ROSEMONT, Ill., Jan. 19, 2016 (GLOBE NEWSWIRE)
-- Wintrust Financial Corporation (“Wintrust” or “the Company”)
(Nasdaq:WTFC) announced net income of $35.5 million or $0.64 per
diluted common share for the fourth quarter of 2015 compared to net
income of $38.4 million or $0.69 per diluted common share for the
third quarter of 2015 and $38.1 million or $0.75 per diluted common
share for the fourth quarter of 2014. The Company recorded
record net income of $156.7 million or $2.93 per diluted common
share for the year ended 2015 compared to net income of $151.4
million or $2.98 per diluted common share for the year ended
2014.
Operating net income was $39.5 million or $0.71
per diluted common share for the fourth quarter of 2015 compared to
$41.9 million or $0.75 per diluted common share in the third
quarter of 2015. Operating net income excludes acquisition and
non-operating compensation charges totaling $6.5 million and $5.7
million in the fourth quarter of 2015 and third quarter of 2015,
respectively. Operating net income was $165.7 million or $3.10 per
diluted common share for the year ended 2015 compared to $151.4
million or $2.98 per diluted common share for the year ended 2014.
Operating net income excludes acquisition and non-operating
compensation charges totaling $14.0 million for the year ended
2015. A table reconciling net income as reported to operating net
income is set forth below and additional detail is shown in the
"Supplemental Financial Measures/Ratios" section.
Highlights compared with the Third Quarter of
2015*:
- Total loans, excluding covered loans and mortgage loans
held-for-sale, increased by $802 million, or 19% on an annualized
basis, to $17.1 billion with $499 million occurring in December,
creating positive average balance growth momentum for the first
quarter of 2016.
- Total assets increased by 16% on an annualized basis to nearly
$23 billion.
- Total deposits increased by $411 million, or 9% on an
annualized basis, to $18.6 billion. Non-interest bearing deposit
accounts now comprise 26% of total deposits.
- Net interest margin decreased 4 basis points primarily as a
result of lower yields on earning assets. Lower accretion on
covered loans and competitive pricing on commercial premium finance
and commercial real estate loans impacted the net interest margin
the most during the quarter. The lower accretion on covered loans
is expected to continue to have a slight negative impact on the net
interest margin in 2016.
- Non-performing loans as a percentage of total loans, excluding
covered loans, decreased to 0.49% from 0.53% and the allowance for
loan losses as a percentage of total non-performing loans,
excluding covered loans, increased to 125% from 120%. OREO expenses
increased by $3.0 million in the current quarter due to operating
expenses (net of rental income) increasing $716,000, recognized
gains on sales decreasing $1.1 million and valuation write-downs
increasing $1.1 million.
- Maintained strong capital ratios with a tangible common equity
ratio, assuming full conversion of convertible preferred stock
stock, of 7.7%.
- Acquisition and non-operating compensation charges totaling
$6.5 million reduced earnings per diluted common share by $0.07 per
share. Exceeded targeted amounts as an additional $2.2 million of
non-operating compensation charges were incurred in the fourth
quarter relating to pension and additional severance
costs.
- Transferred approximately $866 million in available-for-sale
securities to held-to-maturity securities classification.
- Opened the newly renovated space in 231 S. LaSalle, in the
heart of Chicago's financial district.
- Closed six banking locations previously acquired from Suburban
Illinois Bancorp, Inc. as a part of the integration of
operations.
|
|
Three Months Ended, |
|
|
Year Ended, |
|
|
December 31, |
|
September 30, |
|
June 30, |
|
March 31, |
|
|
December 31, |
(Dollars in thousands, except per
share data) |
|
2015 |
|
2015 |
|
2015 |
|
2015 |
|
|
2015 |
Key Operating
Measures, Adjusted for Acquisition and Non-Operating Compensation
Charges |
|
|
|
|
|
|
|
|
|
|
|
Net income per common
share – diluted |
|
$ |
0.71 |
|
|
$ |
0.75 |
|
|
$ |
0.86 |
|
|
$ |
0.77 |
|
|
|
$ |
3.10 |
|
Net overhead ratio |
|
1.70 |
% |
|
1.63 |
% |
|
1.51 |
% |
|
1.68 |
% |
|
|
1.63 |
% |
Efficiency ratio |
|
68.70 |
% |
|
66.67 |
% |
|
65.16 |
% |
|
67.56 |
% |
|
|
67.01 |
% |
Return on average
assets |
|
0.70 |
% |
|
0.77 |
% |
|
0.88 |
% |
|
0.81 |
% |
|
|
0.79 |
% |
Return on average common
equity |
|
6.79 |
% |
|
7.29 |
% |
|
8.55 |
% |
|
7.77 |
% |
|
|
7.59 |
% |
Return on average tangible
common equity |
|
9.10 |
% |
|
9.78 |
% |
|
11.07 |
% |
|
10.12 |
% |
|
|
10.01
|
% |
Net income, as
reported |
|
$ |
35,512 |
|
|
$ |
38,355 |
|
|
$ |
43,831 |
|
|
$ |
39,052 |
|
|
|
$ |
156,749 |
|
Acquisition and
Non-Operating Compensation Charges |
|
|
|
|
|
|
|
|
|
|
|
Salaries and employee
benefits: |
|
|
|
|
|
|
|
|
|
|
|
Salaries |
|
$ |
1,113 |
|
|
$ |
1,355 |
|
|
$ |
— |
|
|
$ |
12 |
|
|
|
$ |
2,480 |
|
Commissions and incentive
compensation |
|
144 |
|
|
264 |
|
|
— |
|
|
3 |
|
|
|
411 |
|
Benefits |
|
1,550 |
|
|
107 |
|
|
— |
|
|
— |
|
|
|
1,657 |
|
Total salaries and employee
benefits |
|
2,807 |
|
|
1,726 |
|
|
— |
|
|
15 |
|
|
|
4,548 |
|
Equipment |
|
5 |
|
|
36 |
|
|
32 |
|
|
— |
|
|
|
73 |
|
Occupancy, net |
|
605 |
|
|
201 |
|
|
— |
|
|
16 |
|
|
|
822 |
|
Data processing |
|
1,504 |
|
|
2,692 |
|
|
653 |
|
|
130 |
|
|
|
4,979 |
|
Advertising and
marketing |
|
66 |
|
|
1 |
|
|
— |
|
|
5 |
|
|
|
72 |
|
Professional
fees(1) |
|
145 |
|
|
335 |
|
|
417 |
|
|
568 |
|
|
|
1,465 |
|
Other expense |
|
757 |
|
|
5 |
|
|
21 |
|
|
4 |
|
|
|
787 |
|
Other income |
|
(572 |
) |
|
(674 |
) |
|
— |
|
|
— |
|
|
|
(1,246 |
) |
Total Acquisition and
Non-Operating Compensation Charges |
|
$ |
6,461 |
|
|
$ |
5,670 |
|
|
$ |
1,123 |
|
|
$ |
738 |
|
|
|
$ |
13,992 |
|
Income tax benefit on
acquisition and non-operating compensation charges |
|
$ |
2,486 |
|
|
$ |
2,112 |
|
|
$ |
276
|
|
|
$ |
131
|
|
|
|
$ |
5,005 |
|
Acquisition and
non-operating compensation charges, net of tax |
|
$ |
3,975 |
|
|
$ |
3,558 |
|
|
$ |
847
|
|
|
$ |
607
|
|
|
|
$ |
8,987 |
|
Operating net income |
|
$ |
39,487 |
|
|
$ |
41,913 |
|
|
$ |
44,678 |
|
|
$ |
39,659 |
|
|
|
$ |
165,736 |
|
(1) Acquisition related legal fees are non-deductible for income
tax purposes.
* See "Supplemental Financial Measures/Ratios" on pages
16-18 for more information on non-GAAP measures.
Edward J. Wehmer, President and Chief Executive
Officer, commented, “Wintrust reported record annual net income in
2015 even with additional acquisition and non-operating
compensation charges during the year. The Company grew
significantly during the year as total assets increased by 15%,
reaching nearly $23 billion. Operating net income
totaled $39.5 million for the fourth quarter of 2015 and $165.7
million for the full year as earnings were impacted by acquisition
and non-operating compensation charges totaling $6.5 million
pre-tax in the fourth quarter of 2015 and $14.0 million pre-tax for
the full year. Additionally, the fourth quarter of 2015 was
highlighted by continued strong loan and deposit growth,
improvement in non-performing assets and decreased mortgage banking
revenue."
Mr. Wehmer continued, “The expected positive
impact from the increase in interest rates announced by the Federal
Reserve Bank in late December will be realized throughout
2016. The company is well positioned to benefit from future
increases in interest rates should they occur, barring significant
changes in spreads due to competitive pressures or changes in the
shape of the yield curve."
Commenting on credit quality, Mr. Wehmer noted,
“Total non-performing assets, excluding covered assets, decreased
by $9.9 million during the fourth quarter of 2015 resulting in
non-performing assets as a percentage of total assets dropping from
0.63% to 0.56% during the period. Additionally, the allowance for
loan losses as a percentage of non-performing loans, excluding
covered loans, increased to 125%, exhibiting greater coverage for
those non-performing credits. During the quarter, the Company has
continued its practice of timely addressing and resolving
non-performing credits. We believe the Company's reserves remain
appropriate."
Mr. Wehmer further commented, “Mortgage banking
revenue totaled $23.3 million in the fourth quarter of 2015, a
decrease of $4.6 million from the third quarter of 2015 and a
decrease of $1.4 million from the fourth quarter of 2014. The
decrease during the current quarter compared to the third quarter
of 2015 resulted primarily from origination volumes declining to
$808.9 million from $973.7 million due to typical seasonality. Our
mortgage pipeline remains strong. We believe that our mortgage
banking business remains well positioned to grow both organically
and through acquisitions. The Company’s newly created Wintrust
Commercial Finance leasing operations grew outstandings by $220
million since its inception in April of this year. This new
venture is positioned to continue to expand in 2016, enhancing our
earning asset growth and adding to further asset
diversification."
Commenting further, Mr. Wehmer stated, “2015 was
a year marked by long-term investments by the Company. We
completed four bank acquisitions adding $1.1 billion in assets
while already driving out approximately $19.6 million of annual
legacy operating costs. Additionally, we recently
announced plans to acquire Generations Bancorp, Inc. another cost
saving opportunity. We invested in a new leasing operation
which is off to a fast start. Two major investments in 2015
were in the new classic bank facility in the heart of Chicago’s
financial district to house our middle market commercial lending
and wealth management operations and multi-year branding
sponsorships with multiple iconic sporting and cultural
organizations in order to secure our position as Chicago and
Wisconsin’s bank. The bank acquisitions came with a cost as
evidenced by the $14 million of acquisition and non-operating
compensation charges experienced in 2015. That being said, we
recorded record net income for the year and operating net income as
defined increased by 9% year over year. These investments are
expected to pay substantial dividends in the coming year and
beyond. Our lending pipelines remain strong, our momentum is
very good and our balance sheet is well positioned for potential
rising rates. We are very excited about the coming year."
In conclusion, Mr. Wehmer noted, “2016 marks the
25th anniversary of the beginning of Wintrust as an
organization. Throughout our life to date we have never
wavered from our basic operating tenets that were established on
day one. These centered on serving our customers,
communities, employees and shareholders. While in our wildest
dreams in 1991 we never would have thought we would be where we are
right now, while never losing sight of our objectives, we continue
to take a steady and measured approach to achieve our main
objectives of growing franchise value, increasing profitability,
leveraging our expense infrastructure and increasing shareholder
value."
Graphs accompanying this release are available at http://www.globenewswire.com/NewsRoom/AttachmentNg/b6aa53c2-2243-4937-afad-bb1caca58745
Wintrust’s key operating measures and growth rates for the
fourth quarter of 2015, as compared to the sequential and
linked quarters are shown in the table below:
|
|
|
|
|
|
|
|
%
or(5)
basis point (bp)
change
from
3rd Quarter
2015 |
|
|
% or
basis point (bp)
change
from
4th Quarter
2014 |
|
|
|
Three Months Ended |
|
|
|
|
(Dollars in thousands) |
|
December 31, 2015 |
|
September 30, 2015 |
|
December 31, 2014 |
|
|
|
|
Net income |
|
$ |
35,512 |
|
|
$ |
38,355 |
|
|
$ |
38,133 |
|
|
(7 |
) |
% |
|
(7 |
) |
% |
Net income per common
share – diluted |
|
$ |
0.64 |
|
|
$ |
0.69 |
|
|
$ |
0.75 |
|
|
(7 |
) |
% |
|
(15 |
) |
% |
Net revenue
(1) |
|
$ |
232,296 |
|
|
$ |
230,493 |
|
|
$ |
211,376 |
|
|
1 |
|
% |
|
10 |
|
% |
Net interest income |
|
$ |
167,206 |
|
|
$ |
165,540 |
|
|
$ |
153,719 |
|
|
1 |
|
% |
|
9 |
|
% |
Net interest margin
(2) |
|
3.29 |
% |
|
3.33 |
% |
|
3.46 |
% |
|
(4 |
) |
bp |
|
(17 |
) |
bp |
Net overhead ratio
(2) (3) |
|
1.82 |
% |
|
1.74 |
% |
|
1.76 |
% |
|
8 |
|
bp |
|
6 |
|
bp |
Efficiency ratio (2)
(4) |
|
71.39 |
% |
|
69.02 |
% |
|
67.59 |
% |
|
237 |
|
bp |
|
380 |
|
bp |
Return on average
assets |
|
0.63 |
% |
|
0.70 |
% |
|
0.78 |
% |
|
(7 |
) |
bp |
|
(15 |
) |
bp |
Return on average common
equity |
|
6.03 |
% |
|
6.60 |
% |
|
7.51 |
% |
|
(57 |
) |
bp |
|
(148 |
) |
bp |
Return on average tangible
common equity |
|
8.12 |
% |
|
8.88 |
% |
|
9.82 |
% |
|
(76 |
) |
bp |
|
(170 |
) |
bp |
At end of period |
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
22,917,166 |
|
|
$ |
22,043,930 |
|
|
$ |
20,010,727 |
|
|
16 |
|
% |
|
15 |
|
% |
Total loans, excluding
loans held-for-sale, excluding covered loans |
|
$ |
17,118,117 |
|
|
$ |
16,316,211 |
|
|
$ |
14,409,398 |
|
|
19 |
|
% |
|
19 |
|
% |
Total loans, including
loans held-for-sale, excluding covered loans |
|
$ |
17,506,155 |
|
|
$ |
16,663,216 |
|
|
$ |
14,760,688 |
|
|
20 |
|
% |
|
19 |
|
% |
Total deposits |
|
$ |
18,639,634 |
|
|
$ |
18,228,469 |
|
|
$ |
16,281,844 |
|
|
9 |
|
% |
|
14 |
|
% |
Total shareholders’ equity |
|
$ |
2,352,274 |
|
|
$ |
2,335,736 |
|
|
$ |
2,069,822 |
|
|
3 |
|
% |
|
14 |
|
% |
(1) Net revenue is net interest income plus non-interest
income.
(2) See “Supplemental Financial Measures/Ratios” for additional
information on this performance measure/ratio.
(3) The net overhead ratio is calculated by netting total
non-interest expense and total non-interest income, annualizing
this amount, and dividing by that period's average total assets. A
lower ratio indicates a higher degree of efficiency.
(4) The efficiency ratio is calculated by dividing total
non-interest expense by tax-equivalent net revenue (less securities
gains or losses). A lower ratio indicates more efficient
revenue generation.
(5) Period-end balance sheet percentage changes are
annualized.
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 web site at www.wintrust.com by
choosing “Financial Reports” under the “Investor Relations”
heading, and then choosing “Supplemental Financial
Information.”
Financial Performance Overview
– Fourth Quarter 2015
For the fourth quarter of 2015, net interest income totaled
$167.2 million, an increase of $1.7 million as compared to the
third quarter of 2015 and an increase of $13.5 million as compared
to the fourth quarter of 2014. The changes in net interest
income on both a sequential and linked quarter basis are the result
of the following:
- Net interest income increased $1.7 million in the fourth
quarter of 2015 compared to the third quarter of 2015, due to:
- An increase in total interest income of $2.1 million resulting
primarily from loan growth during the period, partially offset by
by a reduction in yield on earning assets.
- Interest expense increased $442,000 primarily as a result of an
increase in the average balance of interest-bearing liabilities and
a one basis point increase in the rate on average interest bearing
liabilities.
- Combined, the increase in interest income of $2.1 million and
the increase in interest expense of $442,000 created the $1.7
million increase in net interest income.
- Net interest income increased $13.5 million in the fourth
quarter of 2015 compared to the fourth quarter of 2014, due to:
- Average loans, excluding covered loans, increased by $2.4
billion compared to the fourth quarter of 2014. The growth in
average loans, excluding covered loans, was partially offset by a
20 basis point decline in the yield on earning assets, resulting in
an increase in total interest income of $14.8 million.
- An increase in interest bearing deposits, an increase in
borrowings under the Company's term credit facility at the end of
the second quarter of 2015 and the completion of the Canadian
secured borrowing transaction at the end of the fourth quarter of
2014 resulted in a $1.3 million increase in interest expense.
- Combined, the increase in interest income of $14.8 million and
the increase of interest expense of $1.3 million created the $13.5
million increase in net interest income in the fourth quarter of
2015 compared to the fourth quarter of 2014.
The net interest margin, on a fully taxable equivalent basis,
for the fourth quarter of 2015 was 3.29% compared to 3.33% for the
third quarter of 2015 and 3.46% for the fourth quarter of 2014. The
reduction in net interest margin, on a fully taxable equivalent
basis, compared to the third quarter of 2015 and the fourth quarter
of 2014 is primarily the result of a decline in yield on
non-covered and covered loans (see "Net Interest Income" section
later in this release for further detail).
Non-interest income totaled $65.1 million in the
fourth quarter of 2015, relatively steady compared to the third
quarter of 2015 and increasing $7.4 million, or 13%, compared to
the fourth quarter of 2014. The increase in non-interest income in
the fourth quarter of 2015 compared to the fourth quarter of 2014
was primarily attributable to higher customer interest rate swap
fees, increased income on operating leases through our leasing
division and lower FDIC indemnification asset amortization. (see
“Non-Interest Income” section later in this release for further
detail).
Non-interest expense totaled $166.8 million in
the fourth quarter of 2015, increasing $6.9 million, or 4%,
compared to the third quarter of 2015 and increasing $23.4 million,
or 16%, compared to the fourth quarter of 2014. The increase
in the current quarter compared to the third quarter of 2015 can be
primarily attributed to an increase in acquisition and
non-operating compensation charges, higher salary and employee
benefit costs caused by the addition of employees from the various
acquisitions and higher staffing levels as the Company grows,
higher OREO expense and increased equipment and occupancy expense.
The increase in the fourth quarter of 2015 compared to the fourth
quarter of 2014 was primarily related to acquisition and
non-operating compensation charges in the current quarter, higher
salary and employee benefit costs caused by the addition of
employees from the various acquisitions and higher staffing levels
as the Company grows, increased equipment and occupancy, data
processing and professional fees and higher marketing expenses (see
"Non-Interest Expense" section later in this release for further
detail).
Financial Performance Overview
– Full Year 2015
For the full year of 2015, net interest income
totaled $641.5 million, an increase of $43.0 million as compared to
2014 as a result of the following:
- Average earning assets increased by $2.2 billion primarily
comprised of average loan growth, excluding covered loans, of $2.1
billion and an increase of $231.1 million in the average balance of
liquidity management assets, partially offset by a decrease of
$94.5 million in the average balance of covered loans. The
growth in average total loans, excluding covered loans, included an
increase of $691.3 million in commercial loans, $622.3 million in
commercial real estate loans, $505.8 million in life insurance
premium finance receivables, $106.0 million in home equity and
other loans, $72.3 million in mortgage loans held-for-sale and
$65.8 million in commercial premium finance receivables.
- The average earning asset growth of $2.2 billion, partially
offset by a 20 basis point decrease in yield on earning assets,
resulted in an increase in total interest income of $47.2
million.
- Funding mix remained consistent as average demand deposits
increased $1.1 billion, average interest bearing deposits increased
$800.7 million and average wholesale borrowings increased $173.7
million. The increase in average interest bearing liabilities,
partially offset by a one basis point decline in rate during the
current year, resulted in a $4.2 million increase in interest
expense.
- Combined, the increase in interest income of $47.2 million and
the increase in interest expense of $4.2 million created the $43.0
million increase in net interest income.
The net interest margin, on a fully taxable
equivalent basis, for 2015 was 3.36%, compared to 3.53% for 2014
(see "Net Interest Income" section later in this release for
further detail).
Non-interest income totaled $271.6 million in
2015, increasing $56.4 million, or 26%, compared to 2014. The
increase in non-interest income in 2015 compared to 2014 is
primarily attributable to an increase in mortgage banking and
wealth management revenues, fees from covered call options, the
recognition of $2.1 million in BOLI death benefits, increased
service charges, higher fees on customer interest rate swap
transactions, increased income on operating leases through our
leasing division and lower FDIC indemnification asset amortization
(see "Non-Interest Income" section later in this release for
further detail).
Non-interest expense totaled $628.4 million in
2015, increasing $81.6 million, or 15%, compared to 2014. The
increase in 2015 compared to 2014 was primarily attributable to
acquisition and non-operating compensation charges during the
current year, higher salary and employee benefit costs caused by
the addition of employees from the various acquisitions and larger
staffing as the Company grows as well as higher commissions and
incentive compensation, and increased equipment, occupancy, data
processing and professional fees, and increased marketing
expenses, partially offset by a decrease in OREO expenses (see
"Non-Interest Expense" section later in this release for further
detail).
Financial Performance Overview
– Credit Quality
The ratio of non-performing assets to total
assets was 0.56% as of December 31, 2015, compared to 0.63% at
September 30, 2015 and 0.62% at December 31, 2014.
Non-performing assets, excluding covered assets, totaled $128.2
million at December 31, 2015, compared to $138.0 million at
September 30, 2015 and $124.6 million at December 31,
2014.
Non-performing loans, excluding covered loans,
totaled $84.1 million, or 0.49% of total loans, at
December 31, 2015, compared to $86.0 million, or 0.53% of
total loans, at September 30, 2015 and $78.7 million, or 0.55%
of total loans, at December 31, 2014. The decrease in
non-performing loans, excluding covered loans, compared to
September 30, 2015 is primarily the result of a $2.0 million
decrease in the commercial real estate loan portfolio and a $4.0
million decrease in the home equity and residential real estate
loan portfolios, partially offset by a $2.9 million increase in the
commercial insurance premium finance receivables loan
portfolio. OREO, excluding covered OREO, of $43.9 million at
December 31, 2015 decreased $7.9 million compared to $51.9
million at September 30, 2015 and decreased $1.7 million
compared to $45.6 million at December 31, 2014.
Net charge-offs as a percentage of loans,
excluding covered loans, for the fourth quarter of 2015 totaled 15
basis points on an annualized basis compared to 14 basis points on
an annualized basis in the third quarter of 2015 and 16 basis
points on an annualized basis in the fourth quarter of 2014.
Net charge-offs totaled $6.6 million in the fourth quarter of 2015,
an $884,000 increase from $5.7 million in the third quarter of 2015
and a $694,000 increase from $5.9 million in the fourth quarter of
2014.
The provision for credit losses, excluding the
provision for covered loan losses, totaled $9.2 million for the
fourth quarter of 2015 compared to $8.7 million for the third
quarter of 2015 and $6.7 million in the fourth quarter of
2014. The higher provision for credit losses in the fourth
quarter of 2015 compared to the same period of 2014 was partially
due to the loan growth in the current period.
Excluding the allowance for covered loan losses,
the allowance for credit losses at December 31, 2015 totaled
$106.3 million, or 0.62% of total loans, compared to $103.9
million, or 0.64% of total loans at September 30, 2015 and
$92.5 million, or 0.64% of total loans at December 31, 2014.
The allowance for unfunded lending-related commitments totaled
$949,000 as of December 31, 2015 compared to $926,000 as of
September 30, 2015 and $775,000 as of December 31,
2014.
Financial Performance Overview
– Earnings Per Share
The following table shows the computation of
basic and diluted earnings per share for the periods indicated:
|
|
|
Three Months Ended |
|
Years Ended |
(In thousands, except per share
data) |
|
|
December 31, 2015 |
|
September 30, 2015 |
|
December 31, 2014 |
|
December 31, 2015 |
|
December 31, 2014 |
Net income |
|
|
$ |
35,512 |
|
|
$ |
38,355 |
|
|
$ |
38,133 |
|
|
$ |
156,749 |
|
|
$ |
151,398 |
|
Less: Preferred stock
dividends and discount accretion |
|
|
3,629 |
|
|
4,079 |
|
|
1,580 |
|
|
10,869 |
|
|
6,323 |
|
Net income applicable to
common shares—Basic |
(A) |
|
31,883 |
|
|
34,276 |
|
|
36,553 |
|
|
145,880 |
|
|
145,075 |
|
Add: Dividends on
convertible preferred stock, if dilutive |
|
|
1,579 |
|
|
1,579 |
|
|
1,580 |
|
|
6,314 |
|
|
6,323 |
|
Net income applicable to
common shares—Diluted |
(B) |
|
33,462 |
|
|
35,855 |
|
|
38,133 |
|
|
152,194 |
|
|
151,398 |
|
Weighted average common
shares outstanding |
(C) |
|
48,371 |
|
|
48,158 |
|
|
46,734 |
|
|
47,838 |
|
|
46,524 |
|
Effect of dilutive
potential common shares: |
|
|
|
|
|
|
|
|
|
|
|
Common stock equivalents |
|
|
935 |
|
|
978 |
|
|
1,168 |
|
|
1,029 |
|
|
1,246 |
|
Convertible preferred stock, if
dilutive |
|
|
3,070 |
|
|
3,071 |
|
|
3,075 |
|
|
3,070 |
|
|
3,075 |
|
Weighted average common
shares and effect of dilutive potential common shares |
(D) |
|
52,376 |
|
|
52,207 |
|
|
50,977 |
|
|
51,937 |
|
|
50,845 |
|
Net income per common
share: |
|
|
|
|
|
|
|
|
|
|
|
Basic |
(A/C) |
|
$ |
0.66 |
|
|
$ |
0.71 |
|
|
$ |
0.78 |
|
|
$ |
3.05 |
|
|
$ |
3.12 |
|
Diluted |
(B/D) |
|
$ |
0.64 |
|
|
$ |
0.69 |
|
|
$ |
0.75 |
|
|
$ |
2.93 |
|
|
$ |
2.98 |
|
Potentially dilutive common shares can result
from stock options, restricted stock unit awards, stock warrants,
the Company’s convertible preferred stock and shares to be issued
under the Employee Stock Purchase Plan and the Directors Deferred
Fee and Stock Plan, being treated as if they had been either
exercised or issued, computed by application of the treasury stock
method. While potentially dilutive common shares are typically
included in the computation of diluted earnings per share,
potentially dilutive common shares are excluded from this
computation in periods in which the effect would reduce the loss
per share or increase the income per share. For diluted earnings
per share, net income applicable to common shares can be affected
by the conversion of the Company’s convertible preferred stock.
Where the effect of this conversion would reduce the loss per share
or increase the income per share, net income applicable to common
shares is not adjusted by the associated preferred dividends. Due
to weighted average share differences, when stated on a quarter and
year-to-date basis, the earnings per share for the year-to-date
period may not equal the sum of the respective earnings per share
for the respective quarters then ended.
WINTRUST FINANCIAL CORPORATION |
Selected Financial Highlights |
|
|
Three Months Ended |
|
Years Ended |
(Dollars in thousands, except per
share data) |
December 31, 2015 |
|
September 30, 2015 |
|
December 31, 2014 |
|
December 31, 2015 |
|
December 31, 2014 |
Selected Financial
Condition Data (at end of period): |
|
|
|
|
|
|
|
|
|
Total assets |
$ |
22,917,166 |
|
|
$ |
22,043,930 |
|
|
$ |
20,010,727 |
|
|
|
|
|
Total loans, excluding
loans held-for-sale and covered loans |
17,118,117 |
|
|
16,316,211 |
|
|
14,409,398 |
|
|
|
|
|
Total deposits |
18,639,634 |
|
|
18,228,469 |
|
|
16,281,844 |
|
|
|
|
|
Junior subordinated
debentures |
268,566 |
|
|
268,566 |
|
|
249,493 |
|
|
|
|
|
Total shareholders’
equity |
2,352,274 |
|
|
2,335,736 |
|
|
2,069,822 |
|
|
|
|
|
Selected
Statements of Income Data: |
|
|
|
|
|
|
|
|
|
Net interest income |
$ |
167,206 |
|
|
$ |
165,540 |
|
|
$ |
153,719 |
|
|
$ |
641,529 |
|
|
$ |
598,575 |
|
Net revenue
(1) |
232,296 |
|
|
230,493 |
|
|
211,376 |
|
|
913,126 |
|
|
813,815 |
|
Net income |
35,512 |
|
|
38,355 |
|
|
38,133 |
|
|
156,749 |
|
|
151,398 |
|
Net income per common
share – Basic |
$ |
0.66 |
|
|
$ |
0.71 |
|
|
$ |
0.78 |
|
|
$ |
3.05 |
|
|
$ |
3.12 |
|
Net income per common
share – Diluted |
$ |
0.64 |
|
|
$ |
0.69 |
|
|
$ |
0.75 |
|
|
$ |
2.93 |
|
|
$ |
2.98 |
|
Selected Financial
Ratios and Other Data: |
|
|
|
|
|
|
|
|
|
Performance
Ratios: |
|
|
|
|
|
|
|
|
|
Net interest margin
(2) |
3.29 |
% |
|
3.33 |
% |
|
3.46 |
% |
|
3.36 |
% |
|
3.53 |
% |
Non-interest income to
average assets |
1.16 |
% |
|
1.19 |
% |
|
1.18 |
% |
|
1.29 |
% |
|
1.15 |
% |
Non-interest expense to
average assets |
2.98 |
% |
|
2.93 |
% |
|
2.94 |
% |
|
2.99 |
% |
|
2.92 |
% |
Net overhead ratio
(2) (3) |
1.82 |
% |
|
1.74 |
% |
|
1.76 |
% |
|
1.70 |
% |
|
1.77 |
% |
Efficiency ratio
(2) (4) |
71.39 |
% |
|
69.02 |
% |
|
67.59 |
% |
|
68.49 |
% |
|
66.89 |
% |
Return on average
assets |
0.63 |
% |
|
0.70 |
% |
|
0.78 |
% |
|
0.75 |
% |
|
0.81 |
% |
Return on average common
equity |
6.03 |
% |
|
6.60 |
% |
|
7.51 |
% |
|
7.15 |
% |
|
7.77 |
% |
Return on average tangible
common equity (2) |
8.12 |
% |
|
8.88 |
% |
|
9.82 |
% |
|
9.44 |
% |
|
10.14 |
% |
Average total assets |
$ |
22,233,492 |
|
|
$ |
21,688,450 |
|
|
$ |
19,366,670 |
|
|
$ |
21,009,773 |
|
|
$ |
18,699,458 |
|
Average total
shareholders’ equity |
2,347,545 |
|
|
2,310,511 |
|
|
2,057,855 |
|
|
2,232,989 |
|
|
1,993,959 |
|
Average loans to average
deposits ratio (excluding covered loans) |
91.9 |
% |
|
91.9 |
% |
|
89.5 |
% |
|
92.0 |
% |
|
89.9 |
% |
Average loans to average
deposits ratio (including covered loans) |
92.7 |
% |
|
92.9 |
% |
|
91.0 |
% |
|
93.1 |
% |
|
91.7 |
% |
Common Share
Data at end of period: |
|
|
|
|
|
|
|
|
|
Market price per common
share |
$ |
48.52 |
|
|
$ |
53.43 |
|
|
$ |
46.76 |
|
|
|
|
|
Book value per common
share (2) |
$ |
43.42 |
|
|
$ |
43.12 |
|
|
$ |
41.52 |
|
|
|
|
|
Tangible common book
value per share (2) |
$ |
33.17 |
|
|
$ |
32.83 |
|
|
$ |
32.45 |
|
|
|
|
|
Common shares
outstanding |
48,383,279 |
|
|
48,336,870 |
|
|
46,805,055 |
|
|
|
|
|
Other Data
at end of period:(8) |
|
|
|
|
|
|
|
|
|
Leverage Ratio
(5) |
9.1 |
% |
|
9.2 |
% |
|
10.2 |
% |
|
|
|
|
Tier 1 capital to
risk-weighted assets (5) |
10.0 |
% |
|
10.3 |
% |
|
11.6 |
% |
|
|
|
|
Common equity Tier 1
capital to risk-weighted assets(5) |
8.4 |
% |
|
8.6 |
% |
|
|
N/A |
|
|
|
|
|
Total capital to
risk-weighted assets (5) |
12.2 |
% |
|
12.6 |
% |
|
13.0 |
% |
|
|
|
|
Tangible common equity
ratio (TCE) (2)(7) |
7.2 |
% |
|
7.4 |
% |
|
7.8 |
% |
|
|
|
|
Tangible common equity
ratio, assuming full conversion of preferred stock (2)
(7) |
7.7 |
% |
|
8.0 |
% |
|
8.4 |
% |
|
|
|
|
Allowance for credit
losses (6) |
$ |
106,349 |
|
|
$ |
103,922 |
|
|
$ |
92,480 |
|
|
|
|
|
Non-performing loans |
$ |
84,057 |
|
|
$ |
85,976 |
|
|
$ |
78,677 |
|
|
|
|
|
Allowance for credit
losses to total loans (6) |
0.62 |
% |
|
0.64 |
% |
|
0.64 |
% |
|
|
|
|
Non-performing loans to
total loans |
0.49 |
% |
|
0.53 |
% |
|
0.55 |
% |
|
|
|
|
Number of: |
|
|
|
|
|
|
|
|
|
Bank subsidiaries |
15 |
|
|
15 |
|
|
15 |
|
|
|
|
|
Banking offices |
152 |
|
|
160 |
|
|
140 |
|
|
|
|
|
(1) Net revenue includes net interest income and
non-interest income.
(2) See “Supplemental Financial Measures/Ratios” for additional
information on this performance measure/ratio.
(3) The net overhead ratio is calculated by netting total
non-interest expense and total non-interest income, annualizing
this amount, and dividing by that period’s total average assets. A
lower ratio indicates a higher degree of efficiency.
(4) The efficiency ratio is calculated by dividing total
non-interest expense by tax-equivalent net revenue (less securities
gains or losses). A lower ratio indicates more efficient revenue
generation.
(5) Capital ratios for current quarter-end are
estimated.
(6) The allowance for credit losses includes both the allowance
for loan losses and the allowance for unfunded lending-related
commitments, but excludes the allowance for covered loan
losses.
(7) Total shareholders’ equity minus preferred stock and total
intangible assets divided by total assets minus total intangible
assets.
(8) Asset quality ratios exclude covered loans.
WINTRUST FINANCIAL CORPORATION AND
SUBSIDIARIES |
CONSOLIDATED STATEMENTS OF CONDITION |
|
(In thousands) |
|
(Unaudited)
December 31,
2015 |
|
(Unaudited)
September 30,
2015 |
|
December 31,
2014 |
Assets |
|
|
|
|
|
|
Cash and due from
banks |
|
$ |
252,227 |
|
|
$ |
247,341 |
|
|
$ |
225,136 |
|
Federal funds sold and
securities purchased under resale agreements |
|
4,341 |
|
|
3,314 |
|
|
5,571 |
|
Interest bearing deposits
with banks |
|
627,009 |
|
|
701,106 |
|
|
998,437 |
|
Available-for-sale
securities, at fair value |
|
1,716,388 |
|
|
2,214,281 |
|
|
1,792,078 |
|
Held-to-maturity
securities, at amortized cost |
|
884,826 |
|
|
— |
|
|
— |
|
Trading account
securities |
|
448 |
|
|
3,312 |
|
|
1,206 |
|
Federal Home Loan Bank and
Federal Reserve Bank stock |
|
101,581 |
|
|
90,308 |
|
|
91,582 |
|
Brokerage customer
receivables |
|
27,631 |
|
|
28,293 |
|
|
24,221 |
|
Mortgage loans
held-for-sale |
|
388,038 |
|
|
347,005 |
|
|
351,290 |
|
Loans, net of unearned
income, excluding covered loans |
|
17,118,117 |
|
|
16,316,211 |
|
|
14,409,398 |
|
Covered loans |
|
148,673 |
|
|
168,609 |
|
|
226,709 |
|
Total loans |
|
17,266,790 |
|
|
16,484,820 |
|
|
14,636,107 |
|
Less: Allowance for loan
losses |
|
105,400 |
|
|
102,996 |
|
|
91,705 |
|
Less: Allowance for covered loan
losses |
|
3,026 |
|
|
2,918 |
|
|
2,131 |
|
Net loans |
|
17,158,364 |
|
|
16,378,906 |
|
|
14,542,271 |
|
Premises and equipment,
net |
|
592,256 |
|
|
587,348 |
|
|
555,228 |
|
Lease investments,
net |
|
63,170 |
|
|
29,111 |
|
|
426 |
|
FDIC indemnification
asset |
|
— |
|
|
— |
|
|
11,846 |
|
Accrued interest
receivable and other assets |
|
604,917 |
|
|
637,925 |
|
|
501,456 |
|
Trade date securities
receivable |
|
— |
|
|
277,981 |
|
|
485,534 |
|
Goodwill |
|
471,761 |
|
|
472,166 |
|
|
405,634 |
|
Other intangible
assets |
|
24,209 |
|
|
25,533 |
|
|
18,811 |
|
Total assets |
|
$ |
22,917,166 |
|
|
$ |
22,043,930 |
|
|
$ |
20,010,727 |
|
Liabilities and
Shareholders’ Equity |
|
|
|
|
|
|
Deposits: |
|
|
|
|
|
|
Non-interest bearing |
|
$ |
4,836,420 |
|
|
$ |
4,705,994 |
|
|
3,518,685 |
|
Interest bearing |
|
13,803,214 |
|
|
13,522,475 |
|
|
12,763,159 |
|
Total deposits |
|
18,639,634 |
|
|
18,228,469 |
|
|
16,281,844 |
|
Federal Home Loan Bank
advances |
|
859,876 |
|
|
451,330 |
|
|
733,050 |
|
Other borrowings |
|
266,019 |
|
|
259,978 |
|
|
196,465 |
|
Subordinated notes |
|
140,000 |
|
|
140,000 |
|
|
140,000 |
|
Junior subordinated
debentures |
|
268,566 |
|
|
268,566 |
|
|
249,493 |
|
Trade date securities
payable |
|
538 |
|
|
617 |
|
|
3,828 |
|
Accrued interest payable
and other liabilities |
|
390,259 |
|
|
359,234 |
|
|
336,225 |
|
Total liabilities |
|
20,564,892 |
|
|
19,708,194 |
|
|
17,940,905 |
|
Shareholders’ Equity: |
|
|
|
|
|
|
Preferred stock |
|
251,287 |
|
|
251,312 |
|
|
126,467 |
|
Common stock |
|
48,469 |
|
|
48,422 |
|
|
46,881 |
|
Surplus |
|
1,190,988 |
|
|
1,187,407 |
|
|
1,133,955 |
|
Treasury stock |
|
(3,973 |
) |
|
(3,964 |
) |
|
(3,549 |
) |
Retained earnings |
|
928,211 |
|
|
901,652 |
|
|
803,400 |
|
Accumulated other comprehensive
loss |
|
(62,708 |
) |
|
(49,093 |
) |
|
(37,332 |
) |
Total shareholders’ equity |
|
2,352,274 |
|
|
2,335,736 |
|
|
2,069,822 |
|
Total liabilities and
shareholders’ equity |
|
$ |
22,917,166 |
|
|
$ |
22,043,930 |
|
|
$ |
20,010,727 |
|
WINTRUST FINANCIAL CORPORATION AND
SUBSIDIARIES |
CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED, except for
the year ended December 31, 2014) |
|
|
|
Three Months Ended |
|
Years Ended |
(In thousands, except per share
data) |
|
December 31, 2015 |
|
September 30, 2015 |
|
December 31, 2014 |
|
December 31, 2015 |
|
December 31, 2014 |
Interest
income |
|
|
|
|
|
|
|
|
|
|
Interest and fees on loans |
|
$ |
169,501 |
|
|
$ |
167,831 |
|
|
$ |
157,476 |
|
|
$ |
651,831 |
|
|
$ |
613,024 |
|
Interest bearing deposits with
banks |
|
493 |
|
|
372 |
|
|
495 |
|
|
1,486 |
|
|
1,472 |
|
Federal funds sold and securities
purchased under resale agreements |
|
— |
|
|
1 |
|
|
3 |
|
|
4 |
|
|
25 |
|
Investment securities |
|
16,405 |
|
|
16,130 |
|
|
13,761 |
|
|
61,006 |
|
|
52,951 |
|
Trading account securities |
|
25 |
|
|
19 |
|
|
45 |
|
|
108 |
|
|
79 |
|
Federal Home Loan Bank and Federal
Reserve Bank stock |
|
857 |
|
|
821 |
|
|
749 |
|
|
3,232 |
|
|
2,920 |
|
Brokerage customer receivables |
|
206 |
|
|
205 |
|
|
186 |
|
|
797 |
|
|
796 |
|
Total interest income |
|
187,487 |
|
|
185,379 |
|
|
172,715 |
|
|
718,464 |
|
|
671,267 |
|
Interest
expense |
|
|
|
|
|
|
|
|
|
|
Interest on deposits |
|
12,617 |
|
|
12,436 |
|
|
12,431 |
|
|
48,863 |
|
|
48,411 |
|
Interest on Federal Home Loan Bank
advances |
|
2,684 |
|
|
2,458 |
|
|
2,534 |
|
|
9,110 |
|
|
10,523 |
|
Interest on other borrowings |
|
1,007 |
|
|
1,045 |
|
|
313 |
|
|
3,627 |
|
|
1,773 |
|
Interest on subordinated notes |
|
1,777 |
|
|
1,776 |
|
|
1,776 |
|
|
7,105 |
|
|
3,906 |
|
Interest on junior subordinated
debentures |
|
2,196 |
|
|
2,124 |
|
|
1,942 |
|
|
8,230 |
|
|
8,079 |
|
Total interest expense |
|
20,281 |
|
|
19,839 |
|
|
18,996 |
|
|
76,935 |
|
|
72,692 |
|
Net interest
income |
|
167,206 |
|
|
165,540 |
|
|
153,719 |
|
|
641,529 |
|
|
598,575 |
|
Provision for credit
losses |
|
9,059 |
|
|
8,322 |
|
|
6,133 |
|
|
32,942 |
|
|
20,537 |
|
Net interest income after
provision for credit losses |
|
158,147 |
|
|
157,218 |
|
|
147,586 |
|
|
608,587 |
|
|
578,038 |
|
Non-interest
income |
|
|
|
|
|
|
|
|
|
|
Wealth management |
|
18,634 |
|
|
18,243 |
|
|
18,649 |
|
|
73,452 |
|
|
71,343 |
|
Mortgage banking |
|
23,317 |
|
|
27,887 |
|
|
24,694 |
|
|
115,011 |
|
|
91,617 |
|
Service charges on deposit
accounts |
|
7,210 |
|
|
7,403 |
|
|
6,189 |
|
|
27,384 |
|
|
23,307 |
|
(Losses) gains on
available-for-sale securities, net |
|
(79 |
) |
|
(98 |
) |
|
18 |
|
|
323 |
|
|
(504 |
) |
Fees from covered call options |
|
3,629 |
|
|
2,810 |
|
|
2,966 |
|
|
15,364 |
|
|
7,859 |
|
Trading gains (losses), net |
|
205 |
|
|
(135 |
) |
|
(507 |
) |
|
(247 |
) |
|
(1,609 |
) |
Operating lease income, net |
|
1,973 |
|
|
613 |
|
|
67 |
|
|
2,728 |
|
|
163 |
|
Other |
|
10,201 |
|
|
8,230 |
|
|
5,581 |
|
|
37,582 |
|
|
23,064 |
|
Total non-interest income |
|
65,090 |
|
|
64,953 |
|
|
57,657 |
|
|
271,597 |
|
|
215,240 |
|
Non-interest
expense |
|
|
|
|
|
|
|
|
|
|
Salaries and employee benefits |
|
99,780 |
|
|
97,749 |
|
|
87,633 |
|
|
382,080 |
|
|
335,506 |
|
Equipment |
|
8,772 |
|
|
8,414 |
|
|
7,502 |
|
|
32,812 |
|
|
29,609 |
|
Equipment on operating lease |
|
1,229 |
|
|
473 |
|
|
53 |
|
|
1,826 |
|
|
142 |
|
Occupancy, net |
|
13,062 |
|
|
12,066 |
|
|
11,600 |
|
|
48,880 |
|
|
42,889 |
|
Data processing |
|
7,284 |
|
|
8,127 |
|
|
5,313 |
|
|
26,940 |
|
|
19,336 |
|
Advertising and marketing |
|
5,373 |
|
|
6,237 |
|
|
3,669 |
|
|
21,924 |
|
|
13,571 |
|
Professional fees |
|
4,387 |
|
|
4,100 |
|
|
4,039 |
|
|
18,225 |
|
|
15,574 |
|
Amortization of other intangible
assets |
|
1,324 |
|
|
1,350 |
|
|
1,171 |
|
|
4,621 |
|
|
4,692 |
|
FDIC insurance |
|
3,317 |
|
|
3,035 |
|
|
2,810 |
|
|
12,386 |
|
|
12,168 |
|
OREO expenses, net |
|
2,598 |
|
|
(367 |
) |
|
2,320 |
|
|
4,483 |
|
|
9,367 |
|
Other |
|
19,703 |
|
|
18,790 |
|
|
17,331 |
|
|
74,242 |
|
|
63,993 |
|
Total non-interest expense |
|
166,829 |
|
|
159,974 |
|
|
143,441 |
|
|
628,419 |
|
|
546,847 |
|
Income before taxes |
|
56,408 |
|
|
62,197 |
|
|
61,802 |
|
|
251,765 |
|
|
246,431 |
|
Income tax expense |
|
20,896 |
|
|
23,842 |
|
|
23,669 |
|
|
95,016 |
|
|
95,033 |
|
Net
income |
|
$ |
35,512 |
|
|
$ |
38,355 |
|
|
$ |
38,133 |
|
|
$ |
156,749 |
|
|
$ |
151,398 |
|
Preferred stock dividends
and discount accretion |
|
$ |
3,629 |
|
|
$ |
4,079 |
|
|
$ |
1,580 |
|
|
$ |
10,869 |
|
|
$ |
6,323 |
|
Net income
applicable to common shares |
|
$ |
31,883 |
|
|
$ |
34,276 |
|
|
$ |
36,553 |
|
|
$ |
145,880 |
|
|
$ |
145,075 |
|
Net income per
common share - Basic |
|
$ |
0.66 |
|
|
$ |
0.71 |
|
|
$ |
0.78 |
|
|
$ |
3.05 |
|
|
$ |
3.12 |
|
Net income per
common share - Diluted |
|
$ |
0.64 |
|
|
$ |
0.69 |
|
|
$ |
0.75 |
|
|
$ |
2.93 |
|
|
$ |
2.98 |
|
Cash dividends
declared per common share |
|
$ |
0.11 |
|
|
$ |
0.11 |
|
|
$ |
0.10 |
|
|
$ |
0.44 |
|
|
$ |
0.40 |
|
Weighted average common
shares outstanding |
|
48,371 |
|
|
48,158 |
|
|
46,734 |
|
|
47,838 |
|
|
46,524 |
|
Dilutive potential common
shares |
|
4,005 |
|
|
4,049 |
|
|
4,243 |
|
|
4,099 |
|
|
4,321 |
|
Average common shares and
dilutive common shares |
|
52,376 |
|
|
52,207 |
|
|
50,977 |
|
|
51,937 |
|
|
50,845 |
|
SUPPLEMENTAL 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), net interest
margin (including its individual components), the efficiency ratio,
tangible common equity ratio, tangible common book value per share
and return on average tangible common equity. In addition, certain
operating measures and ratios are adjusted for acquisition and
non-operating compensation charges. These operating measures and
ratios include operating net income, the efficiency ratio, the net
overhead ratio, return on average assets, return on average common
equity, return on average tangible common equity and net income per
diluted common share. Management believes that these measures and
ratios provide users of the Company’s financial information a more
meaningful view of the performance of the interest-earning assets
and interest-bearing liabilities and of the Company’s operating
efficiency. Other financial holding companies may define or
calculate these measures and ratios differently.
Management reviews yields on certain asset
categories and the net interest margin of the Company and its
banking subsidiaries on a fully taxable-equivalent (“FTE”) basis.
In this non-GAAP presentation, net interest income is adjusted to
reflect tax-exempt interest income on an equivalent before-tax
basis. This measure ensures comparability of net interest income
arising from both taxable and tax-exempt sources. Net interest
income on a FTE basis is also used in the calculation of the
Company’s efficiency ratio. The efficiency ratio, which is
calculated by dividing non-interest expense by total
taxable-equivalent net revenue (less securities gains or losses),
measures how much it costs to produce one dollar of revenue.
Securities gains or losses are excluded from this calculation to
better match revenue from daily operations to operational expenses.
Management considers the tangible common equity ratio and tangible
book value per common share as useful measurements of the Company’s
equity. The Company references the return on average tangible
common equity as a measurement of profitability. Management
considers operating net income, which is reported net income
excluding acquisition and non-operating compensation charges, as a
useful measure of operating performance. Acquisition related
charges are specific costs incurred by the Company as a result of
an acquisition that are not expected to continue in subsequent
periods. Non-operating compensation charges are certain salary and
employee benefit costs incurred that are not related to current
operating services provided by employees of the Company. The
Company excludes acquisition and non-operating compensation charges
from reported net income as well as certain operating measures and
ratios noted above to provide better comparability between
periods.
The following table presents a reconciliation of
certain non-GAAP performance measures and ratios used by the
Company to evaluate and measure the Company’s performance to the
most directly comparable GAAP-derived financial measures for the
last 5 quarters:
|
|
Three Months Ended |
|
Years Ended |
|
|
December 31, |
|
September 30, |
|
June 30, |
|
March 31, |
|
December 31, |
|
December 31, |
(Dollars and shares in
thousands) |
|
2015 |
|
2015 |
|
2015 |
|
2015 |
|
2014(1) |
|
2015 |
|
2014(1) |
Calculation of Net
Interest Margin and Efficiency Ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(A) Interest
Income (GAAP) |
|
$ |
187,487 |
|
|
$ |
185,379 |
|
|
$ |
175,241 |
|
|
$ |
170,357 |
|
|
$ |
172,715 |
|
|
$ |
718,464 |
|
|
$ |
671,267 |
|
Taxable-equivalent adjustment: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Loans |
|
430 |
|
|
346 |
|
|
328 |
|
|
327 |
|
|
301 |
|
|
1,431 |
|
|
1,128 |
|
- Liquidity Management
Assets |
|
866 |
|
|
841 |
|
|
787 |
|
|
727 |
|
|
555 |
|
|
3,221 |
|
|
2,000 |
|
- Other Earning Assets |
|
13 |
|
|
10 |
|
|
27 |
|
|
7 |
|
|
24 |
|
|
57 |
|
|
41 |
|
Interest Income - FTE |
|
$ |
188,796 |
|
|
$ |
186,576 |
|
|
$ |
176,383 |
|
|
$ |
171,418 |
|
|
$ |
173,595 |
|
|
$ |
723,173 |
|
|
$ |
674,436 |
|
(B) Interest
Expense (GAAP) |
|
20,281 |
|
|
19,839 |
|
|
18,349 |
|
|
18,466 |
|
|
18,996 |
|
|
76,935 |
|
|
72,692 |
|
Net interest income - FTE |
|
$ |
168,515 |
|
|
$ |
166,737 |
|
|
$ |
158,034 |
|
|
$ |
152,952 |
|
|
$ |
154,599 |
|
|
$ |
646,238 |
|
|
$ |
601,744 |
|
(C) Net Interest
Income (GAAP) (A minus B) |
|
$ |
167,206 |
|
|
$ |
165,540 |
|
|
$ |
156,892 |
|
|
$ |
151,891 |
|
|
$ |
153,719 |
|
|
$ |
641,529 |
|
|
$ |
598,575 |
|
(D) Net interest
margin (GAAP-derived) |
|
3.26 |
% |
|
3.31 |
% |
|
3.39 |
% |
|
3.40 |
% |
|
3.44 |
% |
|
3.34 |
% |
|
3.51 |
% |
Net interest margin - FTE |
|
3.29 |
% |
|
3.33 |
% |
|
3.41 |
% |
|
3.42 |
% |
|
3.46 |
% |
|
3.36 |
% |
|
3.53 |
% |
(E) Efficiency
ratio (GAAP-derived) |
|
71.79 |
% |
|
69.38 |
% |
|
65.96 |
% |
|
68.23 |
% |
|
67.87 |
% |
|
68.84 |
% |
|
67.15 |
% |
Efficiency ratio - FTE |
|
71.39 |
% |
|
69.02 |
% |
|
65.64 |
% |
|
67.90 |
% |
|
67.59 |
% |
|
68.49 |
% |
|
66.89 |
% |
Efficiency ratio - Adjusted for
acquisition and non-operating compensation charges |
|
68.70 |
% |
|
66.67 |
% |
|
65.16 |
% |
|
67.56 |
% |
|
67.59 |
% |
|
67.01 |
% |
|
66.89 |
% |
(F) Net Overhead
Ratio (GAAP-derived) |
|
1.82 |
% |
|
1.74 |
% |
|
1.53 |
% |
|
1.69 |
% |
|
1.76 |
% |
|
1.70 |
% |
|
1.77 |
% |
Net Overhead Ratio - Adjusted for
acquisition and non-operating compensation charges |
|
1.70 |
% |
|
1.63 |
% |
|
1.51 |
% |
|
1.68 |
% |
|
1.76 |
% |
|
1.63 |
% |
|
1.77 |
% |
Calculation of
Tangible Common Equity ratio (at period end) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total shareholders’
equity |
|
$ |
2,352,274 |
|
|
$ |
2,335,736 |
|
|
$ |
2,264,982 |
|
|
$ |
2,131,074 |
|
|
$ |
2,069,822 |
|
|
|
|
|
(G) Less: Convertible
preferred stock |
|
(126,287 |
) |
|
(126,312 |
) |
|
(126,312 |
) |
|
(126,427 |
) |
|
(126,467 |
) |
|
|
|
|
Less: Non-convertible
preferred stock |
|
(125,000 |
) |
|
(125,000 |
) |
|
(125,000 |
) |
|
— |
|
|
— |
|
|
|
|
|
Less: Intangible
assets |
|
(495,970 |
) |
|
(497,699 |
) |
|
(439,570 |
) |
|
(439,055 |
) |
|
(424,445 |
) |
|
|
|
|
(H) Total tangible common
shareholders’ equity |
|
$ |
1,605,017 |
|
|
$ |
1,586,725 |
|
|
$ |
1,574,100 |
|
|
$ |
1,565,592 |
|
|
$ |
1,518,910 |
|
|
|
|
|
Total assets |
|
$ |
22,917,166 |
|
|
$ |
22,043,930 |
|
|
$ |
20,799,924 |
|
|
$ |
20,382,271 |
|
|
$ |
20,010,727 |
|
|
|
|
|
Less: Intangible
assets |
|
(495,970 |
) |
|
(497,699 |
) |
|
(439,570 |
) |
|
(439,055 |
) |
|
(424,445 |
) |
|
|
|
|
(I) Total tangible
assets |
|
$ |
22,421,196 |
|
|
$ |
21,546,231 |
|
|
$ |
20,360,354 |
|
|
$ |
19,943,216 |
|
|
$ |
19,586,282 |
|
|
|
|
|
Tangible common
equity ratio (H/I) |
|
7.2 |
% |
|
7.4 |
% |
|
7.7 |
% |
|
7.9 |
% |
|
7.8 |
% |
|
|
|
|
Tangible common
equity ratio, assuming full conversion of preferred stock
((H-G)/I) |
|
7.7 |
% |
|
8.0 |
% |
|
8.4 |
% |
|
8.5 |
% |
|
8.4 |
% |
|
|
|
|
Calculation of
book value per share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total shareholders’
equity |
|
$ |
2,352,274 |
|
|
$ |
2,335,736 |
|
|
$ |
2,264,982 |
|
|
$ |
2,131,074 |
|
|
$ |
2,069,822 |
|
|
|
|
|
Less: Preferred stock |
|
(251,287 |
) |
|
(251,312 |
) |
|
(251,312 |
) |
|
(126,427 |
) |
|
(126,467 |
) |
|
|
|
|
(J) Total common
equity |
|
$ |
2,100,987 |
|
|
$ |
2,084,424 |
|
|
$ |
2,013,670 |
|
|
$ |
2,004,647 |
|
|
$ |
1,943,355 |
|
|
|
|
|
(K) Actual common shares
outstanding |
|
48,383 |
|
|
48,337 |
|
|
47,677 |
|
|
47,390 |
|
|
46,805 |
|
|
|
|
|
Book value per
share (J/K) |
|
$ |
43.42 |
|
|
$ |
43.12 |
|
|
$ |
42.24 |
|
|
$ |
42.30 |
|
|
$ |
41.52 |
|
|
|
|
|
Tangible common
book value per share (H/K) |
|
$ |
33.17 |
|
|
$ |
32.83 |
|
|
$ |
33.02 |
|
|
$ |
33.04 |
|
|
$ |
32.45 |
|
|
|
|
|
|
|
Three Months Ended |
|
Years Ended |
|
|
December 31, |
|
September 30, |
|
June 30, |
|
March 31, |
|
December 31, |
|
December 31, |
(Dollars and shares in
thousands) |
|
2015 |
|
2015 |
|
2015 |
|
2015 |
|
2014 (1) |
|
2015 |
|
2014 (1) |
Calculation of
return on average assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(L) Net income |
|
$ |
35,512 |
|
|
$ |
38,355 |
|
|
$ |
43,831 |
|
|
$ |
39,052 |
|
|
$ |
38,133 |
|
|
$ |
156,749 |
|
|
$ |
151,398 |
|
Add: Acquisition and
non-operating compensation charges, net of tax |
|
3,975 |
|
|
3,558 |
|
|
847 |
|
|
607 |
|
|
— |
|
|
8,987 |
|
|
— |
|
(M) Operating net
income |
|
39,487 |
|
|
41,913 |
|
|
44,678 |
|
|
39,659 |
|
|
38,133 |
|
|
165,736 |
|
|
151,398 |
|
(N) Total average
assets |
|
22,233,492 |
|
|
21,688,450 |
|
|
20,256,996 |
|
|
19,826,240 |
|
|
19,366,670 |
|
|
21,009,773 |
|
|
18,699,458 |
|
Return on average
assets, annualized (L/N) |
|
0.63 |
% |
|
0.70 |
% |
|
0.87 |
% |
|
0.80 |
% |
|
0.78 |
% |
|
0.75 |
% |
|
0.81 |
% |
Return on average
assets, adjusted for acquisition and non-operating compensation
charges, annualized (M/N) |
|
0.70 |
% |
|
0.77 |
% |
|
0.88 |
% |
|
0.81 |
% |
|
0.78 |
% |
|
0.79 |
% |
|
0.81 |
% |
Calculation of
return on average common equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(O) Net income applicable
to common shares |
|
$ |
31,883 |
|
|
34,276 |
|
|
42,251 |
|
|
37,471 |
|
|
36,553 |
|
|
$ |
145,880 |
|
|
145,075 |
|
(P) Add: Acquisition and
non-operating compensation charges, net of tax |
|
3,975 |
|
|
3,558 |
|
|
847 |
|
|
607
|
|
|
— |
|
|
8,987 |
|
|
— |
|
(Q) Add: After-tax
intangible asset amortization |
|
834 |
|
|
833 |
|
|
597 |
|
|
615 |
|
|
722 |
|
|
2,879 |
|
|
2,881 |
|
(R) Tangible operating net
income applicable to common shares |
|
$ |
36,692 |
|
|
38,667 |
|
|
43,695 |
|
|
38,693 |
|
|
37,275 |
|
|
$ |
157,746 |
|
|
147,956 |
|
Total average
shareholders' equity |
|
$ |
2,347,545 |
|
|
2,310,511 |
|
|
2,156,128 |
|
|
2,114,356 |
|
|
2,057,855 |
|
|
$ |
2,232,989 |
|
|
1,993,959 |
|
Less: Average preferred
stock |
|
(251,293 |
) |
|
(251,312 |
) |
|
(134,586 |
) |
|
(126,445 |
) |
|
(126,467 |
) |
|
(191,416 |
) |
|
(126,471 |
) |
(S) Total average common
shareholders' equity |
|
$ |
2,096,252 |
|
|
2,059,199 |
|
|
2,021,542 |
|
|
1,987,911 |
|
|
1,931,388 |
|
|
$ |
2,041,573 |
|
|
1,867,488 |
|
Less: Average intangible
assets |
|
(497,199 |
) |
|
(490,583 |
) |
|
(439,455 |
) |
|
(436,456 |
) |
|
(425,834 |
) |
|
(466,225 |
) |
|
(408,642 |
) |
(T) Total average tangible
common shareholders’ equity |
|
$ |
1,599,053 |
|
|
1,568,616 |
|
|
1,582,087 |
|
|
1,551,455 |
|
|
1,505,554 |
|
|
$ |
1,575,348 |
|
|
1,458,846 |
|
Return on average
common equity, annualized (O/S) |
|
6.03 |
% |
|
6.60 |
% |
|
8.38 |
% |
|
7.64 |
% |
|
7.51 |
% |
|
7.15 |
% |
|
7.77 |
% |
Return on average
common equity, adjusted for acquisition and non-operating
compensation charges, annualized ((O+P)/S) |
|
6.79 |
% |
|
7.29 |
% |
|
8.55 |
% |
|
7.77 |
% |
|
7.51 |
% |
|
7.59 |
% |
|
7.77 |
% |
Return on average
tangible common equity, annualized ((O+Q)/T) |
|
8.12 |
% |
|
8.88 |
% |
|
10.86 |
% |
|
9.96 |
% |
|
9.82 |
% |
|
9.44 |
% |
|
10.14 |
% |
Return on average
tangible common equity, adjusted for acquisition and non-operating
compensation charges, annualized (R/T) |
|
9.10 |
% |
|
9.78 |
% |
|
11.07 |
% |
|
10.12 |
% |
|
9.82 |
% |
|
10.01
|
% |
|
10.14 |
% |
Calculation of net
income per common share - diluted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(U) Net income applicable
to common shares - Diluted |
|
33,462 |
|
|
35,855 |
|
|
43,831 |
|
|
39,052 |
|
|
38,133 |
|
|
152,199 |
|
|
151,398 |
|
Add: Acquisition and
non-operating compensation charges, net of tax |
|
3,975 |
|
|
3,558 |
|
|
847
|
|
|
607
|
|
|
— |
|
|
8,987 |
|
|
— |
|
(V) Net income applicable
to common shares - Diluted, adjusted for acquisition and
non-operating compensation charges |
|
37,437 |
|
|
39,413 |
|
|
44,678 |
|
|
39,659 |
|
|
38,133 |
|
|
161,186 |
|
|
151,398 |
|
Weighted average common
shares and effect of dilutive potential common shares (W) |
|
52,376 |
|
|
52,207 |
|
|
51,723 |
|
|
51,472 |
|
|
50,977 |
|
|
51,937 |
|
|
50,845 |
|
Net income per
common share - Diluted (U/W) |
|
$ |
0.64 |
|
|
$ |
0.69 |
|
|
$ |
0.85 |
|
|
$ |
0.76 |
|
|
$ |
0.75 |
|
|
$ |
2.93 |
|
|
$ |
2.98 |
|
Net income per
common share - Diluted, adjusted for acquisition and non-operating
compensation charges (V/W) |
|
0.71 |
|
|
0.75 |
|
|
0.86 |
|
|
0.77 |
|
|
0.75 |
|
|
3.10 |
|
|
2.98 |
|
(1) The Company considers acquisition and non-operating
compensation charges incurred prior to 2015 to be
insignificant.
LOANS |
Loan Portfolio Mix and Growth Rates |
|
|
|
|
|
|
|
|
|
% Growth |
(Dollars in thousands) |
|
December 31,
2015 |
|
September 30,
2015 |
|
December 31,
2014 |
|
From (1)
September 30,
2015 |
|
From
December 31,
2014 |
Balance: |
|
|
|
|
|
|
|
|
|
|
Commercial |
|
$ |
4,713,909 |
|
|
$ |
4,400,185 |
|
|
$ |
3,924,394 |
|
|
28 |
% |
|
20 |
% |
Commercial real estate |
|
5,529,289 |
|
|
5,307,566 |
|
|
4,505,753 |
|
|
17 |
|
|
23 |
|
Home equity |
|
784,675 |
|
|
797,465 |
|
|
716,293 |
|
|
(6 |
) |
|
10 |
|
Residential real estate |
|
607,451 |
|
|
571,743 |
|
|
483,542 |
|
|
25 |
|
|
26 |
|
Premium finance receivables -
commercial |
|
2,374,921 |
|
|
2,407,075 |
|
|
2,350,833 |
|
|
(5 |
) |
|
1 |
|
Premium finance receivables - life
insurance |
|
2,961,496 |
|
|
2,700,275 |
|
|
2,277,571 |
|
|
38 |
|
|
30 |
|
Consumer and other |
|
146,376 |
|
|
131,902 |
|
|
151,012 |
|
|
44 |
|
|
(3 |
) |
Total loans, net of unearned
income, excluding covered loans |
|
$ |
17,118,117 |
|
|
$ |
16,316,211 |
|
|
$ |
14,409,398 |
|
|
19 |
% |
|
19 |
% |
Covered loans |
|
148,673 |
|
|
168,609 |
|
|
226,709 |
|
|
(47 |
) |
|
(34 |
) |
Total loans, net of unearned
income |
|
$ |
17,266,790 |
|
|
$ |
16,484,820 |
|
|
$ |
14,636,107 |
|
|
19 |
% |
|
18 |
% |
Mix: |
|
|
|
|
|
|
|
|
|
|
Commercial |
|
27 |
% |
|
27 |
% |
|
26 |
% |
|
|
|
|
Commercial real estate |
|
32 |
|
|
32 |
|
|
31 |
|
|
|
|
|
Home equity |
|
5 |
|
|
5 |
|
|
5 |
|
|
|
|
|
Residential real estate |
|
3 |
|
|
3 |
|
|
3 |
|
|
|
|
|
Premium finance receivables -
commercial |
|
14 |
|
|
15 |
|
|
16 |
|
|
|
|
|
Premium finance receivables - life
insurance |
|
17 |
|
|
16 |
|
|
16 |
|
|
|
|
|
Consumer and other |
|
1 |
|
|
1 |
|
|
1 |
|
|
|
|
|
Total loans, net of unearned
income, excluding covered loans |
|
99 |
% |
|
99 |
% |
|
98 |
% |
|
|
|
|
Covered loans |
|
1 |
|
|
1 |
|
|
2 |
|
|
|
|
|
Total loans, net of unearned
income |
|
100 |
% |
|
100 |
% |
|
100 |
% |
|
|
|
|
(1) Annualized
|
|
|
|
|
|
|
|
|
|
|
As of December
31, 2015 |
|
|
|
% of
Total
Balance |
|
Nonaccrual |
|
> 90 Days
Past Due
and Still
Accruing |
|
Allowance
For Loan
Losses
Allocation |
|
|
|
|
(Dollars in thousands) |
|
Balance |
|
Commercial: |
|
|
|
|
|
|
|
|
|
|
Commercial and industrial |
|
$ |
2,851,354 |
|
|
27.8 |
% |
|
$ |
12,416 |
|
|
$ |
6 |
|
|
$ |
23,457 |
|
Franchise |
|
245,228 |
|
|
2.4 |
|
|
— |
|
|
— |
|
|
3,086 |
|
Mortgage warehouse lines of
credit |
|
222,806 |
|
|
2.2 |
|
|
— |
|
|
— |
|
|
1,628 |
|
Community Advantage - homeowner
associations |
|
130,986 |
|
|
1.3 |
|
|
— |
|
|
— |
|
|
3 |
|
Aircraft |
|
5,327 |
|
|
0.1 |
|
|
288 |
|
|
— |
|
|
7 |
|
Asset-based lending |
|
742,684 |
|
|
7.3 |
|
|
8 |
|
|
— |
|
|
5,859 |
|
Tax exempt |
|
267,273 |
|
|
2.6 |
|
|
— |
|
|
— |
|
|
1,759 |
|
Leases |
|
226,074 |
|
|
2.2 |
|
|
— |
|
|
535 |
|
|
232 |
|
Other |
|
3,588 |
|
|
— |
|
|
— |
|
|
— |
|
|
20 |
|
PCI - commercial loans
(1) |
|
18,589 |
|
|
0.2 |
|
|
— |
|
|
892 |
|
|
84 |
|
Total
commercial |
|
$ |
4,713,909 |
|
|
46.1 |
% |
|
$ |
12,712 |
|
|
$ |
1,433 |
|
|
$ |
36,135 |
|
Commercial Real
Estate: |
|
|
|
|
|
|
|
|
|
|
Residential construction |
|
$ |
70,381 |
|
|
0.7 |
% |
|
$ |
273 |
|
|
$ |
— |
|
|
$ |
895 |
|
Commercial construction |
|
288,279 |
|
|
2.8 |
|
|
33 |
|
|
— |
|
|
3,018 |
|
Land |
|
78,417 |
|
|
0.8 |
|
|
1,751 |
|
|
— |
|
|
2,467 |
|
Office |
|
863,001 |
|
|
8.4 |
|
|
4,619 |
|
|
— |
|
|
5,890 |
|
Industrial |
|
727,648 |
|
|
7.1 |
|
|
9,564 |
|
|
— |
|
|
6,377 |
|
Retail |
|
868,399 |
|
|
8.5 |
|
|
1,760 |
|
|
— |
|
|
5,597 |
|
Multi-family |
|
742,349 |
|
|
7.2 |
|
|
1,954 |
|
|
— |
|
|
7,356 |
|
Mixed use and other |
|
1,732,816 |
|
|
16.9 |
|
|
6,691 |
|
|
— |
|
|
11,809 |
|
PCI - commercial real estate
(1) |
|
157,999 |
|
|
1.5 |
|
|
— |
|
|
22,111 |
|
|
349 |
|
Total commercial real
estate |
|
$ |
5,529,289 |
|
|
53.9 |
% |
|
$ |
26,645 |
|
|
$ |
22,111 |
|
|
$ |
43,758 |
|
Total commercial and
commercial real estate |
|
$ |
10,243,198 |
|
|
100.0 |
% |
|
$ |
39,357 |
|
|
$ |
23,544 |
|
|
$ |
79,893 |
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate -
collateral location by state: |
|
|
|
|
|
|
|
|
|
|
Illinois |
|
$ |
4,455,287 |
|
|
80.6 |
% |
|
|
|
|
|
|
Wisconsin |
|
581,844 |
|
|
10.5 |
|
|
|
|
|
|
|
Total primary
markets |
|
$ |
5,037,131 |
|
|
91.1 |
% |
|
|
|
|
|
|
Florida |
|
55,631 |
|
|
1.0 |
|
|
|
|
|
|
|
California |
|
64,018 |
|
|
1.2 |
|
|
|
|
|
|
|
Indiana |
|
129,467 |
|
|
2.3 |
|
|
|
|
|
|
|
Other (no individual state greater
than 0.7%) |
|
243,042 |
|
|
4.4 |
|
|
|
|
|
|
|
Total |
|
$ |
5,529,289 |
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Purchased credit impaired ("PCI") loans represent loans
acquired with evidence of credit quality deterioration since
origination, in accordance with ASC 310-30. Loan agings are based
upon contractually required payments.
DEPOSITS |
Deposit Portfolio Mix and Growth Rates |
|
|
|
|
|
|
|
|
|
% Growth |
(Dollars in thousands) |
|
December 31, 2015 |
|
September 30, 2015 |
|
December 31, 2014 |
|
From (1)
September 30,
2015 |
|
From
December 31,
2014 |
Balance: |
|
|
|
|
|
|
|
|
|
|
Non-interest bearing |
|
$ |
4,836,420 |
|
|
$ |
4,705,994 |
|
|
$ |
3,518,685 |
|
|
11 |
% |
|
37 |
% |
NOW and interest bearing demand
deposits |
|
2,390,217 |
|
|
2,231,258 |
|
|
2,236,089 |
|
|
28 |
|
|
7 |
|
Wealth Management deposits
(2) |
|
1,643,653 |
|
|
1,469,920 |
|
|
1,226,916 |
|
|
47 |
|
|
34 |
|
Money Market |
|
4,041,300 |
|
|
4,001,518 |
|
|
3,651,467 |
|
|
4 |
|
|
11 |
|
Savings |
|
1,723,367 |
|
|
1,684,007 |
|
|
1,508,877 |
|
|
9 |
|
|
14 |
|
Time certificates of deposit |
|
4,004,677 |
|
|
4,135,772 |
|
|
4,139,810 |
|
|
(13 |
) |
|
(3 |
) |
Total deposits |
|
$ |
18,639,634 |
|
|
$ |
18,228,469 |
|
|
$ |
16,281,844 |
|
|
9 |
% |
|
14 |
% |
Mix: |
|
|
|
|
|
|
|
|
|
|
Non-interest bearing |
|
26 |
% |
|
26 |
% |
|
22 |
% |
|
|
|
|
NOW and interest bearing demand
deposits |
|
13 |
|
|
12 |
|
|
14 |
|
|
|
|
|
Wealth Management deposits
(2) |
|
9 |
|
|
8 |
|
|
8 |
|
|
|
|
|
Money Market |
|
22 |
|
|
22 |
|
|
22 |
|
|
|
|
|
Savings |
|
9 |
|
|
9 |
|
|
9 |
|
|
|
|
|
Time certificates of deposit |
|
21 |
|
|
23 |
|
|
25 |
|
|
|
|
|
Total deposits |
|
100 |
% |
|
100 |
% |
|
100 |
% |
|
|
|
|
(1) Annualized
(2) Represents deposit balances of the Company’s subsidiary
banks from brokerage customers of Wayne Hummer Investments, trust
and asset management customers of The Chicago Trust Company and
brokerage customers from unaffiliated companies which have been
placed into deposit accounts of the Banks.
Time Certificates of Deposit |
Maturity/Re-pricing Analysis |
As
of December 31, 2015 |
|
(Dollars in thousands) |
|
CDARs &
Brokered
Certificates
of Deposit (1) |
|
MaxSafe
Certificates
of Deposit (1) |
|
Variable Rate
Certificates
of Deposit (2) |
|
Other Fixed
Rate Certificates
of Deposit (1) |
|
Total Time
Certificates of
Deposit |
|
Weighted-Average
Rate of Maturing
Time Certificates
of Deposit
(3) |
1-3 months |
|
$ |
— |
|
|
$ |
54,940 |
|
|
$ |
147,210 |
|
|
$ |
700,606 |
|
|
$ |
902,756 |
|
|
0.58 |
% |
4-6 months |
|
36,506 |
|
|
42,643 |
|
|
— |
|
|
577,555 |
|
|
656,704 |
|
|
0.60 |
% |
7-9 months |
|
165,621 |
|
|
31,803 |
|
|
— |
|
|
536,680 |
|
|
734,104 |
|
|
0.78 |
% |
10-12 months |
|
— |
|
|
37,691 |
|
|
— |
|
|
523,806 |
|
|
561,497 |
|
|
0.80 |
% |
13-18 months |
|
43,307 |
|
|
16,608 |
|
|
— |
|
|
580,093 |
|
|
640,008 |
|
|
0.91 |
% |
19-24 months |
|
1,525 |
|
|
4,666 |
|
|
— |
|
|
196,065 |
|
|
202,256 |
|
|
1.02 |
% |
24+ months |
|
3,438 |
|
|
15,069 |
|
|
— |
|
|
288,845 |
|
|
307,352 |
|
|
1.24 |
% |
Total |
|
$ |
250,397 |
|
|
$ |
203,420 |
|
|
$ |
147,210 |
|
|
$ |
3,403,650 |
|
|
$ |
4,004,677 |
|
|
0.78 |
% |
(1) This category of certificates of deposit is shown by
contractual maturity date.
(2) This category includes variable rate certificates of
deposit and savings certificates with the majority repricing on at
least a monthly basis.
(3) Weighted-average rate excludes the impact of purchase
accounting fair value adjustments.
NET INTEREST INCOME
The following table presents a summary of
Wintrust’s average balances, net interest income and related net
interest margins, calculated on a fully tax-equivalent basis, for
the fourth quarter of 2015 compared to the third quarter of 2015
(sequential quarters)and fourth quarter of 2014 (linked
quarters):
|
Average Balance for three months
ended, |
|
Interest for three months ended, |
|
Yield/Rate for three months
ended, |
(Dollars in thousands) |
December 31,
2015 |
|
September 30,
2015 |
|
December 31,
2014 |
|
December 31,
2015 |
|
September 30,
2015 |
|
December 31,
2014 |
|
December 31,
2015 |
|
September 30,
2015 |
|
December 31,
2014 |
Liquidity
management
assets (1) (2) (7) |
$ |
3,245,393 |
|
|
$ |
3,140,782 |
|
|
$ |
2,972,220 |
|
|
$ |
18,621 |
|
|
$ |
18,165 |
|
|
$ |
15,563 |
|
|
2.28 |
% |
|
2.29 |
% |
|
2.08 |
% |
Other earning assets
(2) (3) (7) |
29,792 |
|
|
30,990 |
|
|
29,699 |
|
|
244 |
|
|
234 |
|
|
255 |
|
|
3.26 |
|
|
3.00 |
|
|
3.40 |
|
Loans, net of unearned
income (2) (4) (7) |
16,889,922 |
|
|
16,509,001 |
|
|
14,469,745 |
|
|
168,060 |
|
|
165,572 |
|
|
153,590 |
|
|
3.95 |
|
|
3.98 |
|
|
4.21 |
|
Covered loans |
154,846 |
|
|
174,768 |
|
|
244,139 |
|
|
1,871 |
|
|
2,605 |
|
|
4,187 |
|
|
4.79 |
|
|
5.91 |
|
|
6.80 |
|
Total earning assets
(7) |
$ |
20,319,953 |
|
|
$ |
19,855,541 |
|
|
$ |
17,715,803 |
|
|
$ |
188,796 |
|
|
$ |
186,576 |
|
|
$ |
173,595 |
|
|
3.69 |
% |
|
3.73 |
% |
|
3.89 |
% |
Allowance for loan and
covered loan losses |
(109,448 |
) |
|
(106,091 |
) |
|
(97,506 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Cash and due from
banks |
260,593 |
|
|
251,289 |
|
|
243,080 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Other assets |
1,762,394 |
|
|
1,687,711 |
|
|
1,505,293 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
$ |
22,233,492 |
|
|
$ |
21,688,450 |
|
|
$ |
19,366,670 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing
deposits |
$ |
13,606,046 |
|
|
$ |
13,489,651 |
|
|
$ |
12,771,359 |
|
|
$ |
12,617 |
|
|
$ |
12,436 |
|
|
$ |
12,431 |
|
|
0.37 |
% |
|
0.37 |
% |
|
0.39 |
% |
Federal Home Loan Bank
advances |
448,725 |
|
|
402,646 |
|
|
335,198 |
|
|
2,684 |
|
|
2,458 |
|
|
2,534 |
|
|
2.37 |
|
|
2.42 |
|
|
3.00 |
|
Other borrowings |
269,914 |
|
|
272,782 |
|
|
84,795 |
|
|
1,007 |
|
|
1,045 |
|
|
313 |
|
|
1.48 |
|
|
1.52 |
|
|
1.47 |
|
Subordinated notes |
140,000 |
|
|
140,000 |
|
|
140,000 |
|
|
1,777 |
|
|
1,776 |
|
|
1,776 |
|
|
5.08 |
|
|
5.08 |
|
|
5.07 |
|
Junior subordinated
debentures |
268,566 |
|
|
264,974 |
|
|
249,493 |
|
|
2,196 |
|
|
2,124 |
|
|
1,942 |
|
|
3.20 |
|
|
3.14 |
|
|
3.04 |
|
Total interest-bearing
liabilities |
$ |
14,733,251 |
|
|
$ |
14,570,053 |
|
|
$ |
13,580,845 |
|
|
$ |
20,281 |
|
|
$ |
19,839 |
|
|
$ |
18,996 |
|
|
0.55 |
% |
|
0.54 |
% |
|
0.55 |
% |
Non-interest bearing
deposits |
4,776,977 |
|
|
4,473,632 |
|
|
3,398,774 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Other liabilities |
375,719 |
|
|
334,254 |
|
|
329,196 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity |
2,347,545 |
|
|
2,310,511 |
|
|
2,057,855 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders’
equity |
$ |
22,233,492 |
|
|
$ |
21,688,450 |
|
|
$ |
19,366,670 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate spread
(5) (7) |
|
|
|
|
|
|
|
|
|
|
|
|
3.14 |
% |
|
3.19 |
% |
|
3.34 |
% |
Net free
funds/contribution(6) |
$ |
5,586,702 |
|
|
$ |
5,285,488 |
|
|
$ |
4,134,958 |
|
|
|
|
|
|
|
|
0.15 |
% |
|
0.14 |
% |
|
0.12 |
% |
Net interest
income/margin (7) |
|
|
|
|
|
|
$ |
168,515 |
|
|
$ |
166,737 |
|
|
$ |
154,599 |
|
|
3.29 |
% |
|
3.33 |
% |
|
3.46 |
% |
(1) Liquidity management assets include available-for-sale
and held-to-maturity securities, interest earning deposits with
banks, federal funds sold and securities purchased under resale
agreements.
(2) Interest income on tax-advantaged loans, trading securities
and securities reflects a tax-equivalent adjustment based on a
marginal federal corporate tax rate of 35%. The total adjustments
for the three months ended December 31, 2015, September 30, 2015
and December 31, 2014 were $1.3 million, $1.2 million and $880,000,
respectively.
(3) Other earning assets include brokerage customer receivables
and trading account securities.
(4) Loans, net of unearned income, include loans held-for-sale
and non-accrual loans.
(5) Interest rate spread is the difference between the yield
earned on earning assets and the rate paid on interest-bearing
liabilities.
(6) Net free funds 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.
(7) See “Supplemental Financial Measures/Ratios” for additional
information on this performance ratio.
The following table presents a summary of
Wintrust’s average balances, net interest income and related net
interest margins, calculated on a fully tax-equivalent basis, for
the year ended December 31, 2015 compared to the year ended
December 31, 2014:
|
Average Balance for Year Ended, |
|
Interest for Year Ended, |
|
Yield/Rate for Year Ended, |
(Dollars in thousands) |
December 31, 2015 |
|
December 31, 2014 |
|
December 31, 2015 |
|
December 31, 2014 |
|
December 31, 2015 |
|
December 31, 2014 |
Liquidity management
assets (1) (2) (7) |
$ |
2,992,506 |
|
|
$ |
2,761,450 |
|
|
$ |
68,949 |
|
|
$ |
59,368 |
|
|
2.30 |
% |
|
2.15 |
% |
Other earning assets
(2) (3) (7) |
30,161 |
|
|
28,699 |
|
|
962 |
|
|
916 |
|
|
3.19 |
|
|
3.19 |
|
Loans, net of unearned
income (2) (4) (7) |
16,022,371 |
|
|
13,958,842 |
|
|
641,917 |
|
|
590,620 |
|
|
4.01 |
|
|
4.23 |
|
Covered loans |
186,427 |
|
|
280,946 |
|
|
11,345 |
|
|
23,532 |
|
|
6.09 |
|
|
8.38 |
|
Total earning assets
(7) |
$ |
19,231,465 |
|
|
$ |
17,029,937 |
|
|
$ |
723,173 |
|
|
$ |
674,436 |
|
|
3.76 |
% |
|
3.96 |
% |
Allowance for loan and
covered loan losses |
(103,459 |
) |
|
(100,586 |
) |
|
|
|
|
|
|
|
|
Cash and due from
banks |
249,488 |
|
|
234,194 |
|
|
|
|
|
|
|
|
|
Other assets |
1,632,279 |
|
|
1,535,913 |
|
|
|
|
|
|
|
|
|
Total assets |
$ |
21,009,773 |
|
|
$ |
18,699,458 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing
deposits |
$ |
13,271,304 |
|
|
$ |
12,470,597 |
|
|
$ |
48,863 |
|
|
$ |
48,411 |
|
|
0.37 |
% |
|
0.39 |
% |
Federal Home Loan Bank
advances |
389,426 |
|
|
387,591 |
|
|
9,110 |
|
|
10,523 |
|
|
2.34 |
|
|
2.71 |
|
Other borrowings |
233,152 |
|
|
132,479 |
|
|
3,627 |
|
|
1,773 |
|
|
1.56 |
|
|
1.34 |
|
Subordinated notes |
140,000 |
|
|
77,479 |
|
|
7,105 |
|
|
3,906 |
|
|
5.07 |
|
|
5.04 |
|
Junior subordinated
debentures |
258,203 |
|
|
249,493 |
|
|
8,230 |
|
|
8,079 |
|
|
3.14 |
|
|
3.19 |
|
Total interest-bearing
liabilities |
$ |
14,292,085 |
|
|
$ |
13,317,639 |
|
|
$ |
76,935 |
|
|
$ |
72,692 |
|
|
0.54 |
% |
|
0.55 |
% |
Non-interest bearing
deposits |
4,144,378 |
|
|
3,062,338 |
|
|
|
|
|
|
|
|
|
Other liabilities |
340,321 |
|
|
325,522 |
|
|
|
|
|
|
|
|
|
Equity |
2,232,989 |
|
|
1,993,959 |
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders’
equity |
$ |
21,009,773 |
|
|
$ |
18,699,458 |
|
|
|
|
|
|
|
|
|
Interest rate spread
(5) (7) |
|
|
|
|
|
|
|
|
3.22 |
% |
|
3.41 |
% |
Net free
funds/contribution (6) |
$ |
4,939,380 |
|
|
$ |
3,712,298 |
|
|
|
|
|
|
0.14 |
% |
|
0.12 |
% |
Net interest
income/margin (7) |
|
|
|
|
$ |
646,238 |
|
|
$ |
601,744 |
|
|
3.36 |
% |
|
3.53 |
% |
(1) Liquidity management assets include available-for-sale
and held-to-maturity securities, interest earning deposits with
banks, federal funds sold and securities purchased under resale
agreements.
(2) Interest income on tax-advantaged loans, trading securities
and securities reflects a tax-equivalent adjustment based on a
marginal federal corporate tax rate of 35%. The total adjustments
for the years ended December 31, 2015 and 2014 were $4.7 million
and $3.2 million, respectively.
(3) Other earning assets include brokerage customer receivables
and trading account securities.
(4) Loans, net of unearned income, include loans held-for-sale
and non-accrual loans.
(5) Interest rate spread is the difference between the yield
earned on earning assets and the rate paid on interest-bearing
liabilities.
(6) Net free funds 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.
(7) See “Supplemental Financial Measures/Ratios” for additional
information on this performance ratio.
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 modeling many different
interest rate scenarios.
The following interest rate scenarios display
the percentage change in net interest income over a one-year time
horizon assuming increases of 100 and 200 basis points and a
decrease of 100 basis points. The Static Shock Scenario results
incorporate actual cash flows and repricing characteristics for
balance sheet instruments following an instantaneous, parallel
change in market rates based upon a static (i.e. no growth or
constant) balance sheet. Conversely, the Ramp Scenario
results incorporate management’s projections of future volume and
pricing of each of the product lines following a gradual, parallel
change in market rates over twelve months. Actual results may
differ from these simulated results due to timing, magnitude, and
frequency of interest rate changes as well as changes in market
conditions and management strategies. The interest rate sensitivity
for both the Static Shock and Ramp Scenarios at December 31,
2015, September 30, 2015 and December 31, 2014 is as
follows:
|
|
|
|
|
|
Static Shock Scenarios |
|
+200
Basis
Points |
|
+100
Basis
Points |
|
-100
Basis
Points |
December 31, 2015
|
|
16.1 |
% |
|
8.7 |
% |
|
(10.6 |
)% |
September 30, 2015 |
|
15.6 |
% |
|
8.0 |
% |
|
(11.1 |
)% |
December 31, 2014 |
|
13.4 |
% |
|
6.4 |
% |
|
(10.1 |
)% |
Ramp Scenarios |
+200
Basis
Points |
|
+100
Basis
Points |
|
-100
Basis
Points |
December 31, 2015
|
7.3 |
% |
|
3.9 |
% |
|
(4.4 |
)% |
September 30, 2015 |
6.7 |
% |
|
3.6 |
% |
|
(4.0 |
)% |
December 31, 2014 |
5.4 |
% |
|
2.5 |
% |
|
(3.9 |
)% |
These results indicate that the Company has
positioned its balance sheet to benefit from a rise in interest
rates. This analysis also indicates that the Company would
benefit to a greater magnitude should a rise in interest rates be
significant (i.e. 200 basis points) and immediate (Static Shock
Scenario).
NON-INTEREST INCOME
The following table presents non-interest income by category for
the periods presented:
|
|
Three Months Ended |
|
|
|
|
|
|
|
|
|
|
December 31, |
|
September 30, |
|
December 31, |
|
Q4 2015 compared to
Q3 2015 |
|
Q4 2015 compared to
Q4 2014 |
(Dollars in thousands) |
|
2015 |
|
2015 |
|
2014 |
|
$ Change |
|
% Change |
|
$ Change |
|
% Change |
Brokerage |
|
$ |
6,850 |
|
|
$ |
6,579 |
|
|
$ |
7,892 |
|
|
$ |
271 |
|
|
4 |
% |
|
$ |
(1,042 |
) |
|
(13 |
)% |
Trust and asset
management |
|
11,784 |
|
|
11,664 |
|
|
10,757 |
|
|
120 |
|
|
1 |
|
|
1,027 |
|
|
10 |
|
Total wealth management |
|
18,634 |
|
|
18,243 |
|
|
18,649 |
|
|
391 |
|
|
2 |
|
|
(15 |
) |
|
0 |
|
Mortgage banking |
|
23,317 |
|
|
27,887 |
|
|
24,694 |
|
|
(4,570 |
) |
|
(16 |
) |
|
(1,377 |
) |
|
(6 |
) |
Service charges on deposit
accounts |
|
7,210 |
|
|
7,403 |
|
|
6,189 |
|
|
(193 |
) |
|
(3 |
) |
|
1,021 |
|
|
16 |
|
(Losses) gains on
available-for-sale securities, net |
|
(79 |
) |
|
(98 |
) |
|
18 |
|
|
19 |
|
|
NM |
|
|
(97 |
) |
|
NM |
|
Fees from covered call
options |
|
3,629 |
|
|
2,810 |
|
|
2,966 |
|
|
819 |
|
|
29 |
|
|
663 |
|
|
22 |
|
Trading gains (losses),
net |
|
205 |
|
|
(135 |
) |
|
(507 |
) |
|
340 |
|
|
NM |
|
|
712 |
|
|
NM |
|
Operating lease income,
net |
|
1,973 |
|
|
613 |
|
|
67 |
|
|
1,360 |
|
|
NM |
|
|
1,906 |
|
|
NM |
|
Other: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate swap fees |
|
2,343 |
|
|
2,606 |
|
|
1,119 |
|
|
(263 |
) |
|
(10 |
) |
|
1,224 |
|
|
NM |
|
BOLI |
|
1,463 |
|
|
212 |
|
|
661 |
|
|
1,251 |
|
|
NM |
|
|
802 |
|
|
NM |
|
Administrative services |
|
1,101 |
|
|
1,072 |
|
|
1,107 |
|
|
29 |
|
|
3 |
|
|
(6 |
) |
|
(1 |
) |
Miscellaneous |
|
5,294 |
|
|
4,340 |
|
|
2,694 |
|
|
954 |
|
|
22 |
|
|
2,600 |
|
|
97 |
|
Total Other |
|
10,201 |
|
|
8,230 |
|
|
5,581 |
|
|
1,971 |
|
|
24 |
|
|
4,620 |
|
|
83 |
|
Total Non-Interest
Income |
|
$ |
65,090 |
|
|
$ |
64,953 |
|
|
$ |
57,657 |
|
|
$ |
137 |
|
|
0 |
% |
|
$ |
7,433 |
|
|
13 |
% |
|
|
Years Ended December 31, |
|
$ |
|
% |
(Dollars in thousands) |
|
2015 |
|
2014 |
|
Change |
|
Change |
Brokerage |
|
$ |
27,030 |
|
|
$ |
30,438 |
|
|
$ |
(3,408 |
) |
|
(11 |
)% |
Trust and asset
management |
|
46,422 |
|
|
40,905 |
|
|
5,517 |
|
|
13 |
|
Total wealth management |
|
73,452 |
|
|
71,343 |
|
|
2,109 |
|
|
3 |
|
Mortgage banking |
|
115,011 |
|
|
91,617 |
|
|
23,394 |
|
|
26 |
|
Service charges on deposit
accounts |
|
27,384 |
|
|
23,307 |
|
|
4,077 |
|
|
17 |
|
Gains (losses) on
available-for-sale securities, net |
|
323 |
|
|
(504 |
) |
|
827 |
|
|
NM |
|
Fees from covered call
options |
|
15,364 |
|
|
7,859 |
|
|
7,505 |
|
|
95 |
|
Trading (losses) gains,
net |
|
(247 |
) |
|
(1,609 |
) |
|
1,362 |
|
|
NM |
|
Operating lease income,
net |
|
2,728 |
|
|
163 |
|
|
2,565 |
|
|
NM |
|
Other: |
|
|
|
|
|
|
|
|
Interest rate swap fees |
|
9,487 |
|
|
4,469 |
|
|
5,018 |
|
|
NM |
|
BOLI |
|
4,622 |
|
|
2,700 |
|
|
1,922 |
|
|
71 |
|
Administrative services |
|
4,252 |
|
|
3,893 |
|
|
359 |
|
|
9 |
|
Miscellaneous |
|
19,221 |
|
|
12,002 |
|
|
7,219 |
|
|
60 |
|
Total Other |
|
37,582 |
|
|
23,064 |
|
|
14,518 |
|
|
63 |
|
Total Non-Interest Income |
|
$ |
271,597 |
|
|
$ |
215,240 |
|
|
$ |
56,357 |
|
|
26 |
% |
NM - Not
Meaningful |
|
|
|
|
|
|
|
|
The significant changes in non-interest income
for the quarter ended December 31, 2015 compared to the quarters
ended September 30, 2015 and December 31, 2014 are discussed
below.
Wealth management revenue totaled $18.6 million
in the fourth quarter of 2015 as compared to $18.2 million in the
third quarter of 2015 and $18.6 million in the fourth quarter of
2014. The increase as compared to the third quarter of 2015
is mostly attributable to growth in assets from new customers and
new financial advisors, as well as an increase in existing customer
activity and market appreciation. Wealth management revenue is
comprised of the trust and asset management revenue of The Chicago
Trust Company and Great Lakes Advisors and the brokerage
commissions, money managed fees and insurance product commissions
at Wayne Hummer Investments.
For the quarter ended December 31, 2015,
mortgage banking revenue totaled $23.3 million, a decrease of $4.6
million as compared to the third quarter of 2015 and a decrease of
$1.4 million when compared to the fourth quarter of 2014. The
decrease in mortgage banking revenue in the fourth quarter of 2015,
when compared to the third quarter of 2015 and the fourth quarter
of 2014, resulted primarily from lower origination volumes in the
current quarter. Mortgage loans originated or purchased for
sale were $808.9 million in the current quarter as compared to
$973.7 million in the third quarter of 2015 and $838.3 million in
the prior year quarter. Mortgage banking revenue includes
revenue from activities related to originating, selling and
servicing residential real estate loans for the secondary
market.
Service charges on deposit accounts totaled $7.2
million in the fourth quarter of 2015, a slight decrease compared
to the third quarter of 2015 and an increase of $1.0 million
compared to the prior year quarter. The increase in the
current quarter as compared to the fourth quarter of 2014 is
primarily a result of higher account analysis fees on deposit
accounts which have increased as a result of the Company's
commercial banking initiative as well as additional service charges
on deposit accounts from acquired institutions.
Fees from covered call option transactions
totaled $3.6 million for the fourth quarter 2015, compared to $2.8
million for the third quarter of 2015 and $3.0 million for the
fourth quarter of 2014. The Company has typically written call
options with terms of less than three months against certain U.S.
Treasury and agency securities held in its portfolio for liquidity
and other purposes. Management has effectively entered into these
transactions with the goal of economically hedging security
positions and enhancing its overall return on its investment
portfolio by using fees generated from these options to compensate
for net interest margin compression. These option transactions are
designed to increase the total return associated with holding
certain investment securities and do not qualify as hedges pursuant
to accounting guidance. Fees from covered call options increased in
the current quarter compared to prior year periods primarily as a
result of selling call options against a larger value of underlying
securities resulting in higher premiums received by the Company.
There were no outstanding call option contracts at December 31,
2015, September 30, 2015 and December 31, 2014.
The Company recognized $205,000 of trading gains
in the fourth quarter of 2015 compared to trading losses of
$135,000 in the third quarter of 2015 and trading losses of
$507,000 in the fourth quarter of 2014. Trading gains and losses
recorded by the Company primarily result from fair value
adjustments related to interest rate derivatives not designated as
hedges, primarily interest rate cap instruments that the Company
uses to manage interest rate risk, specifically in the event of
future increases in short-term interest rates. The change in
value of the cap derivatives reflects the present value of expected
cash flows over the remaining life of the caps. These
expected cash flows are derived from the expected path for and a
measure of volatility for short-term interest rates.
Other non-interest income totaled $10.2 million
for the quarter ended December 31, 2015, an increase of $2.0
million compared to the third quarter of 2015 and an increase of
$4.6 million compared to the fourth quarter of 2014. The
increase in the current quarter as compared to the third quarter of
2015 and the fourth quarter of 2014, is primarily due to an
increase in net gains on partnership investments, greater interest
rate swap revenues resulting from interest rate hedging
transactions related to both customer-based trades and the related
matched trades with inter-bank counterparties and the recognition
of a $0.6 million BOLI death benefit.
NON-INTEREST EXPENSE
The following table presents non-interest expense by category
for the periods presented:
|
|
Three Months Ended |
|
|
|
|
|
|
|
|
|
|
December 31, |
|
September 30, |
|
December 31, |
|
Q4 2015 compared to
Q3 2015 |
|
Q4 2015 compared to
Q4 2014 |
(Dollars in thousands) |
|
2015 |
|
2015 |
|
2014 |
|
$ Change |
|
% Change |
|
$ Change |
|
% Change |
Salaries and employee
benefits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries |
|
$ |
50,982 |
|
|
$ |
53,028 |
|
|
$ |
45,255 |
|
|
$ |
(2,046 |
) |
|
(4 |
)% |
|
$ |
5,727 |
|
|
13 |
% |
Commissions and incentive
compensation |
|
31,222 |
|
|
30,035 |
|
|
28,369 |
|
|
1,187 |
|
|
4 |
|
|
2,853 |
|
|
10 |
|
Benefits |
|
17,576 |
|
|
14,686 |
|
|
14,009 |
|
|
2,890 |
|
|
20 |
|
|
3,567 |
|
|
25 |
|
Total salaries and employee
benefits |
|
99,780 |
|
|
97,749 |
|
|
87,633 |
|
|
2,031 |
|
|
2 |
|
|
12,147 |
|
|
14 |
|
Equipment |
|
8,772 |
|
|
8,414 |
|
|
7,502 |
|
|
358 |
|
|
4 |
|
|
1,270 |
|
|
17 |
|
Equipment on operating
lease |
|
1,229 |
|
|
473 |
|
|
53 |
|
|
756 |
|
|
NM |
|
|
1,176 |
|
|
NM |
|
Occupancy, net |
|
13,062 |
|
|
12,066 |
|
|
11,600 |
|
|
996 |
|
|
8 |
|
|
1,462 |
|
|
13 |
|
Data processing |
|
7,284 |
|
|
8,127 |
|
|
5,313 |
|
|
(843 |
) |
|
(10 |
) |
|
1,971 |
|
|
37 |
|
Advertising and
marketing |
|
5,373 |
|
|
6,237 |
|
|
3,669 |
|
|
(864 |
) |
|
(14 |
) |
|
1,704 |
|
|
46 |
|
Professional fees |
|
4,387 |
|
|
4,100 |
|
|
4,039 |
|
|
287 |
|
|
7 |
|
|
348 |
|
|
9 |
|
Amortization of other
intangible assets |
|
1,324 |
|
|
1,350 |
|
|
1,171 |
|
|
(26 |
) |
|
(2 |
) |
|
153 |
|
|
13 |
|
FDIC insurance |
|
3,317 |
|
|
3,035 |
|
|
2,810 |
|
|
282 |
|
|
9 |
|
|
507 |
|
|
18 |
|
OREO expense, net |
|
2,598 |
|
|
(367 |
) |
|
2,320 |
|
|
2,965 |
|
|
NM |
|
|
278 |
|
|
12 |
|
Other: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commissions - 3rd party
brokers |
|
1,321 |
|
|
1,364 |
|
|
1,470 |
|
|
(43 |
) |
|
(3 |
) |
|
(149 |
) |
|
(10 |
) |
Postage |
|
1,892 |
|
|
1,927 |
|
|
1,724 |
|
|
(35 |
) |
|
(2 |
) |
|
168 |
|
|
10 |
|
Miscellaneous |
|
16,490 |
|
|
15,499 |
|
|
14,137 |
|
|
991 |
|
|
6 |
|
|
2,353 |
|
|
17 |
|
Total other |
|
19,703 |
|
|
18,790 |
|
|
17,331 |
|
|
913 |
|
|
5 |
|
|
2,372 |
|
|
14 |
|
Total Non-Interest
Expense |
|
$ |
166,829 |
|
|
$ |
159,974 |
|
|
$ |
143,441 |
|
|
$ |
6,855 |
|
|
4 |
% |
|
$ |
23,388 |
|
|
16 |
% |
|
|
Years Ended December 31, |
|
$
Change |
|
%
Change |
(Dollars in thousands) |
|
2015 |
|
2014 |
|
Salaries and employee
benefits: |
|
|
|
|
|
|
|
|
Salaries |
|
$ |
197,475 |
|
|
$ |
177,811 |
|
|
19,664 |
|
|
11 |
% |
Commissions and incentive
compensation |
|
120,138 |
|
|
103,185 |
|
|
16,953 |
|
|
16 |
|
Benefits |
|
64,467 |
|
|
54,510 |
|
|
9,957 |
|
|
18 |
|
Total salaries and employee
benefits |
|
382,080 |
|
|
335,506 |
|
|
46,574 |
|
|
14 |
|
Equipment |
|
32,812 |
|
|
29,609 |
|
|
3,203 |
|
|
11 |
|
Equipment on operating
lease |
|
1,826 |
|
|
142 |
|
|
1,684 |
|
|
NM |
|
Occupancy, net |
|
48,880 |
|
|
42,889 |
|
|
5,991 |
|
|
14 |
|
Data processing |
|
26,940 |
|
|
19,336 |
|
|
7,604 |
|
|
39 |
|
Advertising and
marketing |
|
21,924 |
|
|
13,571 |
|
|
8,353 |
|
|
62 |
|
Professional fees |
|
18,225 |
|
|
15,574 |
|
|
2,651 |
|
|
17 |
|
Amortization of other
intangible assets |
|
4,621 |
|
|
4,692 |
|
|
(71 |
) |
|
(2 |
) |
FDIC insurance |
|
12,386 |
|
|
12,168 |
|
|
218 |
|
|
2 |
|
OREO expenses, net |
|
4,483 |
|
|
9,367 |
|
|
(4,884 |
) |
|
(52 |
) |
Other: |
|
|
|
|
|
|
|
|
Commissions - 3rd party
brokers |
|
5,474 |
|
|
6,381 |
|
|
(907 |
) |
|
(14 |
) |
Postage |
|
7,030 |
|
|
6,045 |
|
|
985 |
|
|
16 |
|
Miscellaneous |
|
61,738 |
|
|
51,567 |
|
|
10,171 |
|
|
20 |
|
Total other |
|
74,242 |
|
|
63,993 |
|
|
10,249 |
|
|
16 |
|
Total Non-Interest
Expense |
|
$ |
628,419 |
|
|
$ |
546,847 |
|
|
$ |
81,572 |
|
|
15 |
% |
The significant changes in non-interest expense
for the quarter ended December 31, 2015 compared to the quarters
ended September 30, 2015 and December 31, 2014 are discussed
below.
Salaries and employee benefits expense increased
$12.1 million, or 14%, in the fourth quarter of 2015 compared to
the fourth quarter of 2014 , and increased $2.0 million compared to
the third quarter of 2015. The increase compared to the prior year
period is primarily due to a $5.7 million increase in salaries
caused by the addition of employees from acquisitions, increased
staffing as the Company grows, acquisition-related and severance
charges, along with a $2.8 million increase in commissions and
incentive compensation and a $3.6 million increase in employee
benefits resulting from higher insurance costs and the $1.4 million
adjustment of pension obligations assumed in previous
acquisitions.
Equipment on operating lease expense totaled
$1.2 million for the fourth quarter of 2015, an increase of
$756,000 compared to the third quarter of 2015 and an increase of
$1.2 million compared to the fourth quarter of 2014. The increase
in the current quarter compared to the prior periods is primarily
related to growth in business from the Company's leasing
divisions.
Occupancy expense for the fourth quarter of 2015
was $13.1 million, an increase of $1.0 million, or 8% compared to
the third quarter of 2015 and an increase of $1.5 million, or 13%,
compared to the same period in 2014. The increase in the current
quarter as compared to the prior year quarter is primarily the
result of increased rent expense on leased properties as well as
additional depreciation expenses on owned locations including those
obtained in the Company's acquisitions. Occupancy expense includes
depreciation on premises, real estate taxes, utilities and
maintenance of premises, as well as net rent expense for leased
premises.
Data processing expenses decreased in the fourth
quarter of 2015 totaling $7.3 million as compared to $8.1 million
in the third quarter of 2015 and increased $2.0 million compared to
the fourth quarter of 2014. The amount of data processing expenses
incurred decreased compared to third quarter of 2015 primarily due
to lower acquisition related expenses recorded in the fourth
quarter of 2015 than were recorded in the third quarter related to
recent bank acquisition transactions.
OREO expense totaled $2.6 million in the fourth
quarter of 2015, an increase of $3.0 million compared to the third
quarter of 2015 and an increase of $278,000 compared to the fourth
quarter of 2014. The increase in total OREO expense in the
current quarter is due to operating expenses (net of rental income)
increasing $716,000, recognized gains on sales decreasing $1.1
million and OREO valuation write-downs increasing $1.1
million. OREO costs include all costs related to obtaining,
maintaining and selling other real estate owned
properties.
Miscellaneous expenses in the fourth quarter of
2015 increased $1.0 million as compared to the third quarter of
2015 and increased $2.4 million, or 17%, compared to the quarter
ended December 31, 2014. Miscellaneous expense includes ATM
expenses, correspondent bank charges, directors' fees, telephone,
travel and entertainment, corporate insurance, operating losses,
dues and subscriptions, problem loan expenses and lending
origination costs that are not deferred.
ASSET QUALITY |
Allowance for Credit Losses,
excluding covered loans |
|
|
|
Three Months Ended |
|
Years Ended |
(Dollars in thousands) |
|
December 31, 2015 |
|
September 30, 2015 |
|
December 31, 2014 |
|
December 31, 2015 |
|
December 31, 2014 |
Allowance for loan
losses at beginning of period |
|
$ |
102,996 |
|
|
$ |
100,204 |
|
|
$ |
91,019 |
|
|
$ |
91,705 |
|
|
$ |
96,922 |
|
Provision for
credit losses |
|
9,196 |
|
|
8,665 |
|
|
6,744 |
|
|
33,747 |
|
|
22,889 |
|
Other
adjustments |
|
(243 |
) |
|
(153 |
) |
|
(236 |
) |
|
(737 |
) |
|
(824 |
) |
Reclassification
from/(to) allowance for unfunded lending-related
commitments |
|
13 |
|
|
(42 |
) |
|
46 |
|
|
(138 |
) |
|
(56 |
) |
Charge-offs: |
|
|
|
|
|
|
|
|
|
|
Commercial |
|
1,369 |
|
|
964 |
|
|
289 |
|
|
4,253 |
|
|
4,153 |
|
Commercial real estate |
|
2,734 |
|
|
1,948 |
|
|
4,434 |
|
|
6,543 |
|
|
15,788 |
|
Home equity |
|
680 |
|
|
1,116 |
|
|
150 |
|
|
4,227 |
|
|
3,895 |
|
Residential real estate |
|
211 |
|
|
1,138 |
|
|
630 |
|
|
2,903 |
|
|
1,750 |
|
Premium finance receivables -
commercial |
|
2,676 |
|
|
1,595 |
|
|
1,463 |
|
|
7,060 |
|
|
5,722 |
|
Premium finance receivables - life
insurance |
|
— |
|
|
— |
|
|
4 |
|
|
— |
|
|
4 |
|
Consumer and other |
|
179 |
|
|
116 |
|
|
156 |
|
|
521 |
|
|
792 |
|
Total charge-offs |
|
7,849 |
|
|
6,877 |
|
|
7,126 |
|
|
25,507 |
|
|
32,104 |
|
Recoveries: |
|
|
|
|
|
|
|
|
|
|
Commercial |
|
315 |
|
|
462 |
|
|
315 |
|
|
1,432 |
|
|
1,198 |
|
Commercial real estate |
|
491 |
|
|
213 |
|
|
572 |
|
|
2,840 |
|
|
1,334 |
|
Home equity |
|
183 |
|
|
42 |
|
|
57 |
|
|
312 |
|
|
535 |
|
Residential real estate |
|
55 |
|
|
136 |
|
|
19 |
|
|
283 |
|
|
335 |
|
Premium finance receivables -
commercial |
|
223 |
|
|
278 |
|
|
219 |
|
|
1,288 |
|
|
1,139 |
|
Premium finance receivables - life
insurance |
|
— |
|
|
16 |
|
|
6 |
|
|
16 |
|
|
11 |
|
Consumer and other |
|
20 |
|
|
52 |
|
|
70 |
|
|
159 |
|
|
326 |
|
Total recoveries |
|
1,287 |
|
|
1,199 |
|
|
1,258 |
|
|
6,330 |
|
|
4,878 |
|
Net
charge-offs |
|
(6,562 |
) |
|
(5,678 |
) |
|
(5,868 |
) |
|
(19,177 |
) |
|
(27,226 |
) |
Allowance for loan losses
at period end |
|
$ |
105,400 |
|
|
$ |
102,996 |
|
|
$ |
91,705 |
|
|
$ |
105,400 |
|
|
$ |
91,705 |
|
Allowance for unfunded
lending-related commitments at period end |
|
949 |
|
|
926 |
|
|
775 |
|
|
949 |
|
|
775 |
|
Allowance for credit losses
at period end |
|
$ |
106,349 |
|
|
$ |
103,922 |
|
|
$ |
92,480 |
|
|
$ |
106,349 |
|
|
$ |
92,480 |
|
Annualized net charge-offs
by category as a percentage of its own respective
category’s average: |
|
|
|
|
|
|
|
|
|
|
Commercial |
|
0.09 |
% |
|
0.05 |
% |
|
— |
% |
|
0.07 |
% |
|
0.08 |
% |
Commercial real estate |
|
0.16 |
|
|
0.13 |
|
|
0.34 |
|
|
0.07 |
|
|
0.33 |
|
Home equity |
|
0.25 |
|
|
0.55 |
|
|
0.05 |
|
|
0.52 |
|
|
0.47 |
|
Residential real estate |
|
0.07 |
|
|
0.42 |
|
|
0.30 |
|
|
0.29 |
|
|
0.19 |
|
Premium finance receivables -
commercial |
|
0.41 |
|
|
0.21 |
|
|
0.21 |
|
|
0.24 |
|
|
0.19 |
|
Premium finance receivables - life
insurance |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Consumer and other |
|
0.37 |
|
|
0.17 |
|
|
0.19 |
|
|
0.23 |
|
|
0.28 |
|
Total loans, net of unearned
income, excluding covered loans |
|
0.15 |
% |
|
0.14 |
% |
|
0.16 |
% |
|
0.12 |
% |
|
0.20 |
% |
Net charge-offs as a
percentage of the provision for credit losses |
|
71.35 |
% |
|
65.53 |
% |
|
86.98 |
% |
|
56.83 |
% |
|
118.94 |
% |
Loans at
period-end |
|
$ |
17,118,117 |
|
|
$ |
16,316,211 |
|
|
$ |
14,409,398 |
|
|
|
|
|
Allowance for loan losses
as a percentage of loans at period end |
|
0.62 |
% |
|
0.63 |
% |
|
0.64 |
% |
|
|
|
|
Allowance for credit losses
as a percentage of loans at period end |
|
0.62 |
% |
|
0.64 |
% |
|
0.64 |
% |
|
|
|
|
The allowance for credit losses, excluding the
allowance for covered loan losses, is comprised of the allowance
for loan losses and the allowance for unfunded lending-related
commitments. The allowance for loan losses is a reserve against
loan amounts that are actually funded and outstanding while the
allowance for unfunded lending-related commitments (separate
liability account) relates to certain amounts that Wintrust is
committed to lend but for which funds have not yet been disbursed.
The provision for credit losses, excluding the provision for
covered loan losses, may contain both a component related to funded
loans (provision for loan losses) and a component related to
lending-related commitments (provision for unfunded loan
commitments and letters of credit).
Net charge-offs as a percentage of loans,
excluding covered loans, for the fourth quarter of 2015 totaled 15
basis points on an annualized basis compared to 14 basis points on
an annualized basis in the third quarter of 2015 and 16 basis
points on an annualized basis in the fourth quarter of 2014.
Net charge-offs totaled $6.6 million in the fourth quarter of 2015,
an $884,000 increase from $5.7 million in the third quarter of 2015
and a $694,000 increase from $5.9 million in the fourth quarter of
2014.
The provision for credit losses, excluding the
provision for covered loan losses, totaled $9.2 million for the
fourth quarter of 2015, as compared to $8.7 million for the third
quarter of 2015 and $6.7 million for the fourth quarter of 2014.
The higher provision for credit losses in the fourth quarter of
2015 compared to the same period of 2014 was partly due to the loan
growth in the current period.
The allowance for unfunded lending-related
commitments totaled $949,000 as of December 31, 2015 compared
to $926,000 as of September 30, 2015 and $775,000 as of December
31, 2014.
Management believes the allowance for credit
losses is appropriate to provide for inherent losses in the
portfolio. There can be no assurances however, that future losses
will not exceed the amounts provided for, thereby affecting future
results of operations. The amount of future additions to the
allowance for credit losses will be dependent upon management’s
assessment of the appropriateness of the allowance based on its
evaluation of economic conditions, changes in real estate values,
interest rates, the regulatory environment, the level of past-due
and non-performing loans, and other factors.
The Company also provides a provision for
covered loan losses on covered loans and maintains an allowance for
covered loan losses on covered loans. Please see “Covered Assets”
later in this document for more detail.
The following table presents the provision for
credit losses and allowance for credit losses by component for the
periods presented:
|
|
Three Months Ended |
|
Years Ended |
(Dollars in thousands) |
|
December 31, 2015 |
|
September 30, 2015 |
|
December 31, 2014 |
|
December 31, 2015 |
|
December 31, 2014 |
Provision for loan
losses |
|
$ |
9,209 |
|
|
$ |
8,623 |
|
|
$ |
6,790 |
|
|
$ |
33,609 |
|
|
$ |
22,833 |
|
Provision for unfunded
lending-related commitments |
|
(13 |
) |
|
42 |
|
|
(46 |
) |
|
138 |
|
|
56 |
|
Provision for covered loan
losses |
|
(137 |
) |
|
(343 |
) |
|
(611 |
) |
|
(805 |
) |
|
(2,352 |
) |
Provision for credit
losses |
|
$ |
9,059 |
|
|
$ |
8,322 |
|
|
$ |
6,133 |
|
|
$ |
32,942 |
|
|
$ |
20,537 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Period End |
|
|
|
|
|
|
December 31, 2015 |
|
September 30, 2015 |
|
December 31, 2014 |
Allowance for loan
losses |
|
|
|
|
|
$ |
105,400 |
|
|
$ |
102,996 |
|
|
$ |
91,705 |
|
Allowance for unfunded
lending-related commitments |
|
|
|
|
|
949 |
|
|
926 |
|
|
775 |
|
Allowance for covered loan
losses |
|
|
|
|
|
3,026 |
|
|
2,918 |
|
|
2,131 |
|
Allowance for credit
losses |
|
|
|
|
|
$ |
109,375 |
|
|
$ |
106,840 |
|
|
$ |
94,611 |
|
The tables below summarize the calculation of
allowance for loan losses for the Company’s core loan portfolio and
consumer, niche and purchased loan portfolio as of
December 31, 2015 and September 30, 2015.
|
|
As of December 31, 2015 |
|
|
Recorded |
|
Calculated |
|
As a percentage
of its own respective |
(Dollars in thousands) |
|
Investment |
|
Allowance |
|
category’s balance |
Commercial:
(1) |
|
|
|
|
|
|
Commercial and industrial |
|
$ |
2,793,794 |
|
|
$ |
23,455 |
|
|
0.84 |
% |
Asset-based lending |
|
740,234 |
|
|
5,859 |
|
|
0.79 |
|
Tax exempt |
|
265,264 |
|
|
1,759 |
|
|
0.66 |
|
Leases |
|
225,805 |
|
|
232 |
|
|
0.10 |
|
Other |
|
2,790 |
|
|
20 |
|
|
0.73 |
|
Commercial real estate:
(1) |
|
|
|
|
|
|
Residential construction |
|
69,407 |
|
|
895 |
|
|
1.29 |
|
Commercial construction |
|
286,777 |
|
|
3,018 |
|
|
1.05 |
|
Land |
|
72,114 |
|
|
2,467 |
|
|
3.42 |
|
Office |
|
802,274 |
|
|
5,890 |
|
|
0.73 |
|
Industrial |
|
679,538 |
|
|
6,373 |
|
|
0.94 |
|
Retail |
|
794,442 |
|
|
5,597 |
|
|
0.70 |
|
Multi-family |
|
685,217 |
|
|
7,348 |
|
|
1.07 |
|
Mixed use and other |
|
1,581,024 |
|
|
11,809 |
|
|
0.75 |
|
Home equity
(1) |
|
688,160 |
|
|
11,993 |
|
|
1.74 |
|
Residential real estate
(1) |
|
559,532 |
|
|
4,726 |
|
|
0.84 |
|
Total core loan
portfolio |
|
$ |
10,246,372 |
|
|
$ |
91,441 |
|
|
0.89 |
% |
Commercial: |
|
|
|
|
|
|
Franchise |
|
$ |
245,228 |
|
|
$ |
3,086 |
|
|
1.26 |
% |
Mortgage warehouse lines of
credit |
|
222,806 |
|
|
1,628 |
|
|
0.73 |
|
Community Advantage - homeowner
associations |
|
130,986 |
|
|
3 |
|
|
— |
|
Aircraft |
|
5,327 |
|
|
7 |
|
|
0.13 |
|
Purchased non-covered commercial
loans (2) |
|
81,675 |
|
|
86 |
|
|
0.11 |
|
Commercial real
estate: |
|
|
|
|
|
|
Purchased non-covered commercial
real estate (2) |
|
558,496 |
|
|
361 |
|
|
0.06 |
|
Purchased non-covered
home equity (2) |
|
96,515 |
|
|
19 |
|
|
0.02 |
|
Purchased non-covered
residential real estate (2) |
|
47,919 |
|
|
8 |
|
|
0.02 |
|
Premium finance
receivables |
|
|
|
|
|
|
U.S. commercial insurance
loans |
|
2,096,604 |
|
|
5,449 |
|
|
0.26 |
|
Canada commercial insurance loans
(2) |
|
278,317 |
|
|
567 |
|
|
0.20 |
|
Life insurance loans
(1) |
|
2,593,204 |
|
|
1,217 |
|
|
0.05 |
|
Purchased life insurance loans
(2) |
|
368,292 |
|
|
— |
|
|
— |
|
Consumer and other
(1) |
|
141,743 |
|
|
1,527 |
|
|
1.08 |
|
Purchased non-covered
consumer and other (2) |
|
4,633 |
|
|
1 |
|
|
0.02 |
|
Total consumer, niche and
purchased loan portfolio |
|
$ |
6,871,745 |
|
|
$ |
13,959 |
|
|
0.20 |
% |
Total loans, net of
unearned income, excluding covered loans |
|
$ |
17,118,117 |
|
|
$ |
105,400 |
|
|
0.62 |
% |
Non-accretable credit
discounts on purchased loans reported in accordance with ASC
310-30, excluding covered loans |
|
|
|
29,502 |
|
|
|
Total allowance for loan
losses and non-accretable credit discounts on purchased loans,
excluding covered loans |
|
|
|
$ |
134,902 |
|
|
0.79 |
% |
(1) Excludes purchased loans reported in accordance with ASC
310-20 and ASC 310-30.
(2) Purchased loans represent loans reported in accordance with
ASC 310-20 and ASC 310-30.
|
|
As of September 30, 2015 |
|
|
Recorded |
|
Calculated |
|
As a percentage
of its own respective |
(Dollars in thousands) |
|
Investment |
|
Allowance |
|
category’s balance |
Commercial:
(1) |
|
|
|
|
|
|
Commercial and industrial |
|
$ |
2,579,208 |
|
|
$ |
21,875 |
|
|
0.85 |
% |
Asset-based lending |
|
797,301 |
|
|
6,282 |
|
|
0.79 |
|
Tax exempt |
|
230,878 |
|
|
1,303 |
|
|
0.56 |
|
Leases |
|
205,612 |
|
|
169 |
|
|
0.08 |
|
Other |
|
1,953 |
|
|
12 |
|
|
0.61 |
|
Commercial real estate:
(1) |
|
|
|
|
|
|
Residential construction |
|
60,072 |
|
|
753 |
|
|
1.25 |
|
Commercial construction |
|
283,689 |
|
|
2,995 |
|
|
1.06 |
|
Land |
|
73,923 |
|
|
2,550 |
|
|
3.45 |
|
Office |
|
762,734 |
|
|
7,154 |
|
|
0.94 |
|
Industrial |
|
614,619 |
|
|
5,515 |
|
|
0.90 |
|
Retail |
|
753,009 |
|
|
5,254 |
|
|
0.70 |
|
Multi-family |
|
650,287 |
|
|
6,951 |
|
|
1.07 |
|
Mixed use and other |
|
1,517,265 |
|
|
12,077 |
|
|
0.80 |
|
Home equity
(1) |
|
694,203 |
|
|
12,205 |
|
|
1.76 |
|
Residential real estate
(1) |
|
518,756 |
|
|
4,580 |
|
|
0.88 |
|
Total core loan
portfolio |
|
$ |
9,743,509 |
|
|
$ |
89,675 |
|
|
0.92 |
% |
Commercial: |
|
|
|
|
|
|
Franchise |
|
$ |
222,001 |
|
|
$ |
3,145 |
|
|
1.42 |
% |
Mortgage warehouse lines of
credit |
|
136,614 |
|
|
1,022 |
|
|
0.75 |
|
Community Advantage - homeowner
associations |
|
123,209 |
|
|
3 |
|
|
— |
|
Aircraft |
|
6,371 |
|
|
8 |
|
|
0.13 |
|
Purchased non-covered commercial
loans (2) |
|
97,038 |
|
|
171 |
|
|
0.18 |
|
Commercial real
estate: |
|
|
|
|
|
|
Purchased non-covered commercial
real estate (2) |
|
591,968 |
|
|
812 |
|
|
0.14 |
|
Purchased non-covered
home equity (2) |
|
103,262 |
|
|
18 |
|
|
0.02 |
|
Purchased non-covered
residential real-estate (2) |
|
52,987 |
|
|
6 |
|
|
0.01 |
|
Premium finance
receivables |
|
|
|
|
|
|
U.S. commercial insurance
loans |
|
2,127,969 |
|
|
5,458 |
|
|
0.26 |
|
Canada commercial insurance loans
(2) |
|
279,106 |
|
|
583 |
|
|
0.21 |
|
Life insurance loans
(1) |
|
2,326,689 |
|
|
1,040 |
|
|
0.04 |
|
Purchased life insurance loans
(2) |
|
373,586 |
|
|
— |
|
|
— |
|
Consumer and other
(1) |
|
127,011 |
|
|
1,054 |
|
|
0.83 |
|
Purchased non-covered
consumer and other (2) |
|
4,891 |
|
|
1 |
|
|
0.02 |
|
Total consumer, niche and
purchased loan portfolio |
|
$ |
6,572,702 |
|
|
$ |
13,321 |
|
|
0.20 |
% |
Total loans, net of
unearned income, excluding covered loans |
|
$ |
16,316,211 |
|
|
$ |
102,996 |
|
|
0.63 |
% |
Non-accretable credit
discounts on purchased loans reported in accordance with ASC
310-30, excluding covered loans |
|
|
|
30,405 |
|
|
|
Total allowance for loan
losses and non-accretable credit discounts on purchased loans,
excluding covered loans |
|
|
|
$ |
133,401 |
|
|
0.82 |
% |
(1) Excludes purchased loans reported in accordance with ASC
310-20 and ASC 310-30.
(2) Purchased loans represent loans reported in accordance with
ASC 310-20 and ASC 310-30.
As part of the regular quarterly review
performed by management to determine if the Company’s allowance for
loan losses is appropriate, an analysis is prepared on the loan
portfolio based upon a breakout of core loans and consumer, niche
and purchased loans. A summary of the allowance for loan losses
calculated for the loan components in both the core loan portfolio
and the consumer, niche and purchased loan portfolio was shown on
the previous pages as of December 31, 2015 and
September 30, 2015.
The decrease in the allowance for loan losses to
core loans in the fourth quarter of 2015 compared to the third
quarter of 2015 was attributable to a smaller population of core
loans requiring ASC 310 reserves (specific reserves). Loans
requiring ASC 450 reserves typically have lower reserve factors as
compared to core loans requiring ASC 310 reserves. ASC 310 reserves
are maintained on impaired loans.
Purchased loans acquired in a business
combination are recorded at estimated fair value on their purchase
date. In accordance with accounting guidance, credit
deterioration on purchased loans is recorded as a credit discount
at the time of purchase instead of as an increase to the allowance
for loan losses. For analysis purposes, the Company has
combined the non-accretable credit discounts recorded on purchased
loans with the total allowance for loan losses in the previous
tables to present the total credit reserves available on its loan
portfolio. The total allowance for loan losses and
non-accretable credit discounts on purchased loans was 0.79% of the
total loan portfolio as of December 31, 2015 as compared to 0.82%
as of September 30, 2015. The Company expects the total
allowance for loan losses and non-accretable credit discounts on
purchased loans to total loans ratio to increase in periods that
have acquisitions and decrease in periods without acquisitions,
based on the performance of the purchased loan portfolios.
The table below shows the aging of the Company’s
loan portfolio at December 31, 2015:
|
|
|
|
90+ days |
|
60-89 |
|
30-59 |
|
|
|
|
As of December
31, 2015 |
|
|
|
and still |
|
days past |
|
days past |
|
|
|
|
(Dollars in thousands) |
|
Nonaccrual |
|
accruing |
|
due |
|
due |
|
Current |
|
Total Loans |
Loan Balances: |
|
|
|
|
|
|
|
|
|
|
|
|
Commercial |
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and industrial |
|
$ |
12,416 |
|
|
$ |
6 |
|
|
$ |
6,749 |
|
|
$ |
33,680 |
|
|
$ |
2,798,503 |
|
|
$ |
2,851,354 |
|
Franchise |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
245,228 |
|
|
245,228 |
|
Mortgage warehouse lines of
credit |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
222,806 |
|
|
222,806 |
|
Community Advantage - homeowners
association |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
130,986 |
|
|
130,986 |
|
Aircraft |
|
288 |
|
|
— |
|
|
— |
|
|
— |
|
|
5,039 |
|
|
5,327 |
|
Asset-based lending |
|
8 |
|
|
— |
|
|
3,864 |
|
|
1,844 |
|
|
736,968 |
|
|
742,684 |
|
Tax exempt |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
267,273 |
|
|
267,273 |
|
Leases |
|
— |
|
|
535 |
|
|
748 |
|
|
4,192 |
|
|
220,599 |
|
|
226,074 |
|
Other |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
3,588 |
|
|
3,588 |
|
PCI - commercial
(1) |
|
— |
|
|
892 |
|
|
— |
|
|
2,510 |
|
|
15,187 |
|
|
18,589 |
|
Total commercial |
|
12,712 |
|
|
1,433 |
|
|
11,361 |
|
|
42,226 |
|
|
4,646,177 |
|
|
4,713,909 |
|
Commercial real
estate |
|
|
|
|
|
|
|
|
|
|
|
|
Residential construction |
|
273 |
|
|
— |
|
|
— |
|
|
45 |
|
|
70,063 |
|
|
70,381 |
|
Commercial construction |
|
33 |
|
|
— |
|
|
1,371 |
|
|
1,600 |
|
|
285,275 |
|
|
288,279 |
|
Land |
|
1,751 |
|
|
— |
|
|
— |
|
|
120 |
|
|
76,546 |
|
|
78,417 |
|
Office |
|
4,619 |
|
|
— |
|
|
764 |
|
|
3,817 |
|
|
853,801 |
|
|
863,001 |
|
Industrial |
|
9,564 |
|
|
— |
|
|
1,868 |
|
|
1,009 |
|
|
715,207 |
|
|
727,648 |
|
Retail |
|
1,760 |
|
|
— |
|
|
442 |
|
|
2,310 |
|
|
863,887 |
|
|
868,399 |
|
Multi-family |
|
1,954 |
|
|
— |
|
|
597 |
|
|
6,568 |
|
|
733,230 |
|
|
742,349 |
|
Mixed use and other |
|
6,691 |
|
|
— |
|
|
6,723 |
|
|
18,835 |
|
|
1,700,567 |
|
|
1,732,816 |
|
PCI - commercial real estate
(1) |
|
— |
|
|
22,111 |
|
|
4,662 |
|
|
16,559 |
|
|
114,667 |
|
|
157,999 |
|
Total commercial real estate |
|
26,645 |
|
|
22,111 |
|
|
16,427 |
|
|
50,863 |
|
|
5,413,243 |
|
|
5,529,289 |
|
Home equity |
|
6,848 |
|
|
— |
|
|
1,889 |
|
|
5,517 |
|
|
770,421 |
|
|
784,675 |
|
Residential real
estate |
|
12,043 |
|
|
— |
|
|
1,964 |
|
|
3,824 |
|
|
586,154 |
|
|
603,985 |
|
PCI - residential real
estate (1) |
|
— |
|
|
488 |
|
|
202 |
|
|
79 |
|
|
2,697 |
|
|
3,466 |
|
Premium finance
receivables |
|
|
|
|
|
|
|
|
|
|
|
|
Commercial insurance loans |
|
14,561 |
|
|
10,294 |
|
|
6,624 |
|
|
21,656 |
|
|
2,321,786 |
|
|
2,374,921 |
|
Life insurance loans |
|
— |
|
|
— |
|
|
3,432 |
|
|
11,140 |
|
|
2,578,632 |
|
|
2,593,204 |
|
PCI - life insurance loans
(1) |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
368,292 |
|
|
368,292 |
|
Consumer and other,
including PCI |
|
263 |
|
|
211 |
|
|
204 |
|
|
1,187 |
|
|
144,511 |
|
|
146,376 |
|
Total loans, net of unearned
income, excluding covered loans |
|
$ |
73,072 |
|
|
$ |
34,537 |
|
|
$ |
42,103 |
|
|
$ |
136,492 |
|
|
$ |
16,831,913 |
|
|
$ |
17,118,117 |
|
Covered loans |
|
5,878 |
|
|
7,335 |
|
|
703 |
|
|
5,774 |
|
|
128,983 |
|
|
148,673 |
|
Total loans, net of unearned
income |
|
$ |
78,950 |
|
|
$ |
41,872 |
|
|
$ |
42,806 |
|
|
$ |
142,266 |
|
|
$ |
16,960,896 |
|
|
$ |
17,266,790 |
|
(1) PCI loans represent loans acquired with evidence of
credit quality deterioration since origination, in accordance with
ASC 310-30. Loan agings are based upon contractually required
payments.
Aging as a % of
Loan Balance: |
|
Nonaccrual |
|
90+ days
and still
accruing |
|
60-89
days past
due |
|
30-59
days past
due |
|
Current |
|
Total Loans |
Commercial |
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and industrial |
|
0.4 |
% |
|
— |
% |
|
0.2 |
% |
|
1.2 |
% |
|
98.2 |
% |
|
100.0 |
% |
Franchise |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
100.0 |
|
|
100.0 |
|
Mortgage warehouse lines of
credit |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
100.0 |
|
|
100.0 |
|
Community Advantage - homeowners
association |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
100.0 |
|
|
100.0 |
|
Aircraft |
|
5.4 |
|
|
— |
|
|
— |
|
|
— |
|
|
94.6 |
|
|
100.0 |
|
Asset-based lending |
|
— |
|
|
— |
|
|
0.5 |
|
|
0.3 |
|
|
99.2 |
|
|
100.0 |
|
Tax exempt |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
100.0 |
|
|
100.0 |
|
Leases |
|
— |
|
|
0.2 |
|
|
0.3 |
|
|
1.9 |
|
|
97.6 |
|
|
100.0 |
|
Other |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
100.0 |
|
|
100.0 |
|
PCI - commercial
(1) |
|
— |
|
|
4.8 |
|
|
— |
|
|
13.5 |
|
|
81.7 |
|
|
100.0 |
|
Total commercial |
|
0.3 |
|
|
— |
|
|
0.2 |
|
|
0.9 |
|
|
98.6 |
|
|
100.0 |
|
Commercial real
estate |
|
|
|
|
|
|
|
|
|
|
|
|
Residential construction |
|
0.4 |
|
|
— |
|
|
— |
|
|
0.1 |
|
|
99.5 |
|
|
100.0 |
|
Commercial construction |
|
— |
|
|
— |
|
|
0.5 |
|
|
0.6 |
|
|
98.9 |
|
|
100.0 |
|
Land |
|
2.2 |
|
|
— |
|
|
— |
|
|
0.2 |
|
|
97.6 |
|
|
100.0 |
|
Office |
|
0.5 |
|
|
— |
|
|
0.1 |
|
|
0.4 |
|
|
99.0 |
|
|
100.0 |
|
Industrial |
|
1.3 |
|
|
— |
|
|
0.3 |
|
|
0.1 |
|
|
98.3 |
|
|
100.0 |
|
Retail |
|
0.2 |
|
|
— |
|
|
0.1 |
|
|
0.3 |
|
|
99.4 |
|
|
100.0 |
|
Multi-family |
|
0.3 |
|
|
— |
|
|
0.1 |
|
|
0.9 |
|
|
98.7 |
|
|
100.0 |
|
Mixed use and other |
|
0.4 |
|
|
— |
|
|
0.4 |
|
|
1.1 |
|
|
98.1 |
|
|
100.0 |
|
PCI - commercial real
estate (1) |
|
— |
|
|
14.0 |
|
|
3.0 |
|
|
10.5 |
|
|
72.5 |
|
|
100.0 |
|
Total commercial real estate |
|
0.5 |
|
|
0.4 |
|
|
0.3 |
|
|
0.9 |
|
|
97.9 |
|
|
100.0 |
|
Home equity |
|
0.9 |
|
|
— |
|
|
0.2 |
|
|
0.7 |
|
|
98.2 |
|
|
100.0 |
|
Residential real
estate |
|
2.0 |
|
|
— |
|
|
0.3 |
|
|
0.6 |
|
|
97.1 |
|
|
100.0 |
|
PCI - residential real
estate(1) |
|
— |
|
|
14.1 |
|
|
5.8 |
|
|
2.3 |
|
|
77.8 |
|
|
100.0 |
|
Premium finance
receivables |
|
|
|
|
|
|
|
|
|
|
|
|
Commercial insurance loans |
|
0.6 |
|
|
0.4 |
|
|
0.3 |
|
|
0.9 |
|
|
97.8 |
|
|
100.0 |
|
Life insurance loans |
|
— |
|
|
— |
|
|
0.1 |
|
|
0.4 |
|
|
99.5 |
|
|
100.0 |
|
PCI - life insurance loans
(1) |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
100.0 |
|
|
100.0 |
|
Consumer and other,
including PCI |
|
0.2 |
|
|
0.1 |
|
|
0.1 |
|
|
0.8 |
|
|
98.8 |
|
|
100.0 |
|
Total loans, net of unearned
income, excluding covered loans |
|
0.4 |
% |
|
0.2 |
% |
|
0.2 |
% |
|
0.8 |
% |
|
98.4 |
% |
|
100.0 |
% |
Covered loans |
|
4.0 |
|
|
4.9 |
|
|
0.5 |
|
|
3.9 |
|
|
86.7 |
|
|
100.0 |
|
Total loans, net of unearned
income |
|
0.5 |
% |
|
0.2 |
% |
|
0.2 |
% |
|
0.8 |
% |
|
98.3 |
% |
|
100.0 |
% |
As of December 31, 2015, $42.1 million of
all loans, excluding covered loans, or 0.2%, were 60 to 89 days
past due and $136.5 million, or 0.8%, were 30 to 59 days (or one
payment) past due. As of September 30, 2015, $39.0 million of
all loans, excluding covered loans, or 0.2%, were 60 to 89 days
past due and $57.4 million, or 0.4%, were 30 to 59 days (or one
payment) past due. The majority of the commercial and commercial
real estate loans shown as 60 to 89 days and 30 to 59 days past due
are included on the Company’s internal problem loan reporting
system. Loans on this system are closely monitored by management on
a monthly basis.
The Company’s home equity and residential loan
portfolios continue to exhibit low delinquency ratios. Home equity
loans at December 31, 2015 that are current with regard to the
contractual terms of the loan agreement represent 98.2% of the
total home equity portfolio. Residential real estate loans at
December 31, 2015 that are current with regards to the
contractual terms of the loan agreements comprise 96.9% of total
residential real estate loans outstanding, which includes purchased
non-covered residential real-estate.
The table below shows the aging of the Company’s
loan portfolio at September 30, 2015:
|
|
|
|
90+ days |
|
60-89 |
|
30-59 |
|
|
|
|
As of September
30, 2015 |
|
|
|
and still |
|
days past |
|
days past |
|
|
|
|
(Dollars in thousands) |
|
Nonaccrual |
|
accruing |
|
due |
|
due |
|
Current |
|
Total Loans |
Loan Balances: |
|
|
|
|
|
|
|
|
|
|
|
|
Commercial |
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and industrial |
|
$ |
12,006 |
|
|
$ |
— |
|
|
$ |
2,731 |
|
|
$ |
9,331 |
|
|
$ |
2,622,207 |
|
|
$ |
2,646,275 |
|
Franchise |
|
— |
|
|
— |
|
|
80 |
|
|
376 |
|
|
221,545 |
|
|
222,001 |
|
Mortgage warehouse lines of
credit |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
136,614 |
|
|
136,614 |
|
Community Advantage - homeowners
association |
|
— |
|
|
— |
|
|
44 |
|
|
— |
|
|
123,165 |
|
|
123,209 |
|
Aircraft |
|
— |
|
|
— |
|
|
— |
|
|
378 |
|
|
5,993 |
|
|
6,371 |
|
Asset-based lending |
|
12 |
|
|
— |
|
|
1,313 |
|
|
247 |
|
|
800,798 |
|
|
802,370 |
|
Tax exempt |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
232,667 |
|
|
232,667 |
|
Leases |
|
— |
|
|
— |
|
|
— |
|
|
89 |
|
|
205,697 |
|
|
205,786 |
|
Other |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
1,953 |
|
|
1,953 |
|
PCI - commercial
(1) |
|
— |
|
|
217 |
|
|
— |
|
|
39 |
|
|
22,683 |
|
|
22,939 |
|
Total commercial |
|
12,018 |
|
|
217 |
|
|
4,168 |
|
|
10,460 |
|
|
4,373,322 |
|
|
4,400,185 |
|
Commercial real
estate |
|
|
|
|
|
|
|
|
|
|
|
|
Residential construction |
|
— |
|
|
— |
|
|
— |
|
|
1,141 |
|
|
60,130 |
|
|
61,271 |
|
Commercial construction |
|
31 |
|
|
— |
|
|
— |
|
|
2,394 |
|
|
283,538 |
|
|
285,963 |
|
Land |
|
1,756 |
|
|
— |
|
|
— |
|
|
2,207 |
|
|
75,113 |
|
|
79,076 |
|
Office |
|
4,045 |
|
|
— |
|
|
10,861 |
|
|
2,362 |
|
|
773,043 |
|
|
790,311 |
|
Industrial |
|
11,637 |
|
|
— |
|
|
786 |
|
|
897 |
|
|
622,804 |
|
|
636,124 |
|
Retail |
|
2,022 |
|
|
— |
|
|
1,536 |
|
|
821 |
|
|
781,463 |
|
|
785,842 |
|
Multi-family |
|
1,525 |
|
|
— |
|
|
512 |
|
|
744 |
|
|
684,878 |
|
|
687,659 |
|
Mixed use and other |
|
7,601 |
|
|
— |
|
|
2,340 |
|
|
12,871 |
|
|
1,797,516 |
|
|
1,820,328 |
|
PCI - commercial real
estate (1) |
|
— |
|
|
13,547 |
|
|
299 |
|
|
583 |
|
|
146,563 |
|
|
160,992 |
|
Total commercial real estate |
|
28,617 |
|
|
13,547 |
|
|
16,334 |
|
|
24,020 |
|
|
5,225,048 |
|
|
5,307,566 |
|
Home equity |
|
8,365 |
|
|
— |
|
|
811 |
|
|
4,124 |
|
|
784,165 |
|
|
797,465 |
|
Residential real
estate |
|
14,557 |
|
|
— |
|
|
1,017 |
|
|
1,195 |
|
|
551,292 |
|
|
568,061 |
|
PCI - residential real
estate (1) |
|
— |
|
|
424 |
|
|
323 |
|
|
411 |
|
|
2,524 |
|
|
3,682 |
|
Premium finance
receivables |
|
|
|
|
|
|
|
|
|
|
|
|
Commercial insurance loans |
|
13,751 |
|
|
8,231 |
|
|
6,664 |
|
|
13,659 |
|
|
2,364,770 |
|
|
2,407,075 |
|
Life insurance loans |
|
— |
|
|
— |
|
|
9,656 |
|
|
2,627 |
|
|
2,314,406 |
|
|
2,326,689 |
|
PCI - life insurance loans
(1) |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
373,586 |
|
|
373,586 |
|
Consumer and other,
including PCI |
|
297 |
|
|
140 |
|
|
56 |
|
|
935 |
|
|
130,474 |
|
|
131,902 |
|
Total loans, net of unearned
income, excluding covered loans |
|
$ |
77,605 |
|
|
$ |
22,559 |
|
|
$ |
39,029 |
|
|
$ |
57,431 |
|
|
$ |
16,119,587 |
|
|
$ |
16,316,211 |
|
Covered loans |
|
6,540 |
|
|
7,626 |
|
|
1,392 |
|
|
802 |
|
|
152,249 |
|
|
168,609 |
|
Total loans, net of unearned
income |
|
$ |
84,145 |
|
|
$ |
30,185 |
|
|
$ |
40,421 |
|
|
$ |
58,233 |
|
|
$ |
16,271,836 |
|
|
$ |
16,484,820 |
|
(1) PCI loans represent loans acquired with evidence of
credit quality deterioration since origination, in accordance with
ASC 310-30. Loan agings are based upon contractually required
payments.
Aging as a % of
Loan Balance: |
|
Nonaccrual |
|
90+ days
and still
accruing |
|
60-89
days past
due |
|
30-59
days past
due |
|
Current |
|
Total Loans |
Commercial |
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and industrial |
|
0.5 |
% |
|
— |
% |
|
0.1 |
% |
|
0.4 |
% |
|
99.0 |
% |
|
100.0 |
% |
Franchise |
|
— |
|
|
— |
|
|
— |
|
|
0.2 |
|
|
99.8 |
|
|
100.0 |
|
Mortgage warehouse lines of
credit |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
100.0 |
|
|
100.0 |
|
Community Advantage - homeowners
association |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
100.0 |
|
|
100.0 |
|
Aircraft |
|
— |
|
|
— |
|
|
— |
|
|
5.9 |
|
|
94.1 |
|
|
100.0 |
|
Asset-based lending |
|
— |
|
|
— |
|
|
0.2 |
|
|
— |
|
|
99.8 |
|
|
100.0 |
|
Tax exempt |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
100.0 |
|
|
100.0 |
|
Leases |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
100.0 |
|
|
100.0 |
|
Other |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
100.0 |
|
|
100.0 |
|
PCI - commercial(1) |
|
— |
|
|
0.9 |
|
|
— |
|
|
0.2 |
|
|
98.9 |
|
|
100.0 |
|
Total commercial |
|
0.3 |
|
|
— |
|
|
0.1 |
|
|
0.2 |
|
|
99.4 |
|
|
100.0 |
|
Commercial real
estate |
|
|
|
|
|
|
|
|
|
|
|
|
Residential construction |
|
— |
|
|
— |
|
|
— |
|
|
1.9 |
|
|
98.1 |
|
|
100.0 |
|
Commercial construction |
|
— |
|
|
— |
|
|
— |
|
|
0.8 |
|
|
99.2 |
|
|
100.0 |
|
Land |
|
2.2 |
|
|
— |
|
|
— |
|
|
2.8 |
|
|
95.0 |
|
|
100.0 |
|
Office |
|
0.5 |
|
|
— |
|
|
1.4 |
|
|
0.3 |
|
|
97.8 |
|
|
100.0 |
|
Industrial |
|
1.8 |
|
|
— |
|
|
0.1 |
|
|
0.1 |
|
|
98.0 |
|
|
100.0 |
|
Retail |
|
0.3 |
|
|
— |
|
|
0.2 |
|
|
0.1 |
|
|
99.4 |
|
|
100.0 |
|
Multi-family |
|
0.2 |
|
|
— |
|
|
0.1 |
|
|
0.1 |
|
|
99.6 |
|
|
100.0 |
|
Mixed use and other |
|
0.4 |
|
|
— |
|
|
0.1 |
|
|
0.7 |
|
|
98.8 |
|
|
100.0 |
|
PCI - commercial real estate
(1) |
|
— |
|
|
8.4 |
|
|
0.2 |
|
|
0.4 |
|
|
91.0 |
|
|
100.0 |
|
Total commercial real estate |
|
0.5 |
|
|
0.3 |
|
|
0.3 |
|
|
0.5 |
|
|
98.4 |
|
|
100.0 |
|
Home equity |
|
1.0 |
|
|
— |
|
|
0.1 |
|
|
0.5 |
|
|
98.4 |
|
|
100.0 |
|
Residential real
estate |
|
2.6 |
|
|
— |
|
|
0.2 |
|
|
0.2 |
|
|
97.0 |
|
|
100.0 |
|
PCI - residential real
estate (1) |
|
— |
|
|
11.5 |
|
|
8.8 |
|
|
11.2 |
|
|
68.5 |
|
|
100.0 |
|
Premium finance
receivables |
|
|
|
|
|
|
|
|
|
|
|
|
Commercial insurance loans |
|
0.6 |
|
|
0.4 |
|
|
0.3 |
|
|
0.6 |
|
|
98.1 |
|
|
100.0 |
|
Life insurance loans |
|
— |
|
|
— |
|
|
0.4 |
|
|
0.1 |
|
|
99.5 |
|
|
100.0 |
|
PCI - life insurance loans
(1) |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
100.0 |
|
|
100.0 |
|
Consumer and other,
including PCI |
|
0.2 |
|
|
0.1 |
|
|
— |
|
|
0.7 |
|
|
99.0 |
|
|
100.0 |
|
Total loans, net of unearned
income, excluding covered loans |
|
0.5 |
% |
|
0.1 |
% |
|
0.2 |
% |
|
0.4 |
% |
|
98.8 |
% |
|
100.0 |
% |
Covered loans |
|
3.9 |
|
|
4.5 |
|
|
0.8 |
|
|
0.5 |
|
|
90.3 |
|
|
100.0 |
|
Total loans, net of unearned
income |
|
0.5 |
% |
|
0.2 |
% |
|
0.2 |
% |
|
0.4 |
% |
|
98.7 |
% |
|
100.0 |
% |
Non-performing Assets, excluding
covered assets
The following table sets forth Wintrust’s
non-performing assets and troubled debt restructurings ("TDRs")
performing under the contractual terms of the loan agreement,
excluding covered assets and non-covered PCI loans, at the dates
indicated.
|
|
December 31, |
|
September 30, |
|
December 31, |
(Dollars in thousands) |
|
2015 |
|
2015 |
|
2014 |
Loans past due
greater than 90 days and still accruing
(1): |
|
|
|
|
|
|
Commercial |
|
$ |
541 |
|
|
$ |
— |
|
|
$ |
474 |
|
Commercial real estate |
|
— |
|
|
— |
|
|
— |
|
Home equity |
|
— |
|
|
— |
|
|
— |
|
Residential real estate |
|
— |
|
|
— |
|
|
— |
|
Premium finance receivables -
commercial |
|
10,294 |
|
|
8,231 |
|
|
7,665 |
|
Premium finance receivables - life
insurance |
|
— |
|
|
— |
|
|
— |
|
Consumer and other |
|
150 |
|
|
140 |
|
|
119 |
|
Total loans past due greater than
90 days and still accruing |
|
10,985 |
|
|
8,371 |
|
|
8,258 |
|
Non-accrual loans
(2): |
|
|
|
|
|
|
Commercial |
|
12,712 |
|
|
12,018 |
|
|
9,157 |
|
Commercial real estate |
|
26,645 |
|
|
28,617 |
|
|
26,605 |
|
Home equity |
|
6,848 |
|
|
8,365 |
|
|
6,174 |
|
Residential real estate |
|
12,043 |
|
|
14,557 |
|
|
15,502 |
|
Premium finance receivables -
commercial |
|
14,561 |
|
|
13,751 |
|
|
12,705 |
|
Premium finance receivables - life
insurance |
|
— |
|
|
— |
|
|
— |
|
Consumer and other |
|
263 |
|
|
297 |
|
|
277 |
|
Total non-accrual loans |
|
73,072 |
|
|
77,605 |
|
|
70,420 |
|
Total
non-performing loans: |
|
|
|
|
|
|
Commercial |
|
13,253 |
|
|
12,018 |
|
|
9,631 |
|
Commercial real estate |
|
26,645 |
|
|
28,617 |
|
|
26,605 |
|
Home equity |
|
6,848 |
|
|
8,365 |
|
|
6,174 |
|
Residential real estate |
|
12,043 |
|
|
14,557 |
|
|
15,502 |
|
Premium finance receivables -
commercial |
|
24,855 |
|
|
21,982 |
|
|
20,370 |
|
Premium finance receivables - life
insurance |
|
— |
|
|
— |
|
|
— |
|
Consumer and other |
|
413 |
|
|
437 |
|
|
395 |
|
Total non-performing loans |
|
$ |
84,057 |
|
|
$ |
85,976 |
|
|
$ |
78,677 |
|
Other real estate owned |
|
26,849 |
|
|
29,053 |
|
|
36,419 |
|
Other real estate owned - from
acquisition |
|
17,096 |
|
|
22,827 |
|
|
9,223 |
|
Other repossessed assets |
|
$ |
174 |
|
|
$ |
193 |
|
|
$ |
303 |
|
Total non-performing assets |
|
$ |
128,176 |
|
|
$ |
138,049 |
|
|
$ |
124,622 |
|
TDRs performing under the
contractual terms of the loan agreement |
|
$ |
42,744 |
|
|
$ |
49,173 |
|
|
$ |
69,697 |
|
Total non-performing loans
by category as a percent of its own respective category’s
period-end balance: |
|
|
|
|
|
|
Commercial |
|
0.28 |
% |
|
0.27 |
% |
|
0.25 |
% |
Commercial real estate |
|
0.48 |
|
|
0.54 |
|
|
0.59 |
|
Home equity |
|
0.87 |
|
|
1.05 |
|
|
0.86 |
|
Residential real estate |
|
1.98 |
|
|
2.55 |
|
|
3.21 |
|
Premium finance receivables -
commercial |
|
1.05 |
|
|
0.91 |
|
|
0.87 |
|
Premium finance receivables - life
insurance |
|
— |
|
|
— |
|
|
— |
|
Consumer and other |
|
0.28 |
|
|
0.33 |
|
|
0.26 |
|
Total loans, net of unearned
income |
|
0.49 |
% |
|
0.53 |
% |
|
0.55 |
% |
Total non-performing assets
as a percentage of total assets |
|
0.56 |
% |
|
0.63 |
% |
|
0.62 |
% |
Allowance for loan losses
as a percentage of total non-performing loans |
|
125.39 |
% |
|
119.79 |
% |
|
116.56 |
% |
(1) As of the dates shown, no TDRs were past due greater
than 90 days and still accruing interest.
(2) Non-accrual loans included TDRs totaling $9.1 million,
$10.1 million and $12.6 million as of December 31, 2015,
September 30, 2015 and December 31, 2014,
respectively.
Non-performing Commercial and Commercial
Real Estate
Non-performing commercial and commercial real
estate totaled $39.9 million as of December 31, 2015 compared
to $40.6 million as of September 30, 2015 and $36.2 million as
of December 31, 2014.
Management is pursuing the resolution of all
credits in this category. At this time, management believes
reserves are appropriate to absorb inherent losses that are
expected to occur upon the ultimate resolution of these
credits.
Non-performing Residential Real Estate and
Home Equity
Non-performing home equity and residential real
estate loans totaled $18.9 million as of December 31,
2015. The balance decreased $4.0 million from
September 30, 2015 and decreased $2.8 million from
December 31, 2014. The December 31, 2015
non-performing balance is comprised of $12.0 million of residential
real estate (61 individual credits) and $6.8 million of home equity
loans (45 individual credits). On average, this is
approximately 7 non-performing residential real estate loans and
home equity loans per chartered bank within the Company. The
Company believes control and collection of these loans is very
manageable. At this time, management believes reserves are adequate
to absorb inherent losses that may occur upon the ultimate
resolution of these credits.
Non-performing Commercial Insurance Premium
Finance Receivables
The table below presents the level of
non-performing property and casualty premium finance receivables as
of December 31, 2015, September 30, 2015 and
December 31, 2014 and the amount of net charge-offs for the
quarters then ended.
|
|
December 31, |
|
September 30, |
|
December 31, |
(Dollars in thousands) |
|
2015 |
|
2015 |
|
2014 |
Non-performing premium
finance receivables - commercial |
|
$ |
24,855 |
|
|
$ |
21,982 |
|
|
$ |
20,370 |
|
- as a percent of premium finance
receivables - commercial outstanding |
|
1.05 |
% |
|
0.91 |
% |
|
0.87 |
% |
Net charge-offs
(recoveries) of premium finance receivables - commercial |
|
$ |
2,453 |
|
|
$ |
1,317 |
|
|
$ |
1,244 |
|
- annualized as a percent of
average premium finance receivables - commercial |
|
0.41 |
% |
|
0.21 |
% |
|
0.21 |
% |
Fluctuations in this category may occur due to
timing and nature of account collections from insurance carriers.
The Company’s underwriting standards, regardless of the condition
of the economy, have remained consistent. We anticipate that net
charge-offs and non-performing asset levels in the near term will
continue to be at levels that are within acceptable operating
ranges for this category of loans. Management is comfortable with
administering the collections at this level of non-performing
property and casualty premium finance receivables and believes
reserves are adequate to absorb inherent losses that are expected
upon the ultimate resolution of these credits.
Due to the nature of collateral for commercial
premium finance receivables, it customarily takes 60-150 days to
convert the collateral into cash. Accordingly, the level of
non-performing commercial premium finance receivables is not
necessarily indicative of the loss inherent in the portfolio. In
the event of default, Wintrust has the power to cancel the
insurance policy and collect the unearned portion of the premium
from the insurance carrier. In the event of cancellation, the cash
returned in payment of the unearned premium by the insurer should
generally be sufficient to cover the receivable balance, the
interest and other charges due. Due to notification requirements
and processing time by most insurance carriers, many receivables
will become delinquent beyond 90 days while the insurer is
processing the return of the unearned premium. Management continues
to accrue interest until maturity as the unearned premium is
ordinarily sufficient to pay-off the outstanding balance and
contractual interest due.
Nonperforming Loans Rollforward
The table below presents a summary of the
changes in the balance of non-performing loans, excluding covered
loans, for the periods presented:
|
|
Three Months Ended |
|
Years Ended |
|
|
December 31, |
|
September 30, |
|
December 31, |
|
December 31, |
|
December 31, |
(Dollars in thousands) |
|
2015 |
|
2015 |
|
2014 |
|
2015 |
|
2014 |
Balance at beginning of
period |
|
$ |
85,976 |
|
|
$ |
76,554 |
|
|
$ |
81,070 |
|
|
$ |
78,677 |
|
|
$ |
103,334 |
|
Additions, net |
|
5,983 |
|
|
24,333 |
|
|
6,797 |
|
|
48,124 |
|
|
37,984 |
|
Return to performing status |
|
(1,152 |
) |
|
(1,028 |
) |
|
(1,533 |
) |
|
(3,743 |
) |
|
(8,345 |
) |
Payments received |
|
(6,387 |
) |
|
(5,468 |
) |
|
(3,426 |
) |
|
(22,804 |
) |
|
(15,031 |
) |
Transfer to OREO and other
repossessed assets |
|
(1,903 |
) |
|
(1,773 |
) |
|
(866 |
) |
|
(10,581 |
) |
|
(23,402 |
) |
Charge-offs |
|
(1,882 |
) |
|
(4,081 |
) |
|
(3,032 |
) |
|
(10,519 |
) |
|
(17,159 |
) |
Net change for niche loans
(1) |
|
3,422 |
|
|
(2,561 |
) |
|
(333 |
) |
|
4,903 |
|
|
1,296 |
|
Balance at end of
period |
|
$ |
84,057 |
|
|
$ |
85,976 |
|
|
$ |
78,677 |
|
|
$ |
84,057 |
|
|
$ |
78,677 |
|
(1) This includes activity for premium finance receivables
and indirect consumer loans.
TDRs
The table below presents a summary of TDRs as of
the respective date, presented by loan category and accrual
status:
|
|
December 31, |
|
September 30, |
|
December 31, |
(Dollars in thousands) |
|
2015 |
|
2015 |
|
2014 |
Accruing
TDRs: |
|
|
|
|
|
|
Commercial |
|
$ |
5,613 |
|
|
$ |
5,717 |
|
|
$ |
6,654 |
|
Commercial real estate |
|
32,777 |
|
|
39,867 |
|
|
60,120 |
|
Residential real estate and
other |
|
4,354 |
|
|
3,589 |
|
|
2,923 |
|
Total accrual |
|
$ |
42,744 |
|
|
$ |
49,173 |
|
|
$ |
69,697 |
|
Non-accrual
TDRs: (1) |
|
|
|
|
|
|
Commercial |
|
$ |
134 |
|
|
$ |
147 |
|
|
$ |
922 |
|
Commercial real estate |
|
5,930 |
|
|
5,778 |
|
|
7,503 |
|
Residential real estate and
other |
|
3,045 |
|
|
4,222 |
|
|
4,153 |
|
Total non-accrual |
|
$ |
9,109 |
|
|
$ |
10,147 |
|
|
$ |
12,578 |
|
Total
TDRs: |
|
|
|
|
|
|
Commercial |
|
$ |
5,747 |
|
|
$ |
5,864 |
|
|
$ |
7,576 |
|
Commercial real estate |
|
38,707 |
|
|
45,645 |
|
|
67,623 |
|
Residential real estate and
other |
|
7,399 |
|
|
7,811 |
|
|
7,076 |
|
Total TDRs |
|
$ |
51,853 |
|
|
$ |
59,320 |
|
|
$ |
82,275 |
|
Weighted-average
contractual interest rate of TDRs |
|
4.13 |
% |
|
4.04 |
% |
|
4.09 |
% |
(1) Included in total non-performing loans.
At December 31, 2015, the Company had $51.9
million in loans classified as TDRs. The $51.9 million in
TDRs represents 102 credits in which economic concessions were
granted to certain borrowers to better align the terms of their
loans with their current ability to pay. The balance
decreased from $59.3 million representing 114 credits at
September 30, 2015 and decreased from $82.3 million
representing 145 credits at December 31, 2014.
The table below presents a summary of TDRs as of
December 31, 2015 and December 31, 2014, and shows the
changes in the balance during the periods presented:
Three Months Ended December 31,
2015 |
|
(Dollars in thousands) |
|
Commercial |
|
Commercial
Real Estate |
|
Residential
Real Estate
and Other |
|
Total |
Balance at beginning of
period |
|
$ |
5,864 |
|
|
$ |
45,645 |
|
|
$ |
7,811 |
|
|
$ |
59,320 |
|
Additions during the
period |
|
— |
|
|
201 |
|
|
— |
|
|
201 |
|
Reductions: |
|
|
|
|
|
|
|
|
Charge-offs |
|
— |
|
|
(1,707 |
) |
|
(48 |
) |
|
(1,755 |
) |
Transferred to OREO and other
repossessed assets |
|
— |
|
|
— |
|
|
(135 |
) |
|
(135 |
) |
Removal of TDR loan status
(1) |
|
(19 |
) |
|
(2,868 |
) |
|
— |
|
|
(2,887 |
) |
Payments received |
|
(98 |
) |
|
(2,564 |
) |
|
(229 |
) |
|
(2,891 |
) |
Balance at period
end |
|
$ |
5,747 |
|
|
$ |
38,707 |
|
|
$ |
7,399 |
|
|
$ |
51,853 |
|
Three Months Ended December 31,
2014 |
|
(Dollars in thousands) |
|
Commercial |
|
Commercial
Real Estate |
|
Residential
Real Estate
and Other |
|
Total |
Balance at beginning of
period |
|
$ |
6,444 |
|
|
$ |
70,441 |
|
|
$ |
6,500 |
|
|
$ |
83,385 |
|
Additions during the
period |
|
1,461 |
|
|
1,405 |
|
|
949 |
|
|
3,815 |
|
Reductions: |
|
|
|
|
|
|
|
|
Charge-offs |
|
— |
|
|
(559 |
) |
|
— |
|
|
(559 |
) |
Transferred to OREO and other
repossessed assets |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Removal of TDR loan status
(1) |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Payments received |
|
(329 |
) |
|
(3,664 |
) |
|
(373 |
) |
|
(4,366 |
) |
Balance at period
end |
|
$ |
7,576 |
|
|
$ |
67,623 |
|
|
$ |
7,076 |
|
|
$ |
82,275 |
|
Year Ended December 31, 2015 |
|
(Dollars in thousands) |
|
Commercial |
|
Commercial
Real Estate |
|
Residential
Real Estate
and Other |
|
Total |
Balance at beginning of
period |
|
$ |
7,576 |
|
|
$ |
67,623 |
|
|
$ |
7,076 |
|
|
$ |
82,275 |
|
Additions during the
period |
|
— |
|
|
370 |
|
|
1,664 |
|
|
2,034 |
|
Reductions: |
|
|
|
|
|
|
|
|
Charge-offs |
|
(397 |
) |
|
(1,975 |
) |
|
(140 |
) |
|
(2,512 |
) |
Transferred to OREO and other
repossessed assets |
|
(562 |
) |
|
(2,290 |
) |
|
(414 |
) |
|
(3,266 |
) |
Removal of TDR loan status
(1) |
|
(490 |
) |
|
(13,019 |
) |
|
— |
|
|
(13,509 |
) |
Payments received |
|
(380 |
) |
|
(12,002 |
) |
|
(787 |
) |
|
(13,169 |
) |
Balance at period
end |
|
$ |
5,747 |
|
|
$ |
38,707 |
|
|
$ |
7,399 |
|
|
$ |
51,853 |
|
(1) Loan was previously classified as a TDR
and subsequently performed in compliance with the loan’s modified
terms for a period of six months (including over a calendar
year-end) at a modified interest rate which represented a market
rate at the time of restructuring. Per our TDR policy, the TDR
classification is removed at the time of a subsequent
modification.
Year Ended December 31, 2014 |
|
(Dollars in thousands) |
|
Commercial |
|
Commercial
Real Estate |
|
Residential
Real Estate
and Other |
|
Total |
Balance at beginning of
period |
|
$ |
7,388 |
|
|
$ |
93,535 |
|
|
$ |
6,180 |
|
|
$ |
107,103 |
|
Additions during the
period |
|
1,549 |
|
|
8,582 |
|
|
1,836 |
|
|
11,967 |
|
Reductions: |
|
|
|
|
|
|
|
|
Charge-offs |
|
(51 |
) |
|
(6,875 |
) |
|
(479 |
) |
|
(7,405 |
) |
Transferred to OREO and other
repossessed assets |
|
(252 |
) |
|
(16,057 |
) |
|
— |
|
|
(16,309 |
) |
Removal of TDR loan status
(1) |
|
(383 |
) |
|
— |
|
|
— |
|
|
(383 |
) |
Payments received |
|
(675 |
) |
|
(11,562 |
) |
|
(461 |
) |
|
(12,698 |
) |
Balance at period
end |
|
$ |
7,576 |
|
|
$ |
67,623 |
|
|
$ |
7,076 |
|
|
$ |
82,275 |
|
(1) Loan was previously classified as a TDR
and subsequently performed in compliance with the loan’s modified
terms for a period of six months (including over a calendar
year-end) at a modified interest rate which represented a market
rate at the time of restructuring. Per our TDR policy, the TDR
classification is removed at the time of a subsequent
modification.
Each TDR was reviewed for impairment at
December 31, 2015 and approximately $1.8 million of impairment
was present and appropriately reserved for through the Company’s
normal reserving methodology in the Company’s allowance for loan
losses. For TDRs in which impairment is calculated by the
present value of future cash flows, the Company records interest
income representing the decrease in impairment resulting from the
passage of time during the respective period, which differs from
interest income from contractually required interest on these
specific loans. For the three months ended December 31,
2015 and 2014, the Company recorded $188,000 and $195,000,
respectively, in interest income representing this decrease in
impairment. For the year ended December 31, 2015 and
2014, the Company recorded $573,000 and $724,000, respectively, in
interest income representing this decrease in impairment.
Other Real Estate Owned
The table below presents a summary of other real
estate owned, excluding covered other real estate owned, as of
December 31, 2015, September 30, 2015 and December 31, 2014,
and shows the activity for the respective period and the balance
for each property type:
|
|
Three Months Ended |
|
|
December 31, |
|
September 30, |
|
December 31, |
(Dollars in thousands) |
|
2015 |
|
2015 |
|
2014 |
Balance at beginning of
period |
|
$ |
51,880 |
|
|
$ |
42,080 |
|
|
$ |
50,377 |
|
Disposals/resolved |
|
(9,156 |
) |
|
(7,611 |
) |
|
(4,367 |
) |
Transfers in at fair value, less
costs to sell |
|
2,345 |
|
|
6,159 |
|
|
1,641 |
|
Transfers in from covered OREO
subsequent to loss share expiration |
|
69 |
|
|
7,316 |
|
|
— |
|
Additions from acquisition |
|
— |
|
|
4,617 |
|
|
— |
|
Fair value adjustments |
|
(1,193 |
) |
|
(681 |
) |
|
(2,009 |
) |
Balance at end of
period |
|
$ |
43,945 |
|
|
$ |
51,880 |
|
|
$ |
45,642 |
|
|
|
|
|
|
|
|
|
|
Period End |
|
|
December 31, |
|
September 30, |
|
December 31, |
Balance by Property Type |
|
2015 |
|
2015 |
|
2014 |
Residential real
estate |
|
$ |
11,322 |
|
|
$ |
12,577 |
|
|
$ |
7,779 |
|
Residential real estate
development |
|
2,914 |
|
|
3,147 |
|
|
3,245 |
|
Commercial real
estate |
|
29,709 |
|
|
36,156 |
|
|
34,618 |
|
Total |
|
$ |
43,945 |
|
|
$ |
51,880 |
|
|
$ |
45,642 |
|
Covered Assets
In conjunction with FDIC-assisted transactions,
the Company entered into loss share agreements with the FDIC. These
agreements cover realized losses on loans, foreclosed real estate
and certain other assets and require the Company to record loss
share assets and liabilities that are measured separately from the
loan portfolios because they are not contractually embedded in the
loans and are not transferable with the loans should the Company
choose to dispose of them. Fair values at the acquisition dates
were estimated based on projected cash flows available for
loss-share based on the credit adjustments estimated for each loan
pool and the loss share percentages. The loss share assets and
liabilities are also separately measured from the related loans and
foreclosed real estate and recorded on the Consolidated Statements
of Condition. Subsequent to the acquisition date, reimbursements
received from the FDIC for actual incurred losses will reduce any
loss share assets. Reductions to expected losses, to the extent
such reductions to expected losses are the result of an improvement
to the actual or expected cash flows from the covered assets, will
also reduce any loss share asset and, if necessary, increase any
loss share liability when necessary reductions exceed the current
value of the loss share asset. The increases in cash flows for the
purchased loans are recognized as interest income prospectively. In
accordance with clawback provisions included in loss share
agreements with the FDIC, the Company may be required to reimburse
the FDIC when actual losses are less than certain thresholds
established for each loss share agreement. The balance of these
estimated reimbursements in accordance with clawback provisions and
any related amortization are adjusted periodically for changes in
the expected losses on covered assets. Estimated reimbursements
from clawback provisions are recorded as a reduction to the loss
share asset or, if necessary, an increase to the loss share
liability on the Consolidated Statements of Condition. The
allowance for loan losses for loans acquired in FDIC-assisted
transactions is determined without giving consideration to the
amounts recoverable through loss share agreements (since the loss
share agreements are separately accounted for and thus presented
“gross” on the balance sheet). On the Consolidated Statements of
Income, the provision for credit losses is reported net of changes
in the amount recoverable under the loss share agreements.
The following table provides a comparative
analysis for the period end balances of covered assets and any
changes in the allowance for covered loan losses. The Company
expects covered assets and the allowance for covered loan losses to
continue to decrease in periods without FDIC-assisted
acquisitions.
|
|
December 31, |
|
September 30, |
|
December 31, |
(Dollars in thousands) |
|
2015 |
|
2015 |
|
2014 |
Period End
Balances: |
|
|
|
|
|
|
Loans |
|
$ |
148,673 |
|
|
$ |
168,609 |
|
|
$ |
226,709 |
|
Other real estate owned |
|
21,383 |
|
|
28,644 |
|
|
42,283 |
|
Other assets |
|
411 |
|
|
686 |
|
|
757 |
|
FDIC Indemnification (liability)
asset |
|
(6,100 |
) |
|
(3,033 |
) |
|
11,846 |
|
Total covered assets |
|
$ |
164,367 |
|
|
$ |
194,906 |
|
|
$ |
281,595 |
|
Allowance for
Covered Loan Losses Rollforward: |
|
|
|
|
|
|
Balance at beginning of
quarter: |
|
$ |
2,918 |
|
|
$ |
2,215 |
|
|
$ |
2,655 |
|
Provision for covered loan losses
before benefit attributable to FDIC loss share agreements |
|
(2,011 |
) |
|
(1,716 |
) |
|
(3,059 |
) |
Benefit attributable to FDIC loss
share agreements |
|
1,874 |
|
|
1,373 |
|
|
2,448 |
|
Net provision for covered loan
losses |
|
(137 |
) |
|
(343 |
) |
|
(611 |
) |
Decrease in FDIC indemnification
asset |
|
(1,874 |
) |
|
(1,373 |
) |
|
(2,448 |
) |
Loans charged-off |
|
(163 |
) |
|
(287 |
) |
|
(175 |
) |
Recoveries of loans
charged-off |
|
2,282 |
|
|
2,706 |
|
|
2,710 |
|
Net recoveries |
|
2,119 |
|
|
2,419 |
|
|
2,535 |
|
Balance at end of quarter |
|
$ |
3,026 |
|
|
$ |
2,918 |
|
|
$ |
2,131 |
|
Changes in Accretable Yield
The excess of cash flows expected to be
collected over the carrying value of loans accounted for under ASC
310-30 is referred to as the accretable yield and is recognized in
interest income using an effective yield method over the remaining
life of the pool of loans. The accretable yield is affected by:
- Changes in interest rate indices for variable rate loans
accounted for under ASC 310-30 – Expected future cash flows are
based on the variable rates in effect at the time of the regular
evaluations of cash flows expected to be collected;
- Changes in prepayment assumptions – Prepayments affect the
estimated life of loans accounted for under ASC 310-30 which may
change the amount of interest income, and possibly principal,
expected to be collected; and
- Changes in the expected principal and interest payments over
the estimated life – Updates to expected cash flows are driven by
the credit outlook and actions taken with borrowers. Changes in
expected future cash flows from loan modifications are included in
the regular evaluations of cash flows expected to be
collected.
The following table provides activity for the
accretable yield of loans accounted for under ASC 310-30.
|
|
Three Months Ended |
|
Year Ended |
|
|
December 31, |
|
December 31, |
|
December 31, |
|
December 31, |
(Dollars in thousands) |
|
2015 |
|
2014 |
|
2015 |
|
2014 |
Accretable yield,
beginning balance |
|
$ |
65,207 |
|
|
$ |
87,031 |
|
|
$ |
79,102 |
|
|
$ |
115,909 |
|
Acquisitions |
|
— |
|
|
— |
|
|
9,993 |
|
|
— |
|
Accretable yield amortized
to interest income |
|
(5,756 |
) |
|
(7,454 |
) |
|
(24,115 |
) |
|
(36,956 |
) |
Accretable yield
amortized to indemnification asset(1) |
|
(2,550 |
) |
|
(5,098 |
) |
|
(13,495 |
) |
|
(30,691 |
) |
Reclassification from
non-accretable difference(2) |
|
2,236 |
|
|
6,690 |
|
|
7,390 |
|
|
35,967 |
|
(Decreases) increases in
interest cash flows due to payments and changes in interest
rates |
|
4,765 |
|
|
(2,067 |
) |
|
5,027 |
|
|
(5,127 |
) |
Accretable yield,
ending balance (3) |
|
$ |
63,902 |
|
|
$ |
79,102 |
|
|
$ |
63,902 |
|
|
$ |
79,102 |
|
(1) Represents the portion of the current
period accreted yield, resulting from lower expected losses,
applied to reduce the loss share indemnification asset.
(2) Reclassification is the result of subsequent increases in
expected principal cash flows.
(3) As of December 31, 2015, the Company estimates that
the remaining accretable yield balance to be amortized to the
indemnification asset for the bank acquisitions is $6.6 million.
The remainder of the accretable yield related to bank acquisitions
is expected to be amortized to interest income.
Accretion to interest income accounted for under
ASC 310-30 totaled $5.8 million and $7.5 million in the fourth
quarter of 2015 and 2014, respectively. For the years ended
December 31, 2015 and 2014, the Company recorded accretion to
interest income of $24.1 million and $37.0 million, respectively.
These amounts include accretion from both covered and non-covered
loans, and are included together within interest and fees on loans
in the Consolidated Statements of Income.
Items Impacting Comparative
Financial Results:
Acquisitions
On July 24, 2015, the Company completed its
acquisition of Community Financial Shares, Inc ("CFIS"). CFIS was
the parent company of Community Bank - Wheaton/Glen Ellyn
("CBWGE"). Through this transaction, prior to purchase accounting
adjustments, the Company acquired CBWGE's four banking locations in
Wheaton and Glen Ellyn, Illinois, approximately $327 million in
assets and approximately $301 million in deposits.
On July 17, 2015, the Company completed its
acquisition of Suburban Illinois Bancorp, Inc. ("Suburban").
Suburban was the parent company of Suburban Bank & Trust
Company ("SBT"). Through this transaction, prior to purchase
accounting adjustments, the Company acquired SBT's ten banking
locations in Chicago and its suburbs, approximately $480 million in
assets and approximately $417 million in deposits.
On July 1, 2015, the Company, through its
wholly-owned subsidiary Wintrust Bank, completed its acquisition of
North Bank. Through this transaction, prior to purchase
accounting adjustments, Wintrust Bank acquired two banking
locations, $112 million in assets and approximately $100 million in
deposits.
On January 16, 2015, the Company completed its
acquisition of Delavan Bancshares, Inc. ("Delavan"). Delavan was
the parent company of Community Bank CBD. Through this transaction,
Town Bank acquired four banking locations, approximately $224
million in assets and approximately $170 million in deposits.
On August 8, 2014, the Company, through its
subsidiary Town Bank, completed its acquisition of certain branch
offices and deposits of Talmer Bank & Trust. Through this
transaction, Town Bank acquired 11 branch offices and approximately
$355 million in deposits.
On July 11, 2014, the Company, through its
subsidiary Town Bank, completed its acquisition of the Pewaukee,
Wisconsin branch of THE National Bank. In addition to the banking
facility, Town Bank acquired approximately $75 million in
loans and approximately $36 million in deposits.
On May 16, 2014, the Company, through its
subsidiary Hinsdale Bank and Trust Company ("Hinsdale Bank"),
completed its acquisition of the Stone Park branch office and
certain related deposits of Urban Partnership Bank.
On April 28, 2014, the Company, through its
subsidiary First Insurance Funding of Canada, Inc., completed its
acquisition of 100% of the shares of each of Policy Billing
Services Inc. and Equity Premium Finance Inc., two affiliated
Canadian insurance premium funding and payment services
companies.
On February 28, 2014, the Company, through its
subsidiary Lake Forest Bank and Trust Company ("Lake Forest Bank"),
completed its acquisition of a bank branch from Baytree National
Bank & Trust Company. In addition to the banking
facility, Lake Forest Bank acquired certain assets and
approximately $15 million of deposits.
Announced
Acquisition
On January 14, 2016, the Company announced the
signing of a definitive agreement to acquire Generations Bancorp,
Inc. ("Generations"), subject to regulatory approval and other
closing conditions. Generations is the parent company of
Foundations Bank which operated one banking location in Pewaukee,
Wisconsin. As of September 30, 2015, Foundations had
approximately $72 million in loans and approximately $97 million in
deposits.
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, Hinsdale Bank & Trust
Company, Wintrust Bank in Chicago, Libertyville Bank &
Trust Company, Barrington Bank & Trust Company, N.A.,
Crystal Lake Bank & Trust Company, N.A., Northbrook
Bank & Trust Company, Schaumburg Bank & Trust
Company, N.A., Village Bank & Trust in Arlington Heights,
Beverly Bank & Trust Company, N.A. in Chicago, Wheaton
Bank & Trust Company, State Bank of The Lakes in Antioch,
Old Plank Trail Community Bank, N.A. in New Lenox, St. Charles
Bank & Trust Company and Town Bank in Hartland, Wisconsin.
The banks also operate facilities in Illinois in Algonquin, Aurora,
Bloomingdale, Buffalo Grove, Cary, Chicago, Clarendon Hills, Crete,
Deerfield, Des Plaines, Downers Grove, Elgin, Elk Grove
Village, Elmhurst, Evergreen Park, Frankfort, Geneva, Glen
Ellyn, Glencoe, Glenview, Gurnee, Grayslake, Hanover Park, Highland
Park, Highwood, Hoffman Estates, Island Lake, Itasca, Joliet, Lake
Bluff, Lake Villa, Lansing, Lemont, Lindenhurst, Lynwood, Markham,
McHenry, Mokena, Mount Prospect, Mundelein, Naperville, North
Chicago, Northfield, Norridge, Oak Lawn, Orland Park, Palatine,
Park Ridge, Plainfield, Prospect Heights, Ravinia, Riverside,
Rogers Park, Roselle, Round Lake Beach, Shorewood, Skokie,
South Holland, Spring Grove, Steger, Stone Park, Vernon Hills,
Wauconda, Western Springs, Willowbrook, Wilmette, Winnetka and Wood
Dale and in Albany, Burlington, Clinton, Darlington, Delafield,
Delavan, Elm Grove, Genoa City, Kenosha, Lake Geneva, Madison,
Menomenee Falls, Milwaukee, Monroe, Pewaukee, Sharon, Wales,
Walworth and Wind Lake, Wisconsin and Dyer, Indiana.
Additionally, the Company operates various non-bank business
units:
- First Insurance Funding Corporation, one of the largest
insurance premium finance companies operating in the United States,
serves commercial and life insurance loan customers throughout the
country.
- 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, 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.
- Wayne Hummer 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, a trust subsidiary, allows Wintrust
to service customers’ trust and investment needs at each banking
location.
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,” “point,” “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, which may include, but are not limited to,
those listed below and the Risk Factors discussed under
Item 1A of the Company’s 2014 Annual Report on Form 10-K and
in any of the Company’s subsequent SEC filings. The Company intends
such forward-looking statements to be covered by the safe harbor
provisions for forward-looking statements contained in the Private
Securities Litigation Reform Act of 1995, and is including this
statement for purposes of invoking these safe harbor provisions.
Such forward-looking statements may be deemed to include, among
other things, statements relating to the Company’s future financial
performance, the performance of its loan portfolio, the expected
amount of future credit reserves and charge-offs, delinquency
trends, growth plans, regulatory developments, securities that the
Company may offer from time to time, and management’s long-term
performance goals, as well as statements relating to the
anticipated effects on financial condition and results of
operations from expected developments or events, the Company’s
business and growth strategies, including future acquisitions of
banks, specialty finance or wealth management businesses, internal
growth and plans to form additional de novo banks or branch
offices. Actual results could differ materially from those
addressed in the forward-looking statements as a result of numerous
factors, including the following:
- negative economic conditions that adversely affect the economy,
housing prices, the job market and other factors that may affect
the Company’s liquidity and the performance of its loan portfolios,
particularly in the markets in which it operates;
- 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;
- market conditions in the commercial real estate market 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 loan and lease 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;
- 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);
- 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, including those resulting from our loss-sharing
arrangements with the FDIC;
- any negative perception of the Company’s reputation or
financial strength;
- ability 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 to use technology to provide products and services that
will satisfy customer demands and create efficiencies in
operations;
- adverse effects on our information technology systems resulting
from failures, human error or tampering;
- adverse effects of failures by our vendors to provide agreed
upon services in the manner and at the cost agreed, particularly
our information technology vendors;
- increased costs as a result of protecting our customers from
the impact of stolen debit card information;
- accuracy and completeness of information the Company receives
about customers and counterparties to make credit
decisions;
- ability of the Company to attract and retain senior management
experienced in the banking and financial services
industries;
- environmental liability risk associated with lending
activities;
- the impact of any claims or legal actions, including any effect
on our reputation;
- losses incurred in connection with repurchases and
indemnification payments related to mortgages;
- the loss of customers as a result of technological changes
allowing consumers to complete their financial transactions without
the use of a bank;
- the soundness of other financial institutions;
- the expenses and delayed returns inherent in opening new
branches and de novo banks;
- examinations and challenges by tax authorities;
- 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;
- a decrease in the Company’s regulatory capital ratios,
including as a result of further declines in the value of its loan
portfolios, or otherwise;
- legislative or regulatory changes, particularly changes in
regulation of financial services companies and/or the products and
services offered by financial services companies, including those
resulting from the Dodd-Frank Act;
- a lowering of our credit rating;
- changes in U.S. monetary policy;
- restrictions upon our ability to market our products to
consumers and limitations on our ability to profitably operate our
mortgage business resulting from the Dodd-Frank Act;
- increased costs of compliance, heightened regulatory capital
requirements and other risks associated with changes in regulation
and the current regulatory environment, including the Dodd-Frank
Act;
- 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;
- delinquencies or fraud with respect to the Company's commercial
equipment finance and leasing business;
- the Company’s ability to comply with covenants under its credit
facility; and
- fluctuations in the stock market, which may have an adverse
impact on the Company’s wealth management business and brokerage
operation.
Therefore, there can be no assurances that
future actual results will correspond to these forward-looking
statements. The reader is cautioned not to place undue reliance on
any forward-looking statement made by the Company. Any such
statement speaks only as of the date the statement was made or as
of such date that may be referenced within the statement. The
Company undertakes no obligation to update any forward-looking
statement to reflect the impact of circumstances 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, WEB CAST AND REPLAY
The Company will hold a conference call at 2:00
p.m. (CT) Tuesday, January 19, 2016 regarding fourth quarter and
year-to-date 2015 results. Individuals interested in listening
should call (877) 363-5049 and enter Conference ID #16980114.
A simultaneous audio-only web cast and replay of the conference
call may be accessed via the Company’s web site at (http://www.wintrust.com),
Investor Relations, Investor News and Events,
Presentations & Conference Calls. The text of the fourth
quarter and year-to-date 2015 earnings press release will be
available on the home page of the Company’s website at (http://www.wintrust.com) and at
the Investor Relations, Investor News and Events, Press Releases
link on its website.
WINTRUST FINANCIAL
CORPORATION
Supplemental Financial
Information
5 Quarter Trends
WINTRUST FINANCIAL CORPORATION - Supplemental
Financial Information |
Selected Financial Highlights - 5 Quarter
Trends |
(Dollars in thousands, except per share
data) |
|
|
|
Three Months Ended |
|
|
December 31, 2015 |
|
September 30, 2015 |
|
June 30,
2015 |
|
March 31,
2015 |
|
December 31, 2014 |
Selected Financial
Condition Data (at end of period): |
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
22,917,166 |
|
|
$ |
22,043,930 |
|
|
$ |
20,799,924 |
|
|
$ |
20,382,271 |
|
|
$ |
20,010,727 |
|
Total loans, excluding
loans held-for-sale and covered loans |
|
17,118,117 |
|
|
16,316,211 |
|
|
15,513,650 |
|
|
14,953,059 |
|
|
14,409,398 |
|
Total deposits |
|
18,639,634 |
|
|
18,228,469 |
|
|
17,082,418 |
|
|
16,938,769 |
|
|
16,281,844 |
|
Junior subordinated
debentures |
|
268,566 |
|
|
268,566 |
|
|
249,493 |
|
|
249,493 |
|
|
249,493 |
|
Total shareholders’
equity |
|
2,352,274 |
|
|
2,335,736 |
|
|
2,264,982 |
|
|
2,131,074 |
|
|
2,069,822 |
|
Selected
Statements of Income Data: |
|
|
|
|
|
|
|
|
|
|
Net interest income |
|
167,206 |
|
|
165,540 |
|
|
156,892 |
|
|
151,891 |
|
|
153,719 |
|
Net revenue
(1) |
|
232,296 |
|
|
230,493 |
|
|
233,905 |
|
|
216,432 |
|
|
211,376 |
|
Net income |
|
35,512 |
|
|
38,355 |
|
|
43,831 |
|
|
39,052 |
|
|
38,133 |
|
Net income per common
share – Basic |
|
$ |
0.66 |
|
|
$ |
0.71 |
|
|
$ |
0.89 |
|
|
$ |
0.79 |
|
|
$ |
0.78 |
|
Net income per common
share – Diluted |
|
$ |
0.64 |
|
|
$ |
0.69 |
|
|
$ |
0.85 |
|
|
$ |
0.76 |
|
|
$ |
0.75 |
|
Selected Financial
Ratios and Other Data: |
|
|
|
|
|
|
|
|
|
|
Performance
Ratios: |
|
|
|
|
|
|
|
|
|
|
Net interest margin
(2) |
|
3.29 |
% |
|
3.33 |
% |
|
3.41 |
% |
|
3.42 |
% |
|
3.46 |
% |
Non-interest income to
average assets |
|
1.16 |
% |
|
1.19 |
% |
|
1.52 |
% |
|
1.32 |
% |
|
1.18 |
% |
Non-interest expense to
average assets |
|
2.98 |
% |
|
2.93 |
% |
|
3.06 |
% |
|
3.01 |
% |
|
2.94 |
% |
Net overhead ratio
(2) (3) |
|
1.82 |
% |
|
1.74 |
% |
|
1.53 |
% |
|
1.69 |
% |
|
1.76 |
% |
Efficiency ratio - FTE
(2) (4) |
|
71.39 |
% |
|
69.02 |
% |
|
65.64 |
% |
|
67.90 |
% |
|
67.59 |
% |
Return on average
assets |
|
0.63 |
% |
|
0.70 |
% |
|
0.87 |
% |
|
0.80 |
% |
|
0.78 |
% |
Return on average common
equity |
|
6.03 |
% |
|
6.60 |
% |
|
8.38 |
% |
|
7.64 |
% |
|
7.51 |
% |
Return on average tangible
common equity (2) |
|
8.12 |
% |
|
8.88 |
% |
|
10.86 |
% |
|
9.96 |
% |
|
9.82 |
% |
Average total assets |
|
$ |
22,233,492 |
|
|
$ |
21,688,450 |
|
|
$ |
20,256,996 |
|
|
$ |
19,826,240 |
|
|
$ |
19,366,670 |
|
Average total
shareholders’ equity |
|
2,347,545 |
|
|
2,310,511 |
|
|
2,156,128 |
|
|
2,114,356 |
|
|
2,057,855 |
|
Average loans to average
deposits ratio (excluding covered loans) |
|
91.9 |
% |
|
91.9 |
% |
|
92.8 |
% |
|
91.4 |
% |
|
89.5 |
% |
Average loans to average
deposits ratio (including covered loans) |
|
92.7 |
|
|
92.9 |
|
|
94.0 |
|
|
92.7 |
|
|
91.0 |
|
Common Share
Data at end of period: |
|
|
|
|
|
|
|
|
|
|
Market price per common
share |
|
$ |
48.52 |
|
|
$ |
53.43 |
|
|
$ |
53.38 |
|
|
$ |
47.68 |
|
|
$ |
46.76 |
|
Book value per common
share (2) |
|
$ |
43.42 |
|
|
$ |
43.12 |
|
|
$ |
42.24 |
|
|
$ |
42.30 |
|
|
$ |
41.52 |
|
Tangible common book
value per share (2) |
|
$ |
33.17 |
|
|
$ |
32.83 |
|
|
$ |
33.02 |
|
|
$ |
33.04 |
|
|
$ |
32.45 |
|
Common shares
outstanding |
|
48,383,279 |
|
|
48,336,870 |
|
|
47,677,257 |
|
|
47,389,608 |
|
|
46,805,055 |
|
Other Data at end
of period:(8) |
|
|
|
|
|
|
|
|
|
|
Leverage
Ratio(5) |
|
9.1 |
% |
|
9.2 |
% |
|
9.8 |
% |
|
9.2 |
% |
|
10.2 |
% |
Tier 1 Capital to
risk-weighted assets (5) |
|
10.0 |
% |
|
10.3 |
% |
|
10.7 |
% |
|
10.1 |
% |
|
11.6 |
% |
Common equity Tier 1
capital to risk-weighted assets (5) |
|
8.4 |
% |
|
8.6 |
% |
|
9.0 |
% |
|
9.1 |
% |
|
|
N/A |
|
Total capital to
risk-weighted assets (5) |
|
12.2 |
% |
|
12.6 |
% |
|
13.1 |
% |
|
12.5 |
% |
|
13.0 |
% |
Tangible common equity
ratio (TCE) (2) (7) |
|
7.2 |
% |
|
7.4 |
% |
|
7.7 |
% |
|
7.9 |
% |
|
7.8 |
% |
Tangible common equity
ratio, assuming full conversion of preferred stock (2)
(7) |
|
7.7 |
% |
|
8.0 |
% |
|
8.4 |
% |
|
8.5 |
% |
|
8.4 |
% |
Allowance for credit
losses (6) |
|
$ |
106,349 |
|
|
$ |
103,922 |
|
|
$ |
101,088 |
|
|
$ |
95,334 |
|
|
$ |
92,480 |
|
Non-performing loans |
|
84,057 |
|
|
85,976 |
|
|
76,554 |
|
|
81,772 |
|
|
78,677 |
|
Allowance for credit
losses to total loans (6) |
|
0.62 |
% |
|
0.64 |
% |
|
0.65 |
% |
|
0.64 |
% |
|
0.64 |
% |
Non-performing loans to
total loans |
|
0.49 |
% |
|
0.53 |
% |
|
0.49 |
% |
|
0.55 |
% |
|
0.55 |
% |
Number of: |
|
|
|
|
|
|
|
|
|
|
Bank subsidiaries |
|
15 |
|
|
15 |
|
|
15 |
|
|
15 |
|
|
15 |
|
Banking offices |
|
152 |
|
|
160 |
|
|
147 |
|
|
146 |
|
|
140 |
|
(1) Net revenue includes net interest income and
non-interest income.
(2) See “Supplemental Financial Measures/Ratios” for additional
information on this performance measure/ratio.
(3) The net overhead ratio is calculated by netting total
non-interest expense and total non-interest income, annualizing
this amount, and dividing by that period’s total average assets. A
lower ratio indicates a higher degree of efficiency.
(4) The efficiency ratio is calculated by dividing total
non-interest expense by tax-equivalent net revenue (less securities
gains or losses). A lower ratio indicates more efficient revenue
generation.
(5) Capital ratios for current quarter-end are estimated. As of
January 1, 2015 capital ratios are calculated under the
requirements of Basel III
(6) The allowance for credit losses includes both the allowance
for loan losses and the allowance for unfunded lending-related
commitments, but excluding the allowance for covered loan
losses.
(7) Total shareholders’ equity minus preferred stock and total
intangible assets divided by total assets minus total intangible
assets.
(8) Asset quality ratios exclude covered loans.
WINTRUST FINANCIAL CORPORATION - SUPPLEMENTAL FINANCIAL
INFORMATION |
Consolidated Statements of Condition - 5 Quarter
Trends |
|
|
|
(Unaudited) |
|
(Unaudited) |
|
(Unaudited) |
|
(Unaudited) |
|
|
|
|
December 31, |
|
September 30, |
|
June 30, |
|
March 31, |
|
December 31, |
(In thousands) |
|
2015 |
|
2015 |
|
2015 |
|
2015 |
|
2014 |
Assets |
|
|
|
|
|
|
|
|
|
|
Cash and due from
banks |
|
$ |
252,227 |
|
|
$ |
247,341 |
|
|
$ |
248,094 |
|
|
$ |
286,743 |
|
|
$ |
225,136 |
|
Federal funds sold and
securities purchased under resale agreements |
|
4,341 |
|
|
3,314 |
|
|
4,115 |
|
|
4,129 |
|
|
5,571 |
|
Interest bearing deposits
with banks |
|
627,009 |
|
|
701,106 |
|
|
591,721 |
|
|
697,799 |
|
|
998,437 |
|
Available-for-sale
securities, at fair value |
|
1,716,388 |
|
|
2,214,281 |
|
|
2,162,061 |
|
|
1,721,030 |
|
|
1,792,078 |
|
Held-to-maturity
securities, at amortized cost |
|
884,826 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Trading account
securities |
|
448 |
|
|
3,312 |
|
|
1,597 |
|
|
7,811 |
|
|
1,206 |
|
Federal Home Loan Bank and
Federal Reserve Bank stock |
|
101,581 |
|
|
90,308 |
|
|
89,818 |
|
|
92,948 |
|
|
91,582 |
|
Brokerage customer
receivables |
|
27,631 |
|
|
28,293 |
|
|
29,753 |
|
|
25,287 |
|
|
24,221 |
|
Mortgage loans
held-for-sale |
|
388,038 |
|
|
347,005 |
|
|
497,283 |
|
|
446,355 |
|
|
351,290 |
|
Loans, net of unearned
income, excluding covered loans |
|
17,118,117 |
|
|
16,316,211 |
|
|
15,513,650 |
|
|
14,953,059 |
|
|
14,409,398 |
|
Covered loans |
|
148,673 |
|
|
168,609 |
|
|
193,410 |
|
|
209,694 |
|
|
226,709 |
|
Total loans |
|
17,266,790 |
|
|
16,484,820 |
|
|
15,707,060 |
|
|
15,162,753 |
|
|
14,636,107 |
|
Less: Allowance for loan
losses |
|
105,400 |
|
|
102,996 |
|
|
100,204 |
|
|
94,446 |
|
|
91,705 |
|
Less: Allowance for covered loan
losses |
|
3,026 |
|
|
2,918 |
|
|
2,215 |
|
|
1,878 |
|
|
2,131 |
|
Net loans |
|
17,158,364 |
|
|
16,378,906 |
|
|
15,604,641 |
|
|
15,066,429 |
|
|
14,542,271 |
|
Premises and equipment,
net |
|
592,256 |
|
|
587,348 |
|
|
571,498 |
|
|
559,281 |
|
|
555,228 |
|
Lease investments,
net |
|
63,170 |
|
|
29,111 |
|
|
13,447 |
|
|
383 |
|
|
426 |
|
FDIC indemnification
asset |
|
— |
|
|
— |
|
|
3,429 |
|
|
10,224 |
|
|
11,846 |
|
Accrued interest
receivable and other assets |
|
604,917 |
|
|
637,925 |
|
|
542,897 |
|
|
536,734 |
|
|
501,456 |
|
Trade date securities
receivable |
|
— |
|
|
277,981 |
|
|
— |
|
|
488,063 |
|
|
485,534 |
|
Goodwill |
|
471,761 |
|
|
472,166 |
|
|
421,646 |
|
|
420,197 |
|
|
405,634 |
|
Other intangible
assets |
|
24,209 |
|
|
25,533 |
|
|
17,924 |
|
|
18,858 |
|
|
18,811 |
|
Total assets |
|
$ |
22,917,166 |
|
|
$ |
22,043,930 |
|
|
$ |
20,799,924 |
|
|
$ |
20,382,271 |
|
|
$ |
20,010,727 |
|
Liabilities and
Shareholders’ Equity |
|
|
|
|
|
|
|
|
|
|
Deposits: |
|
|
|
|
|
|
|
|
|
|
Non-interest bearing |
|
$ |
4,836,420 |
|
|
$ |
4,705,994 |
|
|
$ |
3,910,310 |
|
|
$ |
3,779,609 |
|
|
$ |
3,518,685 |
|
Interest bearing |
|
13,803,214 |
|
|
13,522,475 |
|
|
13,172,108 |
|
|
13,159,160 |
|
|
12,763,159 |
|
Total deposits |
|
18,639,634 |
|
|
18,228,469 |
|
|
17,082,418 |
|
|
16,938,769 |
|
|
16,281,844 |
|
Federal Home Loan Bank
advances |
|
859,876 |
|
|
451,330 |
|
|
444,017 |
|
|
416,036 |
|
|
733,050 |
|
Other borrowings |
|
266,019 |
|
|
259,978 |
|
|
261,908 |
|
|
187,006 |
|
|
196,465 |
|
Subordinated notes |
|
140,000 |
|
|
140,000 |
|
|
140,000 |
|
|
140,000 |
|
|
140,000 |
|
Junior subordinated
debentures |
|
268,566 |
|
|
268,566 |
|
|
249,493 |
|
|
249,493 |
|
|
249,493 |
|
Trade date securities
payable |
|
538 |
|
|
617 |
|
|
— |
|
|
2,929 |
|
|
3,828 |
|
Accrued interest payable
and other liabilities |
|
390,259 |
|
|
359,234 |
|
|
357,106 |
|
|
316,964 |
|
|
336,225 |
|
Total liabilities |
|
20,564,892 |
|
|
19,708,194 |
|
|
18,534,942 |
|
|
18,251,197 |
|
|
17,940,905 |
|
Shareholders’ Equity: |
|
|
|
|
|
|
|
|
|
|
Preferred stock |
|
251,287 |
|
|
251,312 |
|
|
251,312 |
|
|
126,427 |
|
|
126,467 |
|
Common stock |
|
48,469 |
|
|
48,422 |
|
|
47,763 |
|
|
47,475 |
|
|
46,881 |
|
Surplus |
|
1,190,988 |
|
|
1,187,407 |
|
|
1,159,052 |
|
|
1,156,542 |
|
|
1,133,955 |
|
Treasury stock |
|
(3,973 |
) |
|
(3,964 |
) |
|
(3,964 |
) |
|
(3,948 |
) |
|
(3,549 |
) |
Retained earnings |
|
928,211 |
|
|
901,652 |
|
|
872,690 |
|
|
835,669 |
|
|
803,400 |
|
Accumulated other comprehensive
loss |
|
(62,708 |
) |
|
(49,093 |
) |
|
(61,871 |
) |
|
(31,091 |
) |
|
(37,332 |
) |
Total shareholders’ equity |
|
2,352,274 |
|
|
2,335,736 |
|
|
2,264,982 |
|
|
2,131,074 |
|
|
2,069,822 |
|
Total liabilities and
shareholders’ equity |
|
$ |
22,917,166 |
|
|
$ |
22,043,930 |
|
|
$ |
20,799,924 |
|
|
$ |
20,382,271 |
|
|
$ |
20,010,727 |
|
WINTRUST FINANCIAL CORPORATION - SUPPLEMENTAL FINANCIAL
INFORMATION |
Consolidated Statements of Income (Unaudited) - 5 Quarter
Trends |
|
|
Three Months Ended |
|
|
December 31, |
|
September 30, |
|
June 30, |
|
March 31, |
|
December 31, |
(In thousands, except per share
data) |
|
2015 |
|
2015 |
|
2015 |
|
2015 |
|
2014 |
Interest
income |
|
|
|
|
|
|
|
|
|
|
Interest and fees on loans |
|
$ |
169,501 |
|
|
$ |
167,831 |
|
|
$ |
159,823 |
|
|
$ |
154,676 |
|
|
$ |
157,476 |
|
Interest bearing deposits with
banks |
|
493 |
|
|
372 |
|
|
305 |
|
|
316 |
|
|
495 |
|
Federal funds sold and securities
purchased under resale agreements |
|
— |
|
|
1 |
|
|
1 |
|
|
2 |
|
|
3 |
|
Investment securities |
|
16,405 |
|
|
16,130 |
|
|
14,071 |
|
|
14,400 |
|
|
13,761 |
|
Trading account securities |
|
25 |
|
|
19 |
|
|
51 |
|
|
13 |
|
|
45 |
|
Federal Home Loan Bank and Federal
Reserve Bank stock |
|
857 |
|
|
821 |
|
|
785 |
|
|
769 |
|
|
749 |
|
Brokerage customer receivables |
|
206 |
|
|
205 |
|
|
205 |
|
|
181 |
|
|
186 |
|
Total interest income |
|
187,487 |
|
|
185,379 |
|
|
175,241 |
|
|
170,357 |
|
|
172,715 |
|
Interest
expense |
|
|
|
|
|
|
|
|
|
|
Interest on deposits |
|
12,617 |
|
|
12,436 |
|
|
11,996 |
|
|
11,814 |
|
|
12,431 |
|
Interest on Federal Home Loan Bank
advances |
|
2,684 |
|
|
2,458 |
|
|
1,812 |
|
|
2,156 |
|
|
2,534 |
|
Interest on other borrowings |
|
1,007 |
|
|
1,045 |
|
|
787 |
|
|
788 |
|
|
313 |
|
Interest on subordinated notes |
|
1,777 |
|
|
1,776 |
|
|
1,777 |
|
|
1,775 |
|
|
1,776 |
|
Interest on junior subordinated
debentures |
|
2,196 |
|
|
2,124 |
|
|
1,977 |
|
|
1,933 |
|
|
1,942 |
|
Total interest expense |
|
20,281 |
|
|
19,839 |
|
|
18,349 |
|
|
18,466 |
|
|
18,996 |
|
Net interest
income |
|
167,206 |
|
|
165,540 |
|
|
156,892 |
|
|
151,891 |
|
|
153,719 |
|
Provision for credit
losses |
|
9,059 |
|
|
8,322 |
|
|
9,482 |
|
|
6,079 |
|
|
6,133 |
|
Net interest income after
provision for credit losses |
|
158,147 |
|
|
157,218 |
|
|
147,410 |
|
|
145,812 |
|
|
147,586 |
|
Non-interest
income |
|
|
|
|
|
|
|
|
|
|
Wealth management |
|
18,634 |
|
|
18,243 |
|
|
18,476 |
|
|
18,100 |
|
|
18,649 |
|
Mortgage banking |
|
23,317 |
|
|
27,887 |
|
|
36,007 |
|
|
27,800 |
|
|
24,694 |
|
Service charges on deposit
accounts |
|
7,210 |
|
|
7,403 |
|
|
6,474 |
|
|
6,297 |
|
|
6,189 |
|
(Losses) gains on
available-for-sale securities, net |
|
(79 |
) |
|
(98 |
) |
|
(24 |
) |
|
524 |
|
|
18 |
|
Fees from covered call options |
|
3,629 |
|
|
2,810 |
|
|
4,565 |
|
|
4,360 |
|
|
2,966 |
|
Trading gains (losses), net |
|
205 |
|
|
(135 |
) |
|
160 |
|
|
(477 |
) |
|
(507 |
) |
Operating lease income, net |
|
1,973 |
|
|
613 |
|
|
77 |
|
|
65 |
|
|
67 |
|
Other |
|
10,201 |
|
|
8,230 |
|
|
11,278 |
|
|
7,872 |
|
|
5,581 |
|
Total non-interest income |
|
65,090 |
|
|
64,953 |
|
|
77,013 |
|
|
64,541 |
|
|
57,657 |
|
Non-interest
expense |
|
|
|
|
|
|
|
|
|
|
Salaries and employee benefits |
|
99,780 |
|
|
97,749 |
|
|
94,421 |
|
|
90,130 |
|
|
87,633 |
|
Equipment |
|
8,772 |
|
|
8,414 |
|
|
7,847 |
|
|
7,779 |
|
|
7,502 |
|
Equipment on operating lease |
|
1,229 |
|
|
473 |
|
|
67 |
|
|
57 |
|
|
53 |
|
Occupancy, net |
|
13,062 |
|
|
12,066 |
|
|
11,401 |
|
|
12,351 |
|
|
11,600 |
|
Data processing |
|
7,284 |
|
|
8,127 |
|
|
6,081 |
|
|
5,448 |
|
|
5,313 |
|
Advertising and marketing |
|
5,373 |
|
|
6,237 |
|
|
6,406 |
|
|
3,907 |
|
|
3,669 |
|
Professional fees |
|
4,387 |
|
|
4,100 |
|
|
5,074 |
|
|
4,664 |
|
|
4,039 |
|
Amortization of other intangible
assets |
|
1,324 |
|
|
1,350 |
|
|
934 |
|
|
1,013 |
|
|
1,171 |
|
FDIC insurance |
|
3,317 |
|
|
3,035 |
|
|
3,047 |
|
|
2,987 |
|
|
2,810 |
|
OREO expenses, net |
|
2,598 |
|
|
(367 |
) |
|
841 |
|
|
1,411 |
|
|
2,320 |
|
Other |
|
19,703 |
|
|
18,790 |
|
|
18,178 |
|
|
17,571 |
|
|
17,331 |
|
Total non-interest expense |
|
166,829 |
|
|
159,974 |
|
|
154,297 |
|
|
147,318 |
|
|
143,441 |
|
Income before taxes |
|
56,408 |
|
|
62,197 |
|
|
70,126 |
|
|
63,035 |
|
|
61,802 |
|
Income tax expense |
|
20,896 |
|
|
23,842 |
|
|
26,295 |
|
|
23,983 |
|
|
23,669 |
|
Net
income |
|
$ |
35,512 |
|
|
$ |
38,355 |
|
|
$ |
43,831 |
|
|
$ |
39,052 |
|
|
$ |
38,133 |
|
Preferred stock dividends
and discount accretion |
|
$ |
3,629 |
|
|
$ |
4,079 |
|
|
$ |
1,580 |
|
|
$ |
1,581 |
|
|
$ |
1,580 |
|
Net income
applicable to common shares |
|
$ |
31,883 |
|
|
$ |
34,276 |
|
|
$ |
42,251 |
|
|
$ |
37,471 |
|
|
$ |
36,553 |
|
Net income per
common share - Basic |
|
$ |
0.66 |
|
|
$ |
0.71 |
|
|
$ |
0.89 |
|
|
$ |
0.79 |
|
|
$ |
0.78 |
|
Net income per
common share - Diluted |
|
$ |
0.64 |
|
|
$ |
0.69 |
|
|
$ |
0.85 |
|
|
$ |
0.76 |
|
|
$ |
0.75 |
|
Cash dividends
declared per common share |
|
$ |
0.11 |
|
|
$ |
0.11 |
|
|
$ |
0.11 |
|
|
$ |
0.11 |
|
|
$ |
0.10 |
|
Weighted average common
shares outstanding |
|
48,371 |
|
|
48,158 |
|
|
47,567 |
|
|
47,239 |
|
|
46,734 |
|
Dilutive potential common
shares |
|
4,005 |
|
|
4,049 |
|
|
4,156 |
|
|
4,233 |
|
|
4,243 |
|
Average common shares and
dilutive common shares |
|
52,376 |
|
|
52,207 |
|
|
51,723 |
|
|
51,472 |
|
|
50,977 |
|
WINTRUST FINANCIAL CORPORATION - SUPPLEMENTAL FINANCIAL
INFORMATION |
Period End Loan Balances - 5 Quarter Trends |
|
|
|
December 31, |
|
September 30, |
|
June 30, |
|
March 31, |
|
December 31, |
(Dollars in thousands) |
|
2015 |
|
2015 |
|
2015 |
|
2015 |
|
2014 |
Balance: |
|
|
|
|
|
|
|
|
|
|
Commercial |
|
$ |
4,713,909 |
|
|
$ |
4,400,185 |
|
|
$ |
4,330,344 |
|
|
$ |
4,211,932 |
|
|
$ |
3,924,394 |
|
Commercial real estate |
|
5,529,289 |
|
|
5,307,566 |
|
|
4,850,590 |
|
|
4,710,486 |
|
|
4,505,753 |
|
Home equity |
|
784,675 |
|
|
797,465 |
|
|
712,350 |
|
|
709,283 |
|
|
716,293 |
|
Residential real estate |
|
607,451 |
|
|
571,743 |
|
|
503,015 |
|
|
495,925 |
|
|
483,542 |
|
Premium finance receivables -
commercial |
|
2,374,921 |
|
|
2,407,075 |
|
|
2,460,408 |
|
|
2,319,623 |
|
|
2,350,833 |
|
Premium finance receivables - life
insurance |
|
2,961,496 |
|
|
2,700,275 |
|
|
2,537,475 |
|
|
2,375,654 |
|
|
2,277,571 |
|
Consumer and other |
|
146,376 |
|
|
131,902 |
|
|
119,468 |
|
|
130,156 |
|
|
151,012 |
|
Total loans, net of unearned
income, excluding covered loans |
|
$ |
17,118,117 |
|
|
$ |
16,316,211 |
|
|
$ |
15,513,650 |
|
|
$ |
14,953,059 |
|
|
$ |
14,409,398 |
|
Covered loans |
|
148,673 |
|
|
168,609 |
|
|
193,410 |
|
|
209,694 |
|
|
226,709 |
|
Total loans, net of unearned
income |
|
$ |
17,266,790 |
|
|
$ |
16,484,820 |
|
|
$ |
15,707,060 |
|
|
$ |
15,162,753 |
|
|
$ |
14,636,107 |
|
Mix: |
|
|
|
|
|
|
|
|
|
|
Commercial |
|
27 |
% |
|
27 |
% |
|
27 |
% |
|
28 |
% |
|
26 |
% |
Commercial real estate |
|
32 |
|
|
32 |
|
|
31 |
|
|
31 |
|
|
31 |
|
Home equity |
|
5 |
|
|
5 |
|
|
5 |
|
|
5 |
|
|
5 |
|
Residential real estate |
|
3 |
|
|
3 |
|
|
3 |
|
|
3 |
|
|
3 |
|
Premium finance receivables -
commercial |
|
14 |
|
|
15 |
|
|
16 |
|
|
15 |
|
|
16 |
|
Premium finance receivables - life
insurance |
|
17 |
|
|
16 |
|
|
16 |
|
|
16 |
|
|
16 |
|
Consumer and other |
|
1 |
|
|
1 |
|
|
1 |
|
|
1 |
|
|
1 |
|
Total loans, net of unearned
income, excluding covered loans |
|
99 |
% |
|
99 |
% |
|
99 |
% |
|
99 |
% |
|
98 |
% |
Covered loans |
|
1 |
|
|
1 |
|
|
1 |
|
|
1 |
|
|
2 |
|
Total loans, net of unearned
income |
|
100 |
% |
|
100 |
% |
|
100 |
% |
|
100 |
% |
|
100 |
% |
WINTRUST FINANCIAL CORPORATION - SUPPLEMENTAL FINANCIAL
INFORMATION |
Period End Deposits Balances - 5 Quarter
Trends |
|
|
|
December 31, |
|
September 30, |
|
June 30, |
|
March 31, |
|
December 31, |
(Dollars in thousands) |
|
2015 |
|
2015 |
|
2015 |
|
2015 |
|
2014 |
Balance: |
|
|
|
|
|
|
|
|
|
|
Non-interest bearing |
|
$ |
4,836,420 |
|
|
$ |
4,705,994 |
|
|
$ |
3,910,310 |
|
|
$ |
3,779,609 |
|
|
$ |
3,518,685 |
|
NOW and interest bearing demand
deposits |
|
2,390,217 |
|
|
2,231,258 |
|
|
2,240,832 |
|
|
2,262,928 |
|
|
2,236,089 |
|
Wealth Management deposits
(1) |
|
1,643,653 |
|
|
1,469,920 |
|
|
1,591,251 |
|
|
1,528,963 |
|
|
1,226,916 |
|
Money Market |
|
4,041,300 |
|
|
4,001,518 |
|
|
3,898,495 |
|
|
3,791,762 |
|
|
3,651,467 |
|
Savings |
|
1,723,367 |
|
|
1,684,007 |
|
|
1,504,654 |
|
|
1,563,752 |
|
|
1,508,877 |
|
Time certificates of deposit |
|
4,004,677 |
|
|
4,135,772 |
|
|
3,936,876 |
|
|
4,011,755 |
|
|
4,139,810 |
|
Total deposits |
|
$ |
18,639,634 |
|
|
$ |
18,228,469 |
|
|
$ |
17,082,418 |
|
|
$ |
16,938,769 |
|
|
$ |
16,281,844 |
|
Mix: |
|
|
|
|
|
|
|
|
|
|
Non-interest bearing |
|
26 |
% |
|
26 |
% |
|
23 |
% |
|
22 |
% |
|
22 |
% |
NOW and interest bearing demand
deposits |
|
13 |
|
|
12 |
|
|
13 |
|
|
13 |
|
|
14 |
|
Wealth Management deposits
(1) |
|
9 |
|
|
8 |
|
|
9 |
|
|
9 |
|
|
8 |
|
Money Market |
|
22 |
|
|
22 |
|
|
23 |
|
|
23 |
|
|
22 |
|
Savings |
|
9 |
|
|
9 |
|
|
9 |
|
|
9 |
|
|
9 |
|
Time certificates of deposit |
|
21 |
|
|
23 |
|
|
23 |
|
|
24 |
|
|
25 |
|
Total deposits |
|
100 |
% |
|
100 |
% |
|
100 |
% |
|
100 |
% |
|
100 |
% |
(1) Represents deposit balances of the Company’s subsidiary
banks from brokerage customers of Wayne Hummer Investments, trust
and asset management customers of The Chicago Trust Company and
brokerage customers from unaffiliated companies which have been
placed into deposit accounts of the Banks.
WINTRUST FINANCIAL CORPORATION - SUPPLEMENTAL FINANCIAL
INFORMATION |
Net Interest Margin (Including Call Option Income) - 5
Quarter Trends |
|
|
|
Three Months Ended |
|
|
December 31, |
|
September 30, |
|
June 30, |
|
March 31, |
|
December 31, |
(Dollars in thousands) |
|
2015 |
|
2015 |
|
2015 |
|
2015 |
|
2014 |
Net interest income |
|
$ |
168,515 |
|
|
$ |
166,737 |
|
|
$ |
158,034 |
|
|
$ |
152,952 |
|
|
$ |
154,599 |
|
Call option income |
|
3,629 |
|
|
2,810 |
|
|
4,565 |
|
|
4,360 |
|
|
2,966 |
|
Net interest income
including call option income |
|
$ |
172,144 |
|
|
$ |
169,547 |
|
|
$ |
162,599 |
|
|
$ |
157,312 |
|
|
$ |
157,565 |
|
Yield on earning
assets |
|
3.69 |
% |
|
3.73 |
% |
|
3.81 |
% |
|
3.83 |
% |
|
3.89 |
% |
Rate on interest-bearing
liabilities |
|
0.55 |
|
|
0.54 |
|
|
0.52 |
|
|
0.54 |
|
|
0.55 |
|
Rate spread |
|
3.14 |
% |
|
3.19 |
% |
|
3.29 |
% |
|
3.29 |
% |
|
3.34 |
% |
Net free funds
contribution |
|
0.15 |
|
|
0.14 |
|
|
0.12 |
|
|
0.13 |
|
|
0.12 |
|
Net interest margin |
|
3.29 |
|
|
3.33 |
|
|
3.41 |
|
|
3.42 |
|
|
3.46 |
|
Call option income |
|
0.07 |
|
|
0.06 |
|
|
0.10 |
|
|
0.10 |
|
|
0.07 |
|
Net interest margin
including call option income |
|
3.36 |
% |
|
3.39 |
% |
|
3.51 |
% |
|
3.52 |
% |
|
3.53 |
% |
WINTRUST FINANCIAL CORPORATION - SUPPLEMENTAL FINANCIAL
INFORMATION |
Net Interest Margin (Including Call Option Income - YTD
Trends) |
|
|
|
Years Ended
December 31, |
(Dollars in thousands) |
|
2015 |
|
2014 |
|
2013 |
|
2012 |
|
2011 |
Net interest income |
|
$ |
646,238 |
|
|
$ |
601,744 |
|
|
$ |
552,887 |
|
|
$ |
521,463 |
|
|
$ |
463,071 |
|
Call option income |
|
15,364 |
|
|
7,859 |
|
|
4,773 |
|
|
10,476 |
|
|
13,570 |
|
Net interest income
including call option income |
|
$ |
661,602 |
|
|
$ |
609,603 |
|
|
$ |
557,660 |
|
|
$ |
531,939 |
|
|
$ |
476,641 |
|
Yield on earning
assets |
|
3.76 |
% |
|
3.96 |
% |
|
4.01 |
% |
|
4.21 |
% |
|
4.49 |
% |
Rate on interest-bearing
liabilities |
|
0.54 |
|
|
0.55 |
|
|
0.62 |
|
|
0.86 |
|
|
1.23 |
|
Rate spread |
|
3.22 |
% |
|
3.41 |
% |
|
3.39 |
% |
|
3.35 |
% |
|
3.26 |
% |
Net free funds
contribution |
|
0.14 |
|
|
0.12 |
|
|
0.11 |
|
|
0.14 |
|
|
0.16 |
|
Net interest margin |
|
3.36 |
|
|
3.53 |
|
|
3.50 |
|
|
3.49 |
|
|
3.42 |
|
Call option income |
|
0.08 |
|
|
0.05 |
|
|
0.03 |
|
|
0.07 |
|
|
0.10 |
|
Net interest margin
including call option income |
|
3.44 |
% |
|
3.58 |
% |
|
3.53 |
% |
|
3.56 |
% |
|
3.52 |
% |
WINTRUST FINANCIAL CORPORATION - SUPPLEMENTAL FINANCIAL
INFORMATION |
Quarterly Average Balances - 5 Quarter Trends |
|
|
|
Three Months Ended |
|
|
December 31, |
|
September 30, |
|
June 30, |
|
March 31, |
|
December 31, |
(In thousands) |
|
2015 |
|
2015 |
|
2015 |
|
2015 |
|
2014 |
Liquidity management
assets |
|
$ |
3,245,393 |
|
|
$ |
3,140,782 |
|
|
$ |
2,709,176 |
|
|
$ |
2,868,906 |
|
|
$ |
2,972,220 |
|
Other earning assets |
|
29,792 |
|
|
30,990 |
|
|
32,115 |
|
|
27,717 |
|
|
29,699 |
|
Loans, net of unearned
income |
|
16,889,922 |
|
|
16,509,001 |
|
|
15,632,875 |
|
|
15,031,917 |
|
|
14,469,745 |
|
Covered loans |
|
154,846 |
|
|
174,768 |
|
|
202,663 |
|
|
214,211 |
|
|
244,139 |
|
Total earning assets |
|
$ |
20,319,953 |
|
|
$ |
19,855,541 |
|
|
$ |
18,576,829 |
|
|
$ |
18,142,751 |
|
|
$ |
17,715,803 |
|
Allowance for loan and
covered loan losses |
|
(109,448 |
) |
|
(106,091 |
) |
|
(101,211 |
) |
|
(96,918 |
) |
|
(97,506 |
) |
Cash and due from
banks |
|
260,593 |
|
|
251,289 |
|
|
236,242 |
|
|
249,687 |
|
|
243,080 |
|
Other assets |
|
1,762,394 |
|
|
1,687,711 |
|
|
1,545,136 |
|
|
1,530,720 |
|
|
1,505,293 |
|
Total assets |
|
$ |
22,233,492 |
|
|
$ |
21,688,450 |
|
|
$ |
20,256,996 |
|
|
$ |
19,826,240 |
|
|
$ |
19,366,670 |
|
Interest-bearing
deposits |
|
$ |
13,606,046 |
|
|
$ |
13,489,651 |
|
|
$ |
13,115,453 |
|
|
$ |
12,863,507 |
|
|
$ |
12,771,359 |
|
Federal Home Loan Bank
advances |
|
448,725 |
|
|
402,646 |
|
|
347,656 |
|
|
357,532 |
|
|
335,198 |
|
Other borrowings |
|
269,914 |
|
|
272,782 |
|
|
193,660 |
|
|
194,994 |
|
|
84,795 |
|
Subordinated notes |
|
140,000 |
|
|
140,000 |
|
|
140,000 |
|
|
140,000 |
|
|
140,000 |
|
Junior subordinated
notes |
|
268,566 |
|
|
264,974 |
|
|
249,493 |
|
|
249,493 |
|
|
249,493 |
|
Total interest-bearing
liabilities |
|
$ |
14,733,251 |
|
|
$ |
14,570,053 |
|
|
$ |
14,046,262 |
|
|
$ |
13,805,526 |
|
|
$ |
13,580,845 |
|
Non-interest bearing
deposits |
|
4,776,977 |
|
|
4,473,632 |
|
|
3,725,728 |
|
|
3,584,452 |
|
|
3,398,774 |
|
Other liabilities |
|
375,719 |
|
|
334,254 |
|
|
328,878 |
|
|
321,906 |
|
|
329,196 |
|
Equity |
|
2,347,545 |
|
|
2,310,511 |
|
|
2,156,128 |
|
|
2,114,356 |
|
|
2,057,855 |
|
Total liabilities and shareholders’
equity |
|
$ |
22,233,492 |
|
|
$ |
21,688,450 |
|
|
$ |
20,256,996 |
|
|
$ |
19,826,240 |
|
|
$ |
19,366,670 |
|
WINTRUST FINANCIAL CORPORATION - SUPPLEMENTAL FINANCIAL
INFORMATION |
Net Interest Margin - 5 Quarter Trends |
|
|
|
Three Months Ended |
|
|
December 31, 2015 |
|
September 30, 2015 |
|
June 30, 2015 |
|
March 31, 2015 |
|
December 31, 2014 |
Yield earned on: |
|
|
|
|
|
|
|
|
|
|
Liquidity management
assets |
|
2.28 |
% |
|
2.29 |
% |
|
2.36 |
% |
|
2.29 |
% |
|
2.08 |
% |
Other earning assets |
|
3.26 |
|
|
3.00 |
|
|
3.54 |
|
|
2.94 |
|
|
3.40 |
|
Loans, net of unearned
income |
|
3.95 |
|
|
3.98 |
|
|
4.03 |
|
|
4.08 |
|
|
4.21 |
|
Covered loans |
|
4.79 |
|
|
5.91 |
|
|
6.30 |
|
|
6.98 |
|
|
6.80 |
|
Total earning assets |
|
3.69 |
% |
|
3.73 |
% |
|
3.81 |
% |
|
3.83 |
% |
|
3.89 |
% |
Rate paid on: |
|
|
|
|
|
|
|
|
|
|
Interest-bearing
deposits |
|
0.37 |
% |
|
0.37 |
% |
|
0.37 |
% |
|
0.37 |
% |
|
0.39 |
% |
Federal Home Loan Bank
advances |
|
2.37 |
|
|
2.42 |
|
|
2.09 |
|
|
2.45 |
|
|
3.00 |
|
Other borrowings |
|
1.48 |
|
|
1.52 |
|
|
1.63 |
|
|
1.64 |
|
|
1.47 |
|
Subordinated notes |
|
5.08 |
|
|
5.08 |
|
|
5.07 |
|
|
5.07 |
|
|
5.07 |
|
Junior subordinated
debentures |
|
3.20 |
|
|
3.14 |
|
|
3.13 |
|
|
3.10 |
|
|
3.04 |
|
Total interest-bearing
liabilities |
|
0.55 |
% |
|
0.54 |
% |
|
0.52 |
% |
|
0.54 |
% |
|
0.55 |
% |
Interest rate spread |
|
3.14 |
% |
|
3.19 |
% |
|
3.29 |
% |
|
3.29 |
% |
|
3.34 |
% |
Net free
funds/contribution |
|
0.15 |
|
|
0.14 |
|
|
0.12 |
|
|
0.13 |
|
|
0.12 |
|
Net interest
income/margin |
|
3.29 |
% |
|
3.33 |
% |
|
3.41 |
% |
|
3.42 |
% |
|
3.46 |
% |
WINTRUST FINANCIAL CORPORATION - SUPPLEMENTAL FINANCIAL
INFORMATION |
Non-Interest Income - 5 Quarter Trends |
|
|
|
Three Months Ended |
|
|
December 31, |
|
September 30, |
|
June 30, |
|
March 31, |
|
December 31, |
(In thousands) |
|
2015 |
|
2015 |
|
2015 |
|
2015 |
|
2014 |
Brokerage |
|
$ |
6,850 |
|
|
$ |
6,579 |
|
|
$ |
6,750 |
|
|
$ |
6,852 |
|
|
$ |
7,892 |
|
Trust and asset
management |
|
11,784 |
|
|
11,664 |
|
|
11,726 |
|
|
11,248 |
|
|
10,757 |
|
Total wealth management |
|
18,634 |
|
|
18,243 |
|
|
18,476 |
|
|
18,100 |
|
|
18,649 |
|
Mortgage banking |
|
23,317 |
|
|
27,887 |
|
|
36,007 |
|
|
27,800 |
|
|
24,694 |
|
Service charges on deposit
accounts |
|
7,210 |
|
|
7,403 |
|
|
6,474 |
|
|
6,297 |
|
|
6,189 |
|
(Losses) gains on
available-for-sale securities, net |
|
(79 |
) |
|
(98 |
) |
|
(24 |
) |
|
524 |
|
|
18 |
|
Fees from covered call
options |
|
3,629 |
|
|
2,810 |
|
|
4,565 |
|
|
4,360 |
|
|
2,966 |
|
Trading gains (losses),
net |
|
205 |
|
|
(135 |
) |
|
160 |
|
|
(477 |
) |
|
(507 |
) |
Operating lease income,
net |
|
1,973 |
|
|
613 |
|
|
77 |
|
|
65 |
|
|
67 |
|
Other: |
|
|
|
|
|
|
|
|
|
|
Interest rate swap fees |
|
2,343 |
|
|
2,606 |
|
|
2,347 |
|
|
2,191 |
|
|
1,119 |
|
BOLI |
|
1,463 |
|
|
212 |
|
|
2,180 |
|
|
766 |
|
|
661 |
|
Administrative services |
|
1,101 |
|
|
1,072 |
|
|
1,053 |
|
|
1,026 |
|
|
1,107 |
|
Miscellaneous |
|
5,294 |
|
|
4,340 |
|
|
5,698 |
|
|
3,889 |
|
|
2,694 |
|
Total other income |
|
10,201 |
|
|
8,230 |
|
|
11,278 |
|
|
7,872 |
|
|
5,581 |
|
Total Non-Interest
Income |
|
$ |
65,090 |
|
|
$ |
64,953 |
|
|
$ |
77,013 |
|
|
$ |
64,541 |
|
|
$ |
57,657 |
|
WINTRUST FINANCIAL CORPORATION - SUPPLEMENTAL FINANCIAL
INFORMATION |
Non-Interest Expense - 5 Quarter Trends |
|
|
|
Three Months Ended |
|
|
December 31, |
|
September 30, |
|
June 30, |
|
March 31, |
|
December 31, |
(In thousands) |
|
2015 |
|
2015 |
|
2015 |
|
2015 |
|
2014 |
Salaries and employee
benefits: |
|
|
|
|
|
|
|
|
|
|
Salaries |
|
$ |
50,982 |
|
|
$ |
53,028 |
|
|
$ |
46,617 |
|
|
$ |
46,848 |
|
|
$ |
45,255 |
|
Commissions and incentive
compensation |
|
31,222 |
|
|
30,035 |
|
|
33,387 |
|
|
25,494 |
|
|
28,369 |
|
Benefits |
|
17,576 |
|
|
14,686 |
|
|
14,417 |
|
|
17,788 |
|
|
14,009 |
|
Total salaries and
employee benefits |
|
99,780 |
|
|
97,749 |
|
|
94,421 |
|
|
90,130 |
|
|
87,633 |
|
Equipment |
|
8,772 |
|
|
8,414 |
|
|
7,847 |
|
|
7,779 |
|
|
7,502 |
|
Equipment on operating
lease |
|
1,229 |
|
|
473 |
|
|
67 |
|
|
57 |
|
|
53 |
|
Occupancy, net |
|
13,062 |
|
|
12,066 |
|
|
11,401 |
|
|
12,351 |
|
|
11,600 |
|
Data processing |
|
7,284 |
|
|
8,127 |
|
|
6,081 |
|
|
5,448 |
|
|
5,313 |
|
Advertising and
marketing |
|
5,373 |
|
|
6,237 |
|
|
6,406 |
|
|
3,907 |
|
|
3,669 |
|
Professional fees |
|
4,387 |
|
|
4,100 |
|
|
5,074 |
|
|
4,664 |
|
|
4,039 |
|
Amortization of other
intangible assets |
|
1,324 |
|
|
1,350 |
|
|
934 |
|
|
1,013 |
|
|
1,171 |
|
FDIC insurance |
|
3,317 |
|
|
3,035 |
|
|
3,047 |
|
|
2,987 |
|
|
2,810 |
|
OREO expenses, net |
|
2,598 |
|
|
(367 |
) |
|
841 |
|
|
1,411 |
|
|
2,320 |
|
Other: |
|
|
|
|
|
|
|
|
|
|
Commissions - 3rd party
brokers |
|
1,321 |
|
|
1,364 |
|
|
1,403 |
|
|
1,386 |
|
|
1,470 |
|
Postage |
|
1,892 |
|
|
1,927 |
|
|
1,578 |
|
|
1,633 |
|
|
1,724 |
|
Miscellaneous |
|
16,490 |
|
|
15,499 |
|
|
15,197 |
|
|
14,552 |
|
|
14,137 |
|
Total other expense |
|
19,703 |
|
|
18,790 |
|
|
18,178 |
|
|
17,571 |
|
|
17,331 |
|
Total Non-Interest
Expense |
|
$ |
166,829 |
|
|
$ |
159,974 |
|
|
$ |
154,297 |
|
|
$ |
147,318 |
|
|
$ |
143,441 |
|
WINTRUST FINANCIAL CORPORATION - SUPPLEMENTAL FINANCIAL
INFORMATION |
Allowance for Credit Losses, excluding covered loans - 5
Quarter Trends |
|
|
|
Three Months Ended |
|
|
December 31, |
|
September 30, |
|
June 30, |
|
March 31, |
|
December 31, |
(Dollars in thousands) |
|
2015 |
|
2015 |
|
2015 |
|
2015 |
|
2014 |
Allowance for loan
losses at beginning of period |
|
$ |
102,996 |
|
|
$ |
100,204 |
|
|
$ |
94,446 |
|
|
$ |
91,705 |
|
|
$ |
91,019 |
|
Provision for
credit losses |
|
9,196 |
|
|
8,665 |
|
|
9,701 |
|
|
6,185 |
|
|
6,744 |
|
Other
adjustments |
|
(243 |
) |
|
(153 |
) |
|
(93 |
) |
|
(248 |
) |
|
(236 |
) |
Reclassification
from/(to) allowance for unfunded lending-related
commitments |
|
13 |
|
|
(42 |
) |
|
4 |
|
|
(113 |
) |
|
46 |
|
Charge-offs: |
|
|
|
|
|
|
|
|
|
|
Commercial |
|
1,369 |
|
|
964 |
|
|
1,243 |
|
|
677 |
|
|
289 |
|
Commercial real estate |
|
2,734 |
|
|
1,948 |
|
|
856 |
|
|
1,005 |
|
|
4,434 |
|
Home equity |
|
680 |
|
|
1,116 |
|
|
1,847 |
|
|
584 |
|
|
150 |
|
Residential real estate |
|
211 |
|
|
1,138 |
|
|
923 |
|
|
631 |
|
|
630 |
|
Premium finance receivables -
commercial |
|
2,676 |
|
|
1,595 |
|
|
1,526 |
|
|
1,263 |
|
|
1,463 |
|
Premium finance receivables - life
insurance |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
4 |
|
Consumer and other |
|
179 |
|
|
116 |
|
|
115 |
|
|
111 |
|
|
156 |
|
Total charge-offs |
|
7,849 |
|
|
6,877 |
|
|
6,510 |
|
|
4,271 |
|
|
7,126 |
|
Recoveries: |
|
|
|
|
|
|
|
|
|
|
Commercial |
|
315 |
|
|
462 |
|
|
285 |
|
|
370 |
|
|
315 |
|
Commercial real estate |
|
491 |
|
|
213 |
|
|
1,824 |
|
|
312 |
|
|
572 |
|
Home equity |
|
183 |
|
|
42 |
|
|
39 |
|
|
48 |
|
|
57 |
|
Residential real estate |
|
55 |
|
|
136 |
|
|
16 |
|
|
76 |
|
|
19 |
|
Premium finance receivables -
commercial |
|
223 |
|
|
278 |
|
|
458 |
|
|
329 |
|
|
219 |
|
Premium finance receivables - life
insurance |
|
— |
|
|
16 |
|
|
— |
|
|
— |
|
|
6 |
|
Consumer and other |
|
20 |
|
|
52 |
|
|
34 |
|
|
53 |
|
|
70 |
|
Total recoveries |
|
1,287 |
|
|
1,199 |
|
|
2,656 |
|
|
1,188 |
|
|
1,258 |
|
Net
charge-offs |
|
(6,562 |
) |
|
(5,678 |
) |
|
(3,854 |
) |
|
(3,083 |
) |
|
(5,868 |
) |
Allowance for loan losses
at period end |
|
$ |
105,400 |
|
|
$ |
102,996 |
|
|
$ |
100,204 |
|
|
$ |
94,446 |
|
|
$ |
91,705 |
|
Allowance for unfunded
lending-related commitments at period end |
|
949 |
|
|
926 |
|
|
884 |
|
|
888 |
|
|
775 |
|
Allowance for credit losses
at period end |
|
$ |
106,349 |
|
|
$ |
103,922 |
|
|
$ |
101,088 |
|
|
$ |
95,334 |
|
|
$ |
92,480 |
|
Annualized net charge-offs
by category as a percentage of its own respective category’s
average: |
|
|
|
|
|
|
|
|
|
|
Commercial |
|
0.09 |
% |
|
0.05 |
% |
|
0.09 |
% |
|
0.03 |
% |
|
— |
% |
Commercial real estate |
|
0.16 |
|
|
0.13 |
|
|
(0.08 |
) |
|
0.06 |
|
|
0.34 |
|
Home equity |
|
0.25 |
|
|
0.55 |
|
|
1.01 |
|
|
0.30 |
|
|
0.05 |
|
Residential real estate |
|
0.07 |
|
|
0.42 |
|
|
0.39 |
|
|
0.28 |
|
|
0.30 |
|
Premium finance receivables -
commercial |
|
0.41 |
|
|
0.21 |
|
|
0.18 |
|
|
0.16 |
|
|
0.21 |
|
Premium finance receivables - life
insurance |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Consumer and other |
|
0.37 |
|
|
0.17 |
|
|
0.23 |
|
|
0.13 |
|
|
0.19 |
|
Total loans, net of unearned
income, excluding covered loans |
|
0.15 |
% |
|
0.14 |
% |
|
0.10 |
% |
|
0.08 |
% |
|
0.16 |
% |
Net charge-offs as a
percentage of the provision for credit losses |
|
71.35 |
% |
|
65.53 |
% |
|
39.73 |
% |
|
49.87 |
% |
|
86.98 |
% |
Loans at
period-end |
|
$ |
17,118,117 |
|
|
$ |
16,316,211 |
|
|
$ |
15,513,650 |
|
|
$ |
14,953,059 |
|
|
$ |
14,409,398 |
|
Allowance for loan losses
as a percentage of loans at period end |
|
0.62 |
% |
|
0.63 |
% |
|
0.65 |
% |
|
0.63 |
% |
|
0.64 |
% |
Allowance for credit losses
as a percentage of loans at period end |
|
0.62 |
% |
|
0.64 |
% |
|
0.65 |
% |
|
0.64 |
% |
|
0.64 |
% |
WINTRUST FINANCIAL CORPORATION - SUPPLEMENTAL FINANCIAL
INFORMATION |
Non-Performing Assets, excluding covered assets - 5 Quarter
Trends |
|
|
|
December 31, |
|
September 30, |
|
June 30, |
|
March 31, |
|
December 31, |
(Dollars in thousands) |
|
2015 |
|
2015 |
|
2015 |
|
2015 |
|
2014 |
Loans past due
greater than 90 days and still accruing
(1): |
|
|
|
|
|
|
|
|
|
|
Commercial |
|
$ |
541 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
474 |
|
Commercial real estate |
|
— |
|
|
— |
|
|
701 |
|
|
— |
|
|
— |
|
Home equity |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Residential real estate |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Premium finance receivables -
commercial |
|
10,294 |
|
|
8,231 |
|
|
9,053 |
|
|
8,062 |
|
|
7,665 |
|
Premium finance receivables - life
insurance |
|
— |
|
|
— |
|
|
351 |
|
|
— |
|
|
— |
|
Consumer and other |
|
150 |
|
|
140 |
|
|
110 |
|
|
91 |
|
|
119 |
|
Total loans past due greater than
90 days and still accruing |
|
10,985 |
|
|
8,371 |
|
|
10,215 |
|
|
8,153 |
|
|
8,258 |
|
Non-accrual loans
(2): |
|
|
|
|
|
|
|
|
|
|
Commercial |
|
12,712 |
|
|
12,018 |
|
|
5,394 |
|
|
5,586 |
|
|
9,157 |
|
Commercial real estate |
|
26,645 |
|
|
28,617 |
|
|
23,183 |
|
|
29,982 |
|
|
26,605 |
|
Home equity |
|
6,848 |
|
|
8,365 |
|
|
5,695 |
|
|
7,665 |
|
|
6,174 |
|
Residential real estate |
|
12,043 |
|
|
14,557 |
|
|
16,631 |
|
|
14,248 |
|
|
15,502 |
|
Premium finance receivables -
commercial |
|
14,561 |
|
|
13,751 |
|
|
15,156 |
|
|
15,902 |
|
|
12,705 |
|
Premium finance receivables - life
insurance |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Consumer and other |
|
263 |
|
|
297 |
|
|
280 |
|
|
236 |
|
|
277 |
|
Total non-accrual loans |
|
73,072 |
|
|
77,605 |
|
|
66,339 |
|
|
73,619 |
|
|
70,420 |
|
Total
non-performing loans: |
|
|
|
|
|
|
|
|
|
|
Commercial |
|
13,253 |
|
|
12,018 |
|
|
5,394 |
|
|
5,586 |
|
|
9,631 |
|
Commercial real estate |
|
26,645 |
|
|
28,617 |
|
|
23,884 |
|
|
29,982 |
|
|
26,605 |
|
Home equity |
|
6,848 |
|
|
8,365 |
|
|
5,695 |
|
|
7,665 |
|
|
6,174 |
|
Residential real estate |
|
12,043 |
|
|
14,557 |
|
|
16,631 |
|
|
14,248 |
|
|
15,502 |
|
Premium finance receivables -
commercial |
|
24,855 |
|
|
21,982 |
|
|
24,209 |
|
|
23,964 |
|
|
20,370 |
|
Premium finance receivables - life
insurance |
|
— |
|
|
— |
|
|
351 |
|
|
— |
|
|
— |
|
Consumer and other |
|
413 |
|
|
437 |
|
|
390 |
|
|
327 |
|
|
395 |
|
Total non-performing loans |
|
$ |
84,057 |
|
|
$ |
85,976 |
|
|
$ |
76,554 |
|
|
$ |
81,772 |
|
|
$ |
78,677 |
|
Other real estate owned |
|
26,849 |
|
|
29,053 |
|
|
33,044 |
|
|
33,131 |
|
|
36,419 |
|
Other real estate owned - from
acquisition |
|
17,096 |
|
|
22,827 |
|
|
9,036 |
|
|
9,126 |
|
|
9,223 |
|
Other repossessed assets |
|
$ |
174 |
|
|
$ |
193 |
|
|
$ |
231 |
|
|
$ |
259 |
|
|
$ |
303 |
|
Total non-performing assets |
|
$ |
128,176 |
|
|
$ |
138,049 |
|
|
$ |
118,865 |
|
|
$ |
124,288 |
|
|
$ |
124,622 |
|
TDRs performing under the
contractual terms of the loan agreement |
|
42,744 |
|
|
49,173 |
|
|
52,174 |
|
|
54,687 |
|
|
69,697 |
|
Total non-performing loans
by category as a percent of its own respective category’s
period-end balance: |
|
|
|
|
|
|
|
|
|
|
Commercial |
|
0.28 |
% |
|
0.27 |
% |
|
0.12 |
% |
|
0.13 |
% |
|
0.25 |
% |
Commercial real estate |
|
0.48 |
|
|
0.54 |
|
|
0.49 |
|
|
0.64 |
|
|
0.59 |
|
Home equity |
|
0.87 |
|
|
1.05 |
|
|
0.80 |
|
|
1.08 |
|
|
0.86 |
|
Residential real estate |
|
1.98 |
|
|
2.55 |
|
|
3.31 |
|
|
2.87 |
|
|
3.21 |
|
Premium finance receivables -
commercial |
|
1.05 |
|
|
0.91 |
|
|
0.98 |
|
|
1.03 |
|
|
0.87 |
|
Premium finance receivables - life
insurance |
|
— |
|
|
— |
|
|
0.01 |
|
|
— |
|
|
— |
|
Consumer and other |
|
0.28 |
|
|
0.33 |
|
|
0.33 |
|
|
0.25 |
|
|
0.26 |
|
Total loans, net of unearned
income |
|
0.49 |
% |
|
0.53 |
% |
|
0.49 |
% |
|
0.55 |
% |
|
0.55 |
% |
Total non-performing assets
as a percentage of total assets |
|
0.56 |
% |
|
0.63 |
% |
|
0.57 |
% |
|
0.61 |
% |
|
0.62 |
% |
Allowance for loan losses
as a percentage of total non-performing loans |
|
125.39 |
% |
|
119.79 |
% |
|
130.89 |
% |
|
115.50 |
% |
|
116.56 |
% |
(1) As of the dates shown, no TDRs
were past due greater than 90 days and still accruing
interest.
(2) Non-accrual loans included in TDRs totaling $9.1
million, $10.1 million, $10.6 million, $12.5 million and $12.6
million as of December 31, 2015, September 30, 2015, June 30, 2015,
March 31, 2015 and December 31, 2014.
FOR MORE INFORMATION CONTACT:
Edward J. Wehmer, President & Chief Executive Officer
David A. Dykstra, Senior Executive Vice President & Chief Operating Officer
(847) 939-9000
Web site address: www.wintrust.com
Wintrust Financial (NASDAQ:WTFC)
Historical Stock Chart
From Jul 2024 to Aug 2024
Wintrust Financial (NASDAQ:WTFC)
Historical Stock Chart
From Aug 2023 to Aug 2024