XML 51 R40.htm IDEA: XBRL DOCUMENT v3.8.0.1
Bank Loans (Tables)
3 Months Ended
Mar. 31, 2018
Receivables [Abstract]  
Schedule Of Balance And Associated Percentage Of Each Major Loan Category In Bank Loan Portfolio

 

 

 

March 31, 2018

 

 

December 31, 2017

 

 

 

Balance

 

 

Percent

 

 

Balance

 

 

Percent

 

Residential real estate

 

$

2,634,069

 

 

 

36.8

%

 

$

2,593,576

 

 

 

37.0

%

Commercial and industrial

 

 

2,553,671

 

 

 

35.7

 

 

 

2,437,938

 

 

 

34.8

 

Securities-based loans

 

 

1,809,281

 

 

 

25.3

 

 

 

1,819,206

 

 

 

25.9

 

Commercial real estate

 

 

101,591

 

 

 

1.4

 

 

 

116,258

 

 

 

1.7

 

Consumer

 

 

24,699

 

 

 

0.3

 

 

 

24,508

 

 

 

0.3

 

Home equity lines of credit

 

 

15,013

 

 

 

0.2

 

 

 

15,039

 

 

 

0.2

 

Construction and land

 

 

16,337

 

 

 

0.3

 

 

 

7,896

 

 

 

0.1

 

Gross bank loans

 

 

7,154,661

 

 

 

100.0

%

 

 

7,014,421

 

 

 

100.0

%

Unamortized loan premium, net

 

 

362

 

 

 

 

 

 

 

788

 

 

 

 

 

Loans in process

 

 

(10,928

)

 

 

 

 

 

 

(856

)

 

 

 

 

Unamortized loan fees, net

 

 

1,684

 

 

 

 

 

 

 

872

 

 

 

 

 

Allowance for loan losses

 

 

(69,497

)

 

 

 

 

 

 

(67,466

)

 

 

 

 

Bank loans, net

 

$

7,076,282

 

 

 

 

 

 

$

6,947,759

 

 

 

 

 

 

Activity In The Allowance For Loan Losses By Portfolio Segment

 

 

 

Three Months Ended March 31, 2018

 

 

 

Beginning

Balance

 

 

Provision

 

 

Charge-offs

 

 

Recoveries

 

 

Ending

Balance

 

Commercial and industrial

 

$

54,474

 

 

$

1,971

 

 

$

(12

)

 

$

 

 

$

56,433

 

Residential real estate

 

 

8,430

 

 

 

349

 

 

 

 

 

 

 

 

 

8,779

 

Securities-based loans

 

 

2,088

 

 

 

(194

)

 

 

 

 

 

 

 

 

1,894

 

Commercial real estate

 

 

1,520

 

 

 

(200

)

 

 

 

 

 

 

 

 

1,320

 

Home equity lines of credit

 

 

162

 

 

 

1

 

 

 

 

 

 

1

 

 

 

164

 

Construction and land

 

 

100

 

 

 

99

 

 

 

 

 

 

 

 

 

199

 

Consumer

 

 

16

 

 

 

 

 

 

(2

)

 

 

1

 

 

 

15

 

Qualitative

 

 

676

 

 

 

17

 

 

 

 

 

 

 

 

 

693

 

 

 

$

67,466

 

 

$

2,043

 

 

$

(14

)

 

$

2

 

 

$

69,497

 

 

 

 

 

Three Months Ended March 31, 2017

 

 

 

Beginning

Balance

 

 

Provision

 

 

Charge-offs

 

 

Recoveries

 

 

Ending

Balance

 

Commercial and industrial

 

$

35,127

 

 

$

3,662

 

 

$

 

 

$

 

 

$

38,789

 

Securities-based loans

 

 

3,094

 

 

 

299

 

 

 

 

 

 

 

 

 

3,393

 

Consumer

 

 

129

 

 

 

(22

)

 

 

 

 

 

 

 

 

107

 

Residential real estate

 

 

2,660

 

 

 

1,530

 

 

 

 

 

 

 

 

 

4,190

 

Commercial real estate

 

 

1,363

 

 

 

255

 

 

 

 

 

 

 

 

 

1,618

 

Home equity lines of credit

 

 

371

 

 

 

(85

)

 

 

(1

)

 

 

 

 

 

285

 

Construction and land

 

 

232

 

 

 

205

 

 

 

 

 

 

 

 

 

437

 

Qualitative

 

 

2,187

 

 

 

292

 

 

 

 

 

 

 

 

 

2,479

 

 

 

$

45,163

 

 

$

6,136

 

 

$

(1

)

 

$

 

 

$

51,298

 

 

Recorded Balances Of Loans and Amount Of Allowance Allocated Based Upon Impairment Method by Portfolio Segment

 

 

 

Allowance for Loan Losses

 

 

Recorded Investment in Loans

 

 

 

Individually

Evaluated for

Impairment

 

 

Collectively

Evaluated for

Impairment

 

 

Total

 

 

Individually

Evaluated for

Impairment

 

 

Collectively

Evaluated for

Impairment

 

 

Total

 

Residential real estate

 

$

24

 

 

$

8,755

 

 

$

8,779

 

 

$

170

 

 

$

2,633,899

 

 

$

2,634,069

 

Commercial and industrial

 

 

9,063

 

 

 

47,370

 

 

 

56,433

 

 

 

23,638

 

 

 

2,530,033

 

 

 

2,553,671

 

Securities-based loans

 

 

 

 

 

1,894

 

 

 

1,894

 

 

 

 

 

 

1,809,281

 

 

 

1,809,281

 

Commercial real estate

 

 

 

 

 

1,320

 

 

 

1,320

 

 

 

 

 

 

101,591

 

 

 

101,591

 

Consumer

 

 

2

 

 

 

13

 

 

 

15

 

 

 

2

 

 

 

24,697

 

 

 

24,699

 

Home equity lines of credit

 

 

20

 

 

 

144

 

 

 

164

 

 

 

184

 

 

 

14,829

 

 

 

15,013

 

Construction and land

 

 

 

 

 

199

 

 

 

199

 

 

 

 

 

 

16,337

 

 

 

16,337

 

Qualitative

 

 

 

 

 

693

 

 

 

693

 

 

 

 

 

 

 

 

 

 

 

 

$

9,109

 

 

$

60,388

 

 

$

69,497

 

 

$

23,994

 

 

$

7,130,667

 

 

$

7,154,661

 

 

 

 

Allowance for Loan Losses

 

 

Recorded Investment in Loans

 

 

 

Individually

Evaluated for

Impairment

 

 

Collectively

Evaluated for

Impairment

 

 

Total

 

 

Individually

Evaluated for

Impairment

 

 

Collectively

Evaluated for

Impairment

 

 

Total

 

Residential real estate

 

$

24

 

 

$

8,406

 

 

$

8,430

 

 

$

171

 

 

$

2,593,405

 

 

$

2,593,576

 

Commercial and industrial

 

 

9,059

 

 

 

45,415

 

 

 

54,474

 

 

 

28,856

 

 

 

2,409,082

 

 

 

2,437,938

 

Securities-based loans

 

 

 

 

 

2,088

 

 

 

2,088

 

 

 

 

 

 

1,819,206

 

 

 

1,819,206

 

Commercial real estate

 

 

 

 

 

1,520

 

 

 

1,520

 

 

 

 

 

 

116,258

 

 

 

116,258

 

Consumer

 

 

2

 

 

 

14

 

 

 

16

 

 

 

2

 

 

 

24,506

 

 

 

24,508

 

Home equity lines of credit

 

 

20

 

 

 

142

 

 

 

162

 

 

 

184

 

 

 

14,855

 

 

 

15,039

 

Construction and land

 

 

 

 

 

100

 

 

 

100

 

 

 

 

 

 

7,896

 

 

 

7,896

 

Qualitative

 

 

 

 

 

676

 

 

 

676

 

 

 

 

 

 

 

 

 

 

 

 

$

9,105

 

 

$

58,361

 

 

$

67,466

 

 

$

29,213

 

 

$

6,985,208

 

 

$

7,014,421

 

 

Loans That Were Individually Evaluated For Impairment By Portfolio Segment

 

 

 

March 31, 2018

 

 

 

Unpaid

Contractual

Principal

Balance

 

 

Recorded

Investment

with No

Allowance

 

 

Recorded

Investment

with

Allowance

 

 

Total

Recorded

Investment

 

 

Related

Allowance

 

 

Average

Recorded

Investment

 

Commercial and industrial

 

$

23,638

 

 

$

 

 

$

23,638

 

 

$

23,638

 

 

$

9,063

 

 

$

23,601

 

Consumer

 

 

675

 

 

 

 

 

 

2

 

 

 

2

 

 

 

2

 

 

 

2

 

Residential real estate

 

 

170

 

 

 

 

 

 

170

 

 

 

170

 

 

 

24

 

 

 

171

 

Home equity lines of credit

 

 

184

 

 

 

 

 

 

184

 

 

 

184

 

 

 

20

 

 

 

184

 

Total

 

$

24,667

 

 

$

 

 

$

23,994

 

 

$

23,994

 

 

$

9,109

 

 

$

23,958

 

 

 

 

December 31, 2017

 

 

 

Unpaid

Contractual

Principal

Balance

 

 

Recorded

Investment

with No

Allowance

 

 

Recorded

Investment

with

Allowance

 

 

Total

Recorded

Investment

 

 

Related

Allowance

 

 

Average

Recorded

Investment

 

Commercial and industrial

 

$

28,856

 

 

$

5,211

 

 

$

23,645

 

 

$

28,856

 

 

$

9,059

 

 

$

30,277

 

Consumer

 

 

677

 

 

 

 

 

 

2

 

 

 

2

 

 

 

2

 

 

 

5

 

Home equity lines of credit

 

 

184

 

 

 

 

 

 

184

 

 

 

184

 

 

 

20

 

 

 

300

 

Residential real estate

 

 

171

 

 

 

 

 

 

171

 

 

 

171

 

 

 

24

 

 

 

174

 

Total

 

$

29,888

 

 

$

5,211

 

 

$

24,002

 

 

$

29,213

 

 

$

9,105

 

 

$

30,756

 

 

Aging Of The Recorded Investment In Past Due Loans

 

 

 

As of March 31, 2018

 

 

 

30 – 89 Days

Past Due

 

 

90 or More

Days Past Due

 

 

Total Past

Due

 

 

Current

Balance

 

 

Total

 

Residential real estate

 

$

2,330

 

 

$

 

 

$

2,330

 

 

$

2,631,739

 

 

$

2,634,069

 

Commercial and industrial

 

 

11,883

 

 

 

 

 

 

11,883

 

 

 

2,541,788

 

 

 

2,553,671

 

Securities-based loans

 

 

 

 

 

 

 

 

 

 

 

1,809,281

 

 

 

1,809,281

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

101,591

 

 

 

101,591

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

24,699

 

 

 

24,699

 

Home equity lines of credit

 

 

159

 

 

 

 

 

 

159

 

 

 

14,854

 

 

 

15,013

 

Construction and land

 

 

 

 

 

 

 

 

 

 

 

16,337

 

 

 

16,337

 

Total

 

$

14,372

 

 

$

 

 

$

14,372

 

 

$

7,140,289

 

 

$

7,154,661

 

 

 

 

As of March 31, 2018*

 

 

 

Non-Accrual

 

 

Restructured

 

 

Total

 

Commercial and industrial

 

$

14,702

 

 

$

8,936

 

 

$

23,638

 

Home equity lines of credit

 

 

184

 

 

 

 

 

 

184

 

Residential real estate

 

 

 

 

 

170

 

 

 

170

 

Consumer

 

 

2

 

 

 

 

 

 

2

 

Total

 

$

14,888

 

 

$

9,106

 

 

$

23,994

 

 

*

There were no loans past due 90 days and still accruing interest at March 31, 2018.

 

 

 

As of December 31, 2017

 

 

 

30 – 89 Days

Past Due

 

 

90 or More

Days Past Due

 

 

Total

Past Due

 

 

Current

Balance

 

 

Total

 

Residential real estate

 

$

7,892

 

 

$

 

 

$

7,892

 

 

$

2,585,684

 

 

$

2,593,576

 

Commercial and industrial

 

 

11,883

 

 

 

 

 

 

11,883

 

 

 

2,426,055

 

 

 

2,437,938

 

Securities-based loans

 

 

 

 

 

 

 

 

 

 

 

1,819,206

 

 

 

1,819,206

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

116,258

 

 

 

116,258

 

Consumer

 

 

2

 

 

 

 

 

 

2

 

 

 

24,506

 

 

 

24,508

 

Home equity lines of credit

 

 

184

 

 

 

 

 

 

184

 

 

 

14,855

 

 

 

15,039

 

Construction and land

 

 

 

 

 

 

 

 

 

 

 

7,896

 

 

 

7,896

 

Total

 

$

19,961

 

 

$

 

 

$

19,961

 

 

$

6,994,460

 

 

$

7,014,421

 

 

 

 

As of December 31, 2017*

 

 

 

Non-Accrual

 

 

Restructured

 

 

Total

 

Commercial and industrial

 

$

19,904

 

 

$

8,952

 

 

$

28,856

 

Home equity lines of credit

 

 

184

 

 

 

 

 

 

184

 

Residential real estate

 

 

 

 

 

171

 

 

 

171

 

Consumer

 

 

2

 

 

 

 

 

 

2

 

Total

 

$

20,090

 

 

$

9,123

 

 

$

29,213

 

 

*

There were no loans past due 90 days and still accruing interest at December 31, 2017.

Risk Category Of Loan Portfolio

 

 

 

As of March 31, 2018

 

 

 

Pass

 

 

Special Mention

 

 

Substandard

 

 

Doubtful

 

 

Total

 

Residential real estate

 

$

2,633,899

 

 

$

 

 

$

170

 

 

$

 

 

$

2,634,069

 

Commercial and industrial

 

 

2,510,728

 

 

 

19,305

 

 

 

23,638

 

 

 

 

 

 

2,553,671

 

Securities-based loans

 

 

1,809,281

 

 

 

 

 

 

 

 

 

 

 

 

1,809,281

 

Commercial real estate

 

 

101,591

 

 

 

 

 

 

 

 

 

 

 

 

101,591

 

Consumer

 

 

24,697

 

 

 

 

 

 

2

 

 

 

 

 

 

24,699

 

Home equity lines of credit

 

 

14,829

 

 

 

 

 

 

184

 

 

 

 

 

 

15,013

 

Construction and land

 

 

16,337

 

 

 

 

 

 

 

 

 

 

 

 

16,337

 

Total

 

$

7,111,362

 

 

$

19,305

 

 

$

23,994

 

 

$

 

 

$

7,154,661

 

 

 

 

As of December 31, 2017

 

 

 

Pass

 

 

Special Mention

 

 

Substandard

 

 

Doubtful

 

 

Total

 

Residential real estate

 

$

2,593,096

 

 

$

309

 

 

$

171

 

 

$

 

 

$

2,593,576

 

Commercial and industrial

 

 

2,385,152

 

 

 

22,443

 

 

 

30,343

 

 

 

 

 

 

2,437,938

 

Securities-based loans

 

 

1,819,206

 

 

 

 

 

 

 

 

 

 

 

 

1,819,206

 

Commercial real estate

 

 

116,258

 

 

 

 

 

 

 

 

 

 

 

 

116,258

 

Consumer

 

 

24,506

 

 

 

 

 

 

2

 

 

 

 

 

 

24,508

 

Home equity lines of credit

 

 

14,855

 

 

 

 

 

 

184

 

 

 

 

 

 

15,039

 

Construction and land

 

 

7,896

 

 

 

 

 

 

 

 

 

 

 

 

7,896

 

Total

 

$

6,960,969

 

 

$

22,752

 

 

$

30,700

 

 

$

 

 

$

7,014,421