XML 55 R46.htm IDEA: XBRL DOCUMENT v3.8.0.1
Bank Loans (Tables)
12 Months Ended
Dec. 31, 2017
Receivables [Abstract]  
Schedule Of Balance And Associated Percentage Of Each Major Loan Category In Bank Loan Portfolio

 

 

December 31, 2017

 

 

December 31, 2016

 

 

 

Balance

 

 

Percent

 

 

Balance

 

 

Percent

 

Residential real estate

 

$

2,593,576

 

 

 

37.0

%

 

$

2,161,400

 

 

 

38.4

%

Commercial and industrial

 

 

2,437,938

 

 

 

34.8

 

 

 

1,710,399

 

 

 

30.3

 

Securities-based loans

 

 

1,819,206

 

 

 

25.9

 

 

 

1,614,033

 

 

 

28.6

 

Commercial real estate

 

 

116,258

 

 

 

1.7

 

 

 

78,711

 

 

 

1.4

 

Consumer

 

 

24,508

 

 

 

0.3

 

 

 

45,391

 

 

 

0.8

 

Home equity lines of credit

 

 

15,039

 

 

 

0.2

 

 

 

15,008

 

 

 

0.3

 

Construction and land

 

 

7,896

 

 

 

0.1

 

 

 

12,623

 

 

 

0.2

 

Gross bank loans

 

 

7,014,421

 

 

 

100.0

%

 

 

5,637,565

 

 

 

100.0

%

Unamortized loan premium/(discount), net

 

 

788

 

 

 

 

 

 

 

858

 

 

 

 

 

Loans in process

 

 

(856

)

 

 

 

 

 

 

(49

)

 

 

 

 

Unamortized loan fees, net

 

 

872

 

 

 

 

 

 

 

(2,021

)

 

 

 

 

Allowance for loan losses

 

 

(67,466

)

 

 

 

 

 

 

(45,163

)

 

 

 

 

Bank loans, net

 

$

6,947,759

 

 

 

 

 

 

$

5,591,190

 

 

 

 

 

 

Activity In The Allowance For Loan Losses By Portfolio Segment

 

 

 

Year Ended December 31, 2017

 

 

 

Beginning

Balance

 

 

Provision

 

 

Charge-

offs

 

 

Recoveries

 

 

Ending

Balance

 

Commercial and industrial

 

$

35,127

 

 

$

19,666

 

 

$

(355

)

 

$

36

 

 

$

54,474

 

Securities-based loans

 

 

3,094

 

 

 

(1,006

)

 

 

 

 

 

 

 

 

2,088

 

Residential real estate

 

 

2,660

 

 

 

5,770

 

 

 

 

 

 

 

 

 

8,430

 

Commercial real estate

 

 

1,363

 

 

 

2,860

 

 

 

(2,703

)

 

 

 

 

 

1,520

 

Home equity lines of credit

 

 

371

 

 

 

(212

)

 

 

 

 

 

3

 

 

 

162

 

Construction and land

 

 

232

 

 

 

(132

)

 

 

 

 

 

 

 

 

100

 

Consumer

 

 

129

 

 

 

(115

)

 

 

 

 

 

2

 

 

 

16

 

Qualitative

 

 

2,187

 

 

 

(1,511

)

 

 

 

 

 

 

 

 

676

 

 

 

$

45,163

 

 

$

25,320

 

 

$

(3,058

)

 

$

41

 

 

$

67,466

 

 

 

 

Year Ended December 31, 2016

 

 

 

Beginning

Balance

 

 

Provision

 

 

Charge-

offs

 

 

Recoveries

 

 

Ending

Balance

 

Commercial and industrial

 

$

24,748

 

 

$

10,646

 

 

$

(267

)

 

$

 

 

$

35,127

 

Securities-based loans

 

 

1,607

 

 

 

1,487

 

 

 

 

 

 

 

 

 

3,094

 

Residential real estate

 

 

1,241

 

 

 

1,430

 

 

 

(13

)

 

 

2

 

 

 

2,660

 

Commercial real estate

 

 

264

 

 

 

1,090

 

 

 

 

 

 

9

 

 

 

1,363

 

Home equity lines of credit

 

 

290

 

 

 

81

 

 

 

 

 

 

 

 

 

371

 

Construction and land

 

 

78

 

 

 

154

 

 

 

 

 

 

 

 

 

232

 

Consumer

 

 

105

 

 

 

38

 

 

 

(16

)

 

 

2

 

 

 

129

 

Qualitative

 

 

1,454

 

 

 

733

 

 

 

 

 

 

 

 

 

2,187

 

 

 

$

29,787

 

 

$

15,659

 

 

$

(296

)

 

$

13

 

 

$

45,163

 

 

Unpaid Principal 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

 

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

 

Consumer

 

 

2

 

 

 

14

 

 

 

16

 

 

 

2

 

 

 

24,506

 

 

 

24,508

 

Home equity lines of credit

 

 

20

 

 

 

142

 

 

 

162

 

 

 

184

 

 

 

14,855

 

 

 

15,039

 

Construction and land

 

 

 

 

 

100

 

 

 

100

 

 

 

 

 

 

7,896

 

 

 

7,896

 

Qualitative

 

 

 

 

 

676

 

 

 

676

 

 

 

 

 

 

 

 

 

 

 

 

$

9,105

 

 

$

58,361

 

 

$

67,466

 

 

$

29,213

 

 

$

6,985,208

 

 

$

7,014,421

 

 

 

 

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

 

 

$

2,636

 

 

$

2,660

 

 

$

178

 

 

$

2,161,222

 

 

$

2,161,400

 

Commercial and industrial

 

 

2,392

 

 

 

32,735

 

 

 

35,127

 

 

 

16,815

 

 

 

1,693,584

 

 

 

1,710,399

 

Securities-based loans

 

 

 

 

3,094

 

 

 

3,094

 

 

 

 

 

1,614,033

 

 

 

1,614,033

 

Commercial real estate

 

 

722

 

 

 

641

 

 

 

1,363

 

 

 

9,522

 

 

 

69,189

 

 

 

78,711

 

Consumer

 

 

6

 

 

 

123

 

 

 

129

 

 

 

6

 

 

 

45,385

 

 

 

45,391

 

Home equity lines of credit

 

 

231

 

 

 

140

 

 

 

371

 

 

 

413

 

 

 

14,595

 

 

 

15,008

 

Construction and land

 

 

 

 

232

 

 

 

232

 

 

 

 

 

12,623

 

 

 

12,623

 

Qualitative

 

 

 

 

2,187

 

 

 

2,187

 

 

 

 

 

 

 

 

 

 

$

3,375

 

 

$

41,788

 

 

$

45,163

 

 

$

26,934

 

 

$

5,610,631

 

 

$

5,637,565

 

 

Loans That Were Individually Evaluated For Impairment By Portfolio Segment

 

 

 

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

 

Consumer

 

 

677

 

 

 

 

 

 

2

 

 

 

2

 

 

 

2

 

 

 

5

 

Home equity lines of credit

 

 

184

 

 

 

 

 

 

184

 

 

 

184

 

 

 

20

 

 

 

300

 

Residential real estate

 

 

171

 

 

 

 

 

 

171

 

 

 

171

 

 

 

24

 

 

 

174

 

Total

 

$

29,888

 

 

$

5,211

 

 

$

24,002

 

 

$

29,213

 

 

$

9,105

 

 

$

30,756

 

 

 

 

December 31, 2016

 

 

 

Unpaid

Contractual

Principal

Balance

 

 

Recorded

Investment

with No

Allowance

 

 

Recorded

Investment

with

Allowance

 

 

Total

Recorded

Investment

 

 

Related

Allowance

 

 

Average

Recorded

Investment

 

Commercial and industrial

 

$

16,815

 

 

$

 

 

$

16,815

 

 

$

16,815

 

 

$

2,392

 

 

$

22,559

 

Commercial real estate

 

 

10,503

 

 

 

 

 

9,522

 

 

 

9,522

 

 

 

722

 

 

 

9,080

 

Consumer

 

 

833

 

 

 

 

 

6

 

 

 

6

 

 

 

6

 

 

 

9

 

Home equity lines of credit

 

 

413

 

 

 

 

 

413

 

 

 

413

 

 

 

231

 

 

 

413

 

Residential real estate

 

 

178

 

 

 

 

 

178

 

 

 

178

 

 

 

24

 

 

 

181

 

Total

 

$

28,742

 

 

$

 

 

$

26,934

 

 

$

26,934

 

 

$

3,375

 

 

$

32,242

 

 

Aging Of The Recorded Investment In Past Due Loans

 

 

 

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

 

Consumer

 

 

2

 

 

 

 

 

 

2

 

 

 

24,506

 

 

 

24,508

 

Home equity lines of credit

 

 

184

 

 

 

 

 

 

184

 

 

 

14,855

 

 

 

15,039

 

Construction and land

 

 

 

 

 

 

 

 

 

 

 

7,896

 

 

 

7,896

 

Total

 

$

19,961

 

 

$

 

 

$

19,961

 

 

$

6,994,460

 

 

$

7,014,421

 

 

 

 

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

 

Consumer

 

 

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.

 

 

 

December 31, 2016

 

 

 

30 – 89

Days

Past Due

 

 

90 or More

Days Past Due

 

 

Total

Past Due

 

 

Current

Balance

 

 

Total

 

Residential real estate

 

$

1,923

 

 

$

 

 

$

1,923

 

 

$

2,159,477

 

 

 

2,161,400

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

1,710,399

 

 

 

1,710,399

 

Securities-based loans

 

 

 

 

 

 

 

 

 

1,614,033

 

 

 

1,614,033

 

Commercial real estate

 

 

9,522

 

 

 

 

 

9,522

 

 

 

69,189

 

 

 

78,711

 

Consumer

 

 

 

 

2

 

 

 

2

 

 

 

45,389

 

 

 

45,391

 

Home equity lines of credit

 

 

78

 

 

 

196

 

 

 

274

 

 

 

14,734

 

 

 

15,008

 

Construction and land

 

 

 

 

 

 

 

 

 

12,623

 

 

 

12,623

 

Total

 

$

11,523

 

 

$

198

 

 

$

11,721

 

 

$

5,625,844

 

 

$

5,637,565

 

 

 

 

December 31, 2016 *

 

 

 

Non-accrual

 

 

Restructured

 

 

Total

 

Commercial and industrial

 

$

16,815

 

 

$

 

 

$

16,815

 

Commercial real estate

 

 

 

 

 

9,522

 

 

 

9,522

 

Home equity lines of credit

 

 

413

 

 

 

 

 

 

413

 

Residential real estate

 

 

 

 

 

178

 

 

 

178

 

Consumer

 

 

6

 

 

 

 

 

 

6

 

Total

 

$

17,234

 

 

$

9,700

 

 

$

26,934

 

 

 

* There were no loans past due 90 days and still accruing interest at December 31, 2016.

Risk Category Of Loan Portfolio

 

 

 

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

 

Consumer

 

 

24,506

 

 

 

 

 

 

2

 

 

 

 

 

 

24,508

 

Home equity lines of credit

 

 

14,855

 

 

 

 

 

 

184

 

 

 

 

 

 

15,039

 

Construction and land

 

 

7,896

 

 

 

 

 

 

 

 

 

 

 

 

7,896

 

Total

 

$

6,960,969

 

 

$

22,752

 

 

$

30,700

 

 

$

 

 

$

7,014,421

 

 

 

 

December 31, 2016

 

 

 

Pass

 

 

Special Mention

 

 

Substandard

 

 

Doubtful

 

 

Total

 

Residential real estate

 

$

2,161,223

 

 

$

 

 

$

177

 

 

$

 

 

 

2,161,400

 

Commercial and industrial

 

 

1,652,211

 

 

 

27,905

 

 

 

30,283

 

 

 

 

 

1,710,399

 

Securities-based loans

 

 

1,614,033

 

 

 

 

 

 

 

 

 

1,614,033

 

Commercial real estate

 

 

69,189

 

 

 

 

 

9,522

 

 

 

 

 

78,711

 

Consumer

 

 

45,385

 

 

 

 

 

6

 

 

 

 

 

45,391

 

Home equity lines of credit

 

 

14,595

 

 

 

 

 

413

 

 

 

 

 

15,008

 

Construction and land

 

 

12,623

 

 

 

 

 

 

 

 

 

12,623

 

Total

 

$

5,569,259

 

 

$

27,905

 

 

$

40,401

 

 

$

 

 

$

5,637,565