XML 117 R43.htm IDEA: XBRL DOCUMENT v3.20.1
Bank Loans (Tables)
3 Months Ended
Mar. 31, 2020
Receivables [Abstract]  
Schedule Of Balance And Associated Percentage Of Each Major Loan Category In Bank Loan Portfolio

 

 

 

March 31, 2020

 

 

December 31, 2019

 

 

 

Balance

 

 

Percent

 

 

Balance

 

 

Percent

 

Commercial and industrial

 

$

3,813,862

 

 

 

37.6

%

 

$

3,438,953

 

 

 

35.3

%

Residential real estate

 

 

3,495,136

 

 

 

34.4

 

 

 

3,309,548

 

 

 

33.9

 

Securities-based loans

 

 

1,945,371

 

 

 

19.2

 

 

 

2,098,211

 

 

 

21.5

 

Commercial real estate

 

 

399,732

 

 

 

3.9

 

 

 

428,549

 

 

 

4.4

 

Construction and land

 

 

412,410

 

 

 

4.1

 

 

 

398,839

 

 

 

4.1

 

Home equity lines of credit

 

 

57,402

 

 

 

0.6

 

 

 

51,205

 

 

 

0.5

 

Other

 

 

32,762

 

 

 

0.2

 

 

 

27,311

 

 

 

0.3

 

Gross bank loans

 

 

10,156,675

 

 

 

100.0

%

 

 

9,752,616

 

 

 

100.0

%

Unamortized loan discount, net

 

 

(6,148

)

 

 

 

 

 

 

(6,588

)

 

 

 

 

Loans in process

 

 

(53,953

)

 

 

 

 

 

 

(27,717

)

 

 

 

 

Unamortized loan fees, net

 

 

728

 

 

 

 

 

 

 

1,310

 

 

 

 

 

Allowance for loan losses

 

 

(102,802

)

 

 

 

 

 

 

(95,579

)

 

 

 

 

Loans held for investment, net

 

$

9,994,500

 

 

 

 

 

 

$

9,624,042

 

 

 

 

 

 

Activity In The Allowance For Loan Losses By Portfolio Segment

 

 

 

Three Months Ended March 31, 2020

 

 

 

Beginning

Balance

 

 

CECL Adoption

 

 

Provision

 

 

Charge-offs

 

 

Recoveries

 

 

Ending

Balance

 

Commercial and industrial

 

$

69,949

 

 

$

(19,940

)

 

$

9,955

 

 

$

(2

)

 

$

 

 

$

59,962

 

Residential real estate

 

 

14,253

 

 

 

3,499

 

 

 

2,233

 

 

 

 

 

 

 

 

 

19,985

 

Construction and land

 

 

4,613

 

 

 

2,674

 

 

 

3,666

 

 

 

 

 

 

 

 

 

10,953

 

Commercial real estate

 

 

3,564

 

 

 

791

 

 

 

3,810

 

 

 

 

 

 

 

 

 

8,165

 

Securities-based loans

 

 

2,361

 

 

 

1,346

 

 

 

(792

)

 

 

 

 

 

 

 

 

2,915

 

Home equity lines of credit

 

 

442

 

 

 

39

 

 

 

57

 

 

 

 

 

 

1

 

 

 

539

 

Other

 

 

194

 

 

 

58

 

 

 

49

 

 

 

(18

)

 

 

 

 

 

283

 

Unallocated

 

 

203

 

 

 

(203

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

95,579

 

 

$

(11,736

)

 

$

18,978

 

 

$

(20

)

 

$

1

 

 

$

102,802

 

 

 

 

 

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

 

Unallocated

 

 

843

 

 

 

288

 

 

 

 

 

 

 

 

 

1,131

 

 

 

$

85,833

 

 

$

2,283

 

 

$

(56

)

 

$

112

 

 

$

88,172

 

 

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

 

$

8,158

 

 

$

51,804

 

 

$

59,962

 

 

$

12,940

 

 

$

3,800,922

 

 

$

3,813,862

 

Residential real estate

 

 

24

 

 

 

19,961

 

 

 

19,985

 

 

 

1,411

 

 

 

3,493,725

 

 

 

3,495,136

 

Securities-based loans

 

 

 

 

 

2,915

 

 

 

2,915

 

 

 

 

 

 

1,945,371

 

 

 

1,945,371

 

Commercial real estate

 

 

 

 

 

8,165

 

 

 

8,165

 

 

 

 

 

 

399,732

 

 

 

399,732

 

Construction and land

 

 

 

 

 

10,953

 

 

 

10,953

 

 

 

 

 

 

412,410

 

 

 

412,410

 

Home equity lines of credit

 

 

 

 

 

539

 

 

 

539

 

 

 

 

 

 

57,402

 

 

 

57,402

 

Other

 

 

 

 

 

283

 

 

 

283

 

 

 

 

 

 

32,762

 

 

 

32,762

 

 

 

$

8,182

 

 

$

94,620

 

 

$

102,802

 

 

$

14,351

 

 

$

10,142,324

 

 

$

10,156,675

 

 

 

 

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

 

$

8,158

 

 

$

61,791

 

 

$

69,949

 

 

$

12,991

 

 

$

3,425,962

 

 

$

3,438,953

 

Residential real estate

 

 

24

 

 

 

14,229

 

 

 

14,253

 

 

 

1,412

 

 

 

3,308,136

 

 

 

3,309,548

 

Securities-based loans

 

 

 

 

 

2,361

 

 

 

2,361

 

 

 

 

 

 

2,098,211

 

 

 

2,098,211

 

Commercial real estate

 

 

 

 

 

3,564

 

 

 

3,564

 

 

 

 

 

 

428,549

 

 

 

428,549

 

Construction and land

 

 

 

 

 

4,613

 

 

 

4,613

 

 

 

 

 

 

398,839

 

 

 

398,839

 

Home equity lines of credit

 

 

 

 

 

442

 

 

 

442

 

 

 

184

 

 

 

51,021

 

 

 

51,205

 

Other

 

 

 

 

 

194

 

 

 

194

 

 

 

 

 

 

27,311

 

 

 

27,311

 

Unallocated

 

 

 

 

 

203

 

 

 

203

 

 

 

 

 

 

 

 

 

 

 

 

$

8,182

 

 

$

87,397

 

 

$

95,579

 

 

$

14,587

 

 

$

9,738,029

 

 

$

9,752,616

 

Loans That Were Individually Evaluated For Impairment By Portfolio Segment

 

 

 

March 31, 2020

 

 

 

Unpaid

Contractual

Principal

Balance

 

 

Recorded

Investment

with No

Allowance

 

 

Recorded

Investment

with

Allowance

 

 

Total

Recorded

Investment

 

 

Related

Allowance

 

 

Average

Recorded

Investment

 

Commercial and industrial

 

$

12,940

 

 

$

 

 

$

12,940

 

 

$

12,940

 

 

$

8,158

 

 

$

12,940

 

Residential real estate

 

 

1,411

 

 

 

1,249

 

 

 

162

 

 

 

1,411

 

 

 

24

 

 

 

1,411

 

Home equity lines of credit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

123

 

Other

 

 

150

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

14,501

 

 

$

1,249

 

 

$

13,102

 

 

$

14,351

 

 

$

8,182

 

 

$

14,474

 

 

 

 

 

December 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

 

$

12,991

 

 

$

51

 

 

$

12,940

 

 

$

12,991

 

 

$

8,158

 

 

$

14,172

 

Residential real estate

 

 

1,412

 

 

 

1,412

 

 

 

 

 

 

1,412

 

 

 

24

 

 

 

1,231

 

Home equity lines of credit

 

 

184

 

 

 

184

 

 

 

 

 

 

184

 

 

 

 

 

 

184

 

Other

 

 

150

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

14,737

 

 

$

1,647

 

 

$

12,940

 

 

$

14,587

 

 

$

8,182

 

 

$

15,587

 

Aging Of The Recorded Investment In Past Due Loans

 

 

 

As of March 31, 2020

 

 

 

30 – 89 Days

Past Due

 

 

90 or More

Days Past Due

 

 

Total Past

Due

 

 

Current

Balance

 

 

Total

 

Commercial and industrial

 

$

 

 

$

12,940

 

 

$

12,940

 

 

$

3,800,922

 

 

$

3,813,862

 

Residential real estate

 

 

18,801

 

 

 

1,249

 

 

 

20,050

 

 

 

3,475,086

 

 

 

3,495,136

 

Securities-based loans

 

 

 

 

 

 

 

 

 

 

 

1,945,371

 

 

 

1,945,371

 

Commercial real estate

 

 

146

 

 

 

 

 

 

146

 

 

 

399,586

 

 

 

399,732

 

Construction and land

 

 

 

 

 

 

 

 

 

 

 

412,410

 

 

 

412,410

 

Home equity lines of credit

 

 

 

 

 

 

 

 

 

 

 

57,402

 

 

 

57,402

 

Other

 

 

24

 

 

 

20

 

 

 

44

 

 

 

32,718

 

 

 

32,762

 

Total

 

$

18,971

 

 

$

14,209

 

 

$

33,180

 

 

$

10,123,495

 

 

$

10,156,675

 

 

 

 

 

As of March 31, 2020*

 

 

 

Non-Accrual

 

 

Restructured

 

 

Nonperforming loans with no allowance

 

 

Total

 

Commercial and industrial

 

$

12,940

 

 

$

 

 

$

 

 

$

12,940

 

Residential real estate

 

 

 

 

 

162

 

 

 

1,249

 

 

 

1,411

 

Total

 

$

12,940

 

 

$

162

 

 

$

1,249

 

 

$

14,351

 

 

*

There were no loans past due 90 days and still accruing interest at March 31, 2020.

 

 

 

As of December 31, 2019

 

 

 

30 – 89 Days

Past Due

 

 

90 or More

Days Past Due

 

 

Total

Past Due

 

 

Current

Balance

 

 

Total

 

Commercial and industrial

 

$

 

 

$

12,940

 

 

$

12,940

 

 

$

3,426,013

 

 

$

3,438,953

 

Residential real estate

 

 

10,476

 

 

 

1,249

 

 

 

11,725

 

 

 

3,297,823

 

 

 

3,309,548

 

Securities-based loans

 

 

 

 

 

 

 

 

 

 

 

2,098,211

 

 

 

2,098,211

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

428,549

 

 

 

428,549

 

Construction and land

 

 

 

 

 

 

 

 

 

 

 

398,839

 

 

 

398,839

 

Home equity lines of credit

 

 

83

 

 

 

184

 

 

 

267

 

 

 

50,938

 

 

 

51,205

 

Other

 

 

5

 

 

 

 

 

 

5

 

 

 

27,306

 

 

 

27,311

 

Total

 

$

10,564

 

 

$

14,373

 

 

$

24,937

 

 

$

9,727,679

 

 

$

9,752,616

 

 

 

 

As of December 31, 2019*

 

 

 

Non-Accrual

 

 

Restructured

 

 

Total

 

Commercial and industrial

 

$

12,940

 

 

$

 

 

$

12,940

 

Residential real estate

 

 

1,249

 

 

 

163

 

 

 

1,412

 

Home equity lines of credit

 

 

184

 

 

 

 

 

 

184

 

Total

 

$

14,373

 

 

$

163

 

 

$

14,536

 

 

*

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

Risk Category Of Loan Portfolio

 

 

 

As of March 31, 2020

 

 

 

Pass

 

 

Special Mention

 

 

Substandard

 

 

Doubtful

 

 

Total

 

Commercial and industrial

 

$

3,684,127

 

 

$

70,798

 

 

$

45,997

 

 

$

12,940

 

 

$

3,813,862

 

Residential real estate

 

 

3,493,375

 

 

 

512

 

 

 

 

 

 

1,249

 

 

 

3,495,136

 

Securities-based loans

 

 

1,945,371

 

 

 

 

 

 

 

 

 

 

 

 

1,945,371

 

Commercial real estate

 

 

398,395

 

 

 

1,191

 

 

 

146

 

 

 

 

 

 

399,732

 

Construction and land

 

 

412,410

 

 

 

 

 

 

 

 

 

 

 

 

412,410

 

Home equity lines of credit

 

 

56,558

 

 

 

844

 

 

 

 

 

 

 

 

 

57,402

 

Other

 

 

32,762

 

 

 

 

 

 

 

 

 

 

 

 

32,762

 

Total

 

$

10,022,998

 

 

$

73,345

 

 

$

46,143

 

 

$

14,189

 

 

$

10,156,675

 

 

 

 

As of December 31, 2019

 

 

 

Pass

 

 

Special Mention

 

 

Substandard

 

 

Doubtful

 

 

Total

 

Commercial and industrial

 

$

3,365,800

 

 

$

48,241

 

 

$

11,972

 

 

$

12,940

 

 

$

3,438,953

 

Residential real estate

 

 

3,307,719

 

 

 

417

 

 

 

1,412

 

 

 

 

 

 

3,309,548

 

Securities-based loans

 

 

2,098,211

 

 

 

 

 

 

 

 

 

 

 

 

2,098,211

 

Commercial real estate

 

 

427,963

 

 

 

586

 

 

 

 

 

 

 

 

 

428,549

 

Construction and land

 

 

398,839

 

 

 

 

 

 

 

 

 

 

 

 

398,839

 

Home equity lines of credit

 

 

51,021

 

 

 

 

 

 

184

 

 

 

 

 

 

51,205

 

Other

 

 

27,311

 

 

 

 

 

 

 

 

 

 

 

 

27,311

 

Total

 

$

9,676,864

 

 

$

49,244

 

 

$

13,568

 

 

$

12,940

 

 

$

9,752,616

 

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

 

 

Term Loans Amortized Cost Basis by Origination Year

 

 

 

 

 

 

 

 

 

 

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

2016

 

 

Prior

 

 

Revolving Loans Amortized Cost Basis

 

 

Total

 

Commercial and industrial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

13,415

 

 

$

78,130

 

 

$

2,558,504

 

 

$

11,957

 

 

$

21,687

 

 

$

38,622

 

 

$

961,812

 

 

$

3,684,127

 

Special Mention

 

 

 

 

 

 

 

 

61,136

 

 

 

 

 

 

 

 

 

 

 

 

9,662

 

 

 

70,798

 

Substandard

 

 

 

 

 

 

 

 

42,236

 

 

 

 

 

 

 

 

 

30

 

 

 

3,731

 

 

 

45,997

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

12,940

 

 

 

 

 

 

 

 

 

 

 

 

12,940

 

 

 

$

13,415

 

 

$

78,130

 

 

$

2,661,876

 

 

$

24,897

 

 

$

21,687

 

 

$

38,652

 

 

$

975,205

 

 

$

3,813,862

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

383,891

 

 

$

1,088,915

 

 

$

494,050

 

 

$

381,708

 

 

$

354,811

 

 

$

790,000

 

 

$

 

 

$

3,493,375

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

512

 

 

 

 

 

 

512

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

148

 

 

 

 

 

 

1,101

 

 

 

 

 

 

1,249

 

 

 

$

383,891

 

 

$

1,088,915

 

 

$

494,050

 

 

$

381,856

 

 

$

354,811

 

 

$

791,613

 

 

$

 

 

$

3,495,136

 

Securities-based loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

14,447

 

 

$

103,364

 

 

$

3,364

 

 

$

140

 

 

$

143,576

 

 

$

23,567

 

 

$

1,656,913

 

 

$

1,945,371

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

14,447

 

 

$

103,364

 

 

$

3,364

 

 

$

140

 

 

$

143,576

 

 

$

23,567

 

 

$

1,656,913

 

 

$

1,945,371

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

65,127

 

 

$

150,919

 

 

$

39,637

 

 

$

57,328

 

 

$

21,106

 

 

$

58,032

 

 

$

6,246

 

 

$

398,395

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,191

 

 

 

 

 

 

 

 

 

1,191

 

Substandard

 

 

 

 

 

 

 

 

146

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

146

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

65,127

 

 

$

150,919

 

 

$

39,783

 

 

$

57,328

 

 

$

22,297

 

 

$

58,032

 

 

$

6,246

 

 

$

399,732

 

Construction and land:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

15,601

 

 

$

164,191

 

 

$

155,330

 

 

$

59,888

 

 

$

7,801

 

 

$

1,722

 

 

$

7,877

 

 

$

412,410

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

15,601

 

 

$

164,191

 

 

$

155,330

 

 

$

59,888

 

 

$

7,801

 

 

$

1,722

 

 

$

7,877

 

 

$

412,410

 

Home equity lines of credit:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

56,558

 

 

$

56,558

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

844

 

 

 

844

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

57,402

 

 

$

57,402

 

Other:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

 

 

$

 

 

$

7

 

 

$

 

 

$

1,258

 

 

$

53

 

 

$

31,444

 

 

$

32,762

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

 

 

$

 

 

$

7

 

 

$

 

 

$

1,258

 

 

$

53

 

 

$

31,444

 

 

$

32,762