Wintrust Financial Corporation Reports Fourth Quarter 2020 Net Income of $101.2 million and Full-Year 2020 Net Income of $293.0 million
Wednesday, 20. January 2021 22:42
ROSEMONT, Ill., Jan. 20, 2021 (GLOBE NEWSWIRE) -- Wintrust Financial Corporation (“Wintrust”, “the Company”, "we" or "our") (Nasdaq: WTFC) announced net income of $101.2 million or $1.63 per diluted common share for the fourth quarter of 2020, a decrease in diluted earnings per common share of 2% compared to the third quarter of 2020 and an increase of 13% compared to the fourth quarter of 2019. The Company recorded net income of $293.0 million or $4.68 per diluted common share for the year ended December 31, 2020 compared to net income of $355.7 million or $6.03 per diluted common share for the same period of 2019.
Highlights of the Fourth Quarter of 2020: Comparative information to the third quarter of 2020
Total assets increased by $1.3 billion.
Total loans, excluding Paycheck Protection Program ("PPP") loans, increased by $607 million primarily due to growth in commercial loans and life insurance premium finance receivables. This growth also included a $71 million net increase in residential real estate loans for investment as the Company decided to allocate a portion of its current and future mortgage production for investment. • In addition, during the fourth quarter of 2020, the Company exercised its early buy-out option on $248 million of eligible loans previously sold to the Government National Mortgage Association ("GNMA") recorded in mortgage loans held-for-sale. See Table 1 for more information. • PPP loans originated in 2020 declined by $663 million in the fourth quarter of 2020 primarily as a result of processing forgiveness payments. As of January 15, 2021, approximately 23% of PPP loan balances originated in 2020 have been forgiven, approximately 45% of balances are in the forgiveness review or submission process, and approximately 32% of balances have yet to apply.
Total deposits increased by $1.2 billion, notwithstanding the return of approximately $666 million in wholesale deposits during the fourth quarter of 2020.
Net interest income increased by $3.5 million primarily due to a reduction in the rate on interest-bearing deposits and loan growth. • The rate on interest-bearing deposits declined by 10 basis points in the fourth quarter of 2020 as compared to the third quarter of 2020. This improvement more than offset a two basis point decline in the yield on total loans in the fourth quarter of 2020 as compared to the third quarter of 2020. • The Company recognized $16.8 million of PPP loan fee accretion in the fourth quarter of 2020 as compared to $17.4 million in the third quarter of 2020 on PPP loans originated in 2020. As of December 31, 2020, the Company had approximately $32.5 million of PPP loan fees that have yet to be recognized in income.
The loans to deposits ratio ended the fourth quarter of 2020 at 86.5% as compared to 89.7% as of September 30, 2020. Excluding PPP loans, the loans to deposits ratio ended the fourth quarter of 2020 at 79.2%.
Mortgage banking revenue decreased by $21.7 million to $86.8 million for the fourth quarter of 2020 as compared to $108.5 million in the prior quarter.
Outstanding COVID-19 related loan modifications for customers totaled approximately $345 million or 1.2% of total loans, excluding PPP loans, as of December 31, 2020 as compared to $413 million or 1.4% as of September 30, 2020.
Provision for credit losses totaled $1.2 million in the fourth quarter of 2020 as compared to $25.0 million in the third quarter of 2020.
Recorded net charge-offs of $10.3 million in the fourth quarter of 2020, of which $5.9 million were reserves on individually assessed loans as of the prior quarter end, as compared to net charge-offs of $9.3 million in the third quarter of 2020. Net charge-offs as a percentage of average total loans, totaled 13 basis points in the fourth quarter of 2020 on an annualized basis compared to 12 basis points on an annualized basis in the third quarter of 2020.
The allowance for credit losses on our core loan portfolio is approximately 1.82% of the outstanding balance as of December 31, 2020, down from 1.88% as of September 30, 2020. See Table 12 for more information.
Non-performing loans declined by $45.6 million, or 26%, and totaled $127.5 million, or 0.40% of total loans, as of December 31, 2020 as compared to $173.1 million, or 0.54% of total loans, as of September 30, 2020.
Other items of note from the fourth quarter of 2020
The following items had a $13.2 million unfavorable pre-tax income impact on the fourth quarter of 2020: • Recorded a decrease in the value of mortgage servicing rights related to changes in fair value model assumptions of $5.2 million in the fourth quarter of 2020 as compared to a decrease of $3.0 million in the third quarter of 2020. • Accrued $6.6 million of contingent consideration expense in the fourth quarter of 2020 related to the previous acquisition of mortgage operations as compared to $6.3 million in the third quarter of 2020, which was recorded in other non-interest expense. • Recorded an impairment charge of $1.4 million in occupancy expense related to the planned closure of 10 bank branches.
Repurchased 974,150 shares of our common stock at a cost of $54.9 million, or an average price of $56.40 per share.
Edward J. Wehmer, Founder and Chief Executive Officer, commented, "Wintrust reported net income of $101.2 million for the fourth quarter of 2020, down from $107.3 million in the third quarter of 2020. The fourth quarter of 2020 was characterized by significant loan growth, increased net interest income, strong mortgage banking revenue, a significant reduction in non-performing loans and a continued focus to increase franchise value in our market area."
Reflecting on the year, Mr. Wehmer stated, "I am very appreciative of our staff's tireless efforts to make the best of a difficult year. The year offered many challenges and I could not be more proud of our results. Pre-tax income, excluding provision for credit losses (non-GAAP), increased by 13% to $604 million in 2020 as compared to $534 million in 2019. We finished 2020 with a lot of momentum and look forward to serving our communities and being responsive to our customers in the new year."
Mr. Wehmer continued, "The Company experienced significant loan growth, excluding PPP loans, in the fourth quarter of 2020, including growth in its commercial, commercial real estate, residential real estate loans for investment and life insurance premium finance receivable portfolios. In addition, the Company supplemented loan growth by exercising its early buy-out option on eligible GNMA loans. The majority of the loan growth was in the latter part of the quarter as total period end loans, excluding PPP loans, were $678 million higher than average total loans, excluding PPP loans, in the fourth quarter of 2020. Our loan pipelines remain strong and we expect to continue to grow loans in 2021 without compromising our credit standards. Total deposits increased by $1.2 billion as compared to the third quarter of 2020 even with the return of approximately $666 million in wholesale deposits. Additionally, the mix of deposit growth during the quarter was favorable evidenced by $1.3 billion of growth in non-interest bearing deposits. We continue to emphasize growing our franchise, including gathering low cost deposits, which we believe will drive value in the long term. Our loans to deposits ratio ended the quarter at 86.5% and we believe that we have sufficient liquidity to meet customer loan demand."
Mr. Wehmer commented, "Net interest income increased in the fourth quarter of 2020 primarily due to lower interest expense on interest-bearing deposits and loan growth. The rate on interest-bearing deposits declined 10 basis points in the fourth quarter of 2020 as compared to the third quarter of 2020. This improvement more than offset a two basis point decline in the yield on total loans in the fourth quarter of 2020 as compared to the third quarter of 2020. PPP loan fee accretion was relatively flat as the Company recognized $16.8 million of PPP loan fee accretion in the fourth quarter of 2020 as compared to $17.4 million in the third quarter of 2020. The three basis point decline in the net interest margin in the fourth quarter of 2020 as compared to the third quarter of 2020 was primarily due to increased levels of liquidity as average interest-bearing cash increased by $1.0 billion. We have accumulated excess liquidity in recent quarters and believe that, if conditions allow for suitable deployment of such excess liquidity, we could potentially increase our net interest margin by 15 to 30 basis points, depending on the mix of earning assets of such reinvestment."
Mr. Wehmer noted, “Our mortgage banking business delivered another strong quarter of mortgage banking revenue in light of the demand associated with historically low long-term interest rates. Loan volumes originated for sale in the fourth quarter of 2020 were $2.4 billion, up from $2.2 billion in the third quarter of 2020. Production revenue decreased during the quarter as the origination pipeline declined as compared to the end of the third quarter of 2020. This decline was partially due to the Company increasing its allocation of pipeline to originations for investment in order to increase earning assets on the balance sheet. Additionally, the Company recorded a $5.2 million decline in the value of mortgage servicing rights related to changes in fair value model assumptions. We are leveraging efficiencies in our delivery channels and staffing strategies to keep pace with unprecedented demand. The strong quarter of mortgage performance contributed to reporting a 1.12% net overhead ratio for the fourth quarter of 2020. We believe the first quarter of 2021 will provide another strong quarter for mortgage banking production."
Commenting on credit quality, Mr. Wehmer stated, "The Company recorded provision for credit losses of $1.2 million reflecting improvement in credit quality in the fourth quarter of 2020. We expended significant effort in the quarter diligently reviewing and addressing our credit portfolio. The Company's population of loans with a rating below "pass" as of December 31, 2020 declined by $273 million, or 14%, as compared to the prior quarter end primarily due to a note sale, pay-offs and risk rating upgrades. The level of non-performing loans decreased by $45.6 million primarily due to non-performing loan pay-offs. Additionally, net charge-offs remained relatively low totaling $10.3 million in the fourth quarter of 2020 as compared to $9.3 million in the third quarter of 2020. The allowance for credit losses on our core loan portfolio as of December 31, 2020 is approximately 1.82% of the outstanding balance. We believe that the Company’s reserves remain appropriate and we remain diligent in our review of credit."
Mr. Wehmer added, "In addition to the previously announced sale of three branches in southwestern Wisconsin, we continue to review our branch footprint and have initiated plans to close an additional 10 branches. These are predominantly smaller locations in close proximity to other Wintrust locations. As such, we do not expect any material attrition or customer disruption. We expect the noted branches to close prior to the end of the second quarter and the branch sale in Wisconsin to close in the second quarter. In the fourth quarter of 2020, we recorded an impairment charge of $1.4 million associated with the closing of the 10 locations. Collectively, the reduction of 13 locations represents approximately 7% of the Wintrust retail banking locations and will result in a reduction in expenses of approximately $5 million annually on an ongoing basis. It is important to note that while we see increased use of electronic services and are investing heavily in digital capabilities to allow clients to choose how they want to be served, Wintrust will continue to selectively open branches in areas where we are not represented."
Mr. Wehmer concluded, "We remain committed to supporting our community, including the well-being and safety of our customers and employees. We are participating in the latest round of PPP having opened our application portal on January 11, 2021. As of January 19, 2021, we have received approximately 5,400 applications aggregating in excess of $1.1 billion of loans with associated fees of approximately $44 million. We are focused on taking advantage of market opportunities to prudently deploy excess liquidity into earning assets. In particular, we expect to grow PPP loans, organic loans, residential real estate loans for investment and investment securities while maintaining an interest rate sensitive asset portfolio. We continue to evaluate our operating expense base to enhance future profitability. We also continue to carefully monitor the COVID-19 pandemic and evaluate the impact that it could have on the economy, our customers and our business. We remain focused on navigating the current environment by actively monitoring and managing our credit portfolio."
Total asset growth of $1.3 billion in the fourth quarter of 2020 was primarily comprised of a $977 million increase in interest-bearing deposits with banks, a $312 million increase in mortgage loans held-for-sale, and a $128 million increase in investment securities, partially offset by a $56 million decrease in loans. The Company believes that the $4.8 billion of interest-bearing deposits with banks held as of December 31, 2020 provides more than sufficient liquidity to operate its business plan.
The $56 million decrease in loans was primarily a result of processing forgiveness payments, as PPP loans declined by $663 million in the fourth quarter of 2020. Total loans, excluding PPP loans, increased by $607 million primarily due to growth in commercial loans and life insurance premium finance receivables. This growth also included a $71 million net increase in residential real estate loans for investment as the Company decided to allocate a portion of its current and future mortgage production for investment.
Total liabilities increased $1.3 billion in the fourth quarter of 2020 resulting primarily from a $1.2 billion increase in total deposits, which included the return of approximately $666 million in wholesale deposits. The increase in deposits was primarily due to a $1.3 billion increase in non-interest-bearing deposits. Our loans to deposits ratio ended the quarter at 86.5%. Management believes in substantially funding the Company's balance sheet with core deposits and utilizes brokered or wholesale funding sources as appropriate to manage its liquidity position as well as for interest rate risk management purposes.
For more information regarding changes in the Company’s balance sheet, see Consolidated Statements of Condition and Tables 1 through 3 in this report.
NET INTEREST INCOME
For the fourth quarter of 2020, net interest income totaled $259.4 million, an increase of $3.5 million as compared to the third quarter of 2020 and a decrease of $2.5 million as compared to the fourth quarter of 2019. The $3.5 million increase in net interest income in the fourth quarter of 2020 compared to the third quarter of 2020 was primarily due to a 10 basis point decline in the rate on interest-bearing deposits in the fourth quarter of 2020 and loan growth.
Net interest margin was 2.53% (2.54% on a fully taxable-equivalent basis, non-GAAP) during the fourth quarter of 2020 compared to 2.56% (2.57% on a fully taxable-equivalent basis, non-GAAP) during the third quarter of 2020 and 3.17% (3.19% on a fully taxable-equivalent basis, non-GAAP) during the fourth quarter of 2019. The three basis point decrease in net interest margin in the fourth quarter of 2020 as compared to the third quarter of 2020 was attributable to a 10 basis point decline in the yield on earning assets and a two basis point decrease in the net free funds contribution partially offset by a nine basis point decrease in the rate paid on interest-bearing liabilities. The 10 basis point decline in the yield on earning assets in the fourth quarter of 2020 as compared to the third quarter of 2020 was primarily due to a $1.0 billion increase in average interest-bearing deposits with banks and cash equivalents. The decrease in the rate paid on interest-bearing liabilities in the fourth quarter of 2020 as compared to the prior quarter is primarily due to a 10 basis point decrease in the rate paid on interest-bearing deposits as management initiated various deposit rate reductions given the low interest rate environment.
For more information regarding net interest income, see Tables 4 through 8 in this report.
ASSET QUALITY
The allowance for credit losses totaled $380.0 million as of December 31, 2020, a decrease of $9.0 million as compared to $389.0 million as of September 30, 2020. The allowance for credit losses decreased primarily due to portfolio changes and was partially offset by changes in the macroeconomic forecasted conditions. The Commercial, Industrial and Other portfolio realized a decrease in the allowance for credit losses as compared to the prior quarter-end, which was primarily driven by improving portfolio credit characteristics. There was an increase in the allowance for credit losses in the Commercial Real Estate portfolios driven by deterioration in the Commercial Real Estate Price Index forecast, partially offset by improvement in Baa Corporate Credit Spreads. Other key drivers of allowance for credit losses changes in these portfolios include, but are not limited to, decreases in COVID-19 related loan modifications and loan risk rating migration.
The provision for credit losses totaled $1.2 million for the fourth quarter of 2020 compared to $25.0 million for the third quarter of 2020 and $7.8 million for the fourth quarter of 2019. For more information regarding the provision for credit losses, see Table 11 in this report.
Management believes the allowance for credit losses is appropriate to account for expected credit losses. The Current Expected Credit Losses ("CECL") standard requires the Company to estimate expected credit losses over the life of the Company’s financial assets at a certain point in time. There can be no assurances, however, that future losses will not significantly exceed the amounts provided for, thereby affecting future results of operations. A summary of the allowance for credit losses calculated for the loan components in the core loan portfolio, the niche and consumer loan portfolio and the purchased loan portfolio as of December 31, 2020 and September 30, 2020 is shown on Table 12 of this report.
Net charge-offs totaled $10.3 million in the fourth quarter of 2020, a $1.0 million increase from $9.3 million in the third quarter of 2020 and a $2.4 million decrease from $12.7 million in the fourth quarter of 2019. Net charge-offs as a percentage of average total loans, totaled 13 basis points in the fourth quarter of 2020 on an annualized basis compared to 12 basis points on an annualized basis in the third quarter of 2020 and 19 basis points on an annualized basis in the fourth quarter of 2019. For more information regarding net charge-offs, see Table 10 in this report.
As of December 31, 2020, $41.6 million of all loans, or 0.1%, were 60 to 89 days past due and $139.1 million, or 0.4%, were 30 to 59 days (or one payment) past due. As of September 30, 2020, $49.9 million of all loans, or 0.2%, were 60 to 89 days past due and $186.5 million, or 0.6%, were 30 to 59 days (or one payment) past due. Many of the commercial and commercial real-estate loans shown as 60 to 89 days and 30 to 59 days past due are included on the Company’s internal problem loan reporting system. Loans on this system are closely monitored by management on a monthly basis.
The Company’s home equity and residential real estate loan portfolios continue to exhibit low delinquency rates as of December 31, 2020. Home equity loans at December 31, 2020 that are current with regard to the contractual terms of the loan agreement represent 98.3% of the total home equity portfolio. Residential real estate loans at December 31, 2020 that are current with regards to the contractual terms of the loan agreements comprised 96.8% of total residential real estate loans outstanding. For more information regarding past due loans, see Table 13 in this report.
Outstanding COVID-19 related loan modifications for customers totaled approximately $345 million or 1.2% of total loans, excluding PPP loans as of December 31, 2020 as compared to $413 million or 1.4% as of September 30, 2020 and $1.7 billion or 6.2% as of June 30, 2020. The outstanding modifications primarily changed terms to interest-only payments.
The ratio of non-performing assets to total assets was 0.32% as of December 31, 2020, compared to 0.42% at September 30, 2020, and 0.36% at December 31, 2019. Non-performing assets totaled $144.1 million at December 31, 2020, compared to $182.3 million at September 30, 2020 and $132.8 million at December 31, 2019. Non-performing loans totaled $127.5 million, or 0.40% of total loans, at December 31, 2020 compared to $173.1 million, or 0.54% of total loans, at September 30, 2020 and $117.6 million, or 0.44% of total loans, at December 31, 2019. The decrease in non-performing loans as of December 31, 2020 as compared to September 30, 2020 is primarily due to $30.1 million in payments received throughout the quarter. The payment activity was primarily driven by sales of underlying real property collateral, sales of operating businesses, and refinance activity. Other real estate owned ("OREO") of $16.6 million at December 31, 2020 increased by $7.4 million compared to $9.2 million at September 30, 2020 and increased $1.4 million compared to $15.2 million at December 31, 2019. Management is pursuing the resolution of all non-performing assets. At this time, management believes OREO is appropriately valued at the lower of carrying value or fair value less estimated costs to sell. For more information regarding non-performing assets, see Table 14 in this report.
NON-INTEREST INCOME
Wealth management revenue increased by $1.8 million during the fourth quarter of 2020 as compared to the third quarter of 2020 primarily due to increased trust and asset management fees and brokerage commissions. Wealth management revenue is comprised of the trust and asset management revenue of The Chicago Trust Company and Great Lakes Advisors, the brokerage commissions, managed money fees and insurance product commissions at Wintrust Investments and fees from tax-deferred like-kind exchange services provided by the Chicago Deferred Exchange Company.
Mortgage banking revenue decreased by $21.7 million in the fourth quarter of 2020 as compared to the third quarter of 2020, primarily due to a $23.3 million decrease in production revenue. Production revenue decreased as origination pipelines designated for sale declined as compared to the prior quarter, due in part to the Company's intention to retain more loans for investment. Loans originated for sale were $2.4 billion in the fourth quarter of 2020, an increase of $124.7 million as compared to the third quarter of 2020. The percentage of origination volume from refinancing activities was 65% in the fourth quarter of 2020 as compared to 59% in the third quarter of 2020. Mortgage banking revenue includes revenue from activities related to originating, selling and servicing residential real estate loans for the secondary market.
During the fourth quarter of 2020, the fair value of the mortgage servicing rights portfolio increased primarily due to the capitalization of $20.3 million of servicing rights during the fourth quarter of 2020. This increase was partially offset by a negative fair value adjustment of $5.2 million as well as a reduction in value of $9.0 million due to payoffs and paydowns of the existing portfolio. No economic hedges were outstanding relative to the mortgage servicing rights portfolio during the third or fourth quarter of 2020.
Other non-interest income increased by $6.4 million in the fourth quarter of 2020 as compared to the third quarter of 2020 primarily due to increased bank owned life insurance ("BOLI") revenue and income on partnership investments.
For more information regarding non-interest income, see Tables 15 and 16 in this report.
NON-INTEREST EXPENSE
Salaries and employee benefits expense increased by $7.1 million in the fourth quarter of 2020 as compared to the third quarter of 2020. The $7.1 million increase is comprised of an increase of $3.9 million in commissions and incentive compensation, an increase of $3.7 million in salaries expense, partially offset by a decrease of $520,000 in employee benefits expense.
The increase in commissions and incentive compensation is primarily due to increased commissions expense from higher levels of mortgage loan originations in the current quarter. The increase in salaries expense is primarily related to increased staffing costs to support mortgage origination and investment in technology related services to satisfy customer demands and create efficiencies in operations.
Occupancy expense totaled $19.7 million in the fourth quarter of 2020, an increase of $3.9 million as compared to the third quarter of 2020. This increase is primarily associated with an impairment charge of $1.4 million related to the planned closure of 10 bank branches, increased real estate tax assessment estimates and a higher level of utility charges.
Equipment expense totaled $20.6 million in the fourth quarter of 2020, an increase of $3.3 million as compared to the third quarter of 2020. This increase is primarily due to increased software licensing expenses.
Advertising and Marketing expense totaled $9.9 million in the fourth quarter of 2020, an increase of $2.0 million as compared to the third quarter of 2020. The increase in the fourth quarter relates primarily to increased digital advertising campaigns and corporate sponsorship costs. Marketing costs are incurred to promote the Company's brand, commercial banking capabilities and various products, to attract loans and deposits and to announce new branch openings as well as the expansion of the Company's non-bank businesses. The level of marketing expenditures depends on the timing of sponsorship programs utilized which are determined based on the market area, targeted audience, competition and various other factors.
Miscellaneous expense in the fourth quarter of 2020 increased by $302,000 as compared to the third quarter of 2020. The fourth quarter of 2020 included $6.6 million of contingent consideration expense related to the previous acquisition of mortgage operations as compared to $6.3 million in the prior quarter. The liability for contingent consideration expense related to the previous acquisition of mortgage operations is based upon forward looking mortgage origination volumes and the estimated profitability of that operation. Should those assumptions change going forward, the liability may need to be increased or decreased. The contractual period covering contingent consideration ends in January 2023 and the final two years of the contract contemplate a lower ratio of contingent consideration relative to financial performance. As a result, the Company does not expect to have material adjustments to the contingent consideration liability in future periods. Miscellaneous expense also includes ATM expenses, correspondent bank charges, directors fees, telephone, travel and entertainment, corporate insurance, dues and subscriptions, problem loan expenses and lending origination costs that are not deferred.
For more information regarding non-interest expense, see Table 17 in this report.
INCOME TAXES
The Company recorded income tax expense of $33.5 million in the fourth quarter of 2020 compared to $30.0 million in the third quarter of 2020 and $30.7 million in the fourth quarter of 2019. The effective tax rates were 24.87% in the fourth quarter of 2020 compared to 21.83% in the third quarter of 2020 and 26.33% in the fourth quarter of 2019. The effective tax rate in the third quarter of 2020 reflects the impact of a $9.0 million state income tax benefit related to the settlement of an uncertain tax position.
BUSINESS UNIT SUMMARY
Community Banking
Through its community banking unit, the Company provides banking and financial services primarily to individuals, small to mid-sized businesses, local governmental units and institutional clients residing primarily in the local areas the Company services. In the fourth quarter of 2020, this unit expanded its loan portfolio, excluding PPP loans, and its deposit portfolio. However, the banking segment also experienced net interest margin compression primarily due to increased levels of liquidity as average interest bearing cash increased by $1.0 billion in the fourth quarter of 2020 as compared to the third quarter of 2020.
Mortgage banking revenue was $86.8 million for the fourth quarter of 2020, a decrease of $21.7 million as compared to the third quarter of 2020 primarily due to a $23.3 million decrease in production revenue as origination pipelines declined as compared to the prior quarter. Service charges on deposit accounts totaled $11.8 million in the fourth quarter of 2020, an increase of $344,000 as compared to the third quarter of 2020 primarily due to higher account analysis and overdraft fees. The Company's gross commercial and commercial real estate loan pipelines remained strong as of December 31, 2020. Before the impact of scheduled payments and prepayments, gross commercial and commercial real estate loan pipelines were estimated to be approximately $1.1 billion to $1.3 billion at December 31, 2020. When adjusted for the probability of closing, the pipelines were estimated to be approximately $650 million to $750 million at December 31, 2020.
Specialty Finance
Through its specialty finance unit, the Company offers financing of insurance premiums for businesses and individuals, equipment financing through structured loans and lease products to customers in a variety of industries, accounts receivable financing and value-added, out-sourced administrative services and other services. Originations within the insurance premium financing receivables portfolio were $2.9 billion during the fourth quarter of 2020 and average balances increased by $49.9 million as compared to the third quarter of 2020. The increase in average balances was more than offset by margin compression in this portfolio resulting in a $3.6 million decrease in interest income attributed to the lower market rates of interest associated with the insurance premium finance receivables portfolio. The Company's leasing business grew during the fourth quarter of 2020, with its portfolio of assets, including capital leases, loans and equipment on operating leases, increasing by $95.2 million to $2.1 billion at the end of the fourth quarter of 2020. Revenues from the Company's out-sourced administrative services business were $1.3 million in the fourth quarter of 2020, an increase of $186,000 from the third quarter of 2020.
Wealth Management
Through four separate subsidiaries within its wealth management unit, the Company offers a full range of wealth management services, including trust and investment services, tax-deferred like-kind exchange services, asset management, securities brokerage services and 401(k) and retirement plan services. Wealth management revenue totaled $26.8 million in the fourth quarter of 2020, an increase of $1.8 million compared to the third quarter of 2020. Increases in asset management fees were primarily due to favorable equity market performance during the fourth quarter of 2020. At December 31, 2020, the Company’s wealth management subsidiaries had approximately $30.1 billion of assets under administration, which included $3.5 billion of assets owned by the Company and its subsidiary banks, representing a $1.9 billion increase from the $28.2 billion of assets under administration at September 30, 2020.
ITEMS IMPACTING COMPARATIVE FINANCIAL RESULTS
Paycheck Protection Program
On March 27, 2020, the President of the United States signed the CARES Act, which authorized the Small Business Administration ("SBA") to guarantee loans under the PPP for small businesses who met the necessary eligibility requirements in order to keep their workers on the payroll. The Company began accepting applications on April 3, 2020. From such date through the end of 2020, the Company secured authorization from the SBA for and funded over 12,000 PPP loans with a carrying balance of approximately $3.4 billion. As of December 31, 2020, the carrying balance of such loans was reduced to approximately $2.7 billion primarily resulting from forgiveness by the SBA.
Acquisitions
On November 1, 2019, the Company completed its acquisition of SBC, Incorporated (“SBC”). SBC was the parent company of Countryside Bank. Through this business combination, the Company acquired Countryside Bank's six banking offices located in Countryside, Burbank, Darien, Homer Glen, Oak Brook and Chicago, Illinois. As of the acquisition date, the Company acquired approximately $620 million in assets, including approximately $423 million in loans, and approximately $508 million in deposits. The Company recorded goodwill of approximately $40 million on the acquisition.
On October 7, 2019, the Company completed its acquisition of STC Bancshares Corp. (“STC”). STC was the parent company of STC Capital Bank. Through this business combination, the Company acquired STC Capital Bank's five banking offices located in the communities of St. Charles, Geneva and South Elgin, Illinois. As of the acquisition date, the Company acquired approximately $250 million in assets, including approximately $174 million in loans, and approximately $201 million in deposits. The Company recorded goodwill of approximately $19 million on the acquisition.
On May 24, 2019, the Company completed its acquisition of Rush-Oak Corporation ("ROC"). ROC was the parent company of Oak Bank. Through this business combination, the Company acquired Oak Bank's one banking location in Chicago, Illinois. As of the acquisition date, the Company acquired approximately $223 million in assets, including approximately $125 million in loans, and approximately $161 million in deposits. The Company recorded goodwill of approximately $12 million on the acquisition.
Adoption of New Credit Losses Accounting Standard
Beginning in 2020, the Company adopted the CECL standard, which impacted the measurement of the Company’s allowance for credit losses (including the allowance for unfunded lending-related commitments). CECL replaced the previous incurred loss methodology, which delayed recognition until such loss was probable, with a methodology that reflects an estimate of lifetime expected credit losses considering current economic condition and forecasts. Though other assets, including investment securities and other receivables, were considered in-scope of the standard and required a measurement of the allowance for credit loss, the most significant impact of CECL remains within the Company’s loan portfolios and related lending commitments. For more information regarding the adoption of CECL, see the "Asset Quality" section and the asset quality Tables 10-14 in this report.
Selected Financial Condition Data (at end of period):
Total assets
$
45,080,768
$
43,731,718
$
43,540,017
$
38,799,847
$
36,620,583
Total loans (1)
32,079,073
32,135,555
31,402,903
27,807,321
26,800,290
Total deposits
37,092,651
35,844,422
35,651,874
31,461,660
30,107,138
Junior subordinated debentures
253,566
253,566
253,566
253,566
253,566
Total shareholders’ equity
4,115,995
4,074,089
3,990,218
3,700,393
3,691,250
Selected Statements of Income Data:
Net interest income
$
259,397
$
255,936
$
263,131
$
261,443
$
261,879
$
1,039,907
$
1,054,919
Net revenue (2)
417,758
426,529
425,124
374,685
374,099
1,644,096
1,462,091
Net income
101,204
107,315
21,659
62,812
85,964
292,990
355,697
Pre-tax income, excluding provision for credit losses (non-GAAP) (3)
135,891
162,310
165,756
140,044
124,508
604,001
533,965
Net income per common share – Basic
1.64
1.68
0.34
1.05
1.46
4.72
6.11
Net income per common share – Diluted
1.63
1.67
0.34
1.04
1.44
4.68
6.03
Selected Financial Ratios and Other Data:
Performance Ratios:
Net interest margin
2.53
%
2.56
%
2.73
%
3.12
%
3.17
%
2.72
%
3.45
%
Net interest margin - fully taxable equivalent (non-GAAP) (3)
2.54
2.57
2.74
3.14
3.19
2.73
3.47
Non-interest income to average assets
1.44
1.58
1.55
1.24
1.25
1.46
1.23
Non-interest expense to average assets
2.56
2.45
2.48
2.58
2.78
2.51
2.79
Net overhead ratio (4)
1.12
0.87
0.93
1.33
1.53
1.05
1.57
Return on average assets
0.92
0.99
0.21
0.69
0.96
0.71
1.07
Return on average common equity
10.30
10.66
2.17
6.82
9.52
7.50
10.41
Return on average tangible common equity (non-GAAP) (3)
12.95
13.43
2.95
8.73
12.17
9.54
13.22
Average total assets
$
43,810,005
$
42,962,844
$
42,042,729
$
36,625,490
$
35,645,190
$
41,371,339
$
33,232,083
Average total shareholders’ equity
4,050,286
4,034,902
3,908,846
3,710,169
3,622,184
3,926,688
3,461,535
Average loans to average deposits ratio
87.8
%
89.6
%
87.8
%
90.1
%
88.8
%
88.8
%
91.4
%
Period-end loans to deposits ratio
86.5
89.7
88.1
88.4
89.0
Common Share Data at end of period:
Market price per common share
$
61.09
$
40.05
$
43.62
$
32.86
$
70.90
Book value per common share
65.24
63.57
62.14
62.13
61.68
Tangible book value per common share (non-GAAP) (3)
53.23
51.70
50.23
50.18
49.70
Common shares outstanding
56,769,625
57,601,991
57,573,672
57,545,352
57,821,891
Other Data at end of period:
Tier 1 leverage ratio (5)
8.1
%
8.2
%
8.1
%
8.5
%
8.7
%
Risk-based capital ratios:
Tier 1 capital ratio (5)
10.0
10.2
10.1
9.3
9.6
Common equity tier 1 capital ratio(5)
8.8
9.0
8.8
8.9
9.2
Total capital ratio (5)
12.6
12.9
12.8
11.9
12.2
Allowance for credit losses (6)
$
379,969
$
388,971
$
373,174
$
253,482
$
158,461
Allowance for loan and unfunded lending-related commitment losses to total loans
1.18
%
1.21
%
1.19
%
0.91
%
0.59
%
Number of:
Bank subsidiaries
15
15
15
15
15
Banking offices
181
182
186
187
187
(1) Excludes mortgage loans held-for-sale. (2) Net revenue includes net interest income and non-interest income. (3) See “Supplemental Non-GAAP Financial Measures/Ratios” at Table 18 for additional information on this performance measure/ratio. (4) The net overhead ratio is calculated by netting total non-interest expense and total non-interest income, annualizing this amount, and dividing by that period’s total average assets. A lower ratio indicates a higher degree of efficiency. (5) Capital ratios for current quarter-end are estimated. (6) The allowance for credit losses includes both the allowance for loan losses and the allowance for unfunded lending-related commitments. Effective January 1, 2020, the allowance for credit losses also includes the allowance for investment securities as a result of the adoption of Accounting Standard Update ("ASU") 2016-13, Financial Instruments - Credit Losses.
WINTRUST FINANCIAL CORPORATION
Key Operating Measures
Wintrust’s key operating measures and growth rates for the fourth quarter of 2020, as compared to the third quarter of 2020 (sequential quarter) and fourth quarter of 2019 (linked quarter), are shown in the table below:
Three Months Ended
% or(1) basis point (bp) change from 3rd Quarter 2020
% or basis point (bp) change from 4th Quarter 2019
(Dollars in thousands, except per share data)
Dec 31, 2020
Sep 30, 2020
Dec 31, 2019
Net income
$
101,204
$
107,315
$
85,964
(6
)
%
18
%
Pre-tax income, excluding provision for credit losses (non-GAAP) (2)
135,891
162,310
124,508
(16
)
9
Net income per common share – diluted
1.63
1.67
1.44
(2
)
13
Net revenue (3)
417,758
426,529
374,099
(2
)
12
Net interest income
259,397
255,936
261,879
1
(1
)
Net interest margin
2.53
%
2.56
%
3.17
%
(3
)
bps
(64
)
bps
Net interest margin - fully taxable equivalent (non-GAAP) (2)
2.54
2.57
3.19
(3
)
(65
)
Net overhead ratio (4)
1.12
0.87
1.53
25
(41
)
Return on average assets
0.92
0.99
0.96
(7
)
(4
)
Return on average common equity
10.30
10.66
9.52
(36
)
78
Return on average tangible common equity (non-GAAP) (2)
12.95
13.43
12.17
(48
)
78
At end of period
Total assets
$
45,080,768
$
43,731,718
$
36,620,583
12
%
23
%
Total loans (5)
32,079,073
32,135,555
26,800,290
(1
)
20
Total deposits
37,092,651
35,844,422
30,107,138
16
23
Total shareholders’ equity
4,115,995
4,074,089
3,691,250
13
12
(1) Period-end balance sheet percentage changes are annualized. (2) See "Supplemental Non-GAAP Financial Measures/Ratios" at Table 18 for additional information on this performance measure/ratio. (3) Net revenue is net interest income plus non-interest income. (4) The net overhead ratio is calculated by netting total non-interest expense and total non-interest income, annualizing this amount, and dividing by that period's average total assets. A lower ratio indicates a higher degree of efficiency. (5) Excludes mortgage loans held-for-sale.
Certain returns, yields, performance ratios, or quarterly growth rates are “annualized” in this presentation to represent an annual time period. This is done for analytical purposes to better discern, for decision-making purposes, underlying performance trends when compared to full-year or year-over-year amounts. For example, a 5% growth rate for a quarter would represent an annualized 20% growth rate. Additional supplemental financial information showing quarterly trends can be found on the Company’s website at www.wintrust.com by choosing “Financial Reports” under the “Investor Relations” heading, and then choosing “Financial Highlights.”
WINTRUST FINANCIAL CORPORATION AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CONDITION
(Unaudited)
(Unaudited)
(Unaudited)
(Unaudited)
Dec 31,
Sep 30,
Jun 30,
Mar 31,
Dec 31,
(In thousands)
2020
2020
2020
2020
2019
Assets
Cash and due from banks
$
322,415
$
308,639
$
344,999
$
349,118
$
286,167
Federal funds sold and securities purchased under resale agreements
59
56
58
309
309
Interest-bearing deposits with banks
4,802,527
3,825,823
4,015,072
1,943,743
2,164,560
Available-for-sale securities, at fair value
3,055,839
2,946,459
3,194,961
3,570,959
3,106,214
Held-to-maturity securities, at amortized cost
579,138
560,267
728,465
865,376
1,134,400
Trading account securities
671
1,720
890
2,257
1,068
Equity securities with readily determinable fair value
90,862
54,398
52,460
47,310
50,840
Federal Home Loan Bank and Federal Reserve Bank stock
135,588
135,568
135,571
134,546
100,739
Brokerage customer receivables
17,436
16,818
14,623
16,293
16,573
Mortgage loans held-for-sale
1,272,090
959,671
833,163
656,934
377,313
Loans, net of unearned income
32,079,073
32,135,555
31,402,903
27,807,321
26,800,290
Allowance for loan losses
(319,374
)
(325,959
)
(313,510
)
(216,050
)
(156,828
)
Net loans
31,759,699
31,809,596
31,089,393
27,591,271
26,643,462
Premises and equipment, net
768,808
774,288
769,909
764,583
754,328
Lease investments, net
242,434
230,373
237,040
207,147
231,192
Accrued interest receivable and other assets
1,351,455
1,424,728
1,437,832
1,460,168
1,061,141
Trade date securities receivable
—
—
—
502,207
—
Goodwill
645,707
644,644
644,213
643,441
645,220
Other intangible assets
36,040
38,670
41,368
44,185
47,057
Total assets
$
45,080,768
$
43,731,718
$
43,540,017
$
38,799,847
$
36,620,583
Liabilities and Shareholders’ Equity
Deposits:
Non-interest bearing
$
11,748,455
$
10,409,747
$
10,204,791
$
7,556,755
$
7,216,758
Interest bearing
25,344,196
25,434,675
25,447,083
23,904,905
22,890,380
Total deposits
37,092,651
35,844,422
35,651,874
31,461,660
30,107,138
Federal Home Loan Bank advances
1,228,429
1,228,422
1,228,416
1,174,894
674,870
Other borrowings
518,928
507,395
508,535
487,503
418,174
Subordinated notes
436,506
436,385
436,298
436,179
436,095
Junior subordinated debentures
253,566
253,566
253,566
253,566
253,566
Trade date securities payable
200,907
—
—
—
—
Accrued interest payable and other liabilities
1,233,786
1,387,439
1,471,110
1,285,652
1,039,490
Total liabilities
40,964,773
39,657,629
39,549,799
35,099,454
32,929,333
Shareholders’ Equity:
Preferred stock
412,500
412,500
412,500
125,000
125,000
Common stock
58,473
58,323
58,294
58,266
57,951
Surplus
1,649,990
1,647,049
1,643,864
1,652,063
1,650,278
Treasury stock
(100,363
)
(44,891
)
(44,891
)
(44,891
)
(6,931
)
Retained earnings
2,080,013
2,001,949
1,921,048
1,917,558
1,899,630
Accumulated other comprehensive income (loss)
15,382
(841
)
(597
)
(7,603
)
(34,678
)
Total shareholders’ equity
4,115,995
4,074,089
3,990,218
3,700,393
3,691,250
Total liabilities and shareholders’ equity
$
45,080,768
$
43,731,718
$
43,540,017
$
38,799,847
$
36,620,583
WINTRUST FINANCIAL CORPORATION AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
Three Months Ended
Years Ended
(In thousands, except per share data)
Dec 31, 2020
Sep 30, 2020
Jun 30, 2020
Mar 31, 2020
Dec 31, 2019
Dec 31, 2020
Dec 31, 2019
Interest income
Interest and fees on loans
$
280,185
$
280,479
$
294,746
$
301,839
$
308,055
$
1,157,249
$
1,228,480
Mortgage loans held-for-sale
6,357
5,791
4,764
3,165
3,201
20,077
11,992
Interest-bearing deposits with banks
1,294
1,181
1,310
4,768
8,971
8,553
29,803
Federal funds sold and securities purchased under resale agreements
—
—
16
86
390
102
700
Investment securities
18,243
21,819
27,105
32,467
27,611
99,634
108,046
Trading account securities
11
6
13
7
6
37
39
Federal Home Loan Bank and Federal Reserve Bank stock
1,775
1,774
1,765
1,577
1,328
6,891
5,416
Brokerage customer receivables
116
106
97
158
169
477
666
Total interest income
307,981
311,156
329,816
344,067
349,731
1,293,020
1,385,142
Interest expense
Interest on deposits
32,602
39,084
50,057
67,435
74,724
189,178
278,892
Interest on Federal Home Loan Bank advances
4,952
4,947
4,934
3,360
1,461
18,193
9,878
Interest on other borrowings
2,779
3,012
3,436
3,546
3,273
12,773
13,897
Interest on subordinated notes
5,509
5,474
5,506
5,472
5,504
21,961
15,555
Interest on junior subordinated debentures
2,742
2,703
2,752
2,811
2,890
11,008
12,001
Total interest expense
48,584
55,220
66,685
82,624
87,852
253,113
330,223
Net interest income
259,397
255,936
263,131
261,443
261,879
1,039,907
1,054,919
Provision for credit losses
1,180
25,026
135,053
52,961
7,826
214,220
53,864
Net interest income after provision for credit losses
258,217
230,910
128,078
208,482
254,053
825,687
1,001,055
Non-interest income
Wealth management
26,802
24,957
22,636
25,941
24,999
100,336
97,114
Mortgage banking
86,819
108,544
102,324
48,326
47,860
346,013
154,293
Service charges on deposit accounts
11,841
11,497
10,420
11,265
10,973
45,023
39,070
Gains (losses) on investment securities, net
1,214
411
808
(4,359
)
587
(1,926
)
3,525
Fees from covered call options
—
—
—
2,292
1,243
2,292
3,670
Trading (losses) gains, net
(102
)
183
(634
)
(451
)
46
(1,004
)
(158
)
Operating lease income, net
12,118
11,717
11,785
11,984
12,487
47,604
47,041
Other
19,669
13,284
14,654
18,244
14,025
65,851
62,617
Total non-interest income
158,361
170,593
161,993
113,242
112,220
604,189
407,172
Non-interest expense
Salaries and employee benefits
171,116
164,042
154,156
136,762
145,941
626,076
546,420
Equipment
20,565
17,251
15,846
14,834
14,485
68,496
52,328
Operating lease equipment depreciation
9,938
9,425
9,292
9,260
9,766
37,915
35,760
Occupancy, net
19,687
15,830
16,893
17,547
17,132
69,957
64,289
Data processing
5,728
5,689
10,406
8,373
7,569
30,196
27,820
Advertising and marketing
9,850
7,880
7,704
10,862
12,517
36,296
48,595
Professional fees
6,530
6,488
7,687
6,721
7,650
27,426
27,471
Amortization of other intangible assets
2,634
2,701
2,820
2,863
3,017
11,018
11,844
FDIC insurance
7,016
6,772
7,081
4,135
1,348
25,004
9,199
OREO expense, net
(114
)
(168
)
237
(876
)
536
(921
)
3,628
Other
28,917
28,309
27,246
24,160
29,630
108,632
100,772
Total non-interest expense
281,867
264,219
259,368
234,641
249,591
1,040,095
928,126
Income before taxes
134,711
137,284
30,703
87,083
116,682
389,781
480,101
Income tax expense
33,507
29,969
9,044
24,271
30,718
96,791
124,404
Net income
$
101,204
$
107,315
$
21,659
$
62,812
$
85,964
$
292,990
$
355,697
Preferred stock dividends
6,991
10,286
2,050
2,050
2,050
21,377
8,200
Net income applicable to common shares
$
94,213
$
97,029
$
19,609
$
60,762
$
83,914
$
271,613
$
347,497
Net income per common share - Basic
$
1.64
$
1.68
$
0.34
$
1.05
$
1.46
$
4.72
$
6.11
Net income per common share - Diluted
$
1.63
$
1.67
$
0.34
$
1.04
$
1.44
$
4.68
$
6.03
Cash dividends declared per common share
$
0.28
$
0.28
$
0.28
$
0.28
$
0.25
$
1.12
$
1.00
Weighted average common shares outstanding
57,309
57,597
57,567
57,620
57,538
57,523
56,857
Dilutive potential common shares
588
449
414
575
874
496
762
Average common shares and dilutive common shares
57,897
58,046
57,981
58,195
58,412
58,019
57,619
TABLE 1: LOAN PORTFOLIO MIX AND GROWTH RATES AND COMMERCIAL REAL ESTATE BY STATE
% Growth From
(Dollars in thousands)
Dec 31, 2020
Sep 30, 2020
Jun 30, 2020
Mar 31, 2020
Dec 31, 2019
Sep 30, 2020 (1)
Dec 31, 2019
Balance:
Mortgage loans held-for-sale, excluding early buy-out exercised loans guaranteed by U.S. Government Agencies
$
927,307
$
862,924
$
814,667
$
642,386
$
361,309
30
%
157
%
Mortgage loans held-for-sale, early buy-out exercised loans guaranteed by U.S. Government Agencies
344,783
96,747
18,496
14,548
16,004
1020
2054
Total mortgage loans held-for-sale
$
1,272,090
$
959,671
$
833,163
$
656,934
$
377,313
130
%
237
%
Commercial
Commercial, industrial, and other
$
9,240,046
$
8,897,986
$
8,523,864
$
9,025,886
$
8,285,920
15
%
12
%
Commercial PPP loans
2,715,921
3,379,013
3,335,368
—
—
(78
)
100
Commercial real estate
Construction and development
1,371,802
1,333,149
1,285,282
1,237,274
1,200,783
12
14
Non-construction
7,122,330
7,089,993
6,915,463
6,948,257
6,819,493
2
4
Home equity
425,263
446,274
466,596
494,655
513,066
(19
)
(17
)
Residential real estate
Residential real estate loans for investment
1,214,744
1,143,908
1,186,768
1,244,690
1,231,123
25
(1
)
Residential mortgage loans, early buy-out eligible loans guaranteed by U.S. Government Agencies
44,854
240,902
240,661
132,699
123,098
(324
)
(64
)
Premium Finance receivables
Commercial insurance
4,054,489
4,060,144
3,999,774
3,465,055
3,442,027
(1
)
18
Life insurance
5,857,436
5,488,832
5,400,802
5,221,639
5,074,602
27
15
Consumer and other
32,188
55,354
48,325
37,166
110,178
(166
)
(71
)
Total loans, net of unearned income
$
32,079,073
$
32,135,555
$
31,402,903
$
27,807,321
$
26,800,290
(1
)%
20
%
Mix:
Mortgage loans held-for-sale, excluding early buy-out exercised loans guaranteed by U.S. Government Agencies
73
%
90
%
98
%
98
%
96
%
Mortgage loans held-for-sale, early buy-out exercised loans guaranteed by U.S. Government Agencies
27
10
2
2
4
Total mortgage loans held-for-sale
100
%
100
%
100
%
100
%
100
%
Commercial
Commercial, industrial, and other
29
%
28
%
28
%
32
%
31
%
Commercial PPP loans
8
11
11
—
—
Commercial real estate
Construction and development
4
4
4
4
4
Non-construction
22
22
22
25
26
Home equity
1
1
1
2
2
Residential real estate
Residential real estate loans for investment
4
3
3
4
5
Residential mortgage loans, early buy-out eligible loans guaranteed by U.S. Government Agencies
1
1
1
1
0
Premium Finance receivables
Commercial insurance
13
13
13
13
13
Life insurance
18
17
17
19
19
Consumer and other
0
0
0
0
0
Total loans, net of unearned income
100
%
100
%
100
%
100
%
100
%
(1) Annualized.
Dec 31, 2020
Sep 30, 2020
Jun 30, 2020
Mar 31, 2020
Dec 31, 2019
(Dollars in thousands)
Balance
% of Total Balance
Balance
% of Total Balance
Balance
% of Total Balance
Balance
% of Total Balance
Balance
% of Total Balance
Commercial real estate - collateral location by state:
Illinois
$
6,243,651
73.5
%
$
6,270,584
74.4
%
$
6,198,486
75.6
%
$
6,171,606
75.4
%
$
6,176,353
77.0
%
Wisconsin
779,390
9.2
783,241
9.3
760,839
9.3
793,145
9.7
744,975
9.3
Total primary markets
$
7,023,041
82.7
%
$
7,053,825
83.7
%
$
6,959,325
84.9
%
$
6,964,751
85.1
%
$
6,921,328
86.3
%
Indiana
301,177
3.5
265,905
3.2
249,423
3.0
249,680
3.1
218,963
2.7
Florida
131,259
1.5
133,602
1.6
133,810
1.6
126,786
1.5
114,629
1.4
Arizona
63,494
0.8
79,086
0.9
78,135
1.0
72,214
0.9
64,022
0.8
California
85,624
1.0
82,852
1.0
81,634
1.0
63,883
0.8
64,345
0.8
Texas
79,406
0.9
55,229
0.7
48,082
0.6
59,647
0.8
29,586
0.5
Other
810,131
9.6
752,643
8.9
650,336
7.9
648,570
7.8
607,403
7.5
Total commercial real estate
$
8,494,132
100
%
$
8,423,142
100
%
$
8,200,745
100
%
$
8,185,531
100
%
$
8,020,276
100
%
TABLE 2: DEPOSIT PORTFOLIO MIX AND GROWTH RATES
% Growth From
(Dollars in thousands)
Dec 31, 2020
Sep 30, 2020
Jun 30, 2020
Mar 31, 2020
Dec 31, 2019
Sep 30, 2020 (1)
Dec 31, 2019
Balance:
Non-interest bearing
$
11,748,455
$
10,409,747
$
10,204,791
$
7,556,755
$
7,216,758
51
%
63
%
NOW and interest-bearing demand deposits
3,349,021
3,294,071
3,440,348
3,181,159
3,093,159
7
8
Wealth management deposits (2)
4,138,712
4,235,583
4,433,020
3,936,968
3,123,063
(9
)
33
Money market
9,348,806
9,423,653
9,288,976
8,114,659
7,854,189
(3
)
19
Savings
3,531,029
3,415,073
3,447,352
3,282,340
3,196,698
14
10
Time certificates of deposit
4,976,628
5,066,295
4,837,387
5,389,779
5,623,271
(7
)
(11
)
Total deposits
$
37,092,651
$
35,844,422
$
35,651,874
$
31,461,660
$
30,107,138
14
%
23
%
Mix:
Non-interest bearing
32
%
29
%
29
%
24
%
24
%
NOW and interest-bearing demand deposits
9
9
10
10
10
Wealth management deposits (2)
11
12
12
13
10
Money market
25
26
25
26
26
Savings
10
10
10
10
11
Time certificates of deposit
13
14
14
17
19
Total deposits
100
%
100
%
100
%
100
%
100
%
(1) Annualized. (2) Represents deposit balances of the Company’s subsidiary banks from brokerage customers of Wintrust Investments, Chicago Deferred Exchange Company, LLC ("CDEC"), trust and asset management customers of the Company and brokerage customers from unaffiliated companies which have been placed into deposit accounts.
TABLE 3: TIME CERTIFICATES OF DEPOSIT MATURITY/RE-PRICING ANALYSIS As of December 31, 2020
(Dollars in thousands)
Total Time Certificates of Deposit
Weighted-Average Rate of Maturing Time Certificates of Deposit (1)
1-3 months
$
872,282
1.74
%
4-6 months
1,327,476
1.82
7-9 months
948,251
1.57
10-12 months
760,907
1.19
13-18 months
628,017
0.85
19-24 months
224,885
0.98
24+ months
214,810
1.02
Total
$
4,976,628
1.47
%
(1) Weighted-average rate excludes the impact of purchase accounting fair value adjustments.
TABLE 4: QUARTERLY AVERAGE BALANCES
Average Balance for three months ended,
Dec 31,
Sep 30,
Jun 30,
Mar 31,
Dec 31,
(In thousands)
2020
2020
2020
2020
2019
Interest-bearing deposits with banks and cash equivalents (1)
$
4,381,040
$
3,411,164
$
3,240,167
$
1,418,809
$
2,206,251
Investment securities (2)
3,534,594
3,789,422
4,309,471
4,780,709
3,909,699
FHLB and FRB stock
135,569
135,567
135,360
114,829
94,843
Liquidity management assets (3)
8,051,203
7,336,153
7,684,998
6,314,347
6,210,793
Other earning assets (3)(4)
18,716
16,656
16,917
19,166
18,353
Mortgage loans held-for-sale
893,395
822,908
705,702
403,262
381,878
Loans, net of unearned income (3)(5)
31,783,279
31,634,608
30,336,626
26,936,728
26,137,722
Total earning assets (3)
40,746,593
39,810,325
38,744,243
33,673,503
32,748,746
Allowance for loan and investment security losses (6)
(336,139
)
(321,732
)
(222,485
)
(176,291
)
(167,759
)
Cash and due from banks
344,536
345,438
352,423
321,982
316,631
Other assets
3,055,015
3,128,813
3,168,548
2,806,296
2,747,572
Total assets
$
43,810,005
$
42,962,844
$
42,042,729
$
36,625,490
$
35,645,190
NOW and interest-bearing demand deposits
$
3,320,527
$
3,435,089
$
3,323,124
$
3,113,733
$
3,016,991
Wealth management deposits
4,066,948
4,239,300
4,380,996
2,838,719
2,934,292
Money market accounts
9,435,344
9,332,668
8,727,966
7,990,775
7,647,635
Savings accounts
3,413,388
3,419,586
3,394,480
3,189,835
3,028,763
Time deposits
5,043,558
4,900,839
5,104,701
5,526,407
5,682,449
Interest-bearing deposits
25,279,765
25,327,482
24,931,267
22,659,469
22,310,130
Federal Home Loan Bank advances
1,228,425
1,228,421
1,214,375
951,613
596,594
Other borrowings
510,725
512,787
493,350
469,577
415,092
Subordinated notes
436,433
436,323
436,226
436,119
436,025
Junior subordinated debentures
253,566
253,566
253,566
253,566
253,566
Total interest-bearing liabilities
27,708,914
27,758,579
27,328,784
24,770,344
24,011,407
Non-interest-bearing deposits
10,874,912
9,988,769
9,607,528
7,235,177
7,128,166
Other liabilities
1,175,893
1,180,594
1,197,571
909,800
883,433
Equity
4,050,286
4,034,902
3,908,846
3,710,169
3,622,184
Total liabilities and shareholders’ equity
$
43,810,005
$
42,962,844
$
42,042,729
$
36,625,490
$
35,645,190
Net free funds/contribution (7)
$
13,037,679
$
12,051,746
$
11,415,459
$
8,903,159
$
8,737,339
(1) Includes interest-bearing deposits from banks, federal funds sold and securities purchased under resale agreements. (2) Investment securities includes investment securities classified as available-for-sale and held-to-maturity, and equity securities with readily determinable fair values. Equity securities without readily determinable fair values are included within other assets. (3) See "Supplemental Non-GAAP Financial Measures/Ratios" at Table 18 for additional information on this performance measure/ratio. (4) Other earning assets include brokerage customer receivables and trading account securities. (5) Loans, net of unearned income, include non-accrual loans. (6) Effective January 1, 2020 this includes the allowance for investment security losses as a result of the adoption of ASU 2016-13, Financial Instruments - Credit Losses. (7) Net free funds are the difference between total average earning assets and total average interest-bearing liabilities. The estimated contribution to net interest margin from net free funds is calculated using the rate paid for total interest-bearing liabilities.
TABLE 5: QUARTERLY NET INTEREST INCOME
Net Interest Income for three months ended,
Dec 31,
Sep 30,
Jun 30,
Mar 31,
Dec 31,
(In thousands)
2020
2020
2020
2020
2019
Interest income:
Interest-bearing deposits with banks and cash equivalents
$
1,294
$
1,181
$
1,326
$
4,854
$
9,361
Investment securities
18,773
22,365
27,643
33,018
28,184
FHLB and FRB stock
1,775
1,774
1,765
1,577
1,328
Liquidity management assets (1)
21,842
25,320
30,734
39,449
38,873
Other earning assets (1)
130
113
113
167
176
Mortgage loans held-for-sale
6,357
5,791
4,764
3,165
3,201
Loans, net of unearned income (1)
280,509
280,960
295,322
302,699
308,947
Total interest income
$
308,838
$
312,184
$
330,933
$
345,480
$
351,197
Interest expense:
NOW and interest-bearing demand deposits
$
1,074
$
1,342
$
1,561
$
3,665
$
4,622
Wealth management deposits
7,436
7,662
7,244
6,935
7,867
Money market accounts
3,740
7,245
13,140
22,363
25,603
Savings accounts
773
2,104
3,840
5,790
6,145
Time deposits
19,579
20,731
24,272
28,682
30,487
Interest-bearing deposits
32,602
39,084
50,057
67,435
74,724
Federal Home Loan Bank advances
4,952
4,947
4,934
3,360
1,461
Other borrowings
2,779
3,012
3,436
3,546
3,273
Subordinated notes
5,509
5,474
5,506
5,472
5,504
Junior subordinated debentures
2,742
2,703
2,752
2,811
2,890
Total interest expense
$
48,584
$
55,220
$
66,685
$
82,624
$
87,852
Less: Fully taxable-equivalent adjustment
(857
)
(1,028
)
(1,117
)
(1,413
)
(1,466
)
Net interest income (GAAP) (2)
259,397
255,936
263,131
261,443
261,879
Fully taxable-equivalent adjustment
857
1,028
1,117
1,413
1,466
Net interest income, fully taxable-equivalent (non-GAAP) (2)
$
260,254
$
256,964
$
264,248
$
262,856
$
263,345
(1) Interest income on tax-advantaged loans, trading securities and investment securities reflects a taxable-equivalent adjustment based on the marginal federal corporate tax rate in effect as of the applicable period. (2) See "Supplemental Non-GAAP Financial Measures/Ratios" at Table 18 for additional information on this performance measure/ratio.
TABLE 6: QUARTERLY NET INTEREST MARGIN
Net Interest Margin for three months ended,
Dec 31, 2020
Sep 30, 2020
Jun 30, 2020
Mar 31, 2020
Dec 31, 2019
Yield earned on:
Interest-bearing deposits with banks and cash equivalents
0.12
%
0.14
%
0.16
%
1.38
%
1.68
%
Investment securities
2.11
2.35
2.58
2.78
2.86
FHLB and FRB stock
5.21
5.21
5.24
5.52
5.55
Liquidity management assets
1.08
1.37
1.61
2.51
2.48
Other earning assets
2.79
2.71
2.71
3.50
3.83
Mortgage loans held-for-sale
2.83
2.80
2.72
3.16
3.33
Loans, net of unearned income
3.51
3.53
3.92
4.52
4.69
Total earning assets
3.02
%
3.12
%
3.44
%
4.13
%
4.25
%
Rate paid on:
NOW and interest-bearing demand deposits
0.13
%
0.16
%
0.19
%
0.47
%
0.61
%
Wealth management deposits
0.73
0.72
0.67
0.98
1.06
Money market accounts
0.16
0.31
0.61
1.13
1.33
Savings accounts
0.09
0.24
0.45
0.73
0.80
Time deposits
1.54
1.68
1.91
2.09
2.13
Interest-bearing deposits
0.51
0.61
0.81
1.20
1.33
Federal Home Loan Bank advances
1.60
1.60
1.63
1.42
0.97
Other borrowings
2.16
2.34
2.80
3.04
3.13
Subordinated notes
5.05
5.02
5.05
5.02
5.05
Junior subordinated debentures
4.23
4.17
4.29
4.39
4.46
Total interest-bearing liabilities
0.70
%
0.79
%
0.98
%
1.34
%
1.45
%
Interest rate spread (1)(2)
2.32
%
2.33
%
2.46
%
2.79
%
2.80
%
Less: Fully taxable-equivalent adjustment
(0.01
)
(0.01
)
(0.01
)
(0.02
)
(0.02
)
Net free funds/contribution (3)
0.22
0.24
0.28
0.35
0.39
Net interest margin (GAAP) (2)
2.53
%
2.56
%
2.73
%
3.12
%
3.17
%
Fully taxable-equivalent adjustment
0.01
0.01
0.01
0.02
0.02
Net interest margin, fully taxable-equivalent (non-GAAP) (2)
2.54
%
2.57
%
2.74
%
3.14
%
3.19
%
(1) Interest rate spread is the difference between the yield earned on earning assets and the rate paid on interest-bearing liabilities. (2) See "Supplemental Non-GAAP Financial Measures/Ratios" at Table 18 for additional information on this performance measure/ratio. (3) Net free funds are the difference between total average earning assets and total average interest-bearing liabilities. The estimated contribution to net interest margin from net free funds is calculated using the rate paid for total interest-bearing liabilities.
TABLE 7: YEAR-TO-DATE AVERAGE BALANCES, AND NET INTEREST INCOME AND MARGIN
Average Balance for years ended,
Interest for years ended,
Yield/Rate for years ended,
(Dollars in thousands)
Dec 31, 2020
Dec 31, 2019
Dec 31, 2020
Dec 31, 2019
Dec 31, 2020
Dec 31, 2019
Interest-bearing deposits with banks and cash equivalents (1)
$
3,117,075
$
1,494,418
$
8,655
$
30,503
0.28
%
2.04
%
Investment securities (2)
4,101,136
3,651,091
101,799
110,326
2.48
3.02
FHLB and FRB stock
130,360
96,924
6,891
5,416
5.29
5.59
Liquidity management assets (3)(4)
$
7,348,571
$
5,242,433
$
117,345
$
146,245
1.60
%
2.79
%
Other earning assets (3)(4)(5)
17,863
16,385
523
714
2.94
4.36
Mortgage loans held-for-sale
707,147
308,645
20,077
11,992
2.84
3.89
Loans, net of unearned income (3)(4)(6)
30,181,204
24,986,736
1,159,490
1,232,415
3.84
4.93
Total earning assets (4)
$
38,254,785
$
30,554,199
$
1,297,435
$
1,391,366
3.39
%
4.55
%
Allowance for loan and investment security losses (7)
(264,516
)
(164,587
)
Cash and due from banks
341,116
292,807
Other assets
3,039,954
2,549,664
Total assets
$
41,371,339
$
33,232,083
NOW and interest-bearing demand deposits
$
3,298,554
$
2,903,441
$
7,642
$
20,079
0.23
%
0.69
%
Wealth management deposits
3,882,975
2,761,936
29,277
31,121
0.75
1.13
Money market accounts
8,874,488
6,659,376
46,488
91,940
0.52
1.38
Savings accounts
3,354,662
2,834,381
12,507
20,975
0.37
0.74
Time deposits
5,142,938
5,467,192
93,264
114,777
1.81
2.10
Interest-bearing deposits
$
24,553,617
$
20,626,326
$
189,178
$
278,892
0.77
%
1.35
%
Federal Home Loan Bank advances
1,156,106
658,669
18,193
9,878
1.57
1.50
Other borrowings
496,693
428,834
12,773
13,897
2.57
3.24
Subordinated notes
436,275
309,178
21,961
15,555
5.03
5.03
Junior subordinated debentures
253,566
253,566
11,008
12,001
4.27
4.67
Total interest-bearing liabilities
$
26,896,257
$
22,276,573
$
253,113
$
330,223
0.94
%
1.48
%
Non-interest-bearing deposits
9,432,090
6,711,298
Other liabilities
1,116,304
782,677
Equity
3,926,688
3,461,535
Total liabilities and shareholders’ equity
$
41,371,339
$
33,232,083
Interest rate spread (4)(8)
2.45
%
3.07
%
Less: Fully taxable-equivalent adjustment
(4,415
)
(6,224
)
(0.01
)
(0.02
)
Net free funds/contribution (9)
$
11,358,528
$
8,277,626
0.28
0.40
Net interest income/ margin (GAAP) (4)
$
1,039,907
1,054,919
2.72
%
3.45
%
Fully taxable-equivalent adjustment
4,415
6,224
0.01
0.02
Net interest income/ margin, fully taxable-equivalent (non-GAAP) (4)
$
1,044,322
$
1,061,143
2.73
%
3.47
%
(1) Includes interest-bearing deposits from banks, federal funds sold and securities purchased under resale agreements. (2) Investment securities includes investment securities classified as available-for-sale and held-to-maturity, and equity securities with readily determinable fair values. Equity securities without readily determinable fair values are included within other assets. (3) Interest income on tax-advantaged loans, trading securities and investment securities reflects a taxable-equivalent adjustment based on a marginal federal corporate tax rate in effect as of the applicable period. (4) See “Supplemental Non-GAAP Financial Measures/Ratios” at Table 18 for additional information on this performance ratio. (5) Other earning assets include brokerage customer receivables and trading account securities. (6) Loans, net of unearned income, include non-accrual loans. (7) Effective January 1, 2020 this includes the allowance for investment security losses as a result of the adoption of ASU 2016-13, Financial Instruments - Credit Losses. (8) Interest rate spread is the difference between the yield earned on earning assets and the rate paid on interest-bearing liabilities. (9) Net free funds are the difference between total average earning assets and total average interest-bearing liabilities. The estimated contribution to net interest margin from net free funds is calculated using the rate paid for total interest-bearing liabilities.
TABLE 8: INTEREST RATE SENSITIVITY
As an ongoing part of its financial strategy, the Company attempts to manage the impact of fluctuations in market interest rates on net interest income. Management measures its exposure to changes in interest rates by modeling many different interest rate scenarios.
The following interest rate scenarios display the percentage change in net interest income over a one-year time horizon assuming increases of 100 and 200 basis points and a decrease of 100 basis points. The Static Shock Scenario results incorporate actual cash flows and repricing characteristics for balance sheet instruments following an instantaneous, parallel change in market rates based upon a static (i.e. no growth or constant) balance sheet. Conversely, the Ramp Scenario results incorporate management’s projections of future volume and pricing of each of the product lines following a gradual, parallel change in market rates over twelve months. Actual results may differ from these simulated results due to timing, magnitude, and frequency of interest rate changes as well as changes in market conditions and management strategies. The interest rate sensitivity for both the Static Shock and Ramp Scenario is as follows:
Static Shock Scenario
+200 Basis Points
+100 Basis Points
-100 Basis Points
Dec 31, 2020
25.0
%
11.6
%
(7.9
)%
Sep 30, 2020
23.4
10.9
(8.1
)
Jun 30, 2020
25.9
12.6
(8.3
)
Mar 31, 2020
22.5
10.6
(9.4
)
Dec 31, 2019
18.6
9.7
(10.9
)
Ramp Scenario
+200 Basis Points
+100 Basis Points
-100 Basis Points
Dec 31, 2020
11.4
%
5.7
%
(3.3
)%
Sep 30, 2020
10.7
5.2
(3.5
)
Jun 30, 2020
13.0
6.7
(3.2
)
Mar 31, 2020
7.7
3.7
(3.8
)
Dec 31, 2019
9.3
4.8
(5.0
)
TABLE 9: MATURITIES AND SENSITIVITIES TO CHANGES IN INTEREST RATES
Loans repricing or maturity period
As of December 31, 2020
One year or less
From one to five years
Over five years
(In thousands)
Total
Commercial
Fixed rate
$
372,909
$
1,878,763
$
804,397
$
3,056,069
Fixed Rate - PPP
—
2,715,921
—
2,715,921
Variable rate
6,180,119
3,735
123
6,183,977
Total commercial
$
6,553,028
$
4,598,419
$
804,520
$
11,955,967
Commercial real estate
Fixed rate
557,819
2,087,351
377,779
3,022,949
Variable rate
5,435,402
35,781
—
5,471,183
Total commercial real estate
$
5,993,221
$
2,123,132
$
377,779
$
8,494,132
Home equity
Fixed rate
14,710
8,882
25
23,617
Variable rate
401,646
—
—
401,646
Total home equity
$
416,356
$
8,882
$
25
$
425,263
Residential real estate
Fixed rate
31,179
11,061
384,420
426,660
Variable rate
60,121
319,347
453,470
832,938
Total residential real estate
$
91,300
$
330,408
$
837,890
$
1,259,598
Premium finance receivables - commercial
Fixed rate
3,967,351
87,138
—
4,054,489
Variable rate
—
—
—
—
Total premium finance receivables - commercial
$
3,967,351
$
87,138
$
—
$
4,054,489
Premium finance receivables - life insurance
Fixed rate
12,424
299,640
18,931
330,995
Variable rate
5,526,441
—
—
5,526,441
Total premium finance receivables - life insurance
As noted in the table on the previous page, the majority of the Company’s portfolio is tied to LIBOR indices which, as shown in the table above, do not mirror the same changes as the Prime rate which has historically moved when the Federal Reserve raises or lowers interest rates. Specifically, the Company has $9.3 billion of variable rate loans tied to one-month LIBOR and $6.1 billion of variable rate loans tied to twelve-month LIBOR. The above chart shows:
Basis Point (bp) Change in
Prime
1-month LIBOR
12-month LIBOR
Fourth Quarter 2020
0
bp
-1
bp
-2
bps
Third Quarter 2020
0
-1
-19
Second Quarter 2020
0
-83
-45
First Quarter 2020
-150
-77
-100
Fourth Quarter 2019
-25
-26
-3
TABLE 10: ALLOWANCE FOR CREDIT LOSSES
Three Months Ended
Years Ended
Dec 31,
Sep 30,
Jun 30,
Mar 31,
Dec 31,
Dec 31,
Dec 31,
(Dollars in thousands)
2020
2020
2020
2020
2019
2020
2019
Allowance for credit losses at beginning of period
$
388,971
$
373,174
$
253,482
$
158,461
$
163,273
$
158,461
$
154,164
Cumulative effect adjustment from the adoption of ASU 2016-13
—
—
—
47,418
—
47,418
—
Provision for credit losses
1,180
25,026
135,053
52,961
7,826
214,220
53,864
Other adjustments
155
55
42
(73
)
30
179
(21
)
Charge-offs:
Commercial
5,184
5,270
5,686
2,153
11,222
18,293
35,880
Commercial real estate
6,637
1,529
7,224
570
533
15,960
5,402
Home equity
683
138
239
1,001
1,330
2,061
3,702
Residential real estate
114
83
293
401
483
891
798
Premium finance receivables
4,214
4,640
3,434
3,184
3,817
15,472
12,902
Consumer and other
198
103
99
128
167
528
522
Total charge-offs
17,030
11,763
16,975
7,437
17,552
53,205
59,206
Recoveries:
Commercial
4,168
428
112
384
1,871
5,092
2,845
Commercial real estate
904
175
493
263
1,404
1,835
2,516
Home equity
77
111
46
294
166
528
479
Residential real estate
69
25
30
60
50
184
422
Premium finance receivables
1,445
1,720
833
1,110
1,350
5,108
3,203
Consumer and other
30
20
58
41
43
149
195
Total recoveries
6,693
2,479
1,572
2,152
4,884
12,896
9,660
Net charge-offs
(10,337
)
(9,284
)
(15,403
)
(5,285
)
(12,668
)
(40,309
)
(49,546
)
Allowance for credit losses at period end
$
379,969
$
388,971
$
373,174
$
253,482
$
158,461
$
379,969
$
158,461
Annualized net charge-offs by category as a percentage of its own respective category’s average:
Commercial
0.03
%
0.16
%
0.20
%
0.08
%
0.46
%
0.12
%
0.41
%
Commercial real estate
0.27
0.06
0.33
0.02
(0.04
)
0.17
0.04
Home equity
0.55
0.02
0.16
0.57
0.89
0.33
0.61
Residential real estate
0.02
0.02
0.09
0.11
0.14
0.06
0.04
Premium finance receivables
0.11
0.12
0.12
0.10
0.12
0.11
0.12
Consumer and other
0.78
0.49
0.25
0.56
0.41
0.52
0.29
Total loans, net of unearned income
0.13
%
0.12
%
0.20
%
0.08
%
0.19
%
0.13
%
0.20
%
Net charge-offs as a percentage of the provision for credit losses
876.02
%
37.10
%
11.41
%
9.98
%
161.87
%
18.82
%
91.99
%
Loans at period-end
$
32,079,073
$
32,135,555
$
31,402,903
$
27,807,321
$
26,800,290
Allowance for loan losses as a percentage of loans at period end
1.00
%
1.01
%
1.00
%
0.78
%
0.59
%
Allowance for loan and unfunded lending-related commitment losses as a percentage of loans at period end
1.18
1.21
1.19
0.91
0.59
Allowance for loan and unfunded lending-related commitment losses as a percentage of loans at period end, excluding PPP loans
1.29
1.35
1.33
0.91
0.59
TABLE 11: ALLOWANCE AND PROVISION FOR CREDIT LOSSES BY COMPONENT
Three Months Ended
Years Ended
Dec 31,
Sep 30,
Jun 30,
Mar 31,
Dec 31,
Dec 31,
Dec 31,
(In thousands)
2020
2020
2020
2020
2019
2020
2019
Provision for loan losses
$
3,597
$
21,678
$
112,822
$
50,396
$
7,704
$
188,493
$
53,626
Provision for unfunded lending-related commitments losses
(2,413
)
3,350
22,236
2,569
122
25,742
238
Provision for held-to-maturity securities losses
(4
)
(2
)
(5
)
(4
)
—
(15
)
—
Provision for credit losses
$
1,180
$
25,026
$
135,053
$
52,961
$
7,826
$
214,220
$
53,864
Allowance for loan losses
$
319,374
$
325,959
$
313,510
$
216,050
$
156,828
Allowance for unfunded lending-related commitments losses
60,536
62,949
59,599
37,362
1,633
Allowance for loan losses and unfunded lending-related commitments losses
379,910
388,908
373,109
253,412
158,461
Allowance for held-to-maturity securities losses
59
63
65
70
—
Allowance for credit losses
$
379,969
$
388,971
$
373,174
$
253,482
$
158,461
TABLE 12: ALLOWANCE BY LOAN PORTFOLIO
The table below summarizes the calculation of allowance for loan losses and allowance for unfunded lending-related commitments losses for the Company’s core, niche and consumer and purchased loan portfolios, as of December 31, 2020 and September 30, 2020.
As of Dec 31, 2020
As of Sep 30, 2020
(Dollars in thousands)
Recorded Investment
Calculated Allowance
% of its category’s balance
Recorded Investment
Calculated Allowance
% of its category’s balance
Commercial:
Commercial, industrial and other, excluding PPP loans
$
9,162,327
$
92,777
1.01
%
$
8,808,467
$
110,045
1.25
%
Commercial real estate:
Construction and development
1,344,653
77,463
5.76
1,270,235
73,565
5.79
Non-construction
6,775,195
150,637
2.22
6,708,538
141,249
2.11
Home equity
395,248
11,027
2.79
412,162
11,216
2.72
Residential real estate
1,195,271
11,948
1.00
1,309,209
11,165
0.85
Total core loan portfolio
$
18,872,694
$
343,852
1.82
%
$
18,508,611
$
347,240
1.88
%
Commercial PPP loans
$
2,715,921
$
2
0.00
%
$
3,379,013
$
3
0.00
%
Premium finance receivables
Commercial insurance loans
4,054,489
17,267
0.43
4,060,144
17,378
0.43
Life insurance loans
5,741,639
510
0.01
5,376,403
478
0.01
Consumer and other
30,133
290
0.96
53,191
555
1.04
Total niche and consumer loan portfolio
$
12,542,182
$
18,069
0.14
%
$
12,868,751
$
18,414
0.14
%
Purchased commercial
$
77,719
$
1,433
1.84
%
$
89,519
$
2,846
3.18
%
Purchased commercial real estate
374,284
15,503
4.14
444,369
19,196
4.32
Purchased home equity
30,015
410
1.37
34,112
461
1.35
Purchased residential real estate
64,327
511
0.79
75,601
625
0.83
Purchased life insurance loans
115,797
—
—
112,429
—
—
Purchased consumer and other
2,055
132
6.42
2,163
126
5.83
Total purchased loan portfolio
$
664,197
$
17,989
2.71
%
$
758,193
$
23,254
3.07
%
Total loans, net of unearned income
$
32,079,073
$
379,910
1.18
%
$
32,135,555
$
388,908
1.21
%
Total loans, net of unearned income, excluding PPP loans
$
29,363,152
$
379,908
1.29
%
$
28,756,542
$
388,905
1.35
%
TABLE 13: LOAN PORTFOLIO AGING
(Dollars in thousands)
Dec 31, 2020
Sep 30, 2020
Jun 30, 2020
Mar 31, 2020
Dec 31, 2019
Loan Balances:
Commercial
Nonaccrual
$
21,743
$
42,036
$
42,882
$
49,916
$
37,224
90+ days and still accruing
307
—
1,374
1,241
1,855
60-89 days past due
6,900
2,168
8,952
8,873
3,275
30-59 days past due
44,381
48,271
23,720
86,129
77,324
Current
11,882,636
12,184,524
11,782,304
8,879,727
8,166,242
Total commercial
$
11,955,967
$
12,276,999
$
11,859,232
$
9,025,886
$
8,285,920
Commercial real estate
Nonaccrual
$
46,107
$
68,815
$
64,557
$
62,830
$
26,113
90+ days and still accruing
—
—
—
516
14,946
60-89 days past due
5,178
8,299
26,480
10,212
31,546
30-59 days past due
32,116
53,462
75,528
75,068
97,567
Current
8,410,731
8,292,566
8,034,180
8,036,905
7,850,104
Total commercial real estate
$
8,494,132
$
8,423,142
$
8,200,745
8,185,531
$
8,020,276
Home equity
Nonaccrual
$
6,529
$
6,329
$
7,261
$
7,243
$
7,363
90+ days and still accruing
—
—
—
—
—
60-89 days past due
47
70
—
214
454
30-59 days past due
637
1,148
1,296
2,096
3,533
Current
418,050
438,727
458,039
485,102
501,716
Total home equity
$
425,263
$
446,274
$
466,596
$
494,655
$
513,066
Residential real estate
Nonaccrual
$
26,071
$
22,069
$
19,529
$
18,965
$
13,797
90+ days and still accruing
—
—
—
605
5,771
60-89 days past due
1,635
814
1,506
345
3,089
30-59 days past due
12,584
2,443
4,400
28,983
18,041
Current
1,219,308
1,359,484
1,401,994
1,328,491
1,313,523
Total residential real estate
$
1,259,598
$
1,384,810
$
1,427,429
$
1,377,389
$
1,354,221
Premium finance receivables
Nonaccrual
$
13,264
$
21,080
$
16,460
$
21,058
$
21,180
90+ days and still accruing
12,792
12,177
35,638
16,505
11,517
60-89 days past due
27,801
38,286
42,353
12,730
12,119
30-59 days past due
49,274
80,732
61,160
70,185
51,342
Current
9,808,794
9,396,701
9,244,965
8,566,216
8,420,471
Total premium finance receivables
$
9,911,925
$
9,548,976
$
9,400,576
$
8,686,694
$
8,516,629
Consumer and other
Nonaccrual
$
436
$
422
$
427
$
403
$
231
90+ days and still accruing
264
175
156
78
287
60-89 days past due
24
273
4
625
40
30-59 days past due
136
493
281
207
344
Current
31,328
53,991
47,457
35,853
109,276
Total consumer and other
$
32,188
$
55,354
$
48,325
$
37,166
$
110,178
Total loans, net of unearned income
Nonaccrual
$
114,150
$
160,751
$
151,116
$
160,415
$
105,908
90+ days and still accruing
13,363
12,352
37,168
18,945
34,376
60-89 days past due
41,585
49,910
79,295
32,999
50,523
30-59 days past due
139,128
186,549
166,385
262,668
248,151
Current
31,770,847
31,725,993
30,968,939
27,332,294
26,361,332
Total loans, net of unearned income
$
32,079,073
$
32,135,555
$
31,402,903
$
27,807,321
$
26,800,290
TABLE 14: NON-PERFORMING ASSETS AND TROUBLED DEBT RESTRUCTURINGS ("TDRs")
Dec 31,
Sep 30,
Jun 30,
Mar 31,
Dec 31,
(Dollars in thousands)
2020
2020
2020
2020(1)
2019
Loans past due greater than 90 days and still accruing (2):