ROSEMONT, Ill., Oct. 17, 2023 (GLOBE NEWSWIRE) -- Wintrust Financial Corporation ("Wintrust", "the Company", "we" or "our") (Nasdaq: WTFC) announced record net income of $499.1 million or $7.71 per diluted common share for the first nine months of 2023 compared to net income of $364.9 million or $5.78 per diluted common share for the same period of 2022, an increase in diluted earnings per common share of 33%. Pre-tax, pre-provision income (non-GAAP) for the first nine months of 2023 totaled $751.3 million as compared to $536.3 million in the first nine months of 2022, an increase in pre-tax, pre-provision income of 40%.
The Company recorded quarterly net income of $164.2 million or $2.53 per diluted common share for the third quarter of 2023, an increase in diluted earnings per common share of 6% compared to the second quarter of 2023 and 14% compared to the third quarter of 2022. Pre-tax, pre-provision income (non-GAAP) totaled $244.8 million as compared to $239.9 million for the second quarter of 2023 and $206.5 million for the third quarter of 2022.
Timothy S. Crane, President and Chief Executive Officer, commented, "As demonstrated by our strong results, we followed our record first half of 2023 with continued momentum in the third quarter of 2023. We leveraged our position in the markets we serve to sustain growth in loans and deposits during the quarter."
Additionally, Mr. Crane noted, "Our net interest margin for the quarter was within our expected range, down slightly due primarily to the impact of hedging activities. In the current interest rate environment, we expect to maintain our net interest margin within a narrow range around current levels for the remainder of 2023 and continuing into the beginning of 2024. We believe this growth and stability in net interest margin will drive strong financial performance in future quarters."
Highlights of the third quarter of 2023:
Comparative information to the second quarter of 2023, unless otherwise noted
- Total deposits grew by approximately $1 billion, or 9% annualized.
- Total loans increased by approximately $423 million, or 4% annualized. Adjusting for the impact of a loan sale transaction within our property and casualty insurance premium finance receivables portfolio during the third quarter of 2023, total loans would have increased $767 million, or 7% annualized.
- Record quarterly net interest income of $462.4 million, increasing approximately $14.8 million primarily due to strong growth in earning assets.
- Net interest margin decreased four basis points to 3.60% (3.62% on a fully taxable-equivalent basis, non-GAAP) during the third quarter of 2023 primarily due to the negative impact of hedging activities.
- Non-interest expense was negatively impacted by:
- Occupancy costs of approximately $2.9 million from the impairment of two Company-owned buildings that are no longer being used.
- Data processing costs of approximately $1.5 million from the termination of a duplicate service contract related to the acquisition of a wealth management business in 2023.
- Other salary costs of approximately $1.6 million related to acquisition-related severance charges and other contractually due compensation costs.
- Provision for credit losses totaled $19.9 million in the third quarter of 2023 as compared to a provision for credit losses of $28.5 million in the second quarter of 2023.
- Net charge-offs totaled $8.1 million or eight basis points of average total loans on an annualized basis in the third quarter of 2023 as compared to $17.0 million or 17 basis points of average total loans on an annualized basis in the second quarter of 2023.
Mr. Crane commented, "By leveraging our customer relationships, market positioning, diversified products and competitive rates, we continued to generate significant deposit growth, increasing deposits approximately $1 billion, or 9% on an annualized basis, in the third quarter of 2023. Growth in retail deposits helped reduce our level of brokered deposits by approximately $392 million during the third quarter of 2023. In addition, deposit growth helped fund approximately $423 million of loan growth during the quarter. This strong loan growth was achieved despite the impact of a loan sale transaction within our property and casualty insurance premium finance receivables portfolio that reduced period-end balances at the end of the third quarter by approximately $344 million. Loan growth came primarily from draws on existing commercial real estate loan facilities as well as growth in our commercial portfolio. Additionally, despite the loan sale transaction noted above, our property and casualty insurance premium finance receivables portfolio ended the quarter relatively unchanged. We remain prudent in our review of credit prospects ensuring our loan growth stays within our conservative credit standards."
Mr. Crane noted, "We grew our net interest income during the third quarter of 2023 by approximately $14.8 million primarily due to an increase in average earning assets of approximately $1.6 billion. Our net interest margin decreased four basis points during the third quarter, however, three basis points of the decline was due to the impact of our interest rate hedging strategies, which are designed to protect our net interest income if interest rates decline. Deposit pricing pressures moderated in the third quarter of 2023 and we expect that to continue into the fourth quarter. Assuming a similar interest rate environment, we believe our net interest margin will be relatively stable for the remainder of 2023 and entering 2024. The combination of balance sheet growth and a stable net interest margin is expected to continue to grow our net interest income."
Commenting on credit quality, Mr. Crane stated, "Credit metrics remained strong and at historically low levels. Net charge-offs totaled $8.1 million or eight basis points of average total loans on an annualized basis in the third quarter of 2023 as compared to $17.0 million or 17 basis points of average total loans on an annualized basis in the second quarter of 2023. Non-performing loans totaled $133.1 million, or 0.32% of total loans, at the end of the third quarter of 2023 compared to $108.7 million, or 0.26% of total loans, at the end of the second quarter of 2023. Of the $24.4 million increase in non-performing loans in the third quarter of 2023, $19.6 million is related to the premium finance receivables portfolios in which we ultimately expect minimal losses. The allowance for credit losses on our core loan portfolio as of September 30, 2023 was approximately 1.51% of the outstanding balance (see Table 12 for additional information). We believe that the Company's reserves remain appropriate and we remain diligent in our review of credit."
Mr. Crane concluded, "I am very pleased with our results for the third quarter of 2023. Net income for the quarter was the second highest in our history, behind only the net income reported in the first quarter of 2023. Total loans as of September 30, 2023 were $739 million higher than average total loans in the third quarter of 2023, which is expected to help continue our momentum into the fourth quarter. We continue to win business and expand our franchise, keeping us well-positioned in the markets we serve. This will help grow our deposit and loan relationships, which should generate higher net revenues and earnings in the coming quarters. As a result, our capital ratios will benefit from the increased earnings."
The graphs below illustrate certain financial highlights of the third quarter of 2023 as well as historical financial performance. See "Supplemental Non-GAAP Financial Measures/Ratios" at Table 17 for additional information with respect to non-GAAP financial measures/ratios, including the reconciliations to the corresponding GAAP financial measures/ratios.
Graphs available at the following link:
http://ml.globenewswire.com/Resource/Download/c2b726e7-3c69-483b-b815-c3e18b1fa57f
SUMMARY OF RESULTS:
BALANCE SHEET
Total assets increased $1.3 billion in the third quarter of 2023 as compared to the second quarter of 2023. Total loans increased by $422.6 million as compared to the second quarter of 2023. The increase in loans was primarily the result of draws on existing commercial real estate loan facilities as well as growth in the commercial portfolio. Additionally, despite a loan sale transaction that reduced outstanding balances at the end of the third quarter of 2023 by $344 million, the property and casualty insurance premium finance receivables portfolio ended the quarter relatively unchanged. In the third quarter of 2023, the Company purchased securities, resulting in a $480.7 million increase in investment securities.
Total liabilities increased by $1.3 billion in the third quarter of 2023 as compared to the second quarter of 2023 primarily due to a $1.0 billion increase in total deposits. Non-interest bearing deposits as a percentage of total deposits was 23% at September 30, 2023 compared to 24% at June 30, 2023 as deposit growth came primarily from interest bearing deposit categories. Net outflows from non-interest bearing deposits stabilized during the third quarter of 2023 as average non-interest bearing deposits during the third quarter of 2023 essentially equaled the amount at the end of the second quarter of 2023 at $10.6 billion.
For more information regarding changes in the Company's balance sheet, see Consolidated Statements of Condition and Table 1 through Table 3 in this report.
NET INTEREST INCOME
For the third quarter of 2023, net interest income totaled $462.4 million, an increase of $14.8 million as compared to the second quarter of 2023. The $14.8 million increase in net interest income in the third quarter of 2023 compared to the second quarter of 2023 was primarily due to a $1.6 billion increase in average earning assets and one additional day in the quarter.
Net interest margin was 3.60% (3.62% on a fully taxable-equivalent basis, non-GAAP) during the third quarter of 2023 compared to 3.64% (3.66% on a fully taxable-equivalent basis, non-GAAP) during the second quarter of 2023. The net interest margin decrease as compared to the second quarter of 2023 was primarily due to the negative impact of hedging activities as well as a 36 basis point increase in the rate paid on interest-bearing liabilities. This decrease was partially offset by a 27 basis point increase in yield on earning assets and a five basis point increase in the net free funds contribution. The 36 basis point increase on the rate paid on interest-bearing liabilities in the third quarter of 2023 as compared to the second quarter of 2023 was primarily due to a 41 basis point increase in the rate paid on interest-bearing deposits primarily related to the increasing rate environment. The 27 basis point increase in the yield on earning assets in the third quarter of 2023 as compared to the second quarter of 2023 was primarily due to a 28 basis point expansion on loan yields and 41 basis point increase in liquidity management asset yield.
For more information regarding net interest income, see Table 4 through Table 8 in this report.
ASSET QUALITY
The allowance for credit losses totaled $399.5 million as of September 30, 2023, an increase of $11.7 million as compared to $387.8 million as of June 30, 2023. A provision for credit losses totaling $19.9 million was recorded for the third quarter of 2023 as compared to $28.5 million recorded in the second quarter of 2023. For more information regarding the allowance for credit losses and provision for credit losses, see Table 11 in this report.
Management believes the allowance for credit losses is appropriate to account for expected credit losses. The Current Expected Credit Losses ("CECL") accounting standard requires the Company to estimate expected credit losses over the life of the Company's financial assets as of the reporting date. There can be no assurances, however, that future losses will not significantly exceed the amounts provided for, thereby affecting future results of operations. A summary of the allowance for credit losses calculated for the loan components in each portfolio as of September 30, 2023, June 30, 2023, and March 31, 2023 is shown on Table 12 of this report.
Net charge-offs totaled $8.1 million in the third quarter of 2023, as compared to $17.0 million of net charge-offs in the second quarter of 2023. The decrease in net charge-offs during the third quarter of 2023 was primarily the result of the sale to external parties of certain credits within the commercial real estate portfolio during the second quarter of 2023, which resulted in approximately $8.0 million in charge-offs. Net charge-offs as a percentage of average total loans were eight basis points in the third quarter of 2023 on an annualized basis compared to 17 basis points on an annualized basis in the second quarter of 2023. For more information regarding net charge-offs, see Table 10 in this report.
The Company's delinquency rates remain low and manageable. For more information regarding past due loans, see Table 13 in this report.
Non-performing assets totaled $147.2 million and comprised 0.26% of total assets as of September 30, 2023, as compared to $120.3 million as of June 30, 2023. Non-performing loans totaled $133.1 million, or 0.32% of total loans, at September 30, 2023. The increase in the third quarter was primarily due to an increase in loans 90 days or more past due but still fully collateralized within the life insurance premium finance receivables portfolio, and certain credits within the property and casualty insurance premium finance receivables portfolio becoming nonaccrual. For more information regarding non-performing assets, see Table 14 in this report.
NON-INTEREST INCOME
Wealth management revenue was relatively stable in the third quarter of 2023 as compared to the second quarter of 2023. Wealth management revenue is comprised of the trust and asset management revenue of The Chicago Trust Company and Great Lakes Advisors, the brokerage commissions, managed money fees and insurance product commissions at Wintrust Investments and fees from tax-deferred like-kind exchange services provided by the Chicago Deferred Exchange Company.
Mortgage banking revenue decreased by $2.6 million in the third quarter of 2023 as compared to the second quarter of 2023 primarily due to an unfavorable valuation related change in 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. This was partially offset by increased production revenue and a more favorable adjustments to the fair value of mortgage servicing rights compared to the second quarter of 2023. The Company monitors the relationship of these assets and seeks to minimize the earnings impact of fair value changes.
The Company recognized $2.4 million in net losses on investment securities in the third quarter of 2023 as compared to nominal gains in the second quarter of 2023.
Fees from covered call options increased by $1.6 million in the third quarter of 2023 as compared to the second quarter of 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 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 mitigate overall interest rate risk and do not qualify as hedges pursuant to accounting guidance.
For more information regarding non-interest income, see Table 15 in this report.
NON-INTEREST EXPENSE
Salaries and employee benefits expense increased by $7.4 million in the third quarter of 2023 as compared to the second quarter of 2023. The $7.4 million increase is primarily related to higher salary expense and incentive compensation expense due to elevated bonus accruals in the third quarter of 2023 as well as other salary costs of approximately $1.6 million related to acquisition-related severance charges and other contractually due compensation costs.
Operating lease equipment cost increased $2.2 million in the third quarter of 2023 as compared to the second quarter of 2023 primarily due to the impairment of certain assets during the period.
Occupancy expenses increased $2.1 million in the third quarter of 2023 as compared to the second quarter of 2023 primarily due to the impairment of two Company-owned buildings that are no longer being used.
Data processing expense increased $1.0 million in the third quarter of 2023 as compared to the second quarter of 2023 primarily due to the termination of a duplicate service contract related to the acquisition of a wealth management business in 2023.
Lending expenses, net of deferred origination costs, decreased by $3.1 million as compared to the second quarter of 2023 primarily due to higher loan originations in the second quarter of 2023.
Miscellaneous expense in the third quarter of 2023 decreased by $1.0 million as compared to the second quarter of 2023. Miscellaneous expense includes ATM expenses, correspondent bank charges, directors' fees, telephone, postage, corporate insurance, dues and subscriptions, problem loan expenses and other miscellaneous operational losses and costs.
For more information regarding non-interest expense, see Table 16 in this report.
INCOME TAXES
The Company recorded income tax expense of $60.7 million in the third quarter of 2023 compared to $56.7 million in the second quarter of 2023. The effective tax rates were 26.98% in the third quarter of 2023 compared to 26.81% in the second quarter of 2023.
BUSINESS UNIT SUMMARY
Community Banking
Through its community banking unit, the Company provides banking and financial services primarily to individuals, small to mid-sized businesses, local governmental units and institutional clients residing primarily in the local areas the Company services. In the third quarter of 2023, this unit expanded its commercial, commercial real estate and residential real estate loan portfolios and grew retail deposits.
Mortgage banking revenue was $27.4 million for the third quarter of 2023, a decrease of $2.6 million as compared to the second quarter of 2023, primarily due to an unfavorable valuation related change in 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. Service charges on deposit accounts totaled $14.2 million in the third quarter of 2023, an increase of $609,000 as compared to the second quarter of 2023, primarily due to higher fees associated with commercial account activity. The Company's gross commercial and commercial real estate loan pipelines remained solid as of September 30, 2023 indicating momentum for expected continued loan growth in the fourth quarter of 2023.
Specialty Finance
Through its specialty finance unit, the Company offers financing of insurance premiums for businesses and individuals, equipment financing through structured loans and lease products to customers in a variety of industries, accounts receivable financing and value-added, out-sourced administrative services and other services. Originations within the insurance premium financing receivables portfolio were $4.6 billion during the third quarter of 2023 and average balances increased by $444.0 million as compared to the second quarter of 2023. The Company's leasing portfolio balance increased in the third quarter of 2023, with its portfolio of assets, including capital leases, loans and equipment on operating leases, totaling $3.3 billion as of September 30, 2023 as compared to $3.1 billion as of June 30, 2023. Revenues from the Company's out-sourced administrative services business were $1.3 million in the third quarter of 2023, an increase of $17,000 from the second quarter of 2023.
Wealth Management
Through four separate subsidiaries within its wealth management unit, the Company offers a full range of wealth management services, including trust and investment services, tax-deferred like-kind exchange services, asset management, securities brokerage services and 401(k) and retirement plan services. Wealth management revenue totaled $33.5 million in the third quarter of 2023, which was relatively stable compared to the second quarter of 2023. At September 30, 2023, the Company's wealth management subsidiaries had approximately $44.7 billion of assets under administration, which included $8.3 billion of assets owned by the Company and its subsidiary banks, representing an increase from the $44.5 billion of assets under administration at June 30, 2023.
ITEM IMPACTING COMPARATIVE FINANCIAL RESULTS
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 the transaction was determined to be a business combination, the Company recorded goodwill of approximately $2.6 million on the purchase.
WINTRUST FINANCIAL CORPORATION
Key Operating Measures
Wintrust's key operating measures and growth rates for the third quarter of 2023, as compared to the second quarter of 2023 (sequential quarter) and third quarter of 2022 (linked quarter), are shown in the table below:
| % or (1) basis point (bp) change from 2nd Quarter 2023 | % or (1) basis point (bp) change from 3rd Quarter 2022 | |||||||||||||||||
| Three Months Ended | ||||||||||||||||||
| (Dollars in thousands, except per share data) | Sep 30, 2023 | Jun 30, 2023 | Sep 30, 2022 | |||||||||||||||
| Net income | $ | 164,198 | $ | 154,750 | $ | 142,961 | 6 | % | 15 | % | ||||||||
| Pre-tax income, excluding provision for credit losses (non-GAAP) (2) | 244,781 | 239,944 | 206,461 | 2 | 19 | |||||||||||||
| Net income per common share - Diluted | 2.53 | 2.38 | 2.21 | 6 | 14 | |||||||||||||
| Cash dividends declared per common share | 0.40 | 0.40 | 0.34 | - | 18 | |||||||||||||
| Net revenue (3) | 574,836 | 560,567 | 502,930 | 3 | 14 | |||||||||||||
| Net interest income | 462,358 | 447,537 | 401,448 | 3 | 15 | |||||||||||||
| Net interest margin | 3.60 | % | 3.64 | % | 3.34 | % | (4 | ) | bps | 26 | bps | |||||||
| Net interest margin - fully taxable-equivalent (non-GAAP) (2) | 3.62 | 3.66 | 3.35 | (4 | ) | 27 | ||||||||||||
| Net overhead ratio (4) | 1.59 | 1.58 | 1.53 | 1 | 6 | |||||||||||||
| Return on average assets | 1.20 | 1.18 | 1.12 | 2 | 8 | |||||||||||||
| Return on average common equity | 13.35 | 12.79 | 12.31 | 56 | 104 | |||||||||||||
| Return on average tangible common equity (non-GAAP) (2) | 15.73 | 15.12 | 14.68 | 61 | 105 | |||||||||||||
| At end of period | ||||||||||||||||||
| Total assets | $ | 55,555,246 | $ | 54,286,176 | $ | 52,382,939 | 9 | % | 6 | % | ||||||||
| Total loans (5) | 41,446,032 | 41,023,408 | 38,167,613 | 4 | 9 | |||||||||||||
| Total deposits | 44,992,686 | 44,038,707 | 42,797,191 | 9 | 5 | |||||||||||||
| Total shareholders' equity | 5,015,613 | 5,041,912 | 4,637,980 | (2 | ) | 8 | ||||||||||||
(1) Period-end balance sheet percentage changes are annualized.
(2) See Table 17: Supplemental Non-GAAP Financial Measures/Ratios for additional information on this performance measure/ratio.
(3) Net revenue is net interest income plus non-interest income.
(4) The net overhead ratio is calculated by netting total non-interest expense and total non-interest income, annualizing this amount, and dividing by that period's average total assets. A lower ratio indicates a higher degree of efficiency.
(5) Excludes mortgage loans held-for-sale.
Certain returns, yields, performance ratios, or quarterly growth rates are "annualized" in this presentation to represent an annual time period. This is done for analytical purposes to better discern, for decision-making purposes, underlying performance trends when compared to full-year or year-over-year amounts. For example, a 5% growth rate for a quarter would represent an annualized 20% growth rate. Additional supplemental financial information showing quarterly trends can be found on the Company's website at www.wintrust.com by choosing "Financial Reports" under the "Investor Relations" heading, and then choosing "Financial Highlights."
WINTRUST FINANCIAL CORPORATION
Selected Financial Highlights
| Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||
| (Dollars in thousands, except per share data) | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 | Sep 30, 2023 | Sep 30, 2022 | ||||||||||||||||||||
| Selected Financial Condition Data (at end of period): | |||||||||||||||||||||||||||
| Total assets | $ | 55,555,246 | $ | 54,286,176 | $ | 52,873,511 | $ | 52,949,649 | $ | 52,382,939 | |||||||||||||||||
| Total loans (1) | 41,446,032 | 41,023,408 | 39,565,471 | 39,196,485 | 38,167,613 | ||||||||||||||||||||||
| Total deposits | 44,992,686 | 44,038,707 | 42,718,211 | 42,902,544 | 42,797,191 | ||||||||||||||||||||||
| Total shareholders' equity | 5,015,613 | 5,041,912 | 5,015,506 | 4,796,838 | 4,637,980 | ||||||||||||||||||||||
| Selected Statements of Income Data: | |||||||||||||||||||||||||||
| Net interest income | $ | 462,358 | $ | 447,537 | $ | 457,995 | $ | 456,816 | $ | 401,448 | $ | 1,367,890 | $ | 1,038,546 | |||||||||||||
| Net revenue (2) | 574,836 | 560,567 | 565,764 | 550,655 | 502,930 | 1,701,167 | 1,405,760 | ||||||||||||||||||||
| Net income | 164,198 | 154,750 | 180,198 | 144,817 | 142,961 | 499,146 | 364,865 | ||||||||||||||||||||
| Pre-tax income, excluding provision for credit losses (non-GAAP) (3) | 244,781 | 239,944 | 266,595 | 242,819 | 206,461 | 751,320 | 536,325 | ||||||||||||||||||||
| Net income per common share - Basic | 2.57 | 2.41 | 2.84 | 2.27 | 2.24 | 7.82 | 5.86 | ||||||||||||||||||||
| Net income per common share - Diluted | 2.53 | 2.38 | 2.80 | 2.23 | 2.21 | 7.71 | 5.78 | ||||||||||||||||||||
| Cash dividends declared per common share | 0.40 | 0.40 | 0.40 | 0.34 | 0.34 | 1.20 | 1.02 | ||||||||||||||||||||
| Selected Financial Ratios and Other Data: | |||||||||||||||||||||||||||
| Performance Ratios: | |||||||||||||||||||||||||||
| Net interest margin | 3.60 | % | 3.64 | % | 3.81 | % | 3.71 | % | 3.34 | % | 3.68 | % | 2.96 | % | |||||||||||||
| Net interest margin - fully taxable-equivalent (non-GAAP) (3) | 3.62 | 3.66 | 3.83 | 3.73 | 3.35 | 3.70 | 2.97 | ||||||||||||||||||||
| Non-interest income to average assets | 0.82 | 0.86 | 0.84 | 0.71 | 0.79 | 0.84 | 0.98 | ||||||||||||||||||||
| Non-interest expense to average assets | 2.41 | 2.44 | 2.33 | 2.34 | 2.32 | 2.39 | 2.33 | ||||||||||||||||||||
| Net overhead ratio (4) | 1.59 | 1.58 | 1.49 | 1.63 | 1.53 | 1.55 | 1.35 | ||||||||||||||||||||
| Return on average assets | 1.20 | 1.18 | 1.40 | 1.10 | 1.12 | 1.26 | 0.98 | ||||||||||||||||||||
| Return on average common equity | 13.35 | 12.79 | 15.67 | 12.72 | 12.31 | 13.91 | 10.96 | ||||||||||||||||||||
| Return on average tangible common equity (non-GAAP) (3) | 15.73 | 15.12 | 18.55 | 15.21 | 14.68 | 16.43 | 13.21 | ||||||||||||||||||||
| Average total assets | $ | 54,381,981 | $ | 52,601,953 | $ | 52,075,318 | $ | 52,087,618 | $ | 50,722,694 | $ | 53,028,199 | $ | 49,863,793 | |||||||||||||
| Average total shareholders' equity | 5,083,883 | 5,044,718 | 4,895,271 | 4,710,856 | 4,795,387 | 5,008,648 | 4,608,399 | ||||||||||||||||||||
| Average loans to average deposits ratio | 92.4 | % | 94.3 | % | 93.0 | % | 90.5 | % | 88.8 | % | 93.2 | % | 86.5 | % | |||||||||||||
| Period-end loans to deposits ratio | 92.1 | 93.2 | 92.6 | 91.4 | 89.2 | ||||||||||||||||||||||
| Common Share Data at end of period: | |||||||||||||||||||||||||||
| Market price per common share | $ | 75.50 | $ | 72.62 | $ | 72.95 | $ | 84.52 | $ | 81.55 | |||||||||||||||||
| Book value per common share | 75.19 | 75.65 | 75.24 | 72.12 | 69.56 | ||||||||||||||||||||||
| Tangible book value per common share (non-GAAP) (3) | 64.07 | 64.50 | 64.22 | 61.00 | 58.42 | ||||||||||||||||||||||
| Common shares outstanding | 61,222,058 | 61,197,676 | 61,176,415 | 60,794,008 | 60,743,335 | ||||||||||||||||||||||
| Other Data at end of period: | |||||||||||||||||||||||||||
| Tier 1 leverage ratio (5) | 9.2 | % | 9.3 | % | 9.1 | % | 8.8 | % | 8.8 | % | |||||||||||||||||
| Risk-based capital ratios: | |||||||||||||||||||||||||||
| Tier 1 capital ratio (5) | 10.2 | 10.1 | 10.1 | 10.0 | 9.9 | ||||||||||||||||||||||
| Common equity tier 1 capital ratio (5) | 9.3 | 9.3 | 9.2 | 9.1 | 9.0 | ||||||||||||||||||||||
| Total capital ratio (5) | 12.0 | 12.0 | 12.1 | 11.9 | 11.8 | ||||||||||||||||||||||
| Allowance for credit losses (6) | $ | 399,531 | $ | 387,786 | $ | 376,261 | $ | 357,936 | $ | 315,338 | |||||||||||||||||
| Allowance for loan and unfunded lending-related commitment losses to total loans | 0.96 | % | 0.94 | % | 0.95 | % | 0.91 | % | 0.83 | % | |||||||||||||||||
| Number of: | |||||||||||||||||||||||||||
| Bank subsidiaries | 15 | 15 | 15 | 15 | 15 | ||||||||||||||||||||||
| Banking offices | 174 | 175 | 174 | 174 | 174 | ||||||||||||||||||||||
(1) Excludes mortgage loans held-for-sale.
(2) Net revenue is net interest income plus non-interest income.
(3) See Table 17: Supplemental Non-GAAP Financial Measures/Ratios for additional information on this performance measure/ratio.
(4) The net overhead ratio is calculated by netting total non-interest expense and total non-interest income, annualizing this amount, and dividing by that period's average total assets. A lower ratio indicates a higher degree of efficiency.
(5) Capital ratios for current quarter-end are estimated.
(6) The allowance for credit losses includes the allowance for loan losses, the allowance for unfunded lending-related commitments and the allowance for held-to-maturity securities losses.
WINTRUST FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CONDITION
| (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | |||||||||||||||||
| Sep 30, | Jun 30, | Mar 31, | Dec 31, | Sep 30, | ||||||||||||||||
| (In thousands) | 2023 | 2023 | 2023 | 2022 | 2022 | |||||||||||||||
| Assets | ||||||||||||||||||||
| Cash and due from banks | $ | 418,088 | $ | 513,858 | $ | 445,928 | $ | 490,908 | $ | 489,590 | ||||||||||
| Federal funds sold and securities purchased under resale agreements | 60 | 59 | 58 | 58 | 57 | |||||||||||||||
| Interest-bearing deposits with banks | 2,448,570 | 2,163,708 | 1,563,578 | 1,988,719 | 3,968,605 | |||||||||||||||
| Available-for-sale securities, at fair value | 3,611,835 | 3,492,481 | 3,259,845 | 3,243,017 | 2,923,653 | |||||||||||||||
| Held-to-maturity securities, at amortized cost | 3,909,150 | 3,564,473 | 3,606,391 | 3,640,567 | 3,389,842 | |||||||||||||||
| Trading account securities | 1,663 | 3,027 | 102 | 1,127 | 179 | |||||||||||||||
| Equity securities with readily determinable fair value | 134,310 | 116,275 | 111,943 | 110,365 | 114,012 | |||||||||||||||
| Federal Home Loan Bank and Federal Reserve Bank stock | 204,040 | 195,117 | 244,957 | 224,759 | 178,156 | |||||||||||||||
| Brokerage customer receivables | 14,042 | 15,722 | 16,042 | 16,387 | 20,327 | |||||||||||||||
| Mortgage loans held-for-sale, at fair value | 304,808 | 338,728 | 302,493 | 299,935 | 376,160 | |||||||||||||||
| Loans, net of unearned income | 41,446,032 | 41,023,408 | 39,565,471 | 39,196,485 | 38,167,613 | |||||||||||||||
| Allowance for loan losses | (315,039 | ) | (302,499 | ) | (287,972 | ) | (270,173 | ) | (246,110 | ) | ||||||||||
| Net loans | 41,130,993 | 40,720,909 | 39,277,499 | 38,926,312 | 37,921,503 | |||||||||||||||
| Premises, software and equipment, net | 747,501 | 749,393 | 760,283 | 764,798 | 763,029 | |||||||||||||||
| Lease investments, net | 275,152 | 274,351 | 256,301 | 253,928 | 244,822 | |||||||||||||||
| Accrued interest receivable and other assets | 1,674,681 | 1,455,748 | 1,413,795 | 1,391,342 | 1,316,305 | |||||||||||||||
| Trade date securities receivable | - | - | 939,758 | 921,717 | - | |||||||||||||||
| Goodwill | 656,109 | 656,674 | 653,587 | 653,524 | 653,079 | |||||||||||||||
| Other acquisition-related intangible assets | 24,244 | 25,653 | 20,951 | 22,186 | 23,620 | |||||||||||||||
| Total assets | $ | 55,555,246 | $ | 54,286,176 | $ | 52,873,511 | $ | 52,949,649 | $ | 52,382,939 | ||||||||||
| Liabilities and Shareholders' Equity | ||||||||||||||||||||
| Deposits: | ||||||||||||||||||||
| Non-interest-bearing | $ | 10,347,006 | $ | 10,604,915 | $ | 11,236,083 | $ | 12,668,160 | $ | 13,529,277 | ||||||||||
| Interest-bearing | 34,645,680 | 33,433,792 | 31,482,128 | 30,234,384 | 29,267,914 | |||||||||||||||
| Total deposits | 44,992,686 | 44,038,707 | 42,718,211 | 42,902,544 | 42,797,191 | |||||||||||||||
| Federal Home Loan Bank advances | 2,326,071 | 2,026,071 | 2,316,071 | 2,316,071 | 2,316,071 | |||||||||||||||
| Other borrowings | 643,999 | 665,219 | 583,548 | 596,614 | 447,215 | |||||||||||||||
| Subordinated notes | 437,731 | 437,628 | 437,493 | 437,392 | 437,260 | |||||||||||||||
| Junior subordinated debentures | 253,566 | 253,566 | 253,566 | 253,566 | 253,566 | |||||||||||||||
| Accrued interest payable and other liabilities | 1,885,580 | 1,823,073 | 1,549,116 | 1,646,624 | 1,493,656 | |||||||||||||||
| Total liabilities | 50,539,633 | 49,244,264 | 47,858,005 | 48,152,811 | 47,744,959 | |||||||||||||||
| Shareholders' Equity: | ||||||||||||||||||||
| Preferred stock | 412,500 | 412,500 | 412,500 | 412,500 | 412,500 | |||||||||||||||
| Common stock | 61,244 | 61,219 | 61,198 | 60,797 | 60,743 | |||||||||||||||
| Surplus | 1,933,226 | 1,923,623 | 1,913,947 | 1,902,474 | 1,891,621 | |||||||||||||||
| Treasury stock | (1,966 | ) | (1,966 | ) | (1,966 | ) | (304 | ) | - | |||||||||||
| Retained earnings | 3,253,332 | 3,120,626 | 2,997,263 | 2,849,007 | 2,731,844 | |||||||||||||||
| Accumulated other comprehensive loss | (642,723 | ) | (474,090 | ) | (367,436 | ) | (427,636 | ) | (458,728 | ) | ||||||||||
| Total shareholders' equity | 5,015,613 | 5,041,912 | 5,015,506 | 4,796,838 | 4,637,980 | |||||||||||||||
| Total liabilities and shareholders' equity | $ | 55,555,246 | $ | 54,286,176 | $ | 52,873,511 | $ | 52,949,649 | $ | 52,382,939 | ||||||||||
WINTRUST FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
| Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||
| (Dollars in thousands, except per share data) | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 | Sep 30, 2023 | Sep 30, 2022 | ||||||||||||||||||
| Interest income | |||||||||||||||||||||||||
| Interest and fees on loans | $ | 666,260 | $ | 621,057 | $ | 558,692 | $ | 498,838 | $ | 402,689 | $ | 1,846,009 | $ | 1,008,888 | |||||||||||
| Mortgage loans held-for-sale | 4,767 | 4,178 | 3,528 | 3,997 | 5,371 | 12,473 | 17,198 | ||||||||||||||||||
| Interest-bearing deposits with banks | 26,866 | 16,882 | 13,468 | 20,349 | 15,621 | 57,216 | 23,098 | ||||||||||||||||||
| Federal funds sold and securities purchased under resale agreements | 1,157 | 1 | 70 | 1,263 | 1,845 | 1,228 | 3,640 | ||||||||||||||||||
| Investment securities | 59,164 | 51,243 | 59,943 | 53,092 | 38,569 | 170,350 | 107,508 | ||||||||||||||||||
| Trading account securities | 6 | 6 | 14 | 6 | 7 | 26 | 16 | ||||||||||||||||||
| Federal Home Loan Bank and Federal Reserve Bank stock | 3,896 | 3,544 | 3,680 | 2,918 | 2,109 | 11,120 | 5,704 | ||||||||||||||||||
| Brokerage customer receivables | 284 | 265 | 295 | 282 | 267 | 844 | 646 | ||||||||||||||||||
| Total interest income | 762,400 | 697,176 | 639,690 | 580,745 | 466,478 | 2,099,266 | 1,166,698 | ||||||||||||||||||
| Interest expense | |||||||||||||||||||||||||
| Interest on deposits | 262,783 | 213,495 | 144,802 | 95,447 | 45,916 | 621,080 | 79,755 | ||||||||||||||||||
| Interest on Federal Home Loan Bank advances | 17,436 | 17,399 | 19,135 | 13,823 | 6,812 | 53,970 | 16,506 | ||||||||||||||||||
| Interest on other borrowings | 9,384 | 8,485 | 7,854 | 5,313 | 4,008 | 25,723 | 8,981 | ||||||||||||||||||
| Interest on subordinated notes | 5,491 | 5,523 | 5,488 | 5,520 | 5,485 | 16,502 | 16,484 | ||||||||||||||||||
| Interest on junior subordinated debentures | 4,948 | 4,737 | 4,416 | 3,826 | 2,809 | 14,101 | 6,426 | ||||||||||||||||||
| Total interest expense | 300,042 | 249,639 | 181,695 | 123,929 | 65,030 | 731,376 | 128,152 | ||||||||||||||||||
| Net interest income | 462,358 | 447,537 | 457,995 | 456,816 | 401,448 | 1,367,890 | 1,038,546 | ||||||||||||||||||
| Provision for credit losses | 19,923 | 28,514 | 23,045 | 47,646 | 6,420 | 71,482 | 30,943 | ||||||||||||||||||
| Net interest income after provision for credit losses | 442,435 | 419,023 | 434,950 | 409,170 | 395,028 | 1,296,408 | 1,007,603 | ||||||||||||||||||
| Non-interest income | |||||||||||||||||||||||||
| Wealth management | 33,529 | 33,858 | 29,945 | 30,727 | 33,124 | 97,332 | 95,887 | ||||||||||||||||||
| Mortgage banking | 27,395 | 29,981 | 18,264 | 17,407 | 27,221 | 75,640 | 137,766 | ||||||||||||||||||
| Service charges on deposit accounts | 14,217 | 13,608 | 12,903 | 13,054 | 14,349 | 40,728 | 45,520 | ||||||||||||||||||
| Losses (gains) on investment securities, net | (2,357 | ) | 0 | 1,398 | (6,745 | ) | (3,103 | ) | (959 | ) | (13,682 | ) | |||||||||||||
| Fees from covered call options | 4,215 | 2,578 | 10,391 | 7,956 | 1,366 | 17,184 | 6,177 | ||||||||||||||||||
| Trading gains (losses), net | 728 | 106 | 813 | (306 | ) | (7 | ) | 1,647 | 4,058 | ||||||||||||||||
| Operating lease income, net | 13,863 | 12,227 | 13,046 | 12,384 | 12,644 | 39,136 | 43,126 | ||||||||||||||||||
| Other | 20,888 | 20,672 | 21,009 | 19,362 | 15,888 | 62,569 | 48,362 | ||||||||||||||||||
| Total non-interest income | 112,478 | 113,030 | 107,769 | 93,839 | 101,482 | 333,277 | 367,214 | ||||||||||||||||||
| Non-interest expense | |||||||||||||||||||||||||
| Salaries and employee benefits | 192,338 | 184,923 | 176,781 | 180,331 | 176,095 | 554,042 | 515,776 | ||||||||||||||||||
| Software and equipment | 25,951 | 26,205 | 24,697 | 24,699 | 24,126 | 76,853 | 71,186 | ||||||||||||||||||
| Operating lease equipment | 12,020 | 9,816 | 9,833 | 10,078 | 9,448 | 31,669 | 27,930 | ||||||||||||||||||
| Occupancy, net | 21,304 | 19,176 | 18,486 | 17,763 | 17,727 | 58,966 | 53,202 | ||||||||||||||||||
| Data processing | 10,773 | 9,726 | 9,409 | 7,927 | 7,767 | 29,908 | 23,282 | ||||||||||||||||||
| Advertising and marketing | 18,169 | 17,794 | 11,946 | 14,279 | 16,600 | 47,909 | 45,139 | ||||||||||||||||||
| Professional fees | 8,887 | 8,940 | 8,163 | 9,267 | 7,544 | 25,990 | 23,821 | ||||||||||||||||||
| Amortization of other acquisition-related intangible assets | 1,408 | 1,499 | 1,235 | 1,436 | 1,492 | 4,142 | 4,680 | ||||||||||||||||||
| FDIC insurance | 9,748 | 9,008 | 8,669 | 6,775 | 7,186 | 27,425 | 21,864 | ||||||||||||||||||
| OREO expenses, net | 120 | 118 | (207 | ) | 369 | 229 | 31 | (509 | ) | ||||||||||||||||
| Other | 29,337 | 33,418 | 30,157 | 34,912 | 28,255 | 92,912 | 83,064 | ||||||||||||||||||
| Total non-interest expense | 330,055 | 320,623 | 299,169 | 307,836 | 296,469 | 949,847 | 869,435 | ||||||||||||||||||
| Income before taxes | 224,858 | 211,430 | 243,550 | 195,173 | 200,041 | 679,838 | 505,382 | ||||||||||||||||||
| Income tax expense | 60,660 | 56,680 | 63,352 | 50,356 | 57,080 | 180,692 | 140,517 | ||||||||||||||||||
| Net income | $ | 164,198 | $ | 154,750 | $ | 180,198 | $ | 144,817 | $ | 142,961 | $ | 499,146 | $ | 364,865 | |||||||||||
| Preferred stock dividends | 6,991 | 6,991 | 6,991 | 6,991 | 6,991 | 20,973 | 20,973 | ||||||||||||||||||
| Net income applicable to common shares | $ | 157,207 | $ | 147,759 | $ | 173,207 | $ | 137,826 | $ | 135,970 | $ | 478,173 | $ | 343,892 | |||||||||||
| Net income per common share - Basic | $ | 2.57 | $ | 2.41 | $ | 2.84 | $ | 2.27 | $ | 2.24 | $ | 7.82 | $ | 5.86 | |||||||||||
| Net income per common share - Diluted | $ | 2.53 | $ | 2.38 | $ | 2.80 | $ | 2.23 | $ | 2.21 | $ | 7.71 | $ | 5.78 | |||||||||||
| Cash dividends declared per common share | $ | 0.40 | $ | 0.40 | $ | 0.40 | $ | 0.34 | $ | 0.34 | $ | 1.20 | $ | 1.02 | |||||||||||
| Weighted average common shares outstanding | 61,213 | 61,192 | 60,950 | 60,769 | 60,738 | 61,119 | 58,679 | ||||||||||||||||||
| Dilutive potential common shares | 964 | 902 | 873 | 1,096 | 837 | 888 | 814 | ||||||||||||||||||
| Average common shares and dilutive common shares | 62,177 | 62,094 | 61,823 | 61,865 | 61,575 | 62,007 | 59,493 | ||||||||||||||||||
TABLE 1: LOAN PORTFOLIO MIX AND GROWTH RATES
| % Growth From (1) | |||||||||||||||||||
| (Dollars in thousands) | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 | Dec 31, 2022 (2) | Sep 30, 2022 | ||||||||||||
| Balance: | |||||||||||||||||||
| Mortgage loans held-for-sale, excluding early buy-out exercised loans guaranteed by U.S. government agencies | $ | 190,511 | $ | 235,570 | $ | 155,687 | $ | 156,297 | $ | 216,062 | 29 | % | (12 | )% | |||||
| Mortgage loans held-for-sale, early buy-out exercised loans guaranteed by U.S. government agencies | 114,297 | 103,158 | 146,806 | 143,638 | 160,098 | (27 | ) | (29 | ) | ||||||||||
| Total mortgage loans held-for-sale | $ | 304,808 | $ | 338,728 | $ | 302,493 | $ | 299,935 | $ | 376,160 | 1 | % | (19 | )% | |||||
| Core loans: | |||||||||||||||||||
| Commercial | |||||||||||||||||||
| Commercial and industrial | $ | 5,894,732 | $ | 5,737,633 | $ | 5,855,035 | $ | 5,852,166 | $ | 5,818,959 | 1 | % | 1 | % | |||||
| Asset-based lending | 1,396,591 | 1,465,848 | 1,482,071 | 1,473,344 | 1,545,038 | (7 | ) | (10 | ) | ||||||||||
| Municipal | 676,915 | 653,117 | 655,301 | 668,235 | 608,234 | 2 | 11 | ||||||||||||
| Leases | 2,109,628 | 1,925,767 | 1,904,137 | 1,840,928 | 1,582,359 | 20 | 33 | ||||||||||||
| PPP loans | 13,744 | 15,337 | 17,195 | 28,923 | 43,658 | (70 | ) | (69 | ) | ||||||||||
| Commercial real estate | |||||||||||||||||||
| Residential construction | 51,550 | 51,689 | 69,998 | 76,877 | 66,957 | (44 | ) | (23 | ) | ||||||||||
| Commercial construction | 1,547,322 | 1,409,751 | 1,234,762 | 1,102,098 | 1,176,407 | 54 | 32 | ||||||||||||
| Land | 294,901 | 298,996 | 292,293 | 307,955 | 282,147 | (6 | ) | 5 | |||||||||||
| Office | 1,422,748 | 1,404,422 | 1,392,040 | 1,337,176 | 1,269,729 | 9 | 12 | ||||||||||||
| Industrial | 2,057,957 | 2,002,740 | 1,858,088 | 1,836,276 | 1,777,658 | 16 | 16 | ||||||||||||
| Retail | 1,341,451 | 1,304,083 | 1,309,680 | 1,304,444 | 1,331,316 | 4 | 1 | ||||||||||||
| Multi-family | 2,710,829 | 2,696,478 | 2,635,411 | 2,560,709 | 2,305,433 | 8 | 18 | ||||||||||||
| Mixed use and other | 1,519,422 | 1,440,652 | 1,446,806 | 1,425,412 | 1,368,537 | 9 | 11 | ||||||||||||
| Home equity | 343,258 | 336,974 | 337,016 | 332,698 | 328,822 | 4 | 4 | ||||||||||||
| Residential real estate | |||||||||||||||||||
| Residential real estate loans for investment | 2,538,630 | 2,455,392 | 2,309,393 | 2,207,595 | 2,086,795 | 20 | 22 | ||||||||||||
| Residential mortgage loans, early buy-out eligible loans guaranteed by U.S. government agencies | 97,911 | 117,024 | 119,301 | 80,701 | 57,161 | 29 | 71 | ||||||||||||
| Residential mortgage loans, early buy-out exercised loans guaranteed by U.S. government agencies | 71,062 | 70,824 | 76,851 | 84,087 | 91,503 | (21 | ) | (22 | ) | ||||||||||
| Total core loans | $ | 24,088,651 | $ | 23,386,727 | $ | 22,995,378 | $ | 22,519,624 | $ | 21,740,713 | 9 | % | 11 | % | |||||
| Niche loans: | |||||||||||||||||||
| Commercial | |||||||||||||||||||
| Franchise | $ | 1,074,162 | $ | 1,091,164 | $ | 1,131,913 | $ | 1,169,623 | $ | 1,118,478 | (11 | )% | (4 | )% | |||||
| Mortgage warehouse lines of credit | 245,450 | 381,043 | 235,684 | 237,392 | 297,374 | 5 | (17 | ) | |||||||||||
| Community Advantage - homeowners association | 424,054 | 405,042 | 389,922 | 380,875 | 365,967 | 15 | 16 | ||||||||||||
| Insurance agency lending | 890,197 | 925,520 | 905,727 | 897,678 | 879,183 | (1 | ) | 1 | |||||||||||
| Premium Finance receivables | |||||||||||||||||||
| U.S. property & casualty insurance | 5,815,346 | 5,900,228 | 5,043,486 | 5,103,820 | 4,983,795 | 19 | 17 | ||||||||||||
| Canada property & casualty insurance | 907,401 | 862,470 | 695,394 | 745,639 | 729,545 | 29 | 24 | ||||||||||||
| Life insurance | 7,931,808 | 8,039,273 | 8,125,802 | 8,090,998 | 8,004,856 | (3 | ) | (1 | ) | ||||||||||
| Consumer and other | 68,963 | 31,941 | 42,165 | 50,836 | 47,702 | 48 | 45 | ||||||||||||
| Total niche loans | $ | 17,357,381 | $ | 17,636,681 | $ | 16,570,093 | $ | 16,676,861 | $ | 16,426,900 | 5 | % | 6 | % | |||||
| Total loans, net of unearned income | $ | 41,446,032 | $ | 41,023,408 | $ | 39,565,471 | $ | 39,196,485 | $ | 38,167,613 | 8 | % | 9 | % | |||||
(1) NM - Not meaningful.
(2) Annualized.
TABLE 2: DEPOSIT PORTFOLIO MIX AND GROWTH RATES
| % Growth From | ||||||||||||||||||||||||
| (Dollars in thousands) | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 | Jun 30, 2023 (1) | Sep 30, 2022 | |||||||||||||||||
| Balance: | ||||||||||||||||||||||||
| Non-interest-bearing | $ | 10,347,006 | $ | 10,604,915 | $ | 11,236,083 | $ | 12,668,160 | $ | 13,529,277 | (10 | )% | (24 | )% | ||||||||||
| NOW and interest-bearing demand deposits | 6,006,114 | 5,814,836 | 5,576,558 | 5,591,986 | 5,676,122 | 13 | 6 | |||||||||||||||||
| Wealth management deposits (2) | 1,788,099 | 1,417,984 | 1,809,933 | 2,463,833 | 2,988,195 | 104 | (40 | ) | ||||||||||||||||
| Money market | 14,478,504 | 14,523,124 | 13,552,277 | 12,886,795 | 12,538,489 | (1 | ) | 15 | ||||||||||||||||
| Savings | 5,584,294 | 5,321,578 | 5,192,108 | 4,556,635 | 3,988,790 | 20 | 40 | |||||||||||||||||
| Time certificates of deposit | 6,788,669 | 6,356,270 | 5,351,252 | 4,735,135 | 4,076,318 | 27 | 67 | |||||||||||||||||
| Total deposits | $ | 44,992,686 | $ | 44,038,707 | $ | 42,718,211 | $ | 42,902,544 | $ | 42,797,191 | 9 | % | 5 | % | ||||||||||
| Mix: | ||||||||||||||||||||||||
| Non-interest-bearing | 23 | % | 24 | % | 26 | % | 30 | % | 32 | % | ||||||||||||||
| NOW and interest-bearing demand deposits | 13 | 13 | 13 | 13 | 13 | |||||||||||||||||||
| Wealth management deposits (2) | 4 | 3 | 4 | 5 | 7 | |||||||||||||||||||
| Money market | 32 | 33 | 32 | 30 | 29 | |||||||||||||||||||
| Savings | 13 | 12 | 12 | 11 | 9 | |||||||||||||||||||
| Time certificates of deposit | 15 | 15 | 13 | 11 | 10 | |||||||||||||||||||
| Total deposits | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | ||||||||||||||
(1) Annualized.
(2) Represents deposit balances of the Company's subsidiary banks from brokerage customers of Wintrust Investments, Chicago Deferred Exchange Company, LLC ("CDEC"), trust and asset management customers of the Company.
TABLE 3: TIME CERTIFICATES OF DEPOSIT MATURITY/RE-PRICING ANALYSIS
As of September 30, 2023
| (Dollars in thousands) | Total Time Certificates of Deposit | Weighted-Average Rate of Maturing Time Certificates of Deposit | ||||
| 1-3 months | $ | 987,384 | 3.36 | % | ||
| 4-6 months | 1,674,674 | 3.47 | ||||
| 7-9 months | 1,984,259 | 4.51 | ||||
| 10-12 months | 1,382,970 | 4.54 | ||||
| 13-18 months | 566,457 | 3.28 | ||||
| 19-24 months | 117,916 | 2.54 | ||||
| 24+ months | 75,009 | 1.62 | ||||
| Total | $ | 6,788,669 | 3.92 | % | ||
TABLE 4: QUARTERLY AVERAGE BALANCES
| Average Balance for three months ended, | ||||||||||||||||||||
| Sep 30, | Jun 30, | Mar 31, | Dec 31, | Sep 30, | ||||||||||||||||
| (In thousands) | 2023 | 2023 | 2023 | 2022 | 2022 | |||||||||||||||
| Interest-bearing deposits with banks, securities purchased under resale agreements and cash equivalents (1) | $ | 2,053,568 | $ | 1,454,057 | $ | 1,235,748 | $ | 2,449,889 | $ | 3,039,907 | ||||||||||
| Investment securities (2) | 7,706,285 | 7,252,582 | 7,956,722 | 7,310,383 | 6,655,215 | |||||||||||||||
| FHLB and FRB stock | 201,252 | 223,813 | 233,615 | 185,290 | 142,304 | |||||||||||||||
| Liquidity management assets (3) | 9,961,105 | 8,930,452 | 9,426,085 | 9,945,562 | 9,837,426 | |||||||||||||||
| Other earning assets (3)(4) | 17,879 | 17,401 | 18,445 | 18,585 | 21,805 | |||||||||||||||
| Mortgage loans held-for-sale | 319,099 | 307,683 | 270,966 | 308,639 | 455,342 | |||||||||||||||
| Loans, net of unearned income (3)(5) | 40,707,042 | 40,106,393 | 39,093,368 | 38,566,871 | 37,431,126 | |||||||||||||||
| Total earning assets (3) | 51,005,125 | 49,361,929 | 48,808,864 | 48,839,657 | 47,745,699 | |||||||||||||||
| Allowance for loan and investment security losses | (319,491 | ) | (302,627 | ) | (282,704 | ) | (252,827 | ) | (260,270 | ) | ||||||||||
| Cash and due from banks | 459,819 | 481,510 | 488,457 | 475,691 | 458,263 | |||||||||||||||
| Other assets | 3,236,528 | 3,061,141 | 3,060,701 | 3,025,097 | 2,779,002 | |||||||||||||||
| Total assets | $ | 54,381,981 | $ | 52,601,953 | $ | 52,075,318 | $ | 52,087,618 | $ | 50,722,694 | ||||||||||
| NOW and interest-bearing demand deposits | $ | 5,815,155 | $ | 5,540,597 | $ | 5,271,740 | $ | 5,598,291 | $ | 5,789,368 | ||||||||||
| Wealth management deposits | 1,512,765 | 1,545,626 | 2,167,081 | 2,883,247 | 3,078,764 | |||||||||||||||
| Money market accounts | 14,155,446 | 13,735,924 | 12,533,468 | 12,319,842 | 12,037,412 | |||||||||||||||
| Savings accounts | 5,472,535 | 5,206,609 | 4,830,322 | 4,403,113 | 3,862,579 | |||||||||||||||
| Time deposits | 6,495,906 | 5,603,024 | 5,041,638 | 4,023,232 | 3,675,930 | |||||||||||||||
| Interest-bearing deposits | 33,451,807 | 31,631,780 | 29,844,249 | 29,227,725 | 28,444,053 | |||||||||||||||
| Federal Home Loan Bank advances | 2,241,292 | 2,227,106 | 2,474,882 | 2,088,201 | 1,403,573 | |||||||||||||||
| Other borrowings | 657,454 | 625,757 | 602,937 | 480,553 | 478,909 | |||||||||||||||
| Subordinated notes | 437,658 | 437,545 | 437,422 | 437,312 | 437,191 | |||||||||||||||
| Junior subordinated debentures | 253,566 | 253,566 | 253,566 | 253,566 | 253,566 | |||||||||||||||
| Total interest-bearing liabilities | 37,041,777 | 35,175,754 | 33,613,056 | 32,487,357 | 31,017,292 | |||||||||||||||
| Non-interest-bearing deposits | 10,612,009 | 10,908,022 | 12,171,631 | 13,404,036 | 13,731,219 | |||||||||||||||
| Other liabilities | 1,644,312 | 1,473,459 | 1,395,360 | 1,485,369 | 1,178,796 | |||||||||||||||
| Equity | 5,083,883 | 5,044,718 | 4,895,271 | 4,710,856 | 4,795,387 | |||||||||||||||
| Total liabilities and shareholders' equity | $ | 54,381,981 | $ | 52,601,953 | $ | 52,075,318 | $ | 52,087,618 | $ | 50,722,694 | ||||||||||
| Net free funds/contribution (6) | $ | 13,963,348 | $ | 14,186,175 | $ | 15,195,808 | $ | 16,352,300 | $ | 16,728,407 | ||||||||||
(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) See Table 17: Supplemental Non-GAAP Financial Measures/Ratios for additional information on this performance measure/ratio.
(4) Other earning assets include brokerage customer receivables and trading account securities.
(5) Loans, net of unearned income, include non-accrual loans.
(6) Net free funds are the difference between total average earning assets and total average interest-bearing liabilities. The estimated contribution to net interest margin from net free funds is calculated using the rate paid for total interest-bearing liabilities.
TABLE 5: QUARTERLY NET INTEREST INCOME
| Net Interest Income for three months ended, | ||||||||||||||||||||
| Sep 30, | Jun 30, | Mar 31, | Dec 31, | Sep 30, | ||||||||||||||||
| (In thousands) | 2023 | 2023 | 2023 | 2022 | 2022 | |||||||||||||||
| Interest income: | ||||||||||||||||||||
| Interest-bearing deposits with banks, securities purchased under resale agreements and cash equivalents | $ | 28,022 | $ | 16,882 | $ | 13,538 | $ | 21,612 | $ | 17,466 | ||||||||||
| Investment securities | 59,737 | 51,795 | 60,494 | 53,630 | 39,071 | |||||||||||||||
| FHLB and FRB stock | 3,896 | 3,544 | 3,680 | 2,918 | 2,109 | |||||||||||||||
| Liquidity management assets (1) | 91,655 | 72,221 | 77,712 | 78,160 | 58,646 | |||||||||||||||
| Other earning assets (1) | 291 | 272 | 313 | 289 | 275 | |||||||||||||||
| Mortgage loans held-for-sale | 4,767 | 4,178 | 3,528 | 3,997 | 5,371 | |||||||||||||||
| Loans, net of unearned income (1) | 668,183 | 622,939 | 560,564 | 500,432 | 403,719 | |||||||||||||||
| Total interest income | $ | 764,896 | $ | 699,610 | $ | 642,117 | $ | 582,878 | $ | 468,011 | ||||||||||
| Interest expense: | ||||||||||||||||||||
| NOW and interest-bearing demand deposits | $ | 36,001 | $ | 29,178 | $ | 18,772 | $ | 14,982 | $ | 8,041 | ||||||||||
| Wealth management deposits | 9,350 | 9,097 | 12,258 | 14,079 | 11,068 | |||||||||||||||
| Money market accounts | 124,742 | 106,630 | 68,276 | 45,468 | 18,916 | |||||||||||||||
| Savings accounts | 31,784 | 25,603 | 15,816 | 8,421 | 2,130 | |||||||||||||||
| Time deposits | 60,906 | 42,987 | 29,680 | 12,497 | 5,761 | |||||||||||||||
| Interest-bearing deposits | 262,783 | 213,495 | 144,802 | 95,447 | 45,916 | |||||||||||||||
| Federal Home Loan Bank advances | 17,436 | 17,399 | 19,135 | 13,823 | 6,812 | |||||||||||||||
| Other borrowings | 9,384 | 8,485 | 7,854 | 5,313 | 4,008 | |||||||||||||||
| Subordinated notes | 5,491 | 5,523 | 5,488 | 5,520 | 5,485 | |||||||||||||||
| Junior subordinated debentures | 4,948 | 4,737 | 4,416 | 3,826 | 2,809 | |||||||||||||||
| Total interest expense | $ | 300,042 | $ | 249,639 | $ | 181,695 | $ | 123,929 | $ | 65,030 | ||||||||||
| Less: Fully taxable-equivalent adjustment | (2,496 | ) | (2,434 | ) | (2,427 | ) | (2,133 | ) | (1,533 | ) | ||||||||||
| Net interest income (GAAP) (2) | 462,358 | 447,537 | 457,995 | 456,816 | 401,448 | |||||||||||||||
| Fully taxable-equivalent adjustment | 2,496 | 2,434 | 2,427 | 2,133 | 1,533 | |||||||||||||||
| Net interest income, fully taxable-equivalent (non-GAAP) (2) | $ | 464,854 | $ | 449,971 | $ | 460,422 | $ | 458,949 | $ | 402,981 | ||||||||||
(1) Interest income on tax-advantaged loans, trading securities and investment securities reflects a taxable-equivalent adjustment based on the marginal federal corporate tax rate in effect as of the applicable period.
(2) See Table 17: Supplemental Non-GAAP Financial Measures/Ratios for additional information on this performance measure/ratio.
TABLE 6: QUARTERLY NET INTEREST MARGIN
| Net Interest Margin for three months ended, | |||||||||||||||
| Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 | |||||||||||
| Yield earned on: | |||||||||||||||
| Interest-bearing deposits with banks, securities purchased under resale agreements and cash equivalents | 5.41 | % | 4.66 | % | 4.44 | % | 3.50 | % | 2.28 | % | |||||
| Investment securities | 3.08 | 2.86 | 3.08 | 2.91 | 2.33 | ||||||||||
| FHLB and FRB stock | 7.68 | 6.35 | 6.39 | 6.25 | 5.88 | ||||||||||
| Liquidity management assets | 3.65 | 3.24 | 3.34 | 3.12 | 2.37 | ||||||||||
| Other earning assets | 6.47 | 6.27 | 6.87 | 6.17 | 5.01 | ||||||||||
| Mortgage loans held-for-sale | 5.93 | 5.45 | 5.28 | 5.14 | 4.68 | ||||||||||
| Loans, net of unearned income | 6.51 | 6.23 | 5.82 | 5.15 | 4.28 | ||||||||||
| Total earning assets | 5.95 | % | 5.68 | % | 5.34 | % | 4.73 | % | 3.89 | % | |||||
| Rate paid on: | |||||||||||||||
| NOW and interest-bearing demand deposits | 2.46 | % | 2.11 | % | 1.44 | % | 1.06 | % | 0.55 | % | |||||
| Wealth management deposits | 2.45 | 2.36 | 2.29 | 1.94 | 1.43 | ||||||||||
| Money market accounts | 3.50 | 3.11 | 2.21 | 1.46 | 0.62 | ||||||||||
| Savings accounts | 2.30 | 1.97 | 1.33 | 0.76 | 0.22 | ||||||||||
| Time deposits | 3.72 | 3.08 | 2.39 | 1.23 | 0.62 | ||||||||||
| Interest-bearing deposits | 3.12 | 2.71 | 1.97 | 1.30 | 0.64 | ||||||||||
| Federal Home Loan Bank advances | 3.09 | 3.13 | 3.14 | 2.63 | 1.93 | ||||||||||
| Other borrowings | 5.66 | 5.44 | 5.28 | 4.39 | 3.32 | ||||||||||
| Subordinated notes | 4.98 | 5.06 | 5.02 | 5.05 | 5.02 | ||||||||||
| Junior subordinated debentures | 7.74 | 7.49 | 6.97 | 5.90 | 4.33 | ||||||||||
| Total interest-bearing liabilities | 3.21 | % | 2.85 | % | 2.19 | % | 1.51 | % | 0.83 | % | |||||
| Interest rate spread (1)(2) | 2.74 | % | 2.83 | % | 3.15 | % | 3.22 | % | 3.06 | % | |||||
| Less: Fully taxable-equivalent adjustment | (0.02 | ) | (0.02 | ) | (0.02 | ) | (0.02 | ) | (0.01 | ) | |||||
| Net free funds/contribution (3) | 0.88 | 0.83 | 0.68 | 0.51 | 0.29 | ||||||||||
| Net interest margin (GAAP) (2) | 3.60 | % | 3.64 | % | 3.81 | % | 3.71 | % | 3.34 | % | |||||
| Fully taxable-equivalent adjustment | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | ||||||||||
| Net interest margin, fully taxable-equivalent (non-GAAP) (2) | 3.62 | % | 3.66 | % | 3.83 | % | 3.73 | % | 3.35 | % | |||||
(1) Interest rate spread is the difference between the yield earned on earning assets and the rate paid on interest-bearing liabilities.
(2) See Table 17: Supplemental Non-GAAP Financial Measures/Ratios for additional information on this performance measure/ratio.
(3) Net free funds are the difference between total average earning assets and total average interest-bearing liabilities. The estimated contribution to net interest margin from net free funds is calculated using the rate paid for total interest-bearing liabilities.
TABLE 7: YEAR-TO-DATE AVERAGE BALANCES, AND NET INTEREST INCOME AND MARGIN
| Average Balance for nine months ended, | Interest for nine months ended, | Yield/Rate for nine months ended, | |||||||||||||||||
| (Dollars in thousands) | Sep 30, 2023 | Sep 30, 2022 | Sep 30, 2023 | Sep 30, 2022 | Sep 30, 2023 | Sep 30, 2022 | |||||||||||||
| Interest-bearing deposits with banks, securities purchased under resale agreements and cash equivalents (1) | $ | 1,584,120 | $ | 3,617,498 | $ | 58,443 | $ | 26,738 | 4.93 | % | 0.99 | % | |||||||
| Investment securities (2) | 7,637,612 | 6,542,077 | 172,025 | 108,947 | 3.01 | 2.23 | |||||||||||||
| FHLB and FRB stock | 219,442 | 138,405 | 11,120 | 5,704 | 6.77 | 5.51 | |||||||||||||
| Liquidity management assets (3)(4) | $ | 9,441,174 | $ | 10,297,980 | $ | 241,588 | $ | 141,389 | 3.42 | % | 1.84 | % | |||||||
| Other earning assets (3)(4)(5) | 17,906 | 23,673 | 876 | 666 | 6.54 | 3.76 | |||||||||||||
| Mortgage loans held-for-sale | 299,426 | 559,258 | 12,473 | 17,198 | 5.57 | 4.11 | |||||||||||||
| Loans, net of unearned income (3)(4)(6) | 39,974,840 | 36,050,185 | 1,851,686 | 1,010,913 | 6.19 | 3.75 | |||||||||||||
| Total earning assets (4) | $ | 49,733,346 | $ | 46,931,096 | $ | 2,106,623 | $ | 1,170,166 | 5.66 | % | 3.33 | % | |||||||
| Allowance for loan and investment security losses | (301,742 | ) | (257,992 | ) | |||||||||||||||
| Cash and due from banks | 476,490 | 472,127 | |||||||||||||||||
| Other assets | 3,120,105 | 2,718,562 | |||||||||||||||||
| Total assets | $ | 53,028,199 | $ | 49,863,793 | |||||||||||||||
| NOW and interest-bearing demand deposits | $ | 5,544,488 | $ | 5,273,115 | $ | 83,949 | $ | 12,584 | 2.02 | % | 0.32 | % | |||||||
| Wealth management deposits | 1,739,427 | 2,808,709 | 30,705 | 15,671 | 2.36 | 0.75 | |||||||||||||
| Money market accounts | 13,480,887 | 12,232,024 | 299,649 | 35,123 | 2.97 | 0.38 | |||||||||||||
| Savings accounts | 5,172,174 | 3,883,092 | 73,203 | 2,813 | 1.89 | 0.10 | |||||||||||||
| Time deposits | 5,718,850 | 3,741,014 | 133,574 | 13,564 | 3.12 | 0.48 | |||||||||||||
| Interest-bearing deposits | $ | 31,655,826 | $ | 27,937,954 | $ | 621,080 | $ | 79,755 | 2.62 | % | 0.38 | % | |||||||
| Federal Home Loan Bank advances | 2,313,571 | 1,281,273 | 53,970 | 16,506 | 3.12 | 1.72 | |||||||||||||
| Other borrowings | 628,915 | 487,595 | 25,723 | 8,981 | 5.47 | 2.46 | |||||||||||||
| Subordinated notes | 437,543 | 437,081 | 16,502 | 16,484 | 5.04 | 5.03 | |||||||||||||
| Junior subordinated debentures | 253,566 | 253,566 | 14,101 | 6,426 | 7.44 | 3.34 | |||||||||||||
| Total interest-bearing liabilities | $ | 35,289,421 | $ | 30,397,469 | $ | 731,376 | $ | 128,152 | 2.77 | % | 0.56 | % | |||||||
| Non-interest-bearing deposits | 11,224,841 | 13,756,793 | |||||||||||||||||
| Other liabilities | 1,505,289 | 1,101,132 | |||||||||||||||||
| Equity | 5,008,648 | 4,608,399 | |||||||||||||||||
| Total liabilities and shareholders' equity | $ | 53,028,199 | $ | 49,863,793 | |||||||||||||||
| Interest rate spread (4)(7) | 2.89 | % | 2.77 | % | |||||||||||||||
| Less: Fully taxable-equivalent adjustment | (7,357 | ) | (3,468 | ) | (0.02 | ) | (0.01 | ) | |||||||||||
| Net free funds/contribution (8) | $ | 14,443,925 | $ | 16,533,627 | 0.81 | 0.20 | |||||||||||||
| Net interest income/margin (GAAP) (4) | $ | 1,367,890 | $ | 1,038,546 | 3.68 | % | 2.96 | % | |||||||||||
| Fully taxable-equivalent adjustment | 7,357 | 3,468 | 0.02 | 0.01 | |||||||||||||||
| Net interest income/margin, fully taxable-equivalent (non-GAAP) (4) | $ | 1,375,247 | $ | 1,042,014 | 3.70 | % | 2.97 | % | |||||||||||
(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 taxable-equivalent adjustment based on the marginal federal corporate tax rate in effect as of the applicable period.
(4) See Table 17: Supplemental Non-GAAP Financial Measures/Ratios for additional information on this performance measure/ratio.
(5) Other earning assets include brokerage customer receivables and trading account securities.
(6) Loans, net of unearned income, include non-accrual loans.
(7) Interest rate spread is the difference between the yield earned on earning assets and the rate paid on interest-bearing liabilities.
(8) Net free funds are the difference between total average earning assets and total average interest-bearing liabilities. The estimated contribution to net interest margin from net free funds is calculated using the rate paid for total interest-bearing liabilities.
TABLE 8: INTEREST RATE SENSITIVITY
As an ongoing part of its financial strategy, the Company attempts to manage the impact of fluctuations in market interest rates on net interest income. Management measures its exposure to changes in interest rates by modeling many different interest rate scenarios.
The following interest rate scenarios display the percentage change in net interest income over a one-year time horizon assuming increases and decreases of 100 and 200 basis points. The Static Shock Scenario results incorporate actual cash flows and repricing characteristics for balance sheet instruments following an instantaneous, parallel change in market rates based upon a static (i.e. no growth or constant) balance sheet. Conversely, the Ramp Scenario results incorporate management's projections of future volume and pricing of each of the product lines following a gradual, parallel change in market rates over twelve months. Actual results may differ from these simulated results due to timing, magnitude, and frequency of interest rate changes as well as changes in market conditions and management strategies. The interest rate sensitivity for both the Static Shock and Ramp Scenario is as follows:
| Static Shock Scenario | +200 Basis Points | +100 Basis Points | -100 Basis Points | -200 Basis Points | ||||||||
| Sep 30, 2023 | 3.3 | % | 1.9 | % | (2.0 | )% | (5.2 | )% | ||||
| Jun 30, 2023 | 5.7 | 2.9 | (2.9 | ) | (7.9 | ) | ||||||
| Mar 31, 2023 | 4.2 | 2.4 | (2.4 | ) | (7.3 | ) | ||||||
| Dec 31, 2022 | 7.2 | 3.8 | (5.0 | ) | (12.1 | ) | ||||||
| Sep 30, 2022 | 12.9 | 7.1 | (8.7 | ) | (18.9 | ) | ||||||
| Ramp Scenario | +200 Basis Points | +100 Basis Points | -100 Basis Points | -200 Basis Points | |||||||
| Sep 30, 2023 | 1.7 | % | 1.2 | % | (0.5 | )% | (2.4 | )% | |||
| Jun 30, 2023 | 2.9 | 1.8 | (0.9 | ) | (3.4 | ) | |||||
| Mar 31, 2023 | 3.0 | 1.7 | (1.3 | ) | (3.4 | ) | |||||
| Dec 31, 2022 | 5.6 | 3.0 | (2.9 | ) | (6.8 | ) | |||||
| Sep 30, 2022 | 6.5 | 3.6 | (3.9 | ) | (8.6 | ) | |||||
As shown above, the magnitude of potential changes in net interest income in various interest rate scenarios has continued to diminish. Given the recent 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 expects to execute additional derivatives to mitigate potential fluctuations in the net interest margin in future years.
TABLE 9: MATURITIES AND SENSITIVITIES TO CHANGES IN INTEREST RATES
| Loans repricing or contractual maturity period | ||||||||||||||
| As of September 30, 2023 | One year or less | From one to five years | From five to fifteen years | After fifteen years | Total | |||||||||
| (In thousands) | ||||||||||||||
| Commercial | ||||||||||||||
| Fixed rate | $ | 532,313 | $ | 2,805,566 | $ | 1,740,199 | $ | 19,102 | $ | 5,097,180 | ||||
| Variable rate | 7,626,902 | 1,391 | - | - | 7,628,293 | |||||||||
| Total commercial | $ | 8,159,215 | $ | 2,806,957 | $ | 1,740,199 | $ | 19,102 | $ | 12,725,473 | ||||
| Commercial real estate | ||||||||||||||
| Fixed rate | 637,462 | 2,891,879 | 546,918 | 48,296 | 4,124,555 | |||||||||
| Variable rate | 6,813,010 | 7,872 | 743 | - | 6,821,625 | |||||||||
| Total commercial real estate | $ | 7,450,472 | $ | 2,899,751 | $ | 547,661 | $ | 48,296 | $ | 10,946,180 | ||||
| Home equity | ||||||||||||||
| Fixed rate | 10,785 | 2,398 | - | 29 | 13,212 | |||||||||
| Variable rate | 330,046 | - | - | - | 330,046 | |||||||||
| Total home equity | $ | 340,831 | $ | 2,398 | $ | - | $ | 29 | $ | 343,258 | ||||
| Residential real estate | ||||||||||||||
| Fixed rate | 16,676 | 3,817 | 30,733 | 1,063,669 | 1,114,895 | |||||||||
| Variable rate | 74,016 | 268,720 | 1,249,972 | - | 1,592,708 | |||||||||
| Total residential real estate | $ | 90,692 | $ | 272,537 | $ | 1,280,705 | $ | 1,063,669 | $ | 2,707,603 | ||||
| Premium finance receivables - property & casualty | ||||||||||||||
| Fixed rate | 6,612,136 | 110,611 | - | - | 6,722,747 | |||||||||
| Variable rate | - | - | - | - | - | |||||||||
| Total premium finance receivables - property & casualty | $ | 6,612,136 | $ | 110,611 | $ | - | $ | - | $ | 6,722,747 | ||||
| Premium finance receivables - life insurance | ||||||||||||||
| Fixed rate | 137,889 | 594,399 | 3,978 | - | 736,266 | |||||||||
| Variable rate | 7,195,542 | - | - | - | 7,195,542 | |||||||||
| Total premium finance receivables - life insurance | $ | 7,333,431 | $ | 594,399 | $ | 3,978 | $ | - | $ | 7,931,808 | ||||
| Consumer and other | ||||||||||||||
| Fixed rate | 21,528 | 6,741 | 54 | 469 | 28,792 | |||||||||
| Variable rate | 40,171 | - | - | - | 40,171 | |||||||||
| Total consumer and other | $ | 61,699 | $ | 6,741 | $ | 54 | $ | 469 | $ | 68,963 | ||||
| Total per category | ||||||||||||||
| Fixed rate | 7,968,789 | 6,415,411 | 2,321,882 | 1,131,565 | 17,837,647 | |||||||||
| Variable rate | 22,079,687 | 277,983 | 1,250,715 | - | 23,608,385 | |||||||||
| Total loans, net of unearned income | $ | 30,048,476 | $ | 6,693,394 | $ | 3,572,597 | $ | 1,131,565 | $ | 41,446,032 | ||||
| Variable Rate Loan Pricing by Index: | ||||||||||||||
| SOFR tenors | $ | 12,798,760 | ||||||||||||
| One- year CMT | 5,998,547 | |||||||||||||
| Prime | 3,627,121 | |||||||||||||
| Ameribor tenors | 329,220 | |||||||||||||
| Twelve-month LIBOR | 38,888 | |||||||||||||
| Other U.S. Treasury tenors | 38,760 | |||||||||||||
| BSBY tenors | 36,145 | |||||||||||||
| Other | 740,944 | |||||||||||||
| Total variable rate | $ | 23,608,385 | ||||||||||||
SOFR - Secured Overnight Financing Rate.
CMT - Constant Maturity Treasury Rate.
Ameribor - American Interbank Offered Rate.
LIBOR - London Interbank Offered Rate.
BSBY - Bloomberg Short Term Bank Yield Index.
Graph available at the following link:
http://ml.globenewswire.com/Resource/Download/3703bae4-a3c7-4b2a-b82a-8dd479f16cf6
Source: Bloomberg
As noted in the table on the previous page, the majority of the Company's portfolio is tied to SOFR and CMT indices which, as shown in the table above, do not mirror the same changes as the Prime rate which has historically moved when the Federal Reserve raises or lowers interest rates. Specifically, the Company has variable rate loans of $10.0 billion tied to one-month SOFR and $6.0 billion tied to one-year CMT. The above chart shows:
| Basis Point (bp) Change in | |||||||
| 1-month SOFR | One- year CMT | Prime | |||||
| Third Quarter 2023 | 18 | bps | 6 | bps | 25 | bps | |
| Second Quarter 2023 | 34 | 76 | 25 | ||||
| First Quarter 2023 | 44 | -9 | 50 | ||||
| Fourth Quarter 2022 | 132 | 68 | 125 | ||||
| Third Quarter 2022 | 135 | 125 | 150 | ||||
TABLE 10: ALLOWANCE FOR CREDIT LOSSES
| Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||
| Sep 30, | Jun 30, | Mar 31, | Dec 31, | Sep 30, | Sep 30, | Sep 30, | |||||||||||||||||||||
| (Dollars in thousands) | 2023 | 2023 | 2023 | 2022 | 2022 | 2023 | 2022 | ||||||||||||||||||||
| Allowance for credit losses at beginning of period | $ | 387,786 | $ | 376,261 | $ | 357,936 | $ | 315,338 | $ | 312,192 | $ | 357,936 | $ | 299,731 | |||||||||||||
| Cumulative effect adjustment from the adoption of ASU 2022-02 | - | - | 741 | - | - | 741 | - | ||||||||||||||||||||
| Provision for credit losses | 19,923 | 28,514 | 23,045 | 47,646 | 6,420 | 71,482 | 30,943 | ||||||||||||||||||||
| Other adjustments | (60 | ) | 41 | 4 | 31 | (105 | ) | (15 | ) | (139 | ) | ||||||||||||||||
| Charge-offs: | |||||||||||||||||||||||||||
| Commercial | 2,427 | 5,629 | 2,543 | 3,019 | 780 | 10,599 | 11,122 | ||||||||||||||||||||
| Commercial real estate | 1,713 | 8,124 | 5 | 538 | 24 | 9,842 | 841 | ||||||||||||||||||||
| Home equity | 227 | - | - | - | 43 | 227 | 432 | ||||||||||||||||||||
| Residential real estate | 78 | - | - | - | 5 | 78 | 471 | ||||||||||||||||||||
| Premium finance receivables - property & casualty | 5,830 | 4,519 | 4,629 | 3,629 | 6,037 | 14,978 | 10,611 | ||||||||||||||||||||
| Premium finance receivables - life insurance | 18 | 134 | 21 | 28 | - | 173 | 7 | ||||||||||||||||||||
| Consumer and other | 184 | 110 | 153 | - | 635 | 447 | 1,081 | ||||||||||||||||||||
| Total charge-offs | 10,477 | 18,516 | 7,351 | 7,214 | 7,524 | 36,344 | 24,565 | ||||||||||||||||||||
| Recoveries: | |||||||||||||||||||||||||||
| Commercial | 1,162 | 505 | 392 | 691 | 2,523 | 2,059 | 4,057 | ||||||||||||||||||||
| Commercial real estate | 243 | 25 | 100 | 61 | 55 | 368 | 640 | ||||||||||||||||||||
| Home equity | 33 | 37 | 35 | 65 | 38 | 105 | 254 | ||||||||||||||||||||
| Residential real estate | 1 | 6 | 4 | 6 | 60 | 11 | 71 | ||||||||||||||||||||
| Premium finance receivables - property & casualty | 906 | 890 | 1,314 | 1,279 | 1,648 | 3,110 | 4,243 | ||||||||||||||||||||
| Premium finance receivables - life insurance | - | - | 9 | - | - | 9 | - | ||||||||||||||||||||
| Consumer and other | 14 | 23 | 32 | 33 | 31 | 69 | 103 | ||||||||||||||||||||
| Total recoveries | 2,359 | 1,486 | 1,886 | 2,135 | 4,355 | 5,731 | 9,368 | ||||||||||||||||||||
| Net charge-offs | (8,118 | ) | (17,030 | ) | (5,465 | ) | (5,079 | ) | (3,169 | ) | (30,613 | ) | (15,197 | ) | |||||||||||||
| Allowance for credit losses at period end | $ | 399,531 | $ | 387,786 | $ | 376,261 | $ | 357,936 | $ | 315,338 | $ | 399,531 | $ | 315,338 | |||||||||||||
| Annualized net charge-offs (recoveries) by category as a percentage of its own respective category's average: | |||||||||||||||||||||||||||
| Commercial | 0.04 | % | 0.16 | % | 0.07 | % | 0.08 | % | (0.06 | )% | 0.09 | % | 0.08 | % | |||||||||||||
| Commercial real estate | 0.05 | 0.31 | 0.00 | 0.02 | 0.00 | 0.12 | 0.00 | ||||||||||||||||||||
| Home equity | 0.23 | (0.04 | ) | (0.04 | ) | (0.08 | ) | 0.01 | 0.05 | 0.07 | |||||||||||||||||
| Residential real estate | 0.01 | 0.00 | 0.00 | 0.00 | (0.01 | ) | 0.00 | 0.03 | |||||||||||||||||||
| Premium finance receivables - property & casualty | 0.29 | 0.24 | 0.23 | 0.16 | 0.30 | 0.26 | 0.16 | ||||||||||||||||||||
| Premium finance receivables - life insurance | 0.00 | 0.01 | 0.00 | 0.00 | - | 0.00 | 0.00 | ||||||||||||||||||||
| Consumer and other | 0.65 | 0.45 | 0.74 | (0.16 | ) | 4.02 | 0.60 | 2.19 | |||||||||||||||||||
| Total loans, net of unearned income | 0.08 | % | 0.17 | % | 0.06 | % | 0.05 | % | 0.03 | % | 0.10 | 0.06 | % | ||||||||||||||
| Loans at period end | $ | 41,446,032 | $ | 41,023,408 | $ | 39,565,471 | $ | 39,196,485 | $ | 38,167,613 | |||||||||||||||||
| Allowance for loan losses as a percentage of loans at period end | 0.76 | % | 0.74 | % | 0.73 | % | 0.69 | % | 0.64 | % | |||||||||||||||||
| Allowance for loan and unfunded lending-related commitment losses as a percentage of loans at period end | 0.96 | 0.94 | 0.95 | 0.91 | 0.83 | ||||||||||||||||||||||
TABLE 11: ALLOWANCE AND PROVISION FOR CREDIT LOSSES BY COMPONENT
| Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||
| Sep 30, | Jun 30, | Mar 31, | Dec 31, | Sep 30, | Sep 30, | Sep 30, | |||||||||||||||||||
| (In thousands) | 2023 | 2023 | 2023 | 2022 | 2022 | 2023 | 2022 | ||||||||||||||||||
| Provision for loan losses | $ | 20,717 | $ | 31,516 | $ | 22,520 | $ | 29,110 | $ | (2,385 | ) | $ | 74,753 | $ | 13,611 | ||||||||||
| Provision for unfunded lending-related commitments losses | (769 | ) | (2,945 | ) | 550 | 18,358 | 8,578 | (3,164 | ) | 17,100 | |||||||||||||||
| Provision for held-to-maturity securities losses | (25 | ) | (57 | ) | (25 | ) | 178 | 227 | (107 | ) | 232 | ||||||||||||||
| Provision for credit losses | $ | 19,923 | $ | 28,514 | $ | 23,045 | $ | 47,646 | $ | 6,420 | $ | 71,482 | $ | 30,943 | |||||||||||
| Allowance for loan losses | $ | 315,039 | $ | 302,499 | $ | 287,972 | $ | 270,173 | $ | 246,110 | |||||||||||||||
| Allowance for unfunded lending-related commitments losses | 84,111 | 84,881 | 87,826 | 87,275 | 68,918 | ||||||||||||||||||||
| Allowance for loan losses and unfunded lending-related commitments losses | 399,150 | 387,380 | 375,798 | 357,448 | 315,028 | ||||||||||||||||||||
| Allowance for held-to-maturity securities losses | 381 | 406 | 463 | 488 | 310 | ||||||||||||||||||||
| Allowance for credit losses | $ | 399,531 | $ | 387,786 | $ | 376,261 | $ | 357,936 | $ | 315,338 | |||||||||||||||
TABLE 12: ALLOWANCE BY LOAN PORTFOLIO
The table below summarizes the calculation of allowance for loan losses and allowance for unfunded lending-related commitments losses for the Company's loan portfolios as well as core and niche portfolios, as of September 30, 2023, June 30, 2023 and March 31, 2023.
| As of Sep 30, 2023 | As of Jun 30, 2023 | As of Mar 31, 2023 | ||||||||||||||||||||||
| (Dollars in thousands) | Recorded Investment | Calculated Allowance | % of its category's balance | Recorded Investment | Calculated Allowance | % of its category's balance | Recorded Investment | Calculated Allowance | % of its category's balance | |||||||||||||||
| Commercial: | ||||||||||||||||||||||||
| Commercial, industrial and other | $ | 12,725,473 | $ | 151,488 | 1.19 | % | $ | 12,600,471 | $ | 143,142 | 1.14 | % | $ | 12,576,985 | $ | 149,501 | 1.19 | % | ||||||
| Commercial real estate: | ||||||||||||||||||||||||
| Construction and development | 1,893,773 | 90,622 | 4.79 | 1,760,436 | 86,725 | 4.93 | 1,597,053 | 75,069 | 4.70 | |||||||||||||||
| Non-construction | 9,052,407 | 125,096 | 1.38 | 8,848,375 | 128,971 | 1.46 | 8,642,025 | 119,711 | 1.39 | |||||||||||||||
| Home equity | 343,258 | 7,080 | 2.06 | 336,974 | 6,967 | 2.07 | 337,016 | 7,728 | 2.29 | |||||||||||||||
| Residential real estate | 2,707,603 | 12,659 | 0.47 | 2,643,240 | 12,252 | 0.46 | 2,505,545 | 11,434 | 0.46 | |||||||||||||||
| Premium finance receivables | ||||||||||||||||||||||||
| Commercial insurance loans | 6,722,747 | 11,132 | 0.17 | 6,762,698 | 8,347 | 0.12 | 5,738,880 | 11,248 | 0.20 | |||||||||||||||
| Life insurance loans | 7,931,808 | 688 | 0.01 | 8,039,273 | 699 | 0.01 | 8,125,802 | 707 | 0.01 | |||||||||||||||
| Consumer and other | 68,963 | 385 | 0.56 | 31,941 | 277 | 0.87 | 42,165 | 400 | 0.95 | |||||||||||||||
| Total loans, net of unearned income | $ | 41,446,032 | $ | 399,150 | 0.96 | % | $ | 41,023,408 | $ | 387,380 | 0.94 | % | $ | 39,565,471 | $ | 375,798 | 0.95 | % | ||||||
| Total core loans (1) | $ | 24,088,651 | $ | 363,873 | 1.51 | % | $ | 23,386,727 | $ | 350,930 | 1.50 | % | $ | 22,995,378 | $ | 334,910 | 1.46 | % | ||||||
| Total niche loans (1) | 17,357,381 | 35,277 | 0.20 | 17,636,681 | 36,450 | 0.21 | 16,570,093 | 40,888 | 0.25 | |||||||||||||||
(1)See Table 1 for additional detail on core and niche loans.
TABLE 13: LOAN PORTFOLIO AGING
| (In thousands) | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 | ||||||||||
| Loan Balances: | |||||||||||||||
| Commercial | |||||||||||||||
| Nonaccrual | $ | 43,569 | $ | 40,460 | $ | 47,950 | $ | 35,579 | $ | 44,293 | |||||
| 90+ days and still accruing | 200 | 573 | - | 462 | 237 | ||||||||||
| 60-89 days past due | 22,889 | 22,808 | 10,755 | 21,128 | 24,641 | ||||||||||
| 30-59 days past due | 35,681 | 48,970 | 95,593 | 56,696 | 34,917 | ||||||||||
| Current | 12,623,134 | 12,487,660 | 12,422,687 | 12,435,299 | 12,155,162 | ||||||||||
| Total commercial | $ | 12,725,473 | $ | 12,600,471 | $ | 12,576,985 | $ | 12,549,164 | $ | 12,259,250 | |||||
| Commercial real estate | |||||||||||||||
| Nonaccrual | $ | 17,043 | $ | 18,483 | $ | 11,196 | $ | 6,387 | $ | 10,477 | |||||
| 90+ days and still accruing | 1,092 | - | - | - | - | ||||||||||
| 60-89 days past due | 7,395 | 1,054 | 20,539 | 2,244 | 6,041 | ||||||||||
| 30-59 days past due | 60,984 | 14,218 | 72,680 | 30,675 | 29,971 | ||||||||||
| Current | 10,859,666 | 10,575,056 | 10,134,663 | 9,911,641 | 9,531,695 | ||||||||||
| Total commercial real estate | $ | 10,946,180 | $ | 10,608,811 | $ | 10,239,078 | $ | 9,950,947 | $ | 9,578,184 | |||||
| Home equity | |||||||||||||||
| Nonaccrual | $ | 1,363 | $ | 1,361 | $ | 1,190 | $ | 1,487 | $ | 1,320 | |||||
| 90+ days and still accruing | - | 110 | - | - | - | ||||||||||
| 60-89 days past due | 219 | 316 | 116 | - | 125 | ||||||||||
| 30-59 days past due | 1,668 | 601 | 1,118 | 2,152 | 848 | ||||||||||
| Current | 340,008 | 334,586 | 334,592 | 329,059 | 326,529 | ||||||||||
| Total home equity | $ | 343,258 | $ | 336,974 | $ | 337,016 | $ | 332,698 | $ | 328,822 | |||||
| Residential real estate | |||||||||||||||
| Early buy-out loans guaranteed by U.S. government agencies (1) | $ | 168,973 | $ | 187,848 | $ | 196,152 | $ | 164,788 | $ | 148,664 | |||||
| Nonaccrual | 16,103 | 13,652 | 11,333 | 10,171 | 9,787 | ||||||||||
| 90+ days and still accruing | - | - | 104 | - | - | ||||||||||
| 60-89 days past due | 1,145 | 7,243 | 74 | 4,364 | 2,149 | ||||||||||
| 30-59 days past due | 904 | 872 | 19,183 | 9,982 | 15 | ||||||||||
| Current | 2,520,478 | 2,433,625 | 2,278,699 | 2,183,078 | 2,074,844 | ||||||||||
| Total residential real estate | $ | 2,707,603 | $ | 2,643,240 | $ | 2,505,545 | $ | 2,372,383 | $ | 2,235,459 | |||||
| Premium finance receivables - property & casualty | |||||||||||||||
| Nonaccrual | $ | 26,756 | $ | 19,583 | $ | 18,543 | $ | 13,470 | $ | 13,026 | |||||
| 90+ days and still accruing | 16,253 | 12,785 | 9,215 | 15,841 | 16,624 | ||||||||||
| 60-89 days past due | 16,552 | 22,670 | 14,287 | 14,926 | 15,301 | ||||||||||
| 30-59 days past due | 31,919 | 32,751 | 32,545 | 40,557 | 21,128 | ||||||||||
| Current | 6,631,267 | 6,674,909 | 5,664,290 | 5,764,665 | 5,647,261 | ||||||||||
| Total Premium finance receivables - property & casualty | $ | 6,722,747 | $ | 6,762,698 | $ | 5,738,880 | $ | 5,849,459 | $ | 5,713,340 | |||||
| Premium finance receivables - life insurance | |||||||||||||||
| Nonaccrual | $ | - | $ | 6 | $ | - | $ | - | $ | - | |||||
| 90+ days and still accruing | 10,679 | 1,667 | 1,066 | 17,245 | 1,831 | ||||||||||
| 60-89 days past due | 41,894 | 3,729 | 21,552 | 5,260 | 13,628 | ||||||||||
| 30-59 days past due | 14,972 | 90,117 | 52,975 | 68,725 | 44,954 | ||||||||||
| Current | 7,864,263 | 7,943,754 | 8,050,209 | 7,999,768 | 7,944,443 | ||||||||||
| Total Premium finance receivables - life insurance | $ | 7,931,808 | $ | 8,039,273 | $ | 8,125,802 | $ | 8,090,998 | $ | 8,004,856 | |||||
| Consumer and other | |||||||||||||||
| Nonaccrual | $ | 16 | $ | 4 | $ | 6 | $ | 6 | $ | 7 | |||||
| 90+ days and still accruing | 27 | 28 | 87 | 49 | 31 | ||||||||||
| 60-89 days past due | 196 | 51 | 10 | 18 | 26 | ||||||||||
| 30-59 days past due | 519 | 146 | 379 | 224 | 343 | ||||||||||
| Current | 68,205 | 31,712 | 41,683 | 50,539 | 47,295 | ||||||||||
| Total consumer and other | $ | 68,963 | $ | 31,941 | $ | 42,165 | $ | 50,836 | $ | 47,702 | |||||
| Total loans, net of unearned income | |||||||||||||||
| Early buy-out loans guaranteed by U.S. government agencies (1) | $ | 168,973 | $ | 187,848 | $ | 196,152 | $ | 164,788 | $ | 148,664 | |||||
| Nonaccrual | 104,850 | 93,549 | 90,218 | 67,100 | 78,910 | ||||||||||
| 90+ days and still accruing | 28,251 | 15,163 | 10,472 | 33,597 | 18,723 | ||||||||||
| 60-89 days past due | 90,290 | 57,871 | 67,333 | 47,940 | 61,911 | ||||||||||
| 30-59 days past due | 146,647 | 187,675 | 274,473 | 209,011 | 132,176 | ||||||||||
| Current | 40,907,021 | 40,481,302 | 38,926,823 | 38,674,049 | 37,727,229 | ||||||||||
| Total loans, net of unearned income | $ | 41,446,032 | $ | 41,023,408 | $ | 39,565,471 | $ | 39,196,485 | $ | 38,167,613 | |||||
(1)Early buy-out loans are insured or guaranteed by the Federal Housing Administration or the U.S. Department of Veterans Affairs, subject to indemnifications and insurance limits for certain loans.
TABLE 14: NON-PERFORMING ASSETS(1)
| Sep 30, | Jun 30, | Mar 31, | Dec 31, | Sep 30, | |||||||||||||||
| (Dollars in thousands) | 2023 | 2023 | 2023 | 2022 | 2022 | ||||||||||||||
| Loans past due greater than 90 days and still accruing: | |||||||||||||||||||
| Commercial | $ | 200 | $ | 573 | $ | - | $ | 462 | $ | 237 | |||||||||
| Commercial real estate | 1,092 | - | - | - | - | ||||||||||||||
| Home equity | - | 110 | - | - | - | ||||||||||||||
| Residential real estate | - | - | 104 | - | - | ||||||||||||||
| Premium finance receivables - property & casualty | 16,253 | 12,785 | 9,215 | 15,841 | 16,624 | ||||||||||||||
| Premium finance receivables - life insurance | 10,679 | 1,667 | 1,066 | 17,245 | 1,831 | ||||||||||||||
| Consumer and other | 27 | 28 | 87 | 49 | 31 | ||||||||||||||
| Total loans past due greater than 90 days and still accruing | 28,251 | 15,163 | 10,472 | 33,597 | 18,723 | ||||||||||||||
| Non-accrual loans: | |||||||||||||||||||
| Commercial | 43,569 | 40,460 | 47,950 | 35,579 | 44,293 | ||||||||||||||
| Commercial real estate | 17,043 | 18,483 | 11,196 | 6,387 | 10,477 | ||||||||||||||
| Home equity | 1,363 | 1,361 | 1,190 | 1,487 | 1,320 | ||||||||||||||
| Residential real estate | 16,103 | 13,652 | 11,333 | 10,171 | 9,787 | ||||||||||||||
| Premium finance receivables - property & casualty | 26,756 | 19,583 | 18,543 | 13,470 | 13,026 | ||||||||||||||
| Premium finance receivables - life insurance | - | 6 | - | - | - | ||||||||||||||
| Consumer and other | 16 | 4 | 6 | 6 | 7 | ||||||||||||||
| Total non-accrual loans | 104,850 | 93,549 | 90,218 | 67,100 | 78,910 | ||||||||||||||
| Total non-performing loans: | |||||||||||||||||||
| Commercial | 43,769 | 41,033 | 47,950 | 36,041 | 44,530 | ||||||||||||||
| Commercial real estate | 18,135 | 18,483 | 11,196 | 6,387 | 10,477 | ||||||||||||||
| Home equity | 1,363 | 1,471 | 1,190 | 1,487 | 1,320 | ||||||||||||||
| Residential real estate | 16,103 | 13,652 | 11,437 | 10,171 | 9,787 | ||||||||||||||
| Premium finance receivables - property & casualty | 43,009 | 32,368 | 27,758 | 29,311 | 29,650 | ||||||||||||||
| Premium finance receivables - life insurance | 10,679 | 1,673 | 1,066 | 17,245 | 1,831 | ||||||||||||||
| Consumer and other | 43 | 32 | 93 | 55 | 38 | ||||||||||||||
| Total non-performing loans | $ | 133,101 | $ | 108,712 | $ | 100,690 | $ | 100,697 | $ | 97,633 | |||||||||
| Other real estate owned | 12,928 | 10,275 | 8,050 | 8,589 | 5,376 | ||||||||||||||
| Other real estate owned - from acquisitions | 1,132 | 1,311 | 1,311 | 1,311 | 1,311 | ||||||||||||||
| Other repossessed assets | - | - | - | - | - | ||||||||||||||
| Total non-performing assets | $ | 147,161 | $ | 120,298 | $ | 110,051 | $ | 110,597 | $ | 104,320 | |||||||||
| Total non-performing loans by category as a percent of its own respective category's period-end balance: | |||||||||||||||||||
| Commercial | 0.34 | % | 0.33 | % | 0.38 | % | 0.29 | % | 0.36 | % | |||||||||
| Commercial real estate | 0.17 | 0.17 | 0.11 | 0.06 | 0.11 | ||||||||||||||
| Home equity | 0.40 | 0.44 | 0.35 | 0.45 | 0.40 | ||||||||||||||
| Residential real estate | 0.59 | 0.52 | 0.46 | 0.43 | 0.44 | ||||||||||||||
| Premium finance receivables - property & casualty | 0.64 | 0.48 | 0.48 | 0.50 | 0.52 | ||||||||||||||
| Premium finance receivables - life insurance | 0.13 | 0.02 | 0.01 | 0.21 | 0.02 | ||||||||||||||
| Consumer and other | 0.06 | 0.10 | 0.22 | 0.11 | 0.08 | ||||||||||||||
| Total loans, net of unearned income | 0.32 | % | 0.26 | % | 0.25 | % | 0.26 | % | 0.26 | % | |||||||||
| Total non-performing assets as a percentage of total assets | 0.26 | % | 0.22 | % | 0.21 | % | 0.21 | % | 0.20 | % | |||||||||
| Allowance for loan losses and unfunded lending-related commitments losses as a percentage of non-accrual loans | 380.69 | % | 414.09 | % | 416.54 | % | 532.71 | % | 399.22 | % | |||||||||
(1)Excludes early buy-out loans guaranteed by U.S. government agencies. Early buy-out loans are insured or guaranteed by the Federal Housing Administration or the U.S. Department of Veterans Affairs, subject to indemnifications and insurance limits for certain loans.
Non-performing Loans Rollforward, excluding early buy-out loans guaranteed by U.S. government agencies
| Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||
| Sep 30, | Jun 30, | Mar 31, | Dec 31, | Sep 30, | Sep 30, | Sep 30, | ||||||||||||||||||||
| (In thousands) | 2023 | 2023 | 2023 | 2022 | 2022 | 2023 | 2022 | |||||||||||||||||||
| Balance at beginning of period | $ | 108,712 | $ | 100,690 | $ | 100,697 | $ | 97,633 | $ | 72,351 | $ | 100,697 | $ | 74,438 | ||||||||||||
| Additions from becoming non-performing in the respective period | 18,666 | 21,246 | 24,455 | 10,027 | 35,234 | 64,367 | 62,216 | |||||||||||||||||||
| Return to performing status | (1,702 | ) | (360 | ) | (480 | ) | (1,167 | ) | (154 | ) | (2,542 | ) | (1,883 | ) | ||||||||||||
| Payments received | (6,488 | ) | (12,314 | ) | (5,261 | ) | (16,351 | ) | (20,417 | ) | (24,063 | ) | (44,585 | ) | ||||||||||||
| Transfer to OREO and other repossessed assets | (2,671 | ) | (2,958 | ) | - | (3,365 | ) | (185 | ) | (5,629 | ) | (6,173 | ) | |||||||||||||
| Charge-offs, net | (3,011 | ) | (2,696 | ) | (1,159 | ) | (1,363 | ) | (341 | ) | (6,866 | ) | (4,664 | ) | ||||||||||||
| Net change for niche loans (1) | 19,595 | 5,104 | (17,562 | ) | 15,283 | 11,145 | 7,137 | 18,284 | ||||||||||||||||||
| Balance at end of period | $ | 133,101 | $ | 108,712 | $ | 100,690 | $ | 100,697 | $ | 97,633 | $ | 133,101 | $ | 97,633 | ||||||||||||
(1)Includes activity for premium finance receivables and indirect consumer loans.
Other Real Estate Owned
| Three Months Ended | |||||||||||||||||||
| Sep 30, | Jun 30, | Mar 31, | Dec 31, | Sep 30, | |||||||||||||||
| (In thousands) | 2023 | 2023 | 2023 | 2022 | 2022 | ||||||||||||||
| Balance at beginning of period | $ | 11,586 | $ | 9,361 | $ | 9,900 | $ | 6,687 | $ | 6,839 | |||||||||
| Disposals/resolved | (467 | ) | (733 | ) | (435 | ) | (152 | ) | (133 | ) | |||||||||
| Transfers in at fair value, less costs to sell | 2,941 | 2,958 | - | 3,365 | 134 | ||||||||||||||
| Fair value adjustments | - | - | (104 | ) | - | (153 | ) | ||||||||||||
| Balance at end of period | $ | 14,060 | $ | 11,586 | $ | 9,361 | $ | 9,900 | $ | 6,687 | |||||||||
| Period End | |||||||||||||||||||
| Sep 30, | Jun 30, | Mar 31, | Dec 31, | Sep 30, | |||||||||||||||
| Balance by Property Type: | 2023 | 2023 | 2023 | 2022 | 2022 | ||||||||||||||
| Residential real estate | $ | 441 | $ | 318 | $ | 1,051 | $ | 1,585 | $ | 1,585 | |||||||||
| Commercial real estate | 13,619 | 11,268 | 8,310 | 8,315 | 5,102 | ||||||||||||||
| Total | $ | 14,060 | $ | 11,586 | $ | 9,361 | $ | 9,900 | $ | 6,687 | |||||||||
TABLE 15: NON-INTEREST INCOME
| Three Months Ended | Q3 2023 compared to Q2 2023 | Q3 2023 compared to Q3 2022 | ||||||||||||||||||||||||||||||
| Sep 30, | Jun 30, | Mar 31, | Dec 31, | Sep 30, | ||||||||||||||||||||||||||||
| (Dollars in thousands) | 2023 | 2023 | 2023 | 2022 | 2022 | $ Change | % Change | $ Change | % Change | |||||||||||||||||||||||
| Brokerage | $ | 4,359 | $ | 4,404 | $ | 4,533 | $ | 4,177 | $ | 4,587 | $ | (45 | ) | (1 | )% | $ | (228 | ) | (5 | )% | ||||||||||||
| Trust and asset management | 29,170 | 29,454 | 25,412 | 26,550 | 28,537 | (284 | ) | (1 | ) | 633 | 2 | |||||||||||||||||||||
| Total wealth management | 33,529 | 33,858 | 29,945 | 30,727 | 33,124 | (329 | ) | (1 | ) | 405 | 1 | |||||||||||||||||||||
| Mortgage banking | 27,395 | 29,981 | 18,264 | 17,407 | 27,221 | (2,586 | ) | (9 | ) | 174 | 1 | |||||||||||||||||||||
| Service charges on deposit accounts | 14,217 | 13,608 | 12,903 | 13,054 | 14,349 | 609 | 4 | (132 | ) | (1 | ) | |||||||||||||||||||||
| (Losses) gains on investment securities, net | (2,357 | ) | 0 | 1,398 | (6,745 | ) | (3,103 | ) | (2,357 | ) | NM | 746 | (24 | ) | ||||||||||||||||||
| Fees from covered call options | 4,215 | 2,578 | 10,391 | 7,956 | 1,366 | 1,637 | 63 | 2,849 | NM | |||||||||||||||||||||||
| Trading gains (losses), net | 728 | 106 | 813 | (306 | ) | (7 | ) | 622 | NM | 735 | NM | |||||||||||||||||||||
| Operating lease income, net | 13,863 | 12,227 | 13,046 | 12,384 | 12,644 | 1,636 | 13 | 1,219 | 10 | |||||||||||||||||||||||
| Other: | ||||||||||||||||||||||||||||||||
| Interest rate swap fees | 2,913 | 2,711 | 2,606 | 2,319 | 1,997 | 202 | 7 | 916 | 46 | |||||||||||||||||||||||
| BOLI | 729 | 1,322 | 1,351 | 1,394 | 248 | (593 | ) | (45 | ) | 481 | NM | |||||||||||||||||||||
| Administrative services | 1,336 | 1,319 | 1,615 | 1,736 | 1,533 | 17 | 1 | (197 | ) | (13 | ) | |||||||||||||||||||||
| Foreign currency remeasurement (losses) gains | (446 | ) | 543 | (188 | ) | 277 | (93 | ) | (989 | ) | NM | (353 | ) | NM | ||||||||||||||||||
| Early pay-offs of capital leases | 461 | 201 | 365 | 131 | 138 | 260 | NM | 323 | NM | |||||||||||||||||||||||
| Miscellaneous | 15,895 | 14,576 | 15,260 | 13,505 | 12,065 | 1,319 | 9 | 3,830 | 32 | |||||||||||||||||||||||
| Total Other | 20,888 | 20,672 | 21,009 | 19,362 | 15,888 | 216 | 1 | 5,000 | 31 | |||||||||||||||||||||||
| Total Non-Interest Income | $ | 112,478 | $ | 113,030 | $ | 107,769 | $ | 93,839 | $ | 101,482 | $ | (552 | ) | 0 | % | $ | 10,996 | 11 | % | |||||||||||||
| Nine Months Ended | ||||||||||||||
| Sep 30, | Sep 30, | $ | % | |||||||||||
| (Dollars in thousands) | 2023 | 2022 | Change | Change | ||||||||||
| Brokerage | $ | 13,296 | $ | 13,491 | $ | (195 | ) | (1 | )% | |||||
| Trust and asset management | 84,036 | 82,396 | 1,640 | 2 | ||||||||||
| Total wealth management | 97,332 | 95,887 | 1,445 | 2 | ||||||||||
| Mortgage banking | 75,640 | 137,766 | (62,126 | ) | (45 | ) | ||||||||
| Service charges on deposit accounts | 40,728 | 45,520 | (4,792 | ) | (11 | ) | ||||||||
| Gains (losses) on investment securities, net | (959 | ) | (13,682 | ) | 12,723 | (93 | ) | |||||||
| Fees from covered call options | 17,184 | 6,177 | 11,007 | NM | ||||||||||
| Trading gains, net | 1,647 | 4,058 | (2,411 | ) | (59 | ) | ||||||||
| Operating lease income, net | 39,136 | 43,126 | (3,990 | ) | (9 | ) | ||||||||
| Other: | ||||||||||||||
| Interest rate swap fees | 8,230 | 9,866 | (1,636 | ) | (17 | ) | ||||||||
| BOLI | 3,402 | (588 | ) | 3,990 | NM | |||||||||
| Administrative services | 4,270 | 4,977 | (707 | ) | (14 | ) | ||||||||
| Foreign currency remeasurement gains | (91 | ) | 15 | (106 | ) | NM | ||||||||
| Early pay-offs of leases | 1,027 | 563 | 464 | 82 | ||||||||||
| Miscellaneous | 45,731 | 33,529 | 12,202 | 36 | ||||||||||
| Total Other | 62,569 | 48,362 | 14,207 | 29 | ||||||||||
| Total Non-Interest Income | $ | 333,277 | $ | 367,214 | $ | (33,937 | ) | (9 | )% | |||||
NM - Not meaningful.
BOLI - Bank-owned life insurance.
TABLE 16: NON-INTEREST EXPENSE
| Three Months Ended | Q3 2023 compared to Q2 2023 | Q3 2023 compared to Q3 2022 | |||||||||||||||||||||||||||
| Sep 30, | Jun 30, | Mar 31, | Dec 31, | Sep 30, | |||||||||||||||||||||||||
| (Dollars in thousands) | 2023 | 2023 | 2023 | 2022 | 2022 | $ Change | % Change | $ Change | % Change | ||||||||||||||||||||
| Salaries and employee benefits: | |||||||||||||||||||||||||||||
| Salaries | $ | 111,303 | $ | 107,671 | $ | 108,354 | $ | 100,232 | $ | 97,419 | $ | 3,632 | 3 | % | $ | 13,884 | 14 | % | |||||||||||
| Commissions and incentive compensation | 48,817 | 44,511 | 39,799 | 49,546 | 50,403 | 4,306 | 10 | (1,586 | ) | (3 | ) | ||||||||||||||||||
| Benefits | 32,218 | 32,741 | 28,628 | 30,553 | 28,273 | (523 | ) | (2 | ) | 3,945 | 14 | ||||||||||||||||||
| Total salaries and employee benefits | 192,338 | 184,923 | 176,781 | 180,331 | 176,095 | 7,415 | 4 | 16,243 | 9 | ||||||||||||||||||||
| Software and equipment | 25,951 | 26,205 | 24,697 | 24,699 | 24,126 | (254 | ) | (1 | ) | 1,825 | 8 | ||||||||||||||||||
| Operating lease equipment | 12,020 | 9,816 | 9,833 | 10,078 | 9,448 | 2,204 | 22 | 2,572 | 27 | ||||||||||||||||||||
| Occupancy, net | 21,304 | 19,176 | 18,486 | 17,763 | 17,727 | 2,128 | 11 | 3,577 | 20 | ||||||||||||||||||||
| Data processing | 10,773 | 9,726 | 9,409 | 7,927 | 7,767 | 1,047 | 11 | 3,006 | 39 | ||||||||||||||||||||
| Advertising and marketing | 18,169 | 17,794 | 11,946 | 14,279 | 16,600 | 375 | 2 | 1,569 | 9 | ||||||||||||||||||||
| Professional fees | 8,887 | 8,940 | 8,163 | 9,267 | 7,544 | (53 | ) | (1 | ) | 1,343 | 18 | ||||||||||||||||||
| Amortization of other acquisition-related intangible assets | 1,408 | 1,499 | 1,235 | 1,436 | 1,492 | (91 | ) | (6 | ) | (84 | ) | (6 | ) | ||||||||||||||||
| FDIC insurance | 9,748 | 9,008 | 8,669 | 6,775 | 7,186 | 740 | 8 | 2,562 | 36 | ||||||||||||||||||||
| OREO expense, net | 120 | 118 | (207 | ) | 369 | 229 | 2 | 2 | (109 | ) | (48 | ) | |||||||||||||||||
| Other: | |||||||||||||||||||||||||||||
| Lending expenses, net of deferred origination costs | 4,777 | 7,890 | 3,099 | 4,952 | 4,533 | (3,113 | ) | (39 | ) | 244 | 5 | ||||||||||||||||||
| Travel and entertainment | 5,449 | 5,401 | 4,590 | 5,681 | 4,252 | 48 | 1 | 1,197 | 28 | ||||||||||||||||||||
| Miscellaneous | 19,111 | 20,127 | 22,468 | 24,279 | 19,470 | (1,016 | ) | (5 | ) | (359 | ) | (2 | ) | ||||||||||||||||
| Total other | 29,337 | 33,418 | 30,157 | 34,912 | 28,255 | (4,081 | ) | (12 | ) | 1,082 | 4 | ||||||||||||||||||
| Total Non-Interest Expense | $ | 330,055 | $ | 320,623 | $ | 299,169 | $ | 307,836 | $ | 296,469 | $ | 9,432 | 3 | % | $ | 33,586 | 11 | % | |||||||||||
| Nine Months Ended | |||||||||||||
| Sep 30, | Sep 30, | $ | % | ||||||||||
| (Dollars in thousands) | 2023 | 2022 | Change | Change | |||||||||
| Salaries and employee benefits: | |||||||||||||
| Salaries | $ | 327,328 | $ | 281,949 | $ | 45,379 | 16 | % | |||||
| Commissions and incentive compensation | 133,127 | 148,327 | (15,200 | ) | (10 | ) | |||||||
| Benefits | 93,587 | 85,500 | 8,087 | 9 | |||||||||
| Total salaries and employee benefits | 554,042 | 515,776 | 38,266 | 7 | |||||||||
| Software and equipment | 76,853 | 71,186 | 5,667 | 8 | |||||||||
| Operating lease equipment | 31,669 | 27,930 | 3,739 | 13 | |||||||||
| Occupancy, net | 58,966 | 53,202 | 5,764 | 11 | |||||||||
| Data processing | 29,908 | 23,282 | 6,626 | 28 | |||||||||
| Advertising and marketing | 47,909 | 45,139 | 2,770 | 6 | |||||||||
| Professional fees | 25,990 | 23,821 | 2,169 | 9 | |||||||||
| Amortization of other acquisition-related intangible assets | 4,142 | 4,680 | (538 | ) | (11 | ) | |||||||
| FDIC insurance | 27,425 | 21,864 | 5,561 | 25 | |||||||||
| OREO expense, net | 31 | (509 | ) | 540 | NM | ||||||||
| Other: | |||||||||||||
| Lending expenses, net of deferred origination costs | 15,766 | 15,624 | 142 | 1 | |||||||||
| Travel and entertainment | 15,440 | 10,825 | 4,615 | 43 | |||||||||
| Miscellaneous | 61,706 | 56,615 | 5,091 | 9 | |||||||||
| Total other | 92,912 | 83,064 | 9,848 | 12 | |||||||||
| Total Non-Interest Expense | $ | 949,847 | $ | 869,435 | $ | 80,412 | 9 | % | |||||
NM - Not meaningful.
TABLE 17: 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 basis. In this non-GAAP presentation, net interest income is adjusted to reflect tax-exempt interest income on an equivalent before-tax basis using tax rates effective as of the end of the period. This measure ensures comparability of net interest income arising from both taxable and tax-exempt sources. Net interest income on a fully taxable-equivalent basis is also used in the calculation of the Company's efficiency ratio. The efficiency ratio, which is calculated by dividing non-interest expense by total taxable-equivalent net revenue (less securities gains or losses), measures how much it costs to produce one dollar of revenue. Securities gains or losses are excluded from this calculation to better match revenue from daily operations to operational expenses. Management considers the tangible common equity ratio and tangible book value per common share as useful measurements of the Company's equity. The Company references the return on average tangible common equity as a measurement of profitability. Management considers pre-tax income, excluding provision for credit losses, as a useful measurement of the Company's core net income.
| Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||
| Sep 30, | Jun 30, | Mar 31, | Dec 31, | Sep 30, | Sep 30, | Sep 30, | ||||||||||||||||||||
| (Dollars and shares in thousands) | 2023 | 2023 | 2023 | 2022 | 2022 | 2023 | 2022 | |||||||||||||||||||
| Reconciliation of Non-GAAP Net Interest Margin and Efficiency Ratio: | ||||||||||||||||||||||||||
| (A) Interest Income (GAAP) | $ | 762,400 | $ | 697,176 | $ | 639,690 | $ | 580,745 | $ | 466,478 | $ | 2,099,266 | $ | 1,166,698 | ||||||||||||
| Taxable-equivalent adjustment: | ||||||||||||||||||||||||||
| - Loans | 1,923 | 1,882 | 1,872 | 1,594 | 1,030 | 5,677 | 2,025 | |||||||||||||||||||
| - Liquidity Management Assets | 572 | 551 | 551 | 538 | 502 | 1,674 | 1,439 | |||||||||||||||||||
| - Other Earning Assets | 1 | 1 | 4 | 1 | 1 | 6 | 4 | |||||||||||||||||||
| (B) Interest Income (non-GAAP) | $ | 764,896 | $ | 699,610 | $ | 642,117 | $ | 582,878 | $ | 468,011 | $ | 2,106,623 | $ | 1,170,166 | ||||||||||||
| (C) Interest Expense (GAAP) | 300,042 | 249,639 | 181,695 | 123,929 | 65,030 | 731,376 | 128,152 | |||||||||||||||||||
| (D) Net Interest Income (GAAP) (A minus C) | $ | 462,358 | $ | 447,537 | $ | 457,995 | $ | 456,816 | $ | 401,448 | $ | 1,367,890 | $ | 1,038,546 | ||||||||||||
| (E) Net Interest Income (non-GAAP) (B minus C) | $ | 464,854 | $ | 449,971 | $ | 460,422 | $ | 458,949 | $ | 402,981 | $ | 1,375,247 | $ | 1,042,014 | ||||||||||||
| Net interest margin (GAAP) | 3.60 | % | 3.64 | % | 3.81 | % | 3.71 | % | 3.34 | % | 3.68 | % | 2.96 | % | ||||||||||||
| Net interest margin, fully taxable-equivalent (non-GAAP) | 3.62 | 3.66 | 3.83 | 3.73 | 3.35 | 3.70 | 2.97 | |||||||||||||||||||
| (F) Non-interest income | $ | 112,478 | $ | 113,030 | $ | 107,769 | $ | 93,839 | $ | 101,482 | $ | 333,277 | $ | 367,214 | ||||||||||||
| (G) (Losses) gains on investment securities, net | (2,357 | ) | 0 | 1,398 | (6,745 | ) | (3,103 | ) | (959 | ) | (13,682 | ) | ||||||||||||||
| (H) Non-interest expense | 330,055 | 320,623 | 299,169 | 307,836 | 296,469 | 949,847 | 869,435 | |||||||||||||||||||
| Efficiency ratio (H/(D+F-G)) | 57.18 | % | 57.20 | % | 53.01 | % | 55.23 | % | 58.59 | % | 55.80 | % | 61.25 | % | ||||||||||||
| Efficiency ratio (non-GAAP) (H/(E+F-G)) | 56.94 | 56.95 | 52.78 | 55.02 | 58.41 | 55.56 | 61.10 | |||||||||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||
| Sep 30, | Jun 30, | Mar 31, | Dec 31, | Sep 30, | Sep 30, | Sep 30, | ||||||||||||||||||||
| (Dollars and shares in thousands) | 2023 | 2023 | 2023 | 2022 | 2022 | 2023 | 2022 | |||||||||||||||||||
| Reconciliation of Non-GAAP Tangible Common Equity Ratio: | ||||||||||||||||||||||||||
| Total shareholders' equity (GAAP) | $ | 5,015,613 | $ | 5,041,912 | $ | 5,015,506 | $ | 4,796,838 | $ | 4,637,980 | ||||||||||||||||
| Less: Non-convertible preferred stock (GAAP) | (412,500 | ) | (412,500 | ) | (412,500 | ) | (412,500 | ) | (412,500 | ) | ||||||||||||||||
| Less: Intangible assets (GAAP) | (680,353 | ) | (682,327 | ) | (674,538 | ) | (675,710 | ) | (676,699 | ) | ||||||||||||||||
| (I) Total tangible common shareholders' equity (non-GAAP) | $ | 3,922,760 | $ | 3,947,085 | $ | 3,928,468 | $ | 3,708,628 | $ | 3,548,781 | ||||||||||||||||
| (J) Total assets (GAAP) | $ | 55,555,246 | $ | 54,286,176 | $ | 52,873,511 | $ | 52,949,649 | $ | 52,382,939 | ||||||||||||||||
| Less: Intangible assets (GAAP) | (680,353 | ) | (682,327 | ) | (674,538 | ) | (675,710 | ) | (676,699 | ) | ||||||||||||||||
| (K) Total tangible assets (non-GAAP) | $ | 54,874,893 | $ | 53,603,849 | $ | 52,198,973 | $ | 52,273,939 | $ | 51,706,240 | ||||||||||||||||
| Common equity to assets ratio (GAAP) (L/J) | 8.3 | % | 8.5 | % | 8.7 | % | 8.3 | % | 8.1 | % | ||||||||||||||||
| Tangible common equity ratio (non-GAAP) (I/K) | 7.1 | 7.4 | 7.5 | 7.1 | 6.9 | |||||||||||||||||||||
| Reconciliation of Non-GAAP Tangible Book Value per Common Share: | ||||||||||||||||||||||||||
| Total shareholders' equity | $ | 5,015,613 | $ | 5,041,912 | $ | 5,015,506 | $ | 4,796,838 | $ | 4,637,980 | ||||||||||||||||
| Less: Preferred stock | (412,500 | ) | (412,500 | ) | (412,500 | ) | (412,500 | ) | (412,500 | ) | ||||||||||||||||
| (L) Total common equity | $ | 4,603,113 | $ | 4,629,412 | $ | 4,603,006 | $ | 4,384,338 | $ | 4,225,480 | ||||||||||||||||
| (M) Actual common shares outstanding | 61,222 | 61,198 | 61,176 | 60,794 | 60,743 | |||||||||||||||||||||
| Book value per common share (L/M) | $ | 75.19 | $ | 75.65 | $ | 75.24 | $ | 72.12 | $ | 69.56 | ||||||||||||||||
| Tangible book value per common share (non-GAAP) (I/M) | 64.07 | 64.50 | 64.22 | 61.00 | 58.42 | |||||||||||||||||||||
| Reconciliation of Non-GAAP Return on Average Tangible Common Equity: | ||||||||||||||||||||||||||
| (N) Net income applicable to common shares | $ | 157,207 | $ | 147,759 | $ | 173,207 | $ | 137,826 | $ | 135,970 | $ | 478,173 | $ | 343,892 | ||||||||||||
| Add: Intangible asset amortization | 1,408 | 1,499 | 1,235 | 1,436 | 1,492 | 4,142 | 4,680 | |||||||||||||||||||
| Less: Tax effect of intangible asset amortization | (380 | ) | (402 | ) | (321 | ) | (370 | ) | (425 | ) | (1,102 | ) | (1,301 | ) | ||||||||||||
| After-tax intangible asset amortization | $ | 1,028 | $ | 1,097 | $ | 914 | $ | 1,066 | $ | 1,067 | $ | 3,040 | $ | 3,379 | ||||||||||||
| (O) Tangible net income applicable to common shares (non-GAAP) | $ | 158,235 | $ | 148,856 | $ | 174,121 | $ | 138,892 | $ | 137,037 | $ | 481,213 | $ | 347,271 | ||||||||||||
| Total average shareholders' equity | $ | 5,083,883 | $ | 5,044,718 | $ | 4,895,271 | $ | 4,710,856 | $ | 4,795,387 | $ | 5,008,648 | $ | 4,608,399 | ||||||||||||
| Less: Average preferred stock | (412,500 | ) | (412,500 | ) | (412,500 | ) | (412,500 | ) | (412,500 | ) | (412,500 | ) | (412,500 | ) | ||||||||||||
| (P) Total average common shareholders' equity | $ | 4,671,383 | $ | 4,632,218 | $ | 4,482,771 | $ | 4,298,356 | $ | 4,382,887 | $ | 4,596,148 | $ | 4,195,899 | ||||||||||||
| Less: Average intangible assets | (681,520 | ) | (682,561 | ) | (675,247 | ) | (676,371 | ) | (678,953 | ) | (679,799 | ) | (680,869 | ) | ||||||||||||
| (Q) Total average tangible common shareholders' equity (non-GAAP) | $ | 3,989,863 | $ | 3,949,657 | $ | 3,807,524 | $ | 3,621,985 | $ | 3,703,934 | $ | 3,916,349 | $ | 3,515,030 | ||||||||||||
| Return on average common equity, annualized (N/P) | 13.35 | % | 12.79 | % | 15.67 | % | 12.72 | % | 12.31 | % | 13.91 | % | 10.96 | % | ||||||||||||
| Return on average tangible common equity, annualized (non-GAAP) (O/Q) | 15.73 | 15.12 | 18.55 | 15.21 | 14.68 | 16.43 | 13.21 | |||||||||||||||||||
| Reconciliation of Non-GAAP Pre-Tax, Pre-Provision Income: | ||||||||||||||||||||||||||
| Income before taxes | $ | 224,858 | $ | 211,430 | $ | 243,550 | $ | 195,173 | $ | 200,041 | $ | 679,838 | $ | 505,382 | ||||||||||||
| Add: Provision for credit losses | 19,923 | 28,514 | 23,045 | 47,646 | 6,420 | 71,482 | 30,943 | |||||||||||||||||||
| Pre-tax income, excluding provision for credit losses (non-GAAP) | $ | 244,781 | $ | 239,944 | $ | 266,595 | $ | 242,819 | $ | 206,461 | $ | 751,320 | $ | 536,325 | ||||||||||||
WINTRUST SUBSIDIARIES AND LOCATIONS
Wintrust is a financial holding company whose common stock is traded on the Nasdaq Global Select Market (Nasdaq: WTFC). Its 15 community bank subsidiaries are: Lake Forest Bank & Trust Company, N.A., Hinsdale Bank & Trust Company, N.A., Wintrust Bank, N.A., in Chicago, Libertyville Bank & Trust Company, N.A., Barrington Bank & Trust Company, N.A., Crystal Lake Bank & Trust Company, N.A., Northbrook Bank & Trust Company, N.A., Schaumburg Bank & Trust Company, N.A., Village Bank & Trust, N.A., in Arlington Heights, Beverly Bank & Trust Company, N.A. in Chicago, Wheaton Bank & Trust Company, N.A., State Bank of The Lakes, N.A., in Antioch, Old Plank Trail Community Bank, N.A., in New Lenox, St. Charles Bank & Trust Company, N.A. and Town Bank, N.A., in Hartland, Wisconsin.
In addition to the locations noted above, the banks also operate facilities in Illinois in Addison, Algonquin, Aurora, Bloomingdale, Bolingbrook, Buffalo Grove, Burbank, Cary, Clarendon Hills, Countryside, Crete, Darien, Deerfield, Des Plaines, Downers Grove, Elgin, Elk Grove Village, Elmhurst, Evanston, Evergreen Park, Frankfort, Geneva, Glen Ellyn, Glencoe, Glenview, Grayslake, Gurnee, Hanover Park, Highland Park, Highwood, Hoffman Estates, Homer Glen, Itasca, Joliet, Lake Bluff, Lake Villa, Lansing, Lemont, Lindenhurst, Lombard, Lynwood, Markham, Maywood, McHenry, Mokena, Mount Prospect, Mundelein, Naperville, Norridge, Northfield, Oak Lawn, Oak Park, Orland Park, Palatine, Park Ridge, Prospect Heights, Riverside, Rockford, Rolling Meadows, Round Lake Beach, Shorewood, Skokie, Spring Grove, Steger, Stone Park, Vernon Hills, Wauconda, Waukegan, Western Springs, Willowbrook, Wilmette, Winnetka and Wood Dale, and in Wisconsin in Burlington, Clinton, Delafield, Delavan, Elm Grove, Genoa City, Kenosha, Lake Geneva, Madison, Menomonee Falls, Milwaukee, Pewaukee, Racine, Wales, Walworth, Whitefish Bay and Wind Lake, and in Florida in Bonita Springs and Naples, and in Dyer, Indiana.
Additionally, the Company operates various non-bank business units:
- FIRST Insurance Funding and Wintrust Life Finance, each a division of Lake Forest Bank & Trust Company, N.A., serve commercial and life insurance loan customers, respectively, throughout the United States.
- First Insurance Funding of Canada serves commercial insurance loan customers throughout Canada.
- Tricom, Inc. of Milwaukee provides high-yielding, short-term accounts receivable financing and value-added out-sourced administrative services, such as data processing of payrolls, billing and cash management services, to temporary staffing service clients located throughout the United States.
- Wintrust Mortgage, a division of Barrington Bank & Trust Company, N.A., engages primarily in the origination and purchase of residential mortgages for sale into the secondary market through origination offices located throughout the United States. Loans are also originated nationwide through relationships with wholesale and correspondent offices.
- Wintrust Investments, LLC is a broker-dealer providing a full range of private client and brokerage services to clients and correspondent banks located primarily in the Midwest.
- Great Lakes Advisors LLC provides money management services and advisory services to individual accounts.
- The Chicago Trust Company, N.A., a trust subsidiary, allows Wintrust to service customers' trust and investment needs at each banking location.
- Wintrust Asset Finance offers direct leasing opportunities.
- CDEC provides Qualified Intermediary services (as defined by U.S. Treasury regulations) for taxpayers seeking to structure tax-deferred like-kind exchanges under Internal Revenue Code Section 1031.
FORWARD-LOOKING STATEMENTS
This document contains forward-looking statements within the meaning of federal securities laws. Forward-looking information can be identified through the use of words such as "intend," "plan," "project," "expect," "anticipate," "believe," "estimate," "contemplate," "possible," "will," "may," "should," "would" and "could." Forward-looking statements and information are not historical facts, are premised on many factors and assumptions, and represent only management's expectations, estimates and projections regarding future events. Similarly, these statements are not guarantees of future performance and involve certain risks and uncertainties that are difficult to predict, and which may include, but are not limited to, those listed below and the Risk Factors discussed under Item 1A of the Company's 2022 Annual Report on Form 10-K and in any of the Company's subsequent SEC filings. The Company intends such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995, and is including this statement for purposes of invoking these safe harbor provisions. Such forward-looking statements may be deemed to include, among other things, statements relating to the Company's future financial performance, the performance of its loan portfolio, the expected amount of future credit reserves and charge-offs, delinquency trends, growth plans, regulatory developments, securities that the Company may offer from time to time, 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, 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. Actual results could differ materially from those addressed in the forward-looking statements as a result of numerous factors, including the following:
- economic conditions and events that affect the economy, housing prices, the job market and other factors that may adversely affect the Company's liquidity and the performance of its loan portfolios, including an actual or threatened U.S. government debt default or rating downgrade, particularly in the markets in which it operates;
- negative effects suffered by us or our customers resulting from changes in U.S. trade policies;
- the extent of defaults and losses on the Company's loan portfolio, which may require further increases in its allowance for credit losses;
- estimates of fair value of certain of the Company's assets and liabilities, which could change in value significantly from period to period;
- the financial success and economic viability of the borrowers of our commercial loans;
- commercial real estate market conditions in the Chicago metropolitan area and southern Wisconsin;
- the extent of commercial and consumer delinquencies and declines in real estate values, which may require further increases in the Company's allowance for credit losses;
- inaccurate assumptions in our analytical and forecasting models used to manage our loan portfolio;
- changes in the level and volatility of interest rates, the capital markets and other market indices that may affect, among other things, the Company's liquidity and the value of its assets and liabilities;
- the interest rate environment, including a prolonged period of low interest rates or rising interest rates, either broadly or for some types of instruments, which may affect the Company's net interest income and net interest margin, and which could materially adversely affect the Company's profitability;
- competitive pressures in the financial services business which may affect the pricing of the Company's loan and deposit products as well as its services (including wealth management services), which may result in loss of market share and reduced income from deposits, loans, advisory fees and income from other products;
- failure to identify and complete favorable acquisitions in the future or unexpected difficulties or developments related to the integration of the Company's recent or future acquisitions;
- unexpected difficulties and losses related to FDIC-assisted acquisitions;
- harm to the Company's reputation;
- any negative perception of the Company's financial strength;
- ability of the Company to raise additional capital on acceptable terms when needed;
- disruption in capital markets, which may lower fair values for the Company's investment portfolio;
- ability of the Company to use technology to provide products and services that will satisfy customer demands and create efficiencies in operations and to manage risks associated therewith;
- failure or breaches of our security systems or infrastructure, or those of third parties;
- security breaches, including denial of service attacks, hacking, social engineering attacks, malware intrusion and similar events or data corruption attempts and identity theft;
- adverse effects on our information technology systems resulting from failures, human error or cyberattacks (including ransomware);
- adverse effects of failures by our vendors to provide agreed upon services in the manner and at the cost agreed, particularly our information technology vendors;
- increased costs as a result of protecting our customers from the impact of stolen debit card information;
- accuracy and completeness of information the Company receives about customers and counterparties to make credit decisions;
- ability of the Company to attract and retain senior management experienced in the banking and financial services industries, and ability of the Company to effectively manage the transition of the chief executive officer role;
- environmental liability risk associated with lending activities;
- the impact of any claims or legal actions to which the Company is subject, including any effect on our reputation;
- losses incurred in connection with repurchases and indemnification payments related to mortgages and increases in reserves associated therewith;
- the loss of customers as a result of technological changes allowing consumers to complete their financial transactions without the use of a bank;
- the soundness of other financial institutions and the impact of recent failures of financial institutions, including broader financial institution liquidity risk and concerns;
- the expenses and delayed returns inherent in opening new branches and de novo banks;
- liabilities, potential customer loss or reputational harm related to closings of existing branches;
- examinations and challenges by tax authorities, and any unanticipated impact of the Tax Act;
- changes in accounting standards, rules and interpretations, and the impact on the Company's financial statements;
- the ability of the Company to receive dividends from its subsidiaries;
- the ability of the Company to successfully transition from LIBOR to an alternative benchmark rate for current and future transactions;
- a decrease in the Company's capital ratios, including as a result of declines in the value of its loan portfolios, or otherwise;
- legislative or regulatory changes, particularly changes in regulation of financial services companies and/or the products and services offered by financial services companies;
- changes in laws, regulations, rules, standards and contractual obligations regarding data privacy and cybersecurity;
- a lowering of our credit rating;
- changes in U.S. monetary policy and changes to the Federal Reserve's balance sheet, including changes in response to persistent inflation or otherwise;
- regulatory restrictions upon our ability to market our products to consumers and limitations on our ability to profitably operate our mortgage business;
- increased costs of compliance, heightened regulatory capital requirements and other risks associated with changes in regulation and the regulatory environment;
- the impact of heightened capital requirements;
- increases in the Company's FDIC insurance premiums, or the collection of special assessments by the FDIC;
- delinquencies or fraud with respect to the Company's premium finance business;
- credit downgrades among commercial and life insurance providers that could negatively affect the value of collateral securing the Company's premium finance loans;
- the Company's ability to comply with covenants under its credit facility;
- fluctuations in the stock market, which may have an adverse impact on the Company's wealth management business and brokerage operation;
- widespread outages of operational, communication, or other systems, whether internal or provided by third parties, natural or other disasters (including acts of terrorism, armed hostilities and pandemics), and the effects of climate change could have an adverse effect on the Company's financial condition and results of operations, lead to material disruption of the Company's operations or the ability or willingness of clients to access the Company's products and services; and
- the severity, magnitude and duration of the COVID-19 pandemic, including the continued emergence of variant strains, and the direct and indirect impact of such pandemic, as well as responses to the pandemic by the government, businesses and consumers, on the economy, our financial results, operations and personnel, commercial activity and demand across our business and our customers' businesses.
Therefore, there can be no assurances that future actual results will correspond to these forward-looking statements. The reader is cautioned not to place undue reliance on any forward-looking statement made by the Company. Any such statement speaks only as of the date the statement was made or as of such date that may be referenced within the statement. The Company undertakes no obligation to update any forward-looking statement to reflect the impact of circumstances or events after the date of the press release. Persons are advised, however, to consult further disclosures management makes on related subjects in its reports filed with the Securities and Exchange Commission and in its press releases.
CONFERENCE CALL, WEBCAST AND REPLAY
The Company will hold a conference call on Wednesday, October 18, 2023 at 10:00 a.m. (CDT) regarding third quarter and year-to-date 2023 earnings results. Individuals interested in participating in the call by addressing questions to management should register for the call to receive the dial-in numbers and unique PIN at the Conference Call Link included within the Company's press release dated September 29, 2023 available at the Investor Relations, Investor News and Events, Press Releases link on its website at https://www.wintrust.com. A separate simultaneous audio-only webcast link is included within the press release referenced above. Registration for and a replay of the audio-only webcast with an accompanying slide presentation will be available at https://www.wintrust.com, Investor Relations, Investor News and Events, Presentations & Conference Calls. The text of the third quarter and year-to-date 2023 earnings press release will also be available on the home page of the Company's website at https://www.wintrust.com and at the Investor Relations, Investor News and Events, Press Releases link on its website.
FOR MORE INFORMATION CONTACT:
Timothy S. Crane, President & Chief Executive Officer
David A. Dykstra, Vice Chairman & Chief Operating Officer
(847) 939-9000
Web site address: www.wintrust.com
