XML 54 R43.htm IDEA: XBRL DOCUMENT v3.19.1
Bank Loans (Tables)
3 Months Ended
Mar. 31, 2019
Receivables [Abstract]  
Schedule Of Balance And Associated Percentage Of Each Major Loan Category In Bank Loan Portfolio

 

 

 

March 31, 2019

 

 

December 31, 2018

 

 

 

Balance

 

 

Percent

 

 

Balance

 

 

Percent

 

Commercial and industrial

 

$

3,314,564

 

 

 

37.6

%

 

$

3,304,234

 

 

 

38.5

%

Residential real estate

 

 

2,928,228

 

 

 

33.2

 

 

 

2,875,014

 

 

 

33.5

 

Securities-based loans

 

 

1,860,989

 

 

 

21.1

 

 

 

1,786,966

 

 

 

20.8

 

Commercial real estate

 

 

361,950

 

 

 

4.1

 

 

 

318,961

 

 

 

3.7

 

Construction and land

 

 

175,023

 

 

 

2.0

 

 

 

138,245

 

 

 

1.6

 

Home equity lines of credit

 

 

44,235

 

 

 

0.5

 

 

 

38,098

 

 

 

0.4

 

Other

 

 

124,095

 

 

 

1.5

 

 

 

120,129

 

 

 

1.5

 

Gross bank loans

 

 

8,809,084

 

 

 

100.0

%

 

 

8,581,647

 

 

 

100.0

%

Unamortized loan discount, net

 

 

(10,624

)

 

 

 

 

 

 

(12,155

)

 

 

 

 

Loans in process

 

 

(5,075

)

 

 

 

 

 

 

27,984

 

 

 

 

 

Unamortized loan fees, net

 

 

1,476

 

 

 

 

 

 

 

5,972

 

 

 

 

 

Allowance for loan losses

 

 

(88,172

)

 

 

 

 

 

 

(85,833

)

 

 

 

 

Bank loans, net

 

$

8,706,689

 

 

 

 

 

 

$

8,517,615

 

 

 

 

 

 

Activity In The Allowance For Loan Losses By Portfolio Segment

 

 

 

Three Months Ended March 31, 2019

 

 

 

Beginning

Balance

 

 

Provision

 

 

Charge-offs

 

 

Recoveries

 

 

Ending

Balance

 

Commercial and industrial

 

$

68,367

 

 

$

211

 

 

$

(12

)

 

$

 

 

$

68,566

 

Residential real estate

 

 

11,228

 

 

 

270

 

 

 

 

 

 

87

 

 

 

11,585

 

Securities-based loans

 

 

1,978

 

 

 

249

 

 

 

 

 

 

 

 

 

2,227

 

Commercial real estate

 

 

1,778

 

 

 

643

 

 

 

 

 

 

 

 

 

2,421

 

Construction and land

 

 

1,241

 

 

 

483

 

 

 

 

 

 

 

 

 

1,724

 

Home equity lines of credit

 

 

310

 

 

 

61

 

 

 

 

 

 

1

 

 

 

372

 

Other

 

 

88

 

 

 

78

 

 

 

(44

)

 

 

24

 

 

 

146

 

Qualitative

 

 

843

 

 

 

288

 

 

 

 

 

 

 

 

 

1,131

 

 

 

$

85,833

 

 

$

2,283

 

 

$

(56

)

 

$

112

 

 

$

88,172

 

 

 

 

 

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

 

Other

 

 

16

 

 

 

 

 

 

(2

)

 

 

1

 

 

 

15

 

Qualitative

 

 

676

 

 

 

17

 

 

 

 

 

 

 

 

 

693

 

 

 

$

67,466

 

 

$

2,043

 

 

$

(14

)

 

$

2

 

 

$

69,497

 

 

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

 

Commercial and industrial

 

$

8,677

 

 

$

59,889

 

 

$

68,566

 

 

$

23,654

 

 

$

3,290,910

 

 

$

3,314,564

 

Residential real estate

 

 

24

 

 

 

11,561

 

 

 

11,585

 

 

 

619

 

 

 

2,927,609

 

 

 

2,928,228

 

Securities-based loans

 

 

 

 

 

2,227

 

 

 

2,227

 

 

 

 

 

 

1,860,989

 

 

 

1,860,989

 

Commercial real estate

 

 

 

 

 

2,421

 

 

 

2,421

 

 

 

 

 

 

361,950

 

 

 

361,950

 

Construction and land

 

 

 

 

 

1,724

 

 

 

1,724

 

 

 

 

 

 

175,023

 

 

 

175,023

 

Home equity lines of credit

 

 

 

 

 

372

 

 

 

372

 

 

 

184

 

 

 

44,051

 

 

 

44,235

 

Other

 

 

24

 

 

 

122

 

 

 

146

 

 

 

196

 

 

 

123,899

 

 

 

124,095

 

Qualitative

 

 

 

 

 

1,131

 

 

 

1,131

 

 

 

 

 

 

 

 

 

 

 

 

$

8,725

 

 

$

79,447

 

 

$

88,172

 

 

$

24,653

 

 

$

8,784,431

 

 

$

8,809,084

 

 

 

 

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

 

$

8,678

 

 

$

59,689

 

 

$

68,367

 

 

$

23,677

 

 

$

3,280,557

 

 

$

3,304,234

 

Residential real estate

 

 

24

 

 

 

11,204

 

 

 

11,228

 

 

 

519

 

 

 

2,874,495

 

 

 

2,875,014

 

Securities-based loans

 

 

 

 

 

1,978

 

 

 

1,978

 

 

 

 

 

 

1,786,966

 

 

 

1,786,966

 

Commercial real estate

 

 

 

 

 

1,778

 

 

 

1,778

 

 

 

 

 

 

318,961

 

 

 

318,961

 

Construction and land

 

 

 

 

 

1,241

 

 

 

1,241

 

 

 

 

 

 

138,245

 

 

 

138,245

 

Home equity lines of credit

 

 

 

 

 

310

 

 

 

310

 

 

 

184

 

 

 

37,914

 

 

 

38,098

 

Other

 

 

1

 

 

 

87

 

 

 

88

 

 

 

21

 

 

 

120,108

 

 

 

120,129

 

Qualitative

 

 

 

 

 

843

 

 

 

843

 

 

 

 

 

 

 

 

 

 

 

 

$

8,703

 

 

$

77,130

 

 

$

85,833

 

 

$

24,401

 

 

$

8,557,246

 

 

$

8,581,647

 

Loans That Were Individually Evaluated For Impairment By Portfolio Segment

 

 

 

March 31, 2019

 

 

 

Unpaid

Contractual

Principal

Balance

 

 

Recorded

Investment

with No

Allowance

 

 

Recorded

Investment

with

Allowance

 

 

Total

Recorded

Investment

 

 

Related

Allowance

 

 

Average

Recorded

Investment

 

Commercial and industrial

 

$

23,654

 

 

$

220

 

 

$

23,434

 

 

$

23,654

 

 

$

8,677

 

 

$

23,821

 

Residential real estate

 

 

677

 

 

 

452

 

 

 

167

 

 

 

619

 

 

 

24

 

 

 

630

 

Home equity lines of credit

 

 

184

 

 

 

184

 

 

 

 

 

 

184

 

 

 

 

 

 

184

 

Other

 

 

345

 

 

 

 

 

 

196

 

 

 

196

 

 

 

24

 

 

 

233

 

Total

 

$

24,860

 

 

$

856

 

 

$

23,797

 

 

$

24,653

 

 

$

8,725

 

 

$

24,868

 

 

 

 

December 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

 

$

23,677

 

 

$

242

 

 

$

23,435

 

 

$

23,677

 

 

$

8,678

 

 

$

23,807

 

Residential real estate

 

 

544

 

 

 

352

 

 

 

167

 

 

 

519

 

 

 

24

 

 

 

275

 

Home equity lines of credit

 

 

184

 

 

 

184

 

 

 

 

 

 

184

 

 

 

 

 

 

184

 

Other

 

 

694

 

 

 

11

 

 

 

10

 

 

 

21

 

 

 

1

 

 

 

70

 

Total

 

$

25,099

 

 

$

789

 

 

$

23,612

 

 

$

24,401

 

 

$

8,703

 

 

$

24,336

 

Aging Of The Recorded Investment In Past Due Loans

 

 

 

As of March 31, 2019

 

 

 

30 – 89 Days

Past Due

 

 

90 or More

Days Past Due

 

 

Total Past

Due

 

 

Current

Balance

 

 

Total

 

Commercial and industrial

 

$

 

 

$

14,644

 

 

$

14,644

 

 

$

3,299,920

 

 

$

3,314,564

 

Residential real estate

 

 

5,944

 

 

 

227

 

 

 

6,171

 

 

 

2,922,057

 

 

 

2,928,228

 

Securities-based loans

 

 

 

 

 

 

 

 

 

 

 

1,860,989

 

 

 

1,860,989

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

361,950

 

 

 

361,950

 

Construction and land

 

 

 

 

 

 

 

 

 

 

 

175,023

 

 

 

175,023

 

Home equity lines of credit

 

 

 

 

 

 

 

 

 

 

 

44,235

 

 

 

44,235

 

Other

 

 

45

 

 

 

65

 

 

 

110

 

 

 

123,985

 

 

 

124,095

 

Total

 

$

5,989

 

 

$

14,936

 

 

$

20,925

 

 

$

8,788,159

 

 

$

8,809,084

 

 

 

 

As of March 31, 2019*

 

 

 

Non-Accrual

 

 

Restructured

 

 

Total

 

Commercial and industrial

 

$

14,718

 

 

$

8,936

 

 

$

23,654

 

Residential real estate

 

 

452

 

 

 

167

 

 

 

619

 

Home equity lines of credit

 

 

184

 

 

 

 

 

 

184

 

Other

 

 

196

 

 

 

 

 

 

196

 

Total

 

$

15,550

 

 

$

9,103

 

 

$

24,653

 

 

*

There were no loans past due 90 days and still accruing interest at March 31, 2019.

 

 

 

As of December 31, 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

 

 

$

3,289,578

 

 

$

3,304,234

 

Residential real estate

 

 

6,970

 

 

 

377

 

 

 

7,347

 

 

 

2,867,667

 

 

 

2,875,014

 

Securities-based loans

 

 

 

 

 

 

 

 

 

 

 

1,786,966

 

 

 

1,786,966

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

318,961

 

 

 

318,961

 

Construction and land

 

 

 

 

 

 

 

 

 

 

 

138,245

 

 

 

138,245

 

Home equity lines of credit

 

 

33

 

 

 

 

 

 

33

 

 

 

38,065

 

 

 

38,098

 

Other

 

 

 

 

 

134

 

 

 

134

 

 

 

119,995

 

 

 

120,129

 

Total

 

$

7,003

 

 

$

15,167

 

 

$

22,170

 

 

$

8,559,477

 

 

$

8,581,647

 

 

 

 

As of December 31, 2018*

 

 

 

Non-Accrual

 

 

Restructured

 

 

Total

 

Commercial and industrial

 

$

14,741

 

 

$

8,936

 

 

$

23,677

 

Residential real estate

 

 

352

 

 

 

167

 

 

 

519

 

Home equity lines of credit

 

 

184

 

 

 

 

 

 

184

 

Other

 

 

21

 

 

 

 

 

 

21

 

Total

 

$

15,298

 

 

$

9,103

 

 

$

24,401

 

 

*

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

Risk Category Of Loan Portfolio

 

 

 

As of March 31, 2019

 

 

 

Pass

 

 

Special Mention

 

 

Substandard

 

 

Doubtful

 

 

Total

 

Commercial and industrial

 

$

3,265,303

 

 

$

22,281

 

 

$

26,980

 

 

$

 

 

$

3,314,564

 

Residential real estate

 

 

2,927,609

 

 

 

 

 

 

619

 

 

 

 

 

 

2,928,228

 

Securities-based loans

 

 

1,860,989

 

 

 

 

 

 

 

 

 

 

 

 

1,860,989

 

Commercial real estate

 

 

361,950

 

 

 

 

 

 

 

 

 

 

 

 

361,950

 

Construction and land

 

 

175,023

 

 

 

 

 

 

 

 

 

 

 

 

175,023

 

Home equity lines of credit

 

 

44,051

 

 

 

 

 

 

184

 

 

 

 

 

 

44,235

 

Other

 

 

123,677

 

 

 

222

 

 

 

 

 

 

196

 

 

 

124,095

 

Total

 

$

8,758,602

 

 

$

22,503

 

 

$

27,783

 

 

$

196

 

 

$

8,809,084

 

 

 

 

As of December 31, 2018

 

 

 

Pass

 

 

Special Mention

 

 

Substandard

 

 

Doubtful

 

 

Total

 

Commercial and industrial

 

$

3,254,698

 

 

$

34,795

 

 

$

14,741

 

 

$

 

 

$

3,304,234

 

Residential real estate

 

 

2,874,495

 

 

 

 

 

 

519

 

 

 

 

 

 

2,875,014

 

Securities-based loans

 

 

1,786,966

 

 

 

 

 

 

 

 

 

 

 

 

1,786,966

 

Commercial real estate

 

 

318,961

 

 

 

 

 

 

 

 

 

 

 

 

318,961

 

Construction and land

 

 

138,245

 

 

 

 

 

 

 

 

 

 

 

 

138,245

 

Home equity lines of credit

 

 

37,914

 

 

 

 

 

 

184

 

 

 

 

 

 

38,098

 

Other

 

 

119,912

 

 

 

196

 

 

 

 

 

 

21

 

 

 

120,129

 

Total

 

$

8,531,191

 

 

$

34,991

 

 

$

15,444

 

 

$

21

 

 

$

8,581,647