XML 51 R40.htm IDEA: XBRL DOCUMENT v3.10.0.1
Bank Loans (Tables)
9 Months Ended
Sep. 30, 2018
Receivables [Abstract]  
Schedule Of Balance And Associated Percentage Of Each Major Loan Category In Bank Loan Portfolio

 

 

 

September 30, 2018

 

 

December 31, 2017

 

 

 

Balance

 

 

Percent

 

 

Balance

 

 

Percent

 

Commercial and industrial

 

$

3,127,435

 

 

 

37.5

%

 

$

2,437,938

 

 

 

34.8

%

Residential real estate

 

 

2,792,269

 

 

 

33.5

 

 

 

2,593,576

 

 

 

37.0

 

Securities-based loans

 

 

1,836,450

 

 

 

22.0

 

 

 

1,819,206

 

 

 

25.9

 

Commercial real estate

 

 

328,814

 

 

 

3.9

 

 

 

116,258

 

 

 

1.7

 

Construction and land

 

 

120,969

 

 

 

1.4

 

 

 

7,896

 

 

 

0.1

 

Home equity lines of credit

 

 

29,118

 

 

 

0.3

 

 

 

15,039

 

 

 

0.2

 

Other

 

 

109,571

 

 

 

1.4

 

 

 

24,508

 

 

 

0.3

 

Gross bank loans

 

 

8,344,626

 

 

 

100.0

%

 

 

7,014,421

 

 

 

100.0

%

Unamortized loan premium/(discount), net

 

 

(13,419

)

 

 

 

 

 

 

788

 

 

 

 

 

Loans in process

 

 

(2,755

)

 

 

 

 

 

 

(856

)

 

 

 

 

Unamortized loan fees, net

 

 

6,237

 

 

 

 

 

 

 

872

 

 

 

 

 

Allowance for loan losses

 

 

(80,700

)

 

 

 

 

 

 

(67,466

)

 

 

 

 

Bank loans, net

 

$

8,253,989

 

 

 

 

 

 

$

6,947,759

 

 

 

 

 

 

Activity In The Allowance For Loan Losses By Portfolio Segment

 

 

 

Three Months Ended September 30, 2018

 

 

 

Beginning

Balance

 

 

Provision

 

 

Charge-offs

 

 

Recoveries

 

 

Ending

Balance

 

Commercial and industrial

 

$

59,572

 

 

$

5,008

 

 

$

 

 

$

 

 

$

64,580

 

Residential real estate

 

 

9,328

 

 

 

1,165

 

 

 

 

 

 

 

 

 

10,493

 

Securities-based loans

 

 

1,928

 

 

 

(5

)

 

 

 

 

 

 

 

 

1,923

 

Commercial real estate

 

 

1,672

 

 

 

90

 

 

 

 

 

 

 

 

 

1,762

 

Construction and land

 

 

303

 

 

 

600

 

 

 

 

 

 

 

 

 

903

 

Home equity lines of credit

 

 

229

 

 

 

 

 

 

 

 

 

 

 

 

229

 

Other

 

 

13

 

 

 

(3

)

 

 

 

 

 

1

 

 

 

11

 

Qualitative

 

 

730

 

 

 

69

 

 

 

 

 

 

 

 

 

799

 

 

 

$

73,775

 

 

$

6,924

 

 

$

 

 

$

1

 

 

$

80,700

 

 

 

 

Nine Months Ended September 30, 2018

 

 

 

Beginning

Balance

 

 

Provision

 

 

Charge-offs

 

 

Recoveries

 

 

Ending

Balance

 

Commercial and industrial

 

$

54,474

 

 

$

10,118

 

 

$

(12

)

 

$

 

 

$

64,580

 

Residential real estate

 

 

8,430

 

 

 

2,063

 

 

 

 

 

 

 

 

 

10,493

 

Securities-based loans

 

 

2,088

 

 

 

(165

)

 

 

 

 

 

 

 

 

1,923

 

Commercial real estate

 

 

1,520

 

 

 

242

 

 

 

 

 

 

 

 

 

1,762

 

Construction and land

 

 

100

 

 

 

803

 

 

 

 

 

 

 

 

 

903

 

Home equity lines of credit

 

 

162

 

 

 

65

 

 

 

 

 

 

2

 

 

 

229

 

Other

 

 

16

 

 

 

(5

)

 

 

(2

)

 

 

2

 

 

 

11

 

Qualitative

 

 

676

 

 

 

123

 

 

 

 

 

 

 

 

 

799

 

 

 

$

67,466

 

 

$

13,244

 

 

$

(14

)

 

$

4

 

 

$

80,700

 

 

 

 

Three Months Ended September 30, 2017

 

 

 

Beginning

Balance

 

 

Provision

 

 

Charge-offs

 

 

Recoveries

 

 

Ending

Balance

 

Commercial and industrial

 

$

40,805

 

 

$

6,312

 

 

$

 

 

$

35

 

 

$

47,152

 

Residential real estate

 

 

5,569

 

 

 

1,566

 

 

 

 

 

 

 

 

 

7,135

 

Securities-based loans

 

 

3,600

 

 

 

(288

)

 

 

 

 

 

 

 

 

3,312

 

Commercial real estate

 

 

932

 

 

 

95

 

 

 

 

 

 

 

 

 

1,027

 

Home equity lines of credit

 

 

283

 

 

 

(13

)

 

 

 

 

 

1

 

 

 

271

 

Construction and land

 

 

224

 

 

 

9

 

 

 

 

 

 

 

 

 

233

 

Other

 

 

105

 

 

 

(3

)

 

 

 

 

 

1

 

 

 

103

 

Qualitative

 

 

2,684

 

 

 

312

 

 

 

 

 

 

 

 

 

2,996

 

 

 

$

54,202

 

 

$

7,990

 

 

$

 

 

$

37

 

 

$

62,229

 

 

 

 

 

Nine Months Ended September 30, 2017

 

 

 

Beginning

Balance

 

 

Provision

 

 

Charge-offs

 

 

Recoveries

 

 

Ending

Balance

 

Commercial and industrial

 

$

35,127

 

 

$

12,239

 

 

$

(250

)

 

$

36

 

 

$

47,152

 

Residential real estate

 

 

2,660

 

 

 

4,475

 

 

 

 

 

 

 

 

 

7,135

 

Securities-based loans

 

 

3,094

 

 

 

218

 

 

 

 

 

 

 

 

 

3,312

 

Commercial real estate

 

 

1,363

 

 

 

2,367

 

 

 

(2,703

)

 

 

 

 

 

1,027

 

Home equity lines of credit

 

 

371

 

 

 

(102

)

 

 

 

 

 

2

 

 

 

271

 

Construction and land

 

 

232

 

 

 

1

 

 

 

 

 

 

 

 

 

233

 

Other

 

 

129

 

 

 

(27

)

 

 

 

 

 

1

 

 

 

103

 

Qualitative

 

 

2,187

 

 

 

809

 

 

 

 

 

 

 

 

 

2,996

 

 

 

$

45,163

 

 

$

19,980

 

 

$

(2,953

)

 

$

39

 

 

$

62,229

 

 

Recorded Balance 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

 

Commercial and industrial

 

$

8,677

 

 

$

55,903

 

 

$

64,580

 

 

$

23,630

 

 

$

3,103,805

 

 

$

3,127,435

 

Residential real estate

 

 

24

 

 

 

10,469

 

 

 

10,493

 

 

 

328

 

 

 

2,791,941

 

 

 

2,792,269

 

Securities-based loans

 

 

 

 

 

1,923

 

 

 

1,923

 

 

 

 

 

 

1,836,450

 

 

 

1,836,450

 

Commercial real estate

 

 

 

 

 

1,762

 

 

 

1,762

 

 

 

 

 

 

328,814

 

 

 

328,814

 

Construction and land

 

 

 

 

 

903

 

 

 

903

 

 

 

 

 

 

120,969

 

 

 

120,969

 

Home equity lines of credit

 

 

 

 

 

229

 

 

 

229

 

 

 

231

 

 

 

28,887

 

 

 

29,118

 

Other

 

 

 

 

 

11

 

 

 

11

 

 

 

58

 

 

 

109,513

 

 

 

109,571

 

Qualitative

 

 

 

 

 

799

 

 

 

799

 

 

 

 

 

 

 

 

 

 

 

 

$

8,701

 

 

$

71,999

 

 

$

80,700

 

 

$

24,247

 

 

$

8,320,379

 

 

$

8,344,626

 

 

 

 

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

 

Home equity lines of credit

 

 

20

 

 

 

142

 

 

 

162

 

 

 

184

 

 

 

14,855

 

 

 

15,039

 

Construction and land

 

 

 

 

 

100

 

 

 

100

 

 

 

 

 

 

7,896

 

 

 

7,896

 

Other

 

 

2

 

 

 

14

 

 

 

16

 

 

 

2

 

 

 

24,506

 

 

 

24,508

 

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

 

 

 

September 30, 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

 

$

23,630

 

 

$

196

 

 

$

23,434

 

 

$

23,630

 

 

$

8,677

 

 

$

23,783

 

Residential real estate

 

 

353

 

 

 

80

 

 

 

248

 

 

 

328

 

 

 

24

 

 

 

355

 

Home equity lines of credit

 

 

231

 

 

 

184

 

 

 

47

 

 

 

231

 

 

 

 

 

 

236

 

Other

 

 

731

 

 

 

26

 

 

 

32

 

 

 

58

 

 

 

 

 

 

60

 

Total

 

$

24,945

 

 

$

486

 

 

$

23,761

 

 

$

24,247

 

 

$

8,701

 

 

$

24,434

 

 

 

 

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

 

Home equity lines of credit

 

 

184

 

 

 

 

 

 

184

 

 

 

184

 

 

 

20

 

 

 

300

 

Residential real estate

 

 

171

 

 

 

 

 

 

171

 

 

 

171

 

 

 

24

 

 

 

174

 

Other

 

 

677

 

 

 

 

 

 

2

 

 

 

2

 

 

 

2

 

 

 

5

 

Total

 

$

29,888

 

 

$

5,211

 

 

$

24,002

 

 

$

29,213

 

 

$

9,105

 

 

$

30,756

 

 

Aging Of The Recorded Investment In Past Due Loans

 

 

 

As of September 30, 2018

 

 

 

30 – 89 Days

Past Due

 

 

90 or More

Days Past Due

 

 

Total Past

Due

 

 

Current

Balance

 

 

Total

 

Commercial and industrial

 

$

 

 

$

14,656

 

 

$

14,656

 

 

$

3,112,779

 

 

$

3,127,435

 

Residential real estate

 

 

3,745

 

 

 

184

 

 

 

3,929

 

 

 

2,788,340

 

 

 

2,792,269

 

Securities-based loans

 

 

 

 

 

 

 

 

 

 

 

1,836,450

 

 

 

1,836,450

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

328,814

 

 

 

328,814

 

Construction and land

 

 

 

 

 

 

 

 

 

 

 

120,969

 

 

 

120,969

 

Home equity lines of credit

 

 

47

 

 

 

 

 

 

47

 

 

 

29,071

 

 

 

29,118

 

Other

 

 

 

 

 

67

 

 

 

67

 

 

 

109,504

 

 

 

109,571

 

Total

 

$

3,792

 

 

$

14,907

 

 

$

18,699

 

 

$

8,325,927

 

 

$

8,344,626

 

 

 

 

As of September 30, 2018*

 

 

 

Non-Accrual

 

 

Restructured

 

 

Total

 

Commercial and industrial

 

$

14,694

 

 

$

8,936

 

 

$

23,630

 

Residential real estate

 

 

159

 

 

 

169

 

 

 

328

 

Home equity lines of credit

 

 

231

 

 

 

 

 

 

231

 

Other

 

 

58

 

 

 

 

 

 

58

 

Total

 

$

15,142

 

 

$

9,105

 

 

$

24,247

 

 

*

There were no loans past due 90 days and still accruing interest at September 30, 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

 

Home equity lines of credit

 

 

184

 

 

 

 

 

 

184

 

 

 

14,855

 

 

 

15,039

 

Construction and land

 

 

 

 

 

 

 

 

 

 

 

7,896

 

 

 

7,896

 

Other

 

 

2

 

 

 

 

 

 

2

 

 

 

24,506

 

 

 

24,508

 

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

 

Other

 

 

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 September 30, 2018

 

 

 

Pass

 

 

Special Mention

 

 

Substandard

 

 

Doubtful

 

 

Total

 

Commercial and industrial

 

$

3,069,237

 

 

$

34,488

 

 

$

23,710

 

 

$

 

 

$

3,127,435

 

Residential real estate

 

 

2,791,627

 

 

 

394

 

 

 

248

 

 

 

 

 

 

2,792,269

 

Securities-based loans

 

 

1,836,450

 

 

 

 

 

 

 

 

 

 

 

 

1,836,450

 

Commercial real estate

 

 

328,814

 

 

 

 

 

 

 

 

 

 

 

 

328,814

 

Construction and land

 

 

120,969

 

 

 

 

 

 

 

 

 

 

 

 

120,969

 

Home equity lines of credit

 

 

28,887

 

 

 

 

 

 

231

 

 

 

 

 

 

29,118

 

Other

 

 

109,513

 

 

 

 

 

 

47

 

 

 

11

 

 

 

109,571

 

Total

 

$

8,285,497

 

 

$

34,882

 

 

$

24,236

 

 

$

11

 

 

$

8,344,626

 

 

 

 

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

 

Home equity lines of credit

 

 

14,855

 

 

 

 

 

 

184

 

 

 

 

 

 

15,039

 

Construction and land

 

 

7,896

 

 

 

 

 

 

 

 

 

 

 

 

7,896

 

Other

 

 

24,506

 

 

 

 

 

 

2

 

 

 

 

 

 

24,508

 

Total

 

$

6,960,969

 

 

$

22,752

 

 

$

30,700

 

 

$

 

 

$

7,014,421