EX-99.2 3 q22020earningspresent.htm EXHIBIT 99.2 q22020earningspresent
Wintrust Financial Corporation Earnings Release Presentation Q2 2020


 
Q2 2020 Highlights Performance Highlights vs. Q1 2020 Second Quarter 2020 Highlights as compared to First Quarter 2020 (Q2 2020) • Net interest income increased by $1.7 million compared to the first quarter of 2020 as the impact of a $5.1 billion increase in average earning assets was partially offset by a 39 $21.7 million -$41.2 million basis point decline in net interest margin. The decline in net interest margin was largely Net Income Net Income due to declining interest rates and excess short–term liquidity on the balance sheet. $0.34 -$0.70 • Provision for credit losses of $135.1 million in second quarter of 2020. Provision for credit losses increased by $82.1 million from $53.0 million in the first quarter of 2020. Diluted EPS1 Diluted EPS1 The increased provision for credit losses expense in the second quarter of 2020 was primarily related to generally deteriorating forecasted economic conditions impacted by 2 0.21% -48 bps the COVID-19 pandemic. ROA3 ROA3 • Net charge-offs of $15.4 million in the second quarter of 2020, of which $9.5 million were 2.17% -465 bps2 previously reserved for, as compared to $5.3 million in the first quarter of 2020. ROE4 ROE4 • Mortgage banking revenue increased by $54.0 million to $102.3 million for the second 2 quarter of 2020 as compared to $48.3 million in the prior quarter. 0.93% -40 bps ◦ Loans originated for sale in the second quarter of 2020 totaled $2.2 billion as Net Overhead Ratio Net Overhead Ratio compared to $1.2 billion in the prior quarter. 61.13% -77 bps2 • Incurred acquisition related costs of $4.9 million in the second quarter of 2020 as Efficiency Ratio (GAAP) Efficiency Ratio (GAAP) compared to $1.7 million in the first quarter of 2020. 60.97% -70 bps2 5 5 Efficiency Ratio (Non-GAAP ) Efficiency Ratio (Non-GAAP ) Other Second Quarter 2020 Highlights As of 6/30/2020 vs. 3/31/2020 • Paid $2.6 million of COVID-19 related salary incentives to non-executive personnel. $43.5 billion +$4.7 billion • Originated $3.4 billion of Paycheck Protection Program ("PPP") loans which generated Total Assets Total Assets net fees of $91.0 million to be recognized over the estimated life of the PPP loans. Fees are recognized on a level yield basis. $31.4 billion +$3.6 billion • Completed a preferred stock issuance which generated proceeds of $278.4 million, net of Total Loans Total Loans the underwriting discount, which contributed to increasing estimated Tier 1 and Total Capital ratios to 10.1% and 12.8%, respectively. $35.7 billion +$4.2 billion Total Deposits Total Deposits 1 Diluted EPS: Net Income Per Common Share - Diluted 2 Bps: Basis Points 3 ROA: Return on Average Assets 4 ROE: Return on Average Common Equity 5See Non-GAAP reconciliation on pg. 17 2


 
Earnings Summary Condensed Income Statement Current Q Difference vs. Current Q Net Income & ROA ($ in Millions) Thousands ($) Q2 2020 Q1 2020 Q2 2019 $99.1 Net Interest Income $263,131 $1,688 $(3,071) $81.5 $86.0 Key Observations Non-Interest Income $161,993 $48,751 $63,835 1.16% $62.8 1.02% • Pre-Provision Net Revenue increased by $15.5 million compared to Net Revenue $425,124 $50,439 $60,764 0.96% the prior quarter and $10.8 million as compared to Q2 2019 Non-Interest Expense $259,368 $24,727 $29,761 0.69% $21.7 Pre-Provision Net Revenue $165,756 $25,712 $31,003 0.21% Provision For Credit Losses $135,053 $82,092 $110,473 • Income Before Taxes $30,703 $(56,380) $(79,470) Q2 2019 Q3 2019 Q4 2019 Q1 2020 Q2 2020 Income Tax Expense $9,044 $(15,227) $(19,663) Net Income $21,659 $(41,153) $(59,807) Net Income ROA Preferred Stock Dividends $2,050 $— $— Net Income Available to Common Shares $19,609 $(41,153) $(59,807) Diluted EPS $0.34 $(0.70) $(1.04) Pre-Tax Income, excluding Provision for Credit Losses 1 ROA 0.21% -48 bps -81 bps and MSR Valuation Adjustments (Non-GAAP ) ($ in Millions) ROE 2.17% -465 bps -751 bps $173.1 Diluted EPS Trend $149.4 $150.4 $1.69 $138.1 $1.38 $1.44 $1.04 $122.7 $0.34 Q2 2019 Q3 2019 Q4 2019 Q1 2020 Q2 2020 Q2 2019 Q3 2019 Q4 2019 Q1 2020 Q2 2020 Pre-Tax Income, excluding the Provision for Credit Losses and Diluted EPS MSR Valuation Adjustments 1See Non-GAAP reconciliation on pg. 18 3


 
Loan Portfolio Key Observations Total Loans ($ in Billions) • Total loans increased $3.6 billion from the prior quarter end and $6.1 billion as Year-over-Year Change $6.1B or 24% compared to the end of Q2 2019. $31.4 ◦ Lines of credit utilization declined to approximately 49% at June 30, $27.8 2020 as compared to approximately 56% at March 31, 2020. $26.8 $25.3 $25.7 • Q2 2020 loan growth was driven by Commercial PPP loans and Premium 5.07% Finance Receivables portfolios up $3.3 billion and $714 million, respectively, 4.93% 4.69% compared to prior quarter end. 4.52% 3.92% • Before the impact of scheduled payments and prepayments, gross commercial and commercial real estate loan pipelines were estimated to be approximately 6/30/2019 9/30/2019 12/31/2019 3/31/2020 6/30/2020 $1.1 billion to $1.2 billion at June 30, 2020. When adjusted for the probability of closing, the pipelines were estimated to be approximately $700 million to $800 million at June 30, 2020. Total Loans Total Loan Yield Loan Composition (as of 6/30/2020) Total Loans as of 6/30/2020 vs. 3/31/2020 ($ in Millions) $535 $179 $12 17% $3,335 $15 $50 $31,403 39% 13% $(28) 4% 1% 26% $27,807 $(502) 0 e y e l e r 0 02 PP PP tat uit tat cia nc he 02 1/2 l. P l P Es q Es er ra Ot 0/2 /3 xc cia al e E al m nsu & /3 3 al e er Re om Re om e I er 6 ci mm al H al - C if m er o rci nti les - L nsu mm C me ide ab les Co Co om es eiv vab C R ec cei e R Re anc ce Fin an m Fin iu um rem mi P Pre 4


 
Deposit Portfolio Key Observations Total Deposits ($ in Billions) • Total deposits increased by $4.2 billion from the prior quarter end. The Year-over-Year Change increase in deposits included $2.6 billion of non-interest bearing deposit $8.1B or 30% $35.7 growth primarily related to PPP funding. In addition, the Company successfully grew deposits in the second quarter through organic retail $31.5 $30.1 channels including continued success of MaxSafeTM deposit products which $28.7 $27.5 grew by $482 million in the second quarter. 1.37% 1.43% 1.33% • Rate paid on interest bearing deposits decreased 39 basis points from the 1.20% prior quarter. 0.81% • Non-interest bearing deposits comprise 29% of total deposits, compared to 6/30/2019 9/30/2019 12/31/2019 3/31/2020 6/30/2020 24% of total deposits in the first quarter. Total Deposits Total Interest Bearing Deposit Rate • The loans to deposits ratio ended the current quarter at 88.1% as compared to 88.4% at prior quarter end. Deposit Composition (as of 6/30/2020) Total Deposits as of 6/30/2020 vs. 3/31/2020 ($ in Millions) $1,174 $165 14% 29% $496 $(552) $35,652 10% $259 $2,648 25% 10% 12% $31,462 s t s t 020 ing DA sit ke ng osi 020 /2 ear D po ar avi ep /2 /31 B ing De M S f D /30 3 est ar nt ey s o 6 ter Be me on te -In est ge M fica on ter na rti N In Ma Ce nd th e a eal Tim OW W N 5


 
Net Interest Margin Net Interest Margin (Quarterly Trends) Net Interest Margin, Fully Taxable-Equivalent (Non-GAAP1) 4.74% 4.53% 3.14% 4.25% 4.13% 0.36% 3.64% 3.39% 3.44% 3.62% (0.07)% 2.74% 3.19% 3.14% 3.37% 3.17% 3.12% 2.74% (0.69)% 2.73% 1.56% 1.51% 0 ld te s 0 1.45% 202 ie Ra nd 202 1 t Y ty Fu 2 1.34% Q sse ili ree Q g A iab t F in g L Ne arn in E ear 0.98% st B ere Int 0.41% 0.42% 0.39% 0.35% 0.28% Key Observations Q2 2019 Q3 2019 Q4 2019 Q1 2020 Q2 2020 • Q2 2020 net interest income totaled $263.1 million. ◦ An increase of $1.7 million as compared to Q1 2020 and a Net Interest Margin (GAAP) decrease of $3.1 million as compared to Q2 2019. Net Interest Margin, Fully Taxable-Equivalent (Non-GAAP1) • Net interest margin (Non-GAAP1) decreased by 40 bps from the prior Earning Assets Yield quarter: ◦ Earning assets yield down 69 bps. Net Free Funds Contribution ◦ Interest bearing liability rate decreased 36 bps. Rate on Interest Bearing Liabilities ◦ Net free funds decreased 7 bps. 1 See Non-GAAP reconciliation on pg. 17 6


 
Credit Quality Non-Performing Loans ("NPLs") ($ in Millions) Net Charge-Offs ("NCOs") ($ in Millions) $22.3 $179.4 $188.3 $15.4 0.36% $12.7 $113.4 $114.3 $117.6 0.65% 0.60% $9.4 0.19% 0.20% 0.15% $5.3 0.08% 0.45% 0.44% 0.44% Q2 2019 Q3 2019 Q4 2019 Q1 2020 Q2 2020 6/30/2019 9/30/2019 12/31/2019 3/31/2020 6/30/2020 NCOs $ NPLs $ NPLs as a % of Total Loans Annualized NCOs as a % of Average Total Loans Allowance for Credit Losses at Period-End ($ in Millions) Total Provision for Credit Losses ($ in Millions) $373.2 $135.1 Incurred Loss Method CECL 1.19% Incurred Loss Method CECL $253.5 161.87% $163.3 0.91% • The Company estimates an increase to the allowance for credit losses $161.9 $158.5 90.68% 87.22% $53.0 of approximately 30% to 50% at adoption related to its loan portfolios and related lending commitments. Approximately 80% of the 0.64% 0.64% $24.6 0.59% $10.8 9.98% 11.41% estimated increase is related to: $7.8 ◦ Additions to existing reserves for unfunded lending-related 6/30/2019 9/30/2019 12/31/2019 3/31/2020 6/30/2020 6/30/2019 9/30/2019 12/31/2019 3/31/2020 6/30/2020 commitments due to the consideration under CECL of expected utilization by the Company's borrowers over the life of such Total Allowance for Credit Losses Total Provision for Credit Losses commitments. $135.1 ◦ Establishment of reserves for acquired loans which previously Total Allowance for Credit Losses as a % of Total Loans Net Charge-Offs as a % of the Provision for Credit Losses $135.1 161.9% considered credit discounts. $53.0 The Company estimates an insignificant impact at adoption of 7 90.7% 87.2% $24.6 $53.0 measuring an allowance for credit losses for other in-scope assets (e.g. $10.8 $7.8 held-to-maturity debt securities). $24.6 $10.8 $7.8 10.0% 11.4% Q2 2019 Q3 2019 Q4 2019 Q1 2020 Q2 2020 Provision for credit losses - PCD Provision for credit losses - non PCD Net charge-offs as a percentage of the provision for credit losses


 
Credit Quality - CECL Allowance for Credit Losses ($ in Thousands) - 6/30/2020 vs. 3/31/2020 Macro Economic Scenario Key Model Inputs Qualitative Considerations • Baa Corporate credit spread widens to a peak in • Economic Inputs • Current recessionary environment and expected Q2 2020 and then narrows over the remaining 7 ◦ Baa Credit Spread recovery Day 1 quarters ◦ Commercial Real-Estate Price Index • Direct fiscal stimulus payments to borrowers • Commercial Real Estate Price Index declines ◦ GDP • Substantial liquidity in the market Adjustment through Q4 2020 and recovers in 2021 but ◦ Dow Jones Total Stock Market Index • Unemployment compensation program remains below the Q1 2020 level • Portfolio Characteristics assistance increased • GDP growth rate reaches a low in Q2 2020 and ◦ Risk Ratings • Government sponsored Paycheck Protection • CECL Day 1 Program recovers to above trend growth by Q3 2021 ◦ Life of Loan transition • Dow Jones U.S. Total Stock Market Index • Low exposure to industries with the highest risk adjustment declines through Q4 2020 and starts appreciating factors • Includes ACL for in 2021 • High touch relationships with commercial and loans and leases, • The amount of Allowance for Credit Losses consumer borrowers build attributable to economic factors in Q2 2020 off-balance sheet reflects further deterioration in the overall credit exposures macro-economic outlook. Economic and debt securities Factors Portfolio $96,177 Changes Key Observations $23,515 • Changes due to • New volume and run-off macroeconomic • Changes in credit quality conditions • Aging of existing $373,174 portfolio • Shifts in segmentation $253,482 mix • Changes in specific reserves • Net charge-offs 3/31/2020 6/30/2020 8


 
Total loans of $31.4 billion Credit Quality - COVID-19 - Select High Impact Industries Select High Impact Industries March 31, 2020 June 30, 2020 As of 6/30/2020 COVID-19 Loan Balance PPP Loan Loan % of Total Loan % of Total Related % with PPP Loan Balance as a Industry Total Commitment Total Commitment COVID-19 Balance Balance 1 Modified Balance % of Loan Loans Balance Loans Balance Loan Balances Related Balance $ shown in Millions Modifications Arts Entertainment & Recreation $207 0.7% $239 $215 0.8% $280 $36 16.7% $38 17.7% Dentists, Doctors, & Hospitals $452 1.6% $537 $467 1.7% $581 $128 27.4% $150 32.1% Hotels & Accommodation $164 0.6% $166 $174 0.6% $176 $43 24.7% $38 21.8% Nursing Home & Senior Living $245 0.9% $289 $227 0.8% $298 $5 2.2% $83 36.6% Oil & Gas $62 0.2% $63 $49 0.2% $49 $5 10.2% $2 4.1% Restaurants & Food Services $1,186 4.3% $1,392 $1,173 4.2% $1,381 $385 32.8% $403 34.4% Social Services $93 0.3% $130 $96 0.3% $131 $7 7.3% $66 68.8% Total $2,409 8.7% $2,818 $2,401 8.6% $2,896 $609 25.4% $780 32.5% Key Observations Key Observations Total Loan Mix1 as of 6/30/2020: Select High Impact Industries • Restaurants & Food Services makes up 4.2% of the Total Loans excluding PPP Loans and is primarily made up of Quick Service Restaurants ("QSRs"). WTFC has found QSRs have not been as impacted as dine-in only restaurants as they derive more revenue via drive-thru and take out. Other Loans 91.4% • Dentists, Doctors and Hospitals had requests for COVID-19 related Select High modifications in Q2 2020 representing 27.4% of the portfolio as of June 30, 2020. This portfolio has started to improve with the reopening of medical Impact Industries offices. 8.6% • Hotels & Accommodations make up 0.6% of the Total Loans excluding PPP Loans. 24.7% of the portfolio has requested a COVID-19 related modification as of June 30, 2020. Hotels & Accommodations portfolio remains under stress due to the pandemic. 1 Total Loans excludes $3.3 billion of PPP loans at 6/30/2020 9


 
Commercial and Commercial Real Estate Portfolio Loan Portfolio Mix, Growth, and COVID-19 Related Modified Loans as of 6/30/2020 and 3/31/2020 (Commercial and Commercial Real Estate Portfolio) COVID-19 Related COVID-19 As of As of Increase/ Related Modified Modified Loans as a % of Total 6/30/2020 3/31/2020 (Decrease) Loans as of (Dollars in thousands) 6/30/2020 Balance as of 6/30/2020 Commercial: Commercial and industrial $ 4,240,829 $ 4,511,456 $ (270,627) $ 414,497 9.8 % PPP 3,335,368 — 3,335,368 — — % Franchise 963,531 994,180 (30,649) 325,312 33.8 % Mortgage warehouse lines of credit 352,659 323,844 28,815 — — % Community Advantage - homeowner associations 238,277 229,368 8,909 — — % Asset-based lending 719,418 1,045,066 (325,648) 46,387 6.4 % Municipal 514,256 510,711 3,545 — — % Leases 1,179,014 1,044,092 134,922 95,138 8.1 % Other 278,674 341,011 (62,337) 756 0.3 % Commercial, industrial, and other - PCD1 26,747 26,158 589 — — % Total Commercial: $ 11,859,232 $ 9,025,886 $ 2,833,346 $ 882,090 7.4% Commercial real-estate: Residential construction $ 103,427 $ 115,450 $ (12,023) $ — — % Commercial construction 971,921 909,668 62,253 33,995 3.5 % Land 209,934 212,156 (2,222) 3,360 1.6 % Office 1,110,386 1,122,689 (12,303) 104,972 9.5 % Industrial 1,045,930 1,073,050 (27,120) 54,803 5.2 % Retail 1,101,383 1,132,097 (30,714) 284,911 25.9 % Multi-family 1,478,658 1,417,843 60,815 47,688 3.2 % Mixed use and other 1,980,946 1,991,027 (10,081) 292,868 14.8 % Commercial real-estate - PCD1 198,160 211,551 (13,391) — — % Total Commercial real-estate: $ 8,200,745 $ 8,185,531 $ 15,214 $ 822,597 10.0% Total Commercial and Commercial real-estate $ 20,059,977 $ 17,211,417 $ 2,848,560 $ 1,704,687 8.5% 1As a result of the adoption of ASU 2016-13, the Company transitioned all previously classified purchase credit impaired ("PCI") loans to purchased credit deteriorated ("PCD") loans effective January 1, 2020. For prior periods presented, the previously classified PCI loans are presented with the PCD loans in their respective class. 10


 
Credit Quality - COVID-19 Related Modified Loans COVID-19 Related Modified Loans as of 6/30/2020 COVID-19 Related Modified Loan Types Loan Full Payment Balance Deferral: 39.3% $ shown in Millions Interest Only $922 Interest Only: 53.6% Full Payment Deferral $675 Line Increases $33 All Other $89 Total $1,719 Line Increases: 1.9% All Other: 5.2% COVID-19 Related Modified Loan Mix by Category as of 6/30/2020 Key Observations • Majority of COVID-19 Related Modified Loans have Retail: 16.6% been modified to interest only payments. • Franchise portfolio represents 18.9% of the total COVID-19 related modified loans and 3.4% of the Total Loan Portfolio excluding PPP Loans. However, non-performing loans in this portfolio have remained relatively flat as compared to prior quarter end. Franchise: 18.9% • Commercial Real Estate Retail has COVID-19 related modified loans as a percentage of its portfolio balance of 25.9%. Commercial Real Estate Retail comprises All Other COVID-19 3.9% of the Total Loan Portfolio excluding PPP Loans. Related Modified This portfolio is primarily comprised of service focused Loans: 64.5% customers with the remaining in merchandise and apparel. The portfolio has an average loan size of approximately $1.3MM as of June 30, 2020. 11


 
Credit Quality - COVID-19 Related Modified Loans Commercial - Number of COVID-19 Related Modified Loans by Week 1 4 1 7 — 8 2 04/06/20 7 7 04/13/20 6 9 3 Consumer 1 0 0 4 04/20/20 2 04/27/20 - Number of COVID-190 5Related/04/2 Modified0 Loans by Week 1 2 3 05/11/20 1 4 1 9 05/18/20 1 1 05/26/20 1 4 5 06/01/20 2 2 7 2 8 — 06/08/20 9 Commercial real-estate 06/15/20 7 04/06/20 1 9 2 04/13/20 4 06/22/20 1 4 Does not take into consideration the impact of expiring modifications and does not count repeat 4 modifications to a single loan04/20/20 06/29/20 1 04/27/20 07/06/20 9 9 1 8 05/04/20 07/13/20 - Number of COVID-19 Related Modified Loans by Week 2 4 05/11/20 3 6 1 8 3 5 05/18/20 6 4 8 3 9 7 05/26/20 — 1 6 06/01/20 4 04/06/20 6 7 4 8 06/08/20 04/13/20 COVID-19 Modified Loan Balance 06/15/20 3 Premium Finance Receivable Loans04/20/20 06/22/20 3 04/27/20 7 06/29/20 05/04/20 3 07/06/20 2 05/11/20 2 3 6 07/13/20 05/18/20 1 0 05/26/20 2 5 8 5 1 06/01/20 — 06/08/20 2 — 1 04/06/20 . over Total Loans % 7 06/15/20 2 % 5 1 3 04/13/20 .8 . 2 % 5 06/22/20 Cumulative balance of all COVID-19 Modified Loans includes impact of expiring% 4 modifications .3 % 5 04/20/20 .4 06/29/20 % 6 1 .4 0 % 7 04/27/20 .1 07/06/20 % 7 .7 05/04/20 % excluding PPP and 07/13/20 8 .1 05/11/20 % 8 .7 % 9 05/18/20 .2 % 05/26/20 8 .7 % 06/01/20 8 .7 % 06/08/20 06/15/20 06/22/20 06/29/20 07/06/20 07/13/20 12


 
Non-Interest Income Non-Interest Income ($ in Millions) Operating Lease Income, Net ($ in Millions) $162.0 $12.5 $14.9 $12.0 $12.0 $10.4 $11.7 $11.8 $115.1 $112.2 $113.2 $11.8 $98.2 $18.2 $15.8 $15.7 $237.0 $15.7 $10.0 $11.0 $11.3 $9.3 $12.0 $12.5 $12.0 $230.1 $228.6 $231.2 $11.7 $102.3 $37.4 $50.9 $47.9 $48.3 $24.1 $24.0 $25.0 $25.9 $22.6 $207.1 Q2 2019 Q3 2019 Q4 2019 Q1 2020 Q2 2020 Q2 2019 Q3 2019 Q4 2019 Q1 2020 Q2 2020 Wealth Management Mortgage Banking Operating Lease Income, Net Operating Lease Income, net Service Charges on Deposits Lease Investments, Net (Period-End Balance) Other1 Wealth Management Revenue ($ in Millions) Key Observations $25.9 • Non-interest income totaled $162.0 million: $24.1 $25.0 $24.0 $22.6 ◦ An increase of $48.8 million as compared to Q1 2020 and an $4.9 $5.3 $4.8 $4.7 $4.1 increase of $63.8 million as compared to Q2 2019. $20.1 $20.6 $19.3 $19.3 $18.5 • Mortgage banking revenue increased by $54.0 million in the second quarter of 2020 as compared to the first quarter of 2020. $27.6 $27.0 $25.9 $26.1 ◦ Loans originated for sale were $2.2 billion at the end of the $25.0 second quarter of 2020 as compared to $1.2 billion at the end of the first quarter of 2020. Q2 2019 Q3 2019 Q4 2019 Q1 2020 Q2 2020 • Wealth management income decreased $3.3 million as compared to Q1 Trust and Asset Management 2020 primarily due to decreased asset management fees, trust fees and brokerage commissions. Brokerage 1 Other NII - includes Interest Rate Swap Fees, BOLI, Administrative Services, FX Assets Under Administration ($ in Billions) Remeasurement Gains/(Losses), Early Pay-Offs of Capital Leases, Gains/(losses) on investment securities, net, Fees from covered call options, Trading gains/(losses), net 13 and Miscellaneous.


 
$102.3 $20.4 Mortgage Banking $4.6 Production Revenue ($ in Millions) MSR1 Value and Loans Serviced for Others ($ in Millions) $48.3 $4.2 $50.9 $93.4 $9,188 $9.4 $0.1 $47.9 MSR - Payoffs/ $8,315 $14.0 Paydowns $8,243 $7.0 $7,901 LOGIC IN $37.4 $7,515 $14.5 $93.4 $7.2 MSR - Change in $0.9 Fair Value Model $85.6 MORTGAGE $9.8 $3.8 Assumptions $49.3 4.23% $5.2 $40.9 $77.2 BANKING Production $34.6 $75.6 $49.3 Revenue $29.9 4.06% $72.9 $73.5 $40.9 $34.6 REVENUE Servicing Income Mortgage banking production revenue $29.9 & Other 2.88% 2.78% Q2 2019 Q3 2019 Q4 2019 Q1 2020 Q2 2020 increased by $44.1 million as 2.59% mortgage originations for sale NEEDS TO BE MSR $2.3 Capitalization MSRs, at fair value Loans Serviced for Others totaled $2.2 billion in the second $(6.8) $(7.0) Q2 2019 Q3 2019 Q4 2019 Q1 2020 Q2 2020 quarter of 2020 as compared to $1.2 MODIFIED $(4.3) $(0.5) $(8.7) $(4.1) MSR Hedging billion in the first quarter of 2020. $(14.6) $(8.0) Gains (Losses) Q2 2019 Q3 2019 Q4 2019 Q1 2020 Q2 2020 Q2 2019 Q3 2019 Q4 2019 Q1 2020 Q2 2020 Production Revenue Production Margin % of MSRs to Loans Serviced for Others 0.97% 0.96% 1.04% 0.88% 0.84% Originations for Sale (Quarterly $ in Millions) Key Observations $2,211 • Loans originated for sale in the second quarter of 2020 totaled $2.2 billion as compared to $1.2 billion in the prior quarter. $622 $1,420 • Production margin increased from 4.06% in the first quarter of 2020 to $1,154 $1,245 $1,216 $456 4.23% in the second quarter of 2020. $301 $51 $459 $443 $183 $4 $1,589 • Origination volume mix in Q2 2020: $913 $670 $782 $773 ◦ 30% Purchases / 70% Refinances • As compared to origination volume mix in Q1 2020: Q2 2019 Q3 2019 Q4 2019 Q1 2020 Q2 2020 ◦ 37% Purchases / 63% Refinances Retail Originations Correspondent Originations Veterans First Originations 1 MSR: Mortgage Servicing Right 14


 
Non-Interest Expense Trending Non-Interest Expense ($ in Millions) Expense Management Ratios $259.4 1.64% $249.6 1.53% $234.6 $234.6 Salaries and $229.6 $37.4 1.40% $34.5 Employee Benefits 1.33% $28.5 $30.2 $10.4 66.56% $33.2 $7.6 $7.7 $6.5 $7.7 $8.4 $9.3 Equipment $6.2 $8.0 $9.8 $6.7 $7.7 $6.2 $8.9 $12.5 $9.3 $8.8 $13.4 $16.9 0.93% $12.8 $17.1 $10.9 Occupancy, net $15.0 $15.9 $17.5 $15.8 $13.3 $14.5 $12.8 $14.8 Advertising and Marketing 62.89% Operating Lease 61.59% 61.67% Equipment $154.2 60.97% $141.0 $145.9 $136.8 $133.7 Professional Fees Data Processing Q2 2019 Q3 2019 Q4 2019 Q1 2020 Q2 2020 Other 1 2 3 Q2 2019 Q3 2019 Q4 2019 Q1 2020 Q2 2020 Net Overhead Ratio Efficiency Ratio (Non-GAAP ) Non-Interest Expense - Current Quarter vs. Prior Quarter Q2 2020 Key Observations ($ in Millions) • Salary and employee benefits increase comprised of: $6.9 $259.4 $2.9 ◦ $14.6 million in commissions and incentive $17.4 $2.0 compensation. $(1.2) ◦ $5.8 million in salaries. $234.6 $(3.2) ◦ Partially offset by $3.0 million decrease in employee benefits expense. • Advertising & Marketing decreased $3.2 million primarily related to lower sports sponsorship costs due 0 g g e s 0 to shortened or canceled seasons. 02 in in nc se 02 2 s et ss a nt n en 2 1 fit k ce ur e io p 2 • FDIC Insurance increased $2.9 million primarily due to Q nd e ar o s ng t x Q a en M pr In ti ra E s B a C on de er ie e nd at I C si th higher assessment rates impacted by declines in the Tier ar ye a D D n se O al o g F o n ll S pl in C e A 1 Leverage Ratio at the Company's bank affiliates as a m tis xp E er E dv result of asset growth, including PPP loans. A 3 1 Other NIE - includes amortization of other intangible assets, FDIC insurance, OREO 2 Net Overhead Ratio - The net overhead ratio is calculated by netting total non- See Non-GAAP reconciliation expense, net, Commissions (3rd Party Brokers), Postage and Miscellaneous interest expense and total non-interest income, annualizing this amount, and dividing on pg.17 by that period's average total assets. A lower ratio indicates a higher degree of 15 efficiency.


 
Capital Q2 2020 Key Observations Risk-based Capital Ratios • Tangible book value per common share Q2 2019 Q3 2019 Q4 2019 Q1 2020 Q2 2020 was relatively flat from the prior quarter- 1 end and up $2.75 or 5.8% from Q2 2019. Common equity tier 1 capital ratio 9.2% 9.3% 9.2% 8.9% 8.8% Tier 1 capital ratio1 9.6% 9.7% 9.6% 9.3% 10.1% • Completed a preferred stock issuance 1 which generated proceeds of $278.4 Total capital ratio 12.4% 12.4% 12.2% 11.9% 12.8% million, net of the underwriting discount, which contributed to increasing estimated Tangible book value per common share Tier 1 and Total Capital ratios to 10.1% and (Non-GAAP2) $47.48 $49.16 $49.70 $50.18 $50.23 12.8%, respectively. • Risk-based capital ratios not impacted by Strong Capital Levels PPP as PPP loans are 0% risk weighted assets. However, the Tier 1 Leverage Ratio Estimated Excess was negatively impacted by significant Capital Above growth in Total Assets related to the $3.3 Conservation Buffer 4.50% 2.50% 7.00% billion increase in PPP loans. Common equity ($ in Millions) tier 1 capital1 • Q2 2020 dividend of $0.28 per common 8.8% $613 share up 12% from Q2 2019. • Have temporarily suspended the common 6.00% 2.50% 8.50% Tier 1 capital stock repurchase program as an additional ratio1 prudential measure given current market 10.1% $522 uncertainty and to continue to focus capital deployment supporting clients and the community. 8.00% 2.50% 10.50% Total capital ratio1 12.8% $763 Minimum Requirement Product Conservation Buffer WTFC 1 Capital ratios for Q2 2020 are estimated 2 See Non-GAAP reconciliation on pg.18 16


 
Non-GAAP Reconciliation Three Months Ended Six Months Ended Reconciliation of Non-GAAP Net Interest Margin June 30, March 31, December 31, September June 30, June 30, June 30, 30, and Efficiency Ratio ($ in Thousands): 2020 2020 2019 2019 2019 2020 2019 (A) Interest Income (GAAP) $ 329,816 $ 344,067 $ 349,731 $ 354,627 $ 346,814 $ 673,883 $ 680,784 Taxable-equivalent adjustment: - Loans 576 860 892 978 1,031 1,436 2,065 - Liquidity Management Assets 538 551 573 574 568 1,089 1,133 - Other Earning Assets 3 2 1 5 1 5 3 (B) Interest Income (non-GAAP) $ 330,933 $ 345,480 $ 351,197 $ 356,184 $ 348,414 $ 676,413 $ 683,985 (C) Interest Expense (GAAP) $ 66,685 $ 82,624 $ 87,852 $ 89,775 $ 80,612 $ 149,309 $ 152,596 (D) Net Interest Income (GAAP) (A minus C) $ 263,131 $ 261,443 $ 261,879 $ 264,852 $ 266,202 $ 524,574 $ 528,188 (E) Net Interest Income (non-GAAP) (B minus C) $ 264,248 $ 262,856 $ 263,345 $ 266,409 $ 267,802 $ 527,104 $ 531,389 Net interest margin (GAAP) 2.73% 3.12% 3.17% 3.37% 3.62% 2.91% 3.66% Net interest margin, fully taxable-equivalent (non-GAAP) 2.74% 3.14% 3.19% 3.39% 3.64% 2.93% 3.68% (F) Non-interest income $ 161,993 $ 113,242 $ 112,220 $ 115,137 $ 98,158 $ 275,235 $ 179,815 (G) Gains (losses) on investment securities, net 808 (4,359) 587 710 864 (3,551) 2,228 (H) Non-interest expense 259,368 234,641 249,591 234,554 229,607 494,009 443,981 Efficiency ratio (H/(D+F-G)) 61.13% 61.90% 66.82% 61.84% 63.17% 61.49% 62.91% Efficiency ratio (non-GAAP) (H/(E+F-G)) 60.97% 61.67% 66.56% 61.59% 62.89% 61.30% 62.62% 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. Management believes that these measures and ratios provide users of the Company’s financial information a more meaningful view of the performance of the Company's 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. 17


 
Non-GAAP Reconciliation Three Months Ended Six Months Ended Reconciliation of Non-GAAP Tangible Book Value per June 30, March 31, December 31, September June 30, June 30, June 30, Common Share ($'s and Shares in Thousands): 2020 2020 2019 201930, 2019 2020 2019 Total shareholders’ equity $ 3,990,218 $ 3,700,393 $ 3,691,250 $ 3,540,325 $ 3,446,950 Less: Preferred stock (412,500) (125,000) (125,000) (125,000) (125,000) (L) Total common equity $ 3,577,718 $ 3,575,393 $ 3,566,250 $ 3,415,325 $ 3,321,950 (M) Actual common shares outstanding 57,574 57,545 57,822 56,698 56,668 Book value per common share (L/M) $62.14 $62.13 $61.68 $60.24 $58.62 Tangible book value per common share (non-GAAP) (I/M) $50.23 $50.18 $49.70 $49.16 $47.48 Reconciliation of Non-GAAP Pre-Tax, Pre-Provision Income and Pre-Tax, Pre-Provision, Pre-MSR Adjustment Income ($ in Thousands): Income before taxes $ 30,703 $ 87,083 $ 116,682 $ 134,601 $ 110,173 $ 117,786 $ 228,818 Add: Provision for credit losses 135,053 52,961 7,826 10,834 24,580 188,014 35,204 Pre-tax income, excluding provision for credit losses (non- GAAP) $ 165,756 $ 140,044 $ 124,508 $ 145,435 $ 134,753 $ 305,800 $ 264,022 Less: MSR valuation adjustment, net of (loss)/gain on derivative contract held as an economic hedge (7,393) (10,397) 1,846 (3,976) (3,385) (17,790) (12,129) Pre-tax income, excluding provision for credit losses and MSR valuation adjustments (non-GAAP) $ 173,149 $ 150,441 $ 122,662 $ 149,411 $ 138,138 $ 323,590 $ 276,151 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. Management believes that these measures and ratios provide users of the Company’s financial information a more meaningful view of the performance of the Company's 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. 18


 
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,” “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, such as the impacts of the COVID-19 pandemic, and which may include, but are not limited to, those listed below and the Risk Factors discussed under Item 1A of the Company’s 2019 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: • the severity, magnitude and duration of the COVID-19 pandemic and the direct and indirect impact of such pandemic, as well as responses to the pandemic by the government, businesses and consumers, on our operations and personnel, commercial activity and demand across our business and our customers’ businesses; • the disruption of global, national, state and local economies associated with the COVID-19 pandemic, which could affect the Company’s liquidity and capital positions, impair the ability of our borrowers to repay outstanding loans, impair collateral values and further increase our allowance for credit losses; • the impact of the COVID-19 pandemic on our financial results, including possible lost revenue and increased expenses (including the cost of capital), as well as possible goodwill impairment charges; • economic conditions that affect the economy, housing prices, the job market and other factors that may adversely affect the Company’s liquidity and the performance of its loan portfolios, particularly in the markets in which it operates; • negative effects suffered by us or our customers resulting from changes in U.S. trade policies; • the extent of defaults and losses on the Company’s loan portfolio, which may require further increases in its allowance for credit losses; • estimates of fair value of certain of the Company’s assets and liabilities, which could change in value significantly from period to period; • the financial success and economic viability of the borrowers of our commercial loans; • commercial real estate market conditions in the Chicago metropolitan area and southern Wisconsin; • the extent of commercial and consumer delinquencies and declines in real estate values, which may require further increases in the Company’s allowance for loan losses; • inaccurate assumptions in our analytical and forecasting models used to manage our loan portfolio; • changes in the level and volatility of interest rates, the capital markets and other market indices (including developments and volatility arising from or related to the COVID-19 pandemic) that may affect, among other things, the Company’s liquidity and the value of its assets and liabilities; • competitive pressures in the financial services business which may affect the pricing of the Company’s loan and deposit products as well as its services (including wealth management services), which may result in loss of market share and reduced income from deposits, loans, advisory fees and income from other products; • failure to identify and complete favorable acquisitions in the future or unexpected difficulties or developments related to the integration of the Company’s recent or future acquisitions; • unexpected difficulties and losses related to FDIC-assisted acquisitions; • harm to the Company’s reputation; • any negative perception of the Company’s financial strength; • ability of the Company to raise additional capital on acceptable terms when needed; • disruption in capital markets, which may lower fair values for the Company’s investment portfolio; • ability of the Company to use technology to provide products and services that will satisfy customer demands and create efficiencies in operations and to manage risks associated therewith; 19


 
Forward-Looking Statements • failure or breaches of our security systems or infrastructure, or those of third parties; • security breaches, including denial of service attacks, hacking, social engineering attacks, malware intrusion or data corruption attempts and identity theft; • adverse effects on our information technology systems resulting from failures, human error or cyberattacks; • adverse effects of failures by our vendors to provide agreed upon services in the manner and at the cost agreed, particularly our information technology vendors; • increased costs as a result of protecting our customers from the impact of stolen debit card information; • accuracy and completeness of information the Company receives about customers and counterparties to make credit decisions; • ability of the Company to attract and retain senior management experienced in the banking and financial services industries; • environmental liability risk associated with lending activities; • the impact of any claims or legal actions to which the Company is subject, including any effect on our reputation; • losses incurred in connection with repurchases and indemnification payments related to mortgages and increases in reserves associated therewith; • the loss of customers as a result of technological changes allowing consumers to complete their financial transactions without the use of a bank; • the soundness of other financial institutions; • the expenses and delayed returns inherent in opening new branches and de novo banks; • examinations and challenges by tax authorities, and any unanticipated impact of the Tax Act; • changes in accounting standards, rules and interpretations such as the new CECL standard and related changes to address the impact of COVID-19, and the impact on the Company’s financial statements; • the ability of the Company to receive dividends from its subsidiaries; • uncertainty about the discontinued use of LIBOR and transition to an alternative rate; • a decrease in the Company’s capital ratios, including as a result of declines in the value of its loan portfolios, or otherwise; • legislative or regulatory changes, particularly changes in regulation of financial services companies and/or the products and services offered by financial services companies, including those changes that are in response to the COVID-19 pandemic, including without limitation the CARES Act and the rules and regulations that may be promulgated thereunder; • a lowering of our credit rating; • changes in U.S. monetary policy and changes to the Federal Reserve’s balance sheet, including changes in response to the COVID-19 pandemic or otherwise; • regulatory restrictions upon our ability to market our products to consumers and limitations on our ability to profitably operate our mortgage business; • increased costs of compliance, heightened regulatory capital requirements and other risks associated with changes in regulation and the regulatory environment; • the impact of heightened capital requirements; • increases in the Company’s FDIC insurance premiums, or the collection of special assessments by the FDIC; • delinquencies or fraud with respect to the Company’s premium finance business; • credit downgrades among commercial and life insurance providers that could negatively affect the value of collateral securing the Company’s premium finance loans; • the Company’s ability to comply with covenants under its credit facility; and • fluctuations in the stock market, which may have an adverse impact on the Company’s wealth management business and brokerage operation. Therefore, there can be no assurances that future actual results will correspond to these forward-looking statements. The reader is cautioned not to place undue reliance on any forward- looking statement made by the Company. Any such statement speaks only as of the date the statement was made or as of such date that may be referenced within the statement. The Company undertakes no obligation to update any forward-looking statement to reflect the impact of circumstances or events after the date of the press release. Persons are advised, however, to consult further disclosures management makes on related subjects in its reports filed with the Securities and Exchange Commission and in its press releases. 20