Wintrust Financial - 10-Q quarterly report FY2016 Q2

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

_________________________________________

FORM 10-Q

_________________________________________



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

For the quarterly period ended June 30, 2016



¨	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from to

Commission File Number 001-35077

_____________________________________

WINTRUST FINANCIAL CORPORATION

(Exact name of registrant as specified in its charter)



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

9700 W. Higgins Road, Suite 800

Rosemont, Illinois 60018

(Address of principal executive offices)

(847) 939-9000

(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 þ No ¨

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes þ No ¨

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):



Large accelerated filer	þ		Accelerated filer	¨
Non-accelerated filer	¨	(Do not check if a smaller reporting company)	Smaller reporting company	¨

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No þ

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.

Common Stock — no par value, 51,671,067 shares, as of July 31, 2016

Table of Contents

TABLE OF CONTENTS



		Page
	PART I. — FINANCIAL INFORMATION
ITEM 1.	Financial Statements	1
ITEM 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	56
ITEM 3.	Quantitative and Qualitative Disclosures About Market Risk	93
ITEM 4.	Controls and Procedures	95
	PART II. — OTHER INFORMATION
ITEM 1.	Legal Proceedings	96
ITEM 1A.	Risk Factors	96
ITEM 2.	Unregistered Sales of Equity Securities and Use of Proceeds	97
ITEM 3.	Defaults Upon Senior Securities	NA
ITEM 4.	Mine Safety Disclosures	NA
ITEM 5.	Other Information	NA
ITEM 6.	Exhibits	97
	Signatures	98

Table of Contents

PART I

ITEM 1. FINANCIAL STATEMENTS

WINTRUST FINANCIAL CORPORATION AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CONDITION

	(Unaudited)						(Unaudited)
(In thousands, except share data)	June 30, 2016			December 31, 2015			June 30, 2015
Assets
Cash and due from banks	$	267,551		$	271,454		$	248,094
Federal funds sold and securities purchased under resale agreements	4,024			4,341			4,115
Interest bearing deposits with banks	693,269			607,782			591,721
Available-for-sale securities, at fair value	637,663			1,716,388			2,162,061
Held-to-maturity securities, at amortized cost ($1.0 billion and $878.1 million fair value at June 30, 2016 and December 31, 2015, respectively)	992,211			884,826			—
Trading account securities	3,613			448			1,597
Federal Home Loan Bank and Federal Reserve Bank stock	121,319			101,581			89,818
Brokerage customer receivables	26,866			27,631			29,753
Mortgage loans held-for-sale	554,256			388,038			497,283
Loans, net of unearned income, excluding covered loans	18,174,655			17,118,117			15,513,650
Covered loans	105,248			148,673			193,410
Total loans	18,279,903			17,266,790			15,707,060
Allowance for loan losses	(114,356		)	(105,400		)	(100,204		)
Allowance for covered loan losses	(2,412		)	(3,026		)	(2,215		)
Net loans	18,163,135			17,158,364			15,604,641
Premises and equipment, net	595,792			592,256			571,498
Lease investments, net	103,749			63,170			13,447
FDIC indemnification asset	—			—			3,429
Accrued interest receivable and other assets	670,014			597,099			533,175
Trade date securities receivable	1,079,238			—			—
Goodwill	486,095			471,761			421,646
Other intangible assets	21,821			24,209			17,924
Total assets	$	24,420,616		$	22,909,348		$	20,790,202
Liabilities and Shareholders’ Equity
Deposits:
Non-interest bearing	$	5,367,672		$	4,836,420		$	3,910,310
Interest bearing	14,674,078			13,803,214			13,172,108
Total deposits	20,041,750			18,639,634			17,082,418
Federal Home Loan Bank advances	588,055			853,431			435,721
Other borrowings	252,611			265,785			261,674
Subordinated notes	138,915			138,861			138,808
Junior subordinated debentures	253,566			268,566			249,493
Trade date securities payable	40,000			538			—
Accrued interest payable and other liabilities	482,124			390,259			357,106
Total liabilities	21,797,021			20,557,074			18,525,220
Shareholders’ Equity:
Preferred stock, no par value; 20,000,000 shares authorized:
Series C - $1,000 liquidation value; 126,257 shares issued and outstanding at June 30, 2016, 126,287 shares issued and outstanding at December 31, 2015, and 126,312 shares issued and outstanding at June 30, 2015	126,257			126,287			126,312
Series D - $25 liquidation value; 5,000,000 shares issued and outstanding at June 30, 2016, December 31, 2015 and June 30, 2015	125,000			125,000			125,000
Common stock, no par value; $1.00 stated value; 100,000,000 shares authorized at June 30, 2016, December 31, 2015 and June 30, 2015; 51,708,585 shares issued at June 30, 2016, 48,468,894 shares issued at December 31, 2015 and 47,762,681 shares issued at June 30, 2015	51,708			48,469			47,763
Surplus	1,350,751			1,190,988			1,159,052
Treasury stock, at cost, 89,430 shares at June 30, 2016, 85,615 shares at December 31, 2015, and 85,424 shares at June 30, 2015	(4,145		)	(3,973		)	(3,964		)
Retained earnings	1,008,464			928,211			872,690
Accumulated other comprehensive loss	(34,440		)	(62,708		)	(61,871		)
Total shareholders’ equity	2,623,595			2,352,274			2,264,982
Total liabilities and shareholders’ equity	$	24,420,616		$	22,909,348		$	20,790,202

See accompanying notes to unaudited consolidated financial statements.

Table of Contents

WINTRUST FINANCIAL CORPORATION AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)

	Three Months Ended						Six Months Ended
(In thousands, except per share data)	June 30, 2016			June 30, 2015			June 30, 2016			June 30, 2015
Interest income
Interest and fees on loans	$	178,530		$	159,823		$	351,657		$	314,499
Interest bearing deposits with banks	793			305			1,539			621
Federal funds sold and securities purchased under resale agreements	1			1			2			3
Investment securities	16,398			14,071			33,588			28,471
Trading account securities	14			51			25			64
Federal Home Loan Bank and Federal Reserve Bank stock	1,112			785			2,049			1,554
Brokerage customer receivables	216			205			435			386
Total interest income	197,064			175,241			389,295			345,598
Interest expense
Interest on deposits	13,594			11,996			26,375			23,810
Interest on Federal Home Loan Bank advances	2,984			1,812			5,870			3,968
Interest on other borrowings	1,086			787			2,144			1,575
Interest on subordinated notes	1,777			1,777			3,554			3,552
Interest on junior subordinated debentures	2,353			1,977			4,573			3,910
Total interest expense	21,794			18,349			42,516			36,815
Net interest income	175,270			156,892			346,779			308,783
Provision for credit losses	9,129			9,482			17,163			15,561
Net interest income after provision for credit losses	166,141			147,410			329,616			293,222
Non-interest income
Wealth management	18,852			18,476			37,172			36,576
Mortgage banking	36,807			36,007			58,542			63,807
Service charges on deposit accounts	7,726			6,474			15,132			12,771
Gains (losses) on investment securities, net	1,440			(24		)	2,765			500
Fees from covered call options	4,649			4,565			6,361			8,925
Trading (losses) gains, net	(316		)	160			(484		)	(317		)
Operating lease income, net	4,005			77			6,811			142
Other	11,636			11,278			27,252			19,150
Total non-interest income	84,799			77,013			153,551			141,554
Non-interest expense
Salaries and employee benefits	100,894			94,421			196,705			184,551
Equipment	9,307			7,855			18,074			15,634
Operating lease equipment depreciation	3,385			59			5,435			116
Occupancy, net	11,943			11,401			23,891			23,752
Data processing	7,138			6,081			13,657			11,529
Advertising and marketing	6,941			6,406			10,720			10,313
Professional fees	5,419			5,074			9,478			9,738
Amortization of other intangible assets	1,248			934			2,546			1,947
FDIC insurance	4,040			3,047			7,653			6,034
OREO expense, net	1,348			841			1,908			2,252
Other	19,306			18,178			34,632			35,749
Total non-interest expense	170,969			154,297			324,699			301,615
Income before taxes	79,971			70,126			158,468			133,161
Income tax expense	29,930			26,295			59,316			50,278
Net income	$	50,041		$	43,831		$	99,152		$	82,883
Preferred stock dividends and discount accretion	3,628			1,580			7,256			3,161
Net income applicable to common shares	$	46,413		$	42,251		$	91,896		$	79,722
Net income per common share—Basic	$	0.94		$	0.89		$	1.88		$	1.68
Net income per common share—Diluted	$	0.90		$	0.85		$	1.80		$	1.61
Cash dividends declared per common share	$	0.12		$	0.11		$	0.24		$	0.22
Weighted average common shares outstanding	49,140			47,567			48,794			47,404
Dilutive potential common shares	3,965			4,156			3,887			4,220
Average common shares and dilutive common shares	53,105			51,723			52,681			51,624

See accompanying notes to unaudited consolidated financial statements.

Table of Contents

WINTRUST FINANCIAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED)



	Three Months Ended						Six Months Ended
(In thousands)	June 30, 2016			June 30, 2015			June 30, 2016			June 30, 2015
Net income	$	50,041		$	43,831		$	99,152		$	82,883
Unrealized gains (losses) on securities
Before tax	5,968			(53,400		)	31,144			(27,124		)
Tax effect	(2,244		)	20,959			(12,232		)	10,628
Net of tax	3,724			(32,441		)	18,912			(16,496		)
Reclassification of net gains (losses) included in net income
Before tax	1,440			(24		)	2,765			500
Tax effect	(565		)	10			(1,086		)	(196		)
Net of tax	875			(14		)	1,679			304
Reclassification of amortization of unrealized losses on investment securities transferred to held-to-maturity from available-for-sale
Before tax	(3,832		)	—			(7,257		)	—
Tax effect	1,506			—			2,845			—
Net of tax	(2,326		)	—			(4,412		)	—
Net unrealized gains (losses) on securities	5,175			(32,427		)	21,645			(16,800		)
Unrealized (losses) gains on derivative instruments
Before tax	(523		)	215			(45		)	(346		)
Tax effect	206			(84		)	18			136
Net unrealized (losses) gains on derivative instruments	(317		)	131			(27		)	(210		)
Foreign currency adjustment
Before tax	856			2,072			9,203			(10,218		)
Tax effect	(244		)	(556		)	(2,553		)	2,689
Net foreign currency adjustment	612			1,516			6,650			(7,529		)
Total other comprehensive income (loss)	5,470			(30,780		)	28,268			(24,539		)
Comprehensive income	$	55,511		$	13,051		$	127,420		$	58,344

See accompanying notes to unaudited consolidated financial statements.

Table of Contents

WINTRUST FINANCIAL CORPORATION AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY (UNAUDITED)

(In thousands)	Preferred stock			Common stock		Surplus			Treasury stock			Retained earnings			Accumulated other comprehensive loss			Total shareholders’ equity
Balance at January 1, 2015	$	126,467		$	46,881	$	1,133,955		$	(3,549	)	$	803,400		$	(37,332	)	$	2,069,822
Net income	—			—		—			—			82,883			—			82,883
Other comprehensive income, net of tax	—			—		—			—			—			(24,539		)	(24,539		)
Cash dividends declared on common stock	—			—		—			—			(10,432		)	—			(10,432		)
Dividends on preferred stock	—			—		—			—			(3,161		)	—			(3,161		)
Stock-based compensation	—			—		5,286			—			—			—			5,286
Issuance of Series D preferred stock	125,000			—		(3,849		)	—			—			—			121,151
Conversion of Series C preferred stock to common stock	(155		)	4		151			—			—			—			—
Common stock issued for:
Acquisitions	—			422		18,749			—			—			—			19,171
Exercise of stock options and warrants	—			312		2,266			(130		)	—			—			2,448
Restricted stock awards	—			93		352			(285		)	—			—			160
Employee stock purchase plan	—			31		1,360			—			—			—			1,391
Director compensation plan	—			20		782			—			—			—			802
Balance at June 30, 2015	$	251,312		$	47,763	$	1,159,052		$	(3,964	)	$	872,690		$	(61,871	)	$	2,264,982
Balance at January 1, 2016	$	251,287		$	48,469	$	1,190,988		$	(3,973	)	$	928,211		$	(62,708	)	$	2,352,274
Net income	—			—		—			—			99,152			—			99,152
Other comprehensive income, net of tax	—			—		—			—			—			28,268			28,268
Cash dividends declared on common stock	—			—		—			—			(11,643		)	—			(11,643		)
Dividends on preferred stock	—			—		—			—			(7,256		)	—			(7,256		)
Stock-based compensation	—			—		4,752			—			—			—			4,752
Conversion of Series C preferred stock to common stock	(30		)	1		29			—			—			—			—
Common stock issued for:
New issuance, net of costs	—			3,000		149,823			—			—			—			152,823
Exercise of stock options and warrants	—			97		2,991			—			—			—			3,088
Restricted stock awards	—			87		114			(172		)	—			—			29
Employee stock purchase plan	—			29		1,270			—			—			—			1,299
Director compensation plan	—			25		784			—			—			—			809
Balance at June 30, 2016	$	251,257		$	51,708	$	1,350,751		$	(4,145	)	$	1,008,464		$	(34,440	)	$	2,623,595

See accompanying notes to unaudited consolidated financial statements.

Table of Contents

WINTRUST FINANCIAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)



	Six Months Ended
(In thousands)	June 30, 2016			June 30, 2015
Operating Activities:
Net income	$	99,152		$	82,883
Adjustments to reconcile net income to net cash used for operating activities
Provision for credit losses	17,163			15,561
Depreciation, amortization and accretion, net	27,296			17,908
Stock-based compensation expense	4,752			5,286
Excess tax benefits from stock-based compensation arrangements	(267		)	(476		)
Net amortization of premium on securities	1,840			205
Accretion of discount on loans	(15,849		)	(15,887		)
Mortgage servicing rights fair value change, net	(4,291		)	258
Originations and purchases of mortgage loans held-for-sale	(1,948,890		)	(2,121,237		)
Proceeds from sales of mortgage loans held-for-sale	1,825,686			2,034,173
Bank owned life insurance, net of claims	(1,729		)	(1,470		)
Increase in trading securities, net	(3,165		)	(391		)
Net decrease (increase) in brokerage customer receivables	765			(5,532		)
Gains on mortgage loans sold	(43,014		)	(58,929		)
Gains on investment securities, net	(2,765		)	(500		)
Gains on early extinguishment of debt	(4,305		)	—
Losses on sales of premises and equipment, net	3			403
Net losses on sales and fair value adjustments of other real estate owned	322			430
Increase in accrued interest receivable and other assets, net	(116,118		)	(42,642		)
Increase in accrued interest payable and other liabilities, net	70,756			17,757
Net Cash Used for Operating Activities	(92,658		)	(72,200		)
Investing Activities:
Proceeds from maturities of available-for-sale securities	529,463			335,286
Proceeds from maturities of held-to-maturity securities	319			—
Proceeds from sales and calls of available-for-sale securities	1,071,996			1,134,033
Proceeds from calls of held-to-maturity securities	281,981			—
Purchases of available-for-sale securities	(1,526,467		)	(1,353,356		)
Purchases of held-to-maturity securities	(350,078		)	—
(Purchase) redemption of Federal Home Loan Bank and Federal Reserve Bank stock, net	(19,738		)	1,764
Net cash (paid) received for acquisitions	(18,133		)	12,004
Proceeds from sales of other real estate owned	19,455			24,444
Proceeds received from the FDIC related to reimbursements on covered assets	420			150
Net (increase) decrease in interest bearing deposits with banks	(81,250		)	406,784
Net increase in loans	(942,958		)	(949,907		)
Redemption of bank owned life insurance	659			2,701
Purchases of premises and equipment, net	(24,235		)	(25,478		)
Net Cash Used for Investing Activities	(1,058,566		)	(411,575		)
Financing Activities:
Increase in deposit accounts	1,302,188			630,785
(Decrease) increase in other borrowings, net	(13,249		)	54,645
Decrease in Federal Home Loan Bank advances, net	(271,025		)	(293,584		)
Proceeds from the issuance of common stock, net	152,823			—
Proceeds from the issuance of preferred stock, net	—			121,151
Redemption of junior subordinated debentures, net	(10,695		)	—
Excess tax benefits from stock-based compensation arrangements	267			476
Issuance of common shares resulting from the exercise of stock options and the employee stock purchase plan	5,766			5,812
Common stock repurchases	(172		)	(415		)
Dividends paid	(18,899		)	(13,593		)
Net Cash Provided by Financing Activities	1,147,004			505,277
Net (Decrease) Increase in Cash and Cash Equivalents	(4,220		)	21,502
Cash and Cash Equivalents at Beginning of Period	275,795			230,707
Cash and Cash Equivalents at End of Period	$	271,575		$	252,209

See accompanying notes to unaudited consolidated financial statements.

Table of Contents

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 “the 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.

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 U.S. generally accepted accounting principles ("GAAP"). The consolidated financial statements should be read in conjunction with the consolidated financial statements and notes included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2015 (“2015 Form 10-K”). Operating results reported for the three-month and six-month periods are not necessarily indicative of the results which may be expected for the entire year. Reclassifications of certain prior period amounts have been made to conform to the current period presentation.

The preparation of the financial statements requires management to make estimates, assumptions and judgments that affect the reported amounts of assets and liabilities. Management believes that the estimates made are reasonable, however, changes in estimates may be required if economic or other conditions develop differently from management’s expectations. Certain policies and accounting principles inherently have a greater reliance on the use of estimates, assumptions and judgments and as such have a greater possibility of producing results that could be materially different than originally reported. Management views critical accounting policies to be those which are highly dependent on subjective or complex judgments, estimates and assumptions, and where changes in those estimates and assumptions could have a significant impact on the financial statements. Management currently views the determination of the allowance for loan losses, allowance for covered loan losses and the allowance for losses on lending-related commitments, loans acquired with evidence of credit quality deterioration since origination, estimations of fair value, the valuations required for impairment testing of goodwill, the valuation and accounting for derivative instruments and income taxes as the accounting areas that require the most subjective and complex judgments, and as such could be the most subject to revision as new information becomes available. Descriptions of the Company's significant accounting policies are included in Note 1 - “Summary of Significant Accounting Policies” of the 2015 Form 10-K.

(2) Recent Accounting Developments

Revenue Recognition

In May 2014, the FASB issued ASU No. 2014-09, which created "Revenue from Contracts with Customers (Topic 606)," to clarify the principles for recognizing revenue and develop a common revenue standard for customer contracts. This ASU provides guidance regarding how an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. The ASU also added a new subtopic to the codification, ASC 340-40, "Other Assets and Deferred Costs: Contracts with Customers" to provide guidance on costs related to obtaining and fulfilling a customer contract. Furthermore, the new standard requires disclosure of sufficient information to enable users of financial statements to understand the nature, amount, timing, and uncertainty of revenue and cash flows arising from contracts with customers. At the time ASU No. 2014-09 was issued, the guidance was effective for fiscal years beginning after December 15, 2016. In July 2015, the FASB approved a deferral of the effective date by one year, which would result in the guidance becoming effective for fiscal years beginning after December 15, 2017.

The FASB has continued to issue various Updates to clarify and improve specific areas of ASU No. 2014-09. In March 2016, the FASB issued ASU No. 2016-08, "Revenue from Contracts with Customers (Topic 606): Principal versus Agent Considerations (Reporting Revenue Gross versus Net)," to clarify the implementation guidance within ASU No. 2014-09 surrounding principal versus agent considerations and its impact on revenue recognition. In April 2016, the FASB issued ASU No. 2016-10, "Revenue from Contracts with Customers (Topic 606): Identifying Performance Obligations and Licensing," to also clarify the implementation guidance within ASU No. 2014-09 related to these two topics. In May 2016, the FASB issued ASU No. 2016-11, "Revenue Recognition (Topic 605) and Derivative and Hedging (Topic 815): Rescission of SEC Guidance Because of Accounting Standards Updates 2014-09 and 2014-16 Pursuant to Staff Announcements at the March 3, 2016 EITF Meeting," to remove certain areas of SEC Staff Guidance from those specific Topics. Additionally, in May 2016, the FASB issued ASU 2016-12, "Revenue from Contracts with Customers (Topic 606): Narrow-Scope Improvements and Practical Expedients," to clarify specific aspects of implementation, including the collectibility criterion, exclusion of sale taxes collected from a transaction price, noncash consideration, contract modifications and completed contracts at transition. Like ASU No. 2014-09, this guidance is effective for fiscal years beginning after December 15, 2017.

Table of Contents

The Company is currently evaluating the impact of adopting this new guidance on the consolidated financial statements.

Extraordinary and Unusual Items

In January 2015, the FASB issued ASU No. 2015-01, “Income Statement - Extraordinary and Unusual Items (Subtopic 225-20): Simplifying Income Statement Presentation by Eliminating the Concept of Extraordinary Items,” to eliminate the concept of extraordinary items related to separately classifying, presenting and disclosing certain events and transactions that meet the criteria for that concept. This guidance was effective for fiscal years beginning after December 15, 2015 and did not have a material impact on the Company’s consolidated financial statements.

Consolidation

In February 2015, the FASB issued ASU No. 2015-02, “Consolidation (Topic 810): Amendments to the Consolidation Analysis,” which changes the analysis that a reporting entity must perform to determine whether it should consolidate certain types of legal entities. This guidance was effective for fiscal years beginning after December 15, 2015 and did not have a material impact on the Company's consolidated financial statements.

Debt Issuance Costs

In April 2015, the FASB issued ASU No. 2015-03, "Interest - Imputation of Interest (Subtopic 835-30): Simplifying the Presentation of Debt Issuance Costs," to clarify the presentation of debt issuance costs within the balance sheet. This ASU requires that an entity present debt issuance costs related to a recognized debt liability on the balance sheet as a direct deduction from the carrying amount of that debt liability, not as a separate asset. The ASU does not affect the current guidance for the recognition and measurement for these debt issuance costs. Additionally, in August 2015, the FASB issued ASU No. 2015-15, "Interest - Imputation of Interest (Subtopic 835-30): Presentation and Subsequent Measurement of Debt Issuance Costs Associated with Line-of-Credit Arrangements (Amendments to SEC Paragraphs Pursuant to Staff Announcement at June 18, 2015 EITF Meeting," to further clarify the presentation of debt issuance costs related to line-of-credit agreements. This ASU states the SEC would not object to an entity deferring and presenting debt issuance costs related to line-of-credit agreements as an asset on the balance sheet and subsequently amortizing these costs ratably over the term of the agreement, regardless of any outstanding borrowing under the line-of-credit agreement. This guidance was effective for fiscal years beginning after December 15, 2015 and was applied retrospectively within the Company’s consolidated financial statements. For December 31, 2015 and June 30, 2015, the Company reclassified as a direct reduction to the related debt balance $7.8 million and $9.7 million, respectively, of debt issuance costs that were previously presented as accrued interest receivable and other assets on the Consolidated Statements of Condition.

Business Combinations

In September 2015, the FASB issued ASU No. 2015-16, "Business Combinations (Topic 805): Simplifying the Accounting for Measurement-Period Adjustments," to simplify the accounting for subsequent adjustments made to provisional amounts recognized at the acquisition date of a business combination. This ASU eliminates the requirement to retrospectively account for these adjustment for all prior periods impacted. The acquirer is required to recognize these adjustments identified during the measurement period in the reporting period in which the adjustment amount is determined. Additionally, the ASU requires an entity to present separately on the face of the income statement or disclose in the notes the portion of the amount recorded in current-period earnings that would have been recorded in previous reporting periods if the adjustment had been recognized at the acquisition date. This guidance was effective for fiscal years beginning after December 15, 2015 and did not have a material impact on the Company’s consolidated financial statements.

Financial Instruments

In January 2016, the FASB issued ASU No. 2016-01, "Financial Instruments - Overall (Subtopic 825-10): Recognition and Measurement of Financial Assets and Financial Liabilities," to improve the accounting for financial instruments. This ASU requires equity investments with readily determinable fair values to be measured at fair value with changes recognized in net income regardless of classification. For equity investments without a readily determinable fair value, the value of the investment would be measured at cost minus impairment, if any, plus or minus changes resulting from observable price changes in orderly transactions for the identical or a similar investment of the same issuer instead of fair value, unless a qualitative assessment indicates impairment. Additionally, this ASU requires the separate presentation of financial assets and financial liabilities by measurement category and form of financial asset on the balance sheet or the accompanying notes to the financial statements. This guidance is effective for fiscal years beginning after December 15, 2017 and is to be applied prospectively with a cumulative-effect adjustment

Table of Contents

to the balance sheet as of the beginning of the fiscal year of adoption. The Company is currently evaluating the impact of adopting this new guidance on the consolidated financial statements.

Leases

In February 2016, the FASB issued ASU No. 2016-02, "Leases (Topic 842)," to improve transparency and comparability across entities regarding leasing arrangements. This ASU requires the recognition of a separate lease liability representing the required lease payments over the lease term and a separate lease asset representing the right to use the underlying asset during the same lease term. Additionally, this ASU provides clarification regarding the identification of certain components of contracts that would represent a lease as well as requires additional disclosures to the notes of the financial statements. This guidance is effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years, and is to be applied under a modified retrospective approach, including the option to apply certain practical expedients. The Company is currently evaluating the impact of adopting this new guidance on the consolidated financial statements.

Derivatives

In March 2016, the FASB issued ASU No. 2016-05, "Derivatives and Hedging (Topic 815): Effect of Derivative Contract Novations on Existing Hedge Accounting Relationships," to clarify guidance surrounding the effect on an existing hedging relationship of a change in the counterparty to a derivative instrument that has been designated as a hedging instrument. This ASU states that a change in counterparty to such derivative instrument does not, in and of itself, require dedesignation of that hedging relationship provided that all other hedge accounting criteria continue to be met. This guidance is effective for fiscal years beginning after December 15, 2016, including interim periods within those fiscal years, and is to be applied either under a prospective or a modified retrospective approach. The Company does not expect this guidance to have a material impact on the Company's consolidated financial statements.

Equity Method Investments

In March 2016, the FASB issued ASU No. 2016-07, "Investments - Equity Method and Joint Ventures (Topic 323): Simplifying the Transition to the Equity Method of Accounting," to simplify the accounting for investments qualifying for the use of the equity method of accounting. This ASU eliminates the requirement to retroactively adopt the equity method of accounting when an investment qualifies for such method as a result of an increase in the level of ownership interest or degree of influence. The ASU requires the equity method investor add the cost of acquiring the additional interest to the current basis and adopt the equity method of accounting as of that date going forward. Additionally, for available-for-sale equity securities that become qualified for equity method accounting, the ASU requires the related unrealized holding gains or losses included in accumulated other comprehensive income be recognized in earnings at the date the investment qualifies for such accounting. This guidance is effective for fiscal years beginning after December 15, 2016, including interim periods within those fiscal years, and is to be applied under a prospective approach. The Company does not expect this guidance to have a material impact on the Company's consolidated financial statements.

Employee Share-Based Compensation

In March 2016, the FASB issued ASU No. 2016-09, "Compensation - Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting," to simplify the accounting for several areas of share-based payment transactions. This includes the recognition of all excess tax benefits and tax deficiencies as income tax expense instead of surplus, the classification on the statement of cash flows of excess tax benefits and taxes paid when the employer withholds shares for tax-withholding purposes. Additionally, related to forfeitures, the ASU provides the option to estimate the number of awards that are expected to vest or account for forfeitures as they occur. This guidance is effective for fiscal years beginning after December 15, 2016, including interim periods within those fiscal years, and is to be applied under a modified retrospective and retrospective approach based upon the specific amendment of the ASU. The Company is currently evaluating the impact of adopting this new guidance on the consolidated financial statements.

Allowance for Credit Losses

In June 2016, the FASB issued ASU No. 2016-13, "Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments," to replace the current incurred loss methodology for recognizing credit losses, which delays recognition until it is probable a loss has been incurred, with a methodology that reflects an estimate of all expected credit losses and considers additional reasonable and supportable forecasted information when determining credit loss estimates. This impacts the calculation of the allowance for credit losses for all financial assets measured under the amortized cost basis, including purchased credit impaired ("PCI") loans at the time of and subsequent to acquisition. Additionally, credit losses related to available-for-sale debt securities would be recorded through the allowance for credit losses and not as a direct adjustment to the amortized cost of

Table of Contents

the securities. This guidance is effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years, and is to be applied under a modified retrospective approach. The Company is currently evaluating the impact of adopting this new guidance on the consolidated financial statements as well as the impact on current systems and processes.

(3) Business Combinations

Non-FDIC Assisted Bank Acquisitions

On March 31, 2016, the Company acquired Generations Bancorp, Inc ("Generations"). Generations was the parent company of Foundations Bank, which had one banking location in Pewaukee, Wisconsin. Foundations Bank was merged into the Company's wholly-owned subsidiary Town Bank. The Company acquired assets with a fair value of approximately $131.0 million, including approximately $67.5 million of loans, and assumed deposits with a fair value of approximately $100.2 million. Additionally, the Company recorded goodwill of $11.4 million on the acquisition.

On July 24, 2015, the Company acquired Community Financial Shares, Inc ("CFIS"). CFIS was the parent company of Community Bank - Wheaton/Glen Ellyn ("CBWGE"), which had four banking locations. CBWGE was merged into the Company's wholly-owned subsidiary Wheaton Bank & Trust Company ("Wheaton Bank"). The Company acquired assets with a fair value of approximately $350.5 million, including approximately $159.5 million of loans, and assumed deposits with a fair value of approximately $290.0 million. Additionally, the Company recorded goodwill of $27.6 million on the acquisition.

On July 17, 2015, the Company acquired Suburban Illinois Bancorp, Inc. ("Suburban"). Suburban was the parent company of Suburban Bank & Trust Company ("SBT"), which operated ten banking locations. SBT was merged into the Company's wholly-owned subsidiary Hinsdale Bank & Trust Company ("Hinsdale Bank"). The Company acquired assets with a fair value of approximately $494.7 million, including approximately $257.8 million of loans, and assumed deposits with a fair value of approximately $416.7 million. Additionally, the Company recorded goodwill of $18.6 million on the acquisition.

On July 1, 2015, the Company, through its wholly-owned subsidiary Wintrust Bank, acquired North Bank, which had two banking locations. The Company acquired assets with a fair value of $117.9 million, including approximately $51.6 million of loans, and assumed deposits with a fair value of approximately $101.0 million. Additionally, the Company recorded goodwill of $6.7 million on the acquisition.

On January 16, 2015, the Company acquired Delavan Bancshares, Inc. ("Delavan"). Delavan was the parent company of Community Bank CBD, which had four banking locations. Community Bank CBD was merged into the Company's wholly-owned subsidiary Town Bank. The Company acquired assets with a fair value of approximately $224.1 million, including approximately $128.0 million of loans, and assumed liabilities with a fair value of approximately $186.4 million, including approximately $170.2 million of deposits. Additionally the Company recorded goodwill of $16.8 million on the acquisition.

FDIC-Assisted Transactions

Since 2010, the Company acquired the banking operations, including the acquisition of certain assets and the assumption of liabilities, of nine financial institutions in FDIC-assisted transactions. Loans comprise the majority of the assets acquired in nearly all of these FDIC-assisted transactions, most of which are subject to loss sharing agreements with the FDIC whereby the FDIC has agreed to reimburse the Company for 80% of losses incurred on the purchased loans, other real estate owned (“OREO”), and certain other assets. Additionally, clawback provisions within these loss share agreements with the FDIC require the Company to reimburse the FDIC in the event that actual losses on covered assets are lower than the original loss estimates agreed upon with the FDIC with respect of such assets in the loss share agreements. The Company refers to the loans subject to these loss sharing agreements as “covered loans” and uses the term “covered assets” to refer to covered loans, covered OREO and certain other covered assets. The agreements with the FDIC require that the Company follow certain servicing procedures or risk losing the FDIC reimbursement of covered asset losses.

The loans covered by the loss sharing agreements are classified and presented as covered loans and the estimated reimbursable losses are recorded as an FDIC indemnification asset or liability in the Consolidated Statements of Condition. The Company recorded the acquired assets and liabilities at their estimated fair values at the acquisition date. The fair value for loans reflected expected credit losses at the acquisition date. Therefore, the Company will only recognize a provision for credit losses and charge-offs on the acquired loans for any further credit deterioration subsequent to the acquisition date. See Note 7 — Allowance for Loan Losses, Allowance for Losses on Lending-Related Commitments and Impaired Loans for further discussion of the allowance on covered loans.

Table of Contents

The loss share agreements with the FDIC cover realized losses on loans, foreclosed real estate and certain other assets and require the Company to record loss share assets and liabilities that are measured separately from the loan portfolios because they are not contractually embedded in the loans and are not transferable with the loans should the Company choose to dispose of them. Fair values at the acquisition dates were estimated based on projected cash flows available for loss share based on the credit adjustments estimated for each loan pool and the loss share percentages. The loss share assets and liabilities are recorded as FDIC indemnification assets and other liabilities, respectively, on the Consolidated Statements of Condition. Subsequent to the acquisition date, reimbursements received from the FDIC for actual incurred losses will reduce the FDIC indemnification assets. Reductions to expected losses, to the extent such reductions to expected losses are the result of an improvement to the actual or expected cash flows from the covered assets, will also reduce the FDIC indemnification assets and, if necessary, increase any loss share liability when necessary reductions exceed the current value of the FDIC indemnification assets. In accordance with the clawback provision noted above, the Company may be required to reimburse the FDIC when actual losses are less than certain thresholds established for each lose share agreement. The balance of these estimated reimbursements in accordance with clawback provisions and any related amortization are adjusted periodically for changes in the expected losses on covered assets. On the Consolidated Statements of Condition, estimated reimbursements from clawback provisions are recorded as a reduction to the FDIC indemnification asset or, if necessary, an increase to the loss share liability, which is included within accrued interest payable and other liabilities. Although these assets are contractual receivables from the FDIC and these liabilities are contractual payables to the FDIC, there are no contractual interest rates. Additional expected losses, to the extent such expected losses result in recognition of an allowance for covered loan losses, will increase the FDIC indemnification asset or reduce the FDIC indemnification liability. The corresponding amortization is recorded as a component of non-interest income on the Consolidated Statements of Income.

The following table summarizes the activity in the Company’s FDIC indemnification (liability) asset during the periods indicated:



	Three Months Ended						Six Months Ended
(Dollars in thousands)	June 30, 2016			June 30, 2015			June 30, 2016			June 30, 2015
Balance at beginning of period	$	(10,029	)	$	10,224		$	(6,100	)	$	11,846
Additions from acquisitions	—			—			—			—
Additions from reimbursable expenses	649			934			731			2,509
Amortization	(92		)	(1,206		)	(193		)	(2,466		)
Changes in expected reimbursements from the FDIC for changes in expected credit losses	(2,200		)	(4,317		)	(5,747		)	(8,310		)
(Payments received from) provided to the FDIC	(57		)	(2,206		)	(420		)	(150		)
Balance at end of period	$	(11,729	)	$	3,429		$	(11,729	)	$	3,429

PCI Loans

Purchased loans acquired in a business combination are recorded at estimated fair value on their purchase date. Expected future cash flows at the purchase date in excess of the fair value of loans are recorded as interest income over the life of the loans if the timing and amount of the future cash flows is reasonably estimable (“accretable yield”). The difference between contractually required payments and the cash flows expected to be collected at acquisition is referred to as the non-accretable difference and represents probable losses in the portfolio.

In determining the acquisition date fair value of PCI loans, and in subsequent accounting, the Company aggregates these purchased loans into pools of loans by common risk characteristics, such as credit risk rating and loan type. Subsequent to the purchase date, increases in cash flows over those expected at the purchase date are recognized as interest income prospectively. Subsequent decreases to the expected cash flows will generally result in a provision for loan losses.

The Company purchased a portfolio of life insurance premium finance receivables in 2009. These purchased life insurance premium finance receivables are valued on an individual basis with the accretable component being recognized into interest income using the effective yield method over the estimated remaining life of the loans. The non-accretable portion is evaluated each quarter and if the loans’ credit related conditions improve, a portion is transferred to the accretable component and accreted over future periods. In the event a specific loan prepays in whole, any remaining accretable and non-accretable discount is recognized in income immediately. If credit related conditions deteriorate, an allowance related to these loans will be established as part of the provision for credit losses.

See Note 6—Loans, for additional information on PCI loans.

Table of Contents

(4) Cash and Cash Equivalents

For purposes of the Consolidated Statements of Cash Flows, the Company considers cash and cash equivalents to include cash on hand, cash items in the process of collection, non-interest bearing amounts due from correspondent banks, federal funds sold and securities purchased under resale agreements with original maturities of three months or less.

(5) Investment Securities

The following tables are a summary of the available-for-sale and held-to-maturity securities portfolios as of the dates shown:



	June 30, 2016
(Dollars in thousands)	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses			Fair Value
Available-for-sale securities
U.S. Treasury	$	122,296	$	35	$	(1	)	$	122,330
U.S. Government agencies	69,678		238		—			69,916
Municipal	108,179		3,588		(127		)	111,640
Corporate notes:
Financial issuers	68,097		1,502		(1,411		)	68,188
Other	1,500		2		—			1,502
Mortgage-backed: ⁽¹⁾
Mortgage-backed securities	162,593		4,280		(150		)	166,723
Collateralized mortgage obligations	40,419		457		(91		)	40,785
Equity securities	51,426		5,544		(391		)	56,579
Total available-for-sale securities	$	624,188	$	15,646	$	(2,171	)	$	637,663
Held-to-maturity securities
U.S. Government agencies	$	789,482	$	11,861	$	(647	)	$	800,696
Municipal	202,729		6,967		(213		)	209,483
Total held-to-maturity securities	$	992,211	$	18,828	$	(860	)	$	1,010,179



	December 31, 2015
	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses			Fair Value
(Dollars in thousands)	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses			Fair Value
Available-for-sale securities
U.S. Treasury	$	312,282	$	—	$	(5,553	)	$	306,729
U.S. Government agencies	70,313		198		(275		)	70,236
Municipal	105,702		3,249		(356		)	108,595
Corporate notes:
Financial issuers	80,014		1,510		(1,481		)	80,043
Other	1,500		4		(2		)	1,502
Mortgage-backed: ⁽¹⁾
Mortgage-backed securities	1,069,680		3,834		(21,004		)	1,052,510
Collateralized mortgage obligations	40,421		172		(506		)	40,087
Equity securities	51,380		5,799		(493		)	56,686
Total available-for-sale securities	$	1,731,292	$	14,766	$	(29,670	)	$	1,716,388
Held-to-maturity securities
U.S. Government agencies	$	687,302	$	4	$	(7,144	)	$	680,162
Municipal	197,524		867		(442		)	197,949
Total held-to-maturity securities	$	884,826	$	871	$	(7,586	)	$	878,111

Table of Contents



	June 30, 2015
	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses			Fair Value
(Dollars in thousands)	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses			Fair Value
Available-for-sale securities
U.S. Treasury	$	288,196	$	138	$	(7,173	)	$	281,161
U.S. Government agencies	651,737		2,074		(25,151		)	628,660
Municipal	269,562		4,222		(3,994		)	269,790
Corporate notes:
Financial issuers	124,924		1,773		(1,289		)	125,408
Other	2,726		9		(2		)	2,733
Mortgage-backed: ⁽¹⁾
Mortgage-backed securities	777,087		4,053		(23,499		)	757,641
Collateralized mortgage obligations	42,550		342		(432		)	42,460
Equity securities	48,740		5,876		(408		)	54,208
Total available-for-sale securities	$	2,205,522	$	18,487	$	(61,948	)	$	2,162,061
Held-to-maturity securities
U.S. Government agencies	$	—	$	—	$	—		$	—
Municipal	—		—		—			—
Total held-to-maturity securities	$	—	$	—	$	—		$	—


(1)	Consisting entirely of residential mortgage-backed securities, none of which are subprime.

In the fourth quarter of 2015, the Company transferred $862.7 million of investment securities with an unrealized loss of $14.4 million from the available-for-sale classification to the held-to-maturity classification. No investment securities were transferred from the available-for-sale classification to the held-to-maturity classification in the first six months of 2016.

The following table presents the portion of the Company’s available-for-sale and held-to-maturity securities portfolios which has gross unrealized losses, reflecting the length of time that individual securities have been in a continuous unrealized loss position at June 30, 2016:



	Continuous unrealized losses existing for less than 12 months					Continuous unrealized losses existing for greater than 12 months					Total
(Dollars in thousands)	Fair Value		Unrealized Losses			Fair Value		Unrealized Losses			Fair Value		Unrealized Losses
Available-for-sale securities
U.S. Treasury	$	2,250	$	(1	)	$	—	$	—		$	2,250	$	(1	)
U.S. Government agencies	—		—			—		—			—		—
Municipal	10,789		(16		)	7,701		(111		)	18,490		(127		)
Corporate notes:
Financial issuers	19,822		(178		)	24,727		(1,233		)	44,549		(1,411		)
Other	—		—			—		—			—		—
Mortgage-backed:
Mortgage-backed securities	—		—			4,089		(150		)	4,089		(150		)
Collateralized mortgage obligations	2,528		(15		)	6,433		(76		)	8,961		(91		)
Equity securities	1,897		(121		)	8,791		(270		)	10,688		(391		)
Total available-for-sale securities	$	37,286	$	(331	)	$	51,741	$	(1,840	)	$	89,027	$	(2,171	)
Held-to-maturity securities
U.S. Government agencies	$	134,808	$	(647	)	$	—	$	—		$	134,808	$	(647	)
Municipal	12,172		(172		)	3,313		(41		)	15,485		(213		)
Total held-to-maturity securities	$	146,980	$	(819	)	$	3,313	$	(41	)	$	150,293	$	(860	)

The Company conducts a regular assessment of its investment securities to determine whether securities are other-than-temporarily impaired considering, among other factors, the nature of the securities, credit ratings or financial condition of the issuer, the extent and duration of the unrealized loss, expected cash flows, market conditions and the Company’s ability to hold the securities through the anticipated recovery period.

The Company does not consider securities with unrealized losses at June 30, 2016 to be other-than-temporarily impaired. The Company does not intend to sell these investments and it is more likely than not that the Company will not be required to sell

Table of Contents

these investments before recovery of the amortized cost bases, which may be the maturity dates of the securities. The unrealized losses within each category have occurred as a result of changes in interest rates, market spreads and market conditions subsequent to purchase. Securities with continuous unrealized losses existing for more than twelve months were primarily corporate notes and mortgage-backed securities. Unrealized losses recognized on corporate notes and mortgage-backed securities are the result of increases in yields for similar types of securities.

The following table provides information as to the amount of gross gains and gross losses realized and proceeds received through the sale or call of investment securities:



	Three months ended June 30,						Six months ended June 30,
(Dollars in thousands)	2016			2015			2016			2015
Realized gains	$	1,487		$	14		$	4,037		$	567
Realized losses	(47		)	(38		)	(1,272		)	(67		)
Net realized gains (losses)	$	1,440		$	(24	)	$	2,765		$	500
Other than temporary impairment charges	—			—			—			—
Gains (losses) on investment securities, net	$	1,440		$	(24	)	$	2,765		$	500
Proceeds from sales and calls of available-for-sale securities	$	1,068,795		$	498,501		$	1,071,996		$	1,134,033
Proceeds from calls of held-to-maturity securities	183,738			—			281,981			—

The amortized cost and fair value of securities as of June 30, 2016, December 31, 2015 and June 30, 2015, by contractual maturity, are shown in the following table. Contractual maturities may differ from actual maturities as borrowers may have the right to call or repay obligations with or without call or prepayment penalties. Mortgage-backed securities are not included in the maturity categories in the following maturity summary as actual maturities may differ from contractual maturities because the underlying mortgages may be called or prepaid without penalties:



	June 30, 2016				December 31, 2015				June 30, 2015
(Dollars in thousands)	Amortized Cost		Fair Value		Amortized Cost		Fair Value		Amortized Cost		Fair Value
Available-for-sale securities
Due in one year or less	$	214,917	$	215,290	$	160,856	$	160,756	$	141,792	$	141,897
Due in one to five years	113,263		113,395		166,550		166,468		261,285		261,146
Due in five to ten years	28,111		30,870		228,652		225,699		291,451		285,192
Due after ten years	13,459		14,021		13,753		14,182		642,617		619,517
Mortgage-backed	203,012		207,508		1,110,101		1,092,597		819,637		800,101
Equity securities	51,426		56,579		51,380		56,686		48,740		54,208
Total available-for-sale securities	$	624,188	$	637,663	$	1,731,292	$	1,716,388	$	2,205,522	$	2,162,061
Held-to-maturity securities
Due in one year or less	$	—	$	—	$	—	$	—	$	—	$	—
Due in one to five years	27,505		27,738		19,208		19,156		—		—
Due in five to ten years	68,691		70,121		96,454		96,091		—		—
Due after ten years	896,015		912,320		769,164		762,864		—		—
Total held-to-maturity securities	$	992,211	$	1,010,179	$	884,826	$	878,111	$	—	$	—

Securities having a fair value of $1.4 billion at June 30, 2016 as well as securities having a carrying value of $1.2 billion and $1.1 billion at December 31, 2015 and June 30, 2015, respectively, were pledged as collateral for public deposits, trust deposits, Federal Home Loan Bank ("FHLB") advances, securities sold under repurchase agreements and derivatives. At June 30, 2016, there were no securities of a single issuer, other than U.S. Government-sponsored agency securities, which exceeded 10% of shareholders’ equity.

Table of Contents

(6) Loans

The following table shows the Company’s loan portfolio by category as of the dates shown:



	June 30,			December 31,			June 30,
(Dollars in thousands)	2016			2015			2015
Balance:
Commercial	$	5,144,533		$	4,713,909		$	4,330,344
Commercial real estate	5,848,334			5,529,289			4,850,590
Home equity	760,904			784,675			712,350
Residential real estate	653,664			607,451			503,015
Premium finance receivables—commercial	2,478,280			2,374,921			2,460,408
Premium finance receivables—life insurance	3,161,562			2,961,496			2,537,475
Consumer and other	127,378			146,376			119,468
Total loans, net of unearned income, excluding covered loans	$	18,174,655		$	17,118,117		$	15,513,650
Covered loans	105,248			148,673			193,410
Total loans	$	18,279,903		$	17,266,790		$	15,707,060
Mix:
Commercial	28		%	27		%	27		%
Commercial real estate	31			32			31
Home equity	4			5			5
Residential real estate	4			3			3
Premium finance receivables—commercial	14			14			16
Premium finance receivables—life insurance	17			17			16
Consumer and other	1			1			1
Total loans, net of unearned income, excluding covered loans	99		%	99		%	99		%
Covered loans	1			1			1
Total loans	100		%	100		%	100		%

The Company’s loan portfolio is generally comprised of loans to consumers and small to medium-sized businesses located within the geographic market areas that the banks serve. The premium finance receivables portfolios are made to customers throughout the United States and Canada. The Company strives to maintain a loan portfolio that is diverse in terms of loan type, industry, borrower and geographic concentrations. Such diversification reduces the exposure to economic downturns that may occur in different segments of the economy or in different industries.

Certain premium finance receivables are recorded net of unearned income. The unearned income portions of such premium finance receivables were $64.1 million at June 30, 2016, $56.7 million at December 31, 2015 and $53.7 million at June 30, 2015, respectively. Certain life insurance premium finance receivables attributable to the life insurance premium finance loan acquisition in 2009 as well as PCI loans are recorded net of credit discounts. See “Acquired Loan Information at Acquisition” below.

Total loans, excluding PCI loans, include net deferred loan fees and costs and fair value purchase accounting adjustments totaling $(5.0) million at June 30, 2016, $(9.2) million at December 31, 2015 and $1.7 million at June 30, 2015. The net credit balance at June 30, 2016 and December 31, 2015, is primarily the result of purchase accounting adjustments related to acquisitions in 2016 and 2015.

It is the policy of the Company to review each prospective credit in order to determine the appropriateness and, when required, the adequacy of security or collateral necessary to obtain when making a loan. The type of collateral, when required, will vary from liquid assets to real estate. The Company seeks to ensure access to collateral, in the event of default, through adherence to state lending laws and the Company’s credit monitoring procedures.

Table of Contents

Acquired Loan Information at Acquisition—PCI Loans

As part of the Company's previous acquisitions, the Company acquired loans for which there was evidence of credit quality deterioration since origination (PCI loans) and we determined that it was probable that the Company would be unable to collect all contractually required principal and interest payments. The following table presents the unpaid principal balance and carrying value for these acquired loans:



	June 30, 2016				December 31, 2015
	Unpaid Principal		Carrying		Unpaid Principal		Carrying
(Dollars in thousands)	Balance		Value		Balance		Value
Bank acquisitions	$	306,706	$	256,083	$	326,470	$	271,260
Life insurance premium finance loans acquisition	295,337		291,602		372,738		368,292

The following table provides estimated details as of the date of acquisition on loans acquired in 2016 with evidence of credit quality deterioration since origination:



(Dollars in thousands)	Foundations
Contractually required payments including interest	$	20,100
Less: Nonaccretable difference	3,728
Cash flows expected to be collected ⁽¹⁾	$	16,372
Less: Accretable yield	1,266
Fair value of PCI loans acquired	$	15,106

(1) Represents undiscounted expected principal and interest cash at acquisition.

See Note 7—Allowance for Loan Losses, Allowance for Losses on Lending-Related Commitments and Impaired Loans for further discussion regarding the allowance for loan losses associated with PCI loans at June 30, 2016.

Accretable Yield Activity - PCI Loans

Changes in expected cash flows may vary from period to period as the Company periodically updates its cash flow model assumptions for PCI loans. The factors that most significantly affect the estimates of gross cash flows expected to be collected, and accordingly the accretable yield, include changes in the benchmark interest rate indices for variable-rate products and changes in prepayment assumptions and loss estimates. The following table provides activity for the accretable yield of PCI loans:



	Three Months Ended
(Dollars in thousands)	June 30, 2016			June 30, 2015
Accretable yield, beginning balance	$	59,218		$	70,198
Acquisitions	125			—
Accretable yield amortized to interest income	(5,199		)	(6,315		)
Accretable yield amortized to indemnification asset/liability ⁽¹⁾	(1,624		)	(4,089		)
Reclassification from non-accretable difference ⁽²⁾	2,536			1,753
Increases in interest cash flows due to payments and changes in interest rates	574			2,096
Accretable yield, ending balance ⁽³⁾	$	55,630		$	63,643

Table of Contents



	Six Months Ended
(Dollars in thousands)	June 30, 2016			June 30, 2015
Accretable yield, beginning balance	$	63,902		$	79,102
Acquisitions	1,266			898
Accretable yield amortized to interest income	(10,656		)	(12,420		)
Accretable yield amortized to indemnification asset/liability ⁽¹⁾	(3,795		)	(7,665		)
Reclassification from non-accretable difference ⁽²⁾	6,729			2,856
(Decreases) increases in interest cash flows due to payments and changes in interest rates	(1,816		)	872
Accretable yield, ending balance ⁽³⁾	$	55,630		$	63,643


(1)	Represents the portion of the current period accreted yield, resulting from lower expected losses, applied to reduce the loss share indemnification asset.


(2)	Reclassification is the result of subsequent increases in expected principal cash flows.


(3)	As of June 30, 2016, the Company estimates that the remaining accretable yield balance to be amortized to the indemnification asset for the bank acquisitions is $3.3 million. The remainder of the accretable yield related to bank acquisitions is expected to be amortized to interest income.

Accretion to interest income accounted for under ASC 310-30 totaled $5.2 million and $6.3 million in the second quarter of 2016 and 2015, respectively. For the six months ended June 30, 2016 and 2015, the Company recorded accretion to interest income of $10.7 million and $12.4 million, respectively. These amounts include accretion from both covered and non-covered loans, and are both included within interest and fees on loans in the Consolidated Statements of Income.

Table of Contents

(7) Allowance for Loan Losses, Allowance for Losses on Lending-Related Commitments and Impaired Loans

The tables below show the aging of the Company’s loan portfolio at June 30, 2016, December 31, 2015 and June 30, 2015:



As of June 30, 2016			90+ days and still accruing		60-89 days past due		30-59 days past due
(Dollars in thousands)	Nonaccrual		90+ days and still accruing		60-89 days past due		30-59 days past due		Current		Total Loans
Loan Balances:
Commercial
Commercial, industrial and other	$	16,414	$	—	$	1,412	$	22,317	$	3,416,432	$	3,456,575
Franchise	—		—		560		87		289,258		289,905
Mortgage warehouse lines of credit	—		—		—		—		270,586		270,586
Asset-based lending	—		235		1,899		6,421		834,112		842,667
Leases	387		—		48		—		267,639		268,074
PCI - commercial ⁽¹⁾	—		1,956		630		1,426		12,714		16,726
Total commercial	16,801		2,191		4,549		30,251		5,090,741		5,144,533
Commercial real estate:
Construction	673		—		46		7,922		396,264		404,905
Land	1,725		—		—		340		103,816		105,881
Office	6,274		—		5,452		4,936		892,791		909,453
Industrial	10,295		—		1,108		719		754,647		766,769
Retail	916		—		535		6,450		889,945		897,846
Multi-family	90		—		2,077		1,275		775,075		778,517
Mixed use and other	4,442		—		4,285		8,007		1,795,931		1,812,665
PCI - commercial real estate ⁽¹⁾	—		27,228		1,663		2,608		140,799		172,298
Total commercial real estate	24,415		27,228		15,166		32,257		5,749,268		5,848,334
Home equity	8,562		—		380		4,709		747,253		760,904
Residential real estate, including PCI	12,413		1,479		1,367		299		638,106		653,664
Premium finance receivables
Commercial insurance loans	14,497		10,558		6,966		9,456		2,436,803		2,478,280
Life insurance loans	—		—		46,651		11,953		2,811,356		2,869,960
PCI - life insurance loans ⁽¹⁾	—		—		—		—		291,602		291,602
Consumer and other, including PCI	475		226		610		1,451		124,616		127,378
Total loans, net of unearned income, excluding covered loans	$	77,163	$	41,682	$	75,689	$	90,376	$	17,889,745	$	18,174,655
Covered loans	2,651		6,810		697		1,610		93,480		105,248
Total loans, net of unearned income	$	79,814	$	48,492	$	76,386	$	91,986	$	17,983,225	$	18,279,903



As of December 31, 2015			90+ days and still accruing		60-89 days past due		30-59 days past due
(Dollars in thousands)	Nonaccrual		90+ days and still accruing		60-89 days past due		30-59 days past due		Current		Total Loans
Loan Balances:
Commercial
Commercial, industrial and other	$	12,704	$	6	$	6,749	$	12,930	$	3,226,139	$	3,258,528
Franchise	—		—		—		—		245,228		245,228
Mortgage warehouse lines of credit	—		—		—		—		222,806		222,806
Asset-based lending	8		—		3,864		1,844		736,968		742,684
Leases	—		535		748		4,192		220,599		226,074
PCI - commercial ⁽¹⁾	—		892		—		2,510		15,187		18,589
Total commercial	12,712		1,433		11,361		21,476		4,666,927		4,713,909
Commercial real estate
Construction	306		—		1,371		1,645		355,338		358,660
Land	1,751		—		—		120		76,546		78,417
Office	4,619		—		764		3,817		853,801		863,001
Industrial	9,564		—		1,868		1,009		715,207		727,648
Retail	1,760		—		442		2,310		863,887		868,399
Multi-family	1,954		—		597		6,568		733,230		742,349
Mixed use and other	6,691		—		6,723		7,215		1,712,187		1,732,816
PCI - commercial real estate ⁽¹⁾	—		22,111		4,662		16,559		114,667		157,999
Total commercial real estate	26,645		22,111		16,427		39,243		5,424,863		5,529,289
Home equity	6,848		—		1,889		5,517		770,421		784,675
Residential real estate, including PCI	12,043		488		2,166		3,903		588,851		607,451
Premium finance receivables
Commercial insurance loans	14,561		10,294		6,624		21,656		2,321,786		2,374,921
Life insurance loans	—		—		3,432		11,140		2,578,632		2,593,204
PCI - life insurance loans ⁽¹⁾	—		—		—		—		368,292		368,292
Consumer and other, including PCI	263		211		204		1,187		144,511		146,376
Total loans, net of unearned income, excluding covered loans	$	73,072	$	34,537	$	42,103	$	104,122	$	16,864,283	$	17,118,117
Covered loans	5,878		7,335		703		5,774		128,983		148,673
Total loans, net of unearned income	$	78,950	$	41,872	$	42,806	$	109,896	$	16,993,266	$	17,266,790


(1)	PCI loans represent loans acquired with evidence of credit quality deterioration since origination, in accordance with ASC 310-30. Loan agings are based upon contractually required payments.

Table of Contents



As of June 30, 2015			90+ days and still accruing		60-89 days past due		30-59 days past due
(Dollars in thousands)	Nonaccrual		90+ days and still accruing		60-89 days past due		30-59 days past due		Current		Total Loans
Loan Balances:
Commercial
Commercial, industrial and other	$	4,424	$	—	$	1,846	$	6,027	$	2,845,833	$	2,858,130
Franchise	905		—		113		396		227,185		228,599
Mortgage warehouse lines of credit	—		—		—		—		213,797		213,797
Asset-based lending	—		—		1,767		7,423		823,265		832,455
Leases	65		—		—		—		187,565		187,630
PCI - commercial ⁽¹⁾	—		474		—		233		9,026		9,733
Total commercial	5,394		474		3,726		14,079		4,306,671		4,330,344
Commercial real estate:
Construction	19		—		—		4		307,122		307,145
Land	2,035		—		1,123		2,399		82,280		87,837
Office	6,360		701		163		2,601		744,992		754,817
Industrial	2,568		—		18		484		624,337		627,407
Retail	2,352		—		896		2,458		744,285		749,991
Multi-family	1,730		—		933		223		665,562		668,448
Mixed use and other	8,119		—		2,405		3,752		1,577,846		1,592,122
PCI - commercial real estate ⁽¹⁾	—		15,646		3,490		2,798		40,889		62,823
Total commercial real estate	23,183		16,347		9,028		14,719		4,787,313		4,850,590
Home equity	5,695		—		511		3,365		702,779		712,350
Residential real estate, including PCI	16,631		264		2,494		1,205		482,421		503,015
Premium finance receivables
Commercial insurance loans	15,156		9,053		5,048		11,071		2,420,080		2,460,408
Life insurance loans	—		351		—		6,823		2,145,981		2,153,155
PCI - life insurance loans ⁽¹⁾	—		—		—		—		384,320		384,320
Consumer and other, including PCI	280		110		196		919		117,963		119,468
Total loans, net of unearned income, excluding covered loans	$	66,339	$	26,599	$	21,003	$	52,181	$	15,347,528	$	15,513,650
Covered loans	6,353		10,030		1,333		1,720		173,974		193,410
Total loans, net of unearned income	$	72,692	$	36,629	$	22,336	$	53,901	$	15,521,502	$	15,707,060


(1)	PCI loans represent loans acquired with evidence of credit quality deterioration since origination, in accordance with ASC 310-30. Loan agings are based upon contractually required payments.

The Company's ability to manage credit risk depends in large part on our ability to properly identify and manage problem loans. To do so, the Company operates a credit risk rating system under which our credit management personnel assign a credit risk rating (1 to 10 rating) to each loan at the time of origination and review loans on a regular basis.

Each loan officer is responsible for monitoring his or her loan portfolio, recommending a credit risk rating for each loan in his or her portfolio and ensuring the credit risk ratings are appropriate. These credit risk ratings are then ratified by the bank’s chief credit officer and/or concurrence credit officer. Credit risk ratings are determined by evaluating a number of factors including: a borrower’s financial strength, cash flow coverage, collateral protection and guarantees.

The Company’s Problem Loan Reporting system automatically includes all loans with credit risk ratings of 6 through 9. This system is designed to provide an on-going detailed tracking mechanism for each problem loan. Once management determines that a loan has deteriorated to a point where it has a credit risk rating of 6 or worse, the Company’s Managed Asset Division performs an overall credit and collateral review. As part of this review, all underlying collateral is identified and the valuation methodology is analyzed and tracked. As a result of this initial review by the Company’s Managed Asset Division, the credit risk rating is reviewed and a portion of the outstanding loan balance may be deemed uncollectible or an impairment reserve may be established. The Company’s impairment analysis utilizes an independent re-appraisal of the collateral (unless such a third-party evaluation is not possible due to the unique nature of the collateral, such as a closely-held business or thinly traded securities). In the case of commercial real estate collateral, an independent third party appraisal is ordered by the Company’s Real Estate Services Group to determine if there has been any change in the underlying collateral value. These independent appraisals are reviewed by the Real Estate Services Group and sometimes by independent third party valuation experts and may be adjusted depending upon market conditions.

Through the credit risk rating process, loans are reviewed to determine if they are performing in accordance with the original contractual terms. If the borrower has failed to comply with the original contractual terms, further action may be required by the Company, including a downgrade in the credit risk rating, movement to non-accrual status, a charge-off or the establishment of a specific impairment reserve. If we determine that a loan amount, or portion thereof, is uncollectible, the loan’s credit risk rating is immediately downgraded to an 8 or 9 and the uncollectible amount is charged-off. Any loan that has a partial charge-off continues to be assigned a credit risk rating of an 8 or 9 for the duration of time that a balance remains outstanding. The Company undertakes a thorough and ongoing analysis to determine if additional impairment and/or charge-offs are appropriate and to begin a workout plan for the credit to minimize actual losses.

Table of Contents

If, based on current information and events, it is probable that the Company will be unable to collect all amounts due to it according to the contractual terms of the loan agreement, a specific impairment reserve is established. In determining the appropriate charge-off for collateral-dependent loans, the Company considers the results of appraisals for the associated collateral.

Non-performing loans include all non-accrual loans (8 and 9 risk ratings) as well as loans 90 days past due and still accruing interest, excluding PCI and covered loans. The remainder of the portfolio is considered performing under the contractual terms of the loan agreement. The following table presents the recorded investment based on performance of loans by class, excluding covered loans, per the most recent analysis at June 30, 2016, December 31, 2015 and June 30, 2015:



	Performing						Non-performing						Total
(Dollars in thousands)	June 30, 2016		December 31, 2015		June 30, 2015		June 30, 2016		December 31, 2015		June 30, 2015		June 30, 2016		December 31, 2015		June 30, 2015
Loan Balances:
Commercial
Commercial, industrial and other	$	3,440,161	$	3,245,818	$	2,853,706	$	16,414	$	12,710	$	4,424	$	3,456,575	$	3,258,528	$	2,858,130
Franchise	289,905		245,228		227,694		—		—		905		289,905		245,228		228,599
Mortgage warehouse lines of credit	270,586		222,806		213,797		—		—		—		270,586		222,806		213,797
Asset-based lending	842,432		742,676		832,455		235		8		—		842,667		742,684		832,455
Leases	267,687		225,539		187,565		387		535		65		268,074		226,074		187,630
PCI - commercial ⁽¹⁾	16,726		18,589		9,733		—		—		—		16,726		18,589		9,733
Total commercial	5,127,497		4,700,656		4,324,950		17,036		13,253		5,394		5,144,533		4,713,909		4,330,344
Commercial real estate
Construction	404,232		358,354		307,126		673		306		19		404,905		358,660		307,145
Land	104,156		76,666		85,802		1,725		1,751		2,035		105,881		78,417		87,837
Office	903,179		858,382		747,756		6,274		4,619		7,061		909,453		863,001		754,817
Industrial	756,474		718,084		624,839		10,295		9,564		2,568		766,769		727,648		627,407
Retail	896,930		866,639		747,639		916		1,760		2,352		897,846		868,399		749,991
Multi-family	778,427		740,395		666,718		90		1,954		1,730		778,517		742,349		668,448
Mixed use and other	1,808,223		1,726,125		1,584,003		4,442		6,691		8,119		1,812,665		1,732,816		1,592,122
PCI - commercial real estate⁽¹⁾	172,298		157,999		62,823		—		—		—		172,298		157,999		62,823
Total commercial real estate	5,823,919		5,502,644		4,826,706		24,415		26,645		23,884		5,848,334		5,529,289		4,850,590
Home equity	752,342		777,827		706,655		8,562		6,848		5,695		760,904		784,675		712,350
Residential real estate, including PCI	641,251		595,408		486,384		12,413		12,043		16,631		653,664		607,451		503,015
Premium finance receivables
Commercial insurance loans	2,453,225		2,350,066		2,436,199		25,055		24,855		24,209		2,478,280		2,374,921		2,460,408
Life insurance loans	2,869,960		2,593,204		2,152,804		—		—		351		2,869,960		2,593,204		2,153,155
PCI - life insurance loans ⁽¹⁾	291,602		368,292		384,320		—		—		—		291,602		368,292		384,320
Consumer and other, including PCI	126,740		145,963		119,078		638		413		390		127,378		146,376		119,468
Total loans, net of unearned income, excluding covered loans	$	18,086,536	$	17,034,060	$	15,437,096	$	88,119	$	84,057	$	76,554	$	18,174,655	$	17,118,117	$	15,513,650


(1)	PCI loans represent loans acquired with evidence of credit quality deterioration since origination, in accordance with ASC 310-30. See Note 6 - Loans for further discussion of these purchased loans.

Table of Contents

A summary of activity in the allowance for credit losses by loan portfolio (excluding covered loans) for the three and six months ended June 30, 2016 and 2015 is as follows:



Three months ended June 30, 2016				Commercial Real Estate			Home Equity			Residential Real Estate			Premium Finance Receivable			Consumer and Other			Total, Excluding Covered Loans
(Dollars in thousands)	Commercial			Commercial Real Estate			Home Equity			Residential Real Estate			Premium Finance Receivable			Consumer and Other			Total, Excluding Covered Loans
Allowance for credit losses
Allowance for loan losses at beginning of period	$	38,435		$	45,263		$	12,915		$	5,164		$	7,205		$	1,189		$	110,171
Other adjustments	(59		)	(70		)	—			(9		)	4			—			(134		)
Reclassification from allowance for unfunded lending-related commitments	—			(40		)	—			—			—			—			(40		)
Charge-offs	(721		)	(502		)	(2,046		)	(693		)	(1,911		)	(224		)	(6,097		)
Recoveries	121			296			71			31			633			35			1,187
Provision for credit losses	3,878			1,877			443			912			1,883			276			9,269
Allowance for loan losses at period end	$	41,654		$	46,824		$	11,383		$	5,405		$	7,814		$	1,276		$	114,356
Allowance for unfunded lending-related commitments at period end	$	—		$	1,070		$	—		$	—		$	—		$	—		$	1,070
Allowance for credit losses at period end	$	41,654		$	47,894		$	11,383		$	5,405		$	7,814		$	1,276		$	115,426
Individually evaluated for impairment	$	3,417		$	2,121		$	477		$	625		$	—		$	5		$	6,645
Collectively evaluated for impairment	37,571			45,736			10,906			4,720			7,814			1,271			108,018
Loans acquired with deteriorated credit quality	666			37			—			60			—			—			763
Loans at period end
Individually evaluated for impairment	$	21,173		$	49,284		$	8,562		$	17,281		$	—		$	536		$	96,836
Collectively evaluated for impairment	5,106,634			5,626,752			752,342			632,125			5,348,240			126,842			17,592,935
Loans acquired with deteriorated credit quality	16,726			172,298			—			4,258			291,602			—			484,884



Three months ended June 30, 2015	Commercial			Commercial Real Estate			Home Equity			Residential Real Estate			Premium Finance Receivable			Consumer and Other			Total, Excluding Covered Loans
(Dollars in thousands)	Commercial			Commercial Real Estate			Home Equity			Residential Real Estate			Premium Finance Receivable			Consumer and Other			Total, Excluding Covered Loans
Allowance for credit losses
Allowance for loan losses at beginning of period	$	33,726		$	37,002		$	12,664		$	4,096		$	5,992		$	966		$	94,446
Other adjustments	(13		)	(81		)	—			(5		)	6			—			(93		)
Reclassification from allowance for unfunded lending-related commitments	—			4			—			—			—			—			4
Charge-offs	(1,243		)	(856		)	(1,847		)	(923		)	(1,526		)	(115		)	(6,510		)
Recoveries	285			1,824			39			16			458			34			2,656
Provision for credit losses	145			4,305			1,432			1,835			1,991			(7		)	9,701
Allowance for loan losses at period end	$	32,900		$	42,198		$	12,288		$	5,019		$	6,921		$	878		$	100,204
Allowance for unfunded lending-related commitments at period end	$	—		$	884		$	—		$	—		$	—		$	—		$	884
Allowance for credit losses at period end	$	32,900		$	43,082		$	12,288		$	5,019		$	6,921		$	878		$	101,088
Individually evaluated for impairment	$	2,282		$	5,602		$	808		$	1,387		$	—		$	44		$	10,123
Collectively evaluated for impairment	30,600			37,145			11,480			3,589			6,921			834			90,569
Loans acquired with deteriorated credit quality	18			335			—			43			—			—			396
Loans at period end
Individually evaluated for impairment	$	11,921		$	65,870		$	5,909		$	20,459		$	—		$	418		$	104,577
Collectively evaluated for impairment	4,308,690			4,721,897			706,441			480,214			4,613,563			119,050			14,949,855
Loans acquired with deteriorated credit quality	9,733			62,823			—			2,342			384,320			—			459,218

Table of Contents



Six months ended June 30, 2016				Commercial Real Estate			Home Equity			Residential Real Estate			Premium Finance Receivable			Consumer and Other			Total, Excluding Covered Loans
(Dollars in thousands)	Commercial			Commercial Real Estate			Home Equity			Residential Real Estate			Premium Finance Receivable			Consumer and Other			Total, Excluding Covered Loans
Allowance for credit losses
Allowance for loan losses at beginning of period	$	36,135		$	43,758		$	12,012		$	4,734		$	7,233		$	1,528		$	105,400
Other adjustments	(68		)	(146		)	—			(39		)	41			—			(212		)
Reclassification from allowance for unfunded lending-related commitments	—			(121		)	—			—			—			—			(121		)
Charge-offs	(1,392		)	(1,173		)	(3,098		)	(1,186		)	(4,391		)	(331		)	(11,571		)
Recoveries	750			665			119			143			1,420			71			3,168
Provision for credit losses	6,229			3,841			2,350			1,753			3,511			8			17,692
Allowance for loan losses at period end	$	41,654		$	46,824		$	11,383		$	5,405		$	7,814		$	1,276		$	114,356
Allowance for unfunded lending-related commitments at period end	$	—		$	1,070		$	—		$	—		$	—		$	—		$	1,070
Allowance for credit losses at period end	$	41,654		$	47,894		$	11,383		$	5,405		$	7,814		$	1,276		$	115,426



Six months ended June 30, 2015				Commercial Real Estate			Home Equity			Residential Real Estate			Premium Finance Receivable			Consumer and Other			Total, Excluding Covered Loans
(Dollars in thousands)	Commercial			Commercial Real Estate			Home Equity			Residential Real Estate			Premium Finance Receivable			Consumer and Other			Total, Excluding Covered Loans
Allowance for credit losses
Allowance for loan losses at beginning of period	$	31,699		$	35,533		$	12,500		$	4,218		$	6,513		$	1,242		$	91,705
Other adjustments	(30		)	(261		)	—			(8		)	(42		)	—			(341		)
Reclassification from allowance for unfunded lending-related commitments	—			(109		)	—			—			—			—			(109		)
Charge-offs	(1,920		)	(1,861		)	(2,431		)	(1,554		)	(2,789		)	(226		)	(10,781		)
Recoveries	655			2,136			87			92			787			87			3,844
Provision for credit losses	2,496			6,760			2,132			2,271			2,452			(225		)	15,886
Allowance for loan losses at period end	$	32,900		$	42,198		$	12,288		$	5,019		$	6,921		$	878		$	100,204
Allowance for unfunded lending-related commitments at period end	$	—		$	884		$	—		$	—		$	—		$	—		$	884
Allowance for credit losses at period end	$	32,900		$	43,082		$	12,288		$	5,019		$	6,921		$	878		$	101,088

A summary of activity in the allowance for covered loan losses for the three and six months ended June 30, 2016 and 2015 is as follows:



	Three Months Ended						Six Months Ended
	June 30,			June 30,			June 30,			June 30,
(Dollars in thousands)	2016			2015			2016			2015
Balance at beginning of period	$	2,507		$	1,878		$	3,026		$	2,131
Provision for covered loan losses before benefit attributable to FDIC loss share agreements	(702		)	(1,094		)	(2,648		)	(1,623		)
Benefit attributable to FDIC loss share agreements	562			875			2,119			1,298
Net provision for covered loan losses	(140		)	(219		)	(529		)	(325		)
Increase/decrease in FDIC indemnification liability/asset	(562		)	(875		)	(2,119		)	(1,298		)
Loans charged-off	(143		)	(140		)	(373		)	(377		)
Recoveries of loans charged-off	750			1,571			2,407			2,084
Net recoveries	607			1,431			2,034			1,707
Balance at end of period	$	2,412		$	2,215		$	2,412		$	2,215

In conjunction with FDIC-assisted transactions, the Company entered into loss share agreements with the FDIC. Additional expected losses, to the extent such expected losses result in the recognition of an allowance for loan losses, will increase the FDIC loss share asset or reduce any FDIC loss share liability. The allowance for loan losses for loans acquired in FDIC-assisted transactions is determined without giving consideration to the amounts recoverable through loss share agreements (since the loss share agreements are separately accounted for and thus presented “gross” on the balance sheet). On the Consolidated Statements of Income, the provision for credit losses is reported net of changes in the amount recoverable under the loss share agreements. Reductions to expected losses, to the extent such reductions to expected losses are the result of an improvement to the actual or expected cash flows from the covered assets, will reduce the FDIC loss share asset or increase any FDIC loss share liability. Additions to expected losses will require an increase to the allowance

Table of Contents

for loan losses, and a corresponding increase to the FDIC loss share asset or reduction to any FDIC loss share liability. See “FDIC-Assisted Transactions” within Note 3 – Business Combinations for more detail.

Impaired Loans

A summary of impaired loans, including troubled debt restructurings ("TDRs"), is as follows:



	June 30,		December 31,		June 30,
(Dollars in thousands)	2016		2015		2015
Impaired loans (included in non-performing and TDRs):
Impaired loans with an allowance for loan loss required ⁽¹⁾	$	42,968	$	49,961	$	50,748
Impaired loans with no allowance for loan loss required	53,008		51,294		52,609
Total impaired loans ⁽²⁾	$	95,976	$	101,255	$	103,357
Allowance for loan losses related to impaired loans	$	6,611	$	6,380	$	10,075
TDRs	$	49,635	$	51,853	$	62,776


(1)	These impaired loans require an allowance for loan losses because the estimated fair value of the loans or related collateral is less than the recorded investment in the loans.


(2)	Impaired loans are considered by the Company to be non-accrual loans, TDRs or loans with principal and/or interest at risk, even if the loan is current with all payments of principal and interest.

The following tables present impaired loans by loan class, excluding covered loans, for the periods ended as follows:



							For the Six Months Ended
	As of June 30, 2016						June 30, 2016
	Recorded Investment		Unpaid Principal Balance		Related Allowance		Average Recorded Investment		Interest Income Recognized
(Dollars in thousands)
Impaired loans with a related ASC 310 allowance recorded
Commercial
Commercial, industrial and other	$	10,253	$	12,866	$	3,280	$	10,172	$	375
Asset-based lending	—		—		—		—		—
Leases	387		387		128		390		10
Commercial real estate
Construction	—		—		—		—		—
Land	4,538		4,538		18		4,592		83
Office	2,401		3,059		176		2,427		70
Industrial	7,369		7,773		1,514		7,552		195
Retail	7,007		7,024		264		7,064		95
Multi-family	1,274		1,274		15		1,066		18
Mixed use and other	3,040		3,162		109		3,063		73
Home equity	1,349		1,511		477		1,443		30
Residential real estate	5,230		5,840		625		5,289		123
Consumer and other	120		148		5		123		4
Impaired loans with no related ASC 310 allowance recorded
Commercial
Commercial, industrial and other	$	10,092	$	10,950	$	—	$	10,045	$	328
Asset-based lending	—		—		—		—		—
Leases	—		—		—		—		—
Commercial real estate
Construction	2,677		2,677		—		2,693		77
Land	2,979		7,492		—		3,001		254
Office	6,967		8,715		—		7,107		227
Industrial	3,966		5,093		—		4,326		168
Retail	1,122		1,122		—		1,129		27
Multi-family	90		174		—		119		3
Mixed use and other	5,435		5,960		—		5,498		159
Home equity	7,213		9,674		—		8,356		219
Residential real estate	12,051		14,180		—		11,997		308
Consumer and other	416		494		—		427		14
Total impaired loans, net of unearned income	$	95,976	$	114,113	$	6,611	$	97,879	$	2,860

Table of Contents



							For the Twelve Months Ended
	As of December 31, 2015						December 31, 2015
	Recorded Investment		Unpaid Principal Balance		Related Allowance		Average Recorded Investment		Interest Income Recognized
(Dollars in thousands)
Impaired loans with a related ASC 310 allowance recorded
Commercial
Commercial, industrial and other	$	9,754	$	12,498	$	2,012	$	10,123	$	792
Asset-based lending	—		—		—		—		—
Leases	—		—		—		—		—
Commercial real estate
Construction	—		—		—		—		—
Land	4,929		8,711		41		5,127		547
Office	5,050		6,051		632		5,394		314
Industrial	8,413		9,105		1,943		10,590		565
Retail	8,527		9,230		343		8,596		386
Multi-family	370		370		202		372		25
Mixed use and other	7,590		7,708		570		7,681		328
Home equity	423		435		333		351		16
Residential real estate	4,710		4,799		294		4,618		182
Consumer and other	195		220		10		216		12
Impaired loans with no related ASC 310 allowance recorded
Commercial
Commercial, industrial and other	$	8,562	$	9,915	$	—	$	9,885	$	521
Asset-based lending	8		1,570		—		5		88
Leases	—		—		—		—		—
Commercial real estate
Construction	2,328		2,329		—		2,316		113
Land	888		2,373		—		929		90
Office	3,500		4,484		—		3,613		237
Industrial	2,217		2,426		—		2,286		188
Retail	2,757		2,925		—		2,897		129
Multi-family	2,344		2,807		—		2,390		117
Mixed use and other	10,510		14,060		—		11,939		624
Home equity	6,424		7,987		—		5,738		288
Residential real estate	11,559		13,979		—		11,903		624
Consumer and other	197		267		—		201		12
Total impaired loans, net of unearned income	$	101,255	$	124,249	$	6,380	$	107,170	$	6,198



							For the Six Months Ended
	As of June 30, 2015						June 30, 2015
	Recorded Investment		Unpaid Principal Balance		Related Allowance		Average Recorded Investment		Interest Income Recognized
(Dollars in thousands)
Impaired loans with a related ASC 310 allowance recorded
Commercial
Commercial, industrial and other	$	7,607	$	8,046	$	2,200	$	7,788	$	181
Asset-based lending	—		—		—		—		—
Leases	65		65		65		66		2
Commercial real estate
Construction	—		—		—		—		—
Land	6,924		10,539		50		6,931		294
Office	7,005		7,010		2,414		7,060		154
Industrial	1,218		1,218		558		1,218		34
Retail	8,336		9,222		404		8,482		194
Multi-family	2,149		2,258		322		2,168		51
Mixed use and other	10,507		12,694		1,847		10,557		290
Home equity	1,673		1,728		808		1,680		34
Residential real estate	6,945		7,138		1,363		6,963		137
Consumer and other	180		245		44		190		6
Impaired loans with no related ASC 310 allowance recorded
Commercial
Commercial, industrial and other	$	3,760	$	6,731	$	—	$	4,052	$	219
Asset-based lending	—		—		—		—		—
Leases	—		—		—		—		—
Commercial real estate
Construction	2,665		2,665		—		2,650		61
Land	1,906		2,643		—		1,924		50
Office	6,289		8,780		—		6,834		221
Industrial	2,022		2,200		—		2,059		88
Retail	4,099		5,248		—		4,113		112
Multi-family	592		1,015		—		598		22
Mixed use and other	11,683		12,008		—		12,427		266
Home equity	4,236		5,697		—		4,320		118
Residential real estate	13,258		14,961		—		13,553		294
Consumer and other	238		267		—		241		7
Total impaired loans, net of unearned income	$	103,357	$	122,378	$	10,075	$	105,874	$	2,835

Table of Contents

TDRs

The Company’s approach to restructuring loans, excluding PCI loans, is built on its credit risk rating system which requires credit management personnel to assign a credit risk rating to each loan. In each case, the loan officer is responsible for recommending a credit risk rating for each loan and ensuring the credit risk ratings are appropriate. These credit risk ratings are then reviewed and approved by the bank’s chief credit officer and/or concurrence credit officer. Credit risk ratings are determined by evaluating a number of factors including a borrower’s financial strength, cash flow coverage, collateral protection and guarantees. The Company’s credit risk rating scale is one through ten with higher scores indicating higher risk. In the case of loans rated six or worse following modification, the Company’s Managed Assets Division evaluates the loan and the credit risk rating and determines that the loan has been restructured to be reasonably assured of repayment and of performance according to the modified terms and is supported by a current, well-documented credit assessment of the borrower’s financial condition and prospects for repayment under the revised terms.

A modification of a loan, excluding PCI loans, with an existing credit risk rating of 6 or worse or a modification of any other credit, which will result in a restructured credit risk rating of six or worse, must be reviewed for possible TDR classification. In that event, our Managed Assets Division conducts an overall credit and collateral review. A modification of these loans is considered to be a TDR if both (1) the borrower is experiencing financial difficulty and (2) for economic or legal reasons, the bank grants a concession to a borrower that it would not otherwise consider. The modification of a loan, excluding PCI loans, where the credit risk rating is 5 or better both before and after such modification is not considered to be a TDR. Based on the Company’s credit risk rating system, it considers that borrowers whose credit risk rating is 5 or better are not experiencing financial difficulties and therefore, are not considered TDRs.

All credits determined to be a TDR will continue to be classified as a TDR in all subsequent periods, unless the borrower has been in compliance with the loan’s modified terms for a period of six months (including over a calendar year-end) and the current interest rate represents a market rate at the time of restructuring. The Managed Assets Division, in consultation with the respective loan officer, determines whether the modified interest rate represented a current market rate at the time of restructuring. Using knowledge of current market conditions and rates, competitive pricing on recent loan originations, and an assessment of various characteristics of the modified loan (including collateral position and payment history), an appropriate market rate for a new borrower with similar risk is determined. If the modified interest rate meets or exceeds this market rate for a new borrower with similar risk, the modified interest rate represents a market rate at the time of restructuring. Additionally, before removing a loan from TDR classification, a review of the current or previously measured impairment on the loan and any concerns related to future performance by the borrower is conducted. If concerns exist about the future ability of the borrower to meet its obligations under the loans based on a credit review by the Managed Assets Division, the TDR classification is not removed from the loan.

TDRs are reviewed at the time of the modification and on a quarterly basis to determine if a specific reserve is necessary. The carrying amount of the loan is compared to the expected payments to be received, discounted at the loan's original rate, or for collateral dependent loans, to the fair value of the collateral. Any shortfall is recorded as a specific reserve. The Company, in accordance with ASC 310-10, continues to individually measure impairment of these loans after the TDR classification is removed.

Each TDR was reviewed for impairment at June 30, 2016 and approximately $3.2 million of impairment was present and appropriately reserved for through the Company’s normal reserving methodology in the Company’s allowance for loan losses. For TDRs in which impairment is calculated by the present value of future cash flows, the Company records interest income representing the decrease in impairment resulting from the passage of time during the respective period, which differs from interest income from contractually required interest on these specific loans. During the three months ended June 30, 2016 and 2015, the Company recorded $135,000 and $94,000, respectively, in interest income representing this decrease in impairment. For the six months ended June 30, 2016 and 2015, the Company recorded $225,000 and $287,000, respectively, in interest income.

TDRs may arise in which, due to financial difficulties experienced by the borrower, the Company obtains through physical possession one or more collateral assets in satisfaction of all or part of an existing credit. Once possession is obtained, the Company reclassifies the appropriate portion of the remaining balance of the credit from loans to OREO, which is included within other assets in the Consolidated Statements of Condition. For any residential real estate property collateralizing a consumer mortgage loan, the Company is considered to possess the related collateral only if legal title is obtained upon completion of foreclosure, or the borrower conveys all interest in the residential real estate property to the Company through completion of a deed in lieu of foreclosure or similar legal agreement. Excluding covered OREO, at June 30, 2016, the Company had $11.3 million of foreclosed residential real estate properties included within OREO.

Table of Contents

The tables below present a summary of the post-modification balance of loans restructured during the three and six months ended June 30, 2016 and 2015, respectively, which represent TDRs:



Three months ended June 30, 2016 (Dollars in thousands)	Total ⁽¹⁾⁽²⁾			Extension at Below Market Terms ⁽²⁾			Reduction of Interest Rate ⁽²⁾			Modification to Interest-only Payments ⁽²⁾			Forgiveness of Debt⁽²⁾
Three months ended June 30, 2016 (Dollars in thousands)	Count	Balance		Count	Balance		Count	Balance		Count	Balance		Count	Balance
Commercial
Commercial, industrial and other	1	$	275	1	$	275	—	$	—	—	$	—	1	$	275
Commercial real estate
Office	—	—		—	—		—	—		—	—		—	—
Industrial	—	—		—	—		—	—		—	—		—	—
Mixed use and other	—	—		—	—		—	—		—	—		—	—
Residential real estate and other	1	380		1	380		1	380		1	380		—	—
Total loans	2	$	655	2	$	655	1	$	380	1	$	380	1	$	275



Three months ended June 30, 2015 (Dollars in thousands)	Total ⁽¹⁾⁽²⁾			Extension at Below Market Terms ⁽²⁾			Reduction of Interest Rate ⁽²⁾			Modification to Interest-only Payments ⁽²⁾			Forgiveness of Debt⁽²⁾
Three months ended June 30, 2015 (Dollars in thousands)	Count	Balance		Count	Balance		Count	Balance		Count	Balance		Count	Balance
Commercial
Commercial, industrial and other	—	$	—	—	$	—	—	$	—	—	$	—	—	$	—
Commercial real estate
Office	—	—		—	—		—	—		—	—		—	—
Industrial	1	169		1	169		—	—		1	169		—	—
Mixed use and other	—	—		—	—		—	—		—	—		—	—
Residential real estate and other	5	1,148		5	1,148		2	372					—	—
Total loans	6	$	1,317	6	$	1,317	2	$	372	1	$	169	—	$	—


(1)	TDRs may have more than one modification representing a concession. As such, TDRs during the period may be represented in more than one of the categories noted above.


(2)	Balances represent the recorded investment in the loan at the time of the restructuring.

During the three months ended June 30, 2016, two loans totaling $655,000 were determined to be TDRs, compared to six loans totaling $1.3 million in the same period of 2015. Of these loans extended at below market terms, the weighted average extension had a term of approximately 36 months during the quarter ended June 30, 2016 compared to 29 months for the quarter ended June 30, 2015. Further, the weighted average decrease in the stated interest rate for loans with a reduction of interest rate during the period was approximately 275 basis points and 408 basis points during the three months ending June 30, 2016 and 2015, respectively. Interest-only payment terms were approximately six months during the three months ending June 30, 2016 compared to approximately 29 months for the three months ending June 30, 2015. Additionally, $300,000 of principal was forgiven in the second quarter of 2016 compared to no principal balances forgiven in the second quarter of 2015.



Six months ended June 30, 2016 (Dollars in thousands)	Total ⁽¹⁾⁽²⁾			Extension at Below Market Terms ⁽²⁾			Reduction of Interest Rate ⁽²⁾			Modification to Interest-only Payments ⁽²⁾			Forgiveness of Debt⁽²⁾
Six months ended June 30, 2016 (Dollars in thousands)	Count	Balance		Count	Balance		Count	Balance		Count	Balance		Count	Balance
Commercial
Commercial, industrial and other	2	$	317	2	$	317	—	$	—	—	$	—	1	$	275
Commercial real estate
Office	1	450		1	450		—	—		—	—		—	—
Industrial	6	7,921		6	7,921		3	7,196		—	—		—	—
Mixed use and other	2	150		2	150		—	—		—	—		—	—
Residential real estate and other	2	540		1	380		2	540		1	380		—	—
Total loans	13	$	9,378	12	$	9,218	5	$	7,736	1	$	380	1	$	275

Table of Contents



Six months ended June 30, 2015 (Dollars in thousands)	Total⁽¹⁾⁽²⁾			Extension at Below Market Terms ⁽²⁾			Reduction of Interest Rate ⁽²⁾			Modification to Interest-only Payments ⁽²⁾			Forgiveness of Debt⁽²⁾
Six months ended June 30, 2015 (Dollars in thousands)	Count	Balance		Count	Balance		Count	Balance		Count	Balance		Count	Balance
Commercial
Commercial, industrial and other	—	$	—	—	$	—	—	$	—	—	$	—	—	$	—
Commercial real estate
Office	1	169		1	169		—	—		1	169		—	—
Industrial	—	—		—	—		—	—		—	—		—	—
Mixed use and other	—	—		—	—		—	—		—	—		—	—
Residential real estate and other	8	1,442		8	1,442		4	452		1	50		—	—
Total loans	9	$	1,611	9	$	1,611	4	$	452	2	$	219	—	$	—


(1)	TDRs may have more than one modification representing a concession. As such, TDRs during the period may be represented in more than one of the categories noted above.


(2)	Balances represent the recorded investment in the loan at the time of the restructuring.

During the six months ended June 30, 2016, 13 loans totaling $9.4 million were determined to be TDRs, compared to nine loans totaling $1.6 million in the same period of 2015. Of these loans extended at below market terms, the weighted average extension had a term of approximately six months during the six months ended June 30, 2016 compared to 27 months for the six months ended June 30, 2015. Further, the weighted average decrease in the stated interest rate for loans with a reduction of interest rate during the period was approximately 30 basis points and 367 basis points for the year-to-date periods June 30, 2016 and 2015, respectively. Interest-only payment terms were approximately six months during the six months ending June 30, 2016 compared to 28 months during the same period of 2015. Additionally, $300,000 of principal balances were forgiven in the first six months of 2016 compared to no balances forgiven during the same period of 2015.

The following table presents a summary of all loans restructured in TDRs during the twelve months ended June 30, 2016 and 2015, and such loans which were in payment default under the restructured terms during the respective periods below:



(Dollars in thousands)	As of June 30, 2016			Three Months Ended June 30, 2016			Six Months Ended June 30, 2016
	Total ⁽¹⁾⁽³⁾			Payments in Default⁽²⁾⁽³⁾			Payments in Default⁽²⁾⁽³⁾
	Count	Balance		Count	Balance		Count	Balance
Commercial
Commercial, industrial and other	2	$	317	—	$	—	—	$	—
Commercial real estate
Office	1	450		1	450		1	450
Industrial	6	7,921		3	725		3	725
Mixed use and other	4	351		1	16		3	217
Residential real estate and other	3	762		1	222		1	222
Total loans	16	$	9,801	6	$	1,413	8	$	1,614



(Dollars in thousands)	As of June 30, 2015			Three Months Ended June 30, 2015			Six Months Ended June 30, 2015
	Total ⁽¹⁾⁽³⁾			Payments in Default ⁽²⁾⁽³⁾			Payments in Default ⁽²⁾⁽³⁾
	Count	Balance		Count	Balance		Count	Balance
Commercial
Commercial, industrial and other	1	$	1,461	—	$	—	—	$	—
Commercial real estate
Office	1	720		—	—		—	—
Industrial	2	854		—	—		—	—
Mixed use and other	—	—		—	—		—	—
Residential real estate and other	13	3,058		4	833		4	833
Total loans	17	$	6,093	4	$	833	4	$	833


(1)	Total TDRs represent all loans restructured in TDRs during the previous twelve months from the date indicated.


(2)	TDRs considered to be in payment default are over 30 days past-due subsequent to the restructuring.


(3)	Balances represent the recorded investment in the loan at the time of the restructuring.

Table of Contents

(8) Goodwill and Other Intangible Assets

A summary of the Company’s goodwill assets by business segment is presented in the following table:



(Dollars in thousands)	January 1, 2016		Goodwill Acquired		Impairment Loss		Goodwill Adjustments		June 30, 2016
Community banking	$	401,612	$	11,427	$	—	$	1,354	$	414,393
Specialty finance	38,035		—		—		1,553		39,588
Wealth management	32,114		—		—		—		32,114
Total	$	471,761	$	11,427	$	—	$	2,907	$	486,095

The community banking segment's goodwill increased $12.8 million in the first six months of 2016 primarily as a result of the acquisition of Generations. The specialty finance segment's goodwill increased $1.6 million in the first six months of 2016 as a result of foreign currency translation adjustments related to the Canadian acquisitions.

At June 30, 2016, the Company utilized a qualitative approach for its annual goodwill impairment test of the community banking segment and determined that it is not more likely than not than an impairment existed at that time. The annual goodwill impairment tests of the specialty finance and wealth management segments will be conducted at December 31, 2016.

A summary of finite-lived intangible assets as of the dates shown and the expected amortization as of June 30, 2016 is as follows:



(Dollars in thousands)	June 30, 2016			December 31, 2015			June 30, 2015
Community banking segment:
Core deposit intangibles:
Gross carrying amount	$	34,998		$	34,841		$	25,881
Accumulated amortization	(19,654		)	(17,382		)	(14,983		)
Net carrying amount	$	15,344		$	17,459		$	10,898
Specialty finance segment:
Customer list intangibles:
Gross carrying amount	$	1,800		$	1,800		$	1,800
Accumulated amortization	(1,100		)	(1,052		)	(1,001		)
Net carrying amount	$	700		$	748		$	799
Wealth management segment:
Customer list and other intangibles:
Gross carrying amount	$	7,940		$	7,940		$	7,940
Accumulated amortization	(2,163		)	(1,938		)	(1,713		)
Net carrying amount	$	5,777		$	6,002		$	6,227
Total other intangible assets, net	$	21,821		$	24,209		$	17,924



Estimated amortization
Actual in six months ended June 30, 2016	$	2,546
Estimated remaining in 2016	2,160
Estimated—2017	3,902
Estimated—2018	3,395
Estimated—2019	2,872
Estimated—2020	2,328

The core deposit intangibles recognized in connection with prior bank acquisitions are amortized over a ten-year period on an accelerated basis. The customer list intangibles recognized in connection with the purchase of life insurance premium finance assets in 2009 are being amortized over an 18-year period on an accelerated basis while the customer list intangibles recognized in connection with prior acquisitions within the wealth management segment are being amortized over a ten-year period on a straight-line basis.

Table of Contents

Total amortization expense associated with finite-lived intangibles totaled approximately $2.5 million and $1.9 million for the six months ended June 30, 2016 and 2015, respectively.

(9) Deposits

The following table is a summary of deposits as of the dates shown:



(Dollars in thousands)	June 30, 2016			December 31, 2015			June 30, 2015
Balance:
Non-interest bearing	$	5,367,672		$	4,836,420		$	3,910,310
NOW and interest bearing demand deposits	2,450,710			2,390,217			2,240,832
Wealth management deposits	1,904,121			1,643,653			1,591,251
Money market	4,384,134			4,041,300			3,898,495
Savings	1,851,863			1,723,367			1,504,654
Time certificates of deposit	4,083,250			4,004,677			3,936,876
Total deposits	$	20,041,750		$	18,639,634		$	17,082,418
Mix:
Non-interest bearing	27		%	26		%	23		%
NOW and interest bearing demand deposits	12			13			13
Wealth management deposits	10			9			9
Money market	22			22			23
Savings	9			9			9
Time certificates of deposit	20			21			23
Total deposits	100		%	100		%	100		%

Wealth management deposits represent deposit balances (primarily money market accounts) at the Company’s subsidiary banks from brokerage customers of Wayne Hummer Investments, trust and asset management customers of Company and brokerage customers from unaffiliated companies.

(10) FHLB Advances, Other Borrowings and Subordinated Notes

The following table is a summary of notes payable, FHLB advances, other borrowings and subordinated notes as of the dates shown:



(Dollars in thousands)	June 30, 2016		December 31, 2015		June 30, 2015
FHLB advances	$	588,055	$	853,431	$	435,721
Other borrowings:
Notes payable	59,937		67,429		75,000
Short-term borrowings	38,798		63,887		48,295
Other	18,564		18,965		18,413
Secured borrowings	135,312		115,504		119,966
Total other borrowings	252,611		265,785		261,674
Subordinated notes	138,915		138,861		138,808
Total FHLB advances, other borrowings and subordinated notes	$	979,581	$	1,258,077	$	836,203

FHLB Advances

FHLB advances consist of obligations of the banks and are collateralized by qualifying residential real estate and home equity loans and certain securities. FHLB advances are stated at par value of the debt adjusted for unamortized prepayment fees paid at the time of prior restructurings of FHLB advances and unamortized fair value adjustments recorded in connection with advances acquired through acquisitions.

Table of Contents

Notes Payable

At June 30, 2016, notes payable represented a $59.9 million term facility ("Term Facility"), which is part of a $150.0 million loan agreement ("Credit Agreement") with unaffiliated banks dated December 15, 2014. The Credit Agreement consists of the Term Facility with an original outstanding balance of $75.0 million and a $75.0 million revolving credit facility ("Revolving Credit Facility"). At June 30, 2016, the Company had a balance of $59.9 million compared to $67.4 million at December 31, 2015 and $75.0 million at June 30, 2015 under the Term Facility. The Term Facility is stated at par of the current outstanding balance of the debt adjusted for unamortized costs paid by the Company in relation to the debt issuance. The Company was contractually required to borrow the entire amount of the Term Facility on June 15, 2015 and all such borrowings must be repaid by June 15, 2020. Beginning September 30, 2015, the Company was required to make straight-line quarterly amortizing payments on the Term Facility. At June 30, 2016, December 31, 2015 and June 30, 2015, the Company had no outstanding balance under the Revolving Credit Facility. As no outstanding balance exists on the Revolving Credit Facility, unamortized costs paid by the Company in relation to the issuance of this debt are classified in other assets on the Consolidated Statements of Condition. In December 2015, the Company amended the Credit Agreement, effectively extending the maturity date on the Revolving Credit Facility from December 14, 2015 to December 12, 2016.

Borrowings under the Credit Agreement that are considered “Base Rate Loans” bear interest at a rate equal to the sum of (1) 50 basis points (in the case of a borrowing under the Revolving Credit Facility) or 75 basis points (in the case of a borrowing under the Term Facility) plus (2) the highest of (a) the federal funds rate plus 50 basis points, (b) the lender's prime rate, and (c) the Eurodollar Rate (as defined below) that would be applicable for an interest period of one month plus 100 basis points. Borrowings under the agreement that are considered “Eurodollar Rate Loans” bear interest at a rate equal to the sum of (1) 150 basis points (in the case of a borrowing under the Revolving Credit Facility) or 175 basis points (in the case of a borrowing under the Term Facility) plus (2) the LIBOR rate for the applicable period, as adjusted for statutory reserve requirements for eurocurrency liabilities (the “Eurodollar Rate”). A commitment fee is payable quarterly equal to 0.20% of the actual daily amount by which the lenders' commitment under the Revolving Credit Facility exceeded the amount outstanding under such facility.

Borrowings under the Credit Agreement are secured by pledges of and first priority perfected security interests in the Company's equity interest in its bank subsidiaries and contain several restrictive covenants, including the maintenance of various capital adequacy levels, asset quality and profitability ratios, and certain restrictions on dividends and other indebtedness. At June 30, 2016, the Company was in compliance with all such covenants. The Revolving Credit Facility and the Term Facility are available to be utilized, as needed, to provide capital to fund continued growth at the Company’s banks and to serve as an interim source of funds for acquisitions, common stock repurchases or other general corporate purposes.

Short-term Borrowings

Short-term borrowings include securities sold under repurchase agreements and federal funds purchased. These borrowings totaled $38.8 million at June 30, 2016 compared to $63.9 million at December 31, 2015 and $48.3 million at June 30, 2015. At June 30, 2016, December 31, 2015 and June 30, 2015, securities sold under repurchase agreements represent $38.8 million, $58.9 million and $48.3 million, respectively, of customer sweep accounts in connection with master repurchase agreements at the banks. The Company records securities sold under repurchase agreements at their gross value and does not offset positions on the Consolidated Statements of Condition. As of June 30, 2016, the Company had pledged securities related to its customer balances in sweep accounts of $63.5 million. Securities pledged for customer balances in sweep accounts and short-term borrowings from brokers are maintained under the Company’s control and consist of U.S. Government agency, mortgage-backed and corporate securities. These securities are included in the available-for-sale and held-to-maturity securities portfolios as reflected on the Company’s Consolidated Statements of Condition.

Table of Contents

The following is a summary of these securities pledged as of June 30, 2016 disaggregated by investment category and maturity, and reconciled to the outstanding balance of securities sold under repurchase agreements:



(Dollars in thousands)	Overnight Sweep Collateral
Available-for-sale securities pledged
U.S. Treasury	$	10,009
Corporate notes:
Financial issuers	3,945
Mortgage-backed securities	47,464
Held-to-maturity securities pledged
U.S. Government agencies	2,053
Total collateral pledged	$	63,471
Excess collateral	24,673
Securities sold under repurchase agreements	$	38,798

Other Borrowings

Other borrowings at June 30, 2016 represent a fixed-rate promissory note issued by the Company in August 2012 ("Fixed-Rate Promissory Note") related to and secured by an office building owned by the Company, and non-recourse notes issued by the Company to other banks related to certain capital leases. At June 30, 2016, the Fixed-Rate Promissory Note had a balance of $18.0 million compared to a balance of $18.3 million and $18.4 million at December 31, 2015 and June 30, 2015, respectively. Under the Fixed-Rate Promissory Note, the Company will make monthly principal payments and pay interest at a fixed rate of 3.75% until maturity on September 1, 2017. At June 30, 2016 and December 31, 2015, the non-recourse notes related to certain capital leases totaled $591,000 and $732,000, respectively.

Secured Borrowings

Secured borrowings at June 30, 2016 primarily represents transactions to sell an undivided co-ownership interest in all receivables owed to the Company's subsidiary, FIFC Canada. In December 2014, FIFC Canada sold such interest to an unrelated third party in exchange for a cash payment of approximately C$150 million pursuant to a receivables purchase agreement (“Receivables Purchase Agreement”). The Receivables Purchase Agreement was amended in December 2015, effectively extending the maturity date from December 15, 2015 to December 15, 2017. Additionally, at that time, the unrelated third party paid an additional C$10 million, which increased the total payments to C$160 million. These transactions were not considered sales of receivables and, as such, related proceeds received are reflected on the Company’s Consolidated Statements of Condition as a secured borrowing owed to the unrelated third party, net of unamortized debt issuance costs, and translated to the Company’s reporting currency as of the respective date. At June 30, 2016, the translated balance of the secured borrowing totaled $123.7 million compared to $115.5 million at December 31, 2015 and $120.0 million at June 30, 2015. Additionally, the interest rate under the Receivables Purchase Agreement at June 30, 2016 was 1.6044%.

Subordinated Notes

At June 30, 2016, the Company had outstanding subordinated notes totaling $138.9 million compared to $138.9 million and $138.8 million outstanding at December 31, 2015 and June 30, 2015, respectively. The notes have a stated interest rate of 5.00% and mature in June 2024. These notes are stated at par adjusted for unamortized costs paid related to the issuance of this debt.

(11) Junior Subordinated Debentures

As of June 30, 2016, the Company owned 100% of the common securities of eleven trusts, Wintrust Capital Trust III, Wintrust Statutory Trust IV, Wintrust Statutory Trust V, Wintrust Capital Trust VII, Wintrust Capital Trust VIII, Wintrust Capital Trust IX, Northview Capital Trust I, Town Bankshares Capital Trust I, First Northwest Capital Trust I, Suburban Illinois Capital Trust II, and Community Financial Shares Statutory Trust II (the “Trusts”) set up to provide long-term financing. The Northview, Town, First Northwest, Suburban, and Community Financial Shares capital trusts were acquired as part of the acquisitions of Northview Financial Corporation, Town Bankshares, Ltd., First Northwest Bancorp, Inc., Suburban and CFIS, respectively. The Trusts were formed for purposes of issuing trust preferred securities to third-party investors and investing the proceeds from the issuance of the trust preferred securities and common securities solely in junior subordinated debentures issued by the Company (or assumed by the Company in connection with an acquisition), with the same maturities and interest rates as the trust preferred securities.

Table of Contents

The junior subordinated debentures are the sole assets of the Trusts. In each Trust, the common securities represent approximately 3% of the junior subordinated debentures and the trust preferred securities represent approximately 97% of the junior subordinated debentures.

In January 2016, the Company acquired $15.0 million of the $40.0 million of trust preferred securities issued by Wintrust Capital Trust VIII from a third-party investor. The purchase effectively extinguished $15.0 million of junior subordinated debentures related to Wintrust Capital Trust VIII and resulted in a $4.3 million gain from the early extinguishment of debt.

The Trusts are reported in the Company’s consolidated financial statements as unconsolidated subsidiaries. Accordingly, in the Consolidated Statements of Condition, the junior subordinated debentures issued by the Company to the Trusts are reported as liabilities and the common securities of the Trusts, all of which are owned by the Company, are included in available-for-sale securities.

The following table provides a summary of the Company’s junior subordinated debentures as of June 30, 2016. The junior subordinated debentures represent the par value of the obligations owed to the Trusts.



(Dollars in thousands)	Common Securities		Trust Preferred Securities		Junior Subordinated Debentures		Rate Structure	Contractual rate at 6/30/2016		Issue Date	Maturity Date	Earliest Redemption Date
Wintrust Capital Trust III	$	774	$	25,000	$	25,774	L+3.25	3.88	%	04/2003	04/2033	04/2008
Wintrust Statutory Trust IV	619		20,000		20,619		L+2.80	3.43	%	12/2003	12/2033	12/2008
Wintrust Statutory Trust V	1,238		40,000		41,238		L+2.60	3.23	%	05/2004	05/2034	06/2009
Wintrust Capital Trust VII	1,550		50,000		51,550		L+1.95	2.60	%	12/2004	03/2035	03/2010
Wintrust Capital Trust VIII	1,238		25,000		26,238		L+1.45	2.08	%	08/2005	09/2035	09/2010
Wintrust Capital Trust IX	1,547		50,000		51,547		L+1.63	2.28	%	09/2006	09/2036	09/2011
Northview Capital Trust I	186		6,000		6,186		L+3.00	3.64	%	08/2003	11/2033	08/2008
Town Bankshares Capital Trust I	186		6,000		6,186		L+3.00	3.64	%	08/2003	11/2033	08/2008
First Northwest Capital Trust I	155		5,000		5,155		L+3.00	3.63	%	05/2004	05/2034	05/2009
Suburban Illinois Capital Trust II	464		15,000		15,464		L+1.75	2.40	%	12/2006	12/2036	12/2011
Community Financial Shares Statutory Trust II	109		3,500		3,609		L+1.62	2.27	%	06/2007	09/2037	06/2012
Total					$	253,566		2.84	%

The junior subordinated debentures totaled $253.6 million at June 30, 2016 compared to $268.6 million at December 31, 2015 and $249.5 million at June 30, 2015.

The interest rates on the variable rate junior subordinated debentures are based on the three-month LIBOR rate and reset on a quarterly basis. At June 30, 2016, the weighted average contractual interest rate on the junior subordinated debentures was 2.84%. The Company entered into interest rate swaps and caps with an aggregate notional value of $225 million to hedge the variable cash flows on certain junior subordinated debentures. The hedge-adjusted rate on the junior subordinated debentures as of June 30, 2016, was 3.79%. Distributions on the common and preferred securities issued by the Trusts are payable quarterly at a rate per annum equal to the interest rates being earned by the Trusts on the junior subordinated debentures. Interest expense on the junior subordinated debentures is deductible for income tax purposes.

The Company has guaranteed the payment of distributions and payments upon liquidation or redemption of the trust preferred securities, in each case to the extent of funds held by the Trusts. The Company and the Trusts believe that, taken together, the obligations of the Company under the guarantees, the junior subordinated debentures, and other related agreements provide, in the aggregate, a full, irrevocable and unconditional guarantee, on a subordinated basis, of all of the obligations of the Trusts under the trust preferred securities. Subject to certain limitations, the Company has the right to defer the payment of interest on the junior subordinated debentures at any time, or from time to time, for a period not to exceed 20 consecutive quarters. The trust preferred securities are subject to mandatory redemption, in whole or in part, upon repayment of the junior subordinated debentures at maturity or their earlier redemption. The junior subordinated debentures are redeemable in whole or in part prior to maturity at any time after the earliest redemption dates shown in the table, and earlier at the discretion of the Company if certain conditions are met, and, in any event, only after the Company has obtained Federal Reserve Bank ("FRB") approval, if then required under applicable guidelines or regulations.

Prior to January 1, 2015, the junior subordinated debentures, subject to certain limitations, qualified as Tier 1 regulatory capital of the Company and the amount in excess of those certain limitations could, subject to other restrictions, be included in Tier 2 capital. Starting in 2015, a portion of these junior subordinated debentures still qualified as Tier 1 regulatory capital of the Company and the amount in excess of those certain limitations, subject to certain restrictions, was included in Tier 2 capital. At December 31,

Table of Contents

2015, $65.1 million and $195.4 million of the junior subordinated debentures, net of common securities, were included in the Company's Tier 1 and Tier 2 regulatory capital, respectively. At June 30, 2015, $60.5 million and $181.5 million of the junior subordinated debentures, net of common securities, were included in the Company's Tier 1 and Tier 2 regulatory capital, respectively. Starting in 2016, none of the junior subordinated debentures qualified as Tier 1 regulatory capital of the Company resulting in $245.5 million of the junior subordinated debentures, net of common securities, being included in the Company's Tier 2 regulatory capital.

(12) Segment Information

The Company’s operations consist of three primary segments: community banking, specialty finance and wealth management.

The three reportable segments are strategic business units that are separately managed as they offer different products and services and have different marketing strategies. In addition, each segment’s customer base has varying characteristics and each segment has a different regulatory environment. While the Company’s management monitors each of the fifteen bank subsidiaries’ operations and profitability separately, these subsidiaries have been aggregated into one reportable operating segment due to the similarities in products and services, customer base, operations, profitability measures, and economic characteristics.

For purposes of internal segment profitability, management allocates certain intersegment and parent company balances. Management allocates a portion of revenues to the specialty finance segment related to loans and leases originated by the specialty finance segment and sold or assigned to the community banking segment. Similarly, for purposes of analyzing the contribution from the wealth management segment, management allocates a portion of the net interest income earned by the community banking segment on deposit balances of customers of the wealth management segment to the wealth management segment. See Note 9 — Deposits, for more information on these deposits. Finally, expenses incurred at the Wintrust parent company are allocated to each segment based on each segment's risk-weighted assets.

The segment financial information provided in the following tables has been derived from the internal profitability reporting system used by management to monitor and manage the financial performance of the Company. The accounting policies of the segments are substantially similar to those described in “Summary of Significant Accounting Policies” in Note 1 of the Company’s 2015 Form 10-K. The Company evaluates segment performance based on after-tax profit or loss and other appropriate profitability measures common to each segment.

Table of Contents

The following is a summary of certain operating information for reportable segments:



	Three months ended						$ Change in Contribution			% Change in Contribution
(Dollars in thousands)	June 30, 2016			June 30, 2015			$ Change in Contribution			% Change in Contribution
Net interest income:
Community Banking	$	142,251		$	126,964		$	15,287		12	%
Specialty Finance	24,352			21,338			3,014			14
Wealth Management	4,383			4,280			103			2
Total Operating Segments	170,986			152,582			18,404			12
Intersegment Eliminations	4,284			4,310			(26		)	(1	)
Consolidated net interest income	$	175,270		$	156,892		$	18,378		12	%
Non-interest income:
Community Banking	$	60,813		$	56,253		$	4,560		8	%
Specialty Finance	12,482			9,135			3,347			37
Wealth Management	19,863			19,013			850			4
Total Operating Segments	93,158			84,401			8,757			10
Intersegment Eliminations	(8,359		)	(7,388		)	(971		)	(13	)
Consolidated non-interest income	$	84,799		$	77,013		$	7,786		10	%
Net revenue:
Community Banking	$	203,064		$	183,217		$	19,847		11	%
Specialty Finance	36,834			30,473			6,361			21
Wealth Management	24,246			23,293			953			4
Total Operating Segments	264,144			236,983			27,161			11
Intersegment Eliminations	(4,075		)	(3,078		)	(997		)	(32	)
Consolidated net revenue	$	260,069		$	233,905		$	26,164		11	%
Segment profit:
Community Banking	$	34,576		$	29,133		$	5,443		19	%
Specialty Finance	12,044			11,378			666			6
Wealth Management	3,421			3,320			101			3
Consolidated net income	$	50,041		$	43,831		$	6,210		14	%
Segment assets:
Community Banking	$	20,190,707		$	17,312,377		$	2,878,330		17	%
Specialty Finance	3,645,077			2,931,838			713,239			24
Wealth Management	584,832			545,987			38,845			7
Consolidated total assets	$	24,420,616		$	20,790,202		$	3,630,414		17	%

Table of Contents



	Six months ended						$ Change in Contribution			% Change in Contribution
(Dollars in thousands)	June 30, 2016			June 30, 2015			$ Change in Contribution			% Change in Contribution
Net interest income:
Community Banking	$	283,949		$	249,645		$	34,304		14	%
Specialty Finance	45,532			42,384			3,148			7
Wealth Management	8,866			8,469			397			5
Total Operating Segments	338,347			300,498			37,849			13
Intersegment Eliminations	8,432			8,285			147			2
Consolidated net interest income	$	346,779		$	308,783		$	37,996		12	%
Non-interest income:
Community Banking	$	106,480		$	101,165		$	5,315		5	%
Specialty Finance	24,885			17,006			7,879			46
Wealth Management	38,615			37,741			874			2
Total Operating Segments	169,980			155,912			14,068			9
Intersegment Eliminations	(16,429		)	(14,358		)	(2,071		)	(14	)
Consolidated non-interest income	$	153,551		$	141,554		$	11,997		8	%
Net revenue:
Community Banking	$	390,429		$	350,810		$	39,619		11	%
Specialty Finance	70,417			59,390			11,027			19
Wealth Management	47,481			46,210			1,271			3
Total Operating Segments	508,327			456,410			51,917			11
Intersegment Eliminations	(7,997		)	(6,073		)	(1,924		)	(32	)
Consolidated net revenue	$	500,330		$	450,337		$	49,993		11	%
Segment profit:
Community Banking	$	69,333		$	54,098		$	15,235		28	%
Specialty Finance	23,516			22,330			1,186			5
Wealth Management	6,303			6,455			(152		)	(2	)
Consolidated net income	$	99,152		$	82,883		$	16,269		20	%

Table of Contents

(13) Derivative Financial Instruments

The Company primarily enters into derivative financial instruments as part of its strategy to manage its exposure to changes in interest rates. Derivative instruments represent contracts between parties that result in one party delivering cash to the other party based on a notional amount and an underlying term (such as a rate, security price or price index) specified in the contract. The amount of cash delivered from one party to the other is determined based on the interaction of the notional amount of the contract with the underlying term. Derivatives are also implicit in certain contracts and commitments.

The derivative financial instruments currently used by the Company to manage its exposure to interest rate risk include: (1) interest rate swaps and caps to manage the interest rate risk of certain fixed and variable rate assets and variable rate liabilities; (2) interest rate lock commitments provided to customers to fund certain mortgage loans to be sold into the secondary market; (3) forward commitments for the future delivery of such mortgage loans to protect the Company from adverse changes in interest rates and corresponding changes in the value of mortgage loans held-for-sale; and (4) covered call options to economically hedge specific investment securities and receive fee income effectively enhancing the overall yield on such securities to compensate for net interest margin compression. The Company also enters into derivatives (typically interest rate swaps) with certain qualified borrowers to facilitate the borrowers’ risk management strategies and concurrently enters into mirror-image derivatives with a third party counterparty, effectively making a market in the derivatives for such borrowers. Additionally, the Company enters into foreign currency contracts to manage foreign exchange risk associated with certain foreign currency denominated assets.

The Company has purchased interest rate cap derivatives to hedge or manage its own risk exposures. Certain interest rate cap derivatives have been designated as cash flow hedge derivatives of the variable cash outflows associated with interest expense on the Company’s junior subordinated debentures and certain deposits. Other cap derivatives are not designated for hedge accounting but are economic hedges of the Company's overall portfolio, therefore any mark to market changes in the value of these caps are recognized in earnings.

Below is a summary of the interest rate cap derivatives held by the Company as of June 30, 2016:



(Dollars in thousands)
		Notional		Accounting	Fair Value as of
Effective Date	Maturity Date	Amount		Treatment	June 30, 2016
August 29, 2012	August 29, 2016	216,500		Cash Flow Hedging	—
February 22, 2013	August 22, 2016	43,500		Cash Flow Hedging	—
February 22, 2013	August 22, 2016	56,500		Non-Hedge Designated	—
March 21, 2013	March 21, 2017	100,000		Non-Hedge Designated	2
May 16, 2013	November 16, 2016	75,000		Non-Hedge Designated	—
September 15, 2013	September 15, 2017	50,000		Cash Flow Hedging	6
September 30, 2013	September 30, 2017	40,000		Cash Flow Hedging	6
		$	581,500		$	14

The Company recognizes derivative financial instruments in the consolidated financial statements at fair value regardless of the purpose or intent for holding the instrument. The Company records derivative assets and derivative liabilities on the Consolidated Statements of Condition within accrued interest receivable and other assets and accrued interest payable and other liabilities, respectively. Changes in the fair value of derivative financial instruments are either recognized in income or in shareholders’ equity as a component of other comprehensive income depending on whether the derivative financial instrument qualifies for hedge accounting and, if so, whether it qualifies as a fair value hedge or cash flow hedge. Generally, changes in fair values of derivatives accounted for as fair value hedges are recorded in income in the same period and in the same income statement line as changes in the fair values of the hedged items that relate to the hedged risk(s). Changes in fair values of derivative financial instruments accounted for as cash flow hedges, to the extent they are effective hedges, are recorded as a component of other comprehensive income, net of deferred taxes, and reclassified to earnings when the hedged transaction affects earnings. Changes in fair values of derivative financial instruments not designated in a hedging relationship pursuant to ASC 815, including changes in fair value related to the ineffective portion of cash flow hedges, are reported in non-interest income during the period of the change. Derivative financial instruments are valued by a third party and are corroborated through comparison with valuations provided by the respective counterparties. Fair values of certain mortgage banking derivatives (interest rate lock commitments and forward commitments to sell mortgage loans) are estimated based on changes in mortgage interest rates from the date of the loan commitment. The fair value of foreign currency derivatives is computed based on changes in foreign currency rates stated in the contract compared to those prevailing at the measurement date.

Table of Contents

The table below presents the fair value of the Company’s derivative financial instruments as of June 30, 2016, December 31, 2015 and June 30, 2015:



	Derivative Assets						Derivative Liabilities
	Fair Value						Fair Value
(Dollars in thousands)	June 30, 2016		December 31, 2015		June 30, 2015		June 30, 2016		December 31, 2015		June 30, 2015
Derivatives designated as hedging instruments under ASC 815:
Interest rate derivatives designated as Cash Flow Hedges	$	12	$	242	$	514	$	1,577	$	846	$	1,573
Interest rate derivatives designated as Fair Value Hedges	—		27		39		999		143		—
Total derivatives designated as hedging instruments under ASC 815	$	12	$	269	$	553	$	2,576	$	989	$	1,573
Derivatives not designated as hedging instruments under ASC 815:
Interest rate derivatives	$	89,024	$	42,510	$	36,194	$	88,316	$	41,469	$	35,032
Interest rate lock commitments	11,435		7,401		11,990		2,973		171		—
Forward commitments to sell mortgage loans	—		745		—		6,496		2,275		3,805
Foreign exchange contracts	581		373		181		551		115		89
Total derivatives not designated as hedging instruments under ASC 815	$	101,040	$	51,029	$	48,365	$	98,336	$	44,030	$	38,926
Total Derivatives	$	101,052	$	51,298	$	48,918	$	100,912	$	45,019	$	40,499

Cash Flow Hedges of Interest Rate Risk

The Company’s objectives in using interest rate derivatives are to add stability to net interest income and to manage its exposure to interest rate movements. To accomplish these objectives, the Company primarily uses interest rate swaps and interest rate caps as part of its interest rate risk management strategy. Interest rate swaps designated as cash flow hedges involve the receipt of variable-rate amounts from a counterparty in exchange for the Company making fixed-rate payments over the life of the agreements without the exchange of the underlying notional amount. Interest rate caps designated as cash flow hedges involve the receipt of payments at the end of each period in which the interest rate specified in the contract exceeds the agreed upon strike price.

As of June 30, 2016, the Company had one interest rate swap and two interest rate cap derivatives designated as cash flow hedges of variable rate deposits. The interest rate swap derivative had a notional amount of $250.0 million and matures in July 2019. The cap derivatives had notional amounts of $216.5 million and $43.5 million, respectively, both maturing in August 2016. Additionally, as of June 30, 2016, the Company had two interest rate swaps and two interest rate caps designated as hedges of the variable cash outflows associated with interest expense on the Company’s junior subordinated debentures. The swap derivatives associated with the Company's junior subordinated debentures had notional amounts of $50.0 million and $25.0 million and mature in September 2016 and October 2016. The cap derivatives associated with the Company's junior subordinated debentures had notional amounts of $50.0 million and $40.0 million, respectively, both maturing in September 2017. The effective portion of changes in the fair value of these cash flow hedges is recorded in accumulated other comprehensive income and is subsequently reclassified to interest expense as interest payments are made on the Company’s variable rate junior subordinated debentures. The changes in fair value (net of tax) are separately disclosed in the Consolidated Statements of Comprehensive Income. The ineffective portion of the change in fair value of these derivatives is recognized directly in earnings; however, no hedge ineffectiveness was recognized during the six months ended June 30, 2016 or June 30, 2015. The Company uses the hypothetical derivative method to assess and measure hedge effectiveness.

Table of Contents

The table below provides details on each of these cash flow hedges as of June 30, 2016:



	June 30, 2016
(Dollars in thousands)	Notional		Fair Value
Maturity Date	Amount		Asset (Liability)
Interest Rate Swaps:
September 2016	$	50,000	$	(170	)
October 2016	25,000		(113		)
July 2019	250,000		(1,294		)
Total Interest Rate Swaps	$	325,000	$	(1,577	)
Interest Rate Caps:
August 2016	43,500		—
August 2016	216,500		—
September 2017	50,000		6
September 2017	40,000		6
Total Interest Rate Caps	$	350,000	$	12
Total Cash Flow Hedges	$	675,000	$	(1,565	)

A rollforward of the amounts in accumulated other comprehensive loss related to interest rate derivatives designated as cash flow hedges follows:



	Three months ended						Six months ended
(Dollars in thousands)	June 30, 2016			June 30, 2015			June 30, 2016			June 30, 2015
Unrealized loss at beginning of period	$	(3,051	)	$	(4,623	)	$	(3,529	)	$	(4,062	)
Amount reclassified from accumulated other comprehensive loss to interest expense on deposits and junior subordinated debentures	832			475			1,555			889
Amount of loss recognized in other comprehensive income	(1,355		)	(260		)	(1,600		)	(1,235		)
Unrealized loss at end of period	$	(3,574	)	$	(4,408	)	$	(3,574	)	$	(4,408	)

As of June 30, 2016, the Company estimates that during the next twelve months, $1.7 million will be reclassified from accumulated other comprehensive loss as an increase to interest expense.

Fair Value Hedges of Interest Rate Risk

Interest rate swaps designated as fair value hedges involve the payment of fixed amounts to a counterparty in exchange for the Company receiving variable payments over the life of the agreements without the exchange of the underlying notional amount. As of June 30, 2016, the Company has four interest rate swaps with an aggregate notional amount of $24.7 million that were designated as fair value hedges associated with fixed rate commercial and industrial and commercial franchise loans.

For derivatives designated and that qualify as fair value hedges, the gain or loss on the derivative as well as the offsetting loss or gain on the hedged item attributable to the hedged risk are recognized in earnings. The Company includes the gain or loss on the hedged item in the same line item as the offsetting loss or gain on the related derivatives. The Company recognized a net gain of $17,000 in other income related to hedge ineffectiveness for the three months ended June 30, 2016 and a $2,000 net gain for the three months ended June 30, 2015. On a year-to-date basis, the Company recognized a net loss of $22,000 and $2,000 for the six months ending June 30, 2016 and 2015, respectively.

On June 1, 2013, the Company de-designated a $96.5 million notional amount cap which was previously designated as a fair value hedge of interest rate risk associated with an embedded cap in one of the Company’s floating rate loans. The hedged loan was restructured which resulted in the interest rate cap no longer qualifying as an effective fair value hedge. As such, the interest rate cap derivative is no longer accounted for under hedge accounting and all changes in the interest rate cap derivative value subsequent to June 1, 2013 are recorded in earnings. Additionally, the Company has recorded amortization of the basis in the previously hedged item as a reduction to interest income of $43,000 and $86,000 in the three month period and six month period ended June 30, 2016, respectively.

Table of Contents

The following table presents the gain/(loss) and hedge ineffectiveness recognized on derivative instruments and the related hedged items that are designated as a fair value hedge accounting relationship as of June 30, 2016 and 2015:



(Dollars in thousands) Derivatives in Fair Value Hedging Relationships	Location of Gain/(Loss) Recognized in Income on Derivative	Amount of Gain/(Loss) Recognized in Income on Derivative Three Months Ended					Amount of (Loss)/Gain Recognized in Income on Hedged Item Three Months Ended					Income Statement Gain/ (Loss) due to Hedge Ineffectiveness Three Months Ended
	Location of Gain/(Loss) Recognized in Income on Derivative	June 30, 2016			June 30, 2015		June 30, 2016		June 30, 2015			June 30, 2016		June 30, 2015
Interest rate swaps	Trading (losses) gains, net	$	(329	)	$	17	$	346	$	(15	)	$	17	$	2



(Dollars in thousands) Derivatives in Fair Value Hedging Relationships	Location of Gain/(Loss) Recognized in Income on Derivative	Amount of Gain/(Loss) Recognized in Income on Derivative Six Months Ended						Amount of (Loss)/Gain Recognized in Income on Hedged Item Six Months Ended				Income Statement Gain/ (Loss) due to Hedge Ineffectiveness Six Months Ended
	Location of Gain/(Loss) Recognized in Income on Derivative	June 30, 2016			June 30, 2015			June 30, 2016		June 30, 2015		June 30, 2016			June 30, 2015
Interest rate swaps	Trading (losses) gains, net	$	(883	)	$	(15	)	$	861	$	13	$	(22	)	$	(2	)

Non-Designated Hedges

The Company does not use derivatives for speculative purposes. Derivatives not designated as accounting hedges are used to manage the Company’s economic exposure to interest rate movements and other identified risks but do not meet the strict hedge accounting requirements of ASC 815. Changes in the fair value of derivatives not designated in hedging relationships are recorded directly in earnings.

Interest Rate Derivatives—The Company has interest rate derivatives, including swaps and option products, resulting from a service the Company provides to certain qualified borrowers. The Company’s banking subsidiaries execute certain derivative products (typically interest rate swaps) directly with qualified commercial borrowers to facilitate their respective risk management strategies. For example, these arrangements allow the Company’s commercial borrowers to effectively convert a variable rate loan to a fixed rate. In order to minimize the Company’s exposure on these transactions, the Company simultaneously executes offsetting derivatives with third parties. In most cases, the offsetting derivatives have mirror-image terms, which result in the positions’ changes in fair value substantially offsetting through earnings each period. However, to the extent that the derivatives are not a mirror-image and because of differences in counterparty credit risk, changes in fair value will not completely offset resulting in some earnings impact each period. Changes in the fair value of these derivatives are included in non-interest income. At June 30, 2016, the Company had interest rate derivative transactions with an aggregate notional amount of approximately $3.8 billion (all interest rate swaps and caps with customers and third parties) related to this program. These interest rate derivatives had maturity dates ranging from July 2016 to February 2045.

Mortgage Banking Derivatives—These derivatives include interest rate lock commitments provided to customers to fund certain mortgage loans to be sold into the secondary market and forward commitments for the future delivery of such loans. It is the Company’s practice to enter into forward commitments for the future delivery of a portion of our residential mortgage loan production when interest rate lock commitments are entered into in order to economically hedge the effect of future changes in interest rates on its commitments to fund the loans as well as on its portfolio of mortgage loans held-for-sale. The Company’s mortgage banking derivatives have not been designated as being in accounting hedge relationships. At June 30, 2016, the Company had forward commitments to sell mortgage loans with an aggregate notional amount of approximately $1.2 billion and interest rate lock commitments with an aggregate notional amount of approximately $655.3 million. The fair values of these derivatives were estimated based on changes in mortgage rates from the dates of the commitments. Changes in the fair value of these mortgage banking derivatives are included in mortgage banking revenue.

Foreign Currency Derivatives—These derivatives include foreign currency contracts used to manage the foreign exchange risk associated with foreign currency denominated assets and to facilitate the respective risk management strategies of certain customer's foreign currency transactions. Foreign currency contracts, which include spot and forward contracts, represent agreements to exchange the currency of one country for the currency of another country at an agreed-upon price on an agreed-upon settlement date. As a result of fluctuations in foreign currencies, the U.S. dollar-equivalent value of the foreign currency denominated assets or forecasted transactions increase or decrease. Gains or losses on the derivative instruments related to these foreign currency denominated assets or forecasted transactions are expected to substantially offset this variability. For certain foreign currency contracts with customers, the Company simultaneously executes offsetting derivatives with third parties. These offsetting

Table of Contents

derivatives have mirror-image terms, which result in the positions’ changes in fair value substantially offsetting through earnings each period. As of June 30, 2016 the Company held foreign currency derivatives with an aggregate notional amount of approximately $35.1 million.

Other Derivatives—Periodically, the Company will sell options to a bank or dealer for the right to purchase certain securities held within the banks’ investment portfolios (covered call options). These option transactions are designed primarily to mitigate overall interest rate risk and to increase the total return associated with the investment securities portfolio. These options do not qualify as accounting hedges pursuant to ASC 815, and, accordingly, changes in fair value of these contracts are recognized as other non-interest income. There were no covered call options outstanding as of June 30, 2016, December 31, 2015 or June 30, 2015.

As discussed above, the Company has entered into interest rate cap derivatives to protect the Company in a rising rate environment against increased margin compression due to the repricing of variable rate liabilities and lack of repricing of fixed rate loans and/or securities. As of June 30, 2016, the Company held three interest rate cap derivative contracts, which are not designated in accounting hedge relationships, with an aggregate notional value of $231.5 million.

Amounts included in the Consolidated Statements of Income related to derivative instruments not designated in accounting hedge relationships were as follows:



(Dollars in thousands)		Three Months Ended					Six Months Ended
Derivative	Location in income statement	June 30, 2016			June 30, 2015		June 30, 2016			June 30, 2015
Interest rate swaps and caps	Trading (losses) gains, net	$	(432	)	$	133	$	(356	)	$	(317	)
Mortgage banking derivatives	Mortgage banking revenue	(2,707		)	299		(843		)	2,393
Covered call options	Fees from covered call options	4,649			4,565		6,361			8,925
Foreign exchange contracts	Trading (losses) gains, net	(173		)	71		(236		)	20

Credit Risk

Derivative instruments have inherent risks, primarily market risk and credit risk. Market risk is associated with changes in interest rates and credit risk relates to the risk that the counterparty will fail to perform according to the terms of the agreement. The amounts potentially subject to market and credit risks are the streams of interest payments under the contracts and the market value of the derivative instrument and not the notional principal amounts used to express the volume of the transactions. Market and credit risks are managed and monitored as part of the Company's overall asset-liability management process, except that the credit risk related to derivatives entered into with certain qualified borrowers is managed through the Company's standard loan underwriting process since these derivatives are secured through collateral provided by the loan agreements. Actual exposures are monitored against various types of credit limits established to contain risk within parameters. When deemed necessary, appropriate types and amounts of collateral are obtained to minimize credit exposure.

The Company has agreements with certain of its interest rate derivative counterparties that contain cross-default provisions, which provide that if the Company defaults on any of its indebtedness, including default where repayment of the indebtedness has not been accelerated by the lender, then the Company could also be declared in default on its derivative obligations. The Company also has agreements with certain of its derivative counterparties that contain a provision allowing the counterparty to terminate the derivative positions if the Company fails to maintain its status as a well or adequately capitalized institution, which would require the Company to settle its obligations under the agreements. As of June 30, 2016, the fair value of interest rate derivatives in a net liability position that were subject to such agreements, which includes accrued interest related to these agreements, was $92.3 million. If at June 30, 2016 the Company had breached any of these provisions and the derivative positions were terminated as a result, the Company would have been required to settle its obligations under the agreements at the termination value and would have been required to pay any additional amounts due in excess of amounts previously posted as collateral with the respective counterparty.

The Company is also exposed to the credit risk of its commercial borrowers who are counterparties to interest rate derivatives with the banks. This counterparty risk related to the commercial borrowers is managed and monitored through the banks' standard underwriting process applicable to loans since these derivatives are secured through collateral provided by the loan agreement. The counterparty risk associated with the mirror-image swaps executed with third parties is monitored and managed in connection with the Company's overall asset liability management process.

Table of Contents

The Company records interest rate derivatives subject to master netting agreements at their gross value and does not offset derivative assets and liabilities on the Consolidated Statements of Condition. The tables below summarize the Company's interest rate derivatives and offsetting positions as of the dates shown.



	Derivative Assets									Derivative Liabilities
	Fair Value									Fair Value
(Dollars in thousands)	June 30, 2016			December 31, 2015			June 30, 2015			June 30, 2016			December 31, 2015			June 30, 2015
Gross Amounts Recognized	$	89,036		$	42,779		$	36,747		$	90,892		$	42,458		$	36,605
Less: Amounts offset in the Statements of Financial Condition	—			—			—			—			—			—
Net amount presented in the Statements of Financial Condition	$	89,036		$	42,779		$	36,747		$	90,892		$	42,458		$	36,605
Gross amounts not offset in the Statements of Financial Condition
Offsetting Derivative Positions	(161		)	(753		)	(1,896		)	(161		)	(753		)	(1,896		)
Collateral Posted ⁽¹⁾	—			—			—			(90,731		)	(41,705		)	(34,709		)
Net Credit Exposure	$	88,875		$	42,026		$	34,851		$	—		$	—		$	—


(1)	As of June 30, 2016, December 31, 2015 and June 30, 2015, the Company posted collateral of $94.2 million, $45.5 million and $36.0 million, respectively, which resulted in excess collateral with its counterparties. For purposes of this disclosure, the amount of posted collateral is limited to the amount offsetting the derivative liability.

(14) Fair Values of Assets and Liabilities

The Company measures, monitors and discloses certain of its assets and liabilities on a fair value basis. These financial assets and financial liabilities are measured at fair value in three levels, based on the markets in which the assets and liabilities are traded and the observability of the assumptions used to determine fair value. These levels are:


•	Level 1—unadjusted quoted prices in active markets for identical assets or liabilities.

•

Level 2—inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. These include quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active, inputs other than quoted prices that are observable for the asset or liability or inputs that are derived principally from or corroborated by observable market data by correlation or other means.

•

Level 3—significant unobservable inputs that reflect the Company’s own assumptions that market participants would use in pricing the assets or liabilities. Level 3 assets and liabilities include financial instruments whose value is determined using pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which the determination of fair value requires significant management judgment or estimation.

A financial instrument’s categorization within the above valuation hierarchy is based upon the lowest level of input that is significant to the fair value measurement. The Company’s assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment, and considers factors specific to the assets or liabilities. Following is a description of the valuation methodologies used for the Company’s assets and liabilities measured at fair value on a recurring basis.

Available-for-sale and trading account securities—Fair values for available-for-sale and trading securities are typically based on prices obtained from independent pricing vendors. Securities measured with these valuation techniques are generally classified as Level 2 of the fair value hierarchy. Typically, standard inputs such as benchmark yields, reported trades for similar securities, issuer spreads, benchmark securities, bids, offers and reference data including market research publications are used to fair value a security. When these inputs are not available, broker/dealer quotes may be obtained by the vendor to determine the fair value of the security. We review the vendor’s pricing methodologies to determine if observable market information is being used, versus unobservable inputs. Fair value measurements using significant inputs that are unobservable in the market due to limited activity or a less liquid market are classified as Level 3 in the fair value hierarchy.

The Company’s Investment Operations Department is responsible for the valuation of Level 3 available-for-sale securities. The methodology and variables used as inputs in pricing Level 3 securities are derived from a combination of observable and

Table of Contents

unobservable inputs. The unobservable inputs are determined through internal assumptions that may vary from period to period due to external factors, such as market movement and credit rating adjustments.

At June 30, 2016, the Company classified $69.8 million of municipal securities as Level 3. These municipal securities are bond issues for various municipal government entities primarily located in the Chicago metropolitan area and southern Wisconsin and are privately placed, non-rated bonds without CUSIP numbers. The Company’s methodology for pricing the non-rated bonds focuses on three distinct inputs: equivalent rating, yield and other pricing terms. To determine the rating for a given non-rated municipal bond, the Investment Operations Department references a publicly issued bond by the same issuer if available. A reduction is then applied to the rating obtained from the comparable bond, as the Company believes if liquidated, a non-rated bond would be valued less than a similar bond with a verifiable rating. The reduction applied by the Company is one complete rating grade (i.e. a “AA” rating for a comparable bond would be reduced to “A” for the Company’s valuation). In the second quarter of 2016, all of the ratings derived in the above process by Investment Operations were BBB or better, for both bonds with and without comparable bond proxies. The fair value measurement of municipal bonds is sensitive to the rating input, as a higher rating typically results in an increased valuation. The remaining pricing inputs used in the bond valuation are observable. Based on the rating determined in the above process, Investment Operations obtains a corresponding current market yield curve available to market participants. Other terms including coupon, maturity date, redemption price, number of coupon payments per year, and accrual method are obtained from the individual bond term sheets. Certain municipal bonds held by the Company at June 30, 2016 have a call date that has passed, and are now continuously callable. When valuing these bonds, the fair value is capped at par value as the Company assumes a market participant would not pay more than par for a continuously callable bond.

At June 30, 2016, the Company held $25.2 million of equity securities classified as Level 3. The securities in Level 3 are primarily comprised of auction rate preferred securities. The Company’s valuation methodology includes modeling the contractual cash flows of the underlying preferred securities and applying a discount to these cash flows by a market spread derived from the market price of the securities underlying debt. At June 30, 2016, the Company considered three different securities whose implied market spreads were believed to provide a proxy for the Company’s auction rate preferred securities. The market spreads ranged from 2.16%-2.81% with an average of 2.48% which was added to three-month LIBOR to be used as the discount rate input to the Company's model. Fair value of the securities is sensitive to the discount rate utilized as a higher discount rate results in a decreased fair value measurement.

Mortgage loans held-for-sale—The fair value of mortgage loans held-for-sale is determined by reference to investor price sheets for loan products with similar characteristics.

Mortgage servicing rights ("MSRs")—Fair value for MSRs is determined utilizing a valuation model which calculates the fair value of each servicing rights based on the present value of estimated future cash flows. The Company uses a discount rate commensurate with the risk associated with each servicing rights, given current market conditions. At June 30, 2016, the Company classified $13.4 million of MSRs as Level 3. The weighted average discount rate used as an input to value the MSRs at June 30, 2016 was 5.20% with discount rates applied ranging from 3%-6%. The higher the rate utilized to discount estimated future cash flows, the lower the fair value measurement. Additionally, fair value estimates include assumptions about prepayment speeds which ranged from 2%-47% or a weighted average prepayment speed of 11.67% used as an input to value the MSRs at June 30, 2016. Prepayment speeds are inversely related to the fair value of MSRs as an increase in prepayment speeds results in a decreased valuation.

Derivative instruments—The Company’s derivative instruments include interest rate swaps and caps, commitments to fund mortgages for sale into the secondary market (interest rate locks), forward commitments to end investors for the sale of mortgage loans and foreign currency contracts. Interest rate swaps and caps are valued by a third party, using models that primarily use market observable inputs, such as yield curves, and are corroborated by comparison with valuations provided by the respective counterparties. The credit risk associated with derivative financial instruments that are subject to master netting agreements is measured on a net basis by counterparty portfolio. The fair value for mortgage-related derivatives is based on changes in mortgage rates from the date of the commitments. The fair value of foreign currency derivatives is computed based on change in foreign currency rates stated in the contract compared to those prevailing at the measurement date.

Nonqualified deferred compensation assets—The underlying assets relating to the nonqualified deferred compensation plan are included in a trust and primarily consist of non-exchange traded institutional funds which are priced based by an independent third party service.

Table of Contents

The following tables present the balances of assets and liabilities measured at fair value on a recurring basis for the periods presented:



	June 30, 2016
(Dollars in thousands)	Total		Level 1		Level 2		Level 3
Available-for-sale securities
U.S. Treasury	$	122,330	$	—	$	122,330	$	—
U.S. Government agencies	69,916		—		69,916		—
Municipal	111,640		—		41,828		69,812
Corporate notes	69,690		—		69,690		—
Mortgage-backed	207,508		—		207,508		—
Equity securities	56,579		—		31,392		25,187
Trading account securities	3,613		—		3,613		—
Mortgage loans held-for-sale	554,256		—		554,256		—
MSRs	13,382		—		—		13,382
Nonqualified deferred compensation assets	9,076		—		9,076		—
Derivative assets	101,052		—		101,052		—
Total	$	1,319,042	$	—	$	1,210,661	$	108,381
Derivative liabilities	$	100,912	$	—	$	100,912	$	—



	December 31, 2015
(Dollars in thousands)	Total		Level 1		Level 2		Level 3
Available-for-sale securities
U.S. Treasury	$	306,729	$	—	$	306,729	$	—
U.S. Government agencies	70,236		—		70,236		—
Municipal	108,595		—		39,982		68,613
Corporate notes	81,545		—		81,545		—
Mortgage-backed	1,092,597		—		1,092,597		—
Equity securities	56,686		—		31,487		25,199
Trading account securities	448		—		448		—
Mortgage loans held-for-sale	388,038		—		388,038		—
MSRs	9,092		—		—		9,092
Nonqualified deferred compensation assets	8,517		—		8,517		—
Derivative assets	51,298		—		51,298		—
Total	$	2,173,781	$	—	$	2,070,877	$	102,904
Derivative liabilities	$	45,019	$	—	$	45,019	$	—



	June 30, 2015
(Dollars in thousands)	Total		Level 1		Level 2		Level 3
Available-for-sale securities
U.S. Treasury	$	281,161	$	—	$	281,161	$	—
U.S. Government agencies	628,660		—		628,660		—
Municipal	269,790		—		211,218		58,572
Corporate notes	128,141		—		128,141		—
Mortgage-backed	800,101		—		800,101		—
Equity securities	54,208		—		29,212		24,996
Trading account securities	1,597		—		1,597		—
Mortgage loans held-for-sale	497,283		—		497,283		—
MSRs	8,034		—		—		8,034
Nonqualified deferred compensation assets	8,778		—		8,778		—
Derivative assets	48,918		—		48,918		—
Total	$	2,726,671	$	—	$	2,635,069	$	91,602
Derivative liabilities	$	40,500	$	—	$	40,500	$	—

Table of Contents

The aggregate remaining contractual principal balance outstanding as of June 30, 2016, December 31, 2015 and June 30, 2015 for mortgage loans held-for-sale measured at fair value under ASC 825 was $529.0 million, $372.0 million and $475.9 million, respectively, while the aggregate fair value of mortgage loans held-for-sale was $554.3 million, $388.0 million and $497.3 million, for the same respective periods, as shown in the above tables. There were no nonaccrual loans or loans past due greater than 90 days and still accruing in the mortgage loans held-for-sale portfolio measured at fair value as of June 30, 2016, December 31, 2015 and June 30, 2015.

The changes in Level 3 assets measured at fair value on a recurring basis during the three and six months ended June 30, 2016 and 2015 are summarized as follows:



				Equity securities		Mortgage servicing rights
(Dollars in thousands)	Municipal			Equity securities		Mortgage servicing rights
Balance at April 1, 2016	$	70,242		$	24,054	$	10,128
Total net gains (losses) included in:
Net income ⁽¹⁾	—			—		3,254
Other comprehensive income	113			1,133		—
Purchases	1,003			—		—
Issuances	—			—		—
Sales	—			—		—
Settlements	(1,546		)	—		—
Net transfers into/(out of) Level 3	—			—		—
Balance at June 30, 2016	$	69,812		$	25,187	$	13,382



				Equity securities			Mortgage servicing rights
(Dollars in thousands)	Municipal			Equity securities			Mortgage servicing rights
Balance at January 1, 2016	$	68,613		$	25,199		$	9,092
Total net gains (losses) included in:
Net income ⁽¹⁾	—			—			4,290
Other comprehensive income	100			(12		)	—
Purchases	4,274			—			—
Issuances	—			—			—
Sales	—			—			—
Settlements	(3,175		)	—			—
Net transfers into/(out of) Level 3	—			—			—
Balance at June 30, 2016	$	69,812		$	25,187		$	13,382



				Equity securities		Mortgage servicing rights
(Dollars in thousands)	Municipal			Equity securities		Mortgage servicing rights
Balance at April 1, 2015	$	56,049		$	24,656	$	7,852
Total net gains (losses) included in:
Net income ⁽¹⁾	—			—		182
Other comprehensive income	(713		)	340		—
Purchases	4,175			—		—
Issuances	—			—		—
Sales	—			—		—
Settlements	(939		)	—		—
Net transfers into/(out of) Level 3	—			—		—
Balance at June 30, 2015	$	58,572		$	24,996	$	8,034


(1)	Changes in the balance of MSRs are recorded as a component of mortgage banking revenue in non-interest income.

Table of Contents



				Equity securities		Mortgage servicing rights
(Dollars in thousands)	Municipal			Equity securities		Mortgage servicing rights
Balance at January 1, 2015	$	58,953		$	23,711	$	8,435
Total net gains (losses) included in:
Net income ⁽¹⁾	—			—		(401		)
Other comprehensive income	(510		)	1,285		—
Purchases	10,849			—		—
Issuances	—			—		—
Sales	—			—		—
Settlements	(10,720		)	—		—
Net transfers into/(out of) Level 3	—			—		—
Balance at June 30, 2015	$	58,572		$	24,996	$	8,034


(1)	Changes in the balance of MSRs are recorded as a component of mortgage banking revenue in non-interest income.

Also, the Company may be required, from time to time, to measure certain other financial assets at fair value on a nonrecurring basis in accordance with GAAP. These adjustments to fair value usually result from impairment charges on individual assets. For assets measured at fair value on a nonrecurring basis that were still held in the balance sheet at the end of the period, the following table provides the carrying value of the related individual assets or portfolios at June 30, 2016.



	June 30, 2016								Three Months Ended June 30, 2016 Fair Value Losses Recognized, net		Six Months Ended June 30, 2016 Fair Value Losses Recognized, net
(Dollars in thousands)	Total		Level 1		Level 2		Level 3
Impaired loans—collateral based	$	67,837	$	—	$	—	$	67,837	$	3,897	$	6,230
Other real estate owned, including covered other real estate owned ⁽¹⁾	51,046		—		—		51,046		2,293		3,380
Total	$	118,883	$	—	$	—	$	118,883	$	6,190	$	9,610


(1)	Fair value losses recognized, net on other real estate owned include valuation adjustments and charge-offs during the respective period.

Impaired loans—A loan is considered to be impaired when, based on current information and events, it is probable that the Company will be unable to collect all amounts due pursuant to the contractual terms of the loan agreement. A loan modified in a TDR is an impaired loan according to applicable accounting guidance. Impairment is measured by estimating the fair value of the loan based on the present value of expected cash flows, the market price of the loan, or the fair value of the underlying collateral. Impaired loans are considered a fair value measurement where an allowance is established based on the fair value of collateral. Appraised values, which may require adjustments to market-based valuation inputs, are generally used on real estate collateral-dependent impaired loans.

The Company’s Managed Assets Division is primarily responsible for the valuation of Level 3 inputs of impaired loans. For more information on the Managed Assets Division review of impaired loans refer to Note 7 – Allowance for Loan Losses, Allowance for Losses on Lending-Related Commitments and Impaired Loans. At June 30, 2016, the Company had $96.0 million of impaired loans classified as Level 3. Of the $96.0 million of impaired loans, $67.8 million were measured at fair value based on the underlying collateral of the loan as shown in the table above. The remaining $28.1 million were valued based on discounted cash flows in accordance with ASC 310.

Other real estate owned (including covered other real estate owned)—Other real estate owned is comprised of real estate acquired in partial or full satisfaction of loans and is included in other assets. Other real estate owned is recorded at its estimated fair value less estimated selling costs at the date of transfer, with any excess of the related loan balance over the fair value less expected selling costs charged to the allowance for loan losses. Subsequent changes in value are reported as adjustments to the carrying amount and are recorded in other non-interest expense. Gains and losses upon sale, if any, are also charged to other non-interest expense. Fair value is generally based on third party appraisals and internal estimates that are adjusted by a discount representing the estimated cost of sale and is therefore considered a Level 3 valuation.

The Company’s Managed Assets Division is primarily responsible for the valuation of Level 3 inputs for non-covered other real estate owned and covered other real estate owned. At June 30, 2016, the Company had $51.0 million of other real estate owned classified as Level 3. The unobservable input applied to other real estate owned relates to the 10% reduction to the appraisal value

Table of Contents

representing the estimated cost of sale of the foreclosed property. A higher discount for the estimated cost of sale results in a decreased carrying value.

The valuation techniques and significant unobservable inputs used to measure both recurring and non-recurring Level 3 fair value measurements at June 30, 2016 were as follows:

(Dollars in thousands)

Fair Value

Valuation Methodology

Significant Unobservable Input

Range

of Inputs

Weighted

Average

of Inputs

Impact to valuation

from an increased or

higher input value

Measured at fair value on a recurring basis:

Municipal Securities

69,812

Bond pricing

Equivalent rating

BBB-AA+

N/A

Increase

Equity Securities

25,187

Discounted cash flows

Discount rate

2.16%-2.81%

2.48%

Decrease

MSRs

13,382

Discounted cash flows

Discount rate

3%-6%

5.20%

Decrease

Constant prepayment rate (CPR)

2%-47%

11.67%

Decrease

Measured at fair value on a non-recurring basis:

Impaired loans—collateral based

67,837

Appraisal value

Appraisal adjustment - cost of sale

10%

10.00%

Decrease

Other real estate owned, including covered other real estate owned

51,046

Appraisal value

Appraisal adjustment - cost of sale

10%

10.00%

Decrease

Table of Contents

The Company is required under applicable accounting guidance to report the fair value of all financial instruments on the consolidated statements of condition, including those financial instruments carried at cost. The table below presents the carrying amounts and estimated fair values of the Company’s financial instruments as of the dates shown:



	At June 30, 2016				At December 31, 2015				At June 30, 2015
	Carrying		Fair		Carrying		Fair		Carrying		Fair
(Dollars in thousands)	Value		Value		Value		Value		Value		Value
Financial Assets:
Cash and cash equivalents	$	271,575	$	271,575	$	275,795	$	275,795	$	252,209	$	252,209
Interest bearing deposits with banks	693,269		693,269		607,782		607,782		591,721		591,721
Available-for-sale securities	637,663		637,663		1,716,388		1,716,388		2,162,061		2,162,061
Held-to-maturity securities	992,211		1,010,179		884,826		878,111		—		—
Trading account securities	3,613		3,613		448		448		1,597		1,597
FHLB and FRB stock, at cost	121,319		121,319		101,581		101,581		89,818		89,818
Brokerage customer receivables	26,866		26,866		27,631		27,631		29,753		29,753
Mortgage loans held-for-sale, at fair value	554,256		554,256		388,038		388,038		497,283		497,283
Total loans	18,279,903		19,228,691		17,266,790		18,106,829		15,707,060		16,469,518
MSRs	13,382		13,382		9,092		9,092		8,034		8,034
Nonqualified deferred compensation assets	9,076		9,076		8,517		8,517		8,778		8,778
Derivative assets	101,052		101,052		51,298		51,298		48,918		48,918
FDIC indemnification asset	—		—		—		—		3,429		3,429
Accrued interest receivable and other	198,017		198,017		193,092		193,092		178,349		178,349
Total financial assets	$	21,902,202	$	22,868,958	$	21,531,278	$	22,364,602	$	19,579,010	$	20,341,468
Financial Liabilities
Non-maturity deposits	$	15,958,500	$	15,958,500	$	14,634,957	$	14,634,957	$	13,145,542	$	13,145,542
Deposits with stated maturities	4,083,250		4,086,350		4,004,677		3,998,180		3,936,876		3,937,146
FHLB advances	588,055		597,568		853,431		863,437		435,721		448,870
Other borrowings	252,611		252,611		265,785		265,785		261,674		261,674
Subordinated notes	138,915		141,858		138,861		140,302		138,808		142,810
Junior subordinated debentures	253,566		254,143		268,566		268,046		249,493		250,265
Derivative liabilities	100,912		100,912		45,019		45,019		40,500		40,500
FDIC indemnification liability	11,729		11,729		6,100		6,100		—		—
Accrued interest payable	6,175		6,175		7,394		7,394		6,827		6,827
Total financial liabilities	$	21,393,713	$	21,409,846	$	20,224,790	$	20,229,220	$	18,215,441	$	18,233,634

Not all the financial instruments listed in the table above are subject to the disclosure provisions of ASC Topic 820, as certain assets and liabilities result in their carrying value approximating fair value. These include cash and cash equivalents, interest bearing deposits with banks, brokerage customer receivables, FHLB and FRB stock, FDIC indemnification asset and liability, accrued interest receivable and accrued interest payable and non-maturity deposits.

The following methods and assumptions were used by the Company in estimating fair values of financial instruments that were not previously disclosed.

Held-to-maturity securities. Held-to-maturity securities include U.S. Government-sponsored agency securities and municipal bonds issued by various municipal government entities primarily located in the Chicago metropolitan area and southern Wisconsin. Fair values for held-to-maturity securities are typically based on prices obtained from independent pricing vendors. In accordance with ASC 820, the Company has categorized held-to-maturity securities as a Level 2 fair value measurement.

Loans. Fair values are estimated for portfolios of loans with similar financial characteristics. Loans are analyzed by type such as commercial, residential real estate, etc. Each category is further segmented by interest rate type (fixed and variable) and term. For variable-rate loans that reprice frequently, estimated fair values are based on carrying values. The fair value of residential loans is based on secondary market sources for securities backed by similar loans, adjusted for differences in loan characteristics. The fair value for other fixed rate loans is estimated by discounting scheduled cash flows through the estimated maturity using estimated market discount rates that reflect credit and interest rate risks inherent in the loan. The primary impact of credit risk on the present

Table of Contents

value of the loan portfolio, however, was assessed through the use of the allowance for loan losses, which is believed to represent the current fair value of probable incurred losses for purposes of the fair value calculation. In accordance with ASC 820, the Company has categorized loans as a Level 3 fair value measurement.

Deposits with stated maturities. The fair value of certificates of deposit is based on the discounted value of contractual cash flows. The discount rate is estimated using the rates currently in effect for deposits of similar remaining maturities. In accordance with ASC 820, the Company has categorized deposits with stated maturities as a Level 3 fair value measurement.

FHLB advances. The fair value of FHLB advances is obtained from the FHLB which uses a discounted cash flow analysis based on current market rates of similar maturity debt securities to discount cash flows. In accordance with ASC 820, the Company has categorized FHLB advances as a Level 3 fair value measurement.

Subordinated notes. The fair value of the subordinated notes is based on a market price obtained from an independent pricing vendor. In accordance with ASC 820, the Company has categorized subordinated notes as a Level 2 fair value measurement.

Junior subordinated debentures. The fair value of the junior subordinated debentures is based on the discounted value of contractual cash flows. In accordance with ASC 820, the Company has categorized junior subordinated debentures as a Level 3 fair value measurement.

(15) Stock-Based Compensation Plans

In May 2015, the Company’s shareholders approved the 2015 Stock Incentive Plan (“the 2015 Plan”) which provides for the issuance of up to 5,485,000 shares of common stock. The 2015 Plan replaced the 2007 Stock Incentive Plan (“the 2007 Plan”) which replaced the 1997 Stock Incentive Plan (“the 1997 Plan”). The 2015 Plan, the 2007 Plan and the 1997 Plan are collectively referred to as “the Plans.” The 2015 Plan has substantially similar terms to the 2007 Plan and the 1997 Plan. Outstanding awards under the Plans for which common shares are not issued by reason of cancellation, forfeiture, lapse of such award or settlement of such award in cash, are again available under the 2015 Plan. All grants made after the approval of the 2015 Plan will be made pursuant to the 2015 Plan. The Plans cover substantially all employees of Wintrust. The Compensation Committee of the Board of Directors administers all stock-based compensation programs and authorizes all awards granted pursuant to the Plans.

The Plans permit the grant of incentive stock options, non-qualified stock options, stock appreciation rights, stock awards, restricted share or unit awards, performance awards settled in shares of common stock and other incentive awards based in whole or in part by reference to the Company’s common stock. The Company historically awarded stock-based compensation in the form of time-vested non-qualified stock options and time-vested restricted share unit awards (“restricted shares”). The grants of options provide for the purchase of shares of the Company’s common stock at the fair market value of the stock on the date the options are granted. Stock options under the 2015 Plan and the 2007 Plan generally vest ratably over periods of three to five years and have a maximum term of seven years from the date of grant. Stock options granted under the 1997 Plan provided for a maximum term of 10 years. Restricted shares entitle the holders to receive, at no cost, shares of the Company’s common stock. Restricted shares generally vest over periods of one to five years from the date of grant.

Beginning in 2011, the Company has awarded annual grants under the Long-Term Incentive Program (“LTIP”), which is administered under the Plans. The LTIP is designed in part to align the interests of management with the interests of shareholders, foster retention, create a long-term focus based on sustainable results and provide participants with a target long-term incentive opportunity. It is anticipated that LTIP awards will continue to be granted annually. LTIP grants to date have consisted of time-vested non-qualified stock options and performance-based stock and cash awards. Performance-based stock and cash awards granted under the LTIP are contingent upon the achievement of pre-established long-term performance goals set in advance by the Compensation Committee over a three-year period starting at the beginning of each calendar year. These performance awards are granted at a target level, and based on the Company’s achievement of the pre-established long-term goals, the actual payouts can range from 0% to a maximum of 150% (for awards granted in 2015 and 2016) or 200% (for awards granted prior to 2015) of the target award. The awards vest in the quarter after the end of the performance period upon certification of the payout by the Compensation Committee of the Board of Directors.

Holders of restricted share awards and performance-based stock awards received under the Plans are not entitled to vote or receive cash dividends (or cash payments equal to the cash dividends) on the underlying common shares until the awards are vested and issued. Except in limited circumstances, these awards are canceled upon termination of employment without any payment of consideration by the Company. Shares that are vested but not issuable pursuant to deferred compensation arrangements accrue additional shares based on the value of dividends otherwise paid.

Table of Contents

Stock-based compensation is measured as the fair value of an award on the date of grant, and the measured cost is recognized over the period which the recipient is required to provide service in exchange for the award. The fair values of restricted share and performance-based stock awards are determined based on the average of the high and low trading prices on the grant date, and the fair value of stock options is estimated using a Black-Scholes option-pricing model that utilizes the assumptions outlined in the following table. Option-pricing models require the input of highly subjective assumptions and are sensitive to changes in the option's expected life and the price volatility of the underlying stock, which can materially affect the fair value estimate. Expected life of options granted since the inception of the LTIP awards has been based on the safe harbor rule of the SEC Staff Accounting Bulletin No. 107 “Share-Based Payment” as the Company believes historical exercise data may not provide a reasonable basis to estimate the expected term of these options. Expected stock price volatility is based on historical volatility of the Company's common stock, which correlates with the expected life of the options, and the risk-free interest rate is based on comparable U.S. Treasury rates. Management reviews and adjusts the assumptions used to calculate the fair value of an option on a periodic basis to better reflect expected trends.

The following table presents the weighted average assumptions used to determine the fair value of options granted in the six month periods ending June 30, 2016 and 2015.



	Six Months Ended
	June 30,		June 30,
	2016		2015
Expected dividend yield	0.9	%	0.9	%
Expected volatility	25.2	%	26.5	%
Risk-free rate	1.3	%	1.3	%
Expected option life (in years)	4.5		4.5

Stock based compensation is recognized based upon the number of awards that are ultimately expected to vest, taking into account expected forfeitures. In addition, for performance-based awards, an estimate is made of the number of shares expected to vest as a result of actual performance against the performance criteria in the award to determine the amount of compensation expense to recognize. The estimate is reevaluated periodically and total compensation expense is adjusted for any change in estimate in the current period. Stock-based compensation expense recognized in the Consolidated Statements of Income was $2.3 million in the second quarter of 2016 and $3.0 million in the second quarter of 2015, and $4.8 million and $5.3 million for the year-to-date periods, respectively.

Table of Contents

A summary of the Company's stock option activity for the six months ended June 30, 2016 and June 30, 2015 is presented below:



Stock Options	Common Shares		Weighted Average Strike Price		Remaining Contractual Term⁽¹⁾	Intrinsic Value ⁽²⁾ ($000)
Outstanding at January 1, 2016	1,551,734		$	41.32
Granted	558,411		40.96
Exercised	(99,760	)	37.56
Forfeited or canceled	(84,750	)	49.03
Outstanding at June 30, 2016	1,925,635		$	41.07	4.9	$	19,159
Exercisable at June 30, 2016	896,155		$	39.08	3.6	$	10,695



Stock Options	Common Shares		Weighted Average Strike Price		Remaining Contractual Term ⁽¹⁾	Intrinsic Value ⁽²⁾ ($000)
Outstanding at January 1, 2015	1,618,426		$	43.00
Conversion of options of acquired company	16,364		21.18
Granted	493,690		44.17
Exercised	(108,042	)	33.70
Forfeited or canceled	(219,356	)	53.47
Outstanding at June 30, 2015	1,801,082		$	42.40	4.4	$	20,012
Exercisable at June 30, 2015	916,168		$	40.62	2.9	$	11,928


(1)	Represents the remaining weighted average contractual life in years.

(2)

Aggregate intrinsic value represents the total pre-tax intrinsic value (i.e., the difference between the Company's stock price on the last trading day of the quarter and the option exercise price, multiplied by the number of shares) that would have been received by the option holders if they had exercised their options on the last day of the quarter. Options with exercise prices above the stock price on the last trading day of the quarter are excluded from the calculation of intrinsic value. The intrinsic value will change based on the fair market value of the Company's stock.

The weighted average grant date fair value per share of options granted during the six months ended June 30, 2016 and June 30, 2015 was $8.61 and $9.69, respectively. The aggregate intrinsic value of options exercised during the six months ended June 30, 2016 and 2015, was $1.2 million and $1.6 million, respectively.

A summary of the Plans' restricted share activity for the six months ended June 30, 2016 and June 30, 2015 is presented below:



	Six months ended June 30, 2016				Six months ended June 30, 2015
Restricted Shares	Common Shares		Weighted Average Grant-Date Fair Value		Common Shares		Weighted Average Grant-Date Fair Value
Outstanding at January 1	137,593		$	49.63	146,112		$	47.45
Granted	14,546		43.95		14,907		45.35
Vested and issued	(8,523	)	44.10		(14,015	)	38.78
Forfeited or canceled	(504	)	44.26		—		—
Outstanding at June 30	143,112		$	49.40	147,004		$	48.07
Vested, but not issuable at June 30	88,696		$	51.43	85,000		$	51.88

Table of Contents

A summary of the Plans' performance-based stock award activity, based on the target level of the awards, for the six months ended June 30, 2016 and June 30, 2015 is presented below:



	Six months ended June 30, 2016				Six months ended June 30, 2015
Performance-based Stock	Common Shares		Weighted Average Grant-Date Fair Value		Common Shares		Weighted Average Grant-Date Fair Value
Outstanding at January 1	276,533		$	43.01	295,679		$	38.18
Granted	117,409		40.95		104,191		44.17
Vested and issued	(78,410	)	37.90		(78,590	)	31.10
Forfeited	(13,064	)	41.13		(33,522	)	32.62
Outstanding at June 30	302,468		$	43.62	287,758		$	42.93
Vested, but deferred at June 30	6,646		$	37.89	—		$	—

The Company issues new shares to satisfy its obligation to issue shares granted pursuant to the Plans.

(16) Shareholders’ Equity and Earnings Per Share

Common Stock Offering

In June 2016, the Company issued through a public offering a total of 3,000,000 shares of its common stock. Net proceeds to the Company totaled approximately $152.8 million.

Series D Preferred Stock

In June 2015, the Company issued and sold 5,000,000 shares of fixed-to-floating non-cumulative perpetual preferred stock, Series D, liquidation preference $25 per share (the “Series D Preferred Stock”) for $125.0 million in a public offering. When, as and if declared, dividends on the Series D Preferred Stock are payable quarterly in arrears at a fixed rate of 6.50% per annum from the original issuance date to, but excluding, July 15, 2025, and from (and including) that date at a floating rate equal to three-month LIBOR plus a spread of 4.06% per annum.

Series C Preferred Stock

In March 2012, the Company issued and sold 126,500 shares of non-cumulative perpetual convertible preferred stock, Series C, liquidation preference $1,000 per share (the “Series C Preferred Stock”) for $126.5 million in a public offering. When, as and if declared, dividends on the Series C Preferred Stock are payable quarterly in arrears at a rate of 5.00% per annum. The Series C Preferred Stock is convertible into common stock at the option of the holder at a current conversion rate of 24.6213 shares of common stock per share of Series C Preferred Stock subject to customary anti-dilution adjustments. In the first six months of of 2016, pursuant to such terms, 30 shares of the Series C Preferred Stock were converted at the option of the respective holders into 729 shares of the Company's common stock. In 2015, pursuant to such terms, 180 shares of the Series C Preferred Stock were converted at the option of the respective holders into 4,374 shares of the Company's common stock. On and after April 15, 2017, the Company will have the right under certain circumstances to cause the Series C Preferred Stock to be converted into common stock if the closing price of the Company’s common stock exceeds a certain amount.

Common Stock Warrant

Pursuant to the U.S. Department of the Treasury’s (the “U.S. Treasury”) Capital Purchase Program, on December 19, 2008, the Company issued to the U.S. Treasury a warrant to exercise 1,643,295 warrant shares of Wintrust common stock at a per share exercise price of $22.82, subject to customary anti-dilution adjustments, and with a term of 10 years. In February 2011, the U.S. Treasury sold all of its interest in the warrant issued to it in a secondary underwritten public offering. During the first six months of 2016, no warrant shares were exercised. At June 30, 2016, all remaining holders of the interest in the warrant were able to exercise 367,432 warrant shares.

Other

In July 2015, the Company issued 388,573 shares of its common stock in the acquisition of CFIS. In January 2015, the Company issued 422,122 shares of its common stock in the acquisition of Delavan.

Table of Contents

At the January 2016 Board of Directors meeting, a quarterly cash dividend of $0.12 per share ($0.48 on an annualized basis) was declared. It was paid on February 25, 2016 to shareholders of record as of February 11, 2016. At the April 2016 Board of Directors meeting, a quarterly cash dividend of $0.12 per share ($0.48 on an annualized basis) was declared. It was paid on May 26, 2016 to shareholders of record as of May 12, 2016.

Accumulated Other Comprehensive Income (Loss)

The following tables summarize the components of other comprehensive income (loss), including the related income tax effects, and the related amount reclassified to net income for the periods presented (in thousands).



	Accumulated Unrealized Gains (Losses) on Securities			Accumulated Unrealized Losses on Derivative Instruments			Accumulated Foreign Currency Translation Adjustments			Total Accumulated Other Comprehensive Loss
Balance at April 1, 2016	$	(1,204	)	$	(1,903	)	$	(36,803	)	$	(39,910	)
Other comprehensive income (loss) during the period, net of tax, before reclassifications	3,724			(822		)	612			3,514
Amount reclassified from accumulated other comprehensive income (loss) into net income, net of tax	(875		)	505			—			(370		)
Amount reclassified from accumulated other comprehensive income (loss) related to amortization of unrealized losses on investment securities transferred to held-to-maturity from available-for-sale, net of tax	2,326			—			—			2,326
Net other comprehensive income (loss) during the period, net of tax	$	5,175		$	(317	)	$	612		$	5,470
Balance at June 30, 2016	$	3,971		$	(2,220	)	$	(36,191	)	$	(34,440	)

Balance at January 1, 2016	$	(17,674	)	$	(2,193	)	$	(42,841	)	$	(62,708	)
Other comprehensive income (loss) during the period, net of tax, before reclassifications	18,912			(971		)	6,650			24,591
Amount reclassified from accumulated other comprehensive income (loss) into net income, net of tax	(1,679		)	944			—			(735		)
Amount reclassified from accumulated other comprehensive income (loss) related to amortization of unrealized losses on investment securities transferred to held-to-maturity from available-for-sale, net of tax	$	4,412		$	—		$	—		$	4,412
Net other comprehensive income (loss) during the period, net of tax	$	21,645		$	(27	)	$	6,650		$	28,268
Balance at June 30, 2016	$	3,971		$	(2,220	)	$	(36,191	)	$	(34,440	)

Balance at April 1, 2015	$	6,094		$	(2,858	)	$	(34,327	)	$	(31,091	)
Other comprehensive (loss) income during the period, net of tax, before reclassifications	(32,441		)	(147		)	1,516			(31,072		)
Amount reclassified from accumulated other comprehensive (loss) income into net income, net of tax	14			278			—			292
Amount reclassified from accumulated other comprehensive (loss) income related to amortization of unrealized losses on investment securities transferred to held-to-maturity from available-for-sale, net of tax	—			—			—			—
Net other comprehensive (loss) income during the period, net of tax	$	(32,427	)	$	131		$	1,516		$	(30,780	)
Balance at June 30, 2015	$	(26,333	)	$	(2,727	)	$	(32,811	)	$	(61,871	)

Table of Contents



	Accumulated Unrealized Gains (Losses) on Securities			Accumulated Unrealized Losses on Derivative Instruments			Accumulated Foreign Currency Translation Adjustments			Total Accumulated Other Comprehensive Loss
Balance at January 1, 2015	$	(9,533	)	$	(2,517	)	$	(25,282	)	$	(37,332	)
Other comprehensive loss during the period, net of tax, before reclassifications	(16,496		)	(740		)	(7,529		)	(24,765		)
Amount reclassified from accumulated other comprehensive loss into net income, net of tax	(304		)	530			—			226
Amount reclassified from accumulated other comprehensive loss related to amortization of unrealized losses on investment securities transferred to held-to-maturity from available-for-sale, net of tax	—			—			—			—
Net other comprehensive loss during the period, net of tax	$	(16,800	)	$	(210	)	$	(7,529	)	$	(24,539	)
Balance at June 30, 2015	$	(26,333	)	$	(2,727	)	$	(32,811	)	$	(61,871	)



	Amount Reclassified from Accumulated Other Comprehensive Income for the
Details Regarding the Component of Accumulated Other Comprehensive Income	Three Months Ended						Six Months Ended						Impacted Line on the Consolidated Statements of Income
	June 30,						June 30,
	2016			2015			2016			2015
Accumulated unrealized losses on securities
Gains (losses) included in net income	$	1,440		$	(24	)	$	2,765		$	500		Gains (losses) on investment securities, net
	1,440			(24		)	2,765			500			Income before taxes
Tax effect	$	(565	)	$	10		$	(1,086	)	$	(196	)	Income tax expense
Net of tax	$	875		$	(14	)	$	1,679		$	304		Net income

Accumulated unrealized losses on derivative instruments
Amount reclassified to interest expense on deposits	$	338		$	—		$	593		$	—		Interest on deposits
Amount reclassified to interest expense on junior subordinated debentures	494			457			$	962		$	871		Interest on junior subordinated debentures
	(832		)	(457		)	(1,555		)	(871		)	Income before taxes
Tax effect	$	327		$	179		$	611		$	341		Income tax expense
Net of tax	$	(505	)	$	(278	)	$	(944	)	$	(530	)	Net income

Table of Contents

Earnings per Share

The following table shows the computation of basic and diluted earnings per share for the periods indicated:



		Three Months Ended				Six Months Ended
(In thousands, except per share data)		June 30, 2016		June 30, 2015		June 30, 2016		June 30, 2015
Net income		$	50,041	$	43,831	$	99,152	$	82,883
Less: Preferred stock dividends and discount accretion		3,628		1,580		7,256		3,161
Net income applicable to common shares—Basic	(A)	46,413		42,251		91,896		79,722
Add: Dividends on convertible preferred stock, if dilutive		1,578		1,580		3,156		3,161
Net income applicable to common shares—Diluted	(B)	47,991		43,831		95,052		82,883
Weighted average common shares outstanding	(C)	49,140		47,567		48,794		47,404
Effect of dilutive potential common shares
Common stock equivalents		856		1,085		778		1,149
Convertible preferred stock, if dilutive		3,109		3,071		3,109		3,071
Total dilutive potential common shares		3,965		4,156		3,887		4,220
Weighted average common shares and effect of dilutive potential common shares	(D)	53,105		51,723		52,681		51,624
Net income per common share:
Basic	(A/C)	$	0.94	$	0.89	$	1.88	$	1.68
Diluted	(B/D)	$	0.90	$	0.85	$	1.80	$	1.61

Potentially dilutive common shares can result from stock options, restricted stock unit awards, stock warrants, the Company’s convertible preferred stock and shares to be issued under the Employee Stock Purchase Plan and the Directors Deferred Fee and Stock Plan, being treated as if they had been either exercised or issued, computed by application of the treasury stock method. While potentially dilutive common shares are typically included in the computation of diluted earnings per share, potentially dilutive common shares are excluded from this computation in periods in which the effect would reduce the loss per share or increase the income per share. For diluted earnings per share, net income applicable to common shares can be affected by the conversion of the Company’s convertible preferred stock. Where the effect of this conversion would reduce the loss per share or increase the income per share, net income applicable to common shares is not adjusted by the associated preferred dividends.

(17) Regulatory Matters

The Company is a bank holding company that has elected to be treated by the FRB as a financial holding company for purposes of the Bank Holding Company Act of 1956 (as amended, the “BHC Act”). The activities of bank holding companies generally are limited to the business of banking, managing or controlling banks, and other activities determined by the FRB, by regulation or order prior to November 11, 1999, to be so closely related to banking as to be a proper incident thereto. Impermissible activities for bank holding companies and their subsidiaries include activities that are related to commerce, such as retail sales of nonfinancial products or manufacturing.

As a financial holding company, we may engage in an expanded range of activities, including securities and insurance activities conducted as agent or principal that are considered to be financial in nature. Moreover, financial holding companies may engage in activities incidental or complementary to financial activities, if the FRB determines that such activities pose no substantial risk to the safety or soundness of depository institutions or the financial system in general. Maintaining our financial holding company status requires that our subsidiary banks remain “well-capitalized” and “well-managed” as defined by regulation, and maintain at least a “satisfactory” rating under the Community Reinvestment Act. In addition, under the Dodd-Frank Wall Street Reform and Consumer Protection Act, we must also remain well-capitalized and well-managed to maintain our financial holding company status. If we or our subsidiary banks fail to continue to meet these requirements, we could be subject to restrictions on new activities and acquisitions, and/or be required to cease and possibly divest of operations that conduct existing activities that are not permissible for a bank holding company that is not a financial holding company.

In light of these requirements, the Company consistently monitors the capitalization of its banks, utilizing the ratios required by regulatory definition: 10.0%, 8.0%, 6.5% and 5.0% for each of total capital to risk-weighted assets, Tier 1 capital to risk-weighted assets, common equity Tier 1 capital to risk-weighted assets and Tier 1 leverage ratio, respectively. To maintain adequate capitalization in satisfaction of these required ratios, the Company from time to time makes subordinated loans to one or more of

Table of Contents

its subsidiary banks, with a corresponding intercompany subordinated note issued by such subsidiary bank to the Company on account of each such loan. Such subordinated indebtedness is included in the Company’s calculation of its subsidiary banks’ respective Tier 2 capital.

On April 29, 2016 the Company determined that the intercompany subordinated note agreements that the Company’s subsidiary national banks utilized to issue subordinated debt did not conform with the provisions of 12 CFR 5.47(f)(ii) and OCC Bulletin 2015-22, which were issued in early 2015. This ruling impacted four of the Company’s national bank subsidiaries: Beverly Bank & Trust Company, N.A. (“Beverly Bank”), Schaumburg Bank & Trust Company, N.A. (“Schaumburg Bank”), Barrington Bank & Trust Company, N.A. (“Barrington Bank”) and Old Plank Trail Community Bank, N.A. (“Old Plank Trail Bank”).

Accordingly, the Company recalculated the capitalization ratios of its affected subsidiary national banks to exclude subordinated debt that had been issued by such banks subsequent to January 1, 2015 from each bank’s respective Tier 2 capital. On April 29, 2016, each of these banks repaid to the Company 100% of their respective outstanding subordinated indebtedness, and the Company in turn infused corresponding amounts of capital surplus (Tier 1 capital) into the four banks as follows: (a) Beverly Bank - $13.0 million; (b) Schaumburg Bank - $10.3 million; (c) Barrington Bank - $5.0 million; and (d) Old Plank Trail Bank - $4.0 million. Following this effective substitution of Tier 1 capital for Tier 2 capital, the total capital to risk-weighted assets ratios of the four banks remained identical and each bank remains well capitalized.

In May 2016 the Company determined that certain intercompany subordinated note agreements that the Company’s Illinois-chartered banks utilized to issue subordinated debt did not qualify as Tier 2 capital due to a provision in the agreement which allowed the note holder to accelerate payment of principal. Accordingly, the subordinated notes issued after January 1, 2015 were not includable in Tier 2 capital and therefore the bank subsidiaries filed revised call reports for the periods affected. These filings impacted eight of the Company’s Illinois-chartered bank subsidiaries: Lake Forest Bank & Trust Company (“Lake Forest Bank”), Libertyville Bank & Trust Company (“Libertyville Bank”), Northbrook Bank & Trust Company (“Northbrook Bank”), St. Charles Bank & Trust Company (“St. Charles Bank”), State Bank of the Lakes, Village Bank & Trust (“Village Bank”), Wheaton Bank, and Wintrust Bank.

Accordingly, the Company recalculated the capitalization ratios of its affected Illinois-chartered banks to exclude subordinated debt that had been issued by such banks subsequent to January 1, 2015 from each bank’s respective Tier 2 capital. In May 2016, each of these banks issued replacement subordinated note agreements in a form that the Company is advised is sufficient to qualify as Tier 2 capital. Following this issuance of replacement subordinated note agreements, the total capital to risk-weighted assets ratios of the eight banks remained identical and each bank remains well capitalized.

Table of Contents

After excluding the following outstanding amounts of subordinated debt from Tier 2 capital, the recalculated total capital to risk-weighted assets ratios for each bank were as follows:



	March 31,			December 31,			September 30,			June 30,			March 31,
(Dollars in thousands)	2016			2015			2015			2015			2015
Subordinated debt excluded from Tier 2 capital
Beverly Bank	$	13,000		$	13,000		$	11,000		$	11,000		$	1,000
Schaumburg Bank	8,500			8,500			3,500			3,500			3,500
Barrington Bank	5,000			—			—			—			—
Old Plank Trail Bank	4,000			—			—			—			—
Lake Forest Bank	10,000			10,000			10,000			14,000			14,000
Libertyville Bank	—			—			—			2,500			2,500
Northbrook Bank	12,500			6,500			6,500			7,500			7,500
St. Charles Bank	2,500			2,500			2,500			2,000			2,000
State Bank of the Lakes	3,500			3,500			3,500			3,500			2,500
Village Bank	2,500			2,500			2,500			7,000			7,000
Wheaton Bank	15,500			13,500			13,500			6,000			—
Wintrust Bank	17,000			13,000			13,000			13,000			6,000

Total capital (to risk-weighted assets) ⁽¹⁾
Beverly Bank	9.7		%	9.6		%	10.1		%	10.2		%	11.0		%
Schaumburg Bank	10.2			10.3			10.7			10.8			10.7
Barrington Bank	11.4			11.3			11.6			11.4			11.1
Old Plank Trail Bank	10.8			11.3			11.8			11.6			11.9
Lake Forest Bank	11.8			10.9			11.0			10.8			10.8
Libertyville Bank	11.7			11.5			11.2			11.3			11.0
Northbrook Bank	10.3			10.5			10.7			10.6			10.6
St. Charles Bank	11.1			10.9			10.9			10.8			10.8
State Bank of the Lakes	11.0			10.6			10.9			10.9			10.9
Village Bank	11.0			11.0			10.9			11.0			10.5
Wheaton Bank	10.2			10.1			10.4			10.6			11.5
Wintrust Bank	10.9			10.9			10.9			11.1			11.2


(1)	Note that the OCC-regulated bank subsidiaries' first quarter 2016 call reports did not require refiling as the determination to exclude the subordinated debt from the capitalization ratios as of March 31, 2016 was made prior to the filing deadline of those call reports.

The Company believes that all of its banks have effectively been consistently well capitalized at all times during 2015 and 2016. As a technical matter under these revised ratio calculations, however, Beverly was not considered to be well capitalized at December 31, 2015 or March 31, 2016. The Company considers this to be immaterial because of the amount of subordinated indebtedness that actually was held by Beverly as of both dates, respectively, notwithstanding the required recalculation to exclude subordinated indebtedness from Tier 2 capital. Nonetheless, because the Credit Agreement requires that the Company’s banks maintain certain minimum regulatory capital ratios which are higher than some of the adjusted capital ratios, the Company received waivers from the Required Lenders under the Credit Agreement, waiving any technical default that may have existed on these dates.

Table of Contents

ITEM 2

MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL

CONDITION AND RESULTS OF OPERATIONS

The following discussion and analysis of financial condition as of June 30, 2016 compared with December 31, 2015 and June 30, 2015, and the results of operations for the three and six month periods ended June 30, 2016 and 2015, should be read in conjunction with the unaudited consolidated financial statements and notes contained in this report and the risk factors discussed herein and under Item 1A of the Company’s 2015 Annual Report on Form 10-K. 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.

Introduction

Wintrust is a financial holding company that provides traditional community banking services, primarily in the Chicago metropolitan area and southern Wisconsin, and operates other financing businesses on a national basis and in Canada through several non-bank subsidiaries. Additionally, Wintrust offers a full array of wealth management services primarily to customers in the Chicago metropolitan area and southern Wisconsin.

Overview

Second Quarter Highlights

The Company recorded net income of $50.0 million for the second quarter of 2016 compared to $43.8 million in the second quarter of 2015. The results for the second quarter of 2016 demonstrate continued operating strengths including strong loan and deposit growth driving higher net interest income, higher mortgage banking and wealth management revenue, increased fees from covered call options and stable credit quality metrics. Additionally, in the second quarter of 2016, the Company completed a public offering of 3,000,000 shares of common stock resulting in net proceeds of $152.8 million.

The Company increased its loan portfolio, excluding covered loans and mortgage loans held-for-sale, from $15.5 billion at June 30, 2015 and $17.1 billion at December 31, 2015 to $18.2 billion at June 30, 2016. The increase in the current quarter compared to the prior quarters was primarily a result of the Company’s commercial banking initiative, growth in the commercial, commercial real estate and life insurance premium finance receivables portfolios and the acquisition of Generations. The Company is focused on making new loans, including in the commercial and commercial real estate sector, where opportunities that meet our underwriting standards exist. For more information regarding changes in the Company’s loan portfolio, see “Financial Condition – Interest Earning Assets” and Note 6 “Loans” of the Consolidated Financial Statements in Item 1 of this report.

Management considers the maintenance of adequate liquidity to be important to the management of risk. During the second quarter of 2016, the Company continued its practice of maintaining appropriate funding capacity to provide the Company with adequate liquidity for its ongoing operations. In this regard, the Company benefited from its strong deposit base, a liquid short-term investment portfolio and its access to funding from a variety of external funding sources. At June 30, 2016, the Company had approximately $964.8 million in overnight liquid funds and interest-bearing deposits with banks.

The Company recorded net interest income of $175.3 million in the second quarter of 2016 compared to $156.9 million in the second quarter of 2015. The higher level of net interest income recorded in the second quarter of 2016 compared to the second quarter of 2015 resulted primarily from a $2.6 billion increase in average loans, excluding covered loans. The increase in average loans, excluding covered loans, was partially offset by a 14 basis point decline in the yield on earning assets, on a fully tax-equivalent basis and a four basis point increase in rate on interest bearing liabilities (see "Net Interest Income" for further detail).

Non-interest income totaled $84.8 million in the second quarter of 2016, an increase of $7.8 million, or 10%, compared to the second quarter of 2015. The increase in the second quarter of 2016 compared to the second quarter of 2015 was primarily attributable to higher gains on sales of investment securities, increased operating lease income and an increase in service charges on deposits (see “Non-Interest Income” for further detail).

Non-interest expense totaled $171.0 million in the second quarter of 2016, increasing $16.7 million, or 11%, compared to the second quarter of 2015. The increase compared to the second quarter of 2015 was primarily attributable to higher salary and employee benefit costs caused by the addition of employees from the various acquisitions, and higher staffing levels as the Company grows, increased equipment expense, including operating lease equipment depreciation and higher data processing expenses (see “Non-Interest Expense” for further detail).

Table of Contents

Announced Acquisitions

On July 6, 2016, the Company announced the signing of a definitive agreement to acquire First Community Financial Corporation ("FCFC"). FCFC is the parent company of First Community Bank, an Illinois state-chartered bank, which operates two banking locations in Elgin, Illinois. As of June 30, 2016, First Community Bank had approximately $177 million in assets, approximately $79 million in loans and approximately $154 million in deposits.

On June 27, 2016, the Company announced the signing of a definitive agreement to acquire approximately $581 million in performing loans and related relationships from an affiliate of GE Capital Franchise Finance. The loans are to franchise operators (primarily quick service restaurant concepts) in the Midwest and in the Western portion of the United States.

RESULTS OF OPERATIONS

Earnings Summary

The Company’s key operating measures for the three and six months ended June 30, 2016, as compared to the same period last year, are shown below:



	Three months ended
(Dollars in thousands, except per share data)	June 30, 2016			June 30, 2015			Percentage (%) or Basis Point (bp) Change
Net income	$	50,041		$	43,831		14	%
Net income per common share—Diluted	0.90			0.85			6
Net revenue ⁽¹⁾	260,069			233,905			11
Net interest income	175,270			156,892			12
Net overhead ratio ⁽³⁾	1.46		%	1.53		%	(7) bp
Return on average assets	0.85			0.87			(2	)
Return on average common equity	8.43			8.38			5
Return on average tangible common equity ⁽²⁾	11.12			10.86			26



	Six months ended
(Dollars in thousands, except per share data)	June 30, 2016			June 30, 2015			Percentage (%) or Basis Point (bp) Change
Net income	$	99,152		$	82,883		20	%
Net income per common share—Diluted	1.80			1.61			12
Net revenue ⁽¹⁾	500,330			450,337			11
Net interest income	346,779			308,783			12
Net overhead ratio ⁽³⁾	1.48			1.61			(13) bp
Return on average assets	0.85			0.83			2
Return on average common equity	8.49			8.02			47
Return on average tangible common equity ⁽²⁾	11.22			10.42			80
At end of period
Total assets	$	24,420,616		$	20,790,202		17	%
Total loans, excluding loans held-for-sale, excluding covered loans	18,174,655			15,513,650			17
Total loans, including loans held-for-sale, excluding covered loans	18,728,911			16,010,933			17
Total deposits	20,041,750			17,082,418			17
Total shareholders’ equity	2,623,595			2,264,982			16
Book value per common share ⁽²⁾	$	45.96		$	42.24		9
Tangible common book value per share ⁽²⁾	36.12			33.02			9
Market price per common share	51.00			53.38			(4	)
Excluding covered loans:
Allowance for credit losses to total loans ⁽⁴⁾	0.64		%	0.65		%	(1) bp
Non-performing loans to total loans	0.48		%	0.49		%	(1	)


(1)	Net revenue is net interest income plus non-interest income.


(2)	See following section titled, “Supplementary Financial Measures/Ratios” for additional information on this performance measure/ratio.


(3)	The net overhead ratio is calculated by netting total non-interest expense and total non-interest income, annualizing this amount, and dividing by that period’s total average assets. A lower ratio indicates a higher degree of efficiency.


(4)	The allowance for credit losses includes both the allowance for loan losses and the allowance for lending-related commitments.

Certain returns, yields, performance ratios, and quarterly growth rates are “annualized” in this presentation and throughout this report to represent an annual time period. This is done for analytical purposes to better discern for decision-making purposes underlying performance trends when compared to full-year or year-over-year amounts. For example, balance sheet growth rates

Table of Contents

are most often expressed in terms of an annual rate. As such, 5% growth during a quarter would represent an annualized growth rate of 20%.

SUPPLEMENTAL FINANCIAL MEASURES/RATIOS

The accounting and reporting policies of Wintrust conform to generally accepted accounting principles (“GAAP”) in the United States and prevailing practices in the banking industry. However, certain non-GAAP performance measures and ratios are used by management to evaluate and measure the Company’s performance. These include taxable-equivalent net interest income (including its individual components), net interest margin (including its individual components), the efficiency ratio, tangible common equity ratio, tangible common book value per share and return on average tangible common equity. Management believes that these measures and ratios provide users of the Company’s financial information a more meaningful view of the performance of the interest-earning assets and interest-bearing liabilities and of the Company’s operating efficiency. Other financial holding companies may define or calculate these measures and ratios differently.

Management reviews yields on certain asset categories and the net interest margin of the Company and its banking subsidiaries on a fully taxable-equivalent (“FTE”) basis. In this non-GAAP presentation, net interest income is adjusted to reflect tax-exempt interest income on an equivalent before-tax basis. This measure ensures comparability of net interest income arising from both taxable and tax-exempt sources. Net interest income on a FTE basis is also used in the calculation of the Company’s efficiency ratio. The efficiency ratio, which is calculated by dividing non-interest expense by total taxable-equivalent net revenue (less securities gains or losses), measures how much it costs to produce one dollar of revenue. Securities gains or losses are excluded from this calculation to better match revenue from daily operations to operational expenses. Management considers the tangible common equity ratio and tangible book value per common share as useful measurements of the Company’s equity. The Company references the return on average tangible common equity as a measurement of profitability.

Table of Contents

A reconciliation of certain non-GAAP performance measures and ratios used by the Company to evaluate and measure the Company’s performance to the most directly comparable GAAP financial measures is shown below:



	Three Months Ended						Six Months Ended
	June 30,			June 30,			June 30,			June 30,
(Dollars and shares in thousands)	2016			2015			2016			2015
Calculation of Net Interest Margin and Efficiency Ratio
(A) Interest Income (GAAP)	$	197,064		$	175,241		$	389,295		$	345,598
Taxable-equivalent adjustment:
- Loans	523			328			1,032			655
- Liquidity Management Assets	932			787			1,852			1,514
- Other Earning Assets	8			27			14			34
(B) Interest Income - FTE	$	198,527		$	176,383		$	392,193		$	347,801
(C) Interest Expense (GAAP)	21,794			18,349			42,516			36,815
(D) Net Interest Income - FTE (B minus C)	$	176,733		$	158,034		$	349,677		$	310,986
(E) Net Interest Income (GAAP) (A minus C)	$	175,270		$	156,892		$	346,779		$	308,783
Net interest margin (GAAP-derived)	3.24		%	3.39		%	3.26		%	3.39		%
Net interest margin - FTE	3.27		%	3.41		%	3.29		%	3.42		%
(F) Non-interest income	$	84,799		$	77,013		$	153,551		$	141,554
(G) Gains (losses) on investment securities, net	1,440			(24		)	2,765			500
(H) Non-interest expense	170,969			154,297			324,699			301,615
Efficiency ratio (H/(E+F-G))	66.11		%	65.96		%	65.26		%	67.05		%
Efficiency ratio - FTE (H/(D+F-G))	65.73		%	65.64		%	64.88		%	66.72		%
Calculation of Tangible Common Equity ratio (at period end)
Total shareholders’ equity	$	2,623,595		$	2,264,982
(I) Less: Convertible preferred stock	(126,257		)	(126,312		)
Less: Non-convertible preferred stock	(125,000		)	(125,000		)
Less: Intangible assets	(507,916		)	(439,570		)
(J) Total tangible common shareholders’ equity	$	1,864,422		$	1,574,100
Total assets	$	24,420,616		$	20,790,202
Less: Intangible assets	(507,916		)	(439,570		)
(K) Total tangible assets	$	23,912,700		$	20,350,632
Tangible common equity ratio (J/K)	7.8		%	7.7		%
Tangible common equity ratio, assuming full conversion of convertible preferred stock ((J-I)/K)	8.3		%	8.4		%
Calculation of book value per share
Total shareholders’ equity	$	2,623,595		$	2,264,982
Less: Preferred stock	(251,257		)	(251,312		)
(L) Total common equity	$	2,372,338		$	2,013,670
(M) Actual common shares outstanding	51,619			47,677
Book value per common share (L/M)	$	45.96		$	42.24
Tangible common book value per share (J/M)	$	36.12		$	33.02



Calculation of return on average common equity
(N) Net income applicable to common shares	46,413		42,251		91,896		79,722
Add: After-tax intangible asset amortization	781		597		1,593		1,212
(O) Tangible net income applicable to common shares	47,194		42,848		93,489		80,934
Total average shareholders' equity	2,465,732		2,156,128		2,427,751		2,135,357
Less: Average preferred stock	(251,257	)	(134,586	)	(251,259	)	(130,538	)
(P) Total average common shareholders' equity	2,214,475		2,021,542		2,176,492		2,004,819
Less: Average intangible assets	(507,439	)	(439,455	)	(501,516	)	(437,964	)
(Q) Total average tangible common shareholders’ equity	1,707,036		1,582,087		1,674,976		1,566,855
Return on average common equity, annualized (N/P)	8.43	%	8.38	%	8.49	%	8.02	%
Return on average tangible common equity, annualized (O/Q)	11.12	%	10.86	%	11.22	%	10.42	%

Table of Contents

Critical Accounting Policies

The Company’s Consolidated Financial Statements are prepared in accordance with GAAP in the United States and prevailing practices of the banking industry. Application of these principles requires management to make estimates, assumptions, and judgments that affect the amounts reported in the financial statements and accompanying notes. Certain policies and accounting principles inherently have a greater reliance on the use of estimates, assumptions and judgments, and as such have a greater possibility that changes in those estimates and assumptions could produce financial results that are materially different than originally reported. Estimates, assumptions and judgments are necessary when assets and liabilities are required to be recorded at fair value, when a decline in the value of an asset not carried on the financial statements at fair value warrants an impairment write-down or valuation reserve to be established, or when an asset or liability needs to be recorded contingent upon a future event, are based on information available as of the date of the financial statements; accordingly, as information changes, the financial statements could reflect different estimates and assumptions. Management views critical accounting policies to be those which are highly dependent on subjective or complex judgments, estimates and assumptions, and where changes in those estimates and assumptions could have a significant impact on the financial statements. Management currently views critical accounting policies to include the determination of the allowance for loan losses, allowance for covered loan losses and the allowance for losses on lending-related commitments, loans acquired with evidence of credit quality deterioration since origination, estimations of fair value, the valuations required for impairment testing of goodwill, the valuation and accounting for derivative instruments and income taxes as the accounting areas that require the most subjective and complex judgments, and as such could be most subject to revision as new information becomes available. For a more detailed discussion on these critical accounting policies, see “Summary of Critical Accounting Policies” beginning on page 55 of the Company’s 2015 Form 10-K.

Net Income

Net income for the quarter ended June 30, 2016 totaled $50.0 million, an increase of $6.2 million, or 14%, compared to the second quarter of 2015. On a per share basis, net income for the second quarter of 2016 totaled $0.90 per diluted common share compared to $0.85 in the second quarter of 2015.

The most significant factors impacting net income for the second quarter of 2016 as compared to the same period in the prior year include an increase in net interest income as a result of growth in earning assets, gains on sales of investment securities, increased operating lease income, and an increase in service charges on deposits. These improvements were offset by an increase in non-interest expense attributable to higher salary and employee benefit costs caused by the addition of employees from the various acquisitions, and higher staffing levels as the Company grows, increased equipment expense, including operating lease equipment depreciation and higher data processing expenses.

Net Interest Income

The primary source of the Company’s revenue is net interest income. Net interest income is the difference between interest income and fees on earnings assets, such as loans and securities, and interest expense on the liabilities to fund those assets, including interest bearing deposits and other borrowings. The amount of net interest income is affected by both changes in the level of interest rates, and the amount and composition of earning assets and interest bearing liabilities.

Table of Contents

Quarter Ended June 30, 2016 compared to the Quarters Ended March 31, 2016 and June 30, 2015

The following table presents a summary of the Company’s net interest income and related net interest margin, calculated on a fully taxable equivalent basis, for the second quarter of 2016 as compared to the first quarter of 2016 (sequential quarters) and second quarter of 2015 (linked quarters):



	Average Balance for three months ended,									Interest for three months ended,									Yield/Rate for three months ended,
(Dollars in thousands)	June 30, 2016			March 31, 2016			June 30, 2015			June 30, 2016			March 31, 2016			June 30, 2015			June 30, 2016		March 31, 2016		June 30, 2015
Liquidity management assets^(1)(2)(7)	$	3,413,113		$	3,300,138		$	2,709,176		$	19,236		$	19,794		$	15,949		2.27	%	2.41	%	2.36	%
Other earning assets^(2)(3)(7)	29,759			28,731			32,115			238			236			283			3.21		3.31		3.54
Loans, net of unearned income^(2)(4)(7)	18,204,552			17,508,593			15,632,875			177,571			171,625			156,970			3.92		3.94		4.03
Covered loans	109,533			141,351			202,663			1,482			2,011			3,181			5.44		5.72		6.30
Total earning assets⁽⁷⁾	$	21,756,957		$	20,978,813		$	18,576,829		$	198,527		$	193,666		$	176,383		3.67	%	3.71	%	3.81	%
Allowance for loan and covered loan losses	(116,984		)	(112,028		)	(101,211		)
Cash and due from banks	272,935			259,343			236,242
Other assets	1,841,847			1,776,785			1,534,754
Total assets	$	23,754,755		$	22,902,913		$	20,246,614

Interest-bearing deposits	$	14,065,995		$	13,717,333		$	13,115,453		$	13,594		$	12,781		$	11,996		0.39	%	0.37	%	0.37	%
FHLB advances	946,081			825,104			338,768			2,984			2,886			1,812			1.27		1.41		2.15
Other borrowings	248,233			257,384			193,367			1,086			1,058			787			1.76		1.65		1.63
Subordinated notes	138,898			138,870			138,799			1,777			1,777			1,777			5.12		5.12		5.12
Junior subordinated notes	253,566			257,687			249,493			2,353			2,220			1,977			3.67		3.41		3.13
Total interest-bearing liabilities	$	15,652,773		$	15,196,378		$	14,035,880		$	21,794		$	20,722		$	18,349		0.56	%	0.55	%	0.52	%
Non-interest bearing deposits	5,223,384			4,939,746			3,725,728
Other liabilities	412,866			377,019			328,878
Equity	2,465,732			2,389,770			2,156,128
Total liabilities and shareholders’ equity	$	23,754,755		$	22,902,913		$	20,246,614
Interest rate spread⁽⁵⁾⁽⁷⁾																			3.11	%	3.16	%	3.29	%
Less: Fully tax-equivalent adjustment										(1,463		)	(1,435		)	(1,142		)	(0.03	)	(0.03	)	(0.02	)
Net free funds/contribution⁽⁶⁾	$	6,104,184		$	5,782,435		$	4,540,949											0.16		0.16		0.12
Net interest income/ margin⁽⁷⁾ (GAAP)										$	175,270		$	171,509		$	156,892		3.24	%	3.29	%	3.39	%
Fully tax-equivalent adjustment										1,463			$	1,435		$	1,142		0.03		0.03		0.02
Net interest income/ margin - FTE ⁽⁷⁾										$	176,733		$	172,944		$	158,034		3.27	%	3.32	%	3.41	%


(1)	Liquidity management assets include available-for-sale and held-to-maturity securities, interest earning deposits with banks, federal funds sold and securities purchased under resale agreements.


(2)	Interest income on tax-advantaged loans, trading securities and securities reflects a tax-equivalent adjustment based on a marginal federal corporate tax rate of 35%. The total adjustments for the three months ended June 30, 2016, March 31, 2016 and June 30, 2015 were $1.5 million, $1.4 million and $1.1 million respectively.


(3)	Other earning assets include brokerage customer receivables and trading account securities.


(4)	Loans, net of unearned income, include loans held-for-sale and non-accrual loans.


(5)	Interest rate spread is the difference between the yield earned on earning assets and the rate paid on interest-bearing liabilities.


(6)	Net free funds are the difference between total average earning assets and total average interest-bearing liabilities. The estimated contribution to net interest margin from net free funds is calculated using the rate paid for total interest-bearing liabilities.


(7)	See “Supplemental Financial Measures/Ratios” for additional information on this performance ratio.

Table of Contents

Six months ended June 30, 2016 compared to six months ended June 30, 2015

The following table presents a summary of the Company’s net interest income and related net interest margin, calculated on a fully taxable equivalent basis, for the six months ended June 30, 2016 compared to the six months ended June 30, 2015:



	Average Balance for six months ended,						Interest for six months ended,						Yield/Rate for six months ended,
(Dollars in thousands)	June 30, 2016			June 30, 2015			June 30, 2016			June 30, 2015			June 30, 2016		June 30, 2015
Liquidity management assets^(1)(2)(7)	$	3,356,625		$	2,788,600		$	39,030		$	32,163		2.34	%	2.33	%
Other earning assets^(2)(3)(7)	29,246			29,928			474			484			3.26		3.26
Loans, net of unearned income^(2)(4)(7)	17,856,572			15,334,056			349,196			308,285			3.93		4.05
Covered loans	125,442			208,405			3,493			6,869			5.60		6.65
Total earning assets⁽⁷⁾	$	21,367,885		$	18,360,989		$	392,193		$	347,801		3.69	%	3.82	%
Allowance for loan and covered loan losses	(114,506		)	(99,077		)
Cash and due from banks	266,139			242,927
Other assets	1,809,316			1,526,964
Total assets	$	23,328,834		$	20,031,803

Interest-bearing deposits	$	13,891,664		$	12,990,176		$	26,375		$	23,810		0.38	%	0.37	%
FHLB advances	885,592			343,088			5,870			3,968			1.33		2.33
Other borrowings	252,809			194,011			2,144			1,575			1.71		1.64
Subordinated notes	138,884			138,786			3,554			3,552			5.12		5.12
Junior subordinated notes	255,626			249,493			4,573			3,910			3.54		3.12
Total interest-bearing liabilities	$	15,424,575		$	13,915,554		$	42,516		$	36,815		0.55	%	0.53	%
Non-interest bearing deposits	5,081,565			3,655,480
Other liabilities	394,943			325,412
Equity	2,427,751			2,135,357
Total liabilities and shareholders’ equity	$	23,328,834		$	20,031,803
Interest rate spread⁽⁵⁾⁽⁷⁾													3.14	%	3.29	%
Less: Fully tax-equivalent adjustment							(2,898		)	(2,203		)	(0.03	)	(0.03	)
Net free funds/contribution⁽⁶⁾	$	5,943,310		$	4,445,435								0.15	%	0.13	%
Net interest income/ margin⁽⁷⁾ (GAAP)							$	346,779		$	308,783		3.26	%	3.39	%
Fully tax-equivalent adjustment							2,898			2,203			0.03		0.03
Net interest income/ margin - FTE ⁽⁷⁾							$	349,677		$	310,986		3.29	%	3.42	%


(1)	Liquidity management assets include available-for-sale and held-to-maturity securities, interest earning deposits with banks, federal funds sold and securities purchased under resale agreements.


(2)	Interest income on tax-advantaged loans, trading securities and securities reflects a tax-equivalent adjustment based on a marginal federal corporate tax rate of 35%. The total adjustments for the six months ended June 30, 2016 and June 30, 2015 were $2.9 million and $2.2 million respectively.


(3)	Other earning assets include brokerage customer receivables and trading account securities.


(4)	Loans, net of unearned income, include loans held-for-sale and non-accrual loans.


(5)	Interest rate spread is the difference between the yield earned on earning assets and the rate paid on interest-bearing liabilities.


(6)	Net free funds are the difference between total average earning assets and total average interest-bearing liabilities. The estimated contribution to net interest margin from net free funds is calculated using the rate paid for total interest-bearing liabilities.


(7)	See “Supplemental Financial Measures/Ratios” for additional information on this performance ratio.

Table of Contents

Analysis of Changes in Net Interest Income (GAAP)

The following table presents an analysis of the changes in the Company’s net interest income comparing the three month periods ended June 30, 2016 to March 31, 2016 and June 30, 2015. The reconciliations set forth the changes in the GAAP-derived net interest income as a result of changes in volumes, changes in rates and differing number of days in each period:



	Second Quarter of 2016 Compared to First Quarter of 2016			Second Quarter of 2016 Compared to Second Quarter of 2015			First Six Months of 2016 Compared to First Six Months of 2015
(Dollars in thousands)	Second Quarter of 2016 Compared to First Quarter of 2016			Second Quarter of 2016 Compared to Second Quarter of 2015
Net interest income (GAAP) for comparative period	$	171,509		$	156,892		$	308,783
Change due to mix and growth of earning assets and interest-bearing liabilities (volume)	6,175			22,614			44,195
Change due to interest rate fluctuations (rate)	(2,414		)	(4,236		)	(7,896		)
Change due to number of days in each period	—			—			1,697
Net interest income (GAAP) for the period ended June 30, 2016	$	175,270		$	175,270		$	346,779
Fully tax-equivalent adjustment	1,463			1,463			2,898
Net interest income - FTE	$	176,733		$	176,733		$	349,677

Non-interest Income

The following table presents non-interest income by category for the periods presented:



	Three Months Ended						$ Change			% Change
(Dollars in thousands)	June 30, 2016			June 30, 2015			$ Change			% Change
Brokerage	$	6,302		$	6,750		$	(448	)	(7	)%
Trust and asset management	12,550			11,726			824			7
Total wealth management	18,852			18,476			376			2
Mortgage banking	36,807			36,007			800			2
Service charges on deposit accounts	7,726			6,474			1,252			19
Gains (losses) on investment securities, net	1,440			(24		)	1,464			NM
Fees from covered call options	4,649			4,565			84			2
Trading (losses) gains, net	(316		)	160			(476		)	NM
Operating lease income, net	4,005			77			3,928			NM
Other:
Interest rate swap fees	1,835			2,347			(512		)	(22	)
BOLI	1,257			2,180			(923		)	(42	)
Administrative services	1,074			1,053			21			2
Gain on extinguishment of debt	—			—			—			NM
Miscellaneous	7,470			5,698			1,772			31
Total Other	11,636			11,278			358			3
Total Non-Interest Income	$	84,799		$	77,013		$	7,786		10	%

Table of Contents



	Six Months Ended						$ Change			% Change
(Dollars in thousands)	June 30, 2016			June 30, 2015			$ Change			% Change
Brokerage	$	12,359		$	13,602		$	(1,243	)	(9	)%
Trust and asset management	24,813			22,974			1,839			8
Total wealth management	37,172			36,576			596			2
Mortgage banking	58,542			63,807			(5,265		)	(8	)
Service charges on deposit accounts	15,132			12,771			2,361			18
Gains on investment securities, net	2,765			500			2,265			NM
Fees from covered call options	6,361			8,925			(2,564		)	(29	)
Trading losses, net	(484		)	(317		)	(167		)	53
Operating lease income, net	6,811			142			6,669			NM
Other:
Interest rate swap fees	6,273			4,538			1,735			38
BOLI	1,729			2,946			(1,217		)	(41	)
Administrative services	2,143			2,079			64			3
Gain on extinguishment of debt	4,305			—			4,305			NM
Miscellaneous	12,802			9,587			3,215			34
Total Other	27,252			19,150			8,102			42
Total Non-Interest Income	$	153,551		$	141,554		$	11,997		8	%

NM - Not Meaningful

Notable contributions to the change in non-interest income are as follows:

The increase in wealth management revenue during the current periods as compared to the same periods in 2015 is primarily attributable to growth in assets under management due to new customers. Wealth management revenue is comprised of the trust and asset management revenue of The Chicago Trust Company and Great Lakes Advisors and the brokerage commissions, managed money fees and insurance product commissions at Wayne Hummer Investments, LLC ("WHI").

Mortgage banking revenue remained relatively the same in the second quarter of 2016 compared to the second quarter of 2015. The decrease in mortgage banking revenue in the first six months of 2016 as compared to the same period of 2015 resulted primarily from lower origination volumes in the current period. Mortgage loans originated or purchased for sale were $1.9 billion in the current year-to-date period as compared to $2.1 billion in the same period of 2015. Mortgage banking revenue includes revenue from activities related to originating, selling and servicing residential real estate loans for the secondary market. Mortgage revenue is also impacted by changes in the fair value of MSRs as the Company does not hedge this change in fair value. The Company records MSRs at fair value on a recurring basis.

Table of Contents

The table below presents additional selected information regarding mortgage banking revenue for the respective periods.



	Three Months Ended						Six Months Ended
(Dollars in thousands)	June 30, 2016			June 30, 2015			June 30, 2016			June 30, 2015
Retail originations	$	1,135,082		$	1,111,424		$	1,840,072		$	2,003,965
Correspondent originations	77,160			65,921			108,818			115,031
(A) Total originations	$	1,212,242		$	1,177,345		$	1,948,890		$	2,118,996

Purchases as a percentage of originations	65		%	62		%	62		%	54		%
Refinances as a percentage of originations	35			38			38			46
Total	100		%	100		%	100		%	100		%

(B) Production revenue ⁽¹⁾	$	32,221		$	35,092		$	52,151		$	63,429
Production margin (B/A)	2.66		%	2.98		%	2.68		%	2.99		%

(C) Loans serviced for others	$	1,250,062		$	852,736
(D) MSRs, at fair value	13,382			8,034
Percentage of MSRs to loans serviced for others (D/C)	1.07		%	0.94		%


(1)	Production revenue represents revenue earned from the origination and subsequent sale of mortgages, including gains on loans sold and fees from originations, processing and other related activities, and excludes servicing fees, changes in fair value of servicing rights and changes to the mortgage recourse obligation.

The increase in service charges on deposit accounts in the current quarter is mostly a result of higher account analysis fees on deposit accounts which have increased as a result of the Company's commercial banking initiative as well as additional service charges on deposit accounts from acquired institutions.

The increase in net gains on investment securities in the current quarter primarily relate to the sales and calls of certain mortgage-backed securities that were held in the Company's investment securities portfolio.

The Company has typically written call options with terms of less than three months against certain U.S. Treasury and agency securities held in its portfolio for liquidity and other purposes. Management has effectively entered into these transactions with the goal of economically hedging security positions and enhancing its overall return on its investment portfolio by using fees generated from these options to compensate for net interest margin compression. These option transactions are designed to mitigate overall interest rate risk and do not qualify as hedges pursuant to accounting guidance. Fees from covered call options decreased in the current year compared to the same period of 2015 primarily as a result of selling call options against a smaller value of underlying securities resulting in lower premiums received by the Company. There were no outstanding call option contracts at June 30, 2016 and 2015.

The increase in operating lease income in the current quarter compared to the prior year quarters is primarily related to growth in business from the Company's leasing divisions.

The increase in other non-interest income during the first six months of 2016 as compared to the same period of 2015 is primarily due to the gain on the extinguishment of junior subordinated debentures, higher swap fee revenues resulting from interest rate hedging transactions related to both customer-based trades and the related matched trades with inter-bank dealer counterparties and higher foreign currency re-measurement gains, partially offset by lower income on partnership investments and lower income on bank-owned life insurance.

Table of Contents

Non-interest Expense

The following table presents non-interest expense by category for the periods presented:



	Three months ended				$ Change			% Change
(Dollars in thousands)	June 30, 2016		June 30, 2015		$ Change			% Change
Salaries and employee benefits:
Salaries	$	52,924	$	46,617	$	6,307		14	%
Commissions and incentive compensation	32,531		33,387		(856		)	(3	)
Benefits	15,439		14,417		1,022			7
Total salaries and employee benefits	100,894		94,421		6,473			7
Equipment	9,307		7,855		1,452			18
Operating lease equipment depreciation	3,385		59		3,326			NM
Occupancy, net	11,943		11,401		542			5
Data processing	7,138		6,081		1,057			17
Advertising and marketing	6,941		6,406		535			8
Professional fees	5,419		5,074		345			7
Amortization of other intangible assets	1,248		934		314			34
FDIC insurance	4,040		3,047		993			33
OREO expense, net	1,348		841		507			60
Other:
Commissions—3rd party brokers	1,324		1,403		(79		)	(6	)
Postage	2,038		1,578		460			29
Miscellaneous	15,944		15,197		747			5
Total other	19,306		18,178		1,128			6
Total Non-Interest Expense	$	170,969	$	154,297	$	16,672		11	%



	Six months ended				$ Change			% Change
(Dollars in thousands)	June 30, 2016		June 30, 2015		$ Change			% Change
Salaries and employee benefits:
Salaries	$	103,206	$	93,465	$	9,741		10	%
Commissions and incentive compensation	58,906		58,881		25			—
Benefits	34,593		32,205		2,388			7
Total salaries and employee benefits	196,705		184,551		12,154			7
Equipment	18,074		15,634		2,440			16
Operating lease equipment depreciation	5,435		116		5,319			NM
Occupancy, net	23,891		23,752		139			1
Data processing	13,657		11,529		2,128			18
Advertising and marketing	10,720		10,313		407			4
Professional fees	9,478		9,738		(260		)	(3	)
Amortization of other intangible assets	2,546		1,947		599			31
FDIC insurance	7,653		6,034		1,619			27
OREO expense, net	1,908		2,252		(344		)	(15	)
Other:
Commissions—3rd party brokers	2,634		2,789		(155		)	(6	)
Postage	3,340		3,211		129			4
Miscellaneous	28,658		29,749		(1,091		)	(4	)
Total other	34,632		35,749		(1,117		)	(3	)
Total Non-Interest Expense	$	324,699	$	301,615	$	23,084		8	%

NM - Not Meaningful

Notable contributions to the change in non-interest expense are as follows:

Salaries and employee benefits expense increased in the current periods compared to the same periods of 2015 primarily as a result of the addition of employees from acquisitions, increased staffing as the Company grows and an increase in employee benefits (primarily health plan and payroll taxes related).

Table of Contents

Operating lease equipment depreciation increased in the current quarter and year-to-date periods compared to the same periods of 2015 as a result of growth in business from the Company's leasing divisions.

The amount of data processing expenses incurred increased as compared to both prior year periods due to acquisition-related charges and the overall growth of loan and deposit accounts.

Income Taxes

The Company recorded income tax expense of $29.9 million for the three months ended June 30, 2016, compared to $26.3 million for same period of 2015. Income tax expense was $59.3 million and $50.3 million for the six months ended June 30, 2016 and 2015, respectively. The effective tax rates were 37.4% and 37.5% for the second quarters of 2016 and 2015, respectively, and 37.4% and 37.8% for the 2016 and 2015 year-to-date periods, respectively.

Operating Segment Results

As described in Note 12 to the Consolidated Financial Statements in Item 1, the Company’s operations consist of three primary segments: community banking, specialty finance and wealth management. The Company’s profitability is primarily dependent on the net interest income, provision for credit losses, non-interest income and operating expenses of its community banking segment. For purposes of internal segment profitability, management allocates certain intersegment and parent company balances. Management allocates a portion of revenues to the specialty finance segment related to loans and leases originated by the specialty finance segment and sold or assigned to the community banking segment. Similarly, for purposes of analyzing the contribution from the wealth management segment, management allocates a portion of the net interest income earned by the community banking segment on deposit balances of customers of the wealth management segment to the wealth management segment. Finally, expenses incurred at the Wintrust parent company are allocated to each segment based on each segment's risk-weighted assets.

The community banking segment’s net interest income for the quarter ended June 30, 2016 totaled $142.3 million as compared to $127.0 million for the same period in 2015, an increase of $15.3 million, or 12%. On a year-to-date basis, net interest income for the segment increased by $34.3 million from $249.6 million for the first six months of 2015 to $283.9 million for the first six months of 2016. The increase in both the three and six month periods is primarily attributable to growth in earning assets including those acquired in bank acquisitions. The community banking segment’s non-interest income totaled $60.8 million in the second quarter of 2016, an increase of $4.6 million, or 8%, when compared to the second quarter of 2015 total of $56.3 million. On a year-to-date basis, non-interest income totaled $106.5 million for the first six months of 2016, an increase of $5.3 million, or 5%, compared to $101.2 million in the six months ended June 30, 2015. The increase in non-interest income in the quarter and year-to-date periods was primarily attributable to a gain on extinguishment of debt, higher service charges on deposit accounts and increased realized gains on investment securities. The community banking segment’s net income for the quarter ended June 30, 2016 totaled $34.6 million, an increase of $5.4 million as compared to net income in the second quarter of 2015 of $29.1 million. On a year-to-date basis, the community banking segment's net income was $69.3 million for the first six months of 2016 as compared to $54.1 million for the first six months of 2015.

The specialty finance segment's net interest income totaled $24.4 million for the quarter ended June 30, 2016, compared to $21.3 million for the same period in 2015, an increase of $3.0 million, or 14%. On a year-to-date basis, net interest income increased by $3.1 million in the first six months of 2016 as compared to the first six months of 2015. The increase during both periods is primarily attributable to growth in earning assets. The specialty finance segment’s non-interest income totaled $12.5 million and $9.1 million for the three month periods ending June 30, 2016 and 2015, respectively. On a year-to-date basis, non-interest income increased by $7.9 million in the first six months of 2016 as compared to the first six months of 2015. The increase in non-interest income in the current year periods is primarily the result of higher originations and increased balances related to the life insurance premium finance portfolio as well as increased leasing activity since the prior year periods. Our commercial premium finance operations, life insurance finance operations, accounts receivable finance operations and lease financing operation accounted for 48%, 33%, 7% and 12%, respectively, of the total revenues of our specialty finance business for the six month period ending June 30, 2016. The net income of the specialty finance segment for the quarter ended June 30, 2016 totaled $12.0 million as compared to $11.4 million for the quarter ended June 30, 2015. On a year-to-date basis, the net income of the specialty finance segment for the six months ended June 30, 2016 totaled $23.5 million as compared to $22.3 million for the six months ended June 30, 2015.

The wealth management segment reported net interest income of $4.4 million for the second quarter of 2016 compared to $4.3 million in the same quarter of 2015. On a year-to-date basis, net interest income totaled $8.9 million for the first six months of 2016 as compared to $8.5 million for the first six months of 2015. Net interest income for this segment is primarily comprised of

Table of Contents

an allocation of the net interest income earned by the community banking segment on non-interest bearing and interest-bearing wealth management customer account balances on deposit at the banks. Wealth management customer account balances on deposit at the banks averaged $958.9 million and $880.7 million in the first six months of 2016 and 2015, respectively. This segment recorded non-interest income of $19.9 million for the second quarter of 2016, which was relatively flat compared to $19.0 million for the second quarter of 2015. On a year-to-date basis, the wealth management segment's non-interest income totaled $38.6 million during the first six months of 2016 as compared to $37.7 million in the first six months of 2015. Distribution of wealth management services through each bank continues to be a focus of the Company as the number of financial advisors in its banks continues to increase. The Company is committed to growing the wealth management segment in order to better service its customers and create a more diversified revenue stream. The wealth management segment’s net income totaled $3.4 million for the second quarter of 2016 compared to $3.3 million for the second quarter of 2015. On a year-to-date basis, the wealth management segment's net income totaled $6.3 million and $6.5 million for the six month periods ending June 30, 2016 and 2015, respectively.

Financial Condition

Total assets were $24.4 billion at June 30, 2016, representing an increase of $3.6 billion, or 17%, when compared to June 30, 2015 and an increase of approximately $932.4 million, or 16% on an annualized basis, when compared to March 31, 2016. Total funding, which includes deposits, all notes and advances, including secured borrowings and the junior subordinated debentures, was $21.3 billion at June 30, 2016, $20.7 billion at March 31, 2016, and $18.2 billion at June 30, 2015. See Notes 5, 6, 9, 10 and 11 of the Consolidated Financial Statements presented under Item 1 of this report for additional period-end detail on the Company’s interest-earning assets and funding liabilities.

Interest-Earning Assets

The following table sets forth, by category, the composition of average earning asset balances and the relative percentage of total average earning assets for the periods presented:



	Three Months Ended
	June 30, 2016				March 31, 2016				June 30, 2015
(Dollars in thousands)	Balance		Percent		Balance		Percent		Balance		Percent
Loans:
Commercial	$	5,030,253	22	%	$	4,687,571	22	%	$	4,249,214	23	%
Commercial real estate	5,811,650		27	%	5,628,827		27		4,756,767		26
Home equity	771,992		4	%	779,503		4		714,808		4
Residential real estate ⁽¹⁾	1,024,441		5		913,849		4		929,493		5
Premium finance receivables	5,433,006		25		5,360,834		26		4,839,482		26
Other loans	133,210		1		138,009		1		143,111		1
Total loans, net of unearned income excluding covered loans ⁽²⁾	$	18,204,552	84	%	$	17,508,593	84	%	$	15,632,875	85	%
Covered loans	109,533		1		141,351		1		202,663		1
Total average loans ⁽²⁾	$	18,314,085	85	%	$	17,649,944	85	%	$	15,835,538	86	%
Liquidity management assets ⁽³⁾	$	3,413,113	15	%	$	3,300,138	15	%	2,709,176		14	%
Other earning assets ⁽⁴⁾	29,759		—		28,731		—		32,115		—
Total average earning assets	$	21,756,957	100	%	$	20,978,813	100	%	$	18,576,829	100	%
Total average assets	$	23,754,755			$	22,902,913			$	20,246,614
Total average earning assets to total average assets			92	%			92	%			92	%


(1)	Includes mortgage loans held-for-sale


(2)	Includes loans held-for-sale and non-accrual loans


(3)	Liquidity management assets include investment securities, other securities, interest earning deposits with banks, federal funds sold and securities purchased under resale agreements


(4)	Other earning assets include brokerage customer receivables and trading account securities

Loans. Average total loans, net of unearned income, totaled $18.3 billion in the second quarter of 2016, increasing $2.5 billion, or 16%, from the second quarter of 2015 and $664.1 million, or 15% on an annualized basis, from the first quarter of 2016. Combined, the commercial and commercial real estate loan categories comprised 59% and 57% of the average loan portfolio in the second quarter of 2016 and 2015, respectively. Growth realized in these categories for the second quarter of 2016 as compared to the sequential and prior year periods is primarily attributable to the various bank acquisitions and increased business development efforts.

Table of Contents

The increase in the home equity loan portfolio during the second quarter of 2016 compared to the second quarter of 2015 is primarily attributable to the various bank acquisitions. The Company has been actively managing its home equity portfolio to ensure that diligent pricing, appraisal and other underwriting activities continue to exist. The Company has not sacrificed asset quality or pricing standards when originating new home equity loans.

Residential real estate loans averaged $1.0 billion in the second quarter of 2016, and increased $94.9 million, or 10% from the average balance of $929.5 million in same period of 2015. Additionally, compared to the quarter ended March 31, 2016, the average balance increased $110.6 million, or 49% on an annualized basis. The residential real estate loan category includes mortgage loans held-for-sale. By selling residential mortgage loans into the secondary market, the Company eliminates the interest-rate risk associated with these loans, as they are predominantly long-term fixed rate loans, and provides a source of non-interest revenue.

Average premium finance receivables totaled $5.4 billion in the second quarter of 2016, and accounted for 30% of the Company’s average total loans. The increase during 2016 compared to both periods was the result of continued originations within the portfolio due to the effective marketing and customer servicing. Approximately $1.8 billion of premium finance receivables were originated in the second quarter of 2016 compared to $1.7 billion during the same period of 2015. Premium finance receivables consist of a commercial portfolio and a life portfolio comprising approximately 44% and 56%, respectively, of the average total balance of premium finance receivables for the second quarter of 2016, and 50% and 50%, respectively, for the second quarter of 2015.

Other loans represent a wide variety of personal and consumer loans to individuals as well as indirect automobile and consumer loans and high-yielding short-term accounts receivable financing to clients in the temporary staffing industry located throughout the United States. Consumer loans generally have shorter terms and higher interest rates than mortgage loans but generally involve more credit risk due to the type and nature of the collateral. Additionally, short-term accounts receivable financing may also involve greater credit risks than generally associated with the loan portfolios of more traditional community banks depending on the marketability of the collateral.

Covered loans represent loans acquired through the nine FDIC-assisted transactions, all of which occurred prior to 2013. These loans are subject to loss sharing agreements with the FDIC. The FDIC has agreed to reimburse the Company for 80% of losses incurred on the purchased loans, foreclosed real estate, and certain other assets. The Company expects the covered loan portfolio to continue to decrease as these acquired loans are paid off and as loss sharing agreements expire. See Note 3 of the Consolidated Financial Statements presented under Item 1 of this report for a discussion of these acquisitions, including the aggregation of these loans by risk characteristics when determining the initial and subsequent fair value.

Liquidity management assets. Funds that are not utilized for loan originations are used to purchase investment securities and short term money market investments, to sell as federal funds and to maintain in interest bearing deposits with banks. The balances of these assets can fluctuate based on management’s ongoing effort to manage liquidity and for asset liability management purposes.

Other earning assets. Other earning assets include brokerage customer receivables and trading account securities. In the normal course of business, WHI activities involve the execution, settlement, and financing of various securities transactions. WHI’s customer securities activities are transacted on either a cash or margin basis. In margin transactions, WHI, under an agreement with an out-sourced securities firm, extends credit to its customers, subject to various regulatory and internal margin requirements, collateralized by cash and securities in customer’s accounts. In connection with these activities, WHI executes and the out-sourced firm clears customer transactions relating to the sale of securities not yet purchased, substantially all of which are transacted on a margin basis subject to individual exchange regulations. Such transactions may expose WHI to off-balance-sheet risk, particularly in volatile trading markets, in the event margin requirements are not sufficient to fully cover losses that customers may incur. In the event a customer fails to satisfy its obligations, WHI under the agreement with the outsourced securities firm, may be required to purchase or sell financial instruments at prevailing market prices to fulfill the customer’s obligations. WHI seeks to control the risks associated with its customers’ activities by requiring customers to maintain margin collateral in compliance with various regulatory and internal guidelines. WHI monitors required margin levels daily and, pursuant to such guidelines, requires customers to deposit additional collateral or to reduce positions when necessary.

Table of Contents



	Average Balances for the Six Months Ended
	June 30, 2016				June 30, 2015
(Dollars in thousands)	Balance		Percent		Balance		Percent
Loans:
Commercial	$	4,858,912	23	%	$	4,114,949	22	%
Commercial real estate	5,720,238		27		4,691,264		26
Home equity	775,748		4		714,176		4
Residential real estate ⁽¹⁾	969,145		4		867,899		5
Premium finance receivables	5,396,920		25		4,783,862		26
Other loans	135,609		1		161,906		1
Total loans, net of unearned income excluding covered loans ⁽²⁾	$	17,856,572	84	%	$	15,334,056	84	%
Covered loans	125,442		1		208,405		1
Total average loans ⁽²⁾	$	17,982,014	85	%	$	15,542,461	85	%
Liquidity management assets ⁽³⁾	$	3,356,625	15	%	$	2,788,600	15	%
Other earning assets ⁽⁴⁾	29,246		—		29,928		—
Total average earning assets	$	21,367,885	100	%	$	18,360,989	100	%
Total average assets	$	23,328,834			$	20,031,803
Total average earning assets to total average assets			92	%			92	%


(1)	Includes mortgage loans held-for-sale


(2)	Includes loans held-for-sale and non-accrual loans


(3)	Liquidity management assets include investment securities, other securities, interest earning deposits with banks, federal funds sold and securities purchased under resale agreements


(4)	Other earning assets include brokerage customer receivables and trading account securities

Total average loans for the first six months ended 2016 increased $2.4 billion or 16% over the previous year period. Similar to the quarterly discussion above, approximately $744.0 million of this increase relates to the commercial portfolio, $1.0 billion of this increase relates to the commercial real estate portfolio and $613.1 million of this increase relates to the premium finance receivables portfolio. The increase is partially offset by a decrease of $83.0 million in covered loans.

LOAN PORTFOLIO AND ASSET QUALITY

Loan Portfolio

The following table shows the Company’s loan portfolio by category as of the dates shown:



	June 30, 2016				December 31, 2015				June 30, 2015
			% of				% of				% of
(Dollars in thousands)	Amount		Total		Amount		Total		Amount		Total
Commercial	$	5,144,533	28	%	$	4,713,909	27	%	$	4,330,344	27	%
Commercial real estate	5,848,334		31		5,529,289		32		4,850,590		31
Home equity	760,904		4		784,675		5		712,350		5
Residential real estate	653,664		4		607,451		3		503,015		3
Premium finance receivables—commercial	2,478,280		14		2,374,921		14		2,460,408		16
Premium finance receivables—life insurance	3,161,562		17		2,961,496		17		2,537,475		16
Consumer and other	127,378		1		146,376		1		119,468		1
Total loans, net of unearned income, excluding covered loans	$	18,174,655	99	%	$	17,118,117	99	%	$	15,513,650	99	%
Covered loans	105,248		1		148,673		1		193,410		1
Total loans	$	18,279,903	100	%	$	17,266,790	100	%	$	15,707,060	100	%

Table of Contents

Commercial and commercial real estate loans. Our commercial and commercial real estate loan portfolios are comprised primarily of commercial real estate loans and lines of credit for working capital purposes. The table below sets forth information regarding the types and amounts of our loans within these portfolios (excluding covered loans) as of June 30, 2016 and 2015:



	As of June 30, 2016						As of June 30, 2015
			% of		Allowance For Loan				% of		Allowance For Loan
			Total		Losses				Total		Losses
(Dollars in thousands)	Balance		Balance		Allocation		Balance		Balance		Allocation
Commercial:
Commercial, industrial and other	$	3,456,575	31.3	%	$	28,133	$	2,858,130	31.2	%	$	22,911
Franchise	289,905		2.6		3,337		228,599		2.5		1,852
Mortgage warehouse lines of credit	270,586		2.5		1,976		213,797		2.3		1,571
Asset-based lending	842,667		7.7		6,735		832,455		9.1		6,382
Leases	268,074		2.4		807		187,630		2.0		166
PCI - commercial loans ⁽¹⁾	16,726		0.2		666		9,733		0.1		18
Total commercial	$	5,144,533	46.7	%	$	41,654	$	4,330,344	47.2	%	$	32,900
Commercial Real Estate:
Construction	$	404,905	3.7	%	$	4,322	$	307,145	3.3	%	$	3,343
Land	105,881		1.0		3,455		87,837		1.0		2,513
Office	909,453		8.3		6,099		754,817		8.2		7,133
Industrial	766,769		7.0		6,443		627,407		6.8		4,526
Retail	897,846		8.2		6,060		749,991		8.2		5,003
Multi-family	778,517		7.1		7,746		668,448		7.3		7,172
Mixed use and other	1,812,665		16.5		12,662		1,592,122		17.3		12,173
PCI - commercial real estate ⁽¹⁾	172,298		1.5		37		62,823		0.7		335
Total commercial real estate	$	5,848,334	53.3	%	$	46,824	$	4,850,590	52.8	%	$	42,198
Total commercial and commercial real estate	$	10,992,867	100.0	%	$	88,478	$	9,180,934	100.0	%	$	75,098

Commercial real estate - collateral location by state:
Illinois	$	4,622,897	79.1	%			$	3,874,674	79.9	%
Wisconsin	597,531		10.2				571,625		11.8
Total primary markets	$	5,220,428	89.3	%			$	4,446,299	91.7	%
Florida	77,829		1.3				58,820		1.2
California	62,920		1.1				29,282		0.6
Arizona	43,409		0.7				19,636		0.4
Indiana	125,210		2.1				88,575		1.8
Other	318,538		5.5				207,978		4.3
Total	$	5,848,334	100.0	%			$	4,850,590	100.0	%


(1)	PCI loans represent loans acquired with evidence of credit quality deterioration since origination, in accordance with ASC 310-30. Loan agings are based upon contractually required payments.

We make commercial loans for many purposes, including working capital lines, which are generally renewable annually and supported by business assets, personal guarantees and additional collateral. Commercial business lending is generally considered to involve a slightly higher degree of risk than traditional consumer bank lending. Primarily as a result of growth in the commercial portfolio, our allowance for loan losses in our commercial loan portfolio is $41.7 million as of June 30, 2016 compared to $32.9 million as of June 30, 2015.

Table of Contents

Our commercial real estate loans are generally secured by a first mortgage lien and assignment of rents on the property. Since most of our bank branches are located in the Chicago metropolitan area and southern Wisconsin, 89.3% of our commercial real estate loan portfolio is located in this region as of June 30, 2016 . While commercial real estate market conditions have improved recently, a number of specific markets continue to be under stress. We have been able to effectively manage our total non-performing commercial real estate loans. As of June 30, 2016, our allowance for loan losses related to this portfolio is $46.8 million compared to $42.2 million as of June 30, 2015.

The Company also participates in mortgage warehouse lending by providing interim funding to unaffiliated mortgage bankers to finance residential mortgages originated by such bankers for sale into the secondary market. The Company’s loans to the mortgage bankers are secured by the business assets of the mortgage companies as well as the specific mortgage loans funded by the Company, after they have been pre-approved for purchase by third party end lenders. The Company may also provide interim financing for packages of mortgage loans on a bulk basis in circumstances where the mortgage bankers desire to competitively bid on a number of mortgages for sale as a package in the secondary market. Amounts advanced with respect to any particular mortgage loan are usually required to be repaid within 21 days. In the current period, mortgage warehouse lines increased to $270.6 million as of June 30, 2016 from $213.8 million as of June 30, 2015.

Home equity loans. Our home equity loans and lines of credit are originated by each of our banks in their local markets where we have a strong understanding of the underlying real estate value. Our banks monitor and manage these loans, and we conduct an automated review of all home equity loans and lines of credit at least twice per year. This review collects current credit performance for each home equity borrower and identifies situations where the credit strength of the borrower is declining, or where there are events that may influence repayment, such as tax liens or judgments. Our banks use this information to manage loans that may be higher risk and to determine whether to obtain additional credit information or updated property valuations. As a result of this work and general market conditions, we have modified our home equity offerings and changed our policies regarding home equity renewals and requests for subordination. In a limited number of situations, the unused availability on home equity lines of credit was frozen.

The rates we offer on new home equity lending are based on several factors, including appraisals and valuation due diligence, in order to reflect inherent risk, and we place additional scrutiny on larger home equity requests. In a limited number of cases, we issue home equity credit together with first mortgage financing, and requests for such financing are evaluated on a combined basis. It is not our practice to advance more than 85% of the appraised value of the underlying asset, which ratio we refer to as the loan-to-value ratio, or LTV ratio, and a majority of the credit we previously extended, when issued, had an LTV ratio of less than 80%.

Our home equity loan portfolio has performed well in light of the ongoing volatility in the overall residential real estate market.

Residential real estate mortgages. Our residential real estate portfolio predominantly includes one- to four-family adjustable rate mortgages that have repricing terms generally from one to three years, construction loans to individuals and bridge financing loans for qualifying customers. As of June 30, 2016, our residential loan portfolio totaled $653.7 million, or 4% of our total outstanding loans.

Our adjustable rate mortgages relate to properties located principally in the Chicago metropolitan area and southern Wisconsin or vacation homes owned by local residents. These adjustable rate mortgages are often non-agency conforming. Adjustable rate mortgage loans decrease the interest rate risk we face on our mortgage portfolio. However, this risk is not eliminated due to the fact that such loans generally provide for periodic and lifetime limits on the interest rate adjustments among other features. Additionally, adjustable rate mortgages may pose a higher risk of delinquency and default because they require borrowers to make larger payments when interest rates rise. As of June 30, 2016, $12.4 million of our residential real estate mortgages, or 1.9% of our residential real estate loan portfolio were classified as nonaccrual, $1.5 million were 90 or more days past due and still accuring (0.2%), $1.7 million were 30 to 89 days past due (0.2%) and $638.1 million were current (97.7%). We believe that since our loan portfolio consists primarily of locally originated loans, and since the majority of our borrowers are longer-term customers with lower LTV ratios, we face a relatively low risk of borrower default and delinquency.

While we generally do not originate loans for our own portfolio with long-term fixed rates due to interest rate risk considerations, we can accommodate customer requests for fixed rate loans by originating such loans and then selling them into the secondary market, for which we receive fee income. We may also selectively retain certain of these loans within the banks’ own portfolios where they are non-agency conforming, or where the terms of the loans make them favorable to retain. A portion of the loans we sold into the secondary market were sold with the servicing of those loans retained. The amount of loans serviced for others as of June 30, 2016 and 2015 was $1.3 billion and $852.7 million, respectively. All other mortgage loans sold into the secondary market were sold without the retention of servicing rights.

It is not our current practice to underwrite, and we have no plans to underwrite, subprime, Alt A, no or little documentation loans, or option ARM loans. As of June 30, 2016, approximately $4.9 million of our mortgage loans consist of interest-only loans.

Table of Contents

Premium finance receivables – commercial. FIFC and FIFC Canada originated approximately $1.5 billion in commercial insurance premium finance receivables during both the second quarter of 2016 and 2015. During both the six months ended June 30, 2016 and 2015, FIFC and FIFC Canada originated approximately $2.9 billion in commercial insurance premium finance receivable. FIFC and FIFC Canada make loans to businesses to finance the insurance premiums they pay on their commercial insurance policies. The loans are originated by working through independent medium and large insurance agents and brokers located throughout the United States and Canada. The insurance premiums financed are primarily for commercial customers’ purchases of liability, property and casualty and other commercial insurance.

This lending involves relatively rapid turnover of the loan portfolio and high volume of loan originations. Because of the indirect nature of this lending through third party agents and brokers and because the borrowers are located nationwide and in Canada, this segment is more susceptible to third party fraud than relationship lending. The Company performs ongoing credit and other reviews of the agents and brokers, and performs various internal audit steps to mitigate against the risk of any fraud. The majority of these loans are purchased by the banks in order to more fully utilize their lending capacity as these loans generally provide the banks with higher yields than alternative investments.

Premium finance receivables—life insurance. FIFC originated approximately $270.9 million in life insurance premium finance receivables in the second quarter of 2016 as compared to $221.7 million of originations in the second quarter of 2015. For the six months ended June 30, 2016 and 2015, FIFC originated approximately $480.6 million and $389.3 million, respectively, in life insurance premium finance receivables. The Company continues to experience increased competition and pricing pressure within the current market. These loans are originated directly with the borrowers with assistance from life insurance carriers, independent insurance agents, financial advisors and legal counsel. The life insurance policy is the primary form of collateral. In addition, these loans often are secured with a letter of credit, marketable securities or certificates of deposit. In some cases, FIFC may make a loan that has a partially unsecured position.

Consumer and other. Included in the consumer and other loan category is a wide variety of personal and consumer loans to individuals as well as high yielding short-term accounts receivable financing to clients in the temporary staffing industry located throughout the United States. The Banks originate consumer loans in order to provide a wider range of financial services to their customers.

Consumer loans generally have shorter terms and higher interest rates than mortgage loans but generally involve more credit risk than mortgage loans due to the type and nature of the collateral. Additionally, short-term accounts receivable financing may also involve greater credit risks than generally associated with the loan portfolios of more traditional community banks depending on the marketability of the collateral.

Covered loans. Covered loans represent loans acquired through the nine FDIC-assisted transactions, all of which occurred prior to 2013. These loans are subject to loss sharing agreements with the FDIC. The FDIC has agreed to reimburse the Company for 80% of losses incurred on the purchased loans, foreclosed real estate, and certain other assets. The Company expects the covered

loan portfolio to continue to decrease as these acquired loans are paid off and as loss sharing agreements expire. See Note 3 of the Consolidated Financial Statements presented under Item 1 of this report for a discussion of these acquisitions, including the aggregation of these loans by risk characteristics when determining the initial and subsequent fair value.

Table of Contents

Maturities and Sensitivities of Loans to Changes in Interest Rates

The following table classifies the commercial loan portfolios at June 30, 2016 by date at which the loans reprice or mature, and the type of rate exposure:



As of June 30, 2016	One year or less		From one to five years		Over five years
(Dollars in thousands)	One year or less		From one to five years		Over five years		Total
Commercial
Fixed rate	$	89,048	$	639,937	$	350,681	$	1,079,666
Variable rate	4,051,103		9,426		4,338		4,064,867
Total commercial	$	4,140,151	$	649,363	$	355,019	$	5,144,533
Commercial real estate
Fixed rate	371,582		1,706,545		220,272		2,298,399
Variable rate	3,502,895		43,808		3,232		3,549,935
Total commercial real estate	$	3,874,477	$	1,750,353	$	223,504	$	5,848,334
Premium finance receivables, net of unearned income
Fixed rate	2,501,795		55,078		379		2,557,252
Variable rate	3,082,590		—		—		3,082,590
Total premium finance receivables ⁽¹⁾	$	5,584,385	$	55,078	$	379	$	5,639,842

Past Due Loans and Non-Performing Assets

Our ability to manage credit risk depends in large part on our ability to properly identify and manage problem loans. To do so, the Company operates a credit risk rating system under which our credit management personnel assign a credit risk rating to each loan at the time of origination and review loans on a regular basis to determine each loan’s credit risk rating on a scale of 1 through 10 with higher scores indicating higher risk. The credit risk rating structure used is shown below:



1 Rating —		Minimal Risk (Loss Potential – none or extremely low) (Superior asset quality, excellent liquidity, minimal leverage)

2 Rating —		Modest Risk (Loss Potential demonstrably low) (Very good asset quality and liquidity, strong leverage capacity)

3 Rating —		Average Risk (Loss Potential low but no longer refutable) (Mostly satisfactory asset quality and liquidity, good leverage capacity)

4 Rating —		Above Average Risk (Loss Potential variable, but some potential for deterioration) (Acceptable asset quality, little excess liquidity, modest leverage capacity)

5 Rating —		Management Attention Risk (Loss Potential moderate if corrective action not taken) (Generally acceptable asset quality, somewhat strained liquidity, minimal leverage capacity)

6 Rating —		Special Mention (Loss Potential moderate if corrective action not taken) (Assets in this category are currently protected, potentially weak, but not to the point of substandard classification)

7 Rating —		Substandard Accrual (Loss Potential distinct possibility that the bank may sustain some loss, but no discernable impairment) (Must have well defined weaknesses that jeopardize the liquidation of the debt)

8 Rating —		Substandard Non-accrual (Loss Potential well documented probability of loss, including potential impairment) (Must have well defined weaknesses that jeopardize the liquidation of the debt)

9 Rating —		Doubtful (Loss Potential extremely high) (These assets have all the weaknesses in those classified “substandard” with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of current existing facts, conditions, and values, highly improbable)

10 Rating —		Loss (fully charged-off) (Loans in this category are considered fully uncollectible.)

Each loan officer is responsible for monitoring his or her loan portfolio, recommending a credit risk rating for each loan in his or her portfolio and ensuring the credit risk ratings are appropriate. These credit risk ratings are then ratified by the bank’s chief credit officer and/or concurrence credit officer. Credit risk ratings are determined by evaluating a number of factors including, a borrower’s financial strength, cash flow coverage, collateral protection and guarantees. A third party loan review firm independently reviews

Table of Contents

a significant portion of the loan portfolio at each of the Company’s subsidiary banks to evaluate the appropriateness of the management-assigned credit risk ratings. These ratings are subject to further review at each of our bank subsidiaries by the applicable regulatory authority, including the FRB of Chicago, the OCC, the State of Illinois and the State of Wisconsin and are also reviewed by our internal audit staff.

The Company’s problem loan reporting system automatically includes all loans with credit risk ratings of 6 through 9. This system is designed to provide an on-going detailed tracking mechanism for each problem loan. Once management determines that a loan has deteriorated to a point where it has a credit risk rating of 6 or worse, the Company’s Managed Asset Division performs an overall credit and collateral review. As part of this review, all underlying collateral is identified and the valuation methodology is analyzed and tracked. As a result of this initial review by the Company’s Managed Asset Division, the credit risk rating is reviewed and a portion of the outstanding loan balance may be deemed uncollectible or an impairment reserve may be established. The Company’s impairment analysis utilizes an independent re-appraisal of the collateral (unless such a third-party evaluation is not possible due to the unique nature of the collateral, such as a closely-held business or thinly traded securities). In the case of commercial real estate collateral, an independent third party appraisal is ordered by the Company’s Real Estate Services Group to determine if there has been any change in the underlying collateral value. These independent appraisals are reviewed by the Real Estate Services Group and sometimes by independent third party valuation experts and may be adjusted depending upon market conditions. An appraisal is ordered at least once a year for these loans, or more often if market conditions dictate. In the event that the underlying value of the collateral cannot be easily determined, a detailed valuation methodology is prepared by the Managed Asset Division. A summary of this analysis is provided to the directors’ loan committee of the bank which originated the credit for approval of a charge-off, if necessary.

Through the credit risk rating process, loans are reviewed to determine if they are performing in accordance with the original contractual terms. If the borrower has failed to comply with the original contractual terms, further action may be required by the Company, including a downgrade in the credit risk rating, movement to non-accrual status, a charge-off or the establishment of a specific impairment reserve. In the event a collateral shortfall is identified during the credit review process, the Company will work with the borrower for a principal reduction and/or a pledge of additional collateral and/or additional guarantees. In the event that these options are not available, the loan may be subject to a downgrade of the credit risk rating. If we determine that a loan amount or portion thereof, is uncollectible the loan’s credit risk rating is immediately downgraded to an 8 or 9 and the uncollectible amount is charged-off. Any loan that has a partial charge-off continues to be assigned a credit risk rating of an 8 or 9 for the duration of time that a balance remains outstanding. The Managed Asset Division undertakes a thorough and ongoing analysis to determine if additional impairment and/or charge-offs are appropriate and to begin a workout plan for the credit to minimize actual losses.

The Company’s approach to workout plans and restructuring loans is built on the credit-risk rating process. A modification of a loan with an existing credit risk rating of 6 or worse or a modification of any other credit, which will result in a restructured credit risk rating of 6 or worse must be reviewed for TDR classification. In that event, our Managed Assets Division conducts an overall credit and collateral review. A modification of a loan is considered to be a TDR if both (1) the borrower is experiencing financial difficulty and (2) for economic or legal reasons, the bank grants a concession to a borrower that it would not otherwise consider. The modification of a loan where the credit risk rating is 5 or better both before and after such modification is not considered to be a TDR. Based on the Company’s credit risk rating system, it considers that borrowers whose credit risk rating is 5 or better are not experiencing financial difficulties and therefore, are not considered TDRs.

TDRs, which are by definition considered impaired loans, are reviewed at the time of modification and on a quarterly basis to determine if a specific reserve is needed. The carrying amount of the loan is compared to the expected payments to be received, discounted at the loan’s original rate, or for collateral dependent loans, to the fair value of the collateral less the estimated cost to sell. Any shortfall is recorded as a specific reserve.

For non-TDR loans, if based on current information and events, it is probable that the Company will be unable to collect all amounts due to it according to the contractual terms of the loan agreement, a loan is considered impaired, and a specific impairment reserve analysis is performed and if necessary, a specific reserve is established. In determining the appropriate reserve for collateral-dependent loans, the Company considers the results of appraisals for the associated collateral.

Table of Contents

Non-performing Assets, excluding covered assets

The following table sets forth Wintrust’s non-performing assets and TDRs performing under the contractual terms of the loan agreement, excluding covered assets and PCI loans, as of the dates shown:



(Dollars in thousands)	June 30, 2016			March 31, 2016			December 31, 2015			June 30, 2015
Loans past due greater than 90 days and still accruing ⁽¹⁾:
Commercial	$	235		$	338		$	541		$	—
Commercial real estate	—			1,260			—			701
Home equity	—			—			—			—
Residential real estate	—			—			—			—
Premium finance receivables—commercial	10,558			9,548			10,294			9,053
Premium finance receivables—life insurance	—			1,641			—			351
Consumer and other	163			180			150			110
Total loans past due greater than 90 days and still accruing	10,956			12,967			10,985			10,215
Non-accrual loans ⁽²⁾:
Commercial	16,801			12,373			12,712			5,394
Commercial real estate	24,415			26,996			26,645			23,183
Home equity	8,562			9,365			6,848			5,695
Residential real estate	12,413			11,964			12,043			16,631
Premium finance receivables—commercial	14,497			15,350			14,561			15,156
Premium finance receivables—life insurance	—			—			—			—
Consumer and other	475			484			263			280
Total non-accrual loans	77,163			76,532			73,072			66,339
Total non-performing loans:
Commercial	17,036			12,711			13,253			5,394
Commercial real estate	24,415			28,256			26,645			23,884
Home equity	8,562			9,365			6,848			5,695
Residential real estate	12,413			11,964			12,043			16,631
Premium finance receivables—commercial	25,055			24,898			24,855			24,209
Premium finance receivables—life insurance	—			1,641			—			351
Consumer and other	638			664			413			390
Total non-performing loans	$	88,119		$	89,499		$	84,057		$	76,554
Other real estate owned	22,154			24,022			26,849			33,044
Other real estate owned—from acquisitions	15,909			16,980			17,096			9,036
Other repossessed assets	420			171			174			231
Total non-performing assets	$	126,602		$	130,672		$	128,176		$	118,865
TDRs performing under the contractual terms of the loan agreement	33,310			34,949			42,744			52,174
Total non-performing loans by category as a percent of its own respective category’s period-end balance:
Commercial	0.33		%	0.26		%	0.28		%	0.12		%
Commercial real estate	0.42			0.49			0.48			0.49
Home equity	1.13			1.21			0.87			0.80
Residential real estate	1.90			1.91			1.98			3.31
Premium finance receivables—commercial	1.01			1.07			1.05			0.98
Premium finance receivables—life insurance	—			0.06			—			0.01
Consumer and other	0.50			0.55			0.28			0.33
Total non-performing loans	0.48		%	0.51		%	0.49		%	0.49		%
Total non-performing assets, as a percentage of total assets	0.52		%	0.56		%	0.56		%	0.57		%
Allowance for loan losses as a percentage of total non-performing loans	129.78		%	123.10		%	125.39		%	130.89		%


(1)	As of the dates shown, no TDRs were past due greater than 90 days and still accruing interest.


(2)	Non-accrual loans included TDRs totaling $16.3 million, $17.6 million, $9.1 million and $10.6 million as of June 30, 2016, March 31, 2016, December 31, 2015 and June 30, 2015 respectively.

Management is pursuing the resolution of all credits in this category. At this time, management believes reserves are appropriate to absorb inherent losses that are expected upon the ultimate resolution of these credits.

Table of Contents

Loan Portfolio Aging

The tables below show the aging of the Company’s loan portfolio at June 30, 2016 and March 31, 2016:



			90+ days		60-89		30-59
As of June 30, 2016			and still		days past		days past
(Dollars in thousands)	Nonaccrual		accruing		due		due		Current		Total Loans
Loan Balances:
Commercial
Commercial, industrial and other	$	16,414	$	—	$	1,412	$	22,317	$	3,416,432	$	3,456,575
Franchise	—		—		560		87		289,258		289,905
Mortgage warehouse lines of credit	—		—		—		—		270,586		270,586
Asset-based lending	—		235		1,899		6,421		834,112		842,667
Leases	387		—		48		—		267,639		268,074
PCI - commercial ⁽¹⁾	—		1,956		630		1,426		12,714		16,726
Total commercial	16,801		2,191		4,549		30,251		5,090,741		5,144,533
Commercial real estate
Construction	673		—		46		7,922		396,264		404,905
Land	1,725		—		—		340		103,816		105,881
Office	6,274		—		5,452		4,936		892,791		909,453
Industrial	10,295		—		1,108		719		754,647		766,769
Retail	916		—		535		6,450		889,945		897,846
Multi-family	90		—		2,077		1,275		775,075		778,517
Mixed use and other	4,442		—		4,285		8,007		1,795,931		1,812,665
PCI - commercial real estate ⁽¹⁾	—		27,228		1,663		2,608		140,799		172,298
Total commercial real estate	24,415		27,228		15,166		32,257		5,749,268		5,848,334
Home equity	8,562		—		380		4,709		747,253		760,904
Residential real estate, including PCI	12,413		1,479		1,367		299		638,106		653,664
Premium finance receivables
Commercial insurance loans	14,497		10,558		6,966		9,456		2,436,803		2,478,280
Life insurance loans	—		—		46,651		11,953		2,811,356		2,869,960
PCI - life insurance loans ⁽¹⁾	—		—		—		—		291,602		291,602
Consumer and other, including PCI	475		226		610		1,451		124,616		127,378
Total loans, net of unearned income, excluding covered loans	$	77,163	$	41,682	$	75,689	$	90,376	$	17,889,745	$	18,174,655
Covered loans	2,651		6,810		697		1,610		93,480		105,248
Total loans, net of unearned income	$	79,814	$	48,492	$	76,386	$	91,986	$	17,983,225	$	18,279,903



Aging as a % of Loan Balance: As of June 30, 2016	Nonaccrual		90+ days and still accruing		60-89 days past due		30-59 days past due		Current		Total Loans
Commercial
Commercial, industrial and other	0.5	%	—	%	—	%	0.6	%	98.9	%	100.0	%
Franchise	—		—		0.2		—		99.8		100.0
Mortgage warehouse lines of credit	—		—		—		—		100.0		100.0
Asset-based lending	—		—		0.2		0.8		99.0		100.0
Leases	0.1		—		—		—		99.9		100.0
PCI - commercial ⁽¹⁾	—		11.7		3.8		8.5		76.0		100.0
Total commercial	0.3		—		0.1		0.6		99.0		100.0
Commercial real estate
Construction	0.2		—		—		2.0		97.8		100.0
Land	1.6		—		—		0.3		98.1		100.0
Office	0.7		—		0.6		0.5		98.2		100.0
Industrial	1.3		—		0.1		0.1		98.5		100.0
Retail	0.1		—		0.1		0.7		99.1		100.0
Multi-family	—		—		0.3		0.2		99.5		100.0
Mixed use and other	0.2		—		0.2		0.4		99.2		100.0
PCI - commercial real estate ⁽¹⁾	—		15.8		1.0		1.5		81.7		100.0
Total commercial real estate	0.4		0.5		0.3		0.6		98.2		100.0
Home equity	1.1		—		—		0.6		98.3		100.0
Residential real estate, including PCI	1.9		0.2		0.2		—		97.7		100.0
Premium finance receivables
Commercial insurance loans	0.6		0.4		0.3		0.4		98.3		100.0
Life insurance loans	—		—		1.6		0.4		98.0		100.0
PCI - life insurance loans ⁽¹⁾	—		—		—		—		100.0		100.0
Consumer and other, including PCI	0.4		0.2		0.5		1.1		97.8		100.0
Total loans, net of unearned income, excluding covered loans	0.4	%	0.2	%	0.4	%	0.5	%	98.5	%	100.0	%
Covered loans	2.5		6.5		0.7		1.5		88.8		100.0
Total loans, net of unearned income	0.4	%	0.3	%	0.4	%	0.5	%	98.4	%	100.0	%


(1)	PCI loans represent loans acquired with evidence of credit quality deterioration since origination, in accordance with ASC 310-30. Loan agings are based upon contractually required payments.

Table of Contents



			90+ days		60-89		30-59
As of March 31, 2016			and still		days past		days past
(Dollars in thousands)	Nonaccrual		accruing		due		due		Current		Total Loans
Loan Balances:
Commercial
Commercial, industrial and other	$	12,370	$	338	$	3,228	$	25,608	$	3,363,011	$	3,404,555
Franchise	—		—		—		1,400		273,158		274,558
Mortgage warehouse lines of credit	—		—		—		1,491		192,244		193,735
Asset-based lending	3		—		117		10,597		737,184		747,901
Leases	—		—		—		5,177		244,241		249,418
PCI - commercial ⁽¹⁾	—		1,893		—		128		18,058		20,079
Total commercial	12,373		2,231		3,345		44,401		4,827,896		4,890,246
Commercial real estate
Construction	273		—		—		2,023		389,026		391,322
Land	1,746		—		—		—		93,834		95,580
Office	7,729		1,260		980		12,571		865,954		888,494
Industrial	10,960		—		—		3,935		728,061		742,956
Retail	1,633		—		2,397		2,657		890,780		897,467
Multi-family	287		—		655		2,047		760,084		763,073
Mixed use and other	4,368		—		187		12,312		1,778,850		1,795,717
PCI - commercial real estate ⁽¹⁾	—		24,738		1,573		10,344		126,695		163,350
Total commercial real estate	26,996		25,998		5,792		45,889		5,633,284		5,737,959
Home equity	9,365		—		791		4,474		759,712		774,342
Residential real estate, including PCI	11,964		406		193		10,108		603,372		626,043
Premium finance receivables
Commercial insurance loans	15,350		9,548		5,583		15,086		2,275,420		2,320,987
Life insurance loans	—		1,641		3,432		198		2,675,525		2,680,796
PCI - life insurance loans⁽¹⁾	—		—		—		—		296,138		296,138
Consumer and other, including PCI	484		245		118		364		118,691		119,902
Total loans, net of unearned income, excluding covered loans	$	76,532	$	40,069	$	19,254	$	120,520	$	17,190,038	$	17,446,413
Covered loans	5,324		7,995		349		6,491		118,689		138,848
Total loans, net of unearned income	$	81,856	$	48,064	$	19,603	$	127,011	$	17,308,727	$	17,585,261



Aging as a % of Loan Balance: As of March 31, 2016	Nonaccrual		90+ days and still accruing		60-89 days past due		30-59 days past due		Current		Total Loans
Commercial
Commercial, industrial and other	0.4	%	—	%	0.1	%	0.8	%	98.7	%	100.0	%
Franchise	—		—		—		0.5		99.5		100.0
Mortgage warehouse lines of credit	—		—		—		0.8		99.2		100.0
Asset-based lending	—		—		—		1.4		98.6		100.0
Leases	—		—		—		2.1		97.9		100.0
PCI - commercial ⁽¹⁾	—		9.4		—		0.6		90.0		100.0
Total commercial	0.3		—		0.1		0.9		98.7		100.0
Commercial real estate
Construction	0.1		—		—		0.5		99.4		100.0
Land	1.8		—		—		—		98.2		100.0
Office	0.9		0.1		0.1		1.4		97.5		100.0
Industrial	1.5		—		—		0.5		98.0		100.0
Retail	0.2		—		0.3		0.3		99.2		100.0
Multi-family	—		—		0.1		0.3		99.6		100.0
Mixed use and other	0.2		—		—		0.7		99.1		100.0
PCI - commercial real estate ⁽¹⁾	—		15.1		1.0		6.3		77.6		100.0
Total commercial real estate	0.5		0.5		0.1		0.8		98.1		100.0
Home equity	1.2		—		0.1		0.6		98.1		100.0
Residential real estate, including PCI	1.9		0.1		—		1.6		96.4		100.0
Premium finance receivables
Commercial insurance loans	0.7		0.5		0.2		0.6		98.0		100.0
Life insurance loans	—		0.1		0.1		—		99.8		100.0
PCI - life insurance loans ⁽¹⁾	—		—		—		—		100.0		100.0
Consumer and other, including PCI	0.4		0.2		0.1		0.3		99.0		100.0
Total loans, net of unearned income, excluding covered loans	0.4	%	0.2	%	0.1	%	0.7	%	98.6	%	100.0	%
Covered loans	3.8		5.8		0.3		4.7		85.4		100.0
Total loans, net of unearned income	0.5	%	0.3	%	0.1	%	0.7	%	98.4	%	100.0	%


(1)	PCI loans represent loans acquired with evidence of credit quality deterioration since origination, in accordance with ASC 310-30. Loan agings are based upon contractually required payments.

Table of Contents

As of June 30, 2016, $75.7 million of all loans, excluding covered loans, or 0.4%, were 60 to 89 days past due and $90.4 million or 0.5%, were 30 to 59 days (or one payment) past due. As of March 31, 2016, $19.3 million of all loans, excluding covered loans, or 0.1%, were 60 to 89 days past due and $120.5 million, or 0.7%, were 30 to 59 days (or one payment) past due. Many of the commercial and commercial real estate loans shown as 60 to 89 days and 30 to 59 days past due are included on the Company’s internal problem loan reporting system. Loans on this system are closely monitored by management on a monthly basis.

The Company's home equity and residential loan portfolios continue to exhibit low delinquency ratios. Home equity loans at June 30, 2016 that were current with regard to the contractual terms of the loan agreement represent 98.3% of the total home equity portfolio. Residential real estate loans at June 30, 2016 that were current with regards to the contractual terms of the loan agreements comprise 97.7% of total residential real estate loans outstanding.

Nonperforming Loans Rollforward

The table below presents a summary of non-performing loans, excluding covered loans and PCI loans, for the periods presented:



	Three Months Ended						Six Months Ended
	June 30,			June 30,			June 30,			June 30,
(Dollars in thousands)	2016			2015			2016			2015
Balance at beginning of period	$	89,499		$	81,772		$	84,057		$	78,677
Additions, net	10,351			8,828			22,517			17,808
Return to performing status	(873		)	(847		)	(2,879		)	(1,563		)
Payments received	(4,810		)	(6,580		)	(8,118		)	(10,949		)
Transfer to OREO and other repossessed assets	(1,818		)	(4,365		)	(3,898		)	(6,905		)
Charge-offs	(2,943		)	(2,755		)	(3,476		)	(4,556		)
Net change for niche loans ⁽¹⁾	(1,287		)	501			(84		)	4,042
Balance at end of period	$	88,119		$	76,554		$	88,119		$	76,554


(1)	This includes activity for premium finance receivables and indirect consumer loans.

PCI loans are excluded from non-performing loans as they continue to earn interest income from the related accretable yield, independent of performance with contractual terms of the loan. See Note 7 of the Consolidated Financial Statements in Item 1 for further discussion of non-performing loans and the loan aging during the respective periods.

Allowance for Loan Losses

The allowance for loan losses represents management’s estimate of the probable and reasonably estimable loan losses that our loan portfolio is expected to incur. The allowance for loan losses is determined quarterly using a methodology that incorporates important risk characteristics of each loan, as described below under “How We Determine the Allowance for Credit Losses” in this Item 2. This process is subject to review at each of our bank subsidiaries by the applicable regulatory authority, including the FRB of Chicago, the OCC, the State of Illinois and the State of Wisconsin.

Management determined that the allowance for loan losses was appropriate at June 30, 2016, and that the loan portfolio is well diversified and well secured, without undue concentration in any specific risk area. While this process involves a high degree of management judgment, the allowance for credit losses is based on a comprehensive, well documented, and consistently applied analysis of the Company’s loan portfolio. This analysis takes into consideration all available information existing as of the financial statement date, including environmental factors such as economic, industry, geographical and political factors. The relative level of allowance for credit losses is reviewed and compared to industry peers. This review encompasses levels of total nonperforming loans, portfolio mix, portfolio concentrations, current geographic risks and overall levels of net charge-offs. Historical trending of both the Company’s results and the industry peers is also reviewed to analyze comparative significance.

Table of Contents

Allowance for Credit Losses, excluding covered loans

The following table summarizes the activity in our allowance for credit losses during the periods indicated.



	Three Months Ended						Six Months Ended
(Dollars in thousands)	June 30, 2016			June 30, 2015			June 30, 2016			June 30, 2015
Allowance for loan losses at beginning of period	$	110,171		$	94,446		$	105,400		$	91,705
Provision for credit losses	9,269			9,701			17,692			15,886
Other adjustments	(134		)	(93		)	(212		)	(341		)
Reclassification (to) from allowance for unfunded lending-related commitments	(40		)	4			(121		)	(109		)
Charge-offs:
Commercial	721			1,243			1,392			1,920
Commercial real estate	502			856			1,173			1,861
Home equity	2,046			1,847			3,098			2,431
Residential real estate	693			923			1,186			1,554
Premium finance receivables—commercial	1,911			1,526			4,391			2,789
Premium finance receivables—life insurance	—			—			—			—
Consumer and other	224			115			331			226
Total charge-offs	6,097			6,510			11,571			10,781
Recoveries:
Commercial	121			285			750			655
Commercial real estate	296			1,824			665			2,136
Home equity	71			39			119			87
Residential real estate	31			16			143			92
Premium finance receivables—commercial	633			458			1,420			787
Premium finance receivables—life insurance	—			—			—			—
Consumer and other	35			34			71			87
Total recoveries	1,187			2,656			3,168			3,844
Net charge-offs	(4,910		)	(3,854		)	(8,403		)	(6,937		)
Allowance for loan losses at period end	$	114,356		$	100,204		$	114,356		$	100,204
Allowance for unfunded lending-related commitments at period end	1,070			884			1,070			884
Allowance for credit losses at period end	$	115,426		$	101,088		$	115,426		$	101,088
Annualized net charge-offs by category as a percentage of its own respective category’s average:
Commercial	0.05		%	0.09		%	0.03		%	0.06		%
Commercial real estate	0.01			(0.08		)	0.02			(0.01		)
Home equity	1.03			1.01			0.77			0.66
Residential real estate	0.26			0.39			0.22			0.34
Premium finance receivables—commercial	0.21			0.18			0.25			0.17
Premium finance receivables—life insurance	—			—			—			—
Consumer and other	0.57			0.23			0.38			0.17
Total loans, net of unearned income, excluding covered loans	0.11		%	0.10		%	0.09		%	0.09		%
Net charge-offs as a percentage of the provision for credit losses	52.97		%	39.73		%	47.50		%	43.68		%
Loans at period-end, excluding covered loans	$	18,174,655		$	15,513,650
Allowance for loan losses as a percentage of loans at period end	0.63		%	0.65		%
Allowance for credit losses as a percentage of loans at period end	0.64		%	0.65		%

The allowance for credit losses, excluding the allowance for covered loan losses, is comprised of an allowance for loan losses, which is determined with respect to loans that we have originated, and an allowance for lending-related commitments. Our allowance for lending-related commitments is determined with respect to funds that we have committed to lend but for which funds have not yet been disbursed and is computed using a methodology similar to that used to determine the allowance for loan losses. The allowance for unfunded lending-related commitments totaled $1.1 million and $884,000 as of June 30, 2016 and June 30, 2015, respectively.

Table of Contents

Additions to the allowance for loan losses are charged to earnings through the provision for credit losses. Charge-offs represent the amount of loans that have been determined to be uncollectible during a given period, and are deducted from the allowance for loan losses, and recoveries represent the amount of collections received from loans that had previously been charged off, and are credited to the allowance for loan losses. See Note 7 of the Consolidated Financial Statements presented under Item 1 of this report for further discussion of activity within the allowance for loan losses during the period and the relationship with respective loan balances for each loan category and the total loan portfolio, excluding covered loans.

How We Determine the Allowance for Credit Losses

The allowance for loan losses includes an element for estimated probable but undetected losses and for imprecision in the credit risk models used to calculate the allowance. If the loan is impaired, the Company analyzes the loan for purposes of calculating our specific impairment reserves as part of the Problem Loan Reporting system review. A general reserve is separately determined for loans not considered impaired. See Note 7 of the Consolidated Financial Statements presented under Item 1 of this report for further discussion of the specific impairment reserve and general reserve as it relates to the allowance for credit losses for each loan category and the total loan portfolio, excluding covered loans.

Specific Impairment Reserves:

Loans with a credit risk rating of a 6 through 9 are reviewed on a monthly basis to determine if (a) an amount is deemed uncollectible (a charge-off) or (b) it is probable that the Company will be unable to collect amounts due in accordance with the original contractual terms of the loan (impaired loan). If a loan is impaired, the carrying amount of the loan is compared to the expected payments to be reserved, discounted at the loan’s original rate, or for collateral dependent loans, to the fair value of the collateral less the estimated cost to sell. Any shortfall is recorded as a specific impairment reserve.

At June 30, 2016, the Company had $96.0 million of impaired loans with $43.0 million of this balance requiring $6.6 million of specific impairment reserves. At March 31, 2016, the Company had $96.1 million of impaired loans with $50.7 million of this balance requiring $7.8 million of specific impairment reserves. The most significant fluctuations in the recorded investment of impaired loans with specific impairment from March 31, 2016 to June 30, 2016 occurred within the home equity portfolio. The recorded investment and specific impairment reserves in this portfolio decreased $2.2 million and $1.2 million, respectively, which was primarily the result of one loan being charged off in the amount of $1.2 million during the second quarter of 2016. See Note 7 of the Consolidated Financial Statements presented under Item 1 of this report for further discussion of impaired loans and the related specific impairment reserve.

General Reserves:

For loans with a credit risk rating of 1 through 7 that are not considered impaired loans, reserves are established based on the type of loan collateral, if any, and the assigned credit risk rating. Determination of the allowance is inherently subjective as it requires significant estimates, including the amounts and timing of expected future cash flows on impaired loans, estimated losses on pools of homogeneous loans based on the average historical loss experience over a six-year period, and consideration of current environmental factors and economic trends, all of which may be susceptible to significant change.

We determine this component of the allowance for loan losses by classifying each loan into (i) categories based on the type of collateral that secures the loan (if any), and (ii) one of ten categories based on the credit risk rating of the loan, as described above under “Past Due Loans and Non-Performing Assets” in this Item 2. Each combination of collateral and credit risk rating is then assigned a specific loss factor that incorporates the following factors:


•	historical loss experience;


•	changes in lending policies and procedures, including changes in underwriting standards and collection, charge-off, and recovery practices not considered elsewhere in estimating credit losses;


•	changes in national, regional, and local economic and business conditions and developments that affect the collectibility of the portfolio;


•	changes in the nature and volume of the portfolio and in the terms of the loans;


•	changes in the experience, ability, and depth of lending management and other relevant staff;

Table of Contents


•	changes in the volume and severity of past due loans, the volume of non-accrual loans, and the volume and severity of adversely classified or graded loans;


•	changes in the quality of the bank’s loan review system;


•	changes in the underlying collateral for collateral dependent loans;


•	the existence and effect of any concentrations of credit, and changes in the level of such concentrations; and


•	the effect of other external factors such as competition and legal and regulatory requirements on the level of estimated credit losses in the bank’s existing portfolio.

In the second quarter of 2012, the Company modified its historical loss experience analysis from incorporating five-year average loss rate assumptions to incorporating three−year average loss rate assumptions. The reason for the migration at that time was charge-off rates from earlier years in the five-year period were no longer relevant as that period was characterized by historically low credit losses which then built up to a peak in credit losses as a result of the stressed economic environment and depressed real estate valuations that affected both the U.S. economy, generally, and the Company’s local markets.

In the second quarter of 2015 and 2016, the Company modified its historical loss experience analysis by incorporating five-year and six-year average loss rate assumptions, respectively, for its historical loss experience to capture an extended credit cycle. The current six−year average loss rate assumption analysis is computed for each of the Company’s collateral codes. The historical loss experience is combined with the specific loss factor for each combination of collateral and credit risk rating which is then applied to each individual loan balance to determine an appropriate general reserve. The historical loss rates are updated on a quarterly basis and are driven by the performance of the portfolio and any changes to the specific loss factors are driven by management judgment and analysis of the factors described above. The Company also analyzes the three-, four- and five-year average historical loss rates on a quarterly basis as a comparison.

Home Equity and Residential Real Estate Loans:

The determination of the appropriate allowance for loan losses for residential real estate and home equity loans differs slightly from the process used for commercial and commercial real estate loans. The same credit risk rating system, Problem Loan Reporting system, collateral coding methodology and loss factor assignment are used. The only significant difference is in how the credit risk ratings are assigned to these loans.

The home equity loan portfolio is reviewed on a loan by loan basis by analyzing current FICO scores of the borrowers, line availability, recent line usage, an approaching maturity and the aging status of the loan. Certain of these factors, or combination of these factors, may cause a portion of the credit risk ratings of home equity loans across all banks to be downgraded. Similar to commercial and commercial real estate loans, once a home equity loan’s credit risk rating is downgraded to a 6 through 9, the Company’s Managed Asset Division reviews and advises the subsidiary banks as to collateral valuations and as to the ultimate resolution of the credits that deteriorate to a non-accrual status to minimize losses.

Residential real estate loans that are downgraded to a credit risk rating of 6 through 9 also enter the problem loan reporting system and have the underlying collateral evaluated by the Managed Assets Division.

Premium Finance Receivables:

The determination of the appropriate allowance for loan losses for premium finance receivables is based on the assigned credit risk rating of loans in the portfolio. Loss factors are assigned to each risk rating in order to calculate an allowance for credit losses. The allowance for loan losses for these categories is entirely a general reserve.

Methodology in Assessing Impairment and Charge-off Amounts

In determining the amount of impairment or charge-offs associated with collateral dependent loans, the Company values the loan generally by starting with a valuation obtained from an appraisal of the underlying collateral and then deducting estimated selling costs to arrive at a net appraised value. We obtain the appraisals of the underlying collateral typically on an annual basis from one of a pre-approved list of independent, third party appraisal firms. Types of appraisal valuations include “as-is,” “as-complete,” “as-stabilized,” bulk, fair market, liquidation and “retail sellout” values.

Table of Contents

In many cases, the Company simultaneously values the underlying collateral by marketing the property to market participants interested in purchasing properties of the same type. If the Company receives offers or indications of interest, we will analyze the price and review market conditions to assess whether in light of such information the appraised value overstates the likely price and that a lower price would be a better assessment of the market value of the property and would enable us to liquidate the collateral. Additionally, the Company takes into account the strength of any guarantees and the ability of the borrower to provide value related to those guarantees in determining the ultimate charge-off or reserve associated with any impaired loans. Accordingly, the Company may charge-off a loan to a value below the net appraised value if it believes that an expeditious liquidation is desirable in the circumstance and it has legitimate offers or other indications of interest to support a value that is less than the net appraised value. Alternatively, the Company may carry a loan at a value that is in excess of the appraised value if the Company has a guarantee from a borrower that the Company believes has realizable value. In evaluating the strength of any guarantee, the Company evaluates

the financial wherewithal of the guarantor, the guarantor’s reputation, and the guarantor’s willingness and desire to work with the Company. The Company then conducts a review of the strength of a guarantee on a frequency established as the circumstances and conditions of the borrower warrant.

In circumstances where the Company has received an appraisal but has no third party offers or indications of interest, the Company may enlist the input of realtors in the local market as to the highest valuation that the realtor believes would result in a liquidation of the property given a reasonable marketing period of approximately 90 days. To the extent that the realtors’ indication of market clearing price under such scenario is less than the net appraised valuation, the Company may take a charge-off on the loan to a valuation that is less than the net appraised valuation.

The Company may also charge-off a loan below the net appraised valuation if the Company holds a junior mortgage position in a piece of collateral whereby the risk to acquiring control of the property through the purchase of the senior mortgage position is deemed to potentially increase the risk of loss upon liquidation due to the amount of time to ultimately market the property and the volatile market conditions. In such cases, the Company may abandon its junior mortgage and charge-off the loan balance in full.

In other cases, the Company may allow the borrower to conduct a “short sale,” which is a sale where the Company allows the borrower to sell the property at a value less than the amount of the loan. Many times, it is possible for the current owner to receive a better price than if the property is marketed by a financial institution which the market place perceives to have a greater desire to liquidate the property at a lower price. To the extent that we allow a short sale at a price below the value indicated by an appraisal, we may take a charge-off beyond the value that an appraisal would have indicated.

Other market conditions may require a reserve to bring the carrying value of the loan below the net appraised valuation such as litigation surrounding the borrower and/or property securing our loan or other market conditions impacting the value of the collateral.

Having determined the net value based on the factors such as those noted above and compared that value to the book value of the loan, the Company arrives at a charge-off amount or a specific reserve included in the allowance for loan losses. In summary, for collateral dependent loans, appraisals are used as the fair value starting point in the estimate of net value. Estimated costs to sell are deducted from the appraised value to arrive at the net appraised value. Although an external appraisal is the primary source of valuation utilized for charge-offs on collateral dependent loans, alternative sources of valuation may become available between appraisal dates. As a result, we may utilize values obtained through these alternating sources, which include purchase and sale agreements, legitimate indications of interest, negotiated short sales, realtor price opinions, sale of the note or support from guarantors, as the basis for charge-offs. These alternative sources of value are used only if deemed to be more representative of value based on updated information regarding collateral resolution. In addition, if an appraisal is not deemed current, a discount to appraised value may be utilized. Any adjustments from appraised value to net value are detailed and justified in an impairment analysis, which is reviewed and approved by the Company’s Managed Assets Division.

Table of Contents

TDRs

At June 30, 2016, the Company had $49.6 million in loans modified in TDRs. The $49.6 million in TDRs represents 97 credits in which economic concessions were granted to certain borrowers to better align the terms of their loans with their current ability to pay. The balance decreased from $52.6 million representing 102 credits at March 31, 2016 and decreased from $62.8 million representing 122 credits at June 30, 2015.

Concessions were granted on a case-by-case basis working with these borrowers to find modified terms that would assist them in retaining their businesses or their homes and attempt to keep these loans in an accruing status for the Company. Typical concessions include reduction of the interest rate on the loan to a rate considered lower than market and other modification of terms including forgiveness of a portion of the loan balance, extension of the maturity date, and/or modifications from principal and interest payments to interest-only payments for a certain period. See Note 7 of the Consolidated Financial Statements in Item 1 of this report for further discussion regarding the effectiveness of these modifications in keeping the modified loans current based upon contractual terms.

Subsequent to its restructuring, any TDR that becomes nonaccrual or more than 90 days past-due and still accruing interest will be included in the Company’s nonperforming loans. Each TDR was reviewed for impairment at June 30, 2016 and approximately $3.2 million of impairment was present and appropriately reserved for through the Company’s normal reserving methodology in the Company’s allowance for loan losses. Additionally, at June 30, 2016, the Company was not committed to lend additional funds to borrowers under the contractual terms of TDRs.

The table below presents a summary of restructured loans for the respective periods, presented by loan category and accrual status:



	June 30,			March 31,			June 30,
(Dollars in thousands)	2016			2016			2015
Accruing TDRs:
Commercial	$	3,931		$	5,143		$	6,039
Commercial real estate	24,450			25,548			42,210
Residential real estate and other	4,929			4,258			3,925
Total accruing TDRs	$	33,310		$	34,949		$	52,174
Non-accrual TDRs: ⁽¹⁾
Commercial	$	1,477		$	82		$	165
Commercial real estate	12,240			14,340			6,240
Residential real estate and other	2,608			3,184			4,197
Total non-accrual TDRs	$	16,325		$	17,606		$	10,602
Total TDRs:
Commercial	$	5,408		$	5,225		$	6,204
Commercial real estate	36,690			39,888			48,450
Residential real estate and other	7,537			7,442			8,122
Total TDRs	$	49,635		$	52,555		$	62,776
Weighted-average contractual interest rate of TDRs	4.31		%	4.35		%	4.05		%


(1)	Included in total non-performing loans.

Table of Contents

TDR Rollforward

The tables below present a summary of TDRs as of June 30, 2016 and June 30, 2015, and shows the changes in the balance during those periods:



Three Months Ended June 30, 2016 (Dollars in thousands)	Commercial			Commercial Real Estate			Residential Real Estate and Other			Total
Balance at beginning of period	$	5,225		$	39,888		$	7,442		$	52,555
Additions during the period	275			—			380			655
Reductions:
Charge-offs	—			(410		)	(212		)	(622		)
Transferred to OREO and other repossessed assets	—			(684		)	—			(684		)
Removal of TDR loan status ⁽¹⁾	—			(739		)	—			(739		)
Payments received	(92		)	(1,365		)	(73		)	(1,530		)
Balance at period end	$	5,408		$	36,690		$	7,537		$	49,635



Three Months Ended June 30, 2015 (Dollars in thousands)	Commercial			Commercial Real Estate			Residential Real Estate and Other			Total
Balance at beginning of period	$	6,457		$	53,646		$	7,115		$	67,218
Additions during the period	—			169			1,148			1,317
Reductions:
Charge-offs	—			—			(7		)	(7		)
Transferred to OREO and other repossessed assets	—			(771		)	(104		)	(875		)
Removal of TDR loan status ⁽¹⁾	(161		)	(188		)	—			(349		)
Payments received	(92		)	(4,406		)	(30		)	(4,528		)
Balance at period end	$	6,204		$	48,450		$	8,122		$	62,776



Six Months Ended June 30, 2016 (Dollars in thousands)	Commercial			Commercial Real Estate			Residential Real Estate and Other			Total
Balance at beginning of period	$	5,747		$	38,707		$	7,399		$	51,853
Additions during the period	317			8,521			540			9,378
Reductions:
Charge-offs	(20		)	(834		)	(212		)	(1,066		)
Transferred to OREO and other repossessed assets	—			(684		)	—			(684		)
Removal of TDR loan status ⁽¹⁾	—			(5,156		)	—			(5,156		)
Payments received	(636		)	(3,864		)	(190		)	(4,690		)
Balance at period end	$	5,408		$	36,690		$	7,537		$	49,635



Six Months Ended June 30, 2015 (Dollars in thousands)	Commercial			Commercial Real Estate			Residential Real Estate and Other			Total
Balance at beginning of period	$	7,576		$	67,623		$	7,076		$	82,275
Additions during the period	—			169			1,442			1,611
Reductions:
Charge-offs	(397		)	(1		)	(40		)	(438		)
Transferred to OREO and other repossessed assets	(562		)	(2,290		)	(104		)	(2,956		)
Removal of TDR loan status (1)	(237		)	(8,570		)	—			(8,807		)
Payments received	(176		)	(8,481		)	(252		)	(8,909		)
Balance at period end	$	6,204		$	48,450		$	8,122		$	62,776


(1)	Loan was previously classified as a TDR and subsequently performed in compliance with the loan's modified terms for a period of six months (including over a calendar year-end) at a modified interest rate which represented a market rate at the time of restructuring. Per our TDR policy, the TDR classification is removed.

Table of Contents

Other Real Estate Owned

In certain circumstances, the Company is required to take action against the real estate collateral of specific loans. The Company uses foreclosure only as a last resort for dealing with borrowers experiencing financial hardships. The Company employs extensive contact and restructuring procedures to attempt to find other solutions for our borrowers. The tables below present a summary of other real estate owned, excluding covered other real estate owned, and shows the activity for the respective periods and the balance for each property type:



	Three Months Ended						Six Months Ended
(Dollars in thousands)	June 30, 2016			June 30, 2015			June 30, 2016			June 30, 2015
Balance at beginning of period	$	41,002		$	42,257		$	43,945		$	45,642
Disposal/resolved	(6,591		)	(6,075		)	(13,357		)	(12,921		)
Transfers in at fair value, less costs to sell	1,309			6,412			4,600			10,243
Transfers in from covered OREO subsequent to loss share expiration	3,300			—			3,300			—
Additions from acquisition	—			—			1,064			761
Fair value adjustments	(957		)	(514		)	(1,489		)	(1,645		)
Balance at end of period	$	38,063		$	42,080		$	38,063		$	42,080



	Period End
(Dollars in thousands)	June 30, 2016		March 31, 2016		June 30, 2015
Residential real estate	$	9,153	$	11,006	$	6,408
Residential real estate development	2,133		2,320		3,031
Commercial real estate	26,777		27,676		32,641
Total	$	38,063	$	41,002	$	42,080

Deposits

Total deposits at June 30, 2016 were $20.0 billion, an increase of $3.0 billion, or 17%, compared to total deposits at June 30, 2015. See Note 9 to the Consolidated Financial Statements in Item 1 of this report for a summary of period end deposit balances.

The following table sets forth, by category, the maturity of time certificates of deposit as of June 30, 2016:



Time Certificates of Deposit Maturity/Re-pricing Analysis As of June 30, 2016 (Dollars in thousands)	CDARs & Brokered Certificates of Deposit ⁽¹⁾		MaxSafe Certificates of Deposit ⁽¹⁾		Variable Rate Certificates of Deposit ⁽²⁾		Other Fixed Rate Certificates of Deposit ⁽¹⁾		Total Time Certificates of Deposits		Weighted-Average Rate of Maturing Time Certificates of Deposit ⁽³⁾
1-3 months	$	165,624	$	49,940	$	145,604	$	657,498	$	1,018,666	0.65	%
4-6 months	—		48,652		—		621,054		669,706		0.74	%
7-9 months	—		28,455		—		547,756		576,211		0.78	%
10-12 months	43,812		22,381		—		495,291		561,484		0.75	%
13-18 months	1,779		6,964		—		780,460		789,203		1.06	%
19-24 months	4,511		6,284		—		167,534		178,329		0.91	%
24+ months	1,249		15,822		—		272,580		289,651		1.28	%
Total	$	216,975	$	178,498	$	145,604	$	3,542,173	$	4,083,250	0.83	%


(1)	This category of certificates of deposit is shown by contractual maturity date.


(2)	This category includes variable rate certificates of deposit and savings certificates with the majority repricing on at least a monthly basis.


(3)	Weighted-average rate excludes the impact of purchase accounting fair value adjustments.

Table of Contents

The following table sets forth, by category, the composition of average deposit balances and the relative percentage of total average deposits for the periods presented:



	Three Months Ended
	June 30, 2016				March 31, 2016				June 30, 2015
(Dollars in thousands)	Balance		Percent		Balance		Percent		Balance		Percent
Non-interest bearing	$	5,223,384	28	%	$	4,939,746	26	%	$	3,725,728	21	%
NOW and interest bearing demand deposits	2,383,125		12		2,331,298		12		2,275,633		14
Wealth management deposits	1,585,607		8		1,591,638		9		1,500,580		9
Money market	4,308,657		22		4,109,657		22		3,801,315		23
Savings	1,803,421		9		1,743,181		9		1,533,151		9
Time certificates of deposit	3,985,185		21		3,941,559		22		4,004,774		24
Total average deposits	$	19,289,379	100	%	$	18,657,079	100	%	$	16,841,181	100	%

Total average deposits for the second quarter of 2016 were $19.3 billion, an increase of $2.4 billion, or 15%, from the second quarter of 2015. The increase in average deposits is primarily attributable to additional deposits associated with the Company's bank acquisitions as well as increased commercial lending relationships. The Company continues to see a beneficial shift in its deposit mix as average non-interest bearing deposits increased $1.5 billion, or 40%, in the second quarter of 2016 compared to the second quarter of 2015.

Wealth management deposits are funds from the brokerage customers of WHI, the trust and asset management customers of the Company and brokerage customers from unaffiliated companies which have been placed into deposit accounts of the banks (“wealth management deposits” in the table above). Wealth Management deposits consist primarily of money market accounts. Consistent with reasonable interest rate risk parameters, these funds have generally been invested in loan production of the banks as well as other investments suitable for banks.

Brokered Deposits

While the Company obtains a portion of its total deposits through brokered deposits, the Company does so primarily as an asset-liability management tool to assist in the management of interest rate risk. The Company does not consider brokered deposits to be a vital component of its current liquidity resources. Historically, brokered deposits have represented a small component of the Company’s total deposits outstanding, as set forth in the table below:



	June 30,						December 31,
(Dollars in thousands)	2016			2015			2015			2014			2013
Total deposits	$	20,041,750		$	17,082,418		$	18,639,634		$	16,281,844		$	14,668,789
Brokered deposits	1,020,233			879,673			862,026			718,986			476,139
Brokered deposits as a percentage of total deposits	5.1		%	5.1		%	4.6		%	4.4		%	3.2		%

Brokered deposits include certificates of deposit obtained through deposit brokers, deposits received through the Certificate of Deposit Account Registry Program (“CDARS”), and wealth management deposits of brokerage customers from unaffiliated companies which have been placed into deposit accounts of the banks.

Other Funding Sources

Although deposits are the Company’s primary source of funding its interest-earning assets, the Company’s ability to manage the types and terms of deposits is somewhat limited by customer preferences and market competition. As a result, in addition to deposits and the issuance of equity securities and the retention of earnings, the Company uses several other funding sources to support its growth. These sources include short-term borrowings, notes payable, FHLB advances, subordinated debt, secured borrowings and junior subordinated debentures. The Company evaluates the terms and unique characteristics of each source, as well as its asset-liability management position, in determining the use of such funding sources.

Table of Contents

The following table sets forth, by category, the composition of the average balances of other funding sources for the quarterly periods presented:



	Three Months Ended
	June 30,		March 31,		June 30,
(Dollars in thousands)	2016		2016		2015
FHLB advances	$	946,081	$	825,104	$	338,768
Other borrowings:
Notes payable	63,642		67,388		13,187
Short-term borrowings	41,597		55,056		40,823
Secured borrowings	124,317		116,104		120,894
Other	18,677		18,836		18,463
Total other borrowings	$	248,233	$	257,384	$	193,367
Subordinated notes	138,898		138,870		138,799
Junior subordinated debentures	253,566		257,687		249,493
Total other funding sources	$	1,586,778	$	1,479,045	$	920,427

FHLB advances provide the banks with access to fixed rate funds which are useful in mitigating interest rate risk and achieving an acceptable interest rate spread on fixed rate loans or securities. Additionally, the banks have the ability to borrow shorter-term, overnight funding from the FHLB for other general purposes. FHLB advances to the banks totaled $588.1 million at June 30, 2016, compared to $799.5 million at March 31, 2016 and $435.7 million at June 30, 2015.

Notes payable balances represent the balances on a $150 million loan agreement with unaffiliated banks consisting of a $75.0 million revolving credit facility and a $75.0 million term facility. Both loan facilities are available for corporate purposes such as to provide capital to fund continued growth at existing bank subsidiaries, possible future acquisitions and for other general corporate matters. At June 30, 2016, the Company had a balance under the term facility of $59.9 million compared to $63.7 million at March 31, 2016 and $75.0 million at June 30, 2015. The Company was contractually required to borrow the entire amount of the term facility on June 15, 2015 and all such borrowings must be repaid by June 15, 2020. At June 30, 2016, March 31, 2016 and June 30, 2015, the Company had no outstanding balance on the $75.0 million revolving credit facility.

Short-term borrowings include securities sold under repurchase agreements and federal funds purchased. These borrowings totaled $38.8 million at June 30, 2016 compared to $47.7 million at March 31, 2016 and $48.3 million at June 30, 2015. Securities sold under repurchase agreements represent sweep accounts for certain customers in connection with master repurchase agreements at the banks. This funding category typically fluctuates based on customer preferences and daily liquidity needs of the banks, their customers and the banks’ operating subsidiaries.

The average balance of secured borrowings primarily represents a third party Canadian transaction ("Canadian Secured Borrowing"). Under the Canadian Secured Borrowing, in December 2014, the Company, through its subsidiary, FIFC Canada, sold an undivided co-ownership interest in all receivables owed to FIFC Canada to an unrelated third party in exchange for a cash payment of approximately C$150 million pursuant to a receivables purchase agreement (“Receivables Purchase Agreement”). The Receivables Purchase Agreement was amended in December 2015, effectively extending the maturity date from December 15, 2015 to December 15, 2017. Additionally, at that time, the unrelated third party paid an additional C$10 million, which increased the total payments to C$160 million. The proceeds received from these transactions are reflected on the Company’s Consolidated Statements of Condition as a secured borrowing owed to the unrelated third party and translated to the Company’s reporting currency as of the respective date. The translated balance of the Canadian Secured Borrowing under the Receivables Purchase Agreement totaled $123.7 million at June 30, 2016 compared to $123.0 million at March 31, 2016 and $120.0 million at June 30, 2015. At June 30, 2016, the interest rate of the Canadian Secured Borrowing was 1.6044%.

Other borrowings include a fixed-rate promissory note entered into in August 2012 related to an office building complex owned by the Company and non-recourse notes issued by the Company to other banks related to certain capital leases. At June 30, 2016, the fixed-rate promissory note had a balance of $18.0 million compared to $18.1 million at March 31, 2016 and $18.4 million at June 30, 2015.

At June 30, 2016, the Company had outstanding subordinated notes totaling $138.9 million compared to $138.9 million and $138.8 million outstanding at March 31, 2016 and June 30, 2015, respectively. The notes have a stated interest rate of 5.00% and mature in June 2024. These notes are stated at par adjusted for unamortized costs paid related to the issuance of this debt.

Table of Contents

The Company had $253.6 million of junior subordinated debentures outstanding as of June 30, 2016 compared to $253.6 million outstanding at March 31, 2016 and $249.5 million outstanding at June 30, 2015. The amounts reflected on the balance sheet represent the junior subordinated debentures issued to eleven trusts by the Company and equal the amount of the preferred and common securities issued by the trusts. The balance increased $19.1 million in 2015 as a result of the addition of the Suburban Illinois Capital Trust II and Community Financial Shares Statutory Trust II acquired as a part of the acquisitions of Suburban and CFIS, respectively. Additionally, in January 2016, the Company acquired $15.0 million of the $40.0 million of trust preferred securities issued by Wintrust Capital Trust VIII from a third-party investor. The purchase effectively extinguished $15.0 million of junior subordinated debentures related to Wintrust Capital Trust VIII and resulted in a $4.3 million gain from the early extinguishment of debt. Prior to January 1, 2015, the junior subordinated debentures, subject to certain limitations, qualified as Tier 1 regulatory capital of the Company and the amount in excess of those certain limitations could, subject to other restrictions, be included in Tier 2 capital. Starting in 2015, a portion of these junior subordinated debentures qualified as Tier 1 regulatory capital of the Company and the amount in excess of those certain limitations, subject to certain restrictions, was included in Tier 2 capital. At December 31, 2015, $65.1 million and $195.4 million of the junior subordinated debentures, net of common securities, were included in the Company's Tier 1 and Tier 2 regulatory capital, respectively. At June 30, 2015, $60.5 million and $181.5 million of the junior subordinated debentures, net of common securities, were included in the Company's Tier 1 and Tier 2 regulatory capital, respectively. Starting in 2016, none of the junior subordinated debentures qualified as Tier 1 regulatory capital of the Company resulting in $245.5 million of the junior subordinated debentures, net of common securities, being included in the Company's Tier 2 regulatory capital.

See Notes 10 and 11 of the Consolidated Financial Statements presented under Item 1 of this report for details of period end balances and other information for these various funding sources.

Shareholders’ Equity

The following tables reflect various consolidated measures of capital as of the dates presented and the capital guidelines established by the FRB for a bank holding company:



	June 30, 2016		March 31, 2016		June 30, 2015
Leverage ratio	9.2	%	8.7	%	9.8	%
Tier 1 capital to risk-weighted assets	10.1		9.6		10.7
Common equity Tier 1 capital to risk-weighted assets	8.9		8.4		9.0
Total capital to risk-weighted assets	12.4		12.1		13.1
Total average equity-to-total average assets⁽¹⁾	10.4		10.4		10.6


(1)	Based on quarterly average balances.



	Minimum Capital Requirements		Well Capitalized
Leverage ratio	4.0	%	5.0	%
Tier 1 capital to risk-weighted assets	6.0		8.0
Common equity Tier 1 capital to risk-weighted assets	4.5		6.5
Total capital to risk-weighted assets	8.0		10.0

The Company’s principal sources of funds at the holding company level are dividends from its subsidiaries, borrowings under its loan agreement with unaffiliated banks and proceeds from the issuances of subordinated debt and additional equity. Refer to Notes 10, 11 and 16 of the Consolidated Financial Statements in Item 1 for further information on these various funding sources. Management is committed to maintaining the Company’s capital levels above the “Well Capitalized” levels established by the FRB for bank holding companies.

The Company’s Board of Directors approves dividends from time to time, however, the ability to declare a dividend is limited by the Company's financial condition, the terms of the Company's 5.00% non-cumulative perpetual convertible preferred stock, Series C, the terms of the Company's fixed-to-floating rate non-cumulative perpetual preferred stock, Series D, the terms of the Company’s Trust Preferred Securities offerings and under certain financial covenants in the Company’s revolving and term facilities. In January and April of 2016, the Company declared a quarterly cash dividend of $0.12 per common share. In January, April, July and October of 2015, the Company declared a quarterly cash dividend of $0.11 per common share.

Table of Contents

See Note 16 of the Consolidated Financial Statements presented under Item 1 of this report for details on the Company’s issuance of Series D and Series C preferred stock in June 2015 and March 2012, respectively, as well as details on the Company's offering of common stock in June 2016. The Company hereby incorporates by reference Note 16 of the Consolidated Financial Statements presented under Item 1 of this report in its entirety.

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 these demands is provided by maturing assets, liquid assets that can be converted to cash and the ability to attract funds from external sources. Liquid assets refer to money market assets such as Federal funds sold and interest bearing deposits with banks, as well as available-for-sale debt securities which are not pledged to secure public funds.

The Company believes that it has sufficient funds and access to funds to meet its working capital and other needs. Please refer to Management's Discussion and Analysis of Financial Condition and Results of Operation - Interest-Earning Assets, -Deposits, -Other Funding Sources and -Shareholders’ Equity sections of this report for additional information regarding the Company’s liquidity position.

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 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. See “Quantitative and Qualitative Disclosures About Market Risks” section of this report for additional information.

FORWARD-LOOKING STATEMENTS

This document contains forward-looking statements within the meaning of federal securities laws. Forward-looking information can be identified through the use of words such as “intend,” “plan,” “project,” “expect,” “anticipate,” “believe,” “estimate,” “contemplate,” “possible,” “point,” “will,” “may,” “should,” “would” and “could.” Forward-looking statements and information are not historical facts, are premised on many factors and assumptions, and represent only management’s expectations, estimates and projections regarding future events. Similarly, these statements are not guarantees of future performance and involve certain risks and uncertainties that are difficult to predict, which may include, but are not limited to, those listed below and the Risk Factors discussed under Item 1A of the Company’s 2015 Annual Report on Form 10-K and in any of the Company’s subsequent SEC filings. The Company intends such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995, and is including this statement for purposes of invoking these safe harbor provisions. Such forward-looking statements may be deemed to include, among other things, statements relating to the Company’s future financial performance, the performance of its loan portfolio, the expected amount of future credit reserves and charge-offs, delinquency trends, growth plans, regulatory developments, securities that the Company may offer from time to time, and management’s long-term performance goals, as well as statements relating to the anticipated effects on financial condition and results of operations from expected developments or events, the Company’s business and growth strategies, including future acquisitions of banks, specialty finance or wealth management businesses, internal growth and plans to form additional de novo banks or branch offices. Actual results could differ materially from those addressed in the forward-looking statements as a result of numerous factors, including the following:


•	difficult economic conditions have adversely affected our company and the financial services industry in general and further deterioration in economic conditions may materially adversely affect our business, financial condition, results of operations and cash flows;


•	since our business is concentrated in the Chicago metropolitan and southern Wisconsin market areas, further declines in the economy of this region could adversely affect our business;


•	if our allowance for loan losses is not sufficient to absorb losses that may occur in our loan portfolio, our financial condition and liquidity could suffer;


•	a significant portion of our loan portfolio is comprised of commercial loans, the repayment of which is largely dependent upon the financial success and economic viability of the borrower;


•	a substantial portion of our loan portfolio is secured by real estate, in particular commercial real estate. Deterioration in the real estate markets could lead to additional losses, which could have a material adverse effect on our financial condition and results of operations;

Table of Contents


•	any inaccurate assumptions in our analytical and forecasting models could cause us to miscalculate our projected revenue or losses, which could adversely affect our financial condition;


•	unanticipated changes in prevailing interest rates and the effects of changing regulation could adversely affect our net interest income, which is our largest source of income;


•	our liquidity position may be negatively impacted if economic conditions continue to suffer;


•	the financial services industry is very competitive, and if we are not able to compete effectively, we may lose market share and our business could suffer;


•	if we are unable to compete effectively, we will lose market share and income from deposits, loans and other products may be reduced. This could adversely affect our profitability and have a material adverse effect on our business, financial condition and results of operations;


•	if we are unable to continue to identify favorable acquisitions or successfully integrate our acquisitions, our growth may be limited and our results of operations could suffer;


•	our participation in FDIC-assisted acquisitions may present additional risks to our financial condition and results of operations;


•	an actual or perceived reduction in our financial strength may cause others to reduce or cease doing business with us, which could result in a decrease in our net interest income and fee revenues;


•	if our growth requires us to raise additional capital, that capital may not be available when it is needed or the cost of that capital may be very high;


•	disruption in the financial markets could result in lower fair values for our investment securities portfolio;


•	our controls and procedures may fail or be circumvented;


•	new lines of business and new products and services are essential to our ability to compete but may subject us to additional risks;


•	failures of our information technology systems may adversely affect our operations;


•	failures by or of our vendors may adversely affect our operations;


•	we issue debit cards, and debit card transactions pose a particular cybersecurity risk that is outside of our control;


•	we depend on the accuracy and completeness of information we receive about our customers and counterparties to make credit decisions;


•	if we are unable to attract and retain experienced and qualified personnel, our ability to provide high quality service will be diminished, we may lose key customer relationships, and our results of operations may suffer;


•	we are subject to environmental liability risk associated with lending activities;


•	we are subject to claims and legal actions which could negatively affect our results of operations or financial condition;

•

losses incurred in connection with actual or projected repurchases and indemnification payments related to mortgages that we have sold into the secondary market may exceed our financial statement reserves and we may be required to increase such reserves in the future. Increases to our reserves and losses incurred in connection with actual loan repurchases and indemnification payments could have a material adverse effect on our business, financial condition, results of operations or cash flows;


•	consumers may decide not to use banks to complete their financial transactions, which could adversely affect our business and results of operations;


•	we may be adversely impacted by the soundness of other financial institutions;


•	de novo operations often involve significant expenses and delayed returns and may negatively impact Wintrust's profitability;


•	we are subject to examinations and challenges by tax authorities, and changes in federal and state tax laws and changes in interpretation of existing laws can impact our financial results;


•	changes in accounting policies or accounting standards could materially adversely affect how we report our financial results and financial condition;


•	we are a bank holding company, and our sources of funds, including to pay dividends, are limited;


•	anti-takeover provisions could negatively impact our shareholders;


•	if we fail to meet our regulatory capital ratios, we may be forced to raise capital or sell assets;


•	if our credit rating is lowered, our financing costs could increase;


•	changes in the United States’ monetary policy may restrict our ability to conduct our business in a profitable manner;


•	legislative and regulatory actions taken now or in the future regarding the financial services industry may significantly increase our costs or limit our ability to conduct our business in a profitable manner;


•	financial reform legislation and increased regulatory rigor around mortgage-related issues may reduce our ability to market our products to consumers and may limit our ability to profitably operate our mortgage business;


•	federal, state and local consumer lending laws may restrict our ability to originate certain mortgage loans or increase our risk of liability with respect to such loans and could increase our cost of doing business;


•	regulatory initiatives regarding bank capital requirements may require heightened capital;


•	our FDIC insurance premiums may increase, which could negatively impact our results of operations;


•	non-compliance with the USA PATRIOT Act, Bank Secrecy Act or other laws and regulations could result in fines or sanctions;


•	our premium finance business may involve a higher risk of delinquency or collection than our other lending operations, and could expose us to losses;

Table of Contents


•	widespread financial difficulties or credit downgrades among commercial and life insurance providers could lessen the value of the collateral securing our premium finance loans and impair the financial condition and liquidity of FIFC and FIFC Canada;


•	regulatory changes could significantly reduce loan volume and impair the financial condition of FIFC; and


•	our wealth management business in general, and WHI's brokerage operation, in particular, exposes us to certain risks associated with the securities industry.

Therefore, there can be no assurances that future actual results will correspond to these forward-looking statements. The reader is cautioned not to place undue reliance on any forward-looking statement made by the Company. Any such statement speaks only as of the date the statement was made or as of such date that may be referenced within the statement. The Company undertakes no obligation to update any forward-looking statement to reflect the impact of circumstances or events that arise after the date the forward-looking statement was made. Persons are advised, however, to consult further disclosures management makes on related subjects in its reports filed with the Securities and Exchange Commission and in its press releases.

Table of Contents

ITEM 3

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISKS

As an ongoing part of its financial strategy, the Company attempts to manage the impact of fluctuations in market interest rates on net interest income. 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 Risk Management Committee of the Company’s Board of Directors. The policies establish guidelines for acceptable limits on the sensitivity of the market value of assets and liabilities to changes in interest rates.

Interest rate risk arises when the maturity or re-pricing periods and interest rate indices of the interest earning assets, interest bearing liabilities, and derivative financial instruments are different. It is the risk that changes in the level of market interest rates will result in disproportionate changes in the value of, and the net earnings generated from, the Company’s interest earning assets, interest bearing liabilities and derivative financial instruments. The Company continuously monitors not only the organization’s current net interest margin, but also the historical trends of these margins. In addition, management attempts to identify potential adverse changes in net interest income in future years as a result of interest rate fluctuations by performing simulation analysis of various interest rate environments. If a potential adverse change in net interest margin and/or net income is identified, management would take appropriate actions with its asset-liability structure to mitigate these potentially adverse situations.

Since the Company’s primary source of interest bearing liabilities is from customer deposits, the Company’s ability to manage the types and terms of such deposits is somewhat limited by customer preferences and local competition in the market areas in which the banks operate. The rates, terms and interest rate indices of the Company’s interest earning assets result primarily from the Company’s strategy of investing in loans and securities that permit the Company to limit its exposure to interest rate risk, together with credit risk, while at the same time achieving an acceptable interest rate spread.

The Company’s exposure to interest rate risk is reviewed on a regular basis by management and the Risk Management Committees of the boards of directors of the banks and the Company. The objective of the review is to measure the effect on net income and to adjust balance sheet and derivative financial instruments to minimize the inherent risk while at the same time maximize net interest income.

The following interest rate scenarios display the percentage change in net interest income over a one-year time horizon assuming increases of 100 and 200 basis points and decreases of 100 basis points. The Static Shock Scenario results incorporate actual cash flows and repricing characteristics for balance sheet instruments following an instantaneous, parallel change in market rates based upon a static (i.e. no growth or constant) balance sheet. Conversely, the Ramp Scenario results incorporate management’s projections of future volume and pricing of each of the product lines following a gradual, parallel change in market rates over twelve months. Actual results may differ from these simulated results due to timing, magnitude, and frequency of interest rate changes as well as changes in market conditions and management strategies. The interest rate sensitivity for both the Static Shock and Ramp Scenarios at June 30, 2016, December 31, 2015 and June 30, 2015 is as follows:



Static Shock Scenarios	+200 Basis Points		+100 Basis Points		-100 Basis Points
June 30, 2016	16.9	%	8.9	%	(8.9	)%
December 31, 2015	16.1	%	8.7	%	(10.6	)%
June 30, 2015	14.8	%	7.3	%	(10.5	)%



Ramp Scenarios	+200 Basis Points		+100 Basis Points		-100 Basis Points
June 30, 2016	7.0	%	3.5	%	(3.7	)%
December 31, 2015	7.3	%	3.9	%	(4.4	)%
June 30, 2015	6.4	%	3.3	%	(4.0	)%

One method utilized by financial institutions, including the Company, to manage interest rate risk is to enter into derivative financial instruments. Derivative financial instruments include interest rate swaps, interest rate caps and floors, futures, forwards, option contracts and other financial instruments with similar characteristics. Additionally, the Company enters into commitments to fund certain mortgage loans (interest rate locks) to be sold into the secondary market and forward commitments for the future delivery

Table of Contents

of mortgage loans to third party investors. See Note 13 of the Consolidated Financial Statements in Item 1 of this report for further information on the Company’s derivative financial instruments.

During the first six months of 2016 and 2015, the Company entered into certain covered call option transactions related to certain securities held by the Company. The Company uses these option transactions (rather than entering into other derivative interest rate contracts, such as interest rate floors) to economically hedge positions and compensate for net interest margin compression by increasing the total return associated with the related securities through fees generated from these options. Although the revenue received from these options is recorded as non-interest income rather than interest income, the increased return attributable to the related securities from these options contributes to the Company’s overall profitability. The Company’s exposure to interest rate risk may be impacted by these transactions. To mitigate this risk, the Company may acquire fixed rate term debt or use financial derivative instruments. There were no covered call options outstanding as of June 30, 2016.

Table of Contents

ITEM 4

CONTROLS AND PROCEDURES

As of the end of the period covered by this report, the Company’s Chief Executive Officer and Chief Financial Officer carried out an evaluation under their supervision, with the participation of other members of management as they deemed appropriate, of the effectiveness of the design and operation of the Company’s disclosure controls and procedures as contemplated by Exchange Act Rule 13a-15. Based upon, and as of the date of that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that the Company’s disclosure controls and procedures are effective, in all material respects, in timely alerting them to material information relating to the Company (and its consolidated subsidiaries) required to be included in the periodic reports the Company is required to file and submit to the SEC under the Exchange Act.

There were no changes in the Company’s internal control over financial reporting (as defined in Exchange Act Rule 13a-15(f)) during the period that have materially affected, or are reasonably likely to materially affect, our internal controls over financial reporting.

Table of Contents

PART II —

Item 1: Legal Proceedings

The Company and its subsidiaries, from time to time, are subject to pending and threatened legal action and proceedings arising in the ordinary course of business.

In accordance with applicable accounting principles, the Company establishes an accrued liability for litigation and threatened litigation actions and proceedings when those actions present loss contingencies which are both probable and estimable. In actions for which a loss is reasonably possible in future periods, the Company determines whether it can estimate a loss or range of possible loss. To determine whether a possible loss is estimable, the Company reviews and evaluates its material litigation on an ongoing basis, in conjunction with any outside counsel handling the matter, in light of potentially relevant factual and legal developments. This review may include information learned through the discovery process, rulings on substantive or dispositive motions, and settlement discussions.

On January 15, 2015, Lehman Brothers Holdings, Inc. ("Lehman Holdings") sent a demand letter asserting that Wintrust Mortgage must indemnify it for losses arising from loans sold by Wintrust Mortgage to Lehman Brothers Bank, FSB under a Loan Purchase Agreement between Wintrust Mortgage, as successor to SGB Corporation, and Lehman Brothers Bank. The demand was the precursor for triggering the alternative dispute resolution process mandated by the U.S. Bankruptcy Court for the Southern District of New York. Lehman Holdings triggered the mandatory alternative dispute resolution process on October 16, 2015. On February 3, 2016, following a ruling by the federal Court of Appeals for the Tenth Circuit that was adverse to Lehman Holdings on the statute of limitations that is applicable to similar loan purchase claims, Lehman Holdings filed a complaint against Wintrust Mortgage and 150 other entities from which it had purchased loans in the U.S. Bankruptcy Court for the Southern District of New York. The mandatory mediation was held on March 16, 2016, but did not result in a consensual resolution of the dispute. Wintrust Mortgage will be required to respond to the complaint after the Court's entry of a scheduling order, which has not yet occurred.

The Company has reserved an amount for the Lehman Holdings action that is immaterial to its results of operations or financial condition. Such litigation and threatened litigation actions necessarily involve substantial uncertainty and it is not possible at this time to predict the ultimate resolution or to determine whether, or to what extent, any loss with respect to these legal proceedings may exceed the amounts reserved by the Company.

On August 28, 2015, Wintrust Mortgage received a demand from RFC Liquidating Trust asserting that Wintrust Mortgage is liable to it for losses arising from loans sold by Wintrust Mortgage or its predecessors to Residential Funding Company LLC and/or related entities. No litigation has been initiated and the range of liability is not reasonably estimable at this time and it is not foreseeable when sufficient information will become available to provide a basis for recording a reserve, should a reserve ultimately be required.

On August 13, 2015, BMO Harris Financial Advisors (“BHFA”) filed an arbitration demand with the FINRA seeking damages and a permanent injunction and a complaint with the Circuit Court for Cook County, Illinois seeking a temporary restraining order against one of its former financial advisors and a current financial advisor with WHI. A narrow and limited temporary injunction was entered and the matter was referred to FINRA for arbitration. In November 2015, BHFA added WHI as a co-defendant in the arbitration action, alleging that WHI tortiously interfered with BHFA’s contract with its former financial advisor. As discovery is still ongoing, the range of liability is not reasonably estimable at this time and it is not foreseeable when sufficient information will become available to provide a basis for recording a reserve, should a reserve ultimately be required. A hearing on the merits has been set for September 12 - 15, 2016.

Based on information currently available and upon consultation with counsel, management believes that the eventual outcome of any pending or threatened legal actions and proceedings will not have a material adverse effect on the operations or financial condition of the Company. However, it is possible that the ultimate resolution of these matters, if unfavorable, may be material to the results of operations or financial condition for a particular period.

Item 1A: Risk Factors

There were no material changes from the risk factors set forth under Part I, Item 1A “Risk Factors” in the Company’s Form 10-K for the fiscal year ended December 31, 2015.

Table of Contents

Item 2: Unregistered Sales of Equity Securities and Use of Proceeds

No purchases of the Company’s common shares were made by or on behalf of the Company or any “affiliated purchaser” as defined in Rule 10b-18(a)(3) under the Securities Exchange Act of 1934, as amended, during the three months ended June 30, 2016. There is currently no authorization to repurchase shares of outstanding common stock.

Item 6: Exhibits:


(a)	Exhibits



31.1		Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31.2		Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32.1		Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

101.INS		XBRL Instance Document *

101.SCH		XBRL Taxonomy Extension Schema Document

101.CAL		XBRL Taxonomy Extension Calculation Linkbase Document

101.LAB		XBRL Taxonomy Extension Label Linkbase Document

101.PRE		XBRL Taxonomy Extension Presentation Linkbase Document

101.DEF		XBRL Taxonomy Extension Definition Linkbase Document

•

Includes the following financial information included in the Company’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2016, formatted in XBRL (eXtensible Business Reporting Language): (i) the Consolidated Statements of Condition, (ii) the Consolidated Statements of Income, (iii) the Consolidated Statements of Comprehensive Income, (iv) the Consolidated Statements of Changes in Shareholders’ Equity, (v) the Consolidated Statements of Cash Flows, and (vi) Notes to Consolidated Financial Statements

Table of Contents

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:	August 8, 2016	/s/ DAVID L. STOEHR
		David L. Stoehr
		Executive Vice President and Chief Financial Officer (Principal Financial and Accounting Officer)

Wintrust Financial - 10-Q quarterly report FY2016 Q2

What is the market capitalization of a company?

DISCLAIMER

Contact

Links