XML 25 R15.htm IDEA: XBRL DOCUMENT v3.21.1
LOANS HELD FOR INVESTMENT, NET
3 Months Ended
Mar. 31, 2021
LOANS HELD FOR INVESTMENT, NET  
LOANS HELD FOR INVESTMENT, NET

8.LOANS HELD FOR INVESTMENT, NET

The following table presents the loan categories for the period ended as indicated:

(In thousands)

    

March 31, 2021

    

December 31, 2020

One-to-four family residential and cooperative/condominium apartment

$

696,415

$

184,989

Multifamily residential and residential mixed-use

 

3,567,207

 

2,758,743

Commercial real estate ("CRE")

 

3,631,287

 

1,878,167

Acquisition, development, and construction ("ADC")

 

254,170

 

156,296

Total real estate loans

 

8,149,079

 

4,978,195

Commercial and industrial ("C&I")

 

2,332,610

 

641,533

Other loans

 

24,409

 

2,316

Total

 

10,506,098

 

5,622,044

Allowance for credit losses

 

(98,200)

 

(41,461)

Loans held for investment, net

$

10,407,898

$

5,580,583

As a result of the Merger, the Company recorded $4.53 billion of loans held for investment on the Merger Date.

As of March 31, 2021, included in C&I loans was $1.43 billion of Small Business Administration ("SBA") Paycheck Protection Program ("PPP") loans. There was $321.9 million of SBA PPP loans at December 31, 2020.  These loans carry a 100% guarantee from the SBA and have no allowance for credit losses allocated to them based on the nature of the guarantee.

The following tables present data regarding the allowance for credit losses activity for the periods indicated:

At or for the Three Months Ended March 31, 2021

Real Estate Loans

One-to-Four

Family

Residential,

Including

Multifamily

Commercial

Condominium

Residential

Real Estate

and

and

and

Cooperative

Residential

Commercial

Total Real

Other

(In thousands)

    

Apartment

    

Mixed-Use

    

Mixed-Use

    

ADC

    

Estate

    

C&I

    

Loans

 

Total

Allowance for credit losses:

Beginning balance, prior to the adoption of CECL

$

644

$

17,016

$

9,059

$

1,993

$

28,712

$

12,737

$

12

    

$

41,461

Impact of adopting CECL

1,048

(8,254)

4,849

381

(1,976)

(1,935)

(8)

(3,919)

Adjusted beginning balance as of January 1, 2021

1,692

8,762

13,908

2,374

26,736

10,802

4

37,542

PCD Day 1

2,220

3,292

23,124

117

28,753

23,374

157

52,284

Provision (credit) for credit losses

 

1,235

(1,397)

7,813

1,408

 

9,059

 

3,219

371

 

12,649

Charge-offs

 

(14)

 

(236)

 

(8)

 

 

(258)

 

(4,017)

 

 

(4,275)

Ending balance

$

5,133

$

10,421

$

44,837

$

3,899

$

64,290

$

33,378

$

532

$

98,200

At or for the Three Months Ended March 31, 2020

Real Estate Loans

One-to Four

Family

Residential,

Including

Multifamily

Commercial

Condominium

Residential

Real Estate

and

and

and

Cooperative

Residential

Commercial

Total Real

Other

(In thousands)

    

Apartment

    

Mixed-Use

    

Mixed-Use

    

ADC

    

Estate

    

C&I

    

Loans

 

Total

Allowance for credit losses:

Beginning balance

$

269

$

10,142

$

3,900

$

1,244

$

15,555

$

12,870

$

16

    

$

28,441

Provision (credit) for credit losses

 

376

 

4,127

 

2,442

 

427

 

7,372

 

641

 

(1)

 

8,012

Charge-offs

 

 

 

(6)

 

 

(6)

 

 

 

(6)

Recoveries

 

 

14

 

 

 

14

 

2

 

 

16

Ending balance

$

645

$

14,283

$

6,336

$

1,671

$

22,935

$

13,513

$

15

$

36,463

The increase in allowance for credit losses was primarily attributable to the Day 1 allowance recognized on acquired PCD loans of $52.3 million, coupled with the provision for credit losses on loans recognized of $12.6 million for the quarter, partially offset by $4.3 million in net charge-offs and the impact of the adoption of the CECL standard of $3.9 million. The provision of $12.6 million for the quarter primarily resulted from the provision for credit losses recorded on acquired non-PCD loans which totaled $20.3 million for the quarter, partially offset by a negative $7.6 million provision on the remainder of the portfolio as a result of the improvement in forecasted macroeconomic conditions.

The following table presents the amortized cost basis of loans on non-accrual status as of the period indicated:

March 31, 2021

Non-accrual with

Non-accrual with

(In thousands)

    

No Allowance

    

Allowance

 

Reserve

One-to-four family residential and cooperative/condominium apartment

$

-

$

5,384

$

134

Multifamily residential and residential mixed-use

 

4,844

 

-

-

CRE

 

3,552

 

7,043

2,786

ADC

-

104

59

C&I

-

14,523

7,881

Other

-

99

58

Total

$

8,396

$

27,153

$

10,918

The Company did not recognize interest income on non-accrual loans during the quarter ended March 31, 2021.

The following table presents the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment and based on impairment method, prior to the adoption of ASC 326, as of the dates indicated:

December 31, 2020

Real Estate Loans

One-to-Four

Family

Residential,

Including

Multifamily

Commercial

Condominium

Residential

Real Estate

and

and

and

Cooperative

Residential

Commercial

Total Real

Other

(In thousands)

    

Apartment

    

Mixed-Use

    

Mixed-Use

    

ADC

    

Estate

    

C&I

    

Loans

    

Total

Allowance for loan losses:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Individually evaluated for impairment

$

$

$

$

$

$

6,474

$

 

$

6,474

Collectively evaluated for impairment

 

644

 

17,016

 

9,059

 

1,993

 

28,712

 

6,263

 

12

 

34,987

Total ending allowance balance

$

644

$

17,016

$

9,059

$

1,993

$

28,712

$

12,737

$

12

 

$

41,461

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Loans:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Individually evaluated for impairment

$

$

1,863

$

2,704

$

$

4,567

$

12,502

$

 

$

17,069

Collectively evaluated for impairment

 

184,989

 

2,756,880

 

1,875,463

 

156,296

 

4,973,628

 

629,031

 

2,316

 

5,604,975

Total ending loans balance

$

184,989

$

2,758,743

$

1,878,167

$

156,296

$

4,978,195

$

641,533

$

2,316

 

$

5,622,044

Impaired Loans (prior to the adoption of ASC 326)

A loan is considered impaired when, based on then current information and events, it is probable that all contractual amounts due will not be collected in accordance with the terms of the loan. Factors considered by management in determining impairment include payment status, collateral value, and the probability of collecting scheduled principal and interest payments when due. Loans that experience insignificant payment delays or shortfalls generally are not classified as impaired. Management determines the significance of payment delays and shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record, and the amount of the shortfall in relation to the principal and interest owed.

The Bank considers TDRs and all non-accrual loans, except non-accrual one-to-four family loans in less than the FNMA Limits, to be impaired. Non-accrual one-to-four family loans equal to or less than the FNMA Limits, as well as all consumer loans, are considered homogeneous loan pools and are not required to be evaluated individually for impairment unless considered a TDR.

Impairment is typically measured using the difference between the outstanding loan principal balance and either: 1) the likely realizable value of a note sale; 2) the fair value of the underlying collateral, net of likely disposal costs, if repayment is expected to come from liquidation of the collateral; or 3) the present value of estimated future cash flows (using the loan’s pre-modification rate for certain performing TDRs). If a TDR is substantially performing in accordance with its restructured terms, management will look to either the potential net liquidation proceeds of the underlying collateral or the present value of the expected cash flows from the debt service in measuring impairment (whichever is deemed most appropriate under the circumstances). If a TDR has re-defaulted, generally the likely realizable net proceeds from either a note sale or the liquidation of the collateral is considered when measuring impairment. Measured impairment is either charged off immediately or, in limited instances, recognized as an allocated reserve within the allowance for loan losses.

The following tables summarize impaired loans with no related allowance recorded and with related allowance recorded as of the periods indicated (by collateral type within the real estate loan segment):

The following table summarizes impaired loans recorded as of the date indicated:

December 31, 2020

Unpaid

Principal

Recorded

Related

(In thousands)

    

Balance

    

Investment(1)

    

Allowance

With no related allowance recorded:

  

  

  

Multifamily residential and residential mixed-use

$

1,863

$

1,863

$

CRE

 

2,704

 

2,704

 

Total with no related allowance recorded

 

4,567

 

4,567

 

With an allowance recorded:

 

  

 

  

 

  

C&I

 

12,502

 

12,502

 

6,474

Total with an allowance recorded

 

12,502

 

12,502

 

6,474

Total

$

17,069

$

17,069

$

6,474

(1)The recorded investment excludes net deferred costs due to immateriality.

The following table presents information for impaired loans for the period indicated:

Three Months Ended

March 31, 2020

Average

Interest

Recorded

Income

(In thousands)

    

Investment(1)

    

Recognized(2)

With no related allowance recorded:

  

  

One-to-four family residential and cooperative/condominium apartment

$

2,948

$

Multifamily residential and residential mixed-use

 

743

 

6

CRE

 

58

 

1

Total with no related allowance recorded

 

3,749

 

7

 

  

 

  

With an allowance recorded:

 

  

 

  

C&I

 

10,082

 

Total

$

13,831

$

7

(1)The recorded investment excludes net deferred costs due to immateriality.
(2)Cash basis interest and interest income recognized on accrual basis approximate each other.

The following tables summarize the past due status of the Company’s investment in loans (excluding net deferred costs and accrued interest) as of the dates indicated:

March 31, 2021

Loans 90

Days or

30 to 59

60 to 89

More Past Due

Days

Days

and Still

Non-

Total

Total

(In thousands)

    

Past Due

    

Past Due

    

Accruing Interest

    

accrual (1)

    

Past Due

    

Current

    

Loans

Real estate:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

One-to-four family residential, including condominium and cooperative apartment

$

7,027

$

686

$

45

$

5,384

$

13,142

$

683,273

$

696,415

Multifamily residential and residential mixed-use

 

3,984

 

8,340

 

2,871

 

4,844

 

20,039

 

3,547,168

 

3,567,207

CRE

 

4,702

 

3,334

 

2,259

 

10,595

 

20,890

 

3,610,397

 

3,631,287

ADC

 

 

 

 

104

 

104

 

254,066

 

254,170

Total real estate

 

15,713

 

12,360

 

5,175

 

20,927

 

54,175

 

8,094,904

 

8,149,079

C&I

 

13,254

 

410

 

3,652

 

14,523

 

31,839

 

2,300,771

 

2,332,610

Other

9

89

99

197

24,212

24,409

Total

$

28,976

$

12,859

$

8,827

$

35,549

$

86,211

$

10,419,887

$

10,506,098

(1)Includes all loans on non-accrual status regardless of the number of days such loans were delinquent as of March 31, 2021.

December 31, 2020

Loans 90

Days or

30 to 59

60 to 89

More Past Due

Days

Days

and Still

Non-

Total

Total

(In thousands)

    

Past Due

    

Past Due

    

Accruing Interest

    

accrual (1)

    

Past Due

    

Current

    

Loans

Real estate:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

One-to-four family residential, including condominium and cooperative apartment

$

$

$

44

$

858

$

902

$

184,087

$

184,989

Multifamily residential and residential mixed-use

 

 

 

437

 

1,863

 

2,300

 

2,756,443

 

2,758,743

CRE

 

15,351

 

 

 

2,704

 

18,055

 

1,860,112

 

1,878,167

ADC

 

 

 

 

 

 

156,296

 

156,296

Total real estate

 

15,351

 

 

481

 

5,425

 

21,257

 

4,956,938

 

4,978,195

C&I

 

 

917

 

2,848

 

12,502

 

16,267

 

625,266

 

641,533

Other

8

1

1

10

2,306

2,316

Total

$

15,359

$

918

$

3,329

$

17,928

$

37,534

$

5,584,510

$

5,622,044

(1)Includes all loans on non-accrual status regardless of the number of days such loans were delinquent as of December 31, 2020.

Accruing Loans 90 Days or More Past Due:

The Company continued accruing interest on eight loans with an outstanding balance of $8.8 million at March 31, 2021, and three loans with an outstanding balance of $3.3 million at December 31, 2020, all of which were 90 days or more past due on their respective contractual maturity dates. These loans continued to make monthly payments consistent with their initial contractual amortization schedule exclusive of the balloon payments due at maturity. These loans were well secured and/or were expected to be refinanced, and, therefore, remained on accrual status and were deemed performing assets at the dates indicated above.

Collateral Dependent Loans:

At March 31, 2021, the Company had collateral dependent loans which were individually evaluated to determine expected credit losses.

Collateral dependent CRE loans totaled $66.0 million and had a related allowance for credit losses totaling $17.4 million at March 31, 2021.  The loans were secured by real estate.

Collateral dependent multi-family residential and residential mixed-use loans totaled $12.5 million and had a related allowance for credit losses totaling $2.6 million. The loans were secured by real estate.

Collateral dependent C&I loans totaled $8.0 million and had a related allowance for credit losses totaling $4.1 million. The loans were secured by business assets.

Loan payment deferrals due to COVID-19

Consistent with regulatory guidance to work with borrowers during the unprecedented situation caused by the COVID-19 pandemic and as outlined in the CARES Act, the Company established a formal payment deferral program in April 2020 for borrowers that have been adversely affected by the pandemic.

As of March 31, 2021, the Company had 34 loans, representing outstanding loan balances of $66.7 million, that were deferring both principal and interest (“P&I” deferrals).

The table below presents the P&I deferrals as of March 31, 2021:

March 31, 2021

Number

 

    

of Loans

    

Balance(1)

 

% of Portfolio

(Dollars in thousands)

One-to-four family residential and cooperative/condominium apartment

 

15

$

15,489

2.2

%

Multifamily residential and residential mixed-use

 

 

CRE

 

8

 

24,174

0.7

ADC

1

13,500

5.3

C&I

10

13,491

0.6

Total

 

34

$

66,654

0.6

(1)Amount excludes net deferred costs due to immateriality.

Pursuant to regulatory guidance, and guidance under Section 4013 of the CARES Act, a qualified loan modification, such as a payment deferral, is exempt by law from classification as a TDR as defined by GAAP, was expected to expire on December 31, 2020.  The 2021 Consolidated Appropriations Act, which was signed into law December of 2020, extended the exemption for TDR classification until the earlier of January 1, 2022 or the date that is 60 days after the date on which the national emergency concerning the COVID-19 outbreak is lifted.

Risk-ratings on COVID-19 loan deferrals are evaluated on an ongoing basis.

Credit Quality Indicators

The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit structure, loan documentation, public information, and current economic trends, among other factors.  The Company analyzes loans individually by classifying them as to credit risk. This analysis includes all loans, such as multifamily residential, mixed-use residential (i.e., loans in which the aggregate rental income of the underlying collateral property is generated from both residential and commercial units, but 50% or more of such income is generated from the residential units), commercial real estate, mixed-use commercial real estate (i.e., loans in which the aggregate rental income of the underlying collateral property is generated from both residential and commercial units, but over 50% of such income is generated from the commercial units), ADC, C&I, as well as all one-to- four family residential and cooperative and condominium apartment loans. The Company uses the following definitions for risk ratings:

Special Mention. Loans classified as special mention have a potential weakness that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the Bank’s credit position at some future date.

Substandard. Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the Bank will sustain some loss if the deficiencies are not corrected.

Doubtful. Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of then existing facts, conditions, and values, highly questionable and improbable. All real estate and C&I loans not classified as Special Mention, Substandard, or Doubtful were deemed pass loans at both March 31, 2021 and December 31, 2020.

The following is a summary of the credit risk profile of loans by internally assigned grade as of the periods indicated, the years represent the year of origination for non-revolving loans:

March 31, 2021

(In thousands)

2021

2020

2019

2018

2017

2016 and Prior

Revolving

Revolving-Term

Total

One-to-four family residential, and condominium/cooperative apartment:

Pass

$

30,658

$

102,503

$

95,992

$

105,587

$

101,101

$

177,780

$

54,179

$

13,426

$

681,226

Special mention

381

152

371

5,106

846

1,106

7,962

Substandard

745

46

5,157

1,279

7,227

Doubtful

Total one-to-four family residential, and condominium/cooperative apartment

30,658

102,503

97,118

105,785

101,472

188,043

55,025

15,811

696,415

Multifamily residential and residential mixed-use:

Pass

95,876

365,073

518,902

215,459

464,424

1,672,655

9,698

11

3,342,098

Special mention

1,005

17,169

17,057

35,231

Substandard

34,421

27,280

32,564

95,117

496

189,878

Doubtful

Total multifamily residential and residential mixed-use

95,876

365,073

554,328

242,739

514,157

1,784,829

10,194

11

3,567,207

CRE:

Pass

184,029

867,480

604,893

396,946

404,571

978,940

50,050

26,440

3,513,349

Special mention

4,256

2,673

9,031

13,536

11,578

41,074

Substandard

589

3,400

13,235

22,060

37,567

10

76,861

Doubtful

3

3

Total CRE

184,029

872,325

610,966

419,212

440,167

1,028,085

50,050

26,453

3,631,287

ADC:

Pass

8,105

39,106

23,599

10,520

5,615

1,355

121,537

29,651

239,488

Special mention

1,077

13,500

14,577

Substandard

105

105

Doubtful

Total ADC

8,105

39,106

23,599

11,597

5,615

1,460

121,537

43,151

254,170

C&I:

Pass

560,948

991,821

71,898

44,089

47,108

38,787

461,029

42,082

2,257,762

Special mention

2,345

1,270

5,553

765

559

22,566

3,078

36,136

Substandard

49

839

1,417

3,228

1,314

4,118

15,190

26,155

Doubtful

210

11,929

190

228

12,557

Total C&I

560,948

994,215

74,217

51,059

63,030

40,850

487,713

60,578

2,332,610

Total Loans

$

879,616

$

2,373,222

$

1,360,228

$

830,392

$

1,124,441

$

3,043,267

$

724,519

$

146,004

$

10,481,689

December 31, 2020

Special

(In thousands)

    

Pass

    

Mention

    

Substandard

    

Doubtful

    

Total

Real Estate:

 

  

 

  

 

  

 

  

 

  

One-to-four family residential and condominium/cooperative apartment

$

183,293

$

$

1,696

$

$

184,989

Multifamily residential and residential mixed-use

 

2,523,258

 

56,400

 

179,085

 

 

2,758,743

CRE

 

1,831,712

 

13,861

 

32,594

 

 

1,878,167

ADC

 

142,796

 

13,500

 

 

 

156,296

Total real estate

 

4,681,059

 

83,761

 

213,375

 

 

4,978,195

C&I

 

613,691

 

2,131

 

13,315

 

12,396

 

641,533

Total Real Estate and C&I

$

5,294,750

$

85,892

$

226,690

$

12,396

$

5,619,728

For other loans, the Company evaluates credit quality based on payment activity. Other loans that are 90 days or more past due are placed on non-accrual status, while all remaining other loans are classified and evaluated as performing. The following is a summary of the credit risk profile of other loans by internally assigned grade:

(In thousands)

    

March 31, 2021

    

December 31, 2020

Performing

$

24,310

$

2,315

Non-accrual

 

99

 

1

Total

$

24,409

$

2,316