XML 125 R32.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Loans (Tables)
12 Months Ended
Dec. 31, 2019
Receivables [Abstract]  
Net Loans Held-For-Investment
Loans held-for-investment, net, consists of the following (in thousands): 
 
December 31,
 
2019
 
2018
Originated loans:
 
 
 
Real estate loans:
 
Multifamily
$
2,196,407

 
$
1,930,535

Commercial mortgage
528,681

 
499,311

One-to-four family residential mortgage
83,742

 
91,371

Home equity and lines of credit
84,928

 
78,593

Construction and land
38,284

 
26,552

Total real estate loans
2,932,042

 
2,626,362

Commercial and industrial loans
45,328

 
44,104

Other loans
2,083

 
1,519

Total commercial and industrial and other loans
47,411

 
45,623

Deferred loan cost, net
7,614

 
6,892

Originated loans held-for-investment, net
2,987,067

 
2,678,877

PCI Loans
17,365

 
20,143

Loans acquired:
 
 
 
One-to-four family residential mortgage
187,975

 
225,877

Multifamily
108,417

 
145,485

Commercial mortgage
113,027

 
133,263

Home equity and lines of credit
12,008

 
17,583

Construction and land
2,537

 
12,003

Total acquired real estate loans
423,964

 
534,211

Commercial and industrial loans
8,689

 
11,933

Other loans

 
6

Total loans acquired
432,653

 
546,150

Loans held for investment, net
3,437,085

 
3,245,170

Allowance for loan losses
(28,707
)
 
(27,497
)
Net loans held-for-investment
$
3,408,378

 
$
3,217,673


Summary of Changes in Accretable Yields of Acquired Loans
The following details the accretable yield (in thousands):   
 
For The Year Ended December 31,
 
2019
 
2018
Balance at the beginning of year
$
21,846

 
$
24,502

Accretion into interest income
(4,142
)
 
(4,176
)
Net reclassification from non-accretable difference(1)
(618
)
 
1,520

Balance at end of year
$
17,086

 
$
21,846

 
 
 
 
(1) Reclassifications of the non-accretable difference to the accretable yield may occur subsequent to the loan acquisition dates due to increases in expected cash flows of the loans.
Activity In Allowance For Loan Losses
A summary of changes in the allowance for loan losses for the years ended December 31, 2019, 2018, and 2017 follows (in thousands): 
 
Year Ended December 31,
 
2019
 
2018
 
2017
Balance at beginning of year
$
27,497

 
$
26,160

 
$
24,595

Provision for loan losses
22

 
2,615

 
1,411

Recoveries
2,175

 
112

 
556

Charge-offs
(987
)
 
(1,390
)
 
(402
)
Balance at end of year
$
28,707

 
$
27,497

 
$
26,160


The following table sets forth activity in our allowance for loan losses, by loan type, for the years ended December 31, 2019 and 2018.  The following table also details the amount of loans receivable held-for-investment, net of deferred loan fees and costs, that are evaluated individually, and collectively, for impairment, and the related portion of allowance for loan losses that is allocated to each loan portfolio segment (in thousands):
 
Year Ended December 31, 2019
 
Real Estate
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial
 
One-to-Four Family
 
Construction and Land
 
Multifamily
 
Home Equity and Lines of Credit
 
Commercial and Industrial
 
Other
 
Originated Loans Total
 
PCI
 
Acquired Loans
 
Total
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning Balance
$
5,630

 
$
342

 
$
463

 
$
18,084

 
$
291

 
$
1,569

 
$
108

 
$
26,487

 
$
1,010

 
$

 
$
27,497

Charge-offs
(520
)
 

 

 

 

 
(100
)
 
(123
)
 
(743
)
 

 
(244
)
 
(987
)
Recoveries
98

 
72

 

 
1,818

 

 
20

 
1

 
2,009

 

 
166

 
2,175

Provisions (credit)
(452
)
 
(234
)
 
73

 
301

 
26

 
151

 
165

 
30

 
(221
)
 
213

 
22

Ending Balance
$
4,756

 
$
180

 
$
536

 
$
20,203

 
$
317

 
$
1,640

 
$
151

 
$
27,783

 
$
789

 
$
135

 
$
28,707

Ending balance: individually evaluated for impairment
$

 
$

 
$

 
$

 
$
3

 
$
4

 
$

 
$
7

 
$

 
$
135

 
$
142

Ending balance: collectively evaluated for impairment
$
4,756

 
$
180

 
$
536

 
$
20,203

 
$
314

 
$
1,636

 
$
151

 
$
27,776

 
$
789

 
$

 
$
28,565

Loans, net:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending Balance
$
529,287

 
$
85,355

 
$
38,303

 
$
2,199,734

 
$
86,848

 
$
45,456

 
$
2,084

 
$
2,987,067

 
$
17,365

 
$
432,653

 
$
3,437,085

Ending balance: individually evaluated for impairment
$
13,226

 
$
1,841

 
$

 
$
997

 
$
55

 
$
58

 
$

 
$
16,177

 
$

 
$
4,780

 
$
20,957

Ending balance: collectively evaluated for impairment
$
516,061

 
$
83,514

 
$
38,303

 
$
2,198,737

 
$
86,793

 
$
45,398

 
$
2,084

 
$
2,970,890

 
$
17,365

 
$
427,873

 
$
3,416,128


 
Year Ended December 31, 2018
 
Real Estate
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial
 
One-to-Four Family
 
Construction and Land
 
Multifamily
 
Home Equity and Lines of Credit
 
Commercial and Industrial
 
Other
 
Originated Loans Total
 
PCI
 
Acquired Loans
 
Total
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning Balance
$
5,196

 
$
503

 
$
610

 
$
17,374

 
$
122

 
$
1,273

 
$
94

 
$
25,172

 
$
951

 
$
37

 
$
26,160

Charge-offs
(1,256
)
 
(3
)
 

 

 
(60
)
 
(70
)
 

 
(1,389
)
 

 
(1
)
 
(1,390
)
Recoveries
49

 
4

 

 
26

 

 
20

 

 
99

 

 
13

 
112

Provisions (credit)
1,641

 
(162
)
 
(147
)
 
684

 
229

 
346

 
14

 
2,605

 
59

 
(49
)
 
2,615

Ending Balance
$
5,630

 
$
342

 
$
463

 
$
18,084

 
$
291

 
$
1,569

 
$
108

 
$
26,487

 
$
1,010

 
$

 
$
27,497

Ending balance: individually evaluated for impairment
$

 
$
18

 
$

 
$

 
$
5

 
$
3

 
$

 
$
26

 
$

 
$

 
$
26

Ending balance: collectively evaluated for impairment
$
5,630

 
$
324

 
$
463

 
$
18,084

 
$
286

 
$
1,566

 
$
108

 
$
26,461

 
$
1,010

 
$

 
$
27,471

Loans, net:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending Balance
$
499,860

 
$
92,433

 
$
26,613

 
$
1,933,946

 
$
80,315

 
$
44,190

 
$
1,520

 
$
2,678,877

 
$
20,143

 
$
546,150

 
$
3,245,170

Ending balance: individually evaluated for impairment
$
15,252

 
$
1,893

 
$

 
$
1,268

 
$
61

 
$
73

 
$

 
$
18,547

 
$

 
$
3,782

 
$
22,329

Ending balance: collectively evaluated for impairment
$
484,608

 
$
90,540

 
$
26,613

 
$
1,932,678

 
$
80,254

 
$
44,117

 
$
1,520

 
$
2,660,330

 
$
20,143

 
$
542,368

 
$
3,222,841


Investment of Originated Loans Held-for-Investment, Net of Deferred Fees and Costs, by Loan Type and Credit Quality Indicator
The following table details the recorded investment of originated loans receivable held-for-investment, net of deferred fees and costs, by loan type and credit quality indicator at December 31, 2019 and 2018 (in thousands): 
 
At December 31, 2019
 
Real Estate
 
 
 
 
 
 
 
Multifamily
 
Commercial
 
One-to-Four Family
 
Construction and Land
 
Home Equity and Lines of Credit
 
Commercial and Industrial
 
Other
 
Total
 
< 35% LTV
 
 => 35% LTV
 
< 35% LTV
 
 => 35% LTV
 
< 60% LTV
 
 => 60% LTV
 
 
 
 
 
 
 
 
 
 
Internal Risk Rating
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pass
$
232,950

 
$
1,960,984

 
$
79,485

 
$
440,065

 
$
52,886

 
$
29,967

 
$
38,303

 
$
86,547

 
$
45,075

 
$
2,084

 
$
2,968,346

Special Mention

 
296

 
370

 
1,092

 
777

 

 

 
14

 
301

 

 
2,850

Substandard
301

 
5,203

 

 
8,275

 
1,397

 
328

 

 
287

 
80

 

 
15,871

Originated loans held-for-investment, net
$
233,251

 
$
1,966,483

 
$
79,855

 
$
449,432

 
$
55,060

 
$
30,295

 
$
38,303

 
$
86,848

 
$
45,456

 
$
2,084

 
$
2,987,067

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
At December 31, 2018
 
Real Estate
 
 
 
 
 
 
 
Multifamily
 
Commercial
 
One-to-Four Family
 
Construction and Land
 
Home Equity and Lines of Credit
 
Commercial and Industrial
 
Other
 
Total
 
< 35% LTV
 
 => 35% LTV
 
< 35% LTV
 
 => 35% LTV
 
< 60% LTV
 
 => 60% LTV
 
 
 
 
 
 
 
 
 
 
Internal Risk Rating
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pass
$
170,832

 
$
1,756,882

 
$
78,917

 
$
409,155

 
$
54,912

 
$
34,808

 
$
26,613

 
$
80,077

 
$
43,640

 
$
1,520

 
$
2,657,356

Special Mention

 
613

 
395

 
1,137

 
747

 

 

 
27

 
430

 

 
3,349

Substandard

 
5,619

 

 
10,256

 
1,406

 
560

 

 
211

 
120

 

 
18,172

Originated loans held-for-investment, net
$
170,832

 
$
1,763,114

 
$
79,312

 
$
420,548

 
$
57,065

 
$
35,368

 
$
26,613

 
$
80,315

 
$
44,190

 
$
1,520

 
$
2,678,877


Estimated Expected Future Cash Flows of Each PCI Loan Pool
The following table sets forth the detail, and delinquency status, of originated and acquired non-performing loans (non-accrual loans and loans past due ninety days or more and still accruing), net of deferred fees and costs, at December 31, 2019 and 2018 (in thousands), excluding PCI loans which have been segregated into pools. For PCI loans, each loan pool is accounted for as a single asset with a single composite interest rate and an aggregate expectation of cash flows.
 
At December 31, 2019
 
Total Non-Performing Loans
 
Non-Accruing Loans
 
 
 
 
 
0-29 Days Past Due
 
30-89 Days Past Due
 
90 Days or More Past Due
 
Total
 
90 Days or More Past Due and Accruing
 
Total Non-Performing Loans
Loans held-for-investment:
 
 
 
 
 
 
 
 
 
 
 
Real estate loans:
 
 
 
 
 
 
 
 
 
 
 
Commercial
 

 
 

 
 

 
 

 
 

 
 

LTV < 35%
 

 
 

 
 

 
 

 
 

 
 

Substandard
$

 
$

 
$
2,416

 
$
2,416

 
$

 
$
2,416

Total commercial

 

 
2,416

 
2,416

 

 
2,416

One-to-four family residential
 

 
 

 
 

 
 

 
 

 
 

LTV < 60%
 

 
 

 
 

 
 

 
 

 
 

Substandard

 

 
493

 
493

 
114

 
607

Total

 

 
493

 
493

 
114

 
607

LTV => 60%
 

 
 

 
 

 
 

 
 

 
 

Substandard

 
29

 

 
29

 

 
29

Total one-to-four family residential

 
29

 
493

 
522

 
114

 
636

Construction and land
 

 
 

 
 

 
 

 
 

 
 

Home equity and lines of credit
 

 
 

 
 

 
 

 
 

 
 

Substandard

 
67

 
89

 
156

 

 
156

Total home equity and lines of credit

 
67

 
89

 
156

 

 
156

Total non-performing loans held-for-investment, originated

 
96

 
2,998

 
3,094

 
114

 
3,208

Loans acquired:
 
 
 
 
 
 
 
 
 
 
 
Real Estate Loans:
 
 
 
 
 
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
 
 
 
 
LTV < 35%
 
 
 
 
 
 
 
 
 
 
 
Substandard
79

 

 
188

 
267

 
66

 
333

LTV => 35%
 
 
 
 
 
 
 
 
 
 
 
Substandard
3,530

 

 
1,709

 
5,239

 
187

 
5,426

Total commercial
3,609

 

 
1,897

 
5,506

 
253

 
5,759

One-to-four family residential
 
 
 
 
 
 
 
 
 
 
 
LTV < 60%
 
 
 
 
 
 
 
 
 
 
 
Substandard
190

 

 
85

 
275

 
151

 
426

Total
190

 

 
85

 
275

 
151

 
426

LTV => 60%
 
 
 
 
 
 
 
 
 
 
 
Substandard

 

 
93

 
93

 

 
93

Total one-to-four family residential
190

 

 
178

 
368

 
151

 
519

Multifamily
 
 
 
 
 
 
 
 
 
 
 
LTV < 35%
 
 
 
 
 
 
 
 
 
 
 
Substandard
40

 

 

 
40

 

 
40

LTV => 35%
 
 
 
 
 
 
 
 
 
 
 
Substandard

 
397

 

 
397

 

 
397

Total multifamily
40

 
397

 

 
437

 

 
437

Home equity and lines of credit
 
 
 
 
 
 
 
 
 
 
 
Substandard

 

 
28

 
28

 

 
28

Total home equity and lines of credit

 

 
28

 
28

 

 
28

Total non-performing loans acquired
3,839

 
397

 
2,103

 
6,339

 
404

 
6,743

Total non-performing loans
$
3,839

 
$
493

 
$
5,101

 
$
9,433

 
$
518

 
$
9,951


 
At December 31, 2018
 
Total Non-Performing Loans
 
Non-Accruing Loans
 
 
 
 
 
0-29 Days Past Due
 
30-89 Days Past Due
 
90 Days or More Past Due
 
Total
 
90 Days or More Past Due and Accruing
 
Total Non-Performing Loans
Loans held-for-investment:
 
 
 
 
 
 
 
 
 
 
 
Real estate loans:
 
 
 
 
 
 
 
 
 
 
 
Commercial
 

 
 

 
 

 
 

 
 

 
 

LTV => 35%
 

 
 

 
 

 
 

 
 

 
 

Substandard
$

 
$
287

 
$
2,588

 
$
2,875

 
$

 
$
2,875

Total commercial

 
287

 
2,588

 
2,875

 

 
2,875

One-to-four family residential
 

 
 

 
 

 
 

 
 

 
 

LTV < 60%
 

 
 

 
 

 
 

 
 

 
 

Substandard

 
432

 
77

 
509

 

 
509

LTV => 60%
 

 
 

 
 

 
 

 
 

 
 

Substandard

 
32

 

 
32

 

 
32

Total one-to-four family residential

 
464

 
77

 
541

 

 
541

Home equity and lines of credit
 

 
 

 
 

 
 

 
 

 
 

Substandard
75

 

 

 
75

 

 
75

Total home equity and lines of credit
75

 

 

 
75

 

 
75

Commercial and industrial loans
 

 
 

 
 

 
 

 
 

 
 

Substandard

 

 
25

 
25

 

 
25

Total commercial and industrial loans

 

 
25

 
25

 

 
25

Total non-performing loans held-for-investment, originated
75

 
751

 
2,690

 
3,516

 

 
3,516

Loans acquired:
 
 
 
 
 
 
 
 
 
 
 
Real Estate Loans:
 
 
 
 
 
 


 
 
 
 
Commercial
 
 
 
 
 
 
 
 
 
 
 
LTV < 35%
 
 
 
 
 
 
 
 
 
 
 
Substandard
87

 

 
194

 
281

 

 
281

LTV => 35%
 
 
 
 
 
 
 
 
 
 
 
Substandard

 
764

 
3,371

 
4,135

 

 
4,135

Total commercial
87

 
764

 
3,565

 
4,416

 

 
4,416

One-to-four family residential
 
 
 
 
 
 


 
 
 
 
LTV < 60%
 
 
 
 
 
 
 
 
 
 
 
Substandard

 
199

 
169

 
368

 
6

 
374

LTV => 60%
 
 
 
 
 
 
 
 
 
 
 
Substandard
126

 

 
93

 
219

 
27

 
246

Total one-to-four family residential
126

 
199

 
262

 
587

 
33

 
620

Multifamily
 
 
 
 
 
 

 
 
 
 
LTV < 35%
 
 
 
 
 
 

 
 
 
 
Substandard
152

 

 

 
152

 

 
152

LTV => 35%
 
 
 
 
 
 
 
 
 
 
 
Substandard

 
414

 

 
414

 

 
414

Total multifamily
152

 
414

 

 
566

 

 
566

Home equity and lines of credit
 
 
 
 
 
 
 
 
 
 
 
Substandard

 

 
77

 
77

 

 
77

Total home equity and lines of credit

 


77

 
77

 

 
77

Total non-performing loans acquired
365

 
1,377

 
3,904

 
5,646

 
33

 
5,679

Total non-performing loans
$
440

 
$
2,128

 
$
6,594

 
$
9,162

 
$
33

 
$
9,195


Detail and Delinquency Status of Originated Loans Held-For-Investment, Net of Deferred Fees and Costs, by Performing and Non-Performing Loans
The following table sets forth the detail and delinquency status of originated and acquired loans, net of deferred fees and costs, by performing and non-performing loans at December 31, 2019 and 2018 (in thousands):
 
December 31, 2019
 
Performing (Accruing) Loans
 
 
 
 
 
0-29 Days Past Due
 
30-89 Days Past Due
 
Total
 
Non-Performing Loans
 
Total Loans Receivable, net
Loans held-for-investment:
 
 
 
 
 
 
 
 
 
Real estate loans:
 
 
 
 
 
 
 
 
 
Commercial
 

 
 

 
 

 
 
 
 
LTV < 35%
 

 
 

 
 

 
 
 
 
Pass
$
79,383

 
$
102

 
$
79,485

 
$

 
$
79,485

Special Mention
370

 

 
370

 

 
370

Total
79,753

 
102

 
79,855

 

 
79,855

LTV => 35%
 

 
 

 
 

 
 

 
 

Pass
439,253

 
812

 
440,065

 

 
440,065

Special Mention
1,092

 

 
1,092

 

 
1,092

Substandard
5,228

 
631

 
5,859

 
2,416

 
8,275

Total
445,573

 
1,443

 
447,016

 
2,416

 
449,432

Total commercial
525,326

 
1,545

 
526,871

 
2,416

 
529,287

One-to-four family residential
 

 
 

 
 

 
 

 
 

LTV < 60%
 

 
 

 
 

 
 

 
 

Pass
52,757

 
129

 
52,886

 

 
52,886

Special Mention

 
777

 
777

 

 
777

Substandard
790

 

 
790

 
607

 
1,397

Total
53,547

 
906

 
54,453

 
607

 
55,060

LTV => 60%
 

 
 

 
 

 
 

 
 

Pass
29,741

 
226

 
29,967

 

 
29,967

Substandard
299

 

 
299

 
29

 
328

Total
30,040

 
226

 
30,266

 
29

 
30,295

Total one-to-four family residential
83,587

 
1,132

 
84,719

 
636

 
85,355

Construction and land
 

 
 

 
 

 
 

 
 

Pass
38,156

 
147

 
38,303

 

 
38,303

Total construction and land
38,156

 
147

 
38,303

 

 
38,303

Multifamily
 

 
 

 
 

 
 

 
 

LTV < 35%
 

 
 

 
 

 
 

 
 

Pass
232,658

 
292

 
232,950

 

 
232,950

Substandard
301

 

 
301

 

 
301

Total
232,959

 
292

 
233,251

 

 
233,251

LTV= > 35%
 

 
 

 
 

 
 

 
 

Pass
1,960,729

 
255

 
1,960,984

 

 
1,960,984

Special Mention
296

 

 
296

 

 
296

Substandard
5,203

 

 
5,203

 

 
5,203

Total
1,966,228

 
255

 
1,966,483

 

 
1,966,483

Total multifamily
2,199,187

 
547

 
2,199,734

 

 
2,199,734

Home equity and lines of credit
 

 
 

 
 

 
 

 
 

Pass
86,380

 
167

 
86,547

 

 
86,547

Special Mention
14

 

 
14

 

 
14

Substandard
131

 

 
131

 
156

 
287

Total home equity and lines of credit
86,525

 
167

 
86,692

 
156

 
86,848

Commercial and industrial loans
 

 
 

 
 

 
 

 
 

Pass
44,886

 
189

 
45,075

 

 
45,075

Special Mention
301

 

 
301

 

 
301

Substandard
80

 

 
80

 

 
80

Total commercial and industrial loans
45,267

 
189

 
45,456

 

 
45,456

 
December 31, 2019
 
Performing (Accruing) Loans
 
 
 
 
 
0-29 Days Past Due
 
30-89 Days Past Due
 
Total
 
Non-Performing Loans
 
Total Loans Receivable, net
 
 
 
 
 
 
 
 
 
 
Other loans
 

 
 

 
 

 
 

 
 

Pass
2,058

 
26

 
2,084

 

 
2,084

Total other loans
2,058

 
26

 
2,084

 

 
2,084

Total originated loans held-for-investment
2,980,106

 
3,753

 
2,983,859

 
3,208

 
2,987,067

 
 
 
 
 
 
 
 
 
 
Acquired loans:
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
 
 
 
 
 
 
 
 
LTV < 60%
 
 
 
 
 
 
 
 
 
Pass
172,882

 
73

 
172,955

 

 
172,955

Special Mention

 
385

 
385

 

 
385

Substandard

 

 

 
426

 
426

Total
172,882

 
458

 
173,340

 
426

 
173,766

LTV => 60%
 

 
 

 
 

 
 

 
 

Pass
14,116

 

 
14,116

 

 
14,116

Substandard

 

 

 
93

 
93

Total
14,116

 

 
14,116

 
93

 
14,209

Total one-to-four family residential
186,998

 
458

 
187,456

 
519

 
187,975

Commercial
 

 
 

 
 

 
 
 
 
LTV < 35%
 

 
 

 
 

 
 
 
 
Pass
35,173

 
287

 
35,460

 

 
35,460

Special Mention
994

 
194

 
1,188

 

 
1,188

Substandard
369

 

 
369

 
334

 
703

Total
36,536

 
481

 
37,017

 
334

 
37,351

LTV => 35%
 

 
 

 
 

 
 

 
 

Pass
60,311

 

 
60,311

 

 
60,311

Special Mention
134

 
464

 
598

 

 
598

Substandard
6,382

 
2,960

 
9,342

 
5,425

 
14,767

Total
66,827

 
3,424

 
70,251

 
5,425

 
75,676

Total commercial
103,363

 
3,905

 
107,268

 
5,759

 
113,027

Construction and land
 

 
 

 
 

 
 

 
 

Pass
2,537

 

 
2,537

 

 
2,537

Total construction and land
2,537

 

 
2,537

 

 
2,537

Multifamily
 

 
 

 
 

 
 

 
 

LTV < 35%
 

 
 

 
 

 
 
 
 
Pass
105,327

 

 
105,327

 

 
105,327

Substandard

 

 

 
40

 
40

Total
105,327

 

 
105,327

 
40

 
105,367

LTV => 35%
 

 
 

 
 

 
 

 
 

Pass
2,653

 

 
2,653

 

 
2,653

Substandard

 

 

 
397

 
397

Total
2,653

 

 
2,653

 
397

 
3,050

Total multifamily
107,980

 

 
107,980

 
437

 
108,417

Home equity and lines of credit
 
 
 
 
 
 
 
 
 
Pass
11,842

 
50

 
11,892

 

 
11,892

Substandard
88

 

 
88

 
28

 
116

Total home equity and lines of credit
11,930

 
50

 
11,980

 
28

 
12,008

Commercial and industrial
 
 
 
 
 
 
 
 
 
Pass
8,649

 
40

 
8,689

 

 
8,689

Total commercial and industrial
8,649

 
40

 
8,689

 

 
8,689

Other

 

 

 

 

Total loans acquired
421,457

 
4,453

 
425,910

 
6,743

 
432,653

 
$
3,401,563

 
$
8,206

 
$
3,409,769

 
$
9,951

 
$
3,419,720


 
December 31, 2018
 
Performing (Accruing) Loans
 
 
 
 
 
0-29 Days Past Due
 
30-89 Days Past Due
 
Total
 
Non-Performing Loans
 
Total Loans Receivable, net
Loans held-for-investment:
 
 
 
 
 
 
 
 
 
Real estate loans:
 
 
 
 
 
 
 
 
 
Commercial
 

 
 

 
 

 
 
 
 
LTV < 35%
 

 
 

 
 

 
 
 
 
Pass
$
78,699

 
$
218

 
$
78,917

 
$

 
$
78,917

Special Mention

 
395

 
395

 

 
395

Total
78,699

 
613

 
79,312

 

 
79,312

LTV => 35%
 

 
 

 
 

 
 

 
 

Pass
408,830

 
325

 
409,155

 

 
409,155

Special Mention
1,137

 

 
1,137

 

 
1,137

Substandard
7,381

 

 
7,381

 
2,875

 
10,256

Total
417,348

 
325

 
417,673

 
2,875

 
420,548

Total commercial
496,047

 
938

 
496,985

 
2,875

 
499,860

One-to-four family residential
 

 
 

 
 

 
 

 
 

LTV < 60%
 

 
 

 
 

 
 

 
 

Pass
54,576

 
336

 
54,912

 

 
54,912

Special Mention

 
747

 
747

 

 
747

Substandard
896

 

 
896

 
510

 
1,406

Total
55,472

 
1,083

 
56,555

 
510

 
57,065

LTV => 60%
 

 
 

 
 

 
 

 
 

Pass
34,576

 
232

 
34,808

 

 
34,808

Substandard
528

 

 
528

 
32

 
560

Total
35,104

 
232

 
35,336

 
32

 
35,368

Total one-to-four family residential
90,576

 
1,315

 
91,891

 
542

 
92,433

Construction and land
 

 
 

 
 

 
 

 
 

Pass
26,613

 

 
26,613

 

 
26,613

Total construction and land
26,613

 

 
26,613

 

 
26,613

Multifamily
 

 
 

 
 

 
 

 
 

LTV < 35%
 

 
 

 
 

 
 

 
 

Pass
170,534

 
298

 
170,832

 

 
170,832

Total
170,534

 
298

 
170,832

 

 
170,832

LTV => 35%
 

 
 

 
 

 
 

 
 

Pass
1,756,443

 
439

 
1,756,882

 

 
1,756,882

Special Mention
613

 

 
613

 

 
613

Substandard
4,390

 
1,229

 
5,619

 

 
5,619

Total
1,761,446

 
1,668

 
1,763,114

 

 
1,763,114

Total multifamily
1,931,980

 
1,966

 
1,933,946

 

 
1,933,946

Home equity and lines of credit
 

 
 

 
 

 
 

 
 

Pass
80,077

 

 
80,077

 

 
80,077

Special Mention
27

 

 
27

 

 
27

Substandard
137

 

 
137

 
74

 
211

Total home equity and lines of credit
80,241

 

 
80,241

 
74

 
80,315

Commercial and industrial loans
 

 
 

 
 

 
 

 
 

Pass
43,640

 

 
43,640

 

 
43,640

Special Mention
430

 

 
430

 

 
430

Substandard
95

 

 
95

 
25

 
120

Total Commercial and industrial loans
44,165

 

 
44,165

 
25

 
44,190

Other loans
 

 
 

 
 

 
 

 
 

Pass
1,518

 
2

 
1,520

 

 
1,520

Total other loans
1,518

 
2

 
1,520

 

 
1,520

Total originated loans held-for-investment
2,671,140

 
4,221

 
2,675,361

 
3,516

 
2,678,877

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

 
December 31, 2018
 
Performing (Accruing) Loans
 
 
 
 
 
0-29 Days Past Due
 
30-89 Days Past Due
 
Total
 
Non-Performing Loans
 
Total Loans Receivable, net
Loans acquired:
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
 
 
 
 
 
 
 
 
LTV < 60%
 

 
 

 
 

 
 

 
 

Pass
202,471

 
2,799

 
205,270

 

 
205,270

Special Mention
415

 

 
415

 

 
415

Substandard
62

 
6

 
68

 
374

 
442

Total
202,948

 
2,805

 
205,753

 
374

 
206,127

LTV => 60%
 

 
 

 
 

 
 

 
 

Pass
19,504

 

 
19,504

 

 
19,504

Substandard

 

 

 
246

 
246

Total
19,504

 

 
19,504

 
246

 
19,750

Total one-to-four family residential
222,452

 
2,805

 
225,257

 
620

 
225,877

Commercial
 

 
 

 
 

 
 
 
 
LTV < 35%
 

 
 

 
 

 
 
 
 
Pass
41,071

 

 
41,071

 

 
41,071

Special Mention
1,079

 

 
1,079

 

 
1,079

Substandard
1,185

 
151

 
1,336

 
281

 
1,617

Total
43,335

 
151

 
43,486

 
281

 
43,767

LTV => 35%
 

 
 

 
 

 
 

 
 

Pass
73,986

 
749

 
74,735

 

 
74,735

Special Mention
4,315

 
128

 
4,443

 

 
4,443

Substandard
5,772

 
411

 
6,183

 
4,135

 
10,318

Total
84,073

 
1,288

 
85,361

 
4,135

 
89,496

Total commercial
127,408

 
1,439

 
128,847

 
4,416

 
133,263

Construction and land
 

 
 

 
 

 
 

 
 

Substandard
12,003

 

 
12,003

 

 
12,003

Total construction and land
12,003

 

 
12,003

 

 
12,003

Multifamily
 

 
 

 
 

 
 

 
 

LTV < 35%
 

 
 

 
 

 
 
 
 
Pass
137,141

 

 
137,141

 

 
137,141

Special Mention

 
52

 
52

 

 
52

Substandard

 

 

 
152

 
152

Total
137,141

 
52

 
137,193

 
152

 
137,345

LTV => 35%
 

 
 

 
 

 
 

 
 

Pass
7,726

 

 
7,726

 

 
7,726

Special Mention

 

 

 
414

 
414

Total
7,726

 

 
7,726

 
414

 
8,140

Total multifamily
144,867

 
52

 
144,919

 
566

 
145,485

Home equity and lines of credit
 
 
 
 
 
 
 
 
 
Pass
17,427

 

 
17,427

 

 
17,427

Substandard
79

 

 
79

 
77

 
156

Total home equity and lines of credit
17,506

 

 
17,506

 
77

 
17,583

Commercial and industrial loans
 
 
 
 
 
 
 
 
 
Pass
11,888

 
45

 
11,933

 

 
11,933

Total Commercial and industrial loans
11,888

 
45

 
11,933

 

 
11,933

Other loans
 
 
 
 
 
 
 
 
 
Pass
6

 

 
6

 

 
6

Total loans acquired
536,130

 
4,341

 
540,471

 
5,679

 
546,150

 
$
3,207,270

 
$
8,562

 
$
3,215,832

 
$
9,195

 
$
3,225,027





Summary of Impaired Loans
The following table summarizes the average recorded investment in originated and acquired impaired loans (excluding PCI loans) and interest recognized on impaired loans as of, and for, the years ended December 31, 2019, and December 31, 2018 (in thousands):

 
December 31, 2019
December 31, 2018
 
Average Recorded Investment
 
Interest Income
 
Average Recorded Investment
 
Interest Income
With No Allowance Recorded:
 
 
 
 
 
 
 
Real estate loans:
 

 
 

 
 
 
 
Commercial
 

 
 

 
 
 
 
LTV => 35%
 
 
 
 
 
 
 
Pass
$
5,757

 
$
312

 
$
5,218

 
$
255

Substandard
11,012

 
237

 
10,582

 
404

One-to-four family residential
 
 
 
 
 
 
 
LTV < 60%
 
 
 
 
 
 
 
Pass
1,586

 
66

 
1,403

 
62

Special Mention
155

 
23

 

 


Substandard
302

 
29

 
246

 
12

One-to-four family residential
 
 
 
 
 
 
 
LTV => 60%
 
 
 
 
 
 
 
Pass
125

 
4

 
186

 
7

Substandard
81

 
8

 
129

 
13

Multifamily
 
 
 
 
 
 
 
LTV < 35%
 
 
 
 
 
 
 
Substandard
64

 
2

 
152

 
6

LTV => 35%
 
 
 
 
 
 
 
Pass
32

 
15

 
296

 
16

Substandard
1,075

 
61

 
987

 
67

Home equity and lines of credit
 
 
 
 
 
 
 
Pass
25

 
1

 
31

 
2

Commercial and industrial loans
 
 
 
 
 
 
 
Substandard
45

 

 
100

 

With a Related Allowance Recorded:
 
 
 
 
 
 
 
Real estate loans:
 
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
LTV => 35%
 
 
 
 
 
 
 
Pass

 

 
880

 
76

Substandard
991

 
17

 
267

 

One-to-four family residential
 
 
 
 
 
 
 
LTV < 60%
 
 
 
 
 
 
 
Pass

 


 
164

 


Substandard
338

 

 
733

 
19

LTV => 60%
 
 
 
 
 
 
 
Pass

 

 
54

 


Home equity and lines of credit
 
 
 
 
 
 
 
Substandard
33

 
2

 
34

 
2

Commercial and industrial loans
 
 
 
 
 
 
 
Special Mention
20

 
1

 
23

 
1

Total:
 
 
 
 
 
 
 
Real estate loans:
 
 
 
 
 
 
 
Commercial
17,760

 
566

 
16,947

 
735

One-to-four family residential
2,587

 
130

 
2,915

 
113

Multifamily
1,171

 
78

 
1,435

 
89

Home equity and lines of credit
58

 
3

 
65

 
4

Commercial and industrial loans
65

 
1

 
123

 
1

 
$
21,641

 
$
778

 
$
21,485

 
$
942



The following table summarizes originated and acquired (subsequent to acquisition) impaired loans as of December 31, 2019 and 2018 (in thousands): 
 
At December 31, 2019
 
December 31, 2018
 
Recorded Investment
 
Unpaid Principal Balance
 
Related Allowance
 
Recorded Investment
 
Unpaid Principal Balance
 
Related Allowance
With No Allowance Recorded:
 
 
 
 
 
 
 
 
 
 
 
Real estate loans:
 

 
 

 
 

 
 
 
 
 
 
Commercial
 

 
 

 
 

 
 
 
 
 
 
LTV < 35%
 

 
 

 
 

 
 
 
 
 
 
Substandard
$

 
$
139

 
$

 
$

 
$
139

 
$

LTV => 35%
 

 
 

 
 

 
 
 
 
 
 
Pass
5,582

 
6,468

 

 
5,931

 
6,817

 

Substandard
10,438

 
11,002

 

 
12,160

 
15,028

 

One-to-four family residential
 

 
 

 
 

 
 
 
 
 
 
LTV < 60%
 

 
 

 
 

 
 
 
 
 
 
Pass
1,379

 
1,463

 

 
1,532

 
1,606

 

Special Mention
385

 
385

 

 

 

 

Substandard
564

 
564

 

 
241

 
241

 

LTV => 60%
 

 
 

 
 

 
 
 
 
 
 
Pass
122

 
154

 

 
129

 
158

 

Substandard
29

 
29

 

 
126

 
278

 

Multifamily
 

 
 

 
 

 
 
 
 
 
 
LTV < 35%
 
 
 
 
 
 
 
 
 
 
 
Substandard
40

 
40

 

 
152

 
152

 

LTV => 35%
 

 
 

 
 

 
 
 
 
 
 
Pass
26

 
496

 

 
38

 
509

 

Substandard
972

 
972

 

 
1,229

 
1,229

 

Home Equity
 
 
 
 
 
 
 
 
 
 
 
Pass
22

 
22

 

 
28

 
28

 

Commercial and industrial loans
 

 
 

 
 

 
 

 
 

 
 

Substandard
39

 
39

 

 
52

 
119

 

With a Related Allowance Recorded:
 

 
 

 
 

 
 
 
 
 
 
Real estate loans:
 

 
 

 
 

 
 
 
 
 
 
Commercial
 

 
 

 
 

 
 
 
 
 
 
LTV => 35%
 

 
 

 
 

 
 
 
 
 
 
Substandard
1,307

 
1,307

 
(135
)
 

 

 

One-to-four family residential
 

 
 

 
 

 
 
 
 
 
 
LTV < 60%
 
 
 
 
 
 
 
 
 
 
 
Substandard

 

 

 
657

 
657

 
(18
)
LTV => 60%
 

 
 

 
 

 
 
 
 
 
 
Pass

 

 

 

 

 

Home equity and lines of credit
 

 
 

 
 

 
 
 
 
 
 
Substandard
33

 
33

 
(3
)
 
33

 
33

 
(5
)
Commercial and industrial loans
 

 
 

 
 

 
 
 
 
 
 
Special Mention
19

 
19

 
(4
)
 
21

 
21

 
(3
)
Total:
 

 
 

 
 

 
 
 
 
 
 
Real estate loans:
 

 
 

 
 

 
 
 
 
 
 
Commercial
17,327

 
18,916

 
(135
)
 
18,091

 
21,984

 

One-to-four family residential
2,479

 
2,595

 

 
2,685

 
2,940

 
(18
)
Multifamily
1,038

 
1,508

 

 
1,419

 
1,890

 

Home equity and lines of credit
55

 
55

 
(3
)
 
61

 
61

 
(5
)
  Commercial and industrial loans
58

 
$
58

 
(4
)
 
73

 
140

 
(3
)
 
$
20,957

 
$
23,132

 
$
(142
)
 
$
22,329

 
$
27,015

 
$
(26
)

Troubled Debt Restructurings on Financing Receivables
The following table summarizes loans that were modified in a TDR during the year ended December 31, 2019:
 
Number of Relationships
 
Pre-Modification Outstanding Recorded Investment
 
Post-Modification Outstanding Recorded Investment(1)
 
(Dollars in thousands)
Troubled Debt Restructurings
 
 
 
 
 
Consumer
1
 
$
2

 
$
2

Commercial real estate
1
 
2,834

 
2,834

Total Troubled Debt Restructurings
2
 
$
2,836

 
$
2,836

 
 
 
 
 
 
(1) Amounts are at time of modification