XML 50 R43.htm IDEA: XBRL DOCUMENT v3.25.1
Bank Loans (Tables)
3 Months Ended
Mar. 31, 2025
Receivables [Abstract]  
Schedule of Balance and Associated Percentage of Each Major Loan Category in Bank Loan Portfolio

The following table presents the balance and associated percentage of each major loan category in our bank loan portfolio at March 31, 2025 and December 31, 2024 (in thousands, except percentages):

 

 

March 31, 2025

 

 

December 31, 2024

 

 

 

Balance

 

 

Percent

 

 

Balance

 

 

Percent

 

Residential real estate

 

$

8,699,229

 

 

 

42.7

%

 

$

8,565,193

 

 

 

41.0

%

Commercial and industrial

 

 

3,678,411

 

 

 

18.1

 

 

 

4,062,029

 

 

 

19.5

 

Fund banking

 

 

3,659,294

 

 

 

18.0

 

 

 

3,854,222

 

 

 

18.5

 

Securities-based loans

 

 

2,404,960

 

 

 

11.8

 

 

 

2,389,593

 

 

 

11.4

 

Construction and land

 

 

1,206,876

 

 

 

5.9

 

 

 

1,242,002

 

 

 

5.9

 

Commercial real estate

 

 

472,550

 

 

 

2.3

 

 

 

518,923

 

 

 

2.5

 

Home equity lines of credit

 

 

195,811

 

 

 

1.0

 

 

 

193,850

 

 

 

0.9

 

Other

 

 

55,137

 

 

 

0.2

 

 

 

53,933

 

 

 

0.3

 

Gross bank loans

 

 

20,372,268

 

 

 

100.0

%

 

 

20,879,745

 

 

 

100.0

%

Loans in process/(unapplied loan payments), net

 

 

(3,671

)

 

 

 

 

 

(2,885

)

 

 

 

Unamortized loan fees, net

 

 

(3,263

)

 

 

 

 

 

(5,756

)

 

 

 

Allowance for credit losses on loans

 

 

(140,061

)

 

 

 

 

 

(139,308

)

 

 

 

Loans held for investment, net

 

$

20,225,273

 

 

 

 

 

$

20,731,796

 

 

 

 

Activity in the Allowance for Credit Losses on Loans by Portfolio Segment

The following tables detail activity in the allowance for credit losses on loans by portfolio segment for the three months ended March 31, 2025 and 2024 (in thousands).

 

 

Three Months Ended March 31, 2025

 

 

 

Beginning
Balance

 

 

Provision

 

 

Charge-offs

 

 

Recoveries

 

 

Ending
Balance

 

Commercial and industrial

 

$

92,698

 

 

$

11,402

 

 

$

(11,806

)

 

$

 

 

$

92,294

 

Construction and land

 

 

12,866

 

 

 

385

 

 

 

 

 

 

 

 

 

13,251

 

Residential real estate

 

 

11,061

 

 

 

111

 

 

 

 

 

 

 

 

 

11,172

 

Fund banking

 

 

10,792

 

 

 

(546

)

 

 

 

 

 

 

 

 

10,246

 

Commercial real estate

 

 

8,057

 

 

 

1,309

 

 

 

 

 

 

 

 

 

9,366

 

Securities-based loans

 

 

2,917

 

 

 

11

 

 

 

 

 

 

 

 

 

2,928

 

Home equity lines of credit

 

 

317

 

 

 

(147

)

 

 

 

 

 

 

 

 

170

 

Other

 

 

600

 

 

 

26

 

 

 

 

 

 

8

 

 

 

634

 

 

 

$

139,308

 

 

$

12,551

 

 

$

(11,806

)

 

$

8

 

 

$

140,061

 

 

 

 

Three Months Ended March 31, 2024

 

 

 

Beginning
Balance

 

 

Provision

 

 

Charge-offs

 

 

Recoveries

 

 

Ending
Balance

 

Commercial and industrial

 

$

67,077

 

 

$

1,447

 

 

$

(3,570

)

 

$

933

 

 

$

65,887

 

Commercial real estate

 

 

21,386

 

 

 

(697

)

 

 

 

 

 

 

 

 

20,689

 

Construction and land

 

 

11,817

 

 

 

6,772

 

 

 

 

 

 

 

 

 

18,589

 

Residential real estate

 

 

13,855

 

 

 

(1,348

)

 

 

 

 

 

 

 

 

12,507

 

Fund banking

 

 

10,173

 

 

 

(1,410

)

 

 

 

 

 

 

 

 

8,763

 

Securities-based loans

 

 

3,035

 

 

 

33

 

 

 

 

 

 

 

 

 

3,068

 

Home equity lines of credit

 

 

371

 

 

 

(125

)

 

 

 

 

 

 

 

 

246

 

Other

 

 

578

 

 

 

(114

)

 

 

 

 

 

 

 

 

464

 

 

 

$

128,292

 

 

$

4,558

 

 

$

(3,570

)

 

$

933

 

 

$

130,213

 

Aging of the Recorded Investment in Past Due Loans

The following tables present the aging of the recorded investment in past due loans at March 31, 2025 and December 31, 2024 by portfolio segment (in thousands):

 

 

As of March 31, 2025

 

 

 

30 – 89 Days
Past Due

 

 

90 or More
Days Past Due

 

 

Total Past
Due

 

 

Current
Balance

 

 

Total

 

Residential real estate

 

$

11,311

 

 

$

6,249

 

 

$

17,560

 

 

$

8,681,669

 

 

$

8,699,229

 

Commercial and industrial

 

 

66,273

 

 

 

78,020

 

 

 

144,293

 

 

 

3,534,118

 

 

 

3,678,411

 

Fund banking

 

 

7,000

 

 

 

 

 

 

7,000

 

 

 

3,652,294

 

 

 

3,659,294

 

Securities-based loans

 

 

115

 

 

 

115

 

 

 

230

 

 

 

2,404,730

 

 

 

2,404,960

 

Construction and land

 

 

 

 

 

 

 

 

 

 

 

1,206,876

 

 

 

1,206,876

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

472,550

 

 

 

472,550

 

Home equity lines of credit

 

 

352

 

 

 

553

 

 

 

905

 

 

 

194,906

 

 

 

195,811

 

Other

 

 

1

 

 

 

80

 

 

 

81

 

 

 

55,056

 

 

 

55,137

 

Total

 

$

85,052

 

 

$

85,017

 

 

$

170,069

 

 

$

20,202,199

 

 

$

20,372,268

 

 

 

 

As of March 31, 2025*

 

 

 

Nonaccrual

 

 

Nonperforming loans with no allowance

 

 

Total

 

Commercial and industrial

 

$

112,359

 

 

$

756

 

 

$

113,115

 

Construction and land

 

 

 

 

 

40,894

 

 

 

40,894

 

Residential real estate

 

 

3,409

 

 

 

2,840

 

 

 

6,249

 

Home equity lines of credit

 

 

411

 

 

 

142

 

 

 

553

 

Other

 

 

53

 

 

 

27

 

 

 

80

 

Total

 

$

116,232

 

 

$

44,659

 

 

$

160,891

 

* There were no loans past due 90 days and still accruing interest at March 31, 2025.

 

 

As of December 31, 2024

 

 

 

30 – 89 Days
Past Due

 

 

90 or More
Days Past Due

 

 

Total
Past Due

 

 

Current
Balance

 

 

Total

 

Residential real estate

 

$

12,057

 

 

$

4,273

 

 

$

16,330

 

 

$

8,548,863

 

 

$

8,565,193

 

Commercial and industrial

 

 

59,396

 

 

 

27,190

 

 

 

86,586

 

 

 

3,975,443

 

 

 

4,062,029

 

Fund banking

 

 

 

 

 

 

 

 

 

 

 

3,854,222

 

 

 

3,854,222

 

Securities-based loans

 

 

 

 

 

 

 

 

 

 

 

2,389,593

 

 

 

2,389,593

 

Construction and land

 

 

 

 

 

 

 

 

 

 

 

1,242,002

 

 

 

1,242,002

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

518,923

 

 

 

518,923

 

Home equity lines of credit

 

 

640

 

 

 

315

 

 

 

955

 

 

 

192,895

 

 

 

193,850

 

Other

 

 

7

 

 

 

78

 

 

 

85

 

 

 

53,848

 

 

 

53,933

 

Total

 

$

72,100

 

 

$

31,856

 

 

$

103,956

 

 

$

20,775,789

 

 

$

20,879,745

 

 

 

As of December 31, 2024*

 

 

 

Nonaccrual

 

 

Nonperforming loans with no allowance

 

 

Total

 

Commercial and industrial

 

$

76,254

 

 

$

13,504

 

 

$

89,758

 

Construction and land

 

 

 

 

 

41,412

 

 

 

41,412

 

Commercial real estate

 

 

 

 

 

25,441

 

 

 

25,441

 

Residential real estate

 

 

1,433

 

 

 

2,463

 

 

 

3,896

 

Home equity lines of credit

 

 

201

 

 

 

114

 

 

 

315

 

Other

 

 

78

 

 

 

 

 

 

78

 

Total

 

$

77,966

 

 

$

82,934

 

 

$

160,900

 

* There were no loans past due 90 days and still accruing interest at December 31, 2024.

Risk Category of Loan Portfolio

Based on the most recent analysis performed, the risk category of our loan portfolio was as follows (in thousands):

 

 

As of March 31, 2025

 

 

 

Pass

 

 

Special Mention

 

 

Substandard

 

 

Doubtful

 

 

Total

 

Residential real estate

 

$

8,685,802

 

 

$

7,178

 

 

$

6,249

 

 

$

 

 

$

8,699,229

 

Commercial and industrial

 

 

3,361,378

 

 

 

100,447

 

 

 

103,471

 

 

 

113,115

 

 

 

3,678,411

 

Fund banking

 

 

3,659,294

 

 

 

 

 

 

 

 

 

 

 

 

3,659,294

 

Securities-based loans

 

 

2,404,960

 

 

 

 

 

 

 

 

 

 

 

 

2,404,960

 

Construction and land

 

 

1,165,983

 

 

 

 

 

 

 

 

 

40,893

 

 

 

1,206,876

 

Commercial real estate

 

 

391,412

 

 

 

 

 

 

81,138

 

 

 

 

 

 

472,550

 

Home equity lines of credit

 

 

195,258

 

 

 

 

 

 

553

 

 

 

 

 

 

195,811

 

Other

 

 

55,057

 

 

 

 

 

 

 

 

 

80

 

 

 

55,137

 

Total

 

$

19,919,144

 

 

$

107,625

 

 

$

191,411

 

 

$

154,088

 

 

$

20,372,268

 

 

 

As of December 31, 2024

 

 

 

Pass

 

 

Special Mention

 

 

Substandard

 

 

Doubtful

 

 

Total

 

Residential real estate

 

$

8,557,320

 

 

$

3,600

 

 

$

4,273

 

 

$

 

 

$

8,565,193

 

Commercial and industrial

 

 

3,662,866

 

 

 

169,637

 

 

 

152,515

 

 

 

77,011

 

 

 

4,062,029

 

Fund banking

 

 

3,854,222

 

 

 

 

 

 

 

 

 

 

 

 

3,854,222

 

Securities-based loans

 

 

2,389,593

 

 

 

 

 

 

 

 

 

 

 

 

2,389,593

 

Construction and land

 

 

1,200,590

 

 

 

 

 

 

 

 

 

41,412

 

 

 

1,242,002

 

Commercial real estate

 

 

437,062

 

 

 

 

 

 

56,420

 

 

 

25,441

 

 

 

518,923

 

Home equity lines of credit

 

 

193,535

 

 

 

 

 

 

315

 

 

 

 

 

 

193,850

 

Other

 

 

53,855

 

 

 

 

 

 

 

 

 

78

 

 

 

53,933

 

Total

 

$

20,349,043

 

 

$

173,237

 

 

$

213,523

 

 

$

143,942

 

 

$

20,879,745

 

Schedule of Term Loans Amortized Cost Basis by Origination Year and Revolving Cost Amortized Cost Basis

 

 

Term Loans Amortized Cost Basis by Origination Year – March 31, 2025

 

 

 

 

 

 

 

 

 

2025

 

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

Prior

 

 

Revolving Loans Amortized Cost Basis

 

 

Total

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

353,177

 

 

$

1,187,851

 

 

$

1,012,333

 

 

$

2,405,941

 

 

$

2,113,688

 

 

$

1,612,812

 

 

$

 

 

$

8,685,802

 

Special Mention

 

 

 

 

 

 

 

 

810

 

 

 

3,453

 

 

 

1,382

 

 

 

1,533

 

 

 

 

 

 

7,178

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

4,206

 

 

 

883

 

 

 

1,160

 

 

 

 

 

 

6,249

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

353,177

 

 

$

1,187,851

 

 

$

1,013,143

 

 

$

2,413,600

 

 

$

2,115,953

 

 

$

1,615,505

 

 

$

 

 

$

8,699,229

 

Commercial and industrial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

160,177

 

 

$

676,615

 

 

$

371,557

 

 

$

621,644

 

 

$

474,586

 

 

$

170,631

 

 

$

886,168

 

 

$

3,361,378

 

Special Mention

 

 

 

 

 

29,343

 

 

 

 

 

 

14,724

 

 

 

 

 

 

12,594

 

 

 

43,786

 

 

 

100,447

 

Substandard

 

 

 

 

 

2,500

 

 

 

5,950

 

 

 

17,625

 

 

 

30,209

 

 

 

722

 

 

 

46,465

 

 

 

103,471

 

Doubtful

 

 

 

 

 

2,166

 

 

 

 

 

 

47,473

 

 

 

34,638

 

 

 

3,121

 

 

 

25,717

 

 

 

113,115

 

 

 

$

160,177

 

 

$

710,624

 

 

$

377,507

 

 

$

701,466

 

 

$

539,433

 

 

$

187,068

 

 

$

1,002,136

 

 

$

3,678,411

 

Fund banking:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

4,000

 

 

$

19,000

 

 

$

691

 

 

$

24,997

 

 

$

 

 

$

370

 

 

$

3,610,236

 

 

$

3,659,294

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

4,000

 

 

$

19,000

 

 

$

691

 

 

$

24,997

 

 

$

 

 

$

370

 

 

$

3,610,236

 

 

$

3,659,294

 

Securities-based loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

 

 

$

688

 

 

$

14,398

 

 

$

1,712

 

 

$

1,963

 

 

$

71,573

 

 

$

2,314,626

 

 

$

2,404,960

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

 

 

$

688

 

 

$

14,398

 

 

$

1,712

 

 

$

1,963

 

 

$

71,573

 

 

$

2,314,626

 

 

$

2,404,960

 

Construction and land:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

 

 

$

27,513

 

 

$

251,407

 

 

$

520,170

 

 

$

198,383

 

 

$

168,510

 

 

$

 

 

$

1,165,983

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

40,893

 

 

 

 

 

 

40,893

 

 

 

$

 

 

$

27,513

 

 

$

251,407

 

 

$

520,170

 

 

$

198,383

 

 

$

209,403

 

 

$

 

 

$

1,206,876

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

 

 

$

4,690

 

 

$

35,144

 

 

$

248,633

 

 

$

20,196

 

 

$

82,749

 

 

$

 

 

$

391,412

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

56,390

 

 

 

24,748

 

 

 

 

 

 

 

 

 

81,138

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

 

 

$

4,690

 

 

$

35,144

 

 

$

305,023

 

 

$

44,944

 

 

$

82,749

 

 

$

 

 

$

472,550

 

Home equity lines of credit:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

195,258

 

 

$

195,258

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

553

 

 

 

553

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

195,811

 

 

$

195,811

 

Other:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

 

 

$

3,278

 

 

$

 

 

$

3,991

 

 

$

 

 

$

34,953

 

 

$

12,835

 

 

$

55,057

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

80

 

 

 

80

 

 

 

$

 

 

$

3,278

 

 

$

 

 

$

3,991

 

 

$

 

 

$

34,953

 

 

$

12,915

 

 

$

55,137