0001015328 us-gaap:CommercialPortfolioSegmentMember us-gaap:FranchiseMember us-gaap:FinancingReceivables60To89DaysPastDueMember 2018-06-30

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 ~~September~~June 30, ~~2018~~2019



¨☐	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~~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, Illinois60018

(Address of principal executive offices)

~~(847)~~ (847) 939-9000

(Registrant’s telephone number, including area code)



Title of Each Class	Ticker Symbol	Name of Each Exchange on Which Registered
Common Stock, no par value	WTFC	The NASDAQ Global Select Market
Series D Preferred Stock, no par value	WTFCM	The NASDAQ Global Select Market

______________________________________

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. Yesþ☑ 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). Yesþ☑ No ¨☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth 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	¨☐
Emerging growth company	¨☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨☐

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, ~~56,392,334~~56,689,496 shares, as of ~~October~~July 31, ~~2018~~2019

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	6254
ITEM 3.	Quantitative and Qualitative Disclosures About Market Risk	~~104~~92
ITEM 4.	Controls and Procedures	~~106~~94
	PART II. — OTHER INFORMATION
ITEM 1.	Legal Proceedings	~~107~~95
ITEM 1A.	Risk Factors	~~108~~97
ITEM 2.	Unregistered Sales of Equity Securities and Use of Proceeds	~~108~~97
ITEM 3.	Defaults Upon Senior Securities	NA
ITEM 4.	Mine Safety Disclosures	NA
ITEM 5.	Other Information	NA
ITEM 6.	Exhibits	~~109~~98
	Signatures	~~110~~99

PART I

ITEM 1. FINANCIAL STATEMENTS

WINTRUST FINANCIAL CORPORATION AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CONDITION	WINTRUST FINANCIAL CORPORATION AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CONDITION									WINTRUST FINANCIAL CORPORATION AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CONDITION

	(Unaudited)						(Unaudited)			(Unaudited)						(Unaudited)
(In thousands, except share data)	September 30, 2018			December 31, 2017			September 30, 2017			June 30, 2019			December 31, 2018			June 30, 2018
Assets
Cash and due from banks	$	279,936		$	277,534		$	251,896		$	300,934		$	392,142		$	304,580
Federal funds sold and securities purchased under resale agreements	57			57			56			58			58			62
Interest bearing deposits with banks	1,137,044			1,063,242			1,218,728			1,437,105			1,099,594			1,221,407
Available-for-sale securities, at fair value	2,164,985			1,803,666			1,665,903			2,186,154			2,126,081			1,940,787
Held-to-maturity securities, at amortized cost ($911.6 million, $812.5 million and $807.0 million fair value at September 30, 2018, December 31, 2017 and September 30, 2017 respectively)	966,438			826,449			819,340
Held-to-maturity securities, at amortized cost ($1.2 billion, $1.0 billion and $851.8 million fair value at June 30, 2019, December 31, 2018, and June 30, 2018 respectively)										1,191,634			1,067,439			890,834
Trading account securities	688			995			643			2,430			1,692			862
Equity securities with readily determinable fair value	36,414			—			—			44,319			34,717			37,839
Federal Home Loan Bank and Federal Reserve Bank stock	99,998			89,989			87,192			92,026			91,354			96,699
Brokerage customer receivables	15,649			26,431			23,631			13,569			12,609			16,649
Mortgage loans held-for-sale, at fair value	338,111			313,592			370,282			394,975			264,070			455,712
Loans, net of unearned income, excluding covered loans	23,123,951			21,640,797			20,912,781
Covered loans	—			—			46,601
Total loans	23,123,951			21,640,797			20,959,382
Loans, net of unearned income										25,304,659			23,820,691			22,610,560
Allowance for loan losses	(149,756		)	(137,905		)	(133,119		)	(160,421		)	(152,770		)	(143,402		)
Allowance for covered loan losses	—			—			(758		)
Net loans	22,974,195			21,502,892			20,825,505			25,144,238			23,667,921			22,467,158
Premises and equipment, net	664,469			621,895			609,978			711,214			671,169			639,345
Lease investments, net	199,241			212,335			193,828			230,111			233,208			194,160
Accrued interest receivable and other assets	700,568			567,374			580,612			1,023,896			696,707			666,673
Trade date securities receivable	—			90,014			189,896			237,607			263,523			450
Goodwill	537,560			501,884			502,021			584,911			573,141			509,957
Other intangible assets	27,378			17,621			18,651			46,588			49,424			21,414
Total assets	$	30,142,731		$	27,915,970		$	27,358,162		$	33,641,769		$	31,244,849		$	29,464,588
Liabilities and Shareholders’ Equity
Deposits:
Non-interest bearing	$	6,399,213		$	6,792,497		$	6,502,409		$	6,719,958		$	6,569,880		$	6,520,724
Interest bearing	18,517,502			16,390,850			16,392,654			20,798,857			19,524,798			17,844,755
Total deposits	24,916,715			23,183,347			22,895,063			27,518,815			26,094,678			24,365,479
Federal Home Loan Bank advances	615,000			559,663			468,962			574,823			426,326			667,000
Other borrowings	373,571			266,123			251,680			418,057			393,855			255,701
Subordinated notes	139,172			139,088			139,052			436,021			139,210			139,148
Junior subordinated debentures	253,566			253,566			253,566			253,566			253,566			253,566
Trade date securities payable	—			—			880
Accrued interest payable and other liabilities	664,885			537,244			440,034			993,537			669,644			676,823
Total liabilities	26,962,909			24,939,031			24,449,237			30,194,819			27,977,279			26,357,717
Shareholders’ Equity:
Preferred stock, no par value; 20,000,000 shares authorized:
Series D - $25 liquidation value; 5,000,000 shares issued and outstanding at September 30, 2018, December 31, 2017 and September 30, 2017	125,000			125,000			125,000
Common stock, no par value; $1.00 stated value; 100,000,000 shares authorized at September 30, 2018, December 31, 2017 and September 30, 2017; 56,486,573 shares issued at September 30, 2018, 56,068,220 shares issued at December 31, 2017 and 55,939,801 shares issued at September 30, 2017	56,486			56,068			55,940
Preferred stock, no par value; 20,000,000 shares authorized at June 30, 2019, December 31, 2018 and June 30, 2018; Series D - $25 liquidation value; 5,000,000 shares issued and outstanding at June 30, 2019, December 31, 2018 and June 30, 2018										125,000			125,000			125,000
Common stock, no par value; $1.00 stated value; 100,000,000 shares authorized at June 30, 2019, December 31, 2018 and June 30, 2018; 56,794,328 shares issued at June 30, 2019, 56,518,119 shares issued at December 31, 2018 and 56,436,564 shares issued at June 30, 2018										56,794			56,518			56,437
Surplus	1,553,353			1,529,035			1,519,596			1,569,969			1,557,984			1,547,511
Treasury stock, at cost, 109,404 shares at September 30, 2018, 103,013 shares at December 31, 2017, and 101,738 shares at September 30, 2017	(5,547		)	(4,986		)	(4,884		)
Treasury stock, at cost, 126,482 shares at June 30, 2019, 110,561 shares at December 31, 2018, and 107,288 shares at June 30, 2018										(6,650		)	(5,634		)	(5,355		)
Retained earnings	1,543,680			1,313,657			1,254,759			1,747,266			1,610,574			1,464,494
Accumulated other comprehensive loss	(93,150		)	(41,835		)	(41,486		)	(45,429		)	(76,872		)	(81,216		)
Total shareholders’ equity	3,179,822			2,976,939			2,908,925			3,446,950			3,267,570			3,106,871
Total liabilities and shareholders’ equity	$	30,142,731		$	27,915,970		$	27,358,162		$	33,641,769		$	31,244,849		$	29,464,588

See accompanying notes to unaudited consolidated financial statements.

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

	Three Months Ended						Nine Months Ended						Three Months Ended					Six Months Ended
(In thousands, except per share data)	September 30, 2018			September 30, 2017			September 30, 2018			September 30, 2017			June 30, 2019			June 30, 2018		June 30, 2019				June 30, 2018
Interest income
Interest and fees on loans	$	271,134		$	223,897		$	761,191		$	628,876		$	309,161		$	255,063	$	606,148			$	490,057
Mortgage loans held-for-sale	5,285			3,223			12,329			10,267			3,104			4,226		5,313				7,044
Interest bearing deposits with banks	5,423			3,272			11,462			6,529			5,206			3,243		10,506				6,039
Federal funds sold and securities purchased under resale agreements	—			—			1			2			—			1		—				1
Investment securities	21,710			16,058			60,726			45,155			27,721			19,888		55,677				39,016
Trading account securities	11			8			29			23			5			4		13				18
Federal Home Loan Bank and Federal Reserve Bank stock	1,235			1,080			3,988			3,303			1,439			1,455		2,794				2,753
Brokerage customer receivables	164			150			488			473			178			167		333				324
Total interest income	304,962			247,688			850,214			694,628			346,814			284,047		680,784				545,252
Interest expense
Interest on deposits	48,736			23,655			110,578			58,396			67,024			35,293		128,000				61,842
Interest on Federal Home Loan Bank advances	1,947			2,151			9,849			6,674			4,193			4,263		6,643				7,902
Interest on other borrowings	2,003			1,482			5,400			3,770			3,525			1,698		7,158				3,397
Interest on subordinated notes	1,773			1,772			5,333			5,330			2,806			1,787		4,581				3,560
Interest on junior subordinated debentures	2,940			2,640			8,239			7,481			3,064			2,836		6,214				5,299
Total interest expense	57,399			31,700			139,399			81,651			80,612			45,877		152,596				82,000
Net interest income	247,563			215,988			710,815			612,977			266,202			238,170		528,188				463,252
Provision for credit losses	11,042			7,896			24,431			21,996			24,580			5,043		35,204				13,389
Net interest income after provision for credit losses	236,521			208,092			686,384			590,981			241,622			233,127		492,984				449,863
Non-interest income
Wealth management	22,634			19,803			68,237			59,856			24,139			22,617		48,116				45,603
Mortgage banking	42,014			28,184			112,808			86,061			37,411			39,834		55,569				70,794
Service charges on deposit accounts	9,331			8,645			27,339			25,606			9,277			9,151		18,125				18,008
Gains (losses) on investment securities, net	90			39			(249		)	31			864			12		2,228				(339		)
Fees from covered call options	627			1,143			2,893			2,792			643			669		2,427				2,266
Trading (losses) gains, net	(61		)	(129		)	166			(869		)	(44		)	124		(215		)	��	227
Operating lease income, net	9,132			8,461			27,569			21,048			11,733			8,746		22,529				18,437
Other	16,163			13,585			42,079			43,943			14,135			14,080		31,036				25,916
Total non-interest income	99,930			79,731			280,842			238,468			98,158			95,233		179,815				180,912
Non-interest expense
Salaries and employee benefits	123,855			106,251			357,966			312,069			133,732			121,675		259,455				234,111
Equipment	10,827			9,947			31,426			28,858			12,759			10,527		24,529				20,599
Operating lease equipment depreciation	7,370			6,794			20,843			17,092			8,768			6,940		17,087				13,473
Occupancy, net	14,404			13,079			41,834			38,766			15,921			13,663		32,166				27,430
Data processing	9,335			7,851			26,580			23,580			6,204			8,752		13,729				17,245
Advertising and marketing	11,120			9,572			31,726			23,448			12,845			11,782		22,703				20,606
Professional fees	9,914			6,786			23,047			18,956			6,228			6,484		11,784				13,133
Amortization of other intangible assets	1,163			1,068			3,164			3,373			2,957			997		5,899				2,001
FDIC insurance	4,205			3,877			13,165			11,907			4,127			4,598		7,703				8,960
OREO expense, net	596			590			4,502			2,994			1,290			980		1,922				3,906
Other	20,848			17,760			60,502			54,194			24,776			20,371		47,004				39,654
Total non-interest expense	213,637			183,575			614,755			535,237			229,607			206,769		443,981				401,118
Income before taxes	122,814			104,248			352,471			294,212			110,173			121,591		228,818				229,657
Income tax expense	30,866			38,622			88,962			105,311			28,707			32,011		58,206				58,096
Net income	$	91,948		$	65,626		$	263,509		$	188,901		$	81,466		$	89,580	$	170,612			$	171,561
Preferred stock dividends	2,050			2,050			6,150			7,728			2,050			2,050		4,100				4,100
Net income applicable to common shares	$	89,898		$	63,576		$	257,359		$	181,173		$	79,416		$	87,530	$	166,512			$	167,461
Net income per common share—Basic	$	1.59		$	1.14		$	4.57		$	3.34		$	1.40		$	1.55	$	2.94			$	2.98
Net income per common share—Diluted	$	1.57		$	1.12		$	4.50		$	3.23		$	1.38		$	1.53	$	2.91			$	2.93
Cash dividends declared per common share	$	0.19		$	0.14		$	0.57		$	0.42		$	0.25		$	0.19	$	0.50			$	0.38
Weighted average common shares outstanding	56,366			55,796			56,268			54,292			56,662			56,299		56,596				56,218
Dilutive potential common shares	918			966			912			2,305			699			928		700				909
Average common shares and dilutive common shares	57,284			56,762			57,180			56,597			57,361			57,227		57,296				57,127

See accompanying notes to unaudited consolidated financial statements.

WINTRUST FINANCIAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED)


	Three Months Ended						Nine Months Ended						Three Months Ended						Six Months Ended
(In thousands)	September 30, 2018			September 30, 2017			September 30, 2018			September 30, 2017			June 30, 2019			June 30, 2018			June 30, 2019			June 30, 2018
Net income	$	91,948		$	65,626		$	263,509		$	188,901		$	81,466		$	89,580		$	170,612		$	171,561
Unrealized (losses) gains on available-for-sale securities
Unrealized gains (losses) on available-for-sale securities
Before tax	(18,149		)	811			(63,788		)	25,783			26,177			(9,455		)	64,452			(45,639		)
Tax effect	4,872			(158		)	17,123			(9,968		)	(6,977		)	2,541			(17,296		)	12,251
Net of tax	(13,277		)	653			(46,665		)	15,815			19,200			(6,914		)	47,156			(33,388		)
Reclassification of net gains on available-for-sale securities included in net income
Reclassification of net gains (losses) on available-for-sale securities included in net income
Before tax	1,001			39			6			31			523			(20		)	456			(995		)
Tax effect	(271		)	(15		)	(1		)	(12		)	(140		)	8			(122		)	270
Net of tax	730			24			5			19			383			(12		)	334			(725		)
Reclassification of amortization of unrealized gains and losses on investment securities transferred to held-to-maturity from available-for-sale
Reclassification of amortization of unrealized gains on investment securities transferred to held-to-maturity from available-for-sale
Before tax	33			33			49			1,483			214			20			358			16
Tax effect	(9		)	(13		)	(13		)	(583		)	(57		)	(5		)	(98		)	(4		)
Net of tax	24			20			36			900			157			15			260			12
Net unrealized (losses) gains on available-for-sale securities	(14,031		)	609			(46,706		)	14,896
Unrealized gains on derivative instruments
Net unrealized gains (losses) on available-for-sale securities													18,660			(6,917		)	46,562			(32,675		)
Unrealized (losses) gains on derivative instruments
Before tax	212			394			4,369			1,699			(22,168		)	1,082			(27,164		)	4,157
Tax effect	(57		)	(158		)	(1,173		)	(669		)	5,918			(290		)	7,263			(1,116		)
Net unrealized gains on derivative instruments	155			236			3,196			1,030
Net unrealized (losses) gains on derivative instruments													(16,250		)	792			(19,901		)	3,041
Foreign currency adjustment
Before tax	2,586			5,643			(3,927		)	10,678			3,232			(2,660		)	6,123			(6,513		)
Tax effect	(644		)	(1,437		)	976			(2,762		)	(727		)	664			(1,341		)	1,620
Net foreign currency adjustment	1,942			4,206			(2,951		)	7,916			2,505			(1,996		)	4,782			(4,893		)
Total other comprehensive (loss) income	(11,934		)	5,051			(46,461		)	23,842
Total other comprehensive income (loss)													4,915			(8,121		)	31,443			(34,527		)
Comprehensive income	$	80,014		$	70,677		$	217,048		$	212,743		$	86,381		$	81,459		$	202,055		$	137,034

See accompanying notes to unaudited consolidated financial statements.

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 March 31, 2018	$	125,000	$	56,364	$	1,540,673		$	(5,355	)	$	1,387,663		$	(73,095	)	$	3,031,250
Net income	—		—		—			—			89,580			—			89,580
Other comprehensive loss, net of tax	—		—		—			—			—			(8,121		)	(8,121		)
Cash dividends declared on common stock, $0.19 per share	—		—		—			—			(10,699		)	—			(10,699		)
Dividends on preferred stock, $0.41 per share	—		—		—			—			(2,050		)	—			(2,050		)
Stock-based compensation	—		—		3,415			—			—			—			3,415
Common stock issued for:
Exercise of stock options and warrants	—		64		2,399			—			—			—			2,463
Restricted stock awards	—		2		(2		)	—			—			—			—
Employee stock purchase plan	—		7		601			—			—			—			608
Director compensation plan	—		—		425			—			—			—			425
Balance at June 30, 2018	$	125,000	$	56,437	$	1,547,511		$	(5,355	)	$	1,464,494		$	(81,216	)	$	3,106,871

Balance at January 1, 2018	$	125,000	$	56,068	$	1,529,035		$	(4,986	)	$	1,313,657		$	(41,835	)	$	2,976,939
Cumulative effect adjustment from the adoption of:
ASU 2016-01	—		—		—			—			1,880			(1,880		)	—
ASU 2017-12	—		—		—			—			(116		)	—			(116		)
ASU 2018-02	—		—		—			—			2,974			(2,974		)	—
Net income	—		—		—			—			171,561			—			171,561
Other comprehensive loss, net of tax	—		—		—			—			—			(34,527		)	(34,527		)
Cash dividends declared on common stock, $0.38 per share	—		—		—			—			(21,362		)	—			(21,362		)
Dividends on preferred stock, $0.82 per share	—		—		—			—			(4,100		)	—			(4,100		)
Stock-based compensation	—		—		7,098			—			—			—			7,098
Common stock issued for:
Exercise of stock options and warrants	—		243		9,416			—			—			—			9,659
Restricted stock awards	—		92		(92		)	(369		)	—			—			(369		)
Employee stock purchase plan	—		15		1,223			—			—			—			1,238
Director compensation plan	—		19		831			—			—			—			850
Balance at June 30, 2018	$	125,000	$	56,437	$	1,547,511		$	(5,355	)	$	1,464,494		$	(81,216	)	$	3,106,871

Balance at March 31, 2019	$	125,000	$	56,765	$	1,565,185		$	(6,650	)	$	1,682,016		$	(50,344	)	$	3,371,972
Net income	—		—		—			—			81,466			—			81,466
Other comprehensive income, net of tax	—		—		—			—			—			4,915			4,915
Cash dividends declared on common stock, $0.25 per share	—		—		—			—			(14,166		)	—			(14,166		)
Dividends on preferred stock, $0.41 per share	—		—		—			—			(2,050		)	—			(2,050		)
Stock-based compensation	—		—		2,965			—			—			—			2,965
Common stock issued for:
Exercise of stock options and warrants	—		16		643			—			—			—			659
Restricted stock awards	—		3		(3		)	—			—			—			—
Employee stock purchase plan	—		10		656			—			—			—			666
Director compensation plan	—		—		523			—			—			—			523
Balance at June 30, 2019	$	125,000	$	56,794	$	1,569,969		$	(6,650	)	$	1,747,266		$	(45,429	)	$	3,446,950

Balance at January 1, 2019	$	125,000	$	56,518	$	1,557,984		$	(5,634	)	$	1,610,574		$	(76,872	)	$	3,267,570
Cumulative effect adjustment from the adoption of ASU 2017-08	—		—		—			—			(1,531		)	—			(1,531		)
Net income	—		—		—			—			170,612			—			170,612
Other comprehensive income, net of tax	—		—		—			—			—			31,443			31,443
Cash dividends declared on common stock, $0.50 per share	—		—		—			—			(28,289		)	—			(28,289		)
Dividends on preferred stock, $0.82 per share	—		—		—			—			(4,100		)	—			(4,100		)
Stock-based compensation	—		—		6,283			—			—			—			6,283
Common stock issued for:
Exercise of stock options and warrants	—		95		3,507			(575		)	—			—			3,027
Restricted stock awards	—		142		(142		)	(441		)	—			—			(441		)
Employee stock purchase plan	—		21		1,328			—			—			—			1,349
Director compensation plan	—		18		1,009			—			—			—			1,027
Balance at June 30, 2019	$	125,000	$	56,794	$	1,569,969		$	(6,650	)	$	1,747,266		$	(45,429	)	$	3,446,950

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, 2017 $ 251,257
$ 51,978
$ 1,365,781
$ (4,589 ) $ 1,096,518
$ (65,328 ) $ 2,695,617
Net income —
—
—
—
188,901
—
188,901
Other comprehensive income, net of tax —
—
—
—
—
23,842
23,842
Cash dividends declared on common stock —
—
—
—
(22,932 ) —
(22,932 )
Dividends on preferred stock —
—
—
—
(7,728 ) —
(7,728 )
Stock-based compensation —
—
8,160
—
—
—
8,160
Conversion of Series C preferred stock to common stock (126,257 ) 3,121
123,136
—
—
—
—
Common stock issued for:
Exercise of stock options and warrants —
702
19,544
—
—
—
20,246
Restricted stock awards —
79
(79 ) (295 ) —
—
(295 )
Employee stock purchase plan —
28
1,893
—
—
—
1,921
Director compensation plan —
32
1,161
—
—
—
1,193
Balance at September 30, 2017 $ 125,000
$ 55,940
$ 1,519,596
$ (4,884 ) $ 1,254,759
$ (41,486 ) $ 2,908,925
Balance at January 1, 2018 $ 125,000
$ 56,068
$ 1,529,035
$ (4,986 ) $ 1,313,657
$ (41,835 ) $ 2,976,939
Cumulative effect adjustment from the adoption of:
Accounting Standards Update (“ASU”) 2016-01 —
—
—
—
1,880
(1,880 ) —
ASU 2017-12 —
—
—
—
(116 ) —
(116 )
ASU 2018-02 —
—
—
—
2,974
(2,974 ) —
Net income —
—
—
—
263,509
—
263,509
Other comprehensive loss, net of tax —
—
—
—
—
(46,461 ) (46,461 )
Cash dividends declared on common stock —
—
—
—
(32,074 ) —
(32,074 )
Dividends on preferred stock —
—
—
—
(6,150 ) —
(6,150 )
Stock-based compensation —
—
10,346
—
—
—
10,346
Common stock issued for:
Exercise of stock options and warrants —
283
10,952
(192 ) —
—
11,043
Restricted stock awards —
93
(93 ) (369 ) —
—
(369 )
Employee stock purchase plan —
23
1,862
—
—
—
1,885
Director compensation plan —
19
1,251
—
—
—
1,270
Balance at September 30, 2018 $ 125,000
$ 56,486
$ 1,553,353
$ (5,547 ) $ 1,543,680
$ (93,150 ) $ 3,179,822

See accompanying notes to unaudited consolidated financial statements.

WINTRUST FINANCIAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)


	Nine Months Ended						Six Months Ended
(In thousands)	September 30, 2018			September 30, 2017			June 30, 2019			June 30, 2018
Operating Activities:
Net income	$	263,509		$	188,901		$	170,612		$	171,561
Adjustments to reconcile net income to net cash provided by operating activities
Provision for credit losses	24,431			21,996			35,204			13,389
Depreciation, amortization and accretion, net	48,908			46,514			43,322			31,986
Stock-based compensation expense	10,346			8,160			6,283			7,098
Net amortization of premium on securities	5,998			4,694			2,971			4,069
Accretion of discount on loans	(15,510		)	(16,885		)	(11,746		)	(9,860		)
Mortgage servicing rights fair value change, net	(3,660		)	1,338			19,122			(3,664		)
Originations and purchases of mortgage loans held-for-sale	(3,027,658		)	(2,812,685		)	(1,832,264		)	(1,875,225		)
Proceeds from sales of mortgage loans held-for-sale	3,060,577			2,916,368			1,736,063			1,770,257
Bank owned life insurance ("BOLI") income	(5,448		)	(2,770		)	(2,740		)	(2,258		)
Decrease in trading securities, net	307			1,346
Net decrease in brokerage customer receivables	10,782			1,550
(Increase) decrease in trading securities, net							(738		)	133
Net (increase) decrease in brokerage customer receivables							(960		)	9,782
Gains on mortgage loans sold	(80,826		)	(67,239		)	(51,086		)	(49,200		)
Losses (gains) on investment securities, net	249			(31		)
Gains on sales of premises and equipment, net	(34		)	(88		)
(Gains) losses on investment securities, net							(2,228		)	339
Losses on sales of premises and equipment, net							37			18
Net losses on sales and fair value adjustments of other real estate owned	3,808			969			1,115			3,008
Increase in accrued interest receivable and other assets, net	(97,844		)	(63,064		)	(139,971		)	(61,562		)
Increase (decrease) in accrued interest payable and other liabilities, net	63,166			(80,099		)
Increase in accrued interest payable and other liabilities, net							49,233			92,374
Net Cash Provided by Operating Activities	261,101			148,975			22,229			102,245
Investing Activities:
Proceeds from maturities and calls of available-for-sale securities	222,387			215,522			231,198			133,209
Proceeds from maturities and calls of held-to-maturity securities	8,061			102,361			51,393			6,014
Proceeds from sales of available-for-sale securities	209,640			121,795			667,918			208,991
Proceeds from sales of equity securities with readily determinable fair value	1,895			—			11,000			—
Proceeds from sales and capital distributions of equity securities without readily determinable fair value	680			—			609			616
Purchases of available-for-sale securities	(777,324		)	(446,278		)	(871,269		)	(475,998		)
Purchases of held-to-maturity securities	(148,865		)	(287,976		)	(178,331		)	(70,993		)
Purchases of equity securities with readily determinable fair value							(18,677		)	—
Purchases of equity securities without readily determinable fair value	(3,779		)	—			(1,072		)	(2,741		)
(Purchase) redemption of Federal Home Loan Bank and Federal Reserve Bank stock, net	(10,009		)	46,302
Purchases of Federal Home Loan Bank and Federal Reserve Bank stock, net							(672		)	(6,710		)
Distributions from investments in partnerships, net	3,181			465			772			479
Net cash paid in business combinations	(13,749		)	(284		)
Net cash received (paid) in business combinations							748			(18,708		)
Proceeds from sales of other real estate owned	16,892			12,892			5,155			8,236
Cash paid to the FDIC related to reimbursements on covered assets	—			(258		)
Net increase in interest bearing deposits with banks	(75,636		)	(236,531		)	(337,581		)	(160,456		)
Net increase in loans	(1,304,555		)	(1,176,279		)	(1,340,204		)	(937,503		)
Redemption of BOLI	8,134			—			—			2,121
Purchases of premises and equipment, net	(52,639		)	(39,583		)	(31,297		)	(32,318		)
Net Cash Used for Investing Activities	(1,915,686		)	(1,687,852		)	(1,810,310		)	(1,345,761		)
Financing Activities:
Increase in deposit accounts	1,520,270			1,236,548			1,262,941			1,182,140
Increase (decrease) in subordinated notes and other borrowings, net	109,112			(20,111		)
Increase (decrease) in other borrowings, net							16,243			(4,489		)
Increase in Federal Home Loan Bank advances, net	52,000			313,000			148,441			107,000
Proceeds from the issuance of subordinated notes, net							296,741			—
Cash payments to settle contingent consideration liabilities recognized in business combinations	—			(1,058		)	(66		)	—
Issuance of common shares resulting from the exercise of stock options, employee stock purchase plan and conversion of common stock warrants	14,390			23,360			5,978			11,747
Common stock repurchases for tax withholdings related to stock-based compensation	(561		)	(295		)	(1,016		)	(369		)
Dividends paid	(38,224		)	(30,660		)	(32,389		)	(25,462		)
Net Cash Provided by Financing Activities	1,656,987			1,520,784			1,696,873			1,270,567
Net Increase (Decrease) in Cash and Cash Equivalents	2,402			(18,093		)
Net (Decrease) Increase in Cash and Cash Equivalents							(91,208		)	27,051
Cash and Cash Equivalents at Beginning of Period	277,591			270,045			392,200			277,591
Cash and Cash Equivalents at End of Period	$	279,993		$	251,952		$	300,992		$	304,642

See accompanying notes to unaudited consolidated financial statements.

WINTRUST FINANCIAL CORPORATION AND SUBSIDIARIES

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

(1) Basis of Presentation

The interim 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 interim consolidated financial statements.

The accompanying interim 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 interim unaudited 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, ~~2017~~2018 (“~~2017~~2018 Form 10-K”). Operating results reported for the period 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 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 ~~2017~~2018 Form 10-K.

(2) Recent Accounting Developments

~~Revenue Recognition~~

In May 2014, the Financial Accounting Standards Board ("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 resulted in the guidance becoming effective for the Company as of January 1, 2018.

The FASB 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. In May 2016 and December 2016, the FASB issued ASU 2016-12, “Revenue from Contracts with Customers (Topic 606): Narrow-Scope Improvements and Practical Expedients” and ASU 2016-20, “Technical Corrections and Improvements to Topic 606, Revenue from Contracts with Customers,” to clarify specific aspects of implementation, including the collectability criterion, exclusion of sales taxes collected from a transaction price, noncash

consideration, contract modifications, completed contracts at transition, the applicability of loan guarantee fees, impairment of capitalized contract costs and certain disclosure requirements. In February 2017, the FASB issued ASU No. 2017-05, “Other Income - Gains and Losses from the Derecognition of Nonfinancial Assets (Subtopic 610-20): Clarifying the Scope of Asset Derecognition Guidance and Accounting for Partial Sales of Nonfinancial Assets,” to clarify the implementation guidance within ASU No. 2014-09 surrounding transfers of nonfinancial assets, including partial sales of such assets, and its impact on revenue recognition. Like ASU No. 2014-09, this guidance became effective for the Company starting January 1, 2018.

The Company adopted ASU No. 2014-09 and all subsequent updates issued to clarify and improve specific areas of this ASU as of January 1, 2018. As certain significant revenue sources related to financial instruments such as interest income are considered not in-scope, the new guidance did not have a significant impact on the Company's consolidated financial statements. Revenue sources impacted by the new guidance include brokerage and trust and asset management fees from the wealth management business unit, card-based fees, deposit-related fees and other non-interest income. During implementation, the Company reviewed specific contracts with customers across these various sources of revenue. Reviews of such contracts assisted in identifying any characteristics of such contracts that could result in a change in the Company's current practices for recognition of revenue and recognition of costs incurred to obtain or fulfill such contracts. After review of such contracts, the Company identified no indication within the terms of such contracts that a significant change in the Company's current practices and accounting policies was necessary. The Company elected to adopt the new guidance using the modified retrospective approach applied to all contracts as of the date of initial application at January 1, 2018. Electing the modified retrospective approach resulted in no cumulative effect adjustment to the opening balance of retained earnings at the date of initial application. Additional disclosures have been added in accordance with the new guidance. See Note 13 – Revenue from Contracts with Customers for discussion of the nature, amount, timing, and uncertainty of revenue and cash flows arising from contracts with customers.

~~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 securities with readily determinable fair values to be measured at fair value with changes recognized in net income. Such equity securities with readily determinable fair values are no longer classified as available-for-sale securities or trading securities within the consolidated financial statements of an entity. For equity securities without a readily determinable fair value, the value of the equity securities may be elected to 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.

The Company adopted this guidance as of January 1, 2018. For equity securities with a readily determinable fair value, this guidance was applied under a modified retrospective approach with a cumulative-effect adjustment to the balance sheet as of the beginning of the fiscal year of adoption. As of January 1, 2018, the Company reclassified approximately $1.9 million from accumulated other comprehensive income, related to previously recognized unrealized gains, net of deferred taxes, from equity securities with readily determinable fair values, to retained earnings. Equity securities with readily determinable fair values are now prospectively presented separate from available-for-sale securities and trading securities within the Company's Consolidated Statements of Condition. Additionally, for the nine months ended September 30, 2018, the Company recognized $456,000 of net unrealized gains from equity securities with readily determinable fair values directly to earnings. For equity securities without a readily determinable fair value, the Company elected to measure such investments 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, unless a qualitative assessment indicates impairment, which was applied prospectively. Equity securities without readily determinable fair values are included within accrued interest receivable and other assets within the Company's Consolidated Statements of Condition. See Note 5 - Investment Securities for further discussion of equity securities with and without readily determinable fair values.

In January 2018, the FASB issued ASU No. 2018-03, “Technical Corrections and Improvements to Financial Instruments - Overall (Subtopic 825-10): Recognition and Measurement of Financial Assets and Financial Liabilities,” to clarify certain aspects of the guidance issued in ASU No. 2016-01, including aspects of equity securities without a readily determinable fair value. This guidance is effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years beginning after June 15, 2018. Early adoption is permitted. As these clarifications did not have a material impact on the Company's consolidated financial statements, the Company elected to early adopt this guidance as of January 1, 2018.

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 discounted lease payments over the lease term and a separate lease asset representing the right to use the underlying asset during the same lease term. Further, 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. Additionally, in January 2018, the FASB issued ASU No. 2018-01, "Leases (Topic 842): Land Easement Practical Expedient for Transition to Topic 842," to permit an entity to elect an optional practical expedient to not evaluate under Topic 842 land easements that exist or expired before the entity's adoption of Topic 842 and that were not previously accounted for as leases under existing accounting guidance. 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 FASB has continued to issue various updates to clarify and improve specific areas of ASU No. 2016-02. In July 2018, the FASB issued ASU No. 2018-10, “Codification Improvements to Topic 842, Leases,” to clarify the implementation guidance within ASU No. 2016-02 surrounding narrow aspects of Topic 842, including lessee reassessment of lease classifications, the rate implicit in a lease, lessor reassessment of lease terms and purchase options and variable lease payments that depend on an index or a rate. Also, in July 2018, the FASB issued ASU No. 2018-11, “Leases (Topic 842): Targeted Improvements,” to clarify the implementation guidance within ASU No. 2016-02 surrounding comparative period reporting requirements for initial adoption as well as separating lease and non-lease components in a contract and allocating consideration in the contract to the separate components. ~~Like~~Also, in December 2018, the FASB issued ASU No. 2018-20, “Leases (Topic 842): Narrow-Scope Improvements for Lessors,” to clarify the implementation guidance within ASU No. 2016-02 ~~this~~surrounding specific aspects of lessor accounting. In March 2019, the FASB issued ASU No. 2019-01, “Codification Improvements to Topic 842, Leases,” to clarify the implementation guidance ~~is effective for fiscal years beginning after December 15, 2018,~~within ASU No. 2016-02 surrounding aspects of Topic 842, including ~~interim periods within those fiscal years,~~determining the fair value of the underlying asset by lessors that are not manufacturers or dealers, presentation on the statement of cash flows, and istransition disclosures related to ~~be applied under a modified retrospective approach.~~Topic 250, Accounting Changes and Error Corrections.

The Company ~~continues~~adopted ASU No. 2016-02 and all subsequent updates issued to ~~evaluate~~clarify and improve specific areas of this ASU as of January 1, 2019. The Company elected an optional transition method to apply the ~~impact of adopting this~~ new guidance onat the ~~consolidated financial statements. Excluding any impact from the clarification~~date of ~~contracts representing~~adoption (i.e. January 1, 2019) and continue applying current lease accounting guidance for comparative periods (i.e. reporting periods in 2018). As a ~~lease,~~result, as of January 1, 2019, the Company ~~expects to primarily recognize~~recognized a separate lease ~~liabilities~~liability and ~~right to use assets~~right-of-use asset of approximately $199.4 million and $170.6 million, respectively, for ~~the amounts related to~~ ~~certain facilities under operating lease agreements~~ ~~disclosed in Note 15 - Minimum Lease Commitments in the~~ ~~2017 Form 10-K. Other~~ leasing arrangements in which the Company ~~expects to recognize~~is a lessee. The difference in the separate lease liability and right-of-use asset represents any remaining amounts related to prepayments, payment deferrals and lease incentives as of January 1, 2019. As of June 30, 2019, the separate lease liability and right-of-use asset was $195.1 million and $163.1 million, respectively. The separate liability and asset are included within accrued interest payable and other liabilities and ~~right to use~~accrued interest receivable and other assets, ~~include those~~respectively, within the Company's Consolidated Statements of Condition. The leasing arrangements requiring recognition on the Consolidated Statements of Condition primarily related tocertain banking facilities under operating lease agreements as well as other leasing arrangements in which the Company has the right of use of specific signage related to ~~certain~~ sponsorships and other agreements and certain automatic teller ~~machines.~~machines and other equipment. The Company ~~does~~utilized the following other transition elections and practical expedients:

For lessee arrangements of certain classes of underlying assets, including banking facilities and equipment, the Company elected the practical expedient to not ~~expect~~separate non-lease components from lease components and instead to ~~significantly change operating~~account for each separate lease ~~agreements~~and non-lease component as a single lease component.

For lessor arrangements that meet certain criteria (leasing of space in owned facilities), the Company elected the practical expedient to account for each separate lease and non-lease component as a single lease component.

A package of practical expedients applied to leases existing prior to ~~adoption.~~ ~~The~~the effective date that must all be elected together and allow a Company ~~has established a committee consisting of individuals from various areas of the Company tasked with transitioning~~to not reassess:


◦	whether any expiring or existing contracts are or contain a lease;


◦	lease classification for any expired or existing leases; and


◦	whether initial direct costs for any expired or existing leases qualify for capitalization.

A practical expedient that permits the Company to continue applying its current policy for accounting for expired or existing land easements.


•	An accounting policy election for short-term leases (i.e. terms of 12 months or less with no purchase option expected to be exercised) to apply accounting similar to ASC 840, specifically to not recognize separate lease liabilities and right-of-use assets.

As noted above, in accordance with ASU No. 2016-02 and all subsequent updates, the ~~new guidance requirements. The~~ Company ~~continues to review~~recognized a separate lease ~~agreements~~liability and right-of-use asset related to certain assets as well as other agreements with components representing a lease across its various business units to determine the impact of adoption on the Company's consolidated financial statements. Additionally,leasing arrangements in which the Company is ~~reviewing methodologies~~the lessee of the identified asset. These lease arrangements include primarily the use of certain buildings, retail space and office space for ~~determining~~the Company's operations and are considered operating leases. The underlying agreements of these arrangements often require fixed payments on a monthly basis. These fixed payments are included as consideration when measuring the separate lease liability and right-of-use asset noted above. Other payments are made on a monthly basis for certain items that are considered variable, including payments for insurance, real estate taxes and maintenance. Additionally, underlying agreements often have an ~~appropriate discount rate~~initial period of use followed by certain extension periods. The Company considers such extensions for purposes of lease classification and the measurement of the separate lease ~~liabilities~~liability and ~~right~~right-of-use asset. If the Company is reasonably certain to elect to extend the leasing arrangement, the lease term would include these periods for the purposes noted above. As a lessee, the Company cannot readily determine the rate implicit in the lease. As a result, the Company uses its incremental borrowing rate when measuring the separate lease liability and right-of-use asset. The Company estimated the incremental borrowing rate as the rate of ~~use assets. Current controls and processes are also being reviewed~~interest that would be paid to ~~determine any need for changes~~borrow on a collateralized basis over a similar term in ~~response to the guidance.~~a similar economic environment.

~~Derivatives~~

~~In August 2017, the FASB issued ASU No. 2017-12, “Derivatives~~The following tables provide a summary of lease costs and Hedging (Topic 815): Targeted Improvements to Accounting for Hedging Activities,” to improve the financial reporting of hedging relationships to better align the economic results of an entity’s risk management activities and disclosures within its financial statements. In addition, this ASU makes certain targeted improvements to simplify the application of the hedge accounting, including to derivative instruments as well as allow a one-time election to reclassify fixed-rate, prepayable debt securities from a held-to-maturity classification to an available-for-sale classification. This guidance is effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. Guidancefuture required fixed payments related to ~~existing cash flow hedges and, if elected, fair value hedges~~the Company's leasing arrangements in which it is ~~to be applied under a modified retrospective approach and guidance related to amended presentation and disclosures is to be applied under a prospective approach.~~the lessee:

Early adoption is permitted as of the beginning of an annual period that has not been issued or made available for issuance. The Company elected to early adopt this guidance as of January 1, 2018. See Note 15 - Derivative Financial Instruments for further discussion of early adoption of this guidance. The impact of early adoption on the financial statements included the following:

As allowed under the guidance, for certain existing derivative instruments designated as fair value hedges, the Company transitioned the measurement methodology for the related hedged item (loans) to be in accordance with the guidance without dedesignation of the hedging relationship. This resulted in a negative cumulative basis adjustment to loans of $116,000 with a corresponding adjustment to retained earnings.

No ~~fixed-rate, prepayable held-to-maturity securities were transferred to an available-for-sale classification.~~



	Three Months Ended			Six Months Ended
(Dollars in thousands)	June 30, 2019			June 30, 2019
Operating lease cost	$	5,963		$	12,058
Short-term lease cost	131			312
Variable lease cost	713			1,489
Sublease income	(98		)	(181		)
Total lease cost	$	6,709		$	13,678

Cash paid for amounts included in the measurement of operating lease liabilities	$	5,935		$	11,698
Weighted average remaining lease term - operating leases	13.6 years
Weighted average discount rate - operating leases	4.02		%

The entire change in the hedging instrument included in the assessment of hedge effectiveness of fair value hedges is presented in the same income statement line as the current impact of the effective portion of such hedge, or interest income



(In thousands)	Payments
Remaining in 2019	$	14,836
2020	23,114
2021	21,257
2022	20,517
2023	18,407
2024	17,353
2025 and thereafter	146,109
Total minimum future amounts	$	261,593
Impact of measuring the lease liability on a discounted basis	(66,505		)
Total lease liability	$	195,088

and interest expense for interest rate hedging. The Company has previously recognized this ineffectiveness within non-interest income. For the first nine months of 2018, the Company recognized $55,000 of such change in interest income.

In October 2018, the FASB issued ASU No. 2018-16, “Derivatives and Hedging (Topic 815): Inclusion of the Secured Overnight Financing Rate (SOFR) Overnight Index Swap (OIS) Rate as a Benchmark Interest Rate for Hedge Accounting Purposes,” to permit the use of the OIS rate based on SOFR as a U.S. benchmark interest rate for hedge accounting purposes. This guidance is effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years, and is to be applied prospectively for qualifying new or redesignated hedging relationships entered into on or after the date of adoption. Early adoption is permitted as the Company has early adopted ASU 2017-12 as discussed above.

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 an allowance for credit losses for all financial assets measured under the amortized cost basis, including held-to-maturity debt securities and ~~PCI~~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 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 FASB has continued to issue various updates to clarify and improve specific areas of ASU No. 2016-13. In November 2018, the FASB issued ASU No. 2018-19, “Codification Improvements to Topic 326, Financial Instruments—Credit Losses,” to clarify the implementation guidance within ASU No. 2016-13 surrounding narrow aspects of Topic 326, including the impact of the guidance on operating lease receivables. In May 2019, FASB issued ASU No. 2019-05, “Financial Instruments - Credit Losses (Topic 326): Targeted Transition Relief," allowing for the irrevocable election of the fair value option for certain financial assets, on an instrument-by-instrument basis, within the scope previously measured at amortized cost basis. Like ASU No. 2016-13, these ASUs are 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~~has continued its efforts in implementation of ~~adopting this new guidance on the consolidated financial statements as well as the impact on current systems~~ASU No. 2016-13 and ~~processes. Specifically, the Company has established a committee consisting of individuals from the various~~all subsequent updates issued to clarify and improve specific areas of ~~the Company tasked with transitioning to the new requirements.~~this ASU. At this time, the Company is ~~finalizing potential accounting policy elections and potential~~continuing to develop modeling methodologies for estimating expected credit losses using reasonable and supportable forecast information. Additionally, the Company ~~has identified~~is utilizing certain

historical data and ~~system requirements and has~~a previously selected ~~platforms~~platform to build, store, execute and determine the financial impact. ~~Current controls~~Controls and processes are also being ~~reviewed~~designed for the continued implementation process and after the effective date. Further, as noted above, certain accounting policy elections are available under the new rules. At this time, the Company expects to ~~determine any need~~utilize the following approach to such elections:

The Company expects to not measure an allowance for ~~changes~~credit losses on accrued interest if such accrued interest is written off in ~~response~~a timely manner when deemed uncollectible. Any such write-off of accrued interest will reverse previously recognized interest income.

The Company expects to ~~the guidance.~~

~~Statement of Cash Flows~~

~~In August 2016, the FASB issued ASU No. 2016-15, “Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts~~not include accrued interest within presentation and ~~Cash Payments (a consensus~~disclosures of the ~~FASB Emerging Issues Task Force),” to clarify the presentation~~carrying amount of specific types of cash flow receipts and payments, including the payment of debt prepayment or debt extinguishment costs, contingent consideration cash payments paid subsequent to the acquisition date and proceeds from settlement of BOLI policies. This guidance became effective as of January 1, 2018 and was applied under a retrospective approach resulting in additional disclosure, including cash payments made to settle contingent consideration liabilities recognized in prior business combinations.

In November 2016, the FASB issued ASU No. 2016-18 “Statement of Cash Flows (Topic 230): Restricted Cash (a consensus of the FASB Emerging Issues Task Force),” to clarify the classification and presentation of changes in restricted cash on the statement of cash flows. This guidance became effective as of January 1, 2018 and did not have a material impact on the Company.

~~Income Taxes~~

~~In October 2016, the FASB issued ASU No. 2016-16, “Income Taxes (Topic 740): Intra-Entity Transfers of Assets Other Than Inventory,” to improve the accounting for intra-entity transfers of~~financial assets other than inventory. This ASU allows the recognition of current and deferred income taxes for such transfers prior to the subsequent sale of the transferred assets to an outside party. Initial recognition of current and deferred income taxes is currently prohibited for intra-entity transfers of assets other than inventory. This guidance became effective as of January 1, 2018 and did not have a material impact on the Company.

held at amortized cost.

The ~~Tax Cuts and Jobs Act (the “Tax Act”) was enacted on December 22, 2017, and~~Company expects to not maintain current accounting policies for existing PCI financial assets. At the Company recognized a provisional tax benefit of $7.6 million in 2017 to reflect the impact of the Tax Act, primarily reflecting estimated effects of a lower federal income tax rate on its net deferred tax liabilities and a transition tax due on the deferred earnings of the Company's Canadian subsidiary. Estimates were made in good faith and were subject to change as additional information and interpretive guidance regarding provisions of the Tax Act became available. Staff Accounting Bulletin 118 provides a measurement period, not to extend beyond one year from theeffective date, of enactment, during which a company may complete the accounting for the impacts of the Tax Act. During the three months ended September 30, 2018, the Company finalized the provisional amounts recorded for the year ended December 31, 2017 related to the Tax Cuts and Jobs Act and recorded an additional net tax benefit of $1.2 million.

~~Business Combinations~~

~~In January 2017, the FASB issued ASU No. 2017-01, “Business Combinations (Topic 805): Clarifying the Definition of a Business,” to improve~~ such ~~definition and, as a result, assist entities with evaluating whether transactions should~~assets will be accounted for as acquisitions (or disposals) of assets or as business combinations. The definition of a business impacts many areas of accounting including acquisitions, disposals, goodwill and consolidation. This guidance became effective as of January 1, 2018 and was applied under a prospective approach. See Note 3 - Business Combinations for further discussion of business combinations including the acquisition of Chicago Shore Corporationconsidered purchased credit deteriorated ("~~CSC"~~PCD") ~~as well as the acquisition of certain~~ assets and ~~assumption of certain liabilities of~~measured accordingly under the ~~mortgage banking business of iFreedom Direct Corporation DBA Veterans First Mortgage ("Veterans First") during the current period.~~new rules.

Goodwill

In January 2017, the FASB issued ASU No. 2017-04, “Intangibles - Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment,” to simplify the subsequent measurement of goodwill. When the carrying amount of a reporting unit exceeds its fair value, an entity would no longer be required to determine goodwill impairment by assigning the fair value of a reporting unit to all of its assets and liabilities as if that reporting unit was acquired in a business combination. Goodwill impairment would be recognized according to the excess of the carrying amount of the reporting unit over the calculated fair value of such unit. 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 prospective approach. The Company does not expect this guidance to have a material impact on the Company's consolidated financial statements.

~~Compensation~~

In March 2017, the FASB issued ASU No. 2017-07, “Compensation - Retirement Benefits (Topic 715): Improving the Presentation of Net Periodic Pension Cost and Net Periodic Postretirement Benefit Cost,” to improve the presentation of net periodic pension cost and net periodic post-retirement benefit cost. An entity will be required to report the service cost component of such costs in the same line item or items as other compensation costs related to services rendered. Additionally, only the service cost component will be eligible for capitalization when applicable. This guidance became effective as of January 1, 2018 and was applied under a retrospective approach related to presentation of the service cost component and a prospective approach related to capitalization of such costs. Adoption of this guidance did not have a material impact on the Company's consolidated financial statements.

In May 2017, the FASB issued ASU No. 2017-09, “Compensation - Stock Compensation (Topic 718): Scope of Modification Accounting,” to clarify when modification accounting is appropriate for changes to the terms and conditions of a share-based payment award. An entity will be required to account for such changes as a modification unless certain criteria is met. This guidance became effective as of January 1, 2018 and was applied under a prospective approach for awards modified on or after the adoption date. Adoption of this guidance did not have a material impact on the Company's consolidated financial statements.

Amortization of Premium on Certain Debt Securities

In March 2017, the FASB issued ASU No. 2017-08, “Receivables - Nonrefundable Fees and Other Costs (Subtopic 310-20): Premium Amortization on Purchased Callable Debt Securities,” to amend the amortization period for certain purchased callable debt securities held at a premium. The amortization period for such securities will be shortened to the earliest call date. ~~This guidance is effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years, and is to be applied~~The Company adopted ASU No. 2017-08 as of January 1, 2019 under a modified retrospective approach. ~~Early adoption is permitted as~~As a result, the Company recognized a cumulative effect adjustment of $1.5 million representing the ~~beginning~~accelerated amortization of an annual period that has not been issued or made available for issuance. The Company did not early adopt this guidance as of January 1, 2018. The Company is currently evaluating the impact of adopting this new guidancepremiums on ~~the consolidated financial statements.~~

~~Accumulated Other Comprehensive Income (Loss)~~

In February 2018, the FASB issued ASU No. 2018-02, “Income Statement - Reporting Comprehensive Income (Topic 220): Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income,” to allow a reclassification from accumulated other comprehensive incomecertain callable debt securities directly to retained earnings ~~related to~~on the stranded tax effects within other comprehensive income resulting from the Federal income tax rate reduction in the Tax Act. This guidance is effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years, and is to be applied either in the periodCompany's Consolidated Statements of ~~adoption or retrospectively to each period or periods in which the effect of the Tax Act is recognized.~~Condition.

Early adoption is permitted as of the beginning of an annual period that has not been issued or made available for issuance. The Company elected to early adopt this guidance as of January 1, 2018 and applied such reclassification in the current period (period of adoption). As of January 1, 2018, the Company reclassified a stranded credit of $3.0 million from accumulated other comprehensive income to retained earnings. The Company has a policy for releasing the income tax effects from accumulated other comprehensive income using an individual security approach.

Fair Value Measurement

In August 2018, the FASB issued ASU No. 2018-13, “Fair Value Measurement (Topic 820): Disclosure Framework - Changes to the Disclosure Requirement for Fair Value Measurement,” to modify disclosure requirements on fair value measurements and inputs. This guidance is effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years, and is to be applied prospectively or retrospectively depending upon the disclosure requirement. Early adoption is permitted. The Company does not expect this guidance to have a material impact on the Company's consolidated financial statements.

Intangibles

In August 2018, the FASB issued ASU No. 2018-15, “Intangibles - Goodwill and Other - Internal-Use Software (Subtopic 350-40): Customer's Accounting for Implementation Costs Incurred in a Cloud Computing Arrangement That Is a Service Contract,” to align the requirements for capitalizing implementation costs incurred in a hosting arrangement that is a service contract with similar requirements related to implementation costs incurred to develop or obtain internal-use software. In addition, the amendment requires any capitalized implementation costs related to a hosting arrangement to be expensed over the term of the hosting arrangement. This guidance is effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years, and is to be applied either retrospectively or prospectively to all implementation costs incurred after the date of adoption. Early adoption is permitted, including adoption in any interim period. The Company is currently evaluating the impact of adopting this new guidance on the consolidated financial statements.

Codification Improvements

In April 2019, the FASB issued ASU No. 2019-04, “Codification Improvements to Topic 326, Financial Instruments-Credit Losses, Topic 815, Derivatives and Hedging, and Topic 825, Financial Instruments”. The FASB has continued to issue various updates to clarify and improve specific areas of ASU No. 2016-01, ASU No. 2016-13, and ASU No. 2017-12. Amendments related to ASU

No. 2016-01 are effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years, and can be early adopted, under a modified retrospective approach, since the Company has already adopted ASU No. 2016-01. Since the Company has not yet adopted ASU No. 2016-13, the effective dates and transition requirements for the amendments related to ASU No. 2019-04 are the same as the effective dates and transition requirements in ASU No. 2016-13 described above. Amendments related to ASU No. 2017-12 are effective as of the beginning of the first annual period beginning after the issuance date of ASU No. 2019-04 and can be early adopted since the Company has already adopted ASU No. 2017-12. The Company is currently evaluating the impact of adopting this new guidance on the consolidated financial statements.

(3) Business Combinations and Asset Acquisitions

~~Non FDIC-Assisted~~ Bank Acquisitions

On May 24, 2019, the Company completed its acquisition of Rush-Oak Corporation ("ROC"). ROC was the parent company of Oak Bank. Through this business combination, the Company acquired Oak Bank's one banking location in Chicago, Illinois, as well as approximately $223.8 million in assets, including loans with a fair value of approximately $126.1 million, and approximately $161.2 million in deposits. The Company recorded goodwill of $10.7 million on the acquisition.

On December 7, 2018, the Company completed its acquisition of certain assets and the assumption of certain liabilities of American Enterprise Bank ("AEB"). Through this asset acquisition, the Company acquired approximately $164.0 million in assets, including loans with a fair value of approximately $119.3 million, and approximately $150.8 million in deposits.

On August 1, 2018, the Company ~~acquired CSC.~~completed its acquisition of Chicago Shore Corporation ("CSC"). CSC was the parent company of Delaware Place Bank. Through this ~~transaction,~~business combination, the Company acquired Delaware Place Bank’s one banking location in Chicago, ~~Illinois. Delaware Place Bank was merged into the Company's wholly-owned subsidiary Wintrust Bank. The Company acquired~~Illinois, approximately $282.8 million in assets, including loans with a fair value of approximately ~~$282.2~~$152.7 million, ~~including approximately $151.0 million of loans,~~ and ~~assumed deposits with a fair value of~~ approximately $213.1 ~~million.~~million in deposits. Additionally, the Company recorded goodwill of ~~$27.2~~$26.6 million on the acquisition.

~~FDIC-Assisted Transactions~~

From 2010 to 2012, 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 comprised the majority of the assets acquired in nearly all of these FDIC-assisted transactions, of which eight such transactions were subject to loss sharing agreements with the FDIC whereby the FDIC 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 required the Company to reimburse the FDIC for actual losses on covered assets that were 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 during periods subject to such agreements.

As of dates subject to such agreements, the loans covered by the loss share agreements were classified and presented as covered loans and the estimated reimbursable losses were 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 only recognized 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.

The loss share agreements with the FDIC covered realized losses on loans, foreclosed real estate and certain other assets and required the Company to record loss share assets and liabilities that were measured separately from the loan portfolios because they were not contractually embedded in the loans and were not transferable with the loans had the Company chosen 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 were recorded as FDIC indemnification assets and other liabilities, respectively, on the Consolidated Statements of Condition as of dates covered by loss share agreements. Subsequent to the acquisition date, reimbursements received from the FDIC for actual incurred losses reduced the FDIC indemnification assets. Reductions to expected losses, to the extent such reductions to expected losses were the result of an improvement to the actual or expected cash flows from the covered assets, also reduced the FDIC indemnification assets and, if necessary, increased any loss share liability when necessary reductions exceeded the current value of the FDIC indemnification assets. In accordance with the clawback provision noted above, the Company was required to reimburse the FDIC when actual losses were less than certain thresholds established for each loss share agreement. The balance of these estimated reimbursements in accordance with clawback provisions and any related amortization were adjusted periodically for changes in the expected losses on covered assets. On the Consolidated Statements of Condition as of dates subject to loss share agreements, estimated reimbursements from clawback provisions were recorded as a reduction to the FDIC indemnification asset or, if necessary, an increase to the loss share liability, which was included within accrued interest payable and other liabilities. In the second quarter of 2017, the Company recorded a $4.9 million reduction to the estimated loss share liability as a result of an adjustment related to such clawback provisions. Although these assets were contractual receivables from the FDIC and these liabilities were contractual payables to the FDIC, there were no contractual interest rates. Additional expected losses, to the extent such expected losses resulted in recognition of an allowance for covered loan losses, increased the FDIC indemnification asset or reduced the FDIC indemnification liability. The corresponding amortization was recorded as a component of non-interest income on the Consolidated Statements of Income during periods covered by loss share agreements.

~~The following table summarizes the activity in the Company’s FDIC indemnification liability during the periods covered by loss share agreements indicated below:~~

Three Months Ended Nine Months Ended
(Dollars in thousands) September 30,
2017 September 30,
2017
Balance at beginning of period $ 15,375
$ 16,701
Reductions from reimbursable expenses (159 ) (316 )
Amortization 311
1,010
Changes in expected reimbursements to the FDIC for changes in expected credit losses and reimbursable expenses 994
(1,665 )
Payments received from the FDIC (1,049 ) (258 )
Balance at end of period $ 15,472
$ 15,472

On October 16, 2017, the Company entered into agreements with the FDIC that terminated all existing loss share agreements with the FDIC. Under the terms of the agreements, the Company made a net payment of $15.2 million to the FDIC as consideration for the early termination of the loss share agreements. The Company recorded a pre-tax gain of approximately $0.4 million in the fourth quarter of 2017 to write off the remaining loss share asset, relieve the claw-back liability and recognize the payment to the FDIC.

Mortgage Banking Acquisitions

On January 4, 2018, the Company acquired iFreedom Direct Corporation DBA Veterans First Mortgage ("Veterans First") with assets including mortgage-servicing-rights on approximately 10,000 loans, totaling an estimated $1.6 billion in unpaid principal balance. The Company recorded goodwill of $9.1 million on the acquisition.

Wealth Management Acquisitions

On ~~February~~December 14, ~~2017,~~2018, the Company acquired ~~certain assets and assumed certain liabilities~~Elektra Holding Company, LLC ("Elektra"), the parent company of Chicago Deferred Exchange Company, LLC ("CDEC"). CDEC is a provider of Qualified Intermediary services (as defined by U.S. Treasury regulations) for taxpayers seeking to structure tax-deferred like-kind exchanges under Internal Revenue Code Section 1031. CDEC has successfully facilitated more than 8,000 like-kind exchanges in the past decade for taxpayers nationwide. These transactions typically generate customer deposits during the period following the sale of the ~~mortgage banking business of American Homestead Mortgage, LLC ("AHM") in~~property until such proceeds are used to purchase a ~~business combination.~~replacement property. The Company ~~recorded~~recoded goodwill of ~~$999,000~~$37.6 million on the acquisition.

~~Purchased Credit Impaired ("PCI")~~PCI Loans

Purchased loans acquired in a business combination are recorded at estimated fair value on their purchase date. For PCI loans, 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 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. 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.

(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. These items are included within the Company’s Consolidated Statements of Condition as cash and due from banks, and federal funds sold and securities purchased under resale agreements.

(5) Investment Securities

The following tables are a summary of the investment securities portfolios as of the dates shown:


	September 30, 2018									June 30, 2019
(Dollars in thousands)	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses			Fair Value		Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses			Fair Value
Available-for-sale securities
U.S. Treasury	$	125,153	$	—	$	(392	)	$	124,761	$	131,238	$	1,051	$	(20	)	$	132,269
U.S. Government agencies	111,997		8		(985		)	111,020		167,847		3,093		—			170,940
Municipal	133,006		1,481		(1,114		)	133,373		138,097		4,627		(115		)	142,609
Corporate notes:
Financial issuers	97,085		87		(4,719		)	92,453		97,065		91		(7,293		)	89,863
Other	1,000		—		—			1,000		1,000		50		—			1,050
Mortgage-backed: ⁽¹⁾
Mortgage-backed securities	1,744,600		121		(87,950		)	1,656,771		1,606,549		13,402		(10,727		)	1,609,224
Collateralized mortgage obligations	47,909		4		(2,306		)	45,607		39,774		603		(178		)	40,199
Equity securities ⁽²⁾	—		—		—			—
Total available-for-sale securities	$	2,260,750	$	1,701	$	(97,466	)	$	2,164,985	$	2,181,570	$	22,917	$	(18,333	)	$	2,186,154
Held-to-maturity securities
U.S. Government agencies	$	713,423	$	—	$	(47,706	)	$	665,717	$	952,526	$	3,241	$	(2,603	)	$	953,164
Municipal	253,015		629		(7,764		)	245,880		239,108		6,521		(315		)	245,314
Total held-to-maturity securities	$	966,438	$	629	$	(55,470	)	$	911,597	$	1,191,634	$	9,762	$	(2,918	)	$	1,198,478
Equity securities with readily determinable fair value ⁽²⁾	$	33,512	$	4,206	$	(1,304	)	$	36,414
Equity securities with readily determinable fair value										$	42,087	$	2,984	$	(752	)	$	44,319


	December 31, 2017											December 31, 2018
	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses				Fair Value			Amortized Cost			Gross Unrealized Gains			Gross Unrealized Losses				Fair Value
(Dollars in thousands)	Amortized Cost								Fair Value			Amortized Cost			Gross Unrealized Gains			Gross Unrealized Losses				Fair Value
Available-for-sale securities			Gross Unrealized Gains
U.S. Treasury	$	144,904	$	—	Gross Unrealized Losses	$	(1,082	)		$	143,822		$	126,199		$	391		$	(186	)		$	126,404
U.S. Government agencies	157,638		2		(725		)		156,915			139,420			917			(30		)		140,307
Municipal	113,197		2,712		(557		)		115,352			136,831			2,427			(768		)		138,490
Corporate notes:
Financial issuers	30,309		43		(301		)		30,051			97,079			35			(7,069		)		90,045
Other	1,000		—		(1		)		999			1,000			—			—				1,000
Mortgage-backed: ⁽¹⁾
Mortgage-backed securities	1,291,695		446		(31,955		)		1,260,186			1,641,146			2,510			(57,317		)		1,586,339
Collateralized mortgage obligations	60,092		64		(617		)		59,539			43,819			500			(823		)		43,496
Equity securities ⁽²⁾	34,234		3,357		(789		)		36,802
Total available-for-sale securities	$	1,833,069	$	6,624	$	(36,027	)		$	1,803,666		$	2,185,494		$	6,780		$	(66,193	)		$	2,126,081
Held-to-maturity securities
U.S. Government agencies	$	579,062	$	23	$	(14,066	)		$	565,019		$	814,864		$	1,141		$	(28,576	)		$	787,429
Municipal	247,387		2,668		(2,558		)		247,497			252,575			1,100			(5,008		)		248,667
Total held-to-maturity securities	$	826,449	$	2,691	$	(16,624	)		$	812,516		$	1,067,439		$	2,241		$	(33,584	)		$	1,036,096
Equity securities with readily determinable fair value												$	34,410		$	1,532		$	(1,225	)		$	34,717


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


~~(2)~~	As a result of the adoption of ASU No. 2016-01 effective January 1, 2018, equity securities with readily determinable fair value are no longer presented within available-for-sale securities and are now presented as equity securities with readily determinable fair values in the Company's Consolidated Statements of Condition for the current period.


	September 30, 2017											June 30, 2018
	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses				Fair Value			Amortized Cost			Gross Unrealized Gains			Gross Unrealized Losses				Fair Value
(Dollars in thousands)	Amortized Cost								Fair Value			Amortized Cost			Gross Unrealized Gains			Gross Unrealized Losses				Fair Value
Available-for-sale securities			Gross Unrealized Gains
U.S. Treasury	$	144,872	$	—	Gross Unrealized Losses	$	(727	)		$	144,145		$	30,506		$	—		$	(290	)		$	30,216
U.S. Government agencies	159,884		10		(566		)		159,328			114,692			17			(301		)		114,408
Municipal	113,796		2,493		(273		)		116,016			131,488			1,945			(840		)		132,593
Corporate notes:
Financial issuers	60,325		63		(771		)		59,617			98,285			104			(4,012		)		94,377
Other	1,000		—		(3		)		997			1,000			—			—				1,000
Mortgage-backed: ⁽¹⁾
Mortgage-backed securities	1,114,655		1,477		(30,436		)		1,085,696			1,589,815			164			(70,815		)		1,519,164
Collateralized mortgage obligations	63,934		230		(412		)		63,752			51,617			5			(2,593		)		49,029
Equity securities ⁽²⁾	33,166		3,867		(681		)		36,352
Total available-for-sale securities	$	1,691,632	$	8,140	$	(33,869	)		$	1,665,903		$	2,017,403		$	2,235		$	(78,851	)		$	1,940,787
Held-to-maturity securities
U.S. Government agencies	$	585,061	$	249	$	(12,579	)		$	572,731		$	639,433		$	—		$	(34,040	)		$	605,393
Municipal	234,279		2,185		(2,159		)		234,305			251,401			927			(5,879		)		246,449
Total held-to-maturity securities	$	819,340	$	2,434	$	(14,738	)		$	807,036		$	890,834		$	927		$	(39,919	)		$	851,842
Equity securities with readily determinable fair value												$	34,230		$	4,783		$	(1,174	)		$	37,839


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


~~(2)~~	As a result of the adoption of ASU No. 2016-01 effective January 1, 2018, equity securities with readily determinable fair value are no longer presented within available-for-sale securities and are now presented as equity securities with readily determinable fair values in the Company's Consolidated Statements of Condition for the current period.

Equity securities without readily determinable fair values totaled ~~$26.6~~$27.3 million as of ~~September~~June 30, ~~2018.~~2019. Equity securities without readily determinable fair values are included as part of accrued interest receivable and other assets in the Company's Consolidated Statements of Condition. The Company recorded a $110,000 upward adjustment and no ~~upward~~downward adjustments on such securities in the ~~third~~second quarter of ~~2018 and $156,000 on a year-to-date basis,~~2019 related to observable price changes in orderly transactions for the identical or a similar investment of the same issuer in accordance with the adoption of ASU No. 2016-01. No downward adjustments of equity securities without readily determinable fair values related to observable price changes in orderly transactions for the identical or a similar investment of the same issuer were recorded during the current periods.issuer. The Company monitors its equity investments without a readily determinable fair values to identify potential transactions that may indicate an observable price change requiring adjustment to its carrying amount.

The following table presents the portion of the Company’s available-for-sale and held-to-maturity investment securities portfolios which has gross unrealized losses, reflecting the length of time that individual securities have been in a continuous unrealized loss position at ~~September~~June 30, ~~2018:~~2019:



	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	$	—	$	—		$	24,982	$	(20	)	$	24,982	$	(20	)
U.S. Government agencies	—		—			—		—			—		—
Municipal	5,512		(3		)	6,566		(112		)	12,078		(115		)
Corporate notes:
Financial issuers	9,965		(33		)	66,716		(7,260		)	76,681		(7,293		)
Other	—		—			—		—			—		—
Mortgage-backed:
Mortgage-backed securities	665		(7		)	841,068		(10,720		)	841,733		(10,727		)
Collateralized mortgage obligations	—		—			8,335		(178		)	8,335		(178		)
Total available-for-sale securities	$	16,142	$	(43	)	$	947,667	$	(18,290	)	$	963,809	$	(18,333	)
Held-to-maturity securities
U.S. Government agencies	$	14,221	$	(68	)	$	180,104	$	(2,535	)	$	194,325	$	(2,603	)
Municipal	3,701		(36		)	14,505		(279		)	18,206		(315		)
Total held-to-maturity securities	$	17,922	$	(104	)	$	194,609	$	(2,814	)	$	212,531	$	(2,918	)

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 $ 100,008
$ (131 ) $ 24,753
$ (261 ) $ 124,761
$ (392 )
U.S. Government agencies 37,672
(914 ) 70,032
(71 ) 107,704
(985 )
Municipal 38,774
(553 ) 20,489
(561 ) 59,263
(1,114 )
Corporate notes:
Financial issuers 68,639
(4,475 ) 3,730
(244 ) 72,369
(4,719 )
Other —
—
—
—
—
—
Mortgage-backed:
Mortgage-backed securities 573,401
(14,706 ) 1,079,068
(73,244 ) 1,652,469
(87,950 )
Collateralized mortgage obligations 22,524
(1,228 ) 22,671
(1,078 ) 45,195
(2,306 )
Total available-for-sale securities $ 841,018
$ (22,007 ) $ 1,220,743
$ (75,459 ) $ 2,061,761
$ (97,466 )
Held-to-maturity securities
U.S. Government agencies $ 298,736
$ (12,317 ) $ 366,981
$ (35,389 ) $ 665,717
$ (47,706 )
Municipal 146,750
(3,854 ) 83,874
(3,910 ) 230,624
(7,764 )
Total held-to-maturity securities $ 445,486
$ (16,171 ) $ 450,855
$ (39,299 ) $ 896,341
$ (55,470 )

The Company conducts a regular assessment of its ~~available-for-sale and held-to-maturity~~ 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 ~~available-for-sale and held-to-maturity~~ securities with unrealized losses at ~~September~~June 30, ~~2018~~2019 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 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 mortgage-backed securities, U.S. Government agency securities and corporate notes.

The following table provides information as to the amount of gross gains and losses, adjustments and impairment on investment securities recognized in earnings and proceeds received through the sale or call of investment securities:



	Three months ended June 30,						Six months ended June 30,
(Dollars in thousands)	2019			2018			2019			2018
Realized gains on investment securities	$	530		$	6		$	547		$	6
Realized losses on investment securities	(7		)	(26		)	(91		)	(1,001		)
Net realized gains (losses) on investment securities	523			$	(20	)	456			$	(995	)
Unrealized gains on equity securities with readily determinable fair value	703			229			2,134			2,102
Unrealized losses on equity securities with readily determinable fair value	(209		)	(222		)	(209		)	(1,065		)
Net unrealized gains on equity securities with readily determinable fair value	494			7			1,925			1,037
Upward adjustments of equity securities without readily determinable fair values	110			25			110			156
Downward adjustments of equity securities without readily determinable fair values	—			—			—			—
Impairment of equity securities without readily determinable fair values	(263		)	—			(263		)	(537		)
Adjustment and impairment, net, of equity securities without readily determinable fair values	(153		)	25			(153		)	(381		)
Other than temporary impairment charges	—			—			—			—
Gains (losses) on investment securities, net	$	864		$	12		$	2,228		$	(339	)
Proceeds from sales of available-for-sale securities	$	404,462		$	—		$	667,918		$	208,991
Proceeds from sales of equity securities with readily determinable fair value	11,000			—			11,000			—
Proceeds from sales and capital distributions of equity securities without readily determinable fair value	396			616			609			616

Three months ended September 30, Nine months ended September 30,
(Dollars in thousands) 2018 2017 2018 2017
Realized gains on investment securities $ 1,051
$ 58
$ 1,057
$ 106
Realized losses on investment securities (50 ) (19 ) (1,051 ) (75 )
Net realized gains on investment securities 1,001
$ 39
6
$ 31
Unrealized gains on equity securities with readily determinable fair value 530
—
2,632
—
Unrealized losses on equity securities with readily determinable fair value (1,111 ) —
(2,176 ) —
Net unrealized (losses) gains on equity securities with readily determinable fair value (581 ) —
456
—
Upward adjustments of equity securities without readily determinable fair values —
—
156
—
Downward adjustments of equity securities without readily determinable fair values —
—
—
—
Impairment of equity securities without readily determinable fair values (330 ) —
(867 ) —
Adjustment and impairment, net, of equity securities without readily determinable fair values (330 ) —
(711 ) —
Other than temporary impairment charges —
—
—
—
Gains (losses) on investment securities, net $ 90
$ 39
$ (249 ) $ 31
Proceeds from sales of available-for-sale securities $ 649
$ 133,089
$ 209,640
$ 121,795
Proceeds from sales of equity securities with readily determinable fair value 1,895
—
1,895
—
Proceeds from sales and capital distributions of equity securities without readily determinable fair value 64
—
680
—

During the three months and six months ended ~~September~~June 30, ~~2018,~~2019, the Company recorded ~~$330,000~~$263,000 of impairment of equity securities without readily determinable fair values. ~~On a year-to-date basis, the Company recorded impairment of equity securities without readily determinable fair values totaling $867,000.~~ The Company conducts a quarterly assessment of its equity securities without a readily determinable fair values to determine whether impairment exists in such securities, considering, among other factors, the nature of the securities, financial condition of the issuer and expected future cash flows.

The amortized cost and fair value of available-for-sale and held-to-maturity investment securities as of ~~September~~June 30, ~~2018,~~2019, December 31, ~~2017~~2018 and ~~September~~June 30, ~~2017,~~2018, 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, 2019				December 31, 2018				June 30, 2018
(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	$	114,853	$	115,231	$	82,206	$	82,153	$	147,550	$	147,271
Due in one to five years	137,427		139,958		168,855		169,307		103,903		103,919
Due in five to ten years	114,428		109,246		121,129		115,206		117,799		114,640
Due after ten years	168,539		172,296		128,339		129,580		6,719		6,764
Mortgage-backed	1,646,323		1,649,423		1,684,965		1,629,835		1,641,432		1,568,193
Total available-for-sale securities	$	2,181,570	$	2,186,154	$	2,185,494	$	2,126,081	$	2,017,403	$	1,940,787
Held-to-maturity securities
Due in one year or less	$	7,573	$	7,566	$	10,009	$	9,979	$	5,667	$	5,658
Due in one to five years	27,768		27,952		29,436		28,995		32,392		31,863
Due in five to ten years	321,474		325,009		295,897		290,206		214,991		208,835
Due after ten years	834,819		837,951		732,097		706,916		637,784		605,486
Total held-to-maturity securities	$	1,191,634	$	1,198,478	$	1,067,439	$	1,036,096	$	890,834	$	851,842

September 30, 2018 December 31, 2017 September 30, 2017
(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 $ 128,184
$ 127,844
$ 300,833
$ 299,285
$ 150,907
$ 150,241
Due in one to five years 174,968
174,877
97,019
97,326
282,443
282,121
Due in five to ten years 118,229
113,875
33,947
35,029
38,339
39,458
Due after ten years 46,860
46,011
15,249
15,499
8,188
8,283
Mortgage-backed 1,792,509
1,702,378
1,351,787
1,319,725
1,178,589
1,149,448
Equity securities ⁽¹⁾
—
—
34,234
36,802
33,166
36,352
Total available-for-sale securities $ 2,260,750
$ 2,164,985
$ 1,833,069
$ 1,803,666
$ 1,691,632
$ 1,665,903
Held-to-maturity securities
Due in one year or less $ 5,521
$ 5,511
$ 170
$ 171
$ 170
$ 171
Due in one to five years 31,782
31,160
38,392
38,012
36,914
36,734
Due in five to ten years 255,146
243,608
205,227
203,680
193,387
192,581
Due after ten years 673,989
631,318
582,660
570,653
588,869
577,550
Total held-to-maturity securities $ 966,438
$ 911,597
$ 826,449
$ 812,516
$ 819,340
$ 807,036


~~(1)~~	As a result of the adoption of ASU No. 2016-01 effective January 1, 2018, equity securities with readily determinable fair value are no longer presented within available-for-sale securities and are now presented as equity securities with readily determinable fair values in the Company's Consolidated Statements of Condition for the current period.

Securities having a fair value of ~~$1.7~~$1.9 billion at ~~September~~June 30, ~~2018~~2019 as well as securities having a fair value of $1.7 billion and ~~$1.6~~$1.7 billion at December 31, ~~2017~~2018 and ~~September~~June 30, ~~2017,~~2018, respectively, were pledged as collateral for public deposits, trust deposits, Federal Home Loan Bank ("FHLB") advances, securities sold under repurchase agreements and derivatives. At ~~September~~June 30, ~~2018,~~2019, there were no securities of a single issuer, other than U.S. Government-sponsored agency securities, which exceeded 10% of shareholders’ equity.

(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)	2019			2018			2018
Balance:
Commercial	$	8,270,774		$	7,828,538		$	7,289,060
Commercial real estate	7,276,244			6,933,252			6,575,084
Home equity	527,370			552,343			593,500
Residential real estate	1,118,178			1,002,464			895,470
Premium finance receivables—commercial	3,368,423			2,841,659			2,833,452
Premium finance receivables—life insurance	4,634,478			4,541,794			4,302,288
Consumer and other	109,192			120,641			121,706
Total loans, net of unearned income	$	25,304,659		$	23,820,691		$	22,610,560
Mix:
Commercial	33		%	33		%	32		%
Commercial real estate	29			29			29
Home equity	2			2			3
Residential real estate	4			4			4
Premium finance receivables—commercial	13			12			12
Premium finance receivables—life insurance	18			19			19
Consumer and other	1			1			1
Total loans, net of unearned income	100		%	100		%	100		%

September 30, December 31, September 30,
(Dollars in thousands) 2018 2017 2017
Balance:
Commercial $ 7,473,958
$ 6,787,677
$ 6,456,034
Commercial real estate 6,746,774
6,580,618
6,400,781
Home equity 578,844
663,045
672,969
Residential real estate 924,250
832,120
789,499
Premium finance receivables—commercial 2,885,327
2,634,565
2,664,912
Premium finance receivables—life insurance 4,398,971
4,035,059
3,795,474
Consumer and other 115,827
107,713
133,112
Total loans, net of unearned income, excluding covered loans $ 23,123,951
$ 21,640,797
$ 20,912,781
Covered loans —
—
46,601
Total loans $ 23,123,951
$ 21,640,797
$ 20,959,382
Mix:
Commercial 32 % 31 % 31 %
Commercial real estate 29
30
31
Home equity 3
3
3
Residential real estate 4
4
3
Premium finance receivables—commercial 12
12
13
Premium finance receivables—life insurance 19
19
18
Consumer and other 1
1
1
Total loans, net of unearned income, excluding covered loans 100 % 100 % 100 %
Covered loans —
—
—
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 ~~$98.1~~$119.7 million at ~~September~~June 30, ~~2018, $87.0~~2019, $112.9 million at December 31, ~~2017~~2018 and ~~$80.4~~$96.2 million at ~~September~~June 30, ~~2017.~~2018.

Total loans, excluding PCI loans, include net deferred loan fees and costs and fair value purchase accounting adjustments totaling ~~$6.5~~$5.6 million at ~~September~~June 30, ~~2018, $9.3~~2019, $4.5 million at December 31, ~~2017~~2018 and ~~$8.0~~$11.5 million at ~~September~~June 30, ~~2017.~~2018. PCI loans are recorded net of credit discounts. See “Acquired Loan Information at Acquisition - PCI Loans” below.

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.

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 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, 2019

December 31, 2018

(In thousands)

Unpaid

Principal

Balance

Carrying

Value

Unpaid
Principal
Balance

Carrying
Value

PCI loans

332,415

310,785

341,555

318,394

The following table provides estimated details as of the date of acquisition on loans acquired during the second quarter of 2019 with evidence of credit quality deterioration since origination:

September 30, 2018 December 31, 2017
(Dollars in thousands)
Unpaid
Principal
Balance

Carrying
Value
Unpaid
Principal
Balance Carrying
Value

PCI loans $ 325,019
$ 304,726
$ 375,237
$ 350,690



(In thousands)	ROC
Contractually required payments including interest	$	27,510
Less: Nonaccretable difference	2,162
Cash flows expected to be collected ⁽¹⁾	25,348
Less: Accretable yield	1,874
Fair value of PCI loans acquired	$	23,474

(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 ~~September~~June 30, ~~2018.~~2019.

~~The following table provides estimated details as of the date of acquisition on loans acquired in 2018 with evidence of credit quality deterioration since origination:~~

(Dollars in thousands) Delaware Place Bank
Contractually required payments including interest $ 13,367
Less: Nonaccretable difference 1,197
Cash flows expected to be collected ⁽¹⁾
$ 12,170
Less: Accretable yield 2,321
Fair value of PCI loans acquired $ 9,849

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

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						Six Months Ended
(In thousands)	June 30, 2019			June 30, 2018			June 30, 2019			June 30, 2018
Accretable yield, beginning balance	$	34,092		$	35,692		$	34,876		$	36,565
Acquisitions	1,874			—			1,874			—
Accretable yield amortized to interest income	(4,084		)	(4,152		)	(7,913		)	(8,771		)
Reclassification from non-accretable difference ⁽¹⁾	432			1,306			2,006			2,862
Increases in interest cash flows due to payments and changes in interest rates	1,975			1,501			3,446			3,691
Accretable yield, ending balance	$	34,289		$	34,347		$	34,289		$	34,347

Three Months Ended Nine Months Ended
(Dollars in thousands) September 30,
2018
September 30,
2017
September 30,
2018 September 30,
2017
Accretable yield, beginning balance $ 34,347
$ 45,510
$ 36,565
$ 49,408
Acquisitions 2,321
—
2,321
426
Accretable yield amortized to interest income (4,144 ) (5,025 ) (12,915 ) (16,101 )
Accretable yield amortized to indemnification asset/liability ⁽¹⁾
—
(371 ) —
(1,086 )
Reclassification from non-accretable difference ⁽²⁾
1,734
1,017
4,596
7,106
Increases in interest cash flows due to payments and changes in interest rates (1,093 ) (875 ) 2,598
503
Accretable yield, ending balance $ 33,165
$ 40,256
$ 33,165
$ 40,256


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


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

Accretion to interest income accounted for under ASC 310-30 totaled $4.1 million and ~~$5.0~~$4.2 million in the ~~third~~second quarter of ~~2018~~2019 and ~~2017,~~2018, respectively. For the ~~nine~~first six months ended ~~September~~June 30, ~~2018~~2019 and ~~2017,~~2018, the Company recorded accretion to interest income of ~~$12.9~~$7.9 million and ~~$16.1~~$8.8 million, respectively. These amounts are included within interest and fees on loans in the Consolidated Statements of Income.

(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 ~~September~~June 30, ~~2018,~~2019, December 31, ~~2017~~2018 and ~~September~~June 30, ~~2017:~~2018:



As of June 30, 2019			90+ days and still accruing		60-89 days past due		30-59 days past due
(In thousands)	Nonaccrual								Current		Total Loans
Loan Balances:
Commercial
Commercial, industrial and other	$	35,902	$	488	$	3,711	$	10,271	$	5,245,403	$	5,295,775
Franchise	11,076		—		—		—		915,445		926,521
Mortgage warehouse lines of credit	—		—		—		—		275,170		275,170
Asset-based lending	568		—		972		4,275		1,062,411		1,068,226
Leases	58		—		—		808		679,891		680,757
PCI - commercial ⁽¹⁾	—		1,451		600		748		21,526		24,325
Total commercial	47,604		1,939		5,283		16,102		8,199,846		8,270,774
Commercial real estate:
Construction	1,030		—		—		23,702		813,767		838,499
Land	1,226		—		—		2,227		142,186		145,639
Office	8,981		—		892		14,596		932,749		957,218
Industrial	368		—		552		874		954,736		956,530
Retail	6,867		—		1,232		9,022		959,080		976,201
Multi-family	296		—		—		3,957		1,235,814		1,240,067
Mixed use and other	2,107		—		5,520		12,555		2,014,917		2,035,099
PCI - commercial real estate ⁽¹⁾	—		5,124		3,003		6,054		112,810		126,991
Total commercial real estate	20,875		5,124		11,199		72,987		7,166,059		7,276,244
Home equity	8,489		—		321		2,155		516,405		527,370
Residential real estate, including PCI	14,236		1,867		1,306		1,832		1,098,937		1,118,178
Premium finance receivables
Commercial insurance loans	13,833		6,940		17,977		16,138		3,313,535		3,368,423
Life insurance loans	590		—		18,580		19,673		4,449,078		4,487,921
PCI - life insurance loans ⁽¹⁾	—		—		—		—		146,557		146,557
Consumer and other, including PCI	220		235		242		227		108,268		109,192
Total loans, net of unearned income	$	105,847	$	16,105	$	54,908	$	129,114	$	24,998,685	$	25,304,659

As of September 30, 2018 90+ days and still accruing 60-89 days past due 30-59 days past due
(Dollars in thousands) Nonaccrual Current Total Loans
Loan Balances:
Commercial
Commercial, industrial and other $ 41,322
$ —
$ 2,535
$ 16,451
$ 4,745,178
$ 4,805,486
Franchise 16,351
5,122
—
—
915,817
937,290
Mortgage warehouse lines of credit —
—
3,000
—
168,860
171,860
Asset-based lending 910
—
590
9,083
1,023,268
1,033,851
Leases 4
—
—
80
509,591
509,675
PCI - commercial ⁽¹⁾
—
3,372
15
—
12,409
15,796
Total commercial 58,587
8,494
6,140
25,614
7,375,123
7,473,958
Commercial real estate:
Construction 1,554
—
1,823
16,228
778,725
798,330
Land 228
—
365
—
118,411
119,004
Office 1,532
—
4,058
3,021
932,166
940,777
Industrial 178
—
122
145
885,486
885,931
Retail 10,586
—
4,570
10,645
861,901
887,702
Multi-family 318
—
—
1,162
922,413
923,893
Mixed use and other 3,119
—
9,654
11,503
2,062,179
2,086,455
PCI - commercial real estate ⁽¹⁾
—
5,578
6,448
1,380
91,276
104,682
Total commercial real estate 17,515
5,578
27,040
44,084
6,652,557
6,746,774
Home equity 8,523
—
1,075
3,478
565,768
578,844
Residential real estate, including PCI 16,062
1,865
1,714
603
904,006
924,250
Premium finance receivables
Commercial insurance loans 13,802
7,028
5,945
13,239
2,845,313
2,885,327
Life insurance loans —
—
—
22,016
4,203,465
4,225,481
PCI - life insurance loans ⁽¹⁾
—
—
—
—
173,490
173,490
Consumer and other, including PCI 355
295
430
329
114,418
115,827
Total loans, net of unearned income $ 114,844
$ 23,260
$ 42,344
$ 109,363
$ 22,834,140
$ 23,123,951

As of December 31, 2017 90+ days and still accruing 60-89 days past due 30-59 days past due
(Dollars in thousands) Nonaccrual Current Total Loans
Loan Balances:
Commercial
Commercial, industrial and other $ 11,260
$ —
$ 3,746
$ 13,392
$ 4,314,107
$ 4,342,505
Franchise 2,447
—
—
—
845,150
847,597
Mortgage warehouse lines of credit —
—
—
4,000
190,523
194,523
Asset-based lending 1,550
—
283
10,057
968,576
980,466
Leases 439
—
3
1,958
410,772
413,172
PCI - commercial ⁽¹⁾
—
877
186
—
8,351
9,414
Total commercial 15,696
877
4,218
29,407
6,737,479
6,787,677
Commercial real estate
Construction 3,143
—
—
200
742,171
745,514
Land 188
—
—
5,156
121,140
126,484
Office 2,438
—
—
4,458
887,937
894,833
Industrial 811
—
—
2,412
879,796
883,019
Retail 12,328
—
668
148
938,383
951,527
Multi-family —
—
—
1,034
914,610
915,644
Mixed use and other 3,140
—
1,423
9,641
1,921,501
1,935,705
PCI - commercial real estate ⁽¹⁾
—
7,135
2,255
6,277
112,225
127,892
Total commercial real estate 22,048
7,135
4,346
29,326
6,517,763
6,580,618
Home equity 8,978
—
518
4,634
648,915
663,045
Residential real estate, including PCI 17,977
5,304
1,303
8,378
799,158
832,120
Premium finance receivables
Commercial insurance loans 12,163
9,242
17,796
15,849
2,579,515
2,634,565
Life insurance loans —
—
4,837
10,017
3,820,936
3,835,790
PCI - life insurance loans ⁽¹⁾
—
—
—
—
199,269
199,269
Consumer and other, including PCI 740
101
242
727
105,903
107,713
Total loans, net of unearned income $ 77,602
$ 22,659
$ 33,260
$ 98,338
$ 21,408,938
$ 21,640,797


(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.



As of December 31, 2018			90+ days and still accruing		60-89 days past due		30-59 days past due
(In thousands)	Nonaccrual								Current		Total Loans
Loan Balances:
Commercial
Commercial, industrial and other	$	34,298	$	—	$	1,451	$	21,618	$	5,062,729	$	5,120,096
Franchise	16,051		—		—		8,738		924,190		948,979
Mortgage warehouse lines of credit	—		—		—		—		144,199		144,199
Asset-based lending	635		—		200		3,156		1,022,065		1,026,056
Leases	—		—		—		1,250		564,430		565,680
PCI - commercial ⁽¹⁾	—		3,313		—		99		20,116		23,528
Total commercial	50,984		3,313		1,651		34,861		7,737,729		7,828,538
Commercial real estate
Construction	1,554		—		—		9,424		749,846		760,824
Land	107		—		170		107		141,097		141,481
Office	3,629		—		877		5,077		929,739		939,322
Industrial	285		—		—		16,596		885,367		902,248
Retail	10,753		—		1,890		1,729		878,106		892,478
Multi-family	311		—		77		5,575		970,597		976,560
Mixed use and other	2,490		—		1,617		8,983		2,192,105		2,205,195
PCI - commercial real estate ⁽¹⁾	—		6,241		6,195		4,075		98,633		115,144
Total commercial real estate	19,129		6,241		10,826		51,566		6,845,490		6,933,252
Home equity	7,147		—		131		3,105		541,960		552,343
Residential real estate, including PCI	16,383		1,292		1,692		6,171		976,926		1,002,464
Premium finance receivables
Commercial insurance loans	11,335		7,799		11,382		15,085		2,796,058		2,841,659
Life insurance loans	—		—		8,407		24,628		4,340,856		4,373,891
PCI - life insurance loans ⁽¹⁾	—		—		—		—		167,903		167,903
Consumer and other, including PCI	348		227		87		733		119,246		120,641
Total loans, net of unearned income	$	105,326	$	18,872	$	34,176	$	136,149	$	23,526,168	$	23,820,691

As of September 30, 2017 90+ days and still accruing 60-89 days past due 30-59 days past due
(Dollars in thousands) Nonaccrual Current Total Loans
Loan Balances:
Commercial
Commercial, industrial and other $ 12,281
$ —
$ 3,161
$ 13,710
$ 4,091,381
$ 4,120,533
Franchise —
—
—
16,719
836,997
853,716
Mortgage warehouse lines of credit —
—
—
312
194,058
194,370
Asset-based lending 1,141
—
1,533
4,515
889,147
896,336
Leases 509
—
281
1,194
379,410
381,394
PCI - commercial ⁽¹⁾
—
1,489
61
—
8,135
9,685
Total commercial 13,931
1,489
5,036
36,450
6,399,128
6,456,034
Commercial real estate:
Construction 1,607
—
366
2,064
669,940
673,977
Land 196
—
—
—
102,557
102,753
Office 5,148
—
—
1,220
874,583
880,951
Industrial 1,848
—
137
438
834,062
836,485
Retail 2,200
—
3,030
3,674
925,335
934,239
Multi-family 569
—
68
3,058
861,290
864,985
Mixed use and other 3,310
—
843
3,561
1,966,601
1,974,315
PCI - commercial real estate ⁽¹⁾
—
8,443
1,394
2,940
120,299
133,076
Total commercial real estate 14,878
8,443
5,838
16,955
6,354,667
6,400,781
Home equity 7,581
—
446
2,590
662,352
672,969
Residential real estate, including PCI 14,743
1,120
2,055
165
771,416
789,499
Premium finance receivables
Commercial insurance loans 9,827
9,584
7,421
9,966
2,628,114
2,664,912
Life insurance loans —
6,740
946
6,937
3,571,388
3,586,011
PCI - life insurance loans ⁽¹⁾
—
—
—
—
209,463
209,463
Consumer and other, including PCI 540
221
242
685
131,424
133,112
Total loans, net of unearned income, excluding covered loans $ 61,500
$ 27,597
$ 21,984
$ 73,748
$ 20,727,952
$ 20,912,781
Covered loans 1,936
2,233
1,074
45
41,313
46,601
Total loans, net of unearned income $ 63,436
$ 29,830
$ 23,058
$ 73,793
$ 20,769,265
$ 20,959,382


(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.



As of June 30, 2018			90+ days and still accruing		60-89 days past due		30-59 days past due
(In thousands)	Nonaccrual								Current		Total Loans
Loan Balances:
Commercial
Commercial, industrial and other	$	13,543	$	—	$	1,384	$	9,196	$	4,597,666	$	4,621,789
Franchise	2,438		—		408		—		954,493		957,339
Mortgage warehouse lines of credit	—		—		—		—		200,060		200,060
Asset-based lending	2,158		—		1,146		6,411		1,033,040		1,042,755
Leases	249		—		—		89		458,276		458,614
PCI - commercial ⁽¹⁾	—		882		126		227		7,268		8,503
Total commercial	18,388		882		3,064		15,923		7,250,803		7,289,060
Commercial real estate:
Construction	1,554		—		—		1,098		804,583		807,235
Land	228		—		—		478		114,651		115,357
Office	1,333		—		207		1,403		891,406		894,349
Industrial	185		—		—		1,126		881,214		882,525
Retail	11,540		—		372		5,473		850,254		867,639
Multi-family	342		—		—		611		951,095		952,048
Mixed use and other	4,013		—		408		9,856		1,934,965		1,949,242
PCI - commercial real estate ⁽¹⁾	—		3,194		3,132		7,637		92,726		106,689
Total commercial real estate	19,195		3,194		4,119		27,682		6,520,894		6,575,084
Home equity	9,096		—		—		3,226		581,178		593,500
Residential real estate, including PCI	15,825		1,472		3,637		1,534		873,002		895,470
Premium finance receivables
Commercial insurance loans	14,832		5,159		8,848		10,535		2,794,078		2,833,452
Life insurance loans	—		—		26,770		17,211		4,074,685		4,118,666
PCI - life insurance loans ⁽¹⁾	—		—		—		—		183,622		183,622
Consumer and other, including PCI	563		286		150		310		120,397		121,706
Total loans, net of unearned income	$	77,899	$	10,993	$	46,588	$	76,421	$	22,398,659	$	22,610,560


(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.

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 a loan amount, or portion thereof, is determined to be 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.

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 ~~September~~June 30, ~~2018,~~2019, December 31, ~~2017~~2018 and ~~September~~June 30, ~~2017:~~2018:


	Performing						Non-performing						Total						Performing						Non-performing						Total
(Dollars in thousands)	September 30, 2018		December 31, 2017		September 30, 2017		September 30, 2018		December 31, 2017		September 30, 2017		September 30, 2018		December 31, 2017		September 30, 2017
(In thousands)																			June 30, 2019		December 31, 2018		June 30, 2018		June 30, 2019		December 31, 2018		June 30, 2018		June 30, 2019		December 31, 2018		June 30, 2018
Loan Balances:
Commercial
Commercial, industrial and other	$	4,764,164	$	4,331,245	$	4,108,252	$	41,322	$	11,260	$	12,281	$	4,805,486	$	4,342,505	$	4,120,533	$	5,259,385	$	5,085,798	$	4,608,246	$	36,390	$	34,298	$	13,543	$	5,295,775	$	5,120,096	$	4,621,789
Franchise	915,817		845,150		853,716		21,473		2,447		—		937,290		847,597		853,716		915,445		932,928		954,901		11,076		16,051		2,438		926,521		948,979		957,339
Mortgage warehouse lines of credit	171,860		194,523		194,370		—		—		—		171,860		194,523		194,370		275,170		144,199		200,060		—		—		—		275,170		144,199		200,060
Asset-based lending	1,032,941		978,916		895,195		910		1,550		1,141		1,033,851		980,466		896,336		1,067,658		1,025,421		1,040,597		568		635		2,158		1,068,226		1,026,056		1,042,755
Leases	509,671		412,733		380,885		4		439		509		509,675		413,172		381,394		680,699		565,680		458,365		58		—		249		680,757		565,680		458,614
PCI - commercial ⁽¹⁾	15,796		9,414		9,685		—		—		—		15,796		9,414		9,685		24,325		23,528		8,503		—		—		—		24,325		23,528		8,503
Total commercial	7,410,249		6,771,981		6,442,103		63,709		15,696		13,931		7,473,958		6,787,677		6,456,034		8,222,682		7,777,554		7,270,672		48,092		50,984		18,388		8,270,774		7,828,538		7,289,060
Commercial real estate
Construction	796,776		742,371		672,370		1,554		3,143		1,607		798,330		745,514		673,977		837,469		759,270		805,681		1,030		1,554		1,554		838,499		760,824		807,235
Land	118,776		126,296		102,557		228		188		196		119,004		126,484		102,753		144,413		141,374		115,129		1,226		107		228		145,639		141,481		115,357
Office	939,245		892,395		875,803		1,532		2,438		5,148		940,777		894,833		880,951		948,237		935,693		893,016		8,981		3,629		1,333		957,218		939,322		894,349
Industrial	885,753		882,208		834,637		178		811		1,848		885,931		883,019		836,485		956,162		901,963		882,340		368		285		185		956,530		902,248		882,525
Retail	877,116		939,199		932,039		10,586		12,328		2,200		887,702		951,527		934,239		969,334		881,725		856,099		6,867		10,753		11,540		976,201		892,478		867,639
Multi-family	923,575		915,644		864,416		318		—		569		923,893		915,644		864,985		1,239,771		976,249		951,706		296		311		342		1,240,067		976,560		952,048
Mixed use and other	2,083,336		1,932,565		1,971,005		3,119		3,140		3,310		2,086,455		1,935,705		1,974,315		2,032,992		2,202,705		1,945,229		2,107		2,490		4,013		2,035,099		2,205,195		1,949,242
PCI - commercial real estate⁽¹⁾	104,682		127,892		133,076		—		—		—		104,682		127,892		133,076		126,991		115,144		106,689		—		—		—		126,991		115,144		106,689
Total commercial real estate	6,729,259		6,558,570		6,385,903		17,515		22,048		14,878		6,746,774		6,580,618		6,400,781		7,255,369		6,914,123		6,555,889		20,875		19,129		19,195		7,276,244		6,933,252		6,575,084
Home equity	570,321		654,067		665,388		8,523		8,978		7,581		578,844		663,045		672,969		518,881		545,196		584,404		8,489		7,147		9,096		527,370		552,343		593,500
Residential real estate, including PCI	908,188		810,865		774,756		16,062		21,255		14,743		924,250		832,120		789,499		1,103,942		986,081		879,645		14,236		16,383		15,825		1,118,178		1,002,464		895,470
Premium finance receivables
Commercial insurance loans	2,864,497		2,613,160		2,645,501		20,830		21,405		19,411		2,885,327		2,634,565		2,664,912		3,347,650		2,822,525		2,813,461		20,773		19,134		19,991		3,368,423		2,841,659		2,833,452
Life insurance loans	4,225,481		3,835,790		3,579,271		—		—		6,740		4,225,481		3,835,790		3,586,011		4,487,331		4,373,891		4,118,666		590		—		—		4,487,921		4,373,891		4,118,666
PCI - life insurance loans ⁽¹⁾	173,490		199,269		209,463		—		—		—		173,490		199,269		209,463		146,557		167,903		183,622		—		—		—		146,557		167,903		183,622
Consumer and other, including PCI	115,239		106,933		132,413		588		780		699		115,827		107,713		133,112		108,800		120,184		120,919		392		457		787		109,192		120,641		121,706
Total loans, net of unearned income, excluding covered loans	$	22,996,724	$	21,550,635	$	20,834,798	$	127,227	$	90,162	$	77,983	$	23,123,951	$	21,640,797	$	20,912,781
Total loans, net of unearned income																			$	25,191,212	$	23,707,457	$	22,527,278	$	113,447	$	113,234	$	83,282	$	25,304,659	$	23,820,691	$	22,610,560


(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.

A summary of activity in the allowance for credit losses by loan portfolio ~~(excluding covered loans) for the nine months ended~~ ~~September 30, 2018~~ ~~and 2017 is as follows:~~

Three months ended September 30, 2018 Commercial Real Estate Home Equity Residential Real Estate Premium Finance Receivables Consumer and Other Total, Excluding Covered Loans
(Dollars in thousands) Commercial
Allowance for credit losses
Allowance for loan losses at beginning of period $ 60,727
$ 57,660
$ 9,551
$ 6,336
$ 7,734
$ 1,394
$ 143,402
Other adjustments (1 ) (15 ) (2 ) (14 ) 14
—
(18 )
Reclassification from allowance for unfunded lending-related commitments —
(2 ) —
—
—
—
(2 )
Charge-offs (3,219 ) (208 ) (561 ) (337 ) (2,512 ) (144 ) (6,981 )
Recoveries 304
193
142
466
1,142
66
2,313
Provision for credit losses 8,934
619
13
(160 ) 1,796
(160 ) 11,042
Allowance for loan losses at period end $ 66,745
$ 58,247
$ 9,143
$ 6,291
$ 8,174
$ 1,156
$ 149,756
Allowance for unfunded lending-related commitments at period end $ —
$ 1,245
$ —
$ —
$ —
$ —
$ 1,245
Allowance for credit losses at period end $ 66,745
$ 59,492
$ 9,143
$ 6,291
$ 8,174
$ 1,156
$ 151,001
Individually evaluated for impairment $ 10,164
$ 3,158
$ 611
$ 325
$ —
$ 117
$ 14,375
Collectively evaluated for impairment 55,987
56,316
8,532
5,894
8,174
1,039
135,942
Loans acquired with deteriorated credit quality 594
18
—
72
—
—
684
Loans at period end
Individually evaluated for impairment $ 67,381
$ 31,952
$ 11,284
$ 21,781
$ —
$ 401
$ 132,799
Collectively evaluated for impairment 7,390,781
6,610,140
567,560
815,442
7,110,808
113,812
22,608,543
Loans acquired with deteriorated credit quality 15,796
104,682
—
9,144
173,490
1,614
304,726
Loans held at fair value —
—
—
77,883
—
—
77,883

Three months ended September 30, 2017 Commercial Commercial Real Estate Home Equity Residential Real Estate Premium Finance Receivables Consumer and Other Total, Excluding Covered Loans
(Dollars in thousands)
Allowance for credit losses
Allowance for loan losses at beginning of period $ 52,358
$ 52,339
$ 11,134
$ 6,143
$ 6,352
$ 1,265
$ 129,591
Other adjustments (2 ) (38 ) —
(31 ) 32
—
(39 )
Reclassification from allowance for unfunded lending-related commitments 500
(406 ) —
—
—
—
94
Charge-offs (2,265 ) (989 ) (968 ) (267 ) (1,716 ) (213 ) (6,418 )
Recoveries 801
323
178
55
499
93
1,949
Provision for credit losses 4,343
811
212
757
1,386
433
7,942
Allowance for loan losses at period end $ 55,735
$ 52,040
$ 10,556
$ 6,657
$ 6,553
$ 1,578
$ 133,119
Allowance for unfunded lending-related commitments at period end $ —
$ 1,276
$ —
$ —
$ —
$ —
$ 1,276
Allowance for credit losses at period end $ 55,735
$ 53,316
$ 10,556
$ 6,657
$ 6,553
$ 1,578
$ 134,395
Individually evaluated for impairment $ 4,568
$ 1,184
$ 691
$ 758
$ —
$ 34
$ 7,235
Collectively evaluated for impairment 50,623
52,048
9,865
5,813
6,553
1,544
126,446
Loans acquired with deteriorated credit quality 544
84
—
86
—
—
714
Loans at period end
Individually evaluated for impairment $ 18,086
$ 31,698
$ 7,729
$ 21,263
$ —
$ 544
$ 79,320
Collectively evaluated for impairment 6,428,263
6,236,007
665,240
735,185
6,250,923
13,581
20,447,199
Loans acquired with deteriorated credit quality 9,685
133,076
—
3,637
209,463
987
356,848
Loans held at fair value —
—
—
29,414
—
—
29,414

Nine months ended September 30, 2018 Commercial Real Estate Home Equity Residential Real Estate Premium Finance Receivable Consumer and Other Total, Excluding Covered Loans
(Dollars in thousands) Commercial
Allowance for credit losses
Allowance for loan losses at beginning of period $ 57,811
$ 55,227
$ 10,493
$ 6,688
$ 6,846
$ 840
$ 137,905
Other adjustments (3 ) (66 ) (2 ) (19 ) (12 ) —
(102 )
Reclassification from allowance for unfunded lending-related commitments —
24
—
—
—
—
24
Charge-offs (8,116 ) (1,176 ) (1,530 ) (1,088 ) (10,487 ) (732 ) (23,129 )
Recoveries 1,232
4,267
436
2,028
2,502
162
10,627
Provision for credit losses 15,821
(29 ) (254 ) (1,318 ) 9,325
886
24,431
Allowance for loan losses at period end $ 66,745
$ 58,247
$ 9,143
$ 6,291
$ 8,174
$ 1,156
$ 149,756
Allowance for unfunded lending-related commitments at period end $ —
$ 1,245
$ —
$ —
$ —
$ —
$ 1,245
Allowance for credit losses at period end $ 66,745
$ 59,492
$ 9,143
$ 6,291
$ 8,174
$ 1,156
$ 151,001

Nine months ended September 30, 2017 Commercial Real Estate Home Equity Residential Real Estate Premium Finance Receivable Consumer and Other Total, Excluding Covered Loans
(Dollars in thousands) Commercial
Allowance for credit losses
Allowance for loan losses at beginning of period $ 44,493
$ 51,422
$ 11,774
$ 5,714
$ 7,625
$ 1,263
$ 122,291
Other adjustments (23 ) (121 ) —
(38 ) 57
—
(125 )
Reclassification from allowance for unfunded lending-related commitments 500
(438 ) —
—
—
—
62
Charge-offs (3,819 ) (3,235 ) (3,224 ) (742 ) (5,021 ) (522 ) (16,563 )
Recoveries 1,635
1,153
387
287
1,515
267
5,244
Provision for credit losses 12,949
3,259
1,619
1,436
2,377
570
22,210
Allowance for loan losses at period end $ 55,735
$ 52,040
$ 10,556
$ 6,657
$ 6,553
$ 1,578
$ 133,119
Allowance for unfunded lending-related commitments at period end $ —
$ 1,276
$ —
$ —
$ —
$ —
$ 1,276
Allowance for credit losses at period end $ 55,735
$ 53,316
$ 10,556
$ 6,657
$ 6,553
$ 1,578
$ 134,395

~~A summary of activity in the allowance for covered loan losses~~ for the three and ~~nine~~six months ended ~~September~~June 30, ~~2017~~2019 and 2018 is as follows:

Three Months Ended Nine Months Ended
September 30, September 30,
(Dollars in thousands) 2017 2017
Balance at beginning of period $ 1,074
$ 1,322
Provision for covered loan losses before benefit attributable to FDIC loss share agreements (225 ) (1,063 )
Benefit attributable to FDIC loss share agreements 180
850
Net provision for covered loan losses (45 ) (213 )
Increase in FDIC indemnification liability (180 ) (850 )
Loans charged-off (155 ) (491 )
Recoveries of loans charged-off 64
990
Net (charge-offs) recoveries (91 ) 499
Balance at end of period $ 758
$ 758



Three months ended June 30, 2019				Commercial Real Estate			Home Equity			Residential Real Estate			Premium Finance Receivables			Consumer and Other			Total Loans
(In thousands)	Commercial			Commercial Real Estate			Home Equity			Residential Real Estate			Premium Finance Receivables			Consumer and Other			Total Loans
Allowance for credit losses
Allowance for loan losses at beginning of period	$	74,638		$	57,850		$	8,627		$	7,630		$	8,219		$	1,248		$	158,212
Other adjustments	—			(11		)	(13		)	(8		)	21			—			(11		)
Reclassification from allowance for unfunded lending-related commitments	—			(70		)	—			—			—			—			(70		)
Charge-offs	(17,380		)	(326		)	(690		)	(287		)	(5,009		)	(136		)	(23,828		)
Recoveries	289			247			68			140			734			60			1,538
Provision for credit losses	17,346			5,580			(4,361		)	671			4,975			369			24,580
Allowance for loan losses at period end	$	74,893		$	63,270		$	3,631		$	8,146		$	8,940		$	1,541		$	160,421
Allowance for unfunded lending-related commitments at period end	$	—		$	1,480		$	—		$	—		$	—		$	—		$	1,480
Allowance for credit losses at period end	$	74,893		$	64,750		$	3,631		$	8,146		$	8,940		$	1,541		$	161,901
Individually evaluated for impairment	$	10,588		$	3,979		$	209		$	321		$	—		$	109		$	15,206
Collectively evaluated for impairment	63,891			60,717			3,422			7,762			8,940			1,432			146,164
Loans acquired with deteriorated credit quality	414			54			—			63			—			—			531
Loans at period end
Individually evaluated for impairment	$	63,528		$	33,749		$	18,303		$	21,663		$	—		$	271		$	137,514
Collectively evaluated for impairment	8,182,921			7,115,504			509,067			980,167			7,856,344			106,276			24,750,279
Loans acquired with deteriorated credit quality	24,325			126,991			—			10,267			146,557			2,645			310,785
Loans held at fair value	—			—			—			106,081			—			—			106,081

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 resulted in the recognition of an allowance for loan losses, increased the FDIC loss share asset or reduced any FDIC loss share liability. The allowance for loan losses for loans acquired in FDIC-assisted transactions was determined without giving consideration to the amounts recoverable through loss share agreements (since the loss share agreements were separately accounted for and thus presented “gross” on the balance sheet). On the Consolidated Statements of Income, the provision for credit losses was 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 were the result of an improvement to the actual or expected cash flows from the covered assets, reduced the FDIC loss share asset or increased any FDIC loss share liability. Additions to expected losses required an increase to the allowance



Three months ended June 30, 2018	Commercial			Commercial Real Estate			Home Equity			Residential Real Estate			Premium Finance Receivables			Consumer and Other			Total Loans
(In thousands)	Commercial			Commercial Real Estate			Home Equity			Residential Real Estate			Premium Finance Receivables			Consumer and Other			Total Loans
Allowance for credit losses
Allowance for loan losses at beginning of period	$	57,636		$	57,481		$	9,860		$	6,278		$	7,333		$	915		$	139,503
Other adjustments	(1		)	(27		)	—			(2		)	(14		)	—			(44		)
Reclassification from allowance for unfunded lending-related commitments	—			—			—			—			—			—			—
Charge-offs	(2,210		)	(155		)	(612		)	(180		)	(3,254		)	(459		)	(6,870		)
Recoveries	666			2,387			171			1,522			975			49			5,770
Provision for credit losses	4,636			(2,026		)	132			(1,282		)	2,694			889			5,043
Allowance for loan losses at period end	$	60,727		$	57,660		$	9,551		$	6,336		$	7,734		$	1,394		$	143,402
Allowance for unfunded lending-related commitments at period end	$	—		$	1,243		$	—		$	—		$	—		$	—		$	1,243
Allowance for credit losses at period end	$	60,727		$	58,903		$	9,551		$	6,336		$	7,734		$	1,394		$	144,645
Individually evaluated for impairment	$	4,406		$	3,190		$	732		$	106		$	—		$	120		$	8,554
Collectively evaluated for impairment	55,834			55,611			8,819			6,199			7,734			1,274			135,471
Loans acquired with deteriorated credit quality	487			102			—			31			—			—			620
Loans at period end
Individually evaluated for impairment	$	55,948		$	34,588		$	9,917		$	19,554		$	—		$	603		$	120,610
Collectively evaluated for impairment	7,224,562			6,433,615			583,583			798,175			6,952,118			119,399			22,111,452
Loans acquired with deteriorated credit quality	8,550			106,881			—			10,560			183,622			1,704			311,317
Loans held at fair value	—			—			—			67,181			—			—			67,181



Six months ended June 30, 2019				Commercial Real Estate			Home Equity			Residential Real Estate			Premium Finance Receivable			Consumer and Other			Total, Excluding Covered Loans
(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	$	67,826		$	60,267		$	8,507		$	7,194		$	7,715		$	1,261		$	152,770
Other adjustments	—			(35		)	(20		)	(15		)	32			—			(38		)
Reclassification from allowance for unfunded lending-related commitments	—			(86		)	—			—			—			—			(86		)
Charge-offs	(17,883		)	(4,060		)	(778		)	(290		)	(7,219		)	(238		)	(30,468		)
Recoveries	607			727			130			169			1,290			116			3,039
Provision for credit losses	24,343			6,457			(4,208		)	1,088			7,122			402			35,204
Allowance for loan losses at period end	$	74,893		$	63,270		$	3,631		$	8,146		$	8,940		$	1,541		$	160,421
Allowance for unfunded lending-related commitments at period end	$	—		$	1,480		$	—		$	—		$	—		$	—		$	1,480
Allowance for credit losses at period end	$	74,893		$	64,750		$	3,631		$	8,146		$	8,940		$	1,541		$	161,901



Six months ended June 30, 2018				Commercial Real Estate			Home Equity			Residential Real Estate			Premium Finance Receivable			Consumer and Other			Total, Excluding Covered Loans
(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	$	57,811		$	55,227		$	10,493		$	6,688		$	6,846		$	840		$	137,905
Other adjustments	(2		)	(51		)	—			(5		)	(26		)	—			(84		)
Reclassification from allowance for unfunded lending-related commitments	—			26			—			—			—			—			26
Charge-offs	(4,897		)	(968		)	(969		)	(751		)	(7,975		)	(588		)	(16,148		)
Recoveries	928			4,074			294			1,562			1,360			96			8,314
Provision for credit losses	6,887			(648		)	(267		)	(1,158		)	7,529			1,046			13,389
Allowance for loan losses at period end	$	60,727		$	57,660		$	9,551		$	6,336		$	7,734		$	1,394		$	143,402
Allowance for unfunded lending-related commitments at period end	$	—		$	1,243		$	—		$	—		$	—		$	—		$	1,243
Allowance for credit losses at period end	$	60,727		$	58,903		$	9,551		$	6,336		$	7,734		$	1,394		$	144,645

for covered 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.

On October 16, 2017, the Company entered into agreements with the FDIC that terminated all existing loss share agreements with the FDIC. As a result, the allowance for covered loan losses previously measured is included within the allowance for credit losses, excluding covered loans, presented above for subsequent periods. See Note 3 - Business Combinations for further discussion of the termination of FDIC loss share agreements.

Impaired Loans

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


	September 30,		December 31,		September 30,		June 30,		December 31,		June 30,
(Dollars in thousands)	2018		2017		2017
(In thousands)							2019		2018		2018
Impaired loans (included in non-performing and TDRs):
Impaired loans with an allowance for loan loss required ⁽¹⁾	$	83,349	$	36,084	$	30,864	$	60,122	$	60,219	$	39,956
Impaired loans with no allowance for loan loss required	49,173		69,004		47,730		77,165		67,050		80,346
Total impaired loans ⁽²⁾	$	132,522	$	105,088	$	78,594	$	137,287	$	127,269	$	120,302
Allowance for loan losses related to impaired loans	$	14,365	$	8,023	$	7,218	$	15,200	$	11,437	$	8,541
TDRs	$	66,219	$	49,786	$	33,183	$	76,001	$	66,102	$	65,310


(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 theloan 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 Nine Months Ended											For the Six Months Ended
	As of September 30, 2018						September 30, 2018				As of June 30, 2019							June 30, 2019
	Recorded Investment		Unpaid Principal Balance		Related Allowance		Average Recorded Investment		Interest Income Recognized		Recorded Investment		Unpaid Principal Balance		Related Allowance			Average Recorded Investment			Interest Income Recognized
(Dollars in thousands)
(In thousands)											Recorded Investment		Unpaid Principal Balance		Related Allowance			Average Recorded Investment			Interest Income Recognized
Impaired loans with a related ASC 310 allowance recorded
Commercial
Commercial, industrial and other	$	36,564	$	36,699	$	8,242	$	30,259	$	1,404	$	27,818	$	35,935		$	10,105			$	34,672		$	1,401
Franchise	16,316		18,504		1,638		18,387		771		178		178		178			187			5
Asset-based lending	646		646		283		724		39		300		300		300			322			13
Leases	1,777		1,777		1		1,836		69		1,693		1,693		5			1,736			44
Commercial real estate
Construction	1,554		1,554		390		1,554		56		—		—		—			—			—
Land	1,375		1,375		1		1,508		53		1,208		1,208		215			1,208			33
Office	579		647		26		591		19		8,063		8,152		3,446			8,151			188
Industrial	45		154		1		56		6		—		—		—			—			—
Retail	15,325		15,567		2,413		15,376		535		5,062		5,062		38			5,094			113
Multi-family	1,197		1,197		8		1,209		32		1,177		1,177		27			1,182			25
Mixed use and other	1,590		1,801		309		1,754		76		985		1,026		247			998			24
Home equity	2,287		2,651		611		2,303		78		7,518		7,866		209			7,571			143
Residential real estate	3,977		4,291		325		3,998		128		6,011		6,288		321			6,047			110
Consumer and other	117		130		117		119		5		109		126		109			112			3
Impaired loans with no related ASC 310 allowance recorded
Commercial
Commercial, industrial and other	$	5,758	$	7,022	$	—	$	9,325	$	465	$	21,498	$	24,238	$	—		$	22,124		$	981
Franchise	5,157		5,158		—		5,376		302		10,898		19,206		—			18,884			665
Asset-based lending	264		1,088		—		1,623		89		398		2,093		—			1,400			61
Leases	899		930		—		974		43		745		782		—			786			25
Commercial real estate
Construction	1,117		1,117		—		1,252		40		1,030		1,554		—			1,205			42
Land	2,325		2,431		—		2,366		98		2,074		2,197		—			2,098			61
Office	1,532		2,077		—		1,541		86		1,471		1,486		—			1,458			43
Industrial	178		195		—		188		9		386		521		—			398			16
Retail	777		946		—		874		42		7,276		10,756		—			8,483			286
Multi-family	318		412		—		329		9		296		399		—			302			6
Mixed use and other	3,763		4,362		—		3,950		194		4,494		4,751		—			4,594			125
Home equity	8,997		12,131		—		9,015		462		10,785		12,540		—			10,907			308
Residential real estate	17,804		20,291		—		18,193		643		15,652		18,390		—			18,777			482
Consumer and other	284		408		—		295		15		162		315		—			191			7
Total impaired loans, net of unearned income	$	132,522	$	145,561	$	14,365	$	134,975	$	5,768	$	137,287	$	168,239	$	15,200		$	158,887		$	5,210


							For the Twelve Months Ended											For the Twelve Months Ended
	As of December 31, 2017						December 31, 2017				As of December 31, 2018							December 31, 2018
	Recorded Investment		Unpaid Principal Balance		Related Allowance		Average Recorded Investment		Interest Income Recognized		Recorded Investment		Unpaid Principal Balance		Related Allowance			Average Recorded Investment			Interest Income Recognized
(Dollars in thousands)
(In thousands)											Recorded Investment		Unpaid Principal Balance		Related Allowance			Average Recorded Investment			Interest Income Recognized
Impaired loans with a related ASC 310 allowance recorded
Commercial
Commercial, industrial and other	$	6,233	$	7,323	$	3,951	$	7,220	$	452	$	16,703	$	17,029		$	4,866			$	17,868		$	1,181
Franchise	—		—		—		—		—		16,021		16,256		1,375			16,221			909
Asset-based lending	948		949		355		1,302		72		557		557		317			689			50
Leases	2,331		2,337		158		2,463		117		1,730		1,730		—			1,812			91
Commercial real estate
Construction	3,097		3,897		403		3,690		197		1,554		1,554		550			1,554			76
Land	—		—		—		—		—		—		—		—			—			—
Office	471		471		5		481		24		573		638		21			587			25
Industrial	408		408		40		414		25		—		—		—			—			—
Retail	15,599		15,657		1,336		15,736		624		14,633		14,633		3,413			14,694			676
Multi-family	—		—		—		—		—		—		—		—			—			—
Mixed use and other	1,567		1,586		379		1,599		77		1,188		1,221		293			1,354			66
Home equity	1,606		1,869		784		1,626		81		3,133		3,470		282			3,165			131
Residential real estate	3,798		3,910		586		3,790		146		4,011		4,263		204			4,056			159
Consumer and other	26		28		26		27		2		116		129		116			119			7
Impaired loans with no related ASC 310 allowance recorded
Commercial
Commercial, industrial and other	$	8,460	$	12,259	$	—	$	10,170	$	683	$	18,314	$	21,501	$	—		$	20,547		$	1,143
Franchise	16,256		16,256		—		17,089		780		5,152		5,154		—			5,320			403
Asset-based lending	602		602		—		688		40		207		601		—			569			51
Leases	782		782		—		845		49		845		879		—			936			56
Commercial real estate
Construction	1,367		1,678		—		1,555		84		1,117		1,117		—			1,218			52
Land	3,961		4,192		—		4,129		182		3,396		3,491		—			3,751			198
Office	2,438		6,140		—		3,484		330		3,629		3,642		—			3,651			184
Industrial	403		2,010		—		1,849		174		322		450		—			363			30
Retail	2,393		3,538		—		2,486		221		1,592		1,945		—			1,699			110
Multi-family	1,231		2,078		—		1,246		76		1,498		1,595		—			1,529			55
Mixed use and other	5,275		6,731		—		5,559		351		3,522		3,836		—			3,611			227
Home equity	7,648		11,648		—		9,114		603		9,122		12,383		—			9,323			564
Residential real estate	17,455		20,327		—		17,926		860		18,053		20,765		—			18,552			883
Consumer and other	733		890		—		773		48		281		407		—			293			20
Total impaired loans, net of unearned income	$	105,088	$	127,566	$	8,023	$	115,261	$	6,298	$	127,269	$	139,246	$	11,437		$	133,481		$	7,347



							For the Six Months Ended
	As of June 30, 2018						June 30, 2018
	Recorded Investment		Unpaid Principal Balance		Related Allowance		Average Recorded Investment		Interest Income Recognized
(In thousands)
Impaired loans with a related ASC 310 allowance recorded
Commercial
Commercial, industrial and other	$	8,942	$	9,022	$	2,948	$	9,458	$	278
Franchise	2,399		2,399		1,208		2,415		68
Asset-based lending	469		469		225		529		20
Leases	2,062		2,091		25		2,126		54
Commercial real estate
Construction	1,554		1,554		390		1,554		36
Land	1,500		1,500		1		1,533		34
Office	1,002		1,604		65		1,010		37
Industrial	—		—		—		—		—
Retail	15,252		15,441		2,497		15,267		344
Multi-family	1,205		1,205		14		1,214		22
Mixed use and other	1,510		1,722		210		1,822		53
Home equity	1,305		1,403		732		1,315		32
Residential real estate	2,450		2,702		106		2,472		59
Consumer and other	306		328		120		309		9
Impaired loans with no related ASC 310 allowance recorded
Commercial
Commercial, industrial and other	$	18,260	$	19,731	$	—	$	18,717	$	211
Franchise	21,417		21,418		—		21,740		640
Asset-based lending	1,689		2,494		—		2,432		73
Leases	710		710		—		738		22
Commercial real estate
Construction	1,320		3,663		—		2,606		96
Land	2,375		2,482		—		2,382		65
Office	1,380		2,075		—		1,387		58
Industrial	240		363		—		251		10
Retail	1,845		2,058		—		1,875		75
Multi-family	342		477		—		358		8
Mixed use and other	4,755		5,366		—		5,006		165
Home equity	8,612		12,977		—		8,818		324
Residential real estate	17,104		20,137		—		17,341		417
Consumer and other	297		421		—		304		10
Total impaired loans, net of unearned income	$	120,302	$	135,812	$	8,541	$	124,979	$	3,220

For the Nine Months Ended
As of September 30, 2017 September 30, 2017
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 $ 7,312
$ 8,458
$ 4,191
$ 8,390
$ 407
Franchise —
—
—
—
—
Asset-based lending 588
589
161
588
21
Leases 2,440
2,444
215
2,539
91
Commercial real estate
Construction 1,607
2,408
94
2,319
93
Land —
—
—
—
—
Office 2,225
2,291
570
2,280
94
Industrial 408
408
75
415
19
Retail 5,932
6,072
158
5,998
191
Multi-family 1,239
1,239
8
1,250
33
Mixed use and other 1,537
1,695
263
1,580
60
Home equity 1,511
1,721
691
1,528
53
Residential real estate 5,842
6,154
758
5,842
177
Consumer and other 223
224
34
225
10
Impaired loans with no related ASC 310 allowance recorded
Commercial
Commercial, industrial and other $ 5,995
$ 7,260
$ —
$ 6,662
$ 294
Franchise —
—
—
—
—
Asset-based lending 553
553
—
728
31
Leases 817
817
—
862
38
Commercial real estate
Construction 1,504
1,504
—
1,524
49
Land 3,968
4,217
—
4,110
136
Office 3,400
3,585
—
3,565
147
Industrial 1,440
2,729
—
2,885
183
Retail 1,978
1,988
—
2,008
103
Multi-family 569
653
—
571
23
Mixed use and other 5,546
6,267
—
5,745
241
Home equity 6,218
9,523
—
7,231
339
Residential real estate 15,421
17,859
—
15,726
575
Consumer and other 321
433
—
334
16
Total impaired loans, net of unearned income $ 78,594
$ 91,091
$ 7,218
$ 84,905
$ 3,424

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 ~~September~~June 30, ~~2018~~2019 and approximately ~~$3.9~~$3.8 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 ~~September~~June 30, ~~2018~~2019 and ~~2017,~~2018, the Company recorded $32,000 and ~~$68,000,~~$36,000, respectively, of interest income, which was reflected as a decrease in impairment. For the ~~nine~~six months ended ~~September~~June 30, 2019 and 2018, ~~and 2017,~~ the

Company recorded ~~$89,000~~$66,000 and ~~$172,000,~~$57,000, respectively, of interest income, which was reflected as a decrease in impairment.

TDRs may arise when, 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. At ~~September~~June 30, ~~2018,~~2019, the Company had ~~$5.7~~$2.6 million of foreclosed residential real estate properties included within OREO. Furthermore, the recorded investment in residential mortgage loans secured by residential real estate properties for which foreclosure proceedings are in process totaled ~~$14.2~~$10.4 million and ~~$12.1~~$11.2 million at ~~September~~June 30, ~~2018~~2019 and ~~2017,~~2018, respectively.

The tables below present a summary of the post-modification balance of loans restructured during the three and ~~nine~~six months ended ~~September~~June 30, ~~2018~~2019 and ~~2017,~~2018, respectively, which represent TDRs:


Three months ended September 30, 2018 (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⁾
	Count	Balance		Count	Balance		Count	Balance		Count	Balance		Count	Balance
Three months ended June 30, 2019 (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, 2019 (Dollars in thousands)																Count	Balance		Count	Balance		Count	Balance		Count	Balance		Count	Balance
Commercial
Commercial, industrial and other	1	$	519	1	$	519	—	$	—	—	$	—	—	$	—	5	$	2,455	5	$	2,455	1	$	550	2	$	1,494	—	$	—
Franchise	1	35		1	35		—	—		—	—		—	—
Leases	—	—		—	—		—	—		—	—		—	—
Commercial real estate
Office	—	—		—	—		—	—		—	—		—	—		1	312		1	312		—	—		—	—		—	—
Mixed use and other	—	—		—	—		—	—		—	—		—	—		2	961		2	961		—	—		—	—		—	—
Residential real estate and other	20	3,679		20	3,679		7	621		—	—		—	—		22	5,761		22	5,761		9	1,942		—	—		—	—
Total loans	22	$	4,233	22	$	4,233	7	$	621	—	$	—	—	$	—	30	$	9,489	30	$	9,489	10	$	2,492	2	$	1,494	—	$	—


(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.


Three months ended September 30, 2017 (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⁾
	Count	Balance		Count	Balance		Count	Balance		Count	Balance		Count	Balance
Three months ended June 30, 2018 (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, 2018 (Dollars in thousands)																Count	Balance		Count	Balance		Count	Balance		Count	Balance		Count	Balance
Commercial
Commercial, industrial and other	3	$	1,408	—	$	—	—	$	—	3	$	1,408	—	$	—	2	$	12,827	1	$	77	—	$	—	1	$	12,750	—	$	—
Franchise	—	—		—	—		—	—		—	—		—	—		2	5,122		—	—		—	—		2	5,122		—	—
Leases	—	—		—	—		—	—		—	—		—	—		1	239		1	239		—	—		—	—		—	—
Commercial real estate
Office	—	—		—	—		—	—		—	—		—	—
Mixed use and other	—	—		—	—		—	—		—	—		—	—		1	85		1	85		1	85		—	—		—	—
Residential real estate and other	2	255		1	186		2	255		—	—		1	69		6	1,332		6	1,332		3	685		—	—		—	—
Total loans	5	$	1,663	1	$	186	2	$	255	3	$	1,408	1	$	69	12	$	19,605	9	$	1,733	4	$	770	3	$	17,872	—	$	—


(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 ~~September~~June 30, ~~2018, 22~~2019, 30 loans totaling ~~$4.2~~$9.5 million were determined to be TDRs, compared to ~~five~~12 loans totaling ~~$1.7~~$19.6 million during the three months ended ~~September~~June 30, ~~2017.~~2018. Of these loans extended at below market terms, the weighted average extension had a term of approximately 7215 months during the quarter ended ~~September~~June 30, ~~2018~~2019 compared to 3637 months for the quarter ended ~~September~~June 30, ~~2017.~~2018. Further, the weighted average decrease in the stated interest rate for loans with a reduction of interest rate during the period was approximately ~~140~~219 basis points and ~~225~~157 basis points during the three months ended ~~September~~June 30, ~~2018~~2019 and ~~2017,~~2018, respectively. Interest-only payment terms were approximately ~~two~~six months during the three months ended ~~September~~June 30, ~~2017.~~2019 compared to seven months during the same period of 2018. Additionally, no principal balances were forgiven in the ~~third~~second quarter of ~~2018 compared to $73,000 of principal balances forgiven in the third quarter of 2017.~~2019 and 2018.


Nine months ended September 30, 2018 (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⁾
	Count	Balance		Count	Balance		Count	Balance		Count	Balance		Count	Balance
Six months ended June 30, 2019 (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, 2019 (Dollars in thousands)																Count	Balance		Count	Balance		Count	Balance		Count	Balance		Count	Balance
Commercial
Commercial, industrial and other	4	$	13,442	3	$	692	—	$	—	1	$	12,750	—	$	—	13	$	21,309	6	$	2,887	1	$	550	9	$	19,916	—	$	—
Franchise	3	5,157		1	35		—	—		2	5,122		—	—
Leases	1	239		1	239		—	—		—	—		—	—
Asset based lending																1	76		1	76		—	—		—	—		—	—
Commercial real estate
Office	1	59		1	59		—	—		—	—		—	—		1	312		1	312		—	—		—	—		—	—
Mixed use and other	1	85		1	85		1	85		—	—		—	—		3	1,263		2	961		—	—		1	302		—	—
Residential real estate and other	31	5,846		31	5,846		12	1,417		—	—		—	—		42	10,247		42	10,247		15	3,489		—	—		—	—
Total loans	41	$	24,828	38	$	6,956	13	$	1,502	3	$	17,872	—	$	—	60	$	33,207	52	$	14,483	16	$	4,039	10	$	20,218	—	$	—


Nine months ended September 30, 2017 (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⁾
	Count	Balance		Count	Balance		Count	Balance		Count	Balance		Count	Balance
Six months ended June 30, 2018 (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, 2018 (Dollars in thousands)																Count	Balance		Count	Balance		Count	Balance		Count	Balance		Count	Balance
Commercial
Commercial, industrial and other	4	$	1,503	1	$	95	—	$	—	3	$	1,408	—	$	—	3	$	12,923	2	$	173	—	$	—	1	$	12,750	—	$	—
Franchise	—	—		—	—		—	—		—	—		—	—		2	5,122		—	—		—	—		2	5,122		—	—
Leases	—	—		—	—		—	—		—	—		—	—		1	239		1	239		—	—		—	—		—	—
Commercial real estate
Office	—	—		—	—		—	—		—	—		—	—		1	59		1	59		—	—		—	—		—	—
Mixed use and other	1	1,245		1	1,245		—	—		—	—		—	—		1	85		1	85		1	85		—	—		—	—
Residential real estate and other	8	2,638		7	2,569		7	2,589		—	—		1	69		11	2,167		11	2,167		5	796		—	—		—	—
Total loans	13	$	5,386	9	$	3,909	7	$	2,589	3	$	1,408	1	$	69	19	$	20,595	16	$	2,723	6	$	881	3	$	17,872	—	$	—


(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 ~~nine~~six months ended ~~September~~June 30, ~~2018, 41~~2019, 60 loans totaling ~~$24.8~~$33.2 million were determined to be TDRs, compared to 1319 loans totaling ~~$5.4~~$20.6 million in the same period of ~~2017.~~2018. Of these loans extended at below market terms, the weighted average extension had a term of approximately 6414 months during the ~~nine~~six months ended ~~September~~June 30, ~~2018~~2019 compared to 3650 months for the ~~nine~~six months ended

~~September~~ June 30, ~~2017.~~2018. Further, the weighted average decrease in the stated interest rate for loans with a reduction of interest rate during the period was approximately ~~160~~216 basis points and ~~188~~173 basis points for the year-to-date periods ~~September~~June 30, ~~2018~~2019 and ~~2017,~~2018, respectively. Interest-only

payment terms were approximately ~~seven~~three months during the ~~nine~~six months ended ~~September~~June 30, ~~2018~~2019 compared to ~~two~~seven months during the same period of ~~2017.~~2018. Additionally, no principal ~~balances were~~balance was forgiven in the first ~~nine~~six months of ~~2018 compared to $73,000 of principal balances forgiven in the first nine months of 2017.~~2019 and 2018.

The following table presents a summary of all loans restructured in TDRs during the twelve months ended ~~September~~June 30, ~~2018~~2019 and ~~2017,~~2018, and such loans which were in payment default under the restructured terms during the respective periods below:



(Dollars in thousands)	As of June 30, 2019			Three Months Ended June 30, 2019			Six Months Ended June 30, 2019
	Total ⁽¹⁾⁽³⁾			Payments in Default⁽²⁾⁽³⁾			Payments in Default⁽²⁾⁽³⁾
	Count	Balance		Count	Balance		Count	Balance
Commercial
Commercial, industrial and other	14	$	21,826	5	$	12,014	5	$	12,014
Franchise	1	35		—	—		—	—
Asset-based lending	2	206		2	206		2	206
Commercial real estate
Office	1	312		1	312		1	312
Mixed use and other	4	1,633		2	672		2	672
Residential real estate and other	90	17,842		7	1,100		8	1,229
Total loans	112	$	41,854	17	$	14,304	18	$	14,433

(Dollars in thousands) As of September 30, 2018 Three Months Ended September 30, 2018 Nine Months Ended September 30, 2018
Total ⁽¹⁾⁽³⁾

Payments in Default⁽²⁾⁽³⁾

Payments in Default⁽²⁾⁽³⁾
Count Balance Count Balance Count Balance
Commercial
Commercial, industrial and other 5
$ 15,714
3
$ 2,447
3
$ 2,447
Franchise 6
21,413
2
5,122
2
5,122
Leases 1
239
—
—
—
—
Commercial real estate
Office 1
59
—
—
—
—
Industrial —
—
—
—
—
—
Mixed use and other 1
85
1
85
1
85
Residential real estate and other 35
6,257
7
1,457
7
1,457
Total loans 49
$ 43,767
13
$ 9,111
13
$ 9,111


(Dollars in thousands)	As of September 30, 2017			Three Months Ended September 30, 2017			Nine Months Ended September 30, 2017			As of June 30, 2018			Three Months Ended June 30, 2018			Six Months Ended June 30, 2018
	Total ⁽¹⁾⁽³⁾			Payments in Default ⁽²⁾⁽³⁾			Payments in Default ⁽²⁾⁽³⁾			Total ⁽¹⁾⁽³⁾			Payments in Default⁽²⁾⁽³⁾			Payments in Default⁽²⁾⁽³⁾
	Count	Balance		Count	Balance		Count	Balance		Count	Balance		Count	Balance		Count	Balance
Commercial
Commercial, industrial and other	4	$	1,503	—	$	—	—	$	—	7	$	16,603	5	$	3,776	5	$	3,776
Franchise	—	—		—	—		—	—		5	21,378		—	—		—	—
Leases	2	2,949		—	—		—	—		1	239		—	—		—	—
Commercial real estate
Office	—	—		—	—		—	—		1	59		—	—		—	—
Mixed use and other	1	1,245		1	1,245		1	1,245		1	85		—	—		—	—
Residential real estate and other	12	3,137		1	52		2	284		17	2,833		3	555		3	555
Total loans	19	$	8,834	2	$	1,297	3	$	1,529	32	$	41,197	8	$	4,331	8	$	4,331


(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.

(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, 2019		Goodwill Acquired		Impairment Loss		Goodwill Adjustments		June 30, 2019
Community banking	$	465,085	$	10,726	$	—	$	123	$	475,934
Specialty finance	38,343		—		—		921		39,264
Wealth management	69,713		—		—		—		69,713
Total	$	573,141	$	10,726	$	—	$	1,044	$	584,911

(Dollars in thousands)
January 1,
2018

Goodwill
Acquired

Impairment
Loss
Goodwill Adjustments September 30,
2018
Community banking $ 429,520
$ 36,307
$ —
$ —
$ 465,827
Specialty finance 40,250
—
—
(631 ) 39,619
Wealth management 32,114
—
—
—
32,114
Total $ 501,884
$ 36,307
$ —
$ (631 ) $ 537,560

The community banking segment's goodwill increased ~~$36.3~~$10.8 million in the first ~~nine~~six months of ~~2018~~2019 primarily as a result of the acquisition of ~~CSC and Veterans First.~~ROC. The specialty finance segment's goodwill ~~decreased $631,000~~increased $921,000 in the first ~~nine~~six months of ~~2018~~2019 as a result of foreign currency translation adjustments related to the Canadian acquisitions.

At June 30, ~~2018,~~2019, 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 that an impairment existed at that time. At December 31, ~~2017,~~2018, the Company utilized a quantitative approach for its annual goodwill impairment tests of the specialty finance and wealth management segments and determined that no impairment existed at that time. At each reporting date between annual goodwill impairment

tests, the Company considers potential indicators of impairment. As of ~~September~~June 30, ~~2018,~~2019, the Company identified no such indicators of goodwill impairment within the community banking, specialty finance and wealth management segments.

A summary of intangible assets as of the dates shown and the expected amortization of finite-lived intangible assets as of ~~September~~June 30, ~~2018~~2019 is as follows:



(Dollars in thousands)	June 30, 2019			December 31, 2018			June 30, 2018
Community banking segment:
Core deposit intangibles with finite lives:
Gross carrying amount	$	58,423		$	55,366		$	37,272
Accumulated amortization	(32,652		)	(29,406		)	(27,126		)
Net carrying amount	$	25,771		$	25,960		$	10,146
Trademark with indefinite lives:
Carrying amount	5,800			5,800			5,800
Total net carrying amount	$	31,571		$	31,760		$	15,946
Specialty finance segment:
Customer list intangibles with finite lives:
Gross carrying amount	$	1,964		$	1,958		$	1,964
Accumulated amortization	(1,500		)	(1,436		)	(1,373		)
Net carrying amount	$	464		$	522		$	591
Wealth management segment:
Customer list and other intangibles with finite lives:
Gross carrying amount	$	20,430		$	20,430		$	7,940
Accumulated amortization	(5,877		)	(3,288		)	(3,063		)
Net carrying amount	$	14,553		$	17,142		$	4,877
Total intangible assets:
Gross carrying amount	$	86,617		$	83,554		$	52,976
Accumulated amortization	(40,029		)	(34,130		)	(31,562		)
Total intangible assets, net	$	46,588		$	49,424		$	21,414

(Dollars in thousands) September 30,
2018 December 31,
2017 September 30,
2017
Community banking segment:
Core deposit intangibles with finite lives:
Gross carrying amount $ 44,395
$ 37,272
$ 37,272
Accumulated amortization (28,142 ) (25,427 ) (24,550 )
Net carrying amount $ 16,253
$ 11,845
$ 12,722
Trademark with indefinite lives:
Carrying amount 5,800
—
—
Total net carrying amount $ 22,053
$ 11,845
$ 12,722
Specialty finance segment:
Customer list intangibles with finite lives:
Gross carrying amount $ 1,967
$ 1,972
$ 1,972
Accumulated amortization (1,407 ) (1,298 ) (1,258 )
Net carrying amount $ 560
$ 674
$ 714
Wealth management segment:
Customer list and other intangibles with finite lives:
Gross carrying amount $ 7,940
$ 7,940
$ 7,940
Accumulated amortization (3,175 ) (2,838 ) (2,725 )
Net carrying amount $ 4,765
$ 5,102
$ 5,215
Total other intangible assets, net $ 27,378
$ 17,621
$ 18,651



Estimated amortization
Actual in six months ended June 30, 2019	$	5,899
Estimated remaining in 2019	5,773
Estimated—2020	10,105
Estimated—2021	6,852
Estimated—2022	5,368
Estimated—2023	3,977

Estimated amortization
Actual in nine months ended September 30, 2018 $ 3,164
Estimated remaining in 2018 1,253
Estimated—2019 4,517
Estimated—2020 3,681
Estimated—2021 3,014
Estimated—2022 2,388

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~~basis. The customer list and other intangibles recognized in connection with prior acquisitions within the wealth management segment are being amortized over a ~~ten-year~~ period of up to ten years on a straight-line basis. Indefinite-lived intangible assets consist of certain trade and domain names recognized in connection with the Veterans First acquisition. As indefinite-lived intangible assets are not amortized, the Company assesses impairment on at least an annual basis.

Total amortization expense associated with finite-lived intangibles totaled approximately ~~$3.2~~$5.9 million and ~~$3.4~~$2.0 million for the ~~nine~~six months ended ~~September~~June 30, ~~2018~~2019 and ~~2017,~~2018, respectively.

(9) Mortgage Servicing Rights (“MSRs”)

The following is a summary of the changes in the carrying value of MSRs, accounted for at fair value, for the periods indicated:


	Three Months Ended						Nine Months Ended						Three Months Ended						Six Months Ended
	September 30,			September 30,			September 30,			September 30,			June 30,			June 30,			June 30,			June 30,
(Dollars in thousands)	2018			2017			2018			2017
(In thousands)													2019			2018			2019			2018
Balance at beginning of the period	$	63,194		$	27,307		$	33,676		$	19,103		$	71,022		$	54,572		$	75,183		$	33,676
Additions from loans sold with servicing retained	11,340			4,948			23,388			13,162			9,802			7,889			16,382			12,048
Additions from acquisitions	—			—			13,806			—			407			—			407			13,806
Estimate of changes in fair value due to:
Payoffs and paydowns	(1,081		)	(641		)	(3,647		)	(1,632		)	(4,076		)	(1,364		)	(6,073		)	(2,566		)
Changes in valuation inputs or assumptions	1,077			(2,200		)	7,307			(1,219		)	(4,305		)	2,097			(13,049		)	6,230
Fair value at end of the period	$	74,530		$	29,414		$	74,530		$	29,414		$	72,850		$	63,194		$	72,850		$	63,194
Unpaid principal balance of mortgage loans serviced for others	$	5,904,300		$	2,622,411								$	7,515,186		$	5,228,699

The Company recognizes MSR assets upon the sale of residential real estate loans to external third parties when it retains the obligation to service the loans and the servicing fee is more than adequate compensation. The initial recognition of MSR assets from loans sold with servicing retained and subsequent changes in fair value of all MSRs are recognized in mortgage banking revenue. MSRs are subject to changes in value from actual and expected prepayment of the underlying loans. The Company ~~does~~did not specifically hedge the value of its ~~MSRs.~~MSRs during the second quarter of 2018. The Company purchased an option at the beginning of the second quarter of 2019 to economically hedge a portion of the potential negative fair value changes recorded in earnings related to its mortgage servicing rights portfolio and the option was exercised during the second quarter. For more information regarding the specific hedge during the second quarter of 2019, see Note 15 - Derivative Financial Instruments in Item 1 of this report.

Fair values are determined by using a discounted cash flow model that incorporates the objective characteristics of the portfolio as well as subjective valuation parameters that purchasers of servicing would apply to such portfolios sold into the secondary market. The subjective factors include loan prepayment speeds, discount rates, servicing costs and other economic factors. The Company uses a third party to assist in the valuation of MSRs.

(10) Deposits

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



(Dollars in thousands)	June 30, 2019			December 31, 2018			June 30, 2018
Balance:
Non-interest bearing	$	6,719,958		$	6,569,880		$	6,520,724
NOW and interest bearing demand deposits	2,788,976			2,897,133			2,452,474
Wealth management deposits	3,220,256			2,996,764			2,523,572
Money market	6,460,098			5,704,866			5,205,678
Savings	2,823,904			2,665,194			2,763,062
Time certificates of deposit	5,505,623			5,260,841			4,899,969
Total deposits	$	27,518,815		$	26,094,678		$	24,365,479
Mix:
Non-interest bearing	24		%	25		%	27		%
NOW and interest bearing demand deposits	10			11			10
Wealth management deposits	12			12			11
Money market	24			22			21
Savings	10			10			11
Time certificates of deposit	20			20			20
Total deposits	100		%	100		%	100		%

(Dollars in thousands) September 30,
2018 December 31,
2017 September 30,
2017
Balance:
Non-interest bearing $ 6,399,213
$ 6,792,497
$ 6,502,409
NOW and interest bearing demand deposits 2,512,259
2,315,055
2,273,025
Wealth management deposits 2,520,120
2,323,699
2,171,758
Money market 5,429,921
4,515,353
4,607,995
Savings 2,595,164
2,829,373
2,673,201
Time certificates of deposit 5,460,038
4,407,370
4,666,675
Total deposits $ 24,916,715
$ 23,183,347
$ 22,895,063
Mix:
Non-interest bearing 26 % 29 % 28 %
NOW and interest bearing demand deposits 10
10
10
Wealth management deposits 10
10
10
Money market 22
20
20
Savings 10
12
12
Time certificates of deposit 22
19
20
Total deposits 100 % 100 % 100 %

Wealth management deposits represent deposit balances (primarily money market accounts) at the Company’s subsidiary banks from brokerage ~~customer~~customers of Wintrust Investments, LLC ("Wintrust Investments"), CDEC, trust and asset management customers of the Company and brokerage customers from unaffiliated companies.

(11) FHLB Advances, Other Borrowings and Subordinated Notes

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



(In thousands)	June 30, 2019		December 31, 2018		June 30, 2018
FHLB advances	$	574,823	$	426,326	$	667,000
Other borrowings:
Notes payable	133,776		144,461		29,982
Short-term borrowings	10,182		50,593		21,437
Other	47,072		47,722		48,369
Secured borrowings	227,027		151,079		155,913
Total other borrowings	418,057		393,855		255,701
Subordinated notes	436,021		139,210		139,148
Total FHLB advances, other borrowings and subordinated notes	$	1,428,901	$	959,391	$	1,061,849

(Dollars in thousands) September 30,
2018 December 31,
2017 September 30,
2017
FHLB advances $ 615,000
$ 559,663
$ 468,962
Other borrowings:
Notes payable 149,799
41,222
41,216
Short-term borrowings 17,431
17,209
19,959
Other 48,043
49,131
49,502
Secured borrowings 158,298
158,561
141,003
Total other borrowings 373,571
266,123
251,680
Subordinated notes 139,172
139,088
139,052
Total FHLB advances, other borrowings and subordinated notes $ 1,127,743
$ 964,874
$ 859,694

FHLB Advances

FHLB advances consist of obligations of the banks and are collateralized by qualifying commercial and 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.~~acquisitions and debt issuance costs.

Notes Payable

On September 18, 2018, the Company established a $150.0 million term facility ("Term Facility"), which is part of a $200.0 million loan agreement ("Credit Agreement") with unaffiliated banks. The Credit Agreement consists of the Term Facility with an original outstanding balance of $150.0 million and a $50.0 million revolving credit facility ("Revolving Credit Facility"). At ~~September~~June 30, ~~2018,~~2019, the Company had a notes payable balance of ~~$149.8~~$133.8 million 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 September 18, 2018 and all such borrowings must be repaid by September 18, 2023. Beginning December 31, 2018, the Company is required to make quarterly payments of principal plus interest on the Term Facility. ~~At September~~During the second quarter of 2019, the Company borrowed $35.0 million under the Revolving Credit Facility and paid off such amount prior to June 30, ~~2018,~~2019. As such, at June 30, 2019, the Company had no outstanding balance under the Revolving Credit Facility. ~~As no outstanding balance exists on the Revolving Credit Facility, unamortized~~Unamortized costs paid by the Company in relation to the issuance of ~~this debt~~the Revolving Credit Facility are classified in other assets on the Consolidated Statements of Condition.

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) 125 basis points (in the case of a borrowing under the Revolving Credit Facility) or 125 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 ~~September~~June 30, ~~2018,~~2019, 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.

In connection with the establishment of the Credit Agreement, all outstanding notes payable under a $150.0 million loan agreement with unaffiliated banks dated December 15, 2014 (as subsequently amended) were paid in full. This loan agreement consisted of a term facility with an original outstanding balance of $75.0 million and a $75.0 million revolving credit facility. The Company had a balance under this loan agreement of ~~$41.2~~$30.0 million at ~~December 31, 2017 and $41.2 million at September~~June 30, ~~2017.~~2018.

Short-term Borrowings

Short-term borrowings include securities sold under repurchase agreements and federal funds purchased. These borrowings totaled ~~$17.4~~$10.2 million at ~~September~~June 30, ~~2018~~2019 compared to ~~$17.2~~$50.6 million at December 31, ~~2017~~2018 and ~~$20.0~~$21.4 million at ~~September~~June 30, ~~2017.~~2018. At ~~September~~June 30, ~~2018,~~2019, December 31, ~~2017~~2018 and ~~September~~June 30, ~~2017,~~2018, securities sold under repurchase agreements represent ~~$17.4~~$10.2 million, ~~$17.2~~$50.6 million and ~~$20.0~~$21.4 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 ~~September~~June 30, ~~2018,~~2019, the Company had pledged securities related to its customer balances in sweep accounts of ~~$35.9~~$22.3 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 and mortgage-backed 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.

The following is a summary of these securities pledged as of ~~September~~June 30, ~~2018~~2019 disaggregated by investment category and maturity of the related customer sweep account, and reconciled to the outstanding balance of securities sold under repurchase agreements:



(In thousands)	Overnight Sweep Collateral
Available-for-sale securities pledged
Mortgage-backed securities	$	9,257
Collateralized mortgage obligations	3,038
Held-to-maturity securities pledged
U.S. Government agencies	10,000
Total collateral pledged	$	22,295
Excess collateral	12,113
Securities sold under repurchase agreements	$	10,182

(Dollars in thousands) Overnight Sweep Collateral
Available-for-sale securities pledged
Mortgage-backed securities $ 9,547
Held-to-maturity securities pledged
U.S. Government agencies 26,364
Total collateral pledged $ 35,911
Excess collateral 18,480
Securities sold under repurchase agreements $ 17,431

Other Borrowings

Other borrowings at ~~September~~June 30, ~~2018~~2019 represent a fixed-rate promissory note issued by the Company in June 2017 ("Fixed-Rate Promissory Note") related to and secured by two office buildings owned by the ~~Company, and non-recourse notes issued by the Company to other banks related to certain capital leases.~~Company. At ~~September~~June 30, ~~2018,~~2019, the Fixed-Rate Promissory Note had a balance of ~~$48.0~~$47.1 million compared to ~~$49.0~~$47.7 million at December 31, ~~2017~~2018 and ~~$49.3~~$48.4 million at ~~September~~June 30, ~~2017.~~2018. Under the Fixed-Rate Promissory Note, the Company will make monthly principal payments and pay interest at a fixed rate of 3.36% until maturity on June 30, 2022. The Fixed-Rate Promissory Note contains several restrictive covenants, including the maintenance of various capital adequacy levels, asset quality and profitability ratios, and certain restrictions on dividends and indebtedness. At ~~September~~June 30, ~~2018,~~2019, the Company was in compliance with all such covenants. ~~At September 30, 2018, there were no non-recourse notes related to certain capital leases, compared to $151,000 and $225,000 at December 31, 2017 and September 30, 2017, respectively.~~

Secured Borrowings

Secured borrowings at ~~September~~June 30, ~~2018~~2019 primarily represents transactions to sell an undivided co-ownership interest in all receivables owed to the Company's subsidiary, First Insurance Funding of Canada ("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. The Receivables Purchase Agreement was again amended in December 2017, effectively extending the maturity date from December 15, 2017 to December 16, 2019. Additionally, in December 2017, the unrelated third party paid an additional C$10 million, which increased the total payments to C$170 million. In June 2018, the unrelated third party paid an additional C$20 million, which increased the total payments to C$190 million. The Receivables Purchase Agreement was again amended in February 2019, effectively extending the maturity date from December 16, 2019 to December 15, 2020. Additionally, in February 2019, the unrelated third party paid an additional C$20 million, which increased the total payments to C$210 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 ~~September~~June 30, ~~2018,~~2019, the translated balance of the secured borrowing totaled ~~$147.2~~$213.7 million compared to ~~$135.1~~$139.3 million at December 31, ~~2017~~2018 and ~~$128.3~~$144.6 million at ~~September~~June 30, ~~2017.~~2018. Additionally, the interest rate under the Receivables Purchase Agreement at ~~September~~June 30, ~~2018~~2019 was ~~2.7189%~~2.7093%. The remaining ~~$11.1~~$13.3 million within secured borrowings at ~~September~~June 30, ~~2018~~

2019 represents other sold interests in certain loans by the Company that were not considered sales and, as such, related proceeds received are reflected on the Company’s Consolidated Statements of Condition as a secured borrowing owed to the various unrelated third parties.

Subordinated Notes

At ~~September~~June 30, ~~2018,~~2019, the Company had outstanding subordinated notes totaling ~~$139.2~~$436.0 million compared to ~~$139.1~~$139.2 million and $139.1 million outstanding at December 31, ~~2017~~2018 and ~~September~~June 30, ~~2017,~~2018, respectively. During the second quarter of 2019, the Company issued $300.0 million of subordinated notes, receiving $296.7 million in net proceeds. The notes have a stated interest rate of 4.85% and mature in June 2029. Additionally, at June 30, 2019, the Company had $139.3 million outstanding on previously issued subordinated debt. These notes have a stated interest rate of 5.00% and mature in June 2024. ~~These~~Subordinated notes are stated at par adjusted for unamortized issuance costs paid related to ~~the issuance of this~~such debt.

(12) Junior Subordinated Debentures

As of ~~September~~June 30, ~~2018,~~2019, 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. 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.

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 investment securities.

The following table provides a summary of the Company’s junior subordinated debentures as of ~~September~~June 30, ~~2018.~~2019. 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 6/30/2019		Issue Date	Maturity Date	Earliest Redemption Date
Wintrust Capital Trust III	$	774	$	25,000	$	25,774	L+3.25	5.85	%	04/2003	04/2033	04/2008
Wintrust Statutory Trust IV	619		20,000		20,619		L+2.80	5.12	%	12/2003	12/2033	12/2008
Wintrust Statutory Trust V	1,238		40,000		41,238		L+2.60	4.92	%	05/2004	05/2034	06/2009
Wintrust Capital Trust VII	1,550		50,000		51,550		L+1.95	4.36	%	12/2004	03/2035	03/2010
Wintrust Capital Trust VIII	1,238		25,000		26,238		L+1.45	3.77	%	08/2005	09/2035	09/2010
Wintrust Capital Trust IX	1,547		50,000		51,547		L+1.63	4.04	%	09/2006	09/2036	09/2011
Northview Capital Trust I	186		6,000		6,186		L+3.00	5.58	%	08/2003	11/2033	08/2008
Town Bankshares Capital Trust I	186		6,000		6,186		L+3.00	5.58	%	08/2003	11/2033	08/2008
First Northwest Capital Trust I	155		5,000		5,155		L+3.00	5.32	%	05/2004	05/2034	05/2009
Suburban Illinois Capital Trust II	464		15,000		15,464		L+1.75	4.16	%	12/2006	12/2036	12/2011
Community Financial Shares Statutory Trust II	109		3,500		3,609		L+1.62	4.03	%	06/2007	09/2037	06/2012
Total					$	253,566		4.60	%

(Dollars in thousands)
Common
Securities

Trust
Preferred
Securities

Junior
Subordinated
Debentures

Rate
Structure

Contractual rate
at 9/30/2018

Issue
Date

Maturity
Date

Earliest
Redemption
Date
Wintrust Capital Trust III $ 774
$ 25,000
$ 25,774
L+3.25 5.59 % 04/2003 04/2033 04/2008
Wintrust Statutory Trust IV 619
20,000
20,619
L+2.80 5.20 % 12/2003 12/2033 12/2008
Wintrust Statutory Trust V 1,238
40,000
41,238
L+2.60 5.00 % 05/2004 05/2034 06/2009
Wintrust Capital Trust VII 1,550
50,000
51,550
L+1.95 4.28 % 12/2004 03/2035 03/2010
Wintrust Capital Trust VIII 1,238
25,000
26,238
L+1.45 3.85 % 08/2005 09/2035 09/2010
Wintrust Capital Trust IX 1,547
50,000
51,547
L+1.63 3.96 % 09/2006 09/2036 09/2011
Northview Capital Trust I 186
6,000
6,186
L+3.00 5.34 % 08/2003 11/2033 08/2008
Town Bankshares Capital Trust I 186
6,000
6,186
L+3.00 5.34 % 08/2003 11/2033 08/2008
First Northwest Capital Trust I 155
5,000
5,155
L+3.00 5.40 % 05/2004 05/2034 05/2009
Suburban Illinois Capital Trust II 464
15,000
15,464
L+1.75 4.08 % 12/2006 12/2036 12/2011
Community Financial Shares Statutory Trust II 109
3,500
3,609
L+1.62 3.95 % 06/2007 09/2037 06/2012
Total $ 253,566

4.55 %

The junior subordinated debentures totaled $253.6 million at ~~September~~June 30, ~~2018,~~2019, December 31, ~~2017~~2018 and ~~September~~June 30, ~~2017.~~2018.

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 ~~September~~June 30, ~~2018,~~2019, the weighted average contractual interest rate on the junior subordinated debentures was ~~4.55%~~4.60%. The Company entered into interest rate swaps with an aggregate notional value of $210.0 million to hedge the variable cash flows on certain junior subordinated debentures. The hedge-adjusted contractual interest rate on the junior subordinated debentures as of June 30, 2019, was 4.60%. 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.

At ~~September~~June 30, ~~2018,~~2019, the Company included $245.5 million of the junior subordinated debentures, net of common securities, in Tier 2 regulatory capital.

(13) Revenue from Contracts with Customers

As of January 1, 2018, the Company adopted ASU No. 2014-09, “Revenue from Contracts with Customers (Topic 606),” and all subsequent updates issued to clarify and improve specific areas of ASU 2014-09. The Company elected to adopt the new guidance using the modified retrospective approach applied to all contracts as of the date of initial application at January 1, 2018. Under the modified retrospective approach, the Company recognized no cumulative effect adjustment to the opening balance of retained earnings at the date of initial application.

Disaggregation of Revenue

As certain significant revenue sources related to financial instruments such as interest income are considered not in-scope, ASU 2014-09 did not have a significant impact on the Company's consolidated financial statements. The following table presents revenue from contracts with customers, ~~considered in-scope under ASU 2014-09,~~ disaggregated by the revenue source:



(Dollars in thousands)		Three Months Ended				Six Months Ended
Revenue from contracts with customers	Location in income statement	June 30, 2019		June 30, 2018		June 30, 2019		June 30, 2018
Brokerage and insurance product commissions	Wealth management	$	4,764	$	5,784	$	9,280	$	11,815
Trust	Wealth management	4,640		3,226		9,967		6,643
Asset management	Wealth management	14,735		13,607		28,869		27,145
Total wealth management		24,139		22,617		48,116		45,603
Mortgage broker fees	Mortgage banking	191		288		373		567
Service charges on deposit accounts	Service charges on deposit accounts	9,277		9,151		18,125		18,008
Administrative services	Other non-interest income	1,009		1,205		2,039		2,266
Card related fees	Other non-interest income	2,156		1,116		4,712		3,255
Other deposit related fees	Other non-interest income	3,293		3,034		6,082		5,892
Total revenue from contracts with customers		$	40,065	$	37,411	$	79,447	$	75,591

(Dollars in thousands) Three Months Ended Nine Months Ended
Revenue from contracts with customers Location in income statement September 30,
2018 September 30,
2017 September 30,
2018 September 30,
2017
Brokerage and insurance product commissions Wealth management $ 5,579
$ 5,127
$ 17,394
$ 16,796
Trust Wealth management 3,003
2,932
9,646
9,477
Asset management Wealth management 14,052
11,744
41,197
33,583
Total wealth management 22,634
19,803
68,237
59,856
Mortgage broker fees Mortgage banking 295
412
862
1,142
Service charges on deposit accounts Service charges on deposit accounts 9,331
8,645
27,339
25,606
Administrative services Other non-interest income 1,099
1,052
3,365
3,062
Card related fees Other non-interest income 2,328
1,471
5,583
4,315
Other deposit related fees Other non-interest income 3,035
3,032
8,927
8,243
Total revenue from contracts with customers $ 38,722
$ 34,415
$ 114,313
$ 102,224

Wealth Management Revenue

Wealth management revenue is comprised of brokerage and insurance product commissions, managed money fees and trust and asset management revenue of the Company's ~~three~~four wealth management subsidiaries: Wintrust Investments, Great Lakes Advisors, LLC ("GLA") ~~and~~, The Chicago Trust Company, N.A. ("CTC"). and CDEC. All wealth management revenue is recognized in the wealth management segment.

Brokerage and insurance product commissions consists primarily of commissions earned from trade execution services on behalf of customers and from selling mutual funds, insurance and other investment products to customers. For trade execution services, the Company recognizes commissions and receives payment from the brokerage customers at the point of transaction execution. Commissions received from the investment or insurance product providers are recognized at the point of sale of the product. The

Company also receives trail and other commissions from providers for certain plans. These are generally based on qualifying account values and are recognized once the performance obligation, specific to each provider, is satisfied on a monthly, quarterly or annual basis.

Trust revenue is earned primarily from trust and custody services that are generally performed over ~~time.~~time as well as fees earned on funds held during the facilitation of tax-deferred like-kind exchange transactions. Revenue is determined periodically based on a schedule of fees applied to the value of each customer account using a time-elapsed method to measure progress toward complete satisfaction of the performance obligation. Fees are typically billed on a calendar month or quarter basis in advance or in arrears depending upon the contract. Upfront fees received related to the facilitation of tax-deferred like-kind exchange transactions are deferred until the transaction is completed. Additional fees earned for certain extraordinary services performed on behalf of the customers are recognized when the service has been performed.

Asset management revenue is earned from money management and advisory services that are performed over time. Revenue is based primarily on the market value of assets under management or administration using a time-elapsed method to measure progress toward complete satisfaction of the performance obligation. Fees are typically billed on a calendar month or quarter basis in advance or in arrears depending upon the contract. Certain programs provide the customer with an option of paying fees as a percentage of the account value or incurring commission charges for each trade similar to brokerage and insurance product commissions. Trade commissions and any other fees received for additional services are recognized at a point in time once the performance obligation is satisfied.

Mortgage Broker Fees

For customers desiring a mortgage product not currently offered by the Company, the Company may refer such customers and, with permission, direct such customers' applications to certain third party mortgage brokers. Mortgage broker fees are received from these brokers for such customer referrals upon settlement of the underlying mortgage. The Company's entitlement to the consideration is contingent on the settlement of the mortgage which is highly susceptible to factors outside of the Company's influence, such as third party broker's underwriting requirements. Also, the uncertainty surrounding the consideration could be resolved in varying lengths of time, dependent upon the third party brokers. Therefore, mortgage broker fees are recognized at the settlement of the underlying mortgage when the consideration is received. Broker fees are recognized in the community banking segment.

Service Charges on Deposit Accounts

Service charges on deposit accounts include fees charged to deposit customers for various services, including account analysis services, and are based on factors such as the size and type of customer, type of product and number of transactions. The fees are based on a standard schedule of fees and, depending on the nature of the service performed, the service is performed at a point in time or over a period of a month. When the service is performed at a point in time, the Company recognizes and receives revenue when the service has been performed. When the service is performed over a period of a month, the Company recognizes and receives revenue in the month the service has been performed. Service charges on deposit accounts are recognized in the community banking segment.

Administrative Services

Administrative services revenue is earned from providing outsourced administrative services, such as data processing of payrolls, billing and cash management services, to temporary staffing service clients located throughout the United States. Fees are charged periodically (typically a payroll cycle) and computed in accordance with the contractually determined rate applied to the total gross billings administered for the period. The revenue is recognized over the period using a time-elapsed method to measure progress toward complete satisfaction of the performance obligation. Other fees are charged on a per occurrence basis as the service is provided in the billing cycle. The Company has certain contracts with customers to perform outsourced administrative services and short-term accounts receivable financing. For these contracts, the total fee is allocated between the administrative services revenue and interest income during the client onboarding process based on the specific client and services provided. Administrative services revenue is recognized in the specialty finance segment.

Card and Other Deposit Related Fees

Card related fees include interchange and merchant revenue, and fees related to debit and credit cards. Interchange revenue is related to the Company issued debit cards. Other deposit related fees primarily include pay by phone processing fees, ATM and safe deposit box fees, check order charges and foreign currency related fees. Card and deposit related fees are generally based on

volume of transactions and are recognized at the point in time when the service has been performed. For any consideration that is constrained, the revenue is recognized once the uncertainty is known. Upfront fees received from certain contracts are recognized

on a straight line basis over the term of the contract. Card and deposit related fees are recognized in the community banking segment.

Contract Balances

The following table provides information about contract assets, contract liabilities and receivables from contracts with customers:



(Dollars in thousands)	June 30, 2019		December 31, 2018		June 30, 2018
Contract assets	$	—	$	—	$	—

Contract liabilities	$	1,540	$	1,727	$	1,522

Mortgage broker fees receivable	$	16	$	44	$	21
Administrative services receivable	48		275		102
Wealth management receivable	9,909		13,610		8,199
Card related fees receivable	—		—		—
Total receivables from contracts with customer	$	9,973	$	13,929	$	8,322

(Dollars in thousands) September 30,
2018 December 31,
2017 September 30,
2017
Contract assets $ —
$ —
$ —

Contract liabilities $ 1,429
$ 1,706
$ 1,799

Mortgage broker fees receivable $ 9
$ 69
$ 69
Administrative services receivable 2,425
—
—
Wealth management receivable 7,779
8,102
7,443
Card related fees receivable —
202
89
Total receivables from contracts with customer $ 10,213
$ 8,373
$ 7,601

Contract liabilities represent upfront fees that the Company received at inception of certain contracts. The revenue recognized that was included in the contract liability balance at beginning of the period totaled ~~$278,000~~$382,000 and ~~$267,000~~$184,000 for the ~~nine~~six months ended ~~September~~June 30, ~~2018~~2019 and ~~2017,~~2018, respectively. Receivables are recognized in the period the Company provides services when the Company's right to consideration is unconditional. Card related fee receivable is the result of volume based fee that the Company receives from a customer on an annual basis in the second quarter of each year. Payment terms on other invoiced amounts are typically 30 days or less. Contract liabilities and receivables from contracts with customers are included within the accrued interest payable and other liabilities and accrued interest receivable and other assets line items, respectively, in the Consolidated Statements of Condition.

Transaction price allocated to the remaining performance obligations

For contracts with an original expected length of more than one year, the following table presents the estimated future timing of recognition of upfront fees related to card and deposit related fees. These upfront fees represent performance obligations that are unsatisfied or partially unsatisfied at the end of the reporting period.



(Dollars in thousands)
Estimated remaining in 2019	$	572
Estimated—2020	369
Estimated—2021	303
Estimated—2022	153
Estimated—2023	143
Estimated—2024	—
Total	$	1,540

(Dollars in thousands)
Estimated remaining in 2018 $ 92
Estimated—2019 369
Estimated—2020 369
Estimated—2021 303
Estimated—2022 153
Estimated—2023 143
Total $ 1,429

Practical Expedients and Exemptions

The Company does not adjust the promised amount of consideration for the effects of a significant financing component if the Company expects, at contract inception, that the period between when the Company transfers a promised service to a customer and when the customer pays for that services is one year or less.

The Company recognizes the incremental costs of obtaining a contract as an expense when incurred if the amortization period of the asset that the entity otherwise would have recognized is one year or less.

(14) 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 10 — 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 ~~2017~~2018 Form 10-K. The Company evaluates segment performance based on after-tax profit or loss and other appropriate profitability measures common to each segment.

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


	Three months ended						$ Change in Contribution			% Change in Contribution		Three months ended						$ Change in Contribution			% Change in Contribution
(Dollars in thousands)	September 30, 2018			September 30, 2017			$ Change in Contribution			% Change in Contribution		June 30, 2019			June 30, 2018			$ Change in Contribution			% Change in Contribution
Net interest income:
Community Banking	$	202,435		$	176,526		$	25,909		15	%	$	214,309		$	196,849		$	17,460		9	%
Specialty Finance	36,398			30,501			5,897			19		39,397			32,182			7,215			22
Wealth Management	4,048			4,557			(509		)	(11	)	6,936			4,240			2,696			64
Total Operating Segments	242,881			211,584			31,297			15		260,642			233,271			27,371			12
Intersegment Eliminations	4,682			4,404			278			6		5,560			4,899			661			13
Consolidated net interest income	$	247,563		$	215,988		$	31,575		15	%	$	266,202		$	238,170		$	28,032		12	%
Non-interest income:
Community Banking	$	69,776		$	52,554		$	17,222		33	%	$	65,370		$	65,705		$	(335	)	(1	)%
Specialty Finance	16,963			16,315			648			4		19,579			16,317			3,262			20
Wealth Management	23,535			20,371			3,164			16		24,950			23,296			1,654			7
Total Operating Segments	110,274			89,240			21,034			24		109,899			105,318			4,581			4
Intersegment Eliminations	(10,344		)	(9,509		)	(835		)	(9	)	(11,741		)	(10,085		)	(1,656		)	(16	)
Consolidated non-interest income	$	99,930		$	79,731		$	20,199		25	%	$	98,158		$	95,233		$	2,925		3	%
Net revenue:
Community Banking	$	272,211		$	229,080		$	43,131		19	%	$	279,679		$	262,554		$	17,125		7	%
Specialty Finance	53,361			46,816			6,545			14		58,976			48,499			10,477			22
Wealth Management	27,583			24,928			2,655			11		31,886			27,536			4,350			16
Total Operating Segments	353,155			300,824			52,331			17		370,541			338,589			31,952			9
Intersegment Eliminations	(5,662		)	(5,105		)	(557		)	(11	)	(6,181		)	(5,186		)	(995		)	(19	)
Consolidated net revenue	$	347,493		$	295,719		$	51,774		18	%	$	364,360		$	333,403		$	30,957		9	%
Segment profit:
Community Banking	$	63,735		$	44,799		$	18,936		42	%	$	53,435		$	65,355		$	(11,920	)	(18	)%
Specialty Finance	22,971			17,043			5,928			35		21,129			19,536			1,593			8
Wealth Management	5,242			3,784			1,458			39		6,902			4,689			2,213			47
Consolidated net income	$	91,948		$	65,626		$	26,322		40	%	$	81,466		$	89,580		$	(8,114	)	(9	)%
Segment assets:
Community Banking	$	24,590,027		$	22,426,049		$	2,163,978		10	%	$	27,005,555		$	23,979,910		$	3,025,645		13	%
Specialty Finance	4,897,664			4,305,960			591,704			14		5,566,067			4,824,307			741,760			15
Wealth Management	655,040			626,153			28,887			5		1,070,147			660,371			409,776			62
Consolidated total assets	$	30,142,731		$	27,358,162		$	2,784,569		10	%	$	33,641,769		$	29,464,588		$	4,177,181		14	%



	Six months ended						$ Change in Contribution			% Change in Contribution
(Dollars in thousands)	June 30, 2019			June 30, 2018			$ Change in Contribution			% Change in Contribution
Net interest income:
Community Banking	$	425,733		$	381,491		$	44,242		12	%
Specialty Finance	77,103			63,706			13,397			21
Wealth Management	14,438			8,681			5,757			66
Total Operating Segments	517,274			453,878			63,396			14
Intersegment Eliminations	10,914			9,374			1,540			16
Consolidated net interest income	$	528,188		$	463,252		$	64,936		14	%
Non-interest income:
Community Banking	$	113,637		$	122,252		$	(8,615	)	(7	)%
Specialty Finance	39,185			32,042			7,143			22
Wealth Management	49,985			46,254			3,731			8
Total Operating Segments	202,807			200,548			2,259			1
Intersegment Eliminations	(22,992		)	(19,636		)	(3,356		)	(17	)
Consolidated non-interest income	$	179,815		$	180,912		$	(1,097	)	(1	)%
Net revenue:
Community Banking	$	539,370		$	503,743		$	35,627		7	%
Specialty Finance	116,288			95,748			20,540			21
Wealth Management	64,423			54,935			9,488			17
Total Operating Segments	720,081			654,426			65,655			10
Intersegment Eliminations	(12,078		)	(10,262		)	(1,816		)	(18	)
Consolidated net revenue	$	708,003		$	644,164		$	63,839		10	%
Segment profit:
Community Banking	$	113,761		$	123,660		$	(9,899	)	(8	)%
Specialty Finance	42,977			38,511			4,466			12
Wealth Management	13,874			9,390			4,484			48
Consolidated net income	$	170,612		$	171,561		$	(949	)	(1	)%

Nine months ended
$ Change in
Contribution

% Change in
Contribution
(Dollars in thousands) September 30,
2018 September 30,
2017
Net interest income:
Community Banking $ 583,926
$ 499,135
$ 84,791
17 %
Specialty Finance 100,104
85,871
14,233
17
Wealth Management 12,729
14,532
(1,803 ) (12 )
Total Operating Segments 696,759
599,538
97,221
16
Intersegment Eliminations 14,056
13,439
617
5
Consolidated net interest income $ 710,815
$ 612,977
$ 97,838
16 %
Non-interest income:
Community Banking $ 192,028
$ 160,277
$ 31,751
20 %
Specialty Finance 49,005
44,192
4,813
11
Wealth Management 69,789
61,746
8,043
13
Total Operating Segments 310,822
266,215
44,607
17
Intersegment Eliminations (29,980 ) (27,747 ) (2,233 ) (8 )
Consolidated non-interest income $ 280,842
$ 238,468
$ 42,374
18 %
Net revenue:
Community Banking $ 775,954
$ 659,412
$ 116,542
18 %
Specialty Finance 149,109
130,063
19,046
15
Wealth Management 82,518
76,278
6,240
8
Total Operating Segments 1,007,581
865,753
141,828
16
Intersegment Eliminations (15,924 ) (14,308 ) (1,616 ) (11 )
Consolidated net revenue $ 991,657
$ 851,445
$ 140,212
16 %
Segment profit:
Community Banking $ 187,395
$ 128,502
$ 58,893
46 %
Specialty Finance 61,482
47,990
13,492
28
Wealth Management 14,632
12,409
2,223
18
Consolidated net income $ 263,509
$ 188,901
$ 74,608
39 %

(15) 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) as 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 collars 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 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 accumulated other comprehensive income or loss 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.

~~As of January 1, 2018, the Company elected to early adopt ASU No. 2017-12, “Derivatives and Hedging (Topic 815): Targeted Improvements to Accounting for Hedging Activities.” Generally, changes~~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 are recorded as a component of accumulated other comprehensive

income or loss, 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 are reported in non-interest income during the period of the change. Derivative financial instruments are valued by a third party and are corroborated by 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.

The table below presents the fair value of the Company’s derivative financial instruments as of ~~September~~June 30, ~~2018,~~2019, December 31, ~~2017~~2018 and ~~September~~June 30, ~~2017:~~2018:



	Derivative Assets						Derivative Liabilities
(In thousands)	June 30, 2019		December 31, 2018		June 30, 2018		June 30, 2019		December 31, 2018		June 30, 2018
Derivatives designated as hedging instruments under ASC 815:
Interest rate derivatives designated as Cash Flow Hedges	$	616	$	6,270	$	16,059	$	20,851	$	1,656	$	—
Interest rate derivatives designated as Fair Value Hedges	417		2,636		5,708		6,698		1,756		280
Total derivatives designated as hedging instruments under ASC 815	$	1,033	$	8,906	$	21,767	$	27,549	$	3,412	$	280
Derivatives not designated as hedging instruments under ASC 815:
Interest rate derivatives	$	103,529	$	59,519	$	64,668	$	103,486	$	59,159	$	64,088
Interest rate lock commitments	4,054		3,405		4,543		96		2,694		2,512
Forward commitments to sell mortgage loans	96		—		7		5,112		1,486		1,376
Foreign exchange contracts	72		1,342		1,171		69		1,337		1,108
Total derivatives not designated as hedging instruments under ASC 815	$	107,751	$	64,266	$	70,389	$	108,763	$	64,676	$	69,084
Total Derivatives	$	108,784	$	73,172	$	92,156	$	136,312	$	68,088	$	69,364

Derivative Assets Derivative Liabilities
(Dollars in thousands) September 30,
2018 December 31,
2017 September 30,
2017 September 30,
2018 December 31,
2017 September 30,
2017
Derivatives designated as hedging instruments under ASC 815:
Interest rate derivatives designated as Cash Flow Hedges $ 16,271
$ 11,914
$ 8,643
$ —
$ 12
$ —
Interest rate derivatives designated as Fair Value Hedges 5,126
2,932
2,036
—
—
53
Total derivatives designated as hedging instruments under ASC 815 $ 21,397
$ 14,846
$ 10,679
$ —
$ 12
$ 53
Derivatives not designated as hedging instruments under ASC 815:
Interest rate derivatives $ 69,865
$ 34,139
$ 34,489
$ 69,342
$ 33,704
$ 33,982
Interest rate lock commitments 4,128
2,843
2,851
—
269
1
Forward commitments to sell mortgage loans 12
14
19
1,330
1,457
1,495
Foreign exchange contracts 751
227
160
709
229
242
Total derivatives not designated as hedging instruments under ASC 815 $ 74,756
$ 37,223
$ 37,519
$ 71,381
$ 35,659
$ 35,720
Total Derivatives $ 96,153
$ 52,069
$ 48,198
$ 71,381
$ 35,671
$ 35,773

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 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 collars designated as cash flow hedges involve the receipt of amounts in which the interest rate specified in the contract exceeds the agreed upon cap strike price or the payment of amounts in which the interest rate specified in the contract is below the agreed upon floor strike price at the end of each period.

As of ~~September~~June 30, ~~2018,~~2019, the Company had ~~eight~~eighteen interest rate swap derivatives designated as cash flow hedges of variable rate deposits and certain junior subordinated debentures, and one interest rate collar derivative designated as a cash flow hedge of the Company's variable rate ~~debt.~~Term Facility. When the relationship between the hedged item and hedging instrument is highly effective at achieving offsetting changes in cash flows attributable to the hedged risk, changes in the fair value of these cash flow hedges are recorded in accumulated other comprehensive income or loss and are subsequently reclassified to interest expense as interest payments are made on such variable rate deposits. The changes in fair value (net of tax) are separately disclosed in the Consolidated Statements of Comprehensive Income.

The table below provides details on ~~each of~~ these cash flow hedges, summarized by derivative type and maturity, as of ~~September~~June 30, ~~2018:~~2019:



	June 30, 2019
(In thousands)	Notional		Fair Value
Maturity Date	Amount		Asset (Liability)
Interest Rate Swaps:
July 2019	$	250,000	$	—
August 2019	275,000		616
October 2021	25,000		(354		)
November 2021	20,000		(298		)
December 2021	165,000		(2,540		)
May 2022	370,000		(5,123		)
June 2022	160,000		(2,073		)
July 2022	230,000		(2,964		)
August 2022	235,000		(3,124		)
Interest Rate Collars:
September 2023	133,929		(4,375		)
Total Cash Flow Hedges	$	1,863,929	$	(20,235	)

September 30, 2018
(Dollars in thousands) Notional Fair Value
Maturity Date Amount Asset (Liability)
Interest Rate Swaps:
June 2019 $ 200,000
$ 1,445
July 2019 250,000
3,275
August 2019 275,000
4,399
January 2020 175,000
1,554
January 2020 25,000
222
April 2020 50,000
317
April 2020 200,000
1,267
June 2020 200,000
3,741
Interest Rate Collars:
September 2023 150,000
51
Total Cash Flow Hedges $ 1,525,000
$ 16,271

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



	Three Months Ended						Six Months Ended
(In thousands)	June 30, 2019			June 30, 2018			June 30, 2019			June 30, 2018
Unrealized gain at beginning of period	$	5,746		$	14,977		$	10,742		$	11,902
Amount reclassified from accumulated other comprehensive income to interest expense on deposits and other borrowings	(4,081		)	(1,339		)	(7,643		)	(2,019		)
Amount of (loss) gain recognized in other comprehensive income	(18,087		)	2,421			(19,521		)	6,176
Unrealized (loss) gain at end of period	$	(16,422	)	$	16,059		$	(16,422	)	$	16,059

Three months ended Nine months ended
(Dollars in thousands) September 30,
2018 September 30,
2017 September 30,
2018 September 30,
2017
Unrealized gain at beginning of period $ 16,059
$ 8,249
$ 11,902
$ 6,944
Amount reclassified from accumulated other comprehensive loss to interest expense on deposits and junior subordinated debentures (2,319 ) 14
(4,338 ) 1,051
Amount of gain recognized in other comprehensive income 2,531
380
8,707
648
Unrealized gain at end of period $ 16,271
$ 8,643
$ 16,271
$ 8,643

As of ~~September~~June 30, ~~2018,~~2019, the Company estimates that during the next twelve months ~~$14.2~~$1.4 million will be reclassified from accumulated other comprehensive ~~gain (loss)~~income or loss as a reduction 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 ~~September~~June 30, ~~2018,~~2019, the Company has ~~twelve~~sixteen interest rate swaps with an aggregate notional amount of ~~$164.2~~$173.2 million that were designated as fair value hedges primarily associated with fixed rate commercial and industrial and commercial ~~franchise~~real estate loans as well as life insurance premium finance receivables. ~~Two~~One of these interest rate swaps with an aggregate notional amount of ~~$55.3~~$6.9 million ~~were effective~~has terms starting after ~~September~~June 30, ~~2018.~~2019.

For derivatives designated and that qualify as fair value hedges, the net gain or loss from the entire change in the fair value of the derivative instrument is recognized in the same income statement line item as the earnings effect, including the net gain or loss, of the hedged item (interest income earned on fixed rate loans) when the hedged item affects earnings.

The following table presents the carrying amount of the hedged assets/(liabilities) and the cumulative amount of fair value hedging adjustment included in the carrying amount of the hedged assets/(liabilities) that are designated as a fair value hedge accounting relationship as of ~~September~~June 30, ~~2018:~~2019:


		September 30, 2018								June 30, 2019
(Dollars in thousands) Derivatives in Fair Value Hedging Relationships	Location in the Statement of Condition	Carrying Amount of the Hedged Assets/(Liabilities)		Cumulative Amount of Fair Value Hedging Adjustment Included in the Carrying Amount of the Hedged Assets/(Liabilities)			Cumulative Amount of Fair Value Hedging Adjustment Remaining for any Hedged Assets (Liabilities) for which Hedge Accounting has been Discontinued
(In thousands) Derivatives in Fair Value Hedging Relationships									Location in the Statement of Condition	Carrying Amount of the Hedged Assets/(Liabilities)		Cumulative Amount of Fair Value Hedging Adjustment Included in the Carrying Amount of the Hedged Assets/(Liabilities)		Cumulative Amount of Fair Value Hedging Adjustment Remaining for any Hedged Assets (Liabilities) for which Hedge Accounting has been Discontinued
Interest rate swaps	Loans, net of unearned income, excluding covered loans	$	129,496	$	(5,082	)	$	—	Loans, net of unearned income	$	175,638	$	6,122	$	—
									Available-for-sale debt securities	1,458		86		—

The following table presents the loss or gain recognized related to derivative instruments that are designated as fair value hedges for the respective ~~periods:~~period:



(In thousands) Derivatives in Fair Value Hedging Relationships	Location of (Loss)/Gain Recognized in Income on Derivative	Three Months Ended		Six Months Ended
	Location of (Loss)/Gain Recognized in Income on Derivative	June 30, 2019		June 30, 2019
Interest rate swaps	Interest and fees on loans	$	2	$	(40	)
	Interest income - investment securities	—		—

(Dollars in thousands)
Derivatives in Fair Value Hedging Relationships

Location of (Loss)/Gain Recognized
in Income on Derivative
Three Months Ended Nine Months Ended
September 30, 2018 September 30, 2018
Interest rate swaps Interest and fees on loans $ (25 ) $ (55 )

During the three months ended September 30, 2018, one interest rate swap designated as a fair value hedge accounting relationship was terminated as a result of the full prepayment of the underlying loan (hedged asset). At the time of the termination, the fair value of the interest rate swap asset was approximately $1.4 million with an offsetting cumulative amount of fair value hedging adjustments included in the carrying value of the underlying loan totaling $1.6 million. As the underlying loan was fully paid-off, the remaining cumulative amount of fair value hedging adjustments included in the carrying value of the underlying loan was recorded to interest income.

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 other non-interest income. At ~~September~~June 30, ~~2018,~~2019, the Company had interest rate derivative transactions with an aggregate notional amount of approximately ~~$6.1~~$6.7 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 ~~October 2018~~July 2019 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 hedge relationships. At ~~September~~June 30, ~~2018,~~2019, the Company had forward commitments to sell mortgage loans with an aggregate notional amount of approximately ~~$698.2~~$990.6 million and interest rate lock commitments with an aggregate notional amount of approximately ~~$379.5~~$631.7 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 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. As of ~~September~~June 30, ~~2018~~2019, the Company held foreign currency derivatives with an aggregate notional amount of approximately ~~$37.9~~$43.0 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 ~~September~~June 30, ~~2018,~~2019, December 31, ~~2017~~2018 or ~~September~~June 30, ~~2017.~~2018.

The Company purchased an option at the beginning of the second quarter of 2019 for the right to purchase securities not currently held within the banks' investment portfolios. These option transactions are designed primarily to economically hedge a portion of the potential negative fair value adjustments related to its mortgage servicing rights portfolio. The derivative contract was sold during the second quarter resulting in a $920,000 gain on the sale, which was included in mortgage banking revenue. There were no such options outstanding as of June 30, 2019.

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



(In thousands)		Three Months Ended						Six Months Ended
Derivative	Location in income statement	June 30, 2019			June 30, 2018			June 30, 2019			June 30, 2018
Interest rate swaps and caps	Trading (losses) gains, net	$	(126	)	$	(9	)	$	(317	)	$	144
Mortgage banking derivatives	Mortgage banking revenue	13			562			63			1,980
Foreign exchange contracts	Trading (losses) gains, net	30			112			18			69
Covered call options	Fees from covered call options	643			669			2,427			2,266
Derivative contract held as economic hedge on MSRs	Mortgage banking revenue	920			—			920			—

(Dollars in thousands) Three Months Ended Nine Months Ended
Derivative Location in income statement September 30,
2018 September 30,
2017 September 30,
2018 September 30,
2017
Interest rate swaps and caps Trading (losses) gains, net $ (55 ) $ (94 ) $ 89
$ (762 )
Mortgage banking derivatives Mortgage banking revenue (1,122 ) 708
858
1,398
Covered call options Fees from covered call options 627
1,143
2,893
2,792
Foreign exchange contracts Trading (losses) gains, net (18 ) (23 ) 51
(115 )

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 ~~September~~June 30, ~~2018,~~2019, 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 ~~$162,000.~~$124.5 million. If the Company had breached any of these provisions and the derivatives 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.

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, 2019			December 31, 2018			June 30, 2018			June 30, 2019			December 31, 2018			June 30, 2018
Gross Amounts Recognized	$	104,562		$	68,425		$	86,435		$	131,035		$	62,571		$	64,368
Less: Amounts offset in the Statements of Financial Condition	—			—			—			—			—			—
Net amount presented in the Statements of Financial Condition	$	104,562		$	68,425		$	86,435		$	131,035		$	62,571		$	64,368
Gross amounts not offset in the Statements of Financial Condition
Offsetting Derivative Positions	(3,934		)	(28,124		)	(10,719		)	(3,934		)	(28,124		)	(10,719		)
Collateral Posted	—			(23,810		)	(61,880		)	(127,101		)	(2,640		)	(340		)
Net Credit Exposure	$	100,628		$	16,491		$	13,836		$	—		$	31,807		$	53,309

Derivative Assets Derivative Liabilities
Fair Value Fair Value
(Dollars in thousands) September 30,
2018 December 31,
2017 September 30,
2017 September 30,
2018 December 31,
2017 September 30,
2017
Gross Amounts Recognized $ 91,262
$ 48,985
$ 45,168
$ 69,342
$ 33,716
$ 34,035
Less: Amounts offset in the Statements of Financial Condition —
—
—
—
—
—
Net amount presented in the Statements of Financial Condition $ 91,262
$ 48,985
$ 45,168
$ 69,342
$ 33,716
$ 34,035
Gross amounts not offset in the Statements of Financial Condition
Offsetting Derivative Positions $ (7,887 ) (14,878 ) (16,213 ) $ (7,887 ) (14,878 ) (16,213 )
Collateral Posted (76,530 ) (18,060 ) (2,950 ) (340 ) (2,220 ) (17,130 )
Net Credit Exposure $ 6,845
$ 16,047
$ 26,005
$ 61,115
$ 16,618
$ 692

(16) 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 inputs 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 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. The 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 debt securities, trading account securities and equity securities with readily determinable fair value—Fair values for available-for-sale debt securities, trading account securities and equity securities with readily determinable fair value 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 debt securities. The methodology and variables used as inputs in pricing Level 3 securities are derived from a combination of observable and

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 ~~September~~June 30, ~~2018,~~2019, the Company classified ~~$97.6~~$110.3 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 also classified ~~$3.3~~$3.0 million of U.S. ~~government~~Government agencies as Level 3 at ~~September~~June 30, ~~2018.~~2019. The Company’s methodology for pricing these securities 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 rated, 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). For bond issues without comparable bond proxies, a rating of "BBB" was assigned. In the ~~third~~second quarter of ~~2018,~~2019, all of the ratings derived by the Investment Operations Department using the above process were "BBB" or better. 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 ~~September~~June 30, ~~2018~~2019 are 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. To determine the rating for the U.S. ~~government~~Government agency securities, the Investment Operations Department assigned a AAA rating as it is guaranteed by the U.S. government.

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.

Loans held-for-investment—The fair value for loans in which the Company elected the fair value option is estimated by discounting future scheduled cash flows for the specific loan through maturity, adjusted for estimated credit losses and prepayments. The Company uses a discount rate based on the actual coupon rate of the underlying loan. At ~~September~~June 30, ~~2018,~~2019, the Company classified ~~$13.5~~$10.5 million of loans held-for-investment as Level 3. The weighted average discount rate used as an input to value these loans at ~~September~~June 30, ~~2018~~2019 was ~~4.57%~~3.61% with discount rates applied ranging from ~~4%-5%~~3%-4%. The higher the rate utilized to discount estimated future cash flows, the lower the fair value measurement. As noted above, the fair value estimate also includes assumptions of prepayment speeds and credit losses. The Company included a prepayments speed assumption of ~~10.31%~~14.37% at ~~September~~June 30, ~~2018.~~2019. Prepayment speeds are inversely related to the fair value of these loans as an increase in prepayment speeds results in a decreased valuation. Additionally, the weighted average credit discount used as an input to value the specific loans was ~~1.00%~~1.22% with credit loss discount ranging from 0%-7% at ~~September~~June 30, ~~2018.~~2019.

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 ~~September~~June 30, ~~2018,~~2019, the Company classified ~~$74.5~~$72.9 million of MSRs as Level 3. The weighted average discount rate used as an input to value the pool of MSRs at ~~September~~June 30, ~~2018~~2019 was ~~10.03%~~9.96% with discount rates applied ranging from ~~7%-18%~~5%-20%. The higher the rate utilized to discount estimated future cash flows, the lower the fair value measurement. The fair value of MSRs was also estimated based on other assumptions including prepayment speeds and the cost to service. Prepayment speeds used as an input to value the MSRs at ~~September~~June 30, ~~2018~~2019 ranged from 0%~~-81%~~-93% or a weighted average prepayment speed of ~~10.03%~~14.34%. Further, for current and delinquent loans, the Company assumed a weighted average cost of servicing of ~~$78~~$77 and ~~$274,~~$390, respectively, per loan. Prepayment speeds and the cost to service are both inversely related to the fair value of MSRs as an increase in prepayment speeds or the cost to service results in a decreased valuation. See Note 9 - Mortgage Servicing Rights (“MSRs”) for further discussion of MSRs.

Derivative instruments—The Company’s derivative instruments include interest rate swaps, caps and collars, 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, caps and collars are valued by a third party, using models that primarily use market observable inputs, such as yield curves, and are validated 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.

At ~~September~~June 30, ~~2018,~~2019, the Company classified ~~$2.5~~$3.6 million of derivative assets related to interest rate locks as Level 3. The fair value of interest rate locks is based on prices obtained for loans with similar characteristics from third parties, adjusted for the ~~pull-through~~pull-

through rate, which represents the Company’s best estimate of the likelihood that a committed loan will ultimately fund. The weighted-average pull-through rate at ~~September~~June 30, ~~2018~~2019 was ~~91.12%~~77.84% with pull-through rates applied ranging from ~~20%~~0% to 100%.

Pull-through rates are directly related to the fair value of interest rate locks as an increase in the pull-through rate results in an increased valuation.

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.

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


	September 30, 2018								June 30, 2019
(Dollars in thousands)	Total		Level 1		Level 2		Level 3		Total		Level 1		Level 2		Level 3
Available-for-sale securities
U.S. Treasury	$	124,761	$	—	$	124,761	$	—	$	132,269	$	132,269	$	—	$	—
U.S. Government agencies	111,020		—		107,705		3,315		170,940		—		167,963		2,977
Municipal	133,373		—		35,787		97,586		142,609		—		32,313		110,296
Corporate notes	93,453		—		93,453		—		90,913		—		90,913		—
Mortgage-backed	1,702,378		—		1,702,378		—		1,649,423		—		1,649,423		—
Trading account securities	688		—		688		—		2,430		—		2,430		—
Equity securities with readily determinable fair value	36,414		—		36,414		—		44,319		36,253		8,066		—
Mortgage loans held-for-sale	338,111		—		338,111		—		394,975		—		394,975		—
Loans held-for-investment	77,883		—		64,427		13,456		106,081		—		95,600		10,481
MSRs	74,530		—		—		74,530		72,850		—		—		72,850
Nonqualified deferred compensation assets	12,503		—		12,503		—		13,672		—		13,672		—
Derivative assets	96,153		—		93,661		2,492		108,784		—		105,188		3,596
Total	$	2,801,267	$	—	$	2,609,888	$	191,379	$	2,929,265	$	168,522	$	2,560,543	$	200,200
Derivative liabilities	$	71,381	$	—	$	71,381	$	—	$	136,312	$	—	$	136,312	$	—


	December 31, 2017								December 31, 2018
(Dollars in thousands)	Total		Level 1		Level 2		Level 3		Total		Level 1		Level 2		Level 3
Available-for-sale securities
U.S. Treasury	$	143,822	$	—	$	143,822	$	—	$	126,404	$	126,404	$	—	$	—
U.S. Government agencies	156,915		—		153,136		3,779		140,307		—		137,157		3,150
Municipal	115,352		—		38,171		77,181		138,490		—		29,564		108,926
Corporate notes	31,050		—		31,050		—		91,045		—		91,045		—
Mortgage-backed	1,319,725		—		1,319,725		—		1,629,835		—		1,629,835		—
Equity securities	36,802		—		36,802		—
Trading account securities	995		—		995		—		1,692		—		1,692		—
Equity securities with readily determinable fair value									34,717		—		34,717		—
Mortgage loans held-for-sale	313,592		—		313,592		—		264,070		—		264,070		—
Loans held-for-investment	33,717		—		—		33,717		93,857		—		82,510		11,347
MSRs	33,676		—		—		33,676		75,183		—		—		75,183
Nonqualified deferred compensation assets	11,065		—		11,065		—		11,282		—		11,282		—
Derivative assets	52,069		—		49,912		2,157		73,172		—		70,715		2,457
Total	$	2,248,780	$	—	$	2,098,270	$	150,510	$	2,680,054	$	126,404	$	2,352,587	$	201,063
Derivative liabilities	$	35,671	$	—	$	35,671	$	—	$	68,088	$	—	$	68,088	$	—



	June 30, 2018
(Dollars in thousands)	Total		Level 1		Level 2		Level 3
Available-for-sale securities
U.S. Treasury	$	30,216	$	—	$	30,216	$	—
U.S. Government agencies	114,408		—		110,926		3,482
Municipal	132,593		—		36,027		96,566
Corporate notes	95,377		—		95,377		—
Mortgage-backed	1,568,193		—		1,568,193		—
Trading account securities	862		—		862		—
Equity securities with readily determinable fair value	37,839		—		37,839		—
Mortgage loans held-for-sale	455,712		—		455,712		—
Loans held-for-investment	67,181		—		53,417		13,764
MSRs	63,194		—		—		63,194
Nonqualified deferred compensation assets	12,053		—		12,053		—
Derivative assets	92,156		—		88,337		3,819
Total	$	2,669,784	$	—	$	2,488,959	$	180,825
Derivative liabilities	$	69,364	$	—	$	69,364	$	—

September 30, 2017
(Dollars in thousands) Total Level 1 Level 2 Level 3
Available-for-sale securities
U.S. Treasury $ 144,145
$ —
$ 144,145
$ —
U.S. Government agencies 159,328
—
155,385
3,943
Municipal 116,016
—
47,633
68,383
Corporate notes 60,614
—
60,614
—
Mortgage-backed 1,149,448
—
1,149,448
—
Equity securities 36,352
—
36,352
—
Trading account securities 643
—
643
—
Mortgage loans held-for-sale 370,282
—
370,282
—
Loans held-for-investment 29,704
—
—
29,704
MSRs 29,414
—
—
29,414
Nonqualified deferred compensation assets 10,824
—
10,824
—
Derivative assets 48,198
—
46,982
1,216
Total $ 2,154,968
$ —
$ 2,022,308
$ 132,660
Derivative liabilities $ 35,773
$ —
$ 35,773
$ —

The aggregate remaining contractual principal balance outstanding as of ~~September~~June 30, ~~2018,~~2019, December 31, ~~2017~~2018 and ~~September~~June 30, ~~2017~~2018 for mortgage loans held-for-sale measured at fair value under ASC 825 was ~~$317.4~~$378.8 million, ~~$299.5~~$253.7 million and ~~$356.4~~$430.7 million, respectively, while the aggregate fair value of mortgage loans held-for-sale was ~~$338.1~~$395.0 million, ~~$313.6~~$264.1 million and ~~$370.3~~$455.7 million, for the same respective periods, as shown in the above tables. There were ~~$622,000~~$1.3 million of loans past due greater than 90 days and still accruing in the mortgage loans held-for-sale portfolio as of ~~September~~June 30, 2019 compared to $1.9 million as of December 31, 2018 and no loans as of ~~December 31, 2017 and September~~June 30, ~~2017.~~2018.

The changes in Level 3 assets measured at fair value on a recurring basis during the three and ~~nine~~six months ended ~~September~~June 30, ~~2018~~2019 and ~~2017~~2018 are summarized as follows:


				U.S. Government Agencies				Loans held-for- investment			Mortgage servicing rights		Derivative Assets						U.S. Government Agencies			Loans held-for- investment			Mortgage servicing rights		Derivative Assets
(Dollars in thousands)	Municipal						Municipal
Balance at July 1, 2018	$	96,566					$			3,482			$	13,764			$	63,194		$	3,819
Balance at April 1, 2019																$	103,834		$	2,993		$	11,249		$	71,022	$	3,089
Total net gains (losses) included in:
Net income ⁽¹⁾	—			—				(32		)	11,336		(1,327		)	—			—			118			1,421		507
Other comprehensive loss	(2,573		)	(9		)		—			—		—			6,519			142			—			—		—
Purchases	4,830			—				—			—		—			555			—			—			407		—
Issuances	—			—				—			—		—			—			—			—			—		—
Sales	—			—				—			—		—			—			—			—			—		—
Settlements	(1,237		)	(158		)		(1,520		)	—		—			(612		)	(158		)	(886		)	—		—
Net transfers into/(out of) Level 3	—			—				1,244			—		—			—			—			—			—		—
Balance at September 30, 2018	$	97,586		$	3,315			$	13,456		$	74,530	$	2,492
Balance at June 30, 2019																$	110,296		$	2,977		$	10,481		$	72,850	$	3,596


(1)	Changes in the balance of MSRs and derivative assets related to fair value adjustments are recorded as components of mortgage banking revenue. Changes in the balance of loans held-for-investment related to fair value adjustments are recorded as other non-interest income.


				U.S. Government Agencies				Loans held-for- investment			Mortgage servicing rights		Derivative Assets					U.S. Government Agencies			Loans held-for- investment			Mortgage servicing rights			Derivative Assets
(Dollars in thousands)	Municipal						Municipal
Balance at January 1, 2018	$	77,181					$			3,779			$	33,717		$	33,676		$	2,157
Balance at January 1, 2019															$	108,926		$	3,150		$	11,347		$	75,183		$	2,457
Total net gains (losses) included in:
Net income ⁽¹⁾	—			—				(1,420		)	27,048		335		—			—			285			(2,740		)	1,139
Other comprehensive loss	(5,658		)	(306		)		—			—		—		8,056			143			—			—			—
Purchases ⁽²⁾	31,846			—				—			13,806		—		1,524			—			—			407			—
Issuances	—			—				—			—		—		—			—			—			—			—
Sales	—			—				—			—		—		—			—			—			—			—
Settlements	(5,783		)	(158		)		(24,177		)	—		—		(8,210		)	(316		)	(1,351		)	—			—
Net transfers into/(out of) Level 3	—			—				5,336			—		—		—			—			200			—			—
Balance at September 30, 2018	$	97,586		$	3,315			$	13,456		$	74,530	$	2,492
Balance at June 30, 2019															$	110,296		$	2,977		$	10,481		$	72,850		$	3,596


				U.S. Government Agencies			Loans held-for- investment				Mortgage servicing rights		Derivative Assets							U.S. Government Agencies			Loans held-for- investment			Mortgage servicing rights		Derivative Assets
(Dollars in thousands)	Municipal									Municipal
Balance at July 1, 2017	$	77,341			$	4,110			$	30,173				$	27,307			$	1,047
Balance at April 1, 2018																$	84,592			$	3,616		$	26,620		$	54,572	$	4,605
Total net gains (losses) included in:
Net income ⁽¹⁾	—			—			177				2,107		169			—				—			(260		)	8,622		(786		)
Other comprehensive income (loss)	(4,113		)	(167		)	—				—		—			(895		)		(134		)	—			—		—
Purchases	—			—			—				—		—			14,746				—			—			—		—
Issuances	—			—			—				—		—			—				—			—			—		—
Sales	—			—			—				—		—			—				—			—			—		—
Settlements	(4,845		)	—			(4,504		)		—		—			(1,877		)		—			(16,402		)	—		—
Net transfers into/(out of) Level 3	—			—			3,858				—		—			—				—			3,806			—		—
Balance at September 30, 2017	$	68,383		$	3,943		$	29,704			$	29,414	$	1,216
Balance at June 30, 2018																$	96,566			$	3,482		$	13,764		$	63,194	$	3,819


				U.S. Government Agencies				Loans held-for- investment				Mortgage servicing rights		Derivative Assets							U.S. Government Agencies			Loans held-for- investment			Mortgage servicing rights		Derivative Assets
(Dollars in thousands)	Municipal										Municipal
Balance at January 1, 2017	$	79,626				$	—			$	22,137				$	19,103			$	2,291
Balance at January 1, 2018																	$	77,181			$	3,779		$	33,717		$	33,676	$	2,157
Total net gains (losses) included in:
Net income ⁽¹⁾	—			—				1,369				10,311		(1,075		)	—				—			(1,388		)	15,712		1,662
Other comprehensive income (loss)	(1,084		)	(340		)		—				—		—			(3,085		)		(297		)	—			—		—
Purchases	10,879			—				—				—		—			27,016				—			—			13,806		—
Issuances	—			—				—				—		—			—				—			—			—		—
Sales	—			—				—				—		—			—				—			—			—		—
Settlements	(21,038		)	—				(9,995		)		—		—			(4,546		)		—			(22,657		)	—		—
Net transfers into/(out of) Level 3	—			4,283				16,193				—		—			—				—			4,092			—		—
Balance at September 30, 2017	$	68,383		$	3,943			$	29,704			$	29,414	$	1,216
Balance at June 30, 2018																	$	96,566			$	3,482		$	13,764		$	63,194	$	3,819


(1)	Changes in the balance of MSRs and derivative assets related to fair value adjustments are recorded as components of mortgage banking revenue. Changes in the balance of loans held-for-investment related to fair value adjustments are recorded as other non-interest income.


~~(2)~~	~~Purchased as a part of the Veterans First business combination. See Note 3 - Business Combinations for further discussion.~~

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 ~~September~~June 30, ~~2018.~~2019.


	September 30, 2018								Three Months Ended September 30, 2018 Fair Value Losses Recognized, net				Nine Months Ended September 30, 2018 Fair Value Losses Recognized, net		June 30, 2019												Three Months Ended June 30, 2019 Fair Value Losses Recognized, net			Six Months Ended June 30, 2019 Fair Value Losses Recognized, net
(Dollars in thousands)	Total		Level 1		Level 2		Level 3					Total				Level 1			Level 2			Level 3
Impaired loans—collateral based	$	106,219	$	—	$	—	$	106,219		$	3,978				$	11,152	$	96,304		$	—		$	—		$	96,304		$	18,602		$	22,980
Other real estate owned ⁽¹⁾	28,303		—		—		28,303		1,504				5,173		19,837			—			—			19,837			1,032			1,606
Total	$	134,522	$	—	$	—	$	134,522	$	5,482			$	16,325	$	116,141		$	—		$	—		$	116,141		$	19,634		$	24,586


(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 ~~September~~June 30, ~~2018,~~2019, the Company had ~~$132.5~~$137.3 million of impaired loans classified as Level 3. Of the ~~$132.5~~$137.3 million of impaired loans, ~~$106.2~~$96.3 million were measured at fair value based on the underlying collateral of the loan as shown in the table above. The remaining ~~$26.3~~$41.0 million were valued based on discounted cash flows in accordance with ASC 310.

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 other real estate owned. At ~~September~~June 30, ~~2018,~~2019, the Company had ~~$28.3~~$19.8 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 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 ~~September~~June 30, ~~2018~~2019 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

110,296

Bond pricing

Equivalent rating

BBB-AA+

N/A

Increase

U.S. Government agencies

2,977

Bond pricing

Equivalent rating

AAA

Increase

Loans held-for-investment

10,481

Discounted cash flows

Discount rate

3%-4%

3.61%

Decrease

Credit discount

0%-7%

1.22%

Decrease

Constant prepayment rate (CPR)

14.37%

Decrease

MSRs

72,850

Discounted cash flows

Discount rate

5%-20%

9.96%

Decrease

Constant prepayment rate (CPR)

0%-93%

14.34%

Decrease

Cost of servicing

$70-$200

$77

Decrease

Cost of servicing - delinquent

$200-$1,000

$390

Decrease

Derivatives

3,596

Discounted cash flows

Pull-through rate

0%-100%

77.84%

Increase

Measured at fair value on a non-recurring basis:

Impaired loans—collateral based

96,304

Appraisal value

Appraisal adjustment - cost of sale

10%

10.00%

Decrease

Other real estate owned

19,837

Appraisal value

Appraisal adjustment - cost of sale

10%

10.00%

Decrease

(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 $ 97,586
Bond pricing Equivalent rating BBB-AA+ N/A Increase
U.S. Government agencies 3,315
Bond pricing Equivalent rating AAA AAA Increase
Loans held-for-investment 13,456
Discounted cash flows Discount rate 4%-5% 4.57% Decrease
Credit discount 0%-7% 1.00% Decrease
Constant prepayment rate (CPR) 10.31% 10.31% Decrease
MSRs 74,530
Discounted cash flows Discount rate 7%-18% 10.03% Decrease
Constant prepayment rate (CPR) 0%-81% 10.03% Decrease
Cost of servicing $15-$200 $78 Decrease
Cost of servicing - delinquent $200-$1,000 $274 Decrease
Derivatives 2,492
Discounted cash flows Pull-through rate 20%-100% 91.12% Increase
Measured at fair value on a non-recurring basis:
Impaired loans—collateral based $ 106,219
Appraisal value Appraisal adjustment - cost of sale 10% 10.00% Decrease
Other real estate owned 28,303
Appraisal value Appraisal adjustment - cost of sale 10% 10.00% Decrease

The Company is required under applicable accounting guidance to report the fair value of all financial instruments on the ~~consolidated statements~~Consolidated Statements of ~~condition,~~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, 2019				At December 31, 2018				At June 30, 2018
	Carrying		Fair		Carrying		Fair		Carrying		Fair
(In thousands)	Value		Value		Value		Value		Value		Value
Financial Assets:
Cash and cash equivalents	$	300,992	$	300,992	$	392,200	$	392,200	$	304,642	$	304,642
Interest bearing deposits with banks	1,437,105		1,437,105		1,099,594		1,099,594		1,221,407		1,221,407
Available-for-sale securities	2,186,154		2,186,154		2,126,081		2,126,081		1,940,787		1,940,787
Held-to-maturity securities	1,191,634		1,198,478		1,067,439		1,036,096		890,834		851,842
Trading account securities	2,430		2,430		1,692		1,692		862		862
Equity securities with readily determinable fair value	44,319		44,319		34,717		34,717		37,839		37,839
FHLB and FRB stock, at cost	92,026		92,026		91,354		91,354		96,699		96,699
Brokerage customer receivables	13,569		13,569		12,609		12,609		16,649		16,649
Mortgage loans held-for-sale, at fair value	394,975		394,975		264,070		264,070		455,712		455,712
Loans held-for-investment, at fair value	106,081		106,081		93,857		93,857		67,181		67,181
Loans held-for-investment, at amortized cost	25,198,578		25,086,371		23,726,834		23,780,739		22,543,379		22,767,838
Nonqualified deferred compensation assets	13,672		13,672		11,282		11,282		12,053		12,053
Derivative assets	108,784		108,784		73,172		73,172		92,156		92,156
Accrued interest receivable and other	271,988		271,988		260,281		260,281		240,790		240,790
Total financial assets	$	31,362,307	$	31,256,944	$	29,255,182	$	29,277,744	$	27,920,990	$	28,106,457
Financial Liabilities
Non-maturity deposits	$	22,013,192	$	22,013,192	$	20,833,837	$	20,833,837	$	19,465,510	$	19,465,510
Deposits with stated maturities	5,505,623		5,526,715		5,260,841		5,283,063		4,899,969		4,911,324
FHLB advances	574,823		596,689		426,326		429,830		667,000		669,406
Other borrowings	418,057		418,057		393,855		393,855		255,701		255,701
Subordinated notes	436,021		451,874		139,210		138,345		139,148		137,782
Junior subordinated debentures	253,566		250,697		253,566		263,846		253,566		257,465
Derivative liabilities	136,312		136,312		68,088		68,088		69,364		69,364
Accrued interest payable	17,503		17,503		16,025		16,025		9,802		9,802
Total financial liabilities	$	29,355,097	$	29,411,039	$	27,391,748	$	27,426,889	$	25,760,060	$	25,776,354

At September 30, 2018 At December 31, 2017 At September 30, 2017
Carrying Fair Carrying Fair Carrying Fair
(Dollars in thousands) Value Value Value Value Value Value
Financial Assets:
Cash and cash equivalents $ 279,993
$ 279,993
$ 277,591
$ 277,591
$ 251,952
$ 251,952
Interest bearing deposits with banks 1,137,044
1,137,044
1,063,242
1,063,242
1,218,728
1,218,728
Available-for-sale securities 2,164,985
2,164,985
1,803,666
1,803,666
1,665,903
1,665,903
Held-to-maturity securities 966,438
911,597
826,449
812,516
819,340
807,036
Trading account securities 688
688
995
995
643
643
Equity securities with readily determinable fair value 36,414
36,414
—
—
—
—
FHLB and FRB stock, at cost 99,998
99,998
89,989
89,989
87,192
87,192
Brokerage customer receivables 15,649
15,649
26,431
26,431
23,631
23,631
Mortgage loans held-for-sale, at fair value 338,111
338,111
313,592
313,592
370,282
370,282
Loans held-for-investment, at fair value 77,883
77,883
33,717
33,717
29,704
29,704
Loans held-for-investment, at amortized cost 23,046,068
23,261,545
21,607,080
21,768,978
20,929,678
21,064,801
MSRs 74,530
74,530
33,676
33,676
29,414
29,414
Nonqualified deferred compensation assets 12,503
12,503
11,065
11,065
10,824
10,824
Derivative assets 96,153
96,153
52,069
52,069
48,198
48,198
Accrued interest receivable and other 254,879
254,879
227,649
227,649
225,435
225,435
Total financial assets $ 28,601,336
$ 28,761,972
$ 26,367,211
$ 26,515,176
$ 25,710,924
$ 25,833,743
Financial Liabilities
Non-maturity deposits $ 19,456,677
$ 19,456,677
$ 18,775,977
$ 18,775,977
$ 18,228,388
$ 18,228,388
Deposits with stated maturities 5,460,038
5,475,048
4,407,370
4,350,004
4,666,675
4,608,760
FHLB advances 615,000
615,342
559,663
544,750
468,962
454,753
Other borrowings 373,571
373,571
266,123
266,123
251,680
251,680
Subordinated notes 139,172
146,838
139,088
144,266
139,052
145,376
Junior subordinated debentures 253,566
258,488
253,566
264,696
253,566
240,305
Derivative liabilities 71,381
71,381
35,671
35,671
35,773
35,773
FDIC indemnification liability —
—
—
—
15,472
15,472
Accrued interest payable 15,374
15,374
8,030
8,030
9,177
9,177
Total financial liabilities $ 26,384,779
$ 26,412,719
$ 24,445,488
$ 24,389,517
$ 24,068,745
$ 23,989,684

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 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 generally categorized these held-to-maturity securities as a Level 2 fair value measurement. Fair values for certain other held-to-maturity securities are based on the bond pricing methodology discussed previously related to certain available-for-sale securities. In accordance with ASC 820, the Company has categorized these held-to-maturity securities as a Level 3 fair value measurement.

Loans held-for-investment, at amortized cost. 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 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.

(17) 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. Awards granted 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 are made pursuant to the 2015 Plan. As of ~~September~~June 30, ~~2018,~~2019, approximately ~~3.4~~2.8 million shares were available for future grants assuming the maximum number of shares are issued for the performance awards outstanding. 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 and other incentive awards valued in whole or in part by reference to the Company’s common stock, all on a stand alone, combination or tandem basis. 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 generally vest ratably over periods of three to five years and have a maximum term of seven years from the date of grant. 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 generally consist of a combination of time-vested non-qualified stock options, performance-based stock awards and performance-based 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 after 2014) or 200% (for awards granted prior to 2015)~~ of the target award. The awards typically 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 performance-based stock awards are entitled to receive, at no cost, the shares earned based on the achievement of the pre-established long-term goals.

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. Shares that are vested but not issuable pursuant to deferred compensation arrangements accrue additional shares based on the value of dividends otherwise paid. Except in limited circumstances, these awards are canceled upon termination of employment without any payment of consideration by the Company.

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 various assumptions. 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. Options granted since the inception of the LTIP in 2011 were primarily granted as LTIP awards. 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. No options were granted ~~in the nine month periods ended September 30, 2018 and September 30, 2017.~~since 2016.

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 ~~$3.2~~$3.0 million in the ~~third~~second quarter of 2019 and $3.4 million in the second quarter of 2018, and ~~$2.4~~$6.3 million and $7.1 million in the ~~third quarter of 2017, and $10.3 million and $8.2 million for the 2018 and 2017~~year-to-date periods.

~~year-to-date periods, respectively.~~

A summary of the Company's stock option activity for the ~~nine~~six months ended ~~September~~June 30, ~~2018~~2019 and ~~September~~June 30, ~~2017~~2018 is presented below:


Stock Options	Common Shares		Weighted Average Strike Price		Remaining Contractual Term⁽¹⁾	Intrinsic Value ⁽²⁾ ($000)		Common Shares		Weighted Average Strike Price		Remaining Contractual Term⁽¹⁾	Intrinsic Value ⁽²⁾ ($000)
Outstanding at January 1, 2018	1,084,756		$	41.98
Outstanding at January 1, 2019								795,014		$	42.25
Granted	—		—					—		—
Exercised	(271,674	)	41.36					(94,767	)	38.00
Forfeited or canceled	(6,942	)	39.81					—		—
Outstanding at September 30, 2018	806,140		$	42.20	3.3	$	34,452
Exercisable at September 30, 2018	609,752		$	42.42	3.0	$	25,924
Outstanding at June 30, 2019								700,247		$	42.83	2.7	$	21,239
Exercisable at June 30, 2019								685,127		$	42.80	2.7	$	20,802



Stock Options	Common Shares		Weighted Average Strike Price		Remaining Contractual Term ⁽¹⁾	Intrinsic Value ⁽²⁾ ($000)
Outstanding at January 1, 2018	1,084,756		$	41.98
Granted	—		—
Exercised	(231,902	)	41.65
Forfeited or canceled	(4,361	)	40.87
Outstanding at June 30, 2018	848,493		$	42.07	3.5	$	38,164
Exercisable at June 30, 2018	650,494		$	42.24	3.2	$	29,147

Stock Options
Common
Shares

Weighted
Average
Strike Price

Remaining
Contractual
Term ⁽¹⁾

Intrinsic
Value ⁽²⁾
($000)
Outstanding at January 1, 2017 1,698,912
$ 41.50

Granted —
—

Exercised (499,222 ) 40.57

Forfeited or canceled (16,378 ) 43.07

Outstanding at September 30, 2017 1,183,312
$ 41.87
4.2 $ 43,122
Exercisable at September 30, 2017 640,759
$ 41.58
3.5 $ 23,532


(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 aggregate intrinsic value of options exercised during the ~~nine~~six months ended ~~September~~June 30, 2019 and June 30, 2018, ~~and September 30, 2017,~~ was ~~$12.9~~$3.3 million and ~~$16.3~~$10.9 million, respectively. Cash received from option exercises under the Plan for the ~~nine~~six months ended ~~September~~June 30, 2019 and June 30, 2018 ~~and September 30, 2017~~ was ~~$11.2~~$3.6 million and ~~$20.3~~$9.7 million, respectively.

A summary of the Plans' restricted share activity for the ~~nine~~six months ended ~~September~~June 30, ~~2018~~2019 and ~~September~~June 30, ~~2017~~2018 is presented below:


	Nine months ended September 30, 2018				Nine months ended September 30, 2017				Six months ended June 30, 2019				Six months ended June 30, 2018
Restricted Shares	Common Shares		Weighted Average Grant-Date Fair Value		Common Shares		Weighted Average Grant-Date Fair Value		Common Shares		Weighted Average Grant-Date Fair Value		Common Shares		Weighted Average Grant-Date Fair Value
Outstanding at January 1	127,787		$	53.33	133,425		$	49.94	143,263		$	60.80	127,787		$	53.33
Granted	28,506		87.65		14,249		72.53		11,121		72.01		24,888		87.44
Vested and issued	(10,438	)	56.88		(10,695	)	46.03		(13,401	)	76.29		(9,725	)	56.33
Forfeited or canceled	(982	)	55.39		(2,551	)	52.26		(1,158	)	78.36		(982	)	55.39
Outstanding at September 30	144,873		$	59.82	134,428		$	52.60
Vested, but not issuable at September 30	90,294		$	51.88	89,563		$	51.59
Outstanding at June 30									139,825		$	60.06	141,968		$	59.09
Vested, but not issuable at June 30									91,148		$	52.08	90,105		$	51.80

A summary of the Plans' performance-based stock award activity, based on the target level of the awards, for the ~~nine~~six months ended ~~September~~June 30, ~~2018~~2019 and ~~September~~June 30, ~~2017~~2018 is presented below:


	Nine months ended September 30, 2018				Nine months ended September 30, 2017				Six months ended June 30, 2019				Six months ended June 30, 2018
Performance-based Stock	Common Shares		Weighted Average Grant-Date Fair Value		Common Shares		Weighted Average Grant-Date Fair Value		Common Shares		Weighted Average Grant-Date Fair Value		Common Shares		Weighted Average Grant-Date Fair Value
Outstanding at January 1	359,196		$	54.37	298,180		$	43.64	396,855		$	67.71	359,196		$	54.37
Granted	134,326		88.28		145,829		72.60		174,187		71.58		129,479		88.26
Vested and issued	(82,307	)	44.39		(68,712	)	46.85		(94,288	)	41.00		(82,307	)	44.39
Forfeited	(13,582	)	59.18		(14,164	)	52.81		(6,590	)	72.96		(10,343	)	56.28
Outstanding at September 30	397,633		$	67.72	361,133		$	54.36
Vested, but deferred at September 30	21,477		$	43.52	13,616		$	42.66
Outstanding at June 30									470,164		$	74.43	396,025		$	67.47
Vested, but deferred at June 30									33,570		$	42.84	21,432		$	43.32

The actual number of shares vested and issued in the first six months of 2019 were 33,950 more than target due to performance achievement above the target level. The Company issues new shares to satisfy its obligation to issue shares granted pursuant to the Plans.

(18) Shareholders’ Equity and Earnings Per Share

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 were payable quarterly in arrears at a rate of 5.00% per annum. The Series C Preferred Stock was convertible into common stock at the option of the holder subject to customary anti-dilution adjustments. Additionally, on and after April 15, 2017, the Company had 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 exceeded a certain amount. On April 25, 2017, 2,073 shares of the Series C Preferred Stock were converted at the option of the respective holder into 51,244 shares of the Company's common stock, pursuant to the terms of the Series C Preferred Stock. On April 27, 2017, the Company caused a mandatory conversion of its remaining 124,184 shares of Series C Preferred Stock into 3,069,828 shares of the Company's

~~common stock at a conversion rate of 24.72 shares of common stock per share of Series C Preferred Stock. Cash was paid in lieu of fractional shares for an amount considered insignificant.~~

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 with a term of 10 years. ~~The exercise price, subject to customary anti-dilution, was $22.57 at September 30, 2018.~~ 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 nine months of~~ 2018, ~~15,951 warrant shares were exercised, which resulted in 11,764 shares of common stock issued. At September 30, 2018, all remaining~~certain holders of the interest in the warrant ~~were able~~exercised 22,952 warrant shares, which resulted in 16,571 shares of common stock issued. On December 19, 2018, the Company’s warrant shares expired. Any warrant shares not exercised prior to ~~exercise 7,410 warrant shares.~~this date expired and became void, and the holder did not receive any shares of the Company’s common stock.

Other

At the January ~~2018~~2019 Board of Directors meeting, a quarterly cash dividend of ~~$0.19~~$0.25 per share ($~~0.76~~1.00 on an annualized basis) was declared. It was paid on February ~~22, 2018~~21, 2019 to shareholders of record as of February ~~8, 2018.~~7, 2019. At the April ~~2018~~2019 Board of Directors meeting, a quarterly cash dividend of ~~$0.19~~$0.25 per share ($~~0.76~~1.00 on an annualized basis) was declared. It was paid on May ~~24, 2018~~23, 2019 to shareholders of record as of May 10, 2018. At the July 2018 Board of Directors meeting, a quarterly cash dividend of $0.19 per share ($0.76 on an annualized basis) was declared. It was paid on August 23, 2018 to shareholders of record as of August 9, ~~2018.~~2019.

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 Losses on Securities			Accumulated Unrealized Gains on Derivative Instruments			Accumulated Foreign Currency Translation Adjustments			Total Accumulated Other Comprehensive Loss
Balance at April 1, 2019	$	(14,451	)	$	4,206		$	(40,099	)	$	(50,344	)
Other comprehensive income (loss) during the period, net of tax, before reclassifications	19,200			(13,257		)	2,505			8,448
Amount reclassified from accumulated other comprehensive loss into net income, net of tax	(383		)	(2,993		)	—			(3,376		)
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	(157		)	—			—			(157		)
Net other comprehensive income (loss) during the period, net of tax	$	18,660		$	(16,250	)	$	2,505		$	4,915
Balance at June 30, 2019	$	4,209		$	(12,044	)	$	(37,594	)	$	(45,429	)

Balance at January 1, 2019	$	(42,353	)	$	7,857		$	(42,376	)	$	(76,872	)
Other comprehensive (loss) income during the period, net of tax, before reclassifications	47,156			(14,296		)	4,782			37,642
Amount reclassified from accumulated other comprehensive loss into net income, net of tax	(334		)	(5,605		)	—			(5,939		)
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	(260		)	—			—			(260		)
Net other comprehensive income (loss) during the period, net of tax	$	46,562		$	(19,901	)	$	4,782		$	31,443
Balance at June 30, 2019	$	4,209		$	(12,044	)	$	(37,594	)	$	(45,429	)


	Accumulated Unrealized Losses on Securities			Accumulated Unrealized Gains on Derivative Instruments			Accumulated Foreign Currency Translation Adjustments			Total Accumulated Other Comprehensive Loss
Balance at April 1, 2018	$	(47,968	)	$	10,956		$	(36,083	)	$	(73,095	)
Other comprehensive (loss) income during the period, net of tax, before reclassifications	(6,914		)	1,771			(1,996		)	(7,139		)
Amount reclassified from accumulated other comprehensive loss into net income, net of tax	12			(979		)	—			(967		)
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	(15		)	—			—			(15		)
Net other comprehensive (loss) income during the period, net of tax	$	(6,917	)	$	792		$	(1,996	)	$	(8,121	)
Balance at June 30, 2018	$	(54,885	)	$	11,748		$	(38,079	)	$	(81,216	)

Accumulated
Unrealized
Losses
on Securities

Accumulated
Unrealized
Gains on
Derivative
Instruments

Accumulated
Foreign
Currency
Translation
Adjustments

Total
Accumulated
Other
Comprehensive
Loss
Balance at July 1, 2018 $ (54,885 ) $ 11,748
$ (38,079 ) $ (81,216 )
Other comprehensive (loss) income during the period, net of tax, before reclassifications (13,277 ) 1,851
1,942
(9,484 )
Amount reclassified from accumulated other comprehensive loss into net income, net of tax (730 ) (1,696 ) —
(2,426 )
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 (24 ) —
—
(24 )
Net other comprehensive (loss) income during the period, net of tax $ (14,031 ) $ 155
$ 1,942
$ (11,934 )
Balance at September 30, 2018 $ (68,916 ) $ 11,903
$ (36,137 ) $ (93,150 )

Balance at January 1, 2018 $ (15,813 ) $ 7,164
$ (33,186 ) $ (41,835 )
Cumulative effect adjustment from the adoption of:
ASU 2016-01 (1,880 ) —
—
(1,880 )
ASU 2018-02 (4,517 ) 1,543
—
(2,974 )
Other comprehensive (loss) income during the period, net of tax, before reclassifications (46,665 ) 6,368
(2,951 ) (43,248 )
Amount reclassified from accumulated other comprehensive income (loss) into net income, net of tax (5 ) (3,172 ) —
(3,177 )
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 (36 ) —
—
(36 )
Net other comprehensive (loss) income during the period, net of tax $ (46,706 ) $ 3,196
$ (2,951 ) $ (46,461 )
Balance at September 30, 2018 $ (68,916 ) $ 11,903
$ (36,137 ) $ (93,150 )




	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, 2018	$	(15,813	)	$	7,164		$	(33,186	)	$	(41,835	)
Cumulative effect adjustment from the adoption of:
ASU 2016-01	(1,880		)	—			—			(1,880		)
ASU 2018-02	(4,517		)	1,543			—			(2,974		)
Other comprehensive (loss) income during the period, net of tax, before reclassifications	(33,388		)	4,517			(4,893		)	(33,764		)
Amount reclassified from accumulated other comprehensive loss into net income, net of tax	725			(1,476		)	—			(751		)
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	(12		)	—			—			(12		)
Net other comprehensive (loss) income during the period, net of tax	$	(32,675	)	$	3,041		$	(4,893	)	$	(34,527	)
Balance at June 30, 2018	$	(54,885	)	$	11,748		$	(38,079	)	$	(81,216	)

Accumulated
Unrealized
Losses
on Securities Accumulated
Unrealized
Gains on
Derivative
Instruments Accumulated
Foreign
Currency
Translation
Adjustments Total
Accumulated
Other
Comprehensive
Loss
Balance at July 1, 2017 $ (15,022 ) $ 4,959
$ (36,474 ) $ (46,537 )
Other comprehensive income during the period, net of tax, before reclassifications 653
228
4,206
5,087
Amount reclassified from accumulated other comprehensive income into net income, net of tax (24 ) 8
—
(16 )
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 (20 ) —
—
(20 )
Net other comprehensive income during the period, net of tax $ 609
$ 236
$ 4,206
$ 5,051
Balance at September 30, 2017 $ (14,413 ) $ 5,195
$ (32,268 ) $ (41,486 )

Balance at January 1, 2017 $ (29,309 ) $ 4,165
$ (40,184 ) $ (65,328 )
Other comprehensive income during the period, net of tax, before reclassifications 15,815
393
7,916
24,124
Amount reclassified from accumulated other comprehensive income into net income, net of tax (19 ) 637
—
618
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 (900 ) —
—
(900 )
Net other comprehensive income during the period, net of tax $ 14,896
$ 1,030
$ 7,916
$ 23,842
Balance at September 30, 2017 $ (14,413 ) $ 5,195
$ (32,268 ) $ (41,486 )



	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,
	2019			2018			2019			2018
Accumulated unrealized losses on securities
Gains (losses) included in net income	$	523		$	(20	)	$	456		$	(995	)	Gains (losses) on investment securities, net
	523			(20		)	456			(995		)	Income before taxes
Tax effect	$	(140	)	$	8		$	(122	)	$	270		Income tax expense
Net of tax	$	383		$	(12	)	$	334		$	(725	)	Net income

Accumulated unrealized losses on derivative instruments
Amount reclassified to interest expense on deposits	$	(4,179	)	$	(1,339	)	$	(7,768	)	$	(2,019	)	Interest on deposits
Amount reclassified to interest expense on other borrowings	98			—			125			—			Interest on other borrowings
	4,081			1,339			7,643			2,019			Income before taxes
Tax effect	$	(1,088	)	$	(360	)	$	(2,038	)	$	(543	)	Income tax expense
Net of tax	$	2,993		$	979		$	5,605		$	1,476		Net income

Amount Reclassified from Accumulated Other Comprehensive Income for the
Details Regarding the Component of Accumulated Other Comprehensive Income Three Months Ended Nine Months Ended
Impacted Line on the
Consolidated Statements of Income
September 30, September 30,
2018 2017 2018 2017
Accumulated unrealized losses on securities
Gains included in net income $ 1,001
$ 39
$ 6
$ 31
Gains (losses) on investment securities, net
1,001
39
6
31
Income before taxes
Tax effect $ (271 ) $ (15 ) $ (1 ) $ (12 ) Income tax expense
Net of tax $ 730
$ 24
$ 5
$ 19
Net income

Accumulated unrealized losses on derivative instruments
Amount reclassified to interest expense on deposits $ (2,319 ) $ (380 ) $ (4,338 ) $ (15 ) Interest on deposits
Amount reclassified to interest expense on junior subordinated debentures —
394
—
1,066
Interest on junior subordinated debentures
2,319
(14 ) 4,338
(1,051 ) Income before taxes
Tax effect $ (623 ) $ 6
$ (1,166 ) $ 414
Income tax expense
Net of tax $ 1,696
$ (8 ) $ 3,172
$ (637 ) Net income

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, 2019		June 30, 2018		June 30, 2019		June 30, 2018
Net income		$	81,466	$	89,580	$	170,612	$	171,561
Less: Preferred stock dividends		2,050		2,050		4,100		4,100
Net income applicable to common shares	(A)	79,416		87,530		166,512		167,461
Weighted average common shares outstanding	(B)	56,662		56,299		56,596		56,218
Effect of dilutive potential common shares
Common stock equivalents		699		928		700		909
Weighted average common shares and effect of dilutive potential common shares	(C)	57,361		57,227		57,296		57,127
Net income per common share:
Basic	(A/B)	$	1.40	$	1.55	$	2.94	$	2.98
Diluted	(A/C)	$	1.38	$	1.53	$	2.91	$	2.93

Three Months Ended Nine Months Ended
(In thousands, except per share data) September 30,
2018 September 30,
2017 September 30,
2018 September 30,
2017
Net income $ 91,948
$ 65,626
$ 263,509
$ 188,901
Less: Preferred stock dividends 2,050
2,050
6,150
7,728
Net income applicable to common shares—Basic (A) 89,898
63,576
257,359
181,173
Add: Dividends on convertible preferred stock, if dilutive —
—
—
1,578
Net income applicable to common shares—Diluted (B) 89,898
63,576
257,359
182,751
Weighted average common shares outstanding (C) 56,366
55,796
56,268
54,292
Effect of dilutive potential common shares
Common stock equivalents 918
966
912
988
Convertible preferred stock, if dilutive —
—
—
1,317
Total dilutive potential common shares 918
966
912
2,305
Weighted average common shares and effect of dilutive potential common shares (D) 57,284
56,762
57,180
56,597
Net income per common share:
Basic (A/C) $ 1.59
$ 1.14
$ 4.57
$ 3.34
Diluted (B/D) $ 1.57
$ 1.12
$ 4.50
$ 3.23

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 for a period, net income applicable to common shares is not adjusted by the associated preferred dividends.

ITEM 2

MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL

CONDITION AND RESULTS OF OPERATIONS

The following discussion and analysis of financial condition as of ~~September~~June 30, ~~2018~~2019 compared with December 31, ~~2017~~2018 and ~~September~~June 30, ~~2017,~~2018, and the results of operations for the three and ~~nine~~six month periods ended ~~September~~June 30, ~~2018~~2019 and ~~September~~June 30, ~~2017,~~2018, 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 ~~2017~~2018 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, southern Wisconsin and northwest Indiana, and operates other financing businesses on a national basis and in Canada through several non-bank business units. Additionally, Wintrust offers a full array of wealth management services primarily to customers in the Chicago metropolitan area, southern Wisconsin and northwest Indiana.

Overview

~~Third~~Second Quarter Highlights

The Company recorded net income of ~~$91.9~~$81.5 million for the ~~third~~second quarter of ~~2018~~2019 compared to ~~$65.6~~$89.6 million in the ~~third~~second quarter of ~~2017.~~2018. The results for the ~~third~~second quarter of ~~2018~~2019 demonstrate continued momentum on our operating strengths including steady loan and deposit growth and increased revenue from wealth management ~~and mortgage banking~~ services. Combined with the noted continued loan growth, the improvement in net interest margin during the ~~third~~second quarter of ~~2018~~2019 compared to the same period of ~~2017~~2018 resulted in higher net interest income in the current period. ~~Additionally,~~Such improvement was offset by recognizing $24.6 million of provision for credit losses and $22.3 million of net charge-offs, of which $15.2 million of provision for credit losses and $18.4 million of net charge-offs related to three credits, as well as higher expenses as the ~~Company's effective tax rate decreased from 37.0% in the third quarter of 2017~~Company continues to ~~25.1% in the third quarter of 2018 primarily due to the reduction of the federal corporate tax rate effective in 2018 as a result of the enactment of the Tax Act.~~grow.

The Company increased its loan portfolio ~~excluding covered loans,~~ from ~~$20.9~~$22.6 billion at ~~September~~June 30, ~~2017~~2018 and ~~$21.6~~$23.8 billion at December 31, ~~2017~~2018 to ~~$23.1~~$25.3 billion at ~~September~~June 30, ~~2018.~~2019. The increase in the current quarter compared to the prior quarters was primarily a result of the Company’s growth in the commercial, commercial real estate, commercial premium finance receivables and life insurance premium finance receivables portfolios. ~~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.

The Company recorded net interest income of ~~$247.6~~$266.2 million in the ~~third~~second quarter of ~~2018~~2019 compared to ~~$216.0~~$238.2 million in the ~~third~~second quarter of ~~2017.~~2018. The higher level of net interest income recorded in the ~~third~~second quarter of ~~2018~~2019 compared to the ~~third~~second quarter of ~~2017~~2018 resulted primarily from a ~~$2.0~~$2.3 billion increase in average ~~loans, excluding covered~~ loans, and a substantial improvement in the yield on earning assets. This was partially offset by an increase in the average balance and cost of interest-bearing liabilities (see "Net Interest Income" for further detail).

Non-interest income totaled ~~$99.9~~$98.2 million in the ~~third~~second quarter of ~~2018~~2019 compared to ~~$79.7~~$95.2 million in the ~~third~~second quarter of ~~2017.~~2018. This increase was primarily the result ~~of increases from wealth management revenue,~~ higher operating lease income partially offset by lower mortgage banking revenue ~~and increased income on bank-owned life insurance~~ (see “Non-Interest Income” for further detail).

Non-interest expense totaled ~~$213.6~~$229.6 million in the ~~third~~second quarter of ~~2018,~~2019, increasing ~~$30.1~~$22.8 million, or ~~16%~~11%, compared to the ~~third~~second quarter of ~~2017.~~2018. The increase compared to the ~~third~~second quarter of ~~2017~~2018 was primarily attributable to higher salary and employee benefit costs caused by the addition of employees from acquisitions ~~merit-based salary increases for current employees effective in February 2018, an increase of~~and increased staffing as the minimum wage for eligible hourly employees effective in March 2018, higher bonus and long-term performance-based incentive compensation due to higher earnings, increased professional fees primarily due to certain consulting agreements paid in relation to the acquisition of CSC,Company grows, higher occupancy expenses ~~higher data processing expenses~~ and ~~an increase in advertising and marketing expenses~~increased equipment expense (see “Non-Interest Expense” for further detail).

Management considers the maintenance of adequate liquidity to be important to the management of risk. During the ~~third~~second quarter of ~~2018,~~2019, 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 ~~September~~June 30, ~~2018,~~2019, the Company had approximately ~~$1.4~~$1.7 billion in overnight liquid funds and interest-bearing deposits with banks.

RESULTS OF OPERATIONS

Earnings Summary

The Company’s key operating measures and growth rates for the three and ~~nine~~six months ended ~~September~~June 30, ~~2018,~~2019, as compared to the same period last year, are shown below:


	Three months ended								Three months ended
(Dollars in thousands, except per share data)	September 30, 2018			September 30, 2017			Percentage (%) or Basis Point (bp) Change		June 30, 2019			June 30, 2018			Percentage (%) or Basis Point (bp) Change
Net income	$	91,948		$	65,626		40	%	$	81,466		$	89,580		(9	)%
Net income per common share—Diluted	1.57			1.12			40		1.38			1.53			(10	)
Net revenue ⁽¹⁾	347,493			295,719			18		364,360			333,403			9
Net interest income	247,563			215,988			15		266,202			238,170			12
Net interest margin	3.59		%	3.43		%	16 bp		3.62		%	3.61		%	1bp
Net interest margin - fully taxable equivalent (non-GAAP) ⁽²⁾	3.61			3.46			15
Net interest margin - fully taxable-equivalent (non-GAAP) ⁽²⁾									3.64			3.63			1
Net overhead ratio ⁽³⁾	1.53			1.53			—		1.64			1.57			7
Return on average assets	1.24			0.96			28		1.02			1.26			(24	)
Return on average common equity	11.86			9.15			271		9.68			11.94			(226	)
Return on average tangible common equity (non-GAAP) ⁽²⁾	14.64			11.39			325		12.28			14.72			(244	)


	Nine months ended								Six months ended
(Dollars in thousands, except per share data)	September 30, 2018			September 30, 2017			Percentage (%) or Basis Point (bp) Change		June 30, 2019			June 30, 2018			Percentage (%) or Basis Point (bp) Change
Net income	$	263,509		$	188,901		39	%	$	170,612		$	171,561		(1	)%
Net income per common share—Diluted	4.50			3.23			39		2.91			2.93			(1	)
Net revenue ⁽¹⁾	991,657			851,445			16		708,003			644,164			10
Net interest income	710,815			612,977			16		528,188			463,252			14
Net interest margin	3.58		%	3.40			18 bp		3.66		%	3.58		%	8bp
Net interest margin - fully taxable equivalent (non-GAAP) ⁽²⁾	3.60			3.43			17		3.68		%	3.60		%	8
Net overhead ratio ⁽³⁾	1.56			1.52			4		1.68		%	1.58		%	10
Return on average assets	1.23			0.97			26		1.09		%	1.23		%	(14	)
Return on average common equity	11.71			9.21			250		10.37		%	11.62		%	(125	)
Return on average tangible common equity (non-GAAP) ⁽²⁾	14.47			11.62			285		13.19		%	14.38		%	(119	)
At end of period
Total assets	$	30,142,731		$	27,358,162		10	%	$	33,641,769		$	29,464,588		14	%
Total loans, excluding loans held-for-sale, excluding covered loans	23,123,951			20,912,781			11
Total loans, including loans held-for-sale, excluding covered loans	23,462,062			21,283,063			10
Total loans, excluding loans held-for-sale									25,304,659			22,610,560			12
Total loans, including loans held-for-sale									25,699,634			23,066,272			11
Total deposits	24,916,715			22,895,063			9		27,518,815			24,365,479			13
Total shareholders’ equity	3,179,822			2,908,925			9		3,446,950			3,106,871			11
Book value per common share ⁽²⁾	54.19			49.86			9		58.62			52.94			11
Tangible common book value per share ⁽²⁾	44.16			40.53			9		47.48			43.50			9
Market price per common share	84.94			78.31			8		73.16			87.05			(16	)
Excluding covered loans:
Allowance for credit losses to total loans ⁽⁴⁾	0.65		%	0.64		%	1 bp		0.64		%	0.64		%	0bp
Non-performing loans to total loans	0.55			0.37			18		0.45			0.37			8


(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 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), taxable-equivalent net interest margin (including its individual components), the taxable-equivalent efficiency ratio, tangible common equity ratio, tangible ~~common~~ book value per common 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 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.

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.~~basis using tax rates effective as of the end of the period. This measure ensures comparability of net interest income arising from both taxable and tax-exempt sources. Net interest income on a ~~FTE~~fully taxable-equivalent 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.

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						Nine Months Ended						Three Months Ended						Six Months Ended
	September 30,			September 30,			September 30,			September 30,			June 30,			June 30,			June 30,			June 30,
(Dollars and shares in thousands)	2018			2017			2018			2017			2019			2018			2019			2018
Calculation of Net Interest Margin and Efficiency Ratio
Reconciliation of Non-GAAP Net Interest Margin and Efficiency Ratio
(A) Interest Income (GAAP)	$	304,962		$	247,688		$	850,214		$	694,628		$	346,814		$	284,047		$	680,784		$	545,252
Taxable-equivalent adjustment:
- Loans	941			1,033			2,423			2,654			1,031			812			2,065			1,482
- Liquidity Management Assets	575			921			1,672			2,694			568			566			1,133			1,097
- Other Earning Assets	3			5			7			12			1			1			3			4
(B) Interest Income - FTE	$	306,481		$	249,647		$	854,316		$	699,988
(B) Interest Income (non-GAAP)													$	348,414		$	285,426		$	683,985		$	547,835
(C) Interest Expense (GAAP)	57,399			31,700			139,399			81,651			80,612			45,877			152,596			82,000
(D) Net Interest Income - FTE (B minus C)	$	249,082		$	217,947		$	714,917		$	618,337
(E) Net Interest Income (GAAP) (A minus C)	$	247,563		$	215,988		$	710,815		$	612,977
Net interest margin (GAAP-derived)	3.59		%	3.43		%	3.58		%	3.40		%
Net interest margin - FTE	3.61		%	3.46		%	3.60		%	3.43		%
(D) Net Interest Income (GAAP) (A minus C)													266,202			238,170			528,188			463,252
(E) Net Interest Income, fully taxable-equivalent (non-GAAP) (B minus C)													267,802			239,549			531,389			465,835
Net interest margin (GAAP)													3.62		%	3.61		%	3.66		%	3.58		%
Net interest margin, fully taxable-equivalent (non-GAAP)													3.64			3.63			3.68			3.60
(F) Non-interest income	$	99,930		$	79,731		$	280,842		$	238,468		$	98,158		$	95,233		$	179,815		$	180,912
(G) Gains (losses) on investment securities, net	90			39			(249		)	31			864			12			2,228			(339		)
(H) Non-interest expense	213,637			183,575			614,755			535,237			229,607			206,769			443,981			401,118
Efficiency ratio (H/(E+F-G))	61.50		%	62.09		%	61.98		%	62.86		%
Efficiency ratio - FTE (H/(D+F-G))	61.23		%	61.68		%	61.72		%	62.47		%
Calculation of Tangible Common Equity ratio (at period end)
Efficiency ratio (H/(D+F-G))													63.17		%	62.02		%	62.91		%	62.24		%
Efficiency ratio (non-GAAP) (H/(E+F-G))													62.89		%	61.76		%	62.62		%	61.99		%
Reconciliation of Non-GAAP Tangible Common Equity ratio
Total shareholders’ equity	$	3,179,822		$	2,908,925								$	3,446,950		$	3,106,871
Less: Non-convertible preferred stock	(125,000		)	(125,000		)							(125,000		)	(125,000		)
Less: Intangible assets	(564,938		)	(520,672		)							(631,499		)	(531,371		)
(I) Total tangible common shareholders’ equity	$	2,489,884		$	2,263,253								$	2,690,451		$	2,450,500
Total assets	$	30,142,731		$	27,358,162
(J) Total assets													$	33,641,769		$	29,464,588
Less: Intangible assets	(564,938		)	(520,672		)							(631,499		)	(531,371		)
(J) Total tangible assets	$	29,577,793		$	26,837,490
Tangible common equity ratio (I/J)	8.4		%	8.4		%
Calculation of book value per share
(K) Total tangible assets													$	33,010,270		$	28,933,217
Common equity to assets ratio (GAAP) (L/J)													9.9		%	10.1		%
Tangible common equity ratio (non-GAAP) (I/K)													8.2		%	8.5		%
Reconciliation of tangible book value per share
Total shareholders’ equity	$	3,179,822		$	2,908,925								$	3,446,950		$	3,106,871
Less: Preferred stock	(125,000		)	(125,000		)							(125,000		)	(125,000		)
(K) Total common equity	$	3,054,822		$	2,783,925
(L) Actual common shares outstanding	56,377			55,838
Book value per common share (K/L)	$	54.19		$	49.86
Tangible common book value per share (I/L)	$	44.16		$	40.53
(L) Total common equity													$	3,321,950		$	2,981,871
(M) Actual common shares outstanding													56,668			56,329
Book value per common share (L/M)													$	58.62		$	52.94
Tangible common book value per share (non-GAAP) (I/M)													$	47.48		$	43.50

Calculation of return on average common equity
(M) Net income applicable to common shares 89,898
63,576
257,359
181,173
Add: After-tax intangible asset amortization 871
672
2,366
2,169
(N) Tangible net income applicable to common shares 90,769
64,248
259,725
183,342
Total average shareholders' equity 3,131,943
2,882,682
3,064,396
2,808,072
Less: Average preferred stock (125,000 ) (125,000 ) (125,000 ) (178,632 )
(O) Total average common shareholders' equity 3,006,943
2,757,682
2,939,396
2,629,440
Less: Average intangible assets (547,552 ) (520,333 ) (539,281 ) (520,006 )
(P) Total average tangible common shareholders’ equity 2,459,391
2,237,349
2,400,115
2,109,434
Return on average common equity, annualized (M/O) 11.86 % 9.15 % 11.71 % 9.21 %
Return on average tangible common equity, annualized (N/P) 14.64 % 11.39 % 14.47 % 11.62 %



Reconciliation of non-GAAP return on average tangible common equity
(N) Net income applicable to common shares	$	79,416		$	87,530		166,512		167,461
Add: Intangible asset amortization	2,957			997			5,899		2,001
Less: Tax effect of intangible asset amortization	(771		)	(263		)	(1,502	)	(506	)
After-tax intangible asset amortization	2,186			734			4,397		1,495
(O) Tangible net income applicable to common shares (non-GAAP)	81,602			88,264			170,909		168,956
Total average shareholders' equity	3,414,340			3,064,154			3,362,000		3,030,062
Less: Average preferred stock	(125,000		)	(125,000		)	(125,000	)	(125,000	)
(P) Total average common shareholders' equity	3,289,340			2,939,154			3,237,000		2,905,062
Less: Average intangible assets	(624,794		)	(533,496		)	(623,524	)	(535,077	)
(Q) Total average tangible common shareholders’ equity (non-GAAP)	2,664,546			2,405,658			2,613,476		2,369,985
Return on average common equity, annualized (N/P)	9.68		%	11.94		%	10.37	%	11.62	%
Return on average tangible common equity, annualized (non-GAAP) (O/Q)	12.28		%	14.72		%	13.19	%	14.38	%

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 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 5556 of the Company’s ~~2017~~2018 Form 10-K.

Net Income

Net income for the quarter ended ~~September~~June 30, ~~2018~~2019 totaled ~~$91.9~~$81.5 million, ~~an increase~~a decrease of ~~$26.3~~$8.1 million, or ~~40%~~9%, compared to the quarter ended ~~September~~June 30, ~~2017.~~2018. On a per share basis, net income for the ~~third~~second quarter of ~~2018~~2019 totaled ~~$1.57~~$1.38 per diluted common share compared to ~~$1.12~~$1.53 for the ~~third~~second quarter of ~~2017.~~2018.

The most significant factors impacting net income for the ~~third~~second quarter of ~~2018~~2019 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~~the provision for credit losses and ~~an improvement in net interest margin,~~ an increase in ~~wealth management revenue, higher mortgage banking revenue, higher BOLI income~~salaries and ~~a reduction in the Company's effective tax rate due to the reduction of the federal corporate tax rate as a result of the Tax Act. These improvements were~~employee benefits expense partially offset by an increase in ~~non-interest expense primarily attributable to higher salary~~net interest income. See "Net Interest Income", "Non-interest Income", and ~~employee benefit costs caused by the addition of employees from the CSC and Veterans First acquisitions, merit-based salary increases~~"Non-interest Expense" for current employees effective in February 2018, an increase of the minimum wage for eligible hourly employees effective in March 2018, higher bonus and long-term performance-based incentive compensation due to higher earnings, higher occupancy expenses, increased data processing costs, higher professional fees from increased consulting costs driven by certain consulting agreements paid in relation to the acquisition of CSC and an increase in marketing costs from spending related to deposit generation and brand awareness to grow our loan and deposit portfolios.further detail.

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.

Quarter Ended ~~September~~June 30, ~~2018~~2019 compared to the Quarters Ended March 31, 2019 and June 30, 2018 ~~and September 30, 2017~~

The following table presents a summary of the Company’s average balances, net interest income and related net interest margins, including a calculation on a fully taxable equivalent basis, for the ~~third~~second quarter of ~~2018~~2019 as compared to the first quarter of 2019 (sequential quarters) and second quarter of 2018 ~~(sequential quarters) and third quarter of 2017~~ (linked quarters):


	Average Balance for three months ended,									Interest for three months ended,									Yield/Rate for three months ended,						Average Balance for three months ended,									Interest for three months ended,									Yield/Rate for three months ended,
(Dollars in thousands)	September 30, 2018			June 30, 2018			September 30, 2017			September 30, 2018			June 30, 2018			September 30, 2017			September 30, 2018		June 30, 2018		September 30, 2017		June 30, 2019			March 31, 2019			June 30, 2018			June 30, 2019			March 31, 2019			June 30, 2018			June 30, 2019		March 31, 2019		June 30, 2018
Interest-bearing deposits with banks and cash equivalents⁽¹⁾	$	998,004		$	759,425		$	1,003,572		$	5,423		$	3,244		$	3,272		2.16	%	1.71	%	1.29	%	$	893,332		$	897,629		$	759,425		$	5,206		$	5,300		$	3,244		2.34	%	2.39	%	1.71	%
Investment securities ⁽²⁾	3,046,272			2,890,828			2,652,119			22,285			20,454			16,979			2.90		2.84		2.54		3,653,580			3,630,577			2,890,828			28,290			28,521			20,454			3.11		3.19		2.84
FHLB and FRB stock	88,335			115,119			81,928			1,235			1,455			1,080			5.54		5.07		5.23		105,491			94,882			115,119			1,439			1,355			1,455			5.47		5.79		5.07
Liquidity management assets⁽³⁾⁽⁸⁾	$	4,132,611		$	3,765,372		$	3,737,619		$	28,943		$	25,153		$	21,331		2.78	%	2.68	%	2.26	%	$	4,652,403		$	4,623,088		$	3,765,372		$	34,935		$	35,176		$	25,153		3.01	%	3.09	%	2.68	%
Other earning assets^(3)(4)(8)	17,862			21,244			25,844			178			172			163			3.95		3.24		2.49		15,719			13,591			21,244			184			165			172			4.68		4.91		3.24
Mortgage loans held-for-sale	380,235			403,967			336,604			5,285			4,226			3,223			5.51		4.20		3.80		281,732			188,190			403,967			3,104			2,209			4,226			4.42		4.76		4.20
Loans, net of unearned income^(3)(5)(8)	22,823.378			22,283,541			20,858,618			272,075			255,875			224,330			4.73		4.61		4.27		24,553,263			23,880,916			22,283,541			310,191			298,021			255,875			5.07		5.06		4.61
Covered loans	—			—			48,415			—			—			600			—		—		4.91
Total earning assets⁽⁸⁾	$	27,354,086		$	26,474,124		$	25,007,100		$	306,481		$	285,426		$	249,647		4.45	%	4.32	%	3.96	%	$	29,503,117		$	28,705,785		$	26,474,124		$	348,414		$	335,571		$	285,426		4.74	%	4.74	%	4.32	%
Allowance for loan and covered loan losses	(148,503		)	(147,192		)	(135,519		)
Allowance for loan losses																									(164,231		)	(157,782		)	(147,192		)
Cash and due from banks	268,006			270,240			242,186																		273,679			283,019			270,240
Other assets	2,051,520			1,970,407			1,898,528																		2,443,204			2,385,149			1,970,407
Total assets	$	29,525,109		$	28,567,579		$	27,012,295																	$	32,055,769		$	31,216,171		$	28,567,579

NOW and interest bearing demand deposits	$	2,519,445		$	2,295,268		$	2,344,848		$	2,479		$	1,901		$	1,313		0.39	%	0.33	%	0.22	%	$	2,878,021		$	2,803,338		$	2,295,268		$	5,553		$	4,613		$	1,901		0.77	%	0.67	%	0.33	%
Wealth management deposits	2,517,141			2,365,191			2,320,674			8,287			6,992			4,715			1.31		1.19		0.81		2,605,690			2,614,035			2,365,191			7,091			7,000			6,992			1.09		1.09		1.19
Money market accounts	5,369,324			4,883,645			4,471,342			13,260			8,111			3,505			0.98		0.67		0.31		6,095,285			5,915,525			4,883,645			21,451			19,460			8,111			1.41		1.33		0.67
Savings accounts	2,672,077			2,702,665			2,581,946			2,907			2,709			2,162			0.43		0.40		0.33		2,752,828			2,715,422			2,702,665			4,959			4,249			2,709			0.72		0.63		0.40
Time deposits	5,214,637			4,557,187			4,573,081			21,803			15,580			11,960			1.66		1.37		1.04		5,322,384			5,267,796			4,557,187			27,970			25,654			15,580			2.11		1.98		1.37
Interest-bearing deposits	$	18,292,624		$	16,803,956		$	16,291,891		$	48,736		$	35,293		$	23,655		1.06	%	0.84	%	0.58	%	$	19,654,208		$	19,316,116		$	16,803,956		$	67,024		$	60,976		$	35,293		1.37	%	1.29	%	0.84	%
Federal Home Loan Bank advances	429,739			1,006,407			324,996			1,947			4,263			2,151			1.80		1.70		2.63		869,812			594,335			1,006,407			4,193			2,450			4,263			1.93		1.67		1.70
Other borrowings	268,278			240,066			268,850			2,003			1,698			1,482			2.96		2.84		2.19		419,064			465,571			240,066			3,525			3,633			1,698			3.37		3.16		2.84
Subordinated notes	139,155			139,125			139,035			1,773			1,787			1,772			5.10		5.14		5.10		220,771			139,217			139,125			2,806			1,775			1,787			5.08		5.10		5.14
Junior subordinated debentures	253,566			253,566			253,566			2,940			2,836			2,640			4.54		4.42		4.07		253,566			253,566			253,566			3,064			3,150			2,836			4.78		4.97		4.42
Total interest-bearing liabilities	$	19,383,362		$	18,443,120		$	17,278,338		$	57,399		$	45,877		$	31,700		1.17	%	1.00	%	0.73	%	$	21,417,421		$	20,768,805		$	18,443,120		$	80,612		$	71,984		$	45,877		1.51	%	1.40	%	1.00	%
Non-interest bearing deposits	6,461,195			6,539,731			6,419,326																		6,487,627			6,444,378			6,539,731
Other liabilities	548,609			520,574			431,949																		736,381			693,910			520,574
Equity	3,131,943			3,064,154			2,882,682																		3,414,340			3,309,078			3,064,154
Total liabilities and shareholders’ equity	$	29,525,109		$	28,567,579		$	27,012,295																	$	32,055,769		$	31,216,171		$	28,567,579
Interest rate spread⁽⁶⁾⁽⁸⁾																			3.28	%	3.32	%	3.23	%																			3.23	%	3.34	%	3.32	%
Less: Fully tax-equivalent adjustment										(1,519		)	(1,379		)	(1,959		)	(0.02	)	(0.02	)	(0.03	)										(1,600		)	(1,601		)	(1,379		)	(0.02	)	(0.02	)	(0.02	)
Net free funds/contribution⁽⁷⁾	$	7,970,724		$	8,031,004		$	7,728,762											0.33		0.31		0.23		$	8,085,696		$	7,936,980		$	8,031,004											0.41		0.38		0.31
Net interest income/ margin⁽⁸⁾(GAAP)										$	247,563		$	238,170		$	215,988		3.59	%	3.61	%	3.43	%
Fully tax-equivalent adjustment										1,519			$	1,379		$	1,959		0.02		0.02		0.03
Net interest income/ margin - FTE ⁽⁸⁾										$	249,082		$	239,549		$	217,947		3.61	%	3.63	%	3.46	%
Net interest income/ margin(GAAP)⁽⁸⁾																																		$	266,202		$	261,986		$	238,170		3.62	%	3.70	%	3.61	%
Fully taxable-equivalent adjustment																																		1,600			1,601			1,379			0.02		0.02		0.02
Net interest income/margin, fully taxable-equivalent (non-GAAP)⁽⁸⁾																																		$	267,802		$	263,587		$	239,549		3.64	%	3.72	%	3.63	%


(1)	Includes interest-bearing deposits ~~from~~with banks, federal funds sold and securities purchased under resale agreements.


(2)	Investment securities includes investment securities classified as available-for-sale and held-to-maturity, and equity securities with readily determinable fair values. Equity securities without readily determinable fair values are included within other assets.

(3)

Interest income on tax-advantaged loans, trading securities and investment securities reflects a tax-equivalent adjustment based on athe marginal federal corporate tax rate in effect as of the applicable period. The total adjustments for the three months ended ~~September~~June 30, ~~2018,~~2019, March 31, 2019 and June 30, 2018 ~~and September 30, 2017~~ were ~~$1.5~~$1.6 million, $1.6 millionand $1.4 million,~~and $2.0 million~~ respectively.


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


(5)	Loans, net of unearned income, include non-accrual loans.


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


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


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

For the ~~third~~second quarter of ~~2018,~~2019, net interest income totaled ~~$247.6~~$266.2 million, an an increase of ~~$9.4~~$4.2 million as compared to the first quarter of 2019, and an increase of $28.0 million as compared to the second quarter of ~~2018, and an increase of $31.6 million as compared to the third quarter of 2017.~~2018. Net interest margin was ~~3.59% (3.61%~~3.62% (3.64% on a fully ~~tax-equivalent basis)~~taxable-equivalent basis, non-GAAP) during the ~~third~~second quarter of ~~2018~~2019 compared to 3.70% (3.72% on a fully taxable-equivalent basis, non-GAAP) during the first quarter of 2019, and 3.61% (3.63% on a fully ~~tax-equivalent basis)~~taxable-equivalent basis, non-GAAP) during the second quarter of ~~2018, and 3.43% (3.46% on a fully tax-equivalent basis) during the third quarter of 2017.~~2018.

~~Nine~~Six months ended~~September~~June 30, ~~2018~~2019 compared to ~~nine~~six months ended ~~September~~June 30, ~~2017~~2018

The following table presents a summary of the Company’s net interest income and related net interest margin, including a calculation on a fully taxable equivalent basis, for the ~~nine~~six months ended ~~September~~June 30, ~~2018~~2019 compared to the ~~nine~~six months ended ~~September~~June 30, ~~2017:~~2018:


	Average Balance for nine months ended,						Interest for nine months ended,						Yield/Rate for nine months ended,				Average Balance for six months ended,						Interest for six months ended,						Yield/Rate for six months ended,
(Dollars in thousands)	September 30, 2018			September 30, 2017			September 30, 2018			September 30, 2017			September 30, 2018		September 30, 2017		June 30, 2019			June 30, 2018			June 30, 2019			June 30, 2018			June 30, 2019		June 30, 2018
Interest-bearing deposits with banks and cash equivalents ⁽¹⁾	$	836,710		$	836,373		$	11,463		$	6,531		1.83	%	1.04	%	$	895,497		$	754,725		$	10,506		$	6,040		2.37	%	1.61	%
Investment securities ⁽²⁾	2,943,802			2,541,061			62,398			47,849			2.83		2.52		3,642,142			2,891,718			56,811			40,113			3.15		2.80
FHLB and FRB stock	102,893			91,774			3,988			3,303			5.18		4.81		100,187			110,293			2,794			2,753			5.62		5.04
Liquidity management assets⁽³⁾⁽⁸⁾	$	3,883,405		$	3,469,208		$	77,849		$	57,683		2.68	%	2.22	%	$	4,637,826		$	3,756,736		$	70,111		$	48,906		3.05	%	2.63	%
Other earning assets^(3)(4)(8)	22,190			25,612			524			508			3.15		2.65		14,661			24,390			349			346			4.79		2.86
Mortgage loans held-for-sale	355,491			313,675			12,329			9,041			4.64		3.85		235,220			342,914			5,313			7,044			4.55		4.14
Loans, net of unearned income^(3)(5)(8)	22,276,827			20,263,832			763,614			630,591			4.58		4.16		24,218,946			21,999,022			608,212			491,539			5.06		4.51
Covered loans	—			52,339			—			2,165			—		5.53
Total earning assets⁽⁸⁾	$	26,537,913		$	24,124,666		$	854,316		$	699,988		4.30	%	3.88	%	$	29,106,653		$	26,123,062		$	683,985		$	547,835		4.74	%	4.23	%
Allowance for loan and covered loan losses	(146,287		)	(131,695		)
Allowance for loan losses																	(161,024		)	(145,161		)
Cash and due from banks	264,294			238,136													278,324			262,408
Other assets	1,984,460			1,865,702													2,414,336			1,950,374
Total assets	$	28,640,380		$	26,096,809												$	31,638,289		$	28,190,683

NOW and interest bearing demand deposits	$	2,357,768		$	2,441,911		$	5,765		$	3,620		0.33	%	0.20	%	$	2,840,886		$	2,275,589		$	10,166		$	3,286		0.72	%	0.29	%
Wealth management deposits	2,378,468			2,165,610			20,721			9,894			1.16		0.61		2,609,839			2,307,983			14,091			12,433			1.09		1.09
Money market accounts	4,927,639			4,438,537			26,038			8,433			0.71		0.25		6,005,902			4,703,135			40,911			12,778			1.37		0.55
Savings accounts	2,728,986			2,380,688			8,348			4,999			0.41		0.28		2,734,228			2,757,911			9,208			5,440			0.68		0.40
Time deposits	4,701,247			4,369,688			49,706			31,450			1.41		0.96		5,295,241			4,440,299			53,624			27,905			2.04		1.27
Interest-bearing deposits	$	17,094,108		$	15,796,434		$	110,578		$	58,396		0.86	%	0.49	%	$	19,486,096		$	16,484,917		$	128,000		$	61,842		1.32	%	0.76	%
Federal Home Loan Bank advances	768,029			399,171			9,849			6,674			1.71		2.24
FHLB advances																	732,834			939,978			6,643			7,902			1.83		1.70
Other borrowings	257,175			254,854			5,400			3,770			2.81		1.98		442,189			251,532			7,158			3,397			3.26		2.72
Subordinated notes	139,125			139,008			5,333			5,330			5.11		5.11		180,219			139,110			4,581			3,560			5.08		5.12
Junior subordinated debentures	253,566			253,566			8,239			7,481			4.28		3.89
Junior subordinated notes																	253,566			253,566			6,214			5,299			4.88		4.16
Total interest-bearing liabilities	$	18,512,003		$	16,843,033		$	139,399		$	81,651		1.01	%	0.65	%	$	21,094,904		$	18,069,103		$	152,596		$	82,000		1.46	%	0.91	%
Non-interest bearing deposits	6,546,269			6,039,329													6,466,122			6,589,511
Other liabilities	517,712			406,375													715,263			502,007
Equity	3,064,396			2,808,072													3,362,000			3,030,062
Total liabilities and shareholders’ equity	$	28,640,380		$	26,096,809												$	31,638,289		$	28,190,683
Interest rate spread⁽⁶⁾⁽⁸⁾													3.29	%	3.23	%													3.28	%	3.32	%
Less: Fully tax-equivalent adjustment							(4,102		)	(5,360		)	(0.02	)	(0.03	)							(3,201		)	(2,583		)	(0.02	)	(0.02	)
Net free funds/contribution⁽⁷⁾	$	8,025,910		$	7,281,633								0.31		0.20		$	8,011,749		$	8,053,959								0.40		0.28
Net interest income/ margin⁽⁸⁾(GAAP)							$	710,815		$	612,977		3.58	%	3.40	%
Fully tax-equivalent adjustment							4,102			5,360			0.02		0.03
Net interest income/ margin - FTE ⁽⁸⁾							$	714,917		$	618,337		3.60	%	3.43	%
Net interest income/ margin (GAAP)⁽⁸⁾																							$	528,188		$	463,252		3.66	%	3.58	%
Fully taxable-equivalent adjustment																							3,201			2,583			0.02		0.02
Net interest income/ margin, fully taxable-equivalent (non-GAAP)⁽⁸⁾																							$	531,389		$	465,835		3.68	%	3.60	%


(1)	Includes interest-bearing deposits ~~from~~with banks, federal funds sold and securities purchased under resale agreements.


(2)	Investment securities includes investment securities classified as available-for-sale and held-to-maturity, and equity securities with readily determinable fair values. Equity securities without readily determinable fair values are included within other assets.


(3)	Interest income on tax-advantaged loans, trading securities and investment securities reflects a tax-equivalent adjustment based on athe marginal federal corporate tax rate in effect as of the applicable period. The total adjustments for the ~~nine~~six months ended ~~September~~June 30, 2019 and June 30, 2018 ~~and 2017~~ were ~~$4.1~~$3.2 million and ~~$5.4~~$2.6 million respectively.


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


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


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


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


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

For the ~~first nine~~six months ~~of 2018,~~ended June 30, 2019, net interest income totaled ~~$710.8~~$528.2 million, an increase of ~~$97.8~~$64.9 million as compared to the first ~~nine~~six months of ~~2017.~~2018. Net interest margin was 3.66% (3.68% on a fully taxable-equivalent basis, non-GAAP) for the six months ended June 30, 2019 compared to 3.58% (3.60% on a fully ~~tax-equivalent basis) for the first nine months of 2018 compared to 3.40% (3.43% on a fully tax-equivalent basis)~~taxable-equivalent basis, non-GAAP) for the same period of ~~2017.~~2018 . The increase in net interest margin compared to the first six months of 2018 is primarily the result of an increase in the rate on interest earning assets partially offset by an increase in the rate of interest bearing liabilities.

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 ~~September~~June 30, ~~2018~~2019 to March 31, 2019 and June 30, 2018, and ~~September 30, 2017 and the nine~~six month periods ended ~~September~~June 30, ~~2018~~2019 and ~~September 30, 2017.~~2018. 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:


	Third Quarter of 2018 Compared to Second Quarter of 2018			Third Quarter of 2018 Compared to Third Quarter of 2017			First Nine Months of 2018 Compared to First Nine Months of 2017			Second Quarter of 2019 Compared to First Quarter of 2019				Second Quarter of 2019 Compared to Second Quarter of 2018		First Six Months of 2019 Compared to First Six Months of 2018
(Dollars in thousands)	Third Quarter of 2018 Compared to Second Quarter of 2018									Second Quarter of 2019 Compared to First Quarter of 2019				Second Quarter of 2019 Compared to Second Quarter of 2018
(In thousands)										Second Quarter of 2019 Compared to First Quarter of 2019				Second Quarter of 2019 Compared to Second Quarter of 2018		First Six Months of 2019 Compared to First Six Months of 2018
Net interest income (GAAP) for comparative period	$	238,170		Third Quarter of 2018 Compared to Third Quarter of 2017	$	215,988			$	Second Quarter of 2019 Compared to First Quarter of 2019			612,977	Second Quarter of 2019 Compared to Second Quarter of 2018
Change due to mix and growth of earning assets and interest-bearing liabilities (volume)	9,098			20,396			60,067			6,619				24,387		48,599
Change due to interest rate fluctuations (rate)	(2,294		)	11,179			37,771			(5,282		)		3,645		16,337
Change due to number of days in each period	2,589			—			—			2,879				—		—
Net interest income (GAAP) for the period ended September 30, 2018	$	247,563		$	247,563		$	710,815
Fully tax-equivalent adjustment	1,519			1,519			4,102
Net interest income - FTE	$	249,082		$	249,082		$	714,917
Net interest income (GAAP) for the period ended June 30, 2019										$	266,202			$	266,202	$	528,188
Fully taxable-equivalent adjustment										1,600				1,600		3,201
Net interest income, fully taxable-equivalent (non-GAAP)										$	267,802			$	267,802	$	531,389

Non-interest Income

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

Three Months Ended
$
Change

%
Change
(Dollars in thousands) September 30,
2018 September 30,
2017
Brokerage $ 5,579
$ 5,127
$ 452
9 %
Trust and asset management 17,055
14,676
2,379
16
Total wealth management $ 22,634
$ 19,803
$ 2,831
14 %
Mortgage banking 42,014
28,184
13,830
49
Service charges on deposit accounts 9,331
8,645
686
8
Gains on investment securities, net 90
39
51
NM
Fees from covered call options 627
1,143
(516 ) (45 )
Trading (losses) gains, net (61 ) (129 ) 68
(53 )
Operating lease income, net 9,132
8,461
671
8
Other:
Interest rate swap fees 2,359
1,762
597
34
BOLI 3,190
897
2,293
NM
Administrative services 1,099
1,052
47
4
Early pay-offs of capital leases 11
—
11
NM
Miscellaneous 9,504
9,874
(370 ) (4 )
Total Other $ 16,163
$ 13,585
$ 2,578
19 %
Total Non-Interest Income $ 99,930
$ 79,731
$ 20,199
25 %



	Three Months Ended						$ Change			% Change
(Dollars in thousands)	June 30, 2019			June 30, 2018			$ Change			% Change
Brokerage	$	4,764		$	5,784		$	(1,020	)	(18	)%
Trust and asset management	19,375			16,833			2,542			15
Total wealth management	24,139			22,617			1,522			7
Mortgage banking	37,411			39,834			(2,423		)	(6	)
Service charges on deposit accounts	9,277			9,151			126			1
Gains on investment securities, net	864			12			852			NM
Fees from covered call options	643			669			(26		)	(4	)
Trading (losses) gains, net	(44		)	124			(168		)	NM
Operating lease income, net	11,733			8,746			2,987			34
Other:
Interest rate swap fees	3,224			3,829			(605		)	(16	)
BOLI	1,149			1,544			(395		)	NM
Administrative services	1,009			1,205			(196		)	(16	)
Foreign currency remeasurement gains (losses)	113			(544		)	657			NM
Early pay-offs of capital leases	—			554			(554		)	(100	)
Miscellaneous	8,640			7,492			1,148			15
Total Other	14,135			14,080			55			—
Total Non-interest Income	$	98,158		$	95,233		$	2,925		3	%


	Nine Months Ended						$ Change				% Change		Six Months Ended								$ Change				% Change
(Dollars in thousands)	September 30, 2018			September 30, 2017						June 30, 2019				June 30, 2018							$ Change				% Change
Brokerage	$	17,394		$	16,796		$ Change	$	598		% Change			4	%	$	9,280			$	11,815			$	(2,535	)	(21	)%
Trust and asset management	50,843			43,060			7,783				18		38,836				33,788				5,048				15
Total wealth management	$	68,237		$	59,856		$	8,381			14	%	48,116				45,603				2,513				6
Mortgage banking	112,808			86,061			26,747				31		55,569				70,794				(15,225		)		(22	)
Service charges on deposit accounts	27,339			25,606			1,733				7		18,125				18,008				117				1
(Losses) gains on investment securities, net	(249		)	31			(280		)		NM
Gains (losses) on investment securities, net													2,228				(339		)		2,567				NM
Fees from covered call options	2,893			2,792			101				4		2,427				2,266				161				7
Trading gains (losses), net	166			(869		)	1,035				NM
Trading (losses) gains, net													(215		)		227				(442		)		NM
Operating lease income, net	27,569			21,048			6,521				31		22,529				18,437				4,092				22
Other:
Interest rate swap fees	8,425			5,416			3,009				56		6,055				6,066				(11		)		—
BOLI	5,448			2,770			2,678				97		2,740				2,258				482				21
Administrative services	3,365			3,062			303				10		2,039				2,266				(227		)		(10	)
Foreign currency remeasurement gains (losses)													577				(872		)		1,449				NM
Early pay-offs of capital leases	598			1,221			(623		)		(51	)	5				587				(582		)		(99	)
Miscellaneous	24,243			31,474			(7,231		)		(23	)	19,620				15,611				4,009				26
Total Other	$	42,079		$	43,943		$	(1,864	)		(4	)%	31,036				25,916				5,120				20
Total Non-Interest Income	$	280,842		$	238,468		$	42,374			18	%
Total Non-interest Income													$	179,815			$	180,912			$	(1,097	)		(1	)%

NM - Not ~~Meaningful~~meaningful.

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

~~The increase in wealth~~Wealth management revenue during the current period increased as compared to the ~~same period~~second quarter of ~~2017 is~~2018 primarily attributable to ~~growth in assets under management along with~~higher fees on tax-deferred like-kind exchange services and market appreciation related to managed money accounts with fees based on assets under management. 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 Wintrust ~~Investments.~~Investments and fees from tax-deferred like-kind exchange services provided by CDEC.

~~The increase in mortgage~~Mortgage banking revenue decreased in the ~~current~~second quarter of 2019 as compared to the ~~same period~~second quarter of ~~2017 resulted~~2018 resulting primarily from ~~increased revenue from loans originated~~negative fair value adjustments recognized on mortgage servicing rights related to changes in valuation assumptions and ~~sold, higher positive fair market value adjustment to MSRs and higher servicing income as the Company's loan servicing portfolio increased due to the acquisition of Veterans First,~~pay-offs partially offset by ~~lower~~higher production margins. Mortgage loans originated for sale totaled $1.2 billion in the second quarter of 2019 as compared to $1.1 billion in the second quarter of 2018. 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 originates~~ mortgage ~~loans held-for-sale with associated MSRs either retained or released.~~servicing rights ("MSRs"). The Company records MSRs at fair value on a recurring basis.

During the second quarter of 2019, the fair value of the mortgage servicing rights portfolio increased as retained servicing rights led to capitalization of $9.8 million partially offset by negative fair value adjustments of $4.3 million and a reduction in value due to payoffs and paydowns of the existing portfolio. The Company purchased an option at the beginning of the second quarter of 2019 to economically hedge a portion of the potential negative fair value changes recorded in earnings related to its mortgage servicing portfolio. The option was exercised during the second quarter resulting in a net gain of $920,000 which was recorded in mortgage banking revenue.

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


	Three months ended						Nine Months Ended						Three Months Ended						Six Months Ended
(Dollars in thousands)	September 30, 2018			September 30, 2017			September 30, 2018			September 30, 2017			June 30, 2019			June 30, 2018			June 30, 2019			June 30, 2018
Originations:
Retail originations	$	642,213		$	809,961		$	1,949,036		$	2,398,328		$	669,510		$	769,279		$	1,035,112		$	1,309,190
Correspondent originations	310,446			145,999			559,896			414,357			182,966			122,986			331,066			249,450
Veterans First originations	199,774			—			518,726			—			301,324			204,108			466,086			316,585
Total originations (A)	$	1,152,433		$	955,960		$	3,027,658		$	2,812,685
Total originations for sale (A)													$	1,153,800		$	1,096,373		$	1,832,264		$	1,875,225
Originations for investment													106,237			68,234			199,926			111,483
Total originations													$	1,260,037		$	1,164,607		$	2,032,190		$	1,986,708

Purchases as a percentage of originations	76		%	80		%	77		%	78		%
Refinances as a percentage of originations	24			20			23			22
Purchases as a percentage of originations for sale													63		%	80		%	64		%	77		%
Refinances as a percentage of originations for sale													37			20			36			23
Total	100		%	100		%	100		%	100		%	100		%	100		%	100		%	100		%

Production Margin:
Production revenue ⁽¹⁾(B)	$	25,253		$	24,038		$	73,593		$	69,855
Production revenue (B) ⁽¹⁾													$	29,895		$	27,814		$	46,501		$	48,340
Production margin (B/A)	2.19		%	2.51		%	2.43		%	2.48		%	2.59		%	2.54		%	2.54		%	2.58		%

Mortgage Servicing:
Loans serviced for others (C)	$	5,904,300		$	2,622,411								$	7,515,186		$	5,228,699
MSRs, at fair value (D)	74,530			29,414									72,850			63,194
Percentage of MSRs to loans serviced for others (D/C)	1.26		%	1.12		%							0.97		%	1.21		%

Components of Mortgage Banking Revenue:
Production revenue	$	25,253		$	24,038		$	73,593		$	69,855		$	29,895		$	27,814		$	46,501		$	48,340
MSR capitalization, net of payoffs and paydowns	10,249			4,308			19,731			11,531
MSR fair value adjustments	1,077			(2,201		)	7,307			(1,220		)
MSR current period capitalization													9,802			7,889			16,382			12,048
MSR collection of expected cash flow - paydowns													(457		)	(639		)	(962		)	(1,082		)
MSR collection of expected cash flow - payoffs													(3,619		)	(725		)	(5,111		)	(1,484		)
MSR changes in fair value model assumptions													(4,305		)	2,097			(13,049		)	6,230
Gain on derivative contract held as an economic hedge, net													920			—			920			—
MSR valuation adjustment, net of gain on derivative contract held as an economic hedge													(3,385		)	2,097			(12,129		)	6,230
Servicing income	3,942			1,702			10,352			4,475			5,460			3,505			10,920			6,410
Other	1,493			337			1,825			1,420			(285		)	(107		)	(32		)	332
Total mortgage banking revenue	$	42,014		$	28,184		$	112,808		$	86,061		$	37,411		$	39,834		$	55,569		$	70,794


(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 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. There were no outstanding call option contracts at ~~September~~June 30, ~~2018~~2019 and ~~September~~June 30, ~~2017.~~2018.

~~The increase in operating~~Operating lease income ~~in the current year periods~~increased as compared to the ~~prior year periods is~~second quarter of 2018 resulting primarily ~~related to growth~~from increases in ~~business from the Company's leasing divisions.~~rental income and net gains on sale of lease assets.

Non-interest Expense

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


	Three months ended				$ Change			% Change		Three months ended				$ Change			% Change
(Dollars in thousands)	September 30, 2018		September 30, 2017				June 30, 2019				June 30, 2018			$ Change			% Change
Salaries and employee benefits:					$ Change			% Change
Salaries	$	69,893	$	57,689	$	12,204		21	%	$	75,360	$	66,976	$	8,384		13	%
Commissions and incentive compensation	34,046		32,095		1,951			6		36,486		35,907		579			2
Benefits	19,916		16,467		3,449			21		21,886		18,792		3,094			16
Total salaries and employee benefits	$	123,855	$	106,251	$	17,604		17	%	133,732		121,675		12,057			10
Equipment	10,827		9,947		880			9		12,759		10,527		2,232			21
Operating lease equipment depreciation	7,370		6,794		576			8		8,768		6,940		1,828			26
Occupancy, net	14,404		13,079		1,325			10		15,921		13,663		2,258			17
Data processing	9,335		7,851		1,484			19		6,204		8,752		(2,548		)	(29	)
Advertising and marketing	11,120		9,572		1,548			16		12,845		11,782		1,063			9
Professional fees	9,914		6,786		3,128			46		6,228		6,484		(256		)	(4	)
Amortization of other intangible assets	1,163		1,068		95			9		2,957		997		1,960			NM
FDIC insurance	4,205		3,877		328			8		4,127		4,598		(471		)	(10	)
OREO expense, net	596		590		6			1		1,290		980		310			32
Other:
Commissions—3rd party brokers	1,059		990		69			7		749		1,174		(425		)	(36	)
Postage	2,205		1,814		391			22		2,606		2,567		39			2
Miscellaneous	17,584		14,956		2,628			18		21,421		16,630		4,791			29
Total other	$	20,848	$	17,760	$	3,088		17	%	24,776		20,371		4,405			22
Total Non-Interest Expense	$	213,637	$	183,575	$	30,062		16	%
Total Non-interest Expense										$	229,607	$	206,769	$	22,838		11	%


	Nine months ended				$ Change				% Change		Six months ended				$ Change			% Change
(Dollars in thousands)	September 30, 2018		September 30, 2017					June 30, 2019				June 30, 2018			$ Change			% Change
Salaries and employee benefits:					$ Change				% Change
Salaries	$	198,855	$	167,912	$	30,943			18	%	$	149,397	$	128,962	$	20,435		16	%
Commissions and incentive compensation	101,902		92,788		9,114				10		68,085		67,856		229			—
Benefits	57,209		51,369		5,840				11		41,973		37,293		4,680			13
Total salaries and employee benefits	357,966		312,069		45,897				15		259,455		234,111		25,344			11
Equipment	31,426		28,858		2,568				9		24,529		20,599		3,930			19
Operating lease equipment depreciation	20,843		17,092		3,751				22		17,087		13,473		3,614			27
Occupancy, net	41,834		38,766		3,068				8		32,166		27,430		4,736			17
Data processing	26,580		23,580		3,000				13		13,729		17,245		(3,516		)	(20	)
Advertising and marketing	31,726		23,448		8,278				35		22,703		20,606		2,097			10
Professional fees	23,047		18,956		4,091				22		11,784		13,133		(1,349		)	(10	)
Amortization of other intangible assets	3,164		3,373		(209		)		(6	)	5,899		2,001		3,898			NM
FDIC insurance	13,165		11,907		1,258				11		7,703		8,960		(1,257		)	(14	)
OREO expense, net	4,502		2,994		1,508				50		1,922		3,906		(1,984		)	(51	)
Other:
Commissions—3rd party brokers	3,485		3,121		364				12		1,467		2,426		(959		)	(40	)
Postage	6,638		5,336		1,302				24		5,056		4,433		623			14
Miscellaneous	50,379		45,737		4,642				10		40,481		32,795		7,686			23
Total other	60,502		54,194		6,308				12		47,004		39,654		7,350			19
Total Non-Interest Expense	$	614,755	$	535,237	$	79,518			15	%
Total Non-interest Expense											$	443,981	$	401,118	$	42,863		11	%

NM - Not meaningful.

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

Salaries and employee benefits expense increased in the ~~current period~~second quarter of 2019 compared to the ~~same period~~second quarter of ~~2017, primarily~~2018 due to increased staffing as the Company grows, including additional salaries from the ROC acquisition as well as a ~~result~~full quarter impact of ~~the addition of employees from the CSC and Veterans First acquisition and the growth of the Company, merit-based salary~~annual merit increases ~~for current employees~~that were effective in ~~February 2018, an increase of the minimum wage for eligible hourly employees effective in March 2018~~February. Commissions and ~~higher bonus and long-term performance-based~~ incentive compensation ~~due to higher earnings.~~

~~Operating lease equipment depreciation~~ increased in the current quarter primarily related to the increased volume of mortgage originations for sale. The increase in benefits expense relates primarily to increases in employee insurance expense in the current quarter.

Other miscellaneous expense increased during the second quarter of 2019 compared to the ~~same period~~second quarter of ~~2017, primarily~~2018 as a result of ~~growth in business from the Company's leasing divisions.~~various other expenses. Miscellaneous expense includes ATM expenses, correspondent bank charges, directors' fees, telephone, travel and entertainment, corporate insurance, dues and subscriptions, problem loan expenses, operating losses and lending origination costs that are not deferred.

Occupancy expense increased in the ~~third~~second quarter of ~~2018~~2019 compared to the ~~same~~second quarter of ~~2017,~~2018 primarily as a result of higher ~~maintenance and repairs and real estate taxes.~~costs related to additional locations. Occupancy expense includes depreciation on premises, real estate taxes and insurance, utilities and maintenance of premises, as well as net rent expense for leased premises.

~~The increase~~Equipment expense increased in ~~advertising and marketing expenses during~~ the ~~current~~second quarter of 2019 compared to the ~~same period~~second quarter of ~~2017 is primarily related to~~2018 as a result of higher ~~expenses from community sponsorships~~software license fees, software and computer depreciation expense, and maintenance and repairs.

Data processing expense decreased in the second quarter of 2019 as well as increased spending related to deposit generation and brand awareness to grow our loan and deposit portfolios. Marketing costs are incurred to promote the Company's brand, commercial banking capabilities, the Company's various products, to attract loans and deposits and to announce new branch openings as well as the expansion of the Company's non-bank businesses. The level of marketing expenditures depends on the timing of sponsorship programs and type of marketing programs utilized which are determined based on the market area, targeted audience, competition and various other factors.

~~The increase in professional fees during the current quarter~~ compared to the ~~same period~~second quarter of ~~2017 is~~2018 primarily ~~related to higher fees on consulting services. The increase in consulting fees was driven by certain consulting agreements paid in relation~~due to the ~~acquisition~~realization of ~~Delaware Place Bank totaling $2.1 million. Approximately $147,000~~a full quarter impact of ~~additional payments will be made~~favorable contract negotiations on various data processing contracts which were completed in the ~~fourth~~first quarter ~~related to these agreements. Professional fees include legal, audit and tax fees, external loan review costs, consulting arrangements and normal regulatory exam assessments.~~of 2019.

Income Taxes

The Company recorded income tax expense of ~~$30.9~~$28.7 million in the ~~third~~second quarter of ~~2018~~2019 compared to $32.0 million in the second quarter of ~~2018 and $38.6 million in the third quarter of 2017.~~2018. The effective tax rates were ~~25.13%~~26.06% in the ~~third~~second quarter of ~~2018,~~2019 compared to 26.33% in the second quarter of ~~2018 and 37.05% in the third quarter of 2017.~~2018. During the ~~nine~~first six months ~~ended September 30, 2018,~~of 2019, the Company recorded income tax expense of ~~$89.0~~$58.2 million ~~(25.24% effective tax rate)~~ compared to ~~$105.3~~$58.1 million ~~(35.79% effective tax rate)~~ for the ~~same period~~first six months of 2017. The lower effective tax rates for the 2018 quarterly and year-to-date periods as compared to 2017 were primarily due to the reduction of the federal statutory income tax rates effective in 2018 as a result of the enactment of the Tax Cuts and Jobs Act on December 22, 2017. During the third quarter of 2018, the Company finalized the provisional amounts recorded for the year ended December 31, 2017 related to the Tax Cuts and Jobs Act and recorded an additional net tax benefit of $1.2 million.2018. The effective tax rates were ~~also~~25.44% for the first six months of 2019 and 25.30% for the first six months of 2018.

The quarterly and year-to-date effective tax rates were impacted by excess tax benefits related to share-based compensation. These excess tax benefits were ~~$370,000~~$69,000 in the ~~third~~second quarter of ~~2018~~2019 and $1.6 million in the first quarter of 2019 compared to $712,000 in the second quarter of 2018 ~~compared to $1.1~~and $2.6 million in the ~~third~~first quarter of ~~2017. Excess tax benefits were $3.7 million and $5.0 million for the year to date periods of 2018 and 2017, respectively.~~2018. Excess tax benefits are expected to be higher in the first quarter when the majority of the Company's ~~share-based~~shared-based awards vest, and will fluctuate throughout the year based on the Company's stock price and timing of employee stock option exercises and vesting of other share-based awards.

Operating Segment Results

As described in Note 14 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 ~~September~~June 30, ~~2018~~2019 totaled ~~$202.4~~$214.3 million as compared to ~~$176.5~~$196.8 million for the same period in ~~2017,~~2018, an increase of ~~$25.9~~$17.5 million, or ~~15%~~9%. On a year-to-date basis, net interest income for the segment increased by ~~$84.8~~$44.2 million from ~~$499.1~~$381.5 million for the ~~nine~~six months ended ~~September~~June 30, ~~2017~~2018 to ~~$583.9~~$425.7 million for the ~~nine~~six months ended ~~September~~June 30, ~~2018.~~2019. The increase in both three and ~~nine~~six month periods is primarily attributable to growth in earning assets and higher net interest margin. The community banking segment’s non-interest income totaled ~~$69.8~~$65.4 million in the ~~third~~second quarter of ~~2018, an increase~~2019, a decrease of ~~$17.2 million,~~$335,000, or ~~33%~~1%, when compared to the ~~third~~second quarter of ~~2017~~2018 total of ~~$52.6~~$65.7 million. On a year-to-date basis, non-interest income totaled ~~$192.0~~$113.6 million for the ~~nine~~six months ended ~~September~~June 30, ~~2018, an increase~~2019, a decrease of ~~$31.8~~$8.6 million, or ~~20%~~7%, compared to ~~$160.3~~$122.3 million in the ~~nine~~six months ended ~~September~~June 30, ~~2017.~~2018. The ~~increase~~decrease in non-interest income ~~in the third quarter and~~on a year-to-date ~~periods was~~basis is primarily attributable to ~~an increase~~a decrease in mortgage banking revenue ~~higher interest rate swap fees~~as a result of negative fair value adjustments recognized

on mortgage servicing rights related to changes in valuation assumptions and ~~increased service charges on deposit accounts.~~pay-offs and lower production margins. The community banking segment’s net income for the quarter ended ~~September~~June 30, ~~2018~~2019 totaled ~~$63.7~~$53.4 million, ~~an increase~~a decrease of ~~$18.9~~$11.9 million as compared to net income in the ~~third~~second quarter of ~~2017~~2018 of ~~$44.8~~$65.4 million. On a year-to-date basis, the community banking segment's net income was ~~$187.4~~$113.8 million for the first ~~nine~~six months of ~~2018~~2019 as compared to ~~$128.5~~$123.7 million for the first ~~nine~~six months of ~~2017.~~2018.

The specialty finance segment's net interest income totaled ~~$36.4~~$39.4 million for the quarter ended ~~September~~June 30, ~~2018,~~2019, compared to ~~$30.5~~$32.2 million for the same period in ~~2017,~~2018, an increase of ~~$5.9~~$7.2 million, or ~~19%~~22%. On a year-to-date basis, net interest income increased by ~~$14.2~~$13.4 million in the first ~~nine~~six months of ~~2018~~2019 as compared to the first ~~nine~~six months of ~~2017.~~2018. The increase ~~during both periods~~ is primarily attributable to growth in earning assets and higher yields on the premium finance receivables portfolios. The specialty finance segment’s non-interest income totaled ~~$17.0~~$19.6 million and $16.3 million for the three month periods ended ~~September~~June 30, ~~2018~~2019 and ~~2017,~~2018, respectively. On a year-to-date basis, non-interest income increased by ~~$4.8~~$7.1 million in the first ~~nine~~six months of ~~2018~~2019 as compared to the first ~~nine~~six months of ~~2017.~~2018. The increase in non-interest income in the current year periods isare primarily the result of higher originations and increased balances related to the commercial premium finance portfolio and growth in business from the Company's leasing division. Our commercial premium finance operations, life insurance finance operations, lease financing operations and accounts receivable finance operations accounted for 40%, ~~36%~~35%, ~~18%~~21% and 6%4%, respectively, of the total revenues of our specialty finance business for the ~~nine~~six month period ended ~~September~~June 30, ~~2018.~~2019. The net income of the specialty finance segment for the quarter ended ~~September~~June 30, ~~2018~~2019 totaled ~~$23.0~~$21.1 million as compared to ~~$17.0~~$19.5 million for the quarter ended ~~September~~June 30, ~~2017.~~2018. On a year-to-date basis, the net income of the specialty finance segment for the ~~nine~~six months ended ~~September~~June 30, ~~2018~~2019 totaled ~~$61.5~~$43.0 million as compared to ~~$48.0~~$38.5 million for the ~~nine~~six months ended ~~September~~June 30, ~~2017.~~2018.

The wealth management segment reported net interest income of ~~$4.0~~$6.9 million for the ~~third~~second quarter of ~~2018~~2019 compared to ~~$4.6~~$4.2 million in the same quarter of ~~2017.~~2018. On a year-to-date basis, net interest income totaled ~~$12.7~~$14.4 million for the first ~~nine~~six months of ~~2018~~2019 as compared to ~~$14.5~~$8.7 million for the first ~~nine~~six months of ~~2017.~~2018. Net interest income for this segment is primarily comprised of 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 ~~$874.8~~$1.6 billion and $899.4 million ~~and $1.0 billion~~ in the first ~~nine~~six months of ~~2018~~2019 and ~~2017,~~2018, respectively. This segment recorded non-interest income of ~~$23.5~~$25.0 million for the ~~third~~second quarter of ~~2018~~2019 compared to ~~$20.4~~$23.3 million for the ~~third~~second quarter of ~~2017.~~2018. On a year-to-date basis, the wealth management segment's non-interest income totaled ~~$69.8~~$50.0 million during the first ~~nine~~six months of ~~2018~~2019 as compared to ~~$61.7~~$46.3 million in the first ~~nine~~six months of ~~2017.~~2018. 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.~~Company. 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 ~~$5.2~~$6.9 million for the ~~third~~second quarter of ~~2018~~2019 compared to ~~$3.8~~$4.7 million for the ~~third~~second quarter of ~~2017.~~2018. On a year-to-date basis, the wealth management segment's net income totaled ~~$14.6~~$13.9 million and ~~$12.4~~$9.4 million for the ~~nine~~six month periods ended ~~September~~June 30, ~~2018~~2019 and ~~2017,~~2018, respectively.

Financial Condition

Total assets were ~~$30.1~~$33.6 billion at ~~September~~June 30, ~~2018,~~2019, representing an increase of ~~$2.8~~$4.2 billion, or ~~10%~~14%, when compared to ~~September~~June 30, ~~2017~~2018 and an increase of approximately ~~$0.7~~$1.3 billion, or 9%16% on an annualized basis, when compared to ~~June 30, 2018.~~March 31, 2019. Total funding, which includes deposits, all notes and advances, including secured borrowings and the junior subordinated debentures, was ~~$26.3~~$29.2 billion at ~~September~~June 30, ~~2018,~~2019, $28.1 billion at March 31, 2019, and $25.7 billion at June 30, ~~2018, and $24.0 billion at September 30, 2017.~~2018. See Notes 5, 6, 10, 11 and 12 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												Three Months Ended
	September 30, 2018				June 30, 2018				September 30, 2017				June 30, 2019				March 31, 2019				June 30, 2018
(Dollars in thousands)	Balance		Percent		Balance		Percent		Balance		Percent		Balance		Percent		Balance		Percent		Balance		Percent
Mortgage loans held-for-sale	$	380,235	1	%	$	403,967	2	%	$	336,604	1	%	$	281,732	1	%	$	188,190	1	%	$	403,967	2	%
Loans, net of unearned income
Commercial	7,337,150		27		7,167,150		27		6,399,589		26		$	8,110,690	27		$	7,854,451	27		$	7,167,150	27
Commercial real estate	6,658,800		24		6,624,140		25		6,401,278		26		7,120,936		24		6,963,852		24		6,624,140		25
Home equity	589,242		2		609,455		2		679,668		2		527,784		2		540,121		2		609,455		2
Residential real estate	847,703		3		834,633		3		778,033		3		995,417		3		938,364		3		834,633		3
Premium finance receivables	7,257,505		27		6,912,264		26		6,470,190		26		7,696,745		26		7,468,706		26		6,912,264		26
Other loans	132,978		1		135,899		1		129,860		1		101,691		1		115,422		1		135,899		1
Total loans, net of unearned income excluding covered loans	$	22,823,378	84	%	$	22,283,541	84	%	$	20,858,618	84	%
Covered loans	—		—		—		—		48,415		—
Total average loans ⁽¹⁾	$	22,823,378	84	%	$	22,283,541	84	%	$	20,907,033	84	%	$	24,553,263	83	%	$	23,880,916	83	%	$	22,283,541	84	%
Liquidity management assets ⁽²⁾	$	4,132,611	15	%	$	3,765,372	14	%	$	3,737,619	15	%	$	4,652,403	16	%	$	4,623,088	16	%	$	3,765,372	14	%
Other earning assets ⁽³⁾	17,862		—		21,244		—		25,844		—		15,719		—		13,591		—		21,244		—
Total average earning assets	$	27,354,086	100	%	$	26,474,124	100	%	$	25,007,100	100	%	$	29,503,117	100	%	$	28,705,785	100	%	$	26,474,124	100	%
Total average assets	$	29,525,109			$	28,567,579			$	27,012,295			$	32,055,769			$	31,216,171			$	28,567,579
Total average earning assets to total average assets			93	%			93	%			93	%			92	%			92	%			93	%


(1)	Includes non-accrual loans


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


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

Mortgage loans held-for-sale. Average mortgage loans held-for-sale totaled ~~$380.2~~$281.7 million in the ~~third~~second quarter of ~~2018,~~2019, compared to $188.2 million in the first quarter of 2019 and $404.0 million in the second quarter of ~~2018 and $336.6 million in the third quarter of 2017.~~2018. 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.

Loans, net of unearned income. Average total loans, net of unearned income, totaled ~~$22.8~~$24.6 billion in the ~~third~~second quarter of 2019, increasing $2.3 billion, or 10%, from the second quarter of 2018 ~~increasing $1.9 billion, or 9%, from the third quarter of 2017~~ and ~~$539.8~~$672.3 million, or ~~10%~~11% on an annualized basis, from the ~~second~~first quarter of ~~2018.~~2019. Combined, the commercial and commercial real estate loan categories comprised ~~61%~~62% of the average loan portfolio in both of the ~~third~~second quarter of ~~2018~~2019 and ~~2017.~~2018. Growth realized in these categories for the ~~third~~second quarter of ~~2018~~2019 as compared to the sequential and prior year periods is primarily attributable to increased business development efforts and the acquisition of ROC. Additionally, growth realized in the second quarter of 2019 as compared to the second quarter of 2018 was partially attributable to the acquisitions of AEB and CSC.

Home equity loan portfolio averaged ~~$589.2~~$527.8 million in the ~~third~~second quarter of ~~2018,~~2019, and decreased ~~$90.4~~$81.7 million, or 13% from the average balance of ~~$679.7~~$609.5 million in same period of ~~2017.~~2018. The Company has been actively managing its home equity portfolio to ensure that diligent pricing, appraisal and other underwriting activities continue to exist.

Residential real estate loans averaged ~~$847.7~~$995.4 million in the ~~third~~second quarter of ~~2018,~~2019, and increased ~~$69.7~~$160.8 million, or 9%19% from the average balance of ~~$778.0~~$834.6 million in same period of ~~2017.~~2018. Additionally, compared to the quarter ended ~~June 30, 2018,~~March 31, 2019, the average balance increased ~~$13.1~~$57.1 million, or 6%24% on an annualized basis. The Company's residential real estate portfolio predominantly includes one- to four-family adjustable rate mortgage loans that have repricing terms generally from one to three years, construction loans to individuals and bridge financing loans for qualifying customers.

Average premium finance receivables totaled ~~$7.3~~$7.7 billion in the ~~third~~second quarter of ~~2018,~~2019, and accounted for ~~32%~~31% of the Company’s average total loans. The increase during the ~~third~~second quarter of ~~2018~~2019 compared to both the first quarter of 2019 and the second quarter of 2018 ~~and the third quarter of 2017~~ was the result of continued originations within the portfolio due to the effective marketing and customer servicing. Approximately ~~$1.9~~$2.4 billion of premium finance receivables were originated in the ~~third~~second quarter of ~~2018~~2019 compared to ~~$1.8~~$2.1 billion during the same period of ~~2017.~~2018. Premium finance receivables consist of a commercial portfolio and a life portfolio comprising

approximately ~~40%~~41% and ~~60%~~59%, respectively, of the average total balance of premium finance receivables for the ~~third~~second quarter of ~~2018,~~2019, and ~~42%~~39% and ~~58%~~61%, respectively, for the ~~third~~second quarter of ~~2017.~~2018.

Other loans represent 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. 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 represented loans acquired through eight FDIC-assisted transactions, all of which occurred prior to 2013. These loans were subject to loss sharing agreements with the FDIC. The FDIC agreed to reimburse the Company for 80% of losses incurred on the purchased loans, foreclosed real estate, and certain other assets. On October 16, 2017, the Company entered into agreements with the FDIC that terminated all existing loss share agreements with the FDIC. The Company is solely responsible for all future charge-offs, recoveries, gains, losses and expenses related to the previously covered assets as the FDIC no longer shares in those amounts. 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, Wintrust Investments activities involve the execution, settlement, and financing of various securities transactions. Wintrust Investments customer securities activities are transacted on either a cash or margin basis. In margin transactions, Wintrust Investments, 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, Wintrust Investments 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 Wintrust Investments 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, Wintrust Investments 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. Wintrust Investments 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. Wintrust Investments monitors required margin levels daily and, pursuant to such guidelines, requires customers to deposit additional collateral or to reduce positions when necessary.

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:


	Nine Months Ended								Six Months Ended
	September 30, 2018				September 30, 2017				June 30, 2019				June 30, 2018
(Dollars in thousands)	Balance		Percent		Balance		Percent		Balance		Percent		Balance		Percent
Mortgage loans held-for-sale	$	355,491	1	%	$	313,675	1	%	$	235,220	1	%	$	342,914	1	%
Loans:
Commercial	7,115,633		27		6,173,563		26		$	7,983,279	27	%	$	7,003,037	27	%
Commercial real estate	6,624,613		25		6,306,508		26		7,042,828		24		6,607,235		26
Home equity	615,623		2		698,956		3		533,918		2		629,032		2
Residential real estate(1)	837,389		3		747,487		3		967,048		3		832,146		3
Premium finance receivables	6,952,069		26		6,211,151		26		7,583,355		26		6,796,823		26
Other loans	131,500		1		126,167		1		108,518		1		130,749		1
Total loans, net of unearned income excluding covered loans	$	22,276,827	84	%	$	20,263,832	85	%
Covered loans	—		—		52,339		—
Total average loans ⁽¹⁾	$	22,276,827	84	%	$	20,316,171	85	%
Liquidity management assets ⁽²⁾	$	3,883,405	15	%	$	3,469,208	14	%
Other earning assets ⁽³⁾	22,190		—		25,612		—
Total average loans ⁽²⁾									$	24,218,946	83	%	$	21,999,022	85	%
Liquidity management assets ⁽³⁾									$	4,637,826	16	%	$	3,756,736	14	%
Other earning assets ⁽⁴⁾									14,661		—		24,390		—
Total average earning assets	$	26,537,913	100	%	$	24,124,666	100	%	$	29,106,653	100	%	$	26,123,062	100	%
Total average assets	$	28,640,380			$	26,096,809			$	31,638,289			$	28,190,683
Total average earning assets to total average assets			93	%			92	%			92	%			93	%


(1)	Includes mortgage loans held-for-sale


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


~~(2)~~(3)	Liquidity management assets include investment securities, other securities, interest earning deposits with banks, federal funds sold and securities purchased under resale agreements


~~(3)~~(4)	Other earning assets include brokerage customer receivables and trading account securities

Total average loans for the first ~~nine~~six months of ~~2018~~2019 increased ~~$2.0~~$2.2 billion or 10% over the previous year period. Similar to the quarterly discussion above, approximately ~~$942.1~~$980.2 million of this increase relates to the commercial portfolio, ~~$318.1~~$435.6 million of

this increase relates to the commercial real estate portfolio and ~~$740.9~~$786.5 million of this increase relates to the premium finance receivables portfolio.

LOAN PORTFOLIO AND ASSET QUALITY

Loan Portfolio

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


	September 30, 2018				December 31, 2017				September 30, 2017				June 30, 2019				December 31, 2018				June 30, 2018
			% of				% of				% of				% of				% of				% of
(Dollars in thousands)	Amount		Total		Amount		Total		Amount		Total
(In thousands)													Amount		Total		Amount		Total		Amount		Total
Commercial	$	7,473,958	32	%	$	6,787,677	31	%	$	6,456,034	31	%	$	8,270,774	33	%	$	7,828,538	33	%	$	7,289,060	32	%
Commercial real estate	6,746,774		29		6,580,618		30		6,400,781		31		7,276,244		29		6,933,252		29		6,575,084		29
Home equity	578,844		3		663,045		3		672,969		3		527,370		2		552,343		2		593,500		3
Residential real estate	924,250		4		832,120		4		789,499		3		1,118,178		4		1,002,464		4		895,470		4
Premium finance receivables—commercial	2,885,327		12		2,634,565		12		2,664,912		13		3,368,423		13		2,841,659		12		2,833,452		12
Premium finance receivables—life insurance	4,398,971		19		4,035,059		19		3,795,474		18		4,634,478		18		4,541,794		19		4,302,288		19
Consumer and other	115,827		1		107,713		1		133,112		1		109,192		1		120,641		1		121,706		1
Total loans, net of unearned income, excluding covered loans	$	23,123,951	100	%	$	21,640,797	100	%	$	20,912,781	100	%
Covered loans	—		—		—		—		46,601		—
Total loans	$	23,123,951	100	%	$	21,640,797	100	%	$	20,959,382	100	%
Total loans, net of unearned income													$	25,304,659	100	%	$	23,820,691	100	%	$	22,610,560	100	%

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 ~~September~~June 30, ~~2018~~2019 and ~~2017:~~2018:


	As of September 30, 2018						As of September 30, 2017						As of June 30, 2019						As of June 30, 2018
					Allowance						Allowance						Allowance						Allowance
			% of		For Loan				% of		For Loan				% of		For Loan				% of		For Loan
			Total		Losses				Total		Losses				Total		Losses				Total		Losses
(Dollars in thousands)	Balance		Balance		Allocation		Balance		Balance		Allocation		Balance		Balance		Allocation		Balance		Balance		Allocation
Commercial:
Commercial, industrial and other	$	4,805,486	33.8	%	$	45,111	$	4,120,533	32.0	%	$	38,708	$	5,295,775	34.0	%	$	52,756	$	4,621,789	33.2	%	$	39,704
Franchise	937,290		6.6		8,962		853,716		6.6		6,154		926,521		6.0		8,314		957,339		6.9		8,743
Mortgage warehouse lines of credit	171,860		1.2		1,350		194,370		1.5		1,438		275,170		1.8		2,195		200,060		1.4		1,598
Asset-based lending	1,033,851		7.3		9,389		896,336		7.0		7,683		1,068,226		6.9		9,335		1,042,755		7.5		8,958
Leases	509,675		3.6		1,338		381,394		3.0		1,208		680,757		4.4		1,879		458,614		3.3		1,237
PCI - commercial loans ⁽¹⁾	15,796		0.1		594		9,685		0.1		544		24,325		0.2		414		8,503		0.1		487
Total commercial	$	7,473,958	52.6	%	$	66,744	$	6,456,034	50.2	%	$	55,735	$	8,270,774	53.3	%	$	74,893	$	7,289,060	52.4	%	$	60,727
Commercial Real Estate:
Construction	$	798,330	5.6	%	$	9,259	$	673,977	5.2	%	$	7,565	$	838,499	5.3	%	$	9,343	$	807,235	5.8	%	$	9,337
Land	119,004		0.9		3,816		102,753		0.8		3,354		145,639		0.9		4,193		115,357		0.8		3,716
Office	940,777		6.6		6,339		880,951		6.9		6,249		957,218		6.2		9,778		894,349		6.5		5,971
Industrial	885,931		6.2		6,002		836,485		6.5		5,538		956,530		6.2		6,591		882,525		6.4		5,902
Retail	887,702		6.2		8,195		934,239		7.3		6,107		976,201		6.3		6,515		867,639		6.3		8,085
Multi-family	923,893		6.5		8,900		864,985		6.7		8,873		1,240,067		8.0		11,983		952,048		6.9		9,688
Mixed use and other	2,086,455		14.7		15,717		1,974,315		15.4		14,270		2,035,099		13.0		14,813		1,949,242		14.1		14,859
PCI - commercial real estate ⁽¹⁾	104,682		0.7		18		133,076		1.0		84		126,991		0.8		54		106,689		0.8		102
Total commercial real estate	$	6,746,774	47.4	%	$	58,246	$	6,400,781	49.8	%	$	52,040	$	7,276,244	46.7	%	$	63,270	$	6,575,084	47.6	%	$	57,660
Total commercial and commercial real estate	$	14,220,732	100.0	%	$	124,990	$	12,856,815	100.0	%	$	107,775	$	15,547,018	100.0	%	$	138,163	$	13,864,144	100.0	%	$	118,387

Commercial real estate - collateral location by state:
Illinois	$	5,213,719	77.3	%			$	4,981,379	77.8	%			$	5,505,290	75.7	%			$	5,100,132	77.6	%
Wisconsin	694,205		10.3				683,229		10.7				740,288		10.2				726,874		11.1
Total primary markets	$	5,907,924	87.6	%			$	5,664,608	88.5	%			$	6,245,578	85.9	%			$	5,827,006	88.7	%
Indiana	151,725		2.2				140,749		2.2				179,977		2.5				153,807		2.3
Florida	50,819		0.8				114,599		1.8				60,343		0.8				51,143		0.8
Arizona	58,880		0.9				58,192		0.9				62,607		0.9				55,171		0.8
Michigan	45,502		0.7				44,664		0.7				37,271		0.5				45,670		0.7
California	54,692		0.8				36,366		0.6				68,497		0.9				68,459		1.0
Other	477,232		7.0				341,603		5.3				621,971		8.5				373,828		5.7
Total	$	6,746,774	100.0	%			$	6,400,781	100.0	%
Total commercial real estate													$	7,276,244	100.0	%			$	6,575,084	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 and higher specific reserves on impaired loans within the portfolio, our allowance for loan losses in our commercial loan portfolio is ~~$66.7~~$74.9 million as of ~~September~~June 30, ~~2018~~2019 compared to ~~$55.7~~$60.7 million as of ~~September~~June 30, ~~2017.~~2018.

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, ~~87.6%~~85.9% of our commercial real estate loan portfolio is located in this region as of ~~September~~June 30, ~~2018. While commercial real estate market conditions are generally considered to be good, a few of our specific markets have stress conditions.~~2019. We have been able to effectively manage our total non-performing commercial real estate loans. As of ~~September~~June 30, ~~2018,~~2019, our allowance for loan losses related to this portfolio is ~~$58.2~~$63.3 million compared to ~~$52.0~~$57.7 million as of ~~September~~June 30, ~~2017~~2018.

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. Mortgage warehouse lines portfolio totaled ~~$171.9~~$275.2 million as of ~~September~~June 30, ~~2018~~2019 compared to ~~$194.4~~$200.1 million as of ~~September~~June 30, ~~2017.~~2018.

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.

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. 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 ~~September~~June 30, ~~2018,~~2019, our residential loan portfolio totaled ~~$924.3 million,~~$1.1 billion, 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 ~~September~~June 30, ~~2018, $16.1~~2019, $14.2 million of our residential real estate mortgages, or ~~1.7%~~1.3% of our residential real estate loan portfolio were classified as nonaccrual, $1.9 million were 90 or more days past due and still accruing (0.2%), ~~$2.3~~$3.1 million were 30 to 89 days past due (0.3%) and ~~$904.0 million~~$1.1 billion were current ~~(97.8%~~(98.2%). 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 ~~September~~June 30, 2019 and 2018 ~~and 2017~~ was ~~$5.9~~$7.5 billion and ~~$2.6~~$5.2 billion, respectively. All other mortgage loans sold into the secondary market were sold without the retention of servicing rights.

The Government National Mortgage Association ("GNMA") optional repurchase programs allow financial institutions acting as servicers to buy back individual delinquent mortgage loans that meet certain criteria from the securitized loan pool for which the institution was the original transferor of such loans. At the option of the servicer and without prior authorization from GNMA, the servicer may repurchase such delinquent loans for an amount equal to the remaining principal balance of the loan. Under FASB

ASC Topic 860, “Transfers and Servicing,” this buy-back option is considered a conditional option until the delinquency criteria are met, at which time the option becomes unconditional. When the Company is deemed to have regained effective control over

these loans under the unconditional ~~buy-back~~repurchase option and the expected benefit of the potential ~~buy-back~~repurchase is more than trivial, the loans can no longer be reported as sold and must be brought back onto the balance sheet as loans, regardless of whether the Company intends to exercise the buy-back option. These loans are reported as loans held-for-investment, part of the residential real estate portfolio, with the offsetting liability being reported in accrued interest payable and other liabilities. Rebooked GNMA loans held-for-investment amounted to ~~$64.4~~$95.6 million at ~~September~~June 30, ~~2018,~~2019, compared to no$53.4 million balance at ~~September~~June 30, ~~2017.~~2018.

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 ~~September~~June 30, ~~2018,~~2019, approximately $1.3 million of our mortgage loans consist of interest-only loans.

Premium finance receivables – commercial. FIRST Insurance Funding and FIFC Canada originated approximately ~~$1.7~~$2.2 billion in commercial insurance premium finance receivables in the ~~third~~second quarter of ~~2018~~2019 as compared to ~~$1.6~~$1.8 billion of originations in the ~~third~~second quarter of ~~2017.~~2018. During the ~~nine~~six months ended ~~September~~June 30, ~~2018~~2019 and ~~2017,~~2018, FIRST Insurance Funding and FIFC Canada originated approximately ~~$5.1~~$4.1 billion and ~~$4.6~~$3.4 billion, respectively, in commercial insurance premium finance ~~receivables~~receivables.

FIRST Insurance Funding 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. Wintrust Life Finance originated approximately ~~$200.0~~$230.9 million in life insurance premium finance receivables in the ~~third~~second quarter of ~~2018~~2019 as compared to $~~205.9~~230.1 million of originations in the ~~third~~second quarter of ~~2017.~~2018. During the ~~nine~~six months ended ~~September~~June 30, ~~2018~~2019 and ~~2017,~~2018, Wintrust Life Finance originated approximately ~~$654.6~~$474.9 million and ~~$653.1~~$454.6 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, Wintrust Life Finance 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 eight FDIC-assisted transactions, all of which occurred prior to 2013. These loans were subject to loss sharing agreements with the FDIC. The FDIC agreed to reimburse the Company for 80% of losses incurred on the purchased loans, foreclosed real estate, and certain other assets. On October 16, 2017, the Company entered into agreements with the FDIC that terminated all existing loss share agreements with the FDIC. Starting on October 16,

2017, the Company is solely responsible for all charge-offs, recoveries, gains, losses and expenses related to the previously covered assets as the FDIC no longer shares in those amounts. 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.

Maturities and Sensitivities of Loans to Changes in Interest Rates

The following table classifies the loan portfolio at ~~September~~June 30, ~~2018~~2019 by date at which the loans reprice or mature, and the type of rate exposure:


As of September 30, 2018	One year or less		From one to five years			Over five years
(Dollars in thousands)	One year or less				Total
As of June 30, 2019												One year or less		From one to five years			Over five years
(In thousands)												One year or less				Total
Commercial			From one to five years
Fixed rate	$	140,679	$	1,016,116		Over five years	$	691,306		$	1,848,101		174,882	From one to five years		1,151,480			795,619		2,121,981
Variable rate	5,619,143		6,714			—			5,625,857			6,142,234		6,418			Over five years	141		6,148,793
Total commercial	$	5,759,822	$	1,022,830		$	691,306		$	7,473,958		$	6,317,116	$	1,157,898		$	795,760	$	8,270,774
Commercial real estate
Fixed rate	378,163		1,860,693			283,884			2,522,740			436,317		2,047,111			327,794		2,811,222
Variable rate	4,194,363		28,461			1,210			4,224,034			4,435,060		29,954			8		4,465,022
Total commercial real estate	$	4,572,526	$	1,889,154		$	285,094		$	6,746,774		$	4,871,377	$	2,077,065		$	327,802	$	7,276,244
Home equity
Fixed rate	10,787		11,906			27,167			49,860			21,140		8,325			9,019		38,484
Variable rate	528,984		—			—			528,984			488,886		—			—		488,886
Total home equity	$	539,771	$	11,906		$	27,167		$	578,844		$	510,026	$	8,325		$	9,019	$	527,370
Residential real estate
Fixed rate	32,621		23,239			206,214			262,074			28,796		20,535			238,940		288,271
Variable rate	60,733		274,323			327,120			662,176			50,646		336,681			442,580		829,907
Total residential real estate	$	93,354	$	297,562		$	533,334		$	924,250		$	79,442	$	357,216		$	681,520	$	1,118,178
Premium finance receivables - commercial
Fixed rate	2,811,527		73,800			—			2,885,327			3,302,806		65,617			—		3,368,423
Variable rate	—		—			—			—			—		—			—		—
Total premium finance receivables - commercial	$	2,811,527	$	73,800		$	—		$	2,885,327		$	3,302,806	$	65,617		$	—	$	3,368,423
Premium finance receivables - life insurance
Fixed rate	12,739		2,855			3,955			19,549			12,537		116,560			10,389		139,486
Variable rate	4,379,422		—			—			4,379,422			4,494,992		—			—		4,494,992
Total premium finance receivables - life insurance	$	4,392,161	$	2,855		$	3,955		$	4,398,971		$	4,507,529	$	116,560		$	10,389	$	4,634,478
Consumer and other
Fixed rate	70,151		9,729			2,313			82,193			71,568		10,562			1,988		84,118
Variable rate	33,592		42			—			33,634			25,074		—			—		25,074
Total consumer and other	$	103,743	$	9,771		$	2,313		$	115,827		$	96,642	$	10,562		$	1,988	$	109,192
Total per category
Fixed rate	3,456,667		2,998,338			1,214,839			7,669,844			4,048,046		3,420,190			1,383,749		8,851,985
Variable rate	14,816,237		309,540			328,330			15,454,107			15,636,892		373,053			442,729		16,452,674
Total loans, net of unearned income, excluding covered loans	$	18,272,904	$	3,307,878		$	1,543,169		$	23,123,951
Total loans, net of unearned income												$	19,684,938	$	3,793,243		$	1,826,478	$	25,304,659
Variable Rate Loan Pricing by Index:
Prime	$	2,457,259																	$	2,308,201
One- month LIBOR	7,772,158																		8,507,875
Three- month LIBOR	457,638																		417,452
Twelve- month LIBOR	4,529,883																		4,988,875
Other	237,169																		230,271
Total variable rate	$	15,454,107																	$	16,452,674

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 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.

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)	September 30, 2018			June 30, 2018			December 31, 2017 ⁽³⁾			September 30, 2017			June 30, 2019			March 31, 2019			December 31, 2018			June 30, 2018
Loans past due greater than 90 days and still accruing ⁽¹⁾:
Commercial	$	5,122		$	—		$	—		$	—		$	488		$	—		$	—		$	—
Commercial real estate	—			—			—			—			—			—			—			—
Home equity	—			—			—			—			—			—			—			—
Residential real estate	—			—			3,278			—			—			30			—			—
Premium finance receivables—commercial	7,028			5,159			9,242			9,584			6,940			6,558			7,799			5,159
Premium finance receivables—life insurance	—			—			—			6,740			—			168			—			—
Consumer and other	233			224			40			159			172			218			109			224
Total loans past due greater than 90 days and still accruing	12,383			5,383			12,560			16,483			7,600			6,974			7,908			5,383
Non-accrual loans ⁽²⁾:
Commercial	58,587			18,388			15,696			13,931			47,604			55,792			50,984			18,388
Commercial real estate	17,515			19,195			22,048			14,878			20,875			15,933			19,129			19,195
Home equity	8,523			9,096			8,978			7,581			8,489			7,885			7,147			9,096
Residential real estate	16,062			15,825			17,977			14,743			14,236			15,879			16,383			15,825
Premium finance receivables—commercial	13,802			14,832			12,163			9,827			13,833			14,797			11,335			14,832
Premium finance receivables—life insurance	—			—			—			—			590			—			—			—
Consumer and other	355			563			740			540			220			326			348			563
Total non-accrual loans	114,844			77,899			77,602			61,500			105,847			110,612			105,326			77,899
Total non-performing loans:
Commercial	63,709			18,388			15,696			13,931			48,092			55,792			50,984			18,388
Commercial real estate	17,515			19,195			22,048			14,878			20,875			15,933			19,129			19,195
Home equity	8,523			9,096			8,978			7,581			8,489			7,885			7,147			9,096
Residential real estate	16,062			15,825			21,255			14,743			14,236			15,909			16,383			15,825
Premium finance receivables—commercial	20,830			19,991			21,405			19,411			20,773			21,355			19,134			19,991
Premium finance receivables—life insurance	—			—			—			6,740			590			168			—			—
Consumer and other	588			787			780			699			392			544			457			787
Total non-performing loans	$	127,227		$	83,282		$	90,162		$	77,983		$	113,447		$	117,586		$	113,234		$	83,282
Other real estate owned	14,924			18,925			20,244			17,312			9,920			9,154			11,968			18,925
Other real estate owned—from acquisitions	13,379			16,406			20,402			20,066			9,917			12,366			12,852			16,406
Other repossessed assets	294			305			153			301			263			270			280			305
Total non-performing assets	$	155,824		$	118,918		$	130,961		$	115,662		$	133,547		$	139,376		$	138,334		$	118,918
TDRs performing under the contractual terms of the loan agreement	31,487			57,249			39,683			26,972			45,862			48,305			33,281			57,249
Total non-performing loans by category as a percent of its own respective category’s period-end balance:
Commercial	0.85		%	0.25		%	0.23		%	0.22		%	0.58		%	0.70		%	0.65		%	0.25		%
Commercial real estate	0.26			0.29			0.34			0.23			0.29			0.23			0.28			0.29
Home equity	1.47			1.53			1.35			1.13			1.61			1.49			1.29			1.53
Residential real estate	1.74			1.77			2.55			1.87			1.27			1.51			1.63			1.77
Premium finance receivables—commercial	0.72			0.71			0.81			0.73			0.62			0.71			0.67			0.71
Premium finance receivables—life insurance	—			—			—			0.18			0.01			—			—			—
Consumer and other	0.51			0.65			0.72			0.53			0.36			0.45			0.38			0.65
Total non-performing loans	0.55		%	0.37		%	0.42		%	0.37		%	0.45		%	0.49		%	0.48		%	0.37		%
Total non-performing assets, as a percentage of total assets	0.52		%	0.40		%	0.47		%	0.42		%	0.40		%	0.43		%	0.44		%	0.40		%
Allowance for loan losses as a percentage of total non-performing loans	117.71		%	172.19		%	152.95		%	170.70		%	141.41		%	134.55		%	134.92		%	172.19		%


(1)	~~Loans past due greater than 90 days and still accruing interest included TDRs totaling $5.1 million as of September 30, 2018.~~ As of ~~June 30, 2018, December 31, 2017 and September 30, 2017,~~ the dates shown, no TDRs were past due greater than 90 days and still accruing interest.


(2)	Non-accrual loans included TDRs totaling ~~$34.7~~$30.1 million, ~~$8.1~~$40.1 million, ~~$10.1~~$32.8 million and ~~$6.2~~$8.1 million as of ~~September~~June 30, 2019, March 31, 2019, December 31, 2018 and June 30, 2018, ~~December 31, 2017 and September 30, 2017~~ respectively.

~~(3) Includes $2.6 million of non-performing loans and $2.9 million of other real estate owned reclassified from covered assets~~

~~as a result of the termination of all existing loss share agreements with the FDIC during the fourth quarter of 2017.~~

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.

Loan Portfolio Aging

The tables below show the aging of the Company’s loan portfolio at ~~September 30, 2018 and~~ June 30, ~~2018:~~2019 and March 31, 2019:



As of June 30, 2019	Nonaccrual		90+ days and still accruing		60-89 days past due		30-59 days past due		Current		Total Loans
(Dollars in thousands)
Loan Balances:
Commercial
Commercial, industrial and other	$	35,902	$	488	$	3,711	$	10,271	$	5,245,403	$	5,295,775
Franchise	11,076		—		—		—		915,445		926,521
Mortgage warehouse lines of credit	—		—		—		—		275,170		275,170
Asset-based lending	568		—		972		4,275		1,062,411		1,068,226
Leases	58		—		—		808		679,891		680,757
PCI - commercial ⁽¹⁾	—		1,451		600		748		21,526		24,325
Total commercial	47,604		1,939		5,283		16,102		8,199,846		8,270,774
Commercial real estate
Construction	1,030		—		—		23,702		813,767		838,499
Land	1,226		—		—		2,227		142,186		145,639
Office	8,981		—		892		14,596		932,749		957,218
Industrial	368		—		552		874		954,736		956,530
Retail	6,867		—		1,232		9,022		959,080		976,201
Multi-family	296		—		—		3,957		1,235,814		1,240,067
Mixed use and other	2,107		—		5,520		12,555		2,014,917		2,035,099
PCI - commercial real estate ⁽¹⁾	—		5,124		3,003		6,054		112,810		126,991
Total commercial real estate	20,875		5,124		11,199		72,987		7,166,059		7,276,244
Home equity	8,489		—		321		2,155		516,405		527,370
Residential real estate, including PCI	14,236		1,867		1,306		1,832		1,098,937		1,118,178
Premium finance receivables
Commercial insurance loans	13,833		6,940		17,977		16,138		3,313,535		3,368,423
Life insurance loans	590		—		18,580		19,673		4,449,078		4,487,921
PCI - life insurance loans ⁽¹⁾	—		—		—		—		146,557		146,557
Consumer and other, including PCI	220		235		242		227		108,268		109,192
Total loans, net of unearned income	$	105,847	$	16,105	$	54,908	$	129,114	$	24,998,685	$	25,304,659


	Nonaccrual		90+ days and still accruing		60-89 days past due		30-59 days past due		Current		Total Loans
As of September 30, 2018
(Dollars in thousands)
Loan Balances:
Aging as a % of Loan Balance: As of June 30, 2019													Nonaccrual		90+ days and still accruing		60-89 days past due		30-59 days past due		Current		Total Loans
Commercial
Commercial, industrial and other	$	41,322	$	—	$	2,535	$	16,451	$	4,745,178	$	4,805,486	0.7	%	—	%	0.1	%	0.2	%	99.0	%	100.0	%
Franchise	16,351		5,122		—		—		915,817		937,290		1.2		—		—		—		98.8		100.0
Mortgage warehouse lines of credit	—		—		3,000		—		168,860		171,860		—		—		—		—		100.0		100.0
Asset-based lending	910		—		590		9,083		1,023,268		1,033,851		0.1		—		0.1		0.4		99.4		100.0
Leases	4		—		—		80		509,591		509,675		—		—		—		0.1		99.9		100.0
PCI - commercial ⁽¹⁾	—		3,372		15		—		12,409		15,796		—		6.0		2.5		3.1		88.4		100.0
Total commercial	58,587		8,494		6,140		25,614		7,375,123		7,473,958		0.6		—		0.1		0.2		99.1		100.0
Commercial real estate
Construction	1,554		—		1,823		16,228		778,725		798,330		0.1		—		—		2.8		97.1		100.0
Land	228		—		365		—		118,411		119,004		0.8		—		—		1.5		97.7		100.0
Office	1,532		—		4,058		3,021		932,166		940,777		0.9		—		0.1		1.5		97.5		100.0
Industrial	178		—		122		145		885,486		885,931		—		—		0.1		0.1		99.8		100.0
Retail	10,586		—		4,570		10,645		861,901		887,702		0.7		—		0.1		0.9		98.3		100.0
Multi-family	318		—		—		1,162		922,413		923,893		—		—		—		0.3		99.7		100.0
Mixed use and other	3,119		—		9,654		11,503		2,062,179		2,086,455		0.1		—		0.3		0.6		99.0		100.0
PCI - commercial real estate ⁽¹⁾	—		5,578		6,448		1,380		91,276		104,682		—		4.0		2.4		4.8		88.8		100.0
Total commercial real estate	17,515		5,578		27,040		44,084		6,652,557		6,746,774		0.3		0.1		0.2		1.0		98.4		100.0
Home equity	8,523		—		1,075		3,478		565,768		578,844		1.6		—		0.1		0.4		97.9		100.0
Residential real estate, including PCI	16,062		1,865		1,714		603		904,006		924,250		1.3		0.2		0.1		0.2		98.2		100.0
Premium finance receivables
Commercial insurance loans	13,802		7,028		5,945		13,239		2,845,313		2,885,327		0.4		0.2		0.5		0.5		98.4		100.0
Life insurance loans	—		—		—		22,016		4,203,465		4,225,481		—		—		0.4		0.4		99.2		100.0
PCI - life insurance loans ⁽¹⁾	—		—		—		—		173,490		173,490		—		—		—		—		100.0		100.0
Consumer and other, including PCI	355		295		430		329		114,418		115,827		0.2		0.2		0.2		0.2		99.2		100.0
Total loans, net of unearned income	$	114,844	$	23,260	$	42,344	$	109,363	$	22,834,140	$	23,123,951	0.4	%	0.1	%	0.2	%	0.5	%	98.8	%	100.0	%

Aging as a % of Loan Balance:
As of September 30, 2018 Nonaccrual
90+ days
and still
accruing

60-89
days past
due

30-59
days past
due
Current Total Loans
Commercial
Commercial, industrial and other 0.9 % — % 0.1 % 0.3 % 98.7 % 100.0 %
Franchise 1.7
0.5
—
—
97.8
100.0
Mortgage warehouse lines of credit —
—
1.7
—
98.3
100.0
Asset-based lending 0.1
—
0.1
0.9
98.9
100.0
Leases —
—
—
—
100.0
100.0
PCI - commercial ⁽¹⁾
—
21.3
0.1
—
78.6
100.0
Total commercial 0.8
0.1
0.1
0.3
98.7
100.0
Commercial real estate
Construction 0.2
—
0.2
2.0
97.6
100.0
Land 0.2
—
0.3
—
99.5
100.0
Office 0.2
—
0.4
0.3
99.1
100.0
Industrial —
—
—
—
100.0
100.0
Retail 1.2
—
0.5
1.2
97.1
100.0
Multi-family —
—
—
0.1
99.9
100.0
Mixed use and other 0.1
—
0.5
0.6
98.8
100.0
PCI - commercial real estate ⁽¹⁾
—
5.3
6.2
1.3
87.2
100.0
Total commercial real estate 0.3
0.1
0.4
0.7
98.5
100.0
Home equity 1.5
—
0.2
0.6
97.7
100.0
Residential real estate, including PCI 1.7
0.2
0.2
0.1
97.8
100.0
Premium finance receivables
Commercial insurance loans 0.5
0.2
0.2
0.5
98.6
100.0
Life insurance loans —
—
—
0.5
99.5
100.0
PCI - life insurance loans ⁽¹⁾
—
—
—
—
100.0
100.0
Consumer and other, including PCI 0.3
0.3
0.4
0.3
98.7
100.0
Total loans, net of unearned income 0.5 % 0.1 % 0.2 % 0.5 % 98.7 % 100.0 %

Nonaccrual 90+ days
and still
accruing 60-89
days past
due 30-59
days past
due Current Total Loans
As of June 30, 2018
(Dollars in thousands)
Loan Balances:
Commercial
Commercial, industrial and other $ 13,543
$ —
1,384
9,196
4,597,666
4,621,789
Franchise 2,438
—
408
—
954,493
957,339
Mortgage warehouse lines of credit —
—
—
—
200,060
200,060
Asset-based lending 2,158
—
1,146
6,411
1,033,040
1,042,755
Leases 249
—
—
89
458,276
458,614
PCI - commercial ⁽¹⁾
—
882
126
227
7,268
8,503
Total commercial 18,388
882
3,064
15,923
7,250,803
7,289,060
Commercial real estate
Construction 1,554
—
—
1,098
804,583
807,235
Land 228
—
—
478
114,651
115,357
Office 1,333
—
207
1,403
891,406
894,349
Industrial 185
—
—
1,126
881,214
882,525
Retail 11,540
—
372
5,473
850,254
867,639
Multi-family 342
—
—
611
951,095
952,048
Mixed use and other 4,013
—
408
9,856
1,934,965
1,949,242
PCI - commercial real estate ⁽¹⁾
—
3,194
3,132
7,637
92,726
106,689
Total commercial real estate 19,195
3,194
4,119
27,682
6,520,894
6,575,084
Home equity 9,096
—
—
3,226
581,178
593,500
Residential real estate, including PCI 15,825
1,472
3,637
1,534
873,002
895,470
Premium finance receivables
Commercial insurance loans 14,832
5,159
8,848
10,535
2,794,078
2,833,452
Life insurance loans —
—
26,770
17,211
4,074,685
4,118,666
PCI - life insurance loans⁽¹⁾
—
—
—
—
183,622
183,622
Consumer and other, including PCI 563
286
150
310
120,397
121,706
Total loans, net of unearned income $ 77,899
$ 10,993
$ 46,588
$ 76,421
$ 22,398,659
$ 22,610,560

Aging as a % of Loan Balance:
As of June 30, 2018
Nonaccrual 90+ days
and still
accruing 60-89
days past
due 30-59
days past
due Current Total Loans
Commercial
Commercial, industrial and other 0.3 % — % — % 0.2 % 99.5 % 100.0 %
Franchise 0.3
—
—
—
99.7
100.0
Mortgage warehouse lines of credit —
—
—
—
100.0
100.0
Asset-based lending 0.2
—
0.1
0.6
99.1
100.0
Leases 0.1
—
—
—
99.9
100.0
PCI - commercial ⁽¹⁾
—
10.4
1.5
2.7
85.4
100.0
Total commercial 0.3
—
—
0.2
99.5
100.0
Commercial real estate
Construction 0.2
—
—
0.1
99.7
100.0
Land 0.2
—
—
0.4
99.4
100.0
Office 0.1
—
—
0.2
99.7
100.0
Industrial —
—
—
0.1
99.9
100.0
Retail 1.3
—
—
0.6
98.1
100.0
Multi-family —
—
—
0.1
99.9
100.0
Mixed use and other 0.2
—
—
0.5
99.3
100.0
PCI - commercial real estate ⁽¹⁾
—
3.0
2.9
7.2
86.9
100.0
Total commercial real estate 0.3
—
0.1
0.4
99.2
100.0
Home equity 1.5
—
—
0.5
98.0
100.0
Residential real estate, including PCI 1.8
0.2
0.4
0.2
97.4
100.0
Premium finance receivables
Commercial insurance loans 0.5
0.2
0.3
0.4
98.6
100.0
Life insurance loans —
—
0.6
0.4
99.0
100.0
PCI - life insurance loans ⁽¹⁾
—
—
—
—
100.0
100.0
Consumer and other, including PCI 0.5
0.2
0.1
0.3
98.9
100.0
Total loans, net of unearned income 0.3 % — % 0.2 % 0.3 % 99.2 % 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.



As of March 31, 2019	Nonaccrual		90+ days and still accruing		60-89 days past due		30-59 days past due		Current		Total Loans
(Dollars in thousands)
Loan Balances:
Commercial
Commercial, industrial and other	$	38,858	—		$	1,787	$	38,094	$	5,172,214	$	5,250,953
Franchise	15,799		—		—		534		863,573		879,906
Mortgage warehouse lines of credit	—		—		—		—		174,284		174,284
Asset-based lending	1,135		—		—		7,821		1,031,878		1,040,834
Leases	—		—		—		2,796		620,088		622,884
PCI - commercial ⁽¹⁾	—		2,499		—		455		22,376		25,330
Total commercial	55,792		2,499		1,787		49,700		7,884,413		7,994,191
Commercial real estate
Construction	1,030		—		496		3,877		798,266		803,669
Land	54		—		—		3,888		143,759		147,701
Office	4,482		—		—		3,364		918,529		926,375
Industrial	267		—		1,039		10,643		953,011		964,960
Retail	7,645		—		—		8,149		879,473		895,267
Multi-family	303		—		187		675		1,116,220		1,117,385
Mixed use and other	2,152		—		1,084		17,243		1,987,008		2,007,487
PCI - commercial real estate ⁽¹⁾	—		4,265		2,806		7,033		96,557		110,661
Total commercial real estate	15,933		4,265		5,612		54,872		6,892,823		6,973,505
Home equity	7,885		—		810		4,315		515,438		528,448
Residential real estate, including PCI	15,879		1,481		509		11,112		1,024,543		1,053,524
Premium finance receivables
Commercial insurance loans	14,797		6,558		5,628		20,767		2,941,038		2,988,788
Life insurance loans	—		168		4,788		35,046		4,349,597		4,389,599
PCI - life insurance loans⁽¹⁾	—		—		—		—		165,770		165,770
Consumer and other, including PCI	326		280		47		350		119,801		120,804
Total loans, net of unearned income	$	110,612	$	15,251	$	19,181	$	176,162	$	23,893,423	$	24,214,629



Aging as a % of Loan Balance: As of March 31, 2019	Nonaccrual		90+ days and still accruing		60-89 days past due		30-59 days past due		Current		Total Loans
Commercial
Commercial, industrial and other	0.7	%	—	%	—	%	0.7	%	98.6	%	100.0	%
Franchise	1.8		—		—		0.1		98.1		100.0
Mortgage warehouse lines of credit	—		—		—		—		100.0		100.0
Asset-based lending	0.1		—		—		0.8		99.1		100.0
Leases	—		—		—		0.4		99.6		100.0
PCI - commercial ⁽¹⁾	—		9.9		—		1.8		88.3		100.0
Total commercial	0.7		—		—		0.6		98.7		100.0
Commercial real estate
Construction	0.1		—		0.1		0.5		99.3		100.0
Land	—		—		—		2.6		97.4		100.0
Office	0.5		—		—		0.4		99.1		100.0
Industrial	—		—		0.1		1.1		98.8		100.0
Retail	0.9		—		—		0.9		98.2		100.0
Multi-family	—		—		—		0.1		99.9		100.0
Mixed use and other	0.1		—		0.1		0.9		98.9		100.0
PCI - commercial real estate ⁽¹⁾	—		3.9		2.5		6.4		87.2		100.0
Total commercial real estate	0.2		0.1		0.1		0.8		98.8		100.0
Home equity	1.5		—		0.2		0.8		97.5		100.0
Residential real estate, including PCI	1.5		0.1		—		1.1		97.3		100.0
Premium finance receivables
Commercial insurance loans	0.5		0.2		0.2		0.7		98.4		100.0
Life insurance loans	—		—		0.1		0.8		99.1		100.0
PCI - life insurance loans ⁽¹⁾	—		—		—		—		100.0		100.0
Consumer and other, including PCI	0.3		0.2		—		0.3		99.2		100.0
Total loans, net of unearned income	0.5	%	0.1	%	0.1	%	0.7	%	98.6	%	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.

As of ~~September~~June 30, ~~2018, $42.3~~2019, $54.9 million of all loans or 0.2%, were 60 to 89 days past due and ~~$109.4~~$129.1 million of all loans or 0.5%, were 30 to 59 days (or one payment) past due. As of ~~June 30, 2018, $46.6~~March 31, 2019, $19.2 million of all loans or ~~0.2%~~0.1%, were 60 to 89 days past due and ~~$76.4~~$176.2 million, or ~~0.3%~~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 ~~September~~June 30, ~~2018~~2019 that were current with regard to the contractual terms of the loan agreement represent ~~97.7%~~97.9% of the total home equity portfolio. Residential real estate loans at ~~September~~June 30, ~~2018~~2019 that were current with regards to the contractual terms of the loan agreements comprise ~~97.8%~~98.2% of total residential real estate loans outstanding.

Non-performing 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						Nine Months Ended						Three Months Ended						Six Months Ended
	September 30,			September 30,			September 30,			September 30,			June 30,			June 30,			June 30,			June 30,
(Dollars in thousands)	2018			2017			2018			2017
(In thousands)													2019			2018			2019			2018
Balance at beginning of period	$	83,282		$	69,050		$	90,162		$	87,454		$	117,586		$	89,690		$	113,234		$	90,162
Additions, net	56,864			10,622			73,875			30,119			20,567			10,403			44,597			17,011
Return to performing status	(3,782		)	(603		)	(8,294		)	(3,170		)	(47		)	(759		)	(14,124		)	(4,512		)
Payments received	(6,212		)	(6,633		)	(13,370		)	(22,931		)	(5,438		)	(4,589		)	(9,462		)	(7,158		)
Transfer to OREO and other repossessed assets	(659		)	(1,072		)	(6,168		)	(5,276		)	(1,486		)	(3,528		)	(1,568		)	(5,509		)
Charge-offs	(3,108		)	(2,295		)	(8,631		)	(7,919		)	(16,817		)	(1,968		)	(20,809		)	(5,523		)
Net change for niche loans ⁽¹⁾	842			8,914			(347		)	(294		)	(918		)	(5,967		)	1,579			(1,189		)
Balance at end of period	$	127,227		$	77,983		$	127,227		$	77,983		$	113,447		$	83,282		$	113,447		$	83,282


(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 are inherent in the loan portfolio. 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 ~~September~~June 30, ~~2018,~~2019, 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 non-performing 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.

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						Nine Months Ended						Three Months Ended						Six Months Ended
(Dollars in thousands)	September 30, 2018			September 30, 2017			September 30, 2018			September 30, 2017			June 30, 2019			June 30, 2018			June 30, 2019			June 30, 2018
Allowance for loan losses at beginning of period	$	143,402		$	129,591		$	137,905		$	122,291		$	158,212		$	139,503		$	152,770		$	137,905
Provision for credit losses	11,042			7,942			24,431			22,210			24,580			5,043			35,204			13,389
Other adjustments	(18		)	(39		)	(102		)	(125		)	(11		)	(44		)	(38		)	(84		)
Reclassification to allowance for unfunded lending-related commitments	(2		)	94			24			62			(70		)	—			(86		)	26
Charge-offs:
Commercial	3,219			2,265			8,116			3,819			17,380			2,210			17,883			4,897
Commercial real estate	208			989			1,176			3,235			326			155			4,060			968
Home equity	561			968			1,530			3,224			690			612			778			969
Residential real estate	337			267			1,088			742			287			180			290			751
Premium finance receivables—commercial	2,512			1,716			10,487			5,021			5,009			3,254			7,219			7,975
Premium finance receivables—life insurance	—			—			—			—			—			—			—			—
Consumer and other	144			213			732			522			136			459			238			588
Total charge-offs	6,981			6,418			23,129			16,563			23,828			6,870			30,468			16,148
Recoveries:
Commercial	304			801			1,232			1,635			289			666			607			928
Commercial real estate	193			323			4,267			1,153			247			2,387			727			4,074
Home equity	142			178			436			387			68			171			130			294
Residential real estate	466			55			2,028			287			140			1,522			169			1,562
Premium finance receivables—commercial	1,142			499			2,502			1,515			734			975			1,290			1,360
Premium finance receivables—life insurance	—			—			—			—			—			—			—			—
Consumer and other	66			93			162			267			60			49			116			96
Total recoveries	2,313			1,949			10,627			5,244			1,538			5,770			3,039			8,314
Net charge-offs	(4,668		)	(4,469		)	(12,502		)	(11,319		)	(22,290		)	(1,100		)	(27,429		)	(7,834		)
Allowance for loan losses at period end	$	149,756		$	133,119		$	149,756		$	133,119		$	160,421		$	143,402		$	160,421		$	143,402
Allowance for unfunded lending-related commitments at period end	1,245			1,276			1,245			1,276			1,480			1,243			1,480			1,243
Allowance for credit losses at period end	$	151,001		$	134,395		$	151,001		$	134,395		$	161,901		$	144,645		$	161,901		$	144,645
Annualized net charge-offs by category as a percentage of its own respective category’s average:
Commercial	0.16		%	0.09		%	0.13		%	0.05		%	0.85		%	0.09		%	0.44		%	0.11		%
Commercial real estate	0.00			0.04			(0.06		)	0.04			0.00			(0.14		)	0.10			(0.09		)
Home equity	0.28			0.46			0.24			0.54			0.47			0.29			0.25			0.22
Residential real estate	(0.06		)	0.11			(0.15		)	0.08			0.06			(0.64		)	0.03			(0.20		)
Premium finance receivables—commercial	0.19			0.18			0.39			0.18			0.55			0.34			0.40			0.51
Premium finance receivables—life insurance	0.00			0.00			0.00			0.00			0.00			0.00			0.00			0.00
Consumer and other	0.23			0.37			0.58			0.27			0.30			1.21			0.23			0.76
Total loans, net of unearned income, excluding covered loans	0.08		%	0.08		%	0.08		%	0.07		%
Total loans, net of unearned income													0.36		%	0.02		%	0.23		%	0.07		%
Net charge-offs as a percentage of the provision for credit losses	42.27		%	56.27		%	51.17		%	50.96		%	90.68		%	21.80		%	77.92		%	58.51		%
Loans at period-end, excluding covered loans	$	23,123,951		$	20,912,781
Loans at period-end													$	25,304,659		$	22,610,560
Allowance for loan losses as a percentage of loans at period end	0.65		%	0.64		%							0.63		%	0.63		%
Allowance for credit losses as a percentage of loans at period end	0.65		%	0.64		%							0.64		%	0.64		%

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 ~~$1.2~~$1.5 million and ~~$1.3~~$1.2 million as of ~~September~~June 30, 2019 and June 30, 2018, ~~and September 30, 2017,~~ respectively.

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.~~portfolio.

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.~~portfolio.

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 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 impairment reserve.

At ~~September~~June 30, ~~2018,~~2019, the Company had ~~$132.5~~$137.3 million of impaired loans with ~~$83.3~~$60.1 million of this balance requiring ~~$14.4~~$15.2 million of specific impairment reserves. At ~~June 30, 2018,~~March 31, 2019, the Company had ~~$120.3~~$144.1 million of impaired loans with ~~$40.0~~$72.5 million of this balance requiring ~~$8.5~~$13.6 million of specific impairment reserves. The most significant fluctuations in the recorded investment of impaired loans with specific impairment from March 31, 2019 to June 30, ~~2018 to September 30, 2018~~2019 occurred within the ~~commercial, industrial and other and commercial~~ franchise ~~portfolios.~~portfolio. The recorded investment and specific ~~impairment reserves~~reserve in ~~commercial, industrial and other~~this portfolio ~~increased by $27.6~~decreased $15.6 million and ~~$5.3~~$4.5 million, respectively, which was ~~primarily the~~a result of ~~certain loans becoming nonperforming and requiring $5.9 million of specific impairment reserve~~an impaired relationship being charged off during the ~~third~~second quarter of 2018. The recorded investment and specific impairment reserves in commercial franchise portfolio increased by $13.9 million and $430,000, respectively, which was primarily the result of one relationship becoming non-performing and requiring $1.6 million of specific impairment reserve.2019. 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;

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 2018, the Company modified its historical loss experience analysis by incorporating eight-year average loss rate assumptions for its historical loss experience to capture an extended credit cycle. The current eight-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-, five-, six- and ~~six-year~~seven-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.

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.

TDRs

At ~~September~~June 30, ~~2018,~~2019, the Company had ~~$66.2~~$76.0 million in loans modified in TDRs. The ~~$66.2~~$76.0 million in TDRs represents ~~111~~182 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 increased from $88.4 million representing 163 credits at March 31, 2019 and increased from $65.3 million representing 94 credits at June 30, ~~2018 and increased from $33.2 million representing 78 credits at September 30, 2017.~~2018.

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 non-performing loans. Each TDR was reviewed for impairment at ~~September~~June 30, ~~2018~~2019 and approximately ~~$3.9~~$3.8 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 ~~September~~June 30, ~~2018,~~2019, the Company was committed to lend an additional ~~$720,000~~$42,000 of 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:


	September 30,			June 30,			September 30,			June 30,		March 31,		June 30,
(Dollars in thousands)	2018			2018			2017
(In thousands)										2019		2019		2018
Accruing TDRs:
Commercial	$	8,794		$	37,560		$	3,774		$	15,923	$	19,650	$	37,560
Commercial real estate	14,160			15,086			16,475			12,646		14,123		15,086
Residential real estate and other	8,533			4,603			6,723			17,293		14,532		4,603
Total accruing TDRs	$	31,487		$	57,249		$	26,972		$	45,862	$	48,305	$	57,249
Non-accrual TDRs: ⁽¹⁾
Commercial	$	30,452		$	1,671		$	2,493		$	21,850	$	34,390	$	1,671
Commercial real estate	1,326			1,362			1,492			2,854		1,517		1,362
Residential real estate and other	2,954			5,028			2,226			5,435		4,150		5,028
Total non-accrual TDRs	$	34,732		$	8,061		$	6,211		$	30,139	$	40,057	$	8,061
Total TDRs:
Commercial	$	39,246		$	39,231		$	6,267		$	37,773	$	54,040	$	39,231
Commercial real estate	15,486			16,448			17,967			15,500		15,640		16,448
Residential real estate and other	11,487			9,631			8,949			22,728		18,682		9,631
Total TDRs	$	66,219		$	65,310		$	33,183		$	76,001	$	88,362	$	65,310
Weighted-average contractual interest rate of TDRs	5.48		%	5.46		%	4.39		%


(1)	Included in total non-performing loans.

TDR Rollforward

The tables below present a summary of TDRs as of ~~September~~June 30, ~~2018~~2019 and ~~September~~June 30, ~~2017,~~2018, and shows the changes in the balance during those periods:


Three Months Ended September 30, 2018 (Dollars in thousands)	Commercial			Commercial Real Estate			Residential Real Estate and Other			Total
Three Months Ended June 30, 2019 (In thousands)													Commercial			Commercial Real Estate			Residential Real Estate and Other			Total
Balance at beginning of period	$	39,231		$	16,448		$	9,631		$	65,310		$	54,040		$	15,640		$	18,682		$	88,362
Additions during the period	554			—			3,679			4,233			2,454			1,274			5,762			9,490
Reductions:
Charge-offs	—			—			(83		)	(83		)	(15,607		)	(127		)	128			(15,606		)
Transferred to OREO and other repossessed assets	—			—			—			—
Removal of TDR loan status	(395		)	(461		)	—			(856		)
Payments received	(144		)	(501		)	(1,740		)	(2,385		)	(3,114		)	(1,287		)	(1,844		)	(6,245		)
Balance at period end	$	39,246		$	15,486		$	11,487		$	66,219		$	37,773		$	15,500		$	22,728		$	76,001



Three Months Ended June 30, 2018 (In thousands)	Commercial			Commercial Real Estate			Residential Real Estate and Other			Total
Balance at beginning of period	$	21,544		$	17,391		$	8,741		$	47,676
Additions during the period	18,188			85			1,332			19,605
Reductions:
Charge-offs	—			—			(15		)	(15		)
Removal of TDR loan status ⁽¹⁾	—			(170		)	—			(170		)
Payments received	(501		)	(858		)	(427		)	(1,786		)
Balance at period end	$	39,231		$	16,448		$	9,631		$	65,310


(1)	Loan was previously classified as a TDR and subsequently performed in compliance with the loan's modifiedterms 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.


Three Months Ended September 30, 2017 (Dollars in thousands)	Commercial			Commercial Real Estate			Residential Real Estate and Other			Total
Six Months Ended June 30, 2019 (In thousands)													Commercial			Commercial Real Estate			Residential Real Estate and Other			Total
Balance at beginning of period	$	4,996		$	19,188		$	8,907		$	33,091		$	36,319		$	15,447		$	14,336		$	66,102
Additions during the period	1,407			—			256			1,663			21,384			1,576			10,248			33,208
Reductions:																						—
Charge-offs	—			—			(31		)	(31		)	(15,607		)	(127		)	128			(15,606		)
Transferred to OREO and other repossessed assets	—			(160		)	(69		)	(229		)
Removal of TDR loan status ⁽¹⁾	—			—			—			—
Payments received	(136		)	(1,061		)	(114		)	(1,311		)	(4,323		)	(1,396		)	(1,984		)	(7,703		)
Balance at period end	$	6,267		$	17,967		$	8,949		$	33,183		$	37,773		$	15,500		$	22,728		$	76,001

Nine Months Ended September 30, 2018
(Dollars in thousands)
Commercial Commercial
Real Estate Residential
Real Estate
and Other Total
Balance at beginning of period $ 23,917
$ 17,500
$ 8,369
$ 49,786
Additions during the period 18,838
144
5,846
24,828
Reductions:
Charge-offs (2,208 ) —
(453 ) (2,661 )
Transferred to OREO and other repossessed assets —
—
—
—
Removal of TDR loan status ⁽¹⁾
(395 ) (631 ) —
(1,026 )
Payments received (906 ) (1,527 ) (2,275 ) (4,708 )
Balance at period end $ 39,246
$ 15,486
$ 11,487
$ 66,219


Nine Months Ended September 30, 2017 (Dollars in thousands)	Commercial			Commercial Real Estate			Residential Real Estate and Other			Total
Six Months Ended June 30, 2018 (In thousands)													Commercial			Commercial Real Estate			Residential Real Estate and Other			Total
Balance at beginning of period	$	6,130		$	28,146		$	7,432		$	41,708		$	23,917		$	17,500		$	8,369		$	49,786
Additions during the period	1,502			1,245			2,639			5,386			18,284			144			2,167			20,595
Reductions:
Charge-offs	(315		)	(925		)	(108		)	(1,348		)	(2,208		)	—			(370		)	(2,578		)
Transferred to OREO and other repossessed assets	—			(770		)	(165		)	(935		)
Removal of TDR loan status ⁽¹⁾	(610		)	(2,331		)	—			(2,941		)	—			(170		)	—			(170		)
Payments received	(440		)	(7,398		)	(849		)	(8,687		)	(762		)	(1,026		)	(535		)	(2,323		)
Balance at period end	$	6,267		$	17,967		$	8,949		$	33,183		$	39,231		$	16,448		$	9,631		$	65,310


(1)	Loan was previously classified as a TDR and subsequently performed in compliance with the loan's modifiedterms 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.

Other Real Estate Owned ("OREO")

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						Nine Months Ended						Three Months Ended						Six Months Ended
(Dollars in thousands)	September 30, 2018			September 30, 2017			September 30, 2018			September 30, 2017
(In thousands)													June 30, 2019			June 30, 2018			June 30, 2019			June 30, 2018
Balance at beginning of period	$	35,331		$	39,361		$	40,646		$	40,282		$	21,520		$	36,598		$	24,820		$	40,646
Disposal/resolved	(7,291		)	(2,391		)	(15,527		)	(9,305		)	(2,397		)	(4,557		)	(5,155		)	(8,236		)
Transfers in at fair value, less costs to sell	349			898			6,939			7,131			1,746			4,801			1,778			6,590
Transfers in from covered OREO subsequent to loss share expiration	—			—			—			760
Additions from acquisition	1,418			—			1,418			—			—			—			—			—
Fair value adjustments	(1,504		)	(490		)	(5,173		)	(1,490		)	(1,032		)	(1,511		)	(1,606		)	(3,669		)
Balance at end of period	$	28,303		$	37,378		$	28,303		$	37,378		$	19,837		$	35,331		$	19,837		$	35,331


	Period End						Period End
(Dollars in thousands)	September 30, 2018		June 30, 2018		September 30, 2017
(In thousands)							June 30, 2019		March 31, 2019		June 30, 2018
Residential real estate	$	3,735	$	5,155	$	7,236	$	1,312	$	3,037	$	5,155
Residential real estate development	1,952		2,205		676		1,282		1,139		2,205
Commercial real estate	22,616		27,971		29,466		17,243		17,344		27,971
Total	$	28,303	$	35,331	$	37,378	$	19,837	$	21,520	$	35,331

Deposits

Total deposits at ~~September~~June 30, ~~2018~~2019 were ~~$24.9~~$27.5 billion, an increase of ~~$2.0~~$3.2 billion, or 9%13%, compared to total deposits at ~~September~~June 30, ~~2017.~~2018. See Note 10 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 ~~September~~June 30, ~~2018:~~2019:


Time Certificates of Deposit Maturity/Re-pricing Analysis As of September 30, 2018 (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⁾
Time Certificates of Deposit Maturity/Re-pricing Analysis As of June 30, 2019 (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	$	75,033	$	38,489	$	107,833	$	880,119	$	1,101,474	1.39	%	$	75,122	$	32,378	$	103,079	$	745,645	$	956,224	1.68	%
4-6 months	59		27,323		—		831,304		858,686		1.45	%	—		22,108		—		653,009		675,117		1.78
7-9 months	249		22,001		—		817,515		839,765		1.63	%	—		22,094		—		778,564		800,658		2.04
10-12 months	75,019		22,576		—		641,856		739,451		1.71	%	—		10,439		—		1,072,876		1,083,315		2.19
13-18 months	—		19,863		—		670,023		689,886		1.78	%	—		15,064		—		520,874		535,938		2.17
19-24 months	—		4,859		—		582,323		587,182		2.35	%	—		9,844		—		850,748		860,592		2.71
24+ months	1,000		19,346		—		623,248		643,594		2.46	%	1,000		9,301		—		583,478		593,779		2.60
Total	$	151,360	$	154,457	$	107,833	$	5,046,388	$	5,460,038	1.76	%	$	76,122	$	121,228	$	103,079	$	5,205,194	$	5,505,623	2.15	%


(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.

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												Three Months Ended
	September 30, 2018				June 30, 2018				September 30, 2017				June 30, 2019				March 31, 2019				June 30, 2018
(Dollars in thousands)	Balance		Percent		Balance		Percent		Balance		Percent		Balance		Percent		Balance		Percent		Balance		Percent
Non-interest bearing	$	6,461,195	26	%	$	6,539,731	27	%	$	6,419,326	29	%	$	6,487,627	25	%	$	6,444,378	25	%	$	6,539,731	27	%
NOW and interest bearing demand deposits	2,519,445		10		2,295,268		10		2,344,848		10		2,878,021		11		2,803,338		11		2,295,268		10
Wealth management deposits	2,517,141		10		2,365,191		10		2,320,674		10		2,605,690		10		2,614,035		10		2,365,191		10
Money market	5,369,324		22		4,883,645		21		4,471,342		20		6,095,285		23		5,915,525		23		4,883,645		21
Savings	2,672,077		11		2,702,665		12		2,581,946		11		2,752,828		11		2,715,422		11		2,702,665		12
Time certificates of deposit	5,214,637		21		4,557,187		20		4,573,081		20		5,322,384		20		5,267,796		20		4,557,187		20
Total average deposits	$	24,753,819	100	%	$	23,343,687	100	%	$	22,711,217	100	%	$	26,141,835	100	%	$	25,760,494	100	%	$	23,343,687	100	%

Total average deposits for the ~~third~~second quarter of ~~2018~~2019 were ~~$24.8~~$26.1 billion, an increase of ~~$2.0~~$2.8 billion, or ~~9.0%~~12%, from the ~~third~~second quarter of ~~2017.~~2018. The increase in average deposits is primarily attributable to the ~~CSC acquisition~~various acquisitions and branch openings along with additional deposits associated with relationships from marketing ~~efforts during 2018.~~efforts.

Wealth management deposits are funds from the brokerage customers of Wintrust Investments, ~~the~~CDEC, 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, and 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:


	September 30,						December 31,									June 30,						December 31,
(Dollars in thousands)	2018			2017			2017			2016			2015			2019			2018			2018			2017			2016
Total deposits	$	24,916,715		$	22,895,063		$	23,183,347		$	21,658,632		$	18,639,634		$	27,518,815		$	24,365,479		$	26,094,678		$	23,183,347		$	21,658,632
Brokered deposits	1,842,895			1,280,492			1,445,306			1,159,475			862,026			1,764,261			1,766,168			1,071,562			1,445,306			1,159,475
Brokered deposits as a percentage of total deposits	7.4		%	5.6		%	6.2		%	5.4		%	4.6		%	6.4		%	7.2		%	4.1		%	6.2		%	5.4		%

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.

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						Three Months Ended
	September 30,		June 30,		September 30,		June 30,		March 31,		June 30,
(Dollars in thousands)	2018		2018		2017
(In thousands)							2019		2019		2018
FHLB advances	$	429,739	$	1,006,407	$	324,996	$	869,812	$	594,335	$	1,006,407
Other borrowings:
Notes payable	46,913		33,645		44,878		142,571		144,284		33,645
Short-term borrowings	16,814		14,985		34,674		42,214		111,413		14,985
Secured borrowings	156,399		142,948		139,549		187,100		162,367		142,948
Other	48,152		48,488		49,749		47,179		47,507		48,488
Total other borrowings	$	268,278	$	240,066	$	268,850	$	419,064	$	465,571	$	240,066
Subordinated notes	139,155		139,125		139,035		220,771		139,217		139,125
Junior subordinated debentures	253,566		253,566		253,566		253,566		253,566		253,566
Total other funding sources	$	1,090,738	$	1,639,164	$	986,447	$	1,763,213	$	1,452,689	$	1,639,164

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 ~~$615.0~~$574.8 million at ~~September~~June 30, ~~2018,~~2019, compared to $576.4 million at March 31, 2019 and $667.0 million at June 30, ~~2018 and $469.0 million at September 30, 2017.~~2018.

Notes payable balances as of ~~September~~June 30, 2019 and December 31, 2018 represent the balances on a $200.0 million loan agreement with unaffiliated banks consisting of a $50.0 million revolving credit facility and a $150.0 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 ~~September~~June 30, 2019 and December 31, 2018, the Company had a balance under the term facility of ~~$149.8 million.~~$133.8 million and $144.5 million, respectively. The Company was contractually required to borrow the entire amount of the term facility on September 18, 2018 and all such borrowings must be repaid by September 18, 2023. ~~At September~~During the second quarter of 2019, the Company borrowed $35.0 million on the Revolving Credit Facility and paid off such amount prior to June 30, 2019. As such, at June 30, 2019 as well as December 31, 2018 the Company had no outstanding balance on the $50.0 million revolving credit facility.

In connection with the establishment of the $200.0 million loan agreement, all outstanding notes payable balances under a $150.0 million loan agreement with unaffiliated banks consisting of a $75.0 million revolving credit facility and a $75.0 million term facility were paid in full. This $150.0 million loan agreement was also 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, 2018, ~~and September 30, 2017,~~ the Company had a balance under the term facility of $30.0 ~~million and $41.2 million, respectively.~~million. At June 30, 2018, ~~and September 30, 2017,~~ 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 ~~$17.4~~$10.2 million at ~~September~~June 30, ~~2018~~2019 compared to $50.6 million at March 31, 2019 and $21.4 million at June 30, ~~2018 and $20.0 million at September 30, 2017.~~2018. 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 Receivables Purchase Agreement was again amended in December 2017, effectively extending the maturity date from December 15, 2017 to December 16, 2019. Additionally, in December 2017, the unrelated third party paid an additional C$10 million, which increased the total payments to C$170 million. In June 2018, the unrelated third party paid an additional C$20 million, which increased the total payments to C$190 million. The Receivables Purchase Agreement was again amended in February 2019, effectively extending the maturity date from December 16, 2019 to December 15, 2020. Additionally, in February 2019, the unrelated third party paid an additional C$20 million, which increased the total payments to C$210 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 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 ~~$147.2~~$213.7 million at ~~September~~June 30, ~~2018~~2019 compared to $157.2 million at March 31, 2019 and $144.6 million at June 30, ~~2018 and $128.3 million at September~~2018. At June 30, ~~2017. At September 30, 2018,~~2019, the interest rate of the Canadian Secured Borrowing was ~~2.7189%~~2.7093%. The remaining balance within secured borrowings at ~~March 31, 2018~~June 30, 2019 represents other sold interests in certain loans by the Company that were not considered sales and, as such, related proceeds received are reflected on the Company’s Consolidated Statements of Condition as a secured borrowing owed to the various unrelated third parties.

Other borrowings at ~~September~~June 30, ~~2018~~2019 include a fixed-rate promissory note issued by the Company in June 2017 ("Fixed-Rate Promissory Note") related to and secured by two office buildings owned by the ~~Company, and non-recourse notes issued by the Company to other banks related to certain capital leases.~~Company. At ~~September~~June 30, ~~2018,~~2019, the Fixed-Rate Promissory Note had a balance of ~~$48.0~~$47.1 million compared to $47.4 million at March 31, 2019 and $48.4 million at June 30, ~~2018 and $49.3 million at September 30, 2017.~~2018. Under the Fixed-Rate Promissory Note, the Company makes monthly principal payments and pay interest at a fixed rate of 3.36% until maturity on June 30, 2022. ~~At September 30, 2018, there were no non-recourse notes related to certain capital leases.~~

At ~~September~~June 30, ~~2018,~~2019, the Company had outstanding subordinated notes totaling ~~$139.2~~$436.0 million compared to ~~$139.1~~$139.2 million and $139.1 million outstanding at March 31, 2019 and June 30, 2018, respectively. During the second quarter of 2019, the Company issued $300.0 million of subordinated notes, receiving $296.7 million in net proceeds. The notes have a stated interest rate of 4.85% and ~~September~~mature in June 2029. Additionally, at June 30, ~~2017, respectively. The~~2019, the Company had $139.3 million outstanding on previously issued subordinated debt. These notes have a stated interest rate of 5.00% and mature in June 2024. ~~These~~Subordinated notes are stated at par adjusted for unamortized costs paid related to the ~~issuance~~different issuances of ~~this~~such debt.

The Company had $253.6 million of junior subordinated debentures outstanding as of ~~September 30, 2018,~~ June 30, ~~2018~~2019, March 31, 2019 and ~~September~~June 30, ~~2017.~~ 2018. 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. At ~~September~~June 30, ~~2018,~~2019, the Company included $245.5 million of the junior subordinated debentures, net of common securities, in Tier 2 regulatory capital.

See Notes 11 and 12 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:

September 30,
2018 June 30,
2018 September 30,
2017
Leverage ratio 9.3 % 9.4 % 9.2 %
Tier 1 capital to risk-weighted assets 10.0
10.0
10.0
Common equity Tier 1 capital to risk-weighted assets 9.5
9.6
9.5
Total capital to risk-weighted assets 12.0
12.1
12.2
Total average equity-to-total average assets⁽¹⁾
10.6
10.7
10.7



	June 30, 2019		March 31, 2019		June 30, 2018
Tier 1 leverage ratio	9.1	%	9.1	%	9.4	%
Risk-based capital ratios:
Tier 1 capital ratio	9.6		9.8		10.0
Common equity tier 1 capital ratio	9.2		9.3		9.6
Total capital ratio	12.4		11.7		12.1
Other ratio:
Total average equity-to-total average assets⁽¹⁾	10.7		10.6		10.7


(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 11, 12 and 18 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 Series D preferred stock, 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 2019 the Company declared a quarterly cash dividend of $0.25 per common share. In January, April, July and ~~July~~October of 2018, the Company declared a quarterly cash dividend of $0.19 per common share. ~~In January, April, July and October of 2017, the Company declared a quarterly cash dividend of $0.14 per common share.~~

See Note 18 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 mandatory conversion of the Series C preferred stock in April 2017.~~2015. The Company hereby incorporates by reference Note 18 of the Consolidated Financial Statements presented under Item 1 of this report in its entirety.

Announced Acquisitions

On July ~~31, 2018,~~25, 2019, the Company announced ~~that its subsidiary Northbrook Bank & Trust Company signed~~the signing of a definitive agreement to acquire ~~certain assets~~SBC, Incorporated (“SBC”). SBC is the parent company of Countryside Bank, an Illinois state-chartered bank, which operates six banking offices located in the communities of Countryside, Burbank, Darien, Homer Glen, Oak Brook and ~~assume certain liabilities of American Enterprise Bank (“AEB”) which is headquartered in Buffalo Grove,~~Chicago, Illinois. As of ~~June 30, 2018, AEB~~March 31, 2019, Countryside Bank had approximately ~~$200~~$594 million in assets, approximately $411 million in loans and approximately $509 million in deposits.

On June 5, 2019, the Company announced the signing of a definitive agreement to acquire STC Bancshares Corporation ("STC"). STC is the parent company of STC Capital Bank, an Illinois state charted bank, which operates five banking offices located in the communities of St. Charles, Geneva and South Elgin, Illinois. As of March 31, 2019, STC Capital Bank had approximately $277 million in assets, including approximately ~~$151~~$204 million in loans, and approximately ~~$157~~$246 million in deposits. The assets to be acquired include substantially all of AEB’s loans, investment securities and customer deposits at closing, as well as specified OREO properties. Excluded assets and liabilities include real property owned by AEB (other than OREO properties).

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 and equity securities with readily determinable fair values 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~~-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 Risk” 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,” “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 ~~2017~~2018 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:

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~~Company’s allowance for loan and lease 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 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;

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 the impact on the Company’s financial statements;

the ability of the Company to receive dividends from its subsidiaries;

uncertainty about the future of LIBOR;

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;

a lowering of our credit rating;

changes in U.S. monetary policy and changes to the Federal Reserve’s balance sheet as a result of the end of its program of quantitative easing or otherwise;

restrictions upon our ability to market our products to consumers and limitations on our ability to profitably operate our mortgage business resulting from the Dodd-Frank Act;

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 that arise after the date of this report. 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.

ITEM 3

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

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 ~~September~~June 30, ~~2018,~~2019, March 31, 2019 and June 30, 2018 ~~and September 30, 2017~~ is as follows:


Static Shock Scenarios	+200 Basis Points		+100 Basis Points		-100 Basis Points		+200 Basis Points		+100 Basis Points		-100 Basis Points
September 30, 2018	18.1	%	9.1	%	(10.0	)%
June 30, 2019							17.3	%	8.9	%	(10.2	)%
March 31, 2019							14.9		7.8		(8.5	)
June 30, 2018	19.3	%	9.7	%	(10.7	)%	19.3		9.7		(10.7	)
September 30, 2017	19.5	%	9.8	%	(12.9	)%


Ramp Scenarios	+200 Basis Points		+100 Basis Points		-100 Basis Points		+200 Basis Points		+100 Basis Points		-100 Basis Points
September 30, 2018	8.5	%	4.3	%	(4.2	)%
June 30, 2019							8.3	%	4.3	%	(4.6	)%
March 31, 2019							6.7		3.5		(3.3	)
June 30, 2018	8.7	%	4.5	%	(4.4	)%	8.7		4.5		(4.4	)
September 30, 2017	9.0	%	4.6	%	(5.3	)%

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, floors and collars, 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 of mortgage loans to third party investors. See Note 15 of the Consolidated Financial Statements in Item 1 of this report for further information on the Company’s derivative financial instruments.

During the first ~~nine~~six months of ~~2018~~2019 and ~~2017,~~2018, 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 ~~September~~June 30, ~~2018~~2019 and ~~2017.~~2018.

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.

PART II —

Item 1: Legal Proceedings

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. The court entered a case management order governing the litigation on November 1, 2016. Lehman Holdings filed an amended complaint against Wintrust Mortgage on December 29, 2016. On March 31, 2017, Wintrust Mortgage moved to dismiss the amended complaint for lack of subject matter jurisdiction and improper venue or to transfer venue. Argument on the motions to dismiss were heard on June 12, 2018. The motion to dismiss for lack of subject matter jurisdiction was denied on August 14, 2018 and the defendants’ motion to transfer venue denied on October 2, 2018. Wintrust Mortgage has appealed the denial of its motion to dismiss based on improper venue and the denial of its motion to transfer venue.

On October 2, 2018, Lehman Holdings asked the court for permission to amend its complaints against Wintrust Mortgage and the other defendants to add loans allegedly purchased from the defendants and sold to various RMBS trusts. The court ~~has considered the~~granted this request and ~~indicated her willingness to allow~~allowed Lehman Holdings to assert the additional claims ~~but no determination of the procedure~~against existing defendants as a supplemental complaint. Lehman Holdings ~~should use to assert the new claims, whether via amendment or a~~filed its supplemental ~~pleading, has been made. Lehman Holdings has not provided~~complaint against Wintrust Mortgage ~~with~~on December 4, 2018. Wintrust Mortgage filed its response to the supplemental complaint on May 13, 2019. Wintrust Mortgage is currently evaluating whether it has obtained sufficient information ~~to allow Wintrust Mortgage~~ to assess the merits of Lehman ~~Holding’s~~Holding's additional claims orand to estimate ~~either~~ the likelihood or amount of any potential liability for the additional claims.

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 April 9, 2018, JPMorgan Chase & Co. as successor in interest to Bear Stearns and certain related Bear Stearns entities (collectively, “JPMC”) sent a demand letter to Wintrust Mortgage asserting an indemnification claim of approximately $4.6 million. JPMC alleges that it incurred this loss due to its reliance on misrepresentations in the loans Wintrust Mortgage originated, underwrote and sold to JPMC in the years prior to 2009. Wintrust Mortgage disputed JPMC’s allegations. On March 27, 2019, JPMC ~~has since amended~~ and ~~reduced its claim to~~Wintrust Mortgage settled the dispute for an immaterial amount. ~~JPMC has not provided~~

On October 17, 2018, a former Wintrust Mortgage ~~with~~employee filed a lawsuit against Wintrust Mortgage alleging violation of California wage payment statutes on behalf of herself and all other hourly, non-exempt employees of Wintrust Mortgage in California from October 17, 2014 through the present. Wintrust Mortgage received service of the complaint on November 4, 2018. Wintrust Mortgage's response to the complaint was filed on February 25, 2019. At this time, Wintrust Mortgage lacks sufficient information ~~concerning the loans allegedly at issue to allow Wintrust Mortgage~~ to assess the merits of ~~JPMC’s~~the allegations or to estimate either the likelihood or amount of any potential liability.

On October 17, 2018, two individual plaintiffs filed suit against Northbrook Bank and Tamer Moumen on behalf of themselves and a class of approximately 42 investors in a hedge fund run by defendant Moumen, Plaintiffs allege that defendant Moumen ran a fraudulent Ponzi scheme and ran those funds through deposit accounts at Northbrook Bank. They allege the bank was negligent in failing to close the deposit accounts and that it intentionally aided and abetted defendant Moumen in the alleged fraud. They contend that Northbrook Bank is liable for losses in excess of $6 million. Northbrook Bank filed its motion to dismiss the complaint on January 15, 2019, which was granted on March 5, 2019. On April 3, 2019, Plaintiffs filed an amended complaint

based on similar allegations. Northbrook Bank does not believe the amended complaint cures the pleading defects recognized by the court and filed a motion to dismiss the Amended Complaint on May 17, 2019. The court heard this motion on July 17, 2019 and once again dismissed the complaint without prejudice. Plaintiffs have until August 14, 2019 to file an amended complaint. Northbrook Bank believes the allegations in any subsequently amended complaint will be legally and factually meritless and otherwise lacks sufficient information to estimate the amount of any potential liability.

On August 1, 2018, Wintrust Bank acquired Delaware Place Bank. As part of the acquisition, Wintrust Bank took over litigation of a pending commercial real estate collection matter against Foulds, Inc., the borrower, and Christopher Bradley, the guarantor. Defendants asserted counterclaims alleging Delaware Place Bank breached its contractual and fiduciary duties to the borrower and made certain fraudulent misrepresentations. The counterclaim does not specify the amount of damages sought. Wintrust Bank believes the allegations to be legally and factually meritless and otherwise lacks sufficient information to estimate the amount of any potential liability.

In addition, 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.

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 described above, including our ordinary course litigation, 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 have been 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, ~~2017.~~2018.

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 ~~September~~June 30, ~~2018~~.2019. There is currently no authorization to repurchase shares of outstanding common stock.

Item 6: Exhibits:


(a)	Exhibits



~~10.1~~4.2		~~Credit Agreement,~~Second Supplemental Indenture, dated as of ~~September 18, 2018, among the Company, the lenders named therein,~~June 6, 2019, between Wintrust Financial Corporation and ~~Wells Fargo~~U.S. Bank ~~N.A.,~~National Association, as ~~administrative agent~~trustee (incorporated by reference to Exhibit ~~10.1~~4.2 of the ~~Company's~~Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on ~~September 19, 2018)~~June 6, 2019).

~~31.1~~4.3		Form of 4.850% Subordinated Note due 2029 (incorporated by reference to Exhibit 4.3 of the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on June 6, 2019).

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		The XBRL Instance Document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document ⁽¹⁾

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

104		Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)

(1)

Includes the following financial information included in the Company’s Quarterly Report on Form 10-Q for the quarter ended ~~September~~June 30, ~~2018~~2019, formatted in ~~XBRL (eXtensible~~iXBRL (Inline 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

SIGNATURES

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



		WINTRUST FINANCIAL CORPORATION (Registrant)
Date:	~~November~~August 9, ~~2018~~2019	/s/ DAVID L. STOEHR
		David L. Stoehr
		Executive Vice President and Chief Financial Officer (Principal Financial and Accounting Officer)

~~110~~99



	Three months ended September 30,						Nine months ended September 30,
(Dollars in thousands)	2018			2017			2018			2017
Realized gains on investment securities	$	1,051		$	58		$	1,057		$	106
Realized losses on investment securities	(50		)	(19		)	(1,051		)	(75		)
Net realized gains on investment securities	1,001			$	39		6			$	31
Unrealized gains on equity securities with readily determinable fair value	530			—			2,632			—
Unrealized losses on equity securities with readily determinable fair value	(1,111		)	—			(2,176		)	—
Net unrealized (losses) gains on equity securities with readily determinable fair value	(581		)	—			456			—
Upward adjustments of equity securities without readily determinable fair values	—			—			156			—
Downward adjustments of equity securities without readily determinable fair values	—			—			—			—
Impairment of equity securities without readily determinable fair values	(330		)	—			(867		)	—
Adjustment and impairment, net, of equity securities without readily determinable fair values	(330		)	—			(711		)	—
Other than temporary impairment charges	—			—			—			—
Gains (losses) on investment securities, net	$	90		$	39		$	(249	)	$	31
Proceeds from sales of available-for-sale securities	$	649		$	133,089		$	209,640		$	121,795
Proceeds from sales of equity securities with readily determinable fair value	1,895			—			1,895			—
Proceeds from sales and capital distributions of equity securities without readily determinable fair value	64			—			680			—



(Dollars in thousands)	Delaware Place Bank
Contractually required payments including interest	$	13,367
Less: Nonaccretable difference	1,197
Cash flows expected to be collected ⁽¹⁾	$	12,170
Less: Accretable yield	2,321
Fair value of PCI loans acquired	$	9,849



Three months ended September 30, 2018				Commercial Real Estate			Home Equity			Residential Real Estate			Premium Finance Receivables			Consumer and Other			Total, Excluding Covered Loans
(Dollars in thousands)	Commercial			Commercial Real Estate			Home Equity			Residential Real Estate			Premium Finance Receivables			Consumer and Other			Total, Excluding Covered Loans
Allowance for credit losses
Allowance for loan losses at beginning of period	$	60,727		$	57,660		$	9,551		$	6,336		$	7,734		$	1,394		$	143,402
Other adjustments	(1		)	(15		)	(2		)	(14		)	14			—			(18		)
Reclassification from allowance for unfunded lending-related commitments	—			(2		)	—			—			—			—			(2		)
Charge-offs	(3,219		)	(208		)	(561		)	(337		)	(2,512		)	(144		)	(6,981		)
Recoveries	304			193			142			466			1,142			66			2,313
Provision for credit losses	8,934			619			13			(160		)	1,796			(160		)	11,042
Allowance for loan losses at period end	$	66,745		$	58,247		$	9,143		$	6,291		$	8,174		$	1,156		$	149,756
Allowance for unfunded lending-related commitments at period end	$	—		$	1,245		$	—		$	—		$	—		$	—		$	1,245
Allowance for credit losses at period end	$	66,745		$	59,492		$	9,143		$	6,291		$	8,174		$	1,156		$	151,001
Individually evaluated for impairment	$	10,164		$	3,158		$	611		$	325		$	—		$	117		$	14,375
Collectively evaluated for impairment	55,987			56,316			8,532			5,894			8,174			1,039			135,942
Loans acquired with deteriorated credit quality	594			18			—			72			—			—			684
Loans at period end
Individually evaluated for impairment	$	67,381		$	31,952		$	11,284		$	21,781		$	—		$	401		$	132,799
Collectively evaluated for impairment	7,390,781			6,610,140			567,560			815,442			7,110,808			113,812			22,608,543
Loans acquired with deteriorated credit quality	15,796			104,682			—			9,144			173,490			1,614			304,726
Loans held at fair value	—			—			—			77,883			—			—			77,883



Three months ended September 30, 2017	Commercial			Commercial Real Estate			Home Equity			Residential Real Estate			Premium Finance Receivables			Consumer and Other			Total, Excluding Covered Loans
(Dollars in thousands)	Commercial			Commercial Real Estate			Home Equity			Residential Real Estate			Premium Finance Receivables			Consumer and Other			Total, Excluding Covered Loans
Allowance for credit losses
Allowance for loan losses at beginning of period	$	52,358		$	52,339		$	11,134		$	6,143		$	6,352		$	1,265		$	129,591
Other adjustments	(2		)	(38		)	—			(31		)	32			—			(39		)
Reclassification from allowance for unfunded lending-related commitments	500			(406		)	—			—			—			—			94
Charge-offs	(2,265		)	(989		)	(968		)	(267		)	(1,716		)	(213		)	(6,418		)
Recoveries	801			323			178			55			499			93			1,949
Provision for credit losses	4,343			811			212			757			1,386			433			7,942
Allowance for loan losses at period end	$	55,735		$	52,040		$	10,556		$	6,657		$	6,553		$	1,578		$	133,119
Allowance for unfunded lending-related commitments at period end	$	—		$	1,276		$	—		$	—		$	—		$	—		$	1,276
Allowance for credit losses at period end	$	55,735		$	53,316		$	10,556		$	6,657		$	6,553		$	1,578		$	134,395
Individually evaluated for impairment	$	4,568		$	1,184		$	691		$	758		$	—		$	34		$	7,235
Collectively evaluated for impairment	50,623			52,048			9,865			5,813			6,553			1,544			126,446
Loans acquired with deteriorated credit quality	544			84			—			86			—			—			714
Loans at period end
Individually evaluated for impairment	$	18,086		$	31,698		$	7,729		$	21,263		$	—		$	544		$	79,320
Collectively evaluated for impairment	6,428,263			6,236,007			665,240			735,185			6,250,923			13,581			20,447,199
Loans acquired with deteriorated credit quality	9,685			133,076			—			3,637			209,463			987			356,848
Loans held at fair value	—			—			—			29,414			—			—			29,414



(Dollars in thousands)	January 1, 2018		Goodwill Acquired		Impairment Loss		Goodwill Adjustments			September 30, 2018
Community banking	$	429,520	$	36,307	$	—	$	—		$	465,827
Specialty finance	40,250		—		—		(631		)	39,619
Wealth management	32,114		—		—		—			32,114
Total	$	501,884	$	36,307	$	—	$	(631	)	$	537,560



Estimated amortization
Actual in nine months ended September 30, 2018	$	3,164
Estimated remaining in 2018	1,253
Estimated—2019	4,517
Estimated—2020	3,681
Estimated—2021	3,014
Estimated—2022	2,388



	At September 30, 2018				At December 31, 2017				At September 30, 2017
	Carrying		Fair		Carrying		Fair		Carrying		Fair
(Dollars in thousands)	Value		Value		Value		Value		Value		Value
Financial Assets:
Cash and cash equivalents	$	279,993	$	279,993	$	277,591	$	277,591	$	251,952	$	251,952
Interest bearing deposits with banks	1,137,044		1,137,044		1,063,242		1,063,242		1,218,728		1,218,728
Available-for-sale securities	2,164,985		2,164,985		1,803,666		1,803,666		1,665,903		1,665,903
Held-to-maturity securities	966,438		911,597		826,449		812,516		819,340		807,036
Trading account securities	688		688		995		995		643		643
Equity securities with readily determinable fair value	36,414		36,414		—		—		—		—
FHLB and FRB stock, at cost	99,998		99,998		89,989		89,989		87,192		87,192
Brokerage customer receivables	15,649		15,649		26,431		26,431		23,631		23,631
Mortgage loans held-for-sale, at fair value	338,111		338,111		313,592		313,592		370,282		370,282
Loans held-for-investment, at fair value	77,883		77,883		33,717		33,717		29,704		29,704
Loans held-for-investment, at amortized cost	23,046,068		23,261,545		21,607,080		21,768,978		20,929,678		21,064,801
MSRs	74,530		74,530		33,676		33,676		29,414		29,414
Nonqualified deferred compensation assets	12,503		12,503		11,065		11,065		10,824		10,824
Derivative assets	96,153		96,153		52,069		52,069		48,198		48,198
Accrued interest receivable and other	254,879		254,879		227,649		227,649		225,435		225,435
Total financial assets	$	28,601,336	$	28,761,972	$	26,367,211	$	26,515,176	$	25,710,924	$	25,833,743
Financial Liabilities
Non-maturity deposits	$	19,456,677	$	19,456,677	$	18,775,977	$	18,775,977	$	18,228,388	$	18,228,388
Deposits with stated maturities	5,460,038		5,475,048		4,407,370		4,350,004		4,666,675		4,608,760
FHLB advances	615,000		615,342		559,663		544,750		468,962		454,753
Other borrowings	373,571		373,571		266,123		266,123		251,680		251,680
Subordinated notes	139,172		146,838		139,088		144,266		139,052		145,376
Junior subordinated debentures	253,566		258,488		253,566		264,696		253,566		240,305
Derivative liabilities	71,381		71,381		35,671		35,671		35,773		35,773
FDIC indemnification liability	—		—		—		—		15,472		15,472
Accrued interest payable	15,374		15,374		8,030		8,030		9,177		9,177
Total financial liabilities	$	26,384,779	$	26,412,719	$	24,445,488	$	24,389,517	$	24,068,745	$	23,989,684



Calculation of return on average common equity
(M) Net income applicable to common shares	89,898		63,576		257,359		181,173
Add: After-tax intangible asset amortization	871		672		2,366		2,169
(N) Tangible net income applicable to common shares	90,769		64,248		259,725		183,342
Total average shareholders' equity	3,131,943		2,882,682		3,064,396		2,808,072
Less: Average preferred stock	(125,000	)	(125,000	)	(125,000	)	(178,632	)
(O) Total average common shareholders' equity	3,006,943		2,757,682		2,939,396		2,629,440
Less: Average intangible assets	(547,552	)	(520,333	)	(539,281	)	(520,006	)
(P) Total average tangible common shareholders’ equity	2,459,391		2,237,349		2,400,115		2,109,434
Return on average common equity, annualized (M/O)	11.86	%	9.15	%	11.71	%	9.21	%
Return on average tangible common equity, annualized (N/P)	14.64	%	11.39	%	14.47	%	11.62	%