Loans (Tables) | 6 Months Ended |
Jun. 30, 2024 |
Loans [Abstract] | |
Major Classifications Of Loans | June 30, December 31, 2024 2023 SBL non-real estate $ 171,893 $ 137,752 SBL commercial mortgage 647,894 606,986 SBL construction 30,881 22,627 SBLs 850,668 767,365 Direct lease financing 711,403 685,657 SBLOC / IBLOC (1) 1,558,095 1,627,285 Advisor financing (2) 238,831 221,612 Real estate bridge loans 2,119,324 1,999,782 Consumer fintech (3) 70,081 — Other loans (4) 46,592 50,638 5,594,994 5,352,339 Unamortized loan fees and costs 10,733 8,800 Total loans, including unamortized loan fees and costs $ 5,605,727 $ 5,361,139 June 30, December 31, 2024 2023 SBLs, including costs net of deferred fees of $ 9,558 and $ 9,502 for June 30, 2024 and December 31, 2023, respectively $ 860,226 $ 776,867 SBLs included in commercial loans, at fair value 104,146 119,287 Total SBLs (5) $ 964,372 $ 896,154 (1) SBLOC are collateralized by marketable securities, while IBLOC are collateralized by the cash surrender value of insurance policies. At June 30, 2024 and December 31, 2023, IBLOC loans amounted to $ 582.8 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) Consumer fintech loans consist primarily of secured credit card loans. (4) Includes demand deposit overdrafts reclassified as loan balances totaling $ 279,000 and $ 1.7 million at June 30, 2024 and December 31, 2023, respectively. Estimated overdraft charge-offs and recoveries are reflected in the ACL and are immaterial. (5) 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. |
Summary Of Non-Accrual Loans With And Without Allowance For Credit Losses | June 30, 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 $ 1,350 $ 1,098 $ 2,448 $ 1,842 SBL commercial mortgage 1,814 3,397 5,211 2,381 SBL construction 3,385 — 3,385 3,385 Direct leasing 3,458 412 3,870 3,785 Other loans — — — 132 $ 10,007 $ 4,907 $ 14,914 $ 11,525 |
Non-accrual Loans, Loans Past Due 90 Days And Other Real Estate Owned And Delinquent Loans By Loan Category | June 30, December 31, 2024 2023 (Dollars in thousands) Non-accrual loans SBL non-real estate $ 2,448 $ 1,842 SBL commercial mortgage 5,211 2,381 SBL construction 3,385 3,385 Direct leasing 3,870 3,785 Other loans — 132 Total non-accrual loans 14,914 11,525 Loans past due 90 days or more and still accruing (1) 4,276 1,744 Total non-performing loans 19,190 13,269 OREO (2) 57,861 16,949 Total non-performing assets $ 77,051 $ 30,218 (1) The 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. (2 ) 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 OREO, and comprised the majority of our OREO at June 30, 2024. 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 $ 39.4 million 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 Company entered into a purchase and sale agreement for that apartment property acquired by the Bank through foreclosure. The purchaser made an earnest money deposit of $ 125,000 in July 2024, with additional required deposits projected to total $ 500,000 prior to the December 31, 2024 closing deadline. The sales price is expected to cover the Company’s current OREO balance plus the forecasted cost of improvements to the property. There can be no assurance that the purchaser will consummate the sale of the property, but if not consummated, earnest money deposits are expected to accrue to the Company. The nonaccrual balances in this table as of June 30, 2024, are also reflected in the substandard loan totals. |
Summary Of Loans Modified And Related Information | Three months ended June 30, 2024 Three months ended June 30, 2023 Payment delay as a result of a payment deferral Interest rate reduction and payment deferral Term extension Total Percent of total loan category Payment delay as a result of a payment deferral Total Percent of total loan category SBL non-real estate $ — $ — $ — $ — — $ 156 $ 156 0.13 % SBL commercial mortgage — — — — — — — — Direct lease financing — — 2,551 2,551 0.36 % — — — Real estate bridge loans — — — — — — — — Total $ — $ — $ 2,551 $ 2,551 0.05 % $ 156 $ 156 — Six months ended June 30, 2024 Six months ended June 30, 2023 Payment delay as a result of a payment deferral Interest rate reduction and payment deferral Term extension Total Percent of total loan category Payment delay as a result of a payment deferral Total Percent of total loan category SBL non-real estate $ 1,726 $ — $ — $ 1,726 1.00 % $ 156 $ 156 0.13 % SBL commercial mortgage 3,320 — — 3,320 0.51 % — — — Direct lease financing — — 2,551 2,551 0.36 % — — — Real estate bridge loans (1) 26,923 32,500 — 59,423 2.80 % — — — Total $ 31,969 $ 32,500 $ 2,551 $ 67,020 1.20 % $ 156 $ 156 — (1) For the period ended June 30, 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. 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 June 30, 2024. |
Summary Of Restructured Loans During Twelve Months | Three months ended June 30, 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 $ — $ — $ — $ — $ — $ — $ — SBL commercial mortgage — — — — — — — Direct lease financing — 2,551 — — 2,551 — 2,551 Real estate bridge loans — — — — — — — $ — $ 2,551 $ — $ — $ 2,551 $ — $ 2,551 Three months ended June 30, 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 $ — $ — $ — $ — $ — $ 156 $ 156 Six months ended June 30, 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 $ — $ — $ — $ 757 $ 757 $ 969 $ 1,726 SBL commercial mortgage — — — — — 3,320 3,320 Direct lease financing — 2,551 — — 2,551 — 2,551 Real estate bridge loans (1) — — — — — 59,423 59,423 $ — $ 2,551 $ — $ 757 $ 3,308 $ 63,712 $ 67,020 Six months ended June 30, 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 $ — $ — $ — $ — $ — $ 156 $ 156 (1) For the period ended June 30, 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. 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 June 30, 2024. |
Summary of Financial Effect of Modifications to Troubled Borrowers | The following table describes the financial effect of the modifications made during the three month and year-to-date periods ended June 30, 2024 and June 30, 2023 (dollars in thousands): Three months ended June 30, 2024 Three months ended June 30, 2023 Combined Rate and Maturity Combined Rate and Maturity Weighted average interest reduction Weighted average term extension (in months) More-Than-Insignificant-Payment Delay Weighted average interest reduction Weighted average term extension (in months) More-Than-Insignificant-Payment Delay (2) SBL non-real estate — — — — — 0.13 % SBL commercial mortgage — — — — — — Direct lease financing — 12.0 — — — — Real estate bridge loans — — — — — — Six months ended June 30, 2024 Six months ended June 30, 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 — — 1.00 % — — 0.13 % SBL commercial mortgage — — 0.51 % — — — Direct lease financing — 12.0 — — — — Real estate bridge loans (1) 1.68 % — 1.27 % — — — (1) For the period ended June 30, 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. 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 June 30, 2024. (2) Percentage represents the principal of loans deferred divided by the principal of the total loan portfolio. |
Summary Of Gross Loans Held For Investment By Year Of Origination And Internally Assigned Credit Grade | As of June 30, 2024 2024 2023 2022 2021 2020 Prior Revolving loans at amortized cost Total SBL non real estate Non-rated $ 782 $ — $ — $ — $ — $ — $ — $ 782 Pass 18,560 76,234 30,454 20,459 7,533 6,714 — 159,954 Special mention — — — 667 219 347 — 1,233 Substandard — 595 1,085 1,145 412 1,036 — 4,273 Total SBL non-real estate 19,342 76,829 31,539 22,271 8,164 8,097 — 166,242 SBL commercial mortgage Pass 71,875 111,770 134,508 83,820 66,916 154,147 — 623,036 Special mention — — 534 1,112 — 2,423 — 4,069 Substandard — 375 1,380 10,210 542 3,610 — 16,117 Total SBL commercial mortgage 71,875 112,145 136,422 95,142 67,458 160,180 — 643,222 SBL construction Pass 4,882 9,006 2,226 5,523 927 1,842 — 24,406 Substandard — — — 5,765 — 710 — 6,475 Total SBL construction 4,882 9,006 2,226 11,288 927 2,552 — 30,881 Direct lease financing Non-rated 4,106 — — — — — — 4,106 Pass 164,735 248,536 174,326 65,647 25,316 11,756 — 690,316 Special mention 13 1,338 2,991 2,099 238 178 — 6,857 Substandard — 3,926 4,253 1,629 158 158 — 10,124 Total direct lease financing 168,854 253,800 181,570 69,375 25,712 12,092 — 711,403 SBLOC Non-rated — — — — — — 672 672 Pass — — — — — — 974,581 974,581 Total SBLOC — — — — — — 975,253 975,253 IBLOC Pass — — — — — — 582,292 582,292 Special mention — — — — — — 550 550 Total IBLOC — — — — — — 582,842 582,842 Advisor financing Pass 29,197 90,245 58,614 27,906 22,371 — — 228,333 Special mention — — 1,053 8,571 874 — — 10,498 Total advisor financing 29,197 90,245 59,667 36,477 23,245 — — 238,831 Real estate bridge loans Pass 173,926 424,409 952,091 392,496 — — — 1,942,922 Special mention (1) 16,913 — 36,318 42,781 — — — 96,012 Substandard (1) 8,667 — 59,423 12,300 — — — 80,390 Total real estate bridge loans 199,506 424,409 1,047,832 447,577 — — — 2,119,324 Other loans Non-rated 70,698 — — — — 11,059 — 81,757 Pass 241 164 258 355 2,607 39,809 1,507 44,941 Special mention — — — — — 298 — 298 Total other loans (2) 70,939 164 258 355 2,607 51,166 1,507 126,996 $ 564,595 $ 966,598 $ 1,459,514 $ 682,485 $ 128,113 $ 234,087 $ 1,559,602 $ 5,594,994 Unamortized loan fees and costs — — — — — — — 10,733 Total $ 5,605,727 (1) For the special mention and substandard real estate bridge loans, recent appraisals reflect a respective weighted average “as is” LTV of 78 % and a further estimated 69 % “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 $ 10.3 million of SBA loans purchased for Community Reinvestment Act (“CRA”) purposes as of June 30, 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. The following table summarizes the Company’s non-accrual loans and loans past due 90 days or more, by year of origination, at June 30, 2024 and December 31, 2023: As of June 30, 2024 2024 2023 2022 2021 2020 Prior Revolving loans at amortized cost Total SBL non-real estate 90+ Days past due $ — $ — $ — $ 614 $ 42 $ 108 $ — $ 764 Non-accrual — 160 770 531 354 633 — 2,448 Total SBL non-real estate — 160 770 1,145 396 741 — 3,212 SBA commercial mortgage 90+ Days past due — — — — — — — — Non-accrual — — 1,379 1,740 542 1,550 — 5,211 Total SBL commercial mortgage — — 1,379 1,740 542 1,550 — 5,211 SBL construction 90+ Days past due — — — — — — — — Non-accrual — — — 2,675 — 710 — 3,385 Total SBL construction — — — 2,675 — 710 — 3,385 Direct lease financing 90+ Days past due 258 662 731 274 15 284 — 2,224 Non-accrual — 607 2,099 1,069 68 27 — 3,870 Total direct lease financing 258 1,269 2,830 1,343 83 311 — 6,094 SBLOC 90+ Days past due — — — — — — — — Non-accrual — — — — — — — — Total SBLOC — — — — — — — — IBLOC 90+ Days past due — — — 1,284 — — — 1,284 Non-accrual — — — — — — — — Total IBLOC — — — 1,284 — — — 1,284 Advisor Financing 90+ Days past due — — — — — — — — Non-accrual — — — — — — — — Total Advisor Financing — — — — — — — — Real estate bridge loans 90+ Days past due — — — — — — — — Non-accrual — — — — — — — — Total real estate bridge loans — — — — — — — — Other loans 90+ Days past due — — — — — 4 — 4 Non-accrual — — — — — — — — Total other loans — — — — — 4 — 4 Total 90+ Days past due $ 258 $ 662 $ 731 $ 2,172 $ 57 $ 396 $ — $ 4,276 Total Non-accrual $ — $ 767 $ 4,248 $ 6,015 $ 964 $ 2,920 $ — $ 14,914 As of December 31, 2023 2023 2022 2021 2020 2019 Prior Revolving loans at amortized cost Total SBL non-real estate 90+ Days past due $ — $ — $ — $ 42 $ — $ 294 $ — $ 336 Non-accrual — — 632 522 190 498 — 1,842 Total SBL non-real estate — — 632 564 190 792 — 2,178 SBA commercial mortgage 90+ Days past due — — — — — — — — Non-accrual — — — 452 — 1,929 — 2,381 Total SBL commercial mortgage — — — 452 — 1,929 — 2,381 SBL construction 90+ Days past due — — — — — — — — Non-accrual — — 2,675 — — 710 — 3,385 Total SBL construction — — 2,675 — — 710 — 3,385 Direct lease financing 90+ Days past due 298 146 41 — — — — 485 Non-accrual 58 1,775 1,688 212 46 6 — 3,785 Total direct lease financing 356 1,921 1,729 212 46 6 — 4,270 SBLOC 90+ Days past due — — — — — — — — Non-accrual — — — — — — — — Total SBLOC — — — — — — — — IBLOC 90+ Days past due — 127 384 234 — — — 745 Non-accrual — — — — — — — — Total IBLOC — 127 384 234 — — — 745 Advisor Financing 90+ Days past due — — — — — — — — Non-accrual — — — — — — — — Total Advisor Financing — — — — — — — — Real estate bridge loans 90+ Days past due — — — — — — — — Non-accrual — — — — — — — — Total real estate bridge loans — — — — — — — — Other loans 90+ Days past due 178 — — — — — — 178 Non-accrual — — — — — 132 — 132 Total other loans 178 — — — — 132 — 310 Total 90+ Days past due $ 476 $ 273 $ 425 $ 276 $ — $ 294 $ — $ 1,744 Total Non-accrual $ 58 $ 1,775 $ 4,995 $ 1,186 $ 236 $ 3,275 $ — $ 11,525 |
Changes In Allowance For Loan And Lease Losses By Loan Category | June 30, 2024 SBL non-real estate SBL commercial mortgage SBL construction Direct lease financing SBLOC / IBLOC Advisor financing Real estate bridge loans Consumer fintech 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 ( 417 ) — — ( 2,301 ) — — — — ( 16 ) — ( 2,734 ) Recoveries 32 — — 59 — — — — — — 91 Provision (credit) ( 630 ) 240 12 3,996 ( 24 ) 129 283 — ( 166 ) — 3,840 Ending balance $ 5,044 $ 3,060 $ 297 $ 12,208 $ 789 $ 1,791 $ 5,023 $ — $ 363 $ — $ 28,575 Ending balance: Individually evaluated for expected credit loss $ 451 $ 928 $ 112 $ 1,943 $ — $ — $ — $ — $ — $ — $ 3,434 Ending balance: Collectively evaluated for expected credit loss $ 4,593 $ 2,132 $ 185 $ 10,265 $ 789 $ 1,791 $ 5,023 $ — $ 363 $ — $ 25,141 Loans: Ending balance $ 171,893 $ 647,894 $ 30,881 $ 711,403 $ 1,558,095 $ 238,831 $ 2,119,324 $ 70,081 $ 46,592 $ 10,733 $ 5,605,727 Ending balance: Individually evaluated for expected credit loss $ 2,517 $ 5,211 $ 3,385 $ 3,871 $ — $ — $ — $ — $ 224 $ — $ 15,208 Ending balance: Collectively evaluated for expected credit loss $ 169,376 $ 642,683 $ 27,496 $ 707,532 $ 1,558,095 $ 238,831 $ 2,119,324 $ 70,081 $ 46,368 $ 10,733 $ 5,590,519 December 31, 2023 SBL non-real estate SBL commercial mortgage SBL construction Direct lease financing SBLOC / IBLOC Advisor financing Real estate bridge loans Consumer fintech 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) 1,427 236 ( 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 June 30, 2023 SBL non-real estate SBL commercial mortgage SBL construction Direct lease financing SBLOC / IBLOC Advisor financing Real estate bridge loans Consumer fintech 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 ) — — ( 1,439 ) — — — — ( 3 ) — ( 2,313 ) Recoveries 298 75 — 175 — — — — 49 — 597 Provision (credit) 994 751 ( 85 ) 997 ( 225 ) 7 294 — ( 107 ) — 2,626 Ending balance $ 5,449 $ 3,411 $ 480 $ 7,705 $ 942 $ 1,300 $ 3,415 $ — $ 582 $ — $ 23,284 Ending balance: Individually evaluated for expected credit loss $ 589 $ 494 $ 44 $ 1,254 $ — $ — $ — $ — $ 11 $ — $ 2,392 Ending balance: Collectively evaluated for expected credit loss $ 4,860 $ 2,917 $ 436 $ 6,451 $ 942 $ 1,300 $ 3,415 $ — $ 571 $ — $ 20,892 Loans: Ending balance $ 117,621 $ 515,008 $ 32,471 $ 657,316 $ 1,883,607 $ 173,376 $ 1,826,227 $ — $ 55,644 $ 6,304 $ 5,267,574 Ending balance: Individually evaluated for expected credit loss $ 1,306 $ 3,069 $ 3,385 $ 2,387 $ — $ — $ — $ — $ 4,198 $ — $ 14,345 Ending balance: Collectively evaluated for expected credit loss $ 116,315 $ 511,939 $ 29,086 $ 654,929 $ 1,883,607 $ 173,376 $ 1,826,227 $ — $ 51,446 $ 6,304 $ 5,253,229 |
Schedule Of Net Charge-offs, Classified By Year Of The Loan Origination | As of June 30, 2024 2024 2023 2022 2021 2020 Prior Total SBL non-real estate Current period charge-offs $ — $ ( 53 ) $ — $ ( 101 ) $ ( 192 ) $ ( 71 ) $ ( 417 ) Current period recoveries — — — — — 32 32 Current period SBL non-real estate net charge-offs — ( 53 ) — ( 101 ) ( 192 ) ( 39 ) ( 385 ) 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 ) ( 250 ) ( 1,464 ) ( 550 ) ( 20 ) ( 14 ) ( 2,301 ) Current period recoveries — — 28 13 8 10 59 Current period direct lease financing net charge-offs ( 3 ) ( 250 ) ( 1,436 ) ( 537 ) ( 12 ) ( 4 ) ( 2,242 ) 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 ) — — — ( 10 ) ( 16 ) Current period recoveries — — — — — — — Current period other loans net recoveries — ( 6 ) — — — ( 10 ) ( 16 ) Total Current period charge-offs ( 3 ) ( 309 ) ( 1,464 ) ( 651 ) ( 212 ) ( 95 ) ( 2,734 ) Current period recoveries — — 28 13 8 42 91 Current period net charge-offs $ ( 3 ) $ ( 309 ) $ ( 1,436 ) $ ( 638 ) $ ( 204 ) $ ( 53 ) $ ( 2,643 ) 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 | June 30, 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 $ 78 $ 311 $ 764 $ 2,448 $ 3,601 $ 168,292 $ 171,893 SBL commercial mortgage — 336 — 5,211 5,547 642,347 647,894 SBL construction — — — 3,385 3,385 27,496 30,881 Direct lease financing 4,575 4,415 2,224 3,870 15,084 696,319 711,403 SBLOC / IBLOC 12,448 2,101 1,284 — 15,833 1,542,262 1,558,095 Advisor financing — — — — — 238,831 238,831 Real estate bridge loans (1) — 12,300 — — 12,300 2,107,024 2,119,324 Consumer fintech — — — — — 70,081 70,081 Other loans 96 — 4 — 100 46,492 46,592 Unamortized loan fees and costs — — — — — 10,733 10,733 $ 17,197 $ 19,463 $ 4,276 $ 14,914 $ 55,850 $ 5,549,877 $ 5,605,727 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 Consumer fintech — — — — — — — 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 $ 120,604 2025 181,416 2026 157,354 2027 84,617 2028 40,342 2029 and thereafter 9,067 Total undiscounted cash flows 593,400 Residual value (1) 219,386 Difference between undiscounted cash flows and discounted cash flows ( 101,383 ) Present value of lease payments recorded as lease receivables $ 711,403 (1) Of the $ 219,386,000 , $ 48,259,000 is not guaranteed by the lessee or other guarantors. |