | 6 | 5,412 | 10 | ||||||||||||||||||
| Other: | |||||||||||||||||||||||||
| Interest rate swap fees | 13,852 | 12,494 | 12,251 | 1,358 | 11 | 243 | 2 | ||||||||||||||||||
| Bank owned life insurance (“BOLI”) | 6,559 | 5,755 | 5,149 | 804 | 14 | 606 | 12 | ||||||||||||||||||
| Administrative services | 5,300 | 5,336 | 5,599 | (36) | (1) | (263) | (5) | ||||||||||||||||||
| Foreign currency remeasurement (losses) gains | 381 | (1,302) | 1,059 | 1,683 | NM | (2,361) | NM | ||||||||||||||||||
| Changes in fair value on EBOs and loans held-for-investment | 305 | 812 | 1,521 | (507) | (62) | (709) | (47) | ||||||||||||||||||
| Early pay-offs of capital leases | 2,268 | 1,869 | 1,184 | 399 | 21 | 685 | 58 | ||||||||||||||||||
| Miscellaneous | 64,703 | 91,462 | 60,585 | (26,759) | (29) | 30,877 | 51 | ||||||||||||||||||
| Total Other | $ | 93,368 | $ | 116,426 | $ | 87,348 | $ | (23,058) | (20) | % | $ | 29,078 | 33 | % | |||||||||||
| Total Non-Interest Income | $ | 501,940 | $ | 488,325 | $ | 434,106 | $ | 13,615 | 3 | % | $ | 54,219 | 12 | % |
(1)Wealth management revenue is comprised of the trust and asset management revenue of the WPT and GLA, the brokerage commissions, managed money fees and insurance product commissions at Wintrust Investments and fees from tax-deferred like-kind exchange services provided by CDEC.
NM—Not Meaningful
Notable contributions to the change in non-interest income are as follows:
Mortgage banking revenue decreased in 2025 as compared 2024 primarily as a result of an unfavorable fair value adjustment of MSRs partially offset by favorable hedge performance. Mortgage banking revenue includes revenue from activities related to originating, selling and servicing residential real estate loans for the secondary market. A main factor in the mortgage banking revenue recognized by the Company is the volume of mortgage loans originated or purchased for sale. Mortgage loans originated for sale totaled $2.6 billion for the years ended 2025 and 2024. The percentage of origination volume from refinancing activities was 32% in 2025 as compared to 25% in 2024.
The Company records MSRs at fair value on a recurring basis. During 2025, retained servicing rights led to capitalization of $26.0 million, partially offset by a reduction in value of $23.7 million due to payoffs and paydowns of the existing portfolio, as well as an unfavorable fair value adjustment of $11.1 million. Changes in the fair value of MSRs were partially offset by gains of $5.3 million on servicing hedges, resulting in a net decrease in the fair value of the MSR portfolio during the year. See Note (6) “Mortgage Servicing Rights (“MSRs”)” to the Consolidated Financial Statements in Item 8 for a summary of the changes in the carrying value of MSRs.
Mortgage banking revenue is also impacted by changes in the fair value of derivative contracts held to economically hedge a portion of the fair value adjustments related to the Company’s MSRs portfolio. The change in fair value of the derivative contracts held as an economic hedge during 2025 was a $5.3 million favorable valuation adjustment compared to a $7.9 million unfavorable valuation adjustment in 2024. The table below presents additional selected information regarding mortgage banking for the respective periods.
| Column 1 | Column 2 |
|---|---|
| 62 |
| Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2025 | 2024 | 2023 | ||||||||
| Originations: | |||||||||||
| Retail originations | $ | 1,967,159 | $ | 1,886,730 | $ | 1,387,423 | |||||
| Veterans First originations | 615,426 | 738,184 | 574,782 | ||||||||
| Total originations for sale (A) | $ | 2,582,585 | $ | 2,624,914 | $ | 1,962,205 | |||||
| Originations for investment | 1,356,103 | 1,018,680 | 578,571 | ||||||||
| Total originations | $ | 3,938,688 | $ | 3,643,594 | $ | 2,540,776 | |||||
| As a percentage of originations for sale: | |||||||||||
| Retail originations | 76 | % | 72 | % | 71 | % | |||||
| Veterans First originations | 24 | 28 | 29 | ||||||||
| Purchases | 68 | % | 75 | % | 83 | % | |||||
| Refinances | 32 | 25 | 17 | ||||||||
| Production Margin: | |||||||||||
| Production revenue (B) (1) | $ | 49,587 | $ | 48,531 | $ | 41,031 | |||||
| Total originations for sale (A) | 2,582,585 | 2,624,914 | 1,962,205 | ||||||||
| Add: Current period end mandatory interest rate lock commitments to fund originations for sale (2) | 122,804 | 103,946 | 119,624 | ||||||||
| Less: Prior period end mandatory interest rate lock commitments to fund originations for sale (2) | 103,946 | 119,624 | 113,303 | ||||||||
| Total mortgage production volume (C) | $ | 2,601,443 | $ | 2,609,236 | $ | 1,968,526 | |||||
| Production margin (B / C) | 1.91 | % | 1.86 | % | 2.08 | % | |||||
| Mortgage servicing: | |||||||||||
| Loans serviced for others (D) | $ | 12,608,694 | $ | 12,400,913 | $ | 12,007,165 | |||||
| Mortgage servicing rights, at fair value (E) | 195,023 | 203,788 | 192,456 | ||||||||
| Percentage of mortgage servicing rights to loans serviced for others (E/D) | 1.55 | % | 1.64 | % | 1.60 | % | |||||
| Servicing income | 41,428 | 42,624 | 43,563 | ||||||||
| MSR Fair Value Asset Activity | |||||||||||
| MSR - FV at Beginning of Period | $ | 203,788 | $ | 192,456 | $ | 230,225 | |||||
| MSR - current period rights sold | — | — | (30,170) | ||||||||
| MSR - current period capitalization | 25,984 | 29,969 | 28,610 | ||||||||
| MSR - collection of expected cash flows - paydowns | (6,210) | (6,009) | (6,284) | ||||||||
| MSR - collection of expected cash flows - payoffs and repurchases | (17,446) | (17,017) | (10,776) | ||||||||
| MSR - changes in fair value model assumptions | (11,093) | 4,389 | (19,149) | ||||||||
| MSR Fair Value at end of period | $ | 195,023 | $ | 203,788 | $ | 192,456 | |||||
| Summary of Mortgage Banking Revenue Operational: | |||||||||||
| Production revenue (1) | $ | 49,587 | $ | 48,531 | $ | 41,031 | |||||
| MSR - Current period capitalization | 25,984 | 29,969 | 28,610 | ||||||||
| MSR - Collection of expected cash flows - paydowns | (6,210) | (6,009) | (6,284) | ||||||||
| MSR - Collection of expected cash flows - pay offs | (17,446) | (17,017) | (10,776) | ||||||||
| Servicing income | 41,428 | 42,624 | 43,563 | ||||||||
| Other revenue | (613) | (97) | 384 | ||||||||
| Total operational mortgage banking revenue | $ | 92,730 | $ | 98,001 | $ | 96,528 | |||||
| Fair Value: | |||||||||||
| MSR - changes in fair value model assumptions | $ | (11,093) | $ | 4,389 | $ | (19,149) | |||||
| Gain (loss) on derivative contract held as an economic hedge, net | 5,272 | (7,909) | 1,280 | ||||||||
| Changes in FV on early buy-out loans guaranteed by US Govt (HFS) | 3,866 | (1,268) | 4,414 | ||||||||
| Total fair value mortgage banking revenue | $ | (1,955) | $ | (4,788) | $ | (13,455) | |||||
| Total mortgage banking revenue | $ | 90,775 | $ | 93,213 | $ | 83,073 |
(1)Production revenue represents revenue earned from the origination and subsequent sale of mortgages, including gains on loans sold and fees from originations, changes in other related financial instruments carried at fair value, 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.
(2)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.
| Column 1 | Column 2 |
|---|---|
| 63 |
Wealth management revenue increased by $1.2 million in 2025 compared to the same period in 2024 primarily due to increased asset management fees as a result of higher assets under management when compared to the same period in the prior year. Trust and asset management fees are based primarily on the market value of the assets under management or administration as well as volume of tax-deferred like-kind exchange services provided during a period.
Service charges on deposit accounts increased in 2025 compared to 2024 primarily as a result of higher fees associated with commercial account analysis fees. Service charges on deposit accounts include fees charged to deposit customers for various services, including account analysis services, and are based on factors such as the size and type of customer, type of product and number of transactions. The fees are based on a standard schedule of fees and, depending on the nature of the service performed, the service is performed at a point in time or over a period of a month.
Net gains on investment securities in 2025 were primarily the result of unrealized gains on equity investment securities with a readily determinable fair value. The Company did not recognize any credit-related write-downs or other-than-temporary impairment charges within its available-for-sale or held-to-maturity investment securities portfolio in 2025 or 2024, respectively. See Note (3) “Investment Securities” to the Consolidated Financial Statements in Item 8 of this report for more information on net gains and losses on investment securities.
Fees from covered call option transactions totaled $20.7 million in 2025, compared to $10.2 million in 2024. The Company has always written call options with terms of less than three months against certain U.S. Treasury and agency securities held in its portfolio for liquidity and other purposes. Management has effectively entered into these transactions with the goal of economically hedging security positions and enhancing its overall return on its investment portfolio. These option transactions are designed to increase the total return associated with holding certain investment securities and do not qualify as hedges pursuant to accounting guidance. There were no outstanding call option contracts at December 31, 2025 and 2024.
Operating lease income totaled $62.3 million in 2025 compared to $58.7 million in 2024. The increase in 2025 was primarily related to growth in business from the Company’s leasing divisions.
Miscellaneous non-interest income includes loan servicing fees, income from other investments, service charges and other fees. The decreased miscellaneous other income for 2025 compared to 2024 was primarily due to a $20.0 million gain recognized in the first quarter of 2024 related to the sale of the Company’s RBA division within its wealth management business as well as a $4.6 million gain recognized in the second quarter of 2024 on the sale of premium finance receivables.
| Column 1 | Column 2 |
|---|---|
| 64 |
Non-Interest Expense
The following table presents non-interest expense by category for 2025, 2024 and 2023:
| Years ended December 31, | 2025 compared to 2024 | 2024 compared to 2023 | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2025 | 2024 | 2023 | $ Change | % Change | $ Change | % Change | |||||||||||||||||||
| Salaries and employee benefits: | ||||||||||||||||||||||||||
| Salaries | $ | 496,570 | $ | 465,972 | $ | 438,812 | $ | 30,598 | 7 | % | $ | 27,160 | 6 | % | ||||||||||||
| Commissions and incentive compensation | 221,768 | 215,519 | 182,101 | 6,249 | 3 | 33,418 | 18 | |||||||||||||||||||
| Benefits | 154,954 | 135,617 | 127,100 | 19,337 | 14 | 8,517 | 7 | |||||||||||||||||||
| Total salaries and employee benefits | $ | 873,292 | $ | 817,108 | $ | 748,013 | $ | 56,184 | 7 | % | $ | 69,095 | 9 | % | ||||||||||||
| Software and equipment | 142,362 | 122,794 | 104,632 | 19,568 | 16 | 18,162 | 17 | |||||||||||||||||||
| Operating lease equipment | 42,671 | 42,298 | 42,363 | 373 | 1 | (65) | (0) | |||||||||||||||||||
| Occupancy, net | 81,920 | 79,213 | 77,068 | 2,707 | 3 | 2,145 | 3 | |||||||||||||||||||
| Data processing | 46,522 | 39,736 | 38,800 | 6,786 | 17 | 936 | 2 | |||||||||||||||||||
| Advertising and marketing | 63,852 | 61,812 | 65,075 | 2,040 | 3 | (3,263) | (5) | |||||||||||||||||||
| Professional fees | 34,032 | 40,637 | 34,758 | (6,605) | (16) | 5,879 | 17 | |||||||||||||||||||
| Amortization of other acquisition-related intangible assets | 21,393 | 12,095 | 5,498 | 9,298 | 77 | 6,597 | NM | |||||||||||||||||||
| FDIC insurance | 44,376 | 40,962 | 36,728 | 3,414 | 8 | 4,234 | 12 | |||||||||||||||||||
| FDIC insurance - special assessment | (499) | 5,156 | 34,374 | (5,655) | NM | (29,218) | (85) | |||||||||||||||||||
| OREO expenses, net | 3,572 | (408) | (1,528) | 3,980 | NM | 1,120 | (73) | |||||||||||||||||||
| Other: | ||||||||||||||||||||||||||
| Lending expenses, net of deferred origination costs | 23,271 | 21,856 | 21,096 | 1,415 | 6 | 760 | 4 | |||||||||||||||||||
| Travel and entertainment | 25,290 | 23,441 | 21,194 | 1,849 | 8 | 2,247 | 11 | |||||||||||||||||||
| Miscellaneous | 109,978 | 96,024 | 84,428 | 13,954 | 15 | 11,596 | 14 | |||||||||||||||||||
| Total other | $ | 158,539 | $ | 141,321 | $ | 126,718 | $ | 17,218 | 12 | % | $ | 14,603 | 12 | % | ||||||||||||
| Total Non-Interest Expense | $ | 1,512,032 | $ | 1,402,724 | $ | 1,312,499 | $ | 109,308 | 8 | % | $ | 90,225 | 7 | % |
NM—Not Meaningful
Notable contributions to the change in non-interest expense are as follows:
Salaries and employee benefits is the largest component of non-interest expense, accounting for 58% of the total in 2025 compared to 58% in 2024. Salaries and employee benefits increased in 2025 compared to 2024 primarily due to annual merit increases along with increased levels of health insurance claims and a full year of impact of the Macatawa acquisition.
Software and equipment expense increased in 2025 compared to 2024 primarily as a result of increased software licensing expenses as the Company invests in enhancements to the digital customer experience, upgrades to infrastructure and enhancements to information security capabilities. Software and equipment expense includes furniture, equipment and computer software, depreciation and repairs and maintenance costs.
Amortization of other-acquisition related intangible assets increased in 2025 compared to 2024. The increase was primarily due to a full-year of amortization in 2025 compared to a partial-year amortization in 2024 of the core deposit intangible associated with the Macatawa acquisition completed during the third quarter of 2024.
Total FDIC insurance expense decreased in 2025 compared to 2024 primarily due to the Company’s recognition of approximately $5.2 million in 2024 related to the FDIC special assessment on uninsured deposits in response to certain bank failures that occurred in 2023. In the fourth quarter of 2025, the FDIC announced a special assessment rate change from 3.36% to 2.97%. At that time, the Company recorded a partial reversal, of approximately $499,000, of the previously recorded special assessment.
| Column 1 | Column 2 |
|---|---|
| 65 |
Miscellaneous non-interest expense includes ATM expenses, correspondent banking charges, directors’ fees, telephone, postage, corporate insurance, dues and subscriptions, problem loan expenses and other miscellaneous operational losses and costs. Miscellaneous non-interest expense increased in 2025 as compared to 2024 primarily as a result of various other operational costs including an increase in interest payments made on collateral received for outstanding interest rate derivative contracts and includes approximately $7.0 million in acquisition related expenses recorded in 2025 compared to $4.3 million in 2024 related to the acquisition of Macatawa.
Income Taxes
The Company recorded income tax expense of $294.6 million in 2025 compared to $252.0 million in 2024 and $222.5 million 2023. The effective tax rates were 26.3% in 2025, 26.6% in 2024 and 26.3% in 2023. The effective tax rate in 2025 is slightly lower due to the Company’s income tax expense being impacted by an overall lower level of provision for state income taxes and higher level of pre-tax income in the most recent comparable period. Income tax expense was also impacted by the tax effects related to the issuance of shares in share-based compensation plans. These tax effects fluctuate based on the Company’s stock price and timing of employee stock option exercises and vesting of other share-based awards. The Company recorded a net excess tax benefit related to share-based compensation of $3.9 million in 2025, a net excess tax benefit of $4.5 million 2024, and a net excess tax benefit of $2.9 million in 2023, the majority of which were recognized in the first quarter in each year. Please refer to Note (17) “Income Taxes” to the Consolidated Financial Statements in Item 8 for further discussion and analysis of the Company’s tax position, including a reconciliation of the tax expense computed at the statutory tax rate to the Company’s actual tax expense.
Operating Segment Results
As described in Note (24) “Segment Information” to the Consolidated Financial Statements in Item 8, the Company’s operations consist of three primary segments: community banking, specialty finance and wealth management. The Company’s profitability is primarily dependent on the net interest income, provision for credit losses, non-interest income and operating expenses of its community banking segment. For purposes of internal segment profitability, management allocates certain intersegment and parent company balances. Management allocates a portion of revenues to the specialty finance segment related to loans and leases originated by the specialty finance segment and sold or assigned to the community banking segment. Similarly, for purposes of analyzing the contribution from the wealth management segment, management allocates a portion of the net interest income earned by the community banking segment on deposit balances of customers of the wealth management segment to the wealth management segment. Finally, expenses incurred at the Wintrust parent company are allocated to each segment based on each segment’s risk-weighted assets.
The community banking segment’s net interest income for the year ended December 31, 2025 totaled $1.8 billion as compared to $1.5 billion for the same period in 2024, an increase of $224.8 million, or 15%. The increase in 2025 compared to 2024 was primarily attributable to increased interest and fees on loans due to loan growth and increased gain on investment securities. The community banking segment recorded a provision for credit losses of $89.1 million in 2025 compared to $88.3 million in 2024. The provision for credit losses increased in 2025 compared to 2024 primarily due to loan growth across portfolios slightly offset by improved macroeconomic forecasts. Non-interest income for the community banking segment increased $31.1 million, or 11% in 2025 when compared to 2024. The increase in non-interest income in 2025 compared to 2024 was primarily the result of increased service charges on deposit accounts and increased gain on investments. Non-interest expenses increased by $98.2 million in 2025 compared to 2024, primarily because of higher salary and benefits expense. The community banking segment’s net income for the year ended December 31, 2025 totaled $576.7 million, an increase of $118.0 million, compared to net income of $458.7 million in 2024. The increase was primarily attributable to higher net interest income offset by an increase in salary expenses in 2025, as discussed above.
The specialty finance segment’s net interest income totaled $379.4 million for the year ended December 31, 2025, compared to $356.3 million in the same period of 2024, an increase of $23.1 million, or 6%. The increase in 2025 compared to 2024 was primarily attributable to loan growth across several specialty finance portfolios. The specialty finance segment’s provision for credit losses totaled $6.5 million in 2025 compared to $12.7 million in 2024. The decrease was due to lower net charge-offs experienced in 2025. The specialty finance segment’s non-interest income increased to $129.7 million for the year ended December 31, 2025 compared to $119.3 million in 2024. Non-interest expenses increased by $15.4 million in 2025 compared to 2024, primarily because of higher salary and benefits expense as well as other segment expenses. For 2025, our commercial premium finance operations, life insurance premium finance operations, leasing operations and accounts receivable finance operations accounted for 48%, 28%, 22%, and 2% respectively, of the total revenues of our specialty finance business. Net income of the specialty finance segment totaled $205.3 million and $186.3 million for the years ended December 31, 2025 and 2024, respectively.
The wealth management segment reported net interest income of $37.5 million for 2025 and $30.0 million for 2024. Net interest income for this segment is primarily comprised of an allocation of net interest income earned by the community banking segment on non-interest bearing and interest-bearing wealth management customer account balances on deposit at the
| Column 1 | Column 2 |
|---|---|
| 66 |
banks. Wealth management customer account balances on deposit at the banks averaged $1.7 billion and $1.5 billion in 2025 and 2024, respectively. This segment recorded non-interest income of $154.4 million for 2025 as compared to $168.1 million for 2024. The decrease was primarily due to a $20.0 million gain recognized in the first quarter of 2024 related to the sale of the Company’s RBA division within its wealth management business. Non-interest expenses remained relatively consistent in 2025 compared to 2024. Distribution of wealth management services through each bank continues to be a focus of the Company as the number of brokers in its banks continues to increase. The Company is committed to growing the wealth management segment in order to better service its customers and create a more diversified revenue stream. The wealth management segment reported net income of $41.9 million for 2025 compared to $50.0 million for 2024.
Analysis of Financial Condition
Total assets were $71.1 billion at December 31, 2025, representing an increase of $6.3 billion, or 10%, when compared to December 31, 2024. Total funding, which includes deposits, all notes and advances, including secured borrowings and junior subordinated debentures, was $62.2 billion at December 31, 2025 and $56.8 billion at December 31, 2024. See Notes (3), (4), and (10) through (14) to the Consolidated Financial Statements in Item 8 for additional period-end detail on the Company’s interest-earning assets and funding liabilities.
Interest-Earning Assets
The following table sets forth, by category, the composition of average earning assets and the relative percentage of each category to total average earning assets for the periods presented:
| Years Ended December 31, | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | |||||||||||||||||||
| (Dollars in thousands) | Balance | Percent | Balance | Percent | Balance | Percent | |||||||||||||||
| Mortgage loans held-for-sale | $ | 312,718 | 0 | % | $ | 348,278 | 1 | % | $ | 294,421 | 1 | % | |||||||||
| Loans: | |||||||||||||||||||||
| Commercial | 16,006,489 | 25 | 14,075,830 | 25 | 12,478,768 | 25 | |||||||||||||||
| Commercial real estate | 13,319,196 | 21 | 12,180,253 | 22 | 10,631,288 | 21 | |||||||||||||||
| Home equity | 467,143 | 1 | 384,095 | 1 | 337,836 | 1 | |||||||||||||||
| Residential real estate | 3,841,570 | 6 | 3,044,847 | 5 | 2,497,553 | 5 | |||||||||||||||
| Premium finance receivables—property & casualty | 7,923,289 | 13 | 7,048,040 | 13 | 6,301,717 | 13 | |||||||||||||||
| Premium finance receivables—life insurance | 8,563,975 | 14 | 7,944,205 | 14 | 7,993,787 | 15 | |||||||||||||||
| Other loans | 130,534 | 0 | 88,175 | 0 | 83,523 | 0 | |||||||||||||||
| Total loans, net of unearned income (1) | $ | 50,252,196 | 80 | % | $ | 44,765,445 | 80 | % | $ | 40,324,472 | 80 | % | |||||||||
| Liquidity management assets (2) | 12,691,373 | 20 | 10,761,682 | 19 | 9,546,195 | 19 | |||||||||||||||
| Other earning assets (3) | 3,240 | 0 | 17,113 | 0 | 17,129 | 0 | |||||||||||||||
| Total average earning assets | $ | 63,259,527 | 100 | % | $ | 55,892,518 | 100 | % | $ | 50,182,217 | 100 | % | |||||||||
| Total average assets | $ | 66,954,172 | $ | 59,416,909 | $ | 53,529,506 | |||||||||||||||
| Total average earning assets to total average assets | 94 | % | 94 | % | 94 | % |
(1)Includes non-accrual loans.
(2)Liquidity management assets include investment securities, other securities, interest-earning deposits with banks, federal funds sold and securities purchased under resale agreements.
(3)Other earning assets include brokerage customer receivables and trading account securities.
Total average earning assets increased $7.4 billion, or 13%, in 2025. Average earning assets comprised 94% of average total assets in 2025 compared to 94% in 2024.
Mortgage loans held-for-sale. Average mortgage loans held-for-sale totaled $312.7 million in 2025, compared to $348.3 million in 2024. These balances represent mortgage loans awaiting subsequent sale in the secondary market with such sales eliminating the interest-rate risk associated with these loans, as they are predominantly long-term fixed rate loans, and provides a source of non-interest revenue.
| Column 1 | Column 2 |
|---|---|
| 67 |
Loans, net of unearned income. Average total loans, net of unearned income, totaled $50.3 billion and increased $5.5 billion, or 12%, in 2025. Average commercial loans totaled $16.0 billion in 2025, and increased $1.9 billion, or 14%, over the average balance in 2024. Average commercial real estate loans totaled $13.3 billion in 2025, increasing $1.1 billion, or 9%, since 2024. Combined, these categories comprised 58% and 59% of the average loan portfolio in 2025 and 2024, respectively. The growth realized in these categories for 2025 is primarily attributable to increased business development efforts during the period.
Home equity loans averaged $467.1 million in 2025, and increased $83.0 million, or 22%, when compared to the average balance in 2024. Unused commitments on home equity lines of credit totaled $1.0 billion at December 31, 2025 and $999.1 million at December 31, 2024. The Company has been actively managing its home equity portfolio to ensure that diligent pricing, appraisal and other underwriting activities continue to exist.
Residential real estate loans averaged $3.8 billion in 2025, and increased $796.7 million, or 26%, from the average balance in 2024. The increase in average balance was partially due to the Company originating, through Wintrust Mortgage, more loans which were retained in the banks’ portfolios rather than being sold into the secondary market.
Average premium finance receivables totaled $16.5 billion in 2025, and accounted for 33% of the Company’s average total loans. In 2025, average premium finance receivables increased $1.5 billion, or 10%, compared to 2024. The increase during 2025 was the result of effective marketing and customer servicing as well as continued originations within the portfolio due to hardening insurance market conditions driving a higher average size of new property and casualty insurance premium finance receivables. Premium finance receivables consist of a property and casualty portfolio and a life portfolio comprising approximately 48% and 52%, respectively, of the average total balance of premium finance receivables for the year-ended 2025, and 47% and 53%, respectively, for the year-ended 2024. Approximately $21.8 billion of premium finance receivables were originated in 2025 compared to approximately $20.0 billion in 2024.
Other loans represent a wide variety of personal and consumer loans to individuals. Consumer loans generally have shorter terms and higher interest rates than mortgage loans but generally involve more credit risk due to the type and nature of the collateral.
Liquidity Management Assets. Funds that are not utilized for loan originations are used to purchase investment securities and short-term money market investments, to sell as federal funds and to maintain in interest-bearing deposits with banks. Average liquidity management assets accounted for 20% and 19% of total average earning assets in 2025 and 2024, respectively. Average liquidity management assets increased $1.9 billion in 2025 compared to 2024. The balances of these assets can fluctuate based on management’s ongoing effort to manage liquidity and for asset liability management purposes. The Company will continue to prudently evaluate and utilize liquidity sources as needed, including the management of availability with the FHLB and FRB and utilization of the revolving credit facility with unaffiliated banks.
Other earning assets. For the periods presented prior to the brokerage service outsourcing to LPL, other earning assets included brokerage customer receivables and trading account securities. In the normal course of business, Wintrust Investments activities involved the execution, settlement, and financing of various securities transactions. Wintrust Investments customer securities activities were transacted on either a cash or margin basis. In margin transactions, Wintrust Investments, under an agreement with the out-sourced securities firm, extended credit to its customer, subject to various regulatory and internal margin requirements, collateralized by cash and securities in customer’s accounts. In connection with these activities, Wintrust Investments executed and the out-sourced firm cleared customer transactions relating to the sale of securities not yet purchased, substantially all of which were transacted on a margin basis subject to individual exchange regulations.
Investment Securities Portfolio
Supplemental Statistical Data
The following statistical information is provided in accordance with the requirements of Regulation S-K as promulgated by the SEC. This data should be read in conjunction with the Company’s Consolidated Financial Statements and notes thereto, and Management’s Discussion and Analysis which are contained in Item 8 and Item 7, respectively, of this Annual Report on Form 10-K.
| Column 1 | Column 2 |
|---|---|
| 68 |
The following table presents the amortized cost and fair value of the Company’s investment securities portfolios, by investment category, as of December 31, 2025, and 2024:
| (In thousands) | 2025 | 2024 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amortized Cost | Fair Value | Amortized Cost | Fair Value | ||||||||||||
| Available-for-sale securities | |||||||||||||||
| U.S. Treasury | $ | 6,999 | $ | 7,035 | $ | 37,858 | $ | 37,907 | |||||||
| U.S. government agencies | 50,000 | 47,471 | 50,000 | 44,945 | |||||||||||
| Municipal | 162,373 | 162,166 | 188,405 | 184,593 | |||||||||||
| Corporate notes: | |||||||||||||||
| Financial issuers | 79,000 | 76,296 | 83,997 | 80,169 | |||||||||||
| Other | 1,000 | 999 | 1,000 | 993 | |||||||||||
| Mortgage-backed: (1) | |||||||||||||||
| Residential mortgage-backed securities | 5,533,710 | 5,156,683 | 4,106,641 | 3,553,638 | |||||||||||
| Commercial (multi-family) mortgage-backed securities | 280,969 | 276,553 | 19,064 | 18,332 | |||||||||||
| Collateralized mortgage obligations | 521,430 | 509,060 | 238,574 | 220,905 | |||||||||||
| Total available-for-sale securities | $ | 6,635,481 | $ | 6,236,263 | $ | 4,725,539 | $ | 4,141,482 | |||||||
| Held-to-maturity securities | |||||||||||||||
| U.S. government agencies | $ | 313,541 | $ | 256,272 | $ | 313,539 | $ | 244,412 | |||||||
| Municipal | 144,192 | 142,631 | 161,016 | 155,969 | |||||||||||
| Mortgage-backed: (1) | |||||||||||||||
| Residential mortgage-backed securities | 2,667,371 | 2,183,750 | 2,864,927 | 2,259,913 | |||||||||||
| Commercial (multi-family) mortgage-backed securities | 6,293 | 6,273 | 6,364 | 6,112 | |||||||||||
| Collateralized mortgage obligations | 177,671 | 161,518 | 211,023 | 189,155 | |||||||||||
| Corporate notes | 35,097 | 34,703 | 56,851 | 54,989 | |||||||||||
| Total held-to-maturity securities | $ | 3,344,165 | $ | 2,785,147 | $ | 3,613,720 | $ | 2,910,550 | |||||||
| Less: Allowance for credit losses | (260) | (457) | |||||||||||||
| Held-to-maturity securities, net of allowance for credit losses | $ | 3,343,905 | $ | 3,613,263 | |||||||||||
| Equity securities with readily determinable fair value | $ | 61,211 | $ | 63,770 | $ | 220,758 | $ | 215,412 |
(1)None of our mortgage-backed securities are subprime.
| Column 1 | Column 2 |
|---|---|
| 69 |
Tables presenting the carrying amounts and gross unrealized gains and losses for securities at December 31, 2025 and 2024 are included by reference to Note (3) “Investment Securities” to the Consolidated Financial Statements presented under Item 8 of this Annual Report on Form 10-K.
The following table presents the carrying value of the investment securities portfolios as of December 31, 2025, by maturity distribution. Carrying value represents the fair value of investment securities classified as available-for-sale, the amortized cost of those classified as held-to-maturity and the fair value of equity securities with readily determinable fair values.
| (In thousands) | Within 1 year | From 1 to 5 years | From 5 to 10 years | After 10 years | Mortgage- backed | Equity Securities | Total | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Available-for-sale securities | |||||||||||||||||||||||||||
| U.S. Treasury | $ | 7,035 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 7,035 | |||||||||||||
| U.S. government agencies | — | — | 39,369 | 8,102 | — | — | 47,471 | ||||||||||||||||||||
| Municipal | 39,881 | 71,443 | 33,687 | 17,155 | — | — | 162,166 | ||||||||||||||||||||
| Corporate notes: | |||||||||||||||||||||||||||
| Financial issuers | — | 69,680 | 6,616 | — | — | — | 76,296 | ||||||||||||||||||||
| Other | 999 | — | — | — | — | — | 999 | ||||||||||||||||||||
| Mortgage-backed: (1) | |||||||||||||||||||||||||||
| Residential mortgage-backed securities | — | — | — | — | 5,156,683 | — | 5,156,683 | ||||||||||||||||||||
| Commercial (multi-family) mortgage-backed securities | — | — | — | — | 276,553 | — | 276,553 | ||||||||||||||||||||
| Collateralized mortgage obligations | — | — | — | — | 509,060 | — | 509,060 | ||||||||||||||||||||
| Total available-for-sale securities | $ | 47,915 | $ | 141,123 | $ | 79,672 | $ | 25,257 | $ | 5,942,296 | $ | — | $ | 6,236,263 | |||||||||||||
| Held-to-maturity securities | |||||||||||||||||||||||||||
| U.S. government agencies | $ | 703 | $ | 1,008 | $ | 25,000 | $ | 286,830 | $ | — | $ | — | $ | 313,541 | |||||||||||||
| Municipal | 16,203 | 75,444 | 37,222 | 15,323 | — | — | 144,192 | ||||||||||||||||||||
| Corporate notes: | |||||||||||||||||||||||||||
| Financial issuers | 30,124 | — | 4,973 | — | — | — | 35,097 | ||||||||||||||||||||
| Mortgage-backed: (1) | |||||||||||||||||||||||||||
| Residential mortgage-backed securities | — | — | — | — | 2,667,371 | — | 2,667,371 | ||||||||||||||||||||
| Commercial (multi-family) mortgage-backed securities | — | — | — | — | 6,293 | — | 6,293 | ||||||||||||||||||||
| Collateralized mortgage obligations | — | — | — | — | 177,671 | — | 177,671 | ||||||||||||||||||||
| Total held-to-maturity securities | $ | 47,030 | $ | 76,452 | $ | 67,195 | $ | 302,153 | $ | 2,851,335 | $ | — | $ | 3,344,165 | |||||||||||||
| Less: Allowance for credit losses | (260) | ||||||||||||||||||||||||||
| Held-to-maturity securities, net of allowance for credit losses | $ | 3,343,905 | |||||||||||||||||||||||||
| Equity securities with readily determinable fair value | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 63,770 | $ | 63,770 |
(1) None of our mortgage-backed securities are subprime.
| Column 1 | Column 2 |
|---|---|
| 70 |
The weighted average yield calculated based on amortized cost for each range of maturities of securities, on a tax-equivalent basis, is shown below as of December 31, 2025:
| Within 1 year | From 1 to 5 years | From 5 to 10 years | After 10 years | Mortgage- backed | Equity Securities | Total | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Available-for-sale securities | |||||||||||||||||||||
| U.S. Treasury | 4.45 | % | — | % | — | % | — | % | — | % | — | % | 4.45 | % | |||||||
| U.S. government agencies | — | — | 4.00 | 2.87 | — | — | 3.81 | ||||||||||||||
| Municipal | 3.98 | 4.30 | 4.75 | 4.84 | — | — | 4.37 | ||||||||||||||
| Corporate notes: | |||||||||||||||||||||
| Financial issuers | — | 4.12 | 3.14 | — | — | — | 4.04 | ||||||||||||||
| Other | 4.40 | — | — | — | — | — | 4.40 | ||||||||||||||
| Mortgage-backed: (1) | |||||||||||||||||||||
| Residential mortgage-backed securities | — | — | — | — | 4.05 | — | 4.05 | ||||||||||||||
| Commercial (multi-family) mortgage-backed securities | — | — | — | — | 6.37 | — | 6.37 | ||||||||||||||
| Collateralized mortgage obligations | — | — | — | — | 4.84 | — | 4.84 | ||||||||||||||
| Total available-for-sale securities | 4.06 | % | 4.21 | % | 4.25 | % | 4.21 | % | 4.23 | % | — | % | 4.23 | % | |||||||
| Held-to-maturity securities | |||||||||||||||||||||
| U.S. government agencies | 2.43 | % | 2.62 | % | 2.68 | % | 2.86 | % | — | % | — | % | 2.84 | % | |||||||
| Municipal | 4.11 | 4.26 | 4.30 | 4.31 | — | — | 4.26 | ||||||||||||||
| Corporate notes: | |||||||||||||||||||||
| Financial issuers | 1.74 | — | 5.10 | — | — | — | 2.22 | ||||||||||||||
| Mortgage-backed: (1) | |||||||||||||||||||||
| Residential mortgage-backed securities | — | — | — | — | 2.42 | — | 2.42 | ||||||||||||||
| Commercial (multi-family) mortgage-backed securities | — | — | — | — | 3.96 | — | 3.96 | ||||||||||||||
| Collateralized mortgage obligations | — | — | — | — | 3.61 | — | 3.61 | ||||||||||||||
| Total held-to-maturity securities | 2.57 | % | 4.23 | % | 3.76 | % | 2.93 | % | 2.50 | % | — | % | 2.61 | % | |||||||
| Equity securities with readily determinable fair value | — | % | — | % | — | % | — | % | — | % | 0.78 | % | 0.78 | % |
(1) None of our mortgage-backed securities are subprime.
| Column 1 | Column 2 |
|---|---|
| 71 |
Credit Quality
Commercial and Commercial Real Estate Loan Portfolios
Commercial and commercial real estate loans. Our commercial and commercial real estate loan portfolios are comprised primarily of commercial real estate loans and lines of credit for working capital purposes. The table below sets forth information regarding the types, amounts and performance of our loans within these portfolios as of December 31, 2025 and 2024:
| As of December 31, 2025 | As of December 31, 2024 | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance | % of Total Balance | Allowance For Credit Losses Allocation | Balance | % of Total Balance | Allowance For Credit Losses Allocation | ||||||||||||||||||||
| Commercial: | |||||||||||||||||||||||||
| Commercial, industrial and other | $ | 17,044,686 | 55.0 | % | $ | 178,545 | $ | 15,574,551 | 54.7 | % | $ | 175,837 | |||||||||||||
| Commercial Real Estate: | |||||||||||||||||||||||||
| Construction and development | $ | 2,409,582 | 7.8 | % | $ | 93,106 | $ | 2,434,081 | 8.5 | % | $ | 87,236 | |||||||||||||
| Non-construction | 11,531,154 | 37.2 | 153,827 | 10,469,863 | 36.8 | 135,620 | |||||||||||||||||||
| Total commercial real estate | $ | 13,940,736 | 45.0 | % | $ | 246,933 | $ | 12,903,944 | 45.3 | % | $ | 222,856 | |||||||||||||
| Total commercial and commercial real estate | $ | 30,985,422 | 100.0 | % | $ | 425,478 | $ | 28,478,495 | 100.0 | % | $ | 398,693 | |||||||||||||
| Commercial real estate—collateral location by state: | |||||||||||||||||||||||||
| Illinois | $ | 7,136,432 | 51.2 | % | $ | 7,043,810 | 54.6 | % | |||||||||||||||||
| Michigan | 892,121 | 6.4 | 877,058 | 6.8 | |||||||||||||||||||||
| Wisconsin | 877,352 | 6.3 | 918,976 | 7.1 | |||||||||||||||||||||
| Total primary markets | $ | 8,905,905 | 63.9 | % | $ | 8,839,844 | 68.5 | % | |||||||||||||||||
| Florida | 507,216 | 3.6 | % | $ | 434,078 | 3.4 | % | ||||||||||||||||||
| Indiana | 497,943 | 3.6 | % | 447,768 | 3.5 | % | |||||||||||||||||||
| Texas | 386,111 | 2.8 | % | 327,660 | 2.5 | % | |||||||||||||||||||
| Georgia | 345,946 | 2.5 | % | 233,774 | 1.8 | % | |||||||||||||||||||
| California | 328,781 | 2.4 | % | 260,037 | 2.0 | % | |||||||||||||||||||
| Colorado | 294,182 | 2.1 | % | 249,070 | 1.9 | % | |||||||||||||||||||
| Arizona | 279,448 | 2.0 | % | 217,595 | 1.7 | % | |||||||||||||||||||
| Tennessee | 265,602 | 1.9 | % | 290,391 | 2.3 | % | |||||||||||||||||||
| Ohio | 241,100 | 1.7 | % | 235,257 | 1.8 | % | |||||||||||||||||||
| Other | 1,888,502 | 13.5 | % | 1,368,470 | 10.6 | % | |||||||||||||||||||
| Total | $ | 13,940,736 | 100.0 | % | $ | 12,903,944 | 100.0 | % |
We make commercial loans for many purposes, including working capital lines, which are generally renewable annually and supported by business assets, personal guarantees and additional collateral. Such loans may vary in size based on customer need. Commercial business lending is generally considered to involve a slightly higher degree of risk than traditional consumer bank lending. Primarily as a result of growth in the portfolio, our allowance for credit losses in our commercial loan portfolio increased to $178.5 million as of December 31, 2025 compared to $175.8 million as of December 31, 2024.
Our commercial real estate loans are generally secured by a first mortgage lien and assignment of rents on the property. Since most of our bank branches are located in the Chicago metropolitan area, southern Wisconsin, and west Michigan, 63.9% of our commercial real estate loan portfolio is located in this region as of December 31, 2025. We have been able to effectively manage our total non-performing commercial real estate loans. As of December 31, 2025, our allowance for credit losses related to this portfolio was $246.9 million compared to $222.9 million as of December 31, 2024. The increase in the allowance for credit losses is primarily due to growth in the portfolio coupled with the impact on the Company’s loan loss modeling from macroeconomic conditions and expectations between the two reporting dates related to the Commercial Real Estate Price Index. The table below sets forth the commercial real estate loans by property type and owner vs. non-owner occupied.
| Column 1 | Column 2 |
|---|---|
| 72 |
| (In thousands) | December 31, 2025 | December 31, 2024 | |||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial Real Estate: | Owner Occupied | Non-Owner Occupied | Total | % of Total | Average Size of Loan | Owner Occupied | Non-Owner Occupied | Total | % of Total | Average Size of Loan | |||||||||||||||||||
| Residential construction | $ | 1,626 | $ | 53,127 | $ | 54,753 | 1 | % | $ | 526 | $ | 2,252 | $ | 46,365 | $ | 48,617 | 0 | % | $ | 423 | |||||||||
| Commercial construction | 196,280 | 1,816,964 | 2,013,244 | 14 | 5,199 | 197,184 | 1,868,591 | 2,065,775 | 16 | 4,661 | |||||||||||||||||||
| Land | 7,047 | 334,538 | 341,585 | 2 | 2,009 | 5,554 | 314,135 | 319,689 | 2 | 1,827 | |||||||||||||||||||
| Office | 283,658 | 1,404,956 | 1,688,614 | 12 | 1,563 | 286,041 | 1,370,068 | 1,656,109 | 13 | 1,489 | |||||||||||||||||||
| Industrial | 988,581 | 2,179,187 | 3,167,768 | 23 | 2,079 | 956,972 | 1,671,604 | 2,628,576 | 21 | 1,786 | |||||||||||||||||||
| Retail | 343,728 | 1,092,524 | 1,436,252 | 10 | 1,239 | 349,183 | 1,025,472 | 1,374,655 | 11 | 1,156 | |||||||||||||||||||
| Multi-family | 91,937 | 3,353,570 | 3,445,507 | 25 | 1,509 | 95,855 | 3,029,650 | 3,125,505 | 24 | 1,315 | |||||||||||||||||||
| Mixed use and other | 605,609 | 1,187,404 | 1,793,013 | 13 | 1,291 | 586,970 | 1,098,048 | 1,685,018 | 13 | 1,210 | |||||||||||||||||||
| Total commercial real estate | $ | 2,518,466 | $ | 11,422,270 | $ | 13,940,736 | 100 | % | $ | 1,722 | $ | 2,480,011 | $ | 10,423,933 | $ | 12,903,944 | 100 | % | $ | 1,559 |
The Company also participates in mortgage warehouse lending which is included above within commercial, industrial and other, by providing interim funding to unaffiliated mortgage bankers to finance residential mortgages originated by such bankers for sale into the secondary market. The Company’s loans to the mortgage bankers are secured by the business assets of the mortgage companies as well as the specific mortgage loans funded by the Company, after they have been pre-approved for purchase by third party end lenders. The Company may also provide interim financing for packages of mortgage loans on a bulk basis in circumstances where the mortgage bankers desire to competitively bid on a number of mortgages for sale as a package in the secondary market.
Home equity loans. The Company’s home equity loans and lines of credit are primarily originated by each of the bank subsidiaries in their local markets where there is a strong understanding of the underlying real estate value. The Company’s banks monitor and manage these loans, and conduct an automated review of all home equity lines of credit at least twice per year. This review collects FICO and Bankruptcy scores for each home equity borrower and identifies situations where the credit strength of the borrower is declining. When other specific events occur that may influence repayment, information such as tax liens or judgments is collected. The bank subsidiaries use this information to manage loans that may be higher risk and to determine whether to obtain additional credit information or updated property valuations. In a limited number of cases, the Company may issue home equity credit together with first mortgage financing, and requests for such financing are evaluated on a combined basis.
The rates we offer on new home equity lending are based on several factors, including appraisals and valuation due diligence, in order to reflect inherent risk, and we place additional scrutiny on larger home equity requests. It is not our practice to advance more than 85% of the appraised value of the underlying asset, which ratio we refer to as the loan-to-value ratio, or LTV ratio, and a majority of the credit we previously extended, when issued, had an LTV ratio of less than 80%. Our home equity loan portfolio has performed well in light of the ongoing volatility in the overall residential real estate market.
Residential real estate. The Company’s residential real estate portfolio includes one- to four-family adjustable rate mortgages, construction loans to individuals and bridge financing loans for qualifying customers as well as certain long-term fixed rate loans. As of December 31, 2025, our residential loan portfolio totaled $4.3 billion, or 8% of our total outstanding loans.
Our adjustable rate mortgages are often non-agency conforming. These loans generally provide for periodic and lifetime limits on the interest rate adjustments among other features. Additionally, adjustable rate mortgages may pose a higher risk of delinquency and default because they require borrowers to make larger payments when interest rates rise. As of December 31, 2025, excluding early buyout loans guaranteed by U.S. government agencies, $32.9 million of our residential real estate mortgages, or 0.8% of our residential real estate loan portfolio were classified as nonaccrual, no balances were 90 or more days past due and still accruing, $32.5 million were 30 to 89 days past due or 0.8% and $4.1 billion were current or 98.4%. We believe that since our loan portfolio consists primarily of locally originated loans, and since the majority of our borrowers are longer-term customers with lower LTV ratios, we face a relatively low risk of borrower default and delinquency.
Due to interest rate risk considerations, the Company generally sells in the secondary market loans originated with long-term fixed rates, for which we receive fee income. The Company also selectively retains certain of these loans within the banks’ own
| Column 1 | Column 2 |
|---|---|
| 73 |
loan portfolios where they are non-agency conforming, or where the terms of the loans make them favorable to retain. A portion of the loans we sold into the secondary market were sold with the servicing of those loans retained. The amount of loans serviced for others as of December 31, 2025 and 2024 was $12.6 billion and $12.4 billion, respectively. All other mortgage loans sold into the secondary market were sold without the retention of servicing rights.
The GNMA optional repurchase programs allow financial institutions acting as servicers to buyout individual delinquent mortgage loans that meet certain criteria from the securitized loan pool for which the institution was the original transferor of such loans. At the option of the servicer and without prior authorization from GNMA, the servicer may repurchase such delinquent loans for an amount equal to the remaining principal balance of the loan. Under FASB ASC 860, “Transfers and Servicing,” this early buyout option is considered a conditional option until the delinquency criteria are met, at which time the option becomes unconditional. When the Company is deemed to have regained effective control over these loans under the unconditional repurchase option and the expected benefit of the potential repurchase is more than trivial, the loans can no longer be reported as sold and must be brought back onto the balance sheet as loans at fair value, regardless of whether the Company intends to exercise the early buyout option. These rebooked loans are reported as loans held-for-investment, part of the residential real estate portfolio, with the offsetting liability being reported in accrued interest payable and other liabilities. When the early buyout option on these rebooked GNMA loans is exercised, the repurchased loans continue to be carried at fair value. Additionally, such loans typically transfer to mortgage loans held-for-sale at the time of early buyout as the Company’s intent is to cure and resell such loans subsequent to repurchase from GNMA. If such intent to cure and resell changes subsequent to early buyout, the Company reclassifies such loans as held-for-investment. Early buyout loan classified as held-for-investment totaled $145.8 million at December 31, 2025 compared to $156.8 million at December 31, 2024. Such loans consist of both the rebooked GNMA loans and the early buyout exercised loans classified as held-for-investment discussed above. Rebooked GNMA loans held-for-investment amounted to $84.7 million at December 31, 2025, compared to $115.0 million at December 31, 2024. The decrease in balance from December 31, 2024 to December 31, 2025 was the result of more frequent exercising of the early buyout option by the Company, at which time, the loans are transferred from held-for-investment to mortgages held-for-sale. As of December 31, 2025, early buyout exercised loans held-for-investment totaled $61.1 million compared to $41.8 million as of December 31, 2024. At December 31, 2025 and 2024, early buyout exercised mortgage loans held-for-sale decreased slightly and totaled $123.6 million and $141.5 million, respectively.
It is not the Company’s current practice to underwrite, and there are no plans to underwrite subprime, Alt A, no or little documentation loans, or option ARM loans. As of December 31, 2025, none of our mortgage loans consist of interest-only loans.
Premium finance receivables — property & casualty. FIRST Insurance Funding and FIFC Canada originated approximately $19.9 billion in property and casualty insurance premium finance receivables during 2025 as compared to approximately $18.4 billion in 2024. FIRST Insurance Funding and FIFC Canada makes loans to finance insurance premiums related to property and casualty insurance policies. The loans are indirectly originated by working through independent insurance agents and brokers located throughout the United States and Canada. The insurance premiums financed are primarily for commercial customers’ purchases of liability, property and casualty and other commercial insurance. This lending involves relatively rapid turnover of the loan portfolio and high volume of loan originations. The Company performs ongoing credit and other reviews of the agents and brokers, and performs various internal audit steps to mitigate against the risk of fraud. The majority of these loans are purchased by the banks in order to more fully utilize their lending capacity as these loans generally provide the banks with higher yields than alternative investments.
Premium finance receivables — life insurance. Wintrust Life Finance originated approximately $1.9 billion in life insurance premium finance receivables in 2025 as compared to $1.7 billion in 2024. The Company continues to experience a high level of competition and pricing pressure within the current market. These loans are originated via referrals from life insurance carriers, independent insurance agents, financial advisors and legal counsel. The life insurance policy is the primary form of collateral. In addition, these loans often are secured with a letter of credit, marketable securities or certificates of deposit. In some cases, Wintrust Life Finance may make a loan that has a partially unsecured position.
Consumer and other. Included in the consumer and other loan category is a wide variety of personal and consumer loans to individuals. The Company originates consumer loans in order to provide a wider range of financial services to its customers. Consumer loans generally have shorter terms and higher interest rates than mortgage loans but generally involve more credit risk than mortgage loans due to the type and nature of the collateral.
Foreign. The Company had approximately $875.4 million of loans to businesses with operations in foreign countries as of December 31, 2025 compared to $824.4 million at December 31, 2024. This balance as of December 31, 2025 consists of loans originated by FIFC Canada.
| Column 1 | Column 2 |
|---|---|
| 74 |
Loan Concentrations
Loan concentrations are considered to exist when there are amounts loaned to multiple borrowers engaged in similar activities which would cause them to be similarly impacted by economic or other conditions. The Company had limited concentrations of loans exceeding 10% of total loans at December 31, 2025, including the specialty finance operating segment, which are diversified throughout the United States and Canada.
Maturities and Sensitivities of Loans to Changes in Interest Rates
The following table classifies the loan portfolio at December 31, 2025 by date at which the loans reprice or mature, and the type of rate exposure:
| (In thousands) | One year or less | From one to five years | From five to fifteen years | After fifteen years | Total | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial | ||||||||||||||||||
| Fixed rate | $ | 560,803 | $ | 3,901,475 | $ | 2,191,712 | $ | 18,490 | $ | 6,672,480 | ||||||||
| Variable rate | 10,371,538 | 668 | — | — | 10,372,206 | |||||||||||||
| Total commercial | $ | 10,932,341 | $ | 3,902,143 | $ | 2,191,712 | $ | 18,490 | $ | 17,044,686 | ||||||||
| Commercial real estate | ||||||||||||||||||
| Fixed rate | $ | 836,428 | $ | 2,659,163 | $ | 364,215 | $ | 76,892 | $ | 3,936,698 | ||||||||
| Variable rate | 9,992,879 | 11,094 | 65 | — | 10,004,038 | |||||||||||||
| Total commercial real estate | $ | 10,829,307 | $ | 2,670,257 | $ | 364,280 | $ | 76,892 | $ | 13,940,736 | ||||||||
| Home equity | ||||||||||||||||||
| Fixed rate | $ | 9,300 | $ | 685 | $ | — | $ | 11 | $ | 9,996 | ||||||||
| Variable rate | 470,529 | — | — | — | 470,529 | |||||||||||||
| Total home equity | $ | 479,829 | $ | 685 | $ | — | $ | 11 | $ | 480,525 | ||||||||
| Residential real estate | ||||||||||||||||||
| Fixed rate | $ | 18,384 | $ | 4,719 | $ | 67,647 | $ | 1,057,910 | $ | 1,148,660 | ||||||||
| Variable rate | 110,906 | 747,277 | 2,310,389 | — | 3,168,572 | |||||||||||||
| Total residential real estate | $ | 129,290 | $ | 751,996 | $ | 2,378,036 | $ | 1,057,910 | $ | 4,317,232 | ||||||||
| Premium finance receivables - property & casualty | ||||||||||||||||||
| Fixed rate | $ | 8,067,517 | $ | 115,899 | $ | — | $ | — | $ | 8,183,416 | ||||||||
| Variable rate | — | — | — | — | — | |||||||||||||
| Total premium finance receivables - property & casualty | $ | 8,067,517 | $ | 115,899 | $ | — | $ | — | $ | 8,183,416 | ||||||||
| Premium finance receivables - life insurance | ||||||||||||||||||
| Fixed rate | $ | 163,653 | $ | 116,520 | $ | — | $ | — | $ | 280,173 | ||||||||
| Variable rate | 8,743,469 | — | — | — | 8,743,469 | |||||||||||||
| Total premium finance receivables - life insurance | $ | 8,907,122 | $ | 116,520 | $ | — | $ | — | $ | 9,023,642 | ||||||||
| Consumer and other | ||||||||||||||||||
| Fixed rate | $ | 27,834 | $ | 8,571 | $ | 934 | $ | 849 | $ | 38,188 | ||||||||
| Variable rate | 76,676 | — | — | — | 76,676 | |||||||||||||
| Total consumer and other | $ | 104,510 | $ | 8,571 | $ | 934 | $ | 849 | $ | 114,864 | ||||||||
| Total per category | ||||||||||||||||||
| Fixed rate | $ | 9,683,919 | $ | 6,807,032 | $ | 2,624,508 | $ | 1,154,152 | $ | 20,269,611 | ||||||||
| Variable rate | 29,765,997 | 759,039 | 2,310,454 | — | 32,835,490 | |||||||||||||
| Total loans, net of unearned income | $ | 39,449,916 | $ | 7,566,071 | $ | 4,934,962 | $ | 1,154,152 | $ | 53,105,101 | ||||||||
| Less: Existing cash flow hedging derivatives (1) | (6,150,000) | |||||||||||||||||
| Total loans repricing or maturing in one year or less, adjusted for cash flow hedging activity | $ | 33,299,916 | ||||||||||||||||
| Variable Rate Loan Pricing by Index: | ||||||||||||||||||
| SOFR tenors (2) | $ | 21,157,533 | ||||||||||||||||
| 12- month CMT (3) | 7,652,077 | |||||||||||||||||
| Prime | 3,021,831 | |||||||||||||||||
| Fed Funds | 684,626 | |||||||||||||||||
| Other U.S. Treasury tenors | 182,079 | |||||||||||||||||
| Other | 137,344 | |||||||||||||||||
| Total variable rate | $ | 32,835,490 |
(1)Excludes cash flow hedges with future effective starting dates and those that have matured as of December 31, 2025. The $6.15 billion of cash flow hedging derivatives includes receive fixed swaps, collars and floors of which $5.2 billion were impacting the cash flows of loans indexed to one-month SOFR as of December 31, 2025.
(2)SOFR - Secured Overnight Financing Rate.
(3)CMT - Constant Maturity Treasury Rate.
| Column 1 | Column 2 |
|---|---|
| 75 |
Past Due Loans and Non-Performing Assets
The Company’s ability to manage credit risk depends in large part on its ability to properly identify and manage problem loans. To do so, the Company operates a credit risk rating system under which credit management personnel assign a credit risk rating (1 to 10 rating, with higher scores indicating higher risk) to each loan at the time of origination and review loans on a regular basis. For loans measured at amortized cost, these credit risk ratings are also an important aspect of the Company’s allowance for credit losses measurement methodology. The credit risk rating structure and classifications are shown below:
| 1 Rating | — | Minimal Risk (Loss Potential — none or extremely low) (Superior asset quality, excellent liquidity, minimal leverage) | ||
|---|---|---|---|---|
| 2 Rating | — | Modest Risk (Loss Potential demonstrably low) (Very good asset quality and liquidity, strong leverage capacity) | ||
| 3 Rating | — | Average Risk (Loss Potential low but no longer refutable) (Mostly satisfactory asset quality and liquidity, good leverage capacity) | ||
| 4 Rating | — | Above Average Risk (Loss Potential variable, but some potential for deterioration) (Acceptable asset quality, little excess liquidity, modest leverage capacity) | ||
| 5 Rating | — | Management Attention Risk (Loss Potential moderate if corrective action not taken) (Generally acceptable asset quality, somewhat strained liquidity, minimal leverage capacity, minimum for most commercial real estate construction loans) | ||
| 6 Rating | — | Special Mention (Loss Potential moderate if corrective action not taken) (Assets in this category are currently protected, potentially weak, but not to the point of substandard classification) | ||
| 7 Rating | — | Substandard Accrual (Loss Potential distinct possibility that the bank may sustain some loss, but no discernible impairment) (Must have well defined weaknesses that jeopardize the liquidation of the debt) | ||
| 8 Rating | — | Substandard Non-accrual (Loss Potential well documented probability of loss, including potential impairment) (Must have well defined weaknesses that jeopardize the liquidation of the debt) | ||
| 9 Rating | — | Doubtful (Loss Potential extremely high) (These assets have all the weaknesses in those classified “substandard” with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of current existing facts, conditions, and values, highly improbable) | ||
| 10 Rating | — | Loss (fully charged off) (Loans in this category are considered fully uncollectible.) |
Generally, each loan officer is responsible for monitoring his or her loan portfolio, recommending a credit risk rating for each loan in his or her portfolio and ensuring the credit risk ratings are appropriate. These credit risk ratings are then ratified by the bank’s chief credit officer and/or concurrence credit officer. Credit risk ratings are determined by evaluating a number of factors including: a borrower’s financial strength, cash flow coverage, collateral protection and guarantees. The specialty lending areas of the organization rating processes may differ in the way a risk rating is assigned, which may include automated triggers based on delinquency and other factors, however the same rating scale is applied. The Company maintains an internal loan review function to independently review a portion of the loan portfolio to evaluate the appropriateness of the management-assigned credit risk ratings. These ratings are subject to further review at each of our bank subsidiaries by the applicable regulatory authority, including the FRB of Chicago and the OCC, and are also reviewed by our internal loan review staff and our internal audit staff.
The Company’s Problem Loan Reporting system includes all such loans described above with credit risk ratings of 6 through 9. This system is designed to provide an on-going detailed tracking mechanism for each problem loan. Once management determines that a loan has deteriorated to a point where it has a credit risk rating of 6 or worse, the Company’s Managed Asset Division performs an overall credit and collateral review. As part of this review, all underlying collateral is identified and the valuation methodology is analyzed and tracked. As a result of this initial review by the Company’s Managed Asset Division,
| Column 1 | Column 2 |
|---|---|
| 76 |
the credit risk rating is reviewed and a portion of the outstanding loan balance may be deemed uncollectible and, as a result, no longer share similar risk characteristics as its related pool. If that is the case, the individual loan is considered collateral dependent and individually assessed for an allowance for credit loss. The Company’s individual assessment utilizes an independent re-appraisal of the collateral (unless such a third-party evaluation is not possible due to the unique nature of the collateral, such as a closely-held business or thinly traded securities). In the case of commercial real estate collateral, an independent third party appraisal is ordered by the Company’s Real Estate Services Group to determine if there has been any change in the underlying collateral value. These independent appraisals are reviewed by the Real Estate Services Group and sometimes by independent third party valuation experts and may be adjusted depending upon market conditions.
Through the credit risk rating process, such loans are reviewed to determine if they are performing in accordance with the original contractual terms. If the borrower has failed to comply with the original contractual terms, further action may be required by the Company, including a downgrade in the credit risk rating, movement to non-accrual status or a charge-off. If the Company determines that a loan amount or portion thereof is uncollectible, the loan’s credit risk rating is immediately downgraded to an 8 or 9 and the uncollectible amount is charged off. Any loan that has a partial charge-off continues to be assigned a credit risk rating of an 8 or 9 for the duration of time that a balance remains outstanding. The Company undertakes a thorough and ongoing analysis to determine if additional impairment and/or charge-offs are appropriate and to begin a workout plan for the credit to minimize actual losses. In determining the appropriate charge-off for collateral-dependent loans, the Company considers the results of appraisals for the associated collateral.
The Company’s approach to workout plans and restructuring loans is built on the credit-risk rating process. A modification of a loan with an existing credit risk rating of 6 or worse or a modification of any other credit, which will result in a restructured credit risk rating of 6 or worse must be reviewed for enhanced loan modifications that now must be disclosed in accordance with ASU 2022-02. In that event, our Managed Assets Division conducts an overall credit and collateral review. A modification of a loan is considered to be enhanced if both (1) the borrower is experiencing financial difficulty and (2) for economic or legal reasons, the bank grants a concession to a borrower that it would not otherwise consider. The modification of a loan where the credit risk rating is 5 or better both before and after such modification is not considered to be an enhanced modification. Based on the Company’s credit risk rating system, it considers that borrowers whose credit risk rating is 5 or better are not experiencing financial difficulties and therefore, are not considered enhanced modifications.
For loans that do not meet the criteria listed above for enhanced modifications, if based on current information and events, it is probable that the Company will be unable to collect all amounts due to it according to the contractual terms of the loan agreement, a loan is individually assessed for measuring the allowance for credit losses and if necessary, a reserve is established. In determining the appropriate reserve for collateral-dependent loans, the Company considers the results of appraisals for the associated collateral.
| Column 1 | Column 2 |
|---|---|
| 77 |
Non-Performing Assets (1)
The following table sets forth the Company’s non-performing assets, and for the years prior to 2023, the troubled debt restructurings (“TDRs”) performing under the contractual terms of the loan agreement as of the dates shown. Reporting periods prior to the adoption of ASU 2022-02 as of January 1, 2023 present information on loan modifications representing TDRs under the prior accounting standards and related disclosure requirements.
| (Dollars in thousands) | 2025 | 2024 | 2023 | 2022 | 2021 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Loans past due greater than 90 days and still accruing(2): | |||||||||||||||||||
| Commercial | $ | — | $ | 104 | $ | 98 | $ | 462 | $ | 15 | |||||||||
| Commercial real estate | — | — | — | — | — | ||||||||||||||
| Home equity | — | — | — | — | — | ||||||||||||||
| Residential real estate | — | — | — | — | — | ||||||||||||||
| Premium finance receivables – property & casualty | 19,115 | 16,031 | 20,135 | 15,841 | 7,210 | ||||||||||||||
| Premium finance receivables – life insurance | — | — | — | 17,245 | 7 | ||||||||||||||
| Consumer and other | 42 | 47 | 54 | 49 | 137 | ||||||||||||||
| Total loans past due greater than 90 days and still accruing | $ | 19,157 | $ | 16,182 | $ | 20,287 | $ | 33,597 | $ | 7,369 | |||||||||
| Non-accrual loans(3): | |||||||||||||||||||
| Commercial | $ | 78,059 | $ | 73,490 | $ | 38,940 | $ | 35,579 | $ | 20,399 | |||||||||
| Commercial real estate | 25,147 | 21,042 | 35,459 | 6,387 | 21,746 | ||||||||||||||
| Home equity | 1,221 | 1,117 | 1,341 | 1,487 | 2,574 | ||||||||||||||
| Residential real estate | 32,862 | 23,762 | 15,391 | 10,171 | 16,440 | ||||||||||||||
| Premium finance receivables – property & casualty | 29,354 | 28,797 | 27,590 | 13,470 | 5,433 | ||||||||||||||
| Premium finance receivables – life insurance | — | 6,431 | — | — | — | ||||||||||||||
| Consumer and other | 8 | 2 | 22 | 6 | 477 | ||||||||||||||
| Total non-accrual loans | $ | 166,651 | $ | 154,641 | $ | 118,743 | $ | 67,100 | $ | 67,069 | |||||||||
| Total non-performing loans: | |||||||||||||||||||
| Commercial | $ | 78,059 | $ | 73,594 | $ | 39,038 | $ | 36,041 | $ | 20,414 | |||||||||
| Commercial real estate | 25,147 | 21,042 | 35,459 | 6,387 | 21,746 | ||||||||||||||
| Home equity | 1,221 | 1,117 | 1,341 | 1,487 | 2,574 | ||||||||||||||
| Residential real estate | 32,862 | 23,762 | 15,391 | 10,171 | 16,440 | ||||||||||||||
| Premium finance receivables – property & casualty | 48,469 | 44,828 | 47,725 | 29,311 | 12,643 | ||||||||||||||
| Premium finance receivables – life insurance | — | 6,431 | — | 17,245 | 7 | ||||||||||||||
| Consumer and other | 50 | 49 | 76 | 55 | 614 | ||||||||||||||
| Total non-performing loans | $ | 185,808 | $ | 170,823 | $ | 139,030 | $ | 100,697 | $ | 74,438 | |||||||||
| Other real estate owned | 20,839 | 23,116 | 13,309 | 8,589 | 1,959 | ||||||||||||||
| Other real estate owned – from acquisitions | — | — | — | 1,311 | 2,312 | ||||||||||||||
| Total non-performing assets | $ | 206,647 | $ | 193,939 | $ | 152,339 | $ | 110,597 | $ | 78,709 | |||||||||
| Accruing TDRs not included within non-performing assets | N/A | N/A | N/A | $ | 36,620 | $ | 37,486 | ||||||||||||
| Total non-performing loans by category as a percent of its own respective category’s period-end balance: | |||||||||||||||||||
| Commercial | 0.46 | % | 0.47 | % | 0.30 | % | 0.29 | % | 0.17 | % | |||||||||
| Commercial real estate | 0.18 | 0.16 | 0.31 | 0.06 | 0.24 | ||||||||||||||
| Home equity | 0.25 | 0.25 | 0.39 | 0.45 | 0.77 | ||||||||||||||
| Residential real estate | 0.76 | 0.66 | 0.56 | 0.43 | 1.00 | ||||||||||||||
| Premium finance receivables – property & casualty | 0.59 | 0.62 | 0.69 | 0.50 | 0.26 | ||||||||||||||
| Premium finance receivables – life insurance | — | 0.08 | — | 0.21 | 0.00 | ||||||||||||||
| Consumer and other | 0.04 | 0.05 | 0.13 | 0.11 | 2.54 | ||||||||||||||
| Total non-performing loans | 0.35 | % | 0.36 | % | 0.33 | % | 0.26 | % | 0.21 | % | |||||||||
| Total non-performing assets as a percentage of total assets | 0.29 | % | 0.30 | % | 0.27 | % | 0.21 | % | 0.16 | % | |||||||||
| Total non-accrual loans as a percentage of total loans | 0.31 | % | 0.32 | % | 0.28 | % | 0.17 | % | 0.19 | % | |||||||||
| Allowance for loan and unfunded lending-related commitment losses as a percentage of nonaccrual loans | 276.15 | % | 282.33 | % | 359.82 | % | 532.71 | % | 446.78 | % |
(1)Excludes early buy-out loans guaranteed by U.S. government agencies. Early buy-out loans are insured or guaranteed by the FHA or the U.S. Department of Veterans Affairs, subject to indemnifications and insurance limits for certain loans.
(2)As of December 31,2022, no TDRs were past due greater than 90 days and still accruing interest. As of December 31, 2021, approximately $320,000 of TDRs were past due and greater than 90 days and still accruing interest.
(3)Non-accrual loans included TDRs totaling $4.5 million and $11.8 million as of December 31, 2022, and 2021, respectively.
At this time, management believes reserves are appropriate to absorb losses that are expected upon the ultimate resolution of these credits. Management will continue to actively review and monitor its loan portfolios, in an effort to identify problem credits in a timely manner.
| Column 1 | Column 2 |
|---|---|
| 78 |
Loan Portfolio Aging
As of December 31, 2025, $94.8 million, or 0.2% of all loans, excluding early buy-out loans guaranteed by U.S. government agencies, were 60 to 89 days (or two payments) past due and $264.7 million, or 0.5%, were 30 to 59 days (or one payment) past due. As of December 31, 2024, $164.4 million, or 0.3%, of all loans, excluding early buy-out loans guaranteed by U.S. government agencies were 60 to 89 days (or two payments) past due and $249.9 million, or 0.5%, 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 ratios. Home equity loans at December 31, 2025 that are current with regard to the contractual terms of the loan agreement represent 98.9% of the total home equity portfolio. Residential real estate loans, excluding early buy-out loans guaranteed by U.S. government agencies, at December 31, 2025 that are current with regards to the contractual terms of the loan agreements comprise 98.4% of these residential real estate loans outstanding.
For more information regarding delinquent loans as of December 31, 2025, see Note (5) “Allowance for Credit Losses” in Item 8.
Non-performing Loans Rollforward, excluding early buy-out loans guaranteed by U.S. government agencies
The table below presents a summary of non-performing loans for the periods presented:
| (In thousands) | 2025 | 2024 | |||||
|---|---|---|---|---|---|---|---|
| Balance at beginning of period | $ | 170,823 | $ | 139,030 | |||
| Additions from becoming non-performing in the respective period | 157,375 | 150,784 | |||||
| Additions from assets acquired in the respective period | — | 189 | |||||
| Return to performing status | (14,439) | (2,872) | |||||
| Payments received | (63,353) | (41,060) | |||||
| Transfers to OREO or other assets | (2,881) | (29,903) | |||||
| Charge-offs, net | (58,858) | (49,306) | |||||
| Net change for premium finance receivables | (2,859) | 3,961 | |||||
| Balance at period end | $ | 185,808 | $ | 170,823 |
Allowance for Credit Losses
The allowance for credit losses, specifically the allowance for loan losses and the allowance for unfunded commitment losses, represents management’s estimate of lifetime expected credit losses in the loan portfolio. The allowance for credit losses is determined quarterly using a methodology that incorporates important risk characteristics of each loan, as described below under “How We Determine the Allowance for Credit Losses” in this Item 7.
| Column 1 | Column 2 |
|---|---|
| 79 |
The following table sets forth the allocation of the allowance for credit losses by major loan type and the percentage of loans in each category to total loans for the past five fiscal years:
| December 31, 2025 | December 31, 2024 | December 31, 2023 | December 31, 2022 | December 31, 2021 | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Amount | % of Loan Type to Total Loans | Amount | % of Loan Type to Total Loans | Amount | % of Loan Type to Total Loans | Amount | % of Loan Type to Total Loans | Amount | % of Loan Type to Total Loans | |||||||||||||||||||||||||
| Allowance for credit losses allocation: | |||||||||||||||||||||||||||||||||||
| Commercial | $ | 178,545 | 32 | % | $ | 175,837 | 32 | % | $ | 169,604 | 30 | % | $ | 142,769 | 32 | % | $ | 119,307 | 34 | % | |||||||||||||||
| Commercial real-estate | 246,933 | 27 | 222,856 | 27 | 223,853 | 27 | 184,352 | 25 | 144,583 | 26 | |||||||||||||||||||||||||
| Home equity | 10,402 | 1 | 8,943 | 1 | 7,116 | 1 | 7,573 | 1 | 10,699 | 1 | |||||||||||||||||||||||||
| Residential real-estate | 12,519 | 8 | 10,335 | 8 | 13,133 | 7 | 11,585 | 6 | 8,782 | 5 | |||||||||||||||||||||||||
| Premium finance receivables – property & casualty | 10,226 | 15 | 17,111 | 15 | 12,384 | 16 | 9,967 | 15 | 15,246 | 14 | |||||||||||||||||||||||||
| Premium finance receivables – life insurance | 785 | 17 | 709 | 17 | 685 | 19 | 704 | 21 | 613 | 20 | |||||||||||||||||||||||||
| Consumer and other | 795 | 0 | 812 | 0 | 490 | 0 | 498 | 0 | 423 | 0 | |||||||||||||||||||||||||
| Total allowance for credit losses | $ | 460,205 | 100 | % | $ | 436,603 | 100 | % | $ | 427,265 | 100 | % | $ | 357,448 | 100 | % | $ | 299,653 | 100 | % | |||||||||||||||
| Allowance category as a percent of total allowance for credit losses: | |||||||||||||||||||||||||||||||||||
| Commercial | 39 | % | 41 | % | 40 | % | 40 | % | 40 | % | |||||||||||||||||||||||||
| Commercial real-estate | 54 | 51 | 52 | 52 | 48 | ||||||||||||||||||||||||||||||
| Home equity | 2 | 2 | 2 | 2 | 4 | ||||||||||||||||||||||||||||||
| Residential real-estate | 3 | 2 | 3 | 3 | 3 | ||||||||||||||||||||||||||||||
| Premium finance receivables—property & casualty | 2 | 4 | 3 | 3 | 5 | ||||||||||||||||||||||||||||||
| Premium finance receivables—life insurance | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||
| Consumer and other | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||
| Total allowance for credit losses | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % |
Management determined that the allowance for credit losses was appropriate at December 31, 2025, and that the loan portfolio is well diversified and well secured, without undue concentration in any specific risk area. While this process involves a high degree of management judgment, the allowance for credit losses is based on a comprehensive, well documented, and consistently applied analysis of the Company’s loan portfolio. This analysis takes into consideration all available information existing as of the financial statement date, including environmental factors such as economic, industry, geographical and political factors, when considered applicable. The relative level of allowance for credit losses is reviewed and compared to industry peers. This review encompasses levels of total non-performing loans, portfolio mix, portfolio concentrations and overall levels of net charge-off. Historical trending of both the Company’s results and the industry peers is also reviewed to analyze comparative significance.
| Column 1 | Column 2 |
|---|---|
| 80 |
Allowance for Credit Losses
The following table summarizes the activity in our allowance for credit losses, specifically related to loans and unfunded lending-related commitments, during the last five fiscal years.
| (Dollars in thousands) | 2025 | 2024 | 2023 | 2022 | 2021 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Allowance for credit losses at beginning of year | $ | 436,603 | $ | 427,265 | $ | 357,448 | $ | 299,653 | $ | 379,910 | |||||||||
| Cumulative effect adjustment from the adoption of ASU 2016-13 | — | — | 741 | — | — | ||||||||||||||
| Provision for credit losses - Other | 95,750 | 85,390 | 114,531 | 78,179 | (59,280) | ||||||||||||||
| Provision for credit losses - Day 1 on non-PCD assets acquired during the period | — | 15,547 | — | — | — | ||||||||||||||
| Initial allowance for credit losses recognized on PCD assets acquired during the period | — | 3,004 | — | — | 470 | ||||||||||||||
| Other adjustments | 167 | (207) | 47 | (108) | 3 | ||||||||||||||
| Charge-offs: | |||||||||||||||||||
| Commercial | 50,361 | 48,864 | 15,713 | 14,141 | 20,801 | ||||||||||||||
| Commercial real estate | 11,934 | 22,127 | 15,228 | 1,379 | 3,293 | ||||||||||||||
| Home equity | 138 | 74 | 227 | 432 | 336 | ||||||||||||||
| Residential real estate | 26 | 175 | 192 | 471 | 1,082 | ||||||||||||||
| Premium finance receivables – property & casualty | 28,674 | 37,515 | 21,684 | 14,240 | 9,020 | ||||||||||||||
| Premium finance receivables – life insurance | 30 | 4 | 173 | 35 | — | ||||||||||||||
| Consumer and other | 703 | 587 | 595 | 1,081 | 487 | ||||||||||||||
| Total charge-offs | $ | 91,866 | $ | 109,346 | $ | 53,812 | $ | 31,779 | $ | 35,019 | |||||||||
| Recoveries: | |||||||||||||||||||
| Commercial | 5,080 | 2,853 | 2,651 | 4,748 | 2,559 | ||||||||||||||
| Commercial real estate | 267 | 323 | 460 | 701 | 1,304 | ||||||||||||||
| Home equity | 378 | 359 | 139 | 319 | 1,203 | ||||||||||||||
| Residential real estate | 140 | 15 | 21 | 77 | 330 | ||||||||||||||
| Premium finance receivables – property & casualty | 13,556 | 11,259 | 4,930 | 5,522 | 7,989 | ||||||||||||||
| Premium finance receivables – life insurance | — | 54 | 16 | — | — | ||||||||||||||
| Consumer and other | 130 | 87 | 93 | 136 | 184 | ||||||||||||||
| Total recoveries | $ | 19,551 | $ | 14,950 | $ | 8,310 | $ | 11,503 | $ | 13,569 | |||||||||
| Net charge-offs | $ | (72,315) | $ | (94,396) | $ | (45,502) | $ | (20,276) | $ | (21,450) | |||||||||
| Allowance for credit losses at year end | $ | 460,205 | $ | 436,603 | $ | 427,265 | $ | 357,448 | $ | 299,653 | |||||||||
| Net charge-offs (recoveries) by category as a percentage of its own respective category’s average: | |||||||||||||||||||
| Commercial | 0.28 | % | 0.33 | % | 0.10 | % | 0.08 | % | 0.16 | % | |||||||||
| Commercial real estate | 0.09 | 0.18 | 0.14 | 0.01 | 0.02 | ||||||||||||||
| Home equity | (0.05) | (0.07) | 0.03 | 0.03 | (0.23) | ||||||||||||||
| Residential real estate | (0.00) | 0.01 | 0.01 | 0.02 | 0.05 | ||||||||||||||
| Premium finance receivables – property & casualty | 0.19 | 0.37 | 0.27 | 0.16 | 0.02 | ||||||||||||||
| Premium finance receivables – life insurance | 0.00 | (0.00) | 0.00 | 0.00 | — | ||||||||||||||
| Consumer and other | 0.44 | 0.57 | 0.60 | 1.22 | 0.66 | ||||||||||||||
| Total loans, net of unearned income | 0.14 | % | 0.21 | % | 0.11 | % | 0.06 | % | 0.06 | % | |||||||||
| Year-end total loans | $ | 53,105,101 | $ | 48,055,037 | $ | 42,131,831 | $ | 39,196,485 | $ | 34,789,104 | |||||||||
| Allowance for loan losses as a percentage of loans at end of year | 0.71 | % | 0.76 | % | 0.82 | % | 0.69 | % | 0.71 | % | |||||||||
| Allowance for loan and unfunded loan-related commitment losses as a percentage of loans at end of year | 0.87 | 0.91 | 1.01 | 0.91 | 0.86 |
PCD-Purchased credit deteriorated.
The allowance for credit losses, as related to loans and lending-related commitments, is comprised of an allowance for loan losses, which is determined with respect to loans that we have originated, and an allowance for unfunded commitment losses. A separate allowance for held-to-maturity securities losses is measured related to such debt securities portfolio. Our allowance for unfunded commitment losses is determined with respect to funds that we have committed to lend but for which funds have not yet been disbursed and is computed using a methodology similar to that used to determine the allowance for loan losses. The allowance for unfunded lending-related commitments totaled $80.9 million as of December 31, 2025 compared to $72.6 million as of December 31, 2024.
| Column 1 | Column 2 |
|---|---|
| 81 |
Additions to the allowance for credit losses are charged to earnings through the provision for credit losses. Charge-offs represent the amount of loans that have been determined to be uncollectible during a given period, and are deducted from the allowance for credit losses, and recoveries represent the amount of collections received from loans that had previously been charged off, and are credited to the allowance for credit losses. See Note (5) “Allowance for Credit Losses” of the Consolidated Financial Statements presented under Item 8 of this report for further discussion of activity within the allowance for credit losses during the period and the relationship with respective loan balances for each loan category and the total loan portfolio.
How We Determine the Allowance for Credit Losses
The allowance for credit losses is measured on a collective or pooled basis by loans that share similar risk characteristics. If the loan no longer exhibits risk characteristics similar to that of a pool, typically due to credit deterioration of the related borrower, the Company analyzes the loan for purposes of individually assessing a specific allowance for credit loss as part of the Problem Loan Reporting system review. A separate reserve is collectively measured for loans continuing to share risk characteristics and, as a result, remaining in the pools. See Note (5) “Allowance for Credit Losses” of the Consolidated Financial Statements presented under Item 8 of this report for further discussion of the allowance for credit losses measurement process.
Collective Measurement
The allowance for credit losses is measured on a collective or pooled basis when similar risk characteristics exist, based upon the segmentation discussed above. The Company utilizes modeling methodologies that estimate lifetime credit loss rates on each pool. These methodologies include estimating the probability of default and loss given default on the commercial and commercial real estate segments, using the weighted-average remaining maturity methodology for the residential real estate, home equity, and consumer segments, and utilizing an assumption-based approach focusing on historical loss rates for the premium finance receivables segments. Historical credit loss history is adjusted for reasonable and supportable forecasts developed by the Company on a quantitative or qualitative basis and incorporates third party economic forecasts. Reasonable and supportable forecasts consider the macroeconomic factors that are most relevant to evaluating and predicting expected credit losses in the Company's financial assets. Currently, the Company utilizes an eight quarter forecast period using a single macroeconomic scenario provided by a third party and reviewed within the Company's governance structure. For periods beyond the ability to develop reasonable and supportable forecasts, the Company reverts to historical loss rates at an input level, straight-line over a four quarter reversion period. Expected credit losses are measured over the contractual term of the financial asset with consideration of expected prepayments. Expected extensions, renewals or modifications of the financial asset are considered when the expected extension, renewal or modification is contained within the existing agreement and is not unconditionally cancelable. The methodologies discussed above are applied to both current asset balances on the Company's Consolidated Statements of Condition and off-balance sheet commitments (i.e. unfunded lending-related commitments).
Individual Assessment
Loans with a credit risk rating of a 6 through 9 are reviewed on a monthly basis to determine if (a) an amount is deemed uncollectible (a charge-off) or (b) it is probable that the Company will be unable to collect amounts due in accordance with the original contractual terms of the loan. In cases in which collectability is not probable, the loan is considered to no longer exhibit shared risk characteristics of a pool and as a result, is individually assessed for allowance for credit losses measurement purposes. If a loan is individually assessed credit risk rating 8 or 9, the carrying amount of the loan is compared to the expected payments to be received, discounted at the loan’s original rate, or for foreclosure-probable and collateral dependent loans, to the fair value of the collateral less the estimated cost to sell, when appropriate under accounting rules. Any shortfall is recorded as a specific reserve within the allowance for credit losses.
Home Equity, Residential Real Estate and Consumer Loans
The determination of the appropriate allowance for credit losses for home equity, residential real estate and consumer loans differs from the process used for commercial and commercial real estate loans. These portfolios utilize the weighted-average remaining maturity (“WARM”) methodology. The WARM methodology is an assumption-based approach that utilizes historical loss and prepayment information as the basis to estimate prepayment and credit adjusted contractual cash flows. The Company considers a qualitative factor to adjust historical information for current conditions and reasonable and supportable forecasts. The same credit risk rating system and Problem Loan Reporting systems are used. The only significant difference is in how the credit risk ratings are assigned to these loans.
The home equity loan portfolio is reviewed on a loan by loan basis by analyzing current FICO and Bankruptcy scores of the borrowers, line availability, recent line usage, approaching maturity, and the aging status of the loan. Certain of these factors, or combination of these factors, may cause a portion of the credit risk ratings of home equity loans across all banks to be
| Column 1 | Column 2 |
|---|---|
| 82 |
downgraded. Similar to commercial and commercial real estate loans, once a home equity loan’s credit risk rating is downgraded to a 6 through 9, the Company’s Managed Asset Division reviews and advises the subsidiary banks as to collateral valuations and as to the ultimate resolution of the credits that deteriorate to a non-accrual status to minimize losses.
Residential real estate loans that are downgraded to a credit risk rating of 6 through 9 also enter the problem loan reporting system and have the underlying collateral evaluated by the Managed Assets Division.
Premium Finance Receivables
The determination of the appropriate allowance for credit losses for premium finance receivables is an assumption-based approach focusing on historical loss rates in the portfolio, adjusted qualitatively for current macroeconomic conditions and reasonable and supportable forecasts.
Methodology in Assessing Impairment and Charge-off Amounts
In determining the amount of reserves or charge-offs associated with collateral dependent loans, the Company values the loan generally by starting with a valuation obtained from an appraisal of the underlying collateral and then deducting estimated selling costs, if appropriate, to arrive at a net appraised value. We obtain the appraisals of the underlying collateral typically on an annual basis from one of a pre-approved list of independent, third party appraisal firms. Types of appraisal valuations include “as-is,” “as-complete,” “as-stabilized,” bulk, fair market, liquidation and “retail sellout” values.
In many cases, the Company simultaneously values the underlying collateral by marketing the property to market participants interested in purchasing properties of the same type. If the Company receives offers or indications of interest, we will analyze the price and review market conditions to assess whether in light of such information the appraised value overstates the likely price and that a lower price would be a better assessment of the market value of the property and would enable us to liquidate the collateral. Additionally, the Company takes into account the strength of any guarantees or other credit enhancements, and the ability of the borrower to provide value related to those guarantees in determining the ultimate charge-off or reserve associated with any individually assessed loans. Accordingly, the Company may charge-off a loan to a value below the net appraised value if it believes that an expeditious liquidation is desirable in the circumstance and it has legitimate offers or other indications of interest to support a value that is less than the net appraised value. Alternatively, the Company may carry a loan at a value that is in excess of the appraised value if the Company has a guarantee from a borrower or other credit enhancements that the Company believes has realizable value. In evaluating the strength of any guarantee, the Company evaluates the financial wherewithal of the guarantor, the guarantor’s reputation, and the guarantor’s willingness and desire to work with the Company. The Company then conducts a review of the strength of a guarantee on a frequency established as the circumstances and conditions of the borrower warrant.
In circumstances where the Company has received an appraisal but has no third party offers or indications of interest, the Company may enlist the input of realtors in the local market as to the highest valuation that the realtor believes would result in a liquidation of the property given a reasonable marketing period of approximately 90 days. To the extent that the realtors’ indication of market clearing price under such scenario is less than the net appraised valuation, the Company may take a charge-off on the loan to a valuation that is less than the net appraised valuation.
The Company may also charge-off a loan below the net appraised valuation if the Company holds a junior mortgage position in a piece of collateral whereby the risk to acquiring control of the property through the purchase of the senior mortgage position is deemed to potentially increase the risk of loss upon liquidation due to the amount of time to ultimately market the property and the volatile market conditions. In such cases, the Company may abandon its junior mortgage and charge-off the loan balance in full.
In other cases, the Company may allow the borrower to conduct a “short sale,” which is a sale where the Company allows the borrower to sell the property at a value less than the amount of the loan. Many times, it is possible for the current owner to receive a better price than if the property is marketed by a financial institution which the market place perceives to have a greater desire to liquidate the property at a lower price. To the extent that we allow a short sale at a price below the value indicated by an appraisal, we may take a charge-off beyond the value that an appraisal would have indicated.
Other market conditions may require a reserve to bring the carrying value of the loan below the net appraised valuation such as litigation surrounding the borrower and/or property securing our loan or other market conditions impacting the value of the collateral.
| Column 1 | Column 2 |
|---|---|
| 83 |
Having determined the net value based on the factors such as those noted above and compared that value to the book value of the loan, the Company arrives at a charge-off amount or a specific reserve included in the allowance for credit losses. In summary, for collateral dependent loans, appraisals are used as the fair value starting point in the estimate of net value. Estimated costs to sell are deducted from the appraised value, when appropriate under current accounting rules, to arrive at the net appraised value. Although an external appraisal is the primary source of valuation utilized for charge-offs on collateral dependent loans, alternative sources of valuation may become available between appraisal dates. As a result, we may utilize values obtained through these alternative sources, which include purchase and sale agreements, legitimate indications of interest, negotiated short sales, realtor price opinions, sale of the note or support from guarantors, as the basis for charge-offs. These alternative sources of value are used only if deemed to be more representative of value based on updated information regarding collateral resolution. In addition, if an appraisal is not deemed current, a discount to appraised value may be utilized. Any adjustments from appraised value to net value are detailed and justified in an impairment analysis, which is reviewed and approved by the Company’s Managed Assets Division.
Potential Problem Loans
Management believes that any loan where there are serious doubts as to the ability of such borrowers to comply with the present loan repayment terms should be identified as a non-performing loan and should be included in the disclosure of “Past Due Loans and Non-Performing Assets.” At end of the periods presented in this Annual Report on Form 10-K, the Company had no potential problem loans not already identified as non-performing.
Other Real Estate Owned
In certain circumstances, the Company is required to take action against the real estate collateral of specific loans. The Company uses foreclosure only as a last resort for dealing with borrowers experiencing financial hardships. The Company employs extensive contact and restructuring procedures to attempt to find other solutions for our borrowers. The tables below present a summary of other real estate owned and show the activity for the respective periods and the balance for each property type:
| Years Ended | |||||||
|---|---|---|---|---|---|---|---|
| (In thousands) | December 31, | December 31, | |||||
| 2025 | 2024 | ||||||
| Balance at beginning of period | $ | 23,116 | $ | 13,309 | |||
| Disposal/resolved | (2,141) | (20,026) | |||||
| Transfers in at fair value, less costs to sell | 2,532 | 30,040 | |||||
| Fair value adjustments | (2,668) | (207) | |||||
| Balance at period end | $ | 20,839 | $ | 23,116 |
| Period End | |||||||
|---|---|---|---|---|---|---|---|
| (In thousands) | December 31, | December 31, | |||||
| 2025 | 2024 | ||||||
| Residential real estate | $ | — | $ | — | |||
| Commercial real estate | 20,839 | 23,116 | |||||
| Total | $ | 20,839 | $ | 23,116 |
Deposits and Other Funding Sources
Total deposits at December 31, 2025, were $57.7 billion, increasing $5.2 billion, or 10%, compared to the $52.5 billion at December 31, 2024. Average deposit balances in 2025 were $54.3 billion, reflecting an increase of $6.5 billion, or 14%, compared to the average balances in 2024.
The increase in year end and average deposits in 2025 over 2024 is primarily attributable to the Company's increased marketing efforts during 2025 to retain and attract deposits to support continued loan growth and due to the diversity of our deposit base. Average non-interest bearing deposits increased $600.8 million, or 6% in 2025 compared to 2024, with period end balances ending at 20% of total deposits at December 31, 2025, compared to 22% at December 31, 2024.
| Column 1 | Column 2 |
|---|---|
| 84 |
The following table presents the composition of average deposits by product category for each of the last three years:
| Years Ended December 31, | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | |||||||||||||||||||
| (Dollars in thousands) | Balance | Percent | Balance | Percent | Balance | Percent | |||||||||||||||
| Non-interest bearing deposits | $ | 10,812,877 | 20 | % | $ | 10,212,088 | 22 | % | $ | 11,018,596 | 25 | % | |||||||||
| NOW and interest-bearing demand deposits | 6,323,704 | 12 | 5,360,630 | 11 | 5,626,277 | 13 | |||||||||||||||
| Wealth management deposits | 1,665,152 | 3 | 1,458,404 | 3 | 1,730,523 | 4 | |||||||||||||||
| Money market accounts | 18,927,479 | 35 | 15,946,363 | 33 | 13,665,248 | 32 | |||||||||||||||
| Savings accounts | 6,650,054 | 12 | 6,015,085 | 13 | 5,299,205 | 12 | |||||||||||||||
| Time certificates of deposit | 9,906,063 | 18 | 8,753,848 | 18 | 5,952,537 | 14 | |||||||||||||||
| Total average deposits | $ | 54,285,329 | 100 | % | $ | 47,746,418 | 100 | % | $ | 43,292,386 | 100 | % |
Wealth management deposits are funds from the brokerage customers of Wintrust Investments, CDEC and trust and asset management customers of the Company which have been placed into deposit accounts of the banks (“wealth management deposits” in the table above). Wealth management deposits consist primarily of money market accounts. Consistent with reasonable interest rate risk parameters, these funds have generally been invested in loan production of the banks as well as other investments suitable for banks.
Other Funding Sources. Although deposits are the Company’s primary source of funding its interest-earning assets, the Company’s ability to manage the types and terms of deposits is somewhat limited by customer preferences and market competition. As a result, in addition to deposits and the issuance of equity securities and the retention of earnings, the Company uses several other funding sources to support its growth. These sources include FHLB advances, notes payable, short-term borrowings, secured borrowings, subordinated debt, and junior subordinated debentures. The Company evaluates the terms and unique characteristics of each source, as well as its asset-liability management position, in determining the use of such funding sources.
The Company had approximately $20.5 billion of uninsured deposits as of December 31, 2025, of which $3.1 billion were fully collateralized deposits. The net position of $17.4 billion of uninsured and uncollateralized deposits represents approximately 30% of total deposits as of December 31, 2025. The Company had total liquidity sources, including cash and collateralized funding sources of $21.4 billion or approximately 123% of uninsured and uncollateralized deposits as of December 31, 2025.
The following table sets forth, by category, the composition of the average balances of other funding sources for the periods presented:
| Years Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | |||||||||||||
| Average | Percent | Average | Percent | |||||||||||
| (Dollars in thousands) | Balance | of Total | Balance | of Total | ||||||||||
| Federal Home Loan Bank advances | $ | 3,164,460 | 74 | % | $ | 3,042,052 | 72 | % | ||||||
| Subordinated notes | 298,441 | 7 | 360,802 | 8 | ||||||||||
| Notes payable | 126,953 | 3 | 160,396 | 4 | ||||||||||
| Short-term borrowings | — | — | 6,207 | 0 | ||||||||||
| Secured borrowings | 401,723 | 9 | 379,194 | 9 | ||||||||||
| Other | 55,861 | 1 | 58,071 | 1 | ||||||||||
| Total other borrowings | 584,537 | 13 | 603,868 | 14 | ||||||||||
| Junior subordinated debentures | 253,566 | 6 | 253,566 | 6 | ||||||||||
| Total other funding sources | $ | 4,301,004 | 100 | % | $ | 4,260,288 | 100 | % |
FHLB advances provide the banks with access to fixed-rate funds which are useful in mitigating interest rate risk and achieving an acceptable interest rate spread on fixed-rate loans or securities. FHLB advances to the banks outstanding balance totaled $3.5 billion at December 31, 2025 and $3.2 billion at December 31, 2024. See Note (11) “Federal Home Loan Bank Advances” to the Consolidated Financial Statements in Item 8 for further discussion of the terms of these advances.
Notes payable balances represent the balances on a credit agreement (as amended, the “Credit Agreement”) with certain unaffiliated banks. The Credit Agreement consists of a $200.0 million term loan facility and a $100.0 million revolving credit
| Column 1 | Column 2 |
|---|---|
| 85 |
facility. As of December 31, 2025, there was no outstanding principal balance under the term loan facility and no outstanding principal balance under the revolving credit facility. See Note (13) “Other Borrowings” to the Consolidated Financial Statements in Item 8 for further discussion of notes payable.
The balance of secured borrowings primarily represents a third party Canadian transaction (“Canadian Secured Borrowing”). Under the Canadian Secured Borrowing, the Company, through its subsidiary, FIFC Canada, sells an undivided co-ownership interest in all receivables owed to FIFC Canada to an unrelated third party in exchange for cash payments pursuant to a receivables purchase agreement (“Receivables Purchase Agreement”). See Note (13) “Other Borrowings” to the Consolidated Financial Statements in Item 8 for further discussion of these secured borrowings under this agreement. At December 31, 2025 and 2024, the translated balance of the secured borrowings totaled $408.0 million and $323.2 million, respectively.
Other borrowings at December 31, 2025 represent a promissory note (“Promissory Note”) issued by the Company in June 2017. Amendments to the Promissory Note since issuance increased the principal amount to $66.4 million, reduced the interest rate to a floating rate equal to 1-month CME Term SOFR plus a spread of 1.40%, and extended the maturity date to March 31, 2028. The Promissory Note relates to and is secured by three office buildings owned by the Company. At December 31, 2025 and 2024, the Promissory Note had a balance of $55.9 million and $57.1 million, respectively. See Note (13) “Other Borrowings” to the Consolidated Financial Statements in Item 8 for further discussion of these borrowings.
At December 31, 2025 and 2024, subordinated notes totaled $298.6 million and $298.3 million, respectively. During 2019, the Company issued $300.0 million of subordinated notes receiving $296.7 million in proceeds, net of underwriting discount. The notes have a stated interest rate of 4.85% and mature in June 2029. In the second quarter of 2024, the Company repaid the $140.0 million of subordinated notes issued in 2014. The notes had a stated interest rate of 5.00% and matured in June 2024. See Note (12) “Subordinated Notes” to the Consolidated Financial Statements in Item 8 for further discussion.
The Company had $253.6 million of junior subordinated debentures outstanding as of December 31, 2025 and 2024. The amounts reflected on the balance sheet represent the junior subordinated debentures issued to eleven trusts by the Company and equal the amount of the preferred and common securities issued by the trusts. See Note (14) “Junior Subordinated Debentures” to the Consolidated Financial Statements in Item 8 for further discussion of the Company’s junior subordinated debentures. Starting in 2016, none of the junior subordinated debentures qualified as Tier 1 regulatory capital of the Company resulting in $245.5 million of the junior subordinated debentures, net of common securities, being included in the Company’s Tier 2 regulatory capital as of December 31, 2025.
Shareholders’ Equity. Total shareholders’ equity was $7.3 billion at December 31, 2025, an increase of $914.4 million from the December 31, 2024 total of $6.3 billion. The increase in 2025 was primarily a result of net income of $823.8 million and other comprehensive income of $212.6 million. These increases to total shareholders’ equity were partially offset by common stock dividends of $133.8 million and preferred stock dividends of $35.6 million. See Note (23) “Shareholders’ Equity” to the Consolidated Financial Statements in Item 8 for further discussion of shareholders’ equity.
Liquidity and Capital Resources
The Company and the banks are subject to various regulatory capital requirements established by the federal banking agencies that take into account risk attributable to balance sheet and off-balance sheet activities. Failure to meet minimum capital requirements can initiate certain mandatory — and possibly discretionary — actions by regulators, that if undertaken could have a direct material effect on the Company’s financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Company and the banks must meet specific capital guidelines that involve quantitative measures of the Company’s assets, liabilities, and certain off-balance sheet items as calculated under regulatory accounting practices. The Federal Reserve’s capital guidelines require bank holding companies to maintain a minimum ratio of qualifying total capital to risk-weighted assets of 8.0%, of which at least 4.5% must be in the form of Common Equity Tier 1 capital and 6.0% must be in the form of Tier 1 capital. The Federal Reserve also requires a minimum leverage ratio of Tier 1 capital to total assets of greater than 4.0%. In addition, the Federal Reserve continues to consider the Tier 1 Leverage Ratio in evaluating proposals for expansion or new activities.
| Column 1 | Column 2 |
|---|---|
| 86 |
The following table summarizes the capital guidelines for bank holding companies as of December 31, 2025, as well as certain ratios relating to the Company’s equity and assets as of December 31, 2025, 2024 and 2023:
| Minimum Ratios | Minimum Ratio + Capital Conservation Buffer (1) | Minimum WellCapitalizedRatios (2) | 2025 | 2024 | 2023 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tier 1 Leverage Ratio | 4.0 | % | N/A | N/A | 9.6 | % | 9.4 | % | 9.3 | % | ||||||
| Risk-based capital ratios: | ||||||||||||||||
| Tier 1 Capital Ratio | 6.0 | 8.50 | 6.0 | 11.0 | 10.7 | 10.3 | ||||||||||
| Common Equity Tier 1 Capital Ratio | 4.5 | 7.00 | N/A | 10.3 | 9.9 | 9.4 | ||||||||||
| Total Capital Ratio | 8.0 | 10.50 | 10.0 | 12.4 | 12.3 | 12.1 | ||||||||||
| Other ratios: | ||||||||||||||||
| Total average equity to total average assets | N/A | N/A | N/A | 10.3 | 9.8 | 9.4 | ||||||||||
| Dividend payout ratio | N/A | N/A | N/A | 17.5 | 17.5 | 16.7 |
(1)Reflects the Capital Conservation Buffer of 2.50%.
(2)Reflects the well-capitalized standard applicable to the Company for purposes of the Federal Reserve’s Regulation Y. The Federal Reserve has not yet revised the well-capitalized standard for bank holding companies to reflect the higher capital requirements imposed under the U.S. Basel III Rule or to add Common Equity Tier 1 Capital Ratio and Tier 1 Leverage Ratio requirements to this standard. As a result, the Common Equity Tier 1 Capital Ratio and Tier 1 Leverage Ratio are denoted as “N/A” in this column. If the Federal Reserve were to apply the same or a very similar well-capitalized standard to bank holding companies as the standard applicable to our subsidiary banks, the Company’s capital ratios as of December 31, 2025 would exceed such revised well-capitalized standard.
As reflected in the table, each of the Company’s capital ratios at December 31, 2025, exceeded the well-capitalized ratios established by the Federal Reserve. Management is committed to maintaining the Company’s capital levels above the “Well Capitalized” levels established by the Federal Reserve for bank holding companies. Refer to Note (19) “Regulatory Matters” to the Consolidated Financial Statements in Item 8 for further information on the capital positions of the banks.
The Company’s principal sources of funds at the holding company level are dividends from its subsidiaries, borrowings under its loan agreement with unaffiliated banks and proceeds from the issuances of subordinated debt and additional equity. Refer to Notes (12), (13), (14) and (23) to the Consolidated Financial Statements in Item 8 for further information on the Company’s subordinated notes, other borrowings, junior subordinated debentures and shareholders’ equity, respectively.
On July 15, 2025, the Company redeemed all 5,000,000 issued and outstanding shares of the Fixed-to-Floating Rate Non-Cumulative Perpetual Preferred Stock, Series D (the “Series D Preferred Stock”), for a redemption price of $25.00 per share or $125.0 million. Also, the Company redeemed all 11,500 issued and outstanding shares of 6.875% Fixed-Rate Reset Non-Cumulative Perpetual Preferred Stock, Series E (the “Series E Preferred Stock”), and all of the related 11,500,000 issued and outstanding depositary shares (the “Depositary Shares”), each representing a 1/1,000th interest in a share of Series E Preferred Stock, for a redemption price of $25,000 per share of Series E Preferred Stock (or $25.00 per Depositary Share) or $287.5 million. The regular quarterly dividends on the Series D Preferred Stock and the Series E Preferred Stock represented by the Depositary Shares were paid separately on July 15, 2025 to holders of record on July 1, 2025. Accordingly, the redemption price did not include any accrued and unpaid dividends.
In May 2025, the Company issued 17,000 shares of fixed-rate reset non-cumulative perpetual preferred stock, Series F, liquidation preference $25,000 per share (the “Series F Preferred Stock”) as part of a $425 million public offering of 17,000,000 depository shares, each representing a 1/1000th interest in a share of Series F Preferred Stock. When, as and if declared, dividends on the Series F Preferred Stock are payable quarterly in arrears at a fixed rate of 7.875% per annum starting October 15, 2025. The redemption of the Series D Preferred Stock and Series E Preferred Stock in July 2025 was funded with a portion of the net proceeds from the issuance of the Series F Preferred Stock.
In January, April, July, and October of 2024, Wintrust declared a quarterly cash dividend of $0.41 per share and $429.69 per share of Series D and Series E Preferred Stock, respectively.
In January and April of 2025, Wintrust declared cash dividends aggregating $0.82 per share and $859.38 per share of Series D and Series E Preferred Stock, respectively. In connection with the redemption of the Series D and Series E Preferred Stock, no further dividends were declared on these series following their redemption. In July and October of 2025, Wintrust declared cash dividends aggregating $1,274.22 per share of Series F Preferred Stock.
| Column 1 | Column 2 |
|---|---|
| 87 |
The payment of common stock dividends is also subject to statutory restrictions and restrictions arising under the terms of the Company’s Series F Preferred Stock, the Company’s trust preferred securities offerings units and under certain financial covenants in the Company’s revolving and term credit facilities. Under the terms of these separate revolving and term credit facilities, the Company is prohibited from paying dividends on any equity interests, including its common stock and preferred stock, if such payments would cause the Company to be in default under its facilities or exceed a certain threshold. In January, April, July and October of 2025, Wintrust declared a quarterly cash dividend of $0.50 per common share. In January, April, July and October of 2024, Wintrust declared a quarterly cash dividend of $0.45 per common share. In January of 2026, Wintrust declared a quarterly cash dividend of $0.55 per common share. Taking into account the limitations on the payment of dividends, the final determination of timing, amount and payment of dividends is at the discretion of the Company’s Board of Directors and will depend on the Company’s earnings, financial condition, capital requirements and other relevant factors.
Banking laws impose restrictions upon the amount of dividends that can be paid to the holding company by the banks. Based on these laws, the banks could, subject to minimum capital requirements, declare dividends to the Company without obtaining regulatory approval in an amount not exceeding (a) undivided profits, and (b) the amount of net income reduced by dividends paid for the current and prior two years.
Since the banks are required to maintain their capital at the well-capitalized level (due to the Company being a financial holding company), funds otherwise available as dividends from the banks are limited to the amount that would not reduce any of the banks’ capital ratios below the well-capitalized level. During 2025, 2024 and 2023, the subsidiaries paid $600.0 million, $475.0 million and $360.0 million, respectively, in dividends to the Company. As of December 31, 2025, subject to minimum capital requirements at the banks, approximately $929.8 million was available as dividends from the banks without prior regulatory approval and without compromising the banks’ well-capitalized positions.
Liquidity management at the banks involves planning to meet anticipated funding needs at a reasonable cost. Liquidity management is guided by policies, formulated and monitored by the Company’s senior management and each Bank’s asset/liability committee, which take into account the marketability of assets, the sources and stability of funding and the level of unfunded commitments. The banks’ principal sources of funds are deposits, short-term borrowings and capital contributions from the holding company. In addition, the banks are eligible to borrow under FHLB advances and at the FRB Discount Window, another source of liquidity.
In accordance with the liquidity management noted above, deposit growth and increases in borrowings from various sources have resulted in accumulating liquidity assets in recent periods. In 2025, we managed our liquid assets to ensure that we have the balance sheet strength to serve our clients. As a result, the Company believes that it has sufficient funds and access to funds to meet its working capital and other needs. The Company will continue to prudently evaluate liquidity sources, including the management of availability with the FHLB and FRB and utilization of the revolving credit facility with unaffiliated banks.
Core deposits are the most stable source of liquidity for community banks due to the nature of long-term relationships generally established with depositors and the security of deposit insurance provided by the FDIC. Core deposits are generally defined in the industry as total deposits less time deposits with balances greater than $100,000. Due to the affluent nature of many of the communities that the Company serves, management believes that many of its time deposits with balances in excess of $100,000 are also a stable source of funds. Currently, standard deposit insurance coverage is $250,000 per depositor per insured bank, for each account ownership category.
While the Company obtains a portion of its total deposits through brokered deposits, the Company does so primarily as an asset-liability management tool to assist in the management of interest rate risk, and the Company does not consider brokered deposits to be a vital component of its current liquidity resources. Historically, brokered deposits have represented a small component of the Company’s total deposits outstanding, as set forth in the table below:
| December 31, | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2025 | 2024 | 2023 | 2022 | 2021 | ||||||||||||||
| Total deposits | $ | 57,717,191 | $ | 52,512,349 | $ | 45,397,170 | $ | 42,902,544 | $ | 42,095,585 | |||||||||
| Brokered Deposits (1) | 4,123,822 | 3,598,102 | 4,216,718 | 3,174,093 | 1,591,083 | ||||||||||||||
| Brokered deposits as a percentage of total deposits (1) | 7.1 | % | 6.9 | % | 9.3 | % | 7.4 | % | 3.8 | % |
(1)Brokered Deposits include certificates of deposit obtained through deposit brokers, deposits received through the Certificate of Deposit Account Registry Program, as well as wealth management deposits of brokerage customers from unaffiliated companies which have been placed into deposit accounts of the banks.
| Column 1 | Column 2 |
|---|---|
| 88 |
The Company’s banks routinely accept deposits from a variety of municipal entities. Typically, these municipal entities require that banks pledge marketable securities to collateralize these public deposits. At December 31, 2025 and 2024, the banks had approximately $8.6 billion, and $6.9 billion of securities collateralizing public deposits and other liquidity sources.
Other than as discussed in this section, the Company is not aware of any known trends, commitments, events, regulatory recommendations or uncertainties that would have any material adverse effect on the Company’s capital resources, operations or liquidity.
CONTRACTUAL OBLIGATIONS, OFF-BALANCE SHEET COMMITMENTS AND CONTINGENT LIABILITIES
The Company has various financial obligations, including contractual obligations and commitments, that may require future cash payments.
Contractual Obligations. Our significant contractual obligations with third parties primarily consist of deposit liabilities and other sources of funding for our businesses, including FHLB advances, subordinated debt, other debt borrowings and junior subordinated debentures. These debt obligations have fixed and determinable contractual repayment dates specific to each type of instrument. Deposit liabilities are primarily due on-demand, with certain time deposits due based on contractual maturities that may exceed one year. Repayment of debt obligations, including junior subordinated debentures, vary based on terms of the underlying debt instrument, with certain debt instruments requiring full repayment of the debt at the respective maturity date and other debt instruments requiring periodic partial repayment over the entire term of the debt instrument. Further information on these debt obligations is included in Notes (10) “Deposits” through (14) “Junior Subordinated Debentures” of the Consolidated Financial Statements in Item 8 of this report.
The Company enters into various leasing arrangements with contractual obligations to pay for use of specified assets over a specific period of time. These leased assets primarily related to certain banking facilities as well as specific signage related to sponsorships and other agreements, and certain automatic teller machines and other equipment. Payments under these obligations are primarily made on a monthly basis. Further information on these lease obligations is included in Note (16) “Lease Commitments” of the Consolidated Financial Statements in Item 8 of this report.
The Company’s other purchase obligations relate to certain contractual cash obligations for acquisition-related contingent costs, marketing obligations and services related to the construction of facilities, data processing and the outsourcing of certain operational activities. In 2025, the Company continued to significantly invest in technology, including enhancements to our customer’s digital experience, and it is subject to additional contractual purchase obligations in furtherance of these efforts.
The Company also enters into derivative contracts under which the Company is required to either receive cash from or pay cash to counterparties depending on changes in interest rates. Derivative contracts are carried at fair value representing the net present value of expected future cash receipts or payments based on market rates as of the balance sheet date. Further information on derivative contracts is included in Note (21) “Derivative Financial Instruments” of the Consolidated Financial Statements in Item 8 of this report.
Commitments. The following table presents a summary of the amounts and expected maturities of significant commitments as of December 31, 2025. Further information on these commitments is included in Note (20) “Commitments and Contingencies” of the Consolidated Financial Statements in Item 8 of this report.
| (In thousands) | One year or less | From one to three years | From three to five years | Over five years | Total | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commitment type: | |||||||||||||||||||
| Commercial, commercial real estate and construction | $ | 6,096,180 | $ | 3,988,466 | $ | 1,435,087 | $ | 321,991 | $ | 11,841,724 | |||||||||
| Residential real estate | 423,608 | — | — | — | 423,608 | ||||||||||||||
| Revolving home equity lines of credit | 1,023,921 | — | — | — | 1,023,921 | ||||||||||||||
| Letters of credit | 411,264 | 49,377 | 59,287 | 235 | 520,163 | ||||||||||||||
| Commitments to sell mortgage loans | 413,183 | — | — | — | 413,183 |
Our remaining commitment to fund community investments totaled $160.7 million, which includes future cash outlays for the construction and development of properties for low-income housing, support for small businesses, and historic tax credit projects that qualify for CRA purposes. These commitments are not included in the commitments table above, as the timing and
| Column 1 | Column 2 |
|---|---|
| 89 |
amounts are based upon the financing arrangements provided in each project’s partnership or operating agreement and could change due to variances in the construction schedule, project revisions, or the cancellation of the project.
Contingencies. The Company enters into residential mortgage loan sale agreements with investors in the normal course of business. These agreements usually require certain representations concerning credit information, loan documentation, collateral and insurability. On occasion, investors have requested the Company to indemnify them against losses on certain loans or to repurchase loans which the investors believe do not comply with applicable representations. Upon completion of its own investigation, the Company generally repurchases or provides indemnification on certain loans. Indemnification requests are generally received within two years subsequent to sale. Management maintains a liability for estimated losses on loans expected to be repurchased or on which indemnification is expected to be provided and regularly evaluates the adequacy of this recourse liability based on trends in repurchase and indemnification requests, actual loss experience, known and inherent risks in the loans, and current economic conditions. At December 31, 2025, the liability for estimated losses on repurchase and indemnification was approximately $578,000 and was included in other liabilities on the balance sheet.
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. 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 the Company’s 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 and uncertainties, including those discussed in the Risk Factors and summary thereof disclosed under Item 1A of this Annual Report on 10-K and in any of the Company’s subsequent SEC filings.
Therefore, there can be no assurances that future actual results will correspond to any 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 this Annual Report on Form 10-K. Persons are advised, however, to consult further disclosures management makes on related subjects in its reports filed with the SEC and in its press releases.
MD&A history
Prior-year 10-K MD&A spans are extracted from SEC filings with the same bounded parser used for the latest filing. The latest 10-K appears above; prior years are below.
FY 2024 10-K MD&A
SEC filing source: 0001015328-25-000093.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion highlights the significant factors affecting the operations and financial condition of Wintrust for the three years ended December 31, 2024. The detailed financial discussion focuses on 2024 results compared to 2023. This discussion and analysis should be read in conjunction with the Company’s Consolidated Financial Statements and Notes thereto within this Annual Report on Form 10-K.
For a discussion of 2023 results compared to 2022, refer to Part II, Item 7, “Management's Discussion and Analysis of Financial Condition and Results of Operations” of the Wintrust Annual Report on Form 10-K for the year ended December 31, 2023 filed on February 28, 2024.
OPERATING SUMMARY
Wintrust’s key measures of profitability and balance sheet changes are shown in the following table:
| Years Ended December 31, | Percentage (%) or Basis Point (bp) Change | Percentage (%) or Basis Point (bp) Change | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands, except per share data) | 2024 | 2023 | 2022 | 2023 to 2024 | 2022 to 2023 | |||||||||||||
| Net income | $ | 695,045 | $ | 622,626 | $ | 509,682 | 12 | % | 22 | % | ||||||||
| Pre-tax income, excluding provision for credit losses (non-GAAP) (1) | 1,048,136 | 959,471 | 779,144 | 9 | 23 | |||||||||||||
| Net income per common share — Diluted | 10.31 | 9.58 | 8.02 | 8 | 19 | |||||||||||||
| Net revenue (2) | 2,450,860 | 2,271,970 | 1,956,415 | 8 | 16 | |||||||||||||
| Net interest income | 1,962,535 | 1,837,864 | 1,495,362 | 7 | 23 | |||||||||||||
| Net interest margin | 3.51 | % | 3.66 | % | 3.15 | % | (15) | bp | 51 | bp | ||||||||
| Net interest margin - fully taxable-equivalent (non-GAAP) (1) | 3.53 | 3.68 | 3.17 | (15) | 51 | |||||||||||||
| Net overhead ratio (3) | 1.54 | 1.64 | 1.42 | (10) | 22 | |||||||||||||
| Non-interest income to average assets | 0.82 | 0.81 | 0.91 | 1 | (10) | |||||||||||||
| Non-interest expense to average assets | 2.36 | 2.45 | 2.33 | (9) | 12 | |||||||||||||
| Return on average assets | 1.17 | 1.16 | 1.01 | 1 | 15 | |||||||||||||
| Return on average common equity | 12.32 | 12.90 | 11.41 | (58) | 149 | |||||||||||||
| Return on average tangible common equity (non-GAAP) (1) | 14.58 | 15.23 | 13.73 | (65) | 150 | |||||||||||||
| At end of period | ||||||||||||||||||
| Total assets | $ | 64,879,668 | $ | 56,259,934 | $ | 52,949,649 | 15 | % | 6 | % | ||||||||
| Total loans, excluding loans held-for-sale | 48,055,037 | 42,131,831 | 39,196,485 | 14 | 7 | |||||||||||||
| Total deposits | 52,512,349 | 45,397,170 | 42,902,544 | 16 | 6 | |||||||||||||
| Total shareholders’ equity | 6,344,297 | 5,399,526 | 4,796,838 | 17 | 13 | |||||||||||||
| Average loans to average deposits ratio | 93.8 | % | 93.1 | % | 87.5 | % | 70 | bp | 560 | bp | ||||||||
| Book value per common share (1) | $ | 89.21 | $ | 81.43 | $ | 72.12 | 10 | % | 13 | % | ||||||||
| Tangible book value per common share (non-GAAP) (1) | 75.39 | 70.33 | 61.00 | 7 | 15 | |||||||||||||
| Common equity to assets ratio (1) | 9.1 | % | 8.9 | % | 8.3 | % | 20 | bp | 60 | bp | ||||||||
| Tangible common equity ratio (non-GAAP) (1) | 7.8 | 7.7 | 7.1 | 10 | 60 | |||||||||||||
| Market price per common share | $ | 124.71 | $ | 92.75 | $ | 84.52 | 34 | % | 10 | % | ||||||||
| Allowance for loan and unfunded lending-related commitment losses to total loans | 0.91 | % | 1.01 | % | 0.91 | % | (10) | bp | 10 | bp | ||||||||
| Non-performing loans to total loans | 0.36 | 0.33 | 0.26 | 3 | 7 |
(1)See “Non-GAAP Financial Measures/Ratios” for additional information on this performance measure/ratio.
(2)Net revenue is net interest income plus non-interest income.
(3)The net overhead ratio is calculated by netting total non-interest expense and total non-interest income and dividing by that period’s total average assets. A lower ratio indicates a higher degree of efficiency.
Please refer to the Consolidated Results of Operations section later in this discussion for an analysis of the Company’s operations for the past three years.
| Column 1 | Column 2 |
|---|---|
| 49 |
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 and pre-tax income, excluding provision for credit losses. 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 (“FTE”) 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 FTE 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 as a useful measurement of the Company’s core net income.
| Column 1 | Column 2 |
|---|---|
| 50 |
The following table presents a reconciliation of certain non-GAAP performance measures and ratios used by the Company to evaluate and measure the Company’s performance to the most directly comparable GAAP financial measures for the last three years.
| Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars and shares in thousands, except per share data) | 2024 | 2023 | 2022 | ||||||||
| Reconciliation of Non-GAAP Net Interest Margin and Efficiency Ratio: | |||||||||||
| (A) Interest Income (GAAP) | $ | 3,477,597 | $ | 2,893,114 | $ | 1,747,443 | |||||
| Taxable-equivalent adjustment: | |||||||||||
| -Loans | 9,377 | 7,827 | 3,619 | ||||||||
| -Liquidity management assets | 2,501 | 2,249 | 1,977 | ||||||||
| -Other earning assets | 12 | 10 | 5 | ||||||||
| (B) Interest Income (non-GAAP) | $ | 3,489,487 | $ | 2,903,200 | $ | 1,753,044 | |||||
| (C) Interest Expense (GAAP) | 1,515,062 | 1,055,250 | 252,081 | ||||||||
| (D) Net Interest Income (GAAP) (A minus C) | 1,962,535 | 1,837,864 | 1,495,362 | ||||||||
| (E) Net interest Income, fully taxable-equivalent (non-GAAP) (B minus C) | 1,974,425 | 1,847,950 | 1,500,963 | ||||||||
| Net interest margin (GAAP) | 3.51 | % | 3.66 | % | 3.15 | % | |||||
| Net interest margin, fully taxable-equivalent (non-GAAP) | 3.53 | 3.68 | 3.17 | ||||||||
| (F) Non-interest income | $ | 488,325 | $ | 434,106 | $ | 461,053 | |||||
| (G) Losses on investment securities, net | (2,602) | 1,525 | (20,427) | ||||||||
| (H) Non-interest expense | 1,402,724 | 1,312,499 | 1,177,271 | ||||||||
| Efficiency ratio (H/(D+F-G)) | 57.17 | % | 57.81 | % | 59.55 | % | |||||
| Efficiency ratio (non-GAAP) (H/(E+F-G)) | 56.90 | 57.55 | 59.38 | ||||||||
| Reconciliation of Non-GAAP Tangible Common Equity Ratio: | |||||||||||
| Total shareholders’ equity (GAAP) | $ | 6,344,297 | $ | 5,399,526 | $ | 4,796,838 | |||||
| Less: Non-convertible preferred stock (GAAP) | (412,500) | (412,500) | (412,500) | ||||||||
| Less: Acquisition-related intangible assets (GAAP) | (918,632) | (679,561) | (675,710) | ||||||||
| (I) Total tangible common shareholders’ equity (non-GAAP) | $ | 5,013,165 | $ | 4,307,465 | $ | 3,708,628 | |||||
| (J) Total assets (GAAP) | $ | 64,879,668 | $ | 56,259,934 | $ | 52,949,649 | |||||
| Less: Acquisition-related intangible assets (GAAP) | (918,632) | (679,561) | (675,710) | ||||||||
| (K) Total tangible assets (non-GAAP) | $ | 63,961,036 | $ | 55,580,373 | $ | 52,273,939 | |||||
| Common equity to assets ratio (GAAP) (L/J) | 9.1 | % | 8.9 | % | 8.3 | % | |||||
| Tangible common equity ratio (non-GAAP) (I/K) | 7.8 | 7.7 | 7.1 | ||||||||
| Reconciliation of Non-GAAP Tangible Book Value per Common Share: | |||||||||||
| Total shareholders’ equity (GAAP) | $ | 6,344,297 | $ | 5,399,526 | $ | 4,796,838 | |||||
| Less: Non-convertible preferred stock (GAAP) | (412,500) | (412,500) | (412,500) | ||||||||
| (L) Total common equity | $ | 5,931,797 | $ | 4,987,026 | $ | 4,384,338 | |||||
| (M) Actual common shares outstanding | 66,495 | 61,244 | 60,794 | ||||||||
| Book value per common share (L/M) | $ | 89.21 | $ | 81.43 | $ | 72.12 | |||||
| Tangible book value per common share (Non-GAAP) (I/M) | 75.39 | 70.33 | 61.00 | ||||||||
| Reconciliation of Non-GAAP Return on Average Tangible Common Equity: | |||||||||||
| (N) Net income applicable to common shares | $ | 667,081 | $ | 594,662 | $ | 481,718 | |||||
| Add: Acquisition-related intangible asset amortization | 12,095 | 5,498 | 6,116 | ||||||||
| Less: Tax effect of acquisition-related intangible asset amortization | (3,217) | (1,446) | (1,664) | ||||||||
| After-tax acquisition-related intangible asset amortization | 8,878 | 4,052 | 4,452 | ||||||||
| (O) Tangible net income applicable to common shares (non-GAAP) | $ | 675,959 | $ | 598,714 | $ | 486,170 | |||||
| Total average shareholders’ equity | $ | 5,826,940 | $ | 5,023,153 | $ | 4,634,224 | |||||
| Less: Average preferred stock | (412,500) | (412,500) | (412,500) | ||||||||
| (P) Total average common shareholders’ equity | $ | 5,414,440 | $ | 4,610,653 | $ | 4,221,724 | |||||
| Less: Average acquisition-related intangible assets | (778,283) | (679,802) | (679,735) | ||||||||
| (Q) Total average tangible common shareholders’ equity (non-GAAP) | $ | 4,636,157 | $ | 3,930,851 | $ | 3,541,989 | |||||
| Return on average common equity (N/P) | 12.32 | % | 12.90 | % | 11.41 | % | |||||
| Return on average tangible common equity (non-GAAP) (O/Q) | 14.58 | 15.23 | 13.73 | ||||||||
| Reconciliation of Non-GAAP Pre-Tax, Pre-Provision Income: | |||||||||||
| Income before taxes | $ | 947,089 | $ | 845,081 | $ | 700,555 | |||||
| Add: Provision for credit losses | 101,047 | 114,390 | 78,589 | ||||||||
| Pre-tax income, excluding provision for credit losses (non-GAAP) | $ | 1,048,136 | $ | 959,471 | $ | 779,144 |
| Column 1 | Column 2 |
|---|---|
| 51 |
OVERVIEW AND STRATEGY
2024 Highlights
The Company recorded net income of $695.0 million for the year of 2024 compared to $622.6 million and $509.7 million for the years of 2023 and 2022, respectively. The results for 2024 demonstrate increased net interest income primarily due to increased growth in earning assets, as well as increased wealth management revenue and mortgage banking revenues as a result of a favorable fair value adjustments of MSRs, net of servicing hedge, and an increase in loans originated for sale, partially offset by payoffs, paydowns and repurchases of the existing portfolio.
The Company increased its loan portfolio from $42.1 billion at December 31, 2023 to $48.1 billion at December 31, 2024. This increase was primarily due to growth in several portfolios, including the commercial, industrial and other, commercial real estate, property and casualty premium finance receivables, and residential real estate portfolios. For more information regarding changes in the Company’s loan portfolio, see “Analysis of Financial Condition – Interest Earning Assets” and Note (4) “Loans” to the Consolidated Financial Statements presented under Item 8 of this Annual Report on Form 10-K.
The Company recorded net interest income of $2.0 billion in 2024 compared to $1.8 billion and $1.5 billion in 2023 and 2022, respectively. The higher level of net interest income recorded in 2024 compared to 2023 resulted primarily from a $5.7 billion increase in average earning assets partially offset by a 15 basis point decline in the net interest margin in 2024 (see “Net Interest Margin” section later in this Item 7 for further detail).
Non-interest income totaled $488.3 million in 2024, increasing $54.2 million, or 12%, compared to 2023. The increase in non-interest income in 2024 compared to 2023 was primarily attributable to a $20.0 million gain recognized in the first quarter of 2024 related to the sale of the Company’s Retirement Benefits Advisors (“RBA”) division within its wealth management business and an increase in mortgage banking revenues as a result of favorable fair value adjustments of MSRs, net of servicing hedge, and an increase in loans originated for sale, partially offset by payoffs, paydowns and repurchases of the existing portfolio (see “Non-Interest Income” section later in this Item 7 for further detail).
Non-interest expense totaled $1.4 billion in 2024, increasing $90.2 million, or 7%, compared to 2023. The increase compared to 2023 was primarily attributable to an $69.1 million increase in salary and employee benefits expense and a $18.2 million increase in software and equipment expense (see “Non-Interest Expense” section later in this Item 7 for further detail).
Management considers the maintenance of adequate liquidity to be important to the management of risk. Accordingly, during 2024, the Company continued its practice of maintaining appropriate funding capacity to provide the Company with adequate liquidity for its ongoing operations. In this regard, the Company benefited from its strong deposit base, a liquid investment portfolio and its access to funding from a variety of external funding sources. The Company had overnight liquid funds and interest-bearing deposits with banks of $4.9 billion and $2.5 billion at December 31, 2024 and 2023, respectively.
Economic Environment
The economic environment in 2024 included the return of a more normal shaped yield curve that is no longer inverted as the Federal Reserve Open Market Committee pivoted to reduce short term interest rates in the second half of 2024. Additionally, overall economic forecasts improved resulting in favorable credit trends for banks. The Company has employed certain strategies to manage net income in the current environment, including those discussed below.
Net Interest Income
The Company has leveraged its operating strengths to grow its earning assets base while maintaining a stable net interest margin in 2024. In 2024, the Company's net interest margin decreased to 3.51% (3.53% on a fully tax-equivalent basis, non-GAAP) as compared to 3.66% (3.68% on a fully tax-equivalent basis, non-GAAP) in 2023, primarily due to increased deposit competition following bank failures in 2023. Significant growth in earning assets resulted in the Company’s net interest income increasing by $124.7 million in 2024 compared to 2023. Based on contractual terms, approximately 74% of our current loan balances are projected to reprice or mature in 2025. The magnitude of potential changes in net interest income in various interest rate scenarios has continued to remain relatively neutral. As the current interest rate cycle progressed, management took action to reposition its sensitivity to interest rates. To this end, management has executed various derivative instruments including collars and receive-fixed swaps to hedge variable-rate loan exposures. The Company will continue to monitor current and projected interest rates and may execute additional derivatives to mitigate potential fluctuations in the net interest margin in future periods.
| Column 1 | Column 2 |
|---|---|
| 52 |
The Company has continued its practice of writing call options against certain investment securities to economically hedge the securities positions and receive fee income to compensate for net interest margin compression. In 2024, the Company recognized $10.2 million in fees on covered call options compared to $21.9 million in 2023.
The Company utilizes “back to back” interest rate derivative transactions, primarily interest rate swaps, to receive floating rate interest payments related to customer loans. In these arrangements, the Company makes a floating rate loan to a borrower who prefers to pay a fixed rate. To accommodate the risk management strategy of certain qualified borrowers, the Company enters a swap with its borrower to effectively convert the borrower's variable rate loan to a fixed rate. However, in order to minimize the Company's exposure on these transactions and continue to receive a floating rate, the Company simultaneously executes an offsetting mirror-image swap with various third parties.
Non-Interest Income
The interest rate environment impacts the profitability and mix of the Company’s mortgage banking business which generated revenues of $93.2 million in 2024 and $83.1 million in 2023, representing 4% of total net revenue in both 2024 and 2023. Mortgage banking revenue is primarily comprised of gains on sales of mortgage loans originated for new home purchases as well as mortgage refinancing. Mortgage revenue is also impacted by changes in the fair value of MSRs and EBOs guaranteed by U.S. government agencies. Mortgage originations for sale totaled $2.6 billion and $2.0 billion in 2024 and 2023, respectively. In 2024, approximately 75% of originations were mortgages associated with new home purchases, while 25% of originations were related to refinancing of mortgages. In 2023, approximately 83% of originations were mortgages associated with new home purchases, while 17% of originations were related to refinancing of mortgages.
Non-Interest Expense
Management believes expense management is important to enhance profitability amid increased competition. Cost control and an efficient infrastructure should position the Company appropriately as it continues its growth strategy. Management continues to be disciplined in its approach to growth and plans to leverage the Company's existing expense infrastructure to expand its presence in existing and complimentary markets. Potentially impacting the cost control strategies discussed above, the Company anticipates increased costs resulting from the regulatory environment in which we operate as well as wage inflation, higher FDIC insurance assessments and continued investment in technology.
Credit Quality
The Company continues to actively address non-performing assets and remains disciplined in its approach to grow without sacrificing asset quality.
In particular:
•The Company’s 2024 provision for credit losses totaled $101.0 million compared to a provision of $114.4 million in 2023 and a provision of $78.6 million in 2022. The lower provision in 2024 was primarily the result of improvements in the macroeconomic forecast, specifically the Company’s macroeconomic forecasts of key model inputs (most notably, Commercial Real Estate Price Index and Baa corporate credit spreads) despite growth in the Company's loan portfolios. Net charge-offs increased to $94.4 million in 2024 (of which $67.8 million related to commercial and commercial real estate loans), compared to $45.5 million in 2023 (of which $27.8 million related to commercial and commercial real estate loans) and $20.3 million in 2022 (of which $10.1 million related to commercial and commercial real estate loans).
•The Company's allowance for loan and unfunded lending-related commitment losses increased to $436.6 million at December 31, 2024, reflecting an increase of $9.3 million, or 2%, when compared to 2023. At December 31, 2024, approximately $222.9 million, or 51%, of the allowance for loan and unfunded lending-related commitment losses was associated with commercial real estate loans and an additional $175.8 million, or 40%, was associated with commercial loans.
•The Company has significant exposure to commercial real estate. At December 31, 2024, $12.9 billion, or 27%, of our loan portfolio was commercial real estate, with approximately 68.5% located in our market area. The commercial real estate loan portfolio was comprised of $2.4 billion in construction and development loans, and $10.5 billion in non-construction loans. In analyzing the commercial real estate market, the Company does not rely upon the assessment of broad market statistical data, in large part because the Company’s market area is diverse and covers many communities, each of which is impacted differently by economic forces affecting the Company’s general market area. As such, the extent of the decline in real estate valuations can vary meaningfully among the different types of commercial and other
| Column 1 | Column 2 |
|---|---|
| 53 |
real estate loans made by the Company. The Company uses its multi-chartered structure and local management knowledge to analyze and manage the local market conditions at each of its banks.
•Excluding early buy-out loans guaranteed by U.S. government agencies, total non-performing loans (loans on non-accrual status and loans more than 90 days past due and still accruing interest) were $170.8 million (of which $21.0 million, or 12%, was related to commercial real estate) at December 31, 2024, an increase of $31.8 million compared to December 31, 2023. Non-performing loans as a percentage of total loans were 0.36% at December 31, 2024 compared to 0.33% at December 31, 2023.
•The Company’s other real estate owned increased by $9.8 million to $23.1 million during 2024, from $13.3 million at December 31, 2023. The $23.1 million of other real estate owned as of December 31, 2024 was comprised entirely of commercial real estate property.
During 2024, management continued its efforts to aggressively resolve problem loans through liquidation, rather than retention of loans or real estate acquired as collateral through the foreclosure process. Management believes these actions will serve the Company well in the future by providing some protection for the Company from further valuation deterioration and permitting management to spend less time on resolution of problem loans and more time on growing the Company’s core business and the evaluation of other opportunities.
The Company enters into residential mortgage loan sale agreements with investors in the normal course of business. The Company’s practice is generally not to retain long-term fixed-rate mortgages on its balance sheet in order to mitigate interest rate risk, and consequently sells most of such mortgages into the secondary market. These agreements provide recourse to investors through certain representations concerning credit information, loan documentation, collateral and insurability. Investors request the Company to indemnify them against losses on certain loans or to repurchase loans which the investors believe do not comply with applicable representations. An increase in requests for loss indemnification can negatively impact mortgage banking revenue as additional recourse expense. The liability for estimated losses on repurchase and indemnification claims for residential mortgage loans previously sold to investors was approximately $188,000 at December 31, 2024 and $152,000 at December 31, 2023.
Community Banking
Through our community banking franchise, we provide banking and financial services primarily to individuals, small to mid-sized businesses, local governmental units and institutional clients residing primarily in the local areas we service. Profitability of this franchise is primarily driven by our net interest income and margin, our funding mix and related costs, the measurement of the allowance for credit losses and the impact of current and forecasted macroeconomic conditions on such measurement, the level of non-performing loans and other real estate owned, the amount of mortgage banking revenue and our history of acquiring banking operations and establishing de novo banking locations.
Net interest income and margin. The primary source of our revenue is net interest income. Net interest income is the difference between interest income and fees on earning assets, such as loans and securities, and interest expense on liabilities to fund those assets, including deposits and other borrowings. Net interest income can change significantly from period to period based on general levels of interest rates, customer prepayment patterns, the mix of interest-earning assets and the mix of interest-bearing and non-interest-bearing deposits and borrowings.
Funding mix and related costs. The most significant source of funding in community banking is core deposits, which are comprised of non-interest-bearing deposits, non-brokered interest-bearing transaction accounts, savings deposits and domestic time deposits. Our branch network is the principal source of core deposits, which generally carry lower interest rates than wholesale funds of comparable maturities. Community banking profitability has been favorably impacted in recent years as the Company funded strong loan growth with a more desirable blend of funds.
Measurement of the allowance for credit losses. The Company adopted CECL as of January 1, 2020, which requires the estimate of expected credit losses over the entire life of financial assets measured at amortized cost. To measure lifetime expected credit losses, the Company adjusts credit loss estimates for reasonable and supportable forecasts of macroeconomic conditions. Such forecasts can significantly impact the profitability of our community banks as changing estimates of lifetime losses from period to period can result in significant fluctuations in provision for credit losses during those periods. In 2024, such fluctuations in provision for credit losses favorably impacted the profitability of our community banks, primarily as a result of improvement in key variables (Baa credit spread and Commercial Real Estate Price Index) within forecasted macroeconomic conditions.
| Column 1 | Column 2 |
|---|---|
| 54 |
Level of non-performing loans and other real estate owned. The level of non-performing loans and other real estate owned can significantly impact our profitability as these loans and other real estate owned do not accrue any income, can be subject to charge-offs and write-downs due to deteriorating market conditions and generally result in additional legal and collections expenses. The Company’s credit quality measures have remained at historically low levels in recent years.
Mortgage banking revenue. Our community banking franchise is also influenced by the level of fees generated by the origination of residential mortgages and the sale of such mortgages into the secondary market by Wintrust Mortgage. The Company recognized an increase of $10.1 million in mortgage banking revenue in 2024 compared to 2023 as a result of higher origination volumes and favorable fair value adjustments of MSRs in 2024 compared to 2023. Mortgage originations for sale totaled $2.6 billion and $2.0 billion in 2024 and 2023, respectively, and was driven by growth in both purchase and refinance originations as housing inventories have improved and interest rates pulled back from peak levels reached in 2023. Partially offsetting the impact of higher originations and production margins was the change in fair value on EBOs guaranteed by U.S. government agencies.
Expansion of banking operations. Our historical financial performance has been affected by costs associated with growing market share in deposits and loans, establishing and acquiring banks, opening new branch facilities and building an experienced management team. Our financial performance generally reflects the improved profitability of our banking subsidiaries as they mature, offset by the costs of establishing and acquiring banks and opening new branch facilities.
In determining the timing of the opening of additional branches of existing banks, and the acquisition of additional banks, we consider many factors, particularly our perceived ability to obtain an adequate return on our invested capital driven largely by the then existing cost of funds and lending margins, the general economic climate and the level of competition in a given market.
In addition to the factors considered above, before we engage in expansion through de novo branches, we must first make a determination that the expansion fulfills our objective of enhancing shareholder value through potential future earnings growth and enhancement of the overall franchise value of the Company. Generally, we believe that, in normal market conditions, expansion through de novo growth is a better long-term investment than acquiring banks because the cost to bring a de novo location to profitability is generally substantially less than the premium paid for the acquisition of a healthy bank. Each opportunity to expand is unique from a cost and benefit perspective. Both FDIC-assisted and non-FDIC-assisted acquisitions offer a unique opportunity for the Company to expand into new and existing markets in a non-traditional manner. Potential acquisitions are reviewed in a similar manner as a de novo branch opportunities, however, FDIC-assisted and non-FDIC-assisted acquisitions have the ability to immediately enhance shareholder value. Factors including the valuation of our stock, other economic market conditions, the size and scope of the particular expansion opportunity and competitive landscape all influence the decision to expand via de novo growth or through acquisition. See discussion of acquisition activity in the “Recent Transactions” section below.
Specialty Finance
Through our specialty finance segment, we offer financing of insurance premiums for businesses and individuals; lease financing and other direct leasing opportunities; accounts receivable financing, value-added, out-sourced administrative services; and other specialty finance businesses.
Financing of Commercial Insurance Premiums
The primary driver of profitability related to the financing of property and casualty insurance premiums is the net interest spread that FIRST Insurance Funding and FIFC Canada can produce between the yields on the loans generated and the cost of funds incurred by the business unit. The property and casualty insurance premium finance business is a competitive industry and yields on loans are influenced by the market rates offered by our competitors. The majority of loans originated by FIRST Insurance Funding are purchased by the banks in order to more fully utilize their lending capacity as these loans generally provide the banks with higher yields than alternative investments. We fund these loans primarily through our deposits, the cost of which is influenced by competitors in the retail banking markets in our market area.
Financing of Life Insurance Premiums
The primary driver of profitability related to the financing of life insurance premiums is the net interest spread that Wintrust Life Finance can produce between the yields on the loans generated and the cost of funds allocated to the business unit. Profitability of financing both commercial and life insurance premiums is also meaningfully impacted by leveraging
| Column 1 | Column 2 |
|---|---|
| 55 |
information technology systems, maintaining operational efficiency and increasing average loan size, each of which allows us to expand our loan volume without significant capital investment.
Wealth Management
Through our wealth management segment, we offer a full range of wealth management services through four separate subsidiaries (WPT, Wintrust Investments, GLA and CDEC): trust and investment services, tax-deferred like-kind exchange services, asset management solutions, and securities brokerage services.
The primary drivers of profitability of the wealth management business can be associated with the level of commission received related to the trading performed by the brokerage customers for their accounts and the amount of assets under management in which the unit receives a management fee for advisory, administrative and custodial services. As such, revenues are influenced by a rise or fall in the debt and equity markets and the resulting increase or decrease in the value of our client accounts on which our fees are based. The commissions received by the brokerage unit are not as directly influenced by the directionality of the debt and equity markets but rather the desire of our customers to engage in trading based on their particular situations and outlooks of the market or particular stocks and bonds.
Financial Regulatory Reform
Our business is heavily regulated and supervised by federal agencies, state agencies and the federal & provincial governments of Canada. Both the scope of the laws and regulations and the intensity of the supervision to which our business is subject have increased in recent years, initially in response to the financial crisis, and more recently in light of other factors such as the regional banking uncertainty in early 2023, technological updates, and market changes. Many of these changes have occurred as a result of the Dodd-Frank Wall Street Reform and Consumer Protection Act (“Dodd-Frank Act”) and its implementing regulations, most of which are now in place. We expect that our business will remain subject to extensive regulation and supervision.
The exact impact of the changing regulatory environment on our business and operations depends upon legislative or regulatory changes to reform the financial regulatory framework and the actions of our competitors, customers, and other market participants. Legislative and regulatory changes could have a significant impact on us by, for example, requiring us to change our business practices; requiring us to meet more stringent capital, liquidity and leverage ratio requirements; limiting our ability to pursue business opportunities; imposing additional costs and compliance obligations on us; limiting fees we can charge for services; impacting the value of our assets; or otherwise adversely affecting our businesses and our earnings’ capabilities. We have already experienced significant increases in compliance related costs in recent years, and we are now subject to more stringent risk-based capital and leverage ratio requirements than we were prior to the adoption of the U.S. Basel III Rules. We are also now subject to many mortgage-related rules promulgated by the CFPB that materially restructured the origination, services and securitization of residential mortgages in the United States. As discussed under Supervision and Regulation in Item 1, the FDIC adopted a final rule, applicable to all insured depository institutions, to increase initial base deposit insurance assessment rate schedules uniformly by 2 basis points, which began in the first quarterly assessment period of 2023. There was no change to the initial base deposit insurance assessment rate in 2024. Additionally, there was a special assessment by the FDIC that was levied on banks with an asset size above $5 billion to recoup losses from certain bank failures that occurred early in 2023. Special assessment payments began in June of 2024. We will continue to monitor the impact that the implementation of applicable rules, regulations and policies arising out of any legislative or regulatory changes may have on our organization. For further discussion of the laws and regulations applicable to us and our subsidiary banks, please refer to “Business-Supervision and Regulation.”
| Column 1 | Column 2 |
|---|---|
| 56 |
Recent Transactions
Business Combination
On August 1, 2024, the Company completed its previously announced acquisition of Macatawa, the parent company of Macatawa Bank. In conjunction with the completed acquisition, the Company issued approximately 4.7 million shares of common stock. Macatawa operates 26 full-service branches located throughout communities in Kent, Ottawa and northern Allegan counties in the state of Michigan. Macatawa offers a full range of banking, retail and commercial lending, wealth management and ecommerce services to individuals, businesses and governmental entities. As of August 1, 2024, Macatawa had carrying values of approximately $2.7 billion in assets, $2.3 billion in deposits and $1.4 billion in loans. As of December 31, 2024, the Company recorded preliminary goodwill of approximately $142.1 million on the purchase. The initial purchase accounting for the acquisition, in accordance with GAAP, for this business combination is not finalized and is therefore subject to change. See Note (7) “Business Combinations” to the Consolidated Financial Statements in Item 8 for a further discussion of recent and other transactions.
Division Sale
In the first quarter of 2024, the Company sold its Retirement Benefits Advisors (“RBA”) division and recorded a gain of approximately $20.0 million in other non-interest income from the sale.
Business Combination
On April 3, 2023, the Company completed its acquisition of Rothschild & Co Asset Management US Inc. and Rothschild & Co Risk Based Investments LLC from Rothschild & Co North America Inc. As of the acquisition date, the Company acquired approximately $12.6 million in net assets. As the transaction was determined to be a business combination, the Company recorded goodwill of approximately $2.6 million on the purchase.
SUMMARY OF CRITICAL ACCOUNTING ESTIMATES
The Company’s Consolidated Financial Statements are prepared in accordance with GAAP in the United States, prevailing practices of the banking industry, and the application of accounting policies of which are described in Note (1) “Summary of Significant Accounting Policies” to the Consolidated Financial Statements in Item 8. These policies require numerous estimates and strategic or economic assumptions, which may prove inaccurate or subject to variations. Changes in underlying factors, assumptions or estimates could have material impact on the Company’s future financial condition and results of operations. At December 31, 2024, management views critical accounting estimates to include the determination of the allowance for credit losses, estimations of fair value, the valuations required for impairment testing of goodwill, the valuation and accounting for derivative instruments and income taxes as the accounting areas that require the most subjective and complex judgments, and as such could be most subject to revision as new information becomes available. These estimates were reviewed with the Audit Committee of the Company’s Board of Directors and are discussed more fully below.
Allowance for Credit Losses, including the Allowance for Loan Losses, Allowance for Losses on Lending-Related Commitments and Allowance for Held-to-Maturity Debt Securities
The allowance for credit losses represents management’s estimate of expected credit losses over the life of a financial asset carried at amortized cost. Determining the amount of the allowance for credit losses is considered a critical accounting estimate because it requires significant judgment and the use of estimates related to the fair value of the underlying collateral and amount and timing of expected future cash flows on individually assessed financial assets, estimated credit losses on pools of loans with similar risk characteristics, and consideration of reasonable and supportable forecasts of macroeconomic conditions, all of which are susceptible to significant change. At December 31, 2024, the loan and held-to-maturity debt securities portfolios represent 80% of total assets on the Company’s consolidated balance sheet. The Company also maintains an allowance for lending-related commitments, specifically unfunded loan commitments and letters of credit, which relates to certain amounts the Company is committed to lend (not unconditionally cancelable) but for which funds have not yet been disbursed.
Key macroeconomic variable data points that are significant inputs into our credit loss models for the commercial and commercial real estate portfolios are the Baa corporate credit spread, as well as the Commercial Real Estate Pricing Index (“CREPI”) specifically related to the commercial real estate portfolio. Holding all other inputs constant, the table below shows the impact of changes in these key macroeconomic variable data points on the estimate of allowance for credit losses.
| Column 1 | Column 2 |
|---|---|
| 57 |
| Impact to estimated allowance for credit losses from an increased or higher input value | |
|---|---|
| Baa Credit Spread | Increases |
| CRE Price Index | Decreases |
Holding all other inputs constant, the following table provides a sensitivity analysis for the commercial and commercial real estate portfolios based on a 20 basis point change in Baa credit spreads from the assumption utilized in the estimate of that portfolio’s allowance for credit losses at December 31, 2024:
| Baa Credit Spread | ||
|---|---|---|
| Narrows | Widens | |
| Commercial | Decreases estimate by 10%-15% | Increases estimate by 10%-15% |
| Commercial Real Estate: | ||
| Construction | Decreases estimate by 15%-20% | Increases estimate by 15%-20% |
| Non-Construction | Decreases estimate by 5%-6% | Increases estimate by 5%-6% |
Holding all other inputs constant, the following table provides a sensitivity analysis for the commercial real estate construction and non-construction portfolios based on a 10% change in CREPI from the assumption utilized in the estimate of that portfolio’s allowance for credit losses at December 31, 2024:
| CRE Price Index | ||
|---|---|---|
| Increases | Decreases | |
| Commercial Real Estate: | ||
| Construction | Decreases estimate by 35%-40% | Increases estimate by 130%-135% |
| Non-Construction | Decreases estimate by 25%-30% | Increases estimate by 45%-50% |
See Note (5) “Allowance for Credit Losses” to the Consolidated Financial Statements in Item 8 and the section titled “Loan Portfolio and Asset Quality” in Item 7 for a description of the methodology used to determine the allowance for credit losses.
Estimations of Fair Value
A portion of the Company’s assets and liabilities are carried at fair value on the Consolidated Statements of Condition, with changes in fair value recorded either through earnings or other comprehensive income in accordance with applicable accounting principles generally accepted in the United States. These include the Company’s trading account securities, available-for-sale debt securities, equity securities with a readily determinable fair value, derivatives, mortgage loans held-for-sale, certain loans held-for-investment and mortgage servicing rights (“MSRs”). The determination of fair value is important for certain other assets, including goodwill and other intangible assets, loans individually assessed when measuring a related allowance for credit loss, and other real estate owned that are periodically evaluated for impairment using fair value estimates.
Fair value is generally defined as the amount at which an asset or liability could be exchanged in a current transaction between willing, unrelated parties, other than in a forced or liquidation sale. Fair value is based on quoted market prices in an active market, or if market prices are not available, is estimated using models employing techniques such as matrix pricing or discounting expected cash flows. The significant assumptions used in the models, which include assumptions for interest rates, discount rates, prepayments and credit losses, are independently verified against observable market data where possible. Where observable market data is not available, the estimate of fair value becomes more subjective and involves a high degree of judgment. In this circumstance, fair value is estimated based on management’s judgment regarding the value that market participants would assign to the asset or liability. This valuation process takes into consideration factors such as market illiquidity. Imprecision in estimating these factors can impact the amount recorded on the balance sheet for a particular asset or liability with related impacts to earnings or other comprehensive income. See Note (22) “Fair Value of Assets and Liabilities” to the Consolidated Financial Statements in Item 8 for a further discussion of fair value measurements.
Impairment Testing of Goodwill
The Company performs impairment testing of goodwill for each of its reporting units on an annual basis or more frequently when events warrant, using a qualitative or quantitative approach. Using a qualitative approach, the Company reviews any
| Column 1 | Column 2 |
|---|---|
| 58 |
recent events or circumstances that would indicate it is more likely than not that the fair value of a reporting unit is less than its carrying amount. These events and circumstances include the performance of the Company, the condition of the related industry in which the reporting unit operates and general economic environment and other factors. If the Company determines it is not more likely than not that there is impairment based on an evaluation of these events and circumstances, the Company may forgo the quantitative approach.
Using a quantitative approach, the Company compares each reporting unit’s fair value to its carrying value. If the carrying value of a reporting unit was determined to have been higher than its fair value, the Company would measure and recognize an impairment loss for the amount by which the carrying value exceeds the fair value of the reporting unit. Any impairment loss would not exceed the total amount of goodwill allocated to the reporting unit. Valuations are estimated in good faith by management through the use of publicly available valuations of comparable entities and discounted cash flow models using internal financial projections in the reporting unit’s business plan.
Under both a qualitative and quantitative approach, the goodwill impairment analysis requires management to make subjective judgments in determining if an indicator of impairment has occurred. Events and factors that may significantly affect the analysis include: a significant decline in the Company’s expected future cash flows, a substantial increase in the discount rate, a sustained, significant decline in the Company’s stock price and market capitalization, a significant adverse change in legal factors or in the business climate. Other factors might include changing competitive forces, customer behaviors and attrition, revenue trends, cost structures, along with specific industry and market conditions. Adverse change in these factors could have a significant impact on the recoverability of intangible assets and could have a material impact on the Company’s consolidated financial statements.
As of December 31, 2024, the Company had three reporting units: Community Banking, Specialty Finance and Wealth Management. Based on the Company’s 2024 annual goodwill impairment testing, which was performed quantitatively, the Company concluded that the fair value of each reporting unit more likely than not exceeded the carrying amounts of the respective reporting units.
Derivative Instruments
The Company utilizes derivative instruments to manage risks such as interest rate risk or market risk. The Company’s policy prohibits using derivatives for speculative purposes.
Accounting for derivatives differs significantly depending on whether a derivative is designated as an accounting hedge, which is a transaction intended to reduce a risk associated with specific assets or liabilities or future expected cash flows at the time it is purchased. In order to qualify as an accounting hedge, a derivative must be designated as such at inception by management and meet certain criteria. Management must also continue to evaluate whether the instrument effectively reduces the risk associated with the hedged item. To determine if a derivative instrument continues to be an effective hedge, the Company must make assumptions and judgments about the continued effectiveness of the hedging strategies and the nature and timing of forecasted transactions. If the Company’s hedging strategy were to become ineffective, hedge accounting would no longer apply and the reported results of operations or financial condition could be materially affected. See Note (21) “Derivative Financial Instruments” to the Consolidated Financial Statements in Item 8 for a further discussion of derivative accounting.
Income Taxes
The Company is subject to the income tax laws of the United States, its states, Canada and other jurisdictions where it conducts business. These laws are complex and subject to potentially different interpretations by the taxpayer and the various taxing authorities. In determining the provision for income taxes, management must make judgments and estimates about the application of these inherently complex laws, related regulations and case law. In the process of preparing the Company’s tax returns, management attempts to make reasonable interpretations of the tax laws. These interpretations are subject to challenge by the tax authorities upon audit or to reinterpretation based on management’s ongoing assessment of facts and evolving case law. Management reviews its uncertain tax positions and recognition of the benefits of such positions on a regular basis.
On a quarterly basis, management assesses the reasonableness of its effective tax rate based upon its current best estimate of net income and the applicable taxes expected for the full year. Deferred tax assets and liabilities are reassessed on a quarterly basis, if business events or circumstances warrant. Additionally, any enactment of new tax rates requires the Company to re-measure its existing deferred tax assets and liabilities to reflect the new tax rate, with such adjustments recognized in current year earnings. See Note (17) “Income Taxes” to the Consolidated Financial Statements in Item 8 for a further discussion of income taxes.
| Column 1 | Column 2 |
|---|---|
| 59 |
CONSOLIDATED RESULTS OF OPERATIONS
The following discussion of Wintrust’s results of operations requires an understanding that a majority of the Company’s bank subsidiaries have been started as de novo banks since December 1991. Wintrust has a strategy of continuing to build its customer base and securing broad product penetration in each marketplace that it serves. The Company has expanded its banking franchise from three banks with five offices in 1994 to 16 banks with 205 offices at the end of 2024. FIRST Insurance Funding and Wintrust Life Finance have matured into separate divisions that generated, on a national basis, $18.1 billion in total premium finance receivables in 2024 within the United States. FIFC Canada, acquired in 2012, originated $1.9 billion in Canadian property and casualty premium finance receivables in 2024. The Company’s leasing business increased its portfolio of assets, including direct financing leases, loans and equipment on operating leases, to $3.9 billion as of December 31, 2024. In addition, the wealth management companies have been building a team of experienced professionals who are located within a majority of the banks.
Earnings Summary
Net income for the year ended December 31, 2024, totaled $695.0 million, or $10.31 per diluted common share, compared to $622.6 million, or $9.58 per diluted common share, in 2023, and $509.7 million, or $8.02 per diluted common share, in 2022. During 2024, net income increased by $72.4 million and earnings per diluted common share increased by $0.73. Net interest income increased in 2024 compared to 2023 primarily as a result of growth in average earning assets in 2024. Non-interest income increased primarily due to a $20.0 million gain recognized in the first quarter of 2024 related to the sale of the Company’s RBA division within its wealth management business and an increase in mortgage banking revenue in 2024 as compared 2023 primarily as a result of favorable fair value adjustments of MSRs, net of servicing hedge, and an increase in loans originated for sale, partially offset by unfavorable adjustments to the Company’s held-for-sale portfolio of EBOs guaranteed by U.S. government agencies, which are held at fair value.
Other items impacting net income in 2024 compared to 2023 include increased salary and employee benefits expenses.
Net Interest Income
The primary source of the Company’s revenue is net interest income. Net interest income is the difference between interest income and fees on earning assets, such as loans and securities, and interest expense on the liabilities to fund those assets, including interest-bearing deposits and other borrowings. The amount of net interest income is affected by both changes in the level of interest rates, and the amount and composition of earning assets and interest-bearing liabilities.
Net interest income in 2024 totaled $1.96 billion, up from $1.84 billion in 2023 and up from $1.50 billion in 2022, representing an increase of $124.7 million, or 7%, in 2024 and an increase of $342.5 million, or 23%, in 2023. The table presented later in this section, titled “Changes in Interest Income and Expense,” presents the dollar amount of changes in interest income and expense, by major category, attributable to changes in the volume of the balance sheet category and changes in the rate earned or paid with respect to that category of assets or liabilities for 2024 and 2023.
Average earning assets increased $5.7 billion, or 11%, in 2024 and $2.8 billion, or 6%, in 2023. Loans are the most significant component of the earning asset base as they earn interest at a higher rate than the majority of other earning assets. Average loans increased $4.4 billion, or 11%, in 2024 and $3.6 billion, or 10%, in 2023. Total average loans as a percentage of total average earning assets were 80%, 80% and 77% in 2024, 2023 and 2022, respectively. The average yield on loans was 6.82% in 2024, 6.32% in 2023 and 4.12% in 2022, reflecting an increase of 50 basis points in 2024 and an increase of 220 basis points in 2023. The higher loan yields in 2024 compared to 2023 is primarily a result of new loan originations at higher market rates along with existing loans repricing at higher levels in 2024 compared to 2023. The average yield on liquidity management assets was 3.85% in 2024, 3.53% in 2023 and 2.15% in 2022, reflecting an increase of 32 basis points in 2024 and an increase of 138 basis points in 2023. The higher yield in 2024 compared to 2023 is a result of investment security purchases at higher market rates. The average rate paid on interest-bearing deposits, the largest component of the Company’s interest-bearing liabilities, was 3.58% in 2024, 2.81% in 2023 and 0.62% in 2022, representing an increase of 77 basis points in 2024 and an increase of 219 basis points in 2023. The higher level of interest-bearing deposits rates in 2024 compared to 2023 is primarily a result of increased deposit competition driving interest rates higher in 2024 compared to 2023. As a result of the above, net interest margin decreased to 3.51% (3.53% on a fully taxable-equivalent basis, non-GAAP) in 2024 compared to 3.66% (3.68% on a fully taxable-equivalent basis, non-GAAP) in 2023.
Net interest income and net interest margin were also affected by amortization of valuation adjustments to earning assets and interest-bearing liabilities of acquired businesses. Assets and liabilities of acquired businesses are required to be recognized at their estimated fair value at the date of acquisition. These valuation adjustments represent the difference between the estimated
| Column 1 | Column 2 |
|---|---|
| 60 |
fair value and the carrying value of assets and liabilities acquired. These adjustments are amortized into interest income and interest expense based upon the estimated remaining lives of the assets and liabilities acquired.
Average Balance Sheets, Interest Income and Expense, and Interest Rate Yields and Costs
The following table sets forth the average balances, the interest earned or paid thereon, and the effective interest rate, yield or cost for each major category of interest-earning assets and interest-bearing liabilities for the years ended December 31, 2024, 2023 and 2022. The yields and costs include loan origination fees and certain direct origination costs that are considered adjustments to yields. Interest income on non-accruing loans is reflected in the year that it is collected, to the extent it is not applied to principal. Such amounts are not material to net interest income or the net change in net interest income in any year. Non-accrual loans are included in the average balances. Net interest income and the related net interest margin have been adjusted to reflect tax-exempt income, such as interest on municipal securities and loans, on a fully taxable-equivalent basis (non-GAAP). This table should be referred to in conjunction with discussion of the financial condition and results of operations of the Company.
| Column 1 | Column 2 |
|---|---|
| 61 |
| Average Balance for the years ended December 31, | Interest for the years ended December 31, | Yield/Rate for the years ended December 31, | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2024 | 2023 | 2022 | 2024 | 2023 | 2022 | 2024 | 2023 | 2022 | |||||||||||||||||||||||
| Assets | ||||||||||||||||||||||||||||||||
| Interest-bearing deposits with banks, securities purchased under resale agreements and cash equivalents (1) | $ | 2,276,818 | $ | 1,608,835 | $ | 3,323,196 | $ | 115,618 | $ | 80,783 | $ | 48,350 | 5.08 | % | 5.02 | % | 1.45 | % | ||||||||||||||
| Investment securities(2) | 8,229,846 | 7,721,661 | 6,735,732 | 278,617 | 240,837 | 162,577 | 3.39 | 3.12 | 2.41 | |||||||||||||||||||||||
| FHLB and FRB stock | 255,018 | 215,699 | 150,223 | 20,060 | 14,912 | 8,622 | 7.87 | 6.91 | 5.74 | |||||||||||||||||||||||
| Total liquidity management assets (3) (8) | $ | 10,761,682 | $ | 9,546,195 | $ | 10,209,151 | $ | 414,295 | $ | 336,532 | $ | 219,549 | 3.85 | % | 3.53 | % | 2.15 | % | ||||||||||||||
| Other earning assets (3) (4) (8) | 17,113 | 17,129 | 22,391 | 1,025 | 1,098 | 955 | 5.99 | 6.41 | 4.27 | |||||||||||||||||||||||
| Mortgage loans held-for-sale | 348,278 | 294,421 | 496,088 | 21,436 | 16,791 | 21,195 | 6.15 | 5.70 | 4.27 | |||||||||||||||||||||||
| Loans, net of unearned income (3) (5) (8) | 44,765,445 | 40,324,472 | 36,684,528 | 3,052,731 | 2,548,779 | 1,511,345 | 6.82 | 6.32 | 4.12 | |||||||||||||||||||||||
| Total earning assets (8) | $ | 55,892,518 | $ | 50,182,217 | $ | 47,412,158 | $ | 3,489,487 | $ | 2,903,200 | $ | 1,753,044 | 6.24 | % | 5.79 | % | 3.70 | % | ||||||||||||||
| Allowance for loan and investment security losses | (368,342) | (308,724) | (256,690) | |||||||||||||||||||||||||||||
| Cash and due from banks | 455,708 | 468,298 | 473,025 | |||||||||||||||||||||||||||||
| Other assets | 3,437,025 | 3,187,715 | 2,795,826 | |||||||||||||||||||||||||||||
| Total assets | $ | 59,416,909 | $ | 53,529,506 | $ | 50,424,319 | ||||||||||||||||||||||||||
| Liabilities and Shareholders’ Equity | ||||||||||||||||||||||||||||||||
| Deposits — interest-bearing: | ||||||||||||||||||||||||||||||||
| NOW and interest-bearing demand deposits | $ | 5,360,630 | $ | 5,626,277 | $ | 5,355,077 | $ | 130,281 | $ | 122,074 | $ | 27,566 | 2.43 | % | 2.17 | % | 0.51 | % | ||||||||||||||
| Wealth management deposits | 1,458,404 | 1,730,523 | 2,827,497 | 40,324 | 42,782 | 29,750 | 2.76 | 2.47 | 1.05 | |||||||||||||||||||||||
| Money market accounts | 15,946,363 | 13,665,248 | 12,254,159 | 620,411 | 429,900 | 80,591 | 3.89 | 3.15 | 0.66 | |||||||||||||||||||||||
| Savings accounts | 6,015,085 | 5,299,205 | 4,014,166 | 161,429 | 109,666 | 11,234 | 2.68 | 2.07 | 0.28 | |||||||||||||||||||||||
| Time deposits | 8,753,848 | 5,952,537 | 3,812,148 | 391,197 | 202,048 | 26,061 | 4.47 | 3.39 | 0.68 | |||||||||||||||||||||||
| Total interest-bearing deposits | $ | 37,534,330 | $ | 32,273,790 | $ | 28,263,047 | $ | 1,343,642 | $ | 906,470 | $ | 175,202 | 3.58 | % | 2.81 | % | 0.62 | % | ||||||||||||||
| FHLB advances | 3,042,052 | 2,316,722 | 1,484,663 | 99,149 | 72,287 | 30,329 | 3.26 | 3.12 | 2.04 | |||||||||||||||||||||||
| Other borrowings | 603,868 | 630,115 | 485,820 | 34,480 | 35,280 | 14,294 | 5.71 | 5.60 | 2.94 | |||||||||||||||||||||||
| Subordinated notes | 360,802 | 437,604 | 437,139 | 18,117 | 22,023 | 22,004 | 5.02 | 5.03 | 5.03 | |||||||||||||||||||||||
| Junior subordinated notes | 253,566 | 253,566 | 253,566 | 19,674 | 19,190 | 10,252 | 7.76 | 7.57 | 4.10 | |||||||||||||||||||||||
| Total interest-bearing liabilities | $ | 41,794,618 | $ | 35,911,797 | $ | 30,924,235 | $ | 1,515,062 | $ | 1,055,250 | $ | 252,081 | 3.63 | % | 2.94 | % | 0.81 | % | ||||||||||||||
| Non-interest-bearing deposits | 10,212,088 | 11,018,596 | 13,667,879 | |||||||||||||||||||||||||||||
| Other liabilities | 1,583,263 | 1,575,960 | 1,197,981 | |||||||||||||||||||||||||||||
| Equity | 5,826,940 | 5,023,153 | 4,634,224 | |||||||||||||||||||||||||||||
| Total liabilities and shareholders’ equity | $ | 59,416,909 | $ | 53,529,506 | $ | 50,424,319 | ||||||||||||||||||||||||||
| Interest rate spread (6) (8) | 2.61 | % | 2.85 | % | 2.89 | % | ||||||||||||||||||||||||||
| Less: fully taxable-equivalent adjustment | $ | (11,890) | $ | (10,086) | $ | (5,601) | (0.02) | (0.02) | (0.02) | |||||||||||||||||||||||
| Net free funds/contribution (7) | $ | 14,097,900 | $ | 14,270,420 | $ | 16,487,923 | 0.92 | 0.83 | 0.28 | |||||||||||||||||||||||
| Net interest income/margin (GAAP) (8) | $ | 1,962,535 | $ | 1,837,864 | $ | 1,495,362 | 3.51 | % | 3.66 | % | 3.15 | % | ||||||||||||||||||||
| Fully taxable-equivalent adjustment | 11,890 | 10,086 | 5,601 | 0.02 | 0.02 | 0.02 | ||||||||||||||||||||||||||
| Net interest income/margin fully taxable-equivalent (non-GAAP) (8) | $ | 1,974,425 | $ | 1,847,950 | $ | 1,500,963 | 3.53 | % | 3.68 | % | 3.17 | % |
(1)Includes interest-bearing deposits from banks and securities purchased under resale agreements with original maturities of greater than three months. Cash equivalents include federal funds sold and securities purchased under resale agreements with original maturities of three months or less.
(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 tax-equivalent adjustment based on a marginal federal corporate tax rate in effect as of the applicable period. The total adjustments for the years ended December 31, 2024, 2023 and 2022 were $11.9 million, $10.1 million and $5.6 million, respectively.
(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 is 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 “Non-GAAP Financial Measures/Ratios” for additional information on this performance measure/ratio.
| Column 1 | Column 2 |
|---|---|
| 62 |
Changes In Interest Income and Expense
The following table shows the dollar amount of changes in interest income and expense, on a fully taxable-equivalent basis (non-GAAP), by major categories of interest-earning assets and interest-bearing liabilities attributable to changes in volume or rate for the periods indicated:
| Years Ended December 31, | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 Compared to 2023 | 2023 Compared to 2022 | ||||||||||||||||||||||
| (In thousands) | Change Due to Rate | Change Due to Volume | Total Change | Change Due to Rate | Change Due to Volume | Total Change | |||||||||||||||||
| Interest income, FTE basis (non-GAAP) (1) | |||||||||||||||||||||||
| Interest-bearing deposits with banks, securities purchased under resale agreements and cash equivalents (2) | $ | 968 | $ | 33,867 | $ | 34,835 | $ | 67,201 | $ | (34,768) | $ | 32,433 | |||||||||||
| Investment securities | 21,089 | 16,691 | 37,780 | 52,257 | 26,003 | 78,260 | |||||||||||||||||
| FHLB and FRB stock | 2,208 | 2,940 | 5,148 | 2,005 | 4,285 | 6,290 | |||||||||||||||||
| Total liquidity management assets | $ | 24,265 | $ | 53,498 | $ | 77,763 | $ | 121,463 | $ | (4,480) | $ | 116,983 | |||||||||||
| Other earning assets | (75) | 2 | (73) | 403 | (260) | 143 | |||||||||||||||||
| Mortgage loans held-for-sale | 1,387 | 3,258 | 4,645 | 5,792 | (10,196) | (4,404) | |||||||||||||||||
| Loans, net of unearned income | 207,753 | 296,199 | 503,952 | 872,679 | 164,755 | 1,037,434 | |||||||||||||||||
| Total interest income | $ | 233,330 | $ | 352,957 | $ | 586,287 | $ | 1,000,337 | $ | 149,819 | $ | 1,150,156 | |||||||||||
| Interest Expense | |||||||||||||||||||||||
| Deposits — interest-bearing: | |||||||||||||||||||||||
| NOW and interest-bearing demand deposits | $ | 13,940 | $ | (5,733) | $ | 8,207 | $ | 93,047 | $ | 1,461 | $ | 94,508 | |||||||||||
| Wealth management deposits | 4,664 | (7,122) | (2,458) | 28,052 | (15,020) | 13,032 | |||||||||||||||||
| Money market accounts | 110,745 | 79,766 | 190,511 | 338,999 | 10,310 | 349,309 | |||||||||||||||||
| Savings accounts | 35,290 | 16,473 | 51,763 | 93,740 | 4,692 | 98,432 | |||||||||||||||||
| Time deposits | 76,076 | 113,073 | 189,149 | 154,153 | 21,834 | 175,987 | |||||||||||||||||
| Total interest expense — deposits | $ | 240,715 | $ | 196,457 | $ | 437,172 | $ | 707,991 | $ | 23,277 | $ | 731,268 | |||||||||||
| FHLB advances | 3,343 | 23,519 | 26,862 | 20,367 | 21,591 | 41,958 | |||||||||||||||||
| Other borrowings | 657 | (1,457) | (800) | 14,983 | 6,003 | 20,986 | |||||||||||||||||
| Subordinated notes | (45) | (3,861) | (3,906) | — | 19 | 19 | |||||||||||||||||
| Junior subordinated notes | 432 | 52 | 484 | 8,938 | — | 8,938 | |||||||||||||||||
| Total interest expense | $ | 245,102 | $ | 214,710 | $ | 459,812 | $ | 752,279 | $ | 50,890 | $ | 803,169 | |||||||||||
| Less: fully taxable-equivalent adjustment | (1,804) | — | (1,804) | (4,485) | — | (4,485) | |||||||||||||||||
| Net interest income (GAAP) (1) | $ | (13,576) | $ | 138,247 | $ | 124,671 | $ | 243,573 | $ | 98,929 | $ | 342,502 | |||||||||||
| Fully taxable-equivalent adjustment | 1,804 | — | 1,804 | 4,485 | — | 4,485 | |||||||||||||||||
| Net interest income, FTE basis (non-GAAP) (1) | $ | (11,772) | $ | 138,247 | $ | 126,475 | $ | 248,058 | $ | 98,929 | $ | 346,987 |
(1)See “Non-GAAP Financial Measures/Ratios” for additional information on this performance measure/ratio.
(2)Includes interest-bearing deposits from banks and securities purchased under resale agreements with original maturities of greater than three months. Cash equivalents include federal funds sold and securities purchased under resale agreements with original maturities of three months or less.
The changes in net interest income are created by changes in both interest rates and volumes. In the table above, volume variances are computed using the change in volume multiplied by the previous year’s rate. Rate variances are computed using the change in rate multiplied by the previous year’s volume. The change in interest due to both rate and volume has been allocated between factors in proportion to the relationship of the absolute dollar amounts of the change in each. The change in interest due to an additional day resulting from the 2024 leap year has been allocated entirely to the change due to volume.
| Column 1 | Column 2 |
|---|---|
| 63 |
Non-Interest Income
The following table presents non-interest income by category for 2024, 2023 and 2022:
| Years ended December 31, | 2024 compared to 2023 | 2023 compared to 2022 | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2024 | 2023 | 2022 | $ Change | % Change | $ Change | % Change | ||||||||||||||||||
| Brokerage | $ | 22,611 | $ | 18,645 | $ | 17,668 | $ | 3,966 | 21 | % | $ | 977 | 6 | % | |||||||||||
| Trust and asset management | 123,616 | 111,962 | 108,946 | 11,654 | 10 | 3,016 | 3 | ||||||||||||||||||
| Total wealth management(1) | $ | 146,227 | $ | 130,607 | $ | 126,614 | $ | 15,620 | 12 | % | $ | 3,993 | 3 | % | |||||||||||
| Mortgage banking | 93,213 | 83,073 | 155,173 | 10,140 | 12 | (72,100) | (46) | ||||||||||||||||||
| Service charges on deposit accounts | 65,651 | 55,250 | 58,574 | 10,401 | 19 | (3,324) | (6) | ||||||||||||||||||
| (Losses) gains on investment securities, net | (2,602) | 1,525 | (20,427) | (4,127) | NM | 21,952 | NM | ||||||||||||||||||
| Fees from covered call options | 10,196 | 21,863 | 14,133 | (11,667) | (53) | 7,730 | 55 | ||||||||||||||||||
| Trading gains, net | 504 | 1,142 | 3,752 | (638) | (56) | (2,610) | (70) | ||||||||||||||||||
| Operating lease income, net | 58,710 | 53,298 | 55,510 | 5,412 | 10 | (2,212) | (4) | ||||||||||||||||||
| Other: | |||||||||||||||||||||||||
| Interest rate swap fees | 12,494 | 12,251 | 12,185 | 243 | 2 | 66 | 1 | ||||||||||||||||||
| BOLI | 5,755 | 5,149 | 806 | 606 | 12 | 4,343 | NM | ||||||||||||||||||
| Administrative services | 5,336 | 5,599 | 6,713 | (263) | (5) | (1,114) | (17) | ||||||||||||||||||
| Foreign currency remeasurement (losses) gains | (1,302) | 1,059 | 292 | (2,361) | NM | 767 | NM | ||||||||||||||||||
| Changes in fair value on EBOs and loans held-for-investment | 812 | 1,521 | 4,240 | (709) | (47) | (2,719) | (64) | ||||||||||||||||||
| Early pay-offs of capital leases | 1,869 | 1,184 | 694 | 685 | 58 | 490 | 71 | ||||||||||||||||||
| Miscellaneous | 91,462 | 60,585 | 42,794 | 30,877 | 51 | 17,791 | 42 | ||||||||||||||||||
| Total Other | $ | 116,426 | $ | 87,348 | $ | 67,724 | $ | 29,078 | 33 | % | $ | 19,624 | 29 | % | |||||||||||
| Total Non-Interest Income | $ | 488,325 | $ | 434,106 | $ | 461,053 | $ | 54,219 | 12 | % | $ | (26,947) | (6) | % |
(1)Wealth management revenue is comprised of the trust and asset management revenue of the WPT and GLA, the brokerage commissions, managed money fees and insurance product commissions at Wintrust Investments and fees from tax-deferred like-kind exchange services provided by CDEC.
NM—Not Meaningful
Notable contributions to the change in non-interest income are as follows:
Mortgage banking revenue increased in 2024 as compared 2023 primarily as a result of a favorable fair value adjustments of MSRs, net of servicing hedge, and a increase in loans originated for sale, partially offset by payoffs, paydowns and repurchases of the existing portfolio. Mortgage banking revenue includes revenue from activities related to originating, selling and servicing residential real estate loans for the secondary market. A main factor in the mortgage banking revenue recognized by the Company is the volume of mortgage loans originated or purchased for sale. Mortgage loans originated for sale totaled $2.6 billion for the year ended 2024 compared to $2.0 billion for the same period of 2023. The increase in originations was primarily driven by growth in both purchase and refinance originations as housing inventories have improved and interest rates pulled back from peak levels reached in 2023. The percentage of origination volume from refinancing activities was 25% in 2024 as compared to 17% in 2023.
The Company records MSRs at fair value on a recurring basis. During 2024, the fair value of the MSRs portfolio increased due to a favorable fair value adjustment of $4.4 million and retained servicing rights which led to capitalization of $30.0 million, partially offset by reduction in value of $23.0 million due to payoffs and paydowns of the existing portfolio. See Note (6) “Mortgage Servicing Rights (“MSRs”)” to the Consolidated Financial Statements in Item 8 for a summary of the changes in the carrying value of MSRs.
Mortgage banking revenue is also impacted by changes in the fair value of derivative contracts held to economically hedge a portion of the fair value adjustments related to the Company’s MSRs portfolio. The change in fair value of the derivative contracts held as an economic hedge during 2024 was a $7.9 million unfavorable valuation adjustment compared to a $1.3
| Column 1 | Column 2 |
|---|---|
| 64 |
million favorable valuation adjustment in 2023. The table below presents additional selected information regarding mortgage banking for the respective periods.
| Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2024 | 2023 | 2022 | ||||||||
| Originations: | |||||||||||
| Retail originations | $ | 1,886,730 | $ | 1,387,423 | $ | 1,978,609 | |||||
| Veterans First originations | 738,184 | 574,782 | 820,391 | ||||||||
| Total originations for sale (A) | $ | 2,624,914 | $ | 1,962,205 | $ | 2,799,000 | |||||
| Originations for investment | 1,018,680 | 578,571 | 944,389 | ||||||||
| Total originations | $ | 3,643,594 | $ | 2,540,776 | $ | 3,743,389 | |||||
| As a percentage of originations for sale: | |||||||||||
| Retail originations | 72 | % | 71 | % | 71 | % | |||||
| Veterans First originations | 28 | 29 | 29 | ||||||||
| Purchases | 75 | % | 83 | % | 71 | % | |||||
| Refinances | 25 | 17 | 29 | ||||||||
| Production Margin: | |||||||||||
| Production revenue (B) (1) | $ | 48,531 | $ | 41,031 | $ | 44,153 | |||||
| Total originations for sale (A) | 2,624,914 | 1,962,205 | 2,799,000 | ||||||||
| Add: Current period end mandatory interest rate lock commitments to fund originations for sale (2) | 103,946 | 119,624 | 113,303 | ||||||||
| Less: Prior period end mandatory interest rate lock commitments to fund originations for sale (2) | 119,624 | 113,303 | 353,509 | ||||||||
| Total mortgage production volume (C) | $ | 2,609,236 | $ | 1,968,526 | $ | 2,558,794 | |||||
| Production margin (B / C) | 1.86 | % | 2.08 | % | 1.73 | % | |||||
| Mortgage servicing: | |||||||||||
| Loans serviced for others (D) | $ | 12,400,913 | $ | 12,007,165 | $ | 14,052,596 | |||||
| Mortgage servicing rights, at fair value (E) | 203,788 | 192,456 | 230,225 | ||||||||
| Percentage of mortgage servicing rights to loans serviced for others (E/D) | 1.64 | % | 1.60 | % | 1.64 | % | |||||
| Servicing income | 42,624 | 43,563 | 44,080 | ||||||||
| MSR Fair Value Asset Activity | |||||||||||
| MSR - FV at Beginning of Period | $ | 192,456 | $ | 230,225 | $ | 147,571 | |||||
| MSR - current period rights sold | — | (30,170) | — | ||||||||
| MSR - current period capitalization | 29,969 | 28,610 | 46,221 | ||||||||
| MSR - collection of expected cash flows - paydowns | (6,009) | (6,284) | (6,213) | ||||||||
| MSR - collection of expected cash flows - payoffs and repurchases | (17,017) | (10,776) | (17,418) | ||||||||
| MSR - changes in fair value model assumptions | 4,389 | (19,149) | 60,064 | ||||||||
| MSR Fair Value at end of period | $ | 203,788 | $ | 192,456 | $ | 230,225 | |||||
| Summary of Mortgage Banking Revenue Operational: | |||||||||||
| Production revenue (1) | $ | 48,531 | $ | 41,031 | $ | 44,153 | |||||
| MSR - Current period capitalization | 29,969 | 28,610 | 46,221 | ||||||||
| MSR - Collection of expected cash flows - paydowns | (6,009) | (6,284) | (6,213) | ||||||||
| MSR - Collection of expected cash flows - pay offs | (17,017) | (10,776) | (17,418) | ||||||||
| Servicing income | 42,624 | 43,563 | 44,080 | ||||||||
| Other revenue | (97) | 384 | 176 | ||||||||
| Total operational mortgage banking revenue | $ | 98,001 | $ | 96,528 | $ | 110,999 | |||||
| Fair Value: | |||||||||||
| MSR - changes in fair value model assumptions | $ | 4,389 | $ | (19,149) | $ | 60,064 | |||||
| (Loss) gain on derivative contract held as an economic hedge, net | (7,909) | 1,280 | (2,165) | ||||||||
| Changes in FV on early buy-out loans guaranteed by US Govt (HFS) | (1,268) | 4,414 | (13,725) | ||||||||
| Total fair value mortgage banking revenue | $ | (4,788) | $ | (13,455) | $ | 44,174 | |||||
| Total mortgage banking revenue | $ | 93,213 | $ | 83,073 | $ | 155,173 |
(1)Production revenue represents revenue earned from the origination and subsequent sale of mortgages, including gains on loans sold and fees from originations, changes in other related financial instruments carried at fair value, 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.
(2)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.
| Column 1 | Column 2 |
|---|---|
| 65 |
Wealth management revenue increased by $15.6 million in 2024 compared to the same period in 2023 primarily due to increased asset management fees as a result of higher assets under management when compared to the same period in the prior year. Trust and asset management fees are based primarily on the market value of the assets under management or administration as well as volume of tax-deferred like-kind exchange services provided during a period.
Service charges on deposit accounts increased in 2024 compared to 2023 primarily as a result of higher fees associated with commercial account analysis fees.
Net losses on investment securities in 2024 were primarily the result of unrealized losses on equity investments. The Company did not recognize any credit-related write-downs or other-than-temporary impairment charges within its available-for-sale or held-to-maturity investment securities portfolio in 2024 or 2023, respectively.
Fees from covered call option transactions totaled $10.2 million in 2024, compared to $21.9 million in 2023. The Company has typically written call options with terms of less than three months against certain U.S. Treasury and agency securities held in its portfolio for liquidity and other purposes. Management has effectively entered into these transactions with the goal of economically hedging security positions and enhancing its overall return on its investment portfolio. These option transactions are designed to increase the total return associated with holding certain investment securities and do not qualify as hedges pursuant to accounting guidance. There were no outstanding call option contracts at December 31, 2024 and 2023.
Miscellaneous non-interest income includes loan servicing fees, income from other investments, service charges and other fees. The increased miscellaneous other income for 2024 compared to 2023 was primarily due to a $20.0 million gain recognized in the first quarter of 2024 related to the sale of the Company’s RBA division within its wealth management business as well as a $4.6 million gain recognized in the second quarter of 2024 on the sale of premium finance receivables.
| Column 1 | Column 2 |
|---|---|
| 66 |
Non-Interest Expense
The following table presents non-interest expense by category for 2024, 2023 and 2022:
| Years ended December 31, | 2024 compared to 2023 | 2023 compared to 2022 | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2024 | 2023 | 2022 | $ Change | % Change | $ Change | % Change | |||||||||||||||||||
| Salaries and employee benefits: | ||||||||||||||||||||||||||
| Salaries | $ | 465,972 | $ | 438,812 | $ | 382,181 | $ | 27,160 | 6 | % | $ | 56,631 | 15 | % | ||||||||||||
| Commissions and incentive compensation | 215,519 | 182,101 | 197,873 | 33,418 | 18 | (15,772) | (8) | |||||||||||||||||||
| Benefits | 135,617 | 127,100 | 116,053 | 8,517 | 7 | 11,047 | 10 | |||||||||||||||||||
| Total salaries and employee benefits | $ | 817,108 | $ | 748,013 | $ | 696,107 | $ | 69,095 | 9 | % | $ | 51,906 | 7 | % | ||||||||||||
| Software and equipment | 122,794 | 104,632 | 95,885 | 18,162 | 17 | 8,747 | 9 | |||||||||||||||||||
| Operating lease equipment | 42,298 | 42,363 | 38,008 | (65) | (0) | 4,355 | 11 | |||||||||||||||||||
| Occupancy, net | 79,213 | 77,068 | 70,965 | 2,145 | 3 | 6,103 | 9 | |||||||||||||||||||
| Data processing | 39,736 | 38,800 | 31,209 | 936 | 2 | 7,591 | 24 | |||||||||||||||||||
| Advertising and marketing | 61,812 | 65,075 | 59,418 | (3,263) | (5) | 5,657 | 10 | |||||||||||||||||||
| Professional fees | 40,637 | 34,758 | 33,088 | 5,879 | 17 | 1,670 | 5 | |||||||||||||||||||
| Amortization of other acquisition-related intangible assets | 12,095 | 5,498 | 6,116 | 6,597 | NM | (618) | (10) | |||||||||||||||||||
| FDIC insurance | 40,962 | 36,728 | 28,639 | 4,234 | 12 | 8,089 | 28 | |||||||||||||||||||
| FDIC insurance - special assessment | 5,156 | 34,374 | — | (29,218) | (85) | 34,374 | NM | |||||||||||||||||||
| OREO expenses, net | (408) | (1,528) | (140) | 1,120 | (73) | (1,388) | NM | |||||||||||||||||||
| Other: | ||||||||||||||||||||||||||
| Lending expenses, net of deferred origination costs | 21,856 | 21,096 | 20,576 | 760 | 4 | 520 | 3 | |||||||||||||||||||
| Travel and entertainment | 23,441 | 21,194 | 16,506 | 2,247 | 11 | 4,688 | 28 | |||||||||||||||||||
| Miscellaneous | 96,024 | 84,428 | 80,894 | 11,596 | 14 | 3,534 | 4 | |||||||||||||||||||
| Total other | $ | 141,321 | $ | 126,718 | $ | 117,976 | $ | 14,603 | 12 | % | $ | 8,742 | 7 | % | ||||||||||||
| Total Non-Interest Expense | $ | 1,402,724 | $ | 1,312,499 | $ | 1,177,271 | $ | 90,225 | 7 | % | $ | 135,228 | 11 | % |
NM—Not Meaningful
Notable contributions to the change in non-interest expense are as follows:
Salaries and employee benefits is the largest component of non-interest expense, accounting for 58% of the total in 2024 compared to 57% in 2023. Salaries and employee benefits increased in 2024 compared to 2023 primarily as a result of elevated commissions from increased mortgage production as well as due to the increase in employees related to the growth of the Company, including Macatawa.
Software and equipment expense increased in 2024 compared to 2023 primarily as a result of increased software licensing expenses as the Company invests in enhancements to the digital customer experience, upgrades to infrastructure and enhancements to information security capabilities. Software and equipment expense includes furniture, equipment and computer software, depreciation and repairs and maintenance costs.
Amortization of other-acquisition related intangible assets increased in 2024 compared to 2023. The increase was primarily due to the amortization of the core deposit intangible associated with the Macatawa acquisition.
Professional fees expense increased in 2024 compared to 2023 primarily as a result of increased fees on consulting services and legal costs associated with the Macatawa acquisition. Professional fees include legal, audit, and tax fees, external loan review costs, consulting arrangements and normal regulatory exam assessments.
FDIC insurance expense decreased in 2024 compared to 2023 primarily due to the Company’s recognition of approximately $34.4 million in 2023 as compared to $5.2 million recognized in 2024 accrued for the estimated amount owed as a result of the FDIC special assessment on uninsured deposits in response to certain bank failures occurring in 2023.
| Column 1 | Column 2 |
|---|---|
| 67 |
Miscellaneous non-interest expense includes ATM expenses, correspondent banking charges, directors’ fees, telephone, postage, corporate insurance, dues and subscriptions, problem loan expenses and other miscellaneous operational losses and costs. Miscellaneous non-interest expense increased in 2024 as compared to 2023 primarily as a result of various other operational costs including an increase in interest payments made on collateral received for outstanding interest rate derivative contracts and includes approximately $4.3 million in acquisition related expenses related to the acquisition of Macatawa.
Income Taxes
The Company recorded income tax expense of $252.0 million in 2024 compared to $222.5 million in 2023 and $190.9 million 2022. The effective tax rates were 26.6% in 2024, 26.3% in 2023 and 27.2% in 2022. The effective tax rate in 2024 is slightly higher due to the Company’s income tax expense being impacted by an increase in non-deductible items in the most recent comparable period. Income tax expense was also impacted by the tax effects related to the issuance of shares in share-based compensation plans. These tax effects fluctuate based on the Company’s stock price and timing of employee stock option exercises and vesting of other share based awards. The Company recorded a net excess tax benefit related to share-based compensation of $4.5 million in 2024, a net excess tax benefit of $2.9 million 2023, and a net excess tax benefit of $2.9 million in 2022, the majority of which were recognized in the first quarter in each year. Please refer to Note (17) “Income Taxes” to the Consolidated Financial Statements in Item 8 for further discussion and analysis of the Company’s tax position, including a reconciliation of the tax expense computed at the statutory tax rate to the Company’s actual tax expense.
Operating Segment Results
As described in Note (24) “Segment Information” to the Consolidated Financial Statements in Item 8, the Company’s operations consist of three primary segments: community banking, specialty finance and wealth management. The Company’s profitability is primarily dependent on the net interest income, provision for credit losses, non-interest income and operating expenses of its community banking segment. For purposes of internal segment profitability, management allocates certain intersegment and parent company balances. Management allocates a portion of revenues to the specialty finance segment related to loans and leases originated by the specialty finance segment and sold or assigned to the community banking segment. Similarly, for purposes of analyzing the contribution from the wealth management segment, management allocates a portion of the net interest income earned by the community banking segment on deposit balances of customers of the wealth management segment to the wealth management segment. Finally, expenses incurred at the Wintrust parent company are allocated to each segment based on each segment’s risk-weighted assets.
The community banking segment’s net interest income for the year ended December 31, 2024 totaled $1.5 billion as compared to $1.4 billion for the same period in 2023, an increase of $95.3 million, or 7%. The increase in 2024 compared to 2023 was primarily attributable to increased interest and fees on loans due to loan growth and increased interest rates, partially offset by increased interest expense on deposits. The community banking segment recorded a provision for credit losses of $88.3 million in 2024 compared to $104.9 million in 2023. The provision for credit losses decreased in 2024 compared to 2023 primarily due to improvements in the macroeconomic forecast partially offset by increased loan growth across portfolios including $15.5 million in Day 1 loan loss provision related to the acquisition of Macatawa. Non-interest income for the community banking segment increased $16.8 million, or 6% in 2024 when compared to 2023. The increase in non-interest income in 2024 compared to 2023 was primarily the result of increased mortgage banking revenue due to favorable fair value adjustments of MSRs, net of servicing hedge, and higher originations for sale. Non-interest expenses increased by $65.5 million in 2024 compared to 2023, primarily because of higher salary, commissions, and incentive compensation. The community banking segment’s net income for the year ended December 31, 2024 totaled $458.7 million, an increase of $44.7 million, compared to net income of $414.1 million in 2023. The increase was primarily attributable to higher net interest income and a decrease in the provision for credit losses in 2024, as discussed above.
The specialty finance segment’s net interest income totaled $356.3 million for the year ended December 31, 2024, compared to $329.0 million in the same period of 2023, an increase of $27.2 million, or 8%. The increase in 2024 compared to 2023 was primarily attributable to loan growth and increased interest rates on the premium finance receivables portfolios. The specialty finance segment’s provision for credit losses totaled $12.7 million in 2024 compared to $9.5 million in 2023. The increase was due to higher net charge-offs experienced in 2024 and loan growth. The specialty finance segment’s non-interest income increased to $119.3 million for the year ended December 31, 2024 compared to $106.0 million in 2023. Non-interest expenses increased by $20.9 million in 2024 compared to 2023, primarily because of higher salary, commissions, and incentive compensation as well as other segment expenses. For 2024, our commercial premium finance operations, life insurance premium finance operations, leasing operations and accounts receivable finance operations accounted for 49%, 30%, 19% and 2%, respectively, of the total revenues of our specialty finance business. Net income of the specialty finance segment totaled $186.3 million and $175.5 million for the years ended December 31, 2024 and 2023, respectively.
The wealth management segment reported net interest income of $30.0 million for 2024 and $32.7 million for 2023. Net interest income for this segment is primarily comprised of an allocation of net interest income earned by the community banking segment on non-interest bearing and interest-bearing wealth management customer account balances on deposit at the
| Column 1 | Column 2 |
|---|---|
| 68 |
banks. Wealth management customer account balances on deposit at the banks averaged $1.5 billion and $1.7 billion in 2024 and 2023, respectively. This segment recorded non-interest income of $168.1 million for 2024 as compared to $136.6 million for 2023. The increase was primarily due to a $20.0 million gain recognized in the first quarter of 2024 related to the sale of the Company’s RBA division within its wealth management business. Non-interest expenses increased by $6.4 million in 2024 compared to 2023, primarily because of higher commissions and incentive compensation. Distribution of wealth management services through each bank continues to be a focus of the Company as the number of brokers in its banks continues to increase. The Company is committed to growing the wealth management segment in order to better service its customers and create a more diversified revenue stream. The wealth management segment reported net income of $50.0 million for 2024 compared to $33.0 million for 2023.
Analysis of Financial Condition
Total assets were $64.9 billion at December 31, 2024, representing an increase of $8.6 billion, or 15%, when compared to December 31, 2023. Total funding, which includes deposits, all notes and advances, including secured borrowings and junior subordinated debentures, was $56.8 billion at December 31, 2024 and $49.1 billion at December 31, 2023. See Notes (3), (4), and (10) through (14) to the Consolidated Financial Statements in Item 8 for additional period-end detail on the Company’s interest-earning assets and funding liabilities.
Interest-Earning Assets
The following table sets forth, by category, the composition of average earning assets and the relative percentage of each category to total average earning assets for the periods presented:
| Years Ended December 31, | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | |||||||||||||||||||
| (Dollars in thousands) | Balance | Percent | Balance | Percent | Balance | Percent | |||||||||||||||
| Mortgage loans held-for-sale | $ | 348,278 | 1 | % | $ | 294,421 | 1 | % | $ | 496,088 | 1 | % | |||||||||
| Loans: | |||||||||||||||||||||
| Commercial | 14,075,830 | 25 | 12,478,768 | 25 | 11,897,776 | 25 | |||||||||||||||
| Commercial real estate | 12,180,253 | 22 | 10,631,288 | 21 | 9,432,526 | 20 | |||||||||||||||
| Home equity | 384,095 | 1 | 337,836 | 1 | 327,506 | 1 | |||||||||||||||
| Residential real estate | 3,044,847 | 5 | 2,497,553 | 5 | 1,968,333 | 4 | |||||||||||||||
| Premium finance receivables | 14,992,245 | 27 | 14,295,504 | 28 | 12,993,677 | 27 | |||||||||||||||
| Other loans | 88,175 | 0 | 83,523 | 0 | 64,710 | 0 | |||||||||||||||
| Total loans, net of unearned income (1) | $ | 44,765,445 | 80 | % | $ | 40,324,472 | 80 | % | $ | 36,684,528 | 77 | % | |||||||||
| Liquidity management assets (2) | 10,761,682 | 19 | 9,546,195 | 19 | 10,209,151 | 22 | |||||||||||||||
| Other earning assets (3) | 17,113 | 0 | 17,129 | 0 | 22,391 | 0 | |||||||||||||||
| Total average earning assets | $ | 55,892,518 | 100 | % | $ | 50,182,217 | 100 | % | $ | 47,412,158 | 100 | % | |||||||||
| Total average assets | $ | 59,416,909 | $ | 53,529,506 | $ | 50,424,319 | |||||||||||||||
| Total average earning assets to total average assets | 94 | % | 94 | % | 94 | % |
(1)Includes non-accrual loans.
(2)Liquidity management assets include investment securities, other securities, interest-earning deposits with banks, federal funds sold and securities purchased under resale agreements.
(3)Other earning assets include brokerage customer receivables and trading account securities.
Total average earning assets increased $5.7 billion, or 11%, in 2024. Average earning assets comprised 94% of average total assets in 2024 and 2023.
Mortgage loans held-for-sale. Average mortgage loans held-for-sale totaled $348.3 million in 2024, compared to $294.4 million in 2023. These balances represent mortgage loans awaiting subsequent sale in the secondary market with such sales eliminating the interest-rate risk associated with these loans, as they are predominantly long-term fixed rate loans, and provides a source of non-interest revenue. The increase in average balance from 2023 to 2024 was primarily due to higher mortgage origination production balances.
| Column 1 | Column 2 |
|---|---|
| 69 |
Loans, net of unearned income. Average total loans, net of unearned income, totaled $44.8 billion and increased $4.4 billion, or 11%, in 2024. Average commercial loans totaled $14.1 billion in 2024, and increased $1.6 billion, or 13%, over the average balance in 2023. Average commercial real estate loans totaled $12.2 billion in 2024, increasing $1.5 billion, or 15%, since 2023. Combined, these categories comprised 59% and 57% of the average loan portfolio in 2024 and 2023, respectively. The growth realized in these categories for 2024 is primarily attributable to increased business development efforts during the period.
Home equity loans averaged $384.1 million in 2024, and increased $46.3 million, or 14%, when compared to the average balance in 2023. Unused commitments on home equity lines of credit totaled $999.1 million at December 31, 2024 and $845.6 million at December 31, 2023. The Company has been actively managing its home equity portfolio to ensure that diligent pricing, appraisal and other underwriting activities continue to exist.
Residential real estate loans averaged $3.0 billion in 2024, and increased $547.3 million, or 22%, from the average balance in 2023. The increase in average balance was partially due to the Company originating, through Wintrust Mortgage, more loans which were retained in the banks’ portfolios rather than being sold into the secondary market.
Average premium finance receivables totaled $15.0 billion in 2024, and accounted for 33% of the Company’s average total loans. In 2024, average premium finance receivables increased $0.7 billion, or 5%, compared to 2023. The increase during 2024 was the result of effective marketing and customer servicing as well as continued originations within the portfolio due to hardening insurance market conditions driving a higher average size of new property and casualty insurance premium finance receivables. Approximately $20.0 billion of premium finance receivables were originated in 2024 compared to approximately $17.9 billion in 2023.
Other loans represent a wide variety of personal and consumer loans to individuals. Consumer loans generally have shorter terms and higher interest rates than mortgage loans but generally involve more credit risk due to the type and nature of the collateral.
Liquidity Management Assets. Funds that are not utilized for loan originations are used to purchase investment securities and short-term money market investments, to sell as federal funds and to maintain in interest-bearing deposits with banks. Average liquidity management assets accounted for 19% and 19% of total average earning assets in 2024 and 2023, respectively. Average liquidity management assets increased $1.2 billion in 2024 compared to 2023. The balances of these assets can fluctuate based on management’s ongoing effort to manage liquidity and for asset liability management purposes. The Company will continue to prudently evaluate and utilize liquidity sources as needed, including the management of availability with the FHLB and FRB and utilization of the revolving credit facility with unaffiliated banks.
Other earning assets. Other earning assets include brokerage customer receivables and trading account securities. In the normal course of business, Wintrust Investments activities involve the execution, settlement, and financing of various securities transactions. Wintrust Investments customer securities activities are transacted on either a cash or margin basis. In margin transactions, Wintrust Investments, under an agreement with the out-sourced securities firm, extends credit to its customer, subject to various regulatory and internal margin requirements, collateralized by cash and securities in customer’s accounts. In connection with these activities, Wintrust Investments executes and the out-sourced firm clears customer transactions relating to the sale of securities not yet purchased, substantially all of which are transacted on a margin basis subject to individual exchange regulations. Such transactions may expose Wintrust Investments to off-balance-sheet risk, particularly in volatile trading markets, in the event margin requirements are not sufficient to fully cover losses that customers may incur. In the event a customer fails to satisfy its obligations, Wintrust Investments under an agreement with the out-sourced securities firm, may be required to purchase or sell financial instruments at prevailing market prices to fulfill the customer's obligations. Wintrust Investments seeks to control the risks associated with its customers’ activities by requiring customers to maintain margin collateral in compliance with various regulatory and internal guidelines. Wintrust Investments monitors required margin levels daily and, pursuant to such guidelines, requires customers to deposit additional collateral or to reduce positions when necessary.
Investment Securities Portfolio
Supplemental Statistical Data
The following statistical information is provided in accordance with the requirements of Regulation S-K as promulgated by the SEC. This data should be read in conjunction with the Company’s Consolidated Financial Statements and notes thereto, and Management’s Discussion and Analysis which are contained in Item 8 and Item 7, respectively, of this Annual Report on Form 10-K.
| Column 1 | Column 2 |
|---|---|
| 70 |
The following table presents the amortized cost and fair value of the Company’s investment securities portfolios, by investment category, as of December 31, 2024, and 2023:
| (In thousands) | 2024 | 2023 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amortized Cost | Fair Value | Amortized Cost | Fair Value | ||||||||||||
| Available-for-sale securities | |||||||||||||||
| U.S. Treasury | $ | 37,858 | $ | 37,907 | $ | 6,960 | $ | 6,968 | |||||||
| U.S. government agencies | 50,000 | 44,945 | 50,000 | 45,124 | |||||||||||
| Municipal | 188,405 | 184,593 | 144,299 | 140,958 | |||||||||||
| Corporate notes: | |||||||||||||||
| Financial issuers | 83,997 | 80,169 | 83,996 | 75,540 | |||||||||||
| Other | 1,000 | 993 | 1,000 | 991 | |||||||||||
| Mortgage-backed: (1) | |||||||||||||||
| Residential mortgage-backed securities | 4,106,641 | 3,553,638 | 3,505,012 | 3,059,620 | |||||||||||
| Commercial (multi-family) mortgage-backed securities | 19,064 | 18,332 | 13,201 | 12,980 | |||||||||||
| Collateralized mortgage obligations | 238,574 | 220,905 | 175,346 | 160,734 | |||||||||||
| Total available-for-sale securities | $ | 4,725,539 | $ | 4,141,482 | $ | 3,979,814 | $ | 3,502,915 | |||||||
| Held-to-maturity securities | |||||||||||||||
| U.S. government agencies | $ | 313,539 | $ | 244,412 | $ | 336,468 | $ | 269,410 | |||||||
| Municipal | 161,016 | 155,969 | 172,933 | 169,720 | |||||||||||
| Mortgage-backed: (1) | |||||||||||||||
| Residential mortgage-backed securities | 2,864,927 | 2,259,913 | 3,042,828 | 2,495,485 | |||||||||||
| Commercial (multi-family) mortgage-backed securities | 6,364 | 6,112 | 6,415 | 6,231 | |||||||||||
| Collateralized mortgage obligations | 211,023 | 189,155 | 241,075 | 220,551 | |||||||||||
| Corporate notes | 56,851 | 54,989 | 57,544 | 54,071 | |||||||||||
| Total held-to-maturity securities | $ | 3,613,720 | $ | 2,910,550 | $ | 3,857,263 | $ | 3,215,468 | |||||||
| Less: Allowance for credit losses | (457) | (347) | |||||||||||||
| Held-to-maturity securities, net of allowance for credit losses | $ | 3,613,263 | $ | 3,856,916 | |||||||||||
| Equity securities with readily determinable fair value | $ | 220,758 | $ | 215,412 | $ | 143,312 | $ | 139,268 |
(1)None of our mortgage-backed securities are subprime.
| Column 1 | Column 2 |
|---|---|
| 71 |
Tables presenting the carrying amounts and gross unrealized gains and losses for securities at December 31, 2024 and 2023 are included by reference to Note (3) “Investment Securities” to the Consolidated Financial Statements presented under Item 8 of this Annual Report on Form 10-K.
The following table presents the carrying value of the investment securities portfolios as of December 31, 2024, by maturity distribution. Carrying value represents the fair value of investment securities classified as available-for-sale, the amortized cost of those classified as held-to-maturity and the fair value of equity securities with readily determinable fair values.
| (In thousands) | Within 1 year | From 1 to 5 years | From 5 to 10 years | After 10 years | Mortgage- backed | Equity Securities | Total | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Available-for-sale securities | |||||||||||||||||||||||||||
| U.S. Treasury | $ | 35,902 | $ | 2,005 | $ | — | $ | — | $ | — | $ | — | $ | 37,907 | |||||||||||||
| U.S. government agencies | — | — | 37,225 | 7,720 | — | — | 44,945 | ||||||||||||||||||||
| Municipal | 53,490 | 81,461 | 35,712 | 13,930 | — | — | 184,593 | ||||||||||||||||||||
| Corporate notes: | |||||||||||||||||||||||||||
| Financial issuers | — | 68,866 | 11,303 | — | — | — | 80,169 | ||||||||||||||||||||
| Other | — | 993 | — | — | — | — | 993 | ||||||||||||||||||||
| Mortgage-backed: (1) | |||||||||||||||||||||||||||
| Residential mortgage-backed securities | — | — | — | — | 3,553,638 | — | 3,553,638 | ||||||||||||||||||||
| Commercial (multi-family) mortgage-backed securities | — | — | — | — | 18,332 | — | 18,332 | ||||||||||||||||||||
| Collateralized mortgage obligations | — | — | — | — | 220,905 | — | 220,905 | ||||||||||||||||||||
| Total available-for-sale securities | $ | 89,392 | $ | 153,325 | $ | 84,240 | $ | 21,650 | $ | 3,792,875 | $ | — | $ | 4,141,482 | |||||||||||||
| Held-to-maturity securities | |||||||||||||||||||||||||||
| U.S. government agencies | $ | — | $ | 1,719 | $ | — | $ | 311,820 | $ | — | $ | — | $ | 313,539 | |||||||||||||
| Municipal | 7,626 | 78,599 | 56,877 | 17,914 | — | — | 161,016 | ||||||||||||||||||||
| Corporate notes: | |||||||||||||||||||||||||||
| Financial issuers | 11,303 | 30,579 | 14,969 | — | — | — | 56,851 | ||||||||||||||||||||
| Mortgage-backed: (1) | |||||||||||||||||||||||||||
| Residential mortgage-backed securities | — | — | — | — | 2,864,927 | — | 2,864,927 | ||||||||||||||||||||
| Commercial (multi-family) mortgage-backed securities | — | — | — | — | 6,364 | — | 6,364 | ||||||||||||||||||||
| Collateralized mortgage obligations | — | — | — | — | 211,023 | — | 211,023 | ||||||||||||||||||||
| Total held-to-maturity securities | $ | 18,929 | $ | 110,897 | $ | 71,846 | $ | 329,734 | $ | 3,082,314 | $ | — | $ | 3,613,720 | |||||||||||||
| Less: Allowance for credit losses | (457) | ||||||||||||||||||||||||||
| Held-to-maturity securities, net of allowance for credit losses | $ | 3,613,263 | |||||||||||||||||||||||||
| Equity securities with readily determinable fair value | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 215,412 | $ | 215,412 |
(1) None of our mortgage-backed securities are subprime.
| Column 1 | Column 2 |
|---|---|
| 72 |
The weighted average yield calculated based on amortized cost for each range of maturities of securities, on a tax-equivalent basis, is shown below as of December 31, 2024:
| Within 1 year | From 1 to 5 years | From 5 to 10 years | After 10 years | Mortgage- backed | Equity Securities | Total | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Available-for-sale securities | |||||||||||||||||||||
| U.S. Treasury | 5.16 | % | 4.96 | % | — | % | — | % | — | % | — | % | 5.15 | % | |||||||
| U.S. government agencies | — | — | 4.00 | 2.87 | — | — | 3.81 | ||||||||||||||
| Municipal | 4.29 | 4.44 | 4.67 | 4.80 | — | — | 4.47 | ||||||||||||||
| Corporate notes: | |||||||||||||||||||||
| Financial issuers | — | 4.26 | 3.49 | — | — | — | 4.15 | ||||||||||||||
| Other | — | 4.40 | — | — | — | — | 4.40 | ||||||||||||||
| Mortgage-backed: (1) | |||||||||||||||||||||
| Residential mortgage-backed securities | — | — | — | — | 3.52 | — | 3.52 | ||||||||||||||
| Commercial (multi-family) mortgage-backed securities | — | — | — | — | 5.57 | — | 5.57 | ||||||||||||||
| Collateralized mortgage obligations | — | — | — | — | 4.83 | — | 4.83 | ||||||||||||||
| Total available-for-sale securities | 4.64 | % | 4.37 | % | 4.22 | % | 4.11 | % | 3.61 | % | 0.32 | % | 3.68 | % | |||||||
| Held-to-maturity securities | |||||||||||||||||||||
| U.S. government agencies | — | % | 3.22 | % | — | % | 2.84 | % | — | % | — | % | 2.84 | % | |||||||
| Municipal | 4.16 | 4.20 | 4.36 | 4.35 | — | — | 4.27 | ||||||||||||||
| Corporate notes: | |||||||||||||||||||||
| Financial issuers | 1.89 | 1.05 | 6.37 | — | — | — | 2.62 | ||||||||||||||
| Mortgage-backed: (1) | |||||||||||||||||||||
| Residential mortgage-backed securities | — | — | — | — | 2.49 | — | 2.49 | ||||||||||||||
| Commercial (multi-family) mortgage-backed securities | — | — | — | — | 3.94 | — | 3.94 | ||||||||||||||
| Collateralized mortgage obligations | — | — | — | — | 3.82 | — | 3.82 | ||||||||||||||
| Total held-to-maturity securities | 2.80 | % | 3.32 | % | 4.78 | % | 2.92 | % | 2.58 | % | — | % | 2.68 | % | |||||||
| Equity securities with readily determinable fair value | — | % | — | % | — | % | — | % | — | % | 0.32 | % | 0.32 | % |
(1) None of our mortgage-backed securities are subprime.
| Column 1 | Column 2 |
|---|---|
| 73 |
Credit Quality
Commercial and Commercial Real Estate Loan Portfolios
Commercial and commercial real estate loans. Our commercial and commercial real estate loan portfolios are comprised primarily of commercial real estate loans and lines of credit for working capital purposes. The table below sets forth information regarding the types, amounts and performance of our loans within these portfolios as of December 31, 2024 and 2023:
| As of December 31, 2024 | As of December 31, 2023 | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance | % of Total Balance | Allowance For Credit Losses Allocation | Balance | % of Total Balance | Allowance For Credit Losses Allocation | ||||||||||||||||||||
| Commercial: | |||||||||||||||||||||||||
| Commercial, industrial and other | $ | 15,574,551 | 54.7 | % | $ | 175,837 | $ | 12,832,053 | 53.1 | % | $ | 169,604 | |||||||||||||
| Commercial Real Estate: | |||||||||||||||||||||||||
| Construction and development | $ | 2,434,081 | 8.5 | % | $ | 87,236 | $ | 2,084,041 | 8.6 | % | $ | 94,081 | |||||||||||||
| Non-construction | 10,469,863 | 36.8 | 135,620 | 9,260,123 | 38.3 | 129,772 | |||||||||||||||||||
| Total commercial real estate | $ | 12,903,944 | 45.3 | % | $ | 222,856 | $ | 11,344,164 | 46.9 | % | $ | 223,853 | |||||||||||||
| Total commercial and commercial real estate | $ | 28,478,495 | 100.0 | % | $ | 398,693 | $ | 24,176,217 | 100.0 | % | $ | 393,457 | |||||||||||||
| Commercial real estate—collateral location by state: | |||||||||||||||||||||||||
| Illinois | $ | 7,043,810 | 54.6 | % | $ | 6,935,002 | 61.1 | % | |||||||||||||||||
| Wisconsin | 918,976 | 7.1 | 878,888 | 7.7 | |||||||||||||||||||||
| Michigan | 877,058 | 6.8 | 195,212 | 1.7 | |||||||||||||||||||||
| Total primary markets | $ | 8,839,844 | 68.5 | % | $ | 8,009,102 | 70.5 | % | |||||||||||||||||
| Indiana | 447,768 | 3.5 | 367,215 | 3.2 | |||||||||||||||||||||
| Florida | 434,078 | 3.4 | 337,771 | 3.0 | |||||||||||||||||||||
| Colorado | 249,070 | 1.9 | 267,369 | 2.4 | |||||||||||||||||||||
| California | 260,037 | 2.0 | 251,509 | 2.2 | |||||||||||||||||||||
| Tennessee | 290,391 | 2.3 | 199,751 | 1.8 | |||||||||||||||||||||
| Ohio | 235,257 | 1.8 | 224,588 | 2.0 | |||||||||||||||||||||
| Texas | 327,660 | 2.5 | 219,163 | 1.9 | |||||||||||||||||||||
| Other | 1,819,839 | 14.1 | 1,467,696 | 13.0 | |||||||||||||||||||||
| Total | $ | 12,903,944 | 100.0 | % | $ | 11,344,164 | 100.0 | % |
We make commercial loans for many purposes, including working capital lines, which are generally renewable annually and supported by business assets, personal guarantees and additional collateral. Such loans may vary in size based on customer need. Commercial business lending is generally considered to involve a slightly higher degree of risk than traditional consumer bank lending. Primarily as a result of growth in the portfolio, our allowance for credit losses in our commercial loan portfolio increased to $175.8 million as of December 31, 2024 compared to $169.6 million as of December 31, 2023.
Our commercial real estate loans are generally secured by a first mortgage lien and assignment of rents on the property. Since most of our bank branches are located in the Chicago metropolitan area, southern Wisconsin, and west Michigan, 68.5% of our commercial real estate loan portfolio is located in this region as of December 31, 2024. We have been able to effectively manage our total non-performing commercial real estate loans. As of December 31, 2024, our allowance for credit losses related to this portfolio was $222.9 million compared to $223.9 million as of December 31, 2023. The decrease in the allowance for credit losses is primarily due to the impact on the Company’s loan loss modeling from improving macroeconomic conditions and expectations between the two reporting dates primarily related to the Baa credit spread and the Commercial Real Estate Price Index. The table below sets forth the commercial real estate loans by property type and owner vs. non-owner occupied.
| Column 1 | Column 2 |
|---|---|
| 74 |
| (In thousands) | December 31, 2024 | December 31, 2023 | |||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial Real Estate: | Owner Occupied | Non-Owner Occupied | Total | % of Total | Average Size of Loan | Owner Occupied | Non-Owner Occupied | Total | % of Total | Average Size of Loan | |||||||||||||||||||
| Residential construction | $ | 2,252 | $ | 46,365 | $ | 48,617 | 0 | % | $ | 423 | $ | 3,790 | $ | 54,852 | $ | 58,642 | 0 | % | $ | 814 | |||||||||
| Commercial construction | 197,184 | 1,868,591 | 2,065,775 | 16 | 4,661 | 85,353 | 1,644,584 | 1,729,937 | 15 | 5,351 | |||||||||||||||||||
| Land | 5,554 | 314,135 | 319,689 | 2 | 1,827 | 9,663 | 285,799 | 295,462 | 3 | 1,813 | |||||||||||||||||||
| Office | 286,041 | 1,370,068 | 1,656,109 | 13 | 1,489 | 272,171 | 1,183,246 | 1,455,417 | 13 | 1,386 | |||||||||||||||||||
| Industrial | 956,972 | 1,671,604 | 2,628,576 | 21 | 1,786 | 840,056 | 1,295,820 | 2,135,876 | 19 | 1,602 | |||||||||||||||||||
| Retail | 349,183 | 1,025,472 | 1,374,655 | 11 | 1,156 | 316,527 | 1,020,990 | 1,337,517 | 12 | 1,176 | |||||||||||||||||||
| Multi-family | 95,855 | 3,029,650 | 3,125,505 | 24 | 1,315 | 111,005 | 2,704,906 | 2,815,911 | 25 | 1,199 | |||||||||||||||||||
| Mixed use and other | 586,970 | 1,098,048 | 1,685,018 | 13 | 1,210 | 481,345 | 1,034,057 | 1,515,402 | 13 | 1,170 | |||||||||||||||||||
| Total commercial real estate | $ | 2,480,011 | $ | 10,423,933 | $ | 12,903,944 | 100 | % | $ | 1,559 | $ | 2,119,910 | $ | 9,224,254 | $ | 11,344,164 | 100 | % | $ | 1,470 |
The Company also participates in mortgage warehouse lending which is included above within commercial, industrial and other, by providing interim funding to unaffiliated mortgage bankers to finance residential mortgages originated by such bankers for sale into the secondary market. The Company’s loans to the mortgage bankers are secured by the business assets of the mortgage companies as well as the specific mortgage loans funded by the Company, after they have been pre-approved for purchase by third party end lenders. The Company may also provide interim financing for packages of mortgage loans on a bulk basis in circumstances where the mortgage bankers desire to competitively bid on a number of mortgages for sale as a package in the secondary market.
Home equity loans. The Company’s home equity loans and lines of credit are primarily originated by each of the bank subsidiaries in their local markets where there is a strong understanding of the underlying real estate value. The Company’s banks monitor and manage these loans, and conduct an automated review of all home equity lines of credit at least twice per year. This review collects FICO and Bankruptcy scores for each home equity borrower and identifies situations where the credit strength of the borrower is declining. When other specific events occur that may influence repayment, information such as tax liens or judgments is collected. The bank subsidiaries use this information to manage loans that may be higher risk and to determine whether to obtain additional credit information or updated property valuations. In a limited number of cases, the Company may issue home equity credit together with first mortgage financing, and requests for such financing are evaluated on a combined basis.
The rates we offer on new home equity lending are based on several factors, including appraisals and valuation due diligence, in order to reflect inherent risk, and we place additional scrutiny on larger home equity requests. It is not our practice to advance more than 85% of the appraised value of the underlying asset, which ratio we refer to as the loan-to-value ratio, or LTV ratio, and a majority of the credit we previously extended, when issued, had an LTV ratio of less than 80%. Our home equity loan portfolio has performed well in light of the ongoing volatility in the overall residential real estate market.
Residential real estate. The Company’s residential real estate portfolio includes one- to four-family adjustable rate mortgages, construction loans to individuals and bridge financing loans for qualifying customers as well as certain long-term fixed rate loans. As of December 31, 2024, our residential loan portfolio totaled $3.6 billion, or 8% of our total outstanding loans.
Our adjustable rate mortgages are often non-agency conforming. These loans generally provide for periodic and lifetime limits on the interest rate adjustments among other features. Additionally, adjustable rate mortgages may pose a higher risk of delinquency and default because they require borrowers to make larger payments when interest rates rise. As of December 31, 2024, excluding early buyout loans guaranteed by U.S. government agencies, $23.8 million of our residential real estate mortgages, or 0.7% of our residential real estate loan portfolio were classified as nonaccrual, no balances were 90 or more days past due and still accruing, $24.6 million were 30 to 89 days past due or 0.7% and $3.4 billion were current or 98.6%. We believe that since our loan portfolio consists primarily of locally originated loans, and since the majority of our borrowers are longer-term customers with lower LTV ratios, we face a relatively low risk of borrower default and delinquency.
| Column 1 | Column 2 |
|---|---|
| 75 |
Due to interest rate risk considerations, the Company generally sells in the secondary market loans originated with long-term fixed rates, for which we receive fee income. The Company also selectively retains certain of these loans within the banks’ own loan portfolios where they are non-agency conforming, or where the terms of the loans make them favorable to retain. A portion of the loans we sold into the secondary market were sold with the servicing of those loans retained. The amount of loans serviced for others as of December 31, 2024 and 2023 was $12.4 billion and $12.0 billion, respectively. All other mortgage loans sold into the secondary market were sold without the retention of servicing rights.
The GNMA optional repurchase programs allow financial institutions acting as servicers to buyout individual delinquent mortgage loans that meet certain criteria from the securitized loan pool for which the institution was the original transferor of such loans. At the option of the servicer and without prior authorization from GNMA, the servicer may repurchase such delinquent loans for an amount equal to the remaining principal balance of the loan. Under FASB ASC 860, “Transfers and Servicing,” this early buyout option is considered a conditional option until the delinquency criteria are met, at which time the option becomes unconditional. When the Company is deemed to have regained effective control over these loans under the unconditional repurchase option and the expected benefit of the potential repurchase is more than trivial, the loans can no longer be reported as sold and must be brought back onto the balance sheet as loans at fair value, regardless of whether the Company intends to exercise the early buyout option. These rebooked loans are reported as loans held-for-investment, part of the residential real estate portfolio, with the offsetting liability being reported in accrued interest payable and other liabilities. When the early buyout option on these rebooked GNMA loans is exercised, the repurchased loans continue to be carried at fair value. Additionally, such loans typically transfer to mortgage loans held-for-sale at the time of early buyout as the Company’s intent is to cure and resell such loans subsequent to repurchase from GNMA. If such intent to cure and resell changes subsequent to early buyout, the Company reclassifies such loans as held-for-investment. Early buyout loan classified as held-for-investment totaled $156.8 million at December 31, 2024 compared to $150.6 million at December 31, 2023. Such loans consist of both the rebooked GNMA loans and the early buyout exercised loans classified as held-for-investment discussed above. Rebooked GNMA loans held-for-investment amounted to $115.0 million at December 31, 2024, compared to $92.8 million at December 31, 2023. The increase in balance from December 31, 2023 to December 31, 2024 was the result of a slightly higher delinquency rate between periods and less frequent exercising of the early buyout option by the Company. As of December 31, 2024, early buyout exercised loans held-for-investment totaled $41.8 million compared to $57.8 million as of December 31, 2023. At December 31, 2024 and 2023, early buyout exercised mortgage loans held-for-sale remained relatively stable and totaled $141.5 million and $137.2 million, respectively.
It is not the Company’s current practice to underwrite, and there are no plans to underwrite subprime, Alt A, no or little documentation loans, or option ARM loans. As of December 31, 2024, none of our mortgage loans consist of interest-only loans.
Premium finance receivables — property & casualty. FIRST Insurance Funding and FIFC Canada originated approximately $18.4 billion in property and casualty insurance premium finance receivables during 2024 as compared to approximately $16.4 billion in 2023. FIRST Insurance Funding and FIFC Canada makes loans to finance insurance premiums related to property and casualty insurance policies. The loans are indirectly originated by working through independent medium and large insurance agents and brokers located throughout the United States and Canada. The insurance premiums financed are primarily for commercial customers’ purchases of liability, property and casualty and other commercial insurance. This lending involves relatively rapid turnover of the loan portfolio and high volume of loan originations. The Company performs ongoing credit and other reviews of the agents and brokers, and performs various internal audit steps to mitigate against the risk of fraud. The majority of these loans are purchased by the banks in order to more fully utilize their lending capacity as these loans generally provide the banks with higher yields than alternative investments.
Premium finance receivables — life insurance. Wintrust Life Finance originated approximately $1.7 billion in life insurance premium finance receivables in 2024 as compared to $1.5 billion in 2023. The Company continues to experience a high level of competition and pricing pressure within the current market. These loans are originated directly with the borrowers with assistance from life insurance carriers, independent insurance agents, financial advisors and legal counsel. The life insurance policy is the primary form of collateral. In addition, these loans often are secured with a letter of credit, marketable securities or certificates of deposit. In some cases, Wintrust Life Finance may make a loan that has a partially unsecured position.
Consumer and other. Included in the consumer and other loan category is a wide variety of personal and consumer loans to individuals. The Company originates consumer loans in order to provide a wider range of financial services to its customers. Consumer loans generally have shorter terms and higher interest rates than mortgage loans but generally involve more credit risk than mortgage loans due to the type and nature of the collateral.
| Column 1 | Column 2 |
|---|---|
| 76 |
Foreign. The Company had approximately $824.4 million of loans to businesses with operations in foreign countries as of December 31, 2024 compared to $920.4 million at December 31, 2023. This balance as of December 31, 2024 consists of loans originated by FIFC Canada.
Loan Concentrations
Loan concentrations are considered to exist when there are amounts loaned to multiple borrowers engaged in similar activities which would cause them to be similarly impacted by economic or other conditions. The Company had limited concentrations of loans exceeding 10% of total loans at December 31, 2024, including the specialty finance operating segment, which are diversified throughout the United States and Canada.
| Column 1 | Column 2 |
|---|---|
| 77 |
Maturities and Sensitivities of Loans to Changes in Interest Rates
The following table classifies the loan portfolio at December 31, 2024 by date at which the loans reprice or mature, and the type of rate exposure:
| (In thousands) | One year or less | From one to five years | From five to fifteen years | After fifteen years | Total | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial | ||||||||||||||||||
| Fixed rate | $ | 419,733 | $ | 3,452,609 | $ | 2,001,276 | $ | 26,914 | $ | 5,900,532 | ||||||||
| Variable rate | 9,673,183 | 836 | — | — | 9,674,019 | |||||||||||||
| Total commercial | $ | 10,092,916 | $ | 3,453,445 | $ | 2,001,276 | $ | 26,914 | $ | 15,574,551 | ||||||||
| Commercial real estate | ||||||||||||||||||
| Fixed rate | $ | 611,473 | $ | 2,842,450 | $ | 389,550 | $ | 60,813 | $ | 3,904,286 | ||||||||
| Variable rate | 8,987,087 | 12,504 | 67 | — | 8,999,658 | |||||||||||||
| Total commercial real estate | $ | 9,598,560 | $ | 2,854,954 | $ | 389,617 | $ | 60,813 | $ | 12,903,944 | ||||||||
| Home equity | ||||||||||||||||||
| Fixed rate | $ | 9,106 | $ | 1,138 | $ | — | $ | 20 | $ | 10,264 | ||||||||
| Variable rate | 434,764 | — | — | — | 434,764 | |||||||||||||
| Total home equity | $ | 443,870 | $ | 1,138 | $ | — | $ | 20 | $ | 445,028 | ||||||||
| Residential real estate | ||||||||||||||||||
| Fixed rate | $ | 12,157 | $ | 4,594 | $ | 76,321 | $ | 1,093,139 | $ | 1,186,211 | ||||||||
| Variable rate | 90,855 | 584,092 | 1,751,607 | — | 2,426,554 | |||||||||||||
| Total residential real estate | $ | 103,012 | $ | 588,686 | $ | 1,827,928 | $ | 1,093,139 | $ | 3,612,765 | ||||||||
| Premium finance receivables - property & casualty | ||||||||||||||||||
| Fixed rate | $ | 7,179,672 | $ | 92,370 | $ | — | $ | — | $ | 7,272,042 | ||||||||
| Variable rate | — | — | — | — | — | |||||||||||||
| Total premium finance receivables - property & casualty | $ | 7,179,672 | $ | 92,370 | $ | — | $ | — | $ | 7,272,042 | ||||||||
| Premium finance receivables - life insurance | ||||||||||||||||||
| Fixed rate | $ | 271,528 | $ | 318,470 | $ | 4,000 | $ | 4,451 | $ | 598,449 | ||||||||
| Variable rate | 7,548,696 | — | — | — | 7,548,696 | |||||||||||||
| Total premium finance receivables - life insurance | $ | 7,820,224 | $ | 318,470 | $ | 4,000 | $ | 4,451 | $ | 8,147,145 | ||||||||
| Consumer and other | ||||||||||||||||||
| Fixed rate | $ | 32,507 | $ | 7,587 | $ | 927 | $ | 920 | $ | 41,941 | ||||||||
| Variable rate | 57,621 | — | — | — | 57,621 | |||||||||||||
| Total consumer and other | $ | 90,128 | $ | 7,587 | $ | 927 | $ | 920 | $ | 99,562 | ||||||||
| Total per category | ||||||||||||||||||
| Fixed rate | $ | 8,536,176 | $ | 6,719,218 | $ | 2,472,074 | $ | 1,186,257 | $ | 18,913,725 | ||||||||
| Variable rate | 26,792,206 | 597,432 | 1,751,674 | — | 29,141,312 | |||||||||||||
| Total loans, net of unearned income | $ | 35,328,382 | $ | 7,316,650 | $ | 4,223,748 | $ | 1,186,257 | $ | 48,055,037 | ||||||||
| Less: Existing cash flow hedging derivatives (1) | (6,700,000) | |||||||||||||||||
| Total loans repricing or maturing in one year or less, adjusted for cash flow hedging activity | $ | 28,628,382 | ||||||||||||||||
| Variable Rate Loan Pricing by Index: | ||||||||||||||||||
| SOFR tenors (2) | $ | 18,029,528 | ||||||||||||||||
| 12- month CMT (3) | 6,355,203 | |||||||||||||||||
| Prime | 3,388,920 | |||||||||||||||||
| Fed Funds | 886,812 | |||||||||||||||||
| Other U.S. Treasury tenors | 190,576 | |||||||||||||||||
| Other | 290,273 | |||||||||||||||||
| Total variable rate | $ | 29,141,312 |
(1)Excludes cash flow hedges with future effective starting dates.
(2)SOFR - Secured Overnight Financing Rate.
(3)CMT - Constant Maturity Treasury Rate.SOFR - Secured Overnight Financing Rate
| Column 1 | Column 2 |
|---|---|
| 78 |
Past Due Loans and Non-Performing Assets
The Company’s ability to manage credit risk depends in large part on its ability to properly identify and manage problem loans. To do so, the Company operates a credit risk rating system under which credit management personnel assign a credit risk rating (1 to 10 rating, with higher scores indicating higher risk) to each loan at the time of origination and review loans on a regular basis. For loans measured at amortized cost, these credit risk ratings are also an important aspect of the Company’s allowance for credit losses measurement methodology. The credit risk rating structure and classifications are shown below:
| 1 Rating | — | Minimal Risk (Loss Potential — none or extremely low) (Superior asset quality, excellent liquidity, minimal leverage) | ||
|---|---|---|---|---|
| 2 Rating | — | Modest Risk (Loss Potential demonstrably low) (Very good asset quality and liquidity, strong leverage capacity) | ||
| 3 Rating | — | Average Risk (Loss Potential low but no longer refutable) (Mostly satisfactory asset quality and liquidity, good leverage capacity) | ||
| 4 Rating | — | Above Average Risk (Loss Potential variable, but some potential for deterioration) (Acceptable asset quality, little excess liquidity, modest leverage capacity) | ||
| 5 Rating | — | Management Attention Risk (Loss Potential moderate if corrective action not taken) (Generally acceptable asset quality, somewhat strained liquidity, minimal leverage capacity, minimum for most commercial real estate construction loans) | ||
| 6 Rating | — | Special Mention (Loss Potential moderate if corrective action not taken) (Assets in this category are currently protected, potentially weak, but not to the point of substandard classification) | ||
| 7 Rating | — | Substandard Accrual (Loss Potential distinct possibility that the bank may sustain some loss, but no discernible impairment) (Must have well defined weaknesses that jeopardize the liquidation of the debt) | ||
| 8 Rating | — | Substandard Non-accrual (Loss Potential well documented probability of loss, including potential impairment) (Must have well defined weaknesses that jeopardize the liquidation of the debt) | ||
| 9 Rating | — | Doubtful (Loss Potential extremely high) (These assets have all the weaknesses in those classified “substandard” with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of current existing facts, conditions, and values, highly improbable) | ||
| 10 Rating | — | Loss (fully charged-off) (Loans in this category are considered fully uncollectible.) |
Generally, each loan officer is responsible for monitoring his or her loan portfolio, recommending a credit risk rating for each loan in his or her portfolio and ensuring the credit risk ratings are appropriate. These credit risk ratings are then ratified by the bank’s chief credit officer and/or concurrence credit officer. Credit risk ratings are determined by evaluating a number of factors including: a borrower’s financial strength, cash flow coverage, collateral protection and guarantees. The Company maintains an internal loan review function to independently review a portion of the loan portfolio to evaluate the appropriateness of the management-assigned credit risk ratings. These ratings are subject to further review at each of our bank subsidiaries by the applicable regulatory authority, including the FRB of Chicago and the OCC, and are also reviewed by our internal loan review staff and our internal audit staff.
The Company’s Problem Loan Reporting system includes all such loans described above with credit risk ratings of 6 through 9. This system is designed to provide an on-going detailed tracking mechanism for each problem loan. Once management determines that a loan has deteriorated to a point where it has a credit risk rating of 6 or worse, the Company’s Managed Asset Division performs an overall credit and collateral review. As part of this review, all underlying collateral is identified and the valuation methodology is analyzed and tracked. As a result of this initial review by the Company’s Managed Asset Division, the credit risk rating is reviewed and a portion of the outstanding loan balance may be deemed uncollectible and, as a result, no longer share similar risk characteristics as its related pool. If that is the case, the individual loan is considered collateral dependent and individually assessed for an allowance for credit loss. The Company’s individual assessment utilizes an
| Column 1 | Column 2 |
|---|---|
| 79 |
independent re-appraisal of the collateral (unless such a third-party evaluation is not possible due to the unique nature of the collateral, such as a closely-held business or thinly traded securities). In the case of commercial real estate collateral, an independent third party appraisal is ordered by the Company’s Real Estate Services Group to determine if there has been any change in the underlying collateral value. These independent appraisals are reviewed by the Real Estate Services Group and sometimes by independent third party valuation experts and may be adjusted depending upon market conditions.
Through the credit risk rating process, such loans are reviewed to determine if they are performing in accordance with the original contractual terms. If the borrower has failed to comply with the original contractual terms, further action may be required by the Company, including a downgrade in the credit risk rating, movement to non-accrual status or a charge-off. If the Company determines that a loan amount or portion thereof is uncollectible, the loan’s credit risk rating is immediately downgraded to an 8 or 9 and the uncollectible amount is charged-off. Any loan that has a partial charge-off continues to be assigned a credit risk rating of an 8 or 9 for the duration of time that a balance remains outstanding. The Company undertakes a thorough and ongoing analysis to determine if additional impairment and/or charge-offs are appropriate and to begin a workout plan for the credit to minimize actual losses. In determining the appropriate charge-off for collateral-dependent loans, the Company considers the results of appraisals for the associated collateral.
The Company’s approach to workout plans and restructuring loans is built on the credit-risk rating process. A modification of a loan with an existing credit risk rating of 6 or worse or a modification of any other credit, which will result in a restructured credit risk rating of 6 or worse must be reviewed for enhanced loan modifications that now must be disclosed in accordance with ASU 2022-02. In that event, our Managed Assets Division conducts an overall credit and collateral review. A modification of a loan is considered to be enhanced if both (1) the borrower is experiencing financial difficulty and (2) for economic or legal reasons, the bank grants a concession to a borrower that it would not otherwise consider. The modification of a loan where the credit risk rating is 5 or better both before and after such modification is not considered to be an enhanced modification. Based on the Company’s credit risk rating system, it considers that borrowers whose credit risk rating is 5 or better are not experiencing financial difficulties and therefore, are not considered enhanced modifications.
Loan modifications are assessed at the time of the modification and on a quarterly basis to measure an allowance for credit loss. The carrying amount of the loan is compared to the expected payments to be received, discounted at the loan’s original rate, or for collateral dependent loans, to the fair value of the collateral. Any shortfall is recorded as a reserve.
For loans that do not meet the criteria listed above for enhanced modifications, if based on current information and events, it is probable that the Company will be unable to collect all amounts due to it according to the contractual terms of the loan agreement, a loan is individually assessed for measuring the allowance for credit losses and if necessary, a reserve is established. In determining the appropriate reserve for collateral-dependent loans, the Company considers the results of appraisals for the associated collateral.
Non-Performing Assets (1)
The following table sets forth the Company’s non-performing assets, and for the years prior to 2023, the troubled debt restructurings (“TDRs”) performing under the contractual terms of the loan agreement as of the dates shown. Reporting periods prior to the adoption of ASU 2022-02 as of January 1, 2023 present information on loan modifications representing TDRs under the prior accounting standards and related disclosure requirements. 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. As a result of the implementation of CECL, beginning in the first quarter of 2020, PCI loans transitioned to a classification of Purchased Credit Deteriorated (“PCD”) loans, which no longer maintains the prior pools and related accounting concepts. 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 adoption of CECL, the Company included $22.6 million of PCD loans in total non-performing loans as of December 31, 2020.
| Column 1 | Column 2 |
|---|---|
| 80 |
| (Dollars in thousands) | 2024 | 2023 | 2022 | 2021 | 2020 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Loans past due greater than 90 days and still accruing(2): | |||||||||||||||||||
| Commercial | $ | 104 | $ | 98 | $ | 462 | $ | 15 | $ | 307 | |||||||||
| Commercial real estate | — | — | — | — | — | ||||||||||||||
| Home equity | — | — | — | — | — | ||||||||||||||
| Residential real estate | — | — | — | — | — | ||||||||||||||
| Premium finance receivables – property & casualty | 16,031 | 20,135 | 15,841 | 7,210 | 12,792 | ||||||||||||||
| Premium finance receivables – life insurance | — | — | 17,245 | 7 | — | ||||||||||||||
| Consumer and other | 47 | 54 | 49 | 137 | 264 | ||||||||||||||
| Total loans past due greater than 90 days and still accruing | $ | 16,182 | $ | 20,287 | $ | 33,597 | $ | 7,369 | $ | 13,363 | |||||||||
| Non-accrual loans(3): | |||||||||||||||||||
| Commercial | $ | 73,490 | $ | 38,940 | $ | 35,579 | $ | 20,399 | $ | 21,743 | |||||||||
| Commercial real estate | 21,042 | 35,459 | 6,387 | 21,746 | 46,107 | ||||||||||||||
| Home equity | 1,117 | 1,341 | 1,487 | 2,574 | 6,529 | ||||||||||||||
| Residential real estate | 23,762 | 15,391 | 10,171 | 16,440 | 26,071 | ||||||||||||||
| Premium finance receivables – property & casualty | 28,797 | 27,590 | 13,470 | 5,433 | 13,264 | ||||||||||||||
| Premium finance receivables – life insurance | 6,431 | — | — | — | — | ||||||||||||||
| Consumer and other | 2 | 22 | 6 | 477 | 436 | ||||||||||||||
| Total non-accrual loans | $ | 154,641 | $ | 118,743 | $ | 67,100 | $ | 67,069 | $ | 114,150 | |||||||||
| Total non-performing loans: | |||||||||||||||||||
| Commercial | $ | 73,594 | $ | 39,038 | $ | 36,041 | $ | 20,414 | $ | 22,050 | |||||||||
| Commercial real estate | 21,042 | 35,459 | 6,387 | 21,746 | 46,107 | ||||||||||||||
| Home equity | 1,117 | 1,341 | 1,487 | 2,574 | 6,529 | ||||||||||||||
| Residential real estate | 23,762 | 15,391 | 10,171 | 16,440 | 26,071 | ||||||||||||||
| Premium finance receivables – property & casualty | 44,828 | 47,725 | 29,311 | 12,643 | 26,056 | ||||||||||||||
| Premium finance receivables – life insurance | 6,431 | — | 17,245 | 7 | — | ||||||||||||||
| Consumer and other | 49 | 76 | 55 | 614 | 700 | ||||||||||||||
| Total non-performing loans | $ | 170,823 | $ | 139,030 | $ | 100,697 | $ | 74,438 | $ | 127,513 | |||||||||
| Other real estate owned | 23,116 | 13,309 | 8,589 | 1,959 | 9,711 | ||||||||||||||
| Other real estate owned – from acquisitions | — | — | 1,311 | 2,312 | 6,847 | ||||||||||||||
| Total non-performing assets | $ | 193,939 | $ | 152,339 | $ | 110,597 | $ | 78,709 | $ | 144,071 | |||||||||
| Accruing TDRs not included within non-performing assets | N/A | N/A | $ | 36,620 | $ | 37,486 | $ | 47,023 | |||||||||||
| Total non-performing loans by category as a percent of its own respective category’s period-end balance: | |||||||||||||||||||
| Commercial | 0.47 | % | 0.30 | % | 0.29 | % | 0.17 | % | 0.18 | % | |||||||||
| Commercial real estate | 0.16 | 0.31 | 0.06 | 0.24 | 0.54 | ||||||||||||||
| Home equity | 0.25 | 0.39 | 0.45 | 0.77 | 1.54 | ||||||||||||||
| Residential real estate | 0.66 | 0.56 | 0.43 | 1.00 | 2.07 | ||||||||||||||
| Premium finance receivables – property & casualty | 0.62 | 0.69 | 0.50 | 0.26 | 0.64 | ||||||||||||||
| Premium finance receivables – life insurance | 0.08 | — | 0.21 | 0.00 | — | ||||||||||||||
| Consumer and other | 0.05 | 0.13 | 0.11 | 2.54 | 2.17 | ||||||||||||||
| Total non-performing loans | 0.36 | % | 0.33 | % | 0.26 | % | 0.21 | % | 0.40 | % | |||||||||
| Total non-performing assets as a percentage of total assets | 0.30 | % | 0.27 | % | 0.21 | % | 0.16 | % | 0.32 | % | |||||||||
| Total non-accrual loans as a percentage of total loans | 0.32 | % | 0.28 | % | 0.17 | % | 0.19 | % | 0.36 | % | |||||||||
| Allowance for loan and unfunded lending-related commitment losses as a percentage of nonaccrual loans | 282.33 | % | 359.82 | % | 532.71 | % | 446.78 | % | 332.82 | % |
(1)Excludes early buy-out loans guaranteed by U.S. government agencies. Early buy-out loans are insured or guaranteed by the FHA or the U.S. Department of Veterans Affairs, subject to indemnifications and insurance limits for certain loans.
(2)As of December 31, 2022, no TDRs were past due greater than 90 days and still accruing interest. As of December 31, 2021, approximately $320,000 of TDRs were past due and greater than 90 days and still accruing interest. As of December 31, 2020, no TDRs were past due greater than 90 days and still accruing interest.
(3)Non-accrual loans included TDRs totaling $4.5 million, $11.8 million, and $21.2 million as of December 31, 2022, 2021, and 2020, respectively.
At this time, management believes reserves are appropriate to absorb losses that are expected upon the ultimate resolution of these credits. Management will continue to actively review and monitor its loan portfolios, in an effort to identify problem credits in a timely manner.
Loan Portfolio Aging
As of December 31, 2024, $164.4 million, or 0.3% of all loans, excluding early buy-out loans guaranteed by U.S. government agencies, were 60 to 89 days (or two payments) past due and $249.9 million, or 0.5%, were 30 to 59 days (or one payment) past
| Column 1 | Column 2 |
|---|---|
| 81 |
due. As of December 31, 2023, $69.9 million, or 0.2%, of all loans, excluding early buy-out loans guaranteed by U.S. government agencies were 60 to 89 days (or two payments) past due and $227.6 million, or 0.5%, 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 ratios. Home equity loans at December 31, 2024 that are current with regard to the contractual terms of the loan agreement represent 99.0% of the total home equity portfolio. Residential real estate loans, excluding early buy-out loans guaranteed by U.S. government agencies, at December 31, 2024 that are current with regards to the contractual terms of the loan agreements comprise 98.6% of these residential real estate loans outstanding.
For more information regarding delinquent loans as of December 31, 2024, see Note (5) “Allowance for Credit Losses” in Item 8.
Non-performing Loans Rollforward, excluding early buy-out loans guaranteed by U.S. government agencies
The table below presents a summary of non-performing loans for the periods presented:
| (In thousands) | 2024 | 2023 | |||||
|---|---|---|---|---|---|---|---|
| Balance at beginning of period | $ | 139,030 | $ | 100,697 | |||
| Additions from becoming non-performing in the respective period | 150,784 | 123,377 | |||||
| Additions from assets acquired in the respective period | 189 | — | |||||
| Return to performing status | (2,872) | (27,011) | |||||
| Payments received | (41,060) | (34,063) | |||||
| Transfers to OREO and other repossessed assets | (29,903) | (8,252) | |||||
| Charge-offs, net | (49,306) | (16,346) | |||||
| Net change for niche loans (1) | 3,961 | 628 | |||||
| Balance at period end | $ | 170,823 | $ | 139,030 |
(1)This includes activity for premium finance receivables and indirect consumer loans.
Allowance for Credit Losses
The allowance for credit losses, specifically the allowance for loan losses and the allowance for unfunded commitment losses, represents management’s estimate of lifetime expected credit losses in the loan portfolio. The allowance for credit losses is determined quarterly using a methodology that incorporates important risk characteristics of each loan, as described below under “How We Determine the Allowance for Credit Losses” in this Item 7.
| Column 1 | Column 2 |
|---|---|
| 82 |
The following table sets forth the allocation of the allowance for credit losses by major loan type and the percentage of loans in each category to total loans for the past five fiscal years:
| December 31, 2024 | December 31, 2023 | December 31, 2022 | December 31, 2021 | December 31, 2020 | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Amount | % of Loan Type to Total Loans | Amount | % of Loan Type to Total Loans | Amount | % of Loan Type to Total Loans | Amount | % of Loan Type to Total Loans | Amount | % of Loan Type to Total Loans | |||||||||||||||||||||||||
| Allowance for credit losses allocation: | |||||||||||||||||||||||||||||||||||
| Commercial | $ | 175,837 | 32 | % | $ | 169,604 | 30 | % | $ | 142,769 | 32 | % | $ | 119,307 | 34 | % | $ | 94,212 | 37 | % | |||||||||||||||
| Commercial real-estate | 222,856 | 27 | 223,853 | 27 | 184,352 | 25 | 144,583 | 26 | 243,603 | 26 | |||||||||||||||||||||||||
| Home equity | 8,943 | 1 | 7,116 | 1 | 7,573 | 1 | 10,699 | 1 | 11,437 | 1 | |||||||||||||||||||||||||
| Residential real-estate | 10,335 | 8 | 13,133 | 7 | 11,585 | 6 | 8,782 | 5 | 12,459 | 5 | |||||||||||||||||||||||||
| Premium finance receivables – property & casualty | 17,111 | 15 | 12,384 | 16 | 9,967 | 15 | 15,246 | 14 | 17,267 | 13 | |||||||||||||||||||||||||
| Premium finance receivables – life insurance | 709 | 17 | 685 | 19 | 704 | 21 | 613 | 20 | 510 | 18 | |||||||||||||||||||||||||
| Consumer and other | 812 | 0 | 490 | 0 | 498 | 0 | 423 | 0 | 422 | 0 | |||||||||||||||||||||||||
| Total allowance for credit losses | $ | 436,603 | 100 | % | $ | 427,265 | 100 | % | $ | 357,448 | 100 | % | $ | 299,653 | 100 | % | $ | 379,910 | 100 | % | |||||||||||||||
| Allowance category as a percent of total allowance for credit losses: | |||||||||||||||||||||||||||||||||||
| Commercial | 41 | % | 40 | % | 40 | % | 40 | % | 25 | % | |||||||||||||||||||||||||
| Commercial real-estate | 51 | 52 | 52 | 48 | 64 | ||||||||||||||||||||||||||||||
| Home equity | 2 | 2 | 2 | 4 | 3 | ||||||||||||||||||||||||||||||
| Residential real-estate | 2 | 3 | 3 | 3 | 3 | ||||||||||||||||||||||||||||||
| Premium finance receivables—property & casualty | 4 | 3 | 3 | 5 | 5 | ||||||||||||||||||||||||||||||
| Premium finance receivables—life insurance | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||
| Consumer and other | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||
| Total allowance for credit losses | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % |
Management determined that the allowance for credit losses was appropriate at December 31, 2024, and that the loan portfolio is well diversified and well secured, without undue concentration in any specific risk area. While this process involves a high degree of management judgment, the allowance for credit losses is based on a comprehensive, well documented, and consistently applied analysis of the Company’s loan portfolio. This analysis takes into consideration all available information existing as of the financial statement date, including environmental factors such as economic, industry, geographical and political factors, when considered applicable. The relative level of allowance for credit losses is reviewed and compared to industry peers. This review encompasses levels of total non-performing loans, portfolio mix, portfolio concentrations and overall levels of net charge-off. Historical trending of both the Company’s results and the industry peers is also reviewed to analyze comparative significance.
| Column 1 | Column 2 |
|---|---|
| 83 |
Allowance for Credit Losses
The following table summarizes the activity in our allowance for credit losses, specifically related to loans and unfunded lending-related commitments, during the last five fiscal years.
| (Dollars in thousands) | 2024 | 2023 | 2022 | 2021 | 2020 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Allowance for credit losses at beginning of year | $ | 427,265 | $ | 357,448 | $ | 299,653 | $ | 379,910 | $ | 158,461 | |||||||||
| Cumulative effect adjustment from the adoption of ASU 2016-13 | — | 741 | — | — | 47,344 | ||||||||||||||
| Provision for credit losses - Other | 85,390 | 114,531 | 78,179 | (59,280) | 214,235 | ||||||||||||||
| Provision for credit losses - Day 1 on non-PCD assets acquired during the period | 15,547 | — | — | — | — | ||||||||||||||
| Initial allowance for credit losses recognized on PCD assets acquired during the period | 3,004 | — | — | 470 | — | ||||||||||||||
| Other adjustments | (207) | 47 | (108) | 3 | 179 | ||||||||||||||
| Charge-offs: | |||||||||||||||||||
| Commercial | 48,864 | 15,713 | 14,141 | 20,801 | 18,293 | ||||||||||||||
| Commercial real estate | 22,127 | 15,228 | 1,379 | 3,293 | 15,960 | ||||||||||||||
| Home equity | 74 | 227 | 432 | 336 | 2,061 | ||||||||||||||
| Residential real estate | 175 | 192 | 471 | 1,082 | 891 | ||||||||||||||
| Premium finance receivables – property & casualty | 37,515 | 21,684 | 14,240 | 9,020 | 15,472 | ||||||||||||||
| Premium finance receivables – life insurance | 4 | 173 | 35 | — | — | ||||||||||||||
| Consumer and other | 587 | 595 | 1,081 | 487 | 528 | ||||||||||||||
| Total charge-offs | $ | 109,346 | $ | 53,812 | $ | 31,779 | $ | 35,019 | $ | 53,205 | |||||||||
| Recoveries: | |||||||||||||||||||
| Commercial | 2,853 | 2,651 | 4,748 | 2,559 | 5,092 | ||||||||||||||
| Commercial real estate | 323 | 460 | 701 | 1,304 | 1,835 | ||||||||||||||
| Home equity | 359 | 139 | 319 | 1,203 | 528 | ||||||||||||||
| Residential real estate | 15 | 21 | 77 | 330 | 184 | ||||||||||||||
| Premium finance receivables – property & casualty | 11,259 | 4,930 | 5,522 | 7,989 | 5,108 | ||||||||||||||
| Premium finance receivables – life insurance | 54 | 16 | — | — | — | ||||||||||||||
| Consumer and other | 87 | 93 | 136 | 184 | 149 | ||||||||||||||
| Total recoveries | $ | 14,950 | $ | 8,310 | $ | 11,503 | $ | 13,569 | $ | 12,896 | |||||||||
| Net charge-offs | $ | (94,396) | $ | (45,502) | $ | (20,276) | $ | (21,450) | $ | (40,309) | |||||||||
| Allowance for credit losses at year end | $ | 436,603 | $ | 427,265 | $ | 357,448 | $ | 299,653 | $ | 379,910 | |||||||||
| Net charge-offs (recoveries) by category as a percentage of its own respective category’s average: | |||||||||||||||||||
| Commercial | 0.33 | % | 0.10 | % | 0.08 | % | 0.16 | % | 0.12 | % | |||||||||
| Commercial real estate | 0.18 | 0.14 | 0.01 | 0.02 | 0.17 | ||||||||||||||
| Home equity | (0.07) | 0.03 | 0.03 | (0.23) | 0.33 | ||||||||||||||
| Residential real estate | 0.01 | 0.01 | 0.02 | 0.05 | 0.06 | ||||||||||||||
| Premium finance receivables – property & casualty | 0.37 | 0.27 | 0.16 | 0.02 | 0.27 | ||||||||||||||
| Premium finance receivables – life insurance | (0.00) | 0.00 | 0.00 | — | — | ||||||||||||||
| Consumer and other | 0.57 | 0.60 | 1.22 | 0.66 | 0.52 | ||||||||||||||
| Total loans, net of unearned income | 0.21 | % | 0.11 | % | 0.06 | % | 0.06 | % | 0.13 | % | |||||||||
| Year-end total loans | $ | 48,055,037 | $ | 42,131,831 | $ | 39,196,485 | $ | 34,789,104 | $ | 32,079,273 | |||||||||
| Allowance for loan losses as a percentage of loans at end of year | 0.76 | % | 0.82 | % | 0.69 | % | 0.71 | % | 1.00 | % | |||||||||
| Allowance for loan and unfunded loan-related commitment losses as a percentage of loans at end of year | 0.91 | 1.01 | 0.91 | 0.86 | 1.18 |
NM—Not Meaningful
The allowance for credit losses, as related to loans and lending-related commitments, is comprised of an allowance for loan losses, which is determined with respect to loans that we have originated, and an allowance for unfunded commitment losses. A separate allowance for held-to-maturity securities losses is measured related to such debt securities portfolio. Our allowance for unfunded commitment losses is determined with respect to funds that we have committed to lend but for which funds have not yet been disbursed and is computed using a methodology similar to that used to determine the allowance for loan losses. The allowance for unfunded lending-related commitments totaled $72.6 million as of December 31, 2024 compared to $83.0 million as of December 31, 2023.
| Column 1 | Column 2 |
|---|---|
| 84 |
Additions to the allowance for credit losses are charged to earnings through the provision for credit losses. Charge-offs represent the amount of loans that have been determined to be uncollectible during a given period, and are deducted from the allowance for credit losses, and recoveries represent the amount of collections received from loans that had previously been charged off, and are credited to the allowance for credit losses. See Note (5) “Allowance for Credit Losses” of the Consolidated Financial Statements presented under Item 8 of this report for further discussion of activity within the allowance for credit losses during the period and the relationship with respective loan balances for each loan category and the total loan portfolio.
How We Determine the Allowance for Credit Losses
The allowance for credit losses is measured on a collective or pooled basis by loans that share similar risk characteristics. If the loan no longer exhibits risk characteristics similar to that of a pool, typically due to credit deterioration of the related borrower, the Company analyzes the loan for purposes of individually assessing a specific allowance for credit loss as part of the Problem Loan Reporting system review. A separate reserve is collectively measured for loans continuing to share risk characteristics and, as a result, remaining in the pools. See Note (5) “Allowance for Credit Losses” of the Consolidated Financial Statements presented under Item 8 of this report for further discussion of the allowance for credit losses measurement process.
Collective Measurement
The allowance for credit losses is measured on a collective or pooled basis when similar risk characteristics exist, based upon the segmentation discussed above. The Company utilizes modeling methodologies that estimate lifetime credit loss rates on each pool. These methodologies include estimating the probability of default and loss given default on the commercial and commercial real estate segments, using the weighted-average remaining maturity methodology for the residential real estate, home equity, and consumer segments, and utilizing an assumption-based approach focusing on historical loss rates for the premium finance receivables segments. Historical credit loss history is adjusted for reasonable and supportable forecasts developed by the Company on a quantitative or qualitative basis and incorporates third party economic forecasts. Reasonable and supportable forecasts consider the macroeconomic factors that are most relevant to evaluating and predicting expected credit losses in the Company's financial assets. Currently, the Company utilizes an eight quarter forecast period using a single macroeconomic scenario provided by a third party and reviewed within the Company's governance structure. For periods beyond the ability to develop reasonable and supportable forecasts, the Company reverts to historical loss rates at an input level, straight-line over a four quarter reversion period. Expected credit losses are measured over the contractual term of the financial asset with consideration of expected prepayments. Expected extensions, renewals or modifications of the financial asset are considered when the expected extension, renewal or modification is contained within the existing agreement and is not unconditionally cancelable. The methodologies discussed above are applied to both current asset balances on the Company's Consolidated Statements of Condition and off-balance sheet commitments (i.e. unfunded lending-related commitments).
Individual Assessment
Loans with a credit risk rating of a 6 through 9 are reviewed on a monthly basis to determine if (a) an amount is deemed uncollectible (a charge-off) or (b) it is probable that the Company will be unable to collect amounts due in accordance with the original contractual terms of the loan. In cases in which collectability is not probable, the loan is considered to no longer exhibit shared risk characteristics of a pool and as a result, is individually assessed for allowance for credit losses measurement purposes. If a loan is individually assessed credit risk rating 8 or 9, the carrying amount of the loan is compared to the expected payments to be received, discounted at the loan’s original rate, or for foreclosure-probable and collateral dependent loans, to the fair value of the collateral less the estimated cost to sell, when appropriate under accounting rules. Any shortfall is recorded as a specific reserve within the allowance for credit losses.
Home Equity, Residential Real Estate and Consumer Loans
The determination of the appropriate allowance for credit losses for home equity, residential real estate and consumer loans differs from the process used for commercial and commercial real estate loans. These portfolios utilize the weighted-average remaining maturity (“WARM”) methodology. The WARM methodology is an assumption-based approach that utilizes historical loss and prepayment information as the basis to estimate prepayment and credit adjusted contractual cash flows. The Company considers a qualitative factor to adjust historical information for current conditions and reasonable and supportable forecasts. The same credit risk rating system and Problem Loan Reporting systems are used. The only significant difference is in how the credit risk ratings are assigned to these loans.
The home equity loan portfolio is reviewed on a loan by loan basis by analyzing current FICO and Bankruptcy scores of the borrowers, line availability, recent line usage, approaching maturity, and the aging status of the loan. Certain of these factors, or combination of these factors, may cause a portion of the credit risk ratings of home equity loans across all banks to be
| Column 1 | Column 2 |
|---|---|
| 85 |
downgraded. Similar to commercial and commercial real estate loans, once a home equity loan’s credit risk rating is downgraded to a 6 through 9, the Company’s Managed Asset Division reviews and advises the subsidiary banks as to collateral valuations and as to the ultimate resolution of the credits that deteriorate to a non-accrual status to minimize losses.
Residential real estate loans that are downgraded to a credit risk rating of 6 through 9 also enter the problem loan reporting system and have the underlying collateral evaluated by the Managed Assets Division.
Premium Finance Receivables
The determination of the appropriate allowance for credit losses for premium finance receivables is an assumption-based approach focusing on historical loss rates in the portfolio, adjusted qualitatively for current macroeconomic conditions and reasonable and supportable forecasts.
Methodology in Assessing Impairment and Charge-off Amounts
In determining the amount of reserves or charge-offs associated with collateral dependent loans, the Company values the loan generally by starting with a valuation obtained from an appraisal of the underlying collateral and then deducting estimated selling costs, if appropriate, to arrive at a net appraised value. We obtain the appraisals of the underlying collateral typically on an annual basis from one of a pre-approved list of independent, third party appraisal firms. Types of appraisal valuations include “as-is,” “as-complete,” “as-stabilized,” bulk, fair market, liquidation and “retail sellout” values.
In many cases, the Company simultaneously values the underlying collateral by marketing the property to market participants interested in purchasing properties of the same type. If the Company receives offers or indications of interest, we will analyze the price and review market conditions to assess whether in light of such information the appraised value overstates the likely price and that a lower price would be a better assessment of the market value of the property and would enable us to liquidate the collateral. Additionally, the Company takes into account the strength of any guarantees or other credit enhancements, and the ability of the borrower to provide value related to those guarantees in determining the ultimate charge-off or reserve associated with any individually assessed loans. Accordingly, the Company may charge-off a loan to a value below the net appraised value if it believes that an expeditious liquidation is desirable in the circumstance and it has legitimate offers or other indications of interest to support a value that is less than the net appraised value. Alternatively, the Company may carry a loan at a value that is in excess of the appraised value if the Company has a guarantee from a borrower or other credit enhancements that the Company believes has realizable value. In evaluating the strength of any guarantee, the Company evaluates the financial wherewithal of the guarantor, the guarantor’s reputation, and the guarantor’s willingness and desire to work with the Company. The Company then conducts a review of the strength of a guarantee on a frequency established as the circumstances and conditions of the borrower warrant.
In circumstances where the Company has received an appraisal but has no third party offers or indications of interest, the Company may enlist the input of realtors in the local market as to the highest valuation that the realtor believes would result in a liquidation of the property given a reasonable marketing period of approximately 90 days. To the extent that the realtors’ indication of market clearing price under such scenario is less than the net appraised valuation, the Company may take a charge-off on the loan to a valuation that is less than the net appraised valuation.
The Company may also charge-off a loan below the net appraised valuation if the Company holds a junior mortgage position in a piece of collateral whereby the risk to acquiring control of the property through the purchase of the senior mortgage position is deemed to potentially increase the risk of loss upon liquidation due to the amount of time to ultimately market the property and the volatile market conditions. In such cases, the Company may abandon its junior mortgage and charge-off the loan balance in full.
In other cases, the Company may allow the borrower to conduct a “short sale,” which is a sale where the Company allows the borrower to sell the property at a value less than the amount of the loan. Many times, it is possible for the current owner to receive a better price than if the property is marketed by a financial institution which the market place perceives to have a greater desire to liquidate the property at a lower price. To the extent that we allow a short sale at a price below the value indicated by an appraisal, we may take a charge-off beyond the value that an appraisal would have indicated.
Other market conditions may require a reserve to bring the carrying value of the loan below the net appraised valuation such as litigation surrounding the borrower and/or property securing our loan or other market conditions impacting the value of the collateral.
| Column 1 | Column 2 |
|---|---|
| 86 |
Having determined the net value based on the factors such as those noted above and compared that value to the book value of the loan, the Company arrives at a charge-off amount or a specific reserve included in the allowance for credit losses. In summary, for collateral dependent loans, appraisals are used as the fair value starting point in the estimate of net value. Estimated costs to sell are deducted from the appraised value, when appropriate under current accounting rules, to arrive at the net appraised value. Although an external appraisal is the primary source of valuation utilized for charge-offs on collateral dependent loans, alternative sources of valuation may become available between appraisal dates. As a result, we may utilize values obtained through these alternative sources, which include purchase and sale agreements, legitimate indications of interest, negotiated short sales, realtor price opinions, sale of the note or support from guarantors, as the basis for charge-offs. These alternative sources of value are used only if deemed to be more representative of value based on updated information regarding collateral resolution. In addition, if an appraisal is not deemed current, a discount to appraised value may be utilized. Any adjustments from appraised value to net value are detailed and justified in an impairment analysis, which is reviewed and approved by the Company’s Managed Assets Division.
Potential Problem Loans
Management believes that any loan where there are serious doubts as to the ability of such borrowers to comply with the present loan repayment terms should be identified as a non-performing loan and should be included in the disclosure of “Past Due Loans and Non-Performing Assets.” At end of the periods presented in this Annual Report on Form 10-K, the Company had no potential problem loans not already identified as non-performing.
Other Real Estate Owned
In certain circumstances, the Company is required to take action against the real estate collateral of specific loans. The Company uses foreclosure only as a last resort for dealing with borrowers experiencing financial hardships. The Company employs extensive contact and restructuring procedures to attempt to find other solutions for our borrowers. The tables below present a summary of other real estate owned and show the activity for the respective periods and the balance for each property type:
| Years Ended | |||||||
|---|---|---|---|---|---|---|---|
| (In thousands) | December 31, | December 31, | |||||
| 2024 | 2023 | ||||||
| Balance at beginning of period | $ | 13,309 | $ | 9,900 | |||
| Disposal/resolved | (20,026) | (5,051) | |||||
| Transfers in at fair value, less costs to sell | 30,040 | 8,564 | |||||
| Fair value adjustments | (207) | (104) | |||||
| Balance at period end | $ | 23,116 | $ | 13,309 |
| Period End | |||||||
|---|---|---|---|---|---|---|---|
| (In thousands) | December 31, | December 31, | |||||
| 2024 | 2023 | ||||||
| Residential real estate | $ | — | $ | 720 | |||
| Commercial real estate | 23,116 | 12,589 | |||||
| Total | $ | 23,116 | $ | 13,309 |
Deposits and Other Funding Sources
Total deposits at December 31, 2024, were $52.5 billion, increasing $7.1 billion, or 16%, compared to the $45.4 billion at December 31, 2023. Average deposit balances in 2024 were $47.7 billion, reflecting an increase of $4.5 billion, or 10%, compared to the average balances in 2023.
The increase in year end and average deposits in 2024 over 2023 is primarily attributable to the Company's increased marketing efforts during 2024 to retain and attract deposits to support continued loan growth, the Macatawa acquisition, and due to the diversity of our deposit base. The Company has experienced a change in the mix of deposits as non-interest bearing deposits have migrated to interest-bearing products as rates paid on deposits increased substantially in 2023 due to the rise in market
| Column 1 | Column 2 |
|---|---|
| 87 |
rates. Average non-interest bearing deposits decreased $806.5 million, or 7% in 2024 compared to 2023, with period end balances ending at 22% of total deposits at December 31, 2024, compared to 23% at December 31, 2023.
The following table presents the composition of average deposits by product category for each of the last three years:
| Years Ended December 31, | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | |||||||||||||||||||
| (Dollars in thousands) | Balance | Percent | Balance | Percent | Balance | Percent | |||||||||||||||
| Non-interest bearing deposits | $ | 10,212,088 | 22 | % | $ | 11,018,596 | 25 | % | $ | 13,667,879 | 32 | % | |||||||||
| NOW and interest-bearing demand deposits | 5,360,630 | 11 | 5,626,277 | 13 | 5,355,077 | 13 | |||||||||||||||
| Wealth management deposits | 1,458,404 | 3 | 1,730,523 | 4 | 2,827,497 | 7 | |||||||||||||||
| Money market accounts | 15,946,363 | 33 | 13,665,248 | 32 | 12,254,159 | 29 | |||||||||||||||
| Savings accounts | 6,015,085 | 13 | 5,299,205 | 12 | 4,014,166 | 10 | |||||||||||||||
| Time certificates of deposit | 8,753,848 | 18 | 5,952,537 | 14 | 3,812,148 | 9 | |||||||||||||||
| Total average deposits | $ | 47,746,418 | 100 | % | $ | 43,292,386 | 100 | % | $ | 41,930,926 | 100 | % |
Wealth management deposits are funds from the brokerage customers of Wintrust Investments, CDEC and trust and asset management customers of the Company which have been placed into deposit accounts of the banks (“wealth management deposits” in the table above). Wealth management deposits consist primarily of money market accounts. Consistent with reasonable interest rate risk parameters, these funds have generally been invested in loan production of the banks as well as other investments suitable for banks.
Other Funding Sources. Although deposits are the Company’s primary source of funding its interest-earning assets, the Company’s ability to manage the types and terms of deposits is somewhat limited by customer preferences and market competition. As a result, in addition to deposits and the issuance of equity securities and the retention of earnings, the Company uses several other funding sources to support its growth. These sources include FHLB advances, notes payable, short-term borrowings, secured borrowings, subordinated debt, and junior subordinated debentures. The Company evaluates the terms and unique characteristics of each source, as well as its asset-liability management position, in determining the use of such funding sources.
The Company had approximately $18.9 billion of uninsured deposits as of December 31, 2024, of which $3.1 billion were fully collateralized deposits. The net position of $15.8 billion of uninsured and uncollateralized deposits represents approximately 30% of total deposits as of December 31, 2024. The Company had total liquidity sources, including cash and collateralized funding sources of $17.4 billion or approximately 110% of uninsured and uncollateralized deposits as of December 31, 2024.
The following table sets forth, by category, the composition of the average balances of other funding sources for the periods presented:
| Years Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | |||||||||||||
| Average | Percent | Average | Percent | |||||||||||
| (Dollars in thousands) | Balance | of Total | Balance | of Total | ||||||||||
| Federal Home Loan Bank advances | $ | 3,042,052 | 72 | % | $ | 2,316,722 | 64 | % | ||||||
| Subordinated notes | 360,802 | 8 | 437,604 | 12 | ||||||||||
| Notes payable | 160,396 | 4 | 188,900 | 5 | ||||||||||
| Short-term borrowings | 6,207 | 0 | 17,893 | 0 | ||||||||||
| Secured borrowings | 379,194 | 9 | 363,173 | 10 | ||||||||||
| Other | 58,071 | 1 | 60,149 | 2 | ||||||||||
| Total other borrowings | 603,868 | 14 | 630,115 | 17 | ||||||||||
| Junior subordinated debentures | 253,566 | 6 | 253,566 | 7 | ||||||||||
| Total other funding sources | $ | 4,260,288 | 100 | % | $ | 3,638,007 | 100 | % |
FHLB advances provide the banks with access to fixed-rate funds which are useful in mitigating interest rate risk and achieving an acceptable interest rate spread on fixed-rate loans or securities. FHLB advances to the banks outstanding balance totaled $3.2 billion at December 31, 2024 and $2.3 billion at December 31, 2023. See Note (11) “Federal Home Loan Bank Advances” to the Consolidated Financial Statements in Item 8 for further discussion of the terms of these advances.
| Column 1 | Column 2 |
|---|---|
| 88 |
Notes payable balances represent the balances on a credit agreement (as amended, the “Credit Agreement”) with certain unaffiliated banks. The Credit Agreement consists of a $200.0 million term loan facility and a $100.0 million revolving credit facility. As of December 31, 2024, the outstanding principal balance under the term loan facility was $142.8 million and there was no outstanding principal balance under the revolving credit facility. See Note (13) “Other Borrowings” to the Consolidated Financial Statements in Item 8 for further discussion of notes payable.
Short-term borrowings include securities sold under repurchase agreements of customer sweep accounts in connection with master repurchase agreements at the banks. At December 31, 2024, the Company had none of these types of borrowings compared to $13.4 million at December 31, 2023. This funding category typically fluctuates based on customer preferences and daily liquidity needs of the banks, their customers and the banks’ operating subsidiaries. See Note (13) “Other Borrowings” to the Consolidated Financial Statements in Item 8 for further discussion of these borrowings.
The balance of secured borrowings primarily represents a third party Canadian transaction (“Canadian Secured Borrowing”). Under the Canadian Secured Borrowing, the Company, through its subsidiary, FIFC Canada, sells an undivided co-ownership interest in all receivables owed to FIFC Canada to an unrelated third party in exchange for cash payments pursuant to a receivables purchase agreement (“Receivables Purchase Agreement”). See Note (13) “Other Borrowings” to the Consolidated Financial Statements in Item 8 for further discussion of these secured borrowings under this agreement. At December 31, 2024 and 2023, the translated balance of the secured borrowings totaled $323.2 million and $392.5 million, respectively.
Other borrowings at December 31, 2024 represent a fixed-rate promissory note (“Fixed-Rate Promissory Note”) issued by the Company in June 2017. Amendments to the Fixed-Rate Promissory Note since issuance increased the principal amount to $66.4 million, reduced the interest rate to 1.70%, and extended the maturity date to March 31, 2025. The Fixed-Rate Promissory Note relates to and is secured by three office buildings owned by the Company. At December 31, 2024 and 2023, the Fixed-Rate Promissory Note had a balance of $57.1 million and $59.2 million, respectively. See Note (13) “Other Borrowings” to the Consolidated Financial Statements in Item 8 for further discussion of these borrowings.
At December 31, 2024 and 2023, subordinated notes totaled $298.3 million and $437.9 million, respectively. During 2019, the Company issued $300.0 million of subordinated notes receiving $296.7 million in proceeds, net of underwriting discount. The notes have a stated interest rate of 4.85% and mature in June 2029. In the second quarter of 2024, the Company repaid the $140.0 million of subordinated notes issued in 2014. The notes had a stated interest rate of 5.00% and matured in June 2024. See Note (12) “Subordinated Notes” to the Consolidated Financial Statements in Item 8 for further discussion.
The Company had $253.6 million of junior subordinated debentures outstanding as of December 31, 2024 and 2023. The amounts reflected on the balance sheet represent the junior subordinated debentures issued to eleven trusts by the Company and equal the amount of the preferred and common securities issued by the trusts. See Note (14) “Junior Subordinated Debentures” to the Consolidated Financial Statements in Item 8 for further discussion of the Company’s junior subordinated debentures. Starting in 2016, none of the junior subordinated debentures qualified as Tier 1 regulatory capital of the Company resulting in $245.5 million of the junior subordinated debentures, net of common securities, being included in the Company’s Tier 2 regulatory capital as of December 31, 2024.
Shareholders’ Equity. Total shareholders’ equity was $6.3 billion at December 31, 2024, an increase of $944.8 million from the December 31, 2023 total of $5.4 billion. The increase in 2024 was primarily a result of net income of $695.0 million, common stock issued for acquisition of Macatawa Bank Corporation of $499.2 million, and $38.1 million of stock-based compensation costs credited to surplus. These increases to total shareholders’ equity were partially offset by $78.9 million in net unrealized losses from investment securities, net of tax, $43.3 million of net unrealized losses on cash flow hedges, net of tax, $24.9 million of foreign currency translation adjustments, net of tax, common stock dividends of $115.3 million and preferred stock dividends of $28.0 million. See Note (23) “Shareholders’ Equity” to the Consolidated Financial Statements in Item 8 for further discussion of shareholders’ equity.
Liquidity and Capital Resources
The Company and the banks are subject to various regulatory capital requirements established by the federal banking agencies that take into account risk attributable to balance sheet and off-balance sheet activities. Failure to meet minimum capital requirements can initiate certain mandatory — and possibly discretionary — actions by regulators, that if undertaken could have a direct material effect on the Company’s financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Company and the banks must meet specific capital guidelines that involve quantitative measures of the Company’s assets, liabilities, and certain off-balance sheet items as calculated under regulatory accounting practices. The Federal Reserve’s capital guidelines require bank holding companies to maintain a minimum ratio of
| Column 1 | Column 2 |
|---|---|
| 89 |
qualifying total capital to risk-weighted assets of 8.0%, of which at least 4.5% must be in the form of Common Equity Tier 1 capital and 6.0% must be in the form of Tier 1 capital. The Federal Reserve also requires a minimum leverage ratio of Tier 1 capital to total assets of greater than 4.0%. In addition, the Federal Reserve continues to consider the Tier 1 leverage ratio in evaluating proposals for expansion or new activities.
The following table summarizes the capital guidelines for bank holding companies as of December 31, 2024, as well as certain ratios relating to the Company’s equity and assets as of December 31, 2024, 2023 and 2022:
| Minimum Ratios | Minimum Ratio + Capital Conservation Buffer (1) | Minimum WellCapitalizedRatios (2) | 2024 | 2023 | 2022 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tier 1 Leverage Ratio | 4.0 | % | N/A | N/A | 9.4 | % | 9.3 | % | 8.8 | % | |||||||
| Risk-based capital ratios: | |||||||||||||||||
| Tier 1 Capital Ratio | 6.0 | 8.50 | 6.0 | 10.7 | 10.3 | 10.0 | |||||||||||
| Common equity tier 1 capital ratio | 4.5 | 7.00 | N/A | 9.9 | 9.4 | 9.1 | |||||||||||
| Total capital ratio | 8.0 | 10.50 | 10.0 | 12.3 | 12.1 | 11.9 | |||||||||||
| Other ratios: | |||||||||||||||||
| Total average equity to total average assets | N/A | N/A | N/A | 9.8 | 9.4 | 9.2 | |||||||||||
| Dividend payout ratio | N/A | N/A | N/A | 17.5 | 16.7 | 17.0 |
(1)Reflects the Capital Conservation Buffer of 2.50%.
(2)Reflects the well-capitalized standard applicable to the Company for purposes of the Federal Reserve’s Regulation Y. The Federal Reserve has not yet revised the well-capitalized standard for BHCs to reflect the higher capital requirements imposed under the U.S. Basel III Rule or to add Common Equity Tier 1 capital ratio and Tier 1 leverage ratio requirements to this standard. As a result, the Common Equity Tier 1 capital ratio and Tier 1 leverage ratio are denoted as “N/A” in this column. If the Federal Reserve were to apply the same or a very similar well-capitalized standard to BHCs as the standard applicable to our subsidiary banks, the Company’s capital ratios as of December 31, 2024 would exceed such revised well-capitalized standard.
As reflected in the table, each of the Company’s capital ratios at December 31, 2024, exceeded the well-capitalized ratios established by the Federal Reserve. Management is committed to maintaining the Company’s capital levels above the “Well Capitalized” levels established by the Federal Reserve for bank holding companies. Refer to Note (19) “Regulatory Matters” to the Consolidated Financial Statements in Item 8 for further information on the capital positions of the banks.
The Company’s principal sources of funds at the holding company level are dividends from its subsidiaries, borrowings under its loan agreement with unaffiliated banks and proceeds from the issuances of subordinated debt and additional equity. Refer to Notes (12), (13), (14) and (23) to the Consolidated Financial Statements in Item 8 for further information on the Company’s subordinated notes, other borrowings, junior subordinated debentures and shareholders’ equity, respectively.
In January, April, July and October of 2024 and 2023, Wintrust declared a quarterly cash dividend of $0.41 per share and $429.69 per share of Series D and Series E Preferred Stock, respectively.
The payment of common stock dividends is also subject to statutory restrictions and restrictions arising under the terms of the Company’s Series D and Series E Preferred Stock, the Company’s trust preferred securities offerings units and under certain financial covenants in the Company’s revolving and term credit facilities. Under the terms of these separate revolving and term credit facilities, the Company is prohibited from paying dividends on any equity interests, including its common stock and preferred stock, if such payments would cause the Company to be in default under its facilities or exceed a certain threshold. In January, April, July and October of 2024, Wintrust declared a quarterly cash dividend of $0.45 per common share. In January, April, July and October of 2023, Wintrust declared a quarterly cash dividend of $0.40 per common share. In January of 2025, Wintrust declared a quarterly cash dividend of $0.50 per common share. Taking into account the limitations on the payment of dividends, the final determination of timing, amount and payment of dividends is at the discretion of the Company’s Board of Directors and will depend on the Company’s earnings, financial condition, capital requirements and other relevant factors.
In June 2022, the Company sold a total of 3,450,000 shares of its common stock through a public offering. Net proceeds to the Company totaled approximately $285.7 million, net of estimated issuance costs.
Banking laws impose restrictions upon the amount of dividends that can be paid to the holding company by the banks. Based on these laws, the banks could, subject to minimum capital requirements, declare dividends to the Company without obtaining
| Column 1 | Column 2 |
|---|---|
| 90 |
regulatory approval in an amount not exceeding (a) undivided profits, and (b) the amount of net income reduced by dividends paid for the current and prior two years.
Since the banks are required to maintain their capital at the well-capitalized level (due to the Company being a financial holding company), funds otherwise available as dividends from the banks are limited to the amount that would not reduce any of the banks’ capital ratios below the well-capitalized level. During 2024, 2023 and 2022, the subsidiaries paid $475.0 million, $360.0 million and $52.0 million, respectively, in dividends to the Company. As of December 31, 2024, subject to minimum capital requirements at the banks, approximately $932.5 million was available as dividends from the banks without prior regulatory approval and without compromising the banks’ well-capitalized positions.
Liquidity management at the banks involves planning to meet anticipated funding needs at a reasonable cost. Liquidity management is guided by policies, formulated and monitored by the Company’s senior management and each Bank’s asset/liability committee, which take into account the marketability of assets, the sources and stability of funding and the level of unfunded commitments. The banks’ principal sources of funds are deposits, short-term borrowings and capital contributions from the holding company. In addition, the banks are eligible to borrow under FHLB advances and at the FRB Discount Window, another source of liquidity.
In accordance with the liquidity management noted above, deposit growth and increases in borrowings from various sources have resulted in accumulating liquidity assets in recent periods. In 2024, we managed our liquid assets to ensure that we have the balance sheet strength to serve our clients. As a result, the Company believes that it has sufficient funds and access to funds to meet its working capital and other needs. The Company will continue to prudently evaluate liquidity sources, including the management of availability with the FHLB and FRB and utilization of the revolving credit facility with unaffiliated banks.
Core deposits are the most stable source of liquidity for community banks due to the nature of long-term relationships generally established with depositors and the security of deposit insurance provided by the FDIC. Core deposits are generally defined in the industry as total deposits less time deposits with balances greater than $100,000. Due to the affluent nature of many of the communities that the Company serves, management believes that many of its time deposits with balances in excess of $100,000 are also a stable source of funds. Currently, standard deposit insurance coverage is $250,000 per depositor per insured bank, for each account ownership category.
While the Company obtains a portion of its total deposits through brokered deposits, the Company does so primarily as an asset-liability management tool to assist in the management of interest rate risk, and the Company does not consider brokered deposits to be a vital component of its current liquidity resources. Historically, brokered deposits have represented a small component of the Company’s total deposits outstanding, as set forth in the table below:
| December 31, | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2024 | 2023 | 2022 | 2021 | 2020 | ||||||||||||||
| Total deposits | $ | 52,512,349 | $ | 45,397,170 | $ | 42,902,544 | $ | 42,095,585 | $ | 37,092,651 | |||||||||
| Brokered Deposits (1) | 3,598,102 | 4,216,718 | 3,174,093 | 1,591,083 | 1,843,227 | ||||||||||||||
| Brokered deposits as a percentage of total deposits (1) | 6.9 | % | 9.3 | % | 7.4 | % | 3.8 | % | 5.0 | % |
(1)Brokered Deposits include certificates of deposit obtained through deposit brokers, deposits received through the Certificate of Deposit Account Registry Program, as well as wealth management deposits of brokerage customers from unaffiliated companies which have been placed into deposit accounts of the banks.
The Company’s banks routinely accept deposits from a variety of municipal entities. Typically, these municipal entities require that banks pledge marketable securities to collateralize these public deposits. At December 31, 2024 and 2023, the banks had approximately $6.9 billion of securities collateralizing public deposits and other liquidity sources. Public deposits requiring pledged assets are not considered to be core deposits, however they provide the Company with a reliable, lower cost, short-term funding source than what is available through many other wholesale alternatives.
Other than as discussed in this section, the Company is not aware of any known trends, commitments, events, regulatory recommendations or uncertainties that would have any material adverse effect on the Company’s capital resources, operations or liquidity.
| Column 1 | Column 2 |
|---|---|
| 91 |
CONTRACTUAL OBLIGATIONS, OFF-BALANCE SHEET COMMITMENTS AND CONTINGENT LIABILITIES
The Company has various financial obligations, including contractual obligations and commitments, that may require future cash payments.
Contractual Obligations. Our significant contractual obligations with third parties primarily consist of deposit liabilities and other sources of funding for our businesses, including FHLB advances, subordinated debt, other debt borrowings and junior subordinated debentures. These debt obligations have fixed and determinable contractual repayment dates specific to each type of instrument. Deposit liabilities are primarily due on-demand, with certain time deposits due based on contractual maturities that may exceed one year. Repayment of debt obligations, including junior subordinated debentures, vary based on terms of the underlying debt instrument, with certain debt instruments requiring full repayment of the debt at the respective maturity date and other debt instruments requiring periodic partial repayment over the entire term of the debt instrument. Further information on these debt obligations is included in Notes (10) “Deposits” through (14) “Junior Subordinated Debentures” of the Consolidated Financial Statements in Item 8 of this report.
The Company enters into various leasing arrangements with contractual obligations to pay for use of specified assets over a specific period of time. These leased assets primarily related to certain banking facilities as well as specific signage related to sponsorships and other agreements, and certain automatic teller machines and other equipment. Payments under these obligations are primarily made on a monthly basis. Further information on these lease obligations is included in Note (16) “Lease Commitments” of the Consolidated Financial Statements in Item 8 of this report.
The Company’s other purchase obligations relate to certain contractual cash obligations for acquisition-related contingent costs, marketing obligations and services related to the construction of facilities, data processing and the outsourcing of certain operational activities. In 2024, the Company continued to significantly invest in technology, including enhancements to our customer’s digital experience, and it is subject to additional contractual purchase obligations in furtherance of these efforts.
The Company also enters into derivative contracts under which the Company is required to either receive cash from or pay cash to counterparties depending on changes in interest rates. Derivative contracts are carried at fair value representing the net present value of expected future cash receipts or payments based on market rates as of the balance sheet date. Further information on derivative contracts is included in Note (21) “Derivative Financial Instruments” of the Consolidated Financial Statements in Item 8 of this report.
Commitments. The following table presents a summary of the amounts and expected maturities of significant commitments as of December 31, 2024. Further information on these commitments is included in Note (20) “Commitments and Contingencies” of the Consolidated Financial Statements in Item 8 of this report.
| (In thousands) | One year or less | From one to three years | From three to five years | Over five years | Total | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commitment type: | |||||||||||||||||||
| Commercial, commercial real estate and construction | $ | 6,159,670 | $ | 3,797,836 | $ | 1,192,951 | $ | 379,005 | $ | 11,529,462 | |||||||||
| Residential real estate | 361,342 | — | — | — | 361,342 | ||||||||||||||
| Revolving home equity lines of credit | 999,063 | — | — | — | 999,063 | ||||||||||||||
| Letters of credit | 382,809 | 53,650 | 66,708 | 260 | 503,427 | ||||||||||||||
| Commitments to sell mortgage loans | 377,544 | — | — | — | 377,544 |
Our remaining commitment to fund community investments totaled $94.1 million, which includes future cash outlays for the construction and development of properties for low-income housing, support for small businesses, and historic tax credit projects that qualify for CRA purposes. These commitments are not included in the commitments table above, as the timing and amounts are based upon the financing arrangements provided in each project’s partnership or operating agreement and could change due to variances in the construction schedule, project revisions, or the cancellation of the project.
Contingencies. The Company enters into residential mortgage loan sale agreements with investors in the normal course of business. These agreements usually require certain representations concerning credit information, loan documentation, collateral and insurability. On occasion, investors have requested the Company to indemnify them against losses on certain loans or to repurchase loans which the investors believe do not comply with applicable representations. Upon completion of its own investigation, the Company generally repurchases or provides indemnification on certain loans. Indemnification requests
| Column 1 | Column 2 |
|---|---|
| 92 |
are generally received within two years subsequent to sale. Management maintains a liability for estimated losses on loans expected to be repurchased or on which indemnification is expected to be provided and regularly evaluates the adequacy of this recourse liability based on trends in repurchase and indemnification requests, actual loss experience, known and inherent risks in the loans, and current economic conditions. At December 31, 2024, the liability for estimated losses on repurchase and indemnification was approximately $188,000 and was included in other liabilities on the balance sheet.
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. 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, plans to form additional de novo banks or branch offices, and management’s long-term performance goals, as well as statements relating to the anticipated effects on the Company’s 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 and uncertainties, including those discussed in the Risk Factors and summary thereof disclosed under Item 1A of this Annual Report on 10-K and in any of the Company’s subsequent SEC filings.
Therefore, there can be no assurances that future actual results will correspond to any 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 this Annual Report on Form 10-K. Persons are advised, however, to consult further disclosures management makes on related subjects in its reports filed with the SEC and in its press releases.
FY 2023 10-K MD&A
SEC filing source: 0001015328-24-000083.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion highlights the significant factors affecting the operations and financial condition of Wintrust for the three years ended December 31, 2023. The detailed financial discussion focuses on 2023 results compared to 2022. This discussion and analysis should be read in conjunction with the Company’s Consolidated Financial Statements and Notes thereto within this Annual Report on Form 10-K.
For a discussion of 2022 results compared to 2021, refer to Part II, Item 7, “Management's Discussion and Analysis of Financial Condition and Results of Operations” of the Wintrust Annual Report on Form 10-K for the year ended December 31, 2022 filed on February 28, 2023.
OPERATING SUMMARY
Wintrust’s key measures of profitability and balance sheet changes are shown in the following table:
| Years Ended December 31, | Percentage (%) or Basis Point (bp) Change | Percentage (%) or Basis Point (bp) Change | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands, except per share data) | 2023 | 2022 | 2021 | 2022 to 2023 | 2021 to 2022 | |||||||||||||
| Net income | $ | 622,626 | $ | 509,682 | $ | 466,151 | 22 | % | 9 | % | ||||||||
| Pre-tax income, excluding provision for credit losses (non-GAAP) (1) | 959,471 | 779,144 | 578,533 | 23 | 35 | |||||||||||||
| Net income per common share — Diluted | 9.58 | 8.02 | 7.58 | 19 | 6 | |||||||||||||
| Net revenue (2) | 2,271,970 | 1,956,415 | 1,711,077 | 16 | 14 | |||||||||||||
| Net interest income | 1,837,864 | 1,495,362 | 1,124,957 | 23 | 33 | |||||||||||||
| Net interest margin | 3.66 | % | 3.15 | % | 2.57 | % | 51 | bp | 58 | bp | ||||||||
| Net interest margin - fully taxable-equivalent (non-GAAP) (1) | 3.68 | 3.17 | 2.58 | 51 | 59 | |||||||||||||
| Net overhead ratio (3) | 1.64 | 1.42 | 1.17 | 22 | 25 | |||||||||||||
| Non-interest income to average assets | 0.81 | 0.91 | 1.25 | (10) | (34) | |||||||||||||
| Non-interest expense to average assets | 2.45 | 2.33 | 2.42 | 12 | (9) | |||||||||||||
| Return on average assets | 1.16 | 1.01 | 1.00 | 15 | 1 | |||||||||||||
| Return on average common equity | 12.90 | 11.41 | 11.27 | 149 | 14 | |||||||||||||
| Return on average tangible common equity (non-GAAP) (1) | 15.23 | 13.73 | 13.83 | 150 | (10) | |||||||||||||
| At end of period | ||||||||||||||||||
| Total assets | $ | 56,259,934 | $ | 52,949,649 | $ | 50,142,143 | 6 | % | 6 | % | ||||||||
| Total loans, excluding loans held-for-sale | 42,131,831 | 39,196,485 | 34,789,104 | 7 | 13 | |||||||||||||
| Total deposits | 45,397,170 | 42,902,544 | 42,095,585 | 6 | 2 | |||||||||||||
| Total shareholders’ equity | 5,399,526 | 4,796,838 | 4,498,688 | 13 | 7 | |||||||||||||
| Average loans to average deposits ratio | 93.1 | % | 87.5 | % | 84.7 | % | 560 | bp | 280 | bp | ||||||||
| Book value per common share (1) | $ | 81.43 | $ | 72.12 | $ | 71.62 | 13 | % | 1 | % | ||||||||
| Tangible book value per common share (non-GAAP) (1) | 70.33 | 61.00 | 59.64 | 15 | 2 | |||||||||||||
| Common equity to assets ratio (1) | 8.9 | % | 8.3 | % | 8.1 | % | 60 | bp | 20 | bp | ||||||||
| Tangible common equity ratio (non-GAAP) (1) | 7.7 | 7.1 | 6.9 | 60 | 20 | |||||||||||||
| Market price per common share | $ | 92.75 | $ | 84.52 | $ | 90.82 | 10 | % | (7) | % | ||||||||
| Allowance for loan and unfunded lending-related commitment losses to total loans | 1.01 | % | 0.91 | % | 0.86 | % | 10 | bp | 5 | bp | ||||||||
| Non-performing loans to total loans | 0.33 | 0.26 | 0.21 | 7 | 5 |
(1)See “Non-GAAP Financial Measures/Ratios” for additional information on this performance measure/ratio.
(2)Net revenue is net interest income plus non-interest income.
(3)The net overhead ratio is calculated by netting total non-interest expense and total non-interest income and dividing by that period’s total average assets. A lower ratio indicates a higher degree of efficiency.
Please refer to the Consolidated Results of Operations section later in this discussion for an analysis of the Company’s operations for the past three years.
| Column 1 | Column 2 |
|---|---|
| 49 |
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 and pre-tax income, excluding provision for credit losses. 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 (“FTE”) 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 FTE 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 as a useful measurement of the Company’s core net income.
| Column 1 | Column 2 |
|---|---|
| 50 |
The following table presents a reconciliation of certain non-GAAP performance measures and ratios used by the Company to evaluate and measure the Company’s performance to the most directly comparable GAAP financial measures for the last three years.
| Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars and shares in thousands, except per share data) | 2023 | 2022 | 2021 | ||||||||
| Reconciliation of Non-GAAP Net Interest Margin and Efficiency Ratio: | |||||||||||
| (A) Interest Income (GAAP) | $ | 2,893,114 | $ | 1,747,443 | $ | 1,275,484 | |||||
| Taxable-equivalent adjustment: | |||||||||||
| -Loans | 7,827 | 3,619 | 1,627 | ||||||||
| -Liquidity management assets | 2,249 | 1,977 | 1,972 | ||||||||
| -Other earning assets | 10 | 5 | 2 | ||||||||
| (B) Interest Income (non-GAAP) | $ | 2,903,200 | $ | 1,753,044 | $ | 1,279,085 | |||||
| (C) Interest Expense (GAAP) | 1,055,250 | 252,081 | 150,527 | ||||||||
| (D) Net Interest Income (GAAP) (A minus C) | 1,837,864 | 1,495,362 | 1,124,957 | ||||||||
| (E) Net interest Income, fully taxable-equivalent (non-GAAP) (B minus C) | 1,847,950 | 1,500,963 | 1,128,558 | ||||||||
| Net interest margin (GAAP) | 3.66 | % | 3.15 | % | 2.57 | % | |||||
| Net interest margin, fully taxable-equivalent (non-GAAP) | 3.68 | 3.17 | 2.58 | ||||||||
| (F) Non-interest income | $ | 434,106 | $ | 461,053 | $ | 586,120 | |||||
| (G) Losses on investment securities, net | 1,525 | (20,427) | (1,059) | ||||||||
| (H) Non-interest expense | 1,312,499 | 1,177,271 | 1,132,544 | ||||||||
| Efficiency ratio (H/(D+F-G)) | 57.81 | % | 59.55 | % | 66.15 | % | |||||
| Efficiency ratio (non-GAAP) (H/(E+F-G)) | 57.55 | 59.38 | 66.01 | ||||||||
| Reconciliation of Non-GAAP Tangible Common Equity Ratio: | |||||||||||
| Total shareholders’ equity (GAAP) | $ | 5,399,526 | $ | 4,796,838 | $ | 4,498,688 | |||||
| Less: Non-convertible preferred stock (GAAP) | (412,500) | (412,500) | (412,500) | ||||||||
| Less: Acquisition-related intangible assets (GAAP) | (679,561) | (675,710) | (683,456) | ||||||||
| (I) Total tangible common shareholders’ equity (non-GAAP) | $ | 4,307,465 | $ | 3,708,628 | $ | 3,402,732 | |||||
| (J) Total assets (GAAP) | $ | 56,259,934 | $ | 52,949,649 | $ | 50,142,143 | |||||
| Less: Acquisition-related intangible assets (GAAP) | (679,561) | (675,710) | (683,456) | ||||||||
| (K) Total tangible assets (non-GAAP) | $ | 55,580,373 | $ | 52,273,939 | $ | 49,458,687 | |||||
| Common equity to assets ratio (GAAP) (L/J) | 8.9 | % | 8.3 | % | 8.1 | % | |||||
| Tangible common equity ratio (non-GAAP) (I/K) | 7.7 | 7.1 | 6.9 | ||||||||
| Reconciliation of Non-GAAP Tangible Book Value per Common Share: | |||||||||||
| Total shareholders’ equity (GAAP) | $ | 5,399,526 | $ | 4,796,838 | $ | 4,498,688 | |||||
| Less: Non-convertible preferred stock (GAAP) | (412,500) | (412,500) | (412,500) | ||||||||
| (L) Total common equity | $ | 4,987,026 | $ | 4,384,338 | $ | 4,086,188 | |||||
| (M) Actual common shares outstanding | 61,244 | 60,794 | 57,054 | ||||||||
| Book value per common share (L/M) | $ | 81.43 | $ | 72.12 | $ | 71.62 | |||||
| Tangible book value per common share (Non-GAAP) (I/M) | 70.33 | 61.00 | 59.64 | ||||||||
| Reconciliation of Non-GAAP Return on Average Tangible Common Equity: | |||||||||||
| (N) Net income applicable to common shares | $ | 594,662 | $ | 481,718 | $ | 438,187 | |||||
| Add: Acquisition-related intangible asset amortization | 5,498 | 6,116 | 7,734 | ||||||||
| Less: Tax effect of acquisition-related intangible asset amortization | (1,446) | (1,664) | (2,080) | ||||||||
| After-tax acquisition-related intangible asset amortization | 4,052 | 4,452 | 5,654 | ||||||||
| (O) Tangible net income applicable to common shares (non-GAAP) | $ | 598,714 | $ | 486,170 | $ | 443,841 | |||||
| Total average shareholders’ equity | $ | 5,023,153 | $ | 4,634,224 | $ | 4,300,742 | |||||
| Less: Average preferred stock | (412,500) | (412,500) | (412,500) | ||||||||
| (P) Total average common shareholders’ equity | $ | 4,610,653 | $ | 4,221,724 | $ | 3,888,242 | |||||
| Less: Average acquisition-related intangible assets | (679,802) | (679,735) | (678,739) | ||||||||
| (Q) Total average tangible common shareholders’ equity (non-GAAP) | $ | 3,930,851 | $ | 3,541,989 | $ | 3,209,503 | |||||
| Return on average common equity (N/P) | 12.90 | % | 11.41 | % | 11.27 | % | |||||
| Return on average tangible common equity (non-GAAP) (O/Q) | 15.23 | 13.73 | 13.83 | ||||||||
| Reconciliation of Non-GAAP Pre-Tax, Pre-Provision Income: | |||||||||||
| Income before taxes | $ | 845,081 | $ | 700,555 | $ | 637,796 | |||||
| Add: Provision for credit losses | 114,390 | 78,589 | (59,263) | ||||||||
| Pre-tax income, excluding provision for credit losses (non-GAAP) | $ | 959,471 | $ | 779,144 | $ | 578,533 |
| Column 1 | Column 2 |
|---|---|
| 51 |
OVERVIEW AND STRATEGY
2023 Highlights
The Company recorded net income of $622.6 million for the year of 2023 compared to $509.7 million and $466.2 million for the years of 2022 and 2021, respectively. The results for 2023 demonstrate increased net interest income primarily due to increasing net interest margin and significant growth in earning assets, partially offset by an FDIC special assessment, an increase in provision for credit losses due to higher charge-offs for the year, growth in the portfolio and deterioration of forecasted macroeconomic conditions used in the measurement of the allowance for credit losses as well as reduced mortgage banking revenue primarily as a result of unfavorable fair value adjustments of mortgage servicing rights (“MSRs”), net of servicing hedge, and a decrease in loans originated for sale, partially offset by favorable adjustments to the Company’s held-for-sale portfolio of early buy-out exercised loans (“EBOs”) guaranteed by U.S. government agencies, which are held at fair value.
The Company increased its loan portfolio from $39.2 billion at December 31, 2022 to $42.1 billion at December 31, 2023. This increase was primarily due to growth in several portfolios, including the commercial, industrial and other, commercial real estate, property and casualty premium finance receivables, and residential real estate portfolios. For more information regarding changes in the Company’s loan portfolio, see “Analysis of Financial Condition – Interest Earning Assets” and Note (4) “Loans” to the Consolidated Financial Statements presented under Item 8 of this Annual Report on Form 10-K.
The Company recorded net interest income of $1.8 billion in 2023 compared to $1.5 billion and $1.1 billion in 2022 and 2021, respectively. The higher level of net interest income recorded in 2023 compared to 2022 resulted primarily from a $2.8 billion increase in average earning assets, and a 51 basis point increase in the net interest margin in 2023 (see “Net Interest Margin” section later in this Item 7 for further detail).
Non-interest income totaled $434.1 million in 2023, decreasing $26.9 million, or 6%, compared to 2022. The decrease in non-interest income in 2023 compared to 2022 was primarily attributable to decreases in mortgage banking revenues primarily as a result of unfavorable fair value adjustments of MSRs, net of servicing hedge, and a decrease in loans originated for sale, partially offset by favorable adjustments to the Company’s held-for-sale portfolio of EBOs guaranteed by U.S. government agencies, which are held at fair value (see “Non-Interest Income” section later in this Item 7 for further detail).
Non-interest expense totaled $1.3 billion in 2023, increasing $135.2 million, or 11%, compared to 2022. The increase compared to 2022 was primarily attributable to an $51.9 million increase in salary and employee benefits expense and a $42.5 million increase in FDIC insurance expense. (see “Non-Interest Expense” section later in this Item 7 for further detail).
Management considers the maintenance of adequate liquidity to be important to the management of risk. Accordingly, during 2023, the Company continued its practice of maintaining appropriate funding capacity to provide the Company with adequate liquidity for its ongoing operations. In this regard, the Company benefited from its strong deposit base, a liquid investment portfolio and its access to funding from a variety of external funding sources. The Company had overnight liquid funds and interest-bearing deposits with banks of $2.5 billion at December 31, 2023 and 2022.
Economic Environment
The economic environment in 2023 was characterized by growth in net interest margin due to the continued rising interest rate environment, the related challenges in mortgage banking as a result of such rising interest rate environment, deteriorating economic forecasts and, for banks, the associated impact on the allowance for credit losses as well as heightened competition for deposit funding as rates available for deposit products rose significantly. The Company has employed certain strategies to manage net income in the current rate environment, including those discussed below.
While the Company’s business and day-to-day operations are no longer being materially impacted by the COVID-19 pandemic, despite the widespread distribution of vaccines and related boosters, the effects of the COVID-19 pandemic, including the continued emergence of various new strains of the virus, may impact the Company’s future results. Please refer to Part I, Item 1A, “Risk Factors” of this Form 10-K for additional information.
Net Interest Income
The Company has leveraged its operating strengths to grow its earning assets base while still benefiting from high interest rates and the resulting impact in net interest margin in 2023. In 2023, the Company's net interest margin increased to 3.66% (3.68% on a fully tax-equivalent basis, non-GAAP) as compared to 3.15% (3.17% on a fully tax-equivalent basis, non-GAAP) in 2022,
| Column 1 | Column 2 |
|---|---|
| 52 |
primarily due to higher yields on the Company’s earning assets and a shift in earning asset mix in 2023 with loans constituting a greater portion of earning assets than liquidity management assets. Significant growth in earning assets resulted in the Company’s net interest income increasing by $342.5 million in 2023 compared to 2022. Based on contractual terms, approximately 72% of our current loan balances are projected to reprice or mature in 2024. The magnitude of potential changes in net interest income in various interest rate scenarios has continued to diminish. Given the unprecedented rise in interest rates, the Company has made a conscious effort to reposition its exposure to changing interest rates given the uncertainty of the future interest rate environment. To this end, management has executed various derivative instruments including collars and receive fixed swaps to hedge variable rate loan exposures and originated a higher percentage of its loan originations in longer term fixed rate loans. The Company will continue to monitor current and projected interest rates and may execute additional derivatives to mitigate potential fluctuations in the net interest margin in future years.
The Company has continued its practice of writing call options against certain investment securities to economically hedge the securities positions and receive fee income to compensate for net interest margin compression. In 2023, the Company recognized $21.9 million in fees on covered call options compared to $14.1 million in 2022.
The Company utilizes “back to back” interest rate derivative transactions, primarily interest rate swaps, to receive floating rate interest payments related to customer loans. In these arrangements, the Company makes a floating rate loan to a borrower who prefers to pay a fixed rate. To accommodate the risk management strategy of certain qualified borrowers, the Company enters a swap with its borrower to effectively convert the borrower's variable rate loan to a fixed rate. However, in order to minimize the Company's exposure on these transactions and continue to receive a floating rate, the Company simultaneously executes an offsetting mirror-image swap with various third parties.
Non-Interest Income
The interest rate environment impacts the profitability and mix of the Company’s mortgage banking business which generated revenues of $83.1 million in 2023 and $155.2 million in 2022, representing 4% and 8% of total net revenue in 2023 and 2022, respectively. Mortgage banking revenue is primarily comprised of gains on sales of mortgage loans originated for new home purchases as well as mortgage refinancing. Mortgage revenue is also impacted by changes in the fair value of MSRs and EBOs guaranteed by U.S. government agencies. Mortgage originations for sale totaled $2.0 billion and $2.8 billion in 2023 and 2022, respectively. In 2023, approximately 83% of originations were mortgages associated with new home purchases, while 17% of originations were related to refinancing of mortgages. In 2022, approximately 71% of originations were mortgages associated with new home purchases, while 29% of originations were related to refinancing of mortgages.
Non-Interest Expense
Management believes expense management is important to enhance profitability amid increased competition. Cost control and an efficient infrastructure should position the Company appropriately as it continues its growth strategy. Management continues to be disciplined in its approach to growth and plans to leverage the Company's existing expense infrastructure to expand its presence in existing and complimentary markets. Potentially impacting the cost control strategies discussed above, the Company anticipates increased costs resulting from the regulatory environment in which we operate as well as wage inflation, higher FDIC insurance assessments and continued investment in technology.
Credit Quality
The Company continues to actively address non-performing assets and remains disciplined in its approach to grow without sacrificing asset quality.
In particular:
•The Company’s 2023 provision for credit losses totaled $114.4 million compared to a provision of $78.6 million in 2022 and a negative provision of $59.3 million in 2021. The provision in 2023 was primarily the result of higher charge-offs, deterioration in the forecasted macroeconomic forecast, specifically the Company’s macroeconomic forecasts of key model inputs (most notably, Commercial Real Estate Price Index and Baa corporate credit spreads) as well as growth in the Company's loan portfolios. Net charge-offs increased to $45.5 million in 2023 (of which $27.8 million related to commercial and commercial real estate loans), compared to $20.3 million in 2022 (of which $10.1 million related to commercial and commercial real estate loans) and $21.5 million in 2021 (of which $20.2 million related to commercial and commercial real estate loans).
| Column 1 | Column 2 |
|---|---|
| 53 |
•The Company's allowance for loan and unfunded lending-related commitment losses increased to $427.3 million at December 31, 2023, reflecting an increase of $69.8 million, or 20%, when compared to 2022. At December 31, 2023, approximately $223.9 million, or 52%, of the allowance for loan and unfunded lending-related commitment losses was associated with commercial real estate loans and an additional $169.6 million, or 40%, was associated with commercial loans.
•The Company has significant exposure to commercial real estate. At December 31, 2023, $11.3 billion, or 27%, of our loan portfolio was commercial real estate, with approximately 68.8% located in our market area. The commercial real estate loan portfolio was comprised of $2.1 billion in construction and development loans, and $9.3 billion in non-construction loans. In analyzing the commercial real estate market, the Company does not rely upon the assessment of broad market statistical data, in large part because the Company’s market area is diverse and covers many communities, each of which is impacted differently by economic forces affecting the Company’s general market area. As such, the extent of the decline in real estate valuations can vary meaningfully among the different types of commercial and other real estate loans made by the Company. The Company uses its multi-chartered structure and local management knowledge to analyze and manage the local market conditions at each of its banks.
•Excluding early buy-out loans guaranteed by U.S. government agencies, total non-performing loans (loans on non-accrual status and loans more than 90 days past due and still accruing interest) were $139.0 million (of which $35.5 million, or 26%, was related to commercial real estate) at December 31, 2023, an increase of $38.3 million compared to December 31, 2022. Non-performing loans as a percentage of total loans were 0.33% at December 31, 2023 compared to 0.26% at December 31, 2022.
•The Company’s other real estate owned increased by $3.4 million to $13.3 million during 2023, from $9.9 million at December 31, 2022. The $13.3 million of other real estate owned as of December 31, 2023 was comprised of $12.6 million of commercial real estate property and $720,000 of residential real estate property.
During 2023, management continued its efforts to aggressively resolve problem loans through liquidation, rather than retention of loans or real estate acquired as collateral through the foreclosure process. Management believes these actions will serve the Company well in the future by providing some protection for the Company from further valuation deterioration and permitting management to spend less time on resolution of problem loans and more time on growing the Company’s core business and the evaluation of other opportunities.
The Company enters into residential mortgage loan sale agreements with investors in the normal course of business. The Company’s practice is generally not to retain long-term fixed-rate mortgages on its balance sheet in order to mitigate interest rate risk, and consequently sells most of such mortgages into the secondary market. These agreements provide recourse to investors through certain representations concerning credit information, loan documentation, collateral and insurability. Investors request the Company to indemnify them against losses on certain loans or to repurchase loans which the investors believe do not comply with applicable representations. An increase in requests for loss indemnification can negatively impact mortgage banking revenue as additional recourse expense. The liability for estimated losses on repurchase and indemnification claims for residential mortgage loans previously sold to investors was $152,000 at December 31, 2023 and $624,000 at December 31, 2022.
Community Banking
Through our community banking franchise, we provide banking and financial services primarily to individuals, small to mid-sized businesses, local governmental units and institutional clients residing primarily in the local areas we service. Profitability of this franchise is primarily driven by our net interest income and margin, our funding mix and related costs, the measurement of the allowance for credit losses and the impact of current and forecasted macroeconomic conditions on such measurement, the level of non-performing loans and other real estate owned, the amount of mortgage banking revenue and our history of acquiring banking operations and establishing de novo banking locations.
Net interest income and margin. The primary source of our revenue is net interest income. Net interest income is the difference between interest income and fees on earning assets, such as loans and securities, and interest expense on liabilities to fund those assets, including deposits and other borrowings. Net interest income can change significantly from period to period based on general levels of interest rates, customer prepayment patterns, the mix of interest-earning assets and the mix of interest-bearing and non-interest-bearing deposits and borrowings.
Funding mix and related costs. The most significant source of funding in community banking is core deposits, which are comprised of non-interest-bearing deposits, non-brokered interest-bearing transaction accounts, savings deposits and domestic
| Column 1 | Column 2 |
|---|---|
| 54 |
time deposits. Our branch network is the principal source of core deposits, which generally carry lower interest rates than wholesale funds of comparable maturities. Community banking profitability has been favorably impacted in recent years as the Company funded strong loan growth with a more desirable blend of funds.
Measurement of the allowance for credit losses. The Company adopted CECL as of January 1, 2020, which requires the estimate of expected credit losses over the entire life of financial assets measured at amortized cost. To measure lifetime expected credit losses, the Company adjusts credit loss estimates for reasonable and supportable forecasts of macroeconomic conditions. Such forecasts can significantly impact the profitability of our community banks as changing estimates of lifetime losses from period to period can result in significant fluctuations in provision for credit losses during those periods. In 2023, such fluctuations in provision for credit losses unfavorably impacted the profitability of our community banks, primarily as a result of deterioration in key variables (Baa credit spread and Commercial Real Estate Price Index) within forecasted macroeconomic conditions.
Level of non-performing loans and other real estate owned. The level of non-performing loans and other real estate owned can significantly impact our profitability as these loans and other real estate owned do not accrue any income, can be subject to charge-offs and write-downs due to deteriorating market conditions and generally result in additional legal and collections expenses. The Company’s credit quality measures have remained at historically low levels in recent years.
Mortgage banking revenue. Our community banking franchise is also influenced by the level of fees generated by the origination of residential mortgages and the sale of such mortgages into the secondary market by Wintrust Mortgage. The Company recognized a decrease of $72.1 million in mortgage banking revenue in 2023 compared to 2022 as origination volumes declined and due to unfavorable fair value adjustments of MSRs in 2023 compared to 2022. Mortgage originations for sale totaled $2.0 billion and $2.8 billion in 2023 and 2022, respectively, decreasing as increased interest rates reduced refinance incentives for borrowers. Partially offsetting the impact of lower originations and production margins was the change in fair value on EBOs guaranteed by U.S. government agencies.
Expansion of banking operations. Our historical financial performance has been affected by costs associated with growing market share in deposits and loans, establishing and acquiring banks, opening new branch facilities and building an experienced management team. Our financial performance generally reflects the improved profitability of our banking subsidiaries as they mature, offset by the costs of establishing and acquiring banks and opening new branch facilities.
In determining the timing of the opening of additional branches of existing banks, and the acquisition of additional banks, we consider many factors, particularly our perceived ability to obtain an adequate return on our invested capital driven largely by the then existing cost of funds and lending margins, the general economic climate and the level of competition in a given market.
In addition to the factors considered above, before we engage in expansion through de novo branches, we must first make a determination that the expansion fulfills our objective of enhancing shareholder value through potential future earnings growth and enhancement of the overall franchise value of the Company. Generally, we believe that, in normal market conditions, expansion through de novo growth is a better long-term investment than acquiring banks because the cost to bring a de novo location to profitability is generally substantially less than the premium paid for the acquisition of a healthy bank. Each opportunity to expand is unique from a cost and benefit perspective. Both FDIC-assisted and non-FDIC-assisted acquisitions offer a unique opportunity for the Company to expand into new and existing markets in a non-traditional manner. Potential acquisitions are reviewed in a similar manner as a de novo branch opportunities, however, FDIC-assisted and non-FDIC-assisted acquisitions have the ability to immediately enhance shareholder value. Factors including the valuation of our stock, other economic market conditions, the size and scope of the particular expansion opportunity and competitive landscape all influence the decision to expand via de novo growth or through acquisition.
Specialty Finance
Through our specialty finance segment, we offer financing of insurance premiums for businesses and individuals; lease financing and other direct leasing opportunities; accounts receivable financing, value-added, out-sourced administrative services; and other specialty finance businesses.
Financing of Commercial Insurance Premiums
The primary driver of profitability related to the financing of property and casualty insurance premiums is the net interest spread that FIRST Insurance Funding and FIFC Canada can produce between the yields on the loans generated and the cost of funds allocated to the business unit. The property and casualty insurance premium finance business is a competitive industry
| Column 1 | Column 2 |
|---|---|
| 55 |
and yields on loans are influenced by the market rates offered by our competitors. The majority of loans originated by FIRST Insurance Funding are purchased by the banks in order to more fully utilize their lending capacity as these loans generally provide the banks with higher yields than alternative investments. We fund these loans primarily through our deposits, the cost of which is influenced by competitors in the retail banking markets in our market area.
Financing of Life Insurance Premiums
The primary driver of profitability related to the financing of life insurance premiums is the net interest spread that Wintrust Life Finance can produce between the yields on the loans generated and the cost of funds allocated to the business unit. Profitability of financing both commercial and life insurance premiums is also meaningfully impacted by leveraging information technology systems, maintaining operational efficiency and increasing average loan size, each of which allows us to expand our loan volume without significant capital investment.
Wealth Management
Through our wealth management segment, we offer a full range of wealth management services through four separate subsidiaries (CTC, Wintrust Investments, Great Lakes Advisors and CDEC): trust and investment services, tax-deferred like-kind exchange services, asset management solutions, securities brokerage services and 401(k) and retirement plan services.
The primary drivers of profitability of the wealth management business can be associated with the level of commission received related to the trading performed by the brokerage customers for their accounts and the amount of assets under management in which the unit receives a management fee for advisory, administrative and custodial services. As such, revenues are influenced by a rise or fall in the debt and equity markets and the resulting increase or decrease in the value of our client accounts on which our fees are based. The commissions received by the brokerage unit are not as directly influenced by the directionality of the debt and equity markets but rather the desire of our customers to engage in trading based on their particular situations and outlooks of the market or particular stocks and bonds.
Financial Regulatory Reform
Our business is heavily regulated and supervised by both federal and state agencies. Both the scope of the laws and regulations and the intensity of the supervision to which our business is subject have increased in recent years, initially in response to the financial crisis, and more recently in light of other factors such as the regional banking uncertainty in early 2023, technological updates, and market changes. Many of these changes have occurred as a result of the Dodd-Frank Wall Street Reform and Consumer Protection Act (“Dodd-Frank Act”) and its implementing regulations, most of which are now in place. We expect that our business will remain subject to extensive regulation and supervision.
The exact impact of the changing regulatory environment on our business and operations depends upon legislative or regulatory changes to reform the financial regulatory framework and the actions of our competitors, customers, and other market participants. Legislative and regulatory changes could have a significant impact on us by, for example, requiring us to change our business practices; requiring us to meet more stringent capital, liquidity and leverage ratio requirements; limiting our ability to pursue business opportunities; imposing additional costs and compliance obligations on us; limiting fees we can charge for services; impacting the value of our assets; or otherwise adversely affecting our businesses and our earnings’ capabilities. We have already experienced significant increases in compliance related costs in recent years, and we are now subject to more stringent risk-based capital and leverage ratio requirements than we were prior to the adoption of the U.S. Basel III Rules. We are also now subject to many mortgage-related rules promulgated by the CFPB that materially restructured the origination, services and securitization of residential mortgages in the United States. As discussed under Supervision and Regulation in Item 1, the FDIC adopted a final rule, applicable to all insured depository institutions, to increase initial base deposit insurance assessment rate schedules uniformly by 2 basis points, beginning in the first quarterly assessment period of 2023. Additionally there was a special assessment by the FDIC that was levied on banks with asset size above $5 billion to recoup losses from certain bank failures that occurred earlier in 2023. We will continue to monitor the impact that the implementation of applicable rules, regulations and policies arising out of any legislative or regulatory changes may have on our organization. For further discussion of the laws and regulations applicable to us and our subsidiary banks, please refer to “Business-Supervision and Regulation.”
| Column 1 | Column 2 |
|---|---|
| 56 |
Recent Transactions
Business Combination
On April 3, 2023, the Company completed its acquisition of Rothschild & Co Asset Management US Inc. and Rothschild & Co Risk Based Investments LLC from Rothschild & Co North America Inc. As of the acquisition date, the Company acquired approximately $12.6 million in net assets. As the transaction was determined to be a business combination, the Company recorded goodwill of approximately $2.6 million on the purchase.
Common Stock Offering
In June 2022, the Company sold through a public offering a total of 3,450,000 shares of its common stock. Net Proceeds to the Company total approximately $285.7 million, net of estimated issuance costs.
SUMMARY OF CRITICAL ACCOUNTING ESTIMATES
The Company’s Consolidated Financial Statements are prepared in accordance with GAAP in the United States, prevailing practices of the banking industry, and the application of accounting policies of which are described in Note (1) “Summary of Significant Accounting Policies” to the Consolidated Financial Statements in Item 8. These policies require numerous estimates and strategic or economic assumptions, which may prove inaccurate or subject to variations. Changes in underlying factors, assumptions or estimates could have material impact on the Company’s future financial condition and results of operations. At December 31, 2023, management views critical accounting estimates to include the determination of the allowance for credit losses, estimations of fair value, the valuations required for impairment testing of goodwill, the valuation and accounting for derivative instruments and income taxes as the accounting areas that require the most subjective and complex judgments, and as such could be most subject to revision as new information becomes available. These estimates were reviewed with the Audit Committee of the Company’s Board of Directors and are discussed more fully below.
Allowance for Credit Losses, including the Allowance for Loan Losses, Allowance for Losses on Lending-Related Commitments and Allowance for Held-to-Maturity Debt Securities
The allowance for credit losses represents management’s estimate of expected credit losses over the life of a financial asset carried at amortized cost. Determining the amount of the allowance for credit losses is considered a critical accounting estimate because it requires significant judgment and the use of estimates related to the fair value of the underlying collateral and amount and timing of expected future cash flows on individually assessed financial assets, estimated credit losses on pools of loans with similar risk characteristics, and consideration of reasonable and supportable forecasts of macroeconomic conditions, all of which are susceptible to significant change. At December 31, 2023, the loan and held-to-maturity debt securities portfolios represent 82% of total assets on the Company’s consolidated balance sheet. The Company also maintains an allowance for lending-related commitments, specifically unfunded loan commitments and letters of credit, which relates to certain amounts the Company is committed to lend (not unconditionally cancelable) but for which funds have not yet been disbursed.
Key macroeconomic variable data points that are significant inputs into our credit loss models for the commercial and commercial real estate portfolios are the Baa corporate credit spread, as well as the Commercial Real Estate Pricing Index (“CREPI”) specifically related to the commercial real estate portfolio. Holding all other inputs constant, the table below shows the impact of changes in these key macroeconomic variable data points on the estimate of allowance for credit losses.
| Impact to estimated allowance for credit losses from an increased or higher input value | |
|---|---|
| Baa Credit Spread | Increases |
| CRE Price Index | Decreases |
| Column 1 | Column 2 |
|---|---|
| 57 |
Holding all other inputs constant, the following table provides a sensitivity analysis for the commercial and commercial real estate portfolios based on a 20 basis point change in Baa credit spreads from the assumption utilized in the estimate of that portfolio’s allowance for credit losses at December 31, 2023:
| Baa Credit Spread | ||
|---|---|---|
| Narrows | Widens | |
| Commercial | Decreases estimate by 10%-15% | Increases estimate by 20%-25% |
| Commercial Real Estate: | ||
| Construction | Decreases estimate by 15%-20% | Increases estimate by 15%-20% |
| Non-Construction | Decreases estimate by 4%-5% | Increases estimate by 4%-5% |
Holding all other inputs constant, the following table provides a sensitivity analysis for the commercial real estate construction and non-construction portfolios based on a 10% change in CREPI from the assumption utilized in the estimate of that portfolio’s allowance for credit losses at December 31, 2023:
| CRE Price Index | ||
|---|---|---|
| Increases | Decreases | |
| Commercial Real Estate: | ||
| Construction | Decreases estimate by 45%-50% | Increases estimate by 95%-100% |
| Non-Construction | Decreases estimate by 25%-30% | Increases estimate by 55%-60% |
See Note (5) “Allowance for Credit Losses” to the Consolidated Financial Statements in Item 8 and the section titled “Loan Portfolio and Asset Quality” in Item 7 for a description of the methodology used to determine the allowance for credit losses.
Estimations of Fair Value
A portion of the Company’s assets and liabilities are carried at fair value on the Consolidated Statements of Condition, with changes in fair value recorded either through earnings or other comprehensive income in accordance with applicable accounting principles generally accepted in the United States. These include the Company’s trading account securities, available-for-sale debt securities, equity securities with a readily determinable fair value, derivatives, mortgage loans held-for-sale, certain loans held-for-investment and mortgage servicing rights (“MSRs”). The determination of fair value is important for certain other assets, including goodwill and other intangible assets, loans individually assessed when measuring a related allowance for credit loss, and other real estate owned that are periodically evaluated for impairment using fair value estimates.
Fair value is generally defined as the amount at which an asset or liability could be exchanged in a current transaction between willing, unrelated parties, other than in a forced or liquidation sale. Fair value is based on quoted market prices in an active market, or if market prices are not available, is estimated using models employing techniques such as matrix pricing or discounting expected cash flows. The significant assumptions used in the models, which include assumptions for interest rates, discount rates, prepayments and credit losses, are independently verified against observable market data where possible. Where observable market data is not available, the estimate of fair value becomes more subjective and involves a high degree of judgment. In this circumstance, fair value is estimated based on management’s judgment regarding the value that market participants would assign to the asset or liability. This valuation process takes into consideration factors such as market illiquidity. Imprecision in estimating these factors can impact the amount recorded on the balance sheet for a particular asset or liability with related impacts to earnings or other comprehensive income. See Note (22) “Fair Value of Assets and Liabilities” to the Consolidated Financial Statements in Item 8 for a further discussion of fair value measurements.
Impairment Testing of Goodwill
The Company performs impairment testing of goodwill for each of its reporting units on an annual basis or more frequently when events warrant, using a qualitative or quantitative approach. Using a qualitative approach, the Company reviews any recent events or circumstances that would indicate it is more likely than not that the fair value of a reporting unit is less than its carrying amount. These events and circumstances include the performance of the Company, the condition of the related industry in which the reporting unit operates and general economic environment and other factors. If the Company determines it is not more likely than not that there is impairment based on an evaluation of these events and circumstances, the Company may forgo the quantitative approach.
| Column 1 | Column 2 |
|---|---|
| 58 |
Using a quantitative approach, the Company compares each reporting unit’s fair value to its carrying value. If the carrying value of a reporting unit was determined to have been higher than its fair value, the Company would measure and recognize an impairment loss for the amount by which the carrying value exceeds the fair value of the reporting unit. Any impairment loss would not exceed the total amount of goodwill allocated to the reporting unit. Valuations are estimated in good faith by management through the use of publicly available valuations of comparable entities and discounted cash flow models using internal financial projections in the reporting unit’s business plan.
Under both a qualitative and quantitative approach, the goodwill impairment analysis requires management to make subjective judgments in determining if an indicator of impairment has occurred. Events and factors that may significantly affect the analysis include: a significant decline in the Company’s expected future cash flows, a substantial increase in the discount rate, a sustained, significant decline in the Company’s stock price and market capitalization, a significant adverse change in legal factors or in the business climate. Other factors might include changing competitive forces, customer behaviors and attrition, revenue trends, cost structures, along with specific industry and market conditions. Adverse change in these factors could have a significant impact on the recoverability of intangible assets and could have a material impact on the Company’s consolidated financial statements.
As of December 31, 2023, the Company had three reporting units: Community Banking, Specialty Finance and Wealth Management. Based on the Company’s 2023 annual goodwill impairment testing, which was performed qualitatively, the Company concluded that the fair value of each reporting unit more likely than not exceeded the carrying amounts of the respective reporting units.
Derivative Instruments
The Company utilizes derivative instruments to manage risks such as interest rate risk or market risk. The Company’s policy prohibits using derivatives for speculative purposes.
Accounting for derivatives differs significantly depending on whether a derivative is designated as an accounting hedge, which is a transaction intended to reduce a risk associated with a specific asset or liability or future expected cash flow at the time it is purchased. In order to qualify as an accounting hedge, a derivative must be designated as such at inception by management and meet certain criteria. Management must also continue to evaluate whether the instrument effectively reduces the risk associated with that item. To determine if a derivative instrument continues to be an effective hedge, the Company must make assumptions and judgments about the continued effectiveness of the hedging strategies and the nature and timing of forecasted transactions. If the Company’s hedging strategy were to become ineffective, hedge accounting would no longer apply and the reported results of operations or financial condition could be materially affected. See Note (21) “Derivative Financial Instruments” to the Consolidated Financial Statements in Item 8 for a further discussion of derivative accounting.
Income Taxes
The Company is subject to the income tax laws of the United States, its states, Canada and other jurisdictions where it conducts business. These laws are complex and subject to potentially different interpretations by the taxpayer and the various taxing authorities. In determining the provision for income taxes, management must make judgments and estimates about the application of these inherently complex laws, related regulations and case law. In the process of preparing the Company’s tax returns, management attempts to make reasonable interpretations of the tax laws. These interpretations are subject to challenge by the tax authorities upon audit or to reinterpretation based on management’s ongoing assessment of facts and evolving case law. Management reviews its uncertain tax positions and recognition of the benefits of such positions on a regular basis.
On a quarterly basis, management assesses the reasonableness of its effective tax rate based upon its current best estimate of net income and the applicable taxes expected for the full year. Deferred tax assets and liabilities are reassessed on a quarterly basis, if business events or circumstances warrant. Additionally, any enactment of new tax rates requires the Company to re-measure its existing deferred tax assets and liabilities to reflect the new tax rate, with such adjustments recognized in current year earnings. See Note (17) “Income Taxes” to the Consolidated Financial Statements in Item 8 for a further discussion of income taxes.
| Column 1 | Column 2 |
|---|---|
| 59 |
CONSOLIDATED RESULTS OF OPERATIONS
The following discussion of Wintrust’s results of operations requires an understanding that a majority of the Company’s bank subsidiaries have been started as de novo banks since December 1991. Wintrust has a strategy of continuing to build its customer base and securing broad product penetration in each marketplace that it serves. The Company has expanded its banking franchise from three banks with five offices in 1994 to 15 banks with 174 offices at the end of 2023. FIRST Insurance Funding and Wintrust Life Finance have matured into separate divisions that generated, on a national basis, $16.1 billion in total premium finance receivables in 2023 within the United States. FIFC Canada, acquired in 2012, originated $1.8 billion in Canadian property and casualty premium finance receivables in 2023. The Company’s leasing business increased its portfolio of assets, including direct financing leases, loans and equipment on operating leases, to $3.4 billion as of December 31, 2023. In addition, the wealth management companies have been building a team of experienced professionals who are located within a majority of the banks.
Earnings Summary
Net income for the year ended December 31, 2023, totaled $622.6 million, or $9.58 per diluted common share, compared to $509.7 million, or $8.02 per diluted common share, in 2022, and $466.2 million, or $7.58 per diluted common share, in 2021. During 2023, net income increased by $112.9 million and earnings per diluted common share increased by $1.56. Net interest income increased in 2023 compared to 2022 primarily as a result of an increase in the net interest margin as well as growth in average earning assets in 2023. Partially offsetting the increase to net income from higher net interest income was a higher provision for credit losses. The Company’s provision for credit losses increased in 2023 primarily due to higher net charge-offs coupled with deterioration of forecasted macroeconomic conditions used in the measurement of the allowance for credit losses. Mortgage banking revenue decreased in 2023 as compared 2022 primarily as a result of unfavorable fair value adjustments of MSRs, net of servicing hedge, and a decrease in loans originated for sale, partially offset by favorable adjustments to the Company’s held-for-sale portfolio of EBOs guaranteed by U.S. government agencies, which are held at fair value.
Other items impacting net income in 2023 compared to 2022 include increased salary and employee benefits expenses and higher FDIC insurance costs in 2023 primarily due to the FDIC special assessment in response to certain bank failures occurring in 2023.
Net Interest Income
The primary source of the Company’s revenue is net interest income. Net interest income is the difference between interest income and fees on earning assets, such as loans and securities, and interest expense on the liabilities to fund those assets, including interest-bearing deposits and other borrowings. The amount of net interest income is affected by both changes in the level of interest rates, and the amount and composition of earning assets and interest-bearing liabilities.
Net interest income in 2023 totaled $1.84 billion, up from $1.50 billion in 2022 and up from $1.12 billion in 2021, representing an increase of $342.5 million, or 23%, in 2023 and an increase of $370.4 million, or 33%, in 2022. The table presented later in this section, titled “Changes in Interest Income and Expense,” presents the dollar amount of changes in interest income and expense, by major category, attributable to changes in the volume of the balance sheet category and changes in the rate earned or paid with respect to that category of assets or liabilities for 2023 and 2022.
Average earning assets increased $2.8 billion, or 6%, in 2023 and $3.6 billion, or 8%, in 2022. Loans are the most significant component of the earning asset base as they earn interest at a higher rate than the majority of other earning assets. Average loans increased $3.6 billion, or 10%, in 2023 and $3.6 billion, or 11%, in 2022. Total average loans as a percentage of total average earning assets were 80%, 77% and 75% in 2023, 2022 and 2021, respectively. The average yield on loans was 6.32% in 2023, 4.12% in 2022 and 3.43% in 2021, reflecting an increase of 220 basis points in 2023 and an increase of 69 basis points in 2022. The higher loan yields in 2023 compared to 2022 is primarily a result of the increase in the interest rate environment in 2023 compared to 2022. The average yield on liquidity management assets was 3.53% in 2023, 2.15% in 2022 and 1.14% in 2021, reflecting an increase of 138 basis points in 2023 and an increase of 101 basis points in 2022. The higher yield in 2023 compared to 2022 is also a result of the increase in the interest rate environment in 2023 compared to 2022. The average rate paid on interest-bearing deposits, the largest component of the Company’s interest-bearing liabilities, was 2.81% in 2023, 0.62% in 2022 and 0.33% in 2021, representing an increase of 219 basis points in 2023 and an increase of 29 basis points in 2022. The higher level of interest-bearing deposits rates in 2023 compared to 2022 is also primarily a result of the increase in the interest rate environment in 2023 compared to 2022. As a result of the above, net interest margin increased to 3.66% (3.68% on a fully taxable-equivalent basis, non-GAAP) in 2023 compared to 3.15% (3.17% on a fully taxable-equivalent basis, non-GAAP) in 2022.
| Column 1 | Column 2 |
|---|---|
| 60 |
Net interest income and net interest margin were also affected by amortization of valuation adjustments to earning assets and interest-bearing liabilities of acquired businesses. Assets and liabilities of acquired businesses are required to be recognized at their estimated fair value at the date of acquisition. These valuation adjustments represent the difference between the estimated fair value and the carrying value of assets and liabilities acquired. These adjustments are amortized into interest income and interest expense based upon the estimated remaining lives of the assets and liabilities acquired.
Average Balance Sheets, Interest Income and Expense, and Interest Rate Yields and Costs
The following table sets forth the average balances, the interest earned or paid thereon, and the effective interest rate, yield or cost for each major category of interest-earning assets and interest-bearing liabilities for the years ended December 31, 2023, 2022 and 2021. The yields and costs include loan origination fees and certain direct origination costs that are considered adjustments to yields. Interest income on non-accruing loans is reflected in the year that it is collected, to the extent it is not applied to principal. Such amounts are not material to net interest income or the net change in net interest income in any year. Non-accrual loans are included in the average balances. Net interest income and the related net interest margin have been adjusted to reflect tax-exempt income, such as interest on municipal securities and loans, on a fully taxable-equivalent basis (non-GAAP). This table should be referred to in conjunction with discussion of the financial condition and results of operations of the Company.
| Column 1 | Column 2 |
|---|---|
| 61 |
| Average Balance for the years ended December 31, | Interest for the years ended December 31, | Yield/Rate for the years ended December 31, | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2023 | 2022 | 2021 | 2023 | 2022 | 2021 | 2023 | 2022 | 2021 | |||||||||||||||||||||||
| Assets | ||||||||||||||||||||||||||||||||
| Interest-bearing deposits with banks, securities purchased under resale agreements and cash equivalents (1) | $ | 1,608,835 | $ | 3,323,196 | $ | 4,840,048 | $ | 80,783 | $ | 48,350 | $ | 6,779 | 5.02 | % | 1.45 | % | 0.14 | % | ||||||||||||||
| Investment securities(2) | 7,721,661 | 6,735,732 | 4,779,313 | 240,837 | 162,577 | 97,258 | 3.12 | 2.41 | 2.03 | |||||||||||||||||||||||
| FHLB and FRB stock | 215,699 | 150,223 | 135,873 | 14,912 | 8,622 | 7,067 | 6.91 | 5.74 | 5.20 | |||||||||||||||||||||||
| Total liquidity management assets (3) (8) | $ | 9,546,195 | $ | 10,209,151 | $ | 9,755,234 | $ | 336,532 | $ | 219,549 | $ | 111,104 | 3.53 | % | 2.15 | % | 1.14 | % | ||||||||||||||
| Other earning assets (3) (4) (8) | 17,129 | 22,391 | 25,096 | 1,098 | 955 | 657 | 6.41 | 4.27 | 2.62 | |||||||||||||||||||||||
| Mortgage loans held-for-sale | 294,421 | 496,088 | 959,457 | 16,791 | 21,195 | 32,169 | 5.70 | 4.27 | 3.35 | |||||||||||||||||||||||
| Loans, net of unearned income (3) (5) (8) | 40,324,472 | 36,684,528 | 33,051,043 | 2,548,779 | 1,511,345 | 1,135,155 | 6.32 | 4.12 | 3.43 | |||||||||||||||||||||||
| Total earning assets (8) | $ | 50,182,217 | $ | 47,412,158 | $ | 43,790,830 | $ | 2,903,200 | $ | 1,753,044 | $ | 1,279,085 | 5.79 | % | 3.70 | % | 2.92 | % | ||||||||||||||
| Allowance for loan and investment security losses | (308,724) | (256,690) | (284,163) | |||||||||||||||||||||||||||||
| Cash and due from banks | 468,298 | 473,025 | 432,836 | |||||||||||||||||||||||||||||
| Other assets | 3,187,715 | 2,795,826 | 2,884,548 | |||||||||||||||||||||||||||||
| Total assets | $ | 53,529,506 | $ | 50,424,319 | $ | 46,824,051 | ||||||||||||||||||||||||||
| Liabilities and Shareholders’ Equity | ||||||||||||||||||||||||||||||||
| Deposits — interest-bearing: | ||||||||||||||||||||||||||||||||
| NOW and interest-bearing demand deposits | $ | 5,626,277 | $ | 5,355,077 | $ | 4,029,662 | $ | 122,074 | $ | 27,566 | $ | 7,739 | 2.17 | % | 0.51 | % | 0.19 | % | ||||||||||||||
| Wealth management deposits | 1,730,523 | 2,827,497 | 2,361,412 | 42,782 | 29,750 | 4,534 | 2.47 | 1.05 | 0.19 | |||||||||||||||||||||||
| Money market accounts | 13,665,248 | 12,254,159 | 11,801,788 | 429,900 | 80,591 | 32,031 | 3.15 | 0.66 | 0.27 | |||||||||||||||||||||||
| Savings accounts | 5,299,205 | 4,014,166 | 3,734,162 | 109,666 | 11,234 | 1,583 | 2.07 | 0.28 | 0.04 | |||||||||||||||||||||||
| Time deposits | 5,952,537 | 3,812,148 | 4,447,871 | 202,048 | 26,061 | 42,232 | 3.39 | 0.68 | 0.95 | |||||||||||||||||||||||
| Total interest-bearing deposits | $ | 32,273,790 | $ | 28,263,047 | $ | 26,374,895 | $ | 906,470 | $ | 175,202 | $ | 88,119 | 2.81 | % | 0.62 | % | 0.33 | % | ||||||||||||||
| FHLB advances | 2,316,722 | 1,484,663 | 1,236,478 | 72,287 | 30,329 | 19,581 | 3.12 | 2.04 | 1.58 | |||||||||||||||||||||||
| Other borrowings | 630,115 | 485,820 | 514,657 | 35,280 | 14,294 | 9,928 | 5.60 | 2.94 | 1.93 | |||||||||||||||||||||||
| Subordinated notes | 437,604 | 437,139 | 436,697 | 22,023 | 22,004 | 21,983 | 5.03 | 5.03 | 5.03 | |||||||||||||||||||||||
| Junior subordinated notes | 253,566 | 253,566 | 253,566 | 19,190 | 10,252 | 10,916 | 7.57 | 4.10 | 4.25 | |||||||||||||||||||||||
| Total interest-bearing liabilities | $ | 35,911,797 | $ | 30,924,235 | $ | 28,816,293 | $ | 1,055,250 | $ | 252,081 | $ | 150,527 | 2.94 | % | 0.81 | % | 0.52 | % | ||||||||||||||
| Non-interest-bearing deposits | 11,018,596 | 13,667,879 | 12,638,518 | |||||||||||||||||||||||||||||
| Other liabilities | 1,575,960 | 1,197,981 | 1,068,498 | |||||||||||||||||||||||||||||
| Equity | 5,023,153 | 4,634,224 | 4,300,742 | |||||||||||||||||||||||||||||
| Total liabilities and shareholders’ equity | $ | 53,529,506 | $ | 50,424,319 | $ | 46,824,051 | ||||||||||||||||||||||||||
| Interest rate spread (6) (8) | 2.85 | % | 2.89 | % | 2.40 | % | ||||||||||||||||||||||||||
| Less: fully taxable-equivalent adjustment | $ | (10,086) | $ | (5,601) | $ | (3,601) | (0.02) | (0.02) | (0.01) | |||||||||||||||||||||||
| Net free funds/contribution (7) | $ | 14,270,420 | $ | 16,487,923 | $ | 14,974,537 | 0.83 | 0.28 | 0.18 | |||||||||||||||||||||||
| Net interest income/margin (GAAP) (8) | $ | 1,837,864 | $ | 1,495,362 | $ | 1,124,957 | 3.66 | % | 3.15 | % | 2.57 | % | ||||||||||||||||||||
| Fully taxable-equivalent adjustment | 10,086 | 5,601 | 3,601 | 0.02 | 0.02 | 0.01 | ||||||||||||||||||||||||||
| Net interest income/margin fully taxable-equivalent (non-GAAP) (8) | $ | 1,847,950 | $ | 1,500,963 | $ | 1,128,558 | 3.68 | % | 3.17 | % | 2.58 | % |
(1)Includes interest-bearing deposits from banks and securities purchased under resale agreements with original maturities of greater than three months. Cash equivalents include federal funds sold and securities purchased under resale agreements with original maturities of three months or less.
(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 tax-equivalent adjustment based on a marginal federal corporate tax rate in effect as of the applicable period. The total adjustments for the years ended December 31, 2023, 2022 and 2021 were $10.1 million, $5.6 million and $3.6 million, respectively.
(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 is 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 “Non-GAAP Financial Measures/Ratios” for additional information on this performance measure/ratio.
| Column 1 | Column 2 |
|---|---|
| 62 |
Changes In Interest Income and Expense
The following table shows the dollar amount of changes in interest income and expense, on a fully taxable-equivalent basis (non-GAAP), by major categories of interest-earning assets and interest-bearing liabilities attributable to changes in volume or rate for the periods indicated:
| Years Ended December 31, | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 Compared to 2022 | 2022 Compared to 2021 | ||||||||||||||||||||||
| (In thousands) | Change Due to Rate | Change Due to Volume | Total Change | Change Due to Rate | Change Due to Volume | Total Change | |||||||||||||||||
| Interest income, FTE basis (non-GAAP) (1) | |||||||||||||||||||||||
| Interest-bearing deposits with banks, securities purchased under resale agreements and cash equivalents (2) | $ | 67,201 | $ | (34,768) | $ | 32,433 | $ | 42,784 | $ | (1,213) | $ | 41,571 | |||||||||||
| Investment securities | 52,257 | 26,003 | 78,260 | 20,461 | 44,858 | 65,319 | |||||||||||||||||
| FHLB and FRB stock | 2,005 | 4,285 | 6,290 | 771 | 784 | 1,555 | |||||||||||||||||
| Total liquidity management assets | $ | 121,463 | $ | (4,480) | $ | 116,983 | $ | 64,016 | $ | 44,429 | $ | 108,445 | |||||||||||
| Other earning assets | 403 | (260) | 143 | 376 | (78) | 298 | |||||||||||||||||
| Mortgage loans held-for-sale | 5,792 | (10,196) | (4,404) | 7,282 | (18,256) | (10,974) | |||||||||||||||||
| Loans, net of unearned income | 872,679 | 164,755 | 1,037,434 | 242,242 | 133,948 | 376,190 | |||||||||||||||||
| Total interest income | $ | 1,000,337 | $ | 149,819 | $ | 1,150,156 | $ | 313,916 | $ | 160,043 | $ | 473,959 | |||||||||||
| Interest Expense | |||||||||||||||||||||||
| Deposits — interest-bearing: | |||||||||||||||||||||||
| NOW and interest-bearing demand deposits | $ | 93,047 | $ | 1,461 | $ | 94,508 | $ | 12,267 | $ | 7,560 | $ | 19,827 | |||||||||||
| Wealth management deposits | 28,052 | (15,020) | 13,032 | 22,390 | 2,826 | 25,216 | |||||||||||||||||
| Money market accounts | 338,999 | 10,310 | 349,309 | 47,741 | 819 | 48,560 | |||||||||||||||||
| Savings accounts | 93,740 | 4,692 | 98,432 | 9,525 | 126 | 9,651 | |||||||||||||||||
| Time deposits | 154,153 | 21,834 | 175,987 | (11,612) | (4,559) | (16,171) | |||||||||||||||||
| Total interest expense — deposits | $ | 707,991 | $ | 23,277 | $ | 731,268 | $ | 80,311 | $ | 6,772 | $ | 87,083 | |||||||||||
| FHLB advances | 20,367 | 21,591 | 41,958 | 6,356 | 4,392 | 10,748 | |||||||||||||||||
| Other borrowings | 14,983 | 6,003 | 20,986 | 4,949 | (583) | 4,366 | |||||||||||||||||
| Subordinated notes | — | 19 | 19 | — | 21 | 21 | |||||||||||||||||
| Junior subordinated notes | 8,938 | — | 8,938 | (664) | — | (664) | |||||||||||||||||
| Total interest expense | $ | 752,279 | $ | 50,890 | $ | 803,169 | $ | 90,952 | $ | 10,602 | $ | 101,554 | |||||||||||
| Less: fully taxable-equivalent adjustment | (4,485) | — | (4,485) | (2,000) | — | (2,000) | |||||||||||||||||
| Net interest income (GAAP) (1) | $ | 243,573 | $ | 98,929 | $ | 342,502 | $ | 220,964 | $ | 149,441 | $ | 370,405 | |||||||||||
| Fully taxable-equivalent adjustment | 4,485 | — | 4,485 | 2,000 | — | 2,000 | |||||||||||||||||
| Net interest income, FTE basis (non-GAAP) (1) | $ | 248,058 | $ | 98,929 | $ | 346,987 | $ | 222,964 | $ | 149,441 | $ | 372,405 |
(1)See “Non-GAAP Financial Measures/Ratios” for additional information on this performance measure/ratio.
(2)Includes interest-bearing deposits from banks and securities purchased under resale agreements with original maturities of greater than three months. Cash equivalents include federal funds sold and securities purchased under resale agreements with original maturities of three months or less.
The changes in net interest income are created by changes in both interest rates and volumes. In the table above, volume variances are computed using the change in volume multiplied by the previous year’s rate. Rate variances are computed using the change in rate multiplied by the previous year’s volume. The change in interest due to both rate and volume has been allocated between factors in proportion to the relationship of the absolute dollar amounts of the change in each.
| Column 1 | Column 2 |
|---|---|
| 63 |
Non-Interest Income
The following table presents non-interest income by category for 2023, 2022 and 2021:
| Years ended December 31, | 2023 compared to 2022 | 2022 compared to 2021 | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2023 | 2022 | 2021 | $ Change | % Change | $ Change | % Change | ||||||||||||||||||
| Brokerage | $ | 18,645 | $ | 17,668 | $ | 20,710 | $ | 977 | 6 | % | $ | (3,042) | (15) | % | |||||||||||
| Trust and asset management | 111,962 | 108,946 | 103,309 | 3,016 | 3 | 5,637 | 5 | ||||||||||||||||||
| Total wealth management(1) | $ | 130,607 | $ | 126,614 | $ | 124,019 | $ | 3,993 | 3 | % | $ | 2,595 | 2 | % | |||||||||||
| Mortgage banking | 83,073 | 155,173 | 273,010 | (72,100) | (46) | (117,837) | (43) | ||||||||||||||||||
| Service charges on deposit accounts | 55,250 | 58,574 | 54,168 | (3,324) | (6) | 4,406 | 8 | ||||||||||||||||||
| Gains (losses) on investment securities, net | 1,525 | (20,427) | (1,059) | 21,952 | NM | (19,368) | NM | ||||||||||||||||||
| Fees from covered call options | 21,863 | 14,133 | 3,673 | 7,730 | 55 | 10,460 | NM | ||||||||||||||||||
| Trading gains, net | 1,142 | 3,752 | 245 | (2,610) | (70) | 3,507 | NM | ||||||||||||||||||
| Operating lease income, net | 53,298 | 55,510 | 53,691 | (2,212) | (4) | 1,819 | 3 | ||||||||||||||||||
| Other: | |||||||||||||||||||||||||
| Interest rate swap fees | 12,251 | 12,185 | 13,702 | 66 | 1 | (1,517) | (11) | ||||||||||||||||||
| BOLI | 5,149 | 806 | 5,812 | 4,343 | NM | (5,006) | (86) | ||||||||||||||||||
| Administrative services | 5,599 | 6,713 | 5,689 | (1,114) | (17) | 1,024 | 18 | ||||||||||||||||||
| Foreign currency remeasurement gains (losses) | 1,059 | 292 | (495) | 767 | NM | 787 | NM | ||||||||||||||||||
| Early pay-offs of capital leases | 1,184 | 694 | 601 | 490 | 71 | 93 | 15 | ||||||||||||||||||
| Miscellaneous | 62,106 | 47,034 | 53,064 | 15,072 | 32 | (6,030) | (11) | ||||||||||||||||||
| Total Other | $ | 87,348 | $ | 67,724 | $ | 78,373 | $ | 19,624 | 29 | % | $ | (10,649) | (14) | % | |||||||||||
| Total Non-Interest Income | $ | 434,106 | $ | 461,053 | $ | 586,120 | $ | (26,947) | (6) | % | $ | (125,067) | (21) | % |
(1)Wealth management revenue is comprised of the trust and asset management revenue of the CTC 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 CDEC.
NM—Not Meaningful
Notable contributions to the change in non-interest income are as follows:
Mortgage banking revenue decreased in 2023 as compared 2022 primarily as a result of unfavorable fair value adjustments of MSRs, net of servicing hedge, and a decrease in loans originated for sale, partially offset by favorable adjustments to the Company’s held-for-sale portfolio of early buy-out exercised loans guaranteed by U.S. government agencies, which are held at fair value. Mortgage banking revenue includes revenue from activities related to originating, selling and servicing residential real estate loans for the secondary market. A main factor in the mortgage banking revenue recognized by the Company is the volume of mortgage loans originated or purchased for sale. Mortgage loans originated for sale totaled $2.0 billion for the year ended 2023 compared to $2.8 billion for the same period of 2022. The decrease in originations was primarily due to increased interest rates reducing refinance incentives for borrowers. The percentage of origination volume from refinancing activities was 17% in 2023 as compared to 29% in 2022.
The Company records MSRs at fair value on a recurring basis. During 2023, the fair value of the MSRs portfolio decreased due to a reduction in value of $17.1 million due to payoffs and paydowns of the existing portfolio, an unfavorable fair value adjustment of $19.1 million, and a bulk sale of MSRs of $30.2 million, partially offset by retained servicing rights which led to capitalization of $28.6 million. See Note (6) “Mortgage Servicing Rights (“MSRs”)” to the Consolidated Financial Statements in Item 8 for a summary of the changes in the carrying value of MSRs.
Mortgage banking revenue is also impacted by changes in the fair value of derivative contracts held to economically hedge a portion of the fair value adjustments related to the Company’s MSRs portfolio. The change in fair value of the derivative contracts held as an economic hedge during 2023 was a $1.3 million favorable valuation adjustment compared to a $2.2 million unfavorable valuation adjustment in 2022. The table below presents additional selected information regarding mortgage banking for the respective periods.
| Column 1 | Column 2 |
|---|---|
| 64 |
| Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2023 | 2022 | 2021 | ||||||||
| Originations: | |||||||||||
| Retail originations | $ | 1,387,423 | $ | 1,978,609 | $ | 5,104,277 | |||||
| Veterans First originations | 574,782 | 820,391 | 1,699,500 | ||||||||
| Total originations for sale (A) | $ | 1,962,205 | $ | 2,799,000 | $ | 6,803,777 | |||||
| Originations for investment | 578,571 | 944,389 | 931,169 | ||||||||
| Total originations | $ | 2,540,776 | $ | 3,743,389 | $ | 7,734,946 | |||||
| As a percentage of originations for sale: | |||||||||||
| Retail originations | 71 | % | 71 | % | 75 | % | |||||
| Veterans First originations | 29 | 29 | 25 | ||||||||
| Purchases | 83 | % | 71 | % | 45 | % | |||||
| Refinances | 17 | 29 | 55 | ||||||||
| Production Margin: | |||||||||||
| Production revenue (B) (1) | $ | 41,031 | $ | 44,153 | $ | 176,242 | |||||
| Total originations for sale (A) | 1,962,205 | 2,799,000 | 6,803,777 | ||||||||
| Add: Current period end mandatory interest rate lock commitments to fund originations for sale (2) | 119,624 | 113,303 | 353,509 | ||||||||
| Less: Prior period end mandatory interest rate lock commitments to fund originations for sale (2) | 113,303 | 353,509 | 1,072,717 | ||||||||
| Total mortgage production volume (C) | $ | 1,968,526 | $ | 2,558,794 | $ | 6,084,569 | |||||
| Production margin (B / C) | 2.08 | % | 1.73 | % | 2.90 | % | |||||
| Mortgage servicing: | |||||||||||
| Loans serviced for others (D) | $ | 12,007,165 | $ | 14,052,596 | $ | 13,126,254 | |||||
| Mortgage servicing rights, at fair value (E) | 192,456 | 230,225 | 147,571 | ||||||||
| Percentage of mortgage servicing rights to loans serviced for others (E/D) | 1.60 | % | 1.64 | % | 1.12 | % | |||||
| Servicing income | 43,563 | 44,080 | 40,686 | ||||||||
| Components of Mortgage Servicing Rights (MSR): | |||||||||||
| MSR - current period capitalization | $ | 28,610 | $ | 46,221 | $ | 72,754 | |||||
| MSR - collection of expected cash flows - paydowns | (6,284) | (6,213) | (3,856) | ||||||||
| MSR - collection of expected cash flows - payoffs | (10,776) | (17,242) | (30,932) | ||||||||
| Valuation: | |||||||||||
| MSR - changes in fair value model assumptions | (19,149) | 60,064 | 18,273 | ||||||||
| Changes in fair value of derivative contract held as an economic hedge, net | 1,280 | (2,165) | — | ||||||||
| MSR valuation adjustment, net of changes in fair value of derivative contract held as an economic hedge | $ | (17,869) | $ | 57,899 | $ | 18,273 | |||||
| Summary of Mortgage Banking Revenue: | |||||||||||
| Production revenue (1) | $ | 41,031 | $ | 44,153 | $ | 176,242 | |||||
| Servicing income | 43,563 | 44,080 | 40,686 | ||||||||
| MSR activity | (6,319) | 80,665 | 56,239 | ||||||||
| Changes in fair value on early buy-out loans guaranteed by U.S. government agencies and other revenue | 4,798 | (13,725) | (157) | ||||||||
| Total mortgage banking revenue | $ | 83,073 | $ | 155,173 | $ | 273,010 |
(1)Production revenue represents revenue earned from the origination and subsequent sale of mortgages, including gains on loans sold and fees from originations, changes in other related financial instruments carried at fair value, 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.
(2)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.
| Column 1 | Column 2 |
|---|---|
| 65 |
Net gains on investment securities in 2023 were primarily the result of unrealized gains on equity investments. The Company did not recognize any credit-related write-downs or other-than-temporary impairment charges within its available-for-sale or held-to-maturity investment securities portfolio in 2023 or 2022, respectively.
The Company has typically written call options with terms of less than three months against certain U.S. Treasury and agency securities held in its portfolio for liquidity and other purposes. Management has effectively entered into these transactions with the goal of economically hedging security positions and enhancing its overall return on its investment portfolio. These option transactions are designed to increase the total return associated with holding certain investment securities and do not qualify as hedges pursuant to accounting guidance. There were no outstanding call option contracts at December 31, 2023 and 2022.
Bank owned life insurance (“BOLI”) increased in 2023 compared to 2022 primarily as a result of upward adjustments to the cash surrender value of BOLI policies. This income typically represents adjustments to the cash surrender value of BOLI policies and proceeds received from death benefits. The Company initially purchased BOLI to consolidate existing term life insurance contracts of executive officers and to mitigate the mortality risk associated with death benefits provided for in executive employment contracts and in connection with certain deferred compensation arrangements. The Company has also assumed additional BOLI policies as the result of the acquisition of certain banks. The cash surrender value of BOLI totaled $160.2 million at December 31, 2023 and $157.3 million at December 31, 2022, and is included in other assets.
Miscellaneous non-interest income includes loan servicing fees, income from other investments, service charges and other fees. The increased miscellaneous other income for 2023 compared to 2022 was primarily the result of decreased contingent consideration accrued in 2023 related to previous acquisitions, $2.5 million of losses recorded in 2022 relating to the sale of a property no longer considered for future expansion and losses on the sale of a former data processing facility in 2022, as well as increased fee income in 2023 earned on card-related arrangements, letters of credit and other commitments.
| Column 1 | Column 2 |
|---|---|
| 66 |
Non-Interest Expense
The following table presents non-interest expense by category for 2023, 2022 and 2021:
| Years ended December 31, | 2023 compared to 2022 | 2022 compared to 2021 | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2023 | 2022 | 2021 | $ Change | % Change | $ Change | % Change | |||||||||||||||||||
| Salaries and employee benefits: | ||||||||||||||||||||||||||
| Salaries | $ | 438,812 | $ | 382,181 | $ | 361,915 | $ | 56,631 | 15 | % | $ | 20,266 | 6 | % | ||||||||||||
| Commissions and incentive compensation | 182,101 | 197,873 | 222,067 | (15,772) | (8) | (24,194) | (11) | |||||||||||||||||||
| Benefits | 127,100 | 116,053 | 107,687 | 11,047 | 10 | 8,366 | 8 | |||||||||||||||||||
| Total salaries and employee benefits | $ | 748,013 | $ | 696,107 | $ | 691,669 | $ | 51,906 | 7 | % | $ | 4,438 | 1 | % | ||||||||||||
| Software and equipment | 104,632 | 95,885 | 87,515 | 8,747 | 9 | 8,370 | 10 | |||||||||||||||||||
| Operating lease equipment | 42,363 | 38,008 | 40,880 | 4,355 | 11 | (2,872) | (7) | |||||||||||||||||||
| Occupancy, net | 77,068 | 70,965 | 74,184 | 6,103 | 9 | (3,219) | (4) | |||||||||||||||||||
| Data processing | 38,800 | 31,209 | 27,279 | 7,591 | 24 | 3,930 | 14 | |||||||||||||||||||
| Advertising and marketing | 65,075 | 59,418 | 47,275 | 5,657 | 10 | 12,143 | 26 | |||||||||||||||||||
| Professional fees | 34,758 | 33,088 | 29,494 | 1,670 | 5 | 3,594 | 12 | |||||||||||||||||||
| Amortization of other acquisition-related intangible assets | 5,498 | 6,116 | 7,734 | (618) | (10) | (1,618) | (21) | |||||||||||||||||||
| FDIC insurance | 71,102 | 28,639 | 27,030 | 42,463 | NM | 1,609 | 6 | |||||||||||||||||||
| OREO expenses, net | (1,528) | (140) | (1,654) | (1,388) | NM | 1,514 | (92) | |||||||||||||||||||
| Other: | ||||||||||||||||||||||||||
| Lending expenses, net of deferred origination costs | 21,096 | 20,576 | 22,794 | 520 | 3 | (2,218) | (10) | |||||||||||||||||||
| Travel and entertainment | 21,194 | 16,506 | 10,048 | 4,688 | 28 | 6,458 | 64 | |||||||||||||||||||
| Miscellaneous | 84,428 | 80,894 | 68,296 | 3,534 | 4 | 12,598 | 18 | |||||||||||||||||||
| Total other | $ | 126,718 | $ | 117,976 | $ | 101,138 | $ | 8,742 | 7 | % | $ | 16,838 | 17 | % | ||||||||||||
| Total Non-Interest Expense | $ | 1,312,499 | $ | 1,177,271 | $ | 1,132,544 | $ | 135,228 | 11 | % | $ | 44,727 | 4 | % |
NM—Not Meaningful
Notable contributions to the change in non-interest expense are as follows:
Salaries and employee benefits is the largest component of non-interest expense, accounting for 57% of the total in 2023 compared to 59% in 2022. Salaries and employee benefits increased in 2023 compared to 2022 primarily as a result of increased salaries and benefits expense as the Company grows, partially offset by decreased commissions and incentive compensation expense primarily due to lower commission expense due to reduced mortgage production.
Software and equipment expense increased in 2023 compared to 2022 primarily as a result of increased software licensing expenses as the Company invests in enhancements to the digital customer experience, upgrades to infrastructure and enhancements to information security capabilities. Software and equipment expense includes furniture, equipment and computer software, depreciation and repairs and maintenance costs.
Occupancy expense for the years 2023 and 2022 was $77.1 million and $71.0 million, respectively, reflecting an increase of 9% in 2023. Occupancy expense includes depreciation on premises, real estate taxes and insurance, utilities and maintenance of premises, as well as net rent expense for leased premises. In 2023, the Company recognized impairment totaling $2.9 million of two Company-owned buildings that are no longer being used. Additionally, the increase was partly attributable to lower rental income from the Company’s office space available for lease as well as higher maintenance, repairs and other costs at the Company’s owned properties.
Data processing expense increased in 2023 compared to 2022 due to additional costs related to the termination of a duplicate service contract related to the acquisition of a wealth management business in 2023. Further, the increase was attributable to additional costs from certain system conversion processes completed in 2023.
Advertising and marketing costs are incurred to promote the Company’s brand, commercial banking capabilities, the Company’s MaxSafe® suite of products, community-based products, to attract loans and deposits and to announce new branch
| Column 1 | Column 2 |
|---|---|
| 67 |
openings as well as the expansion of the Company’s non-bank businesses. The increased expense in 2023 compared to 2022 was primarily as a result of higher television and other media advertising costs as well as increased sponsorship activity. The level of marketing expenditures depends on the type of marketing programs utilized which are determined based on the market area, targeted audience, competition and various other factors. Management continues to utilize mass market media promotions as well as targeted marketing programs in certain market areas.
FDIC insurance expense increased in 2023 compared to 2022 primarily due to the Company’s recognition of approximately $34.4 million accrued for the estimated amount owed as a result of the FDIC special assessment on uninsured deposits in response to certain bank failures occurring in 2023. The increase in expense is also due to the FDIC’s increase of the basis rate beginning with the first quarterly assessment period in 2023 as well as asset growth.
Miscellaneous non-interest expense includes ATM expenses, correspondent banking charges, directors’ fees, telephone, postage, corporate insurance, dues and subscriptions, problem loan expenses and other miscellaneous operational losses and costs. Miscellaneous non-interest expense increased in 2023 as compared to 2022 primarily as a result of various other operational costs including an increase in interest payments made on collateral received for outstanding interest rate derivative contracts.
Income Taxes
The Company recorded income tax expense of $222.5 million in 2023 compared to $190.9 million in 2022 and $171.6 million 2021. The effective tax rates were 26.3% in 2023, 27.2% in 2022 and 26.9% in 2021. The effective tax rate in 2023 is slightly lower due to the Company’s income tax expense being impacted by an increase in federal tax credits claimed and an overall lower level of provision for state income taxes versus the comparable periods. Income tax expense was also impacted by the tax effects related to the issuance of shares in share-based compensation plans. These tax effects fluctuate based on the Company’s stock price and timing of employee stock option exercises and vesting of other share based awards. The Company recorded a net excess tax benefit related to share-based compensation of $2.9 million in 2023, a net excess tax benefit of $2.9 million 2022, and a net excess tax benefit of $2.4 million in 2021, the majority of which were recognized in the first quarter in each year. Please refer to Note (17) “Income Taxes” to the Consolidated Financial Statements in Item 8 for further discussion and analysis of the Company’s tax position, including a reconciliation of the tax expense computed at the statutory tax rate to the Company’s actual tax expense.
Operating Segment Results
As described in Note (24) “Segment Information” to the Consolidated Financial Statements in Item 8, the Company’s operations consist of three primary segments: community banking, specialty finance and wealth management. The Company’s profitability is primarily dependent on the net interest income, provision for credit losses, non-interest income and operating expenses of its community banking segment. For purposes of internal segment profitability, management allocates certain intersegment and parent company balances. Management allocates a portion of revenues to the specialty finance segment related to loans and leases originated by the specialty finance segment and sold or assigned to the community banking segment. Similarly, for purposes of analyzing the contribution from the wealth management segment, management allocates a portion of the net interest income earned by the community banking segment on deposit balances of customers of the wealth management segment to the wealth management segment. Finally, expenses incurred at the Wintrust parent company are allocated to each segment based on each segment’s risk-weighted assets.
The community banking segment’s net interest income for the year ended December 31, 2023 totaled $1.4 billion as compared to $1.2 billion for the same period in 2022, an increase of $260.8 million, or 22%. The increase in 2023 compared to 2022 was primarily attributable to increased interest and fees on loans due to loan growth and increased interest rates, partially offset by increased interest expense on deposits. The community banking segment recorded a provision for credit losses of $104.9 million in 2023 compared to $74.2 million in 2022. The provision for credit losses increased in 2023 compared to 2022 primarily due to higher net charge-offs coupled with deterioration in the macroeconomic forecast and loan growth compared to 2022. Non-interest income for the community banking segment decreased $35.5 million, or 12% in 2023 when compared to 2022. The decrease in non-interest income in 2023 compared to 2022 was primarily the result of unfavorable fair value adjustments of MSRs and reduced mortgage banking revenue due to lower originations for sale. The community banking segment’s net income for the year ended December 31, 2023 totaled $414.1 million, an increase of $64.7 million, compared to net income of $349.3 million in 2022. The increase was primarily attributable to higher net interest income in 2023 partially offset by increased provision for credit losses and reduced mortgage banking revenue, as discussed above.
The specialty finance segment’s net interest income totaled $329.0 million for the year ended December 31, 2023, compared to $246.7 million in the same period of 2022, an increase of $82.4 million, or 33%. The increase in 2023 compared to 2022 was primarily attributable to loan growth and increased interest rates on the premium finance receivables portfolios. The specialty finance segment’s provision for credit losses totaled $9.5 million in 2023 compared to $4.4 million in 2022 primarily due to
| Column 1 | Column 2 |
|---|---|
| 68 |
higher net charge-offs coupled with deterioration in the macroeconomic forecast and loan growth compared to 2022. The specialty finance segment’s non-interest income increased to $106.0 million for the year ended December 31, 2023 compared to $97.7 million in 2022. For 2023, our commercial premium finance operations, life insurance premium finance operations, leasing operations and accounts receivable finance operations accounted for 44%, 35%, 18% and 3%, respectively, of the total revenues of our specialty finance business. Net income of the specialty finance segment totaled $175.5 million and $120.9 million for the years ended December 31, 2023 and 2022, respectively.
The wealth management segment reported net interest income of $32.7 million for 2023 and $38.3 million for 2022. Net interest income for this segment is primarily comprised of an allocation of net interest income earned by the community banking segment on non-interest bearing and interest-bearing wealth management customer account balances on deposit at the banks. Wealth management customer account balances on deposit at the banks averaged $1.7 billion and $2.8 billion in 2023 and 2022, respectively. This segment recorded non-interest income of $136.6 million for 2023 as compared to $124.6 million for 2022. Distribution of wealth management services through each bank continues to be a focus of the Company as the number of brokers in its banks continues to increase. The Company is committed to growing the wealth management segment in order to better service its customers and create a more diversified revenue stream. The wealth management segment reported net income of $33.0 million for 2023 compared to $39.4 million for 2022.
Analysis of Financial Condition
Total assets were $56.3 billion at December 31, 2023, representing an increase of $3.3 billion, or 6%, when compared to December 31, 2022. Total funding, which includes deposits, all notes and advances, including secured borrowings and junior subordinated debentures, was $49.1 billion at December 31, 2023 and $46.5 billion at December 31, 2022. See Notes (3), (4), and (10) through (14) to the Consolidated Financial Statements in Item 8 for additional period-end detail on the Company’s interest-earning assets and funding liabilities.
Interest-Earning Assets
The following table sets forth, by category, the composition of average earning assets and the relative percentage of each category to total average earning assets for the periods presented:
| Years Ended December 31, | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | |||||||||||||||||||
| (Dollars in thousands) | Balance | Percent | Balance | Percent | Balance | Percent | |||||||||||||||
| Mortgage loans held-for-sale | $ | 294,421 | 1 | % | $ | 496,088 | 1 | % | $ | 959,457 | 2 | % | |||||||||
| Loans: | |||||||||||||||||||||
| Commercial | 12,478,768 | 25 | 11,897,776 | 25 | 11,746,381 | 27 | |||||||||||||||
| Commercial real estate | 10,631,288 | 21 | 9,432,526 | 20 | 8,696,887 | 20 | |||||||||||||||
| Home equity | 337,836 | 1 | 327,506 | 1 | 371,425 | 1 | |||||||||||||||
| Residential real estate | 2,497,553 | 5 | 1,968,333 | 4 | 1,455,883 | 3 | |||||||||||||||
| Premium finance receivables | 14,295,504 | 28 | 12,993,677 | 27 | 10,734,726 | 24 | |||||||||||||||
| Other loans | 83,523 | 0 | 64,710 | 0 | 45,741 | 0 | |||||||||||||||
| Total loans, net of unearned income (1) | $ | 40,324,472 | 80 | % | $ | 36,684,528 | 77 | % | $ | 33,051,043 | 75 | % | |||||||||
| Liquidity management assets (2) | 9,546,195 | 19 | 10,209,151 | 22 | 9,755,234 | 23 | |||||||||||||||
| Other earning assets (3) | 17,129 | 0 | 22,391 | 0 | 25,096 | 0 | |||||||||||||||
| Total average earning assets | $ | 50,182,217 | 100 | % | $ | 47,412,158 | 100 | % | $ | 43,790,830 | 100 | % | |||||||||
| Total average assets | $ | 53,529,506 | $ | 50,424,319 | $ | 46,824,051 | |||||||||||||||
| Total average earning assets to total average assets | 94 | % | 94 | % | 94 | % |
(1)Includes non-accrual loans.
(2)Liquidity management assets include investment securities, other securities, interest-earning deposits with banks, federal funds sold and securities purchased under resale agreements.
(3)Other earning assets include brokerage customer receivables and trading account securities.
Total average earning assets increased $2.8 billion, or 6%, in 2023. Average earning assets comprised 94% of average total assets in 2023 and 2022.
| Column 1 | Column 2 |
|---|---|
| 69 |
Mortgage loans held-for-sale. Average mortgage loans held-for-sale totaled $294.4 million in 2023, compared to $496.1 million in 2022. These balances represent mortgage loans awaiting subsequent sale in the secondary market with such sales eliminating the interest-rate risk associated with these loans, as they are predominantly long-term fixed rate loans, and provides a source of non-interest revenue. The decrease in average balance from 2022 to 2023 was primarily due to lower mortgage origination production balances. See “Loan Portfolio and Asset Quality” section later in this Item 7 for additional discussion of these early buyout options.
Loans, net of unearned income. Average total loans, net of unearned income, totaled $40.3 billion and increased $3.6 billion, or 10%, in 2023. Average commercial loans totaled $12.5 billion in 2023, and increased $581.0 million, or 5%, over the average balance in 2022. Average commercial real estate loans totaled $10.6 billion in 2023, increasing $1.2 billion, or 13%, since 2022. Combined, these categories comprised 57% and 58% of the average loan portfolio in 2023 and 2022, respectively. The growth realized in these categories for 2023 is primarily attributable to increased business development efforts during the period.
Home equity loans averaged $337.8 million in 2023, and increased $10.3 million, or 3%, when compared to the average balance in 2022. Unused commitments on home equity lines of credit totaled $845.6 million at December 31, 2023 and $796.9 million at December 31, 2022. The Company has been actively managing its home equity portfolio to ensure that diligent pricing, appraisal and other underwriting activities continue to exist.
Residential real estate loans averaged $2.5 billion in 2023, and increased $529.2 million, or 27%, from the average balance in 2022. The increase in average balance was partially due to the Company deciding to allocate more balances from its mortgage production for investment instead of for subsequent sale and servicing in the secondary market.
Average premium finance receivables totaled $14.3 billion in 2023, and accounted for 35% of the Company’s average total loans. In 2023, average premium finance receivables increased $1.3 billion, or 10%, compared to 2022. The increase during 2023 was the result of effective marketing and customer servicing as well as continued originations within the portfolio due to hardening insurance market conditions driving a higher average size of new property and casualty insurance premium finance receivables. Approximately $17.9 billion of premium finance receivables were originated in 2023 compared to approximately $15.4 billion in 2022.
Other loans represent a wide variety of personal and consumer loans to individuals. Consumer loans generally have shorter terms and higher interest rates than mortgage loans but generally involve more credit risk due to the type and nature of the collateral.
Liquidity Management Assets. Funds that are not utilized for loan originations are used to purchase investment securities and short-term money market investments, to sell as federal funds and to maintain in interest-bearing deposits with banks. Average liquidity management assets accounted for 19% and 22% of total average earning assets in 2023 and 2022, respectively. Average liquidity management assets decreased $663.0 million in 2023 compared to 2022. The balances of these assets can fluctuate based on management’s ongoing effort to manage liquidity and for asset liability management purposes. The Company will continue to prudently evaluate and utilize liquidity sources as needed, including the management of availability with the FHLB and FRB and utilization of the revolving credit facility with unaffiliated banks.
Other earning assets. Other earning assets include brokerage customer receivables and trading account securities. In the normal course of business, Wintrust Investments activities involve the execution, settlement, and financing of various securities transactions. Wintrust Investments customer securities activities are transacted on either a cash or margin basis. In margin transactions, Wintrust Investments, under an agreement with the out-sourced securities firm, extends credit to its customer, subject to various regulatory and internal margin requirements, collateralized by cash and securities in customer’s accounts. In connection with these activities, Wintrust Investments executes and the out-sourced firm clears customer transactions relating to the sale of securities not yet purchased, substantially all of which are transacted on a margin basis subject to individual exchange regulations. Such transactions may expose Wintrust Investments to off-balance-sheet risk, particularly in volatile trading markets, in the event margin requirements are not sufficient to fully cover losses that customers may incur. In the event a customer fails to satisfy its obligations, Wintrust Investments under an agreement with the out-sourced securities firm, may be required to purchase or sell financial instruments at prevailing market prices to fulfill the customer's obligations. Wintrust Investments seeks to control the risks associated with its customers’ activities by requiring customers to maintain margin collateral in compliance with various regulatory and internal guidelines. Wintrust Investments monitors required margin levels daily and, pursuant to such guidelines, requires customers to deposit additional collateral or to reduce positions when necessary.
| Column 1 | Column 2 |
|---|---|
| 70 |
Investment Securities Portfolio
Supplemental Statistical Data
The following statistical information is provided in accordance with the requirements of Regulation S-K as promulgated by the SEC. This data should be read in conjunction with the Company’s Consolidated Financial Statements and notes thereto, and Management’s Discussion and Analysis which are contained in Item 8 and Item 7, respectively, of this Annual Report on Form 10-K.
The following table presents the amortized cost and fair value of the Company’s investment securities portfolios, by investment category, as of December 31, 2023, and 2022:
| (In thousands) | 2023 | 2022 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amortized Cost | Fair Value | Amortized Cost | Fair Value | ||||||||||||
| Available-for-sale securities | |||||||||||||||
| U.S. Treasury | $ | 6,960 | $ | 6,968 | $ | 14,943 | $ | 14,948 | |||||||
| U.S. government agencies | 50,000 | 45,124 | 80,000 | 74,222 | |||||||||||
| Municipal | 144,299 | 140,958 | 173,861 | 168,655 | |||||||||||
| Corporate notes: | |||||||||||||||
| Financial issuers | 83,996 | 75,540 | 93,994 | 84,703 | |||||||||||
| Other | 1,000 | 991 | 1,000 | 1,002 | |||||||||||
| Mortgage-backed: (1) | |||||||||||||||
| Residential mortgage-backed securities | 3,505,012 | 3,059,620 | 3,308,494 | 2,819,937 | |||||||||||
| Commercial (multi-family) mortgage-backed securities | 13,201 | 12,980 | — | — | |||||||||||
| Collateralized mortgage obligations | 175,346 | 160,734 | 97,342 | 79,550 | |||||||||||
| Total available-for-sale securities | $ | 3,979,814 | $ | 3,502,915 | $ | 3,769,634 | $ | 3,243,017 | |||||||
| Held-to-maturity securities | |||||||||||||||
| U.S. government agencies | $ | 336,468 | $ | 269,410 | $ | 339,614 | $ | 264,321 | |||||||
| Municipal | 172,933 | 169,720 | 179,027 | 175,438 | |||||||||||
| Mortgage-backed: (1) | |||||||||||||||
| Residential mortgage-backed securities | 3,042,828 | 2,495,485 | 2,900,031 | 2,316,349 | |||||||||||
| Commercial (multi-family) mortgage-backed securities | 6,415 | 6,231 | — | — | |||||||||||
| Collateralized mortgage obligations | 241,075 | 220,551 | 164,151 | 140,829 | |||||||||||
| Corporate notes | 57,544 | 54,071 | 58,232 | 52,884 | |||||||||||
| Total held-to-maturity securities | $ | 3,857,263 | $ | 3,215,468 | $ | 3,641,055 | $ | 2,949,821 | |||||||
| Less: Allowance for credit losses | (347) | (488) | |||||||||||||
| Held-to-maturity securities, net of allowance for credit losses | $ | 3,856,916 | $ | 3,640,567 | |||||||||||
| Equity securities with readily determinable fair value | $ | 143,312 | $ | 139,268 | $ | 115,552 | $ | 110,365 |
(1)None of our mortgage-backed securities are subprime.
| Column 1 | Column 2 |
|---|---|
| 71 |
Tables presenting the carrying amounts and gross unrealized gains and losses for securities at December 31, 2023 and 2022 are included by reference to Note (3) “Investment Securities” to the Consolidated Financial Statements presented under Item 8 of this Annual Report on Form 10-K. The following table presents the carrying value of the investment securities portfolios as of December 31, 2023, by maturity distribution. Carrying value represents the fair value of investment securities classified as available-for-sale, the amortized cost of those classified as held-to-maturity and the fair value of equity securities with readily determinable fair values.
| (In thousands) | Within 1 year | From 1 to 5 years | From 5 to 10 years | After 10 years | Mortgage- backed | Equity Securities | Total | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Available-for-sale securities | |||||||||||||||||||||||||||
| U.S. Treasury | $ | 5,956 | $ | 1,012 | $ | — | $ | — | $ | — | $ | — | $ | 6,968 | |||||||||||||
| U.S. government agencies | — | — | 37,496 | 7,628 | — | — | 45,124 | ||||||||||||||||||||
| Municipal | 46,989 | 56,877 | 28,938 | 8,154 | — | — | 140,958 | ||||||||||||||||||||
| Corporate notes: | |||||||||||||||||||||||||||
| Financial issuers | — | 65,105 | 10,435 | — | — | — | 75,540 | ||||||||||||||||||||
| Other | — | 991 | — | — | — | — | 991 | ||||||||||||||||||||
| Mortgage-backed: (1) | |||||||||||||||||||||||||||
| Residential mortgage-backed securities | — | — | — | — | 3,059,620 | — | 3,059,620 | ||||||||||||||||||||
| Commercial (multi-family) mortgage-backed securities | — | — | — | — | 12,980 | — | 12,980 | ||||||||||||||||||||
| Collateralized mortgage obligations | — | — | — | — | 160,734 | — | 160,734 | ||||||||||||||||||||
| Total available-for-sale securities | $ | 52,945 | $ | 123,985 | $ | 76,869 | $ | 15,782 | $ | 3,233,334 | $ | — | $ | 3,502,915 | |||||||||||||
| Held-to-maturity securities | |||||||||||||||||||||||||||
| U.S. government agencies | $ | 1,057 | $ | 1,725 | $ | — | $ | 333,686 | $ | — | $ | — | $ | 336,468 | |||||||||||||
| Municipal | 4,112 | 65,299 | 84,734 | 18,788 | — | — | 172,933 | ||||||||||||||||||||
| Corporate notes: | |||||||||||||||||||||||||||
| Financial issuers | — | 42,578 | 14,966 | — | — | — | 57,544 | ||||||||||||||||||||
| Mortgage-backed: (1) | |||||||||||||||||||||||||||
| Residential mortgage-backed securities | — | — | — | — | 3,042,828 | — | 3,042,828 | ||||||||||||||||||||
| Commercial (multi-family) mortgage-backed securities | — | — | — | — | 6,415 | — | 6,415 | ||||||||||||||||||||
| Collateralized mortgage obligations | — | — | — | — | 241,075 | — | 241,075 | ||||||||||||||||||||
| Total held-to-maturity securities | $ | 5,169 | $ | 109,602 | $ | 99,700 | $ | 352,474 | $ | 3,290,318 | $ | — | $ | 3,857,263 | |||||||||||||
| Less: Allowance for credit losses | (347) | ||||||||||||||||||||||||||
| Held-to-maturity securities, net of allowance for credit losses | $ | 3,856,916 | |||||||||||||||||||||||||
| Equity securities with readily determinable fair value | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 139,268 | $ | 139,268 |
(1) None of our mortgage-backed securities are subprime.
| Column 1 | Column 2 |
|---|---|
| 72 |
The weighted average yield calculated based on amortized cost for each range of maturities of securities, on a tax-equivalent basis, is shown below as of December 31, 2023:
| Within 1 year | From 1 to 5 years | From 5 to 10 years | After 10 years | Mortgage- backed | Equity Securities | Total | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Available-for-sale securities | |||||||||||||||||||||
| U.S. Treasury | 5.44 | % | 4.61 | % | — | % | — | % | — | % | — | % | 5.32 | % | |||||||
| U.S. government agencies | — | — | 4.00 | 2.87 | — | — | 3.81 | ||||||||||||||
| Municipal | 4.14 | 3.58 | 3.89 | 3.93 | — | — | 3.85 | ||||||||||||||
| Corporate notes: | |||||||||||||||||||||
| Financial issuers | — | 4.97 | 3.49 | — | — | — | 4.77 | ||||||||||||||
| Other | — | 4.40 | — | — | — | — | 4.40 | ||||||||||||||
| Mortgage-backed: (1) | |||||||||||||||||||||
| Residential mortgage-backed securities | — | — | — | — | 3.06 | — | 3.06 | ||||||||||||||
| Commercial (multi-family) mortgage-backed securities | — | — | — | — | 5.99 | — | 5.99 | ||||||||||||||
| Collateralized mortgage obligations | — | — | — | — | 4.49 | — | 4.49 | ||||||||||||||
| Total available-for-sale securities | 4.28 | % | 4.33 | % | 3.89 | % | 3.42 | % | 3.14 | % | — | % | 3.22 | % | |||||||
| Held-to-maturity securities | |||||||||||||||||||||
| U.S. government agencies | 2.64 | % | 2.54 | % | — | % | 3.09 | % | — | % | — | % | 3.08 | % | |||||||
| Municipal | 4.18 | 4.02 | 4.13 | 4.28 | — | — | 4.11 | ||||||||||||||
| Corporate notes: | |||||||||||||||||||||
| Financial issuers | — | 0.96 | 6.37 | — | — | — | 2.36 | ||||||||||||||
| Mortgage-backed: (1) | |||||||||||||||||||||
| Residential mortgage-backed securities | — | — | — | — | 2.51 | — | 2.51 | ||||||||||||||
| Commercial (multi-family) mortgage-backed securities | — | — | — | — | 3.92 | — | 3.92 | ||||||||||||||
| Collateralized mortgage obligations | — | — | — | — | 3.96 | — | 3.96 | ||||||||||||||
| Total held-to-maturity securities | 3.86 | % | 2.81 | % | 4.47 | % | 3.15 | % | 2.62 | % | — | % | 2.72 | % | |||||||
| Equity securities with readily determinable fair value | — | % | — | % | — | % | — | % | — | % | 0.46 | % | 0.46 | % |
(1) None of our mortgage-backed securities are subprime.
| Column 1 | Column 2 |
|---|---|
| 73 |
Loan Portfolio and Asset Quality
Loan Portfolio
Commercial and commercial real estate loans. Our commercial and commercial real estate loan portfolios are comprised primarily of commercial real estate loans and lines of credit for working capital purposes. The table below sets forth information regarding the types, amounts and performance of our loans within these portfolios as of December 31, 2023 and 2022:
| As of December 31, 2023 | As of December 31, 2022 | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance | % of Total Balance | Allowance For Credit Losses Allocation | Balance | % of Total Balance | Allowance For Credit Losses Allocation | ||||||||||||||||||||
| Commercial: | |||||||||||||||||||||||||
| Commercial, industrial and other | $ | 12,832,053 | 53.1 | % | $ | 169,604 | $ | 12,549,164 | 55.7 | % | $ | 142,769 | |||||||||||||
| Commercial Real Estate: | |||||||||||||||||||||||||
| Construction and development | $ | 2,084,041 | 8.6 | % | $ | 94,081 | $ | 1,486,930 | 6.6 | % | $ | 75,907 | |||||||||||||
| Non-construction | 9,260,123 | 38.3 | 129,772 | 8,464,017 | 37.7 | 108,445 | |||||||||||||||||||
| Total commercial real estate | $ | 11,344,164 | 46.9 | % | $ | 223,853 | $ | 9,950,947 | 44.3 | % | $ | 184,352 | |||||||||||||
| Total commercial and commercial real estate | $ | 24,176,217 | 100.0 | % | $ | 393,457 | $ | 22,500,111 | 100.0 | % | $ | 327,121 | |||||||||||||
| Commercial real estate—collateral location by state: | |||||||||||||||||||||||||
| Illinois | $ | 6,935,002 | 61.1 | % | $ | 6,628,968 | 66.6 | % | |||||||||||||||||
| Wisconsin | 878,888 | 7.7 | 864,479 | 8.7 | |||||||||||||||||||||
| Total primary markets | $ | 7,813,890 | 68.8 | % | $ | 7,493,447 | 75.3 | % | |||||||||||||||||
| Indiana | 367,215 | 3.2 | 337,713 | 3.4 | |||||||||||||||||||||
| Florida | 337,771 | 3.0 | 280,397 | 2.8 | |||||||||||||||||||||
| Colorado | 267,369 | 2.4 | 207,234 | 2.1 | |||||||||||||||||||||
| California | 251,509 | 2.2 | 140,853 | 1.4 | |||||||||||||||||||||
| Ohio | 224,588 | 2.0 | 120,485 | 1.2 | |||||||||||||||||||||
| Texas | 219,163 | 1.9 | 161,797 | 1.6 | |||||||||||||||||||||
| Other | 1,862,659 | 16.5 | 1,209,021 | 12.2 | |||||||||||||||||||||
| Total | $ | 11,344,164 | 100.0 | % | $ | 9,950,947 | 100.0 | % |
We make commercial loans for many purposes, including working capital lines, which are generally renewable annually and supported by business assets, personal guarantees and additional collateral. Such loans may vary in size based on customer need. Commercial business lending is generally considered to involve a slightly higher degree of risk than traditional consumer bank lending. Primarily as a result of growth in the portfolio and deteriorating macroeconomic conditions and expectations between the two reporting dates primarily related to the Baa credit spread, our allowance for credit losses in our commercial loan portfolio increased to $169.6 million as of December 31, 2023 compared to $142.8 million as of December 31, 2022.
Our commercial real estate loans are generally secured by a first mortgage lien and assignment of rents on the property. Since most of our bank branches are located in the Chicago metropolitan area and southern Wisconsin, 68.8% of our commercial real estate loan portfolio is located in this region as of December 31, 2023. We have been able to effectively manage our total non-performing commercial real estate loans. As of December 31, 2023, our allowance for credit losses related to this portfolio was $223.9 million compared to $184.4 million as of December 31, 2022. The increase in the allowance for credit losses is primarily due to portfolio growth and the impact on the Company’s loan loss modeling from deteriorating macroeconomic conditions and expectations between the two reporting dates primarily related to the Baa credit spread and the Commercial Real Estate Price Index. The table below sets forth the commercial real estate loans by property type and owner vs. non-owner occupied.
| Column 1 | Column 2 |
|---|---|
| 74 |
| (In thousands) | December 31, 2023 | December 31, 2022 | |||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial Real Estate: | Owner Occupied | Non-Owner Occupied | Total | % of Total | Average Size of Loan | Owner Occupied | Non-Owner Occupied | Total | % of Total | Average Size of Loan | |||||||||||||||||||
| Residential construction | $ | 3,790 | $ | 54,852 | $ | 58,642 | 0 | % | $ | 814 | $ | 2,027 | $ | 74,850 | $ | 76,877 | 1 | % | $ | 938 | |||||||||
| Commercial construction | 85,353 | 1,644,584 | 1,729,937 | 15 | 5,351 | 56,176 | 1,045,922 | 1,102,098 | 11 | 3,795 | |||||||||||||||||||
| Land | 9,663 | 285,799 | 295,462 | 3 | 1,813 | 10,132 | 297,823 | 307,955 | 3 | 1,760 | |||||||||||||||||||
| Office | 272,171 | 1,183,246 | 1,455,417 | 13 | 1,386 | 302,280 | 1,034,896 | 1,337,176 | 13 | 1,258 | |||||||||||||||||||
| Industrial | 840,056 | 1,295,820 | 2,135,876 | 19 | 1,602 | 784,049 | 1,052,227 | 1,836,276 | 19 | 1,417 | |||||||||||||||||||
| Retail | 316,527 | 1,020,990 | 1,337,517 | 12 | 1,176 | 335,719 | 968,725 | 1,304,444 | 13 | 1,141 | |||||||||||||||||||
| Multi-family | 111,005 | 2,704,906 | 2,815,911 | 25 | 1,199 | 136,208 | 2,424,501 | 2,560,709 | 26 | 1,079 | |||||||||||||||||||
| Mixed use and other | 481,345 | 1,034,057 | 1,515,402 | 13 | 1,170 | 425,925 | 999,487 | 1,425,412 | 14 | 1,126 | |||||||||||||||||||
| Total commercial real estate | $ | 2,119,910 | $ | 9,224,254 | $ | 11,344,164 | 100 | % | $ | 1,470 | $ | 2,052,516 | $ | 7,898,431 | $ | 9,950,947 | 100 | % | $ | 1,295 |
The Company also participates in mortgage warehouse lending which is included above within commercial, industrial and other, by providing interim funding to unaffiliated mortgage bankers to finance residential mortgages originated by such bankers for sale into the secondary market. The Company’s loans to the mortgage bankers are secured by the business assets of the mortgage companies as well as the specific mortgage loans funded by the Company, after they have been pre-approved for purchase by third party end lenders. The Company may also provide interim financing for packages of mortgage loans on a bulk basis in circumstances where the mortgage bankers desire to competitively bid on a number of mortgages for sale as a package in the secondary market. Amounts advanced with respect to any particular mortgage loan are usually required to be repaid within 21 days.
Home equity loans. The Company’s home equity loans and lines of credit are primarily originated by each of the bank subsidiaries in their local markets where there is a strong understanding of the underlying real estate value. The Company’s banks monitor and manage these loans, and conduct an automated review of all home equity lines of credit at least twice per year. This review collects FICO and Bankruptcy scores for each home equity borrower and identifies situations where the credit strength of the borrower is declining. When other specific events occur that may influence repayment, information such as tax liens or judgments is collected. The bank subsidiaries use this information to manage loans that may be higher risk and to determine whether to obtain additional credit information or updated property valuations. In a limited number of cases, the Company may issue home equity credit together with first mortgage financing, and requests for such financing are evaluated on a combined basis.
The rates we offer on new home equity lending are based on several factors, including appraisals and valuation due diligence, in order to reflect inherent risk, and we place additional scrutiny on larger home equity requests. It is not our practice to advance more than 85% of the appraised value of the underlying asset, which ratio we refer to as the loan-to-value ratio, or LTV ratio, and a majority of the credit we previously extended, when issued, had an LTV ratio of less than 80%. Our home equity loan portfolio has performed well in light of the ongoing volatility in the overall residential real estate market.
Residential real estate. The Company’s residential real estate portfolio includes one- to four-family adjustable rate mortgages, construction loans to individuals and bridge financing loans for qualifying customers as well as certain long-term fixed rate loans. As of December 31, 2023, our residential loan portfolio totaled $2.8 billion, or 7% of our total outstanding loans.
Our adjustable rate mortgages are often non-agency conforming. Adjustable rate mortgage loans decrease the interest rate risk we face on our mortgage portfolio. However, this risk is not eliminated due to the fact that such loans generally provide for periodic and lifetime limits on the interest rate adjustments among other features. Additionally, adjustable rate mortgages may pose a higher risk of delinquency and default because they require borrowers to make larger payments when interest rates rise. As of December 31, 2023, excluding early buyout loans guaranteed by U.S. government agencies, $15.4 million of our residential real estate mortgages, or 0.6% of our residential real estate loan portfolio were classified as nonaccrual, no balances were 90 or more days past due and still accruing, $25.3 million were 30 to 89 days past due or 1.0% and $2.6 billion were current or 98.4%. We believe that since our loan portfolio consists primarily of locally originated loans, and since the majority
| Column 1 | Column 2 |
|---|---|
| 75 |
of our borrowers are longer-term customers with lower LTV ratios, we face a relatively low risk of borrower default and delinquency.
Due to interest rate risk considerations, the Company generally sells in the secondary market loans originated with long-term fixed rates, for which we receive fee income. The Company also selectively retains certain of these loans within the banks’ own loan portfolios where they are non-agency conforming, or where the terms of the loans make them favorable to retain. A portion of the loans we sold into the secondary market were sold with the servicing of those loans retained. The amount of loans serviced for others as of December 31, 2023 and 2022 was $12.0 billion and $14.1 billion, respectively. All other mortgage loans sold into the secondary market were sold without the retention of servicing rights.
The GNMA optional repurchase programs allow financial institutions acting as servicers to buyout individual delinquent mortgage loans that meet certain criteria from the securitized loan pool for which the institution was the original transferor of such loans. At the option of the servicer and without prior authorization from GNMA, the servicer may repurchase such delinquent loans for an amount equal to the remaining principal balance of the loan. Under FASB ASC Topic 860, “Transfers and Servicing,” this early buyout option is considered a conditional option until the delinquency criteria are met, at which time the option becomes unconditional. When the Company is deemed to have regained effective control over these loans under the unconditional repurchase option and the expected benefit of the potential repurchase is more than trivial, the loans can no longer be reported as sold and must be brought back onto the balance sheet as loans at fair value, regardless of whether the Company intends to exercise the early buyout option. These rebooked loans are reported as loans held-for-investment, part of the residential real estate portfolio, with the offsetting liability being reported in accrued interest payable and other liabilities. When the early buyout option on these rebooked GNMA loans is exercised, the repurchased loans continue to be carried at fair value. Additionally, such loans typically transfer to mortgage loans held-for-sale at the time of early buyout as the Company’s intent is to cure and resell such loans subsequent to repurchase from GNMA. If such intent to cure and resell changes subsequent to early buyout, the Company reclassifies such loans as held-for-investment. Early buyout loan classified as held-for-investment totaled $150.6 million at December 31, 2023 compared to $164.8 million at December 31, 2022. Such loans consist of both the rebooked GNMA loans and the early buyout exercised loans classified as held-for-investment discussed above. Rebooked GNMA loans held-for-investment amounted to $92.8 million at December 31, 2023, compared to $80.7 million at December 31, 2022. The increase in balance from December 31, 2022 to December 31, 2023 was the result of higher delinquencies between periods and less frequent exercising of the early buyout option by the Company. As of December 31, 2023, early buyout exercised loans held-for-investment totaled $57.8 million compared to $84.1 million as of December 31, 2022. As of December 31, 2023 and 2022, early buyout exercised mortgage loans held-for-sale totaled $137.2 million and $143.6 million, respectively. The decline in early buyout exercised mortgage loans held-for-sale relative to the prior year is primarily due to the resale of mortgage loans to GNMA as well as the reclassification of certain loans to held-for-investment classification due to an inability to resell due to continued delinquency.
It is not the Company’s current practice to underwrite, and there are no plans to underwrite subprime, Alt A, no or little documentation loans, or option ARM loans. As of December 31, 2023, none of our mortgage loans consist of interest-only loans.
Premium finance receivables — property & casualty. FIRST Insurance Funding and FIFC Canada originated approximately $16.4 billion in property and casualty insurance premium finance receivables during 2023 as compared to approximately $13.6 billion in 2022. FIRST Insurance Funding and FIFC Canada makes loans to finance insurance premiums related to property and casualty insurance policies. The loans are indirectly originated by working through independent medium and large insurance agents and brokers located throughout the United States and Canada. The insurance premiums financed are primarily for commercial customers’ purchases of liability, property and casualty and other commercial insurance. This lending involves relatively rapid turnover of the loan portfolio and high volume of loan originations. The Company performs ongoing credit and other reviews of the agents and brokers, and performs various internal audit steps to mitigate against the risk of fraud. The majority of these loans are purchased by the banks in order to more fully utilize their lending capacity as these loans generally provide the banks with higher yields than alternative investments.
Premium finance receivables — life insurance. Wintrust Life Finance originated approximately $1.5 billion in life insurance premium finance receivables in 2023 as compared to $1.8 billion in 2022. The Company continues to experience a high level of competition and pricing pressure within the current market. These loans are originated directly with the borrowers with assistance from life insurance carriers, independent insurance agents, financial advisors and legal counsel. The life insurance policy is the primary form of collateral. In addition, these loans often are secured with a letter of credit, marketable securities or certificates of deposit. In some cases, Wintrust Life Finance may make a loan that has a partially unsecured position.
Consumer and other. Included in the consumer and other loan category is a wide variety of personal and consumer loans to individuals. The Company originates consumer loans in order to provide a wider range of financial services to its customers.
| Column 1 | Column 2 |
|---|---|
| 76 |
Consumer loans generally have shorter terms and higher interest rates than mortgage loans but generally involve more credit risk than mortgage loans due to the type and nature of the collateral.
Foreign. The Company had approximately $920.4 million of loans to businesses with operations in foreign countries as of December 31, 2023 compared to $745.6 million at December 31, 2022. This balance as of December 31, 2023 consists of loans originated by FIFC Canada.
Loan Concentrations
Loan concentrations are considered to exist when there are amounts loaned to multiple borrowers engaged in similar activities which would cause them to be similarly impacted by economic or other conditions. The Company had no concentrations of loans exceeding 10% of total loans at December 31, 2023, except for loans included in the specialty finance operating segment, which are diversified throughout the United States and Canada.
| Column 1 | Column 2 |
|---|---|
| 77 |
Maturities and Sensitivities of Loans to Changes in Interest Rates
The following table classifies the loan portfolio at December 31, 2023 by date at which the loans reprice or mature, and the type of rate exposure:
| (In thousands) | One year or less | From one to five years | From five to fifteen years | After fifteen years | Total | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial | |||||||||||||||||||
| Fixed rate | $ | 520,408 | $ | 2,954,554 | $ | 1,720,913 | $ | 28,070 | $ | 5,223,945 | |||||||||
| Variable rate | 7,606,936 | 1,172 | — | — | 7,608,108 | ||||||||||||||
| Total commercial | $ | 8,127,344 | $ | 2,955,726 | $ | 1,720,913 | $ | 28,070 | $ | 12,832,053 | |||||||||
| Commercial real estate | |||||||||||||||||||
| Fixed rate | $ | 646,873 | $ | 2,870,147 | $ | 525,167 | $ | 50,726 | $ | 4,092,913 | |||||||||
| Variable rate | 7,233,835 | 17,377 | 39 | — | 7,251,251 | ||||||||||||||
| Total commercial real estate | $ | 7,880,708 | $ | 2,887,524 | $ | 525,206 | $ | 50,726 | $ | 11,344,164 | |||||||||
| Home equity | |||||||||||||||||||
| Fixed rate | $ | 9,863 | $ | 3,994 | $ | — | $ | 28 | $ | 13,885 | |||||||||
| Variable rate | 330,091 | — | — | — | 330,091 | ||||||||||||||
| Total home equity | $ | 339,954 | $ | 3,994 | $ | — | $ | 28 | $ | 343,976 | |||||||||
| Residential real estate | |||||||||||||||||||
| Fixed rate | $ | 19,921 | $ | 3,412 | $ | 30,814 | $ | 1,047,862 | $ | 1,102,009 | |||||||||
| Variable rate | 75,107 | 286,511 | 1,306,039 | — | 1,667,657 | ||||||||||||||
| Total residential real estate | $ | 95,028 | $ | 289,923 | $ | 1,336,853 | $ | 1,047,862 | $ | 2,769,666 | |||||||||
| Premium finance receivables - property & casualty | |||||||||||||||||||
| Fixed rate | $ | 6,785,201 | $ | 118,328 | $ | — | $ | — | $ | 6,903,529 | |||||||||
| Variable rate | — | — | — | — | — | ||||||||||||||
| Total premium finance receivables - property & casualty | $ | 6,785,201 | $ | 118,328 | $ | — | $ | — | $ | 6,903,529 | |||||||||
| Premium finance receivables - life insurance | |||||||||||||||||||
| Fixed rate | $ | 78,342 | $ | 614,816 | $ | 3,891 | $ | — | $ | 697,049 | |||||||||
| Variable rate | 7,180,894 | — | — | — | 7,180,894 | ||||||||||||||
| Total premium finance receivables - life insurance | $ | 7,259,236 | $ | 614,816 | $ | 3,891 | $ | — | $ | 7,877,943 | |||||||||
| Consumer and other | |||||||||||||||||||
| Fixed rate | $ | 11,994 | $ | 6,550 | $ | 10 | $ | 464 | $ | 19,018 | |||||||||
| Variable rate | 41,482 | — | — | — | 41,482 | ||||||||||||||
| Total consumer and other | $ | 53,476 | $ | 6,550 | $ | 10 | $ | 464 | $ | 60,500 | |||||||||
| Total per category | |||||||||||||||||||
| Fixed rate | $ | 8,072,602 | $ | 6,571,801 | $ | 2,280,795 | $ | 1,127,150 | $ | 18,052,348 | |||||||||
| Variable rate | 22,468,345 | 305,060 | 1,306,078 | — | 24,079,483 | ||||||||||||||
| Total loans, net of unearned income | $ | 30,540,947 | $ | 6,876,861 | $ | 3,586,873 | $ | 1,127,150 | $ | 42,131,831 | |||||||||
| Variable Rate Loan Pricing by Index: | |||||||||||||||||||
| SOFR tenors | $ | 13,331,910 | |||||||||||||||||
| One- year CMT | 6,133,619 | ||||||||||||||||||
| Prime | 3,430,421 | ||||||||||||||||||
| Ameribor tenors | 341,747 | ||||||||||||||||||
| Other U.S. Treasury tenors | 37,997 | ||||||||||||||||||
| Other | 803,789 | ||||||||||||||||||
| Total variable rate | $ | 24,079,483 |
SOFR - Secured Overnight Financing Rate
CMT - Constant Maturity Treasury Rate
Ameribor - American Interbank Offered Rate
With its transition from LIBOR, the Company increased the portion of its loan portfolio with interest rate indices that are an alternative to LIBOR during the period, including emerging indices such as SOFR, CMT, and Ameribor. As shown above, at December 31, 2023, variable rate loans with loans priced at SOFR, CMT and Ameribor totaled $13.3 billion, $6.1 billion and $341.7 million, respectively.
| Column 1 | Column 2 |
|---|---|
| 78 |
Past Due Loans and Non-Performing Assets
The Company’s ability to manage credit risk depends in large part on its ability to properly identify and manage problem loans. To do so, the Company operates a credit risk rating system under which credit management personnel assign a credit risk rating (1 to 10 rating, with higher scores indicating higher risk) to each loan at the time of origination and review loans on a regular basis. For loans measured at amortized cost, these credit risk ratings are also an important aspect of the Company’s allowance for credit losses measurement methodology. The credit risk rating structure and classifications are shown below:
| 1 Rating | — | Minimal Risk (Loss Potential — none or extremely low) (Superior asset quality, excellent liquidity, minimal leverage) | ||
|---|---|---|---|---|
| 2 Rating | — | Modest Risk (Loss Potential demonstrably low) (Very good asset quality and liquidity, strong leverage capacity) | ||
| 3 Rating | — | Average Risk (Loss Potential low but no longer refutable) (Mostly satisfactory asset quality and liquidity, good leverage capacity) | ||
| 4 Rating | — | Above Average Risk (Loss Potential variable, but some potential for deterioration) (Acceptable asset quality, little excess liquidity, modest leverage capacity) | ||
| 5 Rating | — | Management Attention Risk (Loss Potential moderate if corrective action not taken) (Generally acceptable asset quality, somewhat strained liquidity, minimal leverage capacity, minimum for all commercial real estate construction loans) | ||
| 6 Rating | — | Special Mention (Loss Potential moderate if corrective action not taken) (Assets in this category are currently protected, potentially weak, but not to the point of substandard classification) | ||
| 7 Rating | — | Substandard Accrual (Loss Potential distinct possibility that the bank may sustain some loss, but no discernible impairment) (Must have well defined weaknesses that jeopardize the liquidation of the debt) | ||
| 8 Rating | — | Substandard Non-accrual (Loss Potential well documented probability of loss, including potential impairment) (Must have well defined weaknesses that jeopardize the liquidation of the debt) | ||
| 9 Rating | — | Doubtful (Loss Potential extremely high) (These assets have all the weaknesses in those classified “substandard” with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of current existing facts, conditions, and values, highly improbable) | ||
| 10 Rating | — | Loss (fully charged-off) (Loans in this category are considered fully uncollectible.) |
Generally, each loan officer is responsible for monitoring his or her loan portfolio, recommending a credit risk rating for each loan in his or her portfolio and ensuring the credit risk ratings are appropriate. These credit risk ratings are then ratified by the bank’s chief credit officer and/or concurrence credit officer. Credit risk ratings are determined by evaluating a number of factors including: a borrower’s financial strength, cash flow coverage, collateral protection and guarantees. The Company maintains an internal loan review function to independently review a portion of the loan portfolio to evaluate the appropriateness of the management-assigned credit risk ratings. These ratings are subject to further review at each of our bank subsidiaries by the applicable regulatory authority, including the FRB of Chicago and the OCC, and are also reviewed by our internal loan review staff and our internal audit staff.
The Company’s Problem Loan Reporting system includes all such loans described above with credit risk ratings of 6 through 9. This system is designed to provide an on-going detailed tracking mechanism for each problem loan. Once management determines that a loan has deteriorated to a point where it has a credit risk rating of 6 or worse, the Company’s Managed Asset Division performs an overall credit and collateral review. As part of this review, all underlying collateral is identified and the valuation methodology is analyzed and tracked. As a result of this initial review by the Company’s Managed Asset Division, the credit risk rating is reviewed and a portion of the outstanding loan balance may be deemed uncollectible and, as a result, no longer share similar risk characteristics as its related pool. If that is the case, the individual loan is considered collateral dependent and individually assessed for an allowance for credit loss. The Company’s individual assessment utilizes an
| Column 1 | Column 2 |
|---|---|
| 79 |
independent re-appraisal of the collateral (unless such a third-party evaluation is not possible due to the unique nature of the collateral, such as a closely-held business or thinly traded securities). In the case of commercial real estate collateral, an independent third party appraisal is ordered by the Company’s Real Estate Services Group to determine if there has been any change in the underlying collateral value. These independent appraisals are reviewed by the Real Estate Services Group and sometimes by independent third party valuation experts and may be adjusted depending upon market conditions.
Through the credit risk rating process, such loans are reviewed to determine if they are performing in accordance with the original contractual terms. If the borrower has failed to comply with the original contractual terms, further action may be required by the Company, including a downgrade in the credit risk rating, movement to non-accrual status or a charge-off. If the Company determines that a loan amount or portion thereof is uncollectible, the loan’s credit risk rating is immediately downgraded to an 8 or 9 and the uncollectible amount is charged-off. Any loan that has a partial charge-off continues to be assigned a credit risk rating of an 8 or 9 for the duration of time that a balance remains outstanding. The Company undertakes a thorough and ongoing analysis to determine if additional impairment and/or charge-offs are appropriate and to begin a workout plan for the credit to minimize actual losses. In determining the appropriate charge-off for collateral-dependent loans, the Company considers the results of appraisals for the associated collateral.
The Company’s approach to workout plans and restructuring loans is built on the credit-risk rating process. A modification of a loan with an existing credit risk rating of 6 or worse or a modification of any other credit, which will result in a restructured credit risk rating of 6 or worse must be reviewed for enhanced loan modifications that now must be disclosed in accordance with ASU 2022-02. In that event, our Managed Assets Division conducts an overall credit and collateral review. A modification of a loan is considered to be enhanced if both (1) the borrower is experiencing financial difficulty and (2) for economic or legal reasons, the bank grants a concession to a borrower that it would not otherwise consider. The modification of a loan where the credit risk rating is 5 or better both before and after such modification is not considered to be an enhanced modification. Based on the Company’s credit risk rating system, it considers that borrowers whose credit risk rating is 5 or better are not experiencing financial difficulties and therefore, are not considered enhanced modifications.
Loan modifications are assessed at the time of the modification and on a quarterly basis to measure an allowance for credit loss. The carrying amount of the loan is compared to the expected payments to be received, discounted at the loan’s original rate, or for collateral dependent loans, to the fair value of the collateral. Any shortfall is recorded as a reserve.
For loans that do not meet the criteria listed above for enhanced modifications, if based on current information and events, it is probable that the Company will be unable to collect all amounts due to it according to the contractual terms of the loan agreement, a loan is individually assessed for measuring the allowance for credit losses and if necessary, a reserve is established. In determining the appropriate reserve for collateral-dependent loans, the Company considers the results of appraisals for the associated collateral.
Non-Performing Assets (1)
The following table sets forth the Company’s non-performing assets, and for the years prior to 2023, the TDRs performing under the contractual terms of the loan agreement as of the dates shown. Reporting periods prior to the adoption of ASU 2022-02 as of January 1, 2023 present information on loan modifications representing TDRs under the prior accounting standards and related disclosure requirements. 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. As a result of the implementation of CECL, beginning in the first quarter of 2020, PCI loans transitioned to a classification of Purchased Credit Deteriorated (“PCD”) loans, which no longer maintains the prior pools and related accounting concepts. 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 adoption of CECL, the Company included $22.6 million of PCD loans in total non-performing loans as of December 31, 2020.
| Column 1 | Column 2 |
|---|---|
| 80 |
| (Dollars in thousands) | 2023 | 2022 | 2021 | 2020 | 2019 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Loans past due greater than 90 days and still accruing(2): | |||||||||||||||||||
| Commercial | $ | 98 | $ | 462 | $ | 15 | $ | 307 | $ | — | |||||||||
| Commercial real estate | — | — | $ | — | — | — | |||||||||||||
| Home equity | — | — | $ | — | — | — | |||||||||||||
| Residential real estate | — | — | $ | — | — | — | |||||||||||||
| Premium finance receivables – property & casualty | 20,135 | 15,841 | $ | 7,210 | 12,792 | 11,517 | |||||||||||||
| Premium finance receivables – life insurance | — | 17,245 | $ | 7 | — | — | |||||||||||||
| Consumer and other | 54 | 49 | $ | 137 | 264 | 163 | |||||||||||||
| Total loans past due greater than 90 days and still accruing | $ | 20,287 | $ | 33,597 | $ | 7,369 | $ | 13,363 | $ | 11,680 | |||||||||
| Non-accrual loans(3): | |||||||||||||||||||
| Commercial | 38,940 | 35,579 | $ | 20,399 | 21,743 | 37,224 | |||||||||||||
| Commercial real estate | 35,459 | 6,387 | $ | 21,746 | 46,107 | 26,113 | |||||||||||||
| Home equity | 1,341 | 1,487 | $ | 2,574 | 6,529 | 7,363 | |||||||||||||
| Residential real estate | 15,391 | 10,171 | $ | 16,440 | 26,071 | 13,797 | |||||||||||||
| Premium finance receivables – property & casualty | 27,590 | 13,470 | $ | 5,433 | 13,264 | 20,590 | |||||||||||||
| Premium finance receivables – life insurance | — | — | $ | — | — | 590 | |||||||||||||
| Consumer and other | 22 | 6 | $ | 477 | 436 | 231 | |||||||||||||
| Total non-accrual loans | $ | 118,743 | $ | 67,100 | $ | 67,069 | $ | 114,150 | $ | 105,908 | |||||||||
| Total non-performing loans(4): | |||||||||||||||||||
| Commercial | $ | 39,038 | $ | 36,041 | $ | 20,414 | $ | 22,050 | $ | 37,224 | |||||||||
| Commercial real estate | 35,459 | 6,387 | $ | 21,746 | 46,107 | 26,113 | |||||||||||||
| Home equity | 1,341 | 1,487 | $ | 2,574 | 6,529 | 7,363 | |||||||||||||
| Residential real estate | 15,391 | 10,171 | $ | 16,440 | 26,071 | 13,797 | |||||||||||||
| Premium finance receivables – property & casualty | 47,725 | 29,311 | $ | 12,643 | 26,056 | 32,107 | |||||||||||||
| Premium finance receivables – life insurance | — | 17,245 | $ | 7 | — | 590 | |||||||||||||
| Consumer and other | 76 | 55 | $ | 614 | 700 | 394 | |||||||||||||
| Total non-performing loans | $ | 139,030 | $ | 100,697 | $ | 74,438 | $ | 127,513 | $ | 117,588 | |||||||||
| Other real estate owned | 13,309 | 8,589 | $ | 1,959 | 9,711 | 5,208 | |||||||||||||
| Other real estate owned – from acquisitions | — | 1,311 | $ | 2,312 | 6,847 | 9,963 | |||||||||||||
| Other repossessed assets | — | — | $ | — | — | 4 | |||||||||||||
| Total non-performing assets | $ | 152,339 | $ | 110,597 | $ | 78,709 | $ | 144,071 | $ | 132,763 | |||||||||
| Accruing TDRs not included within non-performing assets | N/A | $ | 36,620 | $ | 37,486 | $ | 47,023 | $ | 36,725 | ||||||||||
| Total non-performing loans by category as a percent of its own respective category’s period-end balance: | |||||||||||||||||||
| Commercial | 0.30 | % | 0.29 | % | 0.17 | % | 0.18 | % | 0.45 | % | |||||||||
| Commercial real estate | 0.31 | 0.06 | 0.24 | 0.54 | 0.33 | ||||||||||||||
| Home equity | 0.39 | 0.45 | 0.77 | 1.54 | 1.44 | ||||||||||||||
| Residential real estate | 0.56 | 0.43 | 1.00 | 2.07 | 1.02 | ||||||||||||||
| Premium finance receivables – property & casualty | 0.69 | 0.50 | 0.26 | 0.64 | 0.93 | ||||||||||||||
| Premium finance receivables – life insurance | — | 0.21 | 0.00 | — | 0.01 | ||||||||||||||
| Consumer and other | 0.13 | 0.11 | 2.54 | 2.17 | 0.36 | ||||||||||||||
| Total non-performing loans | 0.33 | % | 0.26 | % | 0.21 | % | 0.40 | % | 0.44 | % | |||||||||
| Total non-performing assets as a percentage of total assets | 0.27 | % | 0.21 | % | 0.16 | % | 0.32 | % | 0.36 | % | |||||||||
| Total non-accrual loans as a percentage of total loans | 0.28 | % | 0.17 | % | 0.19 | % | 0.36 | % | 0.40 | % | |||||||||
| Allowance for loan and unfunded lending-related commitment losses as a percentage of nonaccrual loans | 359.82 | % | 532.71 | % | 446.78 | % | 332.82 | % | 149.62 | % |
(1)Excludes early buy-out loans guaranteed by U.S. government agencies. Early buy-out loans are insured or guaranteed by the FHA or the U.S. Department of Veterans Affairs, subject to indemnifications and insurance limits for certain loans.
(2)As of December 31, 2022, no TDRs were past due greater than 90 days and still accruing interest. As of December 31, 2021, approximately $320,000 of TDRs were past due greater than 90 days and still accruing interest. No TDRs as of December 31, 2020, and 2019 were past due greater than 90 days and still accruing interest.
(3)Non-accrual loans included TDRs totaling $4.5 million, $11.8 million, $21.2 million and $27.1 million as of December 31, 2022, 2021, 2020, and 2019, respectively.
(4)Includes PCD loans. 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.
At this time, management believes reserves are appropriate to absorb losses that are expected upon the ultimate resolution of these credits. Management will continue to actively review and monitor its loan portfolios, in an effort to identify problem credits in a timely manner.
| Column 1 | Column 2 |
|---|---|
| 81 |
Loan Portfolio Aging
As of December 31, 2023, $69.9 million, or 0.2% of all loans, excluding early buy-out loans guaranteed by U.S. government agencies, were 60 to 89 days (or two payments) past due and $227.6 million, or 0.5%, were 30 to 59 days (or one payment) past due. As of December 31, 2022, $47.9 million, or 0.1%, of all loans, excluding early buy-out loans guaranteed by U.S. government agencies were 60 to 89 days (or two payments) past due and $209.0 million, or 0.5%, 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 ratios. Home equity loans at December 31, 2023 that are current with regard to the contractual terms of the loan agreement represent 98.9% of the total home equity portfolio. Residential real estate loans, excluding early buy-out loans guaranteed by U.S. government agencies, at December 31, 2023 that are current with regards to the contractual terms of the loan agreements comprise 98.4% of these residential real estate loans outstanding.
For more information regarding delinquent loans as of December 31, 2023, see Note (5) “Allowance for Credit Losses” in Item 8.
Non-performing Loans Rollforward, excluding early buy-out loans guaranteed by U.S. government agencies
The table below presents a summary of non-performing loans for the periods presented:
| (In thousands) | 2023 | 2022 | |||||
|---|---|---|---|---|---|---|---|
| Balance at beginning of period | $ | 100,697 | $ | 74,438 | |||
| Additions from becoming non-performing in the respective period | 123,377 | 72,243 | |||||
| Return to performing status | (27,011) | (3,050) | |||||
| Payments received | (34,063) | (60,936) | |||||
| Transfers to OREO and other repossessed assets | (8,252) | (9,538) | |||||
| Charge-offs, net | (16,346) | (6,027) | |||||
| Net change for niche loans (1) | 628 | 33,567 | |||||
| Balance at period end | $ | 139,030 | $ | 100,697 |
(1)This includes activity for premium finance receivables and indirect consumer loans.
Allowance for Credit Losses
The allowance for credit losses, specifically the allowance for loan losses and the allowance for unfunded commitment losses, represents management’s estimate of lifetime expected credit losses in the loan portfolio. The allowance for credit losses is determined quarterly using a methodology that incorporates important risk characteristics of each loan, as described below under “How We Determine the Allowance for Credit Losses” in this Item 7.
| Column 1 | Column 2 |
|---|---|
| 82 |
The following table sets forth the allocation of the allowance for credit losses by major loan type and the percentage of loans in each category to total loans for the past five fiscal years:
| December 31, 2023 | December 31, 2022 | December 31, 2021 | December 31, 2020 | December 31, 2019 | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Amount | % of Loan Type to Total Loans | Amount | % of Loan Type to Total Loans | Amount | % of Loan Type to Total Loans | Amount | % of Loan Type to Total Loans | Amount | % of Loan Type to Total Loans | |||||||||||||||||||||||||
| Allowance for credit losses allocation: | |||||||||||||||||||||||||||||||||||
| Commercial | $ | 169,604 | 30 | % | $ | 142,769 | 32 | % | $ | 119,307 | 34 | % | $ | 94,212 | 37 | % | $ | 64,920 | 31 | % | |||||||||||||||
| Commercial real-estate | 223,853 | 27 | 184,352 | 25 | 144,583 | 26 | 243,603 | 26 | 68,511 | 30 | |||||||||||||||||||||||||
| Home equity | 7,116 | 1 | 7,573 | 1 | 10,699 | 1 | 11,437 | 1 | 3,878 | 2 | |||||||||||||||||||||||||
| Residential real-estate | 13,133 | 7 | 11,585 | 6 | 8,782 | 5 | 12,459 | 5 | 9,800 | 5 | |||||||||||||||||||||||||
| Premium finance receivables – property & casualty | 12,384 | 16 | 9,967 | 15 | 15,246 | 14 | 17,267 | 13 | 8,132 | 13 | |||||||||||||||||||||||||
| Premium finance receivables – life insurance | 685 | 19 | 704 | 21 | 613 | 20 | 510 | 18 | 1,515 | 19 | |||||||||||||||||||||||||
| Consumer and other | 490 | 0 | 498 | 0 | 423 | 0 | 422 | 0 | 1,705 | 0 | |||||||||||||||||||||||||
| Total allowance for credit losses | $ | 427,265 | 100 | % | $ | 357,448 | 100 | % | $ | 299,653 | 100 | % | $ | 379,910 | 100 | % | $ | 158,461 | 100 | % | |||||||||||||||
| Allowance category as a percent of total allowance for credit losses: | |||||||||||||||||||||||||||||||||||
| Commercial | 40 | % | 40 | % | 40 | % | 25 | % | 41 | % | |||||||||||||||||||||||||
| Commercial real-estate | 52 | 52 | 48 | 64 | 43 | ||||||||||||||||||||||||||||||
| Home equity | 2 | 2 | 4 | 3 | 3 | ||||||||||||||||||||||||||||||
| Residential real-estate | 3 | 3 | 3 | 3 | 6 | ||||||||||||||||||||||||||||||
| Premium finance receivables—property & casualty | 3 | 3 | 5 | 5 | 5 | ||||||||||||||||||||||||||||||
| Premium finance receivables—life insurance | 0 | 0 | 0 | 0 | 1 | ||||||||||||||||||||||||||||||
| Consumer and other | 0 | 0 | 0 | 0 | 1 | ||||||||||||||||||||||||||||||
| Total allowance for credit losses | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % |
Management determined that the allowance for credit losses was appropriate at December 31, 2023, and that the loan portfolio is well diversified and well secured, without undue concentration in any specific risk area. While this process involves a high degree of management judgment, the allowance for credit losses is based on a comprehensive, well documented, and consistently applied analysis of the Company’s loan portfolio. This analysis takes into consideration all available information existing as of the financial statement date, including environmental factors such as economic, industry, geographical and political factors, when considered applicable. The relative level of allowance for credit losses is reviewed and compared to industry peers. This review encompasses levels of total non-performing loans, portfolio mix, portfolio concentrations and overall levels of net charge-off. Historical trending of both the Company’s results and the industry peers is also reviewed to analyze comparative significance.
| Column 1 | Column 2 |
|---|---|
| 83 |
Allowance for Credit Losses
The following table summarizes the activity in our allowance for credit losses, specifically related to loans and unfunded lending-related commitments, during the last five fiscal years.
| (Dollars in thousands) | 2023 | 2022 | 2021 | 2020 | 2019 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Allowance for credit losses at beginning of year | $ | 357,448 | $ | 299,653 | $ | 379,910 | $ | 158,461 | $ | 154,164 | |||||||||
| Cumulative effect adjustment from the adoption of ASU 2016-13 | 741 | — | — | 47,344 | — | ||||||||||||||
| Provision for credit losses | 114,531 | 78,179 | (59,280) | 214,235 | 53,864 | ||||||||||||||
| Initial allowance for credit losses recognized on PCD assets acquired during the period (1) | — | — | 470 | — | — | ||||||||||||||
| Other adjustments | 47 | (108) | 3 | 179 | (21) | ||||||||||||||
| Charge-offs: | |||||||||||||||||||
| Commercial | 15,713 | 14,141 | 20,801 | 18,293 | 35,880 | ||||||||||||||
| Commercial real estate | 15,228 | 1,379 | 3,293 | 15,960 | 5,402 | ||||||||||||||
| Home equity | 227 | 432 | 336 | 2,061 | 3,702 | ||||||||||||||
| Residential real estate | 192 | 471 | 1,082 | 891 | 798 | ||||||||||||||
| Premium finance receivables – property & casualty | 21,684 | 14,240 | 9,020 | 15,472 | 12,902 | ||||||||||||||
| Premium finance receivables – life insurance | 173 | 35 | — | — | — | ||||||||||||||
| Consumer and other | 595 | 1,081 | 487 | 528 | 522 | ||||||||||||||
| Total charge-offs | $ | 53,812 | $ | 31,779 | $ | 35,019 | $ | 53,205 | $ | 59,206 | |||||||||
| Recoveries: | |||||||||||||||||||
| Commercial | 2,651 | 4,748 | 2,559 | 5,092 | 2,845 | ||||||||||||||
| Commercial real estate | 460 | 701 | 1,304 | 1,835 | 2,516 | ||||||||||||||
| Home equity | 139 | 319 | 1,203 | 528 | 479 | ||||||||||||||
| Residential real estate | 21 | 77 | 330 | 184 | 422 | ||||||||||||||
| Premium finance receivables – property & casualty | 4,930 | 5,522 | 7,989 | 5,108 | 3,203 | ||||||||||||||
| Premium finance receivables – life insurance | 16 | — | — | — | — | ||||||||||||||
| Consumer and other | 93 | 136 | 184 | 149 | 195 | ||||||||||||||
| Total recoveries | $ | 8,310 | $ | 11,503 | $ | 13,569 | $ | 12,896 | $ | 9,660 | |||||||||
| Net charge-offs | $ | (45,502) | $ | (20,276) | $ | (21,450) | $ | (40,309) | $ | (49,546) | |||||||||
| Allowance for credit losses at year end | $ | 427,265 | $ | 357,448 | $ | 299,653 | $ | 379,910 | $ | 158,461 | |||||||||
| Net charge-offs (recoveries) by category as a percentage of its own respective category’s average: | |||||||||||||||||||
| Commercial | 0.10 | % | 0.08 | % | 0.16 | % | 0.12 | % | 0.41 | % | |||||||||
| Commercial real estate | 0.14 | 0.01 | 0.02 | 0.17 | 0.04 | ||||||||||||||
| Home equity | 0.03 | 0.03 | (0.23) | 0.33 | 0.61 | ||||||||||||||
| Residential real estate | 0.01 | 0.02 | 0.05 | 0.06 | 0.04 | ||||||||||||||
| Premium finance receivables – property & casualty | 0.27 | 0.16 | 0.02 | 0.27 | 0.30 | ||||||||||||||
| Premium finance receivables – life insurance | 0.00 | 0.00 | — | — | — | ||||||||||||||
| Consumer and other | 0.60 | 1.22 | 0.66 | 0.52 | 0.29 | ||||||||||||||
| Total loans, net of unearned income | 0.11 | % | 0.06 | % | 0.06 | % | 0.13 | % | 0.20 | % | |||||||||
| Net charge-offs as a percentage of the provision for credit losses | 39.73 | % | 25.94 | % | NM | 18.82 | % | 91.99 | % | ||||||||||
| Year-end total loans | $ | 42,131,831 | $ | 39,196,485 | $ | 34,789,104 | $ | 32,079,273 | $ | 26,800,290 | |||||||||
| Allowance for loan losses as a percentage of loans at end of year | 0.82 | % | 0.69 | % | 0.71 | % | 1.00 | % | 0.59 | % | |||||||||
| Allowance for loan and unfunded loan-related commitment losses as a percentage of loans at end of year | 1.01 | 0.91 | 0.86 | 1.18 | 0.59 | ||||||||||||||
| Allowance for loan and unfunded loan-related commitment losses as a percentage of loans at end of year, excluding PPP loans | 1.01 | 0.91 | 0.88 | 1.29 | 0.59 |
(1)The initial allowance for credit losses on PCD loans acquired during the period measured approximately $2.8 million, of which approximately $2.3 million was charged off related to PCD loans that met the Company’s charge-off policy at the time of acquisition. After considering these loans that were immediately charged off, the net impact of PCD allowance for credit losses at the acquisition date was approximately $470,000 in 2021.
NM—Not Meaningful
The allowance for credit losses, as related to loans and lending-related commitments, is comprised of an allowance for loan losses, which is determined with respect to loans that we have originated, and an allowance for unfunded commitment losses. A separate allowance for held-to-maturity securities losses is measured related to such debt securities portfolio. Our allowance for unfunded commitment losses is determined with respect to funds that we have committed to lend but for which funds have not
| Column 1 | Column 2 |
|---|---|
| 84 |
yet been disbursed and is computed using a methodology similar to that used to determine the allowance for loan losses. The allowance for unfunded lending-related commitments totaled $83.0 million as of December 31, 2023 compared to $87.3 million as of December 31, 2022.
Additions to the allowance for credit losses are charged to earnings through the provision for credit losses. Charge-offs represent the amount of loans that have been determined to be uncollectible during a given period, and are deducted from the allowance for credit losses, and recoveries represent the amount of collections received from loans that had previously been charged off, and are credited to the allowance for credit losses. See Note (5) “Allowance for Credit Losses” of the Consolidated Financial Statements presented under Item 8 of this report for further discussion of activity within the allowance for credit losses during the period and the relationship with respective loan balances for each loan category and the total loan portfolio.
How We Determine the Allowance for Credit Losses
The allowance for credit losses is measured on a collective or pooled basis by loans that share similar risk characteristics. If the loan no longer exhibits risk characteristics similar to that of a pool, typically due to credit deterioration of the related borrower, the Company analyzes the loan for purposes of individually assessing a specific allowance for credit loss as part of the Problem Loan Reporting system review. A separate reserve is collectively measured for loans continuing to share risk characteristics and, as a result, remaining in the pools. See Note (5) “Allowance for Credit Losses” of the Consolidated Financial Statements presented under Item 8 of this report for further discussion of the allowance for credit losses measurement process.
Collective Measurement
The allowance for credit losses is measured on a collective or pooled basis when similar risk characteristics exist, based upon the segmentation discussed above. The Company utilizes modeling methodologies that estimate lifetime credit loss rates on each pool, including methodologies estimating the probability of default and loss given default on specific segments. Historical credit loss history is adjusted for reasonable and supportable forecasts developed by the Company on a quantitative or qualitative basis and incorporates third party economic forecasts. Reasonable and supportable forecasts consider the macroeconomic factors that are most relevant to evaluating and predicting expected credit losses in the Company's financial assets. Currently, the Company utilizes an eight quarter forecast period using a single macroeconomic scenario provided by a third party and reviewed within the Company's governance structure. For periods beyond the ability to develop reasonable and supportable forecasts, the Company reverts to historical loss rates at an input level, straight-line over a four quarter reversion period. Expected credit losses are measured over the contractual term of the financial asset with consideration of expected prepayments. Expected extensions, renewals or modifications of the financial asset are considered when the expected extension, renewal or modification is contained within the existing agreement and is not unconditionally cancelable. The methodologies discussed above are applied to both current asset balances on the Company's Consolidated Statements of Condition and off-balance sheet commitments (i.e. unfunded lending-related commitments).
Individual Assessment
Loans with a credit risk rating of a 6 through 9 are reviewed on a monthly basis to determine if (a) an amount is deemed uncollectible (a charge-off) or (b) it is probable that the Company will be unable to collect amounts due in accordance with the original contractual terms of the loan. In cases in which collectability is not probable, the loan is considered to no longer exhibit shared risk characteristics of a pool and as a result, is individually assessed for allowance for credit losses measurement purposes. If a loan is individually assessed credit risk rating 8 or 9, the carrying amount of the loan is compared to the expected payments to be received, discounted at the loan’s original rate, or for foreclosure-probable and collateral dependent loans, to the fair value of the collateral less the estimated cost to sell, when appropriate under accounting rules. Any shortfall is recorded as a specific reserve within the allowance for credit losses.
Home Equity, Residential Real Estate and Consumer Loans
The determination of the appropriate allowance for credit losses for home equity, residential real estate and consumer loans differs from the process used for commercial and commercial real estate loans. These portfolios utilize the weighted-average remaining maturity (“WARM”) methodology. The WARM methodology is an assumption-based approach that utilizes historical loss and prepayment information as the basis to estimate prepayment and credit adjusted contractual cash flows. The Company considers a qualitative factor to adjust historical information for current conditions and reasonable and supportable forecasts. The same credit risk rating system and Problem Loan Reporting systems are used. The only significant difference is in how the credit risk ratings are assigned to these loans.
| Column 1 | Column 2 |
|---|---|
| 85 |
The home equity loan portfolio is reviewed on a loan by loan basis by analyzing current FICO and Bankruptcy scores of the borrowers, line availability, recent line usage, approaching maturity, and the aging status of the loan. Certain of these factors, or combination of these factors, may cause a portion of the credit risk ratings of home equity loans across all banks to be downgraded. Similar to commercial and commercial real estate loans, once a home equity loan’s credit risk rating is downgraded to a 6 through 9, the Company’s Managed Asset Division reviews and advises the subsidiary banks as to collateral valuations and as to the ultimate resolution of the credits that deteriorate to a non-accrual status to minimize losses.
Residential real estate loans that are downgraded to a credit risk rating of 6 through 9 also enter the problem loan reporting system and have the underlying collateral evaluated by the Managed Assets Division.
Premium Finance Receivables
The determination of the appropriate allowance for credit losses for premium finance receivables is an assumption-based approach focusing on historical loss rates in the portfolio, adjusted qualitatively for current macroeconomic conditions and reasonable and supportable forecasts.
Methodology in Assessing Impairment and Charge-off Amounts
In determining the amount of reserves or charge-offs associated with collateral dependent loans, the Company values the loan generally by starting with a valuation obtained from an appraisal of the underlying collateral and then deducting estimated selling costs, if appropriate, to arrive at a net appraised value. We obtain the appraisals of the underlying collateral typically on an annual basis from one of a pre-approved list of independent, third party appraisal firms. Types of appraisal valuations include “as-is,” “as-complete,” “as-stabilized,” bulk, fair market, liquidation and “retail sellout” values.
In many cases, the Company simultaneously values the underlying collateral by marketing the property to market participants interested in purchasing properties of the same type. If the Company receives offers or indications of interest, we will analyze the price and review market conditions to assess whether in light of such information the appraised value overstates the likely price and that a lower price would be a better assessment of the market value of the property and would enable us to liquidate the collateral. Additionally, the Company takes into account the strength of any guarantees or other credit enhancements, and the ability of the borrower to provide value related to those guarantees in determining the ultimate charge-off or reserve associated with any individually assessed loans. Accordingly, the Company may charge-off a loan to a value below the net appraised value if it believes that an expeditious liquidation is desirable in the circumstance and it has legitimate offers or other indications of interest to support a value that is less than the net appraised value. Alternatively, the Company may carry a loan at a value that is in excess of the appraised value if the Company has a guarantee from a borrower or other credit enhancements that the Company believes has realizable value. In evaluating the strength of any guarantee, the Company evaluates the financial wherewithal of the guarantor, the guarantor’s reputation, and the guarantor’s willingness and desire to work with the Company. The Company then conducts a review of the strength of a guarantee on a frequency established as the circumstances and conditions of the borrower warrant.
In circumstances where the Company has received an appraisal but has no third party offers or indications of interest, the Company may enlist the input of realtors in the local market as to the highest valuation that the realtor believes would result in a liquidation of the property given a reasonable marketing period of approximately 90 days. To the extent that the realtors’ indication of market clearing price under such scenario is less than the net appraised valuation, the Company may take a charge-off on the loan to a valuation that is less than the net appraised valuation.
The Company may also charge-off a loan below the net appraised valuation if the Company holds a junior mortgage position in a piece of collateral whereby the risk to acquiring control of the property through the purchase of the senior mortgage position is deemed to potentially increase the risk of loss upon liquidation due to the amount of time to ultimately market the property and the volatile market conditions. In such cases, the Company may abandon its junior mortgage and charge-off the loan balance in full.
In other cases, the Company may allow the borrower to conduct a “short sale,” which is a sale where the Company allows the borrower to sell the property at a value less than the amount of the loan. Many times, it is possible for the current owner to receive a better price than if the property is marketed by a financial institution which the market place perceives to have a greater desire to liquidate the property at a lower price. To the extent that we allow a short sale at a price below the value indicated by an appraisal, we may take a charge-off beyond the value that an appraisal would have indicated.
| Column 1 | Column 2 |
|---|---|
| 86 |
Other market conditions may require a reserve to bring the carrying value of the loan below the net appraised valuation such as litigation surrounding the borrower and/or property securing our loan or other market conditions impacting the value of the collateral.
Having determined the net value based on the factors such as those noted above and compared that value to the book value of the loan, the Company arrives at a charge-off amount or a specific reserve included in the allowance for credit losses. In summary, for collateral dependent loans, appraisals are used as the fair value starting point in the estimate of net value. Estimated costs to sell are deducted from the appraised value, when appropriate under current accounting rules, to arrive at the net appraised value. Although an external appraisal is the primary source of valuation utilized for charge-offs on collateral dependent loans, alternative sources of valuation may become available between appraisal dates. As a result, we may utilize values obtained through these alternative sources, which include purchase and sale agreements, legitimate indications of interest, negotiated short sales, realtor price opinions, sale of the note or support from guarantors, as the basis for charge-offs. These alternative sources of value are used only if deemed to be more representative of value based on updated information regarding collateral resolution. In addition, if an appraisal is not deemed current, a discount to appraised value may be utilized. Any adjustments from appraised value to net value are detailed and justified in an impairment analysis, which is reviewed and approved by the Company’s Managed Assets Division.
Potential Problem Loans
Management believes that any loan where there are serious doubts as to the ability of such borrowers to comply with the present loan repayment terms should be identified as a non-performing loan and should be included in the disclosure of “Past Due Loans and Non-Performing Assets.” At end of the periods presented in this Annual Report on Form 10-K, the Company had no potential problem loans not already identified as non-performing.
Other Real Estate Owned
In certain circumstances, the Company is required to take action against the real estate collateral of specific loans. The Company uses foreclosure only as a last resort for dealing with borrowers experiencing financial hardships. The Company employs extensive contact and restructuring procedures to attempt to find other solutions for our borrowers. The tables below present a summary of other real estate owned and show the activity for the respective periods and the balance for each property type:
| Years Ended | |||||||
|---|---|---|---|---|---|---|---|
| (In thousands) | December 31, | December 31, | |||||
| 2023 | 2022 | ||||||
| Balance at beginning of period | $ | 9,900 | $ | 4,271 | |||
| Disposal/resolved | (5,051) | (3,954) | |||||
| Transfers in at fair value, less costs to sell | 8,564 | 10,018 | |||||
| Fair value adjustments | (104) | (435) | |||||
| Balance at period end | $ | 13,309 | $ | 9,900 |
| Period End | |||||||
|---|---|---|---|---|---|---|---|
| (In thousands) | December 31, | December 31, | |||||
| 2023 | 2022 | ||||||
| Residential real estate | $ | 720 | $ | 1,585 | |||
| Commercial real estate | 12,589 | 8,315 | |||||
| Total | $ | 13,309 | $ | 9,900 |
Deposits and Other Funding Sources
Total deposits at December 31, 2023, were $45.4 billion, increasing $2.5 billion, or 6%, compared to the $42.9 billion at December 31, 2022. Average deposit balances in 2023 were $43.3 billion, reflecting an increase of $1.4 billion, or 3%, compared to the average balances in 2022.
| Column 1 | Column 2 |
|---|---|
| 87 |
The increase in year end and average deposits in 2023 over 2022 is primarily attributable to the Company's increased marketing efforts during 2023 to retain and attract deposits to support continued loan growth, and due to the diversity of our deposit base. The Company has experienced a change in the mix of deposits as non-interest bearing deposits have migrated to interest-bearing products as rates paid on deposits increased substantially in 2023 due to the rise in market rates. Average non-interest bearing deposits decreased $2.6 billion, or 19% in 2023 compared to 2022, with period end balances ending at 23% of total deposits at December 31, 2023, compared to 30% at December 31, 2022.
The following table presents the composition of average deposits by product category for each of the last three years:
| Years Ended December 31, | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | |||||||||||||||||||
| (Dollars in thousands) | Balance | Percent | Balance | Percent | Balance | Percent | |||||||||||||||
| Non-interest bearing deposits | $ | 11,018,596 | 25 | % | $ | 13,667,879 | 32 | % | $ | 12,638,518 | 33 | % | |||||||||
| NOW and interest-bearing demand deposits | 5,626,277 | 13 | 5,355,077 | 13 | 4,029,662 | 10 | |||||||||||||||
| Wealth management deposits | 1,730,523 | 4 | 2,827,497 | 7 | 2,361,412 | 6 | |||||||||||||||
| Money market accounts | 13,665,248 | 32 | 12,254,159 | 29 | 11,801,788 | 30 | |||||||||||||||
| Savings accounts | 5,299,205 | 12 | 4,014,166 | 10 | 3,734,162 | 10 | |||||||||||||||
| Time certificates of deposit | 5,952,537 | 14 | 3,812,148 | 9 | 4,447,871 | 11 | |||||||||||||||
| Total average deposits | $ | 43,292,386 | 100 | % | $ | 41,930,926 | 100 | % | $ | 39,013,413 | 100 | % |
Wealth management deposits are funds from the brokerage customers of Wintrust Investments, CDEC and trust and asset management customers of the Company which have been placed into deposit accounts of the banks (“wealth management deposits” in the table above). Wealth management deposits consist primarily of money market accounts. Consistent with reasonable interest rate risk parameters, these funds have generally been invested in loan production of the banks as well as other investments suitable for banks.
Other Funding Sources. Although deposits are the Company’s primary source of funding its interest-earning assets, the Company’s ability to manage the types and terms of deposits is somewhat limited by customer preferences and market competition. As a result, in addition to deposits and the issuance of equity securities and the retention of earnings, the Company uses several other funding sources to support its growth. These sources include FHLB advances, notes payable, short-term borrowings, secured borrowings, subordinated debt, and junior subordinated debentures. The Company evaluates the terms and unique characteristics of each source, as well as its asset-liability management position, in determining the use of such funding sources.
Uninsured deposits are estimated based on the methodologies and assumptions used for the Company’s regulatory reporting requirements. In accordance with the instructions described in the FDIC’s July 24, 2023 Financial Institution Letter: Estimated Uninsured Deposits Reporting Expectations, the Company had approximately $15.2 billion of uninsured deposits as of December 31, 2023, of which $2.3 billion were fully collateralized deposits. The net position of $12.9 billion of uninsured and uncollateralized deposits represents approximately 28% of total deposits as of December 31, 2023. The Company had total liquidity sources, including cash and collateralized funding sources of $15.1 billion or approximately 117% of uninsured and uncollateralized deposits as of December 31, 2023.
The following table sets forth, by category, the composition of the average balances of other funding sources for the periods presented:
| Column 1 | Column 2 |
|---|---|
| 88 |
| Years Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||||||||||
| Average | Percent | Average | Percent | |||||||||||
| (Dollars in thousands) | Balance | of Total | Balance | of Total | ||||||||||
| Federal Home Loan Bank advances | $ | 2,316,722 | 64 | % | $ | 1,484,663 | 56 | % | ||||||
| Subordinated notes | 437,604 | 12 | 437,139 | 16 | ||||||||||
| Notes payable | 188,900 | 5 | 77,984 | 3 | ||||||||||
| Short-term borrowings | 17,893 | 0 | 14,492 | 1 | ||||||||||
| Other | 60,149 | 2 | 62,193 | 2 | ||||||||||
| Secured borrowings | 363,173 | 10 | 331,151 | 12 | ||||||||||
| Total other borrowings | 630,115 | 17 | 485,820 | 18 | ||||||||||
| Junior subordinated debentures | 253,566 | 7 | 253,566 | 10 | ||||||||||
| Total other funding sources | $ | 3,638,007 | 100 | % | $ | 2,661,188 | 100 | % |
FHLB advances provide the banks with access to fixed-rate funds which are useful in mitigating interest rate risk and achieving an acceptable interest rate spread on fixed-rate loans or securities. FHLB advances to the banks totaled $2.3 billion at December 31, 2023 and $2.3 billion at December 31, 2022. See Note (11) “Federal Home Loan Bank Advances” to the Consolidated Financial Statements in Item 8 for further discussion of the terms of these advances.
Notes payable balances represent the balances on a credit agreement (as amended, the “Credit Agreement”) with certain unaffiliated banks. The Credit Agreement consists of a $200.0 million term loan facility and a $100.0 million revolving credit facility. As of December 31, 2023, the outstanding principal balance under the term loan facility was $171.3 million and there was no outstanding principal balance under the revolving credit facility. See Note (13) “Other Borrowings” to the Consolidated Financial Statements in Item 8 for further discussion of notes payable.
Short-term borrowings include securities sold under repurchase agreements of customer sweep accounts in connection with master repurchase agreements at the banks. These borrowings totaled $13.4 million and $17.6 million at December 31, 2023 and 2022, respectively. This funding category typically fluctuates based on customer preferences and daily liquidity needs of the banks, their customers and the banks’ operating subsidiaries. See Note (13) “Other Borrowings” to the Consolidated Financial Statements in Item 8 for further discussion of these borrowings.
The balance of secured borrowings primarily represents a third party Canadian transaction (“Canadian Secured Borrowing”). Under the Canadian Secured Borrowing, the Company, through its subsidiary, FIFC Canada, sells an undivided co-ownership interest in all receivables owed to FIFC Canada to an unrelated third party in exchange for cash payments pursuant to a receivables purchase agreement (“Receivables Purchase Agreement”). See Note (13) “Other Borrowings” to the Consolidated Financial Statements in Item 8 for further discussion of these secured borrowings under this agreement. At December 31, 2023 and 2022, the translated balance of the secured borrowings totaled $392.5 million and $309.7 million, respectively.
Other borrowings at December 31, 2023 represent a fixed-rate promissory note (“Fixed-Rate Promissory Note”) issued by the Company in June 2017. Amendments to the Fixed-Rate Promissory Note since issuance increased the principal amount to $66.4 million, reduced the interest rate to 1.70%, and extended the maturity date to March 31, 2025. The Fixed-Rate Promissory Note relates to and is secured by three office buildings owned by the Company. At December 31, 2023 and 2022, the Fixed-Rate Promissory Note had a balance of $59.2 million and $61.3 million, respectively. See Note (13) “Other Borrowings” to the Consolidated Financial Statements in Item 8 for further discussion of these borrowings.
At December 31, 2023 and 2022, subordinated notes totaled $437.9 million and $437.4 million, respectively. During 2019, the Company issued $300.0 million of subordinated notes receiving $296.7 million in proceeds, net of underwriting discount. The notes have a stated interest rate of 4.85% and mature in June 2029. During 2014, the Company issued $140.0 million of subordinated notes receiving $139.1 million in proceeds, net of underwriting discount. The notes have a stated interest rate of 5.00% and mature in June 2024. See Note (12) “Subordinated Notes” to the Consolidated Financial Statements in Item 8 for further discussion.
The Company had $253.6 million of junior subordinated debentures outstanding as of December 31, 2023 and 2022. The amounts reflected on the balance sheet represent the junior subordinated debentures issued to eleven trusts by the Company and equal the amount of the preferred and common securities issued by the trusts. See Note (14) “Junior Subordinated Debentures” to the Consolidated Financial Statements in Item 8 for further discussion of the Company’s junior subordinated debentures. Starting in 2016, none of the junior subordinated debentures qualified as Tier 1 regulatory capital of the Company resulting in
| Column 1 | Column 2 |
|---|---|
| 89 |
$245.5 million of the junior subordinated debentures, net of common securities, being included in the Company’s Tier 2 regulatory capital as of December 31, 2023.
Shareholders’ Equity. Total shareholders’ equity was $5.4 billion at December 31, 2023, an increase of $602.7 million from the December 31, 2022 total of $4.8 billion. The increase in 2023 was primarily a result of net income of $622.6 million, $33.5 million of stock-based compensation costs credited to surplus, $35.4 million in net unrealized gains from investment securities, net of tax, $24.7 million of net unrealized gains on cash flow hedges, net of tax, and $6.4 million of foreign currency translation adjustments, net of tax. These increases to total shareholders’ equity were partially offset by common stock dividends of $97.7 million and preferred stock dividends of $28.0 million. See Note (23) “Shareholders’ Equity” to the Consolidated Financial Statements in Item 8 for further discussion of shareholders’ equity.
Liquidity and Capital Resources
The Company and the banks are subject to various regulatory capital requirements established by the federal banking agencies that take into account risk attributable to balance sheet and off-balance sheet activities. Failure to meet minimum capital requirements can initiate certain mandatory — and possibly discretionary — actions by regulators, that if undertaken could have a direct material effect on the Company’s financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Company and the banks must meet specific capital guidelines that involve quantitative measures of the Company’s assets, liabilities, and certain off-balance sheet items as calculated under regulatory accounting practices. The Federal Reserve’s capital guidelines require bank holding companies to maintain a minimum ratio of qualifying total capital to risk-weighted assets of 8.0%, of which at least 4.5% must be in the form of Common Equity Tier 1 capital and 6.0% must be in the form of Tier 1 capital. The Federal Reserve also requires a minimum leverage ratio of Tier 1 capital to total assets of greater than 4.0%. In addition, the Federal Reserve continues to consider the Tier 1 leverage ratio in evaluating proposals for expansion or new activities.
The following table summarizes the capital guidelines for bank holding companies as of December 31, 2023, as well as certain ratios relating to the Company’s equity and assets as of December 31, 2023, 2022 and 2021:
| Minimum Ratios | Minimum Ratio + Capital Conservation Buffer (1) | Minimum WellCapitalizedRatios (2) | 2023 | 2022 | 2021 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tier 1 Leverage Ratio | 4.0 | % | N/A | N/A | 9.3 | % | 8.8 | % | 8.0 | % | |||||||
| Risk-based capital ratios: | |||||||||||||||||
| Tier 1 Capital Ratio | 6.0 | 8.50 | 6.0 | 10.3 | 10.0 | 9.6 | |||||||||||
| Common equity tier 1 capital ratio | 4.5 | 7.00 | N/A | 9.4 | 9.1 | 8.6 | |||||||||||
| Total capital ratio | 8.0 | 10.50 | 10.0 | 12.1 | 11.9 | 11.6 | |||||||||||
| Other ratios: | |||||||||||||||||
| Total average equity to total average assets | N/A | N/A | N/A | 9.4 | 9.2 | 9.2 | |||||||||||
| Dividend payout ratio | N/A | N/A | N/A | 16.7 | 17.0 | 16.4 |
(1)Reflects the Capital Conservation Buffer of 2.50%.
(2)Reflects the well-capitalized standard applicable to the Company for purposes of the Federal Reserve’s Regulation Y. The Federal Reserve has not yet revised the well-capitalized standard for BHCs to reflect the higher capital requirements imposed under the U.S. Basel III Rule or to add Common Equity Tier 1 capital ratio and Tier 1 leverage ratio requirements to this standard. As a result, the Common Equity Tier 1 capital ratio and Tier 1 leverage ratio are denoted as “N/A” in this column. If the Federal Reserve were to apply the same or a very similar well-capitalized standard to BHCs as the standard applicable to our subsidiary banks, the Company’s capital ratios as of December 31, 2023 would exceed such revised well-capitalized standard.
As reflected in the table, each of the Company’s capital ratios at December 31, 2023, exceeded the well-capitalized ratios established by the Federal Reserve. Management is committed to maintaining the Company’s capital levels above the “Well Capitalized” levels established by the Federal Reserve for bank holding companies. Refer to Note (19) “Regulatory Matters” to the Consolidated Financial Statements in Item 8 for further information on the capital positions of the banks.
The Company’s principal sources of funds at the holding company level are dividends from its subsidiaries, borrowings under its loan agreement with unaffiliated banks and proceeds from the issuances of subordinated debt and additional equity. Refer to Notes (12), (13), (14) and (23) to the Consolidated Financial Statements in Item 8 for further information on the Company’s subordinated notes, other borrowings, junior subordinated debentures and shareholders’ equity, respectively.
| Column 1 | Column 2 |
|---|---|
| 90 |
In January, April, July and October of 2023 and 2022, Wintrust declared a quarterly cash dividend of $0.41 per share and $429.69 per share of Series D and Series E Preferred Stock, respectively.
The payment of common stock dividends is also subject to statutory restrictions and restrictions arising under the terms of the Company’s Series D and Series E Preferred Stock, the Company’s trust preferred securities offerings units and under certain financial covenants in the Company’s revolving and term credit facilities. Under the terms of these separate revolving and term credit facilities, the Company is prohibited from paying dividends on any equity interests, including its common stock and preferred stock, if such payments would cause the Company to be in default under its facilities or exceed a certain threshold. In January, April, July and October of 2023, Wintrust declared a quarterly cash dividend of $0.40 per common share. In January, April, July and October of 2022, Wintrust declared a quarterly cash dividend of $0.34 per common share. In January of 2024, Wintrust declared a quarterly cash dividend of $0.45 per common share. Taking into account the limitations on the payment of dividends, the final determination of timing, amount and payment of dividends is at the discretion of the Company’s Board of Directors and will depend on the Company’s earnings, financial condition, capital requirements and other relevant factors.
In June 2022, the Company sold a total of 3,450,000 shares of its common stock through a public offering. Net proceeds to the Company totaled approximately $285.7 million, net of estimated issuance costs.
Banking laws impose restrictions upon the amount of dividends that can be paid to the holding company by the banks. Based on these laws, the banks could, subject to minimum capital requirements, declare dividends to the Company without obtaining regulatory approval in an amount not exceeding (a) undivided profits, and (b) the amount of net income reduced by dividends paid for the current and prior two years.
Since the banks are required to maintain their capital at the well-capitalized level (due to the Company being a financial holding company), funds otherwise available as dividends from the banks are limited to the amount that would not reduce any of the banks’ capital ratios below the well-capitalized level. During 2023, 2022 and 2021, the subsidiaries paid $360.0 million, $52.0 million and $145.0 million, respectively, in dividends to the Company. As of December 31, 2023, subject to minimum capital requirements at the banks, approximately $941.2 million was available as dividends from the banks without prior regulatory approval and without compromising the banks’ well-capitalized positions.
Liquidity management at the banks involves planning to meet anticipated funding needs at a reasonable cost. Liquidity management is guided by policies, formulated and monitored by the Company’s senior management and each Bank’s asset/liability committee, which take into account the marketability of assets, the sources and stability of funding and the level of unfunded commitments. The banks’ principal sources of funds are deposits, short-term borrowings and capital contributions from the holding company. In addition, the banks are eligible to borrow under FHLB advances and at the FRB Discount Window, another source of liquidity.
In accordance with the liquidity management noted above, deposit growth and increases in borrowings from various sources have resulted in accumulating liquidity assets in recent periods. In 2023, we managed our liquid assets to ensure that we have the balance sheet strength to serve our clients. As a result, the Company believes that it has sufficient funds and access to funds to meet its working capital and other needs. The Company will continue to prudently evaluate liquidity sources, including the management of availability with the FHLB and FRB and utilization of the revolving credit facility with unaffiliated banks.
Core deposits are the most stable source of liquidity for community banks due to the nature of long-term relationships generally established with depositors and the security of deposit insurance provided by the FDIC. Core deposits are generally defined in the industry as total deposits less time deposits with balances greater than $100,000. Due to the affluent nature of many of the communities that the Company serves, management believes that many of its time deposits with balances in excess of $100,000 are also a stable source of funds. Currently, standard deposit insurance coverage is $250,000 per depositor per insured bank, for each account ownership category.
While the Company obtains a portion of its total deposits through brokered deposits, the Company does so primarily as an asset-liability management tool to assist in the management of interest rate risk, and the Company does not consider brokered deposits to be a vital component of its current liquidity resources. Historically, brokered deposits have represented a small component of the Company’s total deposits outstanding, as set forth in the table below:
| Column 1 | Column 2 |
|---|---|
| 91 |
| December 31, | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2023 | 2022 | 2021 | 2020 | 2019 | ||||||||||||||
| Total deposits | $ | 45,397,170 | $ | 42,902,544 | $ | 42,095,585 | $ | 37,092,651 | $ | 30,107,138 | |||||||||
| Brokered Deposits (1) | 4,216,718 | 3,174,093 | 1,591,083 | 1,843,227 | 1,011,404 | ||||||||||||||
| Brokered deposits as a percentage of total deposits (1) | 9.3 | % | 7.4 | % | 3.8 | % | 5.0 | % | 3.4 | % |
(1)Brokered Deposits include certificates of deposit obtained through deposit brokers, deposits received through the Certificate of Deposit Account Registry Program, as well as wealth management deposits of brokerage customers from unaffiliated companies which have been placed into deposit accounts of the banks and mature within less than one year.
The Company’s banks routinely accept deposits from a variety of municipal entities. Typically, these municipal entities require that banks pledge marketable securities to collateralize these public deposits. At December 31, 2023 and 2022, the banks had approximately $6.9 billion and $2.8 billion, respectively, of securities collateralizing public deposits and other liquidity sources. Public deposits requiring pledged assets are not considered to be core deposits, however they provide the Company with a reliable, lower cost, short-term funding source than what is available through many other wholesale alternatives.
Other than as discussed in this section, the Company is not aware of any known trends, commitments, events, regulatory recommendations or uncertainties that would have any material adverse effect on the Company’s capital resources, operations or liquidity.
CONTRACTUAL OBLIGATIONS, OFF-BALANCE SHEET COMMITMENTS AND CONTINGENT LIABILITIES
The Company has various financial obligations, including contractual obligations and commitments, that may require future cash payments.
Contractual Obligations. Our significant contractual obligations with third parties primarily consist of deposit liabilities and other sources of funding for our businesses, including FHLB advances, subordinated debt, other debt borrowings and junior subordinated debentures. These debt obligations have fixed and determinable contractual repayment dates specific to each type of instrument. Deposit liabilities are primarily due on-demand, with certain time deposits due based on contractual maturities that may exceed one year. Repayment of debt obligations, including junior subordinated debentures, vary based on terms of the underlying debt instrument, with certain debt instruments requiring full repayment of the debt at the respective maturity date and other debt instruments requiring periodic partial repayment over the entire term of the debt instrument. Further information on these debt obligations is included in Notes (10) “Deposits” through (14) “Junior Subordinated Debentures” of the Consolidated Financial Statements in Item 8 of this report.
The Company enters into various leasing arrangements with contractual obligations to pay for use of specified assets over a specific period of time. These leased assets primarily related to certain banking facilities as well as specific signage related to sponsorships and other agreements, and certain automatic teller machines and other equipment. Payments under these obligations are primarily made on a monthly basis. Further information on these lease obligations is included in Note (16) “Lease Commitments” of the Consolidated Financial Statements in Item 8 of this report.
The Company’s other purchase obligations relate to certain contractual cash obligations for acquisition-related contingent costs, marketing obligations and services related to the construction of facilities, data processing and the outsourcing of certain operational activities. In 2023, the Company continued to significantly invest in technology, including enhancements to our customer’s digital experience, and it is subject to additional contractual purchase obligations in furtherance of these efforts.
The Company also enters into derivative contracts under which the Company is required to either receive cash from or pay cash to counterparties depending on changes in interest rates. Derivative contracts are carried at fair value representing the net present value of expected future cash receipts or payments based on market rates as of the balance sheet date. Further information on derivative contracts is included in Note (21) “Derivative Financial Instruments” of the Consolidated Financial Statements in Item 8 of this report.
Commitments. The following table presents a summary of the amounts and expected maturities of significant commitments as of December 31, 2023. Further information on these commitments is included in Note (20) “Commitments and Contingencies” of the Consolidated Financial Statements in Item 8 of this report.
| Column 1 | Column 2 |
|---|---|
| 92 |
| (In thousands) | One year or less | From one to three years | From three to five years | Over five years | Total | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commitment type: | |||||||||||||||||||
| Commercial, commercial real estate and construction | $ | 4,788,503 | $ | 4,105,998 | $ | 1,107,542 | $ | 491,947 | $ | 10,493,990 | |||||||||
| Residential real estate | 222,837 | — | — | — | 222,837 | ||||||||||||||
| Revolving home equity lines of credit | 845,628 | — | — | — | 845,628 | ||||||||||||||
| Letters of credit | 273,667 | 55,990 | 59,564 | 315 | 389,536 | ||||||||||||||
| Commitments to sell mortgage loans | 626,859 | — | — | — | 626,859 |
Our remaining commitment to fund community investments totaled $54.0 million, which includes future cash outlays for the construction and development of properties for low-income housing, support for small businesses, and historic tax credit projects that qualify for CRA purposes. These commitments are not included in the commitments table above, as the timing and amounts are based upon the financing arrangements provided in each project’s partnership or operating agreement and could change due to variances in the construction schedule, project revisions, or the cancellation of the project.
Contingencies. The Company enters into residential mortgage loan sale agreements with investors in the normal course of business. These agreements usually require certain representations concerning credit information, loan documentation, collateral and insurability. Investors have requested the Company to indemnify them against losses on certain loans or to repurchase loans which the investors believe do not comply with applicable representations. Upon completion of its own investigation, the Company generally repurchases or provides indemnification on certain loans. Indemnification requests are generally received within two years subsequent to sale. Management maintains a liability for estimated losses on loans expected to be repurchased or on which indemnification is expected to be provided and regularly evaluates the adequacy of this recourse liability based on trends in repurchase and indemnification requests, actual loss experience, known and inherent risks in the loans and current economic conditions. At December 31, 2023, the liability for estimated losses on repurchase and indemnification was approximately $152,000 and was included in other liabilities on the balance sheet.
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. 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, plans to form additional de novo banks or branch offices, and management’s long-term performance goals, as well as statements relating to the anticipated effects on the Company’s 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 and uncertainties, including those discussed in the Risk Factors and summary thereof disclosed under Item 1A of this Annual Report on 10-K and in any of the Company’s subsequent SEC filings.
Therefore, there can be no assurances that future actual results will correspond to any 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 this Annual Report on Form 10-K. Persons are advised, however, to consult further disclosures management makes on related subjects in its reports filed with the SEC and in its press releases.
| Column 1 | Column 2 |
|---|---|
| 93 |
FY 2022 10-K MD&A
SEC filing source: 0001015328-23-000070.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion highlights the significant factors affecting the operations and financial condition of Wintrust for the three years ended December 31, 2022. The detailed financial discussion focuses on 2022 results compared to 2021. This discussion and analysis should be read in conjunction with the Company’s Consolidated Financial Statements and Notes thereto within this Annual Report on Form 10-K.
For a discussion of 2021 results compared to 2020, refer to Part II, Item 7, “Management's Discussion and Analysis of Financial Condition and Results of Operations” of the Wintrust Annual Report on Form 10-K for the year ended December 31, 2021 filed on February 25, 2022.
OPERATING SUMMARY
Wintrust’s key measures of profitability and balance sheet changes are shown in the following table:
| Years Ended December 31, | Percentage (%) or Basis Point (bp) Change | Percentage (%) or Basis Point (bp) Change | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands, except per share data) | 2022 | 2021 | 2020 | 2021 to 2022 | 2020 to 2021 | |||||||||||||
| Net income | $ | 509,682 | $ | 466,151 | $ | 292,990 | 9 | % | 59 | % | ||||||||
| Pre-tax income, excluding provision for credit losses (non-GAAP) (1) | 779,144 | 578,533 | 604,001 | 35 | (4) | |||||||||||||
| Net income per common share — Diluted | 8.02 | 7.58 | 4.68 | 6 | 62 | |||||||||||||
| Net revenue (2) | 1,956,415 | 1,711,077 | 1,644,096 | 14 | 4 | |||||||||||||
| Net interest income | 1,495,362 | 1,124,957 | 1,039,907 | 33 | 8 | |||||||||||||
| Net interest margin | 3.15 | % | 2.57 | % | 2.72 | % | 58 | bp | (15) | bp | ||||||||
| Net interest margin - fully taxable-equivalent (non-GAAP) (1) | 3.17 | 2.58 | 2.73 | 59 | (15) | |||||||||||||
| Net overhead ratio (3) | 1.42 | 1.17 | 1.05 | 25 | 12 | |||||||||||||
| Non-interest income to average assets | 0.91 | 1.25 | 1.46 | (34) | (21) | |||||||||||||
| Non-interest expense to average assets | 2.33 | 2.42 | 2.51 | (9) | (9) | |||||||||||||
| Return on average assets | 1.01 | 1.00 | 0.71 | 1 | 29 | |||||||||||||
| Return on average common equity | 11.41 | 11.27 | 7.50 | 14 | 377 | |||||||||||||
| Return on average tangible common equity (non-GAAP) (1) | 13.73 | 13.83 | 9.54 | (10) | 429 | |||||||||||||
| At end of period | ||||||||||||||||||
| Total assets | $ | 52,949,649 | $ | 50,142,143 | $ | 45,080,768 | 6 | % | 11 | % | ||||||||
| Total loans, excluding loans held-for-sale | 39,196,485 | 34,789,104 | 32,079,073 | 13 | 8 | |||||||||||||
| Total deposits | 42,902,544 | 42,095,585 | 37,092,651 | 2 | 13 | |||||||||||||
| Total shareholders’ equity | 4,796,838 | 4,498,688 | 4,115,995 | 7 | 9 | |||||||||||||
| Average loans to average deposits ratio | 87.5 | % | 84.7 | % | 88.8 | % | 280 | bp | (410) | bp | ||||||||
| Book value per common share (1) | $ | 72.12 | $ | 71.62 | $ | 65.24 | 1 | % | 10 | % | ||||||||
| Tangible book value per common share (non-GAAP) (1) | 61.00 | 59.64 | 53.23 | 2 | 12 | |||||||||||||
| Market price per common share | 84.52 | 90.82 | 61.09 | (7) | 49 | |||||||||||||
| Allowance for loan and unfunded lending-related commitment losses to total loans | 0.91 | % | 0.86 | % | 1.18 | % | 5 | bp | (32) | bp | ||||||||
| Non-performing loans to total loans | 0.26 | 0.21 | 0.40 | 5 | (19) |
(1)See “Non-GAAP Financial Measures/Ratios” for additional information on this performance measure/ratio.
(2)Net revenue is net interest income plus non-interest income.
(3)The net overhead ratio is calculated by netting total non-interest expense and total non-interest income and dividing by that period’s total average assets. A lower ratio indicates a higher degree of efficiency.
Please refer to the Consolidated Results of Operations section later in this discussion for an analysis of the Company’s operations for the past three years.
| Column 1 | Column 2 |
|---|---|
| 46 |
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 and pre-tax income, excluding provision for credit losses. 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 (“FTE”) 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 FTE 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 as a useful measurement of the Company’s core net income.
| Column 1 | Column 2 |
|---|---|
| 47 |
The following table presents a reconciliation of certain non-GAAP performance measures and ratios used by the Company to evaluate and measure the Company’s performance to the most directly comparable GAAP financial measures for the last three years.
| Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars and shares in thousands, except per share data) | 2022 | 2021 | 2020 | ||||||||
| Reconciliation of Non-GAAP Net Interest Margin and Efficiency Ratio: | |||||||||||
| (A) Interest Income (GAAP) | $ | 1,747,443 | $ | 1,275,484 | $ | 1,293,020 | |||||
| Taxable-equivalent adjustment: | |||||||||||
| -Loans | 3,619 | 1,627 | 2,241 | ||||||||
| -Liquidity management assets | 1,977 | 1,972 | 2,165 | ||||||||
| -Other earning assets | 5 | 2 | 9 | ||||||||
| (B) Interest Income (non-GAAP) | $ | 1,753,044 | $ | 1,279,085 | $ | 1,297,435 | |||||
| (C) Interest Expense (GAAP) | 252,081 | 150,527 | 253,113 | ||||||||
| (D) Net Interest Income (GAAP) (A minus C) | 1,495,362 | 1,124,957 | 1,039,907 | ||||||||
| (E) Net interest Income, fully taxable-equivalent (non-GAAP) (B minus C) | 1,500,963 | 1,128,558 | 1,044,322 | ||||||||
| Net interest margin (GAAP) | 3.15 | % | 2.57 | % | 2.72 | % | |||||
| Net interest margin, fully taxable-equivalent (non-GAAP) | 3.17 | 2.58 | 2.73 | ||||||||
| (F) Non-interest income | $ | 461,053 | $ | 586,120 | $ | 604,189 | |||||
| (G) Losses on investment securities, net | (20,427) | (1,059) | (1,926) | ||||||||
| (H) Non-interest expense | 1,177,271 | 1,132,544 | 1,040,095 | ||||||||
| Efficiency ratio (H/(D+F-G)) | 59.55 | % | 66.15 | % | 63.19 | % | |||||
| Efficiency ratio (non-GAAP) (H/(E+F-G)) | 59.38 | 66.01 | 63.02 | ||||||||
| Reconciliation of Non-GAAP Tangible Common Equity Ratio: | |||||||||||
| Total shareholders’ equity (GAAP) | $ | 4,796,838 | $ | 4,498,688 | $ | 4,115,995 | |||||
| Less: Non-convertible preferred stock (GAAP) | (412,500) | (412,500) | (412,500) | ||||||||
| Less: Acquisition-related intangible assets (GAAP) | (675,710) | (683,456) | (681,747) | ||||||||
| (I) Total tangible common shareholders’ equity (non-GAAP) | $ | 3,708,628 | $ | 3,402,732 | $ | 3,021,748 | |||||
| (J) Total assets (GAAP) | $ | 52,949,649 | $ | 50,142,143 | $ | 45,080,768 | |||||
| Less: Acquisition-related intangible assets (GAAP) | (675,710) | (683,456) | (681,747) | ||||||||
| (K) Total tangible assets (non-GAAP) | $ | 52,273,939 | $ | 49,458,687 | $ | 44,399,021 | |||||
| Common equity to assets ratio (GAAP) (L/J) | 8.3 | % | 8.1 | % | 8.2 | % | |||||
| Tangible common equity ratio (non-GAAP) (I/K) | 7.1 | 6.9 | 6.8 | ||||||||
| Reconciliation of Non-GAAP Tangible Book Value per Common Share: | |||||||||||
| Total shareholders’ equity (GAAP) | $ | 4,796,838 | $ | 4,498,688 | $ | 4,115,995 | |||||
| Less: Non-convertible preferred stock (GAAP) | (412,500) | (412,500) | (412,500) | ||||||||
| (L) Total common equity | $ | 4,384,338 | $ | 4,086,188 | $ | 3,703,495 | |||||
| (M) Actual common shares outstanding | 60,794 | 57,054 | 56,770 | ||||||||
| Book value per common share (L/M) | $ | 72.12 | $ | 71.62 | $ | 65.24 | |||||
| Tangible book value per common share (Non-GAAP) (I/M) | 61.00 | 59.64 | 53.23 | ||||||||
| Reconciliation of Non-GAAP Return on Average Tangible Common Equity: | |||||||||||
| (N) Net income applicable to common shares | $ | 481,718 | $ | 438,187 | $ | 271,613 | |||||
| Add: Acquisition-related intangible asset amortization | 6,116 | 7,734 | 11,018 | ||||||||
| Less: Tax effect of acquisition-related intangible asset amortization | (1,664) | (2,080) | (2,732) | ||||||||
| After-tax acquisition-related intangible asset amortization | 4,452 | 5,654 | 8,286 | ||||||||
| (O) Tangible net income applicable to common shares (non-GAAP) | $ | 486,170 | $ | 443,841 | $ | 279,899 | |||||
| Total average shareholders’ equity | $ | 4,634,224 | $ | 4,300,742 | $ | 3,926,688 | |||||
| Less: Average preferred stock | (412,500) | (412,500) | (306,455) | ||||||||
| (P) Total average common shareholders’ equity | $ | 4,221,724 | $ | 3,888,242 | $ | 3,620,233 | |||||
| Less: Average acquisition-related intangible assets | (679,735) | (678,739) | (686,064) | ||||||||
| (Q) Total average tangible common shareholders’ equity (non-GAAP) | $ | 3,541,989 | $ | 3,209,503 | $ | 2,934,169 | |||||
| Return on average common equity (N/P) | 11.41 | % | 11.27 | % | 7.50 | % | |||||
| Return on average tangible common equity (non-GAAP) (O/Q) | 13.73 | 13.83 | 9.54 | ||||||||
| Reconciliation of Non-GAAP Pre-Tax, Pre-Provision Income, Adjusted for Changes in Fair Value of MSRs, net of economic hedge and Early Buy-out Loans Guaranteed by U.S. Government Agencies: | |||||||||||
| Income before taxes | $ | 700,555 | $ | 637,796 | $ | 389,781 | |||||
| Add: Provision for credit losses | 78,589 | (59,263) | 214,220 | ||||||||
| Pre-tax income, excluding provision for credit losses (non-GAAP) | $ | 779,144 | $ | 578,533 | $ | 604,001 |
| Column 1 | Column 2 |
|---|---|
| 48 |
OVERVIEW AND STRATEGY
2022 Highlights
The Company recorded net income of $509.7 million for the year of 2022 compared to $466.2 million and $293.0 million for the years of 2021 and 2020, respectively. The results for 2022 demonstrate increased net interest income primarily due to significant growth in earning assets and increasing net interest margin partially offset by an increase in provision for credit losses due to deterioration of forecasted macroeconomic conditions used in the measurement of the allowance for credit losses as well as reduced mortgage banking revenue primarily due to lower mortgage originations and lower production margins during the year.
The Company increased its loan portfolio from $34.8 billion at December 31, 2021 to $39.2 billion at December 31, 2022. This increase was primarily due to growth in several portfolios, including the commercial, industrial and other, commercial real estate, property and casualty premium finance receivables and life insurance premium finance receivables portfolios. For more information regarding changes in the Company’s loan portfolio, see “Analysis of Financial Condition – Interest Earning Assets” and Note (4) “Loans” to the Consolidated Financial Statements presented under Item 8 of this Annual Report on Form 10-K.
The Company recorded net interest income of $1.5 billion in 2022 compared to $1.1 billion and $1.0 billion in 2021 and 2020, respectively. The higher level of net interest income recorded in 2022 compared to 2021 resulted primarily from a $3.6 billion increase in average earning assets, and a 58 basis point increase in the net interest margin in 2022 (see “Net Interest Margin” section later in this Item 7 for further detail).
Non-interest income totaled $461.1 million in 2022, decreasing $125.1 million, or 21%, compared to 2021. The decrease in non-interest income in 2022 compared to 2021 was primarily attributable to decreases in mortgage banking revenues due to origination volumes declining from historically elevated levels experienced in 2020 and 2021 as well as declines in margins earned on sales, and net losses on investment securities as a result of unrealized losses on equity investments (see “Non-Interest Income” section later in this Item 7 for further detail).
Non-interest expense totaled $1.2 billion in 2022, increasing $44.7 million, or 4%, compared to 2021. The increase compared to 2021 was primarily attributable to an $8.4 million increase in software and equipment expense and a $12.1 million increase in advertising and marketing expense. (see “Non-Interest Expense” section later in this Item 7 for further detail).
Management considers the maintenance of adequate liquidity to be important to the management of risk. Accordingly, during 2022, the Company continued its practice of maintaining appropriate funding capacity to provide the Company with adequate liquidity for its ongoing operations. In this regard, the Company benefited from its strong deposit base, a liquid short-term investment portfolio and its access to funding from a variety of external funding sources. The Company had overnight liquid funds and interest-bearing deposits with banks of $2.5 billion and $5.8 billion at December 31, 2022 and 2021, respectively.
Economic Environment
The economic environment in 2022 was characterized by growth in net interest margin due to the rising interest rate environment, the related challenges in mortgage banking as a result of such rising interest rate environment, deteriorating economic forecasts and, for banks, the associated impact on the allowance for credit losses as well as continued competition as banks have experienced improvements in their financial condition allowing them to be more active in the lending market. The Company has employed certain strategies to manage net income in the current rate environment, including those discussed below.
While the Company’s business and day-to-day operations are no longer being materially impacted by the COVID-19 pandemic, despite the widespread distribution of vaccines and related boosters, the effects of the COVID-19 pandemic, including the continued emergence of various new strains of the virus, may impact the Company’s future results. Please refer to Part I, Item 1A, “Risk Factors” of this Form 10-K for additional information.
Net Interest Income
The Company has leveraged its operating strengths to grow its earning assets base while still benefiting from rising interest rates and the resulting impact in net interest margin in 2022. In 2022, the Company's net interest margin increased to 3.15% (3.17% on a fully tax-equivalent basis, non-GAAP) as compared to 2.57% (2.58% on a fully tax-equivalent basis, non-GAAP) in 2021, primarily due to higher yields on the Company’s earning assets and a shift in earning asset mix in 2022 with loans
| Column 1 | Column 2 |
|---|---|
| 49 |
constituting a greater portion of earning assets than liquidity management assets. Significant growth in earning assets resulted in the Company’s net interest income increasing by $370.4 million in 2022 compared to 2021. In 2022, the Company maintained its asset sensitive interest rate position in anticipation of interest rates increases. Based on contractual cash flows, approximately 73% of our current loan balances are projected to reprice or mature in 2023.
The Company has continued its practice of writing call options against certain investment securities to economically hedge the securities positions and receive fee income to compensate for net interest margin compression. In 2022, the Company recognized $14.1 million in fees on covered call options compared to $3.7 million in 2021.
The Company utilizes “back to back” interest rate derivative transactions, primarily interest rate swaps, to receive floating rate interest payments related to customer loans. In these arrangements, the Company makes a floating rate loan to a borrower who prefers to pay a fixed rate. To accommodate the risk management strategy of certain qualified borrowers, the Company enters a swap with its borrower to effectively convert the borrower's variable rate loan to a fixed rate. However, in order to minimize the Company's exposure on these transactions and continue to receive a floating rate, the Company simultaneously executes an offsetting mirror-image swap with various third parties.
Non-Interest Income
The interest rate environment impacts the profitability and mix of the Company's mortgage banking business which generated revenues of $155.2 million in 2022 and $273.0 million in 2021, representing 8% and 16% of total net revenue in 2022 and 2021, respectively. Mortgage banking revenue is primarily comprised of gains on sales of mortgage loans originated for new home purchases as well as mortgage refinancing. Mortgage revenue is also impacted by changes in the fair value of mortgage servicing rights (“MSRs”). Mortgage originations for sale totaled $2.8 billion and $6.8 billion in 2022 and 2021, respectively. In 2022, approximately 71% of originations were mortgages associated with new home purchases, while 29% of originations were related to refinancing of mortgages. In 2021, approximately 45% of originations were mortgages associated with new home purchases, while 55% of originations were related to refinancing of mortgages.
Non-Interest Expense
Management believes expense management is important to enhance profitability amid increased competition. Cost control and an efficient infrastructure should position the Company appropriately as it continues its growth strategy. Management continues to be disciplined in its approach to growth and plans to leverage the Company's existing expense infrastructure to expand its presence in existing and complimentary markets. Potentially impacting the cost control strategies discussed above, the Company anticipates increased costs resulting from the regulatory environment in which we operate as well as wage inflation, higher FDIC insurance assessments and continued investment in technology.
Credit Quality
The Company continues to actively address non-performing assets and remains disciplined in its approach to grow without sacrificing asset quality.
In particular:
•The Company’s 2022 provision for credit losses totaled $78.6 million compared to a negative provision of $59.3 million in 2021 and a provision of $214.2 million in 2020. The provision in 2022 was primarily the result of deterioration in the forecasted macroeconomic forecast, specifically the Company’s macroeconomic forecasts of key model inputs (most notably, Commercial Real Estate Price Index and Baa corporate credit spreads) as well as growth in the Company's loan portfolios. Net charge-offs decreased slightly to $20.3 million in 2022 (of which $10.1 million related to commercial and commercial real estate loans), compared to $21.5 million in 2021 (of which $20.2 million related to commercial and commercial real estate loans) and $40.3 million in 2020 (of which $27.3 million related to commercial and commercial real estate loans).
•The Company's allowance for loan and unfunded lending-related commitment losses increased to $357.4 million at December 31, 2022, reflecting an increase of $57.8 million, or 19%, when compared to 2021. At December 31, 2022, approximately $184 million, or 52%, of the allowance for loan and unfunded lending-related commitment losses was associated with commercial real estate loans and an additional $143 million, or 40%, was associated with commercial loans.
| Column 1 | Column 2 |
|---|---|
| 50 |
•The Company has significant exposure to commercial real estate. At December 31, 2022, $10.0 billion, or 25%, of our loan portfolio was commercial real estate, with approximately 75.3% located in our market area. The commercial real estate loan portfolio was comprised of $1.5 billion in construction and development loans, and $8.5 billion in non-construction loans. In analyzing the commercial real estate market, the Company does not rely upon the assessment of broad market statistical data, in large part because the Company’s market area is diverse and covers many communities, each of which is impacted differently by economic forces affecting the Company’s general market area. As such, the extent of the decline in real estate valuations can vary meaningfully among the different types of commercial and other real estate loans made by the Company. The Company uses its multi-chartered structure and local management knowledge to analyze and manage the local market conditions at each of its banks.
•Excluding early buy-out loans guaranteed by U.S. government agencies, total non-performing loans (loans on non-accrual status and loans more than 90 days past due and still accruing interest) were $100.7 million (of which $6.4 million, or 6%, was related to commercial real estate) at December 31, 2022, an increase of $26.3 million compared to December 31, 2021. Non-performing loans as a percentage of total loans were 0.26% at December 31, 2022 compared to 0.21% at December 31, 2021.
•The Company’s other real estate owned increased by $5.6 million to $9.9 million during 2022, from $4.3 million at December 31, 2021. The $9.9 million of other real estate owned as of December 31, 2022 was comprised of $8.3 million of commercial real estate property and $1.6 million of residential real estate property.
During 2022, management continued its efforts to aggressively resolve problem loans through liquidation, rather than retention of loans or real estate acquired as collateral through the foreclosure process. Management believes these actions will serve the Company well in the future by providing some protection for the Company from further valuation deterioration and permitting management to spend less time on resolution of problem loans and more time on growing the Company’s core business and the evaluation of other opportunities.
Management continues to direct significant attention toward the prompt identification, management and resolution of problem loans. The Company has restructured certain loans by providing economic concessions to borrowers to better align the terms of their loans with their current ability to pay. At December 31, 2022, approximately $41.1 million in loans had terms modified representing troubled debt restructurings (“TDRs”), with $36.6 million of these TDRs continuing in accruing status. See Note (5) “Allowance for Credit Losses”, to the Consolidated Financial Statements presented under Item 8 of this Annual Report on Form 10-K for additional discussion of TDRs.
The Company enters into residential mortgage loan sale agreements with investors in the normal course of business. The Company’s practice is generally not to retain long-term fixed-rate mortgages on its balance sheet in order to mitigate interest rate risk, and consequently sells most of such mortgages into the secondary market. These agreements provide recourse to investors through certain representations concerning credit information, loan documentation, collateral and insurability. Investors request the Company to indemnify them against losses on certain loans or to repurchase loans which the investors believe do not comply with applicable representations. An increase in requests for loss indemnification can negatively impact mortgage banking revenue as additional recourse expense. The liability for estimated losses on repurchase and indemnification claims for residential mortgage loans previously sold to investors was $624,000 at December 31, 2022 and $675,000 at December 31, 2021.
Community Banking
Through our community banking franchise, we provide banking and financial services primarily to individuals, small to mid-sized businesses, local governmental units and institutional clients residing primarily in the local areas we service. Profitability of this franchise is primarily driven by our net interest income and margin, our funding mix and related costs, the measurement of the allowance for credit losses and the impact of current and forecasted macroeconomic conditions on such measurement, the level of non-performing loans and other real estate owned, the amount of mortgage banking revenue and our history of acquiring banking operations and establishing de novo banking locations.
Net interest income and margin. The primary source of our revenue is net interest income. Net interest income is the difference between interest income and fees on earning assets, such as loans and securities, and interest expense on liabilities to fund those assets, including deposits and other borrowings. Net interest income can change significantly from period to period based on general levels of interest rates, customer prepayment patterns, the mix of interest-earning assets and the mix of interest-bearing and non-interest-bearing deposits and borrowings.
| Column 1 | Column 2 |
|---|---|
| 51 |
Funding mix and related costs. The most significant source of funding in community banking is core deposits, which are comprised of non-interest-bearing deposits, non-brokered interest-bearing transaction accounts, savings deposits and domestic time deposits. Our branch network is the principal source of core deposits, which generally carry lower interest rates than wholesale funds of comparable maturities. Community banking profitability has been favorably impacted in recent years as the Company funded strong loan growth with a more desirable blend of funds.
Measurement of the allowance for credit losses. The Company adopted CECL as of January 1, 2020, which requires the estimate of expected credit losses over the entire life of financial assets measured at amortized cost. To measure lifetime expected credit losses, the Company adjusts credit loss estimates for reasonable and supportable forecasts of macroeconomic conditions. Such forecasts can significantly impact the profitability of our community banks as changing estimates of lifetime losses from period to period can result in significant fluctuations in provision for credit losses during those periods. In 2022, such fluctuations in provision for credit losses unfavorably impacted the profitability of our community banks, primarily as a result of deterioration in forecasted macroeconomic conditions.
Level of non-performing loans and other real estate owned. The level of non-performing loans and other real estate owned can significantly impact our profitability as these loans and other real estate owned do not accrue any income, can be subject to charge-offs and write-downs due to deteriorating market conditions and generally result in additional legal and collections expenses. The Company’s credit quality measures have remained at historically low levels in recent years.
Mortgage banking revenue. Our community banking franchise is also influenced by the level of fees generated by the origination of residential mortgages and the sale of such mortgages into the secondary market by Wintrust Mortgage. The Company recognized a decrease of $117.8 million in mortgage banking revenue in 2022 compared to 2021 as origination volumes and margins on sales declined in 2022 compared to 2021. Mortgage originations for sale totaled $2.8 billion and $6.8 billion in 2022 and 2021, respectively, decreasing as rising interest rates reduced refinance incentives for borrowers. Partially offsetting the impact of lower originations and production margins was growth in servicing fee income and the value of the Company’s Mortgage Servicing Rights (“MSR”) asset as the portfolio of loans serviced for others has continued to grow.
Expansion of banking operations. Our historical financial performance has been affected by costs associated with growing market share in deposits and loans, establishing and acquiring banks, opening new branch facilities and building an experienced management team. Our financial performance generally reflects the improved profitability of our banking subsidiaries as they mature, offset by the costs of establishing and acquiring banks and opening new branch facilities.
In determining the timing of the opening of additional branches of existing banks, and the acquisition of additional banks, we consider many factors, particularly our perceived ability to obtain an adequate return on our invested capital driven largely by the then existing cost of funds and lending margins, the general economic climate and the level of competition in a given market. See discussion of acquisition activity in the “Recent Transactions” section below.
In addition to the factors considered above, before we engage in expansion through de novo branches, we must first make a determination that the expansion fulfills our objective of enhancing shareholder value through potential future earnings growth and enhancement of the overall franchise value of the Company. Generally, we believe that, in normal market conditions, expansion through de novo growth is a better long-term investment than acquiring banks because the cost to bring a de novo location to profitability is generally substantially less than the premium paid for the acquisition of a healthy bank. Each opportunity to expand is unique from a cost and benefit perspective. Both FDIC-assisted and non-FDIC-assisted acquisitions offer a unique opportunity for the Company to expand into new and existing markets in a non-traditional manner. Potential acquisitions are reviewed in a similar manner as a de novo branch opportunities, however, FDIC-assisted and non-FDIC-assisted acquisitions have the ability to immediately enhance shareholder value. Factors including the valuation of our stock, other economic market conditions, the size and scope of the particular expansion opportunity and competitive landscape all influence the decision to expand via de novo growth or through acquisition.
Specialty Finance
Through our specialty finance segment, we offer financing of insurance premiums for businesses and individuals; lease financing and other direct leasing opportunities; accounts receivable financing, value-added, out-sourced administrative services; and other specialty finance businesses.
Financing of Commercial Insurance Premiums
The primary driver of profitability related to the financing of property and casualty insurance premiums is the net interest spread that FIRST Insurance Funding and FIFC Canada can produce between the yields on the loans generated and the cost of
| Column 1 | Column 2 |
|---|---|
| 52 |
funds allocated to the business unit. The property and casualty insurance premium finance business is a competitive industry and yields on loans are influenced by the market rates offered by our competitors. The majority of loans originated by FIRST Insurance Funding are purchased by the banks in order to more fully utilize their lending capacity as these loans generally provide the banks with higher yields than alternative investments. We fund these loans primarily through our deposits, the cost of which is influenced by competitors in the retail banking markets in our market area.
Financing of Life Insurance Premiums
The primary driver of profitability related to the financing of life insurance premiums is the net interest spread that Wintrust Life Finance can produce between the yields on the loans generated and the cost of funds allocated to the business unit. Profitability of financing both commercial and life insurance premiums is also meaningfully impacted by leveraging information technology systems, maintaining operational efficiency and increasing average loan size, each of which allows us to expand our loan volume without significant capital investment.
Wealth Management
Through our wealth management segment, we offer a full range of wealth management services through four separate subsidiaries (CTC, Wintrust Investments, Great Lakes Advisors and CDEC): trust and investment services, tax-deferred like-kind exchange services, asset management solutions, securities brokerage services and 401(k) and retirement plan services.
The primary drivers of profitability of the wealth management business can be associated with the level of commission received related to the trading performed by the brokerage customers for their accounts and the amount of assets under management in which the unit receives a management fee for advisory, administrative and custodial services. As such, revenues are influenced by a rise or fall in the debt and equity markets and the resulting increase or decrease in the value of our client accounts on which our fees are based. The commissions received by the brokerage unit are not as directly influenced by the directionality of the debt and equity markets but rather the desire of our customers to engage in trading based on their particular situations and outlooks of the market or particular stocks and bonds.
Financial Regulatory Reform
Our business is heavily regulated and supervised by both federal and state agencies. Both the scope of the laws and regulations and the intensity of the supervision to which our business is subject have increased in recent years, initially in response to the financial crisis, and more recently in light of other factors such as technological and market changes. Many of these changes have occurred as a result of the Dodd-Frank Wall Street Reform and Consumer Protection Act (“Dodd-Frank Act”) and its implementing regulations, most of which are now in place. We expect that our business will remain subject to extensive regulation and supervision.
The exact impact of the changing regulatory environment on our business and operations depends upon legislative or regulatory changes to reform the financial regulatory framework and the actions of our competitors, customers, and other market participants. Legislative and regulatory changes could have a significant impact on us by, for example, requiring us to change our business practices; requiring us to meet more stringent capital, liquidity and leverage ratio requirements; limiting our ability to pursue business opportunities; imposing additional costs and compliance obligations on us; limiting fees we can charge for services; impacting the value of our assets; or otherwise adversely affecting our businesses and our earnings’ capabilities. We have already experienced significant increases in compliance related costs in recent years, and we are now subject to more stringent risk-based capital and leverage ratio requirements than we were prior to the adoption of the U.S. Basel III Rules. We are also now subject to many mortgage-related rules promulgated by the CFPB that materially restructured the origination, services and securitization of residential mortgages in the United States. As discussed under Supervision and Regulation in Item 1, the FDIC adopted a final rule, applicable to all insured depository institutions, to increase initial base deposit insurance assessment rate schedules uniformly by 2 basis points, beginning in the first quarterly assessment period of 2023. We will continue to monitor the impact that the implementation of applicable rules, regulations and policies arising out of any legislative or regulatory changes may have on our organization. For further discussion of the laws and regulations applicable to us and our subsidiary banks, please refer to “Business-Supervision and Regulation.”
Recent Transactions
Common Stock Offering
In June 2022, the Company sold through a public offering a total of 3,450,000 shares of its common stock. Net proceeds to the Company totaled approximately $285.7 million, net of estimated issuance costs.
| Column 1 | Column 2 |
|---|---|
| 53 |
Insurance Agency Loan Portfolio
On November 15, 2021, the Company completed its acquisition of certain assets from The Allstate Corporation (“Allstate”). Through this business combination, the Company acquired approximately $581.6 million of loans, net of allowance for credit losses measured on the acquisition date. The loan portfolio was comprised of approximately 1,800 loans to Allstate agents nationally. In addition to acquiring the loans, the Company became the national preferred provider of loans to Allstate agents. In connection with the loan acquisition, a team of Allstate agency lending specialists joined the Company, to augment and expand Wintrust’s existing insurance agency finance business. As the transaction was determined to be a business combination, the Company recorded goodwill of approximately $9.3 million on the purchase.
Wisconsin Branch Sale
On April 23, 2021 the Company completed the sale of three branches located in Albany, Darlington and Monroe, Wisconsin to Greenwoods Financial Group, Inc., the parent company of The Greenwoods State Bank (“Greenwoods”), for $81.3 million. Greenwoods assumed approximately $77.5 million of deposits and acquired the branch facilities and various other assets.
SUMMARY OF CRITICAL ACCOUNTING ESTIMATES
The Company’s Consolidated Financial Statements are prepared in accordance with GAAP in the United States, prevailing practices of the banking industry, and the application of accounting policies of which are described in Note (1) “Summary of Significant Accounting Policies” to the Consolidated Financial Statements in Item 8. These policies require numerous estimates and strategic or economic assumptions, which may prove inaccurate or subject to variations. Changes in underlying factors, assumptions or estimates could have material impact on the Company’s future financial condition and results of operations. At December 31, 2022, management views critical accounting estimates to include the determination of the allowance for credit losses, estimations of fair value, the valuations required for impairment testing of goodwill, the valuation and accounting for derivative instruments and income taxes as the accounting areas that require the most subjective and complex judgments, and as such could be most subject to revision as new information becomes available. These estimates were reviewed with the Audit Committee of the Company’s Board of Directors and are discussed more fully below.
Allowance for Credit Losses, including the Allowance for Loan Losses, Allowance for Losses on Lending-Related Commitments and Allowance for Held-to-Maturity Debt Securities
The allowance for credit losses represents management’s estimate of expected credit losses over the life of a financial asset carried at amortized cost. Determining the amount of the allowance for credit losses is considered a critical accounting estimate because it requires significant judgment and the use of estimates related to the fair value of the underlying collateral and amount and timing of expected future cash flows on individually assessed financial assets, estimated credit losses on pools of loans with similar risk characteristics, and consideration of reasonable and supportable forecasts of macroeconomic conditions, all of which are susceptible to significant change. At December 31, 2022, the loan and held-to-maturity debt securities portfolios represent 81% of total assets on the Company’s consolidated balance sheet. The Company also maintains an allowance for lending-related commitments, specifically unfunded loan commitments and letters of credit, which relates to certain amounts the Company is committed to lend (not unconditionally cancelable) but for which funds have not yet been disbursed.
Key macroeconomic variable data points that are significant inputs into our credit loss models for the commercial and commercial real estate portfolios are the Baa corporate credit spread as well as the Commercial Real Estate Pricing Index (“CREPI”) specifically related to the commercial real estate portfolio. Holding all other inputs constant, the table below shows the impact of changes in these key macroeconomic variable data points on the estimate of allowance for credit losses.
| Impact to estimated allowance for credit losses from an increased or higher input value | |
|---|---|
| Baa Credit Spread | Increases |
| CRE Price Index | Decreases |
| Column 1 | Column 2 |
|---|---|
| 54 |
Holding all other inputs constant, the following table provides a sensitivity analysis for the commercial and commercial real estate portfolios based on a 20 basis point change in Baa credit spreads from the assumption utilized in the estimate of that portfolio’s allowance for credit losses at December 31, 2022:
| Baa Credit Spread | ||
|---|---|---|
| Narrows | Widens | |
| Commercial | Decreases estimate by 10%-15% | Increases estimate by 15%-20% |
| Commercial Real Estate: | ||
| Construction | Decreases estimate by 15%-20% | Increases estimate by 15%-20% |
| Non-Construction | Decreases estimate by 4%-5% | Increases estimate by 4%-5% |
Holding all other inputs constant, the following table provides a sensitivity analysis for the commercial real estate construction and non-construction portfolios based on a 10% change in CREPI from the assumption utilized in the estimate of that portfolio’s allowance for credit losses at December 31, 2022:
| CRE Price Index | ||
|---|---|---|
| Increases | Decreases | |
| Commercial Real Estate: | ||
| Construction | Decreases estimate by 30%-35% | Increases estimate by 130%-135% |
| Non-Construction | Decreases estimate by 25%-30% | Increases estimate by 40%-45% |
See Note (5) “Allowance for Credit Losses” to the Consolidated Financial Statements in Item 8 and the section titled “Loan Portfolio and Asset Quality” in Item 7 for a description of the methodology used to determine the allowance for credit losses.
Estimations of Fair Value
A portion of the Company’s assets and liabilities are carried at fair value on the Consolidated Statements of Condition, with changes in fair value recorded either through earnings or other comprehensive income in accordance with applicable accounting principles generally accepted in the United States. These include the Company’s trading account securities, available-for-sale debt securities, equity securities with a readily determinable fair value, derivatives, mortgage loans held-for-sale, certain loans held-for-investment and mortgage servicing rights (“MSRs”). The determination of fair value is important for certain other assets, including goodwill and other intangible assets, loans individually assessed when measuring a related allowance for credit loss, and other real estate owned that are periodically evaluated for impairment using fair value estimates.
Fair value is generally defined as the amount at which an asset or liability could be exchanged in a current transaction between willing, unrelated parties, other than in a forced or liquidation sale. Fair value is based on quoted market prices in an active market, or if market prices are not available, is estimated using models employing techniques such as matrix pricing or discounting expected cash flows. The significant assumptions used in the models, which include assumptions for interest rates, discount rates, prepayments and credit losses, are independently verified against observable market data where possible. Where observable market data is not available, the estimate of fair value becomes more subjective and involves a high degree of judgment. In this circumstance, fair value is estimated based on management’s judgment regarding the value that market participants would assign to the asset or liability. This valuation process takes into consideration factors such as market illiquidity. Imprecision in estimating these factors can impact the amount recorded on the balance sheet for a particular asset or liability with related impacts to earnings or other comprehensive income. See Note (22) “Fair Value of Assets and Liabilities” to the Consolidated Financial Statements in Item 8 for a further discussion of fair value measurements.
Impairment Testing of Goodwill
The Company performs impairment testing of goodwill for each of its reporting units on an annual basis or more frequently when events warrant, using a qualitative or quantitative approach. Using a qualitative approach, the Company reviews any recent events or circumstances that would indicate it is more likely than not that the fair value of a reporting unit is less than its carrying amount. These events and circumstances include the performance of the Company, the condition of the related industry in which the reporting unit operates and general economic environment and other factors. If the Company determines it is not more likely than not that there is impairment based on an evaluation of these events and circumstances, the Company may forgo the quantitative approach.
| Column 1 | Column 2 |
|---|---|
| 55 |
Using a quantitative approach, the Company compares each reporting unit’s fair value to its carrying value. If the carrying value of a reporting unit was determined to have been higher than its fair value, the Company would measure and recognize an impairment loss for the amount by which the carrying value exceeds the fair value of the reporting unit. Any impairment loss would not exceed the total amount of goodwill allocated to the reporting unit. Valuations are estimated in good faith by management through the use of publicly available valuations of comparable entities and discounted cash flow models using internal financial projections in the reporting unit’s business plan.
Under both a qualitative and quantitative approach, the goodwill impairment analysis requires management to make subjective judgments in determining if an indicator of impairment has occurred. Events and factors that may significantly affect the analysis include: a significant decline in the Company’s expected future cash flows, a substantial increase in the discount rate, a sustained, significant decline in the Company’s stock price and market capitalization, a significant adverse change in legal factors or in the business climate. Other factors might include changing competitive forces, customer behaviors and attrition, revenue trends, cost structures, along with specific industry and market conditions. Adverse change in these factors could have a significant impact on the recoverability of intangible assets and could have a material impact on the Company’s consolidated financial statements.
As of December 31, 2022, the Company had three reporting units: Community Banking, Specialty Finance and Wealth Management. Based on the Company’s 2022 annual goodwill impairment testing, which was performed qualitatively, the Company concluded that the fair value of each reporting unit more likely than not exceeded the carrying amounts of the respective reporting units.
Derivative Instruments
The Company utilizes derivative instruments to manage risks such as interest rate risk or market risk. The Company’s policy prohibits using derivatives for speculative purposes.
Accounting for derivatives differs significantly depending on whether a derivative is designated as an accounting hedge, which is a transaction intended to reduce a risk associated with a specific asset or liability or future expected cash flow at the time it is purchased. In order to qualify as an accounting hedge, a derivative must be designated as such at inception by management and meet certain criteria. Management must also continue to evaluate whether the instrument effectively reduces the risk associated with that item. To determine if a derivative instrument continues to be an effective hedge, the Company must make assumptions and judgments about the continued effectiveness of the hedging strategies and the nature and timing of forecasted transactions. If the Company’s hedging strategy were to become ineffective, hedge accounting would no longer apply and the reported results of operations or financial condition could be materially affected. See Note (21) “Derivative Financial Instruments” to the Consolidated Financial Statements in Item 8 for a further discussion of derivative accounting.
Income Taxes
The Company is subject to the income tax laws of the United States, its states, Canada and other jurisdictions where it conducts business. These laws are complex and subject to potentially different interpretations by the taxpayer and the various taxing authorities. In determining the provision for income taxes, management must make judgments and estimates about the application of these inherently complex laws, related regulations and case law. In the process of preparing the Company’s tax returns, management attempts to make reasonable interpretations of the tax laws. These interpretations are subject to challenge by the tax authorities upon audit or to reinterpretation based on management’s ongoing assessment of facts and evolving case law. Management reviews its uncertain tax positions and recognition of the benefits of such positions on a regular basis.
On a quarterly basis, management assesses the reasonableness of its effective tax rate based upon its current best estimate of net income and the applicable taxes expected for the full year. Deferred tax assets and liabilities are reassessed on a quarterly basis, if business events or circumstances warrant. Additionally, any enactment of new tax rates requires the Company to re-measure its existing deferred tax assets and liabilities to reflect the new tax rate, with such adjustments recognized in current year earnings. See Note (17) “Income Taxes” to the Consolidated Financial Statements in Item 8 for a further discussion of income taxes.
| Column 1 | Column 2 |
|---|---|
| 56 |
CONSOLIDATED RESULTS OF OPERATIONS
The following discussion of Wintrust’s results of operations requires an understanding that a majority of the Company’s bank subsidiaries have been started as de novo banks since December 1991. Wintrust has a strategy of continuing to build its customer base and securing broad product penetration in each marketplace that it serves. The Company has expanded its banking franchise from three banks with five offices in 1994 to 15 banks with 174 offices at the end of 2022. FIRST Insurance Funding and Wintrust Life Finance have matured into separate divisions that generated, on a national basis, $13.8 billion in total premium finance receivables in 2022 within the United States. FIFC Canada, acquired in 2012, originated $1.6 billion in Canadian property and casualty premium finance receivables in 2022. The Company’s leasing business increased its portfolio of assets, including direct financing leases, loans and equipment on operating leases, to $3.0 billion as of December 31, 2022. In addition, the wealth management companies have been building a team of experienced professionals who are located within a majority of the banks.
Earnings Summary
Net income for the year ended December 31, 2022, totaled $509.7 million, or $8.02 per diluted common share, compared to $466.2 million, or $7.58 per diluted common share, in 2021, and $293.0 million, or $4.68 per diluted common share, in 2020. During 2022, net income increased by $43.5 million and earnings per diluted common share increased by $0.44. Net interest income increased in 2022 compared to 2021 primarily as a result of growth in average earning assets in 2022, as well as an increase in the net interest margin. Partially offsetting the increase to net income from higher net interest income was a higher provision for credit losses. The Company’s provision for credit losses increased significantly in 2022 primarily due to deterioration of forecasted macroeconomic conditions used in the measurement of the allowance for credit losses. Mortgage banking revenue decreased in 2022 as compared 2021 primarily as a result of a decrease in loans originated for sale and lower production margins, partially offset by more favorable fair value adjustments of MSRs. The Company’s mortgages originated for sale decreased in 2022 compared to 2021, primarily as a result of lower refinance production in 2022 as long-term interest rates rose compared to 2021.
Other items impacting net income in 2022 compared to 2021 include increased software and equipment expenses and higher advertising and marketing costs as well as losses on investment securities in 2022.
Net Interest Income
The primary source of the Company’s revenue is net interest income. Net interest income is the difference between interest income and fees on earning assets, such as loans and securities, and interest expense on the liabilities to fund those assets, including interest-bearing deposits and other borrowings. The amount of net interest income is affected by both changes in the level of interest rates, and the amount and composition of earning assets and interest-bearing liabilities.
Net interest income in 2022 totaled $1.50 billion, up from $1.12 billion in 2021 and up from $1.04 billion in 2020, representing an increase of $370.4 million, or 33%, in 2022 and an increase of $85.1 million, or 8%, in 2021. The table presented later in this section, titled “Changes in Interest Income and Expense,” presents the dollar amount of changes in interest income and expense, by major category, attributable to changes in the volume of the balance sheet category and changes in the rate earned or paid with respect to that category of assets or liabilities for 2022 and 2021.
Average earning assets increased $3.6 billion, or 8%, in 2022 and $5.5 billion, or 14%, in 2021. Loans are the most significant component of the earning asset base as they earn interest at a higher rate than the majority of other earning assets. Average loans increased $3.6 billion, or 11%, in 2022 and $2.9 billion, or 10%, in 2021. Total average loans as a percentage of total average earning assets were 77%, 75% and 79% in 2022, 2021 and 2020, respectively. The average yield on loans was 4.12% in 2022, 3.43% in 2021 and 3.84% in 2020, reflecting an increase of 69 basis points in 2022 and a decrease of 41 basis points in 2021. The higher loan yields in 2022 compared to 2021 is primarily a result of the increase in the interest rate environment in 2022 compared to 2021. The average yield on liquidity management assets was 2.15% in 2022, 1.14% in 2021 and 1.60% in 2020, reflecting an increase of 101 basis points in 2022 and a decrease of 46 basis points in 2021. The higher yield in 2022 compared to 2021 is also primarily a result of the increase in the interest rate environment in 2022 compared to 2021. The average rate paid on interest-bearing deposits, the largest component of the Company’s interest-bearing liabilities, was 0.62% in 2022, 0.33% in 2021 and 0.77% in 2020, representing an increase of 29 basis points in 2022 and a decrease of 44 basis points in 2021. The higher level of interest-bearing deposits rates in 2022 compared to 2021 is also primarily a result of the increase in the interest rate environment in 2022 compared to 2021. As a result of the above, net interest margin increased to 3.15% (3.17% on a fully taxable-equivalent basis, non-GAAP) in 2022 compared to 2.57% (2.58% on a fully taxable-equivalent basis, non-GAAP) in 2021.
| Column 1 | Column 2 |
|---|---|
| 57 |
Net interest income and net interest margin were also affected by amortization of valuation adjustments to earning assets and interest-bearing liabilities of acquired businesses. Assets and liabilities of acquired businesses are required to be recognized at their estimated fair value at the date of acquisition. These valuation adjustments represent the difference between the estimated fair value and the carrying value of assets and liabilities acquired. These adjustments are amortized into interest income and interest expense based upon the estimated remaining lives of the assets and liabilities acquired.
Average Balance Sheets, Interest Income and Expense, and Interest Rate Yields and Costs
The following table sets forth the average balances, the interest earned or paid thereon, and the effective interest rate, yield or cost for each major category of interest-earning assets and interest-bearing liabilities for the years ended December 31, 2022, 2021 and 2020. The yields and costs include loan origination fees and certain direct origination costs that are considered adjustments to yields. Interest income on non-accruing loans is reflected in the year that it is collected, to the extent it is not applied to principal. Such amounts are not material to net interest income or the net change in net interest income in any year. Non-accrual loans are included in the average balances. Net interest income and the related net interest margin have been adjusted to reflect tax-exempt income, such as interest on municipal securities and loans, on a fully taxable-equivalent basis (non-GAAP). This table should be referred to in conjunction with discussion of the financial condition and results of operations of the Company.
| Column 1 | Column 2 |
|---|---|
| 58 |
| Average Balance for the years ended December 31, | Interest for the years ended December 31, | Yield/Rate for the years ended December 31, | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2022 | 2021 | 2020 | 2022 | 2021 | 2020 | 2022 | 2021 | 2020 | |||||||||||||||||||||||
| Assets | ||||||||||||||||||||||||||||||||
| Interest-bearing deposits with banks, securities purchased under resale agreements and cash equivalents (1) | $ | 3,323,196 | $ | 4,840,048 | $ | 3,117,075 | $ | 48,350 | $ | 6,779 | $ | 8,655 | 1.45 | % | 0.14 | % | 0.28 | % | ||||||||||||||
| Investment securities(2) | 6,735,732 | 4,779,313 | 4,101,136 | 162,577 | 97,258 | 101,799 | 2.41 | 2.03 | 2.48 | |||||||||||||||||||||||
| FHLB and FRB stock | 150,223 | 135,873 | 130,360 | 8,622 | 7,067 | 6,891 | 5.74 | 5.20 | 5.29 | |||||||||||||||||||||||
| Total liquidity management assets (3) (8) | $ | 10,209,151 | $ | 9,755,234 | $ | 7,348,571 | $ | 219,549 | $ | 111,104 | $ | 117,345 | 2.15 | % | 1.14 | % | 1.60 | % | ||||||||||||||
| Other earning assets (3) (4) (8) | 22,391 | 25,096 | 17,863 | 955 | 657 | 523 | 4.27 | 2.62 | 2.94 | |||||||||||||||||||||||
| Mortgage loans held-for-sale | 496,088 | 959,457 | 707,147 | 21,195 | 32,169 | 20,077 | 4.27 | 3.35 | 2.84 | |||||||||||||||||||||||
| Loans, net of unearned income (3) (5) (8) | 36,684,528 | 33,051,043 | 30,181,204 | 1,511,345 | 1,135,155 | 1,159,490 | 4.12 | 3.43 | 3.84 | |||||||||||||||||||||||
| Total earning assets (8) | $ | 47,412,158 | $ | 43,790,830 | $ | 38,254,785 | $ | 1,753,044 | $ | 1,279,085 | $ | 1,297,435 | 3.70 | % | 2.92 | % | 3.39 | % | ||||||||||||||
| Allowance for loan and investment security losses | (256,690) | (284,163) | (264,516) | |||||||||||||||||||||||||||||
| Cash and due from banks | 473,025 | 432,836 | 341,116 | |||||||||||||||||||||||||||||
| Other assets | 2,795,826 | 2,884,548 | 3,039,954 | |||||||||||||||||||||||||||||
| Total assets | $ | 50,424,319 | $ | 46,824,051 | $ | 41,371,339 | ||||||||||||||||||||||||||
| Liabilities and Shareholders’ Equity | ||||||||||||||||||||||||||||||||
| Deposits — interest-bearing: | ||||||||||||||||||||||||||||||||
| NOW and interest-bearing demand deposits | $ | 5,355,077 | $ | 4,029,662 | $ | 3,662,772 | $ | 27,566 | $ | 7,739 | $ | 12,243 | 0.51 | % | 0.19 | % | 0.33 | % | ||||||||||||||
| Wealth management deposits | 2,827,497 | 2,361,412 | 2,001,716 | 29,750 | 4,534 | 5,883 | 1.05 | 0.19 | 0.29 | |||||||||||||||||||||||
| Money market accounts | 12,254,159 | 11,801,788 | 10,391,529 | 80,591 | 32,031 | 65,281 | 0.66 | 0.27 | 0.63 | |||||||||||||||||||||||
| Savings accounts | 4,014,166 | 3,734,162 | 3,354,662 | 11,234 | 1,583 | 12,507 | 0.28 | 0.04 | 0.37 | |||||||||||||||||||||||
| Time deposits | 3,812,148 | 4,447,871 | 5,142,938 | 26,061 | 42,232 | 93,264 | 0.68 | 0.95 | 1.81 | |||||||||||||||||||||||
| Total interest-bearing deposits | $ | 28,263,047 | $ | 26,374,895 | $ | 24,553,617 | $ | 175,202 | $ | 88,119 | $ | 189,178 | 0.62 | % | 0.33 | % | 0.77 | % | ||||||||||||||
| FHLB advances | 1,484,663 | 1,236,478 | 1,156,106 | 30,329 | 19,581 | 18,193 | 2.04 | 1.58 | 1.57 | |||||||||||||||||||||||
| Other borrowings | 485,820 | 514,657 | 496,693 | 14,294 | 9,928 | 12,773 | 2.94 | 1.93 | 2.57 | |||||||||||||||||||||||
| Subordinated notes | 437,139 | 436,697 | 436,275 | 22,004 | 21,983 | 21,961 | 5.03 | 5.03 | 5.03 | |||||||||||||||||||||||
| Junior subordinated notes | 253,566 | 253,566 | 253,566 | 10,252 | 10,916 | 11,008 | 4.10 | 4.25 | 4.27 | |||||||||||||||||||||||
| Total interest-bearing liabilities | $ | 30,924,235 | $ | 28,816,293 | $ | 26,896,257 | $ | 252,081 | $ | 150,527 | $ | 253,113 | 0.81 | % | 0.52 | % | 0.94 | % | ||||||||||||||
| Non-interest-bearing deposits | 13,667,879 | 12,638,518 | 9,432,090 | |||||||||||||||||||||||||||||
| Other liabilities | 1,197,981 | 1,068,498 | 1,116,304 | |||||||||||||||||||||||||||||
| Equity | 4,634,224 | 4,300,742 | 3,926,688 | |||||||||||||||||||||||||||||
| Total liabilities and shareholders’ equity | $ | 50,424,319 | $ | 46,824,051 | $ | 41,371,339 | ||||||||||||||||||||||||||
| Interest rate spread (6) (8) | 2.89 | % | 2.40 | % | 2.45 | % | ||||||||||||||||||||||||||
| Less: fully taxable-equivalent adjustment | $ | (5,601) | $ | (3,601) | $ | (4,415) | (0.02) | (0.01) | (0.01) | |||||||||||||||||||||||
| Net free funds/contribution (7) | $ | 16,487,923 | $ | 14,974,537 | $ | 11,358,528 | 0.28 | 0.18 | 0.28 | |||||||||||||||||||||||
| Net interest income/margin (GAAP) (8) | $ | 1,495,362 | $ | 1,124,957 | $ | 1,039,907 | 3.15 | % | 2.57 | % | 2.72 | % | ||||||||||||||||||||
| Fully taxable-equivalent adjustment | 5,601 | 3,601 | 4,415 | 0.02 | 0.01 | 0.01 | ||||||||||||||||||||||||||
| Net interest income/margin fully taxable-equivalent (non-GAAP) (8) | $ | 1,500,963 | $ | 1,128,558 | $ | 1,044,322 | 3.17 | % | 2.58 | % | 2.73 | % |
(1)Includes interest-bearing deposits from banks and securities purchased under resale agreements with original maturities of greater than three months. Cash equivalents include federal funds sold and securities purchased under resale agreements with original maturities of three months or less.
(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 tax-equivalent adjustment based on a marginal federal corporate tax rate in effect as of the applicable period. The total adjustments for the years ended December 31, 2022, 2021 and 2020 were $5.6 million, $3.6 million and $4.4 million, respectively.
(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 is 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 “Non-GAAP Financial Measures/Ratios” for additional information on this performance ratio.
| Column 1 | Column 2 |
|---|---|
| 59 |
Changes In Interest Income and Expense
The following table shows the dollar amount of changes in interest income and expense, on a fully taxable-equivalent basis (non-GAAP), by major categories of interest-earning assets and interest-bearing liabilities attributable to changes in volume or rate for the periods indicated:
| Years Ended December 31, | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 Compared to 2021 | 2021 Compared to 2020 | ||||||||||||||||||||||
| (In thousands) | Change Due to Rate | Change Due to Volume | Total Change | Change Due to Rate | Change Due to Volume | Total Change | |||||||||||||||||
| Interest income, FTE basis (non-GAAP) (1) | |||||||||||||||||||||||
| Interest-bearing deposits with banks, securities purchased under resale agreements and cash equivalents (2) | $ | 42,784 | $ | (1,213) | $ | 41,571 | $ | (5,490) | $ | 3,614 | $ | (1,876) | |||||||||||
| Investment securities | 20,461 | 44,858 | 65,319 | (19,787) | 15,246 | (4,541) | |||||||||||||||||
| FHLB and FRB stock | 771 | 784 | 1,555 | (111) | 287 | 176 | |||||||||||||||||
| Total liquidity management assets | $ | 64,016 | $ | 44,429 | $ | 108,445 | $ | (25,388) | $ | 19,147 | $ | (6,241) | |||||||||||
| Other earning assets | 376 | (78) | 298 | (60) | 194 | 134 | |||||||||||||||||
| Mortgage loans held-for-sale | 7,282 | (18,256) | (10,974) | 4,067 | 8,025 | 12,092 | |||||||||||||||||
| Loans, net of unearned income | 242,242 | 133,948 | 376,190 | (128,113) | 103,778 | (24,335) | |||||||||||||||||
| Total interest income | $ | 313,916 | $ | 160,043 | $ | 473,959 | $ | (149,494) | $ | 131,144 | $ | (18,350) | |||||||||||
| Interest Expense | |||||||||||||||||||||||
| Deposits — interest-bearing: | |||||||||||||||||||||||
| NOW and interest-bearing demand deposits | $ | 12,267 | $ | 7,560 | $ | 19,827 | $ | (4,935) | $ | 431 | $ | (4,504) | |||||||||||
| Wealth management deposits | 22,390 | 2,826 | 25,216 | (2,065) | 716 | (1,349) | |||||||||||||||||
| Money market accounts | 47,741 | 819 | 48,560 | (40,578) | 7,328 | (33,250) | |||||||||||||||||
| Savings accounts | 9,525 | 126 | 9,651 | (12,158) | 1,234 | (10,924) | |||||||||||||||||
| Time deposits | (11,612) | (4,559) | (16,171) | (39,528) | (11,504) | (51,032) | |||||||||||||||||
| Total interest expense — deposits | $ | 80,311 | $ | 6,772 | $ | 87,083 | $ | (99,264) | $ | (1,795) | $ | (101,059) | |||||||||||
| FHLB advances | 6,356 | 4,392 | 10,748 | 120 | 1,268 | 1,388 | |||||||||||||||||
| Other borrowings | 4,949 | (583) | 4,366 | (3,258) | 413 | (2,845) | |||||||||||||||||
| Subordinated notes | — | 21 | 21 | — | 22 | 22 | |||||||||||||||||
| Junior subordinated notes | (664) | — | (664) | (62) | (30) | (92) | |||||||||||||||||
| Total interest expense | $ | 90,952 | $ | 10,602 | $ | 101,554 | $ | (102,464) | $ | (122) | $ | (102,586) | |||||||||||
| Less: fully taxable-equivalent adjustment | (2,000) | — | (2,000) | 400 | 414 | 814 | |||||||||||||||||
| Net interest income (GAAP) (1) | $ | 220,964 | $ | 149,441 | $ | 370,405 | $ | (46,630) | $ | 131,680 | $ | 85,050 | |||||||||||
| Fully taxable-equivalent adjustment | 2,000 | — | 2,000 | (400) | (414) | (814) | |||||||||||||||||
| Net interest income, FTE basis (non-GAAP) (1) | $ | 222,964 | $ | 149,441 | $ | 372,405 | $ | (47,030) | $ | 131,266 | $ | 84,236 |
(1)See “Non-GAAP Financial Measures/Ratios” for additional information on this performance ratio.
(2)Includes interest-bearing deposits from banks and securities purchased under resale agreements with original maturities of greater than three months. Cash equivalents include federal funds sold and securities purchased under resale agreements with original maturities of three months or less.
The changes in net interest income are created by changes in both interest rates and volumes. In the table above, volume variances are computed using the change in volume multiplied by the previous year’s rate. Rate variances are computed using the change in rate multiplied by the previous year’s volume. The change in interest due to both rate and volume has been allocated between factors in proportion to the relationship of the absolute dollar amounts of the change in each. The change in interest due to an additional day resulting from the 2020 leap year has been allocated entirely to the change due to volume in 2021.
| Column 1 | Column 2 |
|---|---|
| 60 |
Non-Interest Income
The following table presents non-interest income by category for 2022, 2021 and 2020:
| Years ended December 31, | 2022 compared to 2021 | 2021 compared to 2020 | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2022 | 2021 | 2020 | $ Change | % Change | $ Change | % Change | ||||||||||||||||||
| Brokerage | $ | 17,668 | $ | 20,710 | $ | 18,731 | $ | (3,042) | (15) | % | $ | 1,979 | 11 | % | |||||||||||
| Trust and asset management | 108,946 | 103,309 | 81,605 | 5,637 | 5 | 21,704 | 27 | ||||||||||||||||||
| Total wealth management(1) | $ | 126,614 | $ | 124,019 | $ | 100,336 | $ | 2,595 | 2 | % | $ | 23,683 | 24 | % | |||||||||||
| Mortgage banking | 155,173 | 273,010 | 346,013 | (117,837) | (43) | (73,003) | (21) | ||||||||||||||||||
| Service charges on deposit accounts | 58,574 | 54,168 | 45,023 | 4,406 | 8 | 9,145 | 20 | ||||||||||||||||||
| Losses on investment securities, net | (20,427) | (1,059) | (1,926) | (19,368) | NM | 867 | (45) | ||||||||||||||||||
| Fees from covered call options | 14,133 | 3,673 | 2,292 | 10,460 | NM | 1,381 | 60 | ||||||||||||||||||
| Trading gains (losses), net | 3,752 | 245 | (1,004) | 3,507 | NM | 1,249 | NM | ||||||||||||||||||
| Operating lease income, net | 55,510 | 53,691 | 47,604 | 1,819 | 3 | 6,087 | 13 | ||||||||||||||||||
| Other: | |||||||||||||||||||||||||
| Interest rate swap fees | 12,185 | 13,702 | 20,718 | (1,517) | (11) | (7,016) | (34) | ||||||||||||||||||
| BOLI | 806 | 5,812 | 4,730 | (5,006) | (86) | 1,082 | 23 | ||||||||||||||||||
| Administrative services | 6,713 | 5,689 | 4,385 | 1,024 | 18 | 1,304 | 30 | ||||||||||||||||||
| Foreign currency remeasurement gains (losses) | 292 | (495) | (621) | 787 | NM | 126 | 20 | ||||||||||||||||||
| Early pay-offs of capital leases | 694 | 601 | 632 | 93 | 15 | (31) | (5) | ||||||||||||||||||
| Miscellaneous | 47,034 | 53,064 | 36,007 | (6,030) | (11) | 17,057 | 47 | ||||||||||||||||||
| Total Other | $ | 67,724 | $ | 78,373 | $ | 65,851 | $ | (10,649) | (14) | % | $ | 12,522 | 19 | % | |||||||||||
| Total Non-Interest Income | $ | 461,053 | $ | 586,120 | $ | 604,189 | $ | (125,067) | (21) | % | $ | (18,069) | (3) | % |
(1)Wealth management revenue is comprised of the trust and asset management revenue of the CTC 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 CDEC.
NM—Not Meaningful
Notable contributions to the change in non-interest income are as follows:
Trust and asset management fees increased from 2021 to 2022 primarily as a result of increased activity in the tax-deferred like-kind exchange services provided. Trust and asset management fees are based primarily on the market value of the assets under management or administration as well as volume of tax-deferred like-kind exchange services provided during a period.
Mortgage banking revenue decreased in 2022 as compared 2021 primarily as a result of a decrease in loans originated for sale and lower production margins, partially offset by more favorable fair value adjustments of MSRs. Mortgage banking revenue includes revenue from activities related to originating, selling and servicing residential real estate loans for the secondary market. A main factor in the mortgage banking revenue recognized by the Company is the volume of mortgage loans originated or purchased for sale. Mortgage loans originated for sale totaled $2.8 billion for the year ended 2022 compared to $6.8 billion for the same period of 2021. The decrease in originations was primarily due to rising interest rates reducing refinance incentives for borrowers. The percentage of origination volume from refinancing activities was 29% in 2022 as compared to 55% in 2021.
The Company records MSRs at fair value on a recurring basis. During 2022, the fair value of the MSRs portfolio increased as retained servicing rights led to capitalization of $46.2 million as well as a fair value adjustment of $60.1 million, partially offset by a reduction in value of $23.5 million due to payoffs and paydowns of the existing portfolio. See Note (6) “Mortgage Servicing Rights (“MSRs”)” to the Consolidated Financial Statements in Item 8 for a summary of the changes in the carrying value of MSRs.
Mortgage banking revenue is also impacted by changes in the fair value of derivative contracts held to economically hedge a portion of the fair value adjustments related to the Company’s MSRs portfolio. The change in fair value of the derivative contracts held as an economic hedge during 2022 was a $2.2 million negative valuation adjustment.
| Column 1 | Column 2 |
|---|---|
| 61 |
The table below presents additional selected information regarding mortgage banking for the respective periods.
| Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2022 | 2021 | 2020 | ||||||||
| Originations: | |||||||||||
| Retail originations | $ | 1,978,609 | $ | 5,104,277 | $ | 5,709,868 | |||||
| Veterans First originations | 820,391 | 1,699,500 | 2,294,862 | ||||||||
| Total originations for sale (A) | $ | 2,799,000 | $ | 6,803,777 | $ | 8,004,730 | |||||
| Originations for investment | 944,389 | 931,169 | 396,499 | ||||||||
| Total originations | $ | 3,743,389 | $ | 7,734,946 | $ | 8,401,229 | |||||
| Retail originations as percentage of originations for sale | 71 | % | 75 | % | 71 | % | |||||
| Veterans First originations as percentage of originations for sale | 29 | 25 | 29 | ||||||||
| Purchases as a percentage of originations for sale | 71 | % | 45 | % | 35 | % | |||||
| Refinances as a percentage of originations for sale | 29 | 55 | 65 | ||||||||
| Production Margin: | |||||||||||
| Production revenue (B) (1) | $ | 44,153 | $ | 176,242 | $ | 307,794 | |||||
| Total originations for sale (A) | 2,799,000 | 6,803,777 | 8,004,730 | ||||||||
| Add: Current period end mandatory interest rate lock commitments to fund originations for sale (2) | 113,303 | 353,509 | 1,072,717 | ||||||||
| Less: Prior period end mandatory interest rate lock commitments to fund originations for sale (2) | 353,509 | 1,072,717 | 372,357 | ||||||||
| Total mortgage production volume (C) | $ | 2,558,794 | $ | 6,084,569 | $ | 8,705,090 | |||||
| Production margin (B / C) | 1.73 | % | 2.90 | % | 3.54 | % | |||||
| Mortgage servicing: | |||||||||||
| Loans serviced for others (D) | $ | 14,052,596 | $ | 13,126,254 | $ | 10,833,135 | |||||
| Mortgage servicing rights, at fair value (E) | 230,225 | 147,571 | 92,081 | ||||||||
| Percentage of mortgage servicing rights to loans serviced for others (E/D) | 1.64 | % | 1.12 | % | 0.85 | % | |||||
| Servicing income | 44,080 | 40,686 | 31,886 | ||||||||
| Components of Mortgage Servicing Rights (MSR): | |||||||||||
| MSR - current period capitalization | $ | 46,221 | $ | 72,754 | $ | 71,077 | |||||
| MSR - collection of expected cash flows - paydowns | (6,213) | (3,856) | (2,244) | ||||||||
| MSR - collection of expected cash flows - payoffs | (17,242) | (30,932) | (30,335) | ||||||||
| MSR - changes in fair value model assumptions | 60,064 | 18,273 | (30,764) | ||||||||
| Changes in fair value of derivative contract held as an economic hedge, net | (2,165) | — | 4,749 | ||||||||
| MSR valuation adjustment, net of changes in fair value of derivative contract held as an economic hedge | $ | 57,899 | $ | 18,273 | $ | (26,015) | |||||
| Summary of Mortgage Banking Revenue: | |||||||||||
| Production revenue (1) | $ | 44,153 | $ | 176,242 | $ | 307,794 | |||||
| Servicing income | 44,080 | 40,686 | 31,886 | ||||||||
| MSR activity | 80,665 | 56,239 | 12,483 | ||||||||
| Changes in fair value on early buy-out loans guaranteed by U.S. government agencies and other revenue | (13,725) | (157) | (6,150) | ||||||||
| Total mortgage banking revenue | $ | 155,173 | $ | 273,010 | $ | 346,013 |
(1)Production revenue represents revenue earned from the origination and subsequent sale of mortgages, including gains on loans sold and fees from originations, changes in other related financial instruments carried at fair value, 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.
(2)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.
| Column 1 | Column 2 |
|---|---|
| 62 |
Service charges on deposit accounts increased in 2022 compared to 2021 primarily as a result of higher fees associated with commercial account activity.
Net losses on investment securities in 2022 were primarily the result of unrealized losses on equity investments. The Company did not recognize any credit-related write-downs or other-than-temporary impairment charges within its available-for-sale or held-to-maturity investment securities portfolio in 2022 or 2021, respectively.
The Company has typically written call options with terms of less than three months against certain U.S. Treasury and agency securities held in its portfolio for liquidity and other purposes. Management has effectively entered into these transactions with the goal of economically hedging security positions and enhancing its overall return on its investment portfolio. These option transactions are designed to increase the total return associated with holding certain investment securities and do not qualify as hedges pursuant to accounting guidance. There were no outstanding call option contracts at December 31, 2022 and 2021.
Trading gains and losses in 2022 were primarily the result of fair value adjustments related to interest rate derivatives not designated as hedges.
Bank owned life insurance (“BOLI”) decreased in 2022 compared to 2021 primarily as a result of death benefits received in 2021. This income typically represents adjustments to the cash surrender value of BOLI policies and proceeds received from death benefits. The Company initially purchased BOLI to consolidate existing term life insurance contracts of executive officers and to mitigate the mortality risk associated with death benefits provided for in executive employment contracts and in connection with certain deferred compensation arrangements. The Company has also assumed additional BOLI policies as the result of the acquisition of certain banks. The cash surrender value of BOLI totaled $157.3 million at December 31, 2022 and $157.7 million at December 31, 2021, and is included in other assets.
Miscellaneous non-interest income includes loan servicing fees, income from other investments, service charges and other fees. The decrease in miscellaneous other income for 2022 compared to 2021 was primarily the result of $2.5 million of losses recorded in 2022 relating to the sale of a property no longer considered for future expansion and losses on the anticipated sale of a former data processing facility as well as a decrease in partnership income of $2.0 million partially offset by the $4.0 million net gain on the sale of three branches recorded in 2021.
| Column 1 | Column 2 |
|---|---|
| 63 |
Non-Interest Expense
The following table presents non-interest expense by category for 2022, 2021 and 2020:
| Years ended December 31, | 2022 compared to 2021 | 2021 compared to 2020 | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2022 | 2021 | 2020 | $ Change | % Change | $ Change | % Change | |||||||||||||||||||
| Salaries and employee benefits: | ||||||||||||||||||||||||||
| Salaries | $ | 382,181 | $ | 361,915 | $ | 351,775 | $ | 20,266 | 6 | % | $ | 10,140 | 3 | % | ||||||||||||
| Commissions and incentive compensation | 197,873 | 222,067 | 178,584 | (24,194) | (11) | 43,483 | 24 | |||||||||||||||||||
| Benefits | 116,053 | 107,687 | 95,717 | 8,366 | 8 | 11,970 | 13 | |||||||||||||||||||
| Total salaries and employee benefits | $ | 696,107 | $ | 691,669 | $ | 626,076 | $ | 4,438 | 1 | % | $ | 65,593 | 10 | % | ||||||||||||
| Software and equipment | 95,885 | 87,515 | 68,496 | 8,370 | 10 | 19,019 | 28 | |||||||||||||||||||
| Operating lease equipment | 38,008 | 40,880 | 37,915 | (2,872) | (7) | 2,965 | 8 | |||||||||||||||||||
| Occupancy, net | 70,965 | 74,184 | 69,957 | (3,219) | (4) | 4,227 | 6 | |||||||||||||||||||
| Data processing | 31,209 | 27,279 | 30,196 | 3,930 | 14 | (2,917) | (10) | |||||||||||||||||||
| Advertising and marketing | 59,418 | 47,275 | 36,296 | 12,143 | 26 | 10,979 | 30 | |||||||||||||||||||
| Professional fees | 33,088 | 29,494 | 27,426 | 3,594 | 12 | 2,068 | 8 | |||||||||||||||||||
| Amortization of other acquisition-related intangible assets | 6,116 | 7,734 | 11,018 | (1,618) | (21) | (3,284) | (30) | |||||||||||||||||||
| FDIC insurance | 28,639 | 27,030 | 25,004 | 1,609 | 6 | 2,026 | 8 | |||||||||||||||||||
| OREO expenses, net | (140) | (1,654) | (921) | 1,514 | (92) | (733) | 80 | |||||||||||||||||||
| Other: | ||||||||||||||||||||||||||
| Lending expenses, net of deferred origination costs | 20,575 | 22,794 | 16,068 | (2,219) | (10) | 6,726 | 42 | |||||||||||||||||||
| Travel and entertainment | 16,506 | 10,048 | 7,376 | 6,458 | 64 | 2,672 | 36 | |||||||||||||||||||
| Miscellaneous | 80,895 | 68,296 | 85,188 | 12,599 | 18 | (16,892) | (20) | |||||||||||||||||||
| Total other | $ | 117,976 | $ | 101,138 | $ | 108,632 | $ | 16,838 | 17 | % | $ | (7,494) | (7) | % | ||||||||||||
| Total Non-Interest Expense | $ | 1,177,271 | $ | 1,132,544 | $ | 1,040,095 | $ | 44,727 | 4 | % | $ | 92,449 | 9 | % |
Notable contributions to the change in non-interest expense are as follows:
Salaries and employee benefits is the largest component of non-interest expense, accounting for 59% of the total in 2022 compared to 61% in 2021. Salaries and employee benefits increased in 2022 compared to 2021 primarily as a result of increased salaries and benefits expense, partially offset by decreased commissions and incentive compensation expense primarily due to lower commission expense due to declining mortgage production.
Software and equipment expense increased in 2022 compared to 2021 primarily as a result of increased software licensing expenses as the Company invests in enhancements to the digital customer experience, upgrades to infrastructure and enhancements to information security capabilities. Software and equipment expense includes furniture, equipment and computer software, depreciation and repairs and maintenance costs.
Advertising and marketing costs are incurred to promote the Company’s brand, commercial banking capabilities, the Company’s MaxSafe® suite of products, community-based 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 increase in 2022 compared to 2021 was primarily as a result of higher digital advertising costs as well as increased sponsorship activity. The level of marketing expenditures depends on the type of marketing programs utilized which are determined based on the market area, targeted audience, competition and various other factors. Management continues to utilize mass market media promotions as well as targeted marketing programs in certain market areas.
Miscellaneous non-interest expense includes ATM expenses, correspondent banking charges, directors’ fees, telephone, postage, corporate insurance, dues and subscriptions, problem loan expenses and other miscellaneous operational losses and costs. Miscellaneous non-interest expense increased in 2022 as compared to 2021 primarily as a result of various other operational costs including an increase in third-party check and ACH fraud of $3.5 million, an increase in postage of $2.5 million and an increase of $1.5 million in non-income tax expense.
| Column 1 | Column 2 |
|---|---|
| 64 |
Income Taxes
The Company recorded income tax expense of $190.9 million in 2022 compared to $171.6 million in 2021 and $96.8 million 2020. The effective tax rates were 27.2% in 2022, 26.9% in 2021 and 24.8% in 2020. The effective tax rate in 2020 benefited from $9.1 million in state income tax settlements related to uncertain tax positions. Net of the federal tax impact, the reduction to income tax expense was $7.2 million. The effective tax rate in 2022 is slightly higher due to the Company’s income tax expense being impacted by a reduction in federal tax credits claimed versus the comparable periods. Income tax expense was also impacted by the tax effects related to the issuance of shares in share-based compensation plans. These tax effects fluctuate based on the Company’s stock price and timing of employee stock option exercises and vesting of other share based awards. The Company recorded a tax benefit related to share-based compensation of $2.9 million in 2022, a tax benefit of $2.4 million 2021, and tax expense of $618,000 in 2020, the majority of which were recognized in the first quarter in each year. Please refer to Note (17) “Income Taxes” to the Consolidated Financial Statements in Item 8 for further discussion and analysis of the Company’s tax position, including a reconciliation of the tax expense computed at the statutory tax rate to the Company’s actual tax expense.
Operating Segment Results
As described in Note (24) “Segment Information” to the Consolidated Financial Statements in Item 8, the Company’s operations consist of three primary segments: community banking, specialty finance and wealth management. The Company’s profitability is primarily dependent on the net interest income, provision for credit losses, non-interest income and operating expenses of its community banking segment. For purposes of internal segment profitability, management allocates certain intersegment and parent company balances. Management allocates a portion of revenues to the specialty finance segment related to loans and leases originated by the specialty finance segment and sold or assigned to the community banking segment. Similarly, for purposes of analyzing the contribution from the wealth management segment, management allocates a portion of the net interest income earned by the community banking segment on deposit balances of customers of the wealth management segment to the wealth management segment. Finally, expenses incurred at the Wintrust parent company are allocated to each segment based on each segment’s risk-weighted assets.
The community banking segment’s net interest income for the year ended December 31, 2022 totaled $1.2 billion as compared to $868.5 million for the same period in 2021, an increase of $311.7 million, or 36%. The increase in 2022 compared to 2021 was primarily attributable to increased interest and fees on loans due to loan growth and increased interest rates, partially offset by increased interest expense on deposits. The community banking segment recorded a provision for credit losses of $74.2 million in 2022 compared to the negative provision for credit losses of $60.3 million in 2021. The provision for credit losses increased in 2022 compared to 2021 primarily due to deterioration in the macroeconomic forecast and loan growth compared to 2021. Non-interest income for the community banking segment decreased $124.1 million, or 29% in 2022 when compared to 2021. The decrease in 2022 compared to 2021 was primarily the result of reduced mortgage banking revenue due to lower originations for sale and lower gain on sale margin, partially offset by the increase in the fair value of MSRs related to changes in fair value model assumptions. The community banking segment’s net income for the year ended December 31, 2022 totaled $349.3 million, an increase of $30.3 million, compared to net income of $319.1 million in 2021. The increase was primarily attributable to higher net interest income in 2022 partially offset by increased provision for credit losses and reduced mortgage banking revenue, as discussed above.
The specialty finance segment’s net interest income totaled $246.7 million for the year ended December 31, 2022, compared to $198.0 million in the same period of 2021, an increase of $48.7 million, or 25%. The increase in 2022 compared to 2021 was primarily attributable to loan growth and increased interest rates on the premium finance receivables portfolios. The specialty finance segment’s provision for credit losses totaled $4.4 million in 2022 compared to $1.0 million in 2021 primarily due to deterioration in the macroeconomic forecast and loan growth compared to 2021. The specialty finance segment’s non-interest income increased slightly to $97.7 million for the year ended December 31, 2022 compared to $95.8 million in 2021. For 2022, our commercial premium finance operations, life insurance premium finance operations, leasing operations and accounts receivable finance operations accounted for 42%, 30%, 24% and 4%, respectively, of the total revenues of our specialty finance business. Net income of the specialty finance segment totaled $120.9 million and $109.2 million for the years ended December 31, 2022 and 2021, respectively.
The wealth management segment reported net interest income of $38.3 million for 2022 and $31.9 million for 2021. Net interest income for this segment is primarily comprised of an allocation of net interest income earned by the community banking segment on non-interest bearing and interest-bearing wealth management customer account balances on deposit at the banks. Wealth management customer account balances on deposit at the banks averaged $2.8 billion and $2.4 billion in 2022 and 2021, respectively. This segment recorded non-interest income of $124.6 million for 2022 as compared to $129.0 million for 2021. Distribution of wealth management services through each bank continues to be a focus of the Company as the number of brokers in its banks continues to increase. The Company is committed to growing the wealth management segment in order to better service its customers and create a more diversified revenue stream. The wealth management segment reported net income of $39.4 million for 2022 compared to $37.9 million for 2021.
| Column 1 | Column 2 |
|---|---|
| 65 |
Analysis of Financial Condition
Total assets were $52.9 billion at December 31, 2022, representing an increase of $2.8 billion, or 6%, when compared to December 31, 2021. Total funding, which includes deposits, all notes and advances, including secured borrowings and junior subordinated debentures, was $46.5 billion at December 31, 2022 and $44.5 billion at December 31, 2021. See Notes (3), (4), and (10) through (14) to the Consolidated Financial Statements in Item 8 for additional period-end detail on the Company’s interest-earning assets and funding liabilities.
Interest-Earning Assets
The following table sets forth, by category, the composition of average earning assets and the relative percentage of each category to total average earning assets for the periods presented:
| Years Ended December 31, | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | |||||||||||||||||||
| (Dollars in thousands) | Balance | Percent | Balance | Percent | Balance | Percent | |||||||||||||||
| Mortgage loans held-for-sale | $ | 496,088 | 1 | % | $ | 959,457 | 2 | % | $ | 707,147 | 2 | % | |||||||||
| Loans: | |||||||||||||||||||||
| Commercial | 11,897,776 | 25 | 11,746,381 | 27 | 10,954,203 | 29 | |||||||||||||||
| Commercial real estate | 9,432,526 | 20 | 8,696,887 | 20 | 8,279,217 | 22 | |||||||||||||||
| Home equity | 327,506 | 1 | 371,425 | 1 | 466,801 | 1 | |||||||||||||||
| Residential real estate | 1,968,333 | 4 | 1,455,883 | 3 | 1,192,788 | 3 | |||||||||||||||
| Premium finance receivables | 12,993,677 | 27 | 10,734,726 | 24 | 9,214,797 | 24 | |||||||||||||||
| Other loans | 64,710 | 0 | 45,741 | 0 | 73,398 | 0 | |||||||||||||||
| Total loans, net of unearned income (1) | $ | 36,684,528 | 77 | % | $ | 33,051,043 | 75 | % | $ | 30,181,204 | 79 | % | |||||||||
| Liquidity management assets (2) | 10,209,151 | 22 | 9,755,234 | 23 | 7,348,571 | 19 | |||||||||||||||
| Other earning assets (3) | 22,391 | 0 | 25,096 | 0 | 17,863 | 0 | |||||||||||||||
| Total average earning assets | $ | 47,412,158 | 100 | % | $ | 43,790,830 | 100 | % | $ | 38,254,785 | 100 | % | |||||||||
| Total average assets | $ | 50,424,319 | $ | 46,824,051 | $ | 41,371,339 | |||||||||||||||
| Total average earning assets to total average assets | 94 | % | 94 | % | 92 | % |
(1)Includes non-accrual loans.
(2)Liquidity management assets include investment securities, other securities, interest-earning deposits with banks, federal funds sold and securities purchased under resale agreements.
(3)Other earning assets include brokerage customer receivables and trading account securities.
Total average earning assets increased $3.6 billion, or 8%, in 2022. Average earning assets comprised 94% of average total assets in 2022 and 2021.
Mortgage loans held-for-sale. Average mortgage loans held-for-sale totaled $496.1 million in 2022, compared to $959.5 million in 2021. These balances represent mortgage loans awaiting subsequent sale in the secondary market with such sales eliminating the interest-rate risk associated with these loans, as they are predominantly long-term fixed rate loans, and provides a source of non-interest revenue. The decrease in average balance from 2021 to 2022 was primarily due to lower mortgage origination production balances, as well as the transfer to held-for-investment classification for certain loans previously repurchased by the Company under the early buyout option available for loans sold to Government National Mortgage Association (“GNMA”) with servicing retained. See “Loan Portfolio and Asset Quality” section later in this Item 7 for additional discussion of these early buyout options.
Loans, net of unearned income. Average total loans, net of unearned income, totaled $36.7 billion and increased $3.6 billion, or 11%, in 2022. Average commercial loans, including PPP loans, totaled $11.9 billion in 2022, and increased $151.4 million, or 1%, over the average balance in 2021. Average commercial PPP loans totaled $158.5 million in 2022 and decreased $1.9 billion, or 92%, compared to the average balance in 2021 due to forgiveness payments received on such loans administered by the SBA in 2022. Excluding the impact of PPP loans, growth realized in this category for 2022 as compared to 2021 was primarily attributable to increased business development efforts. Average commercial real estate loans totaled $9.4 billion in 2022, increasing $735.6 million, or 8%, since 2021. Combined, these categories comprised 58% and 62% of the average loan
| Column 1 | Column 2 |
|---|---|
| 66 |
portfolio in 2022 and 2021, respectively. The growth realized in these categories for 2022 is primarily attributable to increased business development efforts during the period.
Home equity loans averaged $327.5 million in 2022, and decreased $43.9 million, or 12%, when compared to the average balance in 2021. Unused commitments on home equity lines of credit totaled $796.9 million at December 31, 2022 and $749.4 million at December 31, 2021. The decrease in the home equity loan portfolio was primarily the result of borrowers preferring to finance through longer term, low rate mortgage loans prior to rising interest rates in 2022. The Company has been actively managing its home equity portfolio to ensure that diligent pricing, appraisal and other underwriting activities continue to exist.
Residential real estate loans averaged $2.0 billion in 2022, and increased $512.5 million, or 35%, from the average balance in 2021. The increase in average balance was partially due to the Company deciding to allocate more balances from its mortgage production for investment instead of for subsequent sale and servicing in the secondary market.
Average premium finance receivables totaled $13.0 billion in 2022, and accounted for 35% of the Company’s average total loans. In 2022, average premium finance receivables increased $2.3 billion, or 21%, compared to 2021. The increase during 2022 was the result of effective marketing and customer servicing as well as continued originations within the portfolio due to hardening insurance market conditions driving a higher average size of new property and casualty insurance premium finance receivables. Approximately $15.4 billion of premium finance receivables were originated in 2022 compared to approximately $12.8 billion in 2021.
Other loans represent a wide variety of personal and consumer loans to individuals. Consumer loans generally have shorter terms and higher interest rates than mortgage loans but generally involve more credit risk due to the type and nature of the collateral.
Liquidity Management Assets. Funds that are not utilized for loan originations are used to purchase investment securities and short-term money market investments, to sell as federal funds and to maintain in interest-bearing deposits with banks. Average liquidity management assets accounted for 22% and 23% of total average earning assets in 2022 and 2021, respectively. Average liquidity management assets increased $453.9 million in 2022 compared to 2021. The balances of these assets can fluctuate based on management’s ongoing effort to manage liquidity and for asset liability management purposes. The Company will continue to prudently evaluate and utilize liquidity sources as needed, including the management of availability with the FHLB and FRB and utilization of the revolving credit facility with unaffiliated banks.
Other earning assets. Other earning assets include brokerage customer receivables and trading account securities. In the normal course of business, Wintrust Investments activities involve the execution, settlement, and financing of various securities transactions. Wintrust Investments customer securities activities are transacted on either a cash or margin basis. In margin transactions, Wintrust Investments, under an agreement with the out-sourced securities firm, extends credit to its customer, subject to various regulatory and internal margin requirements, collateralized by cash and securities in customer’s accounts. In connection with these activities, Wintrust Investments executes and the out-sourced firm clears customer transactions relating to the sale of securities not yet purchased, substantially all of which are transacted on a margin basis subject to individual exchange regulations. Such transactions may expose Wintrust Investments to off-balance-sheet risk, particularly in volatile trading markets, in the event margin requirements are not sufficient to fully cover losses that customers may incur. In the event a customer fails to satisfy its obligations, Wintrust Investments under an agreement with the out-sourced securities firm, may be required to purchase or sell financial instruments at prevailing market prices to fulfill the customer's obligations. Wintrust Investments seeks to control the risks associated with its customers’ activities by requiring customers to maintain margin collateral in compliance with various regulatory and internal guidelines. Wintrust Investments monitors required margin levels daily and, pursuant to such guidelines, requires customers to deposit additional collateral or to reduce positions when necessary.
Investment Securities Portfolio
Supplemental Statistical Data
The following statistical information is provided in accordance with the requirements of Regulation S-K as promulgated by the SEC. This data should be read in conjunction with the Company’s Consolidated Financial Statements and notes thereto, and Management’s Discussion and Analysis which are contained in Item 8 and Item 7, respectively, of this Annual Report on Form 10-K.
| Column 1 | Column 2 |
|---|---|
| 67 |
The following table presents the amortized cost and fair value of the Company’s investment securities portfolios, by investment category, as of December 31, 2022, and 2021:
| (In thousands) | 2022 | 2021 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amortized Cost | Fair Value | Amortized Cost | Fair Value | ||||||||||||
| Available-for-sale securities | |||||||||||||||
| U.S. Treasury | $ | 14,943 | $ | 14,948 | $ | — | $ | — | |||||||
| U.S. government agencies | 80,000 | 74,222 | 50,158 | 52,507 | |||||||||||
| Municipal | 173,861 | 168,655 | 161,618 | 165,594 | |||||||||||
| Corporate notes: | |||||||||||||||
| Financial issuers | 93,994 | 84,703 | 96,878 | 94,697 | |||||||||||
| Other | 1,000 | 1,002 | 1,000 | 1,007 | |||||||||||
| Mortgage-backed: (1) | |||||||||||||||
| Mortgage-backed securities | 3,308,494 | 2,819,937 | 1,901,005 | 1,907,981 | |||||||||||
| Collateralized mortgage obligations | 97,342 | 79,550 | 105,710 | 106,007 | |||||||||||
| Total available-for-sale securities | $ | 3,769,634 | $ | 3,243,017 | $ | 2,316,369 | $ | 2,327,793 | |||||||
| Held-to-maturity securities | |||||||||||||||
| U.S. government agencies | $ | 339,614 | $ | 264,321 | $ | 180,192 | $ | 177,079 | |||||||
| Municipal | 179,027 | 175,438 | 187,486 | 196,807 | |||||||||||
| Mortgage-backed: (1) | |||||||||||||||
| Mortgage-backed securities | 2,900,031 | 2,316,349 | 2,530,730 | 2,483,972 | |||||||||||
| Collateralized mortgage obligations | 164,151 | 140,829 | — | — | |||||||||||
| Corporate notes | 58,232 | 52,884 | 43,955 | 42,836 | |||||||||||
| Total held-to-maturity securities | $ | 3,641,055 | $ | 2,949,821 | $ | 2,942,363 | $ | 2,900,694 | |||||||
| Less: Allowance for credit losses | (488) | (78) | |||||||||||||
| Held-to-maturity securities, net of allowance for credit losses | $ | 3,640,567 | $ | 2,942,285 | |||||||||||
| Equity securities with readily determinable fair value | $ | 115,552 | $ | 110,365 | $ | 86,989 | $ | 90,511 |
(1)Consisting entirely of residential mortgage-backed securities, none of which are subprime.
| Column 1 | Column 2 |
|---|---|
| 68 |
Tables presenting the carrying amounts and gross unrealized gains and losses for securities at December 31, 2022 and 2021 are included by reference to Note (3) “Investment Securities” to the Consolidated Financial Statements presented under Item 8 of this Annual Report on Form 10-K. The following table presents the carrying value of the investment securities portfolios as of December 31, 2022, by maturity distribution. Carrying value represents the fair value of investment securities classified as available-for-sale, the amortized cost of those classified as held-to-maturity and the fair value of equity securities with readily determinable fair values.
| (In thousands) | Within 1 year | From 1 to 5 years | From 5 to 10 years | After 10 years | Mortgage- backed | Equity Securities | Total | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Available-for-sale securities | |||||||||||||||||||||||||||
| U.S. Treasury | $ | 14,948 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 14,948 | |||||||||||||
| U.S. government agencies | 30,036 | — | — | 44,186 | — | — | 74,222 | ||||||||||||||||||||
| Municipal | 63,417 | 59,838 | 32,108 | 13,292 | — | — | 168,655 | ||||||||||||||||||||
| Corporate notes: | |||||||||||||||||||||||||||
| Financial issuers | 9,872 | 1,863 | 72,968 | — | — | — | 84,703 | ||||||||||||||||||||
| Other | 1,002 | — | — | — | — | — | 1,002 | ||||||||||||||||||||
| Mortgage-backed: (1) | |||||||||||||||||||||||||||
| Mortgage-backed securities | — | — | — | — | 2,819,937 | — | 2,819,937 | ||||||||||||||||||||
| Collateralized mortgage obligations | — | — | — | — | 79,550 | — | 79,550 | ||||||||||||||||||||
| Total available-for-sale securities | $ | 119,275 | $ | 61,701 | $ | 105,076 | $ | 57,478 | $ | 2,899,487 | $ | — | $ | 3,243,017 | |||||||||||||
| Held-to-maturity securities | |||||||||||||||||||||||||||
| U.S. government agencies | $ | — | $ | 1,794 | $ | 1,018 | $ | 336,802 | $ | — | $ | — | $ | 339,614 | |||||||||||||
| Municipal | 1,340 | 49,642 | 99,337 | 28,708 | — | — | 179,027 | ||||||||||||||||||||
| Corporate notes: | |||||||||||||||||||||||||||
| Financial issuers | — | 43,269 | 14,963 | — | — | — | 58,232 | ||||||||||||||||||||
| Mortgage-backed: (1) | |||||||||||||||||||||||||||
| Mortgage-backed securities | — | — | — | — | 2,900,031 | — | 2,900,031 | ||||||||||||||||||||
| Collateralized mortgage obligations | — | — | — | — | 164,151 | — | 164,151 | ||||||||||||||||||||
| Total held-to-maturity securities | $ | 1,340 | $ | 94,705 | $ | 115,318 | $ | 365,510 | $ | 3,064,182 | $ | — | $ | 3,641,055 | |||||||||||||
| Less: Allowance for credit losses | (488) | ||||||||||||||||||||||||||
| Held-to-maturity securities, net of allowance for credit losses | $ | 3,640,567 | |||||||||||||||||||||||||
| Equity securities with readily determinable fair value | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 110,365 | $ | 110,365 |
(1) Consisting entirely of residential mortgage-backed securities, none of which are subprime.
| Column 1 | Column 2 |
|---|---|
| 69 |
The weighted average yield for each range of maturities of securities, on a tax-equivalent basis, is shown below as of December 31, 2022:
| Within 1 year | From 1 to 5 years | From 5 to 10 years | After 10 years | Mortgage- backed | Equity Securities | Total | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Available-for-sale securities | |||||||||||||||||||||
| U.S. Treasury | 4.40 | % | — | % | — | % | — | % | — | % | — | % | 4.40 | % | |||||||
| U.S. government agencies | 5.10 | — | — | 3.81 | — | — | 4.33 | ||||||||||||||
| Municipal | 3.32 | 2.75 | 3.35 | 3.95 | — | — | 3.17 | ||||||||||||||
| Corporate notes: | |||||||||||||||||||||
| Financial issuers | 3.12 | 5.28 | 4.03 | — | — | — | 3.95 | ||||||||||||||
| Other | 5.89 | — | — | — | — | — | 5.89 | ||||||||||||||
| Mortgage-backed: (1) | |||||||||||||||||||||
| Mortgage-backed securities | — | — | — | — | 2.75 | — | 2.75 | ||||||||||||||
| Collateralized mortgage obligations | — | — | — | — | 2.00 | — | 2.00 | ||||||||||||||
| Total available-for-sale securities | 3.91 | % | 2.82 | % | 3.82 | % | 3.84 | % | 2.73 | % | — | % | 2.83 | % | |||||||
| Held-to-maturity securities | |||||||||||||||||||||
| U.S. government agencies | — | % | 2.56 | % | 2.62 | % | 3.12 | % | — | % | — | % | 3.11 | % | |||||||
| Municipal | 3.80 | 3.92 | 4.19 | 4.29 | — | — | 4.13 | ||||||||||||||
| Corporate notes: | |||||||||||||||||||||
| Financial issuers | — | 0.90 | 6.37 | — | — | — | 2.30 | ||||||||||||||
| Mortgage-backed: (1) | |||||||||||||||||||||
| Mortgage-backed securities | — | — | — | — | 2.19 | — | 2.19 | ||||||||||||||
| Collateralized mortgage obligations | — | — | — | — | 2.67 | — | 2.67 | ||||||||||||||
| Total held-to-maturity securities | 3.80 | % | 2.51 | % | 4.46 | % | 3.21 | % | 2.22 | % | — | % | 2.40 | % | |||||||
| Equity securities with readily determinable fair value | — | % | — | % | — | % | — | % | — | % | 0.50 | % | 0.50 | % |
(1) Consisting entirely of residential mortgage-backed securities, none of which are subprime.
| Column 1 | Column 2 |
|---|---|
| 70 |
Loan Portfolio and Asset Quality
Loan Portfolio
The following table shows the Company’s loan portfolio by category as of December 31 for the current and previous fiscal years:
| 2022 | 2021 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| % of | % of | |||||||||||||
| (Dollars in thousands) | Amount | Total | Amount | Total | ||||||||||
| Commercial | $ | 12,549,164 | 32 | % | $ | 11,904,068 | 34 | % | ||||||
| Commercial real estate | 9,950,947 | 25 | 8,990,286 | 26 | ||||||||||
| Home equity | 332,698 | 1 | 335,155 | 1 | ||||||||||
| Residential real estate | 2,372,383 | 6 | 1,637,099 | 5 | ||||||||||
| Premium finance receivables—property & casualty | 5,849,459 | 15 | 4,855,487 | 14 | ||||||||||
| Premium finance receivables—life insurance | 8,090,998 | 21 | 7,042,810 | 20 | ||||||||||
| Consumer and other | 50,836 | 0 | 24,199 | 0 | ||||||||||
| Total loans, net of unearned income | $ | 39,196,485 | 100 | % | $ | 34,789,104 | 100 | % |
Commercial and commercial real estate loans. Our commercial and commercial real estate loan portfolios are comprised primarily of commercial real estate loans and lines of credit for working capital purposes. The table below sets forth information regarding the types, amounts and performance of our loans within these portfolios as of December 31, 2022 and 2021:
| As of December 31, 2022 | As of December 31, 2021 | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Balance | % of Total Balance | Allowance For Credit Losses Allocation | Balance | % of Total Balance | Allowance For Credit Losses Allocation | |||||||||||||||||||
| Commercial: | |||||||||||||||||||||||||
| Commercial, industrial and other, excluding PPP | $ | 12,520,241 | 55.6 | % | $ | 142,769 | $ | 11,345,785 | 54.3 | % | $ | 119,305 | |||||||||||||
| Commercial PPP | 28,923 | 0.1 | 0 | 558,283 | 2.7 | 2 | |||||||||||||||||||
| Total commercial | $ | 12,549,164 | 55.7 | % | $ | 142,769 | $ | 11,904,068 | 57.0 | % | $ | 119,307 | |||||||||||||
| Commercial Real Estate: | |||||||||||||||||||||||||
| Construction and development | $ | 1,486,930 | 6.6 | % | $ | 75,907 | $ | 1,356,204 | 6.5 | % | $ | 35,206 | |||||||||||||
| Non-construction | 8,464,017 | 37.7 | 108,445 | 7,634,082 | 36.5 | 109,377 | |||||||||||||||||||
| Total commercial real estate | $ | 9,950,947 | 44.3 | % | $ | 184,352 | $ | 8,990,286 | 43.0 | % | $ | 144,583 | |||||||||||||
| Total commercial and commercial real estate | $ | 22,500,111 | 100.0 | % | $ | 327,121 | $ | 20,894,354 | 100.0 | % | $ | 263,890 | |||||||||||||
| Commercial real estate—collateral location by state: | |||||||||||||||||||||||||
| Illinois | $ | 6,628,968 | 66.6 | % | $ | 6,324,037 | 70.3 | % | |||||||||||||||||
| Wisconsin | 864,479 | 8.7 | 775,647 | 8.6 | |||||||||||||||||||||
| Total primary markets | $ | 7,493,447 | 75.3 | % | $ | 7,099,684 | 78.9 | % | |||||||||||||||||
| Indiana | 337,713 | 3.4 | 334,090 | 3.7 | |||||||||||||||||||||
| Florida | 280,397 | 2.8 | 162,516 | 1.8 | |||||||||||||||||||||
| Colorado | 207,234 | 2.1 | 90,632 | 1.0 | |||||||||||||||||||||
| Texas | 161,797 | 1.6 | 155,982 | 1.7 | |||||||||||||||||||||
| California | 140,853 | 1.4 | 118,236 | 1.3 | |||||||||||||||||||||
| Michigan | 135,861 | 1.4 | 84,924 | 0.9 | |||||||||||||||||||||
| Other | 1,193,645 | 12.0 | 944,222 | 10.7 | |||||||||||||||||||||
| Total | $ | 9,950,947 | 100.0 | % | $ | 8,990,286 | 100.0 | % |
We make commercial loans for many purposes, including working capital lines, which are generally renewable annually and supported by business assets, personal guarantees and additional collateral. Such loans may vary in size based on customer need. Commercial business lending is generally considered to involve a slightly higher degree of risk than traditional consumer bank lending. Primarily as a result of growth in the portfolio and deteriorating macroeconomic conditions and expectations between the two reporting dates primarily related to the Baa credit spread, our allowance for credit losses in our commercial loan portfolio increased to $142.8 million as of December 31, 2022 compared to $119.3 million as of December 31, 2021.
Our commercial real estate loans are generally secured by a first mortgage lien and assignment of rents on the property. Since most of our bank branches are located in the Chicago metropolitan area and southern Wisconsin, 75.3% of our commercial real
| Column 1 | Column 2 |
|---|---|
| 71 |
estate loan portfolio is located in this region as of December 31, 2022. We have been able to effectively manage our total non-performing commercial real estate loans. As of December 31, 2022, our allowance for credit losses related to this portfolio was $184.4 million compared to $144.6 million as of December 31, 2021. The increase in the allowance for credit losses is primarily due to portfolio growth and the impact on the Company’s loan loss modeling from deteriorating macroeconomic conditions and expectations between the two reporting dates primarily related to the Commercial Real Estate Price Index.
The Company also participates in mortgage warehouse lending which is included above within commercial, industrial and other, by providing interim funding to unaffiliated mortgage bankers to finance residential mortgages originated by such bankers for sale into the secondary market. The Company’s loans to the mortgage bankers are secured by the business assets of the mortgage companies as well as the specific mortgage loans funded by the Company, after they have been pre-approved for purchase by third party end lenders. The Company may also provide interim financing for packages of mortgage loans on a bulk basis in circumstances where the mortgage bankers desire to competitively bid on a number of mortgages for sale as a package in the secondary market. Amounts advanced with respect to any particular mortgage loan are usually required to be repaid within 21 days.
Home equity loans. The Company’s home equity loans and lines of credit are primarily originated by each of the bank subsidiaries in their local markets where there is a strong understanding of the underlying real estate value. The Company’s banks monitor and manage these loans, and conduct an automated review of all home equity lines of credit at least twice per year. This review collects FICO and Bankruptcy scores for each home equity borrower and identifies situations where the credit strength of the borrower is declining. When other specific events occur that may influence repayment, information such as tax liens or judgments is collected. The bank subsidiaries use this information to manage loans that may be higher risk and to determine whether to obtain additional credit information or updated property valuations. In a limited number of cases, the Company may issue home equity credit together with first mortgage financing, and requests for such financing are evaluated on a combined basis.
The rates we offer on new home equity lending are based on several factors, including appraisals and valuation due diligence, in order to reflect inherent risk, and we place additional scrutiny on larger home equity requests. It is not our practice to advance more than 85% of the appraised value of the underlying asset, which ratio we refer to as the loan-to-value ratio, or LTV ratio, and a majority of the credit we previously extended, when issued, had an LTV ratio of less than 80%. Our home equity loan portfolio has performed well in light of the ongoing volatility in the overall residential real estate market.
Residential real estate. The Company’s residential real estate portfolio includes one- to four-family adjustable rate mortgages, construction loans to individuals and bridge financing loans for qualifying customers as well as certain long-term fixed rate loans. As of December 31, 2022, our residential loan portfolio totaled $2.4 billion, or 6% of our total outstanding loans.
Our adjustable rate mortgages are often non-agency conforming. Adjustable rate mortgage loans decrease the interest rate risk we face on our mortgage portfolio. However, this risk is not eliminated due to the fact that such loans generally provide for periodic and lifetime limits on the interest rate adjustments among other features. Additionally, adjustable rate mortgages may pose a higher risk of delinquency and default because they require borrowers to make larger payments when interest rates rise. As of December 31, 2022, excluding early buyout loans guaranteed by U.S. government agencies, $10.2 million of our residential real estate mortgages, or 0.5% of our residential real estate loan portfolio were classified as nonaccrual, no balances were 90 or more days past due and still accruing, $14.3 million were 30 to 89 days past due or 0.6% and $2.2 billion were current or 98.9%. We believe that since our loan portfolio consists primarily of locally originated loans, and since the majority of our borrowers are longer-term customers with lower LTV ratios, we face a relatively low risk of borrower default and delinquency.
Due to interest rate risk considerations, the Company generally sells in the secondary market loans originated with long-term fixed rates, for which we receive fee income. The Company also selectively retains certain of these loans within the banks’ own loan portfolios where they are non-agency conforming, or where the terms of the loans make them favorable to retain. A portion of the loans we sold into the secondary market were sold with the servicing of those loans retained. The amount of loans serviced for others as of December 31, 2022 and 2021 was $14.1 billion and $13.1 billion, respectively. All other mortgage loans sold into the secondary market were sold without the retention of servicing rights.
The GNMA optional repurchase programs allow financial institutions acting as servicers to buyout individual delinquent mortgage loans that meet certain criteria from the securitized loan pool for which the institution was the original transferor of such loans. At the option of the servicer and without prior authorization from GNMA, the servicer may repurchase such delinquent loans for an amount equal to the remaining principal balance of the loan. Under FASB ASC Topic 860, “Transfers and Servicing,” this early buyout option is considered a conditional option until the delinquency criteria are met, at which time the option becomes unconditional. When the Company is deemed to have regained effective control over these loans under the
| Column 1 | Column 2 |
|---|---|
| 72 |
unconditional repurchase option and the expected benefit of the potential repurchase is more than trivial, the loans can no longer be reported as sold and must be brought back onto the balance sheet as loans at fair value, regardless of whether the Company intends to exercise the early buyout option. These rebooked loans are reported as loans held-for-investment, part of the residential real estate portfolio, with the offsetting liability being reported in accrued interest payable and other liabilities. When the early buyout option on these rebooked GNMA loans is exercised, the repurchased loans continue to be carried at fair value. Additionally, such loans typically transfer to mortgage loans held-for-sale at the time of early buyout as the Company’s intent is to cure and resell such loans subsequent to repurchase from GNMA. If such intent to cure and resell changes subsequent to early buyout, the Company reclassifies such loans as held-for-investment. Early buyout loan classified as held-for-investment totaled $164.8 million at December 31, 2022 compared to $30.8 million at December 31, 2021. Such loans consist of both the rebooked GNMA loans and the early buyout exercised loans classified as held-for-investment discussed above. Rebooked GNMA loans held-for-investment amounted to $80.7 million at December 31, 2022, compared to $22.7 million at December 31, 2021. The increase in balance from December 31, 2021 to December 31, 2022 was the result of higher delinquencies between periods and less frequent exercising of the early buyout option by the Company. As of December 31, 2022, early buyout exercised loans held-for-investment totaled $84.1 million compared to $8.1 million as of December 31, 2021. As of December 31, 2022 and 2021, early buyout exercised mortgage loans held-for-sale totaled $143.6 million and $344.8 million, respectively. The decline in early buyout exercised mortgage loans held-for-sale relative to the prior year is primarily due to the resale of mortgage loans to GNMA as well as the reclassification of certain loans to held-for-investment classification due to an inability to resell due to continued delinquency.
It is not the Company’s current practice to underwrite, and there are no plans to underwrite subprime, Alt A, no or little documentation loans, or option ARM loans. As of December 31, 2022, none of our mortgage loans consist of interest-only loans.
Premium finance receivables — property & casualty. FIRST Insurance Funding and FIFC Canada originated approximately $13.6 billion in property and casualty insurance premium finance receivables during 2022 as compared to approximately $11.3 billion in 2021. FIRST Insurance Funding and FIFC Canada makes loans to businesses to finance the insurance premiums they pay on their property and casualty insurance policies. The loans are indirectly originated by working through independent medium and large insurance agents and brokers located throughout the United States and Canada. The insurance premiums financed are primarily for commercial customers’ purchases of liability, property and casualty and other commercial insurance. This lending involves relatively rapid turnover of the loan portfolio and high volume of loan originations. The Company performs ongoing credit and other reviews of the agents and brokers, and performs various internal audit steps to mitigate against the risk of any fraud. The majority of these loans are purchased by the banks in order to more fully utilize their lending capacity as these loans generally provide the banks with higher yields than alternative investments.
Premium finance receivables — life insurance. Wintrust Life Finance originated approximately $1.8 billion in life insurance premium finance receivables in 2022 as compared to $1.6 billion in 2021. The Company continues to experience a high level of competition and pricing pressure within the current market. These loans are originated directly with the borrowers with assistance from life insurance carriers, independent insurance agents, financial advisors and legal counsel. The life insurance policy is the primary form of collateral. In addition, these loans often are secured with a letter of credit, marketable securities or certificates of deposit. In some cases, Wintrust Life Finance may make a loan that has a partially unsecured position.
Consumer and other. Included in the consumer and other loan category is a wide variety of personal and consumer loans to individuals. The Company originates consumer loans in order to provide a wider range of financial services to its customers. Consumer loans generally have shorter terms and higher interest rates than mortgage loans but generally involve more credit risk than mortgage loans due to the type and nature of the collateral.
Foreign. The Company had approximately $745.6 million of loans to businesses with operations in foreign countries as of December 31, 2022 compared to $677.0 million at December 31, 2021. This balance as of December 31, 2022 consists of loans originated by FIFC Canada.
Loan Concentrations
Loan concentrations are considered to exist when there are amounts loaned to multiple borrowers engaged in similar activities which would cause them to be similarly impacted by economic or other conditions. The Company had no concentrations of loans exceeding 10% of total loans at December 31, 2022, except for loans included in the specialty finance operating segment, which are diversified throughout the United States and Canada.
| Column 1 | Column 2 |
|---|---|
| 73 |
Maturities and Sensitivities of Loans to Changes in Interest Rates
The following table classifies the loan portfolio at December 31, 2022 by date at which the loans reprice or mature, and the type of rate exposure:
| (In thousands) | One year or less | From one to five years | From five to fifteen years | After fifteen years | Total | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial | |||||||||||||||||||
| Fixed rate | $ | 555,594 | $ | 2,534,527 | $ | 1,592,024 | $ | 12,925 | $ | 4,695,070 | |||||||||
| Variable rate | 7,852,693 | 1,352 | 49 | — | 7,854,094 | ||||||||||||||
| Total commercial | $ | 8,408,287 | $ | 2,535,879 | $ | 1,592,073 | $ | 12,925 | $ | 12,549,164 | |||||||||
| Commercial real estate | |||||||||||||||||||
| Fixed rate | $ | 430,152 | $ | 2,744,033 | $ | 607,770 | $ | 46,352 | $ | 3,828,307 | |||||||||
| Variable rate | 6,102,383 | 20,257 | — | — | 6,122,640 | ||||||||||||||
| Total commercial real estate | $ | 6,532,535 | $ | 2,764,290 | $ | 607,770 | $ | 46,352 | $ | 9,950,947 | |||||||||
| Home equity | |||||||||||||||||||
| Fixed rate | $ | 11,960 | $ | 3,185 | $ | — | $ | 144 | $ | 15,289 | |||||||||
| Variable rate | 317,409 | — | — | — | 317,409 | ||||||||||||||
| Total home equity | $ | 329,369 | $ | 3,185 | $ | — | $ | 144 | $ | 332,698 | |||||||||
| Residential real estate | |||||||||||||||||||
| Fixed rate | $ | 20,048 | $ | 3,960 | $ | 30,245 | $ | 1,032,018 | $ | 1,086,271 | |||||||||
| Variable rate | 63,242 | 238,405 | 984,465 | — | 1,286,112 | ||||||||||||||
| Total residential real estate | $ | 83,290 | $ | 242,365 | $ | 1,014,710 | $ | 1,032,018 | $ | 2,372,383 | |||||||||
| Premium finance receivables - property & casualty | |||||||||||||||||||
| Fixed rate | $ | 5,695,585 | $ | 153,874 | $ | — | $ | — | $ | 5,849,459 | |||||||||
| Variable rate | — | — | — | — | — | ||||||||||||||
| Total premium finance receivables - property & casualty | $ | 5,695,585 | $ | 153,874 | $ | — | $ | — | $ | 5,849,459 | |||||||||
| Premium finance receivables - life insurance | |||||||||||||||||||
| Fixed rate | $ | 91,363 | $ | 470,117 | $ | 22,185 | $ | — | $ | 583,665 | |||||||||
| Variable rate | 7,507,333 | — | — | — | 7,507,333 | ||||||||||||||
| Total premium finance receivables - life insurance | $ | 7,598,696 | $ | 470,117 | $ | 22,185 | $ | — | $ | 8,090,998 | |||||||||
| Consumer and other | |||||||||||||||||||
| Fixed rate | $ | 12,335 | $ | 5,032 | $ | 11 | $ | 482 | $ | 17,860 | |||||||||
| Variable rate | 32,976 | — | — | — | 32,976 | ||||||||||||||
| Total consumer and other | $ | 45,311 | $ | 5,032 | $ | 11 | $ | 482 | $ | 50,836 | |||||||||
| Total per category | |||||||||||||||||||
| Fixed rate | $ | 6,817,037 | $ | 5,914,728 | $ | 2,252,235 | $ | 1,091,921 | $ | 16,075,921 | |||||||||
| Variable rate | 21,876,036 | 260,014 | 984,514 | — | 23,120,564 | ||||||||||||||
| Total loans, net of unearned income | $ | 28,693,073 | $ | 6,174,742 | $ | 3,236,749 | $ | 1,091,921 | $ | 39,196,485 | |||||||||
| Variable Rate Loan Pricing by Index: | |||||||||||||||||||
| Prime | $ | 3,850,970 | |||||||||||||||||
| One- month LIBOR | 3,349,999 | ||||||||||||||||||
| Three- month LIBOR | 122,551 | ||||||||||||||||||
| Twelve- month LIBOR | 3,582,952 | ||||||||||||||||||
| One- year CMT | 3,812,549 | ||||||||||||||||||
| Other U.S. Treasury tenors | 84,837 | ||||||||||||||||||
| SOFR tenors | 7,670,959 | ||||||||||||||||||
| Ameribor tenors | 336,618 | ||||||||||||||||||
| BSBY tenors | 39,185 | ||||||||||||||||||
| Other | 269,944 | ||||||||||||||||||
| Total variable rate | $ | 23,120,564 |
CMT - Constant Maturity Treasury Rate
Ameribor - American Interbank Offered Rate
BSBY - Bloomberg Short Term Bank Yield Index
| Column 1 | Column 2 |
|---|---|
| 74 |
With its ongoing transition from LIBOR, the Company increased the portion of its loan portfolio with interest rate indices that are an alternative to LIBOR during the period, including emerging indices such as SOFR, Ameribor, and BSBY. As shown above, at December 31, 2022, variable rate loans with loans priced at SOFR, Ameribor, and BSBY totaled $7.7 billion, $336.6 million and $39.2 million, respectively. Additionally, the percentage of the Company’s variable rate loans indexed to LIBOR decreased to 31% at December 31, 2022 compared to 77% at December 31, 2021. The Company continues its transition of its loan portfolio from LIBOR for both loans existing at December 31, 2022 and future new originations.
Past Due Loans and Non-Performing Assets
The Company’s ability to manage credit risk depends in large part on its ability to properly identify and manage problem loans. To do so, the Company operates a credit risk rating system under which credit management personnel assign a credit risk rating (1 to 10 rating, with higher scores indicating higher risk) to each loan at the time of origination and review loans on a regular basis. For loans measured at amortized cost, these credit risk ratings are also an important aspect of the Company’s allowance for credit losses measurement methodology. The credit risk rating structure and classifications are shown below:
| 1 Rating | — | Minimal Risk (Loss Potential — none or extremely low) (Superior asset quality, excellent liquidity, minimal leverage) | ||
|---|---|---|---|---|
| 2 Rating | — | Modest Risk (Loss Potential demonstrably low) (Very good asset quality and liquidity, strong leverage capacity) | ||
| 3 Rating | — | Average Risk (Loss Potential low but no longer refutable) (Mostly satisfactory asset quality and liquidity, good leverage capacity) | ||
| 4 Rating | — | Above Average Risk (Loss Potential variable, but some potential for deterioration) (Acceptable asset quality, little excess liquidity, modest leverage capacity) | ||
| 5 Rating | — | Management Attention Risk (Loss Potential moderate if corrective action not taken) (Generally acceptable asset quality, somewhat strained liquidity, minimal leverage capacity, minimum for all commercial real estate construction loans) | ||
| 6 Rating | — | Special Mention (Loss Potential moderate if corrective action not taken) (Assets in this category are currently protected, potentially weak, but not to the point of substandard classification) | ||
| 7 Rating | — | Substandard Accrual (Loss Potential distinct possibility that the bank may sustain some loss, but no discernible impairment) (Must have well defined weaknesses that jeopardize the liquidation of the debt) | ||
| 8 Rating | — | Substandard Non-accrual (Loss Potential well documented probability of loss, including potential impairment) (Must have well defined weaknesses that jeopardize the liquidation of the debt) | ||
| 9 Rating | — | Doubtful (Loss Potential extremely high) (These assets have all the weaknesses in those classified “substandard” with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of current existing facts, conditions, and values, highly improbable) | ||
| 10 Rating | — | Loss (fully charged-off) (Loans in this category are considered fully uncollectible.) |
Generally, each loan officer is responsible for monitoring his or her loan portfolio, recommending a credit risk rating for each loan in his or her portfolio and ensuring the credit risk ratings are appropriate. These credit risk ratings are then ratified by the bank’s chief credit officer and/or concurrence credit officer. Credit risk ratings are determined by evaluating a number of factors including: a borrower’s financial strength, cash flow coverage, collateral protection and guarantees. The Company maintains an internal loan review function to independently review a portion of the loan portfolio to evaluate the appropriateness of the management-assigned credit risk ratings. These ratings are subject to further review at each of our bank subsidiaries by the applicable regulatory authority, including the FRB of Chicago and the OCC, and are also reviewed by our internal loan review staff and our internal audit staff.
| Column 1 | Column 2 |
|---|---|
| 75 |
The Company’s Problem Loan Reporting system includes all such loans described above with credit risk ratings of 6 through 9. This system is designed to provide an on-going detailed tracking mechanism for each problem loan. Once management determines that a loan has deteriorated to a point where it has a credit risk rating of 6 or worse, the Company’s Managed Asset Division performs an overall credit and collateral review. As part of this review, all underlying collateral is identified and the valuation methodology is analyzed and tracked. As a result of this initial review by the Company’s Managed Asset Division, the credit risk rating is reviewed and a portion of the outstanding loan balance may be deemed uncollectible and, as a result, no longer share similar risk characteristics as its related pool. If that is the case, the individual loan is considered collateral dependent and individually assessed for an allowance for credit loss. The Company’s individual assessment utilizes an independent re-appraisal of the collateral (unless such a third-party evaluation is not possible due to the unique nature of the collateral, such as a closely-held business or thinly traded securities). In the case of commercial real estate collateral, an independent third party appraisal is ordered by the Company’s Real Estate Services Group to determine if there has been any change in the underlying collateral value. These independent appraisals are reviewed by the Real Estate Services Group and sometimes by independent third party valuation experts and may be adjusted depending upon market conditions.
Through the credit risk rating process, such loans are reviewed to determine if they are performing in accordance with the original contractual terms. If the borrower has failed to comply with the original contractual terms, further action may be required by the Company, including a downgrade in the credit risk rating, movement to non-accrual status or a charge-off. If the Company determines that a loan amount or portion thereof is uncollectible, the loan’s credit risk rating is immediately downgraded to an 8 or 9 and the uncollectible amount is charged-off. Any loan that has a partial charge-off continues to be assigned a credit risk rating of an 8 or 9 for the duration of time that a balance remains outstanding. The Company undertakes a thorough and ongoing analysis to determine if additional impairment and/or charge-offs are appropriate and to begin a workout plan for the credit to minimize actual losses. In determining the appropriate charge-off for collateral-dependent loans, the Company considers the results of appraisals for the associated collateral.
The Company’s approach to workout plans and restructuring loans is built on the credit-risk rating process. A modification of a loan with an existing credit risk rating of 6 or worse or a modification of any other credit, which will result in a restructured credit risk rating of 6 or worse must be reviewed for TDR classification. In that event, our Managed Assets Division conducts an overall credit and collateral review. A modification of a loan is considered to be a TDR if both (1) the borrower is experiencing financial difficulty and (2) for economic or legal reasons, the bank grants a concession to a borrower that it would not otherwise consider. The modification of a loan where the credit risk rating is 5 or better both before and after such modification is not considered to be a TDR. Based on the Company’s credit risk rating system, it considers that borrowers whose credit risk rating is 5 or better are not experiencing financial difficulties and therefore, are not considered TDRs.
TDRs are individually assessed at the time of the modification and on a quarterly basis to measure an allowance for credit loss. The carrying amount of the loan is compared to the expected payments to be received, discounted at the loan’s original rate, or for collateral dependent loans, to the fair value of the collateral. Any shortfall is recorded as a reserve.
For non-TDR loans, if based on current information and events, it is probable that the Company will be unable to collect all amounts due to it according to the contractual terms of the loan agreement, a loan is individually assessed for measuring the allowance for credit losses and if necessary, a reserve is established. In determining the appropriate reserve for collateral-dependent loans, the Company considers the results of appraisals for the associated collateral.
Non-Performing Assets (1)
The following table sets forth the Company’s non-performing assets and TDRs performing under the contractual terms of the loan agreement as of the dates shown. 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. As a result of the implementation of CECL, beginning in the first quarter of 2020, PCI loans transitioned to a classification of Purchased Credit Deteriorated (“PCD”) loans, which no longer maintains the prior pools and related accounting concepts. 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 adoption of CECL, the Company included $22.6 million of PCD loans in total non-performing loans as of December 31, 2020.
| Column 1 | Column 2 |
|---|---|
| 76 |
| (Dollars in thousands) | 2022 | 2021 | 2020 | 2019 | 2018 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Loans past due greater than 90 days and still accruing(2): | |||||||||||||||||||
| Commercial | $ | 462 | $ | 15 | $ | 307 | $ | — | $ | — | |||||||||
| Commercial real estate | — | — | — | ||||||||||||||||
| Home equity | — | — | — | — | — | ||||||||||||||
| Residential real estate | — | — | — | — | — | ||||||||||||||
| Premium finance receivables – property & casualty | 15,841 | 7,210 | 12,792 | 11,517 | 7,799 | ||||||||||||||
| Premium finance receivables – life insurance | 17,245 | 7 | — | — | — | ||||||||||||||
| Consumer and other | 49 | 137 | 264 | 163 | 109 | ||||||||||||||
| Total loans past due greater than 90 days and still accruing | $ | 33,597 | $ | 7,369 | $ | 13,363 | $ | 11,680 | $ | 7,908 | |||||||||
| Non-accrual loans(3): | |||||||||||||||||||
| Commercial | 35,579 | 20,399 | 21,743 | 37,224 | 50,984 | ||||||||||||||
| Commercial real estate | 6,387 | 21,746 | 46,107 | 26,113 | 19,129 | ||||||||||||||
| Home equity | 1,487 | 2,574 | 6,529 | 7,363 | 7,147 | ||||||||||||||
| Residential real estate | 10,171 | 16,440 | 26,071 | 13,797 | 16,383 | ||||||||||||||
| Premium finance receivables – property & casualty | 13,470 | 5,433 | 13,264 | 20,590 | 11,335 | ||||||||||||||
| Premium finance receivables – life insurance | — | — | — | 590 | — | ||||||||||||||
| Consumer and other | 6 | 477 | 436 | 231 | 348 | ||||||||||||||
| Total non-accrual loans | $ | 67,100 | $ | 67,069 | $ | 114,150 | $ | 105,908 | $ | 105,326 | |||||||||
| Total non-performing loans(4): | |||||||||||||||||||
| Commercial | $ | 36,041 | $ | 20,414 | $ | 22,050 | $ | 37,224 | $ | 50,984 | |||||||||
| Commercial real estate | 6,387 | 21,746 | 46,107 | 26,113 | 19,129 | ||||||||||||||
| Home equity | 1,487 | 2,574 | 6,529 | 7,363 | 7,147 | ||||||||||||||
| Residential real estate | 10,171 | 16,440 | 26,071 | 13,797 | 16,383 | ||||||||||||||
| Premium finance receivables – property & casualty | 29,311 | 12,643 | 26,056 | 32,107 | 19,134 | ||||||||||||||
| Premium finance receivables – life insurance | 17,245 | 7 | — | 590 | — | ||||||||||||||
| Consumer and other | 55 | 614 | 700 | 394 | 457 | ||||||||||||||
| Total non-performing loans | $ | 100,697 | $ | 74,438 | $ | 127,513 | $ | 117,588 | $ | 113,234 | |||||||||
| Other real estate owned | 8,589 | 1,959 | 9,711 | 5,208 | 11,968 | ||||||||||||||
| Other real estate owned – from acquisitions | 1,311 | 2,312 | 6,847 | 9,963 | 12,852 | ||||||||||||||
| Other repossessed assets | — | — | — | 4 | 280 | ||||||||||||||
| Total non-performing assets | $ | 110,597 | $ | 78,709 | $ | 144,071 | $ | 132,763 | $ | 138,334 | |||||||||
| Accruing TDRs not included within non-performing assets | $ | 36,620 | $ | 37,486 | $ | 47,023 | $ | 36,725 | $ | 33,281 | |||||||||
| Total non-performing loans by category as a percent of its own respective category’s period-end balance: | |||||||||||||||||||
| Commercial | 0.29 | % | 0.17 | % | 0.18 | % | 0.45 | % | 0.65 | % | |||||||||
| Commercial real estate | 0.06 | 0.24 | 0.54 | 0.33 | 0.28 | ||||||||||||||
| Home equity | 0.45 | 0.77 | 1.54 | 1.44 | 1.29 | ||||||||||||||
| Residential real estate | 0.43 | 1.00 | 2.07 | 1.02 | 1.63 | ||||||||||||||
| Premium finance receivables – property & casualty | 0.50 | 0.26 | 0.64 | 0.93 | 0.67 | ||||||||||||||
| Premium finance receivables – life insurance | 0.21 | 0.00 | — | 0.01 | — | ||||||||||||||
| Consumer and other | 0.11 | 2.54 | 2.17 | 0.36 | 0.38 | ||||||||||||||
| Total non-performing loans | 0.26 | % | 0.21 | % | 0.40 | % | 0.44 | % | 0.48 | % | |||||||||
| Total non-performing assets as a percentage of total assets | 0.21 | % | 0.16 | % | 0.32 | % | 0.36 | % | 0.44 | % | |||||||||
| Total non-accrual loans as a percentage of total loans | 0.17 | % | 0.19 | % | 0.36 | % | 0.40 | % | 0.44 | % | |||||||||
| Allowance for loan and unfunded lending-related commitment losses as a percentage of nonaccrual loans | 532.71 | % | 446.78 | % | 332.82 | % | 149.62 | % | 146.37 | % |
(1)Excludes early buy-out loans guaranteed by U.S. government agencies. Early buy-out loans are insured or guaranteed by the FHA or the U.S. Department of Veterans Affairs, subject to indemnifications and insurance limits for certain loans.
(2)As of December 31, 2022, no TDRs were past due greater than 90 days and still accruing interest. As of December 31, 2021, approximately $320,000 of TDRs were past due greater than 90 days and still accruing interest. No TDRs as of December 31, 2020, 2019, or 2018 were past due greater than 90 days and still accruing interest.
(3)Non-accrual loans included TDRs totaling $4.5 million, $11.8 million, $21.2 million, $27.1 million and $32.8 million as of December 31, 2022, 2021, 2020, 2019, and 2018, respectively.
(4)Includes PCD loans. 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.
At this time, management believes reserves are appropriate to absorb losses that are expected upon the ultimate resolution of these credits. While the ultimate effect of the COVID-19 pandemic on non-performing assets still remains unknown, significant increases may occur in subsequent periods due to ongoing macroeconomic uncertainty and related impacts on borrowers. Management will continue to actively review and monitor its loan portfolios, in an effort to identify problem credits in a timely
| Column 1 | Column 2 |
|---|---|
| 77 |
manner. Please refer to Management's Discussion and Analysis of Financial Condition and Results of Operation -Overview section of this report for additional discussion of the impact of the COVID-19 pandemic.
Loan Portfolio Aging
As of December 31, 2022, $47.9 million,or 0.1% of all loans, excluding early buy-out loans guaranteed by U.S. government agencies, were 60 to 89 days (or two payments) past due and $209.0 million, or 0.5%, were 30 to 59 days (or one payment) past due. As of December 31, 2021, $53.7 million, or 0.2%, of all loans, excluding early buy-out loans guaranteed by U.S. government agencies were 60 to 89 days (or two payments) past due and $187.1 million, or 0.4%, 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 ratios. Home equity loans at December 31, 2022 that are current with regard to the contractual terms of the loan agreement represent 98.9% of the total home equity portfolio. Residential real estate loans, excluding early buy-out loans guaranteed by U.S. government agencies, at December 31, 2022 that are current with regards to the contractual terms of the loan agreements comprise 98.9% of these residential real estate loans outstanding.
For more information regarding delinquent loans as of December 31, 2022, see Note (5) “Allowance for Credit Losses” in Item 8.
Non-performing Loans Rollforward, excluding early buy-out loans guaranteed by U.S. government agencies
The table below presents a summary of non-performing loans for the periods presented:
| (In thousands) | 2022 | 2021 | |||||
|---|---|---|---|---|---|---|---|
| Balance at beginning of period | $ | 74,438 | $ | 127,513 | |||
| Additions from becoming non-performing in the respective period | 72,243 | 38,848 | |||||
| Return to performing status | (3,050) | (10,592) | |||||
| Payments received | (60,936) | (53,823) | |||||
| Transfers to OREO and other repossessed assets | (9,538) | (6,027) | |||||
| Charge-offs, net | (6,027) | (13,351) | |||||
| Net change for niche loans (1) | 33,567 | (8,130) | |||||
| Balance at period end | $ | 100,697 | $ | 74,438 |
(1)This includes activity for premium finance receivables and indirect consumer loans.
Allowance for Credit Losses
The allowance for credit losses, specifically the allowance for loan losses and the allowance for unfunded commitment losses, represents management’s estimate of lifetime expected credit losses in the loan portfolio. The allowance for credit losses is determined quarterly using a methodology that incorporates important risk characteristics of each loan, as described below under “How We Determine the Allowance for Credit Losses” in this Item 7.
| Column 1 | Column 2 |
|---|---|
| 78 |
The following table sets forth the allocation of the allowance for credit losses by major loan type and the percentage of loans in each category to total loans for the past five fiscal years:
| December 31, 2022 | December 31, 2021 | December 31, 2020 | December 31, 2019 | December 31, 2018 | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Amount | % of Loan Type to Total Loans | Amount | % of Loan Type to Total Loans | Amount | % of Loan Type to Total Loans | Amount | % of Loan Type to Total Loans | Amount | % of Loan Type to Total Loans | |||||||||||||||||||||||||
| Allowance for credit losses allocation: | |||||||||||||||||||||||||||||||||||
| Commercial | $ | 142,769 | 32 | % | $ | 119,307 | 34 | % | $ | 94,212 | 37 | % | $ | 64,920 | 31 | % | $ | 67,826 | 33 | % | |||||||||||||||
| Commercial real-estate | 184,352 | 25 | 144,583 | 26 | 243,603 | 26 | 68,511 | 30 | 61,661 | 29 | |||||||||||||||||||||||||
| Home equity | 7,573 | 1 | 10,699 | 1 | 11,437 | 1 | 3,878 | 2 | 8,507 | 2 | |||||||||||||||||||||||||
| Residential real-estate | 11,585 | 6 | 8,782 | 5 | 12,459 | 5 | 9,800 | 5 | 7,194 | 4 | |||||||||||||||||||||||||
| Premium finance receivables – property & casualty | 9,967 | 15 | 15,246 | 14 | 17,267 | 13 | 8,132 | 13 | 6,144 | 12 | |||||||||||||||||||||||||
| Premium finance receivables – life insurance | 704 | 21 | 613 | 20 | 510 | 18 | 1,515 | 19 | 1,571 | 19 | |||||||||||||||||||||||||
| Consumer and other | 498 | 0 | 423 | 0 | 422 | 0 | 1,705 | 0 | 1,261 | 1 | |||||||||||||||||||||||||
| Total allowance for credit losses | $ | 357,448 | 100 | % | $ | 299,653 | 100 | % | $ | 379,910 | 100 | % | $ | 158,461 | 100 | % | $ | 154,164 | 100 | % | |||||||||||||||
| Allowance category as a percent of total allowance for credit losses: | |||||||||||||||||||||||||||||||||||
| Commercial | 40 | % | 40 | % | 25 | % | 41 | % | 44 | % | |||||||||||||||||||||||||
| Commercial real-estate | 52 | 48 | 64 | 43 | 39 | ||||||||||||||||||||||||||||||
| Home equity | 2 | 4 | 3 | 3 | 6 | ||||||||||||||||||||||||||||||
| Residential real-estate | 3 | 3 | 3 | 6 | 5 | ||||||||||||||||||||||||||||||
| Premium finance receivables—property & casualty | 3 | 5 | 5 | 5 | 4 | ||||||||||||||||||||||||||||||
| Premium finance receivables—life insurance | 0 | 0 | 0 | 1 | 1 | ||||||||||||||||||||||||||||||
| Consumer and other | 0 | 0 | 0 | 1 | 1 | ||||||||||||||||||||||||||||||
| Total allowance for credit losses | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % |
Management determined that the allowance for credit losses was appropriate at December 31, 2022, and that the loan portfolio is well diversified and well secured, without undue concentration in any specific risk area. While this process involves a high degree of management judgment, the allowance for credit losses is based on a comprehensive, well documented, and consistently applied analysis of the Company’s loan portfolio. This analysis takes into consideration all available information existing as of the financial statement date, including environmental factors such as economic, industry, geographical and political factors, when considered applicable. The relative level of allowance for credit losses is reviewed and compared to industry peers. This review encompasses levels of total non-performing loans, portfolio mix, portfolio concentrations and overall levels of net charge-off. Historical trending of both the Company’s results and the industry peers is also reviewed to analyze comparative significance.
| Column 1 | Column 2 |
|---|---|
| 79 |
Allowance for Credit Losses
The following table summarizes the activity in our allowance for credit losses, specifically related to loans and unfunded lending-related commitments, during the last five fiscal years.
| (Dollars in thousands) | 2022 | 2021 | 2020 | 2019 | 2018 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Allowance for credit losses at beginning of year | $ | 299,653 | $ | 379,910 | $ | 158,461 | $ | 154,164 | $ | 139,174 | |||||||||
| Cumulative effect adjustment from the adoption of ASU 2016-13 | — | — | 47,344 | — | — | ||||||||||||||
| Provision for credit losses | 78,179 | (59,280) | 214,235 | 53,864 | 34,832 | ||||||||||||||
| Initial allowance for credit losses recognized on PCD assets acquired during the period (1) | — | 470 | — | — | — | ||||||||||||||
| Other adjustments | (108) | 3 | 179 | (21) | (182) | ||||||||||||||
| Charge-offs: | |||||||||||||||||||
| Commercial | 14,141 | 20,801 | 18,293 | 35,880 | 14,532 | ||||||||||||||
| Commercial real estate | 1,379 | 3,293 | 15,960 | 5,402 | 1,395 | ||||||||||||||
| Home equity | 432 | 336 | 2,061 | 3,702 | 2,245 | ||||||||||||||
| Residential real estate | 471 | 1,082 | 891 | 798 | 1,355 | ||||||||||||||
| Premium finance receivables – property & casualty | 14,240 | 9,020 | 15,472 | 12,902 | 12,228 | ||||||||||||||
| Premium finance receivables – life insurance | 35 | — | — | — | — | ||||||||||||||
| Consumer and other | 1,081 | 487 | 528 | 522 | 880 | ||||||||||||||
| Total charge-offs | $ | 31,779 | $ | 35,019 | $ | 53,205 | $ | 59,206 | $ | 32,635 | |||||||||
| Recoveries: | |||||||||||||||||||
| Commercial | 4,748 | 2,559 | 5,092 | 2,845 | 1,457 | ||||||||||||||
| Commercial real estate | 701 | 1,304 | 1,835 | 2,516 | 5,631 | ||||||||||||||
| Home equity | 319 | 1,203 | 528 | 479 | 541 | ||||||||||||||
| Residential real estate | 77 | 330 | 184 | 422 | 2,075 | ||||||||||||||
| Premium finance receivables – property & casualty | 5,522 | 7,989 | 5,108 | 3,203 | 3,069 | ||||||||||||||
| Premium finance receivables – life insurance | — | — | — | — | — | ||||||||||||||
| Consumer and other | 136 | 184 | 149 | 195 | 202 | ||||||||||||||
| Total recoveries | $ | 11,503 | $ | 13,569 | $ | 12,896 | $ | 9,660 | $ | 12,975 | |||||||||
| Net charge-offs | $ | (20,276) | $ | (21,450) | $ | (40,309) | $ | (49,546) | $ | (19,660) | |||||||||
| Allowance for credit losses at year end | $ | 357,448 | $ | 299,653 | $ | 379,910 | $ | 158,461 | $ | 154,164 | |||||||||
| Net charge-offs (recoveries) by category as a percentage of its own respective category’s average: | |||||||||||||||||||
| Commercial | 0.08 | % | 0.16 | % | 0.12 | % | 0.41 | % | 0.18 | % | |||||||||
| Commercial real estate | 0.01 | 0.02 | 0.17 | 0.04 | (0.06) | ||||||||||||||
| Home equity | 0.03 | (0.23) | 0.33 | 0.61 | 0.28 | ||||||||||||||
| Residential real estate | 0.02 | 0.05 | 0.06 | 0.04 | (0.08) | ||||||||||||||
| Premium finance receivables – property & casualty | 0.16 | 0.02 | 0.27 | 0.30 | 0.33 | ||||||||||||||
| Premium finance receivables – life insurance | 0.00 | — | — | — | — | ||||||||||||||
| Consumer and other | 1.22 | 0.66 | 0.52 | 0.29 | 0.50 | ||||||||||||||
| Total loans, net of unearned income | 0.06 | % | 0.06 | % | 0.13 | % | 0.20 | % | 0.09 | % | |||||||||
| Net charge-offs as a percentage of the provision for credit losses | 25.94 | % | NM | 18.82 | % | 91.99 | % | 56.44 | % | ||||||||||
| Year-end total loans | $ | 39,196,485 | $ | 34,789,104 | $ | 32,079,073 | $ | 26,800,290 | $ | 23,820,691 | |||||||||
| Allowance for loan losses as a percentage of loans at end of year | 0.69 | % | 0.71 | % | 1.00 | % | 0.59 | % | 0.64 | % | |||||||||
| Allowance for loan and unfunded loan-related commitment losses as a percentage of loans at end of year | 0.91 | 0.86 | 1.18 | 0.59 | 0.65 | ||||||||||||||
| Allowance for loan and unfunded loan-related commitment losses as a percentage of loans at end of year, excluding PPP loans | 0.91 | 0.88 | 1.29 | 0.59 | 0.65 |
(1)The initial allowance for credit losses on PCD loans acquired during the period measured approximately $2.8 million, of which approximately $2.3 million was charged off related to PCD loans that met the Company’s charge-off policy at the time of acquisition. After considering these loans that were immediately charged off, the net impact of PCD allowance for credit losses at the acquisition date was approximately $470,000.
NM—Not Meaningful
The allowance for credit losses, as related to loans and lending-related commitments, is comprised of an allowance for loan losses, which is determined with respect to loans that we have originated, and an allowance for unfunded commitment losses. A separate allowance for held-to-maturity securities losses is measured related to such debt securities portfolio. Our allowance for unfunded commitment losses is determined with respect to funds that we have committed to lend but for which funds have not
| Column 1 | Column 2 |
|---|---|
| 80 |
yet been disbursed and is computed using a methodology similar to that used to determine the allowance for loan losses. The allowance for unfunded lending-related commitments totaled $87.3 million as of December 31, 2022 compared to $51.8 million as of December 31, 2021.
Additions to the allowance for credit losses are charged to earnings through the provision for credit losses. Charge-offs represent the amount of loans that have been determined to be uncollectible during a given period, and are deducted from the allowance for credit losses, and recoveries represent the amount of collections received from loans that had previously been charged off, and are credited to the allowance for credit losses. See Note (5) “Allowance for Credit Losses” of the Consolidated Financial Statements presented under Item 8 of this report for further discussion of activity within the allowance for credit losses during the period and the relationship with respective loan balances for each loan category and the total loan portfolio.
How We Determine the Allowance for Credit Losses
The allowance for credit losses is measured on a collective or pooled basis by loans that share similar risk characteristics. If the loan no longer exhibits risk characteristics similar to that of a pool, typically due to credit deterioration of the related borrower, the Company analyzes the loan for purposes of individually assessing a specific allowance for credit loss as part of the Problem Loan Reporting system review. A separate reserve is collectively measured for loans continuing to share risk characteristics and, as a result, remaining in the pools. See Note (5) “Allowance for Credit Losses” of the Consolidated Financial Statements presented under Item 8 of this report for further discussion of the allowance for credit losses measurement process.
Collective Measurement
The allowance for credit losses is measured on a collective or pooled basis when similar risk characteristics exist, based upon the segmentation discussed above. The Company utilizes modeling methodologies that estimate lifetime credit loss rates on each pool, including methodologies estimating the probability of default and loss given default on specific segments. Historical credit loss history is adjusted for reasonable and supportable forecasts developed by the Company on a quantitative or qualitative basis and incorporates third party economic forecasts. Reasonable and supportable forecasts consider the macroeconomic factors that are most relevant to evaluating and predicting expected credit losses in the Company’s financial assets. Currently, the Company utilizes an eight quarter forecast period using Moody’s baseline scenario from November 2022, which is reviewed within the Company’s governance structure. For periods beyond the ability to develop reasonable and supportable forecasts, the Company reverts to historical loss rates at an input level, straight-line over a four quarter reversion period. Expected credit losses are measured over the contractual term of the financial asset with consideration of expected prepayments. Expected extensions, renewals or modifications of the financial asset are only considered when either (1) the expected extension, renewal or modification is contained within the existing agreement and is not unconditionally cancelable, or (2) the expected extension, renewal or modification is reasonably expected to result in a TDR. The methodologies discussed above are applied to both current asset balances on the Company’s Consolidated Statements of Condition and off-balance sheet commitments (i.e. unfunded lending-related commitments).
Individual Assessment
Loans with a credit risk rating of a 6 through 9 are reviewed on a monthly basis to determine if (a) an amount is deemed uncollectible (a charge-off) or (b) it is probable that the Company will be unable to collect amounts due in accordance with the original contractual terms of the loan. In cases in which collectability is not probable, the loan is considered to no longer exhibit shared risk characteristics of a pool and as a result, is individually assessed for allowance for credit losses measurement purposes. If a loan is individually assessed, the carrying amount of the loan is compared to the expected payments to be received, discounted at the loan’s original rate, or for foreclosure-probable and collateral dependent loans, to the fair value of the collateral less the estimated cost to sell, when appropriate under accounting rules. Any shortfall is recorded as a specific reserve within the allowance for credit losses.
Home Equity, Residential Real Estate and Consumer Loans
The determination of the appropriate allowance for credit losses for home equity, residential real estate and consumer loans differs from the process used for commercial and commercial real estate loans. These portfolios utilize the weighted-average remaining maturity (“WARM”) methodology. The WARM methodology is an assumption-based approach that utilizes historical loss and prepayment information as the basis to estimate prepayment and credit adjusted contractual cash flows. The Company considers a qualitative factor to adjust historical information for current conditions and reasonable and supportable forecasts. The same credit risk rating system and Problem Loan Reporting systems are used. The only significant difference is in how the credit risk ratings are assigned to these loans.
| Column 1 | Column 2 |
|---|---|
| 81 |
The home equity loan portfolio is reviewed on a loan by loan basis by analyzing current FICO and Bankruptcy scores of the borrowers, line availability, recent line usage, approaching maturity, and the aging status of the loan. Certain of these factors, or combination of these factors, may cause a portion of the credit risk ratings of home equity loans across all banks to be downgraded. Similar to commercial and commercial real estate loans, once a home equity loan’s credit risk rating is downgraded to a 6 through 9, the Company’s Managed Asset Division reviews and advises the subsidiary banks as to collateral valuations and as to the ultimate resolution of the credits that deteriorate to a non-accrual status to minimize losses.
Residential real estate loans that are downgraded to a credit risk rating of 6 through 9 also enter the problem loan reporting system and have the underlying collateral evaluated by the Managed Assets Division.
Premium Finance Receivables
The determination of the appropriate allowance for credit losses for premium finance receivables is an assumption-based approach focusing on historical loss rates in the portfolio, adjusted qualitatively for current macroeconomic conditions and reasonable and supportable forecasts.
Methodology in Assessing Impairment and Charge-off Amounts
In determining the amount of reserves or charge-offs associated with collateral dependent loans, the Company values the loan generally by starting with a valuation obtained from an appraisal of the underlying collateral and then deducting estimated selling costs, if appropriate, to arrive at a net appraised value. We obtain the appraisals of the underlying collateral typically on an annual basis from one of a pre-approved list of independent, third party appraisal firms. Types of appraisal valuations include “as-is,” “as-complete,” “as-stabilized,” bulk, fair market, liquidation and “retail sellout” values.
In many cases, the Company simultaneously values the underlying collateral by marketing the property to market participants interested in purchasing properties of the same type. If the Company receives offers or indications of interest, we will analyze the price and review market conditions to assess whether in light of such information the appraised value overstates the likely price and that a lower price would be a better assessment of the market value of the property and would enable us to liquidate the collateral. Additionally, the Company takes into account the strength of any guarantees or other credit enhancements, and the ability of the borrower to provide value related to those guarantees in determining the ultimate charge-off or reserve associated with any individually assessed loans. Accordingly, the Company may charge-off a loan to a value below the net appraised value if it believes that an expeditious liquidation is desirable in the circumstance and it has legitimate offers or other indications of interest to support a value that is less than the net appraised value. Alternatively, the Company may carry a loan at a value that is in excess of the appraised value if the Company has a guarantee from a borrower or other credit enhancements that the Company believes has realizable value. In evaluating the strength of any guarantee, the Company evaluates the financial wherewithal of the guarantor, the guarantor’s reputation, and the guarantor’s willingness and desire to work with the Company. The Company then conducts a review of the strength of a guarantee on a frequency established as the circumstances and conditions of the borrower warrant.
In circumstances where the Company has received an appraisal but has no third party offers or indications of interest, the Company may enlist the input of realtors in the local market as to the highest valuation that the realtor believes would result in a liquidation of the property given a reasonable marketing period of approximately 90 days. To the extent that the realtors’ indication of market clearing price under such scenario is less than the net appraised valuation, the Company may take a charge-off on the loan to a valuation that is less than the net appraised valuation.
The Company may also charge-off a loan below the net appraised valuation if the Company holds a junior mortgage position in a piece of collateral whereby the risk to acquiring control of the property through the purchase of the senior mortgage position is deemed to potentially increase the risk of loss upon liquidation due to the amount of time to ultimately market the property and the volatile market conditions. In such cases, the Company may abandon its junior mortgage and charge-off the loan balance in full.
In other cases, the Company may allow the borrower to conduct a “short sale,” which is a sale where the Company allows the borrower to sell the property at a value less than the amount of the loan. Many times, it is possible for the current owner to receive a better price than if the property is marketed by a financial institution which the market place perceives to have a greater desire to liquidate the property at a lower price. To the extent that we allow a short sale at a price below the value indicated by an appraisal, we may take a charge-off beyond the value that an appraisal would have indicated.
| Column 1 | Column 2 |
|---|---|
| 82 |
Other market conditions may require a reserve to bring the carrying value of the loan below the net appraised valuation such as litigation surrounding the borrower and/or property securing our loan or other market conditions impacting the value of the collateral.
Having determined the net value based on the factors such as those noted above and compared that value to the book value of the loan, the Company arrives at a charge-off amount or a specific reserve included in the allowance for credit losses. In summary, for collateral dependent loans, appraisals are used as the fair value starting point in the estimate of net value. Estimated costs to sell are deducted from the appraised value, when appropriate under current accounting rules, to arrive at the net appraised value. Although an external appraisal is the primary source of valuation utilized for charge-offs on collateral dependent loans, alternative sources of valuation may become available between appraisal dates. As a result, we may utilize values obtained through these alternative sources, which include purchase and sale agreements, legitimate indications of interest, negotiated short sales, realtor price opinions, sale of the note or support from guarantors, as the basis for charge-offs. These alternative sources of value are used only if deemed to be more representative of value based on updated information regarding collateral resolution. In addition, if an appraisal is not deemed current, a discount to appraised value may be utilized. Any adjustments from appraised value to net value are detailed and justified in an impairment analysis, which is reviewed and approved by the Company’s Managed Assets Division.
TDRs
At December 31, 2022, the Company had $41.1 million in loans modified as TDRs. The $41.1 million in TDRs represents 191 credits in which economic concessions were granted to certain borrowers to better align the terms of their loans with their current ability to pay. The balance decreased from $49.3 million representing 247 credits at December 31, 2021.
Concessions were granted on a case-by-case basis working with these borrowers to find modified terms that would assist them in retaining their businesses or their homes and attempt to keep these loans in an accruing status for the Company. Typical concessions include reduction of the interest rate on the loan to a rate considered lower than market and other modification of terms including forgiveness of a portion of the loan balance, extension of the maturity date, and/or modifications from principal and interest payments to interest-only payments for a certain period. See Note (5) “Allowance for Credit Losses” of Consolidated Financial Statements in Item 8 of this Annual Report on Form 10-K for further discussion regarding the effectiveness of these modifications in keeping the modified loans current based upon contractual terms.
Subsequent to its restructuring, any TDR that becomes nonaccrual or more than 90 days past-due and still accruing interest will be included in the Company’s nonperforming loans. Each TDR was individually assessed when measuring the allowance for credit losses at December 31, 2022 and approximately $871,000 was appropriately reserved for through the Company’s normal reserving methodology in the Company’s allowance for credit losses. Additionally, at December 31, 2022, the Company was committed to lend additional funds to borrowers totaling $113,000 under the contractual terms related to TDRs compared to $11,000 commitments to lend additional funds to borrowers at December 31, 2021.
| Column 1 | Column 2 |
|---|---|
| 83 |
The table below presents a summary of TDRs for the respective periods, presented by loan category and accrual status:
| December 31, | December 31, | ||||||
|---|---|---|---|---|---|---|---|
| (In thousands) | 2022 | 2021 | |||||
| Accruing TDRs: | |||||||
| Commercial | $ | 2,462 | $ | 4,131 | |||
| Commercial real estate | 15,048 | 8,421 | |||||
| Residential real estate and other | 19,110 | 24,934 | |||||
| Total accruing TDRs | $ | 36,620 | $ | 37,486 | |||
| Non-accrual TDRs: (1) | |||||||
| Commercial | $ | 345 | $ | 6,746 | |||
| Commercial real estate | 1,823 | 2,050 | |||||
| Residential real estate and other | 2,311 | 3,027 | |||||
| Total non-accrual TDRs | $ | 4,479 | $ | 11,823 | |||
| Total TDRs: | |||||||
| Commercial | $ | 2,807 | $ | 10,877 | |||
| Commercial real estate | 16,871 | 10,471 | |||||
| Residential real estate and other | 21,421 | 27,961 | |||||
| Total TDRs | $ | 41,099 | $ | 49,309 |
(1)Included in total non-performing loans.
TDR Rollforward
The table below presents a summary of TDRs as of December 31, 2022, 2021 and 2020, and shows the changes in the balance during those periods:
| Year Ended December 31, 2022(In thousands) | Commercial | Commercial Real Estate | Residential Real Estate and Other | Total | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance at beginning of period | $ | 10,877 | $ | 10,471 | $ | 27,961 | $ | 49,309 | |||||||
| Additions during the period | 468 | 8,833 | 4,076 | 13,377 | |||||||||||
| Reductions: | |||||||||||||||
| Charge-offs | (334) | (3) | (217) | (554) | |||||||||||
| Transferred to OREO and other repossessed assets | — | — | — | — | |||||||||||
| Removal of TDR loan status (1) | (1,208) | (701) | (447) | (2,356) | |||||||||||
| Payments received | (6,996) | (1,729) | (9,952) | (18,677) | |||||||||||
| Balance at period end | $ | 2,807 | $ | 16,871 | $ | 21,421 | $ | 41,099 |
| Year Ended December 31, 2021(In thousands) | Commercial | Commercial Real Estate | Residential Real Estate and Other | Total | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance at beginning of period | $ | 18,190 | $ | 16,726 | $ | 33,276 | $ | 68,192 | |||||||
| Additions during the period | 5,074 | 2,944 | 5,851 | 13,869 | |||||||||||
| Reductions: | |||||||||||||||
| Charge-offs | (2,639) | (200) | (28) | (2,867) | |||||||||||
| Transferred to OREO and other repossessed assets | (99) | — | (459) | (558) | |||||||||||
| Removal of TDR loan status (1) | (2,121) | (800) | (1,710) | (4,631) | |||||||||||
| Payments received | (7,528) | (8,199) | (8,969) | (24,696) | |||||||||||
| Balance at period end | $ | 10,877 | $ | 10,471 | $ | 27,961 | $ | 49,309 |
| Column 1 | Column 2 |
|---|---|
| 84 |
| Year Ended December 31, 2020(In thousands) | Commercial | Commercial Real Estate | Residential Real Estate and Other | Total | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance at beginning of period | $ | 18,739 | $ | 16,873 | $ | 28,224 | $ | 63,836 | |||||||
| Additions during the period | 12,362 | 19,281 | 14,229 | 45,872 | |||||||||||
| Reductions: | |||||||||||||||
| Charge-offs | (5,016) | (8,004) | (715) | (13,735) | |||||||||||
| Transferred to OREO and other repossessed assets | — | (857) | (945) | (1,802) | |||||||||||
| Removal of TDR loan status (1) | (65) | (257) | (1,202) | (1,524) | |||||||||||
| Payments received | (7,830) | (10,310) | (6,315) | (24,455) | |||||||||||
| Balance at period end | $ | 18,190 | $ | 16,726 | $ | 33,276 | $ | 68,192 |
(1)Loan was previously classified as a TDR and subsequently performed in compliance with the loan’s modified terms for a period of six months (including over a calendar year-end) at a modified interest rate which represented a market rate at the time of restructuring. Per our TDR policy, the TDR classification is removed.
Potential Problem Loans
Management believes that any loan where there are serious doubts as to the ability of such borrowers to comply with the present loan repayment terms should be identified as a non-performing loan and should be included in the disclosure of “Past Due Loans and Non-Performing Assets.” At the periods presented in this Annual Report on Form 10-K, the Company had no potential problem loans not already identified as non-performing.
Other Real Estate Owned
In certain circumstances, the Company is required to take action against the real estate collateral of specific loans. The Company uses foreclosure only as a last resort for dealing with borrowers experiencing financial hardships. The Company employs extensive contact and restructuring procedures to attempt to find other solutions for our borrowers. The tables below present a summary of other real estate owned and show the activity for the respective periods and the balance for each property type:
| Years Ended | |||||||
|---|---|---|---|---|---|---|---|
| (In thousands) | December 31, | December 31, | |||||
| 2022 | 2021 | ||||||
| Balance at beginning of period | $ | 4,271 | $ | 16,558 | |||
| Disposal/resolved | (3,954) | (16,927) | |||||
| Transfers in at fair value, less costs to sell | 10,018 | 5,837 | |||||
| Fair value adjustments | (435) | (1,197) | |||||
| Balance at period end | $ | 9,900 | $ | 4,271 |
| Period End | |||||||
|---|---|---|---|---|---|---|---|
| (In thousands) | December 31, | December 31, | |||||
| 2022 | 2021 | ||||||
| Residential real estate | $ | 1,585 | $ | 1,310 | |||
| Residential real estate development | — | — | |||||
| Commercial real estate | 8,315 | 2,961 | |||||
| Total | $ | 9,900 | $ | 4,271 |
Deposits and Other Funding Sources
Total deposits at December 31, 2022, were $42.9 billion, increasing $807.0 million, or 2%, compared to the $42.1 billion at December 31, 2021. Average deposit balances in 2022 were $41.9 billion, reflecting an increase of $2.9 billion, or 7%, compared to the average balances in 2021.
| Column 1 | Column 2 |
|---|---|
| 85 |
The increase in year end and average deposits in 2022 over 2021 is primarily attributable to the Company's continued overall growth during 2022. Average non-interest bearing deposits increased $1.0 billion, or 8% in 2022 compared to 2021, with period end balances ending at 30% of total deposits at December 31, 2022, compared to 34% at December 31, 2021.
The following table presents the composition of average deposits by product category for each of the last three years:
| Years Ended December 31, | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | |||||||||||||||||||
| (Dollars in thousands) | Balance | Percent | Balance | Percent | Balance | Percent | |||||||||||||||
| Non-interest bearing deposits | $ | 13,667,879 | 32 | % | $ | 12,638,518 | 33 | % | $ | 9,432,090 | 27 | % | |||||||||
| NOW and interest-bearing demand deposits | 5,355,077 | 13 | 4,029,662 | 10 | 3,662,772 | 11 | |||||||||||||||
| Wealth management deposits | 2,827,497 | 7 | 2,361,412 | 6 | 2,001,716 | 6 | |||||||||||||||
| Money market accounts | 12,254,159 | 29 | 11,801,788 | 30 | 10,391,529 | 31 | |||||||||||||||
| Savings accounts | 4,014,166 | 10 | 3,734,162 | 10 | 3,354,662 | 10 | |||||||||||||||
| Time certificates of deposit | 3,812,148 | 9 | 4,447,871 | 11 | 5,142,938 | 15 | |||||||||||||||
| Total average deposits | $ | 41,930,926 | 100 | % | $ | 39,013,413 | 100 | % | $ | 33,985,707 | 100 | % |
Wealth management deposits are funds from the brokerage customers of Wintrust Investments, CDEC and trust and asset management customers of the Company which have been placed into deposit accounts of the banks (“wealth management deposits” in the table above). Wealth management deposits consist primarily of money market accounts. Consistent with reasonable interest rate risk parameters, these funds have generally been invested in loan production of the banks as well as other investments suitable for banks.
Other Funding Sources. Although deposits are the Company’s primary source of funding its interest-earning assets, the Company’s ability to manage the types and terms of deposits is somewhat limited by customer preferences and market competition. As a result, in addition to deposits and the issuance of equity securities and the retention of earnings, the Company uses several other funding sources to support its growth. These sources include FHLB advances, notes payable, short-term borrowings, secured borrowings, subordinated debt, and junior subordinated debentures. The Company evaluates the terms and unique characteristics of each source, as well as its asset-liability management position, in determining the use of such funding sources.
The following table sets forth, by category, the composition of the average balances of other funding sources for the periods presented:
| Years Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||||||||||
| Average | Percent | Average | Percent | |||||||||||
| (Dollars in thousands) | Balance | of Total | Balance | of Total | ||||||||||
| Federal Home Loan Bank advances | $ | 1,484,663 | 56 | % | $ | 1,236,478 | 51 | % | ||||||
| Subordinated notes | 437,139 | 16 | 436,697 | 18 | ||||||||||
| Notes payable | 77,984 | 3 | 93,581 | 4 | ||||||||||
| Short-term borrowings | 14,492 | 1 | 13,931 | 1 | ||||||||||
| Other | 62,193 | 2 | 64,133 | 2 | ||||||||||
| Secured borrowings | 331,151 | 12 | 343,012 | 14 | ||||||||||
| Total other borrowings | 485,820 | 18 | 514,657 | 21 | ||||||||||
| Junior subordinated debentures | 253,566 | 10 | 253,566 | 10 | ||||||||||
| Total other funding sources | $ | 2,661,188 | 100 | % | $ | 2,441,398 | 100 | % |
FHLB advances provide the banks with access to fixed-rate funds which are useful in mitigating interest rate risk and achieving an acceptable interest rate spread on fixed-rate loans or securities. FHLB advances to the banks totaled $2.3 billion at December 31, 2022 and $1.2 billion at December 31, 2021. See Note (11) “Federal Home Loan Bank Advances” to the Consolidated Financial Statements in Item 8 for further discussion of the terms of these advances.
Notes payable balances represent the balances on a credit agreement (as amended, the “Credit Agreement”) with certain unaffiliated banks. The Credit Agreement consisted of a $150.0 million term loan facility and a $100.0 million revolving credit facility. On December 12, 2022, the Company entered into an amendment and restatement of the Credit Agreement pursuant to
| Column 1 | Column 2 |
|---|---|
| 86 |
the Amended and Restated Credit Agreement dated as of December 12, 2022, among the Company and the unaffiliated banks named therein as lenders and agents (the “Amended and Restated Credit Agreement”). In connection with the entry into the Amended and Restated Credit Agreement, the outstanding term loan under the existing Credit Agreement was paid in full pursuant to the terms thereof. As of December 31, 2022, the outstanding principal balance under the term loan facility was $199.8 million and there was no outstanding principal balance under the revolving credit facility. See Note (13) “Other Borrowings” to the Consolidated Financial Statements in Item 8 for further discussion of notes payable.
Short-term borrowings include securities sold under repurchase agreements of customer sweep accounts in connection with master repurchase agreements at the banks. These borrowings totaled $17.6 million and $9.2 million at December 31, 2022 and 2021, respectively. This funding category typically fluctuates based on customer preferences and daily liquidity needs of the banks, their customers and the banks’ operating subsidiaries. See Note (13) “Other Borrowings” to the Consolidated Financial Statements in Item 8 for further discussion of these borrowings.
The balance of secured borrowings primarily represents a third party Canadian transaction (“Canadian Secured Borrowing”). Under the Canadian Secured Borrowing, the Company, through its subsidiary, FIFC Canada, sells an undivided co-ownership interest in all receivables owed to FIFC Canada to an unrelated third party in exchange for cash payments pursuant to a receivables purchase agreement (“Receivables Purchase Agreement”). See Note (13) “Other Borrowings” to the Consolidated Financial Statements in Item 8 for further discussion of these secured borrowings under this agreement. At December 31, 2022 and 2021, the translated balance of the secured borrowings totaled $309.7 million and $332.2 million, respectively.
Other borrowings at December 31, 2022 represent a fixed-rate promissory note (“Fixed-Rate Promissory Note”) issued by the Company in June 2017. Amendments to the Fixed-Rate Promissory Note since issuance increased the principal amount to $66.4 million, reduced the interest rate to 1.70%, and extended the maturity date to March 31, 2025. The Fixed-Rate Promissory Note relates to and is secured by three office buildings owned by the Company. At December 31, 2022 and 2021, the Fixed-Rate Promissory Note had a balance of $61.3 million and $63.3 million, respectively. See Note (13) “Other Borrowings” to the Consolidated Financial Statements in Item 8 for further discussion of these borrowings.
At December 31, 2022 and 2021, subordinated notes totaled $437.4 million and $436.9 million, respectively. During 2019, the Company issued $300.0 million of subordinated notes receiving $296.7 million in proceeds, net of underwriting discount. The notes have a stated interest rate of 4.85% and mature in June 2029. During 2014, the Company issued $140.0 million of subordinated notes receiving $139.1 million in proceeds, net of underwriting discount. The notes have a stated interest rate of 5.00% and mature in June 2024. See Note (12) “Subordinated Notes” to the Consolidated Financial Statements in Item 8 for further discussion.
The Company had $253.6 million of junior subordinated debentures outstanding as of December 31, 2022 and 2021. The amounts reflected on the balance sheet represent the junior subordinated debentures issued to eleven trusts by the Company and equal the amount of the preferred and common securities issued by the trusts. See Note (14) “Junior Subordinated Debentures” to the Consolidated Financial Statements in Item 8 for further discussion of the Company’s junior subordinated debentures. Starting in 2016, none of the junior subordinated debentures qualified as Tier 1 regulatory capital of the Company resulting in $245.5 million of the junior subordinated debentures, net of common securities, being included in the Company’s Tier 2 regulatory capital as of December 31, 2022.
Shareholders’ Equity. Total shareholders’ equity was $4.8 billion at December 31, 2022, an increase of $298.2 million from the December 31, 2021 total of $4.5 billion. The increase in 2022 was primarily a result of net income of $509.7 million, common stock public offering of $285.7 million (net of costs), $10.9 million from the issuance of shares of the Company’s common stock pursuant to various stock compensation plans, net of treasury shares, and $31.7 million of stock-based compensation costs credited to surplus. These increases to total shareholders’ equity were partially offset by $394.8 million in net unrealized losses from investment securities, net of tax, common stock dividends of $80.2 million, preferred stock dividends of $28.0 million, $19.7 million of net unrealized losses on cash flow hedges, net of tax, and $17.2 million of foreign currency translation adjustments, net of tax. See Note (23) “Shareholders’ Equity” to the Consolidated Financial Statements in Item 8 for further discussion of shareholders’ equity.
Liquidity and Capital Resources
The Company and the banks are subject to various regulatory capital requirements established by the federal banking agencies that take into account risk attributable to balance sheet and off-balance sheet activities. Failure to meet minimum capital requirements can initiate certain mandatory — and possibly discretionary — actions by regulators, that if undertaken could have a direct material effect on the Company’s financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Company and the banks must meet specific capital guidelines that involve
| Column 1 | Column 2 |
|---|---|
| 87 |
quantitative measures of the Company’s assets, liabilities, and certain off-balance sheet items as calculated under regulatory accounting practices. The Federal Reserve’s capital guidelines require bank holding companies to maintain a minimum ratio of qualifying total capital to risk-weighted assets of 8.0%, of which at least 4.5% must be in the form of Common Equity Tier 1 capital and 6.0% must be in the form of Tier 1 capital. The Federal Reserve also requires a minimum leverage ratio of Tier 1 capital to total assets of greater than 4.0%. In addition, the Federal Reserve continues to consider the Tier 1 leverage ratio in evaluating proposals for expansion or new activities.
The following table summarizes the capital guidelines for bank holding companies as of December 31, 2022, as well as certain ratios relating to the Company’s equity and assets as of December 31, 2022, 2021 and 2020:
| Minimum Ratios | Minimum Ratio + Capital Conservation Buffer (1) | Minimum WellCapitalizedRatios (2) | 2022 | 2021 | 2020 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Common Equity Tier 1 capital to risk-weighted assets | 4.5 | % | 7.00 | % | N/A | 9.1 | % | 8.6 | % | 8.8 | % | ||||||
| Tier 1 capital to risk-weighted assets | 6.0 | 8.50 | 6.0 | 10.0 | 9.6 | 10.0 | |||||||||||
| Total capital to risk-weighted assets | 8.0 | 10.50 | 10.0 | 11.9 | 11.6 | 12.6 | |||||||||||
| Tier 1 leverage ratio | 4.0 | N/A | N/A | 8.8 | 8.0 | 8.1 | |||||||||||
| Total average equity to total average assets | N/A | N/A | N/A | 9.2 | 9.2 | 9.5 | |||||||||||
| Dividend payout ratio | N/A | N/A | N/A | 17.0 | 16.4 | 23.9 |
(1)Reflects the Capital Conservation Buffer of 2.50%.
(2)Reflects the well-capitalized standard applicable to the Company for purposes of the Federal Reserve’s Regulation Y. The Federal Reserve has not yet revised the well-capitalized standard for BHCs to reflect the higher capital requirements imposed under the U.S. Basel III Rule or to add Common Equity Tier 1 capital ratio and Tier 1 leverage ratio requirements to this standard. As a result, the Common Equity Tier 1 capital ratio and Tier 1 leverage ratio are denoted as “N/A” in this column. If the Federal Reserve were to apply the same or a very similar well-capitalized standard to BHCs as the standard applicable to our subsidiary banks, the Company’s capital ratios as of December 31, 2022 would exceed such revised well-capitalized standard.
As reflected in the table, each of the Company’s capital ratios at December 31, 2022, exceeded the well-capitalized ratios established by the Federal Reserve. Management is committed to maintaining the Company’s capital levels above the “Well Capitalized” levels established by the Federal Reserve for bank holding companies. Refer to Note (19) “Regulatory Matters” to the Consolidated Financial Statements in Item 8 for further information on the capital positions of the banks.
The Company’s principal sources of funds at the holding company level are dividends from its subsidiaries, borrowings under its loan agreement with unaffiliated banks and proceeds from the issuances of subordinated debt and additional equity. Refer to Notes (12), (13), (14) and (23) to the Consolidated Financial Statements in Item 8 for further information on the Company’s subordinated notes, other borrowings, junior subordinated debentures and shareholders’ equity, respectively.
In January, April, July and October of 2022 and 2021, Wintrust declared a quarterly cash dividend of $0.41 per share and $429.69 per share of Series D and Series E Preferred Stock, respectively.
The payment of common stock dividends is also subject to statutory restrictions and restrictions arising under the terms of the Company’s Series D and Series E Preferred Stock, the Company’s trust preferred securities offerings units and under certain financial covenants in the Company’s revolving and term credit facilities. Under the terms of these separate revolving and term credit facilities, the Company is prohibited from paying dividends on any equity interests, including its common stock and preferred stock, if such payments would cause the Company to be in default under its facilities or exceed a certain threshold. In January, April, July and October of 2022, Wintrust declared a quarterly cash dividend of $0.34 per common share. In January, April, July and October of 2021, Wintrust declared a quarterly cash dividend of $0.31 per common share. In January of 2023, Wintrust declared a quarterly cash dividend of $0.40 per common share. Taking into account the limitations on the payment of dividends, the final determination of timing, amount and payment of dividends is at the discretion of the Company’s Board of Directors and will depend on the Company’s earnings, financial condition, capital requirements and other relevant factors.
In June 2022, the Company sold a total of 3,450,000 shares of its common stock through a public offering. Net proceeds to the Company totaled approximately $285.7 million, net of estimated issuance costs.
Banking laws impose restrictions upon the amount of dividends that can be paid to the holding company by the banks. Based on these laws, the banks could, subject to minimum capital requirements, declare dividends to the Company without obtaining
| Column 1 | Column 2 |
|---|---|
| 88 |
regulatory approval in an amount not exceeding (a) undivided profits, and (b) the amount of net income reduced by dividends paid for the current and prior two years.
Since the banks are required to maintain their capital at the well-capitalized level (due to the Company being a financial holding company), funds otherwise available as dividends from the banks are limited to the amount that would not reduce any of the banks’ capital ratios below the well-capitalized level. During 2022, 2021 and 2020, the subsidiaries paid $52.0 million, $145.0 million and $253.0 million, respectively, in dividends to the Company. As of December 31, 2022, subject to minimum capital requirements at the banks, approximately $703.8 million was available as dividends from the banks without prior regulatory approval and without compromising the banks’ well-capitalized positions.
Liquidity management at the banks involves planning to meet anticipated funding needs at a reasonable cost. Liquidity management is guided by policies, formulated and monitored by the Company’s senior management and each Bank’s asset/liability committee, which take into account the marketability of assets, the sources and stability of funding and the level of unfunded commitments. The banks’ principal sources of funds are deposits, short-term borrowings and capital contributions from the holding company. In addition, the banks are eligible to borrow under FHLB advances and at the FRB Discount Window, another source of liquidity.
In accordance with the liquidity management noted above, deposit growth and increases in borrowings from various sources have resulted in accumulating liquidity assets in recent periods. In 2022, we managed our liquid assets to ensure that we have the balance sheet strength to serve our clients. As a result, the Company believes that it has sufficient funds and access to funds to meet its working capital and other needs. The Company will continue to prudently evaluate liquidity sources, including the management of availability with the FHLB and FRB and utilization of the revolving credit facility with unaffiliated banks.
Core deposits are the most stable source of liquidity for community banks due to the nature of long-term relationships generally established with depositors and the security of deposit insurance provided by the FDIC. Core deposits are generally defined in the industry as total deposits less time deposits with balances greater than $100,000. Due to the affluent nature of many of the communities that the Company serves, management believes that many of its time deposits with balances in excess of $100,000 are also a stable source of funds. Currently, standard deposit insurance coverage is $250,000 per depositor per insured bank, for each account ownership category.
While the Company obtains a portion of its total deposits through brokered deposits, the Company does so primarily as an asset-liability management tool to assist in the management of interest rate risk, and the Company does not consider brokered deposits to be a vital component of its current liquidity resources. Historically, brokered deposits have represented a small component of the Company’s total deposits outstanding, as set forth in the table below:
| December 31, | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2022 | 2021 | 2020 | 2019 | 2018 | ||||||||||||||
| Total deposits | $ | 42,902,544 | $ | 42,095,585 | $ | 37,092,651 | $ | 30,107,138 | $ | 26,094,678 | |||||||||
| Brokered Deposits (1) | 3,174,093 | 1,591,083 | 1,843,227 | 1,011,404 | 1,071,562 | ||||||||||||||
| Brokered deposits as a percentage of total deposits (1) | 7.4 | % | 3.8 | % | 5.0 | % | 3.4 | % | 4.1 | % |
(1)Brokered Deposits include certificates of deposit obtained through deposit brokers, deposits received through the Certificate of Deposit Account Registry Program, as well as wealth management deposits of brokerage customers from unaffiliated companies which have been placed into deposit accounts of the banks.
The Company’s banks routinely accept deposits from a variety of municipal entities. Typically, these municipal entities require that banks pledge marketable securities to collateralize these public deposits. At December 31, 2022 and 2021, the banks had approximately $2.8 billion and $2.6 billion, respectively, of securities collateralizing public deposits and other short-term borrowings. Public deposits requiring pledged assets are not considered to be core deposits, however they provide the Company with a reliable, lower cost, short-term funding source than what is available through many other wholesale alternatives.
Other than as discussed in this section, the Company is not aware of any known trends, commitments, events, regulatory recommendations or uncertainties that would have any material adverse effect on the Company’s capital resources, operations or liquidity.
| Column 1 | Column 2 |
|---|---|
| 89 |
CONTRACTUAL OBLIGATIONS, OFF-BALANCE SHEET COMMITMENTS AND CONTINGENT LIABILITIES
The Company has various financial obligations, including contractual obligations and commitments, that may require future cash payments.
Contractual Obligations. Our significant contractual obligations with third parties primarily consist of deposit liabilities and other sources of funding for our businesses, including FHLB advances, subordinated debt, other debt borrowings and junior subordinated debentures. These debt obligations have fixed and determinable contractual repayment dates specific to each type of instrument. Deposit liabilities are primarily due on-demand, with certain time deposits due based on contractual maturities that may exceed one year. Repayment of debt obligations, including junior subordinated debentures, vary based on terms of the underlying debt instrument, with certain debt instruments requiring full repayment of the debt at the respective maturity date and other debt instruments requiring periodic partial repayment over the entire term of the debt instrument. Further information on these debt obligations is included in Note (10) “Deposits” through Note (14) “Junior Subordinated Debentures” of the Consolidated Financial Statements in Item 8 of this report.
The Company enters into various leasing arrangements with contractual obligations to pay for use of specified assets over a specific period of time. These leased assets primarily related to certain banking facilities as well as specific signage related to sponsorships and other agreements, and certain automatic teller machines and other equipment. Payments under these obligations are primarily made on a monthly basis. Further information on these lease obligations is included in Note (16) “Lease Commitments” of the Consolidated Financial Statements in Item 8 of this report.
The Company’s other purchase obligations relate to certain contractual cash obligations for acquisition-related contingent costs, marketing obligations and services related to the construction of facilities, data processing and the outsourcing of certain operational activities. In 2022, the Company continued to significantly invest in technology, including enhancements to our customer’s digital experience, and it is subject to additional contractual purchase obligations in furtherance of these efforts.
The Company also enters into derivative contracts under which the Company is required to either receive cash from or pay cash to counterparties depending on changes in interest rates. Derivative contracts are carried at fair value representing the net present value of expected future cash receipts or payments based on market rates as of the balance sheet date. Further information on derivative contracts is included in Note (21) “Derivative Financial Instruments” of the Consolidated Financial Statements in Item 8 of this report.
Commitments. The following table presents a summary of the amounts and expected maturities of significant commitments as of December 31, 2022. Further information on these commitments is included in Note (20) “Commitments and Contingencies” of the Consolidated Financial Statements in Item 8 of this report.
| (In thousands) | One year or less | From one to three years | From three to five years | Over five years | Total | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commitment type: | |||||||||||||||||||
| Commercial, commercial real estate and construction | $ | 4,175,060 | $ | 3,407,836 | $ | 1,648,791 | $ | 263,688 | $ | 9,495,375 | |||||||||
| Residential real estate | 180,952 | — | — | — | 180,952 | ||||||||||||||
| Revolving home equity lines of credit | 796,899 | — | — | — | 796,899 | ||||||||||||||
| Letters of credit | 268,443 | 29,339 | 45,810 | 829 | 344,421 | ||||||||||||||
| Commitments to sell mortgage loans | 321,029 | — | — | — | 321,029 |
Our remaining commitment to fund community investments totaled $50.9 million, which includes future cash outlays for the construction and development of properties for low-income housing, support for small businesses, and historic tax credit projects that qualify for CRA purposes. These commitments are not included in the commitments table above, as the timing and amounts are based upon the financing arrangements provided in each project’s partnership or operating agreement and could change due to variances in the construction schedule, project revisions, or the cancellation of the project.
Contingencies. The Company enters into residential mortgage loan sale agreements with investors in the normal course of business. These agreements usually require certain representations concerning credit information, loan documentation, collateral and insurability. Investors have requested the Company to indemnify them against losses on certain loans or to repurchase loans which the investors believe do not comply with applicable representations. Upon completion of its own investigation, the Company generally repurchases or provides indemnification on certain loans. Indemnification requests are
| Column 1 | Column 2 |
|---|---|
| 90 |
generally received within two years subsequent to sale. Management maintains a liability for estimated losses on loans expected to be repurchased or on which indemnification is expected to be provided and regularly evaluates the adequacy of this recourse liability based on trends in repurchase and indemnification requests, actual loss experience, known and inherent risks in the loans and current economic conditions. At December 31, 2022, the liability for estimated losses on repurchase and indemnification was approximately $624,000 and was included in other liabilities on the balance sheet.
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 (including the continued emergence of variant strains). 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 and uncertainties, including those discussed in the Risk Factors and summary thereof disclosed under Item 1A of this Annual Report on 10-K and in any of the Company’s subsequent SEC filings.
Therefore, there can be no assurances that future actual results will correspond to any 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 this Annual Report on Form 10-K. Persons are advised, however, to consult further disclosures management makes on related subjects in its reports filed with the SEC and in its press releases.
FY 2021 10-K MD&A
SEC filing source: 0001015328-22-000057.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion highlights the significant factors affecting the operations and financial condition of Wintrust for the three years ended December 31, 2021. The detailed financial discussion focuses on 2021 results compared to 2020. This discussion and analysis should be read in conjunction with the Company’s Consolidated Financial Statements and Notes thereto within this Annual Report on Form 10-K.
For a discussion of 2020 results compared to 2019, refer to Part II, Item 7, “Management's Discussion and Analysis of Financial Condition and Results of Operations” of the Wintrust Annual Report on Form 10-K for the year ended December 31, 2020 filed on February 26, 2021.
OPERATING SUMMARY
Wintrust’s key measures of profitability and balance sheet changes are shown in the following table:
| Years Ended December 31, | Percentage % or Basis Point (bp) Change | Percentage % or Basis Point (bp) Change | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands, except per share data) | 2021 | 2020 | 2019 | 2020 to 2021 | 2019 to 2020 | |||||||||||
| Net income | $ | 466,151 | $ | 292,990 | $ | 355,697 | 59% | (18)% | ||||||||
| Pre-tax income, excluding provision for credit losses (non-GAAP) (2) | 578,533 | 604,001 | 533,965 | (4) | 13 | |||||||||||
| Net income per common share — Diluted | 7.58 | 4.68 | 6.03 | 62 | (22) | |||||||||||
| Net revenue (1) | 1,711,077 | 1,644,096 | 1,462,091 | 4 | 12 | |||||||||||
| Net interest income | 1,124,957 | 1,039,907 | 1,054,919 | 8 | (1) | |||||||||||
| Net interest margin | 2.57 | % | 2.72 | % | 3.45 | % | (15) bp | (73) bp | ||||||||
| Net interest margin - fully taxable-equivalent (non-GAAP) (2) | 2.58 | 2.73 | 3.47 | (15) | (74) | |||||||||||
| Net overhead ratio (3) | 1.17 | 1.05 | 1.57 | 12 | (52) | |||||||||||
| Non-interest income to average assets | 1.25 | 1.46 | 1.23 | (21) | 23 | |||||||||||
| Non-interest expense to average assets | 2.42 | 2.51 | 2.79 | (9) | (28) | |||||||||||
| Return on average assets | 1.00 | 0.71 | 1.07 | 29 | (36) | |||||||||||
| Return on average common equity | 11.27 | 7.50 | 10.41 | 377 | (291) | |||||||||||
| Return on average tangible common equity (non-GAAP) (2) | 13.83 | 9.54 | 13.22 | 429 | (368) | |||||||||||
| At end of period | ||||||||||||||||
| Total assets | $ | 50,142,143 | $ | 45,080,768 | $ | 36,620,583 | 11% | 23% | ||||||||
| Total loans, excluding loans held-for-sale | 34,789,104 | 32,079,073 | 26,800,290 | 8 | 20 | |||||||||||
| Total deposits | 42,095,585 | 37,092,651 | 30,107,138 | 13 | 23 | |||||||||||
| Total shareholders’ equity | 4,498,688 | 4,115,995 | 3,691,250 | 9 | 12 | |||||||||||
| Average loans to average deposits ratio | 84.7 | % | 88.8 | % | 91.4 | % | (410) bp | (260) bp | ||||||||
| Book value per common share (2) | $ | 71.62 | $ | 65.24 | $ | 61.68 | 10% | 6% | ||||||||
| Tangible book value per common share (non-GAAP) (2) | 59.64 | 53.23 | 49.70 | 12 | 7 | |||||||||||
| Market price per common share | 90.82 | 61.09 | 70.90 | 49 | (14) | |||||||||||
| Allowance for loan and unfunded lending-related commitment losses to total loans | 0.86 | % | 1.18 | % | 0.59 | % | (32) bp | 59 bp | ||||||||
| Non-performing loans to total loans | 0.21 | 0.40 | 0.44 | (19) | (4) |
(1)Net revenue is net interest income plus non-interest income.
(2)See “Non-GAAP Financial Measures/Ratios” 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 and dividing by that period’s total average assets. A lower ratio indicates a higher degree of efficiency.
| Column 1 | Column 2 |
|---|---|
| 46 |
Please refer to the Consolidated Results of Operations section later in this discussion for an analysis of the Company’s operations for the past three years.
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 and pre-tax income, excluding provision for credit losses. 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 (“FTE”) 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 FTE 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, as a useful measurement of the Company’s core net income.
| Column 1 | Column 2 |
|---|---|
| 47 |
The following table presents a reconciliation of certain non-GAAP performance measures and ratios used by the Company to evaluate and measure the Company’s performance to the most directly comparable GAAP financial measures for the last three years.
| Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars and shares in thousands, except per share data) | 2021 | 2020 | 2019 | ||||||||
| Reconciliation of Non-GAAP Net Interest Margin and Efficiency Ratio: | |||||||||||
| (A) Interest Income (GAAP) | $ | 1,275,484 | $ | 1,293,020 | $ | 1,385,142 | |||||
| Taxable-equivalent adjustment: | |||||||||||
| -Loans | 1,627 | 2,241 | 3,935 | ||||||||
| -Liquidity management assets | 1,972 | 2,165 | 2,280 | ||||||||
| -Other earning assets | 2 | 9 | 9 | ||||||||
| (B) Interest Income (non-GAAP) | $ | 1,279,085 | $ | 1,297,435 | $ | 1,391,366 | |||||
| (C) Interest Expense (GAAP) | 150,527 | 253,113 | 330,223 | ||||||||
| (D) Net Interest Income (GAAP) (A minus C) | 1,124,957 | 1,039,907 | 1,054,919 | ||||||||
| (E) Net interest Income (non-GAAP) (B minus C) | 1,128,558 | 1,044,322 | 1,061,143 | ||||||||
| Net interest margin (GAAP) | 2.57 | % | 2.72 | % | 3.45 | % | |||||
| Net interest margin, fully taxable equivalent (non-GAAP) | 2.58 | 2.73 | 3.47 | ||||||||
| (F) Non-interest income | $ | 586,120 | $ | 604,189 | $ | 407,172 | |||||
| (G) (Losses) gains on investment securities, net | (1,059) | (1,926) | 3,525 | ||||||||
| (H) Non-interest expense | 1,132,544 | 1,040,095 | 928,126 | ||||||||
| Efficiency ratio (H/(D+F-G)) | 66.15 | % | 63.19 | % | 63.63 | % | |||||
| Efficiency ratio (non-GAAP) (H/(E+F-G)) | 66.01 | 63.02 | 63.36 | ||||||||
| Reconciliation of Non-GAAP Tangible Common Equity Ratio: | |||||||||||
| Total shareholders’ equity (GAAP) | $ | 4,498,688 | $ | 4,115,995 | $ | 3,691,250 | |||||
| Less: Non-convertible preferred stock (GAAP) | (412,500) | (412,500) | (125,000) | ||||||||
| Less: Goodwill and other intangible assets (GAAP) | (683,456) | (681,747) | (692,277) | ||||||||
| (I) Total tangible common shareholders’ equity (non-GAAP) | $ | 3,402,732 | $ | 3,021,748 | $ | 2,873,973 | |||||
| (J) Total assets (GAAP) | $ | 50,142,143 | $ | 45,080,768 | $ | 36,620,583 | |||||
| Less: Goodwill and other intangible assets (GAAP) | (683,456) | (681,747) | (692,277) | ||||||||
| (K) Total tangible assets (non-GAAP) | $ | 49,458,687 | $ | 44,399,021 | $ | 35,928,306 | |||||
| Common equity to assets ratio (GAAP) (L/J) | 8.1 | % | 8.2 | % | 9.7 | % | |||||
| Tangible common equity ratio (non-GAAP) (I/K) | 6.9 | 6.8 | 8.0 | ||||||||
| Reconciliation of Non-GAAP Tangible Book Value per Common Share: | |||||||||||
| Total shareholders’ equity (GAAP) | $ | 4,498,688 | $ | 4,115,995 | $ | 3,691,250 | |||||
| Less: Non-convertible preferred stock (GAAP) | (412,500) | (412,500) | (125,000) | ||||||||
| (L) Total common equity | $ | 4,086,188 | $ | 3,703,495 | $ | 3,566,250 | |||||
| (M) Actual common shares outstanding | 57,054 | 56,770 | 57,822 | ||||||||
| Book value per common share (L/M) | $ | 71.62 | $ | 65.24 | $ | 61.68 | |||||
| Tangible book value per common share (Non-GAAP) (I/M) | 59.64 | 53.23 | 49.70 | ||||||||
| Reconciliation of Non-GAAP Return on Average Tangible Common Equity: | |||||||||||
| (N) Net income applicable to common shares | $ | 438,187 | $ | 271,613 | $ | 347,497 | |||||
| Add: Intangible asset amortization | 7,734 | 11,018 | 11,844 | ||||||||
| Less: Tax effect of intangible asset amortization | (2,080) | (2,732) | (3,068) | ||||||||
| After-tax intangible asset amortization | 5,654 | 8,286 | 8,776 | ||||||||
| (O) Tangible net income applicable to common shares (non-GAAP) | $ | 443,841 | $ | 279,899 | $ | 356,273 | |||||
| Total average shareholders’ equity | $ | 4,300,742 | $ | 3,926,688 | $ | 3,461,535 | |||||
| Less: Average preferred stock | (412,500) | (306,455) | (125,000) | ||||||||
| (P) Total average common shareholders’ equity | $ | 3,888,242 | $ | 3,620,233 | $ | 3,336,535 | |||||
| Less: Average intangible assets | (678,739) | (686,064) | (641,802) | ||||||||
| (Q) Total average tangible common shareholders’ equity (non-GAAP) | $ | 3,209,503 | $ | 2,934,169 | $ | 2,694,733 | |||||
| Return on average common equity (N/P) | 11.27 | % | 7.50 | % | 10.41 | % | |||||
| Return on average tangible common equity (non-GAAP) (O/Q) | 13.83 | 9.54 | 13.22 | ||||||||
| Reconciliation of Non-GAAP Pre-Tax, Pre- Provision Income: | |||||||||||
| Income before taxes | $ | 637,796 | $ | 389,781 | $ | 480,101 | |||||
| Add: Provision for credit losses | (59,263) | 214,220 | 53,864 | ||||||||
| Pre-tax income, excluding provision for credit losses (non-GAAP) | $ | 578,533 | $ | 604,001 | $ | 533,965 |
| Column 1 | Column 2 |
|---|---|
| 48 |
OVERVIEW AND STRATEGY
Impact of COVID-19
In March 2020, the outbreak of COVID-19 was recognized as a global pandemic by the World Health Organization, resulting in unprecedented uncertainty and volatility in world-wide financial markets. Governments' actions calling for shelter in place and social distancing have led to rapid changes in business revenues, increased unemployment, and have impacted consumer activity, all of which have impacted the Company. Although vaccines and related boosters are now being widely distributed, the COVID-19 pandemic, including the emergence of subsequent variant strains of the virus, may continue to impact the Company's future results.
The Company activated its pandemic response plan in early March 2020, as well as applicable elements of its business continuity plan. In order to protect the health of our customers and employees, and in accordance with applicable government directives, we modified certain of our business protocols to direct employees to work from home unless their role required them to be on site, in which case we have implemented enhanced safety measures including social distancing, enhanced cleaning and sanitization, and certain personal protective equipment. With the phased reopening of certain state and municipal areas, the Company implemented a comprehensive plan that permits certain remote employees to return to their respective workplaces, where enhanced safety measures also have been implemented. At present, however, the majority of the Company’s workforce continues to work remotely on a nearly daily basis.
On March 27, 2020, the CARES Act was enacted. The CARES Act includes appropriations and other measures designed to address the impact of the COVID-19 pandemic, including the Paycheck Protection Program (“PPP”), which is designed to aid eligible small and medium-sized businesses through federally-guaranteed loans distributed through certain banks, under the administration of the Small Business Administration (“SBA”). From the date the Company began accepting applications, April 3, 2020, through June 30, 2021, the Company secured authorization from the SBA and funded over 19,400 PPP loans with a carrying balance of approximately $4.8 billion. PPP loans are forgivable under certain circumstances, including the borrower’s use of certain loan proceeds to fund employee payroll during a specific period (e.g., eight weeks, 24 weeks) following disbursement of the borrower’s PPP loan. From the loans originated under the program, the Company generated net fees of $146.0 million to be recognized over the life of the PPP loans adjusted for estimated prepayments. As of December 31, 2021, the carrying balance of such loans was reduced to approximately $558.3 million primarily resulting from forgiveness by the SBA.
All of our three primary business segments (community banking, specialty finance and wealth management), have been uniquely impacted and we expect will continue to be impacted by the COVID-19 pandemic, requiring the implementation of certain responses as circumstances evolve. As non-exclusive examples of such impacts, our community banking business, including our mortgage business, has received borrower requests for temporary payment relief including payment deferrals. As of December 31, 2021, outstanding loans totaling approximately $44.3 million were modified as a result of COVID-19 disruption to our borrowers. Our insurance premium finance business was impacted by certain state legislation prohibiting canceling of insurance policies for designated periods. Our wealth management business is impacted by increased stock market volatility.
Given the continued uncertainty regarding future economic conditions, the Company has taken a number of actions to help ensure that it has adequate liquidity and capital to manage through the COVID-19 pandemic, including issuing fixed-rate reset non-cumulative perpetual preferred stock, Series E, liquidation preference $25,000 per share (the “Series E Preferred Stock”) as part of a public offering of depositary shares, each representing a 1/1,000th interest in a share of Series E Preferred Stock (the “Depositary Shares”). We believe the Company currently has adequate liquidity and capital to manage through any continued impacts of the COVID-19 pandemic, including future variants of concern. However, we will continue to prudently evaluate liquidity sources.
We continue to monitor the impact of COVID-19 closely; however, the extent to which the COVID-19 pandemic will impact our operations and financial conditions remains highly uncertain. Please refer to Part I, Item 1A, “Risk Factors” of this Form 10-K for additional information.
2021 Highlights
The Company recorded net income of $466.2 million for the year of 2021 compared to $293.0 million and $355.7 million for the years of 2020 and 2019, respectively. The results for 2021 demonstrate increased net interest income primarily due to significant growth in earning assets as well as negative provision for credit losses primarily due to improvement of forecasted
| Column 1 | Column 2 |
|---|---|
| 49 |
macroeconomic conditions used in the measurement of the allowance for credit losses, partially offset by reduced mortgage banking revenue primarily due to lower mortgage originations and lower production margins during the year.
The Company increased its loan portfolio from $32.1 billion at December 31, 2020 to $34.8 billion at December 31, 2021. This increase was primarily due to growth in several portfolios, including the commercial, industrial and other (excluding PPP loans), commercial real estate, property and casualty premium finance receivables and life insurance premium finance receivables portfolios. For more information regarding changes in the Company’s loan portfolio, see “Analysis of Financial Condition – Interest Earning Assets” and Note 4 “Loans” to the Consolidated Financial Statements presented under Item 8 of this Annual Report on Form 10-K.
The Company recorded net interest income of $1.1 billion in 2021 compared to $1.0 billion and $1.1 billion in 2020 and 2019, respectively. The higher level of net interest income recorded in 2021 compared to 2020 resulted primarily from a $5.5 billion increase in average earning assets, partially offset by a 15 basis point decline in the net interest margin in 2021 (see “Net Interest Margin” section later in this Item 7 for further detail).
Non-interest income totaled $586.1 million in 2021, decreasing $18.1 million, or 3%, compared to 2020. The decrease in non-interest income in 2021 compared to 2020 was primarily attributable to decreases in mortgage banking revenues due to origination volumes declining from historically elevated levels experienced in 2021 as well as declines in margins earned on sales (see “Non-Interest Income” section later in this Item 7 for further detail).
Non-interest expense totaled $1.1 billion in 2021, increasing $92.4 million, or 9%, compared to 2020. The increase compared to 2020 was primarily attributable to a $65.6 million increase in salaries and employee benefits, a $19.0 million increase in software and equipment expense and an $11.0 million increase in advertising and marketing expense. The increase in salaries and employee benefits was primarily attributable to higher commissions and incentive compensation due to higher expenses associated with the Company's long term incentive program (see “Non-Interest Expense” section later in this Item 7 for further detail).
Management considers the maintenance of adequate liquidity to be important to the management of risk. Accordingly, during 2021, the Company continued its practice of maintaining appropriate funding capacity to provide the Company with adequate liquidity for its ongoing operations. In this regard, the Company benefited from its strong deposit base, a liquid short-term investment portfolio and its access to funding from a variety of external funding sources. The Company had overnight liquid funds and interest-bearing deposits with banks of $5.8 billion and $5.1 billion at December 31, 2021 and 2020, respectively.
Economic Environment
The economic environment in 2021 was characterized by continued compression in net interest margin, improved economic forecasts and, for banks, the associated impact on the allowance for credit losses as well as continued competition as banks have experienced improvements in their financial condition allowing them to be more active in the lending market. The Company has employed certain strategies to manage net income in the current rate environment, including those discussed below.
Net Interest Income
The Company has leveraged its operating strengths as well as its participation in PPP to grow its earning assets base, mitigating continued compression in net interest margin in 2021. In 2021, the Company's net interest margin decreased to 2.57% (2.58% on a fully tax-equivalent basis) as compared to 2.72% ( 2.73% on a fully tax-equivalent basis) in 2020, primarily due to a shift in earning asset mix in 2021 with increasing levels of lower yielding liquidity management assets as well as lower yields on the Company’s loan portfolio. Despite the reduced net interest margin, significant growth in earning assets resulted in the Company’s net interest income increasing by $85.1 million in 2021 compared to 2020. In 2021, the Company maintained its asset sensitive interest rate position in anticipation of short term interest rates increases. Based on modeled contractual cash flows, including prepayment assumptions, approximately 80% of our current loan balances are projected to reprice or mature in 2022.
The Company has continued its practice of writing call options against certain investment securities to economically hedge the securities positions and receive fee income to compensate for net interest margin compression. In 2021, the Company recognized $3.7 million in fees on covered call options compared to $2.3 million in 2020.
The Company utilizes “back to back” interest rate derivative transactions, primarily interest rate swaps, to receive floating rate interest payments related to customer loans. In these arrangements, the Company makes a floating rate loan to a borrower who prefers to pay a fixed rate. To accommodate the risk management strategy of certain qualified borrowers, the Company enters a
| Column 1 | Column 2 |
|---|---|
| 50 |
swap with its borrower to effectively convert the borrower's variable rate loan to a fixed rate. However, in order to minimize the Company's exposure on these transactions and continue to receive a floating rate, the Company simultaneously executes an offsetting mirror-image swap with various third parties.
Non-Interest Income
The interest rate environment impacts the profitability and mix of the Company's mortgage banking business which generated revenues of $273.0 million in 2021 and $346.0 million in 2020, representing 16% and 21% of total net revenue in 2021 and 2020, respectively. Mortgage banking revenue is primarily comprised of gains on sales of mortgage loans originated for new home purchases as well as mortgage refinancing. Mortgage revenue is also impacted by changes in the fair value of mortgage servicing rights (“MSRs”). Mortgage originations for sale and purchases totaled $6.8 billion and $8.0 billion in 2021 and 2020, respectively. In 2021, approximately 45% of originations were mortgages associated with new home purchases, while 55% of originations were related to refinancing of mortgages. In 2020, approximately 35% of originations were mortgages associated with new home purchases, while 65% of originations were related to refinancing of mortgages.
Non-Interest Expense
Management believes expense management is important to enhance profitability amid the low interest rate environment and increased competition. Cost control and an efficient infrastructure should position the Company appropriately as it continues its growth strategy. Management continues to be disciplined in its approach to growth and plans to leverage the Company's existing expense infrastructure to expand its presence in existing and complimentary markets. Potentially impacting the cost control strategies discussed above, the Company anticipates increased costs resulting from the regulatory environment in which we operate as well as continued investment in technology.
Credit Quality
The Company continues to actively address non-performing assets and remains disciplined in its approach to grow without sacrificing asset quality.
In particular:
•The Company’s 2021 provision for credit losses, totaled $(59.3) million, compared to $214.2 million in 2020 and $53.9 million in 2019. The negative provision in 2021 was primarily the result of improvements in the forecasted macroeconomic forecast, specifically the Company’s macroeconomic forecasts of key model inputs (most notably, Commercial Real Estate Price Index and Baa corporate credit spreads) as well as improvements in characteristics of the Company's loan portfolios. Net charge-offs decreased to $21.5 million in 2021 (of which $20.2 million related to commercial and commercial real estate loans), compared to $40.3 million in 2020 (of which $27.3 million related to commercial and commercial real estate loans) and $49.5 million in 2019 (of which $35.9 million related to commercial and commercial real estate loans).
•The Company's allowance for loan and unfunded lending-related commitment losses decreased to $299.7 million at December 31, 2021, reflecting a decrease of $80.3 million, or 21%, when compared to 2020. At December 31, 2021, approximately $144.6 million, or 48%, of the allowance for loan and unfunded lending-related commitment losses was associated with commercial real estate loans and an additional $119.3 million, or 40%, was associated with commercial loans.
•The Company has significant exposure to commercial real estate. At December 31, 2021, $9.0 billion, or 26%, of our loan portfolio was commercial real estate, with approximately 78.9% located in our market area. The commercial real estate loan portfolio was comprised of $1.4 billion in construction and development loans, and $7.6 billion in non-construction loans. In analyzing the commercial real estate market, the Company does not rely upon the assessment of broad market statistical data, in large part because the Company’s market area is diverse and covers many communities, each of which is impacted differently by economic forces affecting the Company’s general market area. As such, the extent of the decline in real estate valuations can vary meaningfully among the different types of commercial and other real estate loans made by the Company. The Company uses its multi-chartered structure and local management knowledge to analyze and manage the local market conditions at each of its banks.
•Total non-performing loans (loans on non-accrual status and loans more than 90 days past due and still accruing interest) were $74.4 million (of which $21.7 million, or 29%, was related to commercial real estate) at December 31, 2021, a
| Column 1 | Column 2 |
|---|---|
| 51 |
decrease of $53.1 million compared to December 31, 2020. Non-performing loans as a percentage of total loans were 0.21% at December 31, 2021 compared to 0.40% at December 31, 2020.
•The Company’s other real estate owned decreased by $12.3 million to $4.3 million during 2021, from $16.6 million at December 31, 2020. The $4.3 million of other real estate owned as of December 31, 2021 was comprised of $3.0 million of commercial real estate property and $1.3 million of residential real estate property.
During 2021, management continued its efforts to aggressively resolve problem loans through liquidation, rather than retention of loans or real estate acquired as collateral through the foreclosure process. Management believes these actions will serve the Company well in the future by providing some protection for the Company from further valuation deterioration and permitting management to spend less time on resolution of problem loans and more time on growing the Company’s core business and the evaluation of other opportunities.
Management continues to direct significant attention toward the prompt identification, management and resolution of problem loans. The Company has restructured certain loans by providing economic concessions to borrowers to better align the terms of their loans with their current ability to pay. At December 31, 2021, approximately $49.3 million in loans had terms modified representing troubled debt restructurings (“TDRs”), with $37.5 million of these TDRs continuing in accruing status. See Note 5, “Allowance for Credit Losses,” to the Consolidated Financial Statements presented under Item 8 of this Annual Report on Form 10-K for additional discussion of TDRs.
The Company enters into residential mortgage loan sale agreements with investors in the normal course of business. The Company’s practice is generally not to retain long-term fixed-rate mortgages on its balance sheet in order to mitigate interest rate risk, and consequently sells most of such mortgages into the secondary market. These agreements provide recourse to investors through certain representations concerning credit information, loan documentation, collateral and insurability. Investors request the Company to indemnify them against losses on certain loans or to repurchase loans which the investors believe do not comply with applicable representations. An increase in requests for loss indemnification can negatively impact mortgage banking revenue as additional recourse expense. The liability for estimated losses on repurchase and indemnification claims for residential mortgage loans previously sold to investors was $675,000 at December 31, 2021 and $779,000 at December 31, 2020.
Community Banking
Through our community banking franchise, we provide banking and financial services primarily to individuals, small to mid-sized businesses, local governmental units and institutional clients residing primarily in the local areas we service. Profitability of this franchise is primarily driven by our net interest income and margin, our funding mix and related costs, the measurement of the allowance for credit losses and the impact of current and forecasted macroeconomic conditions on such measurement, the level of non-performing loans and other real estate owned, the amount of mortgage banking revenue and our history of acquiring banking operations and establishing de novo banking locations.
Net interest income and margin. The primary source of our revenue is net interest income. Net interest income is the difference between interest income and fees on earning assets, such as loans and securities, and interest expense on liabilities to fund those assets, including deposits and other borrowings. Net interest income can change significantly from period to period based on general levels of interest rates, customer prepayment patterns, the mix of interest-earning assets and the mix of interest-bearing and non-interest bearing deposits and borrowings.
Funding mix and related costs. The most significant source of funding in community banking is core deposits, which are comprised of non-interest bearing deposits, non-brokered interest-bearing transaction accounts, savings deposits and domestic time deposits. Our branch network is the principal source of core deposits, which generally carry lower interest rates than wholesale funds of comparable maturities. Community banking profitability has been favorably impacted in recent years as the Company funded strong loan growth with a more desirable blend of funds.
Measurement of the allowance for credit losses. The Company adopted CECL as of January 1, 2020, which requires the estimate of expected credit losses over the entire life of financial assets measured at amortized cost. To measure lifetime expected credit losses, the Company adjusts credit loss estimates for reasonable and supportable forecasts of macroeconomic conditions. Such forecasts can significantly impact the profitability of our community banks as changing estimates of lifetime losses from period to period can result in significant fluctuations in provision for credit losses during those periods. In 2021, such fluctuations in provision for credit losses favorably impacted the profitability of our community banks, primarily as a result of improvements in expectations during the period of macroeconomic conditions resulting from COVID-19.
| Column 1 | Column 2 |
|---|---|
| 52 |
Level of non-performing loans and other real estate owned. The level of non-performing loans and other real estate owned can significantly impact our profitability as these loans and other real estate owned do not accrue any income, can be subject to charge-offs and write-downs due to deteriorating market conditions and generally result in additional legal and collections expenses. The Company’s credit quality measures have remained at historically low levels in recent years.
Mortgage banking revenue. Our community banking franchise is also influenced by the level of fees generated by the origination of residential mortgages and the sale of such mortgages into the secondary market by Wintrust Mortgage. The Company recognized a decrease of $73.0 million in mortgage banking revenue in 2021 compared to 2020 as origination volumes declined from historically elevated levels experienced in 2020 and margins on sales declined in 2021 compared to 2020. Mortgage originations for sale totaled $6.8 billion and $8.0 billion in 2021 and 2020, respectively, decreasing as rising interest rates began to reduce refinance incentives for borrowers. Partially offsetting the impact of lower originations and production margins was growth in servicing fee income and the value of the Company’s Mortgage Servicing Rights (“MSR”) asset as the portfolio of loans serviced for others has continued to grow.
Expansion of banking operations. Our historical financial performance has been affected by costs associated with growing market share in deposits and loans, establishing and acquiring banks, opening new branch facilities and building an experienced management team. Our financial performance generally reflects the improved profitability of our banking subsidiaries as they mature, offset by the costs of establishing and acquiring banks and opening new branch facilities.
In determining the timing of the opening of additional branches of existing banks, and the acquisition of additional banks, we consider many factors, particularly our perceived ability to obtain an adequate return on our invested capital driven largely by the then existing cost of funds and lending margins, the general economic climate and the level of competition in a given market. See discussion of acquisition activity in the “Recent Acquisition Transactions” section below.
In addition to the factors considered above, before we engage in expansion through de novo branches we must first make a determination that the expansion fulfills our objective of enhancing shareholder value through potential future earnings growth and enhancement of the overall franchise value of the Company. Generally, we believe that, in normal market conditions, expansion through de novo growth is a better long-term investment than acquiring banks because the cost to bring a de novo location to profitability is generally substantially less than the premium paid for the acquisition of a healthy bank. Each opportunity to expand is unique from a cost and benefit perspective. Both FDIC-assisted and non-FDIC-assisted acquisitions offer a unique opportunity for the Company to expand into new and existing markets in a non-traditional manner. Potential acquisitions are reviewed in a similar manner as a de novo branch opportunities, however, FDIC-assisted and non-FDIC-assisted acquisitions have the ability to immediately enhance shareholder value. Factors including the valuation of our stock, other economic market conditions, the size and scope of the particular expansion opportunity and competitive landscape all influence the decision to expand via de novo growth or through acquisition.
Specialty Finance
Through our specialty finance segment, we offer financing of insurance premiums for businesses and individuals; lease financing and other direct leasing opportunities; accounts receivable financing, value-added, out-sourced administrative services; and other specialty finance businesses.
Financing of Commercial Insurance Premiums
The primary driver of profitability related to the financing of property and casualty insurance premiums is the net interest spread that FIRST Insurance Funding and FIFC Canada can produce between the yields on the loans generated and the cost of funds allocated to the business unit. The property and casualty insurance premium finance business is a competitive industry and yields on loans are influenced by the market rates offered by our competitors. The majority of loans originated by FIRST Insurance Funding are purchased by the banks in order to more fully utilize their lending capacity as these loans generally provide the banks with higher yields than alternative investments. We fund these loans primarily through our deposits, the cost of which is influenced by competitors in the retail banking markets in our market area.
Financing of Life Insurance Premiums
The primary driver of profitability related to the financing of life insurance premiums is the net interest spread that Wintrust Life Finance can produce between the yields on the loans generated and the cost of funds allocated to the business unit. Profitability of financing both commercial and life insurance premiums is also meaningfully impacted by leveraging information technology systems, maintaining operational efficiency and increasing average loan size, each of which allows us to expand our loan volume without significant capital investment.
| Column 1 | Column 2 |
|---|---|
| 53 |
Wealth Management
We offer a full range of wealth management services including trust and investment services, tax-deferred like-kind exchange services, asset management solutions, securities brokerage services, and 401(k) and retirement plan services through four separate subsidiaries (Wintrust Investments, CTC, Great Lakes Advisors and CDEC).
The primary drivers of profitability of the wealth management business can be associated with the level of commission received related to the trading performed by the brokerage customers for their accounts and the amount of assets under management in which the unit receives a management fee for advisory, administrative and custodial services. As such, revenues are influenced by a rise or fall in the debt and equity markets and the resulting increase or decrease in the value of our client accounts on which our fees are based. The commissions received by the brokerage unit are not as directly influenced by the directionality of the debt and equity markets but rather the desire of our customers to engage in trading based on their particular situations and outlooks of the market or particular stocks and bonds.
Financial Regulatory Reform
Our business is heavily regulated by both federal and state agencies. Both the scope of the laws and regulations and the intensity of the supervision to which our business is subject have increased in recent years, in response to the financial crisis as well as other factors such as technological and market changes. Many of these changes have occurred as a result of the Dodd-Frank Act and its implementing regulations, most of which are now in place. While the regulatory environment has entered a period of rebalancing of the post financial crisis framework, we expect that our business will remain subject to extensive regulation and supervision.
The exact impact of the changing regulatory environment on our business and operations depends upon legislative or regulatory changes to reform the financial regulatory framework and the actions of our competitors, customers, and other market participants. Legislative and regulatory changes could have a significant impact on us by, for example, requiring us to change our business practices; requiring us to meet more stringent capital, liquidity and leverage ratio requirements; limiting our ability to pursue business opportunities; imposing additional costs and compliance obligations on us; limiting fees we can charge for services; impacting the value of our assets; or otherwise adversely affecting our businesses and our earnings’ capabilities. We have already experienced significant increases in compliance related costs in recent years, and we are now subject to more stringent risk-based capital and leverage ratio requirements than we were prior to the adoption of the U.S. Basel III Rules. We are also now subject to many mortgage-related rules promulgated by the CFPB that materially restructured the origination, services and securitization of residential mortgages in the United States. We will continue to monitor the impact that the implementation of applicable rules, regulations and policies arising out of any legislative or regulatory changes may have on our organization. For further discussion of the laws and regulations applicable to us and our subsidiary banks, please refer to “Business-Supervision and Regulation.”
Recent Transactions
Insurance Agency Loan Portfolio
On November 15, 2021, the Company completed its acquisition of certain assets from The Allstate Corporation (“Allstate”). Through this business combination, the Company acquired approximately $581.6 million of loans, net of allowance for credit losses measured on the acquisition date. The loan portfolio was comprised of approximately 1,800 loans to Allstate agents nationally. In addition to acquiring the loans, the Company became the national preferred provider of loans to Allstate agents. In connection with the loan acquisition, a team of Allstate agency lending specialists joined the Company, to augment and expand Wintrust’s existing insurance agency finance business. As the transaction was determined to be a business combination, the Company recorded goodwill of approximately $9.3 million on the purchase.
Wisconsin Branch Sale
On April 23, 2021 the Company completed the sale of three branches located in Albany, Darlington and Monroe, Wisconsin to Greenwoods Financial Group, Inc., the parent company of The Greenwoods State Bank (“Greenwoods”), for $81.3 million. Greenwoods assumed approximately $77.5 million of deposits and acquired the branch facilities and various other assets.
| Column 1 | Column 2 |
|---|---|
| 54 |
Other Completed Transactions
Series E Preferred Stock
In May 2020, the Company issued 11,500 shares of fixed-rate reset non-cumulative perpetual preferred stock, Series E, liquidation preference $25,000 per share (the “Series E Preferred Stock”) as part of a $287.5 million public offering of 11,500,000 depositary shares, each representing a 1/1,000th interest in a share of Series E Preferred Stock. When, as and if declared, dividends on the Series E Preferred Stock are payable quarterly in arrears at a fixed rate of 6.875% per annum from October 15, 2020 to, but excluding, July 15, 2025, and from (and including) July 15, 2025 at a floating rate equal to the Five-Year Treasury Rate (as defined in the certificate of designations for the Series E Preferred Stock) plus 6.507%.
SUMMARY OF CRITICAL ACCOUNTING ESTIMATES
The Company’s Consolidated Financial Statements are prepared in accordance with GAAP in the United States and prevailing practices of the banking industry. Application of these principles requires management to make estimates, assumptions, and judgments that affect the amounts reported in the financial statements and accompanying notes. Certain policies and accounting principles inherently have a greater reliance on the use of estimates, assumptions and judgments, and as such have a greater possibility that changes in those estimates and assumptions could produce financial results that are materially different than originally reported. Estimates, assumptions and judgments are necessary when assets and liabilities are required or elected to be recorded at fair value, when a decline in the value of an asset not carried on the financial statements at fair value warrants an impairment write-down or valuation reserve to be established, or when an asset or liability needs to be recorded contingent upon a future event, and are based on information available as of the date of the financial statements; accordingly, as information changes, the financial statements could reflect different estimates and assumptions.
A summary of the Company’s significant accounting policies is presented in Note 1 to the Consolidated Financial Statements in Item 8. These policies, along with the disclosures presented in the other financial statement notes and in this Management’s Discussion and Analysis section, provide information on how significant assets and liabilities are valued in the financial statements and how those values are determined. Management views critical accounting estimates to be those which are highly dependent on subjective or complex judgments, estimates and assumptions, and where changes in those estimates and assumptions could have a significant impact on the financial statements. Management views critical accounting estimates to include the determination of the allowance for credit losses, estimations of fair value, the valuations required for impairment testing of goodwill, the valuation and accounting for derivative instruments and income taxes as the accounting areas that require the most subjective and complex judgments, and as such could be most subject to revision as new information becomes available.
Allowance for Credit Losses, including the Allowance for Loan Losses, Allowance for Losses on Lending-Related Commitments and Allowance for Held-to-Maturity Debt Securities
The allowance for credit losses represents management’s estimate of expected credit losses over the life of a financial asset carried at amortized cost. Determining the amount of the allowance for credit losses is considered a critical accounting estimate because it requires significant judgment and the use of estimates related to the fair value of the underlying collateral and amount and timing of expected future cash flows on individually assessed financial assets, estimated credit losses on pools of loans with similar risk characteristics, and consideration of reasonable and supportable forecasts of macroeconomic conditions, all of which are susceptible to significant change. The loan and held-to-maturity debt securities portfolios represent 75% of total assets on the Company’s consolidated balance sheet. The Company also maintains an allowance for lending-related commitments, specifically unfunded loan commitments and letters of credit, which relates to certain amounts the Company is committed to lend (not unconditionally cancelable) but for which funds have not yet been disbursed. See Note 5, “Allowance for Credit Losses,” to the Consolidated Financial Statements in Item 8 and the section titled “Loan Portfolio and Asset Quality” in Item 7 for a description of the methodology used to determine the allowance for credit losses.
Estimations of Fair Value
A portion of the Company’s assets and liabilities are carried at fair value on the Consolidated Statements of Condition, with changes in fair value recorded either through earnings or other comprehensive income in accordance with applicable accounting principles generally accepted in the United States. These include the Company’s trading account securities, available-for-sale debt securities, equity securities with a readily determinable fair value, derivatives, mortgage loans held-for-sale, certain loans held-for-investment and mortgage servicing rights (“MSRs”). The determination of fair value is important for certain other assets, including goodwill and other intangible assets, loans individually assessed when measuring a related allowance for credit loss, and other real estate owned that are periodically evaluated for impairment using fair value estimates.
| Column 1 | Column 2 |
|---|---|
| 55 |
Fair value is generally defined as the amount at which an asset or liability could be exchanged in a current transaction between willing, unrelated parties, other than in a forced or liquidation sale. Fair value is based on quoted market prices in an active market, or if market prices are not available, is estimated using models employing techniques such as matrix pricing or discounting expected cash flows. The significant assumptions used in the models, which include assumptions for interest rates, discount rates, prepayments and credit losses, are independently verified against observable market data where possible. Where observable market data is not available, the estimate of fair value becomes more subjective and involves a high degree of judgment. In this circumstance, fair value is estimated based on management’s judgment regarding the value that market participants would assign to the asset or liability. This valuation process takes into consideration factors such as market illiquidity. Imprecision in estimating these factors can impact the amount recorded on the balance sheet for a particular asset or liability with related impacts to earnings or other comprehensive income. See Note 22, “Fair Value of Assets and Liabilities,” to the Consolidated Financial Statements in Item 8 for a further discussion of fair value measurements.
Impairment Testing of Goodwill
The Company performs impairment testing of goodwill for each of its reporting units on an annual basis or more frequently when events warrant, using a qualitative or quantitative approach. Using a qualitative approach, the Company reviews any recent events or circumstances that would indicate it is more likely than not that the fair value of a reporting unit is less than its carrying amount. These events and circumstances include the performance of the Company, the condition of the related industry in which the reporting unit operates and general economic environment and other factors. If the Company determines it is not more likely than not that there is impairment based on an evaluation of these events and circumstances, the Company may forgo the quantitative approach.
Using a quantitative approach, the Company compares each reporting unit’s fair value to its carrying value. If the carrying value of a reporting unit was determined to have been higher than its fair value, the Company would measure and recognize an impairment loss for the amount by which the carrying value exceeds the fair value of the reporting unit. Any impairment loss would not exceed the total amount of goodwill allocated to the reporting unit. Valuations are estimated in good faith by management through the use of publicly available valuations of comparable entities and discounted cash flow models using internal financial projections in the reporting unit’s business plan.
Under both a qualitative and quantitative approach, the goodwill impairment analysis requires management to make subjective judgments in determining if an indicator of impairment has occurred. Events and factors that may significantly affect the analysis include: a significant decline in the Company’s expected future cash flows, a substantial increase in the discount rate, a sustained, significant decline in the Company’s stock price and market capitalization, a significant adverse change in legal factors or in the business climate. Other factors might include changing competitive forces, customer behaviors and attrition, revenue trends, cost structures, along with specific industry and market conditions. Adverse change in these factors could have a significant impact on the recoverability of intangible assets and could have a material impact on the Company’s consolidated financial statements.
As of December 31, 2021, the Company had three reporting units: Community Banking, Specialty Finance and Wealth Management. Based on the Company’s 2021 goodwill impairment testing, no goodwill impairment was indicated for any of the reporting units on their respective annual testing dates.
Derivative Instruments
The Company utilizes derivative instruments to manage risks such as interest rate risk or market risk. The Company’s policy prohibits using derivatives for speculative purposes.
Accounting for derivatives differs significantly depending on whether a derivative is designated as an accounting hedge, which is a transaction intended to reduce a risk associated with a specific asset or liability or future expected cash flow at the time it is purchased. In order to qualify as an accounting hedge, a derivative must be designated as such at inception by management and meet certain criteria. Management must also continue to evaluate whether the instrument effectively reduces the risk associated with that item. To determine if a derivative instrument continues to be an effective hedge, the Company must make assumptions and judgments about the continued effectiveness of the hedging strategies and the nature and timing of forecasted transactions. If the Company’s hedging strategy were to become ineffective, hedge accounting would no longer apply and the reported results of operations or financial condition could be materially affected. See Note 21, “Derivative Financial Instruments,” to the Consolidated Financial Statements in Item 8 for a further discussion of derivative accounting.
| Column 1 | Column 2 |
|---|---|
| 56 |
Income Taxes
The Company is subject to the income tax laws of the United States, its states, Canada and other jurisdictions where it conducts business. These laws are complex and subject to potentially different interpretations by the taxpayer and the various taxing authorities. In determining the provision for income taxes, management must make judgments and estimates about the application of these inherently complex laws, related regulations and case law. In the process of preparing the Company’s tax returns, management attempts to make reasonable interpretations of the tax laws. These interpretations are subject to challenge by the tax authorities upon audit or to reinterpretation based on management’s ongoing assessment of facts and evolving case law. Management reviews its uncertain tax positions and recognition of the benefits of such positions on a regular basis.
On a quarterly basis, management assesses the reasonableness of its effective tax rate based upon its current best estimate of net income and the applicable taxes expected for the full year. Deferred tax assets and liabilities are reassessed on a quarterly basis, if business events or circumstances warrant. Additionally, any enactment of new tax rates requires the Company to re-measure its existing deferred tax assets and liabilities to reflect the new tax rate, with such adjustments recognized in current year earnings. See Note 17, “Income Taxes,” to the Consolidated Financial Statements in Item 8 for a further discussion of income taxes.
CONSOLIDATED RESULTS OF OPERATIONS
The following discussion of Wintrust’s results of operations requires an understanding that a majority of the Company’s bank subsidiaries have been started as de novo banks since December 1991. Wintrust has a strategy of continuing to build its customer base and securing broad product penetration in each marketplace that it serves. The Company has expanded its banking franchise from three banks with five offices in 1994 to 15 banks with 173 offices at the end of 2021. FIRST Insurance Funding and Wintrust Life Finance have matured into separate divisions that generated, on a national basis, $11.3 billion in total premium finance receivables in 2021 within the United States. FIFC Canada, acquired in 2012, originated $1.5 billion in Canadian property and casualty premium finance receivables in 2021. The Company’s leasing business increased its portfolio of assets, including direct financing leases, loans and equipment on operating leases, to $2.4 billion as of December 31, 2021. In addition, the wealth management companies have been building a team of experienced professionals who are located within a majority of the banks.
Earnings Summary
Net income for the year ended December 31, 2021, totaled $466.2 million, or $7.58 per diluted common share, compared to $293.0 million, or $4.68 per diluted common share, in 2020, and $355.7 million, or $6.03 per diluted common share, in 2019. During 2021, net income increased by $173.2 million and earnings per diluted common share increased by $2.90. Such increase in 2021 was primarily the result of net income in 2020 being significantly impacted by disruption from COVID-19. Net interest income increased in 2021 compared to 2020 primarily as a result of growth in average earning assets in 2021. This increase was partially offset by reduction in the net interest margin primarily due to a shift in earning asset mix in 2021 with increasing levels of lower yielding liquidity management assets as well as lower yields on the Company’s loan portfolio. The Company’s provision for credit losses decreased significantly in 2021 primarily due to improvement of forecasted macroeconomic conditions used in the measurement of the allowance for credit losses. Partially offsetting the increase to net income from higher net interest income and lower provisions for credit losses, mortgage banking revenue decreased in 2021 primarily as a result of the decrease in production revenue. The Company’s mortgages originated for sale decreased in 2021 compared to 2020, primarily as a result of lower refinance production in 2021 as long-term interest rates stabilized compared to 2020.
Other items impacting net income in 2021 compared to 2020 include higher salaries and benefits to support growth in the Company, increased software and equipment expenses and higher advertising and marketing costs, partially offset by higher service charges on deposit accounts as the Company’s deposit balances increased during the period and higher wealth management revenue.
Net Interest Income
The primary source of the Company’s revenue is net interest income. Net interest income is the difference between interest income and fees on earning assets, such as loans and securities, and interest expense on the liabilities to fund those assets, including interest bearing deposits and other borrowings. The amount of net interest income is affected by both changes in the level of interest rates, and the amount and composition of earning assets and interest bearing liabilities.
Net interest income in 2021 totaled $1.12 billion, up from $1.04 billion in 2020 and up from $1.05 billion in 2019, representing an increase of $85.1 million, or 8%, in 2021 and a decrease of $15.0 million, or 1%, in 2020. The table presented later in this
| Column 1 | Column 2 |
|---|---|
| 57 |
section, titled “Changes in Interest Income and Expense,” presents the dollar amount of changes in interest income and expense, by major category, attributable to changes in the volume of the balance sheet category and changes in the rate earned or paid with respect to that category of assets or liabilities for 2021 and 2020. Average earning assets increased $5.5 billion, or 14%, in 2021 and $7.7 billion, or 25%, in 2020. Loans are the most significant component of the earning asset base as they earn interest at a higher rate than the majority of other earning assets. Average loans increased $2.9 billion, or 10%, in 2021 and $5.2 billion, or 21%, in 2020. Total average loans as a percentage of total average earning assets were 75%, 79% and 82% in 2021, 2020 and 2019, respectively. The average yield on loans was 3.43% in 2021, 3.84% in 2020 and 4.93% in 2019, reflecting a decrease of 41 basis points in 2021 and a decrease of 109 basis points in 2020. The lower loan yields in 2021 compared to 2020 is primarily a result of the continued low interest rate environment during 2021. The average yield on liquidity management assets was 1.14% in 2021, 1.60% in 2020 and 2.79% in 2019, reflecting a decrease of 46 basis points in 2021 and a decrease of 119 basis points in 2020. The average rate paid on interest bearing deposits, the largest component of the Company’s interest-bearing liabilities, was 0.33% in 2021, 0.77% in 2020 and 1.35% in 2019, representing a decrease of 44 basis points in 2021 and a decrease of 58 basis points in 2020. The lower level of interest-bearing deposits rates in 2021 compared to 2020 is primarily due to downward re-pricing of time deposits as a result of declining interest rates. As a result of the above, net interest margin decreased to 2.57% (2.58% on a fully taxable-equivalent basis) in 2021 compared to 2.72% (2.73% on a fully taxable-equivalent basis) in 2020.
Net interest income and net interest margin were also affected by amortization of valuation adjustments to earning assets and interest-bearing liabilities of acquired businesses. Assets and liabilities of acquired businesses are required to be recognized at their estimated fair value at the date of acquisition. These valuation adjustments represent the difference between the estimated fair value and the carrying value of assets and liabilities acquired. These adjustments are amortized into interest income and interest expense based upon the estimated remaining lives of the assets and liabilities acquired.
Average Balance Sheets, Interest Income and Expense, and Interest Rate Yields and Costs
The following table sets forth the average balances, the interest earned or paid thereon, and the effective interest rate, yield or cost for each major category of interest-earning assets and interest-bearing liabilities for the years ended December 31, 2021, 2020 and 2019. The yields and costs include loan origination fees and certain direct origination costs that are considered adjustments to yields. Interest income on non-accruing loans is reflected in the year that it is collected, to the extent it is not applied to principal. Such amounts are not material to net interest income or the net change in net interest income in any year. Non-accrual loans are included in the average balances. Net interest income and the related net interest margin have been adjusted to reflect tax-exempt income, such as interest on municipal securities and loans, on a fully taxable-equivalent basis. This table should be referred to in conjunction with discussion of the financial condition and results of operations of the Company.
| Column 1 | Column 2 |
|---|---|
| 58 |
| Average Balance for the year ended December 31, | Interest for the year ended December 31, | Yield/Rate for the year ended December 31, | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2021 | 2020 | 2019 | 2021 | 2020 | 2019 | 2021 | 2020 | 2019 | |||||||||||||||||||||||
| Assets | ||||||||||||||||||||||||||||||||
| Interest-bearing deposits with banks, securities purchased under resale agreements and cash equivalents (1) | $ | 4,840,048 | $ | 3,117,075 | $ | 1,494,418 | $ | 6,779 | $ | 8,655 | $ | 30,503 | 0.14 | % | 0.28 | % | 2.04 | % | ||||||||||||||
| Investment securities | 4,779,313 | 4,101,136 | 3,651,091 | 97,258 | 101,799 | 110,326 | 2.03 | 2.48 | 3.02 | |||||||||||||||||||||||
| FHLB and FRB stock | 135,873 | 130,360 | 96,924 | 7,067 | 6,891 | 5,416 | 5.20 | 5.29 | 5.59 | |||||||||||||||||||||||
| Total liquidity management assets (2) (7) | $ | 9,755,234 | $ | 7,348,571 | $ | 5,242,433 | $ | 111,104 | $ | 117,345 | $ | 146,245 | 1.14 | % | 1.60 | % | 2.79 | % | ||||||||||||||
| Other earning assets (2) (3) (7) | 25,096 | 17,863 | 16,385 | 657 | 523 | 714 | 2.62 | 2.94 | 4.36 | |||||||||||||||||||||||
| Mortgage loans held-for-sale | 959,457 | 707,147 | 308,645 | 32,169 | 20,077 | 11,992 | 3.35 | 2.84 | 3.89 | |||||||||||||||||||||||
| Loans, net of unearned income (2) (4) (7) | 33,051,043 | 30,181,204 | 24,986,736 | 1,135,155 | 1,159,490 | 1,232,415 | 3.43 | 3.84 | 4.93 | |||||||||||||||||||||||
| Total earning assets (7) | $ | 43,790,830 | $ | 38,254,785 | $ | 30,554,199 | $ | 1,279,085 | $ | 1,297,435 | $ | 1,391,366 | 2.92 | % | 3.39 | % | 4.55 | % | ||||||||||||||
| Allowance for loan and investment security losses | (284,163) | (264,516) | (164,587) | |||||||||||||||||||||||||||||
| Cash and due from banks | 432,836 | 341,116 | 292,807 | |||||||||||||||||||||||||||||
| Other assets | 2,884,548 | 3,039,954 | 2,549,664 | |||||||||||||||||||||||||||||
| Total assets | $ | 46,824,051 | $ | 41,371,339 | $ | 33,232,083 | ||||||||||||||||||||||||||
| Liabilities and Shareholders’ Equity | ||||||||||||||||||||||||||||||||
| Deposits — interest-bearing: | ||||||||||||||||||||||||||||||||
| NOW and interest-bearing demand deposits | $ | 3,711,489 | $ | 3,298,554 | $ | 2,903,441 | $ | 3,178 | $ | 7,642 | $ | 20,079 | 0.09 | % | 0.23 | % | 0.69 | % | ||||||||||||||
| Wealth management deposits | 4,429,929 | 3,882,975 | 2,761,936 | 30,520 | 29,277 | 31,121 | 0.69 | 0.75 | 1.13 | |||||||||||||||||||||||
| Money market accounts | 10,051,444 | 8,874,488 | 6,659,376 | 10,606 | 46,488 | 91,940 | 0.11 | 0.52 | 1.38 | |||||||||||||||||||||||
| Savings accounts | 3,734,162 | 3,354,662 | 2,834,381 | 1,583 | 12,507 | 20,975 | 0.04 | 0.37 | 0.74 | |||||||||||||||||||||||
| Time deposits | 4,447,871 | 5,142,938 | 5,467,192 | 42,232 | 93,264 | 114,777 | 0.95 | 1.81 | 2.10 | |||||||||||||||||||||||
| Total interest-bearing deposits | $ | 26,374,895 | $ | 24,553,617 | $ | 20,626,326 | $ | 88,119 | $ | 189,178 | $ | 278,892 | 0.33 | % | 0.77 | % | 1.35 | % | ||||||||||||||
| FHLB advances | 1,236,478 | 1,156,106 | 658,669 | 19,581 | 18,193 | 9,878 | 1.58 | 1.57 | 1.50 | |||||||||||||||||||||||
| Other borrowings | 514,657 | 496,693 | 428,834 | 9,928 | 12,773 | 13,897 | 1.93 | 2.57 | 3.24 | |||||||||||||||||||||||
| Subordinated notes | 436,697 | 436,275 | 309,178 | 21,983 | 21,961 | 15,555 | 5.03 | 5.03 | 5.03 | |||||||||||||||||||||||
| Junior subordinated notes | 253,566 | 253,566 | 253,566 | 10,916 | 11,008 | 12,001 | 4.25 | 4.27 | 4.67 | |||||||||||||||||||||||
| Total interest-bearing liabilities | $ | 28,816,293 | $ | 26,896,257 | $ | 22,276,573 | $ | 150,527 | $ | 253,113 | $ | 330,223 | 0.52 | % | 0.94 | % | 1.48 | % | ||||||||||||||
| Non-interest-bearing deposits | 12,638,518 | 9,432,090 | 6,711,298 | |||||||||||||||||||||||||||||
| Other liabilities | 1,068,498 | 1,116,304 | 782,677 | |||||||||||||||||||||||||||||
| Equity | 4,300,742 | 3,926,688 | 3,461,535 | |||||||||||||||||||||||||||||
| Total liabilities and shareholders’ equity | $ | 46,824,051 | $ | 41,371,339 | $ | 33,232,083 | ||||||||||||||||||||||||||
| Interest rate spread (5) (7) | 2.40 | % | 2.45 | % | 3.07 | % | ||||||||||||||||||||||||||
| Less: fully taxable-equivalent adjustment | $ | (3,601) | $ | (4,415) | $ | (6,224) | (0.01) | (0.01) | (0.02) | |||||||||||||||||||||||
| Net free funds/contribution (6) | $ | 14,974,537 | $ | 11,358,528 | $ | 8,277,626 | 0.18 | 0.28 | 0.40 | |||||||||||||||||||||||
| Net interest income/margin (GAAP) (7) | $ | 1,124,957 | $ | 1,039,907 | $ | 1,054,919 | 2.57 | % | 2.72 | % | 3.45 | % | ||||||||||||||||||||
| Fully taxable-equivalent adjustment | 3,601 | 4,415 | 6,224 | 0.01 | 0.01 | 0.02 | ||||||||||||||||||||||||||
| Net interest income/margin fully taxable-equivalent (non-GAAP) (7) | $ | 1,128,558 | $ | 1,044,322 | $ | 1,061,143 | 2.58 | % | 2.73 | % | 3.47 | % |
(1)Includes interest-bearing deposits from banks and securities purchased under resale agreements with original maturities of greater than three months. Cash equivalents include federal funds sold and securities purchased under resale agreements with original maturities of three months or less.
(2)Interest income on tax-advantaged loans, trading securities and investment securities reflects a tax-equivalent adjustment based on a marginal federal corporate tax rate in effect as of the applicable period. The total adjustments for the years ended December 31, 2021, 2020 and 2019 were $3.6 million, $4.4 million and $6.2 million, respectively.
(3)Other earning assets include brokerage customer receivables and trading account securities.
(4)Loans, net of unearned income, include non-accrual loans.
(5)Interest rate spread is the difference between the yield earned on earning assets and the rate paid on interest-bearing liabilities.
(6)Net free funds is 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.
(7)See “Non-GAAP Financial Measures/Ratios” for additional information on this performance ratio.
| Column 1 | Column 2 |
|---|---|
| 59 |
Changes In Interest Income and Expense
The following table shows the dollar amount of changes in interest income and expense by major categories of interest-earning assets and interest-bearing liabilities attributable to changes in volume or rate for the periods indicated:
| Years Ended December 31, | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 Compared to 2020 | 2020 Compared to 2019 | ||||||||||||||||||||||
| (Dollars in thousands) | Change Due to Rate | Change Due to Volume | Total Change | Change Due to Rate | Change Due to Volume | Total Change | |||||||||||||||||
| Interest income: | |||||||||||||||||||||||
| Interest-bearing deposits with banks, securities purchased under resale agreements and cash equivalents (1) | $ | (5,490) | $ | 3,614 | $ | (1,876) | $ | (38,831) | $ | 16,983 | $ | (21,848) | |||||||||||
| Investment securities | (19,787) | 15,246 | (4,541) | (21,365) | 12,838 | (8,527) | |||||||||||||||||
| FHLB and FRB stock | (111) | 287 | 176 | (307) | 1,782 | 1,475 | |||||||||||||||||
| Total liquidity management assets | $ | (25,388) | $ | 19,147 | $ | (6,241) | $ | (60,503) | $ | 31,603 | $ | (28,900) | |||||||||||
| Other earning assets | (60) | 194 | 134 | (253) | 62 | (191) | |||||||||||||||||
| Mortgage loans held-for-sale | 4,067 | 8,025 | 12,092 | (3,981) | 12,066 | 8,085 | |||||||||||||||||
| Loans, net of unearned income | (128,113) | 103,778 | (24,335) | (307,777) | 234,852 | (72,925) | |||||||||||||||||
| Total interest income | $ | (149,494) | $ | 131,144 | $ | (18,350) | $ | (372,514) | $ | 278,583 | $ | (93,931) | |||||||||||
| Interest Expense: | |||||||||||||||||||||||
| Deposits — interest-bearing: | |||||||||||||||||||||||
| NOW and interest-bearing demand deposits | $ | (5,085) | $ | 621 | $ | (4,464) | $ | (16,264) | $ | 3,827 | $ | (12,437) | |||||||||||
| Wealth management deposits | (1,696) | 2,939 | 1,243 | (14,082) | 12,238 | (1,844) | |||||||||||||||||
| Money market accounts | (40,971) | 5,089 | (35,882) | (69,794) | 24,342 | (45,452) | |||||||||||||||||
| Savings accounts | (12,158) | 1,234 | (10,924) | (11,884) | 3,416 | (8,468) | |||||||||||||||||
| Time deposits | (39,528) | (11,504) | (51,032) | (15,227) | (6,286) | (21,513) | |||||||||||||||||
| Total interest expense — deposits | $ | (99,438) | $ | (1,621) | $ | (101,059) | $ | (127,251) | $ | 37,537 | $ | (89,714) | |||||||||||
| FHLB advances | 120 | 1,268 | 1,388 | 482 | 7,833 | 8,315 | |||||||||||||||||
| Other borrowings | (3,258) | 413 | (2,845) | (3,157) | 2,033 | (1,124) | |||||||||||||||||
| Subordinated notes | — | 22 | 22 | — | 6,406 | 6,406 | |||||||||||||||||
| Junior subordinated notes | (62) | (30) | (92) | (1,026) | 33 | (993) | |||||||||||||||||
| Total interest expense | $ | (102,638) | $ | 52 | $ | (102,586) | $ | (130,952) | $ | 53,842 | $ | (77,110) | |||||||||||
| Less: fully taxable-equivalent adjustment | 400 | 414 | 814 | 913 | 896 | 1,809 | |||||||||||||||||
| Net interest income (GAAP) (2) | $ | (46,456) | $ | 131,506 | $ | 85,050 | $ | (240,649) | $ | 225,637 | $ | (15,012) | |||||||||||
| Fully taxable-equivalent adjustment | (400) | (414) | (814) | (913) | (896) | (1,809) | |||||||||||||||||
| Net interest income, fully-taxable equivalent (non-GAAP) (2) | $ | (46,856) | $ | 131,092 | $ | 84,236 | $ | (241,562) | $ | 224,741 | $ | (16,821) |
(1)Includes interest-bearing deposits from banks and securities purchased under resale agreements with original maturities of greater than three months. Cash equivalents include federal funds sold and securities purchased under resale agreements with original maturities of three months or less.
(2)See “Non-GAAP Financial Measures/Ratios” for additional information on this performance ratio.
The changes in net interest income are created by changes in both interest rates and volumes. In the table above, volume variances are computed using the change in volume multiplied by the previous year’s rate. Rate variances are computed using the change in rate multiplied by the previous year’s volume. The change in interest due to both rate and volume has been allocated between factors in proportion to the relationship of the absolute dollar amounts of the change in each. The change in interest due to an additional day resulting from the 2020 leap year has been allocated entirely to the change due to volume.
| Column 1 | Column 2 |
|---|---|
| 60 |
Non-Interest Income
The following table presents non-interest income by category for 2021, 2020 and 2019:
| Years ended December 31, | 2021 compared to 2020 | 2020 compared to 2019 | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2021 | 2020 | 2019 | $ Change | % Change | $ Change | % Change | ||||||||||||||||||
| Brokerage | $ | 20,710 | $ | 18,731 | $ | 18,825 | $ | 1,979 | 11 | % | $ | (94) | 0 | % | |||||||||||
| Trust and asset management | 103,309 | 81,605 | 78,289 | 21,704 | 27 | 3,316 | 4 | ||||||||||||||||||
| Total wealth management | $ | 124,019 | $ | 100,336 | $ | 97,114 | $ | 23,683 | 24 | % | $ | 3,222 | 3 | % | |||||||||||
| Mortgage banking | 273,010 | 346,013 | 154,293 | (73,003) | (21) | 191,720 | 124 | ||||||||||||||||||
| Service charges on deposit accounts | 54,168 | 45,023 | 39,070 | 9,145 | 20 | 5,953 | 15 | ||||||||||||||||||
| (Losses) gains on investment securities, net | (1,059) | (1,926) | 3,525 | 867 | 45 | (5,451) | NM | ||||||||||||||||||
| Fees from covered call options | 3,673 | 2,292 | 3,670 | 1,381 | 60 | (1,378) | (38) | ||||||||||||||||||
| Trading gains (losses), net | 245 | (1,004) | (158) | 1,249 | NM | (846) | NM | ||||||||||||||||||
| Operating lease income, net | 53,691 | 47,604 | 47,041 | 6,087 | 13 | 563 | 1 | ||||||||||||||||||
| Other: | |||||||||||||||||||||||||
| Interest rate swap fees | 13,702 | 20,718 | 13,072 | (7,016) | (34) | 7,646 | 58 | ||||||||||||||||||
| BOLI | 5,812 | 4,730 | 4,947 | 1,082 | 23 | (217) | (4) | ||||||||||||||||||
| Administrative services | 5,689 | 4,385 | 4,197 | 1,304 | 30 | 188 | 4 | ||||||||||||||||||
| Foreign currency measurement (loss) gain | (495) | (621) | 783 | 126 | 20 | (1,404) | NM | ||||||||||||||||||
| Early pay-offs of leases | 601 | 632 | 35 | (31) | (5) | 597 | NM | ||||||||||||||||||
| Miscellaneous | 53,064 | 36,007 | 39,583 | 17,057 | 47 | (3,576) | (9) | ||||||||||||||||||
| Total Other | $ | 78,373 | $ | 65,851 | $ | 62,617 | $ | 12,522 | 19 | % | $ | 3,234 | 5 | % | |||||||||||
| Total Non-Interest Income | $ | 586,120 | $ | 604,189 | $ | 407,172 | $ | (18,069) | (3) | % | $ | 197,017 | 48 | % |
NM—Not Meaningful
Notable contributions to the change in non-interest income are as follows:
Wealth management revenue is comprised of the trust and asset management revenue of the CTC 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 CDEC.
Trust and asset management revenue totaled $103.3 million in 2021, an increase of $21.7 million, or 27%, compared to 2020. Trust and asset management fees are based primarily on the market value of the assets under management or administration as well as volume of tax-deferred like-kind exchange services provided during a period. Such revenue increased from 2020 to 2021 primarily as a result of market appreciation related to managed money accounts with fees based on assets under management and higher asset levels from new customers and new financial advisors.
Mortgage banking revenue totaled $273.0 million in 2021 compared to $346.0 million in 2020 reflecting a decrease of $73.0 million, or 21%, in 2021. The decrease in 2021 as compared 2020 was a result of a decrease in loans originated for sale and lower production margins. Mortgage banking revenue includes revenue from activities related to originating, selling and servicing residential real estate loans for the secondary market. A main factor in the mortgage banking revenue recognized by the Company is the volume of mortgage loans originated or purchased for sale. Mortgage originations for sale totaled $6.8 billion for the year ended 2021 compared to $8.0 billion for the same period of 2020. The decrease in originations was primarily due to rising interest rates in 2021 reducing refinance incentives for borrowers. Partially offsetting the impact of lower originations and production revenue was growth in servicing fee income and growth in the portfolio and value of the Company’s mortgage servicing rights (“MSRs”) asset. The percentage of origination volume from refinancing activities was 55% in 2021 as compared to 65% in 2020. Mortgage revenue is also impacted by changes in the fair value of MSRs. The Company records MSRs at fair value on a recurring basis.
During 2021, the fair value of the MSRs portfolio increased as retained servicing rights led to capitalization of $72.8 million, partially offset by a reduction in value due to payoffs and paydowns of the existing portfolio. See Note 6, “Mortgage
| Column 1 | Column 2 |
|---|---|
| 61 |
Servicing Rights,” to the Consolidated Financial Statements in Item 8 for a summary of the changes in the carrying value of MSRs.
The table below presents additional selected information regarding mortgage banking for the respective periods.
| Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2021 | 2020 | 2019 | ||||||||
| Originations: | |||||||||||
| Retail originations | $ | 5,104,277 | $ | 5,709,868 | $ | 2,730,865 | |||||
| Correspondent originations | — | — | 385,729 | ||||||||
| Veterans First originations | 1,699,500 | 2,294,862 | 1,381,327 | ||||||||
| Total originations for sale (A) | $ | 6,803,777 | $ | 8,004,730 | $ | 4,497,921 | |||||
| Originations for investment | 931,169 | 396,499 | 460,734 | ||||||||
| Total originations | $ | 7,734,946 | $ | 8,401,229 | $ | 4,958,655 | |||||
| Retail originations as percentage of originations for sale | 75 | % | 71 | % | 61 | % | |||||
| Correspondent originations as percentage of originations for sale | — | — | 8 | ||||||||
| Veterans First originations as percentage of originations for sale | 25 | 29 | 31 | ||||||||
| Purchases as a percentage of originations for sale | 45 | % | 35 | % | 52 | % | |||||
| Refinances as a percentage of originations for sale | 55 | 65 | 48 | ||||||||
| Production Margin: | |||||||||||
| Production revenue (B) (1) | $ | 176,242 | $ | 307,794 | $ | 122,047 | |||||
| Total originations for sale (A) | 6,803,777 | 8,004,730 | 4,497,921 | ||||||||
| Add: Current period end mandatory interest rate lock commitments to fund originations for sale (2) | 353,509 | 1,072,717 | 372,357 | ||||||||
| Less: Prior period end mandatory interest rate lock commitments to fund originations for sale (2) | 1,072,717 | 372,357 | 163,607 | ||||||||
| Total mortgage production volume (C) | $ | 6,084,569 | $ | 8,705,090 | $ | 4,706,671 | |||||
| Production margin (B / C) | 2.90 | % | 3.54 | % | 2.59 | % | |||||
| Mortgage servicing: | |||||||||||
| Loans serviced for others (D) | $ | 13,126,254 | $ | 10,833,135 | $ | 8,243,251 | |||||
| Mortgage servicing rights, at fair value (E) | 147,571 | 92,081 | 85,638 | ||||||||
| Percentage of mortgage servicing rights to loans serviced for others (E/D) | 1.12 | % | 0.85 | % | 1.04 | % | |||||
| Servicing income | 40,686 | 31,886 | 23,156 | ||||||||
| Components of Mortgage Servicing Rights (MSR): | |||||||||||
| MSR - current period capitalization | $ | 72,754 | $ | 71,077 | $ | 44,943 | |||||
| MSR - collection of expected cash flows - paydowns | (3,856) | (2,244) | (1,901) | ||||||||
| MSR - collection of expected cash flows - payoffs | (30,932) | (30,335) | (18,217) | ||||||||
| Valuation: | |||||||||||
| MSR - changes in fair value model assumptions | 18,273 | (30,764) | (14,778) | ||||||||
| Gain on derivative contract held as an economic hedge, net | — | 4,749 | 519 | ||||||||
| MSR valuation adjustment, net of gain (loss) on derivative contract held as an economic hedge | $ | 18,273 | $ | (26,015) | $ | (14,259) | |||||
| Summary of Mortgage Banking Revenue: | |||||||||||
| Production revenue (1) | $ | 176,242 | $ | 307,794 | $ | 122,047 | |||||
| Servicing income | 40,686 | 31,886 | 23,156 | ||||||||
| MSR activity | 56,239 | 12,483 | 10,566 | ||||||||
| Other | (157) | (6,150) | (1,476) | ||||||||
| Total mortgage banking revenue | $ | 273,010 | 346,013 | 154,293 |
(1)Production revenue represents revenue earned from the origination and subsequent sale of mortgages, including gains on loans sold and fees from originations, changes in derivative activity, processing and other related activities, and excludes servicing fees, changes in fair value of servicing rights and changes to the mortgage recourse obligation and other non-production revenue.
(2)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.
| Column 1 | Column 2 |
|---|---|
| 62 |
Service charges on deposit accounts totaled $54.2 million in 2021 and $45.0 million in 2020, reflecting an increase of 20% in 2021. The increase in 2021 was primarily a result of higher fees associated with commercial account activity.
The Company recognized $1.1 million in net losses in 2021 compared to $1.9 million in net losses on investment securities in 2020. The Company did not recognize any credit-related write-downs or other-than-temporary impairment charges within its available-for-sale or held-to-maturity investment securities portfolio in 2021 or 2020, respectively.
Fees from covered call option transactions totaled $3.7 million in 2021, compared to $2.3 million in 2020. The Company has typically written call options with terms of less than three months against certain U.S. Treasury and agency securities held in its portfolio for liquidity and other purposes. Management has effectively entered into these transactions with the goal of economically hedging security positions and enhancing its overall return on its investment portfolio by using fees generated from these options to compensate for net interest margin compression. These option transactions are designed to increase the total return associated with holding certain investment securities and do not qualify as hedges pursuant to accounting guidance. There were no outstanding call option contracts at December 31, 2021 and 2020.
The Company recognized $245,000 of trading gains in 2021 compared to trading losses of $1.0 million in 2020. Trading gains and losses recorded by the Company primarily result from fair value adjustments related to interest rate derivatives not designated as hedges.
Operating lease income totaled $53.7 million in 2021 compared to $47.6 million in 2020. The increase in 2021 was primarily related to growth in business from the Company's leasing divisions.
Interest rate swap fee revenue totaled $13.7 million in 2021 and $20.7 million in 2020. Swap fee revenues result from interest rate swap transactions related to both customer-based trades and the related matched trades with inter-bank dealer counterparties. The revenue recognized on this customer-based activity is sensitive to the pace of organic loan growth, the shape of the yield curve and the customers’ expectations of interest rates. The fluctuations in swap fee revenue in 2021 primarily results from fluctuations in interest rate swap transactions related to both customer-based trades and the related matched trades with inter-bank dealer counterparties.
Bank owned life insurance (“BOLI”) generated non-interest income of $5.8 million in 2021 compared to $4.7 million in 2020. This income typically represents adjustments to the cash surrender value of BOLI policies and proceeds received from death benefits. The Company initially purchased BOLI to consolidate existing term life insurance contracts of executive officers and to mitigate the mortality risk associated with death benefits provided for in executive employment contracts and in connection with certain deferred compensation arrangements. The Company has also assumed additional BOLI policies as the result of the acquisition of certain banks. The cash surrender value of BOLI totaled $157.7 million at December 31, 2021 and $154.6 million at December 31, 2020, and is included in other assets.
Administrative services revenue generated by Tricom was $5.7 million in 2021 and $4.4 million in 2020. This revenue comprises income from administrative services, such as data processing of payrolls, billing and cash management services, to temporary staffing service clients located throughout the United States. Tricom also earns interest and fee income from providing high-yielding, short-term accounts receivable financing to this same client base, which is included in the net interest income category.
The Company realized income of $601,000 and $632,000 in 2021 and 2020, respectively, representing gains realized from the early pay-off of leases originated and managed by the Company's leasing division.
Miscellaneous other non-interest income totaled $53.1 million in 2021 compared to $36.0 million in 2020. Miscellaneous income includes loan servicing fees, income from other investments, service charges and other fees. The increase in miscellaneous other income for 2021 compared to 2020 was primarily the result of an increase in partnership income.
| Column 1 | Column 2 |
|---|---|
| 63 |
Non-Interest Expense
The following table presents non-interest expense by category for 2021, 2020 and 2019:
| Years ended December 31, | 2021 compared to 2020 | 2020 compared to 2019 | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2021 | 2020 | 2019 | $ Change | % Change | $ Change | % Change | |||||||||||||||||||
| Salaries and employee benefits: | ||||||||||||||||||||||||||
| Salaries | $ | 361,915 | $ | 351,775 | $ | 310,352 | $ | 10,140 | 3 | % | $ | 41,423 | 13 | % | ||||||||||||
| Commissions and incentive compensation | 222,067 | 178,584 | 148,600 | 43,483 | 24 | 29,984 | 20 | |||||||||||||||||||
| Benefits | 107,687 | 95,717 | 87,468 | 11,970 | 13 | 8,249 | 9 | |||||||||||||||||||
| Total salaries and employee benefits | $ | 691,669 | $ | 626,076 | $ | 546,420 | $ | 65,593 | 10 | % | $ | 79,656 | 15 | % | ||||||||||||
| Software and equipment | 87,515 | 68,496 | 52,328 | 19,019 | 28 | 16,168 | 31 | |||||||||||||||||||
| Operating lease equipment depreciation | 40,880 | 37,915 | 35,760 | 2,965 | 8 | 2,155 | 6 | |||||||||||||||||||
| Occupancy, net | 74,184 | 69,957 | 64,289 | 4,227 | 6 | 5,668 | 9 | |||||||||||||||||||
| Data processing | 27,279 | 30,196 | 27,820 | (2,917) | (10) | 2,376 | 9 | |||||||||||||||||||
| Advertising and marketing | 47,275 | 36,296 | 48,595 | 10,979 | 30 | (12,299) | (25) | |||||||||||||||||||
| Professional fees | 29,494 | 27,426 | 27,471 | 2,068 | 8 | (45) | 0 | |||||||||||||||||||
| Amortization of other acquisition-related intangible assets | 7,734 | 11,018 | 11,844 | (3,284) | (30) | (826) | (7) | |||||||||||||||||||
| FDIC insurance | 27,030 | 25,004 | 9,199 | 2,026 | 8 | 15,805 | NM | |||||||||||||||||||
| OREO expenses, net | (1,654) | (921) | 3,628 | (733) | (80) | (4,549) | NM | |||||||||||||||||||
| Other: | ||||||||||||||||||||||||||
| Commissions — 3rd party brokers | 3,480 | 3,114 | 2,918 | 366 | 12 | 196 | 7 | |||||||||||||||||||
| Postage | 7,345 | 6,918 | 9,597 | 427 | 6 | (2,679) | (28) | |||||||||||||||||||
| Miscellaneous | 90,313 | 98,600 | 88,257 | (8,287) | (8) | 10,343 | 12 | |||||||||||||||||||
| Total other | $ | 101,138 | $ | 108,632 | $ | 100,772 | $ | (7,494) | (7) | % | $ | 7,860 | 8 | % | ||||||||||||
| Total Non-Interest Expense | $ | 1,132,544 | $ | 1,040,095 | $ | 928,126 | $ | 92,449 | 9 | % | $ | 111,969 | 12 | % |
NM—Not Meaningful
Notable contributions to the change in non-interest expense are as follows:
Salaries and employee benefits is the largest component of non-interest expense, accounting for 61% of the total in 2021 compared to 60% in 2020. For the year ended December 31, 2021, salaries and employee benefits totaled $691.7 million and increased $65.6 million, or 10%, compared to 2020. This increase was primarily attributed to increased commissions and incentive compensation expense. Commissions and incentive compensation increased $43.5 million primarily due to higher expenses associated with the Company's long term incentive program.
Software and equipment expense totaled $87.5 million in 2021 compared to $68.5 million in 2020, reflecting an increase of 28% in 2021. The increase in software and equipment expense in 2021 was primarily due to increased software licensing expenses as the Company invests in enhancements to the digital customer experience, upgrades to infrastructure and enhancements to information security capabilities. Software and equipment expense includes furniture, equipment and computer software, depreciation and repairs and maintenance costs.
Operating lease equipment expense totaled $40.9 million in 2021 and $37.9 million in 2020. The increase in 2021 was primarily related to growth in business from the Company's leasing divisions.
Occupancy expense for the years 2021 and 2020 was $74.2 million and $70.0 million, respectively, reflecting an increase of 6% in 2021. The increase in occupancy expense in 2021 was primarily due to increased real estate taxes on owned locations, partially offset by lower utilities expenses. Energy efficiency continued to be a focus of the Company. Most notably, in 2021, the Company’s three office buildings located in Rosemont, Illinois experienced 40% lower greenhouse gas emissions compared to a median baseline location, leading to an EPA Energy Star Score of 82 (compared to a target score of 75). Occupancy expense includes depreciation on premises, real estate taxes and insurance, utilities and maintenance of premises, as well as net rent expense for leased premises.
| Column 1 | Column 2 |
|---|---|
| 64 |
Data processing expenses totaled $27.3 million in 2021 compared to $30.2 million in 2020, representing a decrease of 10% in 2021. The amount of data processing expenses incurred decreased as a result of conversion costs incurred in 2020 related to previously completed acquisitions.
Advertising and marketing expenses totaled $47.3 million for 2021 compared to $36.3 million for 2020. Marketing costs are incurred to promote the Company’s brand, commercial banking capabilities, the Company’s MaxSafe® suite of products, community-based 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 increase in 2021 was primarily as a result of higher sponsorship costs due to the resumption of events, including sports sponsorships, previously cancelled in 2020 as a result of the COVID-19 pandemic. The level of marketing expenditures depends on the type of marketing programs utilized which are determined based on the market area, targeted audience, competition and various other factors. Management continues to utilize mass market media promotions as well as targeted marketing programs in certain market areas.
FDIC insurance expense totaled $27.0 million in 2021 compared to $25.0 million in 2020 reflecting an increase of $2.0 million in 2021. The increase in 2021 as compared to 2020 was a result of higher assessment rates at the Company's bank affiliates as a result of asset growth.
The Company recorded net OREO income of $1.7 million in 2021, compared to net OREO income of $921,000 in 2020. The net OREO income in each period is the result of realized gains on sales of OREO. OREO expenses also include all costs associated with obtaining, maintaining and selling other real estate owned properties as well as valuation adjustments.
Miscellaneous non-interest expense decreased $8.3 million, or 8%, in 2021 compared to 2020. The decreased expense in 2021 as compared to 2020 was primarily a result of lower adjustments on contingent consideration expense related to previous acquisitions of mortgage operations. The liability for contingent consideration expense related to the previous acquisition of mortgage operations is based upon forward looking mortgage origination volumes and the estimated profitability of that operation. Should those assumptions subsequently change, the liability may need to be increased or decreased. The contractual period covering this contingent consideration ends in January 2023 and the final year of the contract contemplates a lower ratio of contingent consideration relative to financial performance. As a result, the Company does not expect to have material adjustments to the contingent consideration liability in future periods. Miscellaneous non-interest expense includes ATM expenses, correspondent banking charges, directors’ fees, telephone and communication, travel and entertainment, corporate insurance, dues and subscriptions, problem loan expenses, operating losses and lending origination costs that are not deferred.
Income Taxes
The Company recorded income tax expense of $171.6 million in 2021 compared to $96.8 million in 2020 and $124.4 million in 2019. The effective tax rates were 26.9% in 2021, 24.8% in 2020 and 25.9% in 2019. The effective tax rate in 2020 benefited from $9.1 million in state income tax settlements related to uncertain tax positions. Net of the federal tax impact, the reduction to income tax expense was $7.2 million. Income tax expense was also impacted by the tax effects related to the issuance of shares in share-based compensation plans. These tax effects fluctuate based on the Company’s stock price and timing of employee stock option exercises and vesting of other share based awards. The Company recorded a tax benefit related to share-based compensation of $2.4 million in 2021, tax expense of $618,000 in 2020, and a tax benefit of $1.8 million in 2019, the majority of which were recognized in the first quarter of each year. Please refer to Note 17 to the Consolidated Financial Statements in Item 8 for further discussion and analysis of the Company’s tax position, including a reconciliation of the tax expense computed at the statutory tax rate to the Company’s actual tax expense.
Operating Segment Results
As described in Note 24 to the Consolidated Financial Statements in Item 8, the Company’s operations consist of three primary segments: community banking, specialty finance and wealth management. The Company’s profitability is primarily dependent on the net interest income, provision for credit losses, non-interest income and operating expenses of its community banking segment. For purposes of internal segment profitability, management allocates certain intersegment and parent company balances. Management allocates a portion of revenues to the specialty finance segment related to loans and leases originated by the specialty finance segment and sold or assigned to the community banking segment. Similarly, for purposes of analyzing the contribution from the wealth management segment, management allocates a portion of the net interest income earned by the community banking segment on deposit balances of customers of the wealth management segment to the wealth management segment. Finally, expenses incurred at the Wintrust parent company are allocated to each segment based on each segment’s risk-weighted assets.
The community banking segment’s net interest income for the year ended December 31, 2021 totaled $868.5 million as compared to $808.4 million for the same period in 2020, an increase of $60.0 million, or 7%. The increase in 2021 compared to
| Column 1 | Column 2 |
|---|---|
| 65 |
2020 was primarily attributable to growth in earning assets and a decline in deposit costs despite a net interest margin decrease primarily due to increased liquidity. The community banking segment recorded a negative provision for credit losses of $60.3 million in 2021 compared to the provision for credit losses of $206.8 million in 2020. The provision for credit losses decreased in 2021 compared to 2020 primarily due to improvements in the macroeconomic forecast in addition to improvement in loan portfolio characteristics throughout the year. Non-interest income for the community banking segment decreased $46.5 million, or 10% in 2021 when compared to 2020. The decrease in 2021 compared to 2020 was primarily attributable to a decrease in mortgage banking revenue from a decrease in mortgage originations and production margin during 2021. The community banking segment’s net income for the year ended December 31, 2021 totaled $319.1 million, an increase of $155.5 million, compared to net income of $163.6 million in 2020. The increase was primarily attributable to a lower provision for credit losses in 2021 that, as noted above, was primarily due to improvements in the macroeconomic forecast in addition to improvement in portfolio characteristics throughout the year.
The specialty finance segment’s net interest income totaled $198.0 million for the year ended December 31, 2021, compared to $177.0 million in the same period of 2020, an increase of $20.9 million, or 12%. The increase in 2021 compared to 2020 was primarily attributable to growth in earnings assets on the premium finance receivables portfolios. The specialty finance segment’s provision for credit losses totaled $1.0 million in 2021 compared to $7.4 million in 2020. The specialty finance segment’s non-interest income totaled $95.8 million for the year ended December 31, 2021 compared to $86.3 million in 2020. The increase in non-interest income in 2021 is primarily a result of higher originations and increased balances related to the commercial premium finance portfolio and growth in business from the Company’s leasing division. For 2021, our commercial premium finance operations, life insurance premium finance operations, leasing operations and accounts receivable finance operations accounted for 42%, 29%, 25% and 4%, respectively, of the total revenues of our specialty finance business. Net income of the specialty finance segment totaled $109.2 million and $100.3 million for the years ended December 31, 2021 and 2020, respectively.
The wealth management segment reported net interest income of $31.9 million for 2021 and $30.6 million for 2020. Net interest income for this segment is primarily comprised of an allocation of net interest income earned by the community banking segment on non-interest bearing and interest-bearing wealth management customer account balances on deposit at the banks. Wealth management customer account balances on deposit at the banks averaged $2.4 billion and $2.0 billion in 2021 and 2020, respectively. This segment recorded non-interest income of $129.0 million for 2021 as compared to $103.4 million for 2020. This increase is primarily due to growth in assets from new and existing customers and market appreciation. Distribution of wealth management services through each bank continues to be a focus of the Company as the number of brokers in its banks continues to increase. The Company is committed to growing the wealth management segment in order to better service its customers and create a more diversified revenue stream. The wealth management segment reported net income of $37.9 million for 2021 compared to $29.0 million for 2020.
Analysis of Financial Condition
Total assets were $50.1 billion at December 31, 2021, representing an increase of $5.1 billion, or 11%, when compared to December 31, 2020. Total funding, which includes deposits, all notes and advances, including secured borrowings and junior subordinated debentures, was $44.5 billion at December 31, 2021 and $39.5 billion at December 31, 2020. See Notes 3, 4, and 10 through 14 to the Consolidated Financial Statements in Item 8 for additional period-end detail on the Company’s interest-earning assets and funding liabilities.
| Column 1 | Column 2 |
|---|---|
| 66 |
Interest-Earning Assets
The following table sets forth, by category, the composition of average earning assets and the relative percentage of each category to total average earning assets for the periods presented:
| Years Ended December 31, | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | |||||||||||||||||||
| (Dollars in thousands) | Balance | Percent | Balance | Percent | Balance | Percent | |||||||||||||||
| Mortgage loans held-for-sale | $ | 959,457 | 2 | % | $ | 707,147 | 2 | % | $ | 308,645 | 1 | % | |||||||||
| Loans: | |||||||||||||||||||||
| Commercial, excluding PPP | 9,691,867 | 22 | 8,663,290 | 23 | 8,056,731 | 26 | |||||||||||||||
| Commercial - PPP | 2,054,514 | 5 | 2,290,913 | 6 | — | — | |||||||||||||||
| Commercial real estate | 8,696,887 | 20 | 8,279,217 | 22 | 7,325,865 | 24 | |||||||||||||||
| Home equity | 371,425 | 1 | 466,801 | 1 | 526,853 | 2 | |||||||||||||||
| Residential real estate | 1,455,883 | 3 | 1,192,788 | 3 | 1,042,997 | 4 | |||||||||||||||
| Premium finance receivables | 10,734,726 | 24 | 9,214,797 | 24 | 7,920,379 | 26 | |||||||||||||||
| Other loans | 45,741 | 0 | 73,398 | 0 | 113,911 | 0 | |||||||||||||||
| Total loans, net of unearned income (1) | $ | 33,051,043 | 75 | % | $ | 30,181,204 | 79 | % | $ | 24,986,736 | 82 | % | |||||||||
| Liquidity management assets (2) | 9,755,234 | 23 | 7,348,571 | 19 | 5,242,433 | 17 | |||||||||||||||
| Other earning assets (3) | 25,096 | 0 | 17,863 | 0 | 16,385 | 0 | |||||||||||||||
| Total average earning assets | $ | 43,790,830 | 100 | % | $ | 38,254,785 | 100 | % | $ | 30,554,199 | 100 | % | |||||||||
| Total average assets | $ | 46,824,051 | $ | 41,371,339 | $ | 33,232,083 | |||||||||||||||
| Total average earning assets to total average assets | 94 | % | 92 | % | 92 | % |
(1)Includes non-accrual loans.
(2)Liquidity management assets include investment securities, other securities, interest-earning deposits with banks, federal funds sold and securities purchased under resale agreements.
(3)Other earning assets include brokerage customer receivables and trading account securities.
Total average earning assets increased $5.5 billion, or 14%, in 2021. Average earning assets comprised 94% and 92% of average total assets in 2021 and 2020, respectively.
Mortgage loans held-for-sale. Average mortgage loans held-for-sale totaled $959.5 million in 2021, compared to $707.1 million in 2020. These balances represent mortgage loans awaiting subsequent sale in the secondary market with such sales eliminating the interest-rate risk associated with these loans, as they are predominantly long-term fixed rate loans, and provides a source of non-interest revenue. The increase in average balance from 2020 to 2021 was primarily due to higher balances repurchased by the Company under the early buyout option available for loans sold to GNMA with servicing retained, partially offset by lower mortgage origination production. See “Loan Portfolio and Asset Quality” section later in this Item 7 for additional discussion of these early buyout options.
Loans, net of unearned income. Average total loans, net of unearned income, totaled $33.1 billion and increased $2.9 billion, or 10%, in 2021. Average commercial loans, excluding PPP loans, totaled $9.7 billion in 2021, and increased $1.0 billion, or 12%, over the average balance in 2020. Average commercial PPP loans totaled $2.1 billion in 2021 and decreased $236.4 million, or 10%, compared to the average balance in 2020 due to forgiveness payments received on such loans in 2021. Average commercial real estate loans totaled $8.7 billion in 2021, increasing $417.7 million, or 5%, since 2020. Combined, these categories comprised 62% and 64% of the average loan portfolio in 2021 and 2020, respectively. Excluding PPP loans, the growth realized in these categories for 2021 is primarily attributable to increased business development efforts during the period.
Home equity loans averaged $371.4 million in 2021, and decreased $95.4 million, or 20%, when compared to the average balance in 2020. Unused commitments on home equity lines of credit totaled $749.4 million at December 31, 2021 and $756.2 million at December 31, 2020. The decrease in the home equity loan portfolio was primarily the result of borrowers preferring to finance through longer term, low rate mortgage loans. The Company has been actively managing its home equity portfolio to ensure that diligent pricing, appraisal and other underwriting activities continue to exist.
| Column 1 | Column 2 |
|---|---|
| 67 |
Residential real estate loans averaged $1.5 billion in 2021, and increased $263.1 million, or 22%, from the average balance in 2020. The increase in average balance was partially due to the Company deciding to allocate more balances from its mortgage production for investment instead of for subsequent sale and servicing in the secondary market.
Average premium finance receivables totaled $10.7 billion in 2021, and accounted for 32% of the Company’s average total loans. In 2021, average premium finance receivables increased $1.5 billion, or 16%, compared to 2020. The increase during 2021 was the result of effective marketing and customer servicing as well as continued originations within the portfolio due to hardening insurance market conditions driving a higher average size of new property and casualty insurance premium finance receivables. Approximately $12.8 billion of premium finance receivables were originated in 2021 compared to approximately $11.3 billion in 2020.
Other loans represent a wide variety of personal and consumer loans to individuals. Consumer loans generally have shorter terms and higher interest rates than mortgage loans but generally involve more credit risk due to the type and nature of the collateral.
Liquidity Management Assets. Funds that are not utilized for loan originations are used to purchase investment securities and short-term money market investments, to sell as federal funds and to maintain in interest-bearing deposits with banks. Average liquidity management assets accounted for 23% and 19% of total average earning assets in 2021 and 2020, respectively. Average liquidity management assets increased $2.4 billion in 2021 compared to 2020. The balances of these assets can fluctuate based on management’s ongoing effort to manage liquidity and for asset liability management purposes. The Company will continue to prudently evaluate and utilize liquidity sources as needed, including the management of availability with the FHLB and FRB and utilization of the revolving credit facility with unaffiliated banks.
Other earning assets. Other earning assets include brokerage customer receivables and trading account securities. In the normal course of business, Wintrust Investments activities involve the execution, settlement, and financing of various securities transactions. Wintrust Investments customer securities activities are transacted on either a cash or margin basis. In margin transactions, Wintrust Investments, under an agreement with the out-sourced securities firm, extends credit to its customer, subject to various regulatory and internal margin requirements, collateralized by cash and securities in customer’s accounts. In connection with these activities, Wintrust Investments executes and the out-sourced firm clears customer transactions relating to the sale of securities not yet purchased, substantially all of which are transacted on a margin basis subject to individual exchange regulations. Such transactions may expose Wintrust Investments to off-balance-sheet risk, particularly in volatile trading markets, in the event margin requirements are not sufficient to fully cover losses that customers may incur. In the event a customer fails to satisfy its obligations, Wintrust Investments under an agreement with the out-sourced securities firm, may be required to purchase or sell financial instruments at prevailing market prices to fulfill the customer's obligations. Wintrust Investments seeks to control the risks associated with its customers’ activities by requiring customers to maintain margin collateral in compliance with various regulatory and internal guidelines. Wintrust Investments monitors required margin levels daily and, pursuant to such guidelines, requires customers to deposit additional collateral or to reduce positions when necessary.
| Column 1 | Column 2 |
|---|---|
| 68 |
Investment Securities Portfolio
Supplemental Statistical Data
The following statistical information is provided in accordance with the requirements of Regulation S-K as promulgated by the SEC. This data should be read in conjunction with the Company’s Consolidated Financial Statements and notes thereto, and Management’s Discussion and Analysis which are contained in Item 8 and Item 7, respectively, of this Annual Report on Form 10-K.
The following table presents the amortized cost and fair value of the Company’s investment securities portfolios, by investment category, as of December 31, 2021, and 2020:
| (Dollars in thousands) | 2021 | 2020 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amortized Cost | Fair Value | Amortized Cost | Fair Value | ||||||||||||
| Available-for-sale securities | |||||||||||||||
| U.S. Treasury | $ | — | $ | — | $ | 304,956 | $ | 304,971 | |||||||
| U.S. Government agencies | 50,158 | 52,507 | 80,074 | 84,513 | |||||||||||
| Municipal | 161,618 | 165,594 | 141,244 | 146,910 | |||||||||||
| Corporate notes: | |||||||||||||||
| Financial issuers | 96,878 | 94,697 | 91,786 | 90,385 | |||||||||||
| Other | 1,000 | 1,007 | 1,000 | 1,020 | |||||||||||
| Mortgage-backed: (1) | |||||||||||||||
| Mortgage-backed securities | 1,901,005 | 1,907,981 | 2,330,332 | 2,417,038 | |||||||||||
| Collateralized mortgage obligations | 105,710 | 106,007 | 10,689 | 11,002 | |||||||||||
| Total available-for-sale securities | $ | 2,316,369 | $ | 2,327,793 | $ | 2,960,081 | $ | 3,055,839 | |||||||
| Held-to-maturity securities | |||||||||||||||
| U.S. Government agencies | $ | 180,192 | $ | 177,079 | $ | 177,959 | $ | 180,511 | |||||||
| Municipal | 187,486 | 196,807 | 200,707 | 212,725 | |||||||||||
| Mortgage-backed securities | 2,530,730 | 2,483,972 | 200,531 | 200,531 | |||||||||||
| Corporate notes | 43,955 | 42,836 | — | — | |||||||||||
| Total held-to-maturity securities | $ | 2,942,363 | $ | 2,900,694 | $ | 579,197 | $ | 593,767 | |||||||
| Less: Allowance for credit losses | (78) | (59) | |||||||||||||
| Held-to-maturity securities, net of allowance for credit losses | $ | 2,942,285 | $ | 579,138 | |||||||||||
| Equity securities with readily determinable fair value | $ | 86,989 | $ | 90,511 | $ | 87,618 | $ | 90,862 |
(1)Consisting entirely of residential mortgage-backed securities, none of which are subprime.
| Column 1 | Column 2 |
|---|---|
| 69 |
Tables presenting the carrying amounts and gross unrealized gains and losses for securities at December 31, 2021 and 2020 are included by reference to Note 3 to the Consolidated Financial Statements presented under Item 8 of this Annual Report on Form 10-K. The following table presents the carrying value of the investment securities portfolios as of December 31, 2021, by maturity distribution. Carrying value represents the fair value of investment securities classified as available-for-sale, the amortized cost of those classified as held-to-maturity and the fair value of equity securities with readily determinable fair values.
| (Dollars in thousands) | Within 1 year | From 1 to 5 years | From 5 to 10 years | After 10 years | Mortgage- backed | Equity Securities | Total | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Available-for-sale securities | |||||||||||||||||||||||||||
| U.S. Treasury | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||||
| U.S. Government agencies | 159 | — | — | 52,348 | — | — | 52,507 | ||||||||||||||||||||
| Municipal | 46,636 | 62,838 | 35,908 | 20,212 | — | — | 165,594 | ||||||||||||||||||||
| Corporate notes: | |||||||||||||||||||||||||||
| Financial issuers | 3,027 | 10,005 | 81,665 | — | — | — | 94,697 | ||||||||||||||||||||
| Other | — | 1,007 | — | — | — | — | 1,007 | ||||||||||||||||||||
| Mortgage-backed: (1) | |||||||||||||||||||||||||||
| Mortgage-backed securities | — | — | — | — | 1,907,981 | — | 1,907,981 | ||||||||||||||||||||
| Collateralized mortgage obligations | — | — | — | — | 106,007 | — | 106,007 | ||||||||||||||||||||
| Total available-for-sale securities | $ | 49,822 | $ | 73,850 | $ | 117,573 | $ | 72,560 | $ | 2,013,988 | $ | — | $ | 2,327,793 | |||||||||||||
| Held-to-maturity securities | |||||||||||||||||||||||||||
| U.S. Government agencies | $ | 501 | $ | 1,819 | $ | 1,021 | $ | 176,851 | $ | — | $ | — | $ | 180,192 | |||||||||||||
| Municipal | 2,474 | 33,648 | 105,692 | 45,672 | — | — | 187,486 | ||||||||||||||||||||
| Corporate notes: | |||||||||||||||||||||||||||
| Financial issuers | — | 43,955 | — | — | — | — | 43,955 | ||||||||||||||||||||
| Mortgage-backed securities | — | — | — | — | 2,530,730 | — | 2,530,730 | ||||||||||||||||||||
| Total held-to-maturity securities | $ | 2,975 | $ | 79,422 | $ | 106,713 | $ | 222,523 | $ | 2,530,730 | $ | — | $ | 2,942,363 | |||||||||||||
| Less: Allowance for credit losses | (78) | ||||||||||||||||||||||||||
| Held-to-maturity securities, net of allowance for credit losses | $ | 2,942,285 | |||||||||||||||||||||||||
| Equity securities with readily determinable fair value | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 90,511 | $ | 90,511 |
(1) Consisting entirely of residential mortgage-backed securities, none of which are subprime.
The weighted average yield for each range of maturities of securities, on a tax-equivalent basis, is shown below as of December 31, 2021:
| Within 1 year | From 1 to 5 years | From 5 to 10 years | After 10 years | Mortgage- backed | Equity Securities | Total | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Available-for-sale securities | |||||||||||||||||||||
| U.S. Treasury | — | % | — | % | — | % | — | % | — | % | — | % | — | % | |||||||
| U.S. Government agencies | 1.96 | — | — | 3.78 | — | — | 3.78 | ||||||||||||||
| Municipal | 1.05 | 2.00 | 2.55 | 2.78 | — | — | 1.95 | ||||||||||||||
| Corporate notes: | |||||||||||||||||||||
| Financial issuers | 2.73 | 2.41 | 1.91 | — | — | — | 1.99 | ||||||||||||||
| Other | — | 1.20 | — | — | — | — | 1.20 | ||||||||||||||
| Mortgage-backed: (1) | |||||||||||||||||||||
| Mortgage-backed securities | — | — | — | — | 2.22 | — | 2.22 | ||||||||||||||
| Collateralized mortgage obligations | — | — | — | — | 2.00 | — | 2.00 | ||||||||||||||
| Total available-for-sale securities | 1.15 | % | 2.04 | % | 2.10 | % | 3.50 | % | 2.21 | % | — | % | 2.22 | % | |||||||
| Held-to-maturity securities | |||||||||||||||||||||
| U.S. Government agencies | 1.98 | % | 2.56 | % | 2.62 | % | 2.37 | % | — | % | — | % | 2.37 | % | |||||||
| Municipal | 2.34 | 3.41 | 3.28 | 3.57 | — | — | 3.36 | ||||||||||||||
| Corporate notes: | |||||||||||||||||||||
| Financial issuers | — | 0.87 | — | — | — | — | 0.87 | ||||||||||||||
| Mortgage-backed securities | — | — | — | — | 1.80 | — | 1.80 | ||||||||||||||
| Total held-to-maturity securities | 2.28 | % | 1.98 | % | 3.28 | % | 2.61 | % | 1.80 | % | — | % | 1.92 | % | |||||||
| Equity securities with readily determinable fair value | — | % | — | % | — | % | — | % | — | % | 0.21 | % | 0.21 | % |
(1) Consisting entirely of residential mortgage-backed securities, none of which are subprime.
| Column 1 | Column 2 |
|---|---|
| 70 |
Loan Portfolio and Asset Quality
Loan Portfolio
The following table shows the Company’s loan portfolio by category as of December 31 for the current and previous fiscal years:
| 2021 | 2020 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| % of | % of | |||||||||||||
| (Dollars in thousands) | Amount | Total | Amount | Total | ||||||||||
| Commercial | $ | 11,904,068 | 34 | % | $ | 11,955,967 | 37 | % | ||||||
| Commercial real estate | 8,990,286 | 26 | 8,494,132 | 26 | ||||||||||
| Home equity | 335,155 | 1 | 425,263 | 1 | ||||||||||
| Residential real estate | 1,637,099 | 5 | 1,259,598 | 5 | ||||||||||
| Premium finance receivables—property & casualty | 4,855,487 | 14 | 4,054,489 | 13 | ||||||||||
| Premium finance receivables—life insurance | 7,042,810 | 20 | 5,857,436 | 18 | ||||||||||
| Consumer and other | 24,199 | 0 | 32,188 | 0 | ||||||||||
| Total loans, net of unearned income | $ | 34,789,104 | 100 | % | $ | 32,079,073 | 100 | % |
Commercial and commercial real estate loans. Our commercial and commercial real estate loan portfolios are comprised primarily of commercial real estate loans and lines of credit for working capital purposes. The table below sets forth information regarding the types, amounts and performance of our loans within these portfolios as of December 31, 2021 and 2020:
| As of December 31, 2021 | As of December 31, 2020 | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Balance | % of Total Balance | Allowance For Credit Losses Allocation | Balance | % of Total Balance | Allowance For Credit Losses Allocation | |||||||||||||||||||
| Commercial: | |||||||||||||||||||||||||
| Commercial, industrial and other, excluding PPP | $ | 11,345,785 | 54.3 | % | $ | 119,305 | $ | 9,240,046 | 45.2 | % | $ | 94,210 | |||||||||||||
| Commercial PPP | 558,283 | 2.7 | 2 | 2,715,921 | 13.3 | 2 | |||||||||||||||||||
| Total commercial | $ | 11,904,068 | 57.0 | % | $ | 119,307 | $ | 11,955,967 | 58.5 | % | $ | 94,212 | |||||||||||||
| Commercial Real Estate: | |||||||||||||||||||||||||
| Construction and development | $ | 1,356,204 | 6.5 | % | $ | 35,206 | $ | 1,371,802 | 6.7 | % | $ | 78,833 | |||||||||||||
| Non-construction | 7,634,082 | 36.5 | 109,377 | 7,122,330 | 34.8 | 164,770 | |||||||||||||||||||
| Total commercial real estate | $ | 8,990,286 | 43.0 | % | $ | 144,583 | $ | 8,494,132 | 41.5 | % | $ | 243,603 | |||||||||||||
| Total commercial and commercial real estate | $ | 20,894,354 | 100.0 | % | $ | 263,890 | $ | 20,450,099 | 100.0 | % | $ | 337,815 | |||||||||||||
| Commercial real estate—collateral location by state: | |||||||||||||||||||||||||
| Illinois | $ | 6,324,037 | 70.3 | % | $ | 6,243,651 | 73.5 | % | |||||||||||||||||
| Wisconsin | 775,647 | 8.6 | 779,390 | 9.2 | |||||||||||||||||||||
| Total primary markets | $ | 7,099,684 | 78.9 | % | $ | 7,023,041 | 82.7 | % | |||||||||||||||||
| Indiana | 334,090 | 3.7 | 301,177 | 3.5 | |||||||||||||||||||||
| Florida | 162,516 | 1.8 | 131,259 | 1.5 | |||||||||||||||||||||
| Arizona | 89,602 | 1.0 | 63,494 | 0.8 | |||||||||||||||||||||
| California | 118,236 | 1.3 | 85,624 | 1.0 | |||||||||||||||||||||
| Texas | 155,982 | 1.7 | 79,406 | 0.9 | |||||||||||||||||||||
| Other (no individual state greater than 0.8%) | 1,030,176 | 11.6 | 810,131 | 9.6 | |||||||||||||||||||||
| Total | $ | 8,990,286 | 100.0 | % | $ | 8,494,132 | 100.0 | % |
We make commercial loans for many purposes, including working capital lines, which are generally renewable annually and supported by business assets, personal guarantees and additional collateral. Such loans may vary in size based on customer need. In addition, the Company has participated in the PPP starting in 2020. Commercial business lending is generally considered to involve a slightly higher degree of risk than traditional consumer bank lending. Primarily as a result of growth in the portfolio, excluding PPP loans, our allowance for credit losses in our commercial loan portfolio increased to $119.3 million as of December 31, 2021 compared to $94.2 million as of December 31, 2020. This increase was partially offset by improvements in macroeconomic conditions related to COVID-19.
Our commercial real estate loans are generally secured by a first mortgage lien and assignment of rents on the property. Since most of our bank branches are located in the Chicago metropolitan area and southern Wisconsin, 78.9% of our commercial real
| Column 1 | Column 2 |
|---|---|
| 71 |
estate loan portfolio is located in this region as of December 31, 2021. We have been able to effectively manage our total non-performing commercial real estate loans. As of December 31, 2021, our allowance for credit losses related to this portfolio was $144.6 million compared to $243.6 million as of December 31, 2020. The decrease in the allowance for credit losses is primarily due to the impact on the Company’s loan loss modeling from improving macroeconomic conditions and expectations between the two reporting dates primarily related to the Commercial Real Estate Price Index.
The Company also participates in mortgage warehouse lending which is included above within commercial, industrial and other, by providing interim funding to unaffiliated mortgage bankers to finance residential mortgages originated by such bankers for sale into the secondary market. The Company’s loans to the mortgage bankers are secured by the business assets of the mortgage companies as well as the specific mortgage loans funded by the Company, after they have been pre-approved for purchase by third party end lenders. The Company may also provide interim financing for packages of mortgage loans on a bulk basis in circumstances where the mortgage bankers desire to competitively bid on a number of mortgages for sale as a package in the secondary market. Amounts advanced with respect to any particular mortgage loan are usually required to be repaid within 21 days.
Home equity loans. Our home equity loans and lines of credit are originated by each of our banks in their local markets where we have a strong understanding of the underlying real estate value. Our banks monitor and manage these loans, and we conduct an automated review of all home equity loans and lines of credit at least twice per year. This review collects current credit performance for each home equity borrower and identifies situations where the credit strength of the borrower is declining, or where there are events that may influence repayment, such as tax liens or judgments. Our banks use this information to manage loans that may be higher risk and to determine whether to obtain additional credit information or updated property valuations.
The rates we offer on new home equity lending are based on several factors, including appraisals and valuation due diligence, in order to reflect inherent risk, and we place additional scrutiny on larger home equity requests. In a limited number of cases, we issue home equity credit together with first mortgage financing, and requests for such financing are evaluated on a combined basis. It is not our practice to advance more than 85% of the appraised value of the underlying asset, which ratio we refer to as the loan-to-value ratio, or LTV ratio, and a majority of the credit we previously extended, when issued, had an LTV ratio of less than 80%. Our home equity loan portfolio has performed well in light of the ongoing volatility in the overall residential real estate market.
Residential real estate. Our residential real estate portfolio includes one- to four-family adjustable rate mortgages, construction loans to individuals and bridge financing loans for qualifying customers as well as certain long-term fixed rate loans. As of December 31, 2021, our residential loan portfolio totaled $1.6 billion, or 5% of our total outstanding loans.
Our adjustable rate mortgages are often non-agency conforming. Adjustable rate mortgage loans decrease the interest rate risk we face on our mortgage portfolio. However, this risk is not eliminated due to the fact that such loans generally provide for periodic and lifetime limits on the interest rate adjustments among other features. Additionally, adjustable rate mortgages may pose a higher risk of delinquency and default because they require borrowers to make larger payments when interest rates rise. As of December 31, 2021, $16.4 million of our residential real estate mortgages, or 1.0% of our residential real estate loan portfolio were classified as nonaccrual, no balances were 90 or more days past due and still accruing, $13.4 million were 30 to 89 days past due or 0.8% and $1.6 billion were current or 98.2%. We believe that since our loan portfolio consists primarily of locally originated loans, and since the majority of our borrowers are longer-term customers with lower LTV ratios, we face a relatively low risk of borrower default and delinquency.
Due to interest rate risk considerations, we generally sell in the secondary market loans originated with long-term fixed rates, for which we receive fee income. We may also selectively retain certain of these loans within the banks’ own portfolios where they are non-agency conforming, or where the terms of the loans make them favorable to retain. A portion of the loans we sold into the secondary market were sold with the servicing of those loans retained. The amount of loans serviced for others as of December 31, 2021 and 2020 was $13.1 billion and $10.8 billion, respectively. All other mortgage loans sold into the secondary market were sold without the retention of servicing rights.
The Government National Mortgage Association (“GNMA”) optional repurchase programs allow financial institutions acting as servicers to buyout individual delinquent mortgage loans that meet certain criteria from the securitized loan pool for which the institution was the original transferor of such loans. At the option of the servicer and without prior authorization from GNMA, the servicer may repurchase such delinquent loans for an amount equal to the remaining principal balance of the loan. Under FASB ASC Topic 860, “Transfers and Servicing,” this early buyout option is considered a conditional option until the delinquency criteria are met, at which time the option becomes unconditional. When the Company is deemed to have regained effective control over these loans under the unconditional repurchase option and the expected benefit of the potential repurchase is more than trivial, the loans can no longer be reported as sold and must be brought back onto the balance sheet as loans at fair
| Column 1 | Column 2 |
|---|---|
| 72 |
value, regardless of whether the Company intends to exercise the early buyout option. These rebooked loans are reported as loans held-for-investment, part of the residential real estate portfolio, with the offsetting liability being reported in accrued interest payable and other liabilities. Rebooked GNMA loans held-for-investment amounted to $22.7 million at December 31, 2021, compared to $44.9 million at December 31, 2020. When the early buyout option on these rebooked GNMA loans is exercised, the repurchased loans continue to be carried at fair value. Additionally, such loans typically transfer to mortgage loans held-for-sale at the time of early buyout as the Company’s intent is to cure and resell such loans subsequent to repurchase from GNMA. As of December 31, 2021 and 2020, early buyout exercised mortgage loans held-for-sale totaled $344.8 million at both dates.
It is not our current practice to underwrite, and we have no plans to underwrite, subprime, Alt A, no or little documentation loans, or option ARM loans. As of December 31, 2021, none of our mortgage loans consist of interest-only loans.
Premium finance receivables — property & casualty. FIRST Insurance Funding and FIFC Canada originated approximately $11.3 billion in property and casualty insurance premium finance receivables during 2021 as compared to approximately $9.9 billion in 2020. FIRST Insurance Funding and FIFC Canada make loans to primarily businesses to finance the insurance premiums they pay on their property and casualty insurance policies. The loans are originated by working through independent medium and large insurance agents and brokers located throughout the United States and Canada. The insurance premiums financed are primarily for commercial customers’ purchases of liability, property and casualty and other commercial insurance.
This lending involves relatively rapid turnover of the loan portfolio and high volume of loan originations. Because of the indirect nature of this lending through third party agents and brokers and because the borrowers are located nationwide and in Canada, this segment is more susceptible to third party fraud than relationship lending. The Company performs ongoing credit and other reviews of the agents and brokers, and performs various internal audit steps to mitigate against the risk of any fraud. The majority of these loans are purchased by the banks in order to more fully utilize their lending capacity as these loans generally provide the banks with higher yields than alternative investments.
Premium finance receivables — life insurance. Wintrust Life Finance originated approximately $1.6 billion in life insurance premium finance receivables in 2021 as compared to $1.4 billion in 2020. The Company continues to experience a high level of competition and pricing pressure within the current market. These loans are originated directly with the borrowers with assistance from life insurance carriers, independent insurance agents, financial advisors and legal counsel. The life insurance policy is the primary form of collateral. In addition, these loans often are secured with a letter of credit, marketable securities or certificates of deposit. In some cases, Wintrust Life Finance may make a loan that has a partially unsecured position.
Consumer and other. Included in the consumer and other loan category is a wide variety of personal and consumer loans to individuals. The banks originate consumer loans in order to provide a wider range of financial services to their customers. Consumer loans generally have shorter terms and higher interest rates than mortgage loans but generally involve more credit risk than mortgage loans due to the type and nature of the collateral.
Foreign. The Company had approximately $677.0 million of loans to businesses with operations in foreign countries as of December 31, 2021 compared to $616.4 million at December 31, 2020. This balance as of December 31, 2021 consists of loans originated by FIFC Canada.
Loan Concentrations
Loan concentrations are considered to exist when there are amounts loaned to multiple borrowers engaged in similar activities which would cause them to be similarly impacted by economic or other conditions. The Company had no concentrations of loans exceeding 10% of total loans at December 31, 2021, except for loans included in the specialty finance operating segment, which are diversified throughout the United States and Canada.
| Column 1 | Column 2 |
|---|---|
| 73 |
Maturities and Sensitivities of Loans to Changes in Interest Rates
The following table classifies the loan portfolio at December 31, 2021 by date at which the loans reprice or mature, and the type of rate exposure:
| (Dollars in thousands) | One year or less | From one to five years | From five to fifteen years | After fifteen years | Total | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial | |||||||||||||||||||
| Fixed rate | $ | 536,782 | $ | 2,092,006 | $ | 1,319,692 | $ | 10,826 | $ | 3,959,306 | |||||||||
| Fixed rate -PPP | 40,533 | 517,750 | — | — | 558,283 | ||||||||||||||
| Variable rate | 7,383,214 | 3,207 | 58 | — | 7,386,479 | ||||||||||||||
| Total commercial | $ | 7,960,529 | $ | 2,612,963 | $ | 1,319,750 | $ | 10,826 | $ | 11,904,068 | |||||||||
| Commercial real estate | |||||||||||||||||||
| Fixed rate | $ | 518,488 | $ | 2,376,629 | $ | 489,996 | $ | 35,177 | $ | 3,420,290 | |||||||||
| Variable rate | 5,550,141 | 19,855 | — | — | 5,569,996 | ||||||||||||||
| Total commercial real estate | $ | 6,068,629 | $ | 2,396,484 | $ | 489,996 | $ | 35,177 | $ | 8,990,286 | |||||||||
| Home equity | |||||||||||||||||||
| Fixed rate | $ | 14,896 | $ | 3,059 | $ | — | $ | 42 | $ | 17,997 | |||||||||
| Variable rate | 317,158 | — | — | — | 317,158 | ||||||||||||||
| Total home equity | $ | 332,054 | $ | 3,059 | $ | — | $ | 42 | $ | 335,155 | |||||||||
| Residential real estate | |||||||||||||||||||
| Fixed rate | $ | 17,812 | $ | 5,834 | $ | 29,063 | $ | 868,253 | $ | 920,962 | |||||||||
| Variable rate | 58,968 | 237,706 | 419,463 | — | 716,137 | ||||||||||||||
| Total residential real estate | $ | 76,780 | $ | 243,540 | $ | 448,526 | $ | 868,253 | $ | 1,637,099 | |||||||||
| Premium finance receivables - property & casualty | |||||||||||||||||||
| Fixed rate | $ | 4,677,500 | $ | 177,987 | $ | — | $ | — | $ | 4,855,487 | |||||||||
| Variable rate | — | — | — | — | — | ||||||||||||||
| Total premium finance receivables - property & casualty | $ | 4,677,500 | $ | 177,987 | $ | — | $ | — | $ | 4,855,487 | |||||||||
| Premium finance receivables - life insurance | |||||||||||||||||||
| Fixed rate | $ | 8,579 | $ | 474,465 | $ | 21,727 | $ | — | $ | 504,771 | |||||||||
| Variable rate | 6,538,039 | — | — | — | 6,538,039 | ||||||||||||||
| Total premium finance receivables - life insurance | $ | 6,546,618 | $ | 474,465 | $ | 21,727 | $ | — | $ | 7,042,810 | |||||||||
| Consumer and other | |||||||||||||||||||
| Fixed rate | $ | 4,094 | $ | 5,004 | $ | 94 | $ | 562 | $ | 9,754 | |||||||||
| Variable rate | 14,445 | — | — | — | 14,445 | ||||||||||||||
| Total consumer and other | $ | 18,539 | $ | 5,004 | $ | 94 | $ | 562 | $ | 24,199 | |||||||||
| Total per category | |||||||||||||||||||
| Fixed rate | $ | 5,778,151 | $ | 5,134,984 | $ | 1,860,572 | $ | 914,860 | $ | 13,688,567 | |||||||||
| Fixed rate -PPP | 40,533 | 517,750 | — | — | 558,283 | ||||||||||||||
| Variable rate | 19,861,965 | 260,768 | 419,521 | — | 20,542,254 | ||||||||||||||
| Total loans, net of unearned income | $ | 25,680,649 | $ | 5,913,502 | $ | 2,280,093 | $ | 914,860 | $ | 34,789,104 | |||||||||
| Variable Rate Loan Pricing by Index: | |||||||||||||||||||
| Prime | $ | 3,273,915 | |||||||||||||||||
| One- month LIBOR | 8,848,709 | ||||||||||||||||||
| Three- month LIBOR | 285,441 | ||||||||||||||||||
| Twelve- month LIBOR | 6,677,139 | ||||||||||||||||||
| U.S. Treasury tenors | 107,037 | ||||||||||||||||||
| SOFR tenors | 598,904 | ||||||||||||||||||
| Thirty-Day Ameribor | 89,832 | ||||||||||||||||||
| Other | 661,277 | ||||||||||||||||||
| Total variable rate | $ | 20,542,254 |
| Column 1 | Column 2 |
|---|---|
| 74 |
With its ongoing transition from LIBOR continuing in 2021, the Company increased the portion of its loan portfolio with interest rate indices that are an alternative to LIBOR during that period, including emerging indices such as SOFR and Ameribor. As shown above, at December 31, 2021, variable rate loans with loans priced at SOFR and thirty-day Ameribor totaled $598.9 million and $89.8 million, respectively. Additionally, the percentage of the Company’s variable rate loans indexed to LIBOR decreased to 77% at December 31, 2021 compared to 86% at December 31, 2020. The Company continues its transition of its loan portfolio from LIBOR for both loans existing at December 31, 2021 and future new originations.
Past Due Loans and Non-Performing Assets
Our ability to manage credit risk depends in large part on our ability to properly identify and manage problem loans. To do so, the Company operates a credit risk rating system under which our credit management personnel assign a credit risk rating to each loan at the time of origination and review loans on a regular basis to determine each loan’s credit risk rating on a scale of 1 through 10 with higher scores indicating higher risk. The credit risk rating structure used is shown below:
| 1 Rating | — | Minimal Risk (Loss Potential — none or extremely low) (Superior asset quality, excellent liquidity, minimal leverage) | ||
|---|---|---|---|---|
| 2 Rating | — | Modest Risk (Loss Potential demonstrably low) (Very good asset quality and liquidity, strong leverage capacity) | ||
| 3 Rating | — | Average Risk (Loss Potential low but no longer refutable) (Mostly satisfactory asset quality and liquidity, good leverage capacity) | ||
| 4 Rating | — | Above Average Risk (Loss Potential variable, but some potential for deterioration) (Acceptable asset quality, little excess liquidity, modest leverage capacity) | ||
| 5 Rating | — | Management Attention Risk (Loss Potential moderate if corrective action not taken) (Generally acceptable asset quality, somewhat strained liquidity, minimal leverage capacity, minimum for all commercial real estate construction loans) | ||
| 6 Rating | — | Special Mention (Loss Potential moderate if corrective action not taken) (Assets in this category are currently protected, potentially weak, but not to the point of substandard classification) | ||
| 7 Rating | — | Substandard Accrual (Loss Potential distinct possibility that the bank may sustain some loss, but no discernible impairment) (Must have well defined weaknesses that jeopardize the liquidation of the debt) | ||
| 8 Rating | — | Substandard Non-accrual (Loss Potential well documented probability of loss, including potential impairment) (Must have well defined weaknesses that jeopardize the liquidation of the debt) | ||
| 9 Rating | — | Doubtful (Loss Potential extremely high) (These assets have all the weaknesses in those classified “substandard” with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of current existing facts, conditions, and values, highly improbable) | ||
| 10 Rating | — | Loss (fully charged-off) (Loans in this category are considered fully uncollectible.) |
Loan officers are responsible for monitoring their loan portfolio, recommending a credit risk rating for each loan in their portfolio and ensuring the credit risk ratings are appropriate. These credit risk ratings are then ratified by the bank’s chief credit officer and/or concurrence credit officer. Credit risk ratings are determined by evaluating a number of factors including a borrower’s financial strength, cash flow coverage, collateral protection and guarantees. The Company maintains an internal loan review function to independently review a portion of the loan portfolio to evaluate the appropriateness of the management-assigned credit risk ratings. These ratings are subject to further review at each of our bank subsidiaries by the applicable regulatory authority, including the FRB of Chicago and the OCC, and are also reviewed by our loan review and internal audit staff.
| Column 1 | Column 2 |
|---|---|
| 75 |
The Company’s Problem Loan Reporting system includes all loans with credit risk ratings of 6 through 9. This system is designed to provide an on-going detailed tracking mechanism for each problem loan. Once management determines that a loan has deteriorated to a point where it has a credit risk rating of 6 or worse, the Company’s Managed Asset Division performs an overall credit and collateral review. As part of this review, all underlying collateral is identified and the valuation methodology is analyzed and tracked. As a result of this initial review by the Company’s Managed Asset Division, the credit risk rating is reviewed and a portion of the outstanding loan balance may be deemed uncollectible and, as a result, no longer share similar risk characteristics as its related pool. If that is the case, the individual loan is considered collateral dependent and individually assessed for an allowance for credit loss. The Company’s individual assessment utilizes an independent re-appraisal of the collateral (unless such a third-party evaluation is not possible due to the unique nature of the collateral, such as a closely-held business or thinly traded securities). In the case of commercial real estate collateral, an independent third party appraisal is ordered by the Company’s Real Estate Services Group to determine if there has been any change in the underlying collateral value. These independent appraisals are reviewed by the Real Estate Services Group and sometimes by independent third party valuation experts and may be adjusted depending upon market conditions.
Through the credit risk rating process, loans are reviewed to determine if they are performing in accordance with the original contractual terms. If the borrower has failed to comply with the original contractual terms, further action may be required by the Company, including a downgrade in the credit risk rating, movement to non-accrual status or a charge-off. If the Company determines that a loan amount or portion thereof is uncollectible, the loan’s credit risk rating is immediately downgraded to an 8 or 9 and the uncollectible amount is charged-off. Any loan that has a partial charge-off continues to be assigned a credit risk rating of an 8 or 9 for the duration of time that a balance remains outstanding. The Company undertakes a thorough and ongoing analysis to determine if additional impairment and/or charge-offs are appropriate and to begin a workout plan for the credit to minimize actual losses. In determining the appropriate charge-off for collateral-dependent loans, the Company considers the results of appraisals for the associated collateral.
The Company’s approach to workout plans and restructuring loans is built on the credit-risk rating process. A modification of a loan with an existing credit risk rating of 6 or worse or a modification of any other credit, which will result in a restructured credit risk rating of 6 or worse must be reviewed for TDR classification. In that event, our Managed Assets Division conducts an overall credit and collateral review. A modification of a loan is considered to be a TDR if both (1) the borrower is experiencing financial difficulty and (2) for economic or legal reasons, the bank grants a concession to a borrower that it would not otherwise consider. The modification of a loan where the credit risk rating is 5 or better both before and after such modification is not considered to be a TDR. Based on the Company’s credit risk rating system, it considers that borrowers whose credit risk rating is 5 or better are not experiencing financial difficulties and therefore, are not considered TDRs.
TDRs are individually assessed at the time of the modification and on a quarterly basis to measure an allowance for credit loss. The carrying amount of the loan is compared to the expected payments to be received, discounted at the loan's original rate, or for collateral dependent loans, to the fair value of the collateral. Any shortfall is recorded as a reserve.
For non-TDR loans, if based on current information and events, it is probable that the Company will be unable to collect all amounts due to it according to the contractual terms of the loan agreement, a loan is individually assessed for measuring the allowance for credit losses and if necessary, a reserve is established. In determining the appropriate reserve for collateral-dependent loans, the Company considers the results of appraisals for the associated collateral.
Non-Performing Assets
The following table sets forth the Company’s non-performing assets and TDRs performing under the contractual terms of the loan agreement as of the dates shown. Prior to January 1, 2020, PCI loans were aggregated into pools by common risk characteristics for accounting purposes, including recognition of interest income on a pool basis. As a result of the implementation of CECL, beginning in the first quarter of 2020, PCI loans transitioned to a classification of PCD loans, which no longer maintains the prior pools and related accounting concepts. 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 adoption of CECL, the Company included $22.6 million of PCD loans in total non-performing loans as of December 31, 2020.
| Column 1 | Column 2 |
|---|---|
| 76 |
| (In thousands) | 2021 | 2020 | 2019 | 2018 | 2017 (1) | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Loans past due greater than 90 days and still accruing(2): | |||||||||||||||||||
| Commercial | $ | 15 | $ | 307 | $ | — | $ | — | $ | — | |||||||||
| Commercial real estate | — | — | — | ||||||||||||||||
| Home equity | — | — | — | — | — | ||||||||||||||
| Residential real estate | — | — | — | — | 3,278 | ||||||||||||||
| Premium finance receivables – property & casualty | 7,210 | 12,792 | 11,517 | 7,799 | 9,242 | ||||||||||||||
| Premium finance receivables – life insurance | 7 | — | — | — | — | ||||||||||||||
| Consumer and other | 137 | 264 | 163 | 109 | 40 | ||||||||||||||
| Total loans past due greater than 90 days and still accruing | $ | 7,369 | $ | 13,363 | $ | 11,680 | $ | 7,908 | $ | 12,560 | |||||||||
| Non-accrual loans(3): | |||||||||||||||||||
| Commercial | 20,399 | 21,743 | 37,224 | 50,984 | 15,696 | ||||||||||||||
| Commercial real estate | 21,746 | 46,107 | 26,113 | 19,129 | 22,048 | ||||||||||||||
| Home equity | 2,574 | 6,529 | 7,363 | 7,147 | 8,978 | ||||||||||||||
| Residential real estate | 16,440 | 26,071 | 13,797 | 16,383 | 17,977 | ||||||||||||||
| Premium finance receivables – property & casualty | 5,433 | 13,264 | 20,590 | 11,335 | 12,163 | ||||||||||||||
| Premium finance receivables – life insurance | — | — | 590 | — | — | ||||||||||||||
| Consumer and other | 477 | 436 | 231 | 348 | 740 | ||||||||||||||
| Total non-accrual loans | $ | 67,069 | $ | 114,150 | $ | 105,908 | $ | 105,326 | $ | 77,602 | |||||||||
| Total non-performing loans(4): | |||||||||||||||||||
| Commercial | $ | 20,414 | $ | 22,050 | $ | 37,224 | $ | 50,984 | $ | 15,696 | |||||||||
| Commercial real estate | 21,746 | 46,107 | 26,113 | 19,129 | 22,048 | ||||||||||||||
| Home equity | 2,574 | 6,529 | 7,363 | 7,147 | 8,978 | ||||||||||||||
| Residential real estate | 16,440 | 26,071 | 13,797 | 16,383 | 21,255 | ||||||||||||||
| Premium finance receivables – property & casualty | 12,643 | 26,056 | 32,107 | 19,134 | 21,405 | ||||||||||||||
| Premium finance receivables – life insurance | 7 | — | 590 | — | — | ||||||||||||||
| Consumer and other | 614 | 700 | 394 | 457 | 780 | ||||||||||||||
| Total non-performing loans | $ | 74,438 | $ | 127,513 | $ | 117,588 | $ | 113,234 | $ | 90,162 | |||||||||
| Other real estate owned | 1,959 | 9,711 | 5,208 | 11,968 | 20,244 | ||||||||||||||
| Other real estate owned – from acquisitions | 2,312 | 6,847 | 9,963 | 12,852 | 20,402 | ||||||||||||||
| Other repossessed assets | — | — | 4 | 280 | 153 | ||||||||||||||
| Total non-performing assets | $ | 78,709 | $ | 144,071 | $ | 132,763 | $ | 138,334 | $ | 130,961 | |||||||||
| Accruing TDRs not included within non-performing assets | $ | 37,486 | $ | 47,023 | $ | 36,725 | $ | 33,281 | $ | 39,683 | |||||||||
| Total non-performing loans by category as a percent of its own respective category’s period-end balance: | |||||||||||||||||||
| Commercial | 0.17 | % | 0.18 | % | 0.45 | % | 0.65 | % | 0.23 | % | |||||||||
| Commercial real estate | 0.24 | 0.54 | 0.33 | 0.28 | 0.34 | ||||||||||||||
| Home equity | 0.77 | 1.54 | 1.44 | 1.29 | 1.35 | ||||||||||||||
| Residential real estate | 1.00 | 2.07 | 1.02 | 1.63 | 2.55 | ||||||||||||||
| Premium finance receivables – property & casualty | 0.26 | 0.64 | 0.93 | 0.67 | 0.81 | ||||||||||||||
| Premium finance receivables – life insurance | 0.00 | — | 0.01 | — | — | ||||||||||||||
| Consumer and other | 2.54 | 2.17 | 0.36 | 0.38 | 0.72 | ||||||||||||||
| Total non-performing loans | 0.21 | % | 0.40 | % | 0.44 | % | 0.48 | % | 0.42 | % | |||||||||
| Total non-performing assets as a percentage of total assets | 0.16 | % | 0.32 | % | 0.36 | % | 0.44 | % | 0.47 | % | |||||||||
| Total non-accrual loans as a percentage of of total loans | 0.19 | % | 0.36 | % | 0.40 | % | 0.44 | % | 0.36 | % | |||||||||
| Allowance for credit losses as a percentage of nonaccrual loans | 446.78 | % | 332.82 | % | 149.62 | % | 146.37 | % | 179.34 | % |
(1)Includes $2.6 million of non-performing loans and $2.9 million of other real estate owned reclassified from covered assets as a result of the termination of all existing loss share agreements with the FDIC during the fourth quarter of 2017.
(2)As of December 31, 2021, approximately $ 320,000 of TDRs were past due greater than 90 days and still accruing interest. No TDRs as of December 31, 2020, 2019, 2018. or 2017 were past due greater than 90 days and still accruing interest.
(3)Non-accrual loans included TDRs totaling $11.8 million, $21.2 million, $27.1 million, $32.8 million and $10.1 million as of December 31, 2021, 2020, 2019, 2018, and 2017, respectively.
(4)Includes PCD loans. 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.
At this time, management believes reserves are appropriate to absorb losses that are expected upon the ultimate resolution of these credits. While the ultimate effect of the COVID-19 pandemic on non-performing assets still remains unknown, significant increases may occur in subsequent periods. Management will continue to actively review and monitor its loan portfolios, in an effort to identify problem credits in a timely manner. Please refer to Management's Discussion and Analysis of Financial Condition and Results of Operation -Overview section of this report for additional discussion of the impact of the COVID-19 pandemic.
| Column 1 | Column 2 |
|---|---|
| 77 |
Loan Portfolio Aging
The tables below show the aging of the Company’s loan portfolio at December 31, 2021 and 2020:
| As of December 31, 2021(In thousands) | Non-accrual | 90+ days and still accruing | 60-89 days past due | 30-59 days past due | Current | Total Loans | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Loan Balances: | |||||||||||||||||||||||
| Commercial: | |||||||||||||||||||||||
| Commercial, industrial and other, excluding PPP loans | $ | 20,399 | $ | — | $ | 23,492 | $ | 42,933 | $ | 11,258,961 | $ | 11,345,785 | |||||||||||
| Commercial PPP loans | — | 15 | 770 | 928 | 556,570 | 558,283 | |||||||||||||||||
| Commercial real-estate: | |||||||||||||||||||||||
| Construction and development | 1,377 | — | — | 2,809 | 1,352,018 | 1,356,204 | |||||||||||||||||
| Non-construction | 20,369 | — | 284 | 37,634 | 7,575,795 | 7,634,082 | |||||||||||||||||
| Home equity | 2,574 | — | — | 1,120 | 331,461 | 335,155 | |||||||||||||||||
| Residential real estate | 16,440 | — | 982 | 12,420 | 1,607,257 | 1,637,099 | |||||||||||||||||
| Premium finance receivables: | |||||||||||||||||||||||
| Property & casualty insurance loans | 5,433 | 7,210 | 15,490 | 22,419 | 4,804,935 | 4,855,487 | |||||||||||||||||
| Life insurance loans | — | 7 | 12,614 | 66,651 | 6,963,538 | 7,042,810 | |||||||||||||||||
| Consumer and other | 477 | 137 | 34 | 509 | 23,042 | 24,199 | |||||||||||||||||
| Total loans, net of unearned income | $ | 67,069 | $ | 7,369 | $ | 53,666 | $ | 187,423 | $ | 34,473,577 | $ | 34,789,104 |
| As of December 31, 2020(In thousands) | Non-accrual | 90+ days and still accruing | 60-89 days past due | 30-59 days past due | Current | Total Loans | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Loan Balances: | |||||||||||||||||||||||
| Commercial: | |||||||||||||||||||||||
| Commercial, industrial and other, excluding PPP loans | $ | 21,743 | $ | 307 | $ | 6,900 | $ | 44,345 | $ | 9,166,751 | $ | 9,240,046 | |||||||||||
| Commercial PPP loans | — | — | — | 36 | 2,715,885 | 2,715,921 | |||||||||||||||||
| Commercial real-estate: | |||||||||||||||||||||||
| Construction and development | 5,633 | — | — | 5,344 | 1,360,825 | 1,371,802 | |||||||||||||||||
| Non-construction | 40,474 | — | 5,178 | 26,772 | 7,049,906 | 7,122,330 | |||||||||||||||||
| Home equity | 6,529 | — | 47 | 637 | 418,050 | 425,263 | |||||||||||||||||
| Residential real estate | 26,071 | — | 1,635 | 12,584 | 1,219,308 | 1,259,598 | |||||||||||||||||
| Premium finance receivables: | |||||||||||||||||||||||
| Property & casualty insurance loans | 13,264 | 12,792 | 6,798 | 18,809 | 4,002,826 | 4,054,489 | |||||||||||||||||
| Life insurance loans | — | — | 21,003 | 30,465 | 5,805,968 | 5,857,436 | |||||||||||||||||
| Consumer and other | 436 | 264 | 24 | 136 | 31,328 | 32,188 | |||||||||||||||||
| Total loans, net of unearned income | $ | 114,150 | $ | 13,363 | $ | 41,585 | $ | 139,128 | $ | 31,770,847 | $ | 32,079,073 |
As of December 31, 2021, $53.7 million of all loans, or 0.2%, were 60 to 89 days past due and $187.4 million, or 0.5%, were 30 to 59 days (or one payment) past due. As of December 31, 2020, $41.6 million of all loans, or 0.1%, were 60 to 89 days past due and $139.1 million, or 0.4%, 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 ratios. Home equity loans at December 31, 2021 that are current with regard to the contractual terms of the loan agreement represent 98.9% of the total home equity portfolio. Residential real estate loans at December 31, 2021 that are current with regards to the contractual terms of the loan agreements comprise 98.2% of these residential real estate loans outstanding.
| Column 1 | Column 2 |
|---|---|
| 78 |
Non-performing Loans Rollforward
The table below presents a summary of non-performing loans for the periods presented:
| (In thousands) | 2021 | 2020 | |||||
|---|---|---|---|---|---|---|---|
| Balance at beginning of period | $ | 127,513 | $ | 117,588 | |||
| Additions from becoming non-performing in the respective period | 38,848 | 85,993 | |||||
| Additions from the adoption of ASU 2016-13 | — | 37,285 | |||||
| Return to performing status | (10,592) | (10,254) | |||||
| Payments received | (53,823) | (53,029) | |||||
| Transfers to OREO and other repossessed assets | (6,027) | (14,557) | |||||
| Charge-offs, net | (13,351) | (29,835) | |||||
| Net change for niche loans (1) | (8,130) | (5,678) | |||||
| Balance at end of period | $ | 74,438 | $ | 127,513 |
(1)This includes activity for premium finance receivables and indirect consumer loans.
Prior to January 1, 2020, PCI loans were excluded from non-performing loans as they continued to earn interest income from the related accretable yield, independent of performance with contractual terms of the loan. As a result of the adoption of ASU 2016-13 effective January 1, 2020, the Company transitioned all previously classified PCI loans to PCD loans, which no longer maintain the prior pools and related accounting concepts. Specifically, 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. As such, after adoption, the Company includes PCD loans in total non-performing loans.
Allowance for Credit Losses
The allowance for credit losses, specifically the allowance for loan losses and the allowance for unfunded commitment losses, represents management’s estimate of lifetime expected credit losses in the loan portfolio. The allowance for credit losses is determined quarterly using a methodology that incorporates important risk characteristics of each loan, as described below under “How We Determine the Allowance for Credit Losses” in this Item 7.
The following table sets forth the allocation of the allowance for credit losses by major loan type and the percentage of loans in each category to total loans for the past five fiscal years:
| December 31, 2021 | December 31, 2020 | December 31, 2019 | December 31, 2018 | December 31, 2017 | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands) | Amount | % of Loan Type to Total Loans | Amount | % of Loan Type to Total Loans | Amount | % of Loan Type to Total Loans | Amount | % of Loan Type to Total Loans | Amount | % of Loan Type to Total Loans | |||||||||||||||||||||||||
| Allowance for credit losses allocation: | |||||||||||||||||||||||||||||||||||
| Commercial | $ | 119,307 | 34 | % | $ | 94,212 | 37 | % | $ | 64,920 | 31 | % | $ | 67,826 | 33 | % | $ | 57,811 | 31 | % | |||||||||||||||
| Commercial real-estate | 144,583 | 26 | 243,603 | 26 | 68,511 | 30 | 61,661 | 29 | 56,496 | 30 | |||||||||||||||||||||||||
| Home equity | 10,699 | 1 | 11,437 | 1 | 3,878 | 2 | 8,507 | 2 | 10,493 | 3 | |||||||||||||||||||||||||
| Residential real-estate | 8,782 | 5 | 12,459 | 5 | 9,800 | 5 | 7,194 | 4 | 6,688 | 4 | |||||||||||||||||||||||||
| Premium finance receivables – property & casualty | 15,246 | 14 | 17,267 | 13 | 8,132 | 13 | 6,144 | 12 | 5,356 | 12 | |||||||||||||||||||||||||
| Premium finance receivables – life insurance | 613 | 20 | 510 | 18 | 1,515 | 19 | 1,571 | 19 | 1,490 | 19 | |||||||||||||||||||||||||
| Consumer and other | 423 | — | 422 | 0 | 1,705 | 0 | 1,261 | 1 | 840 | 1 | |||||||||||||||||||||||||
| Total allowance for credit losses | $ | 299,653 | 100 | % | $ | 379,910 | 100 | % | $ | 158,461 | 100 | % | $ | 154,164 | 100 | % | $ | 139,174 | 100 | % | |||||||||||||||
| Allowance category as a percent of total allowance for credit losses: | |||||||||||||||||||||||||||||||||||
| Commercial | 40 | % | 25 | % | 41 | % | 44 | % | 42 | % | |||||||||||||||||||||||||
| Commercial real-estate | 48 | 64 | 43 | 39 | 40 | ||||||||||||||||||||||||||||||
| Home equity | 4 | 3 | 3 | 6 | 7 | ||||||||||||||||||||||||||||||
| Residential real-estate | 3 | 3 | 6 | 5 | 5 | ||||||||||||||||||||||||||||||
| Premium finance receivables—property & casualty | 5 | 5 | 5 | 4 | 4 | ||||||||||||||||||||||||||||||
| Premium finance receivables—life insurance | 0 | 0 | 1 | 1 | 1 | ||||||||||||||||||||||||||||||
| Consumer and other | 0 | 0 | 1 | 1 | 1 | ||||||||||||||||||||||||||||||
| Total allowance for credit losses | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % |
Management determined that the allowance for credit losses was appropriate at December 31, 2021, and that the loan portfolio is well diversified and well secured, without undue concentration in any specific risk area. While this process involves a high degree of management judgment, the allowance for credit losses is based on a comprehensive, well documented, and
| Column 1 | Column 2 |
|---|---|
| 79 |
consistently applied analysis of the Company’s loan portfolio. This analysis takes into consideration all available information existing as of the financial statement date, including environmental factors such as economic, industry, geographical and political factors, when considered applicable. The relative level of allowance for credit losses is reviewed and compared to industry peers. This review encompasses levels of total non-performing loans, portfolio mix, portfolio concentrations and overall levels of net charge-off. Historical trending of both the Company’s results and the industry peers is also reviewed to analyze comparative significance.
Allowance for Credit Losses
The following tables summarize the activity in our allowance for credit losses, specifically related to loans and unfunded lending-related commitments, during the last five fiscal years.
| (In thousands) | 2021 | 2020 | 2019 | 2018 | 2017 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Allowance for credit losses at beginning of year | $ | 379,910 | $ | 158,461 | $ | 154,164 | $ | 139,174 | $ | 123,964 | |||||||||
| Cumulative effect adjustment from the adoption of ASU 2016-13 | — | 47,344 | — | — | — | ||||||||||||||
| Provision for credit losses | (59,280) | 214,235 | 53,864 | 34,832 | 29,982 | ||||||||||||||
| Initial allowance for credit losses recognized on PCD assets acquired during the period (1) | 470 | — | — | — | — | ||||||||||||||
| Other adjustments (2) | 3 | 179 | (21) | (182) | 238 | ||||||||||||||
| Charge-offs: | |||||||||||||||||||
| Commercial | 20,801 | 18,293 | 35,880 | 14,532 | 5,159 | ||||||||||||||
| Commercial real estate | 3,293 | 15,960 | 5,402 | 1,395 | 4,236 | ||||||||||||||
| Home equity | 336 | 2,061 | 3,702 | 2,245 | 3,952 | ||||||||||||||
| Residential real estate | 1,082 | 891 | 798 | 1,355 | 1,284 | ||||||||||||||
| Premium finance receivables | 9,020 | 15,472 | 12,902 | 12,228 | 7,335 | ||||||||||||||
| Consumer and other | 487 | 528 | 522 | 880 | 729 | ||||||||||||||
| Total charge-offs | $ | 35,019 | $ | 53,205 | $ | 59,206 | $ | 32,635 | $ | 22,695 | |||||||||
| Recoveries: | |||||||||||||||||||
| Commercial | 2,559 | 5,092 | 2,845 | 1,457 | 1,870 | ||||||||||||||
| Commercial real estate | 1,304 | 1,835 | 2,516 | 5,631 | 2,190 | ||||||||||||||
| Home equity | 1,203 | 528 | 479 | 541 | 746 | ||||||||||||||
| Residential real estate | 330 | 184 | 422 | 2,075 | 452 | ||||||||||||||
| Premium finance receivables | 7,989 | 5,108 | 3,203 | 3,069 | 2,128 | ||||||||||||||
| Consumer and other | 184 | 149 | 195 | 202 | 299 | ||||||||||||||
| Total recoveries | $ | 13,569 | $ | 12,896 | $ | 9,660 | $ | 12,975 | $ | 7,685 | |||||||||
| Net charge-offs | $ | (21,450) | $ | (40,309) | $ | (49,546) | $ | (19,660) | $ | (15,010) | |||||||||
| Allowance for credit losses at year end | $ | 299,653 | $ | 379,910 | $ | 158,461 | $ | 154,164 | $ | 139,174 | |||||||||
| Net charge-offs (recoveries) by category as a percentage of its own respective category’s average: | |||||||||||||||||||
| Commercial | 0.16 | % | 0.12 | % | 0.41 | % | 0.18 | % | 0.05 | % | |||||||||
| Commercial real estate | 0.02 | 0.17 | 0.04 | (0.06) | 0.03 | ||||||||||||||
| Home equity | (0.23) | 0.33 | 0.61 | 0.28 | 0.46 | ||||||||||||||
| Residential real estate | 0.05 | 0.06 | 0.04 | (0.08) | 0.11 | ||||||||||||||
| Premium finance receivables | 0.01 | 0.11 | 0.12 | 0.13 | 0.08 | ||||||||||||||
| Consumer and other | 0.66 | 0.52 | 0.29 | 0.50 | 0.34 | ||||||||||||||
| Total loans, net of unearned income | 0.06 | % | 0.13 | % | 0.20 | % | 0.09 | % | 0.07 | % | |||||||||
| Net charge-offs as a percentage of the provision for credit losses | NM | 18.82 | % | 91.99 | % | 56.44 | % | 50.06 | % | ||||||||||
| Year-end total loans | $ | 34,789,104 | $ | 32,079,073 | $ | 26,800,290 | $ | 23,820,691 | $ | 21,640,797 | |||||||||
| Allowance for loan losses as a percentage of loans at end of year | 0.71 | % | 1.00 | % | 0.59 | % | 0.64 | % | 0.64 | % | |||||||||
| Allowance for credit losses as a percentage of loans at end of year | 0.86 | 1.18 | 0.59 | 0.65 | 0.64 | ||||||||||||||
| Allowance for credit losses as a percentage of loans at end of year, excluding PPP loans | 0.88 | 1.29 | 0.59 | 0.65 | 0.64 |
(1)The initial allowance for credit losses on PCD loans acquired during the period measured approximately $2.8 million, of which approximately $2.3 million was charged off related to PCD loans that met the Company’s charge-off policy at the time of acquisition. After considering these loans that were immediately charged off, the net impact of PCD allowance for credit losses at the acquisition date was approximately $470,000.
(2)Includes $742,000 of allowance for covered loan losses reclassified as a result of the termination of all existing loss share agreements with the FDIC during the fourth quarter of 2017.
NM—Not Meaningful
| Column 1 | Column 2 |
|---|---|
| 80 |
The allowance for credit losses, as related to loans and lending-related commitments, is comprised of an allowance for loan losses, which is determined with respect to loans that we have originated, and an allowance for unfunded commitment losses. A separate allowance for held-to-maturity securities losses is measured related to such debt securities portfolio. Our allowance for unfunded commitment losses is determined with respect to funds that we have committed to lend but for which funds have not yet been disbursed and is computed using a methodology similar to that used to determine the allowance for loan losses. The allowance for unfunded lending-related commitments totaled $51.8 million as of December 31, 2021 compared to $60.5 million as of December 31, 2020.
Additions to the allowance for credit losses are charged to earnings through the provision for credit losses. Charge-offs represent the amount of loans that have been determined to be uncollectible during a given period, and are deducted from the allowance for credit losses, and recoveries represent the amount of collections received from loans that had previously been charged off, and are credited to the allowance for credit losses. See Note 5 of the Consolidated Financial Statements presented under Item 8 of this report for further discussion of activity within the allowance for credit losses during the period and the relationship with respective loan balances for each loan category and the total loan portfolio.
How We Determine the Allowance for Credit Losses
The allowance for credit losses is measured on a collective or pooled basis by loans that share similar risk characteristics. If the loan no longer exhibits risk characteristics similar to that of a pool, typically due to credit deterioration of the related borrower, the Company analyzes the loan for purposes of individually assessing a specific allowance for credit loss as part of the Problem Loan Reporting system review. A separate reserve is collectively measured for loans continuing to share risk characteristics and, as a result, remaining in the pools. See Note 5 of the Consolidated Financial Statements presented under Item 8 of this report for further discussion of the allowance for credit losses measurement process.
Collective Measurement
The allowance for credit losses is measured on a collective or pooled basis when similar risk characteristics exist, based upon the segmentation discussed above. The Company utilizes modeling methodologies that estimate lifetime credit loss rates on each pool, including methodologies estimating the probability of default and loss given default on specific segments. Historical credit loss history is adjusted for reasonable and supportable forecasts developed by the Company on a quantitative or qualitative basis and incorporates third party economic forecasts. Reasonable and supportable forecasts consider the macroeconomic factors that are most relevant to evaluating and predicting expected credit losses in the Company's financial assets. Currently, the Company utilizes an eight quarter forecast period using a single macroeconomic scenario provided by a third-party and reviewed within the Company's governance structure. For periods beyond the ability to develop reasonable and supportable forecasts, the Company reverts to historical loss rates at an input level, straight-line over a four quarter reversion period. Expected credit losses are measured over the contractual term of the financial asset with consideration of expected prepayments. Expected extensions, renewals or modifications of the financial asset are only considered when either 1) the expected extension, renewal or modification is contained within the existing agreement and is not unconditionally cancelable, or 2) the expected extension, renewal or modification is reasonably expected to result in a TDR. The methodologies discussed above are applied to both current asset balances on the Company's Consolidated Statements of Condition and off-balance sheet commitments (i.e. unfunded lending-related commitments).
Individual Assessment
Loans with a credit risk rating of a 6 through 9 are reviewed on a monthly basis to determine if (a) an amount is deemed uncollectible (a charge-off) or (b) it is probable that the Company will be unable to collect amounts due in accordance with the original contractual terms of the loan. In cases in which collectability is not probable, the loan is considered to no longer exhibit shared risk characteristics of a pool and as a result, is individually assessed for allowance for credit losses measurement purposes. If a loan is individually assessed, the carrying amount of the loan is compared to the expected payments to be received, discounted at the loan’s original rate, or for foreclosure-probable and collateral dependent loans, to the fair value of the collateral less the estimated cost to sell, when appropriate under accounting rules. Any shortfall is recorded as a specific reserve within the allowance for credit losses.
Home Equity, Residential Real Estate and Consumer Loans
The determination of the appropriate allowance for credit losses for home equity, residential real estate and consumer loans differs from the process used for commercial and commercial real estate loans. These portfolios utilize the weighted-average remaining maturity ("WARM") methodology. The WARM methodology is an assumption-based approach that utilizes historical loss and prepayment information as the basis to estimate prepayment and credit adjusted contractual cash flows. The
| Column 1 | Column 2 |
|---|---|
| 81 |
Company considers a qualitative factor to adjust historical information for current conditions and reasonable and supportable forecasts. The same credit risk rating system and Problem Loan Reporting systems are used. The only significant difference is in how the credit risk ratings are assigned to these loans.
The home equity loan portfolio is reviewed on a loan by loan basis by analyzing current FICO scores of the borrowers, line availability, recent line usage, an approaching maturity and the aging status of the loan. Certain of these factors, or combination of these factors, may cause a portion of the credit risk ratings of home equity loans across all banks to be downgraded. Similar to commercial and commercial real estate loans, once a home equity loan’s credit risk rating is downgraded to a 6 through 9, the Company’s Managed Asset Division reviews and advises the subsidiary banks as to collateral valuations and as to the ultimate resolution of the credits that deteriorate to a non-accrual status to minimize losses.
Residential real estate loans that are downgraded to a credit risk rating of 6 through 9 also enter the problem loan reporting system and have the underlying collateral evaluated by the Managed Assets Division.
Premium Finance Receivables
The determination of the appropriate allowance for credit losses for premium finance receivables is an assumption-based approach focusing on historical loss rates in the portfolio, adjusted qualitatively for current macroeconomic conditions and reasonable and supportable forecasts.
Methodology in Assessing Impairment and Charge-off Amounts
In determining the amount of reserves or charge-offs associated with collateral dependent loans, the Company values the loan generally by starting with a valuation obtained from an appraisal of the underlying collateral and then deducting estimated selling costs, if appropriate, to arrive at a net appraised value. We obtain the appraisals of the underlying collateral typically on an annual basis from one of a pre-approved list of independent, third party appraisal firms. Types of appraisal valuations include “as-is,” “as-complete,” “as-stabilized,” bulk, fair market, liquidation and “retail sellout” values.
In many cases, the Company simultaneously values the underlying collateral by marketing the property to market participants interested in purchasing properties of the same type. If the Company receives offers or indications of interest, we will analyze the price and review market conditions to assess whether in light of such information the appraised value overstates the likely price and that a lower price would be a better assessment of the market value of the property and would enable us to liquidate the collateral. Additionally, the Company takes into account the strength of any guarantees or other credit enhancements, and the ability of the borrower to provide value related to those guarantees in determining the ultimate charge-off or reserve associated with any individually assessed loans. Accordingly, the Company may charge-off a loan to a value below the net appraised value if it believes that an expeditious liquidation is desirable in the circumstance and it has legitimate offers or other indications of interest to support a value that is less than the net appraised value. Alternatively, the Company may carry a loan at a value that is in excess of the appraised value if the Company has a guarantee from a borrower or other credit enhancements that the Company believes has realizable value. In evaluating the strength of any guarantee, the Company evaluates the financial wherewithal of the guarantor, the guarantor’s reputation, and the guarantor’s willingness and desire to work with the Company. The Company then conducts a review of the strength of a guarantee on a frequency established as the circumstances and conditions of the borrower warrant.
In circumstances where the Company has received an appraisal but has no third party offers or indications of interest, the Company may enlist the input of realtors in the local market as to the highest valuation that the realtor believes would result in a liquidation of the property given a reasonable marketing period of approximately 90 days. To the extent that the realtors’ indication of market clearing price under such scenario is less than the net appraised valuation, the Company may take a charge-off on the loan to a valuation that is less than the net appraised valuation.
The Company may also charge-off a loan below the net appraised valuation if the Company holds a junior mortgage position in a piece of collateral whereby the risk to acquiring control of the property through the purchase of the senior mortgage position is deemed to potentially increase the risk of loss upon liquidation due to the amount of time to ultimately market the property and the volatile market conditions. In such cases, the Company may abandon its junior mortgage and charge-off the loan balance in full.
In other cases, the Company may allow the borrower to conduct a “short sale,” which is a sale where the Company allows the borrower to sell the property at a value less than the amount of the loan. Many times, it is possible for the current owner to receive a better price than if the property is marketed by a financial institution which the market place perceives to have a
| Column 1 | Column 2 |
|---|---|
| 82 |
greater desire to liquidate the property at a lower price. To the extent that we allow a short sale at a price below the value indicated by an appraisal, we may take a charge-off beyond the value that an appraisal would have indicated.
Other market conditions may require a reserve to bring the carrying value of the loan below the net appraised valuation such as litigation surrounding the borrower and/or property securing our loan or other market conditions impacting the value of the collateral.
Having determined the net value based on the factors such as those noted above and compared that value to the book value of the loan, the Company arrives at a charge-off amount or a specific reserve included in the allowance for credit losses. In summary, for collateral dependent loans, appraisals are used as the fair value starting point in the estimate of net value. Estimated costs to sell are deducted from the appraised value, when appropriate under current accounting rules, to arrive at the net appraised value. Although an external appraisal is the primary source of valuation utilized for charge-offs on collateral dependent loans, alternative sources of valuation may become available between appraisal dates. As a result, we may utilize values obtained through these alternative sources, which include purchase and sale agreements, legitimate indications of interest, negotiated short sales, realtor price opinions, sale of the note or support from guarantors, as the basis for charge-offs. These alternative sources of value are used only if deemed to be more representative of value based on updated information regarding collateral resolution. In addition, if an appraisal is not deemed current, a discount to appraised value may be utilized. Any adjustments from appraised value to net value are detailed and justified in an impairment analysis, which is reviewed and approved by the Company’s Managed Assets Division.
TDRs
At December 31, 2021, the Company had $49.3 million in loans modified as TDRs. The $49.3 million in TDRs represents 247 credits in which economic concessions were granted to certain borrowers to better align the terms of their loans with their current ability to pay. The balance decreased from $68.2 million representing 286 credits at December 31, 2020.
Concessions were granted on a case-by-case basis working with these borrowers to find modified terms that would assist them in retaining their businesses or their homes and attempt to keep these loans in an accruing status for the Company. Typical concessions include reduction of the interest rate on the loan to a rate considered lower than market and other modification of terms including forgiveness of a portion of the loan balance, extension of the maturity date, and/or modifications from principal and interest payments to interest-only payments for a certain period. See Note 5, “Allowance for Credit Losses” of Consolidated Financial Statements in Item 8 of this Annual Report on Form 10-K for further discussion regarding the effectiveness of these modifications in keeping the modified loans current based upon contractual terms.
Subsequent to its restructuring, any TDR that becomes nonaccrual or more than 90 days past-due and still accruing interest will be included in the Company’s nonperforming loans. Each TDR was individually assessed when measuring the allowance for credit losses at December 31, 2021 and approximately $3.3 million was appropriately reserved for through the Company’s normal reserving methodology in the Company’s allowance for credit losses. Additionally, at December 31, 2021, the Company was committed to lend additional funds to borrowers totaling $11,000 under the contractual terms related to TDRs compared to $1.1 million commitments to lend additional funds to borrowers at December 31, 2020.
| Column 1 | Column 2 |
|---|---|
| 83 |
The table below presents a summary of TDRs for the respective periods, presented by loan category and accrual status:
| December 31, | December 31, | ||||||
|---|---|---|---|---|---|---|---|
| (In thousands) | 2021 | 2020 | |||||
| Accruing TDRs: | |||||||
| Commercial | $ | 4,131 | $ | 7,699 | |||
| Commercial real estate | 8,421 | 10,549 | |||||
| Residential real estate and other | 24,934 | 28,775 | |||||
| Total accruing TDRs | $ | 37,486 | $ | 47,023 | |||
| Non-accrual TDRs: (1) | |||||||
| Commercial | $ | 6,746 | $ | 10,491 | |||
| Commercial real estate | 2,050 | 6,177 | |||||
| Residential real estate and other | 3,027 | 4,501 | |||||
| Total non-accrual TDRs | $ | 11,823 | $ | 21,169 | |||
| Total TDRs: | |||||||
| Commercial | $ | 10,877 | $ | 18,190 | |||
| Commercial real estate | 10,471 | 16,726 | |||||
| Residential real estate and other | 27,961 | 33,276 | |||||
| Total TDRs | $ | 49,309 | $ | 68,192 |
(1)Included in total non-performing loans.
TDR Rollforward
The table below presents a summary of TDRs as of December 31, 2021, 2020 and 2019, and shows the changes in the balance during those periods:
| Year Ended December 31, 2021(In thousands) | Commercial | Commercial Real Estate | Residential Real Estate and Other | Total | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance at beginning of period | $ | 18,190 | $ | 16,726 | $ | 33,276 | $ | 68,192 | |||||||
| Additions during the period | 5,074 | 2,944 | 5,851 | 13,869 | |||||||||||
| Reductions: | |||||||||||||||
| Charge-offs | (2,639) | (200) | (28) | (2,867) | |||||||||||
| Transferred to OREO and other repossessed assets | (99) | — | (459) | (558) | |||||||||||
| Removal of TDR loan status (1) | (2,121) | (800) | (1,710) | (4,631) | |||||||||||
| Payments received | (7,528) | (8,199) | (8,969) | (24,696) | |||||||||||
| Balance at period end | $ | 10,877 | $ | 10,471 | $ | 27,961 | $ | 49,309 |
| Year Ended December 31, 2020(In thousands) | Commercial | Commercial Real Estate | Residential Real Estate and Other | Total | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance at beginning of period | $ | 18,739 | $ | 16,873 | $ | 28,224 | $ | 63,836 | |||||||
| Additions during the period | 12,362 | 19,281 | 14,229 | 45,872 | |||||||||||
| Reductions: | |||||||||||||||
| Charge-offs | (5,016) | (8,004) | (715) | (13,735) | |||||||||||
| Transferred to OREO and other repossessed assets | — | (857) | (945) | (1,802) | |||||||||||
| Removal of TDR loan status (1) | (65) | (257) | (1,202) | (1,524) | |||||||||||
| Payments received | (7,830) | (10,310) | (6,315) | (24,455) | |||||||||||
| Balance at period end | $ | 18,190 | $ | 16,726 | $ | 33,276 | $ | 68,192 |
| Column 1 | Column 2 |
|---|---|
| 84 |
| Year Ended December 31, 2019(In thousands) | Commercial | Commercial Real Estate | Residential Real Estate and Other | Total | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance at beginning of period | $ | 36,319 | $ | 15,447 | $ | 14,336 | $ | 66,102 | |||||||
| Additions during the period | 26,341 | 7,018 | 20,206 | 53,565 | |||||||||||
| Reductions: | |||||||||||||||
| Charge-offs | (20,771) | (589) | 38 | (21,322) | |||||||||||
| Transferred to OREO and other repossessed assets | — | — | — | — | |||||||||||
| Removal of TDR loan status (1) | — | (856) | — | (856) | |||||||||||
| Payments received | (23,150) | (4,147) | (6,356) | (33,653) | |||||||||||
| Balance at period end | $ | 18,739 | $ | 16,873 | $ | 28,224 | $ | 63,836 |
(1)Loan was previously classified as a TDR and subsequently performed in compliance with the loan’s modified terms for a period of six months (including over a calendar year-end) at a modified interest rate which represented a market rate at the time of restructuring. Per our TDR policy, the TDR classification is removed.
Potential Problem Loans
Management believes that any loan where there are serious doubts as to the ability of such borrowers to comply with the present loan repayment terms should be identified as a non-performing loan and should be included in the disclosure of “Past Due Loans and Non-Performing Assets.” At the periods presented in this Annual Report on Form 10-K, the Company has no potential problem loans as defined by SEC regulations.
COVID-19 Modifications
On March 22, 2020 interagency guidance was issued titled “Interagency Statement on Loan Modifications and Reporting for Financial Institutions Working with Customers Affected by the Coronavirus” that encourages financial institutions to work prudently with borrowers who are or may be unable to meet their contractual payment obligations due to the effect of COVID-19. Additionally, Section 4013 of the CARES Act further provides that a qualified loan modification is exempt by law from classification as a TDR as defined by GAAP, from the period beginning March 1, 2020, until the earlier of December 31, 2020 (subsequently extended to January 1, 2022 under CAA), or the date that is 60 days after the date on which the national emergency concerning the COVID-19 outbreak declared by the President of the United States under the National Emergencies Act (50 U.S.C. 1601 et seq.) terminates. Accordingly, we offered short-term modifications made in response to COVID-19 to borrowers who were current and otherwise not past due. These included short-term, 180 days or less, modifications in the form of payment deferrals, fee waivers, extensions of repayment terms, or other delays in payment that are insignificant. Modifications qualifying for the exemption from TDR classification totaled approximately $33.6 million as of December 31, 2021 compared to $279.6 million as of December 31, 2020.
| Column 1 | Column 2 |
|---|---|
| 85 |
The tables below present a summary of all COVID-19 related modified loans, including those not qualifying for the exemption under Section 4013, as of December 31, 2021 and 2020, presented by loan category and type of modification:
| Year Ended December 31, 2021 (In thousands) | Interest-only | Full Payment Deferral | Line Increases | Other | Total | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial | $ | 168 | $ | 2,847 | $ | — | $ | — | $ | 3,015 | ||||||||
| Commercial real estate | 36,364 | 929 | — | 3,289 | 40,582 | |||||||||||||
| Home equity | — | — | — | — | — | |||||||||||||
| Residential real estate | — | — | — | — | — | |||||||||||||
| Premium finance receivables | — | 698 | — | — | 698 | |||||||||||||
| Consumer and other | — | — | — | — | — | |||||||||||||
| Total loans, net of unearned income | $ | 36,532 | $ | 4,474 | $ | — | $ | 3,289 | $ | 44,295 |
| Year Ended December 31, 2020 (In thousands) | Interest-only | Full Payment Deferral | Line Increases | Other | Total | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial | $ | 118,186 | $ | 22,299 | $ | 45,530 | $ | 9,905 | $ | 195,920 | ||||||||
| Commercial real estate | 78,213 | 44,391 | — | 13,718 | 136,322 | |||||||||||||
| Home equity | — | 1,469 | — | — | 1,469 | |||||||||||||
| Residential real estate | — | 407 | — | — | 407 | |||||||||||||
| Premium finance receivables | — | 10,673 | — | — | 10,673 | |||||||||||||
| Consumer and other | — | 29 | — | — | 29 | |||||||||||||
| Total loans, net of unearned income | $ | 196,399 | $ | 79,268 | $ | 45,530 | $ | 23,623 | $ | 344,820 |
Other Real Estate Owned
In certain circumstances, the Company is required to take action against the real estate collateral of specific loans. The Company uses foreclosure only as a last resort for dealing with borrowers experiencing financial hardships. The Company employs extensive contact and restructuring procedures to attempt to find other solutions for our borrowers. The tables below present a summary of other real estate owned and show the activity for the respective periods and the balance for each property type:
| Year Ended | |||||||
|---|---|---|---|---|---|---|---|
| (In thousands) | December 31, | December 31, | |||||
| 2021 | 2020 | ||||||
| Balance at beginning of period | $ | 16,558 | $ | 15,171 | |||
| Disposal/resolved | (16,927) | (10,776) | |||||
| Transfers in at fair value, less costs to sell | 5,837 | 13,239 | |||||
| Fair value adjustments | (1,197) | (1,076) | |||||
| Balance at end of period | $ | 4,271 | $ | 16,558 |
| Period End | ||||||
|---|---|---|---|---|---|---|
| (In thousands) | December 31, | December 31, | ||||
| 2021 | 2020 | |||||
| Residential real estate | $ | 1,310 | 2,324 | |||
| Residential real estate development | — | 1,691 | ||||
| Commercial real estate | 2,961 | 12,543 | ||||
| Total | $ | 4,271 | 16,558 |
| Column 1 | Column 2 |
|---|---|
| 86 |
Deposits and Other Funding Sources
Total deposits at December 31, 2021, were $42.1 billion, increasing $5.0 billion, or 13%, compared to the $37.1 billion at December 31, 2020. Average deposit balances in 2021 were $39.0 billion, reflecting an increase of $5.0 billion, or 15%, compared to the average balances in 2020.
The increase in year end and average deposits in 2021 over 2020 is primarily attributable to the Company's continued overall growth during 2021, including additional deposits related to PPP lending. Average non-interest bearing deposits increased $3.2 billion, or 34% in 2021 compared to 2020, with period end balances ending at 34% of total deposits at December 31, 2021, compared to 32% at December 31, 2020.
The following table presents the composition of average deposits by product category for each of the last three years:
| Years Ended December 31, | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | |||||||||||||||||||
| (Dollars in thousands) | Balance | Percent | Balance | Percent | Balance | Percent | |||||||||||||||
| Non-interest bearing deposits | $ | 12,638,518 | 32 | % | $ | 9,432,090 | 28 | % | $ | 6,711,298 | 25 | % | |||||||||
| NOW and interest-bearing demand deposits | 3,711,489 | 10 | 3,298,554 | 10 | 2,903,441 | 11 | |||||||||||||||
| Wealth management deposits | 4,429,929 | 11 | 3,882,975 | 11 | 2,761,936 | 10 | |||||||||||||||
| Money market accounts | 10,051,444 | 26 | 8,874,488 | 26 | 6,659,376 | 24 | |||||||||||||||
| Savings accounts | 3,734,162 | 10 | 3,354,662 | 10 | 2,834,381 | 10 | |||||||||||||||
| Time certificates of deposit | 4,447,871 | 11 | 5,142,938 | 15 | 5,467,192 | 20 | |||||||||||||||
| Total average deposits | $ | 39,013,413 | 100 | % | $ | 33,985,707 | 100 | % | $ | 27,337,624 | 100 | % |
Wealth management deposits are funds from the 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 of the banks (“wealth management deposits” in the table above). Wealth management deposits consist primarily of money market accounts. Consistent with reasonable interest rate risk parameters, these funds have generally been invested in loan production of the banks as well as other investments suitable for banks.
Other Funding Sources. Although deposits are the Company’s primary source of funding its interest-earning assets, the Company’s ability to manage the types and terms of deposits is somewhat limited by customer preferences and market competition. As a result, in addition to deposits and the issuance of equity securities and the retention of earnings, the Company uses several other funding sources to support its growth. These sources include short-term borrowings, notes payable, FHLB advances, subordinated debt, secured borrowings and junior subordinated debentures. The Company evaluates the terms and unique characteristics of each source, as well as its asset-liability management position, in determining the use of such funding sources.
The following table sets forth, by category, the composition of the average balances of other funding sources for the periods presented:
| Years Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||||||||||
| Average | Percent | Average | Percent | |||||||||||
| (Dollars in thousands) | Balance | of Total | Balance | of Total | ||||||||||
| Federal Home Loan Bank advances | $ | 1,236,478 | 51 | % | $ | 1,156,106 | 49 | % | ||||||
| Subordinated notes | 436,697 | 18 | 436,275 | 19 | ||||||||||
| Notes payable | 93,581 | 4 | 122,091 | 5 | ||||||||||
| Short-term borrowings | 13,931 | 1 | 17,965 | 1 | ||||||||||
| Other | 64,133 | 2 | 60,908 | 3 | ||||||||||
| Secured borrowings | 343,012 | 14 | 295,729 | 12 | ||||||||||
| Total other borrowings | 514,657 | 21 | 496,693 | 21 | ||||||||||
| Junior subordinated debentures | 253,566 | 10 | 253,566 | 11 | ||||||||||
| Total other funding sources | $ | 2,441,398 | 100 | % | $ | 2,342,640 | 100 | % |
| Column 1 | Column 2 |
|---|---|
| 87 |
Notes payable balances represent the balances on a loan agreement (“Credit Agreement”) with unaffiliated banks consisting of a $100.0 million revolving credit facility (“Revolving Credit Facility”) and a $150.0 million term facility (“Term Facility”). Both the Revolving Credit Facility and the Term Facility are available for corporate purposes such as to provide capital to fund continued growth at existing bank subsidiaries, possible future acquisitions and for other general corporate matters. In December of 2021, the Revolving Credit Facility was amended to increase the commitment amount by $50.0 million for a total commitment of $100.0 million. At December 31, 2021, the Company had a notes payable balance of $80.3 million under the Term Facility. At December 31, 2021, the Company had no outstanding balance under the Revolving Credit Facility. See Note 13, “Other Borrowings,” to the Consolidated Financial Statements in Item 8 for further discussion of notes payable.
FHLB advances provide the banks with access to fixed-rate funds which are useful in mitigating interest rate risk and achieving an acceptable interest rate spread on fixed-rate loans or securities. FHLB advances to the banks totaled $1.2 billion at December 31, 2021 and $1.2 billion at December 31, 2020. See Note 11, “Federal Home Loan Bank Advances,” to the Consolidated Financial Statements in Item 8 for further discussion of the terms of these advances.
The balance of secured borrowings primarily represents a third party Canadian transaction (“Canadian Secured Borrowing”). Under the Canadian Secured Borrowing, the Company, through its subsidiary, FIFC Canada, sells an undivided co-ownership interest in all receivables owed to FIFC Canada to an unrelated third party in exchange for cash payments pursuant to a receivables purchase agreement (“Receivables Purchase Agreement”). See Note 13, “Other Borrowings,” to the Consolidated Financial Statements in Item 8 for further discussion of these secured borrowings under this agreement. At December 31, 2021, the translated balance of the secured borrowings totaled $332.2 million.
At December 31, 2021 and 2020, subordinated notes totaled $436.9 million and $436.5 million, respectively. During 2019, the Company issued $300.0 million of subordinated notes receiving $296.7 million in proceeds, net of underwriting discount. The notes have a stated interest rate of 4.85% and mature in June 2029. During 2014, the Company issued $140.0 million of subordinated notes receiving $139.1 million in proceeds, net of underwriting discount. The notes have a stated interest rate of 5.00% and mature in June 2024. See Note 12, “Subordinated Notes,” to the Consolidated Financial Statements in Item 8 for further discussion.
Short-term borrowings include securities sold under repurchase agreements and federal funds purchased. These borrowings totaled $9.2 million and $11.4 million at December 31, 2021 and 2020, respectively. Securities sold under repurchase agreements represent sweep accounts for certain customers in connection with master repurchase agreements at the banks as well as short-term borrowings from banks and brokers. This funding category typically fluctuates based on customer preferences and daily liquidity needs of the banks, their customers and the banks’ operating subsidiaries. See Note 13, “Other Borrowings,” to the Consolidated Financial Statements in Item 8 for further discussion of these borrowings.
The Company has $253.6 million of junior subordinated debentures outstanding as of December 31, 2021 and 2020. The amounts reflected on the balance sheet represent the junior subordinated debentures issued to eleven trusts by the Company and equal the amount of the preferred and common securities issued by the trusts. See Note 14, “Junior Subordinated Debentures,” to the Consolidated Financial Statements in Item 8 for further discussion of the Company’s junior subordinated debentures. Starting in 2016, none of the junior subordinated debentures qualified as Tier 1 regulatory capital of the Company resulting in $245.5 million of the junior subordinated debentures, net of common securities, being included in the Company’s Tier 2 regulatory capital.
Other borrowings at December 31, 2021 include a fixed-rate promissory note issued by the Company in June 2017 and amended in March 2020 (“Fixed-Rate Promissory Note”) related to and secured by three office buildings owned by the Company. At December 31, 2021, the Fixed-Rate Promissory Note had a balance of $63.3 million. Under the Fixed-Rate Promissory Note, during the three months ended March 31, 2020 and the twelve months ended December 31, 2019 the Company made monthly principal payments and paid interest at a fixed rate of 3.36%. An amendment to the Fixed-Rate Promissory Note was executed on and became effective as of March 31, 2020. The amendment increased the principal amount to $66.4 million, reduced the interest rate to 3.00% and extended the maturity date to March 31, 2025. See Note 13, “Other Borrowings,” to the Consolidated Financial Statements in Item 8 for further discussion of these borrowings.
In response to the COVID-19 pandemic, the Company will continue to manage funding sources discussed above, including the utilization of availability with the FHLB and FRB and the Revolving Credit Facility with unaffiliated banks, to access needed liquidity in a timely manner.
Shareholders’ Equity. Total shareholders’ equity was $4.5 billion at December 31, 2021, an increase of $382.7 million from the December 31, 2020 total of $4.1 billion. The increase in 2021 was primarily a result of net income of $466.2 million, $50.2 million of net unrealized gains on cash flow hedges, net of tax, $19.8 million from the issuance of shares of the Company’s
| Column 1 | Column 2 |
|---|---|
| 88 |
common stock pursuant to various stock compensation plans, net of treasury shares, $16.2 million of stock-based compensation costs credited to surplus and $0.5 million of foreign currency translation adjustments, net of tax. These increases to total shareholders’ equity were partially offset by common stock dividends of $70.7 million, preferred stock dividends of $28.0 million, $62.0 million in net unrealized losses from investment securities, net of tax, and common stock repurchased under authorized program of $9.5 million. See Note 23, “Shareholders’ Equity,” to the Consolidated Financial Statements in Item 8 for further discussion of shareholders’ equity.
Liquidity and Capital Resources
The Company and the banks are subject to various regulatory capital requirements established by the federal banking agencies that take into account risk attributable to balance sheet and off-balance sheet activities. Failure to meet minimum capital requirements can initiate certain mandatory — and possibly discretionary — actions by regulators, that if undertaken could have a direct material effect on the Company’s financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Company and the banks must meet specific capital guidelines that involve quantitative measures of the Company’s assets, liabilities, and certain off-balance sheet items as calculated under regulatory accounting practices. The Federal Reserve’s capital guidelines require bank holding companies to maintain a minimum ratio of qualifying total capital to risk-weighted assets of 8.0%, of which at least 4.50% must be in the form of Common Equity Tier 1 capital and 6.0% must be in the form of Tier 1 capital. The Federal Reserve also requires a minimum leverage ratio of Tier 1 capital to total assets of 4.0%. In addition, the Federal Reserve continues to consider the Tier 1 leverage ratio in evaluating proposals for expansion or new activities.
The following table summarizes the capital guidelines for bank holding companies as of December 31, 2021, as well as certain ratios relating to the Company’s equity and assets as of December 31, 2021, 2020 and 2019:
| Minimum Ratios | Minimum Ratio + Capital Conservation Buffer (1) | Minimum WellCapitalizedRatios (2) | 2021 | 2020 | 2019 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Common Equity Tier 1 capital to risk-weighted assets | 4.5 | % | 7.00% | N/A | 8.6 | % | 8.8 | % | 9.2 | % | ||||||
| Tier 1 capital to risk-weighted assets | 6.0 | 8.50 | 6.0 | 9.6 | 10.0 | 9.6 | ||||||||||
| Total capital to risk-weighted assets | 8.0 | 10.50 | 10.0 | 11.6 | 12.6 | 12.2 | ||||||||||
| Tier 1 leverage ratio | 4.0 | N/A | N/A | 8.0 | 8.1 | 8.7 | ||||||||||
| Total average equity to total average assets | N/A | N/A | N/A | 9.0 | 9.5 | 10.4 | ||||||||||
| Dividend payout ratio | N/A | N/A | N/A | 16.4 | 23.9 | 16.6 |
(1)Reflects the Capital Conservation Buffer of 2.5%.
(2)Reflects the well-capitalized standard applicable to the Company for purposes of the Federal Reserve’s Regulation Y. The Federal Reserve has not yet revised the well-capitalized standard for BHCs to reflect the higher capital requirements imposed under the U.S. Basel III Rule or to add Common Equity Tier 1 capital ratio and Tier 1 leverage ratio requirements to this standard. As a result, the Common Equity Tier 1 capital ratio and Tier 1 leverage ratio are denoted as “N/A” in this column. If the Federal Reserve were to apply the same or a very similar well-capitalized standard to BHCs as the standard applicable to our subsidiary banks, the Company’s capital ratios as of December 31, 2021 would exceed such revised well-capitalized standard.
As reflected in the table, each of the Company’s capital ratios at December 31, 2021, exceeded the well-capitalized ratios established by the Federal Reserve. Refer to Note 19 to the Consolidated Financial Statements in Item 8 for further information on the capital positions of the banks.
The Company’s principal sources of funds at the holding company level are dividends from its subsidiaries, borrowings under its loan agreement with unaffiliated banks and proceeds from the issuances of subordinated debt and additional equity. Refer to Notes 12, 13, 14 and 23 to the Consolidated Financial Statements in Item 8 for further information on the Company’s subordinated notes, other borrowings, junior subordinated debentures and shareholders’ equity, respectively. Management is committed to maintaining the Company’s capital levels above the “Well Capitalized” levels established by the Federal Reserve for bank holding companies.
In June 2015, the Company issued and sold 5,000,000 shares of fixed-to-floating non-cumulative perpetual preferred stock, Series D, liquidation preference of $25 per share (the “Series D Preferred Stock”) for $125.0 million in a public offering. When, as and if declared, dividends on the Series D Preferred Stock are payable quarterly in arrears at a rate of 6.50% per annum from the original issuance date to, but excluding, July 15, 2025, and from (and including) that date at a floating rate equal to three-
| Column 1 | Column 2 |
|---|---|
| 89 |
month LIBOR plus a spread of 4.06% per annum. The dividend rate of such floating rate dividends will be reset quarterly. The Company received proceeds, after deducting underwriting discounts, commissions and related costs, of approximately $120.8 million from the issuance, which were intended to be used for general corporate purposes. The Series D Preferred Stock is listed on the NASDAQ Global Select Market under the symbol “WTFCM.” In January, April, July and October of 2021, Wintrust declared a quarterly cash dividend of $0.41 per share of Series D Preferred Stock.
In May 2020, the Company issued 11,500 shares of fixed-rate reset non-cumulative perpetual preferred stock, Series E, liquidation preference $25,000 per share (the “Series E Preferred Stock”) as part of a $287.5 million public offering of 11,500,000 depositary shares, each representing a 1/1,000th interest in a share of Series E Preferred Stock. When, as and if declared, dividends on the Series E Preferred Stock are payable quarterly in arrears at a fixed rate of 6.875% per annum from October 15, 2020 to, but excluding, July 15, 2025, and from (and including) July 15, 2025 at a floating rate equal to the Five-Year Treasury Rate (as defined in the certificate of designations for the Series E Preferred Stock) plus 6.507%. See Note 23, “Shareholders’ Equity” to the Consolidated Financial Statements in Item 8 for more information on the Series E Preferred Stock. In January, April, July and October of 2021, Wintrust declared a quarterly cash dividend of $429.69 per share of Series E Preferred Stock.
The Board approved the first semi-annual dividend on the Company’s common stock in January 2000 and continued to approve semi-annual dividends until quarterly dividends were approved starting in 2014. The payment of dividends is also subject to statutory restrictions and restrictions arising under the terms of the Company's Series D and Series E Preferred Stock, the Company’s trust preferred securities offerings units and under certain financial covenants in the Company’s revolving and term facilities. Under the terms of these separate revolving and term facilities entered into on September 18, 2018, the Company is prohibited from paying dividends on any equity interests, including its common stock and preferred stock, if such payments would cause the Company to be in default under its facilities or exceed a certain threshold. In January, April, July and October of 2021, Wintrust declared a quarterly cash dividend of $0.31 per common share. In January, April, July and October of 2020, Wintrust declared a quarterly cash dividend of $0.28 per common share. In January of 2022, Wintrust declared a quarterly cash dividend of $0.34 per common share. Taking into account the limitations on the payment of dividends, the final determination of timing, amount and payment of dividends is at the discretion of the Company’s Board of Directors and will depend on the Company’s earnings, financial condition, capital requirements and other relevant factors.
Banking laws impose restrictions upon the amount of dividends that can be paid to the holding company by the banks. Based on these laws, the banks could, subject to minimum capital requirements, declare dividends to the Company without obtaining regulatory approval in an amount not exceeding (a) undivided profits, and (b) the amount of net income reduced by dividends paid for the current and prior two years.
Since the banks are required to maintain their capital at the well-capitalized level (due to the Company being a financial holding company), funds otherwise available as dividends from the banks are limited to the amount that would not reduce any of the banks’ capital ratios below the well-capitalized level. During 2021, 2020 and 2019, the subsidiaries paid dividends to Wintrust totaling $145.0 million, $253.0 million, and $139.0 million, respectively. As of December 31, 2021, subject to minimum capital requirements at the banks, approximately $431.9 million was available as dividends from the banks without prior regulatory approval and without compromising the banks’ well-capitalized positions.
In response to the COVID-19 pandemic, the Company continues to leverage its capital management framework to assess and monitor risk when making capital decisions. The Company will continuously evaluate the adequacy of capital as a result of the uncertainty from the COVID-19 pandemic.
Liquidity management at the banks involves planning to meet anticipated funding needs at a reasonable cost. Liquidity management is guided by policies, formulated and monitored by the Company’s senior management and each Bank’s asset/liability committee, which take into account the marketability of assets, the sources and stability of funding and the level of unfunded commitments. The banks’ principal sources of funds are deposits, short-term borrowings and capital contributions from the holding company. In addition, the banks are eligible to borrow under FHLB advances and at the FRB Discount Window, another source of liquidity.
In accordance with the liquidity management noted above, deposit growth and increases in borrowings from various sources have resulted in accumulating liquidity assets in recent periods. In 2021, we increased our liquid assets to ensure that we have the balance sheet strength to serve our clients through the COVID-19 pandemic. As a result, the Company believes that it has sufficient funds and access to funds to effectively manage through the COVID-19 pandemic as well as meet its working capital and other needs. The Company will continue to prudently evaluate liquidity sources, including the management of availability with the FHLB and FRB and utilization of the revolving credit facility with unaffiliated banks.
| Column 1 | Column 2 |
|---|---|
| 90 |
Core deposits are the most stable source of liquidity for community banks due to the nature of long-term relationships generally established with depositors and the security of deposit insurance provided by the FDIC. Core deposits are generally defined in the industry as total deposits less time deposits with balances greater than $100,000. Due to the affluent nature of many of the communities that the Company serves, management believes that many of its time deposits with balances in excess of $100,000 are also a stable source of funds. Currently, standard deposit insurance coverage is $250,000 per depositor per insured bank, for each account ownership category.
While the Company obtains a portion of its total deposits through brokered deposits, the Company does so primarily as an asset-liability management tool to assist in the management of interest rate risk, and the Company does not consider brokered deposits to be a vital component of its current liquidity resources. Historically, brokered deposits have represented a small component of the Company’s total deposits outstanding, as set forth in the table below:
| December 31, | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2021 | 2020 | 2019 | 2018 | 2017 | ||||||||||||||
| Total deposits | $ | 42,095,585 | $ | 37,092,651 | $ | 30,107,138 | $ | 26,094,678 | $ | 23,183,347 | |||||||||
| Brokered Deposits (1) | 1,591,083 | 1,843,227 | 1,011,404 | 1,071,562 | 1,445,306 | ||||||||||||||
| Brokered deposits as a percentage of total deposits (1) | 3.8 | % | 5.0 | % | 3.4 | % | 4.1 | % | 6.2 | % |
(1)Brokered Deposits include certificates of deposit obtained through deposit brokers, deposits received through the Certificate of Deposit Account Registry Program, as well as wealth management deposits of brokerage customers from unaffiliated companies which have been placed into deposit accounts of the banks.
The banks routinely accept deposits from a variety of municipal entities. Typically, these municipal entities require that banks pledge marketable securities to collateralize these public deposits. At December 31, 2021 and 2020, the banks had approximately $2.6 billion and $2.4 billion, respectively, of securities collateralizing public deposits and other short-term borrowings. Public deposits requiring pledged assets are not considered to be core deposits, however they provide the Company with a reliable, lower cost, short-term funding source than what is available through many other wholesale alternatives.
Other than as discussed in this section, the Company is not aware of any known trends, commitments, events, regulatory recommendations or uncertainties that would have any material adverse effect on the Company’s capital resources, operations or liquidity.
CONTRACTUAL OBLIGATIONS, OFF-BALANCE SHEET COMMITMENTS AND CONTINGENT LIABILITIES
The Company has various financial obligations, including contractual obligations and commitments, that may require future cash payments.
Contractual Obligations. Our significant contractual obligations with third parties primarily consist of deposit liabilities and other sources of funding for our businesses, including FHLB advances, subordinated debt, other debt borrowings and junior subordinated debentures. These debt obligations have fixed and determinable contractual repayment dates specific to each type of instrument. Deposit liabilities are primarily due on-demand, with certain time deposits due based on contractual maturities that may exceed one year. Repayment of debt obligations, including junior subordinated debentures, vary based on terms of the underlying debt instrument, with certain debt instruments requiring full repayment of the debt at the respective maturity date and other debt instruments requiring periodic partial repayment over the entire term of the debt instrument. Further information on these debt obligations is included in Notes 10 through 14 of the Consolidated Financial Statements in Item 8 of this report.
The Company enters into various leasing arrangements with contractual obligations to pay for use of specified assets over a specific period of time. These leased assets primarily related to certain banking facilities as well as specific signage related to sponsorships and other agreements, and certain automatic teller machines and other equipment. Payments under these obligations are primarily made on a monthly basis. Further information on these lease obligations is included in Note 16 of the Consolidated Financial Statements in Item 8 of this report.
The Company’s other purchase obligations relate to certain contractual cash obligations for acquisition related contingent costs, marketing obligations and services related to the construction of facilities, data processing and the outsourcing of certain operational activities. In 2021, the Company continued to significantly invest in technology, including enhancements to our customer’s digital experience, and we are subject to additional contractual purchase obligations in furtherance of these efforts.
| Column 1 | Column 2 |
|---|---|
| 91 |
The Company also enters into derivative contracts under which the Company is required to either receive cash from or pay cash to counterparties depending on changes in interest rates. Derivative contracts are carried at fair value representing the net present value of expected future cash receipts or payments based on market rates as of the balance sheet date. Further information on derivative contracts is included in Note 21 of the Consolidated Financial Statements in Item 8 of this report.
Commitments. The following table presents a summary of the amounts and expected maturities of significant commitments as of December 31, 2021. Further information on these commitments is included in Note 20 of the Consolidated Financial Statements in Item 8 of this report.
| (Dollars in thousands) | One year or less | From one to three years | From three to five years | Over five years | Total | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commitment type: | |||||||||||||||||||
| Commercial, commercial real estate and construction | $ | 3,606,504 | $ | 2,837,210 | $ | 1,053,478 | $ | 333,451 | $ | 7,830,643 | |||||||||
| Residential real estate | 589,964 | — | — | — | 589,964 | ||||||||||||||
| Revolving home equity lines of credit | 749,425 | — | — | — | 749,425 | ||||||||||||||
| Letters of credit | 282,512 | 28,684 | 39,500 | 355 | 351,051 | ||||||||||||||
| Commitments to sell mortgage loans | 952,291 | — | — | — | 952,291 |
Our remaining commitment to fund community investments totaled $40.3 million, which includes future cash outlays for the construction and development of properties for low-income housing, support for small businesses, and historic tax credit projects that qualify for CRA purposes. These commitments are not included in the commitments table above, as the timing and amounts are based upon the financing arrangements provided in each project’s partnership or operating agreement and could change due to variances in the construction schedule, project revisions, or the cancellation of the project.
Contingencies. The Company enters into residential mortgage loan sale agreements with investors in the normal course of business. These agreements usually require certain representations concerning credit information, loan documentation, collateral and insurability. Investors have requested the Company to indemnify them against losses on certain loans or to repurchase loans which the investors believe do not comply with applicable representations. Upon completion of its own investigation, the Company generally repurchases or provides indemnification on certain loans. Indemnification requests are generally received within two years subsequent to sale. Management maintains a liability for estimated losses on loans expected to be repurchased or on which indemnification is expected to be provided and regularly evaluates the adequacy of this recourse liability based on trends in repurchase and indemnification requests, actual loss experience, known and inherent risks in the loans and current economic conditions. At December 31, 2021, the liability for estimated losses on repurchase and indemnification was approximately $675,000 and was included in other liabilities on the balance sheet.
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 impact of the COVID-19 pandemic (including the emergence of variant strains). 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 and uncertainties, including those discussed in the Risk Factors and summary thereof disclosed under Item 1A of this Annual Report on 10-K and in any of the Company’s subsequent SEC filings.
Therefore, there can be no assurances that future actual results will correspond to any 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
| Column 1 | Column 2 |
|---|---|
| 92 |
undertakes no obligation to update any forward-looking statement to reflect the impact of circumstances or events after the date of this Annual Report on Form 10-K. Persons are advised, however, to consult further disclosures management makes on related subjects in its reports filed with the SEC and in its press releases.