XML 49 R42.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Bank Loans (Tables)
3 Months Ended
Mar. 31, 2024
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 March 31, 2024 and December 31, 2023 (in thousands, except percentages):

 

 

March 31, 2024

 

 

December 31, 2023

 

 

 

Balance

 

 

Percent

 

 

Balance

 

 

Percent

 

Residential real estate

 

$

8,096,975

 

 

 

42.4

%

 

$

8,047,647

 

 

 

41.4

%

Commercial and industrial

 

 

3,541,770

 

 

 

18.6

 

 

 

3,566,987

 

 

 

18.3

 

Fund banking

 

 

3,129,642

 

 

 

16.4

 

 

 

3,633,126

 

 

 

18.7

 

Securities-based loans

 

 

2,302,250

 

 

 

12.1

 

 

 

2,306,455

 

 

 

11.9

 

Construction and land

 

 

1,167,300

 

 

 

6.1

 

 

 

1,034,370

 

 

 

5.3

 

Commercial real estate

 

 

655,355

 

 

 

3.4

 

 

 

660,631

 

 

 

3.4

 

Home equity lines of credit

 

 

150,452

 

 

 

0.8

 

 

 

136,270

 

 

 

0.7

 

Other

 

 

48,116

 

 

 

0.2

 

 

 

55,981

 

 

 

0.3

 

Gross bank loans

 

 

19,091,860

 

 

 

100.0

%

 

 

19,441,467

 

 

 

100.0

%

Loans in process

 

 

(3,659

)

 

 

 

 

 

1,108

 

 

 

 

Unamortized loan fees, net

 

 

(8,192

)

 

 

 

 

 

(8,478

)

 

 

 

Allowance for loan losses

 

 

(130,213

)

 

 

 

 

 

(128,292

)

 

 

 

Loans held for investment, net

 

$

18,949,796

 

 

 

 

 

$

19,305,805

 

 

 

 

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 months ended March 31, 2024 and 2023 (in thousands).

 

 

Three Months Ended March 31, 2024

 

 

 

Beginning
Balance

 

 

Provision

 

 

Charge-offs

 

 

Recoveries

 

 

Ending
Balance

 

Commercial and industrial

 

$

67,077

 

 

$

1,447

 

 

$

(3,570

)

 

$

933

 

 

$

65,887

 

Commercial real estate

 

 

21,386

 

 

 

(697

)

 

 

 

 

 

 

 

 

20,689

 

Construction and land

 

 

11,817

 

 

 

6,772

 

 

 

 

 

 

 

 

 

18,589

 

Residential real estate

 

 

13,855

 

 

 

(1,348

)

 

 

 

 

 

 

 

 

12,507

 

Fund banking

 

 

10,173

 

 

 

(1,410

)

 

 

 

 

 

 

 

 

8,763

 

Securities-based loans

 

 

3,035

 

 

 

33

 

 

 

 

 

 

 

 

 

3,068

 

Home equity lines of credit

 

 

371

 

 

 

(125

)

 

 

 

 

 

 

 

 

246

 

Other

 

 

578

 

 

 

(114

)

 

 

 

 

 

 

 

 

464

 

 

 

$

128,292

 

 

$

4,558

 

 

$

(3,570

)

 

$

933

 

 

$

130,213

 

 

 

 

Three Months Ended March 31, 2023

 

 

 

Beginning
Balance

 

 

Provision

 

 

Charge-offs

 

 

Recoveries

 

 

Ending
Balance

 

Commercial and industrial

 

$

54,143

 

 

$

1,458

 

 

$

(20

)

 

$

153

 

 

$

55,734

 

Residential real estate

 

 

20,441

 

 

 

2,255

 

 

 

 

 

 

 

 

 

22,696

 

Fund banking

 

 

11,711

 

 

 

1,232

 

 

 

 

 

 

 

 

 

12,943

 

Commercial real estate

 

 

12,897

 

 

 

(1,331

)

 

 

 

 

 

 

 

 

11,566

 

Construction and land

 

 

8,568

 

 

 

1,749

 

 

 

 

 

 

 

 

 

10,317

 

Securities-based loans

 

 

3,157

 

 

 

(40

)

 

 

 

 

 

 

 

 

3,117

 

Home equity lines of credit

 

 

364

 

 

 

48

 

 

 

 

 

 

 

 

 

412

 

Other

 

 

372

 

 

 

5

 

 

 

 

 

 

 

 

 

377

 

 

 

$

111,653

 

 

$

5,376

 

 

$

(20

)

 

$

153

 

 

$

117,162

 

Aging Of The Recorded Investment In Past Due Loans

The following tables present the aging of the recorded investment in past due loans at March 31, 2024 and December 31, 2023 by portfolio segment (in thousands):

 

 

As of March 31, 2024

 

 

 

30 – 89 Days
Past Due

 

 

90 or More
Days Past Due

 

 

Total Past
Due

 

 

Current
Balance

 

 

Total

 

Residential real estate

 

$

20,382

 

 

$

4,447

 

 

$

24,829

 

 

$

8,072,146

 

 

$

8,096,975

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

3,541,770

 

 

 

3,541,770

 

Fund banking

 

 

 

 

 

 

 

 

 

 

 

3,129,642

 

 

 

3,129,642

 

Securities-based loans

 

 

 

 

 

 

 

 

 

 

 

2,302,250

 

 

 

2,302,250

 

Construction and land

 

 

 

 

 

 

 

 

 

 

 

1,167,300

 

 

 

1,167,300

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

655,355

 

 

 

655,355

 

Home equity lines of credit

 

 

242

 

 

 

102

 

 

 

344

 

 

 

150,108

 

 

 

150,452

 

Other

 

 

11

 

 

 

49

 

 

 

60

 

 

 

48,056

 

 

 

48,116

 

Total

 

$

20,635

 

 

$

4,598

 

 

$

25,233

 

 

$

19,066,627

 

 

$

19,091,860

 

 

 

As of March 31, 2024*

 

 

 

Nonaccrual

 

 

Restructured

 

 

Nonperforming loans with no allowance

 

 

Total

 

Commercial real estate

 

$

38,171

 

 

$

 

 

$

 

 

$

38,171

 

Commercial and industrial

 

 

2,329

 

 

 

 

 

 

14,187

 

 

 

16,516

 

Residential real estate

 

 

2,009

 

 

 

144

 

 

 

2,438

 

 

 

4,591

 

Home equity lines of credit

 

 

102

 

 

 

 

 

 

 

 

 

102

 

Other

 

 

49

 

 

 

 

 

 

 

 

 

49

 

Total

 

$

42,660

 

 

$

144

 

 

$

16,625

 

 

$

59,429

 

* There were no loans past due 90 days and still accruing interest at March 31, 2024.

 

 

As of 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

 

 

 

As of December 31, 2023*

 

 

 

Nonaccrual

 

 

Restructured

 

 

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.

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 March 31, 2024

 

 

 

Pass

 

 

Special Mention

 

 

Substandard

 

 

Doubtful

 

 

Total

 

Residential real estate

 

$

8,091,109

 

 

$

1,419

 

 

$

4,447

 

 

$

 

 

$

8,096,975

 

Commercial and industrial

 

 

3,216,078

 

 

 

166,177

 

 

 

157,186

 

 

 

2,329

 

 

 

3,541,770

 

Fund banking

 

 

3,129,642

 

 

 

 

 

 

 

 

 

 

 

 

3,129,642

 

Securities-based loans

 

 

2,302,250

 

 

 

 

 

 

 

 

 

 

 

 

2,302,250

 

Construction and land

 

 

1,096,074

 

 

 

23,219

 

 

 

48,007

 

 

 

 

 

 

1,167,300

 

Commercial real estate

 

 

529,857

 

 

 

30,827

 

 

 

94,671

 

 

 

 

 

 

655,355

 

Home equity lines of credit

 

 

150,251

 

 

 

99

 

 

 

102

 

 

 

 

 

 

150,452

 

Other

 

 

48,057

 

 

 

10

 

 

 

 

 

 

49

 

 

 

48,116

 

Total

 

$

18,563,318

 

 

$

221,751

 

 

$

304,413

 

 

$

2,378

 

 

$

19,091,860

 

 

 

As of 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

 

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

 

 

Term Loans Amortized Cost Basis by Origination Year – March 31, 2024

 

 

 

 

 

 

 

 

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

Prior

 

 

Revolving Loans Amortized Cost Basis

 

 

Total

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

186,767

 

 

$

1,181,680

 

 

$

2,608,181

 

 

$

2,288,169

 

 

$

899,772

 

 

$

926,540

 

 

$

 

 

$

8,091,109

 

Special Mention

 

 

 

 

 

 

 

 

1,037

 

 

 

382

 

 

 

 

 

 

 

 

 

 

 

 

1,419

 

Substandard

 

 

 

 

 

 

 

 

1,533

 

 

 

 

 

 

1,514

 

 

 

1,400

 

 

 

 

 

 

4,447

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

186,767

 

 

$

1,181,680

 

 

$

2,610,751

 

 

$

2,288,551

 

 

$

901,286

 

 

$

927,940

 

 

$

 

 

$

8,096,975

 

Commercial and industrial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

151,428

 

 

$

604,465

 

 

$

907,874

 

 

$

726,994

 

 

$

86,751

 

 

$

148,042

 

 

$

590,524

 

 

$

3,216,078

 

Special Mention

 

 

853

 

 

 

6,475

 

 

 

37,329

 

 

 

28,575

 

 

 

876

 

 

 

 

 

 

92,069

 

 

 

166,177

 

Substandard

 

 

6,807

 

 

 

 

 

 

38,955

 

 

 

61,794

 

 

 

 

 

 

3,544

 

 

 

46,086

 

 

 

157,186

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,329

 

 

 

2,329

 

 

 

$

159,088

 

 

$

610,940

 

 

$

984,158

 

 

$

817,363

 

 

$

87,627

 

 

$

151,586

 

 

$

731,008

 

 

$

3,541,770

 

Fund banking:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

 

 

$

10,790

 

 

$

55,338

 

 

$

 

 

$

491

 

 

$

 

 

$

3,063,023

 

 

$

3,129,642

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

 

 

$

10,790

 

 

$

55,338

 

 

$

 

 

$

491

 

 

$

 

 

$

3,063,023

 

 

$

3,129,642

 

Securities-based loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

2,000

 

 

$

15,085

 

 

$

3,346

 

 

$

2,123

 

 

$

47,794

 

 

$

36,572

 

 

$

2,195,330

 

 

$

2,302,250

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

2,000

 

 

$

15,085

 

 

$

3,346

 

 

$

2,123

 

 

$

47,794

 

 

$

36,572

 

 

$

2,195,330

 

 

$

2,302,250

 

Construction and land:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

 

 

$

132,721

 

 

$

557,511

 

 

$

208,426

 

 

$

184,276

 

 

$

13,140

 

 

$

 

 

$

1,096,074

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

23,219

 

 

 

 

 

 

23,219

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

48,007

 

 

 

 

 

 

48,007

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

 

 

$

132,721

 

 

$

557,511

 

 

$

208,426

 

 

$

184,276

 

 

$

84,366

 

 

$

 

 

$

1,167,300

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

 

 

$

32,252

 

 

$

315,905

 

 

$

64,429

 

 

$

30,648

 

 

$

86,623

 

 

$

 

 

$

529,857

 

Special Mention

 

 

 

 

 

 

 

 

30,827

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30,827

 

Substandard

 

 

 

 

 

 

 

 

56,500

 

 

 

38,171

 

 

 

 

 

 

 

 

 

 

 

 

94,671

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

 

 

$

32,252

 

 

$

403,232

 

 

$

102,600

 

 

$

30,648

 

 

$

86,623

 

 

$

 

 

$

655,355

 

Home equity lines of credit:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

150,251

 

 

$

150,251

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

99

 

 

 

99

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

102

 

 

 

102

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

150,452

 

 

$

150,452

 

Other:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

3,100

 

 

$

6,050

 

 

$

3,991

 

 

$

 

 

$

10,000

 

 

$

18,053

 

 

$

6,863

 

 

$

48,057

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10

 

 

 

10

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

49

 

 

 

49

 

 

 

$

3,100

 

 

$

6,050

 

 

$

3,991

 

 

$

 

 

$

10,000

 

 

$

18,053

 

 

$

6,922

 

 

$

48,116