XML 59 R47.htm IDEA: XBRL DOCUMENT v3.24.0.1
Bank Loans (Tables)
12 Months Ended
Dec. 31, 2023
Receivables [Abstract]  
Schedule Of Balance And Associated Percentage Of Each Major Loan Category In Bank Loan Portfolio

 

 

December 31, 2023

 

 

December 31, 2022

 

 

 

Balance

 

 

Percent

 

 

Balance

 

 

Percent

 

Residential real estate

 

$

8,047,647

 

 

 

41.4

%

 

$

7,371,671

 

 

 

35.8

%

Fund banking

 

 

3,633,126

 

 

 

18.7

 

 

 

4,182,641

 

 

 

20.3

 

Commercial and industrial

 

 

3,566,987

 

 

 

18.3

 

 

 

4,897,176

 

 

 

23.8

 

Securities-based loans

 

 

2,306,455

 

 

 

11.9

 

 

 

2,724,551

 

 

 

13.2

 

Construction and land

 

 

1,034,370

 

 

 

5.3

 

 

 

593,191

 

 

 

2.9

 

Commercial real estate

 

 

660,631

 

 

 

3.4

 

 

 

675,599

 

 

 

3.3

 

Home equity lines of credit

 

 

136,270

 

 

 

0.7

 

 

 

107,136

 

 

 

0.5

 

Other

 

 

55,981

 

 

 

0.3

 

 

 

50,593

 

 

 

0.2

 

Gross bank loans

 

 

19,441,467

 

 

 

100.0

%

 

 

20,602,558

 

 

 

100.0

%

Loans in process

 

 

1,108

 

 

 

 

 

 

(3,526

)

 

 

 

Unamortized loan fees, net

 

 

(8,478

)

 

 

 

 

 

(22,287

)

 

 

 

Allowance for loan losses

 

 

(128,292

)

 

 

 

 

 

(111,653

)

 

 

 

Loans held for investment, net

 

$

19,305,805

 

 

 

 

 

$

20,465,092

 

 

 

 

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 years ended December 31, 2023 and 2022 (in thousands).

 

 

Year Ended December 31, 2023

 

 

 

Beginning
Balance

 

 

Provision

 

 

Charge-
offs

 

 

Recoveries

 

 

Ending
Balance

 

Commercial and industrial

 

$

54,143

 

 

$

21,881

 

 

$

(9,100

)

 

$

153

 

 

$

67,077

 

Commercial real estate

 

 

12,897

 

 

 

8,489

 

 

 

 

 

 

 

 

 

21,386

 

Residential real estate

 

 

20,441

 

 

 

(6,586

)

 

 

 

 

 

 

 

 

13,855

 

Construction and land

 

 

8,568

 

 

 

3,249

 

 

 

 

 

 

 

 

 

11,817

 

Fund banking

 

 

11,711

 

 

 

(1,538

)

 

 

 

 

 

 

 

 

10,173

 

Securities-based loans

 

 

3,157

 

 

 

(122

)

 

 

 

 

 

 

 

 

3,035

 

Home equity lines of credit

 

 

364

 

 

 

7

 

 

 

 

 

 

 

 

 

371

 

Other

 

 

372

 

 

 

206

 

 

 

 

 

 

 

 

 

578

 

 

 

$

111,653

 

 

$

25,586

 

 

$

(9,100

)

 

$

153

 

 

$

128,292

 

 

 

 

Year Ended December 31, 2022

 

 

 

Beginning
Balance

 

 

Provision

 

 

Charge-
offs

 

 

Recoveries

 

 

Ending
Balance

 

Commercial and industrial

 

$

44,661

 

 

$

13,662

 

 

$

(4,550

)

 

$

370

 

 

$

54,143

 

Residential real estate

 

 

28,560

 

 

 

(8,119

)

 

 

 

 

 

 

 

 

20,441

 

Commercial real estate

 

 

3,934

 

 

 

8,963

 

 

 

 

 

 

 

 

 

12,897

 

Fund banking

 

 

8,868

 

 

 

2,843

 

 

 

 

 

 

 

 

 

11,711

 

Construction and land

 

 

8,536

 

 

 

32

 

 

 

 

 

 

 

 

 

8,568

 

Securities-based loans

 

 

4,006

 

 

 

(813

)

 

 

(36

)

 

 

 

 

 

3,157

 

Home equity lines of credit

 

 

511

 

 

 

(147

)

 

 

 

 

 

 

 

 

364

 

Other

 

 

268

 

 

 

104

 

 

 

 

 

 

 

 

 

372

 

 

 

$

99,344

 

 

$

16,525

 

 

$

(4,586

)

 

$

370

 

 

$

111,653

 

Aging Of The Recorded Investment In Past Due Loans

 

 

December 31, 2023

 

 

 

30-89
Days
Past Due

 

 

90 or More
Days Past Due

 

 

Total Past
Due

 

 

Current
Balance

 

 

Total

 

Residential real estate

 

$

15,312

 

 

$

3,945

 

 

$

19,257

 

 

$

8,028,390

 

 

$

8,047,647

 

Fund banking

 

 

 

 

 

 

 

 

 

 

 

3,633,126

 

 

 

3,633,126

 

Commercial and industrial

 

 

 

 

 

2,022

 

 

 

2,022

 

 

 

3,564,965

 

 

 

3,566,987

 

Securities-based loans

 

 

 

 

 

3

 

 

 

3

 

 

 

2,306,452

 

 

 

2,306,455

 

Construction and land

 

 

 

 

 

 

 

 

 

 

 

1,034,370

 

 

 

1,034,370

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

660,631

 

 

 

660,631

 

Home equity lines of credit

 

 

570

 

 

 

87

 

 

 

657

 

 

 

135,613

 

 

 

136,270

 

Other

 

 

45

 

 

 

59

 

 

 

104

 

 

 

55,877

 

 

 

55,981

 

Total

 

$

15,927

 

 

$

6,116

 

 

$

22,043

 

 

$

19,419,424

 

 

$

19,441,467

 

 

 

December 31, 2023 *

 

 

 

Nonaccrual

 

 

Modified

 

 

Nonperforming loans with no allowance

 

 

Total

 

Commercial real estate

 

$

39,195

 

 

$

 

 

$

 

 

$

39,195

 

Residential real estate

 

 

2,945

 

 

 

145

 

 

 

1,000

 

 

 

4,090

 

Commercial and industrial

 

 

 

 

 

 

 

 

2,022

 

 

 

2,022

 

Securities-based loans

 

 

 

 

 

 

 

 

3

 

 

 

3

 

Home equity lines of credit

 

 

22

 

 

 

 

 

 

65

 

 

 

87

 

Other

 

 

59

 

 

 

 

 

 

 

 

 

59

 

Total

 

$

42,221

 

 

$

145

 

 

$

3,090

 

 

$

45,456

 

*There were no loans past due 90 days and still accruing interest at December 31, 2023.

 

 

December 31, 2022

 

 

 

30-89
Days
Past Due

 

 

90 or More
Days Past Due

 

 

Total Past
Due

 

 

Current
Balance

 

 

Total

 

Residential real estate

 

$

2,445

 

 

$

688

 

 

$

3,133

 

 

$

7,368,538

 

 

$

7,371,671

 

Commercial and industrial

 

 

 

 

 

9,226

 

 

 

9,226

 

 

 

4,887,950

 

 

 

4,897,176

 

Fund banking

 

 

 

 

 

 

 

 

 

 

 

4,182,641

 

 

 

4,182,641

 

Securities-based loans

 

 

 

 

 

 

 

 

 

 

 

2,724,551

 

 

 

2,724,551

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

675,599

 

 

 

675,599

 

Construction and land

 

 

 

 

 

 

 

 

 

 

 

593,191

 

 

 

593,191

 

Home equity lines of credit

 

 

29

 

 

 

182

 

 

 

211

 

 

 

106,925

 

 

 

107,136

 

Other

 

 

36

 

 

 

6

 

 

 

42

 

 

 

50,551

 

 

 

50,593

 

Total

 

$

2,510

 

 

$

10,102

 

 

$

12,612

 

 

$

20,589,946

 

 

$

20,602,558

 

 

 

December 31, 2022 *

 

 

 

Nonaccrual

 

 

Modified

 

 

Nonperforming loans with no allowance

 

 

Total

 

Commercial and industrial

 

$

9,226

 

 

$

 

 

$

 

 

$

9,226

 

Residential real estate

 

 

870

 

 

 

150

 

 

 

 

 

 

1,020

 

Other

 

 

6

 

 

 

 

 

 

 

 

 

6

 

Total

 

$

10,102

 

 

$

150

 

 

$

 

 

$

10,252

 

*There were no loans past due 90 days and still accruing interest at December 31, 2022.

Risk Category Of Loan Portfolio

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

 

 

December 31, 2023

 

 

 

Pass

 

 

Special Mention

 

 

Substandard

 

 

Doubtful

 

 

Total

 

Residential real estate

 

$

8,042,246

 

 

$

1,456

 

 

$

3,945

 

 

$

 

 

$

8,047,647

 

Fund banking

 

 

3,633,126

 

 

 

 

 

 

 

 

 

 

 

 

3,633,126

 

Commercial and industrial

 

 

3,294,891

 

 

 

89,302

 

 

 

180,772

 

 

 

2,022

 

 

 

3,566,987

 

Securities-based loans

 

 

2,306,452

 

 

 

 

 

 

 

 

 

3

 

 

 

2,306,455

 

Construction and land

 

 

963,083

 

 

 

71,287

 

 

 

 

 

 

 

 

 

1,034,370

 

Commercial real estate

 

 

512,171

 

 

 

49,264

 

 

 

99,196

 

 

 

 

 

 

660,631

 

Home equity lines of credit

 

 

135,806

 

 

 

377

 

 

 

87

 

 

 

 

 

 

136,270

 

Other

 

 

55,922

 

 

 

 

 

 

 

 

 

59

 

 

 

55,981

 

Total

 

$

18,943,697

 

 

$

211,686

 

 

$

284,000

 

 

$

2,084

 

 

$

19,441,467

 

 

 

December 31, 2022

 

 

 

Pass

 

 

Special Mention

 

 

Substandard

 

 

Doubtful

 

 

Total

 

Residential real estate

 

$

7,370,717

 

 

$

266

 

 

$

 

 

$

688

 

 

$

7,371,671

 

Commercial and industrial

 

 

4,743,290

 

 

 

87,761

 

 

 

56,899

 

 

 

9,226

 

 

 

4,897,176

 

Fund banking

 

 

4,182,641

 

 

 

 

 

 

 

 

 

 

 

 

4,182,641

 

Securities-based loans

 

 

2,724,548

 

 

 

 

 

 

 

 

 

3

 

 

 

2,724,551

 

Commercial real estate

 

 

655,599

 

 

 

20,000

 

 

 

 

 

 

 

 

 

675,599

 

Construction and land

 

 

593,191

 

 

 

 

 

 

 

 

 

 

 

 

593,191

 

Home equity lines of credit

 

 

106,954

 

 

 

 

 

 

 

 

 

182

 

 

 

107,136

 

Other

 

 

50,587

 

 

 

 

 

 

 

 

 

6

 

 

 

50,593

 

Total

 

$

20,427,527

 

 

$

108,027

 

 

$

56,899

 

 

$

10,105

 

 

$

20,602,558

 

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, 2023

 

 

 

 

 

 

 

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Revolving Loans Amortized Cost Basis

 

 

Total

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

1,216,823

 

 

$

2,638,262

 

 

$

2,313,511

 

 

$

916,443

 

 

$

414,142

 

 

$

543,065

 

 

$

 

 

$

8,042,246

 

Special Mention

 

 

 

 

 

1,192

 

 

 

 

 

 

 

 

 

 

 

 

264

 

 

 

 

 

 

1,456

 

Substandard

 

 

 

 

 

2,603

 

 

 

 

 

 

 

 

 

 

 

 

1,342

 

 

 

 

 

 

3,945

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

1,216,823

 

 

$

2,642,057

 

 

$

2,313,511

 

 

$

916,443

 

 

$

414,142

 

 

$

544,671

 

 

$

 

 

$

8,047,647

 

Commercial and industrial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

633,616

 

 

$

979,509

 

 

$

758,901

 

 

$

124,717

 

 

$

139,886

 

 

$

79,285

 

 

$

578,977

 

 

$

3,294,891

 

Special Mention

 

 

6,606

 

 

 

33,914

 

 

 

 

 

 

18,249

 

 

 

 

 

 

 

 

 

30,533

 

 

 

89,302

 

Substandard

 

 

 

 

 

36,442

 

 

 

81,653

 

 

 

 

 

 

3,729

 

 

 

 

 

 

58,948

 

 

 

180,772

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

432

 

 

 

 

 

 

1,590

 

 

 

 

 

 

2,022

 

 

 

$

640,222

 

 

$

1,049,865

 

 

$

840,554

 

 

$

143,398

 

 

$

143,615

 

 

$

80,875

 

 

$

668,458

 

 

$

3,566,987

 

Fund banking:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

14,817

 

 

$

55,338

 

 

$

 

 

$

534

 

 

$

 

 

$

 

 

$

3,562,437

 

 

$

3,633,126

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

14,817

 

 

$

55,338

 

 

$

 

 

$

534

 

 

$

 

 

$

 

 

$

3,562,437

 

 

$

3,633,126

 

Securities-based loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

15,347

 

 

$

23,511

 

 

$

2,123

 

 

$

47,394

 

 

$

27,278

 

 

$

9,294

 

 

$

2,181,505

 

 

$

2,306,452

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3

 

 

 

3

 

 

 

$

15,347

 

 

$

23,511

 

 

$

2,123

 

 

$

47,394

 

 

$

27,278

 

 

$

9,294

 

 

$

2,181,508

 

 

$

2,306,455

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

31,542

 

 

$

315,818

 

 

$

64,380

 

 

$

30,925

 

 

$

2,770

 

 

$

66,736

 

 

$

 

 

$

512,171

 

Special Mention

 

 

 

 

 

31,371

 

 

 

 

 

 

 

 

 

17,893

 

 

 

 

 

 

 

 

 

49,264

 

Substandard

 

 

 

 

 

60,000

 

 

 

39,196

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

99,196

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

31,542

 

 

$

407,189

 

 

$

103,576

 

 

$

30,925

 

 

$

20,663

 

 

$

66,736

 

 

$

 

 

$

660,631

 

Construction and land:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

73,332

 

 

$

488,202

 

 

$

210,183

 

 

$

178,054

 

 

$

13,312

 

 

$

 

 

$

 

 

$

963,083

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

71,287

 

 

 

 

 

 

 

 

 

71,287

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

73,332

 

 

$

488,202

 

 

$

210,183

 

 

$

178,054

 

 

$

84,599

 

 

$

 

 

$

 

 

$

1,034,370

 

Home equity lines of credit:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

135,806

 

 

$

135,806

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

377

 

 

 

377

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

87

 

 

 

87

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

136,270

 

 

$

136,270

 

Other:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

8,410

 

 

$

9,991

 

 

$

 

 

$

10,000

 

 

$

 

 

$

20,097

 

 

$

7,424

 

 

$

55,922

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

59

 

 

 

59

 

 

 

$

8,410

 

 

$

9,991

 

 

$

 

 

$

10,000

 

 

$

 

 

$

20,097

 

 

$

7,483

 

 

$

55,981