Loans (Tables) | 3 Months Ended |
Mar. 31, 2024 |
Loans [Abstract] | |
Major Classifications Of Loans | March 31, December 31, 2024 2023 SBL non-real estate $ 140,956 $ 137,752 SBL commercial mortgage 637,926 606,986 SBL construction 27,290 22,627 SBLs 806,172 767,365 Direct lease financing 702,512 685,657 SBLOC / IBLOC (1) 1,550,313 1,627,285 Advisor financing (2) 232,206 221,612 Real estate bridge loans 2,101,896 1,999,782 Other loans (3) 56,163 50,638 5,449,262 5,352,339 Unamortized loan fees and costs 10,082 8,800 Total loans, including unamortized loan fees and costs $ 5,459,344 $ 5,361,139 March 31, December 31, 2024 2023 SBLs, including costs net of deferred fees of $ 9,979 and $ 9,502 for March 31, 2024 and December 31, 2023, respectively $ 816,151 $ 776,867 SBLs included in commercial loans, at fair value 109,131 119,287 Total SBLs (4) $ 925,282 $ 896,154 (1) SBLOC are collateralized by marketable securities, while IBLOC are collateralized by the cash surrender value of insurance policies. At March 31, 2024 and December 31, 2023, IBLOC loans amounted to $ 595.6 million and $ 646.9 million, respectively. (2) In 2020, the Bank began originating loans to investment advisors for purposes of debt refinancing, acquisition of another firm or internal succession. Maximum loan amounts are subject to loan-to-value ratios of 70 % of the business enterprise value based on a third-party valuation, but may be increased depending upon the debt service coverage ratio. Personal guarantees and blanket business liens are obtained as appropriate. (3) Includes demand deposit overdrafts reclassified as loan balances totaling $ 239,000 and $ 1.7 million at March 31, 2024 and December 31, 2023, respectively. Estimated overdraft charge-offs and recoveries are reflected in the ACL and are immaterial. (4) The SBLs held at fair value are comprised of the government guaranteed portion of 7(a) Program (as defined below) loans at the dates indicated. |
Impaired Loans | March 31, 2024 Recorded investment Unpaid principal balance Related ACL Average recorded investment Interest income recognized Without an ACL recorded SBL non-real estate $ 1,054 $ 2,356 $ — $ 788 $ — SBL commercial mortgage 3,301 3,301 — 2,424 — Direct lease financing 170 176 — 169 — Other loans — — — 66 — Real estate bridge loans 39,400 39,400 — 19,700 — Consumer - home equity 227 227 — 228 3 With an ACL recorded SBL non-real estate 929 929 ( 618 ) 1,163 1 SBL commercial mortgage 182 182 ( 41 ) 508 — SBL construction 3,385 3,385 ( 44 ) 3,385 — Direct lease financing 4,677 4,902 ( 2,618 ) 4,147 — Total SBL non-real estate 1,983 3,285 ( 618 ) 1,951 1 SBL commercial mortgage 3,483 3,483 ( 41 ) 2,932 — SBL construction 3,385 3,385 ( 44 ) 3,385 — Direct lease financing 4,847 5,078 ( 2,618 ) 4,316 — Other loans — — — 66 — Real estate bridge loans 39,400 39,400 — 19,700 — Consumer - home equity 227 227 — 228 3 $ 53,325 $ 54,858 $ ( 3,321 ) $ 32,578 $ 4 December 31, 2023 Recorded investment Unpaid principal balance Related ACL Average recorded investment Interest income recognized Without an ACL recorded SBL non-real estate $ 522 $ 1,714 $ — $ 380 $ — SBL commercial mortgage 1,546 1,546 — 1,028 — Direct lease financing 167 167 — 78 — Legacy commercial real estate — — — 2,131 — Consumer - home equity 230 230 — 255 8 With an ACL recorded SBL non-real estate 1,397 1,397 ( 670 ) 1,011 3 SBL commercial mortgage 835 835 ( 343 ) 1,553 — SBL construction 3,385 3,385 ( 44 ) 3,385 — Direct lease financing 3,618 3,804 ( 1,827 ) 2,814 — IBLOC — — — 95 — Legacy commercial real estate — — — 710 Other loans 132 132 ( 4 ) 384 — Total SBL non-real estate 1,919 3,111 ( 670 ) 1,391 3 SBL commercial mortgage 2,381 2,381 ( 343 ) 2,581 — SBL construction 3,385 3,385 ( 44 ) 3,385 — Direct lease financing 3,785 3,971 ( 1,827 ) 2,892 — IBLOC — — — 95 — Legacy commercial real estate and Other loans 132 132 ( 4 ) 3,225 — Consumer - home equity 230 230 — 255 8 $ 11,832 $ 13,210 $ ( 2,888 ) $ 13,824 $ 11 |
Summary Of Non-Accrual Loans With And Without Allowance For Credit Losses | March 31, 2024 December 31, 2023 Non-accrual loans with a related ACL Non-accrual loans without a related ACL Total non-accrual loans Total non-accrual loans SBL non-real estate $ 855 $ 1,054 $ 1,909 $ 1,842 SBL commercial mortgage 182 3,301 3,483 2,381 SBL construction 3,385 — 3,385 3,385 Direct leasing 4,677 170 4,847 3,785 Real estate bridge loans (1) — 39,400 39,400 — Other loans — — — 132 $ 9,099 $ 43,925 $ 53,024 $ 11,525 (1) In the first quarter of 2024, a $ 39.4 million apartment building rehabilitation bridge loan was transferred to nonaccrual status. On April 2, 2024, the same loan was transferred from nonaccrual status to other real estate owned. We intend to continue to manage the capital improvements on the underlying apartment complex. As the units become available for lease, the property manager will be tasked with leasing these units at market rents. The Company intends to explore a potential sale of the asset prior to stabilization. The $ 39.4 million loan balance compares to a September 2023 third party “as is” appraisal of $ 47.8 million, or an 82 % “as is” loan to value (“LTV”) , with additional potential collateral value as construction progresses, and units are re-leased at stabilized rental rates . The $ 39.4 million loan, as well as the other non-accrual balances in this table as of March 31, 2024, are also reflected in the substandard loan totals. |
Non-accrual Loans, Loans Past Due 90 Days And Other Real Estate Owned And Delinquent Loans By Loan Category | March 31, December 31, 2024 2023 (Dollars in thousands) Non-accrual loans SBL non-real estate $ 1,909 $ 1,842 SBL commercial mortgage 3,483 2,381 SBL construction 3,385 3,385 Direct leasing 4,847 3,785 Real estate bridge loans (1) 39,400 — Other loans — 132 Total non-accrual loans 53,024 11,525 Loans past due 90 days or more and still accruing (2) 4,108 1,744 Total non-performing loans 57,132 13,269 OREO (3) 19,559 16,949 Total non-performing assets $ 76,691 $ 30,218 (1) In the first quarter of 2024, a $ 39.4 million apartment building rehabilitation bridge loan was transferred to nonaccrual status. On April 2, 2024, the same loan was transferred from nonaccrual status to other real estate owned. We intend to continue to manage the capital improvements on the underlying apartment complex. As the units become available for lease, the property manager will be tasked with leasing these units at market rents. The Company intends to explore a potential sale of the asset prior to stabilization. The $ 39.4 million loan balance compares to a September 2023 third party “as is” appraisal of $ 47.8 million, or an 82 % “as is” loan to value (“LTV”) , with additional potential collateral value as construction progresses, and units are re-leased at stabilized rental rates. The $ 39.4 million loan as well as the other non-accrual balances in this table as of March 31, 2024 are reflected in the substandard loan totals in Note 6 to the financial statements. (2) The vast majority of the increase in Loans past due 90 days or more and still accruing resulted from vehicle leases to governmental entities and municipalities, the payments for which are sometimes subject to administrative delays. (3 ) The increase in OREO reflected the addition of a $ 2.6 million hotel securing an SBA loan. Should a loss be realized on the sale of this property, we believe that any such loss will be offset by a 75 % SBA Guarantee, consistent with other such reimbursements from the SBA. |
Summary Of Loans Modified And Related Information | March 31, 2024 December 31, 2023 Payment delay as a result of a payment deferral Interest rate reduction and payment deferral Total Percent of total loan category Payment delay as a result of a payment deferral Payment delay and term extension Total Percent of total loan category SBL non-real estate $ 2,224 $ — $ 2,224 1.58 % $ 651 $ — $ 651 0.47 % SBL commercial mortgage 3,328 — 3,328 0.52 % — — — — Direct lease financing — — — — — 127 127 0.02 % Real estate bridge lending (1) 26,923 32,500 59,423 2.83 % — 12,300 12,300 0.62 % Total $ 32,475 $ 32,500 $ 64,975 1.19 % $ 651 $ 12,427 $ 13,078 0.24 % (1) For the period ended March 31, 2024, the “as is” weighted average LTV of the real estate bridge lending balances was less than 72.5 %, and the “as stabilized” LTV was approximately 68 % based upon recent appraisals. “As stabilized” LTVs reflect the third-party appraiser’s estimated value after the rehabilitation is complete. For the period ended December 31, 2023, the weighted average loan to value was less than 70 %, based on recent "as is" appraised value. On each property reflected in the balances, apartment improvements and renovations continue, utilizing additional borrower capital. The balances for both periods were also classified as either special mention or substandard as of March 31, 2024. |
Summary Of Restructured Loans During Twelve Months | March 31, 2024 Payment Status (Amortized Cost Basis) 30-59 Days 60-89 Days 90+ Days Total past due past due still accruing Non-accrual delinquent Current Total SBL non-real estate $ — $ — $ — $ 790 $ 790 $ 1,434 $ 2,224 SBL commercial mortgage — — — — — 3,328 3,328 Real estate bridge lending (1) — — — — — 59,423 59,423 $ — $ — $ — $ 790 $ 790 $ 64,185 $ 64,975 December 31, 2023 Payment Status (Amortized Cost Basis) 30-59 Days 60-89 Days 90+ Days Total past due past due still accruing Non-accrual delinquent Current Total SBL non-real estate $ — $ — $ — $ 156 $ 156 $ 495 $ 651 Direct lease financing — — — 127 127 — 127 Real estate bridge lending (1) — — — — — 12,300 12,300 $ — $ — $ — $ 283 $ 283 $ 12,795 $ 13,078 (1) For the period ended March 31, 2024, the “as is” weighted average LTV of the real estate bridge lending balances was less than 72.5 %, and the “as stabilized” LTV was approximately 68 % based upon recent appraisals. “As stabilized” LTVs reflect the third-party appraiser’s estimated value after the rehabilitation is complete. For the period ended December 31, 2023, the weighted average loan to value was less than 70 %, based on recent "as is" appraised value. On each property reflected in the balances, apartment improvements and renovations continue, utilizing additional borrower capital. The balances for both periods were also classified as either special mention or substandard as of March 31, 2024. |
Summary of Financial Effect of Modifications to Troubled Borrowers | March 31, 2024 December 31, 2023 Combined Rate and Maturity Combined Rate and Maturity Weighted average interest reduction Weighted average term extension (in months) More-Than-Insignificant-Payment Delay (2) Weighted average interest reduction Weighted average term extension (in months) More-Than-Insignificant-Payment Delay (2) SBL non-real estate — — 1.58 % — — 0.47 % SBL commercial mortgage — — 0.52 % — — — Direct lease financing — — — — 3 — Real estate bridge lending (1) 1.68 % — 1.28 % — 12 — (1) For the period ended March 31, 2024, the “as is” weighted average LTV of the real estate bridge lending balances was less than 72.5 %, and the “as stabilized” LTV was approximately 68 % based upon recent appraisals. “As stabilized” LTVs reflect the third-party appraiser’s estimated value after the rehabilitation is complete. For the period ended December 31, 2023, the weighted average loan to value was less than 70 %, based on recent "as is" appraised value. On each property reflected in the balances, apartment improvements and renovations continue, utilizing additional borrower capital. The balances for both periods were also classified as either special mention or substandard as of March 31, 2024. (2) Percentage represents the principal of loans deferred divided by the principal of the total loan portfolio. |
Summary Of Restructured Loans Within The Last Twelve Months That Have Subsequently Defaulted | March 31, 2024 Number Pre-modification recorded investment Legacy commercial real estate 1 3,552 Total 1 $ 3,552 |
Summary Of Gross Loans Held For Investment By Year Of Origination And Internally Assigned Credit Grade | As of March 31, 2024 2024 2023 2022 2021 2020 Prior Revolving loans at amortized cost Total SBL non real estate Non-rated $ 587 $ — $ — $ — $ — $ — $ — $ 587 Pass 4,574 53,009 30,892 25,574 8,510 7,421 — 129,980 Special mention — 447 318 257 273 590 — 1,885 Substandard — — 495 531 682 874 — 2,582 Total SBL non-real estate 5,161 53,456 31,705 26,362 9,465 8,885 — 135,034 SBL commercial mortgage Pass 33,607 131,474 142,746 85,168 67,445 154,876 — 615,316 Special mention — 375 — 10,759 91 1,352 — 12,577 Substandard — — — 1,755 452 3,129 — 5,336 Total SBL commercial mortgage 33,607 131,849 142,746 97,682 67,988 159,357 — 633,229 SBL construction Pass 2,323 5,764 1,685 5,537 927 4,579 — 20,815 Special mention — — — 3,090 — — — 3,090 Substandard — — — 2,675 — 710 — 3,385 Total SBL construction 2,323 5,764 1,685 11,302 927 5,289 — 27,290 Direct lease financing Non-rated 1,977 — — — — — — 1,977 Pass 85,404 276,002 199,452 80,585 31,373 16,772 — 689,588 Special mention — 94 1,648 978 213 85 — 3,018 Substandard — 1,085 4,763 1,509 340 232 — 7,929 Total direct lease financing 87,381 277,181 205,863 83,072 31,926 17,089 — 702,512 SBLOC Non-rated — — — — — — 1,690 1,690 Pass — — — — — — 953,061 953,061 Total SBLOC — — — — — — 954,751 954,751 IBLOC Pass — — — — — — 594,985 594,985 Substandard — — — — — — 577 577 Total IBLOC — — — — — — 595,562 595,562 Advisor financing Pass 15,324 90,955 60,599 31,104 23,423 — — 221,405 Special mention — — 1,076 8,818 907 — — 10,801 Total advisor financing 15,324 90,955 61,675 39,922 24,330 — — 232,206 Real estate bridge loans Pass 109,086 418,012 965,541 444,077 — — — 1,936,716 Special mention (1) — — 64,067 16,913 — — — 80,980 Substandard (1) — — 32,500 51,700 — — — 84,200 Total real estate bridge loans 109,086 418,012 1,062,108 512,690 — — — 2,101,896 Other loans Non-rated 8,977 — — — — 12,954 — 21,931 Pass 10 165 259 358 2,608 39,567 1,554 44,521 Special mention — — — — — 330 — 330 Total other loans (2) 8,987 165 259 358 2,608 52,851 1,554 66,782 $ 261,869 $ 977,382 $ 1,506,041 $ 771,388 $ 137,244 $ 243,471 $ 1,551,867 $ 5,449,262 Unamortized loan fees and costs — — — — — — — 10,082 Total $ 5,459,344 (1) At March 31, 2024, substandard real estate bridge loan amounts of $ 32.5 million and $ 12.3 million are reflected in the loan modification tables and the $ 39.4 million is reflected in the non-accrual tables. For the substandard real estate bridge loans, recent appraisals reflect a respective weighted average “as is” LTV of 79 % and a further estimated 76 % “as stabilized” LTV. The “as stabilized” LTV reflects the third-party appraiser’s estimate of value after rehabilitation is complete. (2) Included in Other loans are $ 10.6 million of SBA loans purchased for Community Reinvestment Act (“CRA”) purposes as of March 31, 2024. These loans are classified as SBL in the Company’s loan table, which classifies loans by type, as opposed to risk characteristics. As of December 31, 2023 2023 2022 2021 2020 2019 Prior Revolving loans at amortized cost Total SBL non real estate Non-rated $ 507 $ — $ — $ — $ — $ — $ — $ 507 Pass 47,066 32,512 26,919 9,662 4,334 5,357 — 125,850 Special mention 460 — 258 1,101 119 337 — 2,275 Substandard — 495 632 564 250 562 — 2,503 Total SBL non-real estate 48,033 33,007 27,809 11,327 4,703 6,256 — 131,135 SBL commercial mortgage Pass 128,375 138,281 93,399 67,635 58,550 98,704 — 584,944 Special mention 375 — 10,764 — 595 1,363 — 13,097 Substandard — — — 452 1,853 1,928 — 4,233 Total SBL commercial mortgage 128,750 138,281 104,163 68,087 60,998 101,995 — 602,274 SBL construction Pass 2,848 5,966 1,877 927 4,534 — — 16,152 Special mention — — 3,090 — — — — 3,090 Substandard — — 2,675 — — 710 — 3,385 Total SBL construction 2,848 5,966 7,642 927 4,534 710 — 22,627 . Direct lease financing Non-rated 1,273 — — — — — — 1,273 Pass 302,362 221,768 92,945 37,664 17,469 4,349 — 676,557 Special mention — 666 202 125 146 — — 1,139 Substandard 135 3,898 1,998 372 184 101 — 6,688 Total direct lease financing 303,770 226,332 95,145 38,161 17,799 4,450 — 685,657 SBLOC Non-rated — — — — — — 3,261 3,261 Pass — — — — — — 977,158 977,158 Total SBLOC — — — — — — 980,419 980,419 IBLOC Pass — — — — — — 646,230 646,230 Substandard — — — — — — 636 636 Total IBLOC — — — — — — 646,866 646,866 Advisor financing Pass 92,273 63,083 40,994 24,321 — — — 220,671 Special mention — — — 941 — — — 941 Total advisor financing 92,273 63,083 40,994 25,262 — — — 221,612 Real estate bridge loans Pass 397,073 1,013,199 461,474 — — — — 1,871,746 Special mention — 59,423 16,913 — — — — 76,336 Substandard — — 51,700 — — — — 51,700 Total real estate bridge loans 397,073 1,072,622 530,087 — — — — 1,999,782 Other loans Non-rated 2,555 — — — — 11,513 — 14,068 Pass 165 260 363 2,609 2,314 40,101 1,593 47,405 Special mention — — — — — 362 — 362 Substandard — — — — — 132 — 132 Total other loans (1) 2,720 260 363 2,609 2,314 52,108 1,593 61,967 Total $ 975,467 $ 1,539,551 $ 806,203 $ 146,373 $ 90,348 $ 165,519 $ 1,628,878 $ 5,352,339 Unamortized loan fees and costs — — — — — — — 8,800 Total $ 5,361,139 (1) Included in Other loans are $ 11.3 million of SBA loans purchased for CRA purposes as of December 31, 2023. These loans are classified as SBL in the Company’s loan table, which classifies loans by type, as opposed to risk characteristics. |
Changes In Allowance For Loan And Lease Losses By Loan Category | March 31, 2024 SBL non-real estate SBL commercial mortgage SBL construction Direct lease financing SBLOC / IBLOC Advisor financing Real estate bridge loans Other loans Deferred fees and costs Total Beginning 1/1/2024 $ 6,059 $ 2,820 $ 285 $ 10,454 $ 813 $ 1,662 $ 4,740 $ 545 $ — $ 27,378 Charge-offs ( 111 ) — — ( 919 ) — — — ( 6 ) — ( 1,036 ) Recoveries 4 — — 32 — — — — — 36 Provision (credit) (1) 106 ( 264 ) 58 2,276 ( 38 ) 80 149 ( 4 ) — 2,363 Ending balance $ 6,058 $ 2,556 $ 343 $ 11,843 $ 775 $ 1,742 $ 4,889 $ 535 $ — $ 28,741 Ending balance: Individually evaluated for expected credit loss $ 618 $ 41 $ 44 $ 2,618 $ — $ — $ — $ — $ — $ 3,321 Ending balance: Collectively evaluated for expected credit loss $ 5,440 $ 2,515 $ 299 $ 9,225 $ 775 $ 1,742 $ 4,889 $ 535 $ — $ 25,420 Loans: Ending balance $ 140,956 $ 637,926 $ 27,290 $ 702,512 $ 1,550,313 $ 232,206 $ 2,101,896 $ 56,163 $ 10,082 $ 5,459,344 Ending balance: Individually evaluated for expected credit loss $ 1,983 $ 3,483 $ 3,385 $ 4,847 $ — $ — $ 39,400 $ 227 $ — $ 53,325 Ending balance: Collectively evaluated for expected credit loss $ 138,973 $ 634,443 $ 23,905 $ 697,665 $ 1,550,313 $ 232,206 $ 2,062,496 $ 55,936 $ 10,082 $ 5,406,019 December 31, 2023 SBL non-real estate SBL commercial mortgage SBL construction Direct lease financing SBLOC / IBLOC Advisor financing Real estate bridge loans Other loans Deferred fees and costs Total Beginning 1/1/2023 $ 5,028 $ 2,585 $ 565 $ 7,972 $ 1,167 $ 1,293 $ 3,121 $ 643 $ — $ 22,374 Charge-offs ( 871 ) ( 76 ) — ( 3,666 ) ( 24 ) — — ( 3 ) — ( 4,640 ) Recoveries 475 75 — 330 — — — 299 — 1,179 Provision (credit) (1) 1,427 236 ( 280 ) 5,818 ( 330 ) 369 1,619 ( 394 ) — 8,465 Ending balance $ 6,059 $ 2,820 $ 285 $ 10,454 $ 813 $ 1,662 $ 4,740 $ 545 $ — $ 27,378 Ending balance: Individually evaluated for expected credit loss $ 670 $ 343 $ 44 $ 1,827 $ — $ — $ — $ 4 $ — $ 2,888 Ending balance: Collectively evaluated for expected credit loss $ 5,389 $ 2,477 $ 241 $ 8,627 $ 813 $ 1,662 $ 4,740 $ 541 $ — $ 24,490 Loans: Ending balance $ 137,752 $ 606,986 $ 22,627 $ 685,657 $ 1,627,285 $ 221,612 $ 1,999,782 $ 50,638 $ 8,800 $ 5,361,139 Ending balance: Individually evaluated for expected credit loss $ 1,919 $ 2,381 $ 3,385 $ 3,785 $ — $ — $ — $ 362 $ — $ 11,832 Ending balance: Collectively evaluated for expected credit loss $ 135,833 $ 604,605 $ 19,242 $ 681,872 $ 1,627,285 $ 221,612 $ 1,999,782 $ 50,276 $ 8,800 $ 5,349,307 March 31, 2023 SBL non-real estate SBL commercial mortgage SBL construction Direct lease financing SBLOC / IBLOC Advisor financing Real estate bridge loans Other loans Deferred fees and costs Total Beginning 1/1/2023 $ 5,028 $ 2,585 $ 565 $ 7,972 $ 1,167 $ 1,293 $ 3,121 $ 643 $ — $ 22,374 Charge-offs ( 214 ) — — ( 905 ) — — — ( 3 ) — ( 1,122 ) Recoveries 202 75 — 67 — — — — — 344 Provision (credit) (1) 290 ( 179 ) ( 75 ) 2,054 ( 140 ) 128 156 ( 36 ) — 2,198 Ending balance $ 5,306 $ 2,481 $ 490 $ 9,188 $ 1,027 $ 1,421 $ 3,277 604 $ — $ 23,794 Ending balance: Individually evaluated for expected credit loss $ 458 $ 481 $ 44 $ 689 $ — $ — $ — $ 12 $ — $ 1,684 Ending balance: Collectively evaluated for expected credit loss $ 4,848 $ 2,000 $ 446 $ 8,499 $ 1,027 $ 1,421 $ 3,277 $ 592 $ — $ 22,110 Loans: Ending balance $ 114,334 $ 492,798 $ 33,116 $ 652,541 $ 2,053,450 $ 189,425 $ 1,752,322 $ 60,210 $ 6,151 $ 5,354,347 Ending balance: Individually evaluated for expected credit loss $ 1,160 $ 2,948 $ 3,385 $ 1,381 $ — $ — $ — $ 4,388 $ — $ 13,262 Ending balance: Collectively evaluated for expected credit loss $ 113,174 $ 489,850 $ 29,731 $ 651,160 $ 2,053,450 $ 189,425 $ 1,752,322 $ 55,822 $ 6,151 $ 5,341,085 (1) The amount shown as the provision for credit losses for the period reflects the provision on credit losses for loans, while the consolidated statements of operations provision for credit losses includes provisions for unfunded commitments as follows: $ 194,000 for the three months ended March 31, 2024, $ 295,000 provision reversal for the three months ended March 31, 2023, and $ 135,000 (credit) million for full year 2023. |
Schedule Of Net Charge-offs, Classified By Year Of The Loan Origination | As of March 31, 2024 2024 2023 2022 2021 2020 Prior Total SBL non-real estate Current period charge-offs $ — $ — $ — $ ( 101 ) $ — $ ( 10 ) $ ( 111 ) Current period recoveries — — — — — 4 4 Current period SBL non-real estate net charge-offs — — — ( 101 ) — ( 6 ) ( 107 ) SBL commercial mortgage Current period charge-offs — — — — — — — Current period recoveries — — — — — — — Current period SBL commercial mortgage net charge-offs — — — — — — — SBL construction Current period charge-offs — — — — — — — Current period recoveries — — — — — — — Current period SBL construction net charge-offs — — — — — — — Direct lease financing Current period charge-offs ( 3 ) ( 20 ) ( 621 ) ( 250 ) ( 19 ) ( 6 ) ( 919 ) Current period recoveries — — 8 14 5 5 32 Current period direct lease financing net charge-offs ( 3 ) ( 20 ) ( 613 ) ( 236 ) ( 14 ) ( 1 ) ( 887 ) SBLOC Current period charge-offs — — — — — — — Current period recoveries — — — — — — — Current period SBLOC net charge-offs — — — — — — — IBLOC Current period charge-offs — — — — — — — Current period recoveries — — — — — — — Current period IBLOC net charge-offs — — — — — — — Advisor financing Current period charge-offs — — — — — — — Current period recoveries — — — — — — — Current period advisor financing net charge-offs — — — — — — — Real estate bridge loans Current period charge-offs — — — — — — — Current period recoveries — — — — — — — Current period real estate bridge loans net charge-offs — — — — — — — Other loans Current period charge-offs — ( 6 ) — — — — ( 6 ) Current period recoveries — — — — — — — Current period other loans net recoveries — ( 6 ) — — — — ( 6 ) Total Current period charge-offs ( 3 ) ( 26 ) ( 621 ) ( 351 ) ( 19 ) ( 16 ) ( 1,036 ) Current period recoveries — — 8 14 5 9 36 Current period net charge-offs $ ( 3 ) $ ( 26 ) $ ( 613 ) $ ( 337 ) $ ( 14 ) $ ( 7 ) $ ( 1,000 ) As of December 31, 2023 2023 2022 2021 2020 2019 Prior Total SBL non-real estate Current period charge-offs $ — $ — $ — $ — $ — $ ( 871 ) $ ( 871 ) Current period recoveries — — — — — 475 475 Current period SBL non-real estate net charge-offs — — — — — ( 396 ) ( 396 ) SBL commercial mortgage Current period charge-offs — — — — — ( 76 ) ( 76 ) Current period recoveries — — — — — 75 75 Current period SBL commercial mortgage net charge-offs — — — — — ( 1 ) ( 1 ) SBL construction Current period charge-offs — — — — — — — Current period recoveries — — — — — — — Current period SBL construction net charge-offs — — — — — — — Direct lease financing Current period charge-offs ( 138 ) ( 2,138 ) ( 1,117 ) ( 234 ) ( 39 ) — ( 3,666 ) Current period recoveries — 48 168 96 — 18 330 Current period direct lease financing net charge-offs ( 138 ) ( 2,090 ) ( 949 ) ( 138 ) ( 39 ) 18 ( 3,336 ) SBLOC Current period charge-offs — — — — — — — Current period recoveries — — — — — — — Current period SBLOC net charge-offs — — — — — — — IBLOC Current period charge-offs — ( 12 ) ( 12 ) — — — ( 24 ) Current period recoveries — — — — — — — Current period IBLOC net charge-offs — ( 12 ) ( 12 ) — — — ( 24 ) Advisor financing Current period charge-offs — — — — — — — Current period recoveries — — — — — — — Current period advisor financing net charge-offs — — — — — — — Real estate bridge loans Current period charge-offs — — — — — — — Current period recoveries — — — — — — — Current period real estate bridge loans net charge-offs — — — — — — — Other loans Current period charge-offs — — — — — ( 3 ) ( 3 ) Current period recoveries — — — — — 299 299 Current period other loans net charge-offs — — — — — 296 296 Total Current period charge-offs ( 138 ) ( 2,150 ) ( 1,129 ) ( 234 ) ( 39 ) ( 950 ) ( 4,640 ) Current period recoveries — 48 168 96 — 867 1,179 Current period net charge-offs $ ( 138 ) $ ( 2,102 ) $ ( 961 ) $ ( 138 ) $ ( 39 ) $ ( 83 ) $ ( 3,461 ) |
Delinquent Loans By Loan Category | March 31, 2024 30-59 Days 60-89 Days 90+ Days Total Total past due past due still accruing Non-accrual past due Current loans SBL non-real estate $ 130 $ 695 $ 157 $ 1,909 $ 2,891 $ 138,065 $ 140,956 SBL commercial mortgage 273 — — 3,483 3,756 634,170 637,926 SBL construction — — — 3,385 3,385 23,905 27,290 Direct lease financing 4,133 2,307 3,700 4,847 14,987 687,525 702,512 SBLOC / IBLOC 19,941 1,861 248 — 22,050 1,528,263 1,550,313 Advisor financing — — — — — 232,206 232,206 Real estate bridge loans — 9,467 — 39,400 48,867 2,053,029 2,101,896 Other loans 73 1 3 — 77 56,086 56,163 Unamortized loan fees and costs — — — — — 10,082 10,082 $ 24,550 $ 14,331 $ 4,108 $ 53,024 $ 96,013 $ 5,363,331 $ 5,459,344 December 31, 2023 30-59 Days 60-89 Days 90+ Days Total Total past due past due still accruing Non-accrual past due Current loans SBL non-real estate $ 84 $ 333 $ 336 $ 1,842 $ 2,595 $ 135,157 $ 137,752 SBL commercial mortgage 2,183 — — 2,381 4,564 602,422 606,986 SBL construction — — — 3,385 3,385 19,242 22,627 Direct lease financing 5,163 1,209 485 3,785 10,642 675,015 685,657 SBLOC / IBLOC 21,934 3,607 745 — 26,286 1,600,999 1,627,285 Advisor financing — — — — — 221,612 221,612 Real estate bridge loans — — — — — 1,999,782 1,999,782 Other loans 853 76 178 132 1,239 49,399 50,638 Unamortized loan fees and costs — — — — — 8,800 8,800 $ 30,217 $ 5,225 $ 1,744 $ 11,525 $ 48,711 $ 5,312,428 $ 5,361,139 |
Scheduled Undiscounted Cash Flows Of Direct Financing Leases | Remaining 2024 $ 164,137 2025 164,935 2026 142,499 2027 73,403 2028 31,181 2029 and thereafter 5,053 Total undiscounted cash flows 581,208 Residual value (1) 218,200 Difference between undiscounted cash flows and discounted cash flows ( 96,896 ) Present value of lease payments recorded as lease receivables $ 702,512 (1) Of the $ 218,200,000 , $ 44,941,000 is not guaranteed by the lessee or other guarantors. |