XML 28 R17.htm IDEA: XBRL DOCUMENT v3.20.2
Bank Loans
9 Months Ended
Sep. 30, 2020
Receivables [Abstract]  
Bank Loans

 

NOTE 7 – Bank Loans

Our loan portfolio consists primarily of the following segments:

Commercial and industrial (C&I). C&I loans primarily include commercial and industrial lending used for general corporate purposes, working capital and liquidity, and “event-driven." “Event-driven” loans support client merger, acquisition or recapitalization activities. C&I lending is structured as revolving lines of credit, letter of credit facilities, term loans and bridge loans. Risk factors considered in determining the allowance for corporate loans include the borrower’s financial strength, seniority of the loan, collateral type, leverage, volatility of collateral value, debt cushion, and covenants.

Real Estate. Real estate loans include residential real estate non-conforming loans, residential real estate conforming loans, commercial real estate, and home equity lines of credit. The allowance methodology related to real estate loans considers several factors, including, but not limited to, loan-to-value ratio, FICO score, home price index, delinquency status, credit limits, and utilization rates.

Securities-based loans. Securities-based loans allow clients to borrow money against the value of qualifying securities for any suitable purpose other than purchasing, trading, or carrying securities or refinancing margin debt. The majority of consumer loans are structured as revolving lines of credit and letter of credit facilities and are primarily offered through Stifel’s Pledged Asset ("SPA") program. The allowance methodology for securities-based lending considers the collateral type underlying the loan, including the liquidity and trading volume of the collateral, position concentration and other borrower specific factors such as personal guarantees.

Construction and land. Short-term loans used to finance the development of a real estate project.

Other. Other loans include consumer and credit card lending.

The following table presents the balance and associated percentage of each major loan category in our bank loan portfolio at September 30, 2020 and December 31, 2019 (in thousands, except percentages):

 

 

 

September 30, 2020

 

 

December 31, 2019

 

 

 

Balance

 

 

Percent

 

 

Balance

 

 

Percent

 

Commercial and industrial

 

$

4,080,939

 

 

 

37.9

%

 

$

3,438,953

 

 

 

35.3

%

Residential real estate

 

 

3,804,836

 

 

 

35.4

 

 

 

3,309,548

 

 

 

33.9

 

Securities-based loans

 

 

1,841,516

 

 

 

17.1

 

 

 

2,098,211

 

 

 

21.5

 

Commercial real estate

 

 

386,957

 

 

 

3.6

 

 

 

428,549

 

 

 

4.4

 

Construction and land

 

 

532,319

 

 

 

5.0

 

 

 

398,839

 

 

 

4.1

 

Home equity lines of credit

 

 

67,386

 

 

 

0.6

 

 

 

51,205

 

 

 

0.5

 

Other

 

 

39,735

 

 

 

0.4

 

 

 

27,311

 

 

 

0.3

 

Gross bank loans

 

 

10,753,688

 

 

 

100.0

%

 

 

9,752,616

 

 

 

100.0

%

Unamortized loan discount, net

 

 

(2,260

)

 

 

 

 

 

 

(6,588

)

 

 

 

 

Loans in process

 

 

13,398

 

 

 

 

 

 

 

(27,717

)

 

 

 

 

Unamortized loan fees, net

 

 

47

 

 

 

 

 

 

 

1,310

 

 

 

 

 

Allowance for loan losses

 

 

(114,113

)

 

 

 

 

 

 

(95,579

)

 

 

 

 

Loans held for investment, net

 

$

10,650,760

 

 

 

 

 

 

$

9,624,042

 

 

 

 

 

 

At September 30, 2020 and December 31, 2019, Stifel Bancorp had loans outstanding to its executive officers and directors and executive officers and directors of certain affiliated entities in the amount of $21.8 million and $24.5 million, respectively.

At September 30, 2020 and December 31, 2019, we had loans held for sale of $281.5 million and $389.7 million, respectively. For the three months ended September 30, 2020 and 2019, we recognized gains of $15.0 million and $4.5 million, respectively, from the sale of originated loans, net of fees and costs. For the nine months ended September 30, 2020 and 2019, we recognized gains of $28.0 million and $7.7 million, respectively, from the sale of originated loans, net of fees and costs.

Effective January 1, 2020, we adopted the new accounting standard for credit losses that requires evaluation of our loan portfolio for any expected losses with recognition of an allowance for credit losses, when applicable. For more information, see Note 1 – Nature of Operations, Basis of Presentation, and Summary of Significant Accounting Policies.

Accrued interest receivable for loans and loans held for sale at September 30, 2020 was $18.6 million and is reported in other assets on the consolidated statement of financial condition.

The following tables detail activity in the allowance for loan losses by portfolio segment for the three and nine months ended September 30, 2020 (in thousands).

 

 

 

Three Months Ended September 30, 2020

 

 

 

Beginning

Balance

 

 

Provision

 

 

Charge-offs

 

 

Recoveries

 

 

Ending

Balance

 

Commercial and industrial

 

$

65,503

 

 

$

10,303

 

 

$

(1

)

 

$

4

 

 

$

75,809

 

Residential real estate

 

 

24,043

 

 

 

(6,360

)

 

 

 

 

 

 

 

 

17,683

 

Construction and land

 

 

13,075

 

 

 

(2,889

)

 

 

 

 

 

 

 

 

10,186

 

Commercial real estate

 

 

10,647

 

 

 

(2,730

)

 

 

 

 

 

 

 

 

7,917

 

Securities-based loans

 

 

1,807

 

 

 

95

 

 

 

 

 

 

 

 

 

1,902

 

Home equity lines of credit

 

 

499

 

 

 

(205

)

 

 

 

 

 

87

 

 

 

381

 

Other

 

 

247

 

 

 

9

 

 

 

(22

)

 

 

1

 

 

 

235

 

 

 

$

115,821

 

 

$

(1,777

)

 

$

(23

)

 

$

92

 

 

$

114,113

 

 

 

 

Nine Months Ended September 30, 2020

 

 

 

Beginning

Balance

 

 

CECL Adoption

 

 

Provision

 

 

Charge-offs

 

 

Recoveries

 

 

Ending

Balance

 

Commercial and industrial

 

$

69,949

 

 

$

(19,940

)

 

$

25,949

 

 

$

(153

)

 

$

4

 

 

$

75,809

 

Residential real estate

 

 

14,253

 

 

 

3,499

 

 

 

(69

)

 

 

 

 

 

 

 

 

17,683

 

Construction and land

 

 

4,613

 

 

 

2,674

 

 

 

2,899

 

 

 

 

 

 

 

 

 

10,186

 

Commercial real estate

 

 

3,564

 

 

 

791

 

 

 

3,562

 

 

 

 

 

 

 

 

 

7,917

 

Securities-based loans

 

 

2,361

 

 

 

1,346

 

 

 

(1,805

)

 

 

 

 

 

 

 

 

1,902

 

Home equity lines of credit

 

 

442

 

 

 

39

 

 

 

(188

)

 

 

 

 

 

88

 

 

 

381

 

Other

 

 

194

 

 

 

58

 

 

 

21

 

 

 

(40

)

 

 

2

 

 

 

235

 

Unallocated

 

 

203

 

 

 

(203

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

95,579

 

 

$

(11,736

)

 

$

30,369

 

 

$

(193

)

 

$

94

 

 

$

114,113

 

 

The provision for unfunded lending commitments was a credit of $3.0 million and an expense of $0.1 million for the three and nine months ended September 30, 2020, respectively and are included in the provision for credit losses on the consolidated statement of operations. The expected credit losses for unfunded lending commitments, including standby letters of credit and binding unfunded loan commitments, are reported on the consolidated statement of financial condition in accounts payable and accrued expenses.

The following table presents the recorded balances of loans and amount of allowance allocated based upon impairment method by portfolio segment at September 30, 2020 (in thousands):

 

 

 

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

 

 

$

67,651

 

 

$

75,809

 

 

$

13,084

 

 

$

4,067,855

 

 

$

4,080,939

 

Residential real estate

 

 

24

 

 

 

17,659

 

 

 

17,683

 

 

 

1,409

 

 

 

3,803,427

 

 

 

3,804,836

 

Securities-based loans

 

 

 

 

 

1,902

 

 

 

1,902

 

 

 

 

 

 

1,841,516

 

 

 

1,841,516

 

Commercial real estate

 

 

 

 

 

7,917

 

 

 

7,917

 

 

 

 

 

 

386,957

 

 

 

386,957

 

Construction and land

 

 

 

 

 

10,186

 

 

 

10,186

 

 

 

 

 

 

532,319

 

 

 

532,319

 

Home equity lines of credit

 

 

 

 

 

381

 

 

 

381

 

 

 

 

 

 

67,386

 

 

 

67,386

 

Other

 

 

 

 

 

235

 

 

 

235

 

 

 

 

 

 

39,735

 

 

 

39,735

 

 

 

$

8,182

 

 

$

105,931

 

 

$

114,113

 

 

$

14,493

 

 

$

10,739,195

 

 

$

10,753,688

 

 

The following tables detail activity in the allowance for loan losses by portfolio segment for the three and nine months ended September 30, 2019 (in thousands).

 

 

 

Three Months Ended September 30, 2019

 

 

 

Beginning

Balance

 

 

Provision

 

 

Charge-offs

 

 

Recoveries

 

 

Ending

Balance

 

Commercial and industrial

 

$

69,263

 

 

$

(1,070

)

 

$

(21

)

 

$

 

 

$

68,172

 

Residential real estate

 

 

12,042

 

 

 

519

 

 

 

 

 

 

1

 

 

 

12,562

 

Securities-based loans

 

 

2,311

 

 

 

(130

)

 

 

 

 

 

 

 

 

2,181

 

Commercial real estate

 

 

2,478

 

 

 

425

 

 

 

 

 

 

 

 

 

2,903

 

Construction and land

 

 

2,402

 

 

 

865

 

 

 

 

 

 

 

 

 

3,267

 

Home equity lines of credit

 

 

421

 

 

 

13

 

 

 

 

 

 

1

 

 

 

435

 

Other

 

 

179

 

 

 

38

 

 

 

(35

)

 

 

13

 

 

 

195

 

Unallocated

 

 

1,376

 

 

 

269

 

 

 

 

 

 

 

 

 

1,645

 

 

 

$

90,472

 

 

$

929

 

 

$

(56

)

 

$

15

 

 

$

91,360

 

 

 

 

 

Nine Months Ended September 30, 2019

 

 

 

Beginning

Balance

 

 

Provision

 

 

Charge-offs

 

 

Recoveries

 

 

Ending

Balance

 

Commercial and industrial

 

$

68,367

 

 

$

(116

)

 

$

(79

)

 

$

 

 

$

68,172

 

Residential real estate

 

 

11,228

 

 

 

1,246

 

 

 

 

 

 

88

 

 

 

12,562

 

Securities-based loans

 

 

1,978

 

 

 

203

 

 

 

 

 

 

 

 

 

2,181

 

Commercial real estate

 

 

1,778

 

 

 

1,125

 

 

 

 

 

 

 

 

 

2,903

 

Construction and land

 

 

1,241

 

 

 

2,026

 

 

 

 

 

 

 

 

 

3,267

 

Home equity lines of credit

 

 

310

 

 

 

123

 

 

 

 

 

 

2

 

 

 

435

 

Other

 

 

88

 

 

 

156

 

 

 

(87

)

 

 

38

 

 

 

195

 

Unallocated

 

 

843

 

 

 

802

 

 

 

 

 

 

 

 

 

1,645

 

 

 

$

85,833

 

 

$

5,565

 

 

$

(166

)

 

$

128

 

 

$

91,360

 

 

The following table presents the recorded balances of loans and amount of allowance allocated based upon impairment method by portfolio segment at December 31, 2019 (in thousands):

 

 

 

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

 

 

At September 30, 2020, we had $14.5 million of impaired loans, net of discounts, which included $0.2 million in troubled debt restructurings. The specific allowance on impaired loans at September 30, 2020 was $8.2 million. At December 31, 2019, we had $14.6 million of impaired loans, net of discounts, which included $0.2 million in troubled debt restructurings. The specific allowance on impaired loans at December 31, 2019 was $8.2 million. The gross interest income related to impaired loans, which would have been recorded, had these loans been current in accordance with their original terms, and the interest income recognized on these loans during the three and nine months ended September 30, 2020 and 2019, were insignificant to the consolidated financial statements.

In March 2020, the President signed into law the Coronavirus Aid, Relief, and Economic Security Act (“CARES Act”), which among other things, provided optional, temporary relief from accounting for certain loan modifications as troubled debt restructurings (TDRs). Under the CARES Act, TDR relief is available to banks for loan modifications related to the adverse effects of the

coronavirus (COVID-19) pandemic granted to borrowers that were current as of December 31, 2019. TDR relief applies to COVID-related modifications made from March 1, 2020, until the earlier of December 31, 2020, or 60 days following the termination of the national emergency declared by the President of the United States. We elected to apply the TDR relief provided by the CARES Act in the second quarter of 2020.

The tables below present loans that were individually evaluated for impairment by portfolio segment at September 30, 2020 and December 31, 2019, including the average recorded investment balance for the year to date period presented (in thousands):

 

 

 

September 30, 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

 

$

13,084

 

 

$

 

 

$

13,084

 

 

$

13,084

 

 

$

8,158

 

 

$

13,085

 

Residential real estate

 

 

1,409

 

 

 

1,249

 

 

 

160

 

 

 

1,409

 

 

 

24

 

 

 

1,499

 

Home equity lines of credit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

61

 

Other

 

 

150

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

14,643

 

 

$

1,249

 

 

$

13,244

 

 

$

14,493

 

 

$

8,182

 

 

$

14,645

 

 

 

 

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

 

 

The following tables present the aging of the recorded investment in past due loans at September 30, 2020 and December 31, 2019 by portfolio segment (in thousands):

 

 

 

As of September 30, 2020

 

 

 

30 – 89 Days

Past Due

 

 

90 or More

Days Past Due

 

 

Total Past

Due

 

 

Current

Balance

 

 

Total

 

Commercial and industrial

 

$

144

 

 

$

12,940

 

 

$

13,084

 

 

$

4,067,855

 

 

$

4,080,939

 

Residential real estate

 

 

3,290

 

 

 

1,337

 

 

 

4,627

 

 

 

3,800,209

 

 

 

3,804,836

 

Securities-based loans

 

 

 

 

 

 

 

 

 

 

 

1,841,516

 

 

 

1,841,516

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

386,957

 

 

 

386,957

 

Construction and land

 

 

 

 

 

 

 

 

 

 

 

532,319

 

 

 

532,319

 

Home equity lines of credit

 

 

686

 

 

 

 

 

 

686

 

 

 

66,700

 

 

 

67,386

 

Other

 

 

25

 

 

 

 

 

 

25

 

 

 

39,710

 

 

 

39,735

 

Total

 

$

4,145

 

 

$

14,277

 

 

$

18,422

 

 

$

10,735,266

 

 

$

10,753,688

 

 

 

 

As of September 30, 2020*

 

 

 

Non-Accrual

 

 

Restructured

 

 

Nonperforming loans with no allowance

 

 

Total

 

Commercial and industrial

 

$

13,084

 

 

$

 

 

$

 

 

$

13,084

 

Residential real estate

 

 

 

 

 

160

 

 

 

1,249

 

 

 

1,409

 

Total

 

$

13,084

 

 

$

160

 

 

$

1,249

 

 

$

14,493

 

 

*

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

Credit quality indicators

As of September 30, 2020, bank loans were primarily extended to non-investment grade borrowers. Substantially all of these loans align with the U.S. Federal bank regulatory agencies’ definition of Pass. Loans meet the definition of Pass when they are performing and do not demonstrate adverse characteristics that are likely to result in a credit loss. A loan is determined to be impaired when principal or interest becomes 90 days past due or when collection becomes uncertain. At the time a loan is determined to be impaired, the accrual of interest and amortization of deferred loan origination fees is discontinued (“non-accrual status”), and any accrued and unpaid interest income is reversed.

We closely monitor economic conditions and loan performance trends to manage and evaluate our exposure to credit risk. Trends in delinquency ratios are an indicator, among other considerations, of credit risk within our loan portfolio. The level of nonperforming assets represents another indicator of the potential for future credit losses. Accordingly, key metrics we track and use in evaluating the credit quality of our loan portfolio include delinquency and nonperforming asset rates, as well as charge-off rates and our internal risk ratings of the loan portfolio.  In general, we are a secured lender. At September 30, 2020 and December 31, 2019, 98.6% and 98.3% of our loan portfolio was collateralized, respectively. Collateral is required in accordance with the normal credit evaluation process based upon the creditworthiness of the customer and the credit risk associated with the particular transaction. The Company uses the following definitions for risk ratings:

Pass. A credit exposure rated pass has a continued expectation of timely repayment, all obligations of the borrower are current, and the obligor complies with material terms and conditions of the lending agreement.

Special Mention. Extensions of credit that have potential weakness that deserve management’s close attention, and if left uncorrected may, at some future date, result in the deterioration of the repayment prospects or collateral position.

Substandard. Obligor has a well-defined weakness that jeopardizes the repayment of the debt and has a high probability of payment default with the distinct possibility that the Company will sustain some loss if noted deficiencies are not corrected.

Doubtful. Inherent weakness in the exposure makes the collection or repayment in full, based on existing facts, conditions and circumstances, highly improbable, and the amount of loss is uncertain.

Substandard loans are regularly reviewed for impairment. Doubtful loans are considered impaired. When a loan is impaired the impairment is measured based on the present value of expected future cash flows discounted at the loan’s effective interest rate, or as a practical expedient, the observable market price of the loan or the fair value of the collateral if the loan is collateral dependent.

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

 

 

 

As of September 30, 2020

 

 

 

Pass

 

 

Special Mention

 

 

Substandard

 

 

Doubtful

 

 

Total

 

Commercial and industrial

 

$

3,791,192

 

 

$

120,663

 

 

$

156,144

 

 

$

12,940

 

 

$

4,080,939

 

Residential real estate

 

 

3,802,942

 

 

 

645

 

 

 

 

 

 

1,249

 

 

 

3,804,836

 

Securities-based loans

 

 

1,841,516

 

 

 

 

 

 

 

 

 

 

 

 

1,841,516

 

Commercial real estate

 

 

385,645

 

 

 

1,168

 

 

 

144

 

 

 

 

 

 

386,957

 

Construction and land

 

 

498,079

 

 

 

14,240

 

 

 

20,000

 

 

 

 

 

 

532,319

 

Home equity lines of credit

 

 

66,920

 

 

 

466

 

 

 

 

 

 

 

 

 

67,386

 

Other

 

 

39,735

 

 

 

 

 

 

 

 

 

 

 

 

39,735

 

Total

 

$

10,426,029

 

 

$

137,182

 

 

$

176,288

 

 

$

14,189

 

 

$

10,753,688

 

 

 

 

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

 

 

 

 

 

 

 

Term Loans Amortized Cost Basis by Origination Year – September 30, 2020

 

 

 

 

 

 

 

 

 

 

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

2016

 

 

Prior

 

 

Revolving Loans Amortized Cost Basis

 

 

Total

 

Commercial and industrial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

466,481

 

 

$

105,957

 

 

$

2,355,918

 

 

$

19,375

 

 

$

11,154

 

 

$

47,763

 

 

$

784,544

 

 

$

3,791,192

 

Special Mention

 

 

 

 

 

 

 

 

106,214

 

 

 

 

 

 

 

 

 

 

 

 

14,449

 

 

 

120,663

 

Substandard

 

 

 

 

 

 

 

 

146,584

 

 

 

 

 

 

 

 

 

27

 

 

 

9,533

 

 

 

156,144

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

12,940

 

 

 

 

 

 

 

 

 

 

 

 

12,940

 

 

 

$

466,481

 

 

$

105,957

 

 

$

2,608,716

 

 

$

32,315

 

 

$

11,154

 

 

$

47,790

 

 

$

808,526

 

 

$

4,080,939

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

1,217,617

 

 

$

964,320

 

 

$

412,590

 

 

$

326,393

 

 

$

303,909

 

 

$

578,113

 

 

$

 

 

$

3,802,942

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

645

 

 

 

 

 

 

 

 

 

 

 

 

645

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

149

 

 

 

 

 

 

1,100

 

 

 

 

 

 

1,249

 

 

 

$

1,217,617

 

 

$

964,320

 

 

$

412,590

 

 

$

327,187

 

 

$

303,909

 

 

$

579,213

 

 

$

 

 

$

3,804,836

 

Securities-based loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

21,968

 

 

$

108,647

 

 

$

25,825

 

 

$

195

 

 

$

300

 

 

$

56,691

 

 

$

1,627,890

 

 

$

1,841,516

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

21,968

 

 

$

108,647

 

 

$

25,825

 

 

$

195

 

 

$

300

 

 

$

56,691

 

 

$

1,627,890

 

 

$

1,841,516

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

74,689

 

 

$

158,422

 

 

$

42,432

 

 

$

52,387

 

 

$

13,470

 

 

$

43,469

 

 

$

776

 

 

$

385,645

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,168

 

 

 

 

 

 

 

 

 

1,168

 

Substandard

 

 

 

 

 

 

 

 

144

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

144

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

74,689

 

 

$

158,422

 

 

$

42,576

 

 

$

52,387

 

 

$

14,638

 

 

$

43,469

 

 

$

776

 

 

$

386,957

 

Construction and land:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

44,892

 

 

$

254,524

 

 

$

111,147

 

 

$

68,495

 

 

$

6,852

 

 

$

1,370

 

 

$

10,799

 

 

$

498,079

 

Special Mention

 

 

 

 

 

 

 

 

14,240

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

14,240

 

Substandard

 

 

 

 

 

 

 

 

20,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

20,000

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

44,892

 

 

$

254,524

 

 

$

145,387

 

 

$

68,495

 

 

$

6,852

 

 

$

1,370

 

 

$

10,799

 

 

$

532,319

 

Home equity lines of credit:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

66,920

 

 

$

66,920

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

466

 

 

 

466

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

67,386

 

 

$

67,386

 

Other:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

 

 

$

 

 

$

6

 

 

$

 

 

$

755

 

 

$

20,049

 

 

$

18,925

 

 

$

39,735

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

 

 

$

 

 

$

6

 

 

$

 

 

$

755

 

 

$

20,049

 

 

$

18,925

 

 

$

39,735