XML 48 R14.htm IDEA: XBRL DOCUMENT v3.20.1
Loans, Allowance for Loan Losses and Allowance for Unfunded Credit Commitments
3 Months Ended
Mar. 31, 2020
Receivables [Abstract]  
Loans and Allowance for Credit Losses: Loans and Unfunded Credit Commitments
Loans and Allowance for Credit Losses: Loans and Unfunded Credit Commitments
We serve a variety of commercial clients in the technology, life science/healthcare, private equity/venture capital and premium wine industries. Our technology clients generally tend to be in the industries of hardware (such as semiconductors, communications, data, storage, and electronics), software/internet (such as infrastructure software, applications, software services, digital content and advertising technology) and energy and resource innovation (“ERI”). Our life science/healthcare clients primarily tend to be in the industries of biotechnology, medical devices, healthcare information technology and healthcare services. Loans to our technology, life science/healthcare and ERI clients are reported under the Investor Dependent, Cash Flow Dependent and Balance Sheet Dependent risk-based segments below. Loans made to private equity/venture capital firm clients typically enable them to fund investments prior to their receipt of funds from capital calls. Loans to the premium wine industry focus on vineyards and wineries that produce grapes and wines of high quality. In addition to commercial loans, we make consumer loans through SVB Private Bank and provide real estate secured loans to eligible employees through our EHOP.
We also provide community development loans made as part of our responsibilities under the Community Reinvestment Act. These loans are included within “construction loans” below and are primarily secured by real estate.
CECL Adoption
On January 1, 2020, we adopted the new credit loss guidance, CECL, and all related amendments. Our loan portfolio was pooled into six portfolio segments that share similar risk characteristics and represent the level at which we developed our systematic methodology to determine our allowance for credit losses. Further, our portfolio segments were disaggregated and grouped into ten classes of financing receivable that represent the level at which we monitor and assess credit risk, which we refer to as "risk-based segments". As such, our funded loans and credit quality disclosures below are presented at the risk-based segment level of disaggregation. The comparative information below has been reclassified to conform to current period presentations. However, the financial results continue to be reported under the accounting standards in effect for those periods. Certain prior period credit quality disclosures related to impaired loans and our individually and collectively evaluated loan portfolio have been superseded with the current guidance and have not been included below, please refer to Note 10 - “Loans, Allowance for Loan Losses and Allowance for Unfunded Credit Commitments" under Part II, Item 8 of our 2019 Form 10-K for additional prior period information.
Refer to Note 1 — “Basis of Presentation” of the “Notes to Interim Consolidated Financial Statements (unaudited)” under Part I, Item 1 of this report for additional information regarding the adoption of CECL.
The composition of loans at amortized cost basis broken out by risk-based segment at March 31, 2020 and December 31, 2019 is presented in the following table:
(Dollars in thousands)
 
March 31, 2020
 
December 31, 2019
Private equity/venture capital
 
$
18,868,875

 
$
17,696,794

Investor dependent:
 
 
 
 
Early stage
 
1,806,011

 
1,624,221

Mid stage
 
1,399,209

 
1,047,398

Later stage
 
2,031,490

 
1,663,576

Total investor dependent
 
5,236,710

 
4,335,195

Cash flow dependent:
 
 
 
 
Sponsor led buyout
 
2,121,007

 
2,185,497

Other
 
2,756,295

 
2,238,741

Total cash flow dependent
 
4,877,302

 
4,424,238

Private bank (4)
 
3,669,295

 
3,492,269

Balance sheet dependent
 
1,850,941

 
1,286,153

Premium wine (4)
 
1,056,927

 
1,062,264

Other (4)
 
408,035

 
867,723

Total loans (1) (2) (3)
 
$
35,968,085

 
$
33,164,636

Allowance for credit losses
 
(548,963
)
 
(304,924
)
Net loans
 
$
35,419,122

 
$
32,859,712

 
(1)
Total loans at amortized cost is net of unearned income of $169 million and $163 million at March 31, 2020 and December 31, 2019, respectively.
(2)
Included within our total loan portfolio are credit card loans of $339 million and $395 million at March 31, 2020 and December 31, 2019, respectively.
(3)
Included within our total loan portfolio are construction loans of $174 million and $183 million at March 31, 2020 and December 31, 2019, respectively.
(4)     Our total loans secured by real estate at amortized cost at March 31, 2020 and December 31, 2019 were comprised of the following:
(Dollars in thousands)
 
March 31, 2020
 
December 31, 2019
Real estate secured loans:
 
 
 
 
Private bank:
 
 
 
 
Loans for personal residence
 
$
2,644,842

 
$
2,829,880

Loans to eligible employees
 
416,287

 
401,396

Home equity lines of credit
 
61,749

 
55,461

Other
 
26,591

 
38,880

Total private bank loans secured by real estate
 
$
3,149,469

 
$
3,325,617

Premium wine
 
762,460

 
820,730

Total real estate secured loans
 
$
3,911,929

 
$
4,146,347


Credit Quality Indicators
For each individual client, we establish an internal credit risk rating for that loan, which is used for assessing and monitoring credit risk as well as performance of the loan and the overall portfolio. Our internal credit risk ratings are also used to summarize the risk of loss due to failure by an individual borrower to repay the loan. For our internal credit risk ratings, each individual loan is given a risk rating of 1 through 10. Loans risk-rated 1 through 4 are performing loans and translate to an internal rating of “Pass,” with loans risk-rated 1 being cash secured. Loans risk-rated 5 through 7 are performing loans; however, we consider them as demonstrating higher risk, which requires more frequent review of the individual exposures; these translate to an internal rating of “Criticized.” All of our nonaccrual loans are risk-rated 8 or 9 and are classified under the nonperforming category. Loans
rated 10 are charged-off and are not included as part of our loan portfolio balance. We review our credit quality indicators for performance and appropriateness of risk ratings as part of our evaluation process for our allowance for credit losses for loans.
The following table summarizes the credit quality indicators, broken out by risk-based segment, as of March 31, 2020 and December 31, 2019:
(Dollars in thousands)
 
Pass
 
Criticized
 
Nonperforming (Nonaccrual)
 
Total
March 31, 2020:
 
 
 
 
 
 
 
 
Private equity/venture capital
 
$
18,868,764

 
$
111

 
$

 
$
18,868,875

Investor dependent:
 
 
 
 
 
 
 
 
Early stage
 
1,588,307

 
199,290

 
18,414

 
1,806,011

Mid stage
 
1,224,481

 
162,548

 
12,180

 
1,399,209

Later stage
 
1,786,063

 
230,984

 
14,443

 
2,031,490

Total investor dependent
 
4,598,851

 
592,822

 
45,037

 
5,236,710

Cash flow dependent:
 
 
 
 
 
 
 
 
Sponsor led buyout
 
1,952,061

 
168,946

 

 
2,121,007

Other
 
2,590,162

 
166,120

 
13

 
2,756,295

Total cash flow dependent
 
4,542,223

 
335,066

 
13

 
4,877,302

Private bank
 
3,639,776

 
24,662

 
4,857

 
3,669,295

Balance sheet dependent
 
1,725,273

 
125,668

 

 
1,850,941

Premium wine
 
999,373

 
56,854

 
700

 
1,056,927

Other
 
407,943

 
92

 

 
408,035

Total loans (1)
 
$
34,782,203

 
$
1,135,275

 
$
50,607

 
$
35,968,085

December 31, 2019:
 
 
 
 
 
 
 
 
Private equity/venture capital
 
$
17,708,550

 
$
4,247

 
$

 
$
17,712,797

Investor dependent
 
 
 
 
 
 
 
 
Early stage
 
1,436,022

 
206,310

 
11,093

 
1,653,425

Mid stage
 
924,002

 
125,451

 
17,330

 
1,066,783

Later stage
 
1,490,561

 
201,819

 
6,296

 
1,698,676

Total investor dependent
 
3,850,585

 
533,580

 
34,719

 
4,418,884

Cash flow dependent
 
 
 
 
 
 
 
 
Sponsor led buyout
 
2,039,847

 
118,588

 
44,585

 
2,203,020

Other
 
2,141,766

 
93,400

 
17,681

 
2,252,847

Total cash flow dependent
 
4,181,613

 
211,988

 
62,266

 
4,455,867

Private bank
 
3,472,138

 
11,601

 
5,480

 
3,489,219

Balance sheet dependent
 
1,231,961

 
65,343

 

 
1,297,304

Premium wine
 
1,026,973

 
36,335

 
204

 
1,063,512

Other
 
890,059

 
62

 

 
890,121

Total loans (1)
 
$
32,361,879

 
$
863,156

 
$
102,669

 
$
33,327,704

 
 
(1)
For the quarter ended March 31, 2020, loan amounts are disclosed using the amortized cost basis as a result of the adoption of CECL. Prior period loan amounts are disclosed using the gross basis.

The following table summarizes the credit quality indicators, broken out by risk-based segments and vintage year, as of March 31, 2020:
 
 
Term Loans by Origination Year
 
 
 
 
 
 
(Dollars in thousands)
 
2020
 
2019
 
2018
 
2017
 
2016
 
Prior
 
Revolving Loans
 
Revolving Loans Converted to Term Loans
 
Total
Private equity/venture capital:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Risk rating:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pass
 
$
167,852

 
$
249,214

 
$
92,652

 
$
41,912

 
$
3,990

 
$
18,241

 
$
18,294,903

 
$

 
$
18,868,764

Criticized
 
35

 

 

 

 

 

 
76

 

 
111

Nonperforming
 

 

 

 

 

 

 

 

 

Total private equity/venture capital
 
$
167,887

 
$
249,214

 
$
92,652

 
$
41,912

 
$
3,990

 
$
18,241

 
$
18,294,979

 
$

 
$
18,868,875

Investor dependent:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Early stage:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Risk rating:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pass
 
$
348,538

 
$
764,930

 
$
260,849

 
$
86,592

 
$
12,760

 
$
3,460

 
$
111,178

 
$

 
$
1,588,307

Criticized
 
8,754

 
83,587

 
56,641

 
21,632

 
5,396

 
5,868

 
17,412

 

 
199,290

Nonperforming
 

 
4,995

 
8,875

 
3,337

 

 

 
1,207

 

 
18,414

Total early stage
 
$
357,292

 
$
853,512

 
$
326,365

 
$
111,561

 
$
18,156

 
$
9,328

 
$
129,797

 
$

 
$
1,806,011

Mid stage:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Risk rating:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pass
 
$
304,548

 
$
375,482

 
$
267,047

 
$
77,566

 
$
10,772

 
$
3,278

 
$
185,788

 
$

 
$
1,224,481

Criticized
 
9,107

 
54,142

 
45,109

 
14,991

 
11,232

 
5,024

 
22,943

 

 
162,548

Nonperforming
 

 

 
5,586

 
6,342

 

 

 
252

 

 
12,180

Total mid stage
 
$
313,655

 
$
429,624

 
$
317,742

 
$
98,899

 
$
22,004

 
$
8,302

 
$
208,983

 
$

 
$
1,399,209

Later stage:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Risk rating:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pass
 
$
220,075

 
$
696,219

 
$
259,592

 
$
104,208

 
$
76

 
$
13,203

 
$
492,690

 
$

 
$
1,786,063

Criticized
 
20,335

 
64,324

 
67,783

 
24,105

 

 
1,901

 
52,536

 

 
230,984

Nonperforming
 

 
1,521

 
5,820

 
4,153

 

 

 
2,949

 

 
14,443

Total later stage
 
$
240,410

 
$
762,064

 
$
333,195

 
$
132,466

 
$
76

 
$
15,104

 
$
548,175

 
$

 
$
2,031,490

Total investor dependent
 
$
911,357

 
$
2,045,200

 
$
977,302

 
$
342,926

 
$
40,236

 
$
32,734

 
$
886,955

 
$

 
$
5,236,710

Cash flow dependent:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Sponsor led buyout:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Risk rating:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pass
 
$
204,305

 
$
756,752

 
$
436,654

 
$
276,232

 
$
68,412

 
$
19,703

 
$
190,003

 
$

 
$
1,952,061

Criticized
 

 
29,696

 
85,125

 
32,173

 
11,979

 

 
9,973

 

 
168,946

Nonperforming
 

 

 

 

 

 

 

 

 

Total sponsor led buyout
 
$
204,305

 
$
786,448

 
$
521,779

 
$
308,405

 
$
80,391

 
$
19,703

 
$
199,976

 
$

 
$
2,121,007

Other
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Risk rating:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pass
 
$
232,375

 
$
710,823

 
$
235,585

 
$
122,748

 
$
43,198

 
$
542

 
$
1,244,891

 
$

 
$
2,590,162

Criticized
 
4

 
16,649

 
40,183

 
5,226

 
63

 

 
103,995

 

 
166,120

Nonperforming
 

 

 
2

 

 

 

 
11

 

 
13

Total other
 
$
232,379

 
$
727,472

 
$
275,770

 
$
127,974

 
$
43,261

 
$
542

 
$
1,348,897

 
$

 
$
2,756,295

Total cash flow dependent
 
$
436,684

 
$
1,513,920

 
$
797,549

 
$
436,379

 
$
123,652

 
$
20,245

 
$
1,548,873

 
$

 
$
4,877,302

Private bank:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Risk rating:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pass
 
$
200,593

 
$
1,106,485

 
$
477,055

 
$
472,672

 
$
439,552

 
$
603,906

 
$
276,109

 
$
63,404

 
$
3,639,776

Criticized
 

 
7,381

 

 
2,416

 
2,502

 
11,756

 
607

 

 
24,662

Nonperforming
 

 

 

 
1,588

 

 
1,181

 
2,088

 

 
4,857

Total private bank
 
$
200,593

 
$
1,113,866

 
$
477,055

 
$
476,676

 
$
442,054

 
$
616,843

 
$
278,804

 
$
63,404

 
$
3,669,295


Balance sheet dependent:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Risk rating:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pass
 
$
136,803

 
$
215,264

 
$
228,831

 
$
48,144

 
$
13,280

 
$

 
$
1,082,951

 
$

 
$
1,725,273

Criticized
 

 
14,458

 
3,107

 
15,970

 

 

 
92,133

 

 
125,668

Nonperforming
 

 

 

 

 

 

 

 

 

Total balance sheet dependent
 
$
136,803

 
$
229,722

 
$
231,938

 
$
64,114

 
$
13,280

 
$

 
$
1,175,084

 
$

 
$
1,850,941

Premium wine:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Risk rating:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pass
 
$
51,487

 
$
238,792

 
$
95,464

 
$
93,055

 
$
84,186

 
$
226,031

 
$
210,358

 
$

 
$
999,373

Criticized
 

 
8,437

 
14,371

 
361

 
5,005

 
6,055

 
22,625

 

 
56,854

Nonperforming
 

 

 

 

 
687

 

 
13

 

 
700

Total Premium wine
 
$
51,487

 
$
247,229

 
$
109,835

 
$
93,416

 
$
89,878

 
$
232,086

 
$
232,996

 
$

 
$
1,056,927

Other:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Risk rating:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pass
 
$
15,595

 
$
211,972

 
$
60,016

 
$
30,963

 
$
60,151

 
$
29,246

 
$

 
$

 
$
407,943

Criticized
 
13

 

 

 

 

 

 
79

 

 
92

Nonperforming
 

 

 

 

 

 

 

 

 

Total other
 
$
15,608

 
$
211,972

 
$
60,016

 
$
30,963

 
$
60,151

 
$
29,246

 
$
79

 
$

 
$
408,035

Total loans
 
$
1,920,419

 
$
5,611,123

 
$
2,746,347

 
$
1,486,386

 
$
773,241

 
$
949,395

 
$
22,417,770

 
$
63,404

 
$
35,968,085


At March 31, 2020, the economic forecasts used in the estimate of our allowance for credit losses for loans was significantly impacted by the economic uncertainty and volatility caused by the COVID-19 pandemic. We utilize Moody's Analytics to source the economic forecasts for the reserve model. The forecasts utilized were those released between March 27, 2020 through March 31, 2020, which Moody's has communicated were designed to reflect the onset of the pandemic and the resulting economic decline. We utilize a probability weighted approach across several forecasts, the average of which represents a significant economic shock for the second and third quarters of 2020 followed by a slow, sustained improvement.

The following tables summarize the activity relating to our allowance for credit losses for loans for the three months ended March 31, 2020 and 2019, broken out by risk-based segment:
Three months ended March 31, 2020
 
Beginning Balance December 31, 2019
 
Impact of adopting ASC 326
 
Charge-offs
 
Recoveries
 
Provision for (Reduction of) Credit Losses
 
Foreign Currency Translation Adjustments
 
Ending Balance March 31, 2020
(Dollars in thousands)
 
 
 
 
 
 
 
Private equity/venture capital
 
$
107,285

 
$
(69,888
)
 
$

 
$

 
$
19,557

 
$
(180
)
 
$
56,774

Investor dependent:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Early stage
 
26,245

 
39,911

 
(10,183
)
 
1,573

 
70,214

 
(571
)
 
127,189

Mid stage
 
15,936

 
6,963

 
(9,332
)
 
3,337

 
35,145

 
(87
)
 
51,962

Later stage
 
40,189

 
24,750

 
(13,984
)
 

 
46,038

 
(443
)
 
96,550

Total investor dependent
 
82,370

 
71,624

 
(33,499
)
 
4,910

 
151,397

 
(1,101
)
 
275,701

Cash flow dependent:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Sponsor led buyout
 
42,939

 
3,151

 
(2,624
)
 
2,845

 
(4,088
)
 
(132
)
 
42,091

Other
 
25,159

 
(3,056
)
 

 

 
17,438

 
(125
)
 
39,416

Total cash flow dependent
 
68,098

 
95

 
(2,624
)
 
2,845

 
13,350

 
(257
)
 
81,507

Private bank
 
21,551

 
12,615

 
(581
)
 

 
54,490

 
(280
)
 
87,795

Balance sheet dependent
 
12,722

 
(1,364
)
 

 

 
11,951

 
(74
)
 
23,235

Premium wine
 
5,296

 
3,650

 
(192
)
 

 
3,663

 
(40
)
 
12,377

Other
 
7,602

 
8,732

 

 

 
(5,507
)
 
747

 
11,574

Total allowance for credit losses
 
$
304,924

 
$
25,464

 
$
(36,896
)
 
$
7,755

 
$
248,901

 
$
(1,185
)
 
$
548,963

Three months ended March 31, 2019
 
Beginning Balance December 31, 2018
 
Charge-offs
 
Recoveries
 
Provision for (Reduction of) Credit Losses
 
Foreign Currency Translation Adjustments
 
Ending Balance March 31, 2019
(Dollars in thousands)
 
 
 
 
 
 
Private equity/venture capital
 
$
93,781

 
$

 
$

 
$
1,483

 
$
47

 
$
95,311

Investor dependent:
 
 
 
 
 
 
 
 
 
 
 
 
Early stage
 
25,885

 
(1,668
)
 
568

 
1,886

 
59

 
26,730

Mid stage
 
20,999

 
(6,516
)
 
3

 
22,957

 
720

 
38,163

Later stage
 
25,217

 

 
644

 
4,171

 
131

 
30,163

Total investor dependent
 
72,101

 
(8,184
)
 
1,215

 
29,014

 
910

 
95,056

Cash flow dependent:
 
 
 
 
 
 
 
 
 
 
 
 
Sponsor led buyout
 
44,274

 

 

 
(3,239
)
 
(102
)
 
40,933

Other
 
21,754

 
(716
)
 

 
(508
)
 
(16
)
 
20,514

Total cash flow dependent
 
66,028

 
(716
)
 

 
(3,747
)
 
(118
)
 
61,447

Private Bank
 
20,583

 
(59
)
 
210

 
(746
)
 
(24
)
 
19,964

Balance sheet dependent
 
21,707

 

 

 
(73
)
 
(2
)
 
21,632

Premium wine
 
3,646

 

 

 
294

 
9

 
3,949

Other
 
3,057

 
(41
)
 

 
(404
)
 
180

 
2,792

Total allowance for credit losses
 
$
280,903

 
$
(9,000
)
 
$
1,425

 
$
25,821

 
$
1,002

 
$
300,151




The following table summarizes the aging of our loans broken out by risk-based segments as of March 31, 2020 and December 31, 2019:
(Dollars in thousands)
 
30 - 59
  Days Past  
Due
 
60 - 89
  Days Past  
Due
 
Equal to or Greater
Than 90
  Days Past  
Due
 
  Total Past  
Due
 
Current  
 
Total
 
  Loans Past Due  
90 Days or
More Still
Accruing
Interest
March 31, 2020:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Private equity/venture capital
 
$
165,904

 
$
23

 
$

 
$
165,927

 
$
18,702,948

 
$
18,868,875

 
$

Investor dependent:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Early stage
 
8,750

 
1,231

 
3,487

 
13,468

 
1,792,543

 
1,806,011

 
1,499

Mid stage
 
5,556

 
192

 
1,667

 
7,415

 
1,391,794

 
1,399,209

 
1,667

Later stage
 
9,910

 
5,500

 

 
15,410

 
2,016,080

 
2,031,490

 

Total investor dependent
 
24,216

 
6,923

 
5,154

 
36,293

 
5,200,417

 
5,236,710

 
3,166

Cash flow dependent:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Sponsor led buyout
 
165

 

 

 
165

 
2,120,842

 
2,121,007

 

Other
 
1,186

 
722

 

 
1,908

 
2,754,387

 
2,756,295

 

Total cash flow dependent
 
1,351

 
722

 

 
2,073

 
4,875,229

 
4,877,302

 

Private bank
 
6,730

 

 
4,522

 
11,252

 
3,658,043

 
3,669,295

 
1,752

Balance sheet dependent
 
3,261

 
3,087

 

 
6,348

 
1,844,593

 
1,850,941

 

Premium wine
 
10,438

 
21,001

 

 
31,439

 
1,025,488

 
1,056,927

 

Other
 
677

 

 

 
677

 
407,358

 
408,035

 

Total loans (1)
 
$
212,577

 
$
31,756

 
$
9,676

 
$
254,009

 
$
35,714,076

 
$
35,968,085

 
$
4,918

December 31, 2019:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Private equity/venture capital
 
$
97,739

 
$
383

 
$
3,150

 
$
101,272

 
$
17,611,525

 
17,712,797

 
$
3,150

Investor dependent:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Early stage
 
1,307

 
22,062

 
723

 
24,092

 
1,629,333

 
1,653,425

 

Mid stage
 
10,025

 
6,999

 

 
17,024

 
1,049,759

 
1,066,783

 

Later stage
 
8,113

 
500

 
10,569

 
19,182

 
1,679,494

 
1,698,676

 

Total investor dependent
 
19,445

 
29,561

 
11,292

 
60,298

 
4,358,586

 
4,418,884

 

Cash flow dependent
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Sponsor led buyout
 

 

 

 

 
2,203,020

 
2,203,020

 

Other
 
2,426

 
3,061

 
2

 
5,489

 
2,247,358

 
2,252,847

 

Total cash flow dependent
 
2,426

 
3,061

 
2

 
5,489

 
4,450,378

 
4,455,867

 

Private bank
 
6,582

 
2,049

 
1,544

 
10,175

 
3,479,044

 
3,489,219

 
365

Balance sheet dependent
 
2,731

 

 

 
2,731

 
1,294,573

 
1,297,304

 

Premium wine
 
8,435

 
3,170

 

 
11,605

 
1,051,907

 
1,063,512

 

Other
 
17

 

 

 
17

 
890,104

 
890,121

 

Total loans (1)
 
$
137,375

 
$
38,224

 
$
15,988

 
$
191,587

 
$
33,136,117

 
$
33,327,704

 
$
3,515

 
 
(1)
For the quarter ended March 31, 2020, loan amounts are disclosed using the amortized cost basis as a result of the adoption of CECL. Prior period loan amounts are disclosed using the gross basis.

Nonaccrual Loans
The following tables summarize our nonaccrual loan activity by risk-based segment for the three months ended March 31, 2020 and 2019:
Three months ended March 31, 2020
 
Beginning Balance December 31, 2019
 
Additions
 
Paydowns and Other Reductions
 
Charge-offs
 
Ending Balance
March 31,
2020
(Dollars in thousands)
 
 
 
 
 
Private equity/venture capital
 
$

 
$

 
$

 
$

 
$

Investor dependent:
 
 
 
 
 
 
 
 
 
 
Early stage
 
11,093

 
12,343

 
(2,764
)
 
(2,258
)
 
18,414

Mid stage
 
17,330

 
12,091

 
(388
)
 
(16,853
)
 
12,180

Later stage
 
6,296

 
11,224

 
128

 
(3,205
)
 
14,443

Total investor dependent
 
34,719

 
35,658

 
(3,024
)
 
(22,316
)
 
45,037

Cash flow dependent:
 
 
 
 
 
 
 
 
 
 
Sponsor led buyout
 
44,585

 

 
(41,961
)
 
(2,624
)
 

Other
 
17,681

 

 
(17,650
)
 
(18
)
 
13

Total cash flow dependent
 
62,266

 

 
(59,611
)
 
(2,642
)
 
13

Private bank
 
5,480

 

 
(42
)
 
(581
)
 
4,857

Balance sheet dependent
 

 

 

 

 

Premium wine
 
204

 
688

 

 
(192
)
 
700

Other
 

 

 

 

 

Total nonaccrual loans (1)
 
$
102,669

 
$
36,346

 
$
(62,677
)
 
$
(25,731
)
 
$
50,607

 
 
(1)
For the quarter ended March 31, 2020, loan amounts are disclosed using the amortized cost basis as a result of the adoption of CECL. Prior period loan amounts are disclosed using the gross basis.

Three months ended March 31, 2019
 
Beginning Balance December 31, 2018
 
Additions
 
Paydowns and Other Reductions
 
Charge-offs
 
Ending Balance March 31, 2019
(Dollars in thousands)
 
 
 
 
 
Private equity/venture capital
 
$
3,700

 
$
2,247

 
$

 
$

 
$
5,947

Investor dependent:
 
 
 
 
 
 
 
 
 
 
Early stage
 
7,616

 
4,433

 
(3,212
)
 
(140
)
 
8,697

Mid stage
 
4,751

 
32,099

 
(521
)
 
(4,230
)
 
32,099

Later stage
 
11,385

 
12,063

 
(308
)
 

 
23,140

Total investor dependent
 
23,752

 
48,595

 
(4,041
)
 
(4,370
)
 
63,936

Cash flow dependent:
 
 
 
 
 
 
 
 
 
 
Sponsor led buyout
 
39,534

 

 
(1,297
)
 

 
38,237

Other
 
17,156

 

 

 
(466
)
 
16,690

Total cash flow dependent
 
56,690

 

 
(1,297
)
 
(466
)
 
54,927

Private bank
 
3,919

 
15

 
(66
)
 
(59
)
 
3,809

Balance sheet dependent
 
5,004

 

 
(268
)
 

 
4,736

Premium wine
 
285

 

 
(17
)
 

 
268

Other
 
792

 

 
(792
)
 

 

Total nonaccrual loans (1)
 
$
94,142

 
$
50,857

 
$
(6,481
)
 
$
(4,895
)
 
$
133,623

 
 
(1)
For the quarter ended March 31, 2020, loan amounts are disclosed using the amortized cost basis as a result of the adoption of CECL. Prior period loan amounts are disclosed using the gross basis.
The following table summarizes our nonaccrual loans with no allowance for credit loss at March 31, 2020 and December 31, 2019:
 
 
March 31, 2020
 
December 31, 2019
(Dollars in thousands)
 
Nonaccrual Loans
 
Nonaccrual Loans with no Allowance for Credit Loss
 
Nonaccrual Loans
 
Nonaccrual Loans with no Allowance for Credit Loss
Private equity/venture capital
 
$

 
$

 
$

 
$

Investor dependent:
 
 
 
 
 
 
 
 
Early stage
 
18,414

 
1,562

 
11,093

 
460

Mid stage
 
12,180

 
261

 
17,330

 
274

Later stage
 
14,443

 
1,807

 
6,296

 

Total investor dependent
 
45,037

 
3,630

 
34,719

 
734

Cash flow dependent:
 
 
 
 
 
 
 
 
Sponsor led buyout
 

 

 
44,585

 

Other
 
13

 

 
17,681

 
2,782

Total cash flow dependent
 
13

 

 
62,266

 
2,782

Private bank
 
4,857

 
3,269

 
5,480

 
3,714

Balance sheet dependent
 

 

 

 

Premium wine
 
700

 

 
204

 

Other
 

 

 

 

Total nonaccrual loans (1)
 
$
50,607

 
$
6,899

 
$
102,669

 
$
7,230

 
 
(1)
For the quarter ended March 31, 2020, loan amounts are disclosed using the amortized cost basis as a result of the adoption of CECL. Prior period loan amounts are disclosed using the gross basis.

Troubled Debt Restructurings
As of March 31, 2020, we had 15 TDRs with a total carrying value of $42.2 million where concessions have been granted to borrowers experiencing financial difficulties, in an attempt to maximize collection. There were $0.6 million of unfunded commitments available for funding to the clients associated with these TDRs as of March 31, 2020.
The following table summarizes our loans modified in TDRs, broken out by risk-based segment, at March 31, 2020 and December 31, 2019:
(Dollars in thousands)
 
March 31, 2020
 
December 31, 2019
Loans modified in TDRs:
 
 
 
 
Private equity/venture capital
 
$

 
$

Investor dependent
 
 
 
 
Early stage
 
7,350

 
9,471

Mid stage
 
5,955

 
5,189

Later stage
 
8,272

 
23,318

Total investor dependent
 
21,577

 
37,978

Cash flow dependent
 
 
 
 
Sponsor led buyout
 
10,350

 
55,443

Other
 

 

Total cash flow dependent
 
10,350

 
55,443

Private bank
 
1,351

 
2,104

Balance sheet dependent
 

 

Premium wine
 
8,934

 
13,457

Other
 

 

Total loans modified in TDRs (1)
 
$
42,212

 
$
108,982

 
 
(1)
For the quarter ended March 31, 2020, loan amounts are disclosed using the amortized cost basis as a result of the adoption of CECL. Prior period loan amounts are disclosed using the gross basis.
The following table summarizes the recorded investment in loans modified in TDRs, broken out by risk-based segment, for modifications made during the three months ended March 31, 2020 and 2019:
 
 
Three months ended March 31,
(Dollars in thousands)
 
2020

2019
Loans modified in TDRs during the period:
 
 
 
 
Private equity/venture capital
 
$

 
$

Investor dependent
 
 
 
 
Early stage
 

 
677

Mid stage
 
5,955

 

Later stage
 
2,769

 

Total investor dependent
 
8,724

 
677

Cash flow dependent
 
 
 
 
Sponsor led buyout
 

 

Other
 

 
5,000

Total cash flow dependent
 

 
5,000

Private bank
 

 

Balance sheet dependent
 

 

Premium wine
 

 

Other
 

 

Total loans modified in TDRs during the period (1) (2)
 
$
8,724

 
$
5,677

 
 
(1)
For the quarter ended March 31, 2020, loan amounts are disclosed using the amortized cost basis as a result of the adoption of CECL. Prior period loan amounts are disclosed using the gross basis.
(2)
There were $12.5 million and $2.2 million of partial charge-offs for the three months ended March 31, 2020 and March 31, 2019, respectively.
During the three months ended March 31, 2020 and 2019, new TDRs of $8.3 million and $5.7 million, respectively, were modified through payment deferrals granted to our clients. During the three months ended March 31, 2020, new TDRs of $0.4 million were modified through forgiveness of principle.
The following table summarizes the recorded investment in loans modified in TDRs within the previous 12 months that subsequently defaulted during the three months ended March 31, 2020 and 2019:
 
 
Three months ended March 31,
(Dollars in thousands)
 
2020
 
2019
TDRs modified within the previous 12 months that defaulted during the period:
 
 
 
 
Private equity/venture capital
 
$

 
$

Investor dependent
 
 
 
 
Early stage
 

 

Mid stage
 

 

Later stage
 

 

Total investor dependent
 

 

Cash flow dependent
 
 
 
 
Sponsor led buyout
 

 

Other
 

 
5,000

Total cash flow dependent
 

 
5,000

Private bank
 

 

Balance sheet dependent
 

 

Premium wine
 
8,247

 

Other
 

 

Total TDRs modified within the previous 12 months that defaulted in the period (1)
 
$
8,247

 
$
5,000

 
 
(1)
For the quarter ended March 31, 2020, loan amounts are disclosed using the amortized cost basis as a result of the adoption of CECL. Prior period loan amounts are disclosed using the gross basis.

Charge-offs and defaults on previously restructured loans are evaluated to determine the impact to the allowance for credit losses for loans, if any. The evaluation of these defaults may impact the assumptions used in calculating the reserve on other TDRs and nonaccrual loans as well as management’s overall outlook of macroeconomic factors that affect the reserve on the loan portfolio as a whole. After evaluating the charge-offs and defaults experienced on our TDRs we determined that no change to our reserving methodology for TDRs was necessary to determine the allowance for credit losses for loans as of March 31, 2020.
Allowance for Credit Losses: Unfunded Credit Commitments

We maintain a separate allowance for credit losses for unfunded credit commitments that is determined using a methodology that is inherently similar to the methodology used for calculating the allowance for credit losses for loans. At March 31, 2020, the reduction of our allowance for credit losses for unfunded credit commitments was primarily attributable to a decrease in the expected future commitments for milestone tranches, which are tied to company performance or additional funding rounds, based on our forecast models of the current economic environment, including the impact of the COVID-19 pandemic mentioned above.
The following table summarizes the activity relating to our allowance for credit losses for unfunded credit commitments for the three months ended March 31, 2020 and 2019:
 
 
Three months ended March 31,
(Dollars in thousands)
 
2020
 
2019
Allowance for credit losses: unfunded credit commitments, beginning balance
 
$
67,656

 
$
55,183

Impact of adopting ASC 326
 
22,826

 

(Reduction of) provision for credit losses
 
(5,477
)
 
2,730

Foreign currency translation adjustments
 
(315
)
 
57

Allowance for credit losses: unfunded credit commitments, ending balance (1)
 
$
84,690

 
$
57,970

 
(1)
The “allowance for credit losses: unfunded credit commitments” is included as a component of “other liabilities” on our unaudited interim consolidated balance sheets. See Note 15 — “Off-Balance Sheet Arrangements, Guarantees and Other Commitments” of the “Notes to Interim Consolidated Financial Statements (unaudited)” under Part I, Item 1 of this report for additional disclosures related to our commitments to extend credit.