XML 59 R45.htm IDEA: XBRL DOCUMENT v3.22.0.1
Bank Loans (Tables)
12 Months Ended
Dec. 31, 2021
Receivables [Abstract]  
Schedule Of Balance And Associated Percentage Of Each Major Loan Category In Bank Loan Portfolio

 

 

 

December 31, 2021

 

 

December 31, 2020

 

 

 

Balance

 

 

Percent

 

 

Balance

 

 

Percent

 

Commercial and industrial

 

$

7,345,753

 

 

 

43.9

%

 

$

4,296,089

 

 

 

38.5

%

Residential real estate

 

 

5,482,026

 

 

 

32.7

 

 

 

3,956,670

 

 

 

35.4

 

Securities-based loans

 

 

2,880,158

 

 

 

17.2

 

 

 

1,933,974

 

 

 

17.3

 

Construction and land

 

 

511,084

 

 

 

3.1

 

 

 

501,681

 

 

 

4.5

 

Commercial real estate

 

 

409,847

 

 

 

2.4

 

 

 

366,485

 

 

 

3.3

 

Home equity lines of credit

 

 

82,508

 

 

 

0.5

 

 

 

75,507

 

 

 

0.7

 

Other

 

 

32,111

 

 

 

0.2

 

 

 

40,407

 

 

 

0.3

 

Gross bank loans

 

 

16,743,487

 

 

 

100.0

%

 

 

11,170,813

 

 

 

100.0

%

Unamortized loan discount, net

 

 

(150

)

 

 

 

 

 

(1,822

)

 

 

 

Loans in process

 

 

(10,134

)

 

 

 

 

 

(48,222

)

 

 

 

Unamortized loan fees, net

 

 

(6,012

)

 

 

 

 

 

(1,980

)

 

 

 

Allowance for loan losses

 

 

(99,344

)

 

 

 

 

 

(112,029

)

 

 

 

Loans held for investment, net

 

$

16,627,847

 

 

 

 

 

$

11,006,760

 

 

 

 

Activity In The Allowance For Loan Losses By Portfolio Segment

The following table details activity in the allowance for loan losses by portfolio segment for the years ended December 31, 2021 and 2020 (in thousands).

 

 

 

Year Ended December 31, 2021

 

 

 

Beginning
Balance

 

 

Provision

 

 

Charge-
offs

 

 

Recoveries

 

 

Ending
Balance

 

Commercial and industrial

 

$

67,222

 

 

$

(8,462

)

 

$

(5,232

)

 

$

1

 

 

$

53,529

 

Residential real estate

 

 

16,300

 

 

 

12,260

 

 

 

 

 

 

 

 

 

28,560

 

Construction and land

 

 

17,275

 

 

 

(8,739

)

 

 

 

 

 

 

 

 

8,536

 

Securities-based loans

 

 

2,015

 

 

 

1,991

 

 

 

 

 

 

 

 

 

4,006

 

Commercial real estate

 

 

8,580

 

 

 

(4,646

)

 

 

 

 

 

 

 

 

3,934

 

Home equity lines of credit

 

 

374

 

 

 

137

 

 

 

 

 

 

 

 

 

511

 

Other

 

 

263

 

 

 

5

 

 

 

 

 

 

 

 

 

268

 

 

 

$

112,029

 

 

$

(7,454

)

 

$

(5,232

)

 

$

1

 

 

$

99,344

 

 

 

 

 

Year Ended December 31, 2020

 

 

 

Beginning
Balance

 

 

CECL Adoption

 

 

Provision

 

 

Charge-
offs

 

 

Recoveries

 

 

Ending
Balance

 

Commercial and industrial

 

$

69,949

 

 

$

(19,940

)

 

$

17,341

 

 

$

(153

)

 

$

25

 

 

$

67,222

 

Construction and land

 

 

4,613

 

 

 

2,674

 

 

 

9,988

 

 

 

 

 

 

 

 

 

17,275

 

Residential real estate

 

 

14,253

 

 

 

3,499

 

 

 

(1,452

)

 

 

 

 

 

 

 

 

16,300

 

Commercial real estate

 

 

3,564

 

 

 

791

 

 

 

4,225

 

 

 

 

 

 

 

 

 

8,580

 

Securities-based loans

 

 

2,361

 

 

 

1,346

 

 

 

(1,692

)

 

 

 

 

 

 

 

 

2,015

 

Home equity lines of credit

 

 

442

 

 

 

39

 

 

 

(195

)

 

 

 

 

 

88

 

 

 

374

 

Other

 

 

397

 

 

 

(145

)

 

 

49

 

 

 

(40

)

 

 

2

 

 

 

263

 

 

 

$

95,579

 

 

$

(11,736

)

 

$

28,264

 

 

$

(193

)

 

$

115

 

 

$

112,029

 

Aging Of The Recorded Investment In Past Due Loans

 

 

 

December 31, 2021

 

 

 

30-89
Days
Past Due

 

 

90 or More
Days Past Due

 

 

Total Past
Due

 

 

Current
Balance

 

 

Total

 

Commercial and industrial

 

$

9,290

 

 

$

6,571

 

 

$

15,861

 

 

$

7,329,892

 

 

 

7,345,753

 

Residential real estate

 

 

6,194

 

 

 

1,332

 

 

 

7,526

 

 

 

5,474,500

 

 

 

5,482,026

 

Securities-based loans

 

 

 

 

 

 

 

 

 

 

 

2,880,158

 

 

 

2,880,158

 

Construction and land

 

 

 

 

 

 

 

 

 

 

 

511,084

 

 

 

511,084

 

Commercial real estate

 

 

 

 

 

1

 

 

 

1

 

 

 

409,846

 

 

 

409,847

 

Home equity lines of credit

 

 

 

 

 

 

 

 

 

 

 

82,508

 

 

 

82,508

 

Other

 

 

44

 

 

 

 

 

 

44

 

 

 

32,067

 

 

 

32,111

 

Total

 

$

15,528

 

 

$

7,904

 

 

$

23,432

 

 

$

16,720,055

 

 

$

16,743,487

 

 

 

 

December 31, 2021 *

 

 

 

Nonaccrual

 

 

Restructured

 

 

Nonperforming loans with no allowance

 

 

Total

 

Commercial and industrial

 

$

15,861

 

 

$

 

 

$

 

 

$

15,861

 

Residential real estate

 

 

1,332

 

 

 

154

 

 

 

 

 

 

1,486

 

Commercial real estate

 

 

 

 

 

 

 

 

1

 

 

 

1

 

Total

 

$

17,193

 

 

$

154

 

 

$

1

 

 

$

17,348

 

 

* There were no loans past due 90 days and still accruing interest at December 31, 2021.

 

 

 

December 31, 2020

 

 

 

30 - 89
Days
Past Due

 

 

90 or More
Days Past Due

 

 

Total Past
Due

 

 

Current
Balance

 

 

Total

 

Commercial and industrial

 

$

14

 

 

$

12,237

 

 

$

12,251

 

 

$

4,283,838

 

 

 

4,296,089

 

Residential real estate

 

 

4,554

 

 

 

1,249

 

 

 

5,803

 

 

 

3,950,867

 

 

 

3,956,670

 

Securities-based loans

 

 

 

 

 

 

 

 

 

 

 

1,933,974

 

 

 

1,933,974

 

Construction and land

 

 

 

 

 

 

 

 

 

 

 

501,681

 

 

 

501,681

 

Commercial real estate

 

 

 

 

 

144

 

 

 

144

 

 

 

366,341

 

 

 

366,485

 

Home equity lines of credit

 

 

12

 

 

 

 

 

 

12

 

 

 

75,495

 

 

 

75,507

 

Other

 

 

31

 

 

 

 

 

 

31

 

 

 

40,376

 

 

 

40,407

 

Total

 

$

4,611

 

 

$

13,630

 

 

$

18,241

 

 

$

11,152,572

 

 

$

11,170,813

 

 

 

 

December 31, 2020 *

 

 

 

Nonaccrual

 

 

Restructured

 

 

Nonperforming loans with no allowance

 

 

Total

 

Commercial and industrial

 

$

12,251

 

 

$

 

 

$

 

 

$

12,251

 

Residential real estate

 

 

 

 

 

158

 

 

 

1,249

 

 

 

1,407

 

Commercial real estate

 

 

144

 

 

 

 

 

 

 

 

 

144

 

Total

 

$

12,395

 

 

$

158

 

 

$

1,249

 

 

$

13,802

 

 

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

Risk Category Of Loan Portfolio

 

 

 

December 31, 2021

 

 

 

Pass

 

 

Special Mention

 

 

Substandard

 

 

Doubtful

 

 

Total

 

Commercial and industrial

 

$

7,193,435

 

 

$

38,000

 

 

$

107,747

 

 

$

6,571

 

 

$

7,345,753

 

Residential real estate

 

 

5,480,693

 

 

 

 

 

 

84

 

 

 

1,249

 

 

 

5,482,026

 

Securities-based loans

 

 

2,880,158

 

 

 

 

 

 

 

 

 

 

 

 

2,880,158

 

Construction and land

 

 

476,844

 

 

 

14,240

 

 

 

20,000

 

 

 

 

 

 

511,084

 

Commercial real estate

 

 

407,298

 

 

 

2,548

 

 

 

 

 

 

1

 

 

 

409,847

 

Home equity lines of credit

 

 

82,479

 

 

 

29

 

 

 

 

 

 

 

 

 

82,508

 

Other

 

 

32,111

 

 

 

 

 

 

 

 

 

 

 

 

32,111

 

Total

 

$

16,553,018

 

 

$

54,817

 

 

$

127,831

 

 

$

7,821

 

 

$

16,743,487

 

 

 

 

 

December 31, 2020

 

 

 

Pass

 

 

Special Mention

 

 

Substandard

 

 

Doubtful

 

 

Total

 

Commercial and industrial

 

$

3,995,351

 

 

$

105,759

 

 

$

182,728

 

 

$

12,251

 

 

$

4,296,089

 

Residential real estate

 

 

3,955,421

 

 

 

 

 

 

 

 

 

1,249

 

 

 

3,956,670

 

Securities-based loans

 

 

1,933,974

 

 

 

 

 

 

 

 

 

 

 

 

1,933,974

 

Construction and land

 

 

467,441

 

 

 

14,240

 

 

 

20,000

 

 

 

 

 

 

501,681

 

Commercial real estate

 

 

356,008

 

 

 

10,333

 

 

 

 

 

 

144

 

 

 

366,485

 

Home equity lines of credit

 

 

75,507

 

 

 

 

 

 

 

 

 

 

 

 

75,507

 

Other

 

 

40,407

 

 

 

 

 

 

 

 

 

 

 

 

40,407

 

Total

 

$

10,824,109

 

 

$

130,332

 

 

$

202,728

 

 

$

13,644

 

 

$

11,170,813

 

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

 

 

 

 

Term Loans Amortized Cost Basis by Origination Year – December 31, 2021

 

 

 

 

 

 

 

 

 

2021

 

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

Prior

 

 

Revolving Loans Amortized Cost Basis

 

 

Total

 

Commercial and industrial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

1,811,189

 

 

$

370,279

 

 

$

319,732

 

 

$

450,087

 

 

$

239,314

 

 

$

287,333

 

 

$

3,715,501

 

 

$

7,193,435

 

Special Mention

 

 

 

 

 

 

 

 

30,000

 

 

 

8,000

 

 

 

 

 

 

 

 

 

 

 

 

38,000

 

Substandard

 

 

 

 

 

515

 

 

 

27,227

 

 

 

55,521

 

 

 

11,850

 

 

 

7,716

 

 

 

4,918

 

 

 

107,747

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6,571

 

 

 

 

 

 

 

 

 

6,571

 

 

 

$

1,811,189

 

 

$

370,794

 

 

$

376,959

 

 

$

513,608

 

 

$

257,735

 

 

$

295,049

 

 

$

3,720,419

 

 

$

7,345,753

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

2,732,407

 

 

$

1,234,315

 

 

$

579,526

 

 

$

241,934

 

 

$

199,960

 

 

$

492,551

 

 

$

 

 

$

5,480,693

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

84

 

 

 

 

 

 

84

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

149

 

 

 

1,100

 

 

 

 

 

 

1,249

 

 

 

$

2,732,407

 

 

$

1,234,315

 

 

$

579,526

 

 

$

241,934

 

 

$

200,109

 

 

$

493,735

 

 

$

 

 

$

5,482,026

 

Securities-based loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

73,341

 

 

$

41,618

 

 

$

92,278

 

 

$

 

 

$

140

 

 

$

10,172

 

 

$

2,662,609

 

 

$

2,880,158

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

73,341

 

 

$

41,618

 

 

$

92,278

 

 

$

 

 

$

140

 

 

$

10,172

 

 

$

2,662,609

 

 

$

2,880,158

 

Construction and land:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

33,187

 

 

$

127,479

 

 

$

182,290

 

 

$

65,880

 

 

$

61,858

 

 

$

6,150

 

 

$

 

 

$

476,844

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

14,240

 

 

 

 

 

 

 

 

 

 

 

 

14,240

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

20,000

 

 

 

 

 

 

 

 

 

 

 

 

20,000

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

33,187

 

 

$

127,479

 

 

$

182,290

 

 

$

100,120

 

 

$

61,858

 

 

$

6,150

 

 

$

 

 

$

511,084

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

123,920

 

 

$

73,157

 

 

$

142,304

 

 

$

22,199

 

 

$

36,014

 

 

$

9,704

 

 

$

 

 

$

407,298

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,548

 

 

 

 

 

 

2,548

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

$

123,920

 

 

$

73,157

 

 

$

142,304

 

 

$

22,200

 

 

$

36,014

 

 

$

12,252

 

 

$

 

 

$

409,847

 

Home equity lines of credit:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

82,479

 

 

$

82,479

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

29

 

 

 

29

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

82,508

 

 

$

82,508

 

Other:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

782

 

 

$

10,000

 

 

$

 

 

$

286

 

 

$

 

 

$

19,156

 

 

$

1,887

 

 

$

32,111

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

782

 

 

$

10,000

 

 

$

 

 

$

286

 

 

$

 

 

$

19,156

 

 

$

1,887

 

 

$

32,111