Wintrust Financial
WTFC
#2000
Rank
$10.04 B
Marketcap
$150.00
Share price
1.70%
Change (1 day)
19.33%
Change (1 year)

Wintrust Financial - 10-Q quarterly report FY


Text size:
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 10-Q


QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D)
OF THE SECURITIES EXCHANGE ACT OF 1934

FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2001
Commission File Number 0-21923


WINTRUST FINANCIAL CORPORATION
(Exact name of registrant as specified in its charter)


Illinois 36-3873352
- ---------------------------------------- ------------------------------------
(State of incorporation of organization) (I.R.S. Employer Identification No.)


727 North Bank Lane
Lake Forest, Illinois 60045
-------------------------------------------------------
(Address of principal executive offices)

(847) 615-4096
------------------------------------------------------------------
(Registrant's telephone number, including area code)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or such shorter period that the registrant was required
to file such reports), and (2) has been subject to such filing requirements for
the past 90 days. Yes X No ___

Indicate the number of shares outstanding of each of issuer's class of common
stock, as of the last practicable date.

Common Stock - no par value, 9,676,078 shares, as of November 9, 2001.
TABLE OF CONTENTS


PART I. -- FINANCIAL INFORMATION

Page
----

ITEM 1. Financial Statements.__________________________________________ 1-8

ITEM 2. Management's Discussion and Analysis of Financial Condition and
Results of Operations. ______________________________________ 9-31

ITEM 3. Quantitative and Qualitative Disclosures About Market Risks. __ 32-34


PART II. -- OTHER INFORMATION

ITEM 1. Legal Proceedings. ____________________________________________ 35

ITEM 2. Changes in Securities. ________________________________________ 35

ITEM 3. Defaults Upon Senior Securities. ______________________________ 35

ITEM 4. Submission of Matters to a Vote of Security Holders.___________ 35

ITEM 5. Other Information. ____________________________________________ 35

ITEM 6. Exhibits and Reports on Form 8-K. _____________________________ 35-36

Signatures ____________________________________________________ 37
PART I
ITEM 1 FINANCIAL STATEMENTS

<TABLE>
<CAPTION>
WINTRUST FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CONDITION (UNAUDITED)
(In thousands)


SEPTEMBER 30, December 31, September 30,
2001 2000 2000
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
ASSETS
Cash and due from banks $ 56,169 $ 65,413 $ 52,097
Federal funds sold and securities purchased under resale agreements 184,632 164,641 16,624
Interest-bearing deposits with banks 156 182 180
Available-for-Sale securities, at fair value 296,442 193,105 318,585
Loans, net of unearned income 1,847,724 1,558,020 1,486,929
Less: Allowance for possible loan losses 13,094 10,433 10,231
- ------------------------------------------------------------------------------------------------------------------------------------
Net loans 1,834,630 1,547,587 1,476,698
Premises and equipment, net 94,958 86,386 83,843
Accrued interest receivable and other assets 38,155 34,722 37,331
Goodwill and other intangible assets, net 10,254 10,770 10,948
- ------------------------------------------------------------------------------------------------------------------------------------

Total assets $ 2,515,396 $2,102,806 $1,996,306
====================================================================================================================================


Liabilities and Shareholders' Equity
Deposits:
Non-interest bearing $ 209,276 $ 198,319 $ 184,821
Interest bearing 1,975,033 1,628,257 1,541,071
- ------------------------------------------------------------------------------------------------------------------------------------
Total deposits 2,184,309 1,826,576 1,725,892

Short-term borrowings 38,358 43,639 41,910
Federal Home Loan Bank advances 30,000 - -
Notes payable 33,000 27,575 33,250
Long-term debt - trust preferred securities 51,050 51,050 51,050
Accrued interest payable and other liabilities 40,655 51,690 46,834
- ------------------------------------------------------------------------------------------------------------------------------------

Total liabilities 2,377,372 2,000,530 1,898,936
- ------------------------------------------------------------------------------------------------------------------------------------

Shareholders' equity:
Preferred stock - - -
Common stock 9,673 8,857 8,850
Surplus 102,536 83,710 83,612
Common stock warrants 99 100 100
Treasury stock, at cost - (3,863) (3,863)
Retained earnings 25,831 13,835 10,020
Accumulated other comprehensive loss (115) (363) (1,349)
- ------------------------------------------------------------------------------------------------------------------------------------
Total shareholders' equity 138,024 102,276 97,370
- ------------------------------------------------------------------------------------------------------------------------------------

Total liabilities and shareholders' equity $ 2,515,396 $2,102,806 $1,996,306
====================================================================================================================================
</TABLE>

See accompanying notes to unaudited consolidated financial statements.

- 1 -
<TABLE>
<CAPTION>
WINTRUST FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
(IN THOUSANDS, EXCEPT PER SHARE DATA)
THREE MONTHS ENDED NINE MONTHS ENDED
SEPTEMBER 30, SEPTEMBER 30,
- -----------------------------------------------------------------------------------------------------------------------
2001 2000 2001 2000
- -----------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
INTEREST INCOME
Interest and fees on loans $ 38,425 $34,160 $ 112,830 $ 93,962
Interest bearing deposits with banks 1 4 4 24
Federal funds sold and securities purchased under resale agreements 1,413 320 3,731 1,056
Securities 2,690 4,424 9,136 11,249
- -----------------------------------------------------------------------------------------------------------------------
Total interest income 42,529 38,908 125,701 106,291
- -----------------------------------------------------------------------------------------------------------------------

INTEREST EXPENSE
Interest on deposits 21,290 20,949 64,885 55,847
Interest on Federal Home Loan Bank advances 265 - 265 -
Interest on short-term borrowings and notes payable 557 1,032 2,267 3,232
Interest on long-term debt - trust preferred securities 1,287 1,287 3,863 2,855
- -----------------------------------------------------------------------------------------------------------------------
Total interest expense 23,399 23,268 71,280 61,934
- -----------------------------------------------------------------------------------------------------------------------

NET INTEREST INCOME 19,130 15,640 54,421 44,357
Provision for possible loan losses 2,100 1,307 6,002 3,671
- -----------------------------------------------------------------------------------------------------------------------

Net interest income after provision for possible loan losses 17,030 14,333 48,419 40,686
- -----------------------------------------------------------------------------------------------------------------------

NON-INTEREST INCOME
Fees on mortgage loans sold 1,725 792 5,197 2,017
Service charges on deposit accounts 637 478 1,790 1,426
Trust and asset management fees 486 508 1,459 1,474
Gain on sale of premium finance receivables 1,265 640 3,656 2,877
Administrative services revenue 995 1,184 3,137 3,338
Net securities gains (losses) (57) (69) 315 (94)
Other 2,050 960 5,788 2,237
- -----------------------------------------------------------------------------------------------------------------------
Total non-interest income 7,101 4,493 21,342 13,275
- -----------------------------------------------------------------------------------------------------------------------

NON-INTEREST EXPENSE
Salaries and employee benefits 9,031 7,139 26,244 20,267
Occupancy, net 1,238 961 3,660 3,111
Equipment expense 1,561 1,360 4,627 3,646
Data processing 860 735 2,512 2,114
Advertising and marketing 411 327 1,144 898
Professional fees 459 478 1,524 1,130
Amortization of intangibles 169 178 516 535
Premium finance defalcation - 4,520 - 4,520
Other 2,610 2,428 8,365 6,903
- -----------------------------------------------------------------------------------------------------------------------
Total non-interest expense 16,339 18,126 48,592 43,124
- -----------------------------------------------------------------------------------------------------------------------

Income before taxes and cumulative effect of accounting change 7,792 700 21,169 10,837
Income tax expense (benefit) 2,784 (199) 7,640 3,497
- -----------------------------------------------------------------------------------------------------------------------

Income before cumulative effect of accounting change 5,008 899 13,529 7,340
Cumulative effect of change in accounting for derivatives, net of tax - - 254 -
- -----------------------------------------------------------------------------------------------------------------------

NET INCOME $ 5,008 $ 899 $ 13,275 $ 7,340
=======================================================================================================================

BASIC EARNINGS PER SHARE:
Income before cumulative effect of accounting change $ 0.52 $ 0.10 $ 1.51 $ 0.84
Cumulative effect of accounting change, net of tax - - 0.03 -
- -----------------------------------------------------------------------------------------------------------------------
NET INCOME PER COMMON SHARE - BASIC $ 0.52 $ 0.10 $ 1.48 $ 0.84
=======================================================================================================================

DILUTED EARNINGS PER SHARE:
Income before cumulative effect of accounting change $ 0.49 $ 0.10 $ 1.43 $ 0.82
Cumulative effect of accounting change, net of tax - - 0.03 -
- -----------------------------------------------------------------------------------------------------------------------
NET INCOME PER COMMON SHARE - DILUTED $ 0.49 $ 0.10 $ 1.40 $ 0.82
=======================================================================================================================

CASH DIVIDENDS DECLARED PER COMMON SHARE $ 0.07 $ 0.05 $ 0.14 $ 0.10
=======================================================================================================================
</TABLE>

See accompanying notes to unaudited consolidated financial statements.

- 2 -
<TABLE>
<CAPTION>
WINTRUST FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY (UNAUDITED)
(IN THOUSANDS, EXCEPT SHARE DATA)

ACCUMULATED
OTHER
COMPRE- COMMON COMPRE- TOTAL
HENSIVE COMMON STOCK TREASURY RETAINED HENSIVE SHAREHOLDERS'
INCOME STOCK SURPLUS WARRANTS STOCK EARNINGS INCOME(LOSS) EQUITY
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
Balance at December 31, 1999 $ 8,771 $ 82,792 $ 100 $ - $ 3,555 $ (2,271) $ 92,947

Comprehensive Income:
Net income $ 7,340 - - - - 7,340 - 7,340
Other Comprehensive Income, net of tax:
Unrealized gains on securities, net of
reclassification adjustment 922 - - - - - 922 922
----------
Comprehensive Income $ 8,262
----------

Cash dividends declared on common stock - - - - (875) - (875)

Purchase of treasury stock, 242,300 shares at cost - - - (3,863) - - (3,863)

Common stock issued upon exercise
of stock options 75 768 - - - - 843

Common stock issued through
employee stock purchase plan 4 52 - - - - 56

- ------------------------------------------- --------------------------------------------------------------------------------
BALANCE AT SEPTEMBER 30, 2000 $ 8,850 $ 83,612 $ 100 $ (3,863) $ 10,020 $ (1,349) $ 97,370
- ------------------------------------------- --------------------------------------------------------------------------------

Balance at December 31, 2000 $ 8,857 $ 83,710 $ 100 $ (3,863) $ 13,835 $ (363) $ 102,276

Comprehensive Income:
Net income $ 13,275 - - - - 13,275 - 13,275
Other comprehensive income , net of tax:
Unrealized gains on securities, net of
reclassification adjustment 748 - - - - - 748 748
Unrealized losses on derivatives (500) - - - - - (500) (500)
---------
Comprehensive Income $ 13,523
---------

Common stock issuance, net of costs 750 17,619 - 3,863 - - 22,232

Cash dividends declared on common stock - - - - (1,279) - (1,279)

Common stock issued upon exercise
of stock options 61 1,045 - - - - 1,106

Common stock issued through
employee stock purchase plan 4 151 - - - - 155

Conversion of common stock warrants 1 11 (1) - - - 11

- ------------------------------------------ --------------------------------------------------------------------------------
BALANCE AT SEPTEMBER 30, 2001 $ 9,673 $ 102,536 $ 99 $ - $ 25,831 $ (115) $ 138,024
- ------------------------------------------ --------------------------------------------------------------------------------

Nine Months Ended September 30,
------------------------
DISCLOSURE OF RECLASSIFICATION AMOUNT AND INCOME TAX IMPACT: 2001 2000
- ------------------------------------------------------------ ------------------------
Unrealized holding gains on available-for-sale securities arising during the period, net $ 1,496 $ 1,493
Unrealized holding losses on derivative instruments arising during the period (769) -
Less: Reclassification adjustment for security gains (losses) included in net income, net 315 (94)
Less: Income tax expense 164 665
------------------------
Net unrealized gains on securities and derivative instruments $ 248 $ 922
------------------------
</TABLE>


See accompanying notes to unaudited consolidated financial statements.


- 3 -
<TABLE>
<CAPTION>
WINTRUST FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
(IN THOUSANDS)
FOR THE NINE MONTHS ENDED
SEPTEMBER 30,
- ---------------------------------------------------------------------------------------------------------
2001 2000
- ---------------------------------------------------------------------------------------------------------
<S> <C> <C>
OPERATING ACTIVITIES:
Net income $ 13,275 $ 7,340
Adjustments to reconcile net income to net cash
provided by (used for) operating activities:
Cumulative effect of accounting change 254 -
Provision for possible loan losses 6,002 3,671
Depreciation and amortization 5,921 5,448
Deferred income tax expense (benefit) 604 (521)
Net (accretion) amortization of securities (974) 954
Originations of mortgage loans held for sale (357,716) (114,328)
Proceeds from sales of mortgage loans held for sale 344,217 108,480
Purchase of trading securities (14,948) (2,940)
Proceeds from sale of trading securities 14,964 2,945
Gain on sale of trading securities (16) (5)
Gain on sale of premium finance receivables (3,656) (2,877)
(Gain) loss on sale of available-for-sale securities, net (315) 94
Gain on sale of premises and equipment (198) -
Increase in accrued interest receivable and other assets, net (5,044) (1,345)
Increase (decrease) in accrued interest payable and other liabilities, net (10,873) 23,264
- ---------------------------------------------------------------------------------------------------------
NET CASH PROVIDED BY (USED FOR) OPERATING ACTIVITIES (8,503) 30,180
- ---------------------------------------------------------------------------------------------------------

INVESTING ACTIVITIES:
Proceeds from maturities of available-for-sale securities 222,181 84,007
Proceeds from sale of available-for-sale securities 1,174,424 581,458
Purchases of available-for-sale securities (1,497,514) (777,903)
Proceeds from sale of premium finance receivables 186,558 175,741
Net decrease in interest-bearing deposits with banks 26 2,367
Net increase in loans (462,692) (377,919)
Purchases of premises and equipment, net (13,835) (15,905)
- ---------------------------------------------------------------------------------------------------------
NET CASH USED FOR INVESTING ACTIVITIES (390,852) (328,154)
- ---------------------------------------------------------------------------------------------------------

FINANCING ACTIVITIES:
Increase in deposit accounts 357,733 262,270
Decrease in short-term borrowings, net (5,281) (17,933)
Proceeds from notes payable, net 5,425 24,900
Proceeds from Federal Home Loan Bank advances 30,000 -
Proceeds from trust preferred securities offering - 20,000
Issuance of common stock, net of issuance costs 22,232 -
Common stock issued upon exercise of stock options 1,106 843
Common stock issued through employee stock purchase plan 155 56
Proceeds from conversion of common stock warrants 11 -
Purchase of treasury stock - (3,863)
Dividends paid (1,279) (875)
- ---------------------------------------------------------------------------------------------------------
NET CASH PROVIDED BY FINANCING ACTIVITIES 410,102 285,398
- ---------------------------------------------------------------------------------------------------------
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS 10,747 (12,576)
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD 230,054 81,297
- ---------------------------------------------------------------------------------------------------------
CASH AND CASH EQUIVALENTS AT END OF PERIOD $240,801 $ 68,721
=========================================================================================================
</TABLE>

See accompanying notes to unaudited consolidated financial statements.

- 4 -
WINTRUST FINANCIAL CORPORATION AND SUBSIDIARIES
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS


(1) BASIS OF PRESENTATION
---------------------
The consolidated financial statements of Wintrust Financial Corporation and
Subsidiaries ("Wintrust" or "Company") presented herein are unaudited, but in
the opinion of management reflect all necessary adjustments of a normal or
recurring nature for a fair presentation of results as of the dates and for the
periods covered by the consolidated financial statements.

Wintrust is a bank holding company currently engaged in the business of
providing traditional community banking services and trust and investment
services to customers in the Chicago metropolitan area. In addition, on a
national basis, Wintrust provides financing of commercial insurance premiums as
well as financing and administrative services to the temporary services
industry.

As of September 30, 2001, Wintrust had seven wholly-owned bank subsidiaries
(collectively, "Banks"), all of which started as de novo institutions, including
Lake Forest Bank & Trust Company ("Lake Forest Bank"), Hinsdale Bank & Trust
Company ("Hinsdale Bank"), North Shore Community Bank & Trust Company ("North
Shore Bank"), Libertyville Bank & Trust Company ("Libertyville Bank"),
Barrington Bank & Trust Company, N.A. ("Barrington Bank"), Crystal Lake Bank &
Trust Company, N.A. ("Crystal Lake Bank") and Northbrook Bank & Trust Company
("Northbrook Bank").

The Company provides trust and investment services at each of its Banks through
its wholly-owned subsidiary, Wintrust Asset Management Company, N.A. ("WAMC").
It provides financing of commercial insurance premiums ("premium finance
receivables") on a national basis, through First Insurance Funding Corporation
("FIFC"). FIFC is a wholly-owned subsidiary of Crabtree Capital Corporation
which is a wholly-owned subsidiary of Lake Forest Bank. Through Tricom, Inc. of
Milwaukee ("Tricom"), Wintrust also provides financing of short-term accounts
receivables ("Tricom finance receivables") and value-added out-sourced
administrative services, such as data processing of payrolls, billing and cash
management services, to temporary staffing clients located throughout the United
States. Tricom is a wholly-owned subsidiary of Hinsdale Bank.

The accompanying consolidated financial statements are unaudited and do not
include information or footnotes necessary for a complete presentation of
financial condition, results of operations or cash flows in accordance with
generally accepted accounting principles. The consolidated financial statements
should be read in conjunction with the consolidated financial statements and
notes included in the Company's Annual Report and Form 10-K for the year ended
December 31, 2000. Operating results for the three-month and nine-month periods
presented are not necessarily indicative of the results that may be expected for
the entire year. Reclassifications of certain prior period amounts have been
made to conform with the current period presentation.


(2) CASH AND CASH EQUIVALENTS
-------------------------

For the purposes of the Consolidated Statements of Cash Flows, the Company
considers cash and cash equivalents to include cash and due from banks, federal
funds sold which have an original maturity of 90 days or less and securities
purchased under resale agreements.

- 5 -
(3) EARNINGS PER SHARE
------------------

The following table shows the computation of basic and diluted earnings per
share (in thousands, except per share data):

<TABLE>
<CAPTION>
FOR THE THREE MONTHS ENDED FOR THE NINE MONTHS ENDED
SEPTEMBER 30, SEPTEMBER 30,
2001 2000 2001 2000
---------------- --------------- ---------------- --------------

<S> <C> <C> <C> <C>
Net income (A) $ 5,008 $ 899 $ 13,275 $7,340
================ =============== ================ ==============

Average common shares outstanding (B) 9,662 8,671 8,980 8,743
Effect of dilutive common shares 638 252 496 226
---------------- --------------- ---------------- --------------

Weighted average common shares and
effect of dilutive common shares (C) 10,300 8,923 9,476 8,969
================ =============== ================ ==============

Net income per average
common share - Basic (A/B) $ 0.52 $ 0.10 $ 1.48 $ 0.84
================ =============== ================ ==============

Net income per average
common share - Diluted (A/C) $ 0.49 $ 0.10 $ 1.40 $ 0.82
================ =============== ================ ==============
</TABLE>


The effect of dilutive common shares outstanding results from stock options,
stock warrants and shares to be issued under the Employee Stock Purchase Plan,
all being treated as if they had been either exercised or issued, and are
computed by application of the treasury stock method.


(4) LONG-TERM DEBT - TRUST PREFERRED SECURITIES
-------------------------------------------

The Company issued $31 million of 9.00% Cumulative Trust Preferred Securities in
October 1998 and $20 million of 10.50% Cumulative Trust Preferred Securities in
June 2000. For purposes of generally accepted accounting principles, these
securities are considered to be debt securities and not a component of
shareholders' equity. However, the Trust Preferred Securities qualify as capital
for regulatory purposes and have increased Wintrust's regulatory capital under
Federal Reserve guidelines. Interest expense on the Trust Preferred Securities
is also deductible for income tax purposes. For further information on the Trust
Preferred Securities please refer to Note 10 of the Company's Consolidated
Financial Statements included in the Annual Report and Form 10-K for the year
ended December 31, 2000.

- 6 -
(5) SEGMENT INFORMATION
-------------------

The segment financial information provided in the following tables has been
derived from the internal profitability reporting system used by management and
the chief decision makers to monitor and manage the financial performance of the
Company. The Company evaluates segment performance based on after-tax profit or
loss and other appropriate profitability measures common to each segment.
Certain indirect expenses have been allocated based on actual volume
measurements and other criteria, as appropriate. Inter-segment revenue and
transfers are generally accounted for at current market prices. The other
category, as shown in the following table, reflects parent company information.

The net interest income and segment profit of the banking segment includes
income and related interest costs from portfolio loans that were purchased from
the premium finance and indirect auto segments. For purposes of internal segment
profitability analysis, management reviews the results of its premium finance
and indirect auto segments as if all loans originated and sold to the banking
segment were retained within that segment's operations; thereby causing the
inter-segment elimination amounts shown in the following table.

The following table is a summary of certain operating information for reportable
segments for the three-month and nine-month periods ended September 30, 2001 and
2000 (in thousands):

<TABLE>
<CAPTION>
FOR THE THREE MONTHS FOR THE NINE MONTHS
ENDED SEPTEMBER 30, ENDED SEPTEMBER 30,
------------------------------------- -------------------------------------
2001 2000 2001 2000
----------------- ----------------- ----------------- -----------------
<S> <C> <C> <C> <C>
NET INTEREST INCOME:
Banking $ 17,936 $ 14,931 $ 51,490 $ 41,339
Premium Finance 6,909 3,657 19,392 10,049
Indirect Auto 1,807 1,498 4,798 5,151
Tricom 976 968 2,825 2,601
Trust 188 118 540 359
Inter-segment eliminations (7,019) (4,103) (19,388) (11,746)
Other (1,667) (1,429) (5,236) (3,396)
----------------- ----------------- ----------------- -----------------
Total $ 19,130 $ 15,640 $ 54,421 $ 44,357
================= ================= ================= =================

NON-INTEREST INCOME:
Banking $ 4,495 $ 2,275 $ 13,352 $ 6,015
Premium Finance 1,265 640 3,613 2,877
Indirect Auto 1 -- 3 --
Tricom 995 1,201 3,137 3,368
Trust 486 508 1,459 1,474
Inter-segment eliminations (141) (131) (363) (459)
Other -- -- 141 --
----------------- ----------------- ----------------- -----------------
Total $ 7,101 $ 4,493 $ 21,342 $ 13,275
================= ================= ================= =================
</TABLE>

- 7 -
<TABLE>
<CAPTION>
FOR THE THREE MONTHS FOR THE NINE MONTHS
ENDED SEPTEMBER 30, ENDED SEPTEMBER 30,
------------------------------------- -------------------------------------
2001 2000 2001 2000
----------------- ----------------- ----------------- -----------------
<S> <C> <C> <C> <C>
SEGMENT PROFIT (LOSS):
Banking $ 5,427 $ 4,222 $ 15,174 $ 10,476
Premium Finance 2,860 (1,664) 7,632 933
Indirect Auto 626 293 1,558 1,330
Tricom 317 510 919 1,180
Trust (114) (93) (418) (308)
Inter-segment eliminations (2,610) (1,120) (7,196) (3,310)
Other (1,498) (1,249) (4,394) (2,961)
----------------- ----------------- ----------------- -----------------
Total $ 5,008 $ 899 $ 13,275 $ 7,340
================= ================= ================= =================
</TABLE>


<TABLE>
<CAPTION>
AT SEPTEMBER 30,
2001 2000
----------------- -----------------
<S> <C> <C>
SEGMENT ASSETS:
Banking $ 2,496,020 $ 2,002,570
Premium Finance 375,397 372,459
Indirect Auto 198,676 227,437
Tricom 29,954 32,741
Trust 5,423 2,431
Inter-segment eliminations (598,457) (649,478)
Other 8,383 8,146
----------------- -----------------
Total $ 2,515,396 $ 1,996,306
================= =================
</TABLE>


(6) ACCOUNTING POLICY FOR DERIVATIVES
---------------------------------

Financial Accounting Standards Board Statement No. 133, "Accounting for
Derivative Instruments and Hedging Activities" (SFAS No. 133), was adopted by
the Company on January 1, 2001. It requires that all derivative instruments be
recorded in the statement of condition at fair value. The accounting for changes
in the fair value of a derivative instrument depends on whether it has been
designated and qualifies as part of a hedging relationship and further, on the
type of hedging relationship.

The adoption of SFAS No. 133 on January 1, 2001, resulted in a charge of
$254,000 (after tax) in the first quarter of 2001 to reflect the cumulative
effect of an accounting change in accounting for the Company's derivatives. As
of January 1, 2001, the Company owned interest rate cap contracts that were
purchased to reduce the impact of rising interest rates on future interest
expense associated with the Company's Treasury-indexed deposit accounts. The
interest rate cap contracts provide for the receipt of payments when the monthly
average of the 91-day Treasury bill rate exceeds predetermined strike rates. The
interest rate caps owned as of January 1, 2001 were not designated as hedges
pursuant to SFAS No. 133 and accounted for the cumulative effect adjustment of
$254,000.

- 8 -
ITEM 2
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS


The following discussion and analysis of financial condition as of September 30,
2001, compared with December 31, 2000, and September 30, 2000, and the results
of operations for the three-month and nine-month periods ended September 30,
2001 and 2000 should be read in conjunction with the Company's unaudited
consolidated financial statements and notes contained in this report. This
discussion contains forward-looking statements that involve risks and
uncertainties and, as such, future results could differ significantly from
management's current expectations. See the last section of this discussion for
further information on forward-looking statements.


OVERVIEW AND STRATEGY

The Company's banking subsidiaries were organized within the last ten years,
with an average life of its seven subsidiary banks of approximately five years.
Wintrust has grown rapidly during the past few years and its Banks have been
among the fastest growing community-oriented de novo banking operations in
Illinois and the country. Because of the rapid growth, the historical
performance of the Banks, FIFC and WAMC has been affected by costs associated
with growing market share, establishing new de novo banks, opening new branch
facilities, and building an experienced management team. The Company's financial
performance over the past several years generally reflects improving
profitability of the operating subsidiaries as they mature, offset by the costs
of opening new banks and branch facilities. The Company's experience has been
that it generally takes 13-24 months for new banking offices to first achieve
operational profitability.

Lake Forest Bank, Hinsdale Bank, North Shore Bank, Libertyville Bank, Barrington
Bank, Crystal Lake Bank and Northbrook Bank began operations in December 1991,
October 1993, September 1994, October 1995, December 1996, December 1997 and
November 2000, respectively. Subsequent to those initial dates of operations,
each of the Banks, except Northbrook Bank, has established additional
full-service banking facilities. As of September 30, 2001, the Banks had 29
banking offices.

Since the third quarter of 2000, Crystal Lake Bank opened a new branch in
McHenry, Illinois and Barrington Bank opened a full service branch in Hoffman
Estates, Illinois. In addition, the Company opened its seventh de novo bank,
Northbrook Bank, in Northbrook, Illinois, in November 2000. Construction is
underway for new permanent facilities for Northbrook Bank, the Wauconda branch
of Libertyville Bank and the McHenry branch of Crystal Lake Bank. In addition,
North Shore Bank moved its Winnetka, Illinois branch to a newly renovated
facility, which was opened in August 2001. Expenses related to these new banking
operations predominantly impact only the 2001 operating results presented in
this discussion and analysis.

While committed to a continuing growth strategy, management's current focus is
to balance further asset growth with earnings growth by seeking to fully
leverage the existing lending capacity within each of the Banks, FIFC, WAMC and
Tricom. One aspect of this strategy is to continue to pursue specialized earning
asset niches, and to maintain the mix of earning assets such that loans, which
are higher-yielding, are kept at a level of between 85% and 90% of our deposit
funds. Another aspect of this strategy is a continued focus on less aggressive
deposit pricing at those Banks with significant market share and more
established customer bases.


- 9 -
FIFC is the Company's most significant specialized earning asset niche. It began
operations in 1990 and is engaged in the business of financing insurance
premiums written through independent insurance agents or brokers on a national
basis for commercial customers. It has generated $954 million in premium finance
receivable volume through the first nine months of 2001, well ahead of its goal
of $1.0 billion for the full year 2001. The increase in volume of originations
in 2001 is primarily due to market increases in insurance premiums charged by
insurance carriers. The majority of these premium finance receivables are
retained within the Banks' loan portfolios as part of the strategy noted above.
However, since the second quarter of 1999, as a result of the continued solid
growth in loan originations, FIFC has, from time to time, sold a portion of new
receivables to an unrelated third party. In addition to recognizing gains on the
sale of these receivables, the proceeds provide the Company with additional
liquidity. It is probable that similar sales of these receivables will occur in
the future, depending on the level of new volume growth in relation to the
capacity to retain such loans within the Banks' loan portfolios.

The acquisition of Tricom (in October 1999) was another step in the Company's
strategy to pursue specialized earning asset niches. Tricom is a Milwaukee-based
company that has been in business for approximately eleven years and specializes
in providing, on a national basis, short-term accounts receivable financing and
value-added out-sourced administrative services, such as data processing of
payrolls, billing and cash management services, to clients in the temporary
staffing industry. By virtue of the Company's funding resources, Tricom has
access to additional capital necessary to expand its financing services in a
national market. Tricom's revenue principally consists of interest income from
financing activities and fee-based revenues from administrative services. In
addition to expanding the Company's earning asset niches, Tricom augments the
Company's fee-based revenues.

In addition to the separately chartered earning asset niches operated by FIFC
and Tricom, various other earning asset niches have been developed and operate
within the Banks, including an indirect auto loan division operated by Hinsdale
Bank, which provides indirect auto loans to all of the Banks. Other specialized
earning asset niches operated by the Banks include Lake Forest Bank's leasing
division, MMF Leasing Services, which was a previously established small
business that was acquired by Lake Forest Bank in July 1998, Barrington Bank's
program that provides lending and deposit services to condominium, homeowner and
community associations, Hinsdale Bank's mortgage warehouse lending program that
provides loan and deposit services to mortgage brokerage companies located
predominantly in the Chicago metropolitan area and Crystal Lake Bank's small
aircraft loan portfolio. The Company continues to pursue the development or
acquisition of other specialty finance businesses that generate assets suitable
for bank investment and/or secondary market sales.

In September 1998, the Company formed WAMC, a separately chartered trust
subsidiary. Prior to the formation of WAMC, trust and investment management
services were provided through the trust department of Lake Forest Bank. With a
separately chartered trust subsidiary, the Company is now better able to offer
trust and investment management services to all communities served by the Banks,
which management believes are some of the best trust markets in Illinois. In
addition to offering these services to existing bank customers at each of the
Banks, the Company believes WAMC can successfully compete for trust business by
targeting small to mid-size businesses and newly affluent individuals whose
needs command the personalized attention that is offered by WAMC's experienced
trust professionals. Services offered by WAMC typically will include traditional
trust products and services, as well as investment management, financial
planning and 401(k) management services. Similar to starting a de novo bank, the
introduction of expanded trust services has caused relatively high overhead
levels when compared to initial fee income generated to date. The overhead
consists primarily of the salaries and benefits of experienced trust
professionals. Management currently anticipates that WAMC's efforts to attract
trust business will begin to generate sufficient trust fees to absorb the
overhead of WAMC and make that entity a contributor to the Company's profits
within the next few years.


- 10 -
RESULTS OF OPERATIONS

EARNINGS SUMMARY

Net income for the quarter ended September 30, 2001 totaled $5.0 million, an
increase of $4.1 million compared to the same period of 2000. On a per share
basis, net income for the third quarter of 2001 totaled $0.49 per diluted common
share compared to $0.10 per diluted common share in the third quarter of 2000.
The third quarter 2000 results were impacted by a non-recurring pre-tax charge
of $4.5 million ($2.7 million after-tax) related to a fraudulent loan scheme
perpetrated by one independent insurance agency against the Company's premium
finance subsidiary. Excluding the charge from the prior year results, net income
for the third quarter of 2001 increased $1.4 million, or 38%, compared to the
third quarter of 2000. On a per share basis, the pro forma increase for the
third quarter of 2001 was $0.08 per diluted common share, or 20%, compared to
the third quarter of 2000. The return on average equity for the third quarter of
2001 was 14.87%, compared to 3.66% (14.76% excluding the non-recurring charge)
for the prior year quarter.

For the nine months ended September 30, 2001, net income totaled $13.3 million,
or $1.40 per diluted common share, an increase of $5.9 million, or 81%, when
compared to the same period in 2000. On a per share basis, net income for the
nine months ended September 30, 2001, totaled $1.40 per diluted common share
compared to $0.82 for the same period of 2000. Excluding the non-recurring
charge reported in 2000, net income for the first nine months of 2001 increased
$3.2 million, or 32%, when compared to the same period of 2000. On a per share
basis, the pro-forma increase for the first nine months of 2001 was $0.28, or
25%, compared to the same period of 2000.

The Company continues to pursue various avenues of recovery of the 2000 loss and
remains optimistic about its recovery prospects; however the amount and timing
of a recovery, if any, are not known at this time.

- 11 -
NET INTEREST INCOME

The following tables present a summary of the Company's net interest income and
related net interest margins, calculated on a fully taxable equivalent basis,
for the three-month and nine-month periods ended September 30, 2001 and 2000:


<TABLE>
<CAPTION>
FOR THE QUARTER ENDED For the Quarter Ended
SEPTEMBER 30, 2001 September 30, 2000
----------------------------------------- ----------------------------------------
(dollars in thousands) AVERAGE INTEREST RATE Average Interest Rate
- ---------------------- -------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
Liquidity management assets (1) (2) $372,353 $ 4,123 4.39% $ 280,801 $ 4,766 6.75%
Loans, net of unearned income (2) 1,848,468 38,636 8.29 1,452,769 34,292 9.39
-------------------------------------------------------------------------------------
Total earning assets 2,220,821 42,759 7.64% 1,733,570 39,058 8.96%
-------------------------------------------------------------------------------------

Interest-bearing deposits 1,905,097 21,290 4.43% 1,494,168 20,949 5.58%
Federal Home Loan Bank advances 22,500 265 4.66 -- -- --
Short-term borrowings and notes payable 44,729 557 4.94 63,774 1,032 6.44
Long-term debt - trust preferred securities 51,050 1,287 10.09 51,050 1,287 10.08
-------------------------------------------------------------------------------------
Total interest-bearing liabilities 2,023,376 23,399 4.59% 1,608,992 23,268 5.75%
-------------------------------------------------------------------------------------

Tax equivalent net interest income $ 19,360 $ 15,790
============= =============
Net interest margin 3.46% 3.62%
========== ==========
Core net interest margin(3) 3.69% 3.92%
========== ==========
- -------------------------------
<FN>
(1) Liquidity management assets include securities, interest earning deposits
with banks and federal funds sold.
(2) Interest income on tax advantaged loans and securities reflects a
tax-equivalent adjustment based on a marginal federal corporate tax rate
of 35%. This total adjustment is $230,000 and $150,000 for the quarters
ended September 30, 2001 and 2000, respectively.
(3) The core net interest margin excludes the interest expense associated with
the Company's Trust Preferred Securities.
</FN>
</TABLE>

<TABLE>
<CAPTION>
FOR THE NINE MONTHS ENDED For the Nine Months Ended
SEPTEMBER 30, 2001 September 30, 2000
----------------------------------------- ----------------------------------------
(dollars in thousands) AVERAGE INTEREST RATE Average Interest Rate
- ---------------------- -------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
Liquidity management assets (1) (2) $331,602 $ 12,918 5.21% $ 253,279 $ 12,386 6.53%
Loans, net of unearned income (2) 1,732,973 113,431 8.75 1,378,206 94,317 9.14
-------------------------------------------------------------------------------------
Total earning assets 2,064,575 126,349 8.18% 1,631,485 106,703 8.74%
-------------------------------------------------------------------------------------

Interest-bearing deposits 1,782,386 64,885 4.87% 1,409,148 55,847 5.29%
Federal Home Loan Bank advances 7,582 265 4.66 -- -- --
Short-term borrowings and notes payable 53,095 2,267 5.71 69,273 3,232 6.23
Long-term debt - trust preferred securities 51,050 3,863 10.09 38,948 2,855 9.77
-------------------------------------------------------------------------------------
Total interest-bearing liabilities 1,894,113 71,280 5.03% 1,517,369 61,934 5.45%
-------------------------------------------------------------------------------------

Tax equivalent net interest income $ 55,069 $ 44,769
============= =============
Net interest margin 3.57% 3.67%
========== =========
Core net interest margin(3) 3.82% 3.90%
- ------------------------------- ========== =========

<FN>
(1) Liquidity management assets include securities, interest earning deposits
with banks and federal funds sold.
(2) Interest income on tax advantaged loans and securities reflects a
tax-equivalent adjustment based on a marginal federal corporate tax rate
of 35%. This total adjustment is $648,000 and $412,000 for the nine-month
periods ended September 30, 2001 and 2000, respectively.
(3) The core net interest margin excludes the interest expense associated with
the Company's Trust Preferred Securities.
</FN>
</TABLE>

- 12 -
Net interest income, which is the difference between interest income and fees on
earning assets and interest expense on deposits and borrowings, is the major
source of earnings for the Company. Tax-equivalent net interest income for the
quarter ended September 30, 2001 totaled $19.4 million, an increase of $3.6
million, or 23%, as compared to the $15.8 million recorded in the same quarter
of 2000. This increase mainly resulted from loan growth and the issuance of
$22.2 million of common equity in June 2001, and was offset in part by lower
yields. Tax-equivalent interest and fees on loans for the quarter ended
September 30, 2001 totaled $38.6 million, an increase of $4.3 million, or 13%,
over the prior year quarterly total of $34.3 million. This growth was
predominantly due to a $396 million, or 27%, increase in average total loans.

Net interest margin represents net interest income as a percentage of the
average earning assets during the period. For the third quarter of 2001, the net
interest margin was 3.46%, a decrease of 16 basis points when compared to the
margin of 3.62% in the prior year quarter. This decrease resulted primarily from
the effects of continued decreases in short-term rates causing compression in
the spread between the rates on interest bearing liabilities and interest
earning assets. Compression results when deposit rates cannot be reduced
commensurate with changes in market rates due to the rates paid on certain
deposit accounts being lower than the change in the market rates. The core net
interest margin, which excludes the interest expense on the Company's trust
preferred securities, was 3.69% for the third quarter of 2001, and decreased 23
basis points when compared to the prior year quarterly core margin of 3.92%.

The yield on total earning assets for the third quarter of 2001 was 7.64% as
compared to 8.96% in 2000, a decrease of 132 basis points resulting primarily
from the effect of decreases in general market rates on liquidity management
assets and loans. The third quarter 2001 loan yield of 8.29% decreased 110 basis
points when compared to the prior year quarterly yield of 9.39% and was due
primarily to lower market rates. The average prime lending rate for the third
quarter of 2001 was 6.57%, reflecting a decrease of 293 basis points compared to
the average prime lending rate of 9.50% for the third quarter of 2000. The
Company's loan portfolio does not re-price in a parallel fashion to changes in
the prime rate due to a portion of the portfolio being longer-term fixed rate
loans.

The rate paid on interest-bearing deposits averaged 4.43% for the third quarter
of 2001 versus 5.58% for the same quarter of 2000, a decrease of 115 basis
points. This decrease was caused primarily by continued decreases in market
rates. During the third quarter of 2001, the Banks borrowed $30 million in
Federal Home Loan Bank advances paying an annual percentage rate of 4.66%. The
Banks will continue to evaluate further advances from the Federal Home Loan Bank
as a funding source in the future. The rate paid on short-term borrowings and
notes payable decreased 150 basis points to 4.94% in the third quarter of 2001
as compared to 6.44% in the same quarter of 2000. The trust preferred securities
have fixed rates of interest averaging 10.09%

For the first nine months of 2001, tax-equivalent net interest income totaled
$55.1 million and increased $10.3 million, or 23%, over the $44.8 million
recorded in the same period of 2000. This increase was also mainly due to the
growth in the Company's earning asset base. Interest and fees on loans, on a tax
equivalent basis, totaled $113.4 million for the first nine months of 2001, and
increased $19.1 million, or 20%, over the same period of 2000. Average loans for
the first nine months of 2001 grew $355 million, or 26%, over the average for
the first nine months of 2000. The net interest margin for the first nine months
of 2001 was 3.57%, a decrease of 10 basis points when compared to the same
period in 2000. The core net interest margin for the first nine months of 2001
was 3.82%, a decrease of eight basis points from the same period of 2000.
Consistent with the third quarter margin, the year-to-date margin decrease was
mainly the result of sustained decreases in short-term interest rates.

- 13 -
The following table presents a  reconciliation  of the Company's  tax-equivalent
net interest income, calculated on a tax equivalent basis, between the three and
nine-month periods ended September 30, 2000 and September 30, 2001. The
reconciliation sets forth the change in the tax-equivalent net interest income
as a result of changes in volumes, changes in rates and the change due to the
combination of volume and rate changes (in thousands):

<TABLE>
<CAPTION>
Three Month Nine Month
Period Period
-------------------- -------------------

<S> <C> <C>
Tax-equivalent net interest income for the period ended Sept. 30, 2000.............. $ 15,790 $ 44,769
Change due to average earning assets fluctuations (volume)...................... 5,088 12,144
Change due to interest rate fluctuations (rate)................................. (693) (583)
Change due to rate/volume fluctuations (mix).................................... (825) (1,261)

-------------------- -------------------
Tax equivalent net interest income for the period ended Sept. 30, 2001.............. $ 19,360 $ 55,069
==================== ===================
</TABLE>


NON-INTEREST INCOME

For the third quarter of 2001, non-interest income totaled $7.1 million and
increased $2.6 million, or 58%, over the prior year quarter. For the first nine
months of 2001, non-interest income totaled $21.3 million and increased $8.1
million, or 61%, when compared to the same period in 2000. In the quarterly and
year-to-date periods, significant increases were realized in fees from the
origination and sale of mortgage loans into the secondary market, gains from the
sale of premium finance receivables and income from certain covered call option
transactions.

The following table presents non-interest income by category (in thousands):

<TABLE>
<CAPTION>
THREE MONTHS ENDED NINE MONTHS ENDED
SEPTEMBER 30, SEPTEMBER 30,
----------------------------------- ----------------------------------
2001 2000 2001 2000
----------------- ---------------- ---------------- ---------------
<S> <C> <C> <C> <C>
Fees on mortgage loans sold $ 1,725 $ 792 $ 5,197 $ 2,017
Service charges on deposit accounts 637 478 1,790 1,426
Trust and asset management fees 486 508 1,459 1,474
Administrative services revenue 995 1,184 3,137 3,338
Gain on sale of premium finance receivables 1,265 640 3,656 2,877
Securities gains (losses), net (57) (69) 315 (94)
Other income 2,050 960 5,788 2,237
----------------- ---------------- ---------------- ---------------
Total non-interest income $ 7,101 $ 4,493 $21,342 $ 13,275
================= ================ ================ ===============
</TABLE>

Fees on mortgage loans sold include income from originating and selling
residential real estate loans into the secondary market. For the quarter ended
September 30, 2001, these fees totaled $1.7 million, an increase of $933,000, or
118%, from the prior year quarter. For the first nine months of 2001, fees on
mortgage loans sold totaled $5.2 million and increased $3.2 million, or 158%,
when compared to the same period of 2000. These increases were due to
significantly higher levels of mortgage origination volumes in 2001,
particularly refinancing activity, caused by the recent decreases in mortgage
interest rates. Management anticipates that the high levels of refinance
activity will continue through the end of the year, and may taper off to more
normalized levels in 2002 barring any further reductions in mortgage interest
rates.

- 14 -
Service charges on deposit  accounts  totaled  $637,000 for the third quarter of
2001, an increase of $159,000, or 33%, when compared to the same quarter of
2000. For the first nine months of 2001, deposit service charges totaled $1.8
million, and increased $364,000, or 26%, when compared to the same period of
2000. These increases were due to a higher deposit base and a larger number of
accounts at the banking subsidiaries. The majority of deposit service charges
relates to customary fees on overdrawn accounts and returned items. The level of
service charges received is substantially below peer group levels as management
believes in the philosophy of providing high quality service without encumbering
that service with numerous activity charges.

Trust and asset management fees totaled $486,000 for the third quarter of 2001,
reflecting a decrease of $22,000, over the same quarter of 2000. On a
year-to-date basis, trust and asset management fees totaled $1.5 million in 2001
and 2000. Although the number of customers has increased in this area, the
down-turn in the stock market over the past year has had a negative impact on
the valuation of the equity securities under management, similar to that of the
broader market, and the fees earned thereon. Wintrust is committed to growing
the trust and investment business in order to better service its customers and
create a more diversified revenue stream. However, as the introduction of
expanded trust and investment services continues to unfold, it is expected that
overhead levels will be high when compared to the fee income that is generated.
It is anticipated that trust and asset management fees will eventually increase
to a level sufficient to absorb this overhead within the next few years.

The administrative services revenue contributed by Tricom added $995,000 to
total non-interest income in the third quarter of 2001, a decrease of $189,000
from the prior year quarter. For the first nine months of 2001, Tricom's
administrative services revenue totaled $3.1 million, relatively consistent with
the $3.3 million recorded in the first nine months of 2000. This revenue
comprises income from administrative services, such as data processing of
payrolls, billing and cash management services, to temporary staffing service
clients located throughout the United States. The revenue growth at Tricom has
stagnated in recent quarters due to the general slowdown in the economy and the
reduction in the placement of temporary staffing individuals by Tricom's
customers. Tricom also earns interest and fee income from providing short-term
accounts receivable financing to this same client base, which is included in the
net interest income category.

During the third quarter of 2001, the Company sold approximately $64 million of
premium finance receivables to an unrelated third party and recognized gains of
$1.3 million related to this activity, compared to the sale of $39 million of
premium finance receivables in the third quarter of 2000 that resulted in gains
of $640,000. Through the first nine months of 2001, approximately $187 million
of premium finance receivables were sold resulting in year-to-date gains of $3.7
million, compared to the sale of $172 million of premium finance receivables in
the same period of 2000, which resulted in gains of $2.9 million. The sales are
the result of continued strong loan originations by the Company's premium
finance receivable subsidiary. The Company currently has a philosophy of
maintaining its average loan-to-deposit ratio in the range of 85-90%. During the
third quarter of 2001, the ratio was approximately 87%. Accordingly, the Company
sold excess premium finance receivables volume to an unrelated third party
financial institution. Consistent with Wintrust's strategy to be asset-driven
and the desire to maintain our loan-to-deposit ratio in the aforementioned
range, it is probable that similar sales of premium finance receivables will
occur in the future.

Other non-interest income for the third quarter of 2001 totaled $2.1 million and
increased $1.1 million, or 114%, over the prior year quarterly total of
$960,000. This increase was due primarily to a $782,000 increase in premium
income from certain covered call option transactions. For the first nine months
of 2001, other non-interest income totaled $5.8 million and increased $3.6
million over the same period of 2000. Premium income from covered call option
transactions accounted for $2.8 million of the increase in the year-to-date
period. The

- 15 -
Company routinely enters into these  transactions with the goal of enhancing its
overall return on its investment portfolio. The Company generally writes the
call options against certain U.S. Treasury and agency issues held in its
portfolio for liquidity and other purposes. The premium income from these
covered call option transactions totaled $1.1 million and $3.4 million in the
third quarter and year-to-date periods of 2001, respectively, and $349,000 and
$603,000 in the third quarter and year-to-date periods of 2000, respectively.
Other non-interest income also includes rental income from equipment lease
transactions and other miscellaneous items.


NON-INTEREST EXPENSE

Non-interest expense for the third quarter of 2001 totaled $16.3 million and
decreased $1.8 million from the third quarter 2000 total of $18.1 million. The
prior year third quarter results reflect a non-recurring charge of $4.5 million
attributable to a fraud perpetrated against the Company's premium finance
subsidiary. Excluding this non-recurring charge, non-interest expense increased
$2.7 million, or 20%, from the prior year quarter. On a year-to-date basis,
non-interest expense totaled $48.6 million compared to $43.1 million for the
first nine months of 2000. Excluding the non-recurring charge recorded in 2000,
non-interest expense increased $10.0 million, or 26%, from the same period in
2000. The continued growth and expansion of the de novo banks with two
additional branches, the opening of the Company's seventh de novo bank
(Northbrook Bank & Trust) in November 2000 and the growth in the premium finance
business were the primary causes for this increase. Since September 30, 2000,
total deposits have grown 27% and total loan balances have risen 24%, requiring
higher levels of staffing and other costs to both attract and service the larger
customer base.

The following table presents non-interest expense by category (in thousands):

<TABLE>
<CAPTION>
THREE MONTHS NINE MONTHS
ENDED SEPTEMBER 30, ENDED SEPTEMBER 30,
------------------------------------ -----------------------------------
2001 2000 2001 2000
------------------- ---------------- ------------------- --------------
<S> <C> <C> <C> <C>
Salaries and employee benefits $ 9,031 $ 7,139 $ 26,244 $ 20,267
Occupancy, net 1,238 961 3,660 3,111
Equipment expense 1,561 1,360 4,627 3,646
Data processing 860 735 2,512 2,114
Advertising and marketing 411 327 1,144 898
Professional fees 459 478 1,524 1,130
Premium finance defalcation -- 4,520 -- 4,520
Other 2,779 2,606 8,881 7,438
------------------- ---------------- ------------------- --------------
Total non-interest expense $ 16,339 $ 18,126 $ 48,592 $ 43,124
=================== ================ =================== ==============
</TABLE>

Salaries and employee benefits expense totaled $9.0 million for the third
quarter of 2001, an increase of $1.9 million, or 27%, as compared to the prior
year quarter total of $7.1 million. For the first nine months of 2001, salaries
and employee benefits expense totaled $26.2 million and increased $6.0 million,
or 29%, when compared to the first nine months of 2000. These increases were
primarily due to the opening of the Northbrook Bank & Trust (in November 2000)
and two additional branch offices in 2001, increased staffing at the premium
finance subsidiary, increases in commissions paid related to fees on mortgage
loans sold and normal salary increases. This increase in salaries and employee
benefits expense supported the 26% increase in assets from a year ago and the
31% increase in year-to-date net revenues compared to the prior year period. As
a percent of average total assets, salaries and employee benefits (on an
annualized basis) were 1.56% and 1.50% for the first nine months of 2001 and
2000, respectively.

- 16 -
For the third  quarter of 2001,  occupancy  costs,  equipment  expense  and data
processing increased $277,000 (29%), $201,000 (15%) and $125,000 (17%),
respectively, over the prior year third quarter. For the first nine months of
2001, the respective increases were $549,000 (18%), $981,000 (27%) and $398,000
(19%). These increases were due to the general growth of the Company, including
the opening of several new banking facilities, ongoing technological initiatives
in on-line banking and the continued development and expansion of the trust and
investment business and the Company's premium finance subsidiary.

Professional fees totaled $459,000 for the third quarter of 2001, compared to
$478,000 for the third quarter of 2000. For the first nine months of 2001,
professional fees totaled $1.5 million, an increase of $394,000, or 35%,
compared to the same period of 2000. Professional fees include legal fees, audit
and tax fees, external loan review costs and normal regulatory exam assessments.
The increase in professional fees for the year-to-date period is attributable to
the general growth in the Company's total assets and fee-based businesses and
increased collection efforts at the premium finance subsidiary.

Other non-interest expense, for third quarter of 2001 totaled $2.8 million, an
increase of $173,000, or 7%, compared to the same period of 2000. For the nine
months ended September 30, 2001, other non-interest expense totaled $8.9 million
and increased $1.4 million, or 19%, due mainly to the factors mentioned earlier.
This category of expense includes loan expenses, correspondent bank service
charges, postage, insurance, stationery and supplies, goodwill amortization and
other sundry expenses. Goodwill and other intangibles amortization expense
totaled $169,000 and $178,000 for the third quarter of 2001 and 2000,
respectively, and $516,000 and $535,000 for the year-to-date periods of 2001 and
2000, respectively. As explained more fully later in this report, Statement of
Financial Accounting Standard No. 142, Goodwill and Other Intangible Assets,
becomes effective January 1, 2002 and requires that goodwill will no longer be
amortized but will be subject to annual impairment tests in accordance with the
standard. Other intangible assets will continue to be amortized over their
useful lives. Of the $516,000 of goodwill and intangible amortization expense
recorded for the nine months ended September 30, 2001, $61,000 would continue to
be amortized and $455,000 would no longer be amortized in accordance with the
new accounting rules.

Despite the Company's growth and the related increases in many of the
non-interest expense categories, the net overhead ratio for the first nine
months of 2001, improved to 1.62% as compared to the first nine months of 2000
ratio of 1.88% (excluding the non-recurring fraud charge recorded in 2000). The
net overhead ratio is within management's stated performance goal range of 1.50%
- - 2.00%.


INCOME TAXES

The Company recorded income tax expense of $2.8 million for the three months
ended September 30, 2001, compared to a tax benefit of $199,000 in the same
period of 2000. For the first nine months of 2001, income tax expense was $7.6
million, compared to $3.5 million for the same period of 2000. The increase in
tax expense was due primarily to the increase in operating income. The effective
tax rate for the first nine months of 2001 was 36%, compared to 32% in the same
period of 2000.

The Company also recorded a tax benefit in the first quarter of 2001 of
approximately $161,000 related to the cumulative effect of adopting SFAS No.
133, Accounting for Derivatives. This tax benefit is included in the amount
reported as the cumulative effect of an accounting change.

- 17 -
OPERATING SEGMENT RESULTS

As shown in Note 5 to the Unaudited Consolidated Financial Statements, the
Company's operations consist of five primary segments: banking, premium finance,
indirect auto, Tricom and trust. The Company's profitability is primarily
dependent on the net interest income, provision for possible loan losses,
non-interest income and operating expenses of its banking segment.

For the third quarter of 2001, the banking segment's net interest income totaled
$17.9 million, an increase of $3.0 million, or 20%, as compared to the $14.9
million recorded in the same quarter of 2000. On a year-to-date basis, the
banking segment net interest income totaled $51.5 million and increased $10.2
million, or 25%, as compared to the 2000 period. These increases were the direct
result of an increase of 27% in average earning assets for the year-to-date
period of 2001, compared to the same period of 2000, particularly in the loan
portfolio, as earlier discussed in the "Net Interest Income" section. The
banking segment's non-interest income totaled $4.5 million for the third quarter
of 2001 and increased $2.2 million, or 98%, when compared to the prior year
quarter. The increase was due primarily to a $933,000 increase in fees on
mortgage loans sold resulting from higher levels of refinancing activity caused
by the recent decline in mortgage interest rates and a $782,000 increase in fees
from covered call option transactions which are entered into to enhance the
overall return on the investment portfolio. On a year-to-date basis,
non-interest income totaled $13.4 million and increased $7.3 million, or 122%,
as compared to the first nine months of 2000. Similar to the quarterly
comparisons, the year-to-date increase was primarily a result of an increase in
fees on mortgage loans sold of $3.2 million and an increase in premium income
from covered call option transactions of $2.8 million. The banking segment's
after-tax profit for the quarter ended September 30, 2001, totaled $5.4 million,
an increase of $1.2 million, or 29%, as compared to the prior year quarterly
total of $4.2 million. For the first nine months of 2001, after-tax operating
profit for the banking segment totaled $15.2 million and increased $4.7 million,
or 45%, over the same period of 2000. This improved profitability resulted
mainly from higher levels of net interest income and non-interest income created
from the continued growth and maturation of the Company's de novo banks and
branches.

Net interest income from the premium finance segment totaled $6.9 million for
the quarter ended September 30, 2001, an increase of $3.3 million, or 89%,
compared to $3.7 million for the same quarter of 2000. On a year-to-date basis,
the premium finance segment net interest income totaled $19.4 million compared
to $10.0 million recorded for the first nine months of 2000. The increases in
net interest income are a result of higher levels of outstanding receivables and
lower funding costs associated with this portfolio in 2001. The lower funding
costs are directly attributable to the sharp decline in short-term market
interest rates in 2001. Non-interest income for the three months ended September
30, 2001 totaled $1.3 million compared to $640,000 for the same period of 2000.
For the first nine months of 2001, non-interest income for the premium finance
segment totaled $3.6 million compared to the $2.9 million recorded in the same
period of 2000. The increases are primarily a result of gains from the sale of
additional premium finance receivables in 2001, as mentioned earlier in this
report. After-tax profit for the premium finance segment totaled $2.9 million
for the three month period ended September 30, 2001 compared to an after-tax
loss of $1.7 million for the same period in 2000. The third quarter of 2000
results include a $2.7 million after-tax charge related to a fraudulent loan
scheme perpetrated against the premium finance subsidiary. For the nine months
ended September 30, 2001 and 2000, the after-tax profit for this segment was
$7.6 million and $933,000, respectively. Excluding the 2000 non-recurring
charge, the year-to-date after-tax profit for this segment increased $4.0
million, or 109%, in 2001. The year-to-date increase was due to higher levels of
premium finance receivables created from targeted marketing programs, increases
in insurance premiums charged by insurance carriers and lower funding costs
attributed to this portfolio in 2001.

- 18 -
The indirect auto segment  recorded $1.8 million of net interest  income for the
third quarter of 2001, an increase of $309,000, or 21%, as compared to the 2000
quarterly total. On a year-to-date basis, net interest income declined $353,000,
or 7%, to $4.8 million from the comparable period of 2000. The decline is due
primarily to management's efforts to reduce the level of outstanding loans in
this portfolio. Average outstanding loans in this segment decreased $49 million,
or 20%, in the first nine months of 2001 compared to the same period of 2000.
After-tax segment profit totaled $626,000 for the three-month period ended
September 30, 2001 compared to $293,000 for the same period of 2000. For the
first nine months of 2001, after-tax operating profits were $1.6 million in
2001, an increase of $228,000 compared to the first nine months of 2000. This
segment's profitability was negatively affected by a lower level of outstanding
balances, but was offset by lower funding costs in 2001 as well as a lower
credit loss provision allocated to this portfolio due to a lower level of
charge-offs experienced in 2001. See further discussion of credit quality
information in the "ASSET QUALITY" section of this report.

The Tricom segment data reflects the net interest income, non-interest income
and segment profit associated with short-term accounts receivable financing and
value-added out-sourced administrative services, such as data processing of
payrolls, billing and cash management services, that Tricom provides to its
clients in the temporary staffing industry. For the quarter ended September 30,
2001, the Tricom segment added $976,000 to the Company's net interest income,
compared to $968,000 for the same period of 2000. On a year-to-date basis,
Tricom's net interest income was $2.8 million, compared to $2.6 million for the
first nine months of 2000. Non-interest income for the third quarter and
year-to-date periods of 2001 were $995,000 and $3.1 million, respectively,
compared to $1.2 million and $3.4 million in the comparable periods of 2000. The
segment's after-tax profit was $317,000 for the third quarter of 2001 and
$510,000 for the third quarter of 2000. For the first nine months, the segment's
after-tax profit was $919,000 in 2001 and $1.2 million in 2000. The revenue
growth at Tricom has stagnated in recent quarters due to the general slowdown in
the economy and the reduction in the placement of temporary staffing individuals
by Tricom's customers.

The trust segment reported net interest income of $188,000 for the third quarter
of 2001 and $118,000 for the same period last year. On a year-to-date basis, net
interest income was $540,000 and $359,000, for 2001 and 2000, respectively. The
net interest income reported by the trust segment is due to the trust company's
earning assets as well as the net interest allocated to the trust company from
trust account balances on deposit at the Banks. The trust segment reported
non-interest income of $486,000 for the third quarter of 2001 as compared to
$508,000 for the same quarter of 2000. On a year-to-date basis, non-interest
income for the trust segment was $1.5 million in 2001 and 2000. The trust
segment's non-interest income represents fees earned on assets under management,
custody fees and other trust related fees. The trust segment's after-tax loss
totaled $114,000 for the three-month period ended September 30, 2001, as
compared to an after-tax loss of $93,000 for the same period of 2000. For the
first nine months of 2001 and 2000, after-tax losses for this segment were
$418,000 and $308,000, respectively. The trust segment's profitability has been
negatively affected by the down-turn in the stock market over the past year,
similar to that of the broader market. Lower valuations of the equity securities
under management affect the fees earned thereon. As more fully discussed in the
"Overview and Strategy" section of this analysis, management expects the
start-up phase for the trust segment to continue for a few years before its
operations become profitable.

- 19 -
FINANCIAL CONDITION

Total assets were $2.52 billion at September 30, 2001, an increase of $519
million, or 26%, over the $2.00 billion a year earlier, and $413 million, or
20%, over the $2.10 billion at December 31, 2000. Growth at the newer banks and
branches coupled with continued market share growth at the more mature banks
were the primary factors for these increases. Total funding liabilities, which
include deposits, short-term borrowings, notes payable and long-term debt, were
$2.34 billion at September 30, 2001, and increased $485 million, or 26%, over
the prior year, and $388 million, or 20%, since December 31, 2000. These
increases were primarily utilized to fund growth in the loan portfolio.


INTEREST-EARNING ASSETS

The following table sets forth, by category, the composition of earning asset
balances and the relative percentage of total earning assets as of the date
specified (dollars in thousands):

<TABLE>
<CAPTION>
SEPTEMBER 30, 2001 December 31, 2000 September 30, 2000
------------------------------- ------------------------------ --------------------------
Loans: BALANCE PERCENT Balance Percent Balance Percent
------------------ ------------ ------------------ ----------- ----------------- -------
<S> <C> <C> <C> <C> <C> <C>
Commercial and commercial
real estate $ 847,838 36% $ 647,947 34% $ 592,553 33%
Premium finance, net 335,742 14 313,065 16 289,050 16
Indirect auto, net 191,208 8 203,572 11 219,026 12
Home equity 236,446 10 179,168 9 171,437 9
Residential real estate 156,732 7 141,919 7 143,819 8
Tricom finance receivables 19,244 1 20,354 1 22,609 1
Installment and other 60,514 3 51,995 3 48,435 3
------------------ ------------ ------------------ ----------- ----------------- -------
Total loans, net of
unearned income 1,847,724 79 1,558,020 81 1,486,929 82
Securities and money
market investments 481,230 21 357,928 19 335,389 18
------------------ ------------ ------------------ ----------- ----------------- -------

Total earning assets $ 2,328,954 100% $ 1,915,948 100% $ 1,822,318 100%
================== ============ ================== =========== ================= =======
</TABLE>

Earning assets as of September 30, 2001, increased $507 million, or 28%, over
the balance a year earlier, and $413 million, or 22%, over the balance at the
end of 2000. The ratio of earning assets as a percent of total assets remained
consistent at approximately 91% - 93% as of each reporting period date shown in
the above table.

Total net loans were $1.85 billion at September 30, 2001, an increase of $290
million, or 19%, since December 31, 2000, and an increase of $361 million, or
24%, since September 30, 2000. Solid loan growth occurred in the core commercial
loan, home equity and residential real estate portfolios, as well as in premium
finance receivables, and offset decreases in the indirect auto loan portfolio.
Total net loans comprised 79% of total earning assets at September 30, 2001 as
compared to 81% at the end of 2000 and 82% a year earlier.

Commercial and commercial real estate loans, the largest loan category, totaled
$848 million at September 30, 2001, and comprised 36% of total earning assets
and 46% of total loans. This category has increased $255 million, or 43%, since
September 30, 2000 and $200 million, or 31%, since the end of 2000. The strong
growth experienced over the past year has resulted mainly from a healthy local
economy and the hiring of additional experienced lending officers.

- 20 -
Net premium finance  receivables  totaled $336 million at September 30, 2001 and
comprised 18% of the total loan portfolio. This portfolio increased $47 million,
or 16%, since September 30, 2000 and $23 million, or 7%, since the end of 2000.
This growth was primarily the result of market increases in insurance premiums
charged by insurance carriers. The Company has originated approximately $954
million in premium finance receivables in 2001. The majority of premium finance
receivables originated by FIFC are sold to the Banks and consequently remain an
earning asset of the Company. However, as a result of the continued solid growth
in loan originations, FIFC has been selling a portion of new receivables to an
unrelated third party. During the third quarter of 2001 FIFC originated $318 of
premium finance receivables and sold $64 million, or 20%, of these premium
finance receivables to an unrelated third party. The Company sold approximately
$187 million of premium finance receivables in the first nine months of 2001,
compared to $172 million during the first nine months of 2000. The sale of these
receivables to an unrelated third party results in the recognition of gains and
provides the Company with additional liquidity. FIFC continues to service the
receivables sold to the third parties. The Company has been selling its excess
origination volumes to third parties since the second quarter of 1999. It is
probable that sales of these receivables to third parties will occur in the
future; however, such sales are dependent on the level of new volume growth and
the capacity to retain such loans within the Banks' loan portfolios.

Net indirect auto loans comprised 8% of total earning assets and 10% of total
loans as of September 30, 2001. This portfolio decreased $28 million, or 13%,
from a year ago, and $12 million, or 6%, since the end of 2000. The decreases in
this portfolio were the result of the Company's desire to reduce its reliance
upon indirect automobile lending as a percent of the overall earning asset
portfolio due to the current economic environment, competitive pricing and
margin concerns. Management intends to maintain the outstanding level of the
portfolio near the existing level. The Company does not currently originate any
significant level of sub-prime loans, which are made to individuals with
impaired credit histories at generally higher interest rates, and accordingly,
with higher levels of credit risk. Management continually monitors the dealer
relationships and the Banks are not dependent on any one dealer as a source of
such loans.

Tricom finance receivables consist of high-yielding short-term accounts
receivable financing to clients in the temporary staffing industry located
throughout the United States. These receivables represented approximately 1% of
the Company's total earning assets at September 30, 2001, December 31,2000 and
September 30, 2000.

Home equity loans totaled $236 million at September 30, 2001 and comprised 10%
of total earning assets and 13% of total loans. This portfolio increased $65
million, or 38%, since a year earlier and $57 million, or 32%, as compared to
the end of 2000. The growth is due mainly to targeted marketing programs over
the past year and a favorable interest rate environment. The marketing programs
generally use a short-term low initial interest rate as an incentive to the
borrower. Unused commitments on home equity lines of credit have increased $67
million, or 31%, over the $213 million balance at September 30, 2000 and totaled
$280 million at September 30, 2001.

Residential real estate loans totaled $157 million as of September 30, 2001 and
increased $13 million, or 9%, over a year ago and $15 million, or 10%, since
December 31, 2000. Mortgage loans held for sale are included in this category
and totaled $24 million as of September 30, 2001, $10 million as of December 31,
2000 and $14 million as of September 30, 2000. The Company collects a fee on the
sale of these loans into the secondary market, as discussed earlier in the
"Non-interest Income" section of this analysis. As these loans are predominantly
long-term fixed rate loans, the Company eliminates the interest rate risk
associated with these loans by selling them into the secondary market. The
remaining residential real estate loans in this category are maintained within
the Banks' portfolios and include mostly adjustable rate mortgage loans and
shorter-term

- 21 -
fixed rate mortgage loans.  The growth in this loan category has been due mainly
to the relatively low mortgage interest rate environment and a continued strong
local housing market. This category continues to represent approximately 7% - 8%
of total earning assets.

Securities and money market investments (i.e. federal funds sold and
interest-bearing deposits with banks) totaled $481 million at September 30,
2001, an increase of $123 million, or 34%, since December 31, 2000 and $146
million, or 43%, since a year earlier. This category as a percent of total
earning assets was 21% at September 30, 2001, compared to 19% at December 31,
2000 and 18% at September 30, 2000. The Company maintained no trading account
securities at September 30, 2001 or as of any of the other previous reporting
dates. The balances of securities and money market investments fluctuate
frequently based upon deposit inflows, loan demand and proceeds from loan sales.
As a result of anticipated growth in the development of the de novo banks, it
has been Wintrust's policy to generally maintain its securities and money market
portfolio in short-term, liquid, and diversified high credit quality securities
in order to facilitate the funding of quality loan demand as it emerges and to
keep the Banks in a liquid condition in the event that deposit levels fluctuate.


DEPOSITS

Total deposits at September 30, 2001 were $2.18 billion, an increase of $458
million, or 27%, over the September 30, 2000 total and an increase of $358
million, or 20%, since December 31, 2000. The following table sets forth, by
category, the composition of deposit balances and the relative percentage of
total deposits as of the date specified (dollars in thousands):

<TABLE>
<CAPTION>
SEPTEMBER 30, 2001 December 31, 2000 September 30, 2000
--------------------------------- --------------------------------- --------------------------------
PERCENT Percent Percent
BALANCE OF TOTAL Balance of Total Balance of Total
----------------- -------------- ------------------ -------------- ------------------ -------------
<S> <C> <C> <C> <C> <C> <C>
Demand $ 209,276 10% $ 198,319 11% $ 184,821 11%
NOW 246,319 11 180,897 10 179,281 10
Money market 311,336 14 295,772 16 286,727 17
Savings 128,697 6 74,460 4 72,815 4
Certificates of deposit 1,288,681 59 1,077,128 59 1,002,248 58
----------------- -------------- ------------------ -------------- ------------------ -------------

Total $ 2,184,309 100% $ 1,826,576 100% $ 1,725,892 100%
================= ============== ================== ============== ================== =============
</TABLE>

The percentage mix of deposits as of September 30, 2001 was relatively
consistent with the deposit mix as of the prior year dates. Growth in both the
number of accounts and balances has been primarily the result of newer bank and
branch growth, and continued marketing efforts at the more established banks to
create additional deposit market share.

SHORT-TERM BORROWINGS AND NOTES PAYABLE

As of September 30, 2001, the Company's short-term borrowings totaled $38
million, which included $22 million of federal funds purchased and $16 million
of customer repurchase agreements. At September 30, 2001, the Company also had
$33 million outstanding on its $50 million revolving credit line with an
unaffiliated bank. The outstanding balance on this credit line as of September
30, 2000 and December 31, 2000 was $33 million and $28 million, respectively.
The Company continues to maintain the revolving credit line for corporate
purposes such as to provide capital to fund continued growth at the Banks,
expansion of WAMC, purchases of treasury stock, possible future acquisitions and
for other general corporate matters.

- 22 -
FEDERAL HOME LOAN BANK ADVANCES

During the third quarter of 2001, the Banks borrowed $30 million from the
Federal Home Loan Bank to augment its asset growth. At September 30, 2001, the
Federal Home Loan Bank advances totaled $30 million, have a stated interest rate
of 4.60% (resulting in an annual percentage rate of 4.66%) and mature in 2004.

LONG-TERM DEBT - TRUST PREFERRED SECURITIES

The long-term debt category consists of the Company's trust preferred
securities. At September 30, 2001, December 31, 2000 and September 30, 2000, $51
million of trust preferred securities were outstanding. The Company issued $31
million of 9.00% Cumulative Trust Preferred Securities in October 1998 and $20
million of 10.50% Cumulative Trust Preferred Securities in June 2000. Both
issues were sold in public offerings. The trust preferred securities increased
the Company's regulatory capital level and provided for the continued growth of
its franchise. The ability to treat trust preferred securities as regulatory
capital under Federal Reserve guidelines, coupled with the Federal income tax
deductibility of the related interest expense, provides the Company with a
cost-effective form of capital. See Note 4 to the Company's Unaudited
Consolidated Financial Statements for further information on the trust preferred
securities.

SHAREHOLDERS' EQUITY

Total shareholders' equity was $138 million at September 30, 2001 and increased
$41 million since September 30, 2000 and $36 million since the end of 2000. In
June 2001, the Company issued 992,500 additional shares of common stock through
a public offering, realizing net proceeds of approximately $22 million. In
addition to the increase resulting from the common stock offering, increases in
total shareholders' equity were the result of the Company's corporate earnings
and changes in accumulated other comprehensive income (resulting from changes in
fair values in the available-for-sale securities portfolio and derivative
instruments), offset in part by dividend payments.

The Company attempts to maintain an efficient capital structure in order to
provide higher returns on equity. Additional capital is required from time to
time, however, to support the growth of the organization. The issuance of
additional common stock or additional trust preferred securities are the primary
forms of capital that the Company considers as it evaluates its capital
position. The annualized return on average equity for the nine months ended
September 30, 2001 increased to 15.44% as compared to 10.16% for the prior year
period.

In January and July 2001, Wintrust declared semi-annual cash dividends of $0.07
per common share. In January and July 2000, Wintrust declared sem-annual cash
dividends of $0.05 per common share. Cash dividends totaled $1.3 million for the
first nine months of 2001 and $875,000 for the same period of 2000.

During the first quarter of 2000, the Company initiated a stock buyback program
authorizing the repurchase of up to 300,000 shares of its common stock. Through
September 30, 2000, the Company repurchased a total of 242,300 shares at an
average price of $15.94 per share. No additional repurchases were made since
September 30, 2000. The shares repurchased pursuant to this buyback program were
subsequently reissued with the Company's common stock offering in June 2001.

- 23 -
The  following  table  reflects  various  consolidated  measures  of  capital at
September 30, 2001, December 31, 2000 and September 30, 2000:

<TABLE>
<CAPTION>
SEPTEMBER 30, December 31, September 30,
2001 2000 2000
---------------------- ------------------- --------------------
<S> <C> <C> <C>
Leverage ratio 7.3% 6.3% 6.3%
Ending tier 1 capital to risk-based asset ratio 8.1% 6.9% 6.9%
Ending total capital to risk-based asset ratio 9.0% 8.4% 8.5%
Dividend payout ratio 7.5% 8.0% 9.1%
</TABLE>

To be "adequately capitalized", an entity must maintain a leverage ratio of at
least 4.0%, a tier 1 risk-based capital ratio of at least 4.0%, and a total
risk-based capital ratio of at least 8.0%. To be considered "well capitalized,"
an entity must maintain a leverage ratio of at least 5.0%, a tier 1 risk-based
capital ratio of at least 6.0%, and a total risk-based capital ratio of at least
10.0%. At September 30, 2001, the Company was considered "well capitalized"
under both the leverage ratio and the tier 1 risk-based capital ratio, and was
considered "adequately capitalized" under the total risk-based capital ratio.

- 24 -
ASSET QUALITY

ALLOWANCE FOR POSSIBLE LOAN LOSSES
A reconciliation of the activity in the allowance for possible loan losses for
the three and nine months ended September 30, 2001 and 2000 is shown as follows
(dollars in thousands):

<TABLE>
<CAPTION>
THREE MONTHS ENDED NINE MONTHS ENDED
SEPTEMBER 30, SEPTEMBER 30,
---------------------------------------- ---------------------------------------
2001 2000 2001 2000
------------------- ---------------- ----------------- -----------------
<S> <C> <C> <C> <C>
Balance at beginning of period $ 12,111 $ 9,792 $ 10,433 $ 8,783

Provision for possible loan losses 2,100 1,307 6,002 3,671

Charge-offs
-----------
Core banking loans 402 312 810 758
Indirect automobile loans 251 348 741 979
Tricom finance receivables -- -- -- 73
Premium finance receivables 751 288 2,299 647
------------------- ---------------- ----------------- -----------------
Total charge-offs 1,404 948 3,850 2,457
------------------- ---------------- ----------------- -----------------
Recoveries
----------
Core banking loans 152 10 156 21
Indirect automobile loans 62 47 151 120
Tricom finance receivables -- -- -- --
Premium finance receivables 73 23 202 93
------------------- ---------------- ----------------- -----------------
Total recoveries 287 80 509 234
------------------- ---------------- ----------------- -----------------

Net charge-offs (1,117) (868) (3,341) (2,223)
------------------- ---------------- ----------------- -----------------

Balance at September 30 $ 13,094 $ 10,231 $ 13,094 $ 10,231
=================== ================ ================= =================

Loans at September 30 $ 1,847,724 $ 1,486,929
================= =================

Allowance as a percentage of loans 0.71% 0.69%
================= =================

Annualized net charge-offs as a percentage of average:
Core banking loans 0.07% 0.12%
Indirect automobile loans 0.41% 0.48%
Tricom finance receivables -- 0.48%
Premium finance receivables 0.79% 0.28%
Total loans 0.26% 0.22%
================= =================
Annualized provision for
possible loan losses 55.66% 60.55%
================= =================
</TABLE>

Management believes that the loan portfolio is well diversified and well
secured, without undue concentration in any specific risk area. Control of loan
quality is continually monitored by management and is reviewed by the Banks'
Board of Directors and their Credit Committees on a monthly basis. Independent
external review of the loan portfolio is provided by the examinations conducted
by regulatory authorities and an independent loan review performed by an entity
engaged by the Board of Directors. The amount of additions to the allowance for
possible loan losses, which is charged to earnings through the provision for
possible loan losses, is determined based on a variety of factors, including
actual charge-offs during the year, historical loss experience, delinquent and
other potential problem loans, and an evaluation of economic conditions in the
market area.

- 25 -
The  provision  for  possible  loan losses  totaled  $2.1  million for the third
quarter of 2001, an increase of $793,000 from a year earlier. For the first nine
months of 2001, the provision totaled $6.0 million and increased $2.3 million
from the prior year total. The higher provisions in 2001 were the result of an
increase in total loans of 24% compared to September 30, 2000 and a higher level
of net charge-offs for the first nine months of 2001 compared to 2000 in the
premium finance receivables portfolio. For the nine months ended September 30,
2001, net charge-offs totaled $3.3 million and increased from the $2.2 million
of net charge-offs recorded in the same period of 2000. On a ratio basis, net
charge-offs (annualized) as a percentage of average loans increased to 0.26% for
the first nine months of 2001, from 0.22% for the same period in 2000.

Management believes the allowance for possible loan losses is adequate to
provide for losses inherent in the portfolio. There can be no assurance,
however, that future losses will not exceed the amounts provided for, thereby
affecting future results of operations. The amount of future additions to the
allowance for possible loan losses will be dependent upon the economy, changes
in real estate values, interest rates, the view of regulatory agencies toward
adequate reserve levels, the level of past-due and non-performing loans, and
other factors.

- 26 -
PAST DUE LOANS AND NON-PERFORMING ASSETS

The following table sets forth the Company's non-performing assets at the dates
indicated. The information in the table should be read in conjunction with the
detailed discussion following the table (dollars in thousands).

<TABLE>
<CAPTION>
SEPTEMBER 30, June 30, December 31, September 30,
2001 2001 2000 2000
---- ---- ---- ----
<S> <C> <C> <C> <C>
Past Due greater than 90 days
and still accruing:
Core banking loans:
Residential real estate and home equity $ 928 $ 389 $ -- $ 182
Commercial, consumer and other 495 866 651 357
Indirect automobile loans 384 372 397 323
Tricom receivables -- -- -- --
Premium finance receivables 3,131 2,982 4,306 2,107
------------------ ------------------ ------------------ -----------------
Total 4,938 4,609 5,354 2,969
------------------ ------------------ ------------------ -----------------

Non-accrual loans:
Core banking loans:
Residential real estate and home equity 869 411 153 97
Commercial, consumer and other 900 978 617 503
Indirect automobile loans 364 274 221 271
Tricom receivables 207 112 -- --
Premium finance receivables 6,042 6,392 3,338 3,232
------------------ ------------------ ------------------ -----------------
Total non-accrual loans 8,382 8,167 4,329 4,103
------------------ ------------------ ------------------ -----------------

Total non-performing loans:
Core banking loans:
Residential real estate and home equity 1,797 800 153 279
Commercial, consumer and other 1,395 1,844 1,268 860
Indirect automobile loans 748 646 618 594
Tricom receivables 207 112 -- --
Premium finance receivables 9,173 9,374 7,644 5,339
------------------ ------------------ ------------------ -----------------
Total non-performing loans 13,320 12,776 9,683 7,072
------------------ ------------------ ------------------ -----------------

Other real estate owned 244 100 -- -
------------------ ------------------ ------------------ -----------------

Total non-performing assets $ 13,564 $ 12,876 $ 9,683 $ 7,072
================== ================== ================== =================


Total non-performing loans by category as a percent of its own respective
category:
Core banking loans:
Residential real estate and home equity 0.46% 0.22% 0.05% 0.09%
Commercial, consumer and other 0.15% 0.21% 0.18% 0.13%
Indirect automobile loans 0.39% 0.34% 0.30% 0.27%
Tricom receivables 1.08% 0.67% -- --
Premium finance receivables 2.73% 2.71% 2.44% 1.85%
Total non-performing loans 0.72% 0.71% 0.62% 0.48%
================== ================== ================== =================

Total non-performing assets as a
percent of total assets 0.54% 0.55% 0.46% 0.35%
================== ================== ================== =================

Allowance for possible loan losses as a
percent of non-performing loans 98.30% 94.79% 107.75% 144.67%
================== ================== ================== =================
</TABLE>

- 27 -
Non-performing Core Banking Loans

Total non-performing loans for the Company's core banking business were $3.2
million as of September 30, 2001 and were comprised of $1.8 million of
residential real estate and home equity loans and $1.4 million of commercial,
commercial real estate and consumer loans. The non-performing residential real
estate and home equity loans increased $1.6 million from the December 31, 2000
balance and represented 0.46% of such outstanding loans at September 30, 2001.
The non-performing commercial, commercial real estate and consumer loans
increased $127,000 from the December 31, 2000 balance and represented 0.15% of
such outstanding loans at September 30, 2001. Non-performing core banking loans
consist primarily of a small number of commercial and real estate loans, which
management believes are well secured and in the process of collection. The small
number of such non-performing loans allows management to monitor closely the
status of these credits and work with the borrowers to resolve these problems
effectively.

Non-performing Premium Finance Receivables

The table below presents the level of non-performing premium finance receivables
as of September 30, 2001 and 2000, and the amount of net charge-offs for the
nine months then ended.

<TABLE>
<CAPTION>
SEPTEMBER 30, September 30,
2001 2000
--------------------- ---------------------

<S> <C> <C>
Non-performing premium finance receivables $9,173,000 $5,339,000
- as a percent of premium finance receivables 2.73% 1.85%


Net charge-offs of premium finance receivables $2,097,000 $ 554,000
- annualized as a percent of premium finance receivables 0.79% 0.28%
</TABLE>


The level of non-performing premium finance receivables at September 30, 2001,
although higher than levels at December 31, 2000 and September 30, 2000, has
declined since the levels at March 31, 2001 and June 30, 2001. Non-performing
premium finance receivables were 2.73% of total premium finance receivables
outstanding at September 30, 2001, compared to 2.71% at June 30, 2001 and 3.22%
at March 31, 2001. As noted in the Company's first and second quarter reports,
the Company eliminated a significant number of relationships with insurance
agencies that were referring business to our premium finance subsidiary that had
relatively small balances and higher than normal delinquency rates.
Approximately two-thirds of the premium finance receivables that were written
off during 2001 were from cancelled agency relationships. The business
associated with those accounts is gradually becoming a less significant percent
of the entire portfolio and should be nearly extinguished by the end of the
current fiscal year. Because of the longer-term nature of converting collateral
to cash in this industry (generally 60-150 days), we anticipated that
delinquencies would decline in the second and third quarters of 2001. The effect
of curtailing the business from these insurance agencies has taken slightly
longer than expected. We do continue to see progress in this portfolio and we
continue to expect the level of non-performing loans related to this portfolio
to decline again in the next quarter.

The ratio of non-performing premium finance receivables fluctuates throughout
the year due to the nature and timing of canceled account collections from
insurance carriers. Due to the nature of collateral for premium finance
receivables, it customarily takes 60-150 days to convert the collateral into
cash collections. Accordingly, the level of non-performing premium finance
receivables is not necessarily indicative of the loss inherent in the portfolio.
In the event of default, the Company has the power to cancel the insurance
policy and collect the unearned portion of the premium from the insurance
carrier. In the event of cancellation, the cash returned in

- 28 -
payment of the unearned premium by the insurer should generally be sufficient to
cover the receivable balance, the interest and other charges due. Due to
notification requirements and processing time by most insurance carriers, many
receivables will become delinquent beyond 90 days while the insurer is
processing the return of the unearned premium. Management continues to accrue
interest until maturity as the unearned premium is ordinarily sufficient to
pay-off the outstanding balance and contractual interest due.

Non-performing Indirect Automobile Loans

Total non-performing indirect automobile loans were $748,000 at September 30,
2001, compared to $618,000 at December 31, 2000 and $594,000 at September 30,
2000. The ratio of these non-performing loans to total indirect automobile loans
was 0.39% at September 30, 2001, 0.30% at December 31, 2000 and 0.27% at
September 30, 2000. As noted in the Allowance for Possible Loan Losses table,
net charge-offs as a percent of total indirect automobile loans decreased from
0.48% in the first nine months of 2000 to 0.41% in the first nine months of
2001. Despite the increase in the level of non-performing loans, these ratios
continue to be below standard industry ratios for this type of loan category.
Due to the impact of the current economic and competitive environment
surrounding this portfolio, management has been reducing the level of new
indirect automobile loans originated. Indirect automobile loans at September 30,
2001 were $191 million, a decrease of $27 million, or 13%, from a year ago.

Potential Problem Loans

In addition to those loans disclosed under "Past Due Loans and Non-performing
Assets," there are certain loans in the portfolio which management has
identified, through its problem loan identification system, which exhibit a
higher than normal credit risk. However, these loans are still considered
performing and, accordingly, are not included in non-performing loans. These
potential problem loans include certain loans that are in a past-due status,
loans with borrowers that have recent adverse operating cash flow or balance
sheet trends, or loans with general risk characteristics that the loan officer
feels might jeopardize the future timely collection of principal and interest
payments. Management's review of the total loan portfolio to identify loans
where there is concern that the borrower will not be able to continue to satisfy
present loan repayment terms includes factors such as review of individual
loans, recent loss experience and current economic conditions. The principal
amount of potential problem loans as of September 30, 2001 and December 31, 2000
was approximately $19.0 million and $11.9 million, respectively.


LIQUIDITY

Wintrust manages the liquidity position of its banking operations to ensure that
sufficient funds are available to meet customers' needs for loans and deposit
withdrawals. The liquidity to meet the demand is provided by maturing assets,
sales of premium finance receivables, liquid assets that can be converted to
cash, and the ability to attract funds from external sources. Liquid assets
refer to federal funds sold and to marketable, unpledged securities, which can
be quickly sold without material loss of principal.


INFLATION

A banking organization's assets and liabilities are primarily monetary. Changes
in the rate of inflation do not have as great an impact on the financial
condition of a bank as do changes in interest rates. Moreover, interest rates do
not necessarily change at the same percentage, as does inflation. Accordingly,
changes in inflation are not expected to have a material impact on the Company.
An analysis of the Company's asset and liability structure provides the best
indication of how the organization is positioned to respond to changing interest
rates.

- 29 -
EFFECTS OF NEW ACCOUNTING PRINCIPLE

In June 2001, the Financial Accounting Standards Board issued Statements of
Financial Accounting Standards No. 141, Business Combinations, and No. 142,
Goodwill and Other Intangible Assets, effective for fiscal years beginning after
December 15, 2001. Statement 141 eliminates the pooling-of-interests method of
accounting for business combinations and changes the criteria to recognize
intangible assets apart from goodwill. Under Statement 142, goodwill and other
indefinite lived intangible assets are no longer amortized but are reviewed
annually, or more frequently if impairment indicators arise, for impairment in
accordance with the Statement. Other intangible assets will continue to be
amortized over their useful lives.

The Company will apply the new rules on accounting for goodwill and other
intangible assets beginning in the first quarter of 2002. Application of the
nonamortization provisions of the Statement is expected to result in an increase
in net income of $413,000 ($607,000 pre-tax), or $0.04 per share, in 2002.
During 2002, the Company will perform the first of the required impairment tests
of goodwill and indefinite lived intangible assets as of January 1, 2002, and
currently does not expect any impairment to result from such testing.



FORWARD-LOOKING STATEMENTS

This document contains forward-looking statements within the meaning of Section
27A of the Securities Act and Section 21E of the Securities Exchange Act of
1934. The Company intends such forward-looking statements to be covered by the
safe harbor provisions for forward-looking statements contained in the Private
Securities Litigation Reform Act of 1995, and is including this statement for
purposes of invoking these safe harbor provisions. Such forward-looking
statements may be deemed to include, among other things, statements relating to
anticipated improvements in financial performance and management's long-term
performance goals, as well as statements relating to the anticipated effects on
results of operations and financial condition from expected development or
events, the Company's business and growth strategies, including anticipated
internal growth, plans to form additional de novo banks and to open new branch
offices, and to pursue additional potential development or acquisition of banks,
specialty finance or fee related businesses. Actual results could differ
materially from those addressed in the forward-looking statements as a result of
numerous factors, including the following:

o The level of reported net income, return on average assets and return on
average equity for the Company will in the near term continue to be
impacted by start-up costs associated with de novo bank formations, branch
openings, and expanded trust and investment operations. De novo banks may
typically require 13 to 24 months of operations before becoming profitable,
due to the impact of organizational and overhead expenses, the start-up
phase of generating deposits and the time lag typically involved in
redeploying deposits into attractively priced loans and other higher
yielding earning assets. Similarly, the expansion of trust and investment
services through the Company's trust subsidiary is expected to continue in
a start-up phase during the next few years, before becoming profitable.
o The Company's success to date has been and will continue to be strongly
influenced by its ability to attract and retain senior management
experienced in banking and financial services.
o Although management believes the allowance for possible loan losses is
adequate to absorb losses inherent in the existing portfolio of loans and
leases, there can be no assurance that the allowance will prove sufficient
to cover actual future loan or lease losses.

- 30 -
o    If market interest rates should move contrary to the Company's gap position
on interest earning assets and interest bearing liabilities, the "gap" will
work against the Company and its net interest income may be negatively
affected.
o The financial services business is highly competitive which may affect the
pricing of the Company's loan and deposit products as well as its services.
o The Company's ability to adapt successfully to technological changes to
compete effectively in the marketplace. o The Company's ability to recover
on the loss resulting from the fraudulent loan scheme perpetrated against
the Company's premium finance subsidiary.
o Unforeseen future events that may cause slower than anticipated development
and growth of the Tricom business or changes in the temporary staffing
industry.
o The Company may not identify attractive opportunities to expand in the
future through acquisitions of other community banks, specialty finance
companies or fee-based businesses or may have difficulty negotiating
potential acquisitions on terms considered acceptable to the Company.
o Changes in the economic environment, competition, or other factors, may
influence the anticipated growth rate of loans and deposits, the quality of
the loan portfolio and loan and deposit pricing.
o Economic and other business conditions may cause future charges related to
impairment of goodwill in accordance with Statement of Financial Accounting
Standard No. 142.

- 31 -
ITEM 3
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISKS


As a continuing part of its financial strategy, the Company attempts to manage
the impact of fluctuations in market interest rates on net interest income. This
effort entails providing a reasonable balance between interest rate risk, credit
risk, liquidity risk and maintenance of yield. Asset-liability management
policies are established and monitored by management in conjunction with the
boards of directors of the Banks, subject to general oversight by the Company's
Board of Directors. The policy establishes guidelines for acceptable limits on
the sensitivity of the market value of assets and liabilities to changes in
interest rates.

Derivative Financial Instruments
One method utilized by financial institutions to limit market risk is to enter
into derivative financial instruments. A derivative financial instrument
includes interest rate swaps, interest rate caps and floors, futures, forwards,
option contracts and other financial instruments with similar characteristics.
As of September 30, 2001, the Company had $345 million notional principal amount
of interest rate cap contracts that mature between October 2001 and January
2003. These contracts, which have various strike rates measured against the
91-day treasury bill rate, were purchased to mitigate the effect of rising rates
on certain of its floating rate deposit products. During 2001, the Company also
entered into certain covered call option transactions related to certain
securities in the Company's available-for-sale securities portfolio. These
transactions were designed to increase the total return associated with holding
these securities. There were no covered-call options outstanding at September
30, 2001. In March 2001, the Company entered into an interest rate swap contract
with a notional value of $25 million and a term of three years to effectively
convert $25 million of its floating rate note payable to a fixed rate instrument
on a hedged-adjusted basis. The Company may enter into other derivative
financial instruments in the future to more effectively manage its market risk.

Commitments To Extend Credit And Standby Letters Of Credit
In addition, the Company is a party to financial instruments with off-balance
sheet risk in the normal course of business to meet the financing needs of its
customers. These financial instruments include commitments to extend credit and
standby letters of credit. These instruments involve, to varying degrees,
elements of credit and interest rate risk in excess of the amount recognized in
the consolidated statements of condition. Commitments to extend credit are
agreements to lend to a customer as long as there is no violation on any
condition established in the contract. Commitments may require collateral from
the borrower if deemed necessary by the Company and generally have a fixed
expiration date. Standby letters of credit are conditional commitments issued by
the Banks to guarantee the performance of a customer to a third party up to a
specified amount and with specific terms and conditions. Commitments to extend
credit and standby letters of credit are not recorded as an asset or liability
by the Company until the instrument is exercised.

Interest Rate Sensitivity Analysis
Interest rate sensitivity is the fluctuation in earnings resulting from changes
in market interest rates. Wintrust continuously monitors not only the
organization's current net interest margin, but also the historical trends of
these margins. In addition, Wintrust also attempts to identify potential adverse
swings in net interest income in future years, as a result of interest rate
movements, by performing computerized simulation analysis of potential interest
rate environments. If a potential adverse swing in net interest margin and/or
net income were identified, management then would take appropriate actions
within its asset/liability structure to counter these potential adverse
situations. Please refer to the "Net Interest Income" section for further
discussion of the net interest margin.

- 32 -
The  Company's  exposure  to  market  risk is  reviewed  on a  regular  basis by
management and the boards of directors of the Banks and the Company. The
objective is to measure the effect on net income and to adjust balance sheet and
off-balance sheet instruments to minimize the inherent risk while at the same
time maximize income. Tools used by management include a standard gap report and
a rate simulation model whereby changes in net interest income are measured in
the event of various changes in interest rate indices. An institution with more
assets than liabilities repricing over a given time frame is considered asset
sensitive and will generally benefit from rising rates and conversely, a higher
level of repricing liabilities versus assets would be beneficial in a declining
rate environment. The following table illustrates the Company's gap position as
of September 30, 2001.

<TABLE>
<CAPTION>
TIME TO MATURITY OR REPRICING

0-90 91-365 1-5 5+ YEARS
DAYS DAYS YEARS & OTHER TOTAL
---- ---- ----- ------- -----
(DOLLARS IN THOUSANDS)
<S> <C> <C> <C> <C> <C>
ASSETS:
Loans, net of unearned income ............. $ 945,204 $ 383,467 $ 475,724 $ 43,329 $ 1,847,724
Securities ................................ 180,550 11,228 52,236 52,428 296,442
Interest-bearing bank deposits ............ 156 -- -- -- 156
Federal funds sold and securities
purchased under resale agreements ........ 184,632 -- -- -- 184,632
Other ..................................... -- -- -- 186,442 186,442
---------------- ----------------- ---------------- ----------------- ------------
Total rate sensitive assets (RSA) 1,310,542 394,695 527,960 282,199 2,515,396
---------------- ----------------- ---------------- ----------------- ============

LIABILITIES AND SHAREHOLDERS' EQUITY:
NOW ....................................... 246,319 -- -- -- 246,319
Savings and money market .................. 440,033 -- -- -- 440,033
Time deposits ............................. 451,472 581,814 255,250 145 1,288,681
Short term borrowings ..................... 38,358 -- -- -- 38,358
Federal Home Loan Bank advances.. ......... -- -- 30,000 -- 30,000
Notes payable ............................. 8,000 -- 25,000 -- 33,000
Demand deposits & other liabilities ....... -- -- -- 249,931 249,931
Trust preferred securities ................ -- -- -- 51,050 51,050
Shareholders' equity ...................... -- -- -- 138,024 138,024
---------------- ----------------- ---------------- ----------------- ------------
Total rate sensitive liabilities
and equity (RSL) $ 1,184,182 $ 581,814 $ 310,250 $ 439,150 $ 2,515,396
---------------- ----------------- ---------------- ----------------- ============

Cumulative:
Rate sensitive assets (RSA) $ 1,310,542 $ 1,705,237 $ 2,233,197 $ 2,515,396
Rate sensitive liabilities (RSL) 1,184,182 1,765,996 2,076,246 2,515,396
---------------- ----------------- ---------------- -----------------

Cumulative gap (GAP = RSA - RSL) $ 126,360 $ (60,759) $ 156,951 --
================ ================= ================ =================

RSA / RSL............................... 1.11 0.97 1.08
RSA / Total assets...................... 0.52 0.68 0.89
RSL / Total assets ..................... 0.47 0.70 0.83

GAP / Total assets...................... 5% (2)% 6%
GAP / RSA .............................. 10% (4)% 7%
- --------------------------------------
</TABLE>

The GAP amount and related ratios do not reflect $345 million notional amount of
interest rate caps, as discussed on the following page. The effect of the $25
million interest rate swap is reflected in the amounts and ratios in the above
table.

- 33 -
While the gap position  illustrated  on the previous  page is a useful tool that
management can assess for general positioning of the Company's and its
subsidiaries' balance sheets, it is only as of a point in time and does not
reflect the impact of off-balance sheet interest rate cap contracts. As of
September 30, 2001, the Company had $345 million notional principal amount of
interest rate caps that reprice on a monthly basis. These interest rate caps,
which mature in intervals throughout the next 16 months, were purchased to
mitigate the effect of rising rates on certain floating rate deposit products
and fixed rate loan products. However, due to the rapid and significant
decreases in short-term market rates experienced during 2001, the strike rates
on the interest rate caps are significantly above current short-term interest
rates, and coupled with the relatively short-term maturities of these caps,
management does not believe that the existing portfolio of interest rate caps
would materially impact its short-term gap position.

Management uses an additional measurement tool to evaluate its asset/liability
sensitivity which determines exposure to changes in interest rates by measuring
the percentage change in net interest income due to changes in interest rates
over a two-year time horizon. Management measures its exposure to changes in
interest rates using many different interest rate scenarios. One interest rate
scenario utilized is to measure the percentage change in net interest income
assuming an instantaneous permanent parallel shift in the yield curve of 200
basis points, both upward and downward. This analysis also includes the impact
of both interest rate cap agreements mentioned above. Utilizing this measurement
concept, the interest rate risk of the Company, expressed as a percentage change
in net interest income over a two-year time horizon due to changes in interest
rates, at September 30, 2001 and 2000, is as follows:


<TABLE>
<CAPTION>
AS OF SEPTEMBER 30, 2001
------------------------
+200 BASIS -200 BASIS
POINTS POINTS
--------------- ---------------
<S> <C> <C>
Percentage change in net interest income due to an immediate 200 basis point
change in interest rates over a two-year time horizon.... 6.8% (6.4)%
=============== ===============
</TABLE>


<TABLE>
<CAPTION>
AS OF SEPTEMBER 30, 2000
------------------------
+200 BASIS -200 BASIS
POINTS POINTS
--------------- ---------------
<S> <C> <C>
Percentage change in net interest income due to an immediate 200 basis point
change in interest rates over a two-year time horizon.... (1.2)% 2.6%
=============== ===============
</TABLE>

- 34 -
PART II

ITEM 1: LEGAL PROCEEDINGS.

This item has been omitted from this Form 10-Q since it is inapplicable or would
contain a negative response.

ITEM 2: CHANGES IN SECURITIES.

This item has been omitted from this Form 10-Q since it is inapplicable or would
contain a negative response.

ITEM 3: DEFAULTS UPON SENIOR SECURITIES.

This item has been omitted from this Form 10-Q since it is inapplicable or would
contain a negative response.

ITEM 4: SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

None.

ITEM 5: OTHER INFORMATION.

None.

ITEM 6: EXHIBITS AND REPORTS ON FORM 8-K.

(a) Exhibits (Items marked with a "*" denote management contracts or
--------
compensatory plans or arrangements)


3.1 Amended and Restated Articles of Incorporation of Wintrust
Financial Corporation (incorporated by reference to Exhibit
3.1 of the Company's Form S-1 Registration Statement (No
333-18699) filed with the Securities and Exchange Commission
on December 24, 1996).

3.2 Statement of Resolution Establishing Series of Junior Serial
Preferred Stock A of Wintrust Financial Corporation
(incorporated by reference to Exhibit 3.2 of the Company's
Form 10-K for the year ended December 31, 1998).

3.3 Amended By-laws of Wintrust Financial Corporation
(incorporated by reference to Exhibit 3(i) of the Company's
Form 10-Q for the quarter ended June 30, 1998).

4.1 Rights Agreement between Wintrust Financial Corporation and
Illinois Stock Transfer Company, as Rights Agent, dated July
28, 1998 (incorporated by reference to Exhibit 4.1 of the
Company's Form 8-A Registration Statement (No. 000-21923)
filed with the Securities and Exchange Commission on August
28, 1998).

4.2 Certain instruments defining the rights of the holders of
long-term debt of the Corporation and certain of its
subsidiaries, none of which authorize a total amount of
indebtedness in excess of 10% of the total assets of the
Corporation and its subsidiaries on a consolidated basis, have
not been filed as Exhibits. The Corporation hereby agrees to
furnish a copy of any of these agreements to the Commission
upon request.

- 35 -
10.1        Wintrust  Financial  Corporation  Directors  Deferred  Fee and
Stock Plan (incorporated by reference to Appendix B of the
Proxy Statement relating to the May 24, 2001 Annual Meeting of
Shareholders of the Company.) *

10.2 Sixth Amendment to Loan Agreement between Wintrust Financial
Corporation and LaSalle Bank National Association, dated as of
June 1, 2001 (incorporated by reference to Exhibit 99.1 of the
Company's Form S-3 Registrations Statement filed with the SEC
on May 16, 2001.)


(b) Reports on Form 8-K.
--------------------

A Form 8-K report as of July 18, 2001, was filed during the quarter and provided
the Company's second quarter earnings released dated July 18, 2001 and letter to
the Company's shareholders mailed in August 2001.


- 36 -
SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized.


WINTRUST FINANCIAL CORPORATION
(Registrant)


Date: November 13, 2001 /s/ Edward J. Wehmer
---------------------------------------------
President & Chief Executive Officer

Date: November 13, 2001 /s/ David A. Dykstra
--------------------
Executive Vice President & Chief Financial Officer
(Principal Financial Officer)

Date: November 13, 2001 /s/ Barbara A. Kilian
---------------------
Senior Vice President - Finance
(Principal Accounting Officer)


- 37 -