XML 33 R24.htm IDEA: XBRL DOCUMENT v3.22.2.2
LOANS AND ALLOWANCE FOR LOAN LOSSES (Tables)
9 Months Ended
Sep. 30, 2022
LOANS AND ALLOWANCE FOR LOAN LOSSES  
Schedule of Net loans

Loans, net of deferred costs and fees, consist of the following (in thousands):

September 30, 

December 31, 

    

2022

2021

Real estate

Commercial

$

3,061,089

$

2,488,382

Construction

183,379

151,791

Multi-family

438,766

355,290

One-to-four family

50,272

57,163

Total real estate loans

3,733,506

3,052,626

Commercial and industrial

869,215

654,535

Consumer

26,106

32,366

Total loans

4,628,827

3,739,527

Deferred fees, net of origination costs

(11,523)

(7,598)

Loans, net of deferred fees and costs

4,617,304

3,731,929

Allowance for loan losses

(42,541)

(34,729)

Net loans

$

4,574,763

$

3,697,200

Schedule of changes in the allowance for loan losses by portfolio segment

The following tables present the activity in the ALLL by segment. The portfolio segments represent the categories that the Company uses to determine its ALLL (in thousands):

Commercial

Commercial

Multi

One-to-four

Three months ended September 30, 2022

    

Real Estate

    

& Industrial

    

Construction

    

Family

    

Family

    

Consumer

    

Total

Allowance for loan losses:

Beginning balance

$

25,945

$

9,144

$

2,587

$

2,539

$

102

$

217

$

40,534

Provision/(credit) for loan losses

1,019

954

(55)

103

(3)

(11)

2,007

Loans charged-off

Recoveries

Total ending allowance balance

$

26,964

$

10,098

$

2,532

$

2,642

$

99

$

206

$

42,541

Commercial

Commercial

Multi

One-to-four

Three months ended September 30, 2021

    

Real Estate

    

& Industrial

    

Construction

    

Family

    

Family

    

Consumer

    

Total

Allowance for loan losses:

Beginning balance

$

20,299

$

10,545

$

1,972

$

2,618

$

169

$

1,774

$

37,377

Provision/(credit) for loan losses

1,169

(440)

129

(331)

(13)

(24)

490

Loans charged-off

(54)

(54)

Recoveries

308

308

Total ending allowance balance

$

21,468

$

10,413

$

2,101

$

2,287

$

156

$

1,696

$

38,121

Commercial

Commercial

One-to-four

Nine months ended September 30, 2022

    

Real Estate

    

& Industrial

    

Construction

    

Multi-family

    

Family

    

Consumer

    

Total

Allowance for loan losses:

Beginning balance

$

22,216

$

7,708

$

2,105

$

2,156

$

140

$

404

$

34,729

Provision (credit) for loan losses

4,748

2,390

427

486

(41)

(203)

7,807

Loans charged-off

Recoveries

5

5

Total ending allowance balance

$

26,964

$

10,098

$

2,532

$

2,642

$

99

$

206

$

42,541

Commercial

Commercial

One-to-four

Nine months ended September 30, 2021

    

Real Estate

    

& Industrial

    

Construction

    

Multi-family

    

Family

    

Consumer

    

Total

Allowance for loan losses:

Beginning balance

$

17,243

$

12,123

$

1,593

$

2,661

$

206

$

1,581

$

35,407

Provision (credit) for loan losses

4,225

(1,163)

508

(374)

(50)

169

3,315

Loans charged-off

(855)

(54)

(909)

Recoveries

308

308

Total ending allowance balance

$

21,468

$

10,413

$

2,101

$

2,287

$

156

$

1,696

$

38,121

Schedule of allowance for loan losses and the recorded investment in loans by portfolio segment

The following tables present the balance in the ALLL and the recorded investment in loans by portfolio segment based on impairment method (in thousands):

Commercial

Commercial

One-to-four

At September 30, 2022

    

Real Estate

    

& Industrial

    

Construction

    

Multi-family

    

Family

    

Consumer

    

Total

Allowance for loan losses:

Individually evaluated for impairment

$

$

$

$

$

$

24

$

24

Collectively evaluated for impairment

26,964

10,098

2,532

2,642

99

182

42,517

Total ending allowance balance

$

26,964

$

10,098

$

2,532

$

2,642

$

99

$

206

$

42,541

Loans:

Individually evaluated for impairment

$

28,422

$

$

$

$

911

$

24

$

29,357

Collectively evaluated for impairment

3,032,667

869,215

183,379

438,766

49,361

26,082

4,599,470

Total ending loan balance

$

3,061,089

$

869,215

$

183,379

$

438,766

$

50,272

$

26,106

$

4,628,827

Commercial

Commercial

One-to-four

At December 31, 2021

    

Real Estate

    

& Industrial

    

Construction

    

Multi-family

    

Family

    

Consumer

    

Total

Allowance for loan losses:

Individually evaluated for impairment

$

$

$

$

$

26

$

170

$

196

Collectively evaluated for impairment

22,216

7,708

2,105

2,156

114

234

34,533

Total ending allowance balance

$

22,216

$

7,708

$

2,105

$

2,156

$

140

$

404

$

34,729

Loans:

Individually evaluated for impairment

$

38,518

$

$

$

$

946

$

302

$

39,766

Collectively evaluated for impairment

2,449,864

654,535

151,791

355,290

56,217

32,064

3,699,761

Total ending loan balance

$

2,488,382

$

654,535

$

151,791

$

355,290

$

57,163

$

32,366

$

3,739,527

Schedule of loans determined to be impaired by class of loans

The following tables present loans individually evaluated for impairment recognized (in thousands):

Allowance 

Unpaid

for Loan

 Principal

Recorded

Losses

At September 30, 2022

    

Balance

    

 Investment

    

Allocated

With an allowance recorded:

Consumer

$

24

$

24

$

24

Total

$

24

$

24

$

24

Without an allowance recorded:

One-to-four family

$

1,187

$

911

$

CRE

28,422

28,422

Total

$

29,609

$

29,333

$

Allowance 

Unpaid

for Loan

 Principal

Recorded

Losses

At December 31, 2021

    

Balance

    

 Investment

    

Allocated

With an allowance recorded:

One-to-four family

$

577

$

447

$

26

Consumer

302

302

170

Total

$

879

$

749

$

196

Without an allowance recorded:

One-to-four family

$

646

$

499

$

CRE

38,518

38,518

Total

$

39,164

$

39,017

$

Average

Interest

 Recorded

 Income

Three months ended September 30, 2022

Investment

Recognized

With an allowance recorded:

Consumer

$

24

$

Total

$

24

$

Without an allowance recorded:

One-to-four family

$

916

$

9

CRE

28,486

273

Total

$

29,402

$

282

Three months ended September 30, 2021

    

With an allowance recorded:

One-to-four family

$

458

$

4

Consumer

2,103

26

C&I

3,145

Total

$

5,706

$

30

Without an allowance recorded:

One-to-four family

$

506

$

7

CRE

10,335

2

C&I

96

Total

$

10,937

$

9

Average

Interest

 Recorded

 Income

Nine months ended September 30, 2022

Investment

Recognized

With an allowance recorded:

One-to-four family

$

$

Consumer

$

93

$

Total

$

93

$

Without an allowance recorded:

One-to-four family

$

816

$

26

CRE

30,992

769

Total

$

31,808

$

795

Nine months ended September 30, 2021

    

With an allowance recorded:

One-to-four family

$

466

$

16

Consumer

2,132

84

C&I

3,407

Total

$

6,005

$

100

Without an allowance recorded:

One-to-four family

$

511

$

20

CRE

10,339

207

C&I

96

Total

$

10,946

$

227

Schedule of recorded investment in non-accrual loans, loans past due over 90 days and still accruing by class of loans

The following tables present the recorded investment in non-accrual loans and loans past due over 90 days and still accruing, by class of loans (in thousands):

Loans Past Due

Over 90 Days

At September 30, 2022

    

Nonaccrual

Still Accruing

Consumer

$

24

$

Total

$

24

$

Loans Past Due

Over 90 Days

At December 31, 2021

Nonaccrual

Still Accruing

Commercial real estate

$

9,984

$

Consumer

37

265

Total

$

10,021

$

265

Schedule of aging of the recorded investment in past due loans by class of loans

The following tables present the aging of the recorded investment in past due loans by class of loans (in thousands):

90

30-59

60-89

Days and

Total past

Current

At September 30, 2022

    

Days

    

Days

    

greater

    

due

    

loans

    

Total

Commercial real estate

$

$

$

$

$

3,061,089

$

3,061,089

Commercial & industrial

160

160

869,055

869,215

Construction

183,379

183,379

Multi-family

438,766

438,766

One-to-four family

50,272

50,272

Consumer

27

5

24

56

26,050

26,106

Total

$

187

$

5

$

24

$

216

$

4,628,611

$

4,628,827

90

30-59

60-89

Days and

Total past

Current

At December 31, 2021

    

Days

    

Days

    

greater

    

due

    

loans

    

Total

Commercial real estate

$

$

$

9,984

$

9,984

$

2,478,398

$

2,488,382

Commercial & industrial

151

151

654,384

654,535

Construction

151,791

151,791

Multi-family

355,290

355,290

One-to-four family

57,163

57,163

Consumer

93

94

302

489

31,877

32,366

Total

$

244

$

94

$

10,286

$

10,624

$

3,728,903

$

3,739,527

Schedule of recorded investment in TDRs by class of loans

The following tables present the recorded investment in TDRs by class of loans (in thousands):

September 30, 

December 31, 

2022

2021

Commercial real estate

$

330

$

342

One-to-four family

911

946

Total

$

1,241

$

1,288

Schedule of risk category of loans by class of loans

Loans not meeting the criteria above are considered to be pass-rated loans. Based on the most recent analysis performed, the risk category of loans by class of loans is as follows (in thousands):

Special

At September 30, 2022

    

Pass

    

Mention

    

Substandard

    

Doubtful

Total

Commercial real estate

$

3,032,666

$

330

$

28,093

$

$

3,061,089

Commercial & industrial

861,216

7,999

869,215

Construction

183,379

183,379

Multi-family

438,766

438,766

Total

$

4,516,027

$

8,329

$

28,093

$

$

4,552,449

Special

At December 31, 2021

    

Pass

    

Mention

    

Substandard

    

Doubtful

Total

Commercial real estate

$

2,449,864

$

342

$

38,176

$

$

2,488,382

Commercial & industrial

646,251

4,177

4,107

654,535

Construction

151,791

151,791

Multi-family

355,290

355,290

Total

$

3,603,196

$

4,519

$

42,283

$

$

3,649,998