XML 64 R47.htm IDEA: XBRL DOCUMENT v3.20.4
Bank Loans (Tables)
12 Months Ended
Dec. 31, 2020
Receivables [Abstract]  
Schedule Of Balance And Associated Percentage Of Each Major Loan Category In Bank Loan Portfolio

 

 

December 31, 2020

 

 

December 31, 2019

 

 

 

Balance

 

 

Percent

 

 

Balance

 

 

Percent

 

Commercial and industrial

 

$

4,296,089

 

 

 

38.5

%

 

$

3,438,953

 

 

 

35.3

%

Residential real estate

 

 

3,956,670

 

 

 

35.4

 

 

 

3,309,548

 

 

 

33.9

 

Securities-based loans

 

 

1,933,974

 

 

 

17.3

 

 

 

2,098,211

 

 

 

21.5

 

Construction and land

 

 

501,681

 

 

 

4.5

 

 

 

398,839

 

 

 

4.1

 

Commercial real estate

 

 

366,485

 

 

 

3.3

 

 

 

428,549

 

 

 

4.4

 

Home equity lines of credit

 

 

75,507

 

 

 

0.7

 

 

 

51,205

 

 

 

0.5

 

Other

 

 

40,407

 

 

 

0.3

 

 

 

27,311

 

 

 

0.3

 

Gross bank loans

 

 

11,170,813

 

 

 

100.0

%

 

 

9,752,616

 

 

 

100.0

%

Unamortized loan discount, net

 

 

(1,822

)

 

 

 

 

 

 

(6,588

)

 

 

 

 

Loans in process

 

 

(48,222

)

 

 

 

 

 

 

(27,717

)

 

 

 

 

Unamortized loan fees, net

 

 

(1,980

)

 

 

 

 

 

 

1,310

 

 

 

 

 

Allowance for loan losses

 

 

(112,029

)

 

 

 

 

 

 

(95,579

)

 

 

 

 

Loans held for investment, net

 

$

11,006,760

 

 

 

 

 

 

$

9,624,042

 

 

 

 

 

 

Activity In The Allowance For Loan Losses By Portfolio Segment

 

 

 

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

 

 

 

 

 

Year Ended December 31, 2019

 

 

 

Beginning

Balance

 

 

Provision

 

 

Charge-

offs

 

 

Recoveries

 

 

Ending

Balance

 

Commercial and industrial

 

$

68,367

 

 

$

1,821

 

 

$

(239

)

 

$

 

 

$

69,949

 

Residential real estate

 

 

11,228

 

 

 

2,974

 

 

 

(41

)

 

 

92

 

 

 

14,253

 

Construction and land

 

 

1,241

 

 

 

3,372

 

 

 

 

 

 

 

 

 

4,613

 

Commercial real estate

 

 

1,778

 

 

 

1,786

 

 

 

 

 

 

 

 

 

3,564

 

Securities-based loans

 

 

1,978

 

 

 

383

 

 

 

 

 

 

 

 

 

2,361

 

Home equity lines of credit

 

 

310

 

 

 

129

 

 

 

 

 

 

3

 

 

 

442

 

Other

 

 

931

 

 

 

(488

)

 

 

(106

)

 

 

60

 

 

 

397

 

 

 

$

85,833

 

 

$

9,977

 

 

$

(386

)

 

$

155

 

 

$

95,579

 

Recorded 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

 

Commercial and industrial

 

$

8,158

 

 

$

59,064

 

 

$

67,222

 

 

$

12,251

 

 

$

4,283,838

 

 

$

4,296,089

 

Residential real estate

 

 

24

 

 

 

16,276

 

 

 

16,300

 

 

 

1,407

 

 

 

3,955,263

 

 

 

3,956,670

 

Securities-based loans

 

 

 

 

 

2,015

 

 

 

2,015

 

 

 

 

 

 

1,933,974

 

 

 

1,933,974

 

Construction and land

 

 

 

 

 

17,275

 

 

 

17,275

 

 

 

 

 

 

501,681

 

 

 

501,681

 

Commercial real estate

 

 

 

 

 

8,580

 

 

 

8,580

 

 

 

144

 

 

 

366,341

 

 

 

366,485

 

Home equity lines of credit

 

 

 

 

 

374

 

 

 

374

 

 

 

 

 

 

75,507

 

 

 

75,507

 

Other

 

 

 

 

 

263

 

 

 

263

 

 

 

 

 

 

40,407

 

 

 

40,407

 

 

 

$

8,182

 

 

$

103,847

 

 

$

112,029

 

 

$

13,802

 

 

$

11,157,011

 

 

$

11,170,813

 

 

 

 

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

 

Commercial and industrial

 

$

8,158

 

 

$

61,791

 

 

$

69,949

 

 

$

12,991

 

 

$

3,425,962

 

 

$

3,438,953

 

Residential real estate

 

 

24

 

 

 

14,229

 

 

 

14,253

 

 

 

1,412

 

 

 

3,308,136

 

 

 

3,309,548

 

Securities-based loans

 

 

 

 

 

2,361

 

 

 

2,361

 

 

 

 

 

 

2,098,211

 

 

 

2,098,211

 

Commercial real estate

 

 

 

 

 

3,564

 

 

 

3,564

 

 

 

 

 

 

428,549

 

 

 

428,549

 

Construction and land

 

 

 

 

 

4,613

 

 

 

4,613

 

 

 

 

 

 

398,839

 

 

 

398,839

 

Home equity lines of credit

 

 

 

 

 

442

 

 

 

442

 

 

 

184

 

 

 

51,021

 

 

 

51,205

 

Other

 

 

 

 

 

397

 

 

 

397

 

 

 

 

 

 

27,311

 

 

 

27,311

 

 

 

$

8,182

 

 

$

87,397

 

 

$

95,579

 

 

$

14,587

 

 

$

9,738,029

 

 

$

9,752,616

 

 

Loans That Were Individually Evaluated For Impairment By Portfolio Segment

 

 

 

December 31, 2020

 

 

 

Unpaid

Contractual

Principal

Balance

 

 

Recorded

Investment

with No

Allowance

 

 

Recorded

Investment

with

Allowance

 

 

Total

Recorded

Investment

 

 

Related

Allowance

 

 

Average

Recorded

Investment

 

Commercial and industrial

 

$

12,251

 

 

$

14

 

 

$

12,237

 

 

$

12,251

 

 

$

8,158

 

 

$

12,954

 

Residential real estate

 

 

1,407

 

 

 

1,249

 

 

 

158

 

 

 

1,407

 

 

 

24

 

 

 

1,410

 

Commercial real estate

 

 

144

 

 

 

144

 

 

 

 

 

 

144

 

 

 

 

 

 

145

 

Other

 

 

150

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

13,952

 

 

$

1,407

 

 

$

12,395

 

 

$

13,802

 

 

$

8,182

 

 

$

14,509

 

 

 

 

December 31, 2019

 

 

 

Unpaid

Contractual

Principal

Balance

 

 

Recorded

Investment

with No

Allowance

 

 

Recorded

Investment

with

Allowance

 

 

Total

Recorded

Investment

 

 

Related

Allowance

 

 

Average

Recorded

Investment

 

Commercial and industrial

 

$

12,991

 

 

$

51

 

 

$

12,940

 

 

$

12,991

 

 

$

8,158

 

 

$

14,172

 

Residential real estate

 

 

1,412

 

 

 

1,412

 

 

 

 

 

 

1,412

 

 

 

24

 

 

 

1,231

 

Home equity lines of credit

 

 

184

 

 

 

184

 

 

 

 

 

 

184

 

 

 

 

 

 

184

 

Other

 

 

150

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

14,737

 

 

$

1,647

 

 

$

12,940

 

 

$

14,587

 

 

$

8,182

 

 

$

15,587

 

 

 

Aging Of The Recorded Investment In Past Due Loans

 

 

 

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 *

 

 

 

Non-accrual

 

 

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.

 

 

 

December 31, 2019

 

 

 

30 - 89

Days

Past Due

 

 

90 or More

Days Past Due

 

 

Total Past

Due

 

 

Current

Balance

 

 

Total

 

Commercial and industrial

 

$

 

 

$

12,940

 

 

$

12,940

 

 

$

3,426,013

 

 

 

3,438,953

 

Residential real estate

 

 

10,476

 

 

 

1,249

 

 

 

11,725

 

 

 

3,297,823

 

 

 

3,309,548

 

Securities-based loans

 

 

 

 

 

 

 

 

 

 

 

2,098,211

 

 

 

2,098,211

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

428,549

 

 

 

428,549

 

Construction and land

 

 

 

 

 

 

 

 

 

 

 

398,839

 

 

 

398,839

 

Home equity lines of credit

 

 

83

 

 

 

184

 

 

 

267

 

 

 

50,938

 

 

 

51,205

 

Other

 

 

5

 

 

 

 

 

 

5

 

 

 

27,306

 

 

 

27,311

 

Total

 

$

10,564

 

 

$

14,373

 

 

$

24,937

 

 

$

9,727,679

 

 

$

9,752,616

 

 

 

 

December 31, 2019 *

 

 

 

Non-accrual

 

 

Restructured

 

 

Total

 

Commercial and industrial

 

$

12,940

 

 

$

 

 

$

12,940

 

Residential real estate

 

 

1,249

 

 

 

163

 

 

 

1,412

 

Home equity lines of credit

 

 

184

 

 

 

 

 

 

184

 

Total

 

$

14,373

 

 

$

163

 

 

$

14,536

 

 

 

* There were no loans past due 90 days and still accruing interest at December 31, 2019.

Risk Category Of Loan Portfolio

 

 

 

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

 

 

 

 

 

December 31, 2019

 

 

 

Pass

 

 

Special Mention

 

 

Substandard

 

 

Doubtful

 

 

Total

 

Commercial and industrial

 

$

3,365,800

 

 

$

48,241

 

 

$

11,972

 

 

$

12,940

 

 

$

3,438,953

 

Residential real estate

 

 

3,307,719

 

 

 

417

 

 

 

1,412

 

 

 

 

 

 

3,309,548

 

Securities-based loans

 

 

2,098,211

 

 

 

 

 

 

 

 

 

 

 

 

2,098,211

 

Commercial real estate

 

 

427,963

 

 

 

586

 

 

 

 

 

 

 

 

 

428,549

 

Construction and land

 

 

398,839

 

 

 

 

 

 

 

 

 

 

 

 

398,839

 

Home equity lines of credit

 

 

51,021

 

 

 

 

 

 

184

 

 

 

 

 

 

51,205

 

Other

 

 

27,311

 

 

 

 

 

 

 

 

 

 

 

 

27,311

 

Total

 

$

9,676,864

 

 

$

49,244

 

 

$

13,568

 

 

$

12,940

 

 

$

9,752,616

 

 

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, 2020

 

 

 

 

 

 

 

 

 

 

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

2016

 

 

Prior

 

 

Revolving Loans Amortized Cost Basis

 

 

Total

 

Commercial and industrial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

828,098

 

 

$

519,723

 

 

$

743,440

 

 

$

332,986

 

 

$

204,369

 

 

$

297,288

 

 

$

1,069,447

 

 

$

3,995,351

 

Special Mention

 

 

500

 

 

 

239

 

 

 

35,602

 

 

 

57,708

 

 

 

 

 

 

4,200

 

 

 

7,510

 

 

 

105,759

 

Substandard

 

 

19,395

 

 

 

34,772

 

 

 

65,801

 

 

 

48,647

 

 

 

7,777

 

 

 

 

 

 

6,336

 

 

 

182,728

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

12,237

 

 

 

 

 

 

14

 

 

 

 

 

 

12,251

 

 

 

$

847,993

 

 

$

554,734

 

 

$

844,843

 

 

$

451,578

 

 

$

212,146

 

 

$

301,502

 

 

$

1,083,293

 

 

$

4,296,089

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

1,600,107

 

 

$

896,190

 

 

$

375,252

 

 

$

302,524

 

 

$

272,101

 

 

$

509,247

 

 

$

 

 

$

3,955,421

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

149

 

 

 

 

 

 

1,100

 

 

 

 

 

 

1,249

 

 

 

$

1,600,107

 

 

$

896,190

 

 

$

375,252

 

 

$

302,673

 

 

$

272,101

 

 

$

510,347

 

 

$

 

 

$

3,956,670

 

Securities-based loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

25,563

 

 

$

104,011

 

 

$

294

 

 

$

140

 

 

$

300

 

 

$

16,716

 

 

$

1,786,950

 

 

$

1,933,974

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

25,563

 

 

$

104,011

 

 

$

294

 

 

$

140

 

 

$

300

 

 

$

16,716

 

 

$

1,786,950

 

 

$

1,933,974

 

Construction and land:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

68,392

 

 

$

206,085

 

 

$

119,416

 

 

$

61,289

 

 

$

6,450

 

 

$

1,355

 

 

$

4,454

 

 

$

467,441

 

Special Mention

 

 

 

 

 

 

 

 

14,240

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

14,240

 

Substandard

 

 

 

 

 

 

 

 

20,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

20,000

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

68,392

 

 

$

206,085

 

 

$

153,656

 

 

$

61,289

 

 

$

6,450

 

 

$

1,355

 

 

$

4,454

 

 

$

501,681

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

77,792

 

 

$

151,805

 

 

$

38,744

 

 

$

45,275

 

 

$

4,007

 

 

$

37,903

 

 

$

482

 

 

$

356,008

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10,333

 

 

 

 

 

 

 

 

 

10,333

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doubtful

 

 

 

 

 

 

 

 

144

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

144

 

 

 

$

77,792

 

 

$

151,805

 

 

$

38,888

 

 

$

45,275

 

 

$

14,340

 

 

$

37,903

 

 

$

482

 

 

$

366,485

 

Home equity lines of credit:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

75,507

 

 

$

75,507

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

75,507

 

 

$

75,507

 

Other:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

 

 

$

 

 

$

5

 

 

$

 

 

$

503

 

 

$

197

 

 

$

39,702

 

 

$

40,407

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

 

 

$

 

 

$

5

 

 

$

 

 

$

503

 

 

$

197

 

 

$

39,702

 

 

$

40,407