XML 52 R42.htm IDEA: XBRL DOCUMENT v3.22.2
Bank Loans (Tables)
6 Months Ended
Jun. 30, 2022
Receivables [Abstract]  
Schedule Of Balance And Associated Percentage Of Each Major Loan Category In Bank Loan Portfolio

The following table presents the balance and associated percentage of each major loan category in our bank loan portfolio at June 30, 2022 and December 31, 2021 (in thousands, except percentages):

 

 

June 30, 2022

 

 

December 31, 2021

 

 

 

Balance

 

 

Percent

 

 

Balance

 

 

Percent

 

Commercial and industrial

 

$

8,347,410

 

 

 

43.6

%

 

$

7,345,753

 

 

 

43.9

%

Residential real estate

 

 

6,607,825

 

 

 

34.5

 

 

 

5,482,026

 

 

 

32.7

 

Securities-based loans

 

 

2,993,552

 

 

 

15.6

 

 

 

2,880,158

 

 

 

17.2

 

Commercial real estate

 

 

629,459

 

 

 

3.3

 

 

 

409,847

 

 

 

2.4

 

Construction and land

 

 

432,039

 

 

 

2.3

 

 

 

511,084

 

 

 

3.1

 

Home equity lines of credit

 

 

103,096

 

 

 

0.5

 

 

 

82,508

 

 

 

0.5

 

Other

 

 

45,239

 

 

 

0.2

 

 

 

32,111

 

 

 

0.2

 

Gross bank loans

 

 

19,158,620

 

 

 

100.0

%

 

 

16,743,487

 

 

 

100.0

%

Unamortized loan discount, net

 

 

 

 

 

 

 

 

(150

)

 

 

 

Loans in process

 

 

(53,332

)

 

 

 

 

 

(10,134

)

 

 

 

Unamortized loan fees, net

 

 

(14,620

)

 

 

 

 

 

(6,012

)

 

 

 

Allowance for loan losses

 

 

(107,482

)

 

 

 

 

 

(99,344

)

 

 

 

Loans held for investment, net

 

$

18,983,186

 

 

 

 

 

$

16,627,847

 

 

 

 

Activity In The Allowance For Loan Losses By Portfolio Segment

The following tables detail activity in the allowance for loan losses by portfolio segment for the three and six months ended June 30, 2022 (in thousands).

 

 

Three Months Ended June 30, 2022

 

 

 

Beginning
Balance

 

 

Provision

 

 

Charge-offs

 

 

Recoveries

 

 

Ending
Balance

 

Commercial and industrial

 

$

54,580

 

 

$

12,770

 

 

$

 

 

$

2

 

 

$

67,352

 

Residential real estate

 

 

32,927

 

 

 

(10,312

)

 

 

 

 

 

 

 

 

22,615

 

Commercial real estate

 

 

3,680

 

 

 

2,803

 

 

 

 

 

 

 

 

 

6,483

 

Construction and land

 

 

8,121

 

 

 

(2,267

)

 

 

 

 

 

 

 

 

5,854

 

Securities-based loans

 

 

3,976

 

 

 

36

 

 

 

(36

)

 

 

 

 

 

3,976

 

Home equity lines of credit

 

 

683

 

 

 

239

 

 

 

 

 

 

 

 

 

922

 

Other

 

 

231

 

 

 

49

 

 

 

 

 

 

 

 

 

280

 

 

 

$

104,198

 

 

$

3,318

 

 

$

(36

)

 

$

2

 

 

$

107,482

 

 

 

 

Six Months Ended June 30, 2022

 

 

 

Beginning
Balance

 

 

Provision

 

 

Charge-offs

 

 

Recoveries

 

 

Ending
Balance

 

Commercial and industrial

 

$

53,529

 

 

$

13,821

 

 

$

 

 

$

2

 

 

$

67,352

 

Residential real estate

 

 

28,560

 

 

 

(5,945

)

 

 

 

 

 

 

 

 

22,615

 

Commercial real estate

 

 

3,934

 

 

 

2,549

 

 

 

 

 

 

 

 

 

6,483

 

Construction and land

 

 

8,536

 

 

 

(2,682

)

 

 

 

 

 

 

 

 

5,854

 

Securities-based loans

 

 

4,006

 

 

 

6

 

 

 

(36

)

 

 

 

 

 

3,976

 

Home equity lines of credit

 

 

511

 

 

 

411

 

 

 

 

 

 

 

 

 

922

 

Other

 

 

268

 

 

 

12

 

 

 

 

 

 

 

 

 

280

 

 

 

$

99,344

 

 

$

8,172

 

 

$

(36

)

 

$

2

 

 

$

107,482

 

The following tables detail activity in the allowance for loan losses by portfolio segment for the three and six months ended June 30, 2021 (in thousands).

 

 

Three Months Ended June 30, 2021

 

 

 

Beginning
Balance

 

 

Provision

 

 

Charge-offs

 

 

Recoveries

 

 

Ending
Balance

 

Commercial and industrial

 

$

56,316

 

 

$

(5,105

)

 

$

(4,268

)

 

$

 

 

$

46,943

 

Residential real estate

 

 

16,665

 

 

 

4,602

 

 

 

 

 

 

 

 

 

21,267

 

Construction and land

 

 

18,873

 

 

 

(2,920

)

 

 

 

 

 

 

 

 

15,953

 

Commercial real estate

 

 

13,060

 

 

 

(1,157

)

 

 

 

 

 

 

 

 

11,903

 

Securities-based loans

 

 

2,169

 

 

 

350

 

 

 

 

 

 

 

 

 

2,519

 

Home equity lines of credit

 

 

341

 

 

 

85

 

 

 

 

 

 

 

 

 

426

 

Other

 

 

244

 

 

 

(59

)

 

 

 

 

 

 

 

 

185

 

 

 

$

107,668

 

 

$

(4,204

)

 

$

(4,268

)

 

$

 

 

$

99,196

 

 

 

Aging Of The Recorded Investment In Past Due Loans

The following tables present the aging of the recorded investment in past due loans at June 30, 2022 and December 31, 2021 by portfolio segment (in thousands):

 

 

As of June 30, 2022

 

 

 

30 – 89 Days
Past Due

 

 

90 or More
Days Past Due

 

 

Total Past
Due

 

 

Current
Balance

 

 

Total

 

Commercial and industrial

 

$

 

 

$

15,368

 

 

$

15,368

 

 

$

8,332,042

 

 

$

8,347,410

 

Residential real estate

 

 

1,447

 

 

 

1,790

 

 

 

3,237

 

 

 

6,604,588

 

 

 

6,607,825

 

Securities-based loans

 

 

 

 

 

 

 

 

 

 

 

2,993,552

 

 

 

2,993,552

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

629,459

 

 

 

629,459

 

Construction and land

 

 

 

 

 

 

 

 

 

 

 

432,039

 

 

 

432,039

 

Home equity lines of credit

 

 

699

 

 

 

 

 

 

699

 

 

 

102,397

 

 

 

103,096

 

Other

 

 

13

 

 

 

14

 

 

 

27

 

 

 

45,212

 

 

 

45,239

 

Total

 

$

2,159

 

 

$

17,172

 

 

$

19,331

 

 

$

19,139,289

 

 

$

19,158,620

 

 

 

 

As of June 30, 2022*

 

 

 

Nonaccrual

 

 

Restructured

 

 

Nonperforming loans with no allowance

 

 

Total

 

Commercial and industrial

 

$

27,352

 

 

$

 

 

$

 

 

$

27,352

 

Residential real estate

 

 

1,790

 

 

 

153

 

 

 

 

 

 

1,943

 

Other

 

 

14

 

 

 

 

 

 

 

 

 

14

 

Total

 

$

29,156

 

 

$

153

 

 

$

 

 

$

29,309

 

* There were no loans past due 90 days and still accruing interest at June 30, 2022.

 

 

 

As of 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

 

 

 

 

As of 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.

Risk Category Of Loan Portfolio

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

 

 

As of June 30, 2022

 

 

 

Pass

 

 

Special Mention

 

 

Substandard

 

 

Doubtful

 

 

Total

 

Commercial and industrial

 

$

8,200,462

 

 

$

30,000

 

 

$

89,596

 

 

$

27,352

 

 

$

8,347,410

 

Residential real estate

 

 

6,606,035

 

 

 

 

 

 

74

 

 

 

1,716

 

 

 

6,607,825

 

Securities-based loans

 

 

2,993,549

 

 

 

 

 

 

 

 

 

3

 

 

 

2,993,552

 

Commercial real estate

 

 

609,459

 

 

 

 

 

 

20,000

 

 

 

 

 

 

629,459

 

Construction and land

 

 

432,039

 

 

 

 

 

 

 

 

 

 

 

 

432,039

 

Home equity lines of credit

 

 

103,096

 

 

 

 

 

 

 

 

 

 

 

 

103,096

 

Other

 

 

45,225

 

 

 

 

 

 

 

 

 

14

 

 

 

45,239

 

Total

 

$

18,989,865

 

 

$

30,000

 

 

$

109,670

 

 

$

29,085

 

 

$

19,158,620

 

 

 

 

As of 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

 

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

 

 

Term Loans Amortized Cost Basis by Origination Year – June 30, 2022

 

 

 

 

 

 

 

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

2018

 

 

Prior

 

 

Revolving Loans Amortized Cost Basis

 

 

Total

 

Commercial and industrial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

966,755

 

 

$

1,645,898

 

 

$

359,765

 

 

$

291,693

 

 

$

422,874

 

 

$

538,748

 

 

$

3,974,729

 

 

$

8,200,462

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

30,000

 

 

 

 

 

 

 

 

 

 

 

 

30,000

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

28,224

 

 

 

45,355

 

 

 

11,828

 

 

 

4,189

 

 

 

89,596

 

Doubtful

 

 

 

 

 

11,984

 

 

 

468

 

 

 

 

 

 

8,775

 

 

 

6,125

 

 

 

 

 

 

27,352

 

 

 

$

966,755

 

 

$

1,657,882

 

 

$

360,233

 

 

$

349,917

 

 

$

477,004

 

 

$

556,701

 

 

$

3,978,918

 

 

$

8,347,410

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

1,764,281

 

 

$

2,573,959

 

 

$

1,050,178

 

 

$

470,393

 

 

$

194,258

 

 

$

552,966

 

 

$

 

 

$

6,606,035

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

74

 

 

 

 

 

 

74

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,716

 

 

 

 

 

 

1,716

 

 

 

$

1,764,281

 

 

$

2,573,959

 

 

$

1,050,178

 

 

$

470,393

 

 

$

194,258

 

 

$

554,756

 

 

$

 

 

$

6,607,825

 

Securities-based loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

1,049

 

 

$

48,119

 

 

$

33,218

 

 

$

89,378

 

 

$

 

 

$

10,312

 

 

$

2,811,473

 

 

$

2,993,549

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3

 

 

 

3

 

 

 

$

1,049

 

 

$

48,119

 

 

$

33,218

 

 

$

89,378

 

 

$

 

 

$

10,312

 

 

$

2,811,476

 

 

$

2,993,552

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

162,591

 

 

$

125,644

 

 

$

72,644

 

 

$

141,162

 

 

$

58,384

 

 

$

49,034

 

 

$

 

 

$

609,459

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

20,000

 

 

 

 

 

 

 

 

 

20,000

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

162,591

 

 

$

125,644

 

 

$

72,644

 

 

$

141,162

 

 

$

78,384

 

 

$

49,034

 

 

$

 

 

$

629,459

 

Construction and land:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

26,193

 

 

$

56,293

 

 

$

183,362

 

 

$

104,565

 

 

$

45,116

 

 

$

16,510

 

 

$

 

 

$

432,039

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

26,193

 

 

$

56,293

 

 

$

183,362

 

 

$

104,565

 

 

$

45,116

 

 

$

16,510

 

 

$

 

 

$

432,039

 

Home equity lines of credit:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

103,096

 

 

$

103,096

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

103,096

 

 

$

103,096

 

Other:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

7,263

 

 

$

782

 

 

$

10,000

 

 

$

 

 

$

1,581

 

 

$

24,105

 

 

$

1,494

 

 

$

45,225

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

14

 

 

 

14

 

 

 

$

7,263

 

 

$

782

 

 

$

10,000

 

 

$

 

 

$

1,581

 

 

$

24,105

 

 

$

1,508

 

 

$

45,239