Biggest changeThe table below presents additional selected information regarding mortgage banking for the respective periods. 64 Years Ended December 31, (Dollars in thousands) 2023 2022 2021 Originations: Retail originations $ 1,387,423 $ 1,978,609 $ 5,104,277 Veterans First originations 574,782 820,391 1,699,500 Total originations for sale (A) $ 1,962,205 $ 2,799,000 $ 6,803,777 Originations for investment 578,571 944,389 931,169 Total originations $ 2,540,776 $ 3,743,389 $ 7,734,946 As a percentage of originations for sale: Retail originations 71 % 71 % 75 % Veterans First originations 29 29 25 Purchases 83 % 71 % 45 % Refinances 17 29 55 Production Margin: Production revenue (B) (1) $ 41,031 $ 44,153 $ 176,242 Total originations for sale (A) 1,962,205 2,799,000 6,803,777 Add: Current period end mandatory interest rate lock commitments to fund originations for sale (2) 119,624 113,303 353,509 Less: Prior period end mandatory interest rate lock commitments to fund originations for sale (2) 113,303 353,509 1,072,717 Total mortgage production volume (C) $ 1,968,526 $ 2,558,794 $ 6,084,569 Production margin (B / C) 2.08 % 1.73 % 2.90 % Mortgage servicing: Loans serviced for others (D) $ 12,007,165 $ 14,052,596 $ 13,126,254 Mortgage servicing rights, at fair value (E) 192,456 230,225 147,571 Percentage of mortgage servicing rights to loans serviced for others (E/D) 1.60 % 1.64 % 1.12 % Servicing income 43,563 44,080 40,686 Components of Mortgage Servicing Rights (MSR): MSR - current period capitalization $ 28,610 $ 46,221 $ 72,754 MSR - collection of expected cash flows - paydowns (6,284) (6,213) (3,856) MSR - collection of expected cash flows - payoffs (10,776) (17,242) (30,932) Valuation: MSR - changes in fair value model assumptions (19,149) 60,064 18,273 Changes in fair value of derivative contract held as an economic hedge, net 1,280 (2,165) — MSR valuation adjustment, net of changes in fair value of derivative contract held as an economic hedge $ (17,869) $ 57,899 $ 18,273 Summary of Mortgage Banking Revenue: Production revenue (1) $ 41,031 $ 44,153 $ 176,242 Servicing income 43,563 44,080 40,686 MSR activity (6,319) 80,665 56,239 Changes in fair value on early buy-out loans guaranteed by U.S. government agencies and other revenue 4,798 (13,725) (157) Total mortgage banking revenue $ 83,073 $ 155,173 $ 273,010 (1) Production revenue represents revenue earned from the origination and subsequent sale of mortgages, including gains on loans sold and fees from originations, changes in other related financial instruments carried at fair value, processing and other related activities, and excludes servicing fees, changes in the fair value of servicing rights and changes to the mortgage recourse obligation and other non-production revenue.
Biggest changeYears Ended December 31, (Dollars in thousands) 2024 2023 2022 Originations: Retail originations $ 1,886,730 $ 1,387,423 $ 1,978,609 Veterans First originations 738,184 574,782 820,391 Total originations for sale (A) $ 2,624,914 $ 1,962,205 $ 2,799,000 Originations for investment 1,018,680 578,571 944,389 Total originations $ 3,643,594 $ 2,540,776 $ 3,743,389 As a percentage of originations for sale: Retail originations 72 % 71 % 71 % Veterans First originations 28 29 29 Purchases 75 % 83 % 71 % Refinances 25 17 29 Production Margin: Production revenue (B) (1) $ 48,531 $ 41,031 $ 44,153 Total originations for sale (A) 2,624,914 1,962,205 2,799,000 Add: Current period end mandatory interest rate lock commitments to fund originations for sale (2) 103,946 119,624 113,303 Less: Prior period end mandatory interest rate lock commitments to fund originations for sale (2) 119,624 113,303 353,509 Total mortgage production volume (C) $ 2,609,236 $ 1,968,526 $ 2,558,794 Production margin (B / C) 1.86 % 2.08 % 1.73 % Mortgage servicing: Loans serviced for others (D) $ 12,400,913 $ 12,007,165 $ 14,052,596 Mortgage servicing rights, at fair value (E) 203,788 192,456 230,225 Percentage of mortgage servicing rights to loans serviced for others (E/D) 1.64 % 1.60 % 1.64 % Servicing income 42,624 43,563 44,080 MSR Fair Value Asset Activity MSR - FV at Beginning of Period $ 192,456 $ 230,225 $ 147,571 MSR - current period rights sold — (30,170) — MSR - current period capitalization 29,969 28,610 46,221 MSR - collection of expected cash flows - paydowns (6,009) (6,284) (6,213) MSR - collection of expected cash flows - payoffs and repurchases (17,017) (10,776) (17,418) MSR - changes in fair value model assumptions 4,389 (19,149) 60,064 MSR Fair Value at end of period $ 203,788 $ 192,456 $ 230,225 Summary of Mortgage Banking Revenue Operational: Production revenue (1) $ 48,531 $ 41,031 $ 44,153 MSR - Current period capitalization 29,969 28,610 46,221 MSR - Collection of expected cash flows - paydowns (6,009) (6,284) (6,213) MSR - Collection of expected cash flows - pay offs (17,017) (10,776) (17,418) Servicing income 42,624 43,563 44,080 Other revenue (97) 384 176 Total operational mortgage banking revenue $ 98,001 $ 96,528 $ 110,999 Fair Value: MSR - changes in fair value model assumptions $ 4,389 $ (19,149) $ 60,064 (Loss) gain on derivative contract held as an economic hedge, net (7,909) 1,280 (2,165) Changes in FV on early buy-out loans guaranteed by US Govt (HFS) (1,268) 4,414 (13,725) Total fair value mortgage banking revenue $ (4,788) $ (13,455) $ 44,174 Total mortgage banking revenue $ 93,213 $ 83,073 $ 155,173 (1) Production revenue represents revenue earned from the origination and subsequent sale of mortgages, including gains on loans sold and fees from originations, changes in other related financial instruments carried at fair value, processing and other related activities, and excludes servicing fees, changes in the fair value of servicing rights and changes to the mortgage recourse obligation and other non-production revenue.
The credit risk rating structure and classifications are shown below: 1 Rating — Minimal Risk (Loss Potential — none or extremely low) (Superior asset quality, excellent liquidity, minimal leverage) 2 Rating — Modest Risk (Loss Potential demonstrably low) (Very good asset quality and liquidity, strong leverage capacity) 3 Rating — Average Risk (Loss Potential low but no longer refutable) (Mostly satisfactory asset quality and liquidity, good leverage capacity) 4 Rating — Above Average Risk (Loss Potential variable, but some potential for deterioration) (Acceptable asset quality, little excess liquidity, modest leverage capacity) 5 Rating — Management Attention Risk (Loss Potential moderate if corrective action not taken) (Generally acceptable asset quality, somewhat strained liquidity, minimal leverage capacity, minimum for all commercial real estate construction loans) 6 Rating — Special Mention (Loss Potential moderate if corrective action not taken) (Assets in this category are currently protected, potentially weak, but not to the point of substandard classification) 7 Rating — Substandard Accrual (Loss Potential distinct possibility that the bank may sustain some loss, but no discernible impairment) (Must have well defined weaknesses that jeopardize the liquidation of the debt) 8 Rating — Substandard Non-accrual (Loss Potential well documented probability of loss, including potential impairment) (Must have well defined weaknesses that jeopardize the liquidation of the debt) 9 Rating — Doubtful (Loss Potential extremely high) (These assets have all the weaknesses in those classified “substandard” with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of current existing facts, conditions, and values, highly improbable) 10 Rating — Loss (fully charged-off) (Loans in this category are considered fully uncollectible.) Generally, each loan officer is responsible for monitoring his or her loan portfolio, recommending a credit risk rating for each loan in his or her portfolio and ensuring the credit risk ratings are appropriate.
The credit risk rating structure and classifications are shown below: 1 Rating — Minimal Risk (Loss Potential — none or extremely low) (Superior asset quality, excellent liquidity, minimal leverage) 2 Rating — Modest Risk (Loss Potential demonstrably low) (Very good asset quality and liquidity, strong leverage capacity) 3 Rating — Average Risk (Loss Potential low but no longer refutable) (Mostly satisfactory asset quality and liquidity, good leverage capacity) 4 Rating — Above Average Risk (Loss Potential variable, but some potential for deterioration) (Acceptable asset quality, little excess liquidity, modest leverage capacity) 5 Rating — Management Attention Risk (Loss Potential moderate if corrective action not taken) (Generally acceptable asset quality, somewhat strained liquidity, minimal leverage capacity, minimum for most commercial real estate construction loans) 6 Rating — Special Mention (Loss Potential moderate if corrective action not taken) (Assets in this category are currently protected, potentially weak, but not to the point of substandard classification) 7 Rating — Substandard Accrual (Loss Potential distinct possibility that the bank may sustain some loss, but no discernible impairment) (Must have well defined weaknesses that jeopardize the liquidation of the debt) 8 Rating — Substandard Non-accrual (Loss Potential well documented probability of loss, including potential impairment) (Must have well defined weaknesses that jeopardize the liquidation of the debt) 9 Rating — Doubtful (Loss Potential extremely high) (These assets have all the weaknesses in those classified “substandard” with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of current existing facts, conditions, and values, highly improbable) 10 Rating — Loss (fully charged-off) (Loans in this category are considered fully uncollectible.) Generally, each loan officer is responsible for monitoring his or her loan portfolio, recommending a credit risk rating for each loan in his or her portfolio and ensuring the credit risk ratings are appropriate.
The Company undertakes no obligation to update any forward-looking statement to reflect the impact of circumstances or events after the date of this Annual Report on Form 10-K. Persons are advised, however, to consult further disclosures management makes on related subjects in its reports filed with the SEC and in its press releases. 93
The Company undertakes no obligation to update any forward-looking statement to reflect the impact of circumstances or events after the date of this Annual Report on Form 10-K. Persons are advised, however, to consult further disclosures management makes on related subjects in its reports filed with the SEC and in its press releases.
The Company enters into residential mortgage loan sale agreements with investors in the normal course of business. These agreements usually require certain representations concerning credit information, loan documentation, collateral and insurability. Investors have requested the Company to indemnify them against losses on certain loans or to repurchase loans which the investors believe do not comply with applicable representations.
The Company enters into residential mortgage loan sale agreements with investors in the normal course of business. These agreements usually require certain representations concerning credit information, loan documentation, collateral and insurability. On occasion, investors have requested the Company to indemnify them against losses on certain loans or to repurchase loans which the investors believe do not comply with applicable representations.
Based on these laws, the banks could, subject to minimum capital requirements, declare dividends to the Company without obtaining regulatory approval in an amount not exceeding (a) undivided profits, and (b) the amount of net income reduced by dividends paid for the current and prior two years.
Based on these laws, the banks could, subject to minimum capital requirements, declare dividends to the Company without obtaining 90 regulatory approval in an amount not exceeding (a) undivided profits, and (b) the amount of net income reduced by dividends paid for the current and prior two years.
The most significant source of funding in community banking is core deposits, which are comprised of non-interest-bearing deposits, non-brokered interest-bearing transaction accounts, savings deposits and domestic 54 time deposits. Our branch network is the principal source of core deposits, which generally carry lower interest rates than wholesale funds of comparable maturities.
The most significant source of funding in community banking is core deposits, which are comprised of non-interest-bearing deposits, non-brokered interest-bearing transaction accounts, savings deposits and domestic time deposits. Our branch network is the principal source of core deposits, which generally carry lower interest rates than wholesale funds of comparable maturities.
Profitability of financing both commercial and life insurance premiums is also meaningfully impacted by leveraging information technology systems, maintaining operational efficiency and increasing average loan size, each of which allows us to expand our loan volume without significant capital investment.
Profitability of financing both commercial and life insurance premiums is also meaningfully impacted by leveraging 55 information technology systems, maintaining operational efficiency and increasing average loan size, each of which allows us to expand our loan volume without significant capital investment.
The Federal Reserve’s capital guidelines require bank holding companies to maintain a minimum ratio of qualifying total capital to risk-weighted assets of 8.0%, of which at least 4.5% must be in the form of Common Equity Tier 1 capital and 6.0% must be in the form of Tier 1 capital.
The Federal Reserve’s capital guidelines require bank holding companies to maintain a minimum ratio of 89 qualifying total capital to risk-weighted assets of 8.0%, of which at least 4.5% must be in the form of Common Equity Tier 1 capital and 6.0% must be in the form of Tier 1 capital.
Using a qualitative approach, the Company reviews any recent events or circumstances that would indicate it is more likely than not that the fair value of a reporting unit is less than its carrying amount.
Using a qualitative approach, the Company reviews any 58 recent events or circumstances that would indicate it is more likely than not that the fair value of a reporting unit is less than its carrying amount.
The following table summarizes the capital guidelines for bank holding companies as of December 31, 2023, as well as certain ratios relating to the Company’s equity and assets as of December 31, 2023, 2022 and 2021: Minimum Ratios Minimum Ratio + Capital Conservation Buffer (1) Minimum Well Capitalized Ratios (2) 2023 2022 2021 Tier 1 Leverage Ratio 4.0 % N/A N/A 9.3 % 8.8 % 8.0 % Risk-based capital ratios: Tier 1 Capital Ratio 6.0 8.50 6.0 10.3 10.0 9.6 Common equity tier 1 capital ratio 4.5 7.00 N/A 9.4 9.1 8.6 Total capital ratio 8.0 10.50 10.0 12.1 11.9 11.6 Other ratios: Total average equity to total average assets N/A N/A N/A 9.4 9.2 9.2 Dividend payout ratio N/A N/A N/A 16.7 17.0 16.4 (1) Reflects the Capital Conservation Buffer of 2.50%.
The following table summarizes the capital guidelines for bank holding companies as of December 31, 2024, as well as certain ratios relating to the Company’s equity and assets as of December 31, 2024, 2023 and 2022: Minimum Ratios Minimum Ratio + Capital Conservation Buffer (1) Minimum Well Capitalized Ratios (2) 2024 2023 2022 Tier 1 Leverage Ratio 4.0 % N/A N/A 9.4 % 9.3 % 8.8 % Risk-based capital ratios: Tier 1 Capital Ratio 6.0 8.50 6.0 10.7 10.3 10.0 Common equity tier 1 capital ratio 4.5 7.00 N/A 9.9 9.4 9.1 Total capital ratio 8.0 10.50 10.0 12.3 12.1 11.9 Other ratios: Total average equity to total average assets N/A N/A N/A 9.8 9.4 9.2 Dividend payout ratio N/A N/A N/A 17.5 16.7 17.0 (1) Reflects the Capital Conservation Buffer of 2.50%.
The Company has experienced a change in the mix of deposits as non-interest bearing deposits have migrated to interest-bearing products as rates paid on deposits increased substantially in 2023 due to the rise in market rates.
The Company has experienced a change in the mix of deposits as non-interest bearing deposits have migrated to interest-bearing products as rates paid on deposits increased substantially in 2023 due to the rise in market 87 rates.
Partially offsetting the impact of lower originations and production margins was the change in fair value on EBOs guaranteed by U.S. government agencies. Expansion of banking operations. Our historical financial performance has been affected by costs associated with growing market share in deposits and loans, establishing and acquiring banks, opening new branch facilities and building an experienced management team.
Partially offsetting the impact of higher originations and production margins was the change in fair value on EBOs guaranteed by U.S. government agencies. Expansion of banking operations. Our historical financial performance has been affected by costs associated with growing market share in deposits and loans, establishing and acquiring banks, opening new branch facilities and building an experienced management team.
Assets and liabilities of acquired businesses are required to be recognized at their estimated fair value at the date of acquisition. These valuation adjustments represent the difference between the estimated fair value and the carrying value of assets and liabilities acquired.
Assets and liabilities of acquired businesses are required to be recognized at their estimated fair value at the date of acquisition. These valuation adjustments represent the difference between the estimated 60 fair value and the carrying value of assets and liabilities acquired.
Upon completion of its own investigation, the Company generally repurchases or provides indemnification on certain loans. Indemnification requests are generally received within two years subsequent to sale.
Upon completion of its own investigation, the Company generally repurchases or provides indemnification on certain loans. Indemnification requests 92 are generally received within two years subsequent to sale.
At December 31, 2023, management views critical accounting estimates to include the determination of the allowance for credit losses, estimations of fair value, the valuations required for impairment testing of goodwill, the valuation and accounting for derivative instruments and income taxes as the accounting areas that require the most subjective and complex judgments, and as such could be most subject to revision as new information becomes available.
At December 31, 2024, management views critical accounting estimates to include the determination of the allowance for credit losses, estimations of fair value, the valuations required for impairment testing of goodwill, the valuation and accounting for derivative instruments and income taxes as the accounting areas that require the most subjective and complex judgments, and as such could be most subject to revision as new information becomes available.
As such, the extent of the decline in real estate valuations can vary meaningfully among the different types of commercial and other real estate loans made by the Company.
As such, the extent of the decline in real estate valuations can vary meaningfully among the different types of commercial and other 53 real estate loans made by the Company.
The property and casualty insurance premium finance business is a competitive industry 55 and yields on loans are influenced by the market rates offered by our competitors.
The property and casualty insurance premium finance business is a competitive industry and yields on loans are influenced by the market rates offered by our competitors.
Certain of these factors, or combination of these factors, may cause a portion of the credit risk ratings of home equity loans across all banks to be downgraded.
Certain of these factors, or combination of these factors, may cause a portion of the credit risk ratings of home equity loans across all banks to be 85 downgraded.
In 2023, the Company continued to significantly invest in technology, including enhancements to our customer’s digital experience, and it is subject to additional contractual purchase obligations in furtherance of these efforts. The Company also enters into derivative contracts under which the Company is required to either receive cash from or pay cash to counterparties depending on changes in interest rates.
In 2024, the Company continued to significantly invest in technology, including enhancements to our customer’s digital experience, and it is subject to additional contractual purchase obligations in furtherance of these efforts. The Company also enters into derivative contracts under which the Company is required to either receive cash from or pay cash to counterparties depending on changes in interest rates.
As of December 31, 2021, approximately $320,000 of TDRs were past due greater than 90 days and still accruing interest. No TDRs as of December 31, 2020, and 2019 were past due greater than 90 days and still accruing interest.
As of December 31, 2021, approximately $320,000 of TDRs were past due and greater than 90 days and still accruing interest. As of December 31, 2020, no TDRs were past due greater than 90 days and still accruing interest.
Other borrowings at December 31, 2023 represent a fixed-rate promissory note (“Fixed-Rate Promissory Note”) issued by the Company in June 2017. Amendments to the Fixed-Rate Promissory Note since issuance increased the principal amount to $66.4 million, reduced the interest rate to 1.70%, and extended the maturity date to March 31, 2025.
Other borrowings at December 31, 2024 represent a fixed-rate promissory note (“Fixed-Rate Promissory Note”) issued by the Company in June 2017. Amendments to the Fixed-Rate Promissory Note since issuance increased the principal amount to $66.4 million, reduced the interest rate to 1.70%, and extended the maturity date to March 31, 2025.
The table presented later in this section, titled “Changes in Interest Income and Expense,” presents the dollar amount of changes in interest income and expense, by major category, attributable to changes in the volume of the balance sheet category and changes in the rate earned or paid with respect to that category of assets or liabilities for 2023 and 2022.
The table presented later in this section, titled “Changes in Interest Income and Expense,” presents the dollar amount of changes in interest income and expense, by major category, attributable to changes in the volume of the balance sheet category and changes in the rate earned or paid with respect to that category of assets or liabilities for 2024 and 2023.
Average Balance Sheets, Interest Income and Expense, and Interest Rate Yields and Costs The following table sets forth the average balances, the interest earned or paid thereon, and the effective interest rate, yield or cost for each major category of interest-earning assets and interest-bearing liabilities for the years ended December 31, 2023, 2022 and 2021.
Average Balance Sheets, Interest Income and Expense, and Interest Rate Yields and Costs The following table sets forth the average balances, the interest earned or paid thereon, and the effective interest rate, yield or cost for each major category of interest-earning assets and interest-bearing liabilities for the years ended December 31, 2024, 2023 and 2022.
It is not the Company’s current practice to underwrite, and there are no plans to underwrite subprime, Alt A, no or little documentation loans, or option ARM loans. As of December 31, 2023, none of our mortgage loans consist of interest-only loans. Premium finance receivables — property & casualty.
It is not the Company’s current practice to underwrite, and there are no plans to underwrite subprime, Alt A, no or little documentation loans, or option ARM loans. As of December 31, 2024, none of our mortgage loans consist of interest-only loans. Premium finance receivables — property & casualty.
For a discussion of 2022 results compared to 2021, refer to Part II, Item 7, “Management's Discussion and Analysis of Financial Condition and Results of Operations” of the Wintrust Annual Report on Form 10-K for the year ended December 31, 2022 filed on February 28, 2023.
For a discussion of 2023 results compared to 2022, refer to Part II, Item 7, “Management's Discussion and Analysis of Financial Condition and Results of Operations” of the Wintrust Annual Report on Form 10-K for the year ended December 31, 2023 filed on February 28, 2024.
Software and equipment expense increased in 2023 compared to 2022 primarily as a result of increased software licensing expenses as the Company invests in enhancements to the digital customer experience, upgrades to infrastructure and enhancements to information security capabilities. Software and equipment expense includes furniture, equipment and computer software, depreciation and repairs and maintenance costs.
Software and equipment expense increased in 2024 compared to 2023 primarily as a result of increased software licensing expenses as the Company invests in enhancements to the digital customer experience, upgrades to infrastructure and enhancements to information security capabilities. Software and equipment expense includes furniture, equipment and computer software, depreciation and repairs and maintenance costs.
In order to qualify as an accounting hedge, a derivative must be designated as such at inception by management and meet certain criteria. Management must also continue to evaluate whether the instrument effectively reduces the risk associated with that item.
In order to qualify as an accounting hedge, a derivative must be designated as such at inception by management and meet certain criteria. Management must also continue to evaluate whether the instrument effectively reduces the risk associated with the hedged item.
In accordance with the liquidity management noted above, deposit growth and increases in borrowings from various sources have resulted in accumulating liquidity assets in recent periods. In 2023, we managed our liquid assets to ensure that we have the balance sheet strength to serve our clients.
In accordance with the liquidity management noted above, deposit growth and increases in borrowings from various sources have resulted in accumulating liquidity assets in recent periods. In 2024, we managed our liquid assets to ensure that we have the balance sheet strength to serve our clients.
The following table presents the carrying value of the investment securities portfolios as of December 31, 2023, by maturity distribution. Carrying value represents the fair value of investment securities classified as available-for-sale, the amortized cost of those classified as held-to-maturity and the fair value of equity securities with readily determinable fair values.
The following table presents the carrying value of the investment securities portfolios as of December 31, 2024, by maturity distribution. Carrying value represents the fair value of investment securities classified as available-for-sale, the amortized cost of those classified as held-to-maturity and the fair value of equity securities with readily determinable fair values.
As reflected in the table, each of the Company’s capital ratios at December 31, 2023, exceeded the well-capitalized ratios established by the Federal Reserve. Management is committed to maintaining the Company’s capital levels above the “Well Capitalized” levels established by the Federal Reserve for bank holding companies.
As reflected in the table, each of the Company’s capital ratios at December 31, 2024, exceeded the well-capitalized ratios established by the Federal Reserve. Management is committed to maintaining the Company’s capital levels above the “Well Capitalized” levels established by the Federal Reserve for bank holding companies.
The Company had $253.6 million of junior subordinated debentures outstanding as of December 31, 2023 and 2022. The amounts reflected on the balance sheet represent the junior subordinated debentures issued to eleven trusts by the Company and equal the amount of the preferred and common securities issued by the trusts.
The Company had $253.6 million of junior subordinated debentures outstanding as of December 31, 2024 and 2023. The amounts reflected on the balance sheet represent the junior subordinated debentures issued to eleven trusts by the Company and equal the amount of the preferred and common securities issued by the trusts.
If the Federal Reserve were to apply the same or a very similar well-capitalized standard to BHCs as the standard applicable to our subsidiary banks, the Company’s capital ratios as of December 31, 2023 would exceed such revised well-capitalized standard.
If the Federal Reserve were to apply the same or a very similar well-capitalized standard to BHCs as the standard applicable to our subsidiary banks, the Company’s capital ratios as of December 31, 2024 would exceed such revised well-capitalized standard.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS The following discussion highlights the significant factors affecting the operations and financial condition of Wintrust for the three years ended December 31, 2023. The detailed financial discussion focuses on 2023 results compared to 2022.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS The following discussion highlights the significant factors affecting the operations and financial condition of Wintrust for the three years ended December 31, 2024. The detailed financial discussion focuses on 2024 results compared to 2023.
The Company will continue to monitor current and projected interest rates and may execute additional derivatives to mitigate potential fluctuations in the net interest margin in future years. The Company has continued its practice of writing call options against certain investment securities to economically hedge the securities positions and receive fee income to compensate for net interest margin compression.
The Company will continue to monitor current and projected interest rates and may execute additional derivatives to mitigate potential fluctuations in the net interest margin in future periods. 52 The Company has continued its practice of writing call options against certain investment securities to economically hedge the securities positions and receive fee income to compensate for net interest margin compression.
Funds that are not utilized for loan originations are used to purchase investment securities and short-term money market investments, to sell as federal funds and to maintain in interest-bearing deposits with banks. Average liquidity management assets accounted for 19% and 22% of total average earning assets in 2023 and 2022, respectively.
Funds that are not utilized for loan originations are used to purchase investment securities and short-term money market investments, to sell as federal funds and to maintain in interest-bearing deposits with banks. Average liquidity management assets accounted for 19% and 19% of total average earning assets in 2024 and 2023, respectively.
Management considers the maintenance of adequate liquidity to be important to the management of risk. Accordingly, during 2023, the Company continued its practice of maintaining appropriate funding capacity to provide the Company with adequate liquidity for its ongoing operations.
Management considers the maintenance of adequate liquidity to be important to the management of risk. Accordingly, during 2024, the Company continued its practice of maintaining appropriate funding capacity to provide the Company with adequate liquidity for its ongoing operations.
Residential real estate loans, excluding early buy-out loans guaranteed by U.S. government agencies, at December 31, 2023 that are current with regards to the contractual terms of the loan agreements comprise 98.4% of these residential real estate loans outstanding. For more information regarding delinquent loans as of December 31, 2023, see Note (5) “Allowance for Credit Losses” in Item 8.
Residential real estate loans, excluding early buy-out loans guaranteed by U.S. government agencies, at December 31, 2024 that are current with regards to the contractual terms of the loan agreements comprise 98.6% of these residential real estate loans outstanding. For more information regarding delinquent loans as of December 31, 2024, see Note (5) “Allowance for Credit Losses” in Item 8.
Financing of Commercial Insurance Premiums The primary driver of profitability related to the financing of property and casualty insurance premiums is the net interest spread that FIRST Insurance Funding and FIFC Canada can produce between the yields on the loans generated and the cost of funds allocated to the business unit.
Financing of Commercial Insurance Premiums The primary driver of profitability related to the financing of property and casualty insurance premiums is the net interest spread that FIRST Insurance Funding and FIFC Canada can produce between the yields on the loans generated and the cost of funds incurred by the business unit.
Mortgage banking revenue is primarily comprised of gains on sales of mortgage loans originated for new home purchases as well as mortgage refinancing. Mortgage revenue is also impacted by changes in the fair value of MS Rs and EBOs guaranteed by U.S. government agencies. Mortgage originations for sale totaled $2.0 billion and $2.8 billion in 2023 and 2022, respectively.
Mortgage banking revenue is primarily comprised of gains on sales of mortgage loans originated for new home purchases as well as mortgage refinancing. Mortgage revenue is also impacted by changes in the fair value of MS Rs and EBOs guaranteed by U.S. government agencies. Mortgage originations for sale totaled $2.6 billion and $2.0 billion in 2024 and 2023, respectively.
(3) Interest income on tax-advantaged loans, trading securities and investment securities reflects a tax-equivalent adjustment based on a marginal federal corporate tax rate in effect as of the applicable period. The total adjustments for the years ended December 31, 2023, 2022 and 2021 were $10.1 million, $5.6 million and $3.6 million, respectively.
(3) Interest income on tax-advantaged loans, trading securities and investment securities reflects a tax-equivalent adjustment based on a marginal federal corporate tax rate in effect as of the applicable period. The total adjustments for the years ended December 31, 2024, 2023 and 2022 were $11.9 million, $10.1 million and $5.6 million, respectively.
The Company’s leasing business increased its portfolio of assets, including direct financing leases, loans and equipment on operating leases, to $3.4 billion as of December 31, 2023. In addition, the wealth management companies have been building a team of experienced professionals who are located within a majority of the banks.
The Company’s leasing business increased its portfolio of assets, including direct financing leases, loans and equipment on operating leases, to $3.9 billion as of December 31, 2024. In addition, the wealth management companies have been building a team of experienced professionals who are located within a majority of the banks.
Starting in 2016, none of the junior subordinated debentures qualified as Tier 1 regulatory capital of the Company resulting in 89 $245.5 million of the junior subordinated debentures, net of common securities, being included in the Company’s Tier 2 regulatory capital as of December 31, 2023. Shareholders’ Equity .
Starting in 2016, none of the junior subordinated debentures qualified as Tier 1 regulatory capital of the Company resulting in $245.5 million of the junior subordinated debentures, net of common securities, being included in the Company’s Tier 2 regulatory capital as of December 31, 2024. Shareholders’ Equity .
As of December 31, 2023, the Company had three reporting units: Community Banking, Specialty Finance and Wealth Management. Based on the Company’s 2023 annual goodwill impairment testing, which was performed qualitatively, the Company concluded that the fair value of each reporting unit more likely than not exceeded the carrying amounts of the respective reporting units.
As of December 31, 2024, the Company had three reporting units: Community Banking, Specialty Finance and Wealth Management. Based on the Company’s 2024 annual goodwill impairment testing, which was performed quantitatively, the Company concluded that the fair value of each reporting unit more likely than not exceeded the carrying amounts of the respective reporting units.
The Company recorded a net excess tax benefit related to share-based compensation of $2.9 million in 2023, a net excess tax benefit of $2.9 million 2022, and a net excess tax benefit of $2.4 million in 2021, the majority of which were recognized in the first quarter in each year.
The Company recorded a net excess tax benefit related to share-based compensation of $4.5 million in 2024, a net excess tax benefit of $2.9 million 2023, and a net excess tax benefit of $2.9 million in 2022, the majority of which were recognized in the first quarter in each year.
At December 31, 2023 and 2022, subordinated notes totaled $437.9 million and $437.4 million, respectively. During 2019, the Company issued $300.0 million of subordinated notes receiving $296.7 million in proceeds, net of underwriting discount. The notes have a stated interest rate of 4.85% and mature in June 2029.
At December 31, 2024 and 2023, subordinated notes totaled $298.3 million and $437.9 million, respectively. During 2019, the Company issued $300.0 million of subordinated notes receiving $296.7 million in proceeds, net of underwriting discount. The notes have a stated interest rate of 4.85% and mature in June 2029.
At December 31, 2023, the liability for estimated losses on repurchase and indemnification was approximately $152,000 and was included in other liabilities on the balance sheet. Forward Looking Statements This document contains forward-looking statements within the meaning of federal securities laws.
At December 31, 2024, the liability for estimated losses on repurchase and indemnification was approximately $188,000 and was included in other liabilities on the balance sheet. Forward Looking Statements This document contains forward-looking statements within the meaning of federal securities laws.
Early buyout loan classified as held-for-investment totaled $150.6 million at December 31, 2023 compared to $164.8 million at December 31, 2022. Such loans consist of both the rebooked GNMA loans and the early buyout exercised loans classified as held-for-investment discussed above.
Early buyout loan classified as held-for-investment totaled $156.8 million at December 31, 2024 compared to $150.6 million at December 31, 2023. Such loans consist of both the rebooked GNMA loans and the early buyout exercised loans classified as held-for-investment discussed above.
Premium finance receivables — life insurance. Wintrust Life Finance originated approximately $1.5 billion in life insurance premium finance receivables in 2023 as compared to $1.8 billion in 2022. The Company continues to experience a high level of competition and pricing pressure within the current market.
Premium finance receivables — life insurance. Wintrust Life Finance originated approximately $1.7 billion in life insurance premium finance receivables in 2024 as compared to $1.5 billion in 2023. The Company continues to experience a high level of competition and pricing pressure within the current market.
In this regard, the Company benefited from its strong deposit base, a liquid investment portfolio and its access to funding from a variety of external funding sources. The Company had overnight liquid funds and interest-bearing deposits with banks of $2.5 billion at December 31, 2023 and 2022.
In this regard, the Company benefited from its strong deposit base, a liquid investment portfolio and its access to funding from a variety of external funding sources. The Company had overnight liquid funds and interest-bearing deposits with banks of $4.9 billion and $2.5 billion at December 31, 2024 and 2023, respectively.
The Company increased its loan portfolio from $39.2 billion at December 31, 2022 to $42.1 billion at December 31, 2023. This increase was primarily due to growth in several portfolios, including the commercial, industrial and other, commercial real estate, property and casualty premium finance receivables, and residential real estate portfolios.
The Company increased its loan portfolio from $42.1 billion at December 31, 2023 to $48.1 billion at December 31, 2024. This increase was primarily due to growth in several portfolios, including the commercial, industrial and other, commercial real estate, property and casualty premium finance receivables, and residential real estate portfolios.
In determining the appropriate reserve for collateral-dependent loans, the Company considers the results of appraisals for the associated collateral. Non-Performing Assets (1) The following table sets forth the Company’s non-performing assets, and for the years prior to 2023, the TDRs performing under the contractual terms of the loan agreement as of the dates shown.
In determining the appropriate reserve for collateral-dependent loans, the Company considers the results of appraisals for the associated collateral. Non-Performing Assets (1) The following table sets forth the Company’s non-performing assets, and for the years prior to 2023, the troubled debt restructurings (“TDRs”) performing under the contractual terms of the loan agreement as of the dates shown.
The Company’s banks routinely accept deposits from a variety of municipal entities. Typically, these municipal entities require that banks pledge marketable securities to collateralize these public deposits. At December 31, 2023 and 2022, the banks had approximately $6.9 billion and $2.8 billion, respectively, of securities collateralizing public deposits and other liquidity sources.
The Company’s banks routinely accept deposits from a variety of municipal entities. Typically, these municipal entities require that banks pledge marketable securities to collateralize these public deposits. At December 31, 2024 and 2023, the banks had approximately $6.9 billion of securities collateralizing public deposits and other liquidity sources.
The increase during 2023 was the result of effective marketing and customer servicing as well as continued originations within the portfolio due to hardening insurance market conditions driving a higher average size of new property and casualty insurance premium finance receivables. Approximately $17.9 billion of premium finance receivables were originated in 2023 compared to approximately $15.4 billion in 2022.
The increase during 2024 was the result of effective marketing and customer servicing as well as continued originations within the portfolio due to hardening insurance market conditions driving a higher average size of new property and casualty insurance premium finance receivables. Approximately $20.0 billion of premium finance receivables were originated in 2024 compared to approximately $17.9 billion in 2023.
The Fixed-Rate Promissory Note relates to and is secured by three office buildings owned by the Company. At December 31, 2023 and 2022, the Fixed-Rate Promissory Note had a balance of $59.2 million and $61.3 million, respectively. See Note (13) “Other Borrowings” to the Consolidated Financial Statements in Item 8 for further discussion of these borrowings.
The Fixed-Rate Promissory Note relates to and is secured by three office buildings owned by the Company. At December 31, 2024 and 2023, the Fixed-Rate Promissory Note had a balance of $57.1 million and $59.2 million, respectively. See Note (13) “Other Borrowings” to the Consolidated Financial Statements in Item 8 for further discussion of these borrowings.
Average earning assets increased $2.8 billion, or 6%, in 2023 and $3.6 billion, or 8%, in 2022. Loans are the most significant component of the earning asset base as they earn interest at a higher rate than the majority of other earning assets. Average loans increased $3.6 billion, or 10%, in 2023 and $3.6 billion, or 11%, in 2022.
Average earning assets increased $5.7 billion, or 11%, in 2024 and $2.8 billion, or 6%, in 2023. Loans are the most significant component of the earning asset base as they earn interest at a higher rate than the majority of other earning assets. Average loans increased $4.4 billion, or 11%, in 2024 and $3.6 billion, or 10%, in 2023.
The allowance for credit losses is determined quarterly using a methodology that incorporates important risk characteristics of each loan, as described below under “How We Determine the Allowance for Credit Losses” in this Item 7. 82 The following table sets forth the allocation of the allowance for credit losses by major loan type and the percentage of loans in each category to total loans for the past five fiscal years: December 31, 2023 December 31, 2022 December 31, 2021 December 31, 2020 December 31, 2019 (Dollars in thousands) Amount % of Loan Type to Total Loans Amount % of Loan Type to Total Loans Amount % of Loan Type to Total Loans Amount % of Loan Type to Total Loans Amount % of Loan Type to Total Loans Allowance for credit losses allocation: Commercial $ 169,604 30 % $ 142,769 32 % $ 119,307 34 % $ 94,212 37 % $ 64,920 31 % Commercial real-estate 223,853 27 184,352 25 144,583 26 243,603 26 68,511 30 Home equity 7,116 1 7,573 1 10,699 1 11,437 1 3,878 2 Residential real-estate 13,133 7 11,585 6 8,782 5 12,459 5 9,800 5 Premium finance receivables – property & casualty 12,384 16 9,967 15 15,246 14 17,267 13 8,132 13 Premium finance receivables – life insurance 685 19 704 21 613 20 510 18 1,515 19 Consumer and other 490 0 498 0 423 0 422 0 1,705 0 Total allowance for credit losses $ 427,265 100 % $ 357,448 100 % $ 299,653 100 % $ 379,910 100 % $ 158,461 100 % Allowance category as a percent of total allowance for credit losses: Commercial 40 % 40 % 40 % 25 % 41 % Commercial real-estate 52 52 48 64 43 Home equity 2 2 4 3 3 Residential real-estate 3 3 3 3 6 Premium finance receivables—property & casualty 3 3 5 5 5 Premium finance receivables—life insurance 0 0 0 0 1 Consumer and other 0 0 0 0 1 Total allowance for credit losses 100 % 100 % 100 % 100 % 100 % Management determined that the allowance for credit losses was appropriate at December 31, 2023, and that the loan portfolio is well diversified and well secured, without undue concentration in any specific risk area.
The allowance for credit losses is determined quarterly using a methodology that incorporates important risk characteristics of each loan, as described below under “How We Determine the Allowance for Credit Losses” in this Item 7. 82 The following table sets forth the allocation of the allowance for credit losses by major loan type and the percentage of loans in each category to total loans for the past five fiscal years: December 31, 2024 December 31, 2023 December 31, 2022 December 31, 2021 December 31, 2020 (Dollars in thousands) Amount % of Loan Type to Total Loans Amount % of Loan Type to Total Loans Amount % of Loan Type to Total Loans Amount % of Loan Type to Total Loans Amount % of Loan Type to Total Loans Allowance for credit losses allocation: Commercial $ 175,837 32 % $ 169,604 30 % $ 142,769 32 % $ 119,307 34 % $ 94,212 37 % Commercial real-estate 222,856 27 223,853 27 184,352 25 144,583 26 243,603 26 Home equity 8,943 1 7,116 1 7,573 1 10,699 1 11,437 1 Residential real-estate 10,335 8 13,133 7 11,585 6 8,782 5 12,459 5 Premium finance receivables – property & casualty 17,111 15 12,384 16 9,967 15 15,246 14 17,267 13 Premium finance receivables – life insurance 709 17 685 19 704 21 613 20 510 18 Consumer and other 812 0 490 0 498 0 423 0 422 0 Total allowance for credit losses $ 436,603 100 % $ 427,265 100 % $ 357,448 100 % $ 299,653 100 % $ 379,910 100 % Allowance category as a percent of total allowance for credit losses: Commercial 41 % 40 % 40 % 40 % 25 % Commercial real-estate 51 52 52 48 64 Home equity 2 2 2 4 3 Residential real-estate 2 3 3 3 3 Premium finance receivables—property & casualty 4 3 3 5 5 Premium finance receivables—life insurance 0 0 0 0 0 Consumer and other 0 0 0 0 0 Total allowance for credit losses 100 % 100 % 100 % 100 % 100 % Management determined that the allowance for credit losses was appropriate at December 31, 2024, and that the loan portfolio is well diversified and well secured, without undue concentration in any specific risk area.
The increase in 2023 compared to 2022 was primarily attributable to increased interest and fees on loans due to loan growth and increased interest rates, partially offset by increased interest expense on deposit s . The community banking segment recorded a provision for credit losses of $104.9 million in 2023 compared to $74.2 million in 2022.
The increase in 2024 compared to 2023 was primarily attributable to increased interest and fees on loans due to loan growth and increased interest rates, partially offset by increased interest expense on deposit s . The community banking segment recorded a provision for credit losses of $88.3 million in 2024 compared to $104.9 million in 2023.
Wintrust has a strategy of continuing to build its customer base and securing broad product penetration in each marketplace that it serves. The Company has expanded its banking franchise from three banks with five offices in 1994 to 15 banks with 174 offices at the end of 2023.
Wintrust has a strategy of continuing to build its customer base and securing broad product penetration in each marketplace that it serves. The Company has expanded its banking franchise from three banks with five offices in 1994 to 16 banks with 205 offices at the end of 2024.
FIRST Insurance Funding and Wintrust Life Finance have matured into separate divisions that generated, on a national basis, $16.1 billion in total premium finance receivables in 2023 within the United States. FIFC Canada, acquired in 2012, originated $1.8 billion in Canadian property and casualty premium finance receivables in 2023.
FIRST Insurance Funding and Wintrust Life Finance have matured into separate divisions that generated, on a national basis, $18.1 billion in total premium finance receivables in 2024 within the United States. FIFC Canada, acquired in 2012, originated $1.9 billion in Canadian property and casualty premium finance receivables in 2024.
Unused commitments on home equity lines of credit totaled $845.6 million at December 31, 2023 and $796.9 million at December 31, 2022. The Company has been actively managing its home equity portfolio to ensure that diligent pricing, appraisal and other underwriting activities continue to exist.
Unused commitments on home equity lines of credit totaled $999.1 million at December 31, 2024 and $845.6 million at December 31, 2023. The Company has been actively managing its home equity portfolio to ensure that diligent pricing, appraisal and other underwriting activities continue to exist.
See Note (13) “Other Borrowings” to the Consolidated Financial Statements in Item 8 for further discussion of these secured borrowings under this agreement. At December 31, 2023 and 2022, the translated balance of the secured borrowings totaled $392.5 million and $309.7 million, respectively.
See Note (13) “Other Borrowings” to the Consolidated Financial Statements in Item 8 for further discussion of these secured borrowings under this agreement. At December 31, 2024 and 2023, the translated balance of the secured borrowings totaled $323.2 million and $392.5 million, respectively.
The Company had approximately $920.4 million of loans to businesses with operations in foreign countries as of December 31, 2023 compared to $745.6 million at December 31, 2022. This balance as of December 31, 2023 consists of loans originated by FIFC Canada.
The Company had approximately $824.4 million of loans to businesses with operations in foreign countries as of December 31, 2024 compared to $920.4 million at December 31, 2023. This balance as of December 31, 2024 consists of loans originated by FIFC Canada.
Accounting for derivatives differs significantly depending on whether a derivative is designated as an accounting hedge, which is a transaction intended to reduce a risk associated with a specific asset or liability or future expected cash flow at the time it is purchased.
Accounting for derivatives differs significantly depending on whether a derivative is designated as an accounting hedge, which is a transaction intended to reduce a risk associated with specific assets or liabilities or future expected cash flows at the time it is purchased.
The increase in the allowance for credit losses is primarily due to portfolio growth and the impact on the Company’s loan loss modeling from deteriorating macroeconomic conditions and expectations between the two reporting dates primarily related to the Baa credit spread and the Commercial Real Estate Price Index.
The decrease in the allowance for credit losses is primarily due to the impact on the Company’s loan loss modeling from improving macroeconomic conditions and expectations between the two reporting dates primarily related to the Baa credit spread and the Commercial Real Estate Price Index.
In 2023, such fluctuations in provision for credit losses unfavorably impacted the profitability of our community banks, primarily as a result of deterioration in key variables (Baa credit spread and Commercial Real Estate Price Index) within forecasted macroeconomic conditions. Level of non-performing loans and other real estate owned .
In 2024, such fluctuations in provision for credit losses favorably impacted the profitability of our community banks, primarily as a result of improvement in key variables (Baa credit spread and Commercial Real Estate Price Index) within forecasted macroeconomic conditions. 54 Level of non-performing loans and other real estate owned .
FIRST Insurance Funding and FIFC Canada originated approximately $16.4 billion in property and casualty insurance premium finance receivables during 2023 as compared to approximately $13.6 billion in 2022. FIRST Insurance Funding and FIFC Canada makes loans to finance insurance premiums related to property and casualty insurance policies.
FIRST Insurance Funding and FIFC Canada originated approximately $18.4 billion in property and casualty insurance premium finance receivables during 2024 as compared to approximately $16.4 billion in 2023. FIRST Insurance Funding and FIFC Canada makes loans to finance insurance premiums related to property and casualty insurance policies.
At December 31, 2023, the loan and held-to-maturity debt securities portfolios represent 82% of total assets on the Company’s consolidated balance sheet.
At December 31, 2024, the loan and held-to-maturity debt securities portfolios represent 80% of total assets on the Company’s consolidated balance sheet.
In January, April, July and October of 2023, Wintrust declared a quarterly cash dividend of $0.40 per common share. In January, April, July and October of 2022, Wintrust declared a quarterly cash dividend of $0.34 per common share. In January of 2024, Wintrust declared a quarterly cash dividend of $0.45 per common share.
In January, April, July and October of 2024, Wintrust declared a quarterly cash dividend of $0.45 per common share. In January, April, July and October of 2023, Wintrust declared a quarterly cash dividend of $0.40 per common share. In January of 2025, Wintrust declared a quarterly cash dividend of $0.50 per common share.
The Company uses its multi-chartered structure and local management knowledge to analyze and manage the local market conditions at each of its banks. • Excluding early buy-out loans guaranteed by U.S. government agencies, total non-performing loans (loans on non-accrual status and loans more than 90 days past due and still accruing interest) were $139.0 million (of which $35.5 million, or 26% , was related to commercial real estate) at December 31, 2023, an increase of $38.3 million compared to December 31, 2022.
The Company uses its multi-chartered structure and local management knowledge to analyze and manage the local market conditions at each of its banks. • Excluding early buy-out loans guaranteed by U.S. government agencies, total non-performing loans (loans on non-accrual status and loans more than 90 days past due and still accruing interest) were $170.8 million (of which $21.0 million, or 12% , was related to commercial real estate) at December 31, 2024, an increase of $31.8 million compared to December 31, 2023.
In 2023, the Company recognized $21.9 million in fees on covered call options compared to $14.1 million in 2022. The Company utilizes “back to back” interest rate derivative transactions, primarily interest rate swaps, to receive floating rate interest payments related to customer loans.
In 2024, the Company recognized $10.2 million in fees on covered call options compared to $21.9 million in 2023. The Company utilizes “back to back” interest rate derivative transactions, primarily interest rate swaps, to receive floating rate interest payments related to customer loans.
In 2023, approximately 83% of originations were mortgages associated with new home purchases, while 17% of originations were related to refinancing of mortgages. In 2022, approximately 71% of originations were mortgages associated with new home purchases, while 29% of originations were related to refinancing of mortgages. Non-Interest Expense Management believes expense management is important to enhance profitability amid increased competition.
In 2024, approximately 75% of originations were mortgages associated with new home purchases, while 25% of originations were related to refinancing of mortgages. In 2023, approximately 83% of originations were mortgages associated with new home purchases, while 17% of originations were related to refinancing of mortgages. Non-Interest Expense Management believes expense management is important to enhance profitability amid increased competition.
Due to the adoption of CECL, the Company included $22.6 million of PCD loans in total non-performing loans as of December 31, 2020. 80 (Dollars in thousands) 2023 2022 2021 2020 2019 Loans past due greater than 90 days and still accruing (2) : Commercial $ 98 $ 462 $ 15 $ 307 $ — Commercial real estate — — $ — — — Home equity — — $ — — — Residential real estate — — $ — — — Premium finance receivables – property & casualty 20,135 15,841 $ 7,210 12,792 11,517 Premium finance receivables – life insurance — 17,245 $ 7 — — Consumer and other 54 49 $ 137 264 163 Total loans past due greater than 90 days and still accruing $ 20,287 $ 33,597 $ 7,369 $ 13,363 $ 11,680 Non-accrual loans (3) : Commercial 38,940 35,579 $ 20,399 21,743 37,224 Commercial real estate 35,459 6,387 $ 21,746 46,107 26,113 Home equity 1,341 1,487 $ 2,574 6,529 7,363 Residential real estate 15,391 10,171 $ 16,440 26,071 13,797 Premium finance receivables – property & casualty 27,590 13,470 $ 5,433 13,264 20,590 Premium finance receivables – life insurance — — $ — — 590 Consumer and other 22 6 $ 477 436 231 Total non-accrual loans $ 118,743 $ 67,100 $ 67,069 $ 114,150 $ 105,908 Total non-performing loans (4) : Commercial $ 39,038 $ 36,041 $ 20,414 $ 22,050 $ 37,224 Commercial real estate 35,459 6,387 $ 21,746 46,107 26,113 Home equity 1,341 1,487 $ 2,574 6,529 7,363 Residential real estate 15,391 10,171 $ 16,440 26,071 13,797 Premium finance receivables – property & casualty 47,725 29,311 $ 12,643 26,056 32,107 Premium finance receivables – life insurance — 17,245 $ 7 — 590 Consumer and other 76 55 $ 614 700 394 Total non-performing loans $ 139,030 $ 100,697 $ 74,438 $ 127,513 $ 117,588 Other real estate owned 13,309 8,589 $ 1,959 9,711 5,208 Other real estate owned – from acquisitions — 1,311 $ 2,312 6,847 9,963 Other repossessed assets — — $ — — 4 Total non-performing assets $ 152,339 $ 110,597 $ 78,709 $ 144,071 $ 132,763 Accruing TDRs not included within non-performing assets N/A $ 36,620 $ 37,486 $ 47,023 $ 36,725 Total non-performing loans by category as a percent of its own respective category’s period-end balance: Commercial 0.30 % 0.29 % 0.17 % 0.18 % 0.45 % Commercial real estate 0.31 0.06 0.24 0.54 0.33 Home equity 0.39 0.45 0.77 1.54 1.44 Residential real estate 0.56 0.43 1.00 2.07 1.02 Premium finance receivables – property & casualty 0.69 0.50 0.26 0.64 0.93 Premium finance receivables – life insurance — 0.21 0.00 — 0.01 Consumer and other 0.13 0.11 2.54 2.17 0.36 Total non-performing loans 0.33 % 0.26 % 0.21 % 0.40 % 0.44 % Total non-performing assets as a percentage of total assets 0.27 % 0.21 % 0.16 % 0.32 % 0.36 % Total non-accrual loans as a percentage of total loans 0.28 % 0.17 % 0.19 % 0.36 % 0.40 % Allowance for loan and unfunded lending-related commitment losses as a percentage of nonaccrual loans 359.82 % 532.71 % 446.78 % 332.82 % 149.62 % (1) Excludes early buy-out loans guaranteed by U.S. government agencies.
Due to the adoption of CECL, the Company included $22.6 million of PCD loans in total non-performing loans as of December 31, 2020. 80 (Dollars in thousands) 2024 2023 2022 2021 2020 Loans past due greater than 90 days and still accruing (2) : Commercial $ 104 $ 98 $ 462 $ 15 $ 307 Commercial real estate — — — — — Home equity — — — — — Residential real estate — — — — — Premium finance receivables – property & casualty 16,031 20,135 15,841 7,210 12,792 Premium finance receivables – life insurance — — 17,245 7 — Consumer and other 47 54 49 137 264 Total loans past due greater than 90 days and still accruing $ 16,182 $ 20,287 $ 33,597 $ 7,369 $ 13,363 Non-accrual loans (3) : Commercial $ 73,490 $ 38,940 $ 35,579 $ 20,399 $ 21,743 Commercial real estate 21,042 35,459 6,387 21,746 46,107 Home equity 1,117 1,341 1,487 2,574 6,529 Residential real estate 23,762 15,391 10,171 16,440 26,071 Premium finance receivables – property & casualty 28,797 27,590 13,470 5,433 13,264 Premium finance receivables – life insurance 6,431 — — — — Consumer and other 2 22 6 477 436 Total non-accrual loans $ 154,641 $ 118,743 $ 67,100 $ 67,069 $ 114,150 Total non-performing loans: Commercial $ 73,594 $ 39,038 $ 36,041 $ 20,414 $ 22,050 Commercial real estate 21,042 35,459 6,387 21,746 46,107 Home equity 1,117 1,341 1,487 2,574 6,529 Residential real estate 23,762 15,391 10,171 16,440 26,071 Premium finance receivables – property & casualty 44,828 47,725 29,311 12,643 26,056 Premium finance receivables – life insurance 6,431 — 17,245 7 — Consumer and other 49 76 55 614 700 Total non-performing loans $ 170,823 $ 139,030 $ 100,697 $ 74,438 $ 127,513 Other real estate owned 23,116 13,309 8,589 1,959 9,711 Other real estate owned – from acquisitions — — 1,311 2,312 6,847 Total non-performing assets $ 193,939 $ 152,339 $ 110,597 $ 78,709 $ 144,071 Accruing TDRs not included within non-performing assets N/A N/A $ 36,620 $ 37,486 $ 47,023 Total non-performing loans by category as a percent of its own respective category’s period-end balance: Commercial 0.47 % 0.30 % 0.29 % 0.17 % 0.18 % Commercial real estate 0.16 0.31 0.06 0.24 0.54 Home equity 0.25 0.39 0.45 0.77 1.54 Residential real estate 0.66 0.56 0.43 1.00 2.07 Premium finance receivables – property & casualty 0.62 0.69 0.50 0.26 0.64 Premium finance receivables – life insurance 0.08 — 0.21 0.00 — Consumer and other 0.05 0.13 0.11 2.54 2.17 Total non-performing loans 0.36 % 0.33 % 0.26 % 0.21 % 0.40 % Total non-performing assets as a percentage of total assets 0.30 % 0.27 % 0.21 % 0.16 % 0.32 % Total non-accrual loans as a percentage of total loans 0.32 % 0.28 % 0.17 % 0.19 % 0.36 % Allowance for loan and unfunded lending-related commitment losses as a percentage of nonaccrual loans 282.33 % 359.82 % 532.71 % 446.78 % 332.82 % (1) Excludes early buy-out loans guaranteed by U.S. government agencies.
As discussed under Supervision and Regulation in Item 1, the FDIC adopted a final rule, applicable to all insured depository institutions, to increase initial base deposit insurance assessment rate schedules uniformly by 2 basis points, beginning in the first quarterly assessment period of 2023.
As discussed under Supervision and Regulation in Item 1, the FDIC adopted a final rule, applicable to all insured depository institutions, to increase initial base deposit insurance assessment rate schedules uniformly by 2 basis points, which began in the first quarterly assessment period of 2023. There was no change to the initial base deposit insurance assessment rate in 2024.
During 2023, 2022 and 2021, the subsidiaries paid $360.0 million, $52.0 million and $145.0 million, respectively, in dividends to the Company. As of December 31, 2023, subject to minimum capital requirements at the banks, approximately $941.2 million was available as dividends from the banks without prior regulatory approval and without compromising the banks’ well-capitalized positions.
During 2024, 2023 and 2022, the subsidiaries paid $475.0 million, $360.0 million and $52.0 million, respectively, in dividends to the Company. As of December 31, 2024, subject to minimum capital requirements at the banks, approximately $932.5 million was available as dividends from the banks without prior regulatory approval and without compromising the banks’ well-capitalized positions.
The liability for estimated losses on repurchase and indemnification claims for residential mortgage loans previously sold to investors was $152,000 at December 31, 2023 and $624,000 at December 31, 2022.
The liability for estimated losses on repurchase and indemnification claims for residential mortgage loans previously sold to investors was approximately $188,000 at December 31, 2024 and $152,000 at December 31, 2023.
As of December 31, 2023, excluding early buyout loans guaranteed by U.S. government agencies, $15.4 million of our residential real estate mortgages, or 0.6% of our residential real estate loan portfolio were classified as nonaccrual, no balances were 90 or more days past due and still accruing, $25.3 million were 30 to 89 days past due or 1.0% and $2.6 billion were current or 98.4%.
As of December 31, 2024, excluding early buyout loans guaranteed by U.S. government agencies, $23.8 million of our residential real estate mortgages, or 0.7% of our residential real estate loan portfolio were classified as nonaccrual, no balances were 90 or more days past due and still accruing, $24.6 million were 30 to 89 days past due or 0.7% and $3.4 billion were current or 98.6%.
The Company recorded net interest income of $1.8 billion in 2023 compared to $1.5 billion and $1.1 billion in 2022 and 2021, respectively.
The Company recorded net interest income of $2.0 billion in 2024 compared to $1.8 billion and $1.5 billion in 2023 and 2022, respectively.
Finally, expenses incurred at the Wintrust parent company are allocated to each segment based on each segment’s risk-weighted assets. The community banking segment’s net interest income for the year ended December 31, 2023 totaled $1.4 billion as compared to $1.2 billion for the same period in 2022, an increase of $260.8 million, or 22%.
Finally, expenses incurred at the Wintrust parent company are allocated to each segment based on each segment’s risk-weighted assets. The community banking segment’s net interest income for the year ended December 31, 2024 totaled $1.5 billion as compared to $1.4 billion for the same period in 2023, an increase of $95.3 million, or 7%.
Impact to estimated allowance for credit losses from an increased or higher input value Baa Credit Spread Increases CRE Price Index Decreases 57 Holding all other inputs constant, the following table provides a sensitivity analysis for the commercial and commercial real estate portfolios based on a 20 basis point change in Baa credit spreads from the assumption utilized in the estimate of that portfolio’s allowance for credit losses at December 31, 2023: Baa Credit Spread Narrows Widens Commercial Decreases estimate by 10%-15% Increases estimate by 20%-25% Commercial Real Estate: Construction Decreases estimate by 15%-20% Increases estimate by 15%-20% Non-Construction Decreases estimate by 4%-5% Increases estimate by 4%-5% Holding all other inputs constant, the following table provides a sensitivity analysis for the commercial real estate construction and non-construction portfolios based on a 10% change in CREPI from the assumption utilized in the estimate of that portfolio’s allowance for credit losses at December 31, 2023: CRE Price Index Increases Decreases Commercial Real Estate: Construction Decreases estimate by 45%-50% Increases estimate by 95%-100% Non-Construction Decreases estimate by 25%-30% Increases estimate by 55%-60% See Note (5) “Allowance for Credit Losses” to the Consolidated Financial Statements in Item 8 and the section titled “Loan Portfolio and Asset Quality” in Item 7 for a description of the methodology used to determine the allowance for credit losses.
Holding all other inputs constant, the table below shows the impact of changes in these key macroeconomic variable data points on the estimate of allowance for credit losses. 57 Impact to estimated allowance for credit losses from an increased or higher input value Baa Credit Spread Increases CRE Price Index Decreases Holding all other inputs constant, the following table provides a sensitivity analysis for the commercial and commercial real estate portfolios based on a 20 basis point change in Baa credit spreads from the assumption utilized in the estimate of that portfolio’s allowance for credit losses at December 31, 2024: Baa Credit Spread Narrows Widens Commercial Decreases estimate by 10%-15% Increases estimate by 10%-15% Commercial Real Estate: Construction Decreases estimate by 15%-20% Increases estimate by 15%-20% Non-Construction Decreases estimate by 5%-6% Increases estimate by 5%-6% Holding all other inputs constant, the following table provides a sensitivity analysis for the commercial real estate construction and non-construction portfolios based on a 10% change in CREPI from the assumption utilized in the estimate of that portfolio’s allowance for credit losses at December 31, 2024: CRE Price Index Increases Decreases Commercial Real Estate: Construction Decreases estimate by 35%-40% Increases estimate by 130%-135% Non-Construction Decreases estimate by 25%-30% Increases estimate by 45%-50% See Note (5) “Allowance for Credit Losses” to the Consolidated Financial Statements in Item 8 and the section titled “Loan Portfolio and Asset Quality” in Item 7 for a description of the methodology used to determine the allowance for credit losses.
As a result of the above, net interest margin increased to 3.66% (3.68% on a fully taxable-equivalent basis, non-GAAP) in 2023 compared to 3.15% (3.17% on a fully taxable-equivalent basis, non-GAAP) in 2022. 60 Net interest income and net interest margin were also affected by amortization of valuation adjustments to earning assets and interest-bearing liabilities of acquired businesses.
As a result of the above, net interest margin decreased to 3.51% (3.53% on a fully taxable-equivalent basis, non-GAAP) in 2024 compared to 3.66% (3.68% on a fully taxable-equivalent basis, non-GAAP) in 2023. Net interest income and net interest margin were also affected by amortization of valuation adjustments to earning assets and interest-bearing liabilities of acquired businesses.