XML 25 R15.htm IDEA: XBRL DOCUMENT v3.21.2
LOANS HELD FOR INVESTMENT, NET
6 Months Ended
Jun. 30, 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)

    

June 30, 2021

    

December 31, 2020

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

$

704,489

$

184,989

Multifamily residential and residential mixed-use

 

3,503,205

 

2,758,743

Commercial real estate ("CRE")

 

3,681,331

 

1,878,167

Acquisition, development, and construction ("ADC")

 

290,462

 

156,296

Total real estate loans

 

8,179,487

 

4,978,195

Commercial and industrial ("C&I")

 

1,343,869

 

641,533

Other loans

 

23,275

 

2,316

Total

 

9,546,631

 

5,622,044

Allowance for credit losses

 

(92,760)

 

(41,461)

Loans held for investment, net

$

9,453,871

$

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 June 30, 2021, included in C&I loans was $465.5 million of Small Business Administration ("SBA") Paycheck Protection Program ("PPP") loans. There was $313.4 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. During the three and six months ended June 30, 2021, $596.2 million of SBA PPP loans were sold for a gain of $20.7 million.

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

At or for the Three Months Ended June 30, 2021

Real Estate Loans

One-to-Four

Family

Multifamily

Residential and

Residential

Cooperative/

and

Condominium

Residential

Total Real

Other

(In thousands)

    

Apartment

    

Mixed-Use

    

CRE

    

ADC

    

Estate

    

C&I

    

Loans

 

Total

Allowance for credit losses:

Beginning balance

$

5,133

$

10,421

$

44,837

$

3,899

$

64,290

$

33,378

$

532

    

$

98,200

Provision (credit) for credit losses

 

394

34

(3,232)

1,259

 

(1,545)

 

(2,947)

(31)

 

(4,523)

Charge-offs

 

(5)

 

(173)

 

(405)

 

 

(583)

 

(445)

 

(5)

 

(1,033)

Recoveries

3

1

4

109

3

116

Ending balance

$

5,522

$

10,285

$

41,201

$

5,158

$

62,166

$

30,095

$

499

$

92,760

At or for the Three Months Ended June 30, 2020

Real Estate Loans

One-to-Four

Family

Multifamily

Residential and

Residential

Cooperative/

and

Condominium

Residential

Total Real

Other

(In thousands)

    

Apartment

    

Mixed-Use

    

CRE

    

ADC

    

Estate

    

C&I

    

Loans

 

Total

Allowance for credit losses:

Beginning balance

$

645

$

14,283

$

6,336

$

1,671

$

22,935

$

13,513

$

15

    

$

36,463

Provision (credit) for credit losses

 

30

 

2,415

 

3,523

 

106

 

6,074

 

(16)

 

2

 

6,060

Charge-offs

 

(4)

 

(32)

 

 

 

(36)

 

 

 

(36)

Recoveries

 

 

 

 

 

 

5

 

 

5

Ending balance

$

671

$

16,666

$

9,859

$

1,777

$

28,973

$

13,502

$

17

$

42,492

At or for the Six Months Ended June 30, 2021

Real Estate Loans

One-to-Four

Family

Multifamily

Residential and

Residential

Cooperative/

and

Condominium

Residential

Total Real

Other

    

Apartment

    

Mixed-Use

    

CRE

    

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 loss expense

 

1,629

 

(1,363)

 

4,581

 

2,667

 

7,514

 

272

 

340

 

8,126

Charge-offs

 

(19)

 

(409)

 

(413)

 

 

(841)

 

(4,462)

 

(5)

 

(5,308)

Recoveries

3

1

4

109

3

116

Ending balance

$

5,522

$

10,285

$

41,201

$

5,158

$

62,166

$

30,095

$

499

$

92,760

At or for the Six Months Ended June 30, 2020

Real Estate Loans

One-to-Four

Family

Multifamily

Residential and

Residential

Cooperative/

and

Condominium

Residential

Total Real

Other

Apartment

    

Mixed-Use

    

CRE

    

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 for credit losses

 

406

 

6,542

 

5,965

 

533

 

13,446

 

625

 

1

 

14,072

Charge-offs

 

(4)

 

(32)

 

(6)

 

 

(42)

 

 

 

(42)

Recoveries

 

 

14

 

 

 

14

 

7

 

 

21

Ending balance

$

671

$

16,666

$

9,859

$

1,777

$

28,973

$

13,502

$

17

$

42,492

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

June 30, 2021

Non-accrual with

Non-accrual with

(In thousands)

    

No Allowance

    

Allowance

 

Reserve

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

$

-

$

4,933

$

665

Multifamily residential and residential mixed-use

-

-

-

CRE

 

35

 

9,117

2,663

ADC

-

-

-

C&I

-

14,109

7,096

Other

-

92

58

Total

$

35

$

28,251

$

10,482

The Company did not recognize interest income on non-accrual loans during the three and six-months ended June 30, 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

Multifamily

Residential and

Residential

Cooperative/

and

Condominium

Residential

Total Real

Other

(In thousands)

    

Apartment

    

Mixed-Use

    

CRE

    

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):

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

Six Months Ended

June 30, 2020

June 30, 2020

Average

Interest

Average

Interest

Recorded

Income

Recorded

Income

    

Investment(1)

    

Recognized(2)

Investment(1)

    

Recognized(2)

With no related allowance recorded:

  

  

  

  

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

$

2,948

$

$

11

$

Multifamily residential and residential mixed-use

 

1,355

 

 

608

 

9

Commercial real estate and commercial mixed-use

 

1,529

 

 

6,789

 

91

Total with no related allowance recorded

 

5,832

 

 

7,408

 

100

 

  

 

  

 

  

 

  

With an allowance recorded:

 

  

 

  

 

  

 

  

C&I

 

10,129

 

 

116

 

Total

$

15,961

$

$

7,524

$

100

(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 (net deferred costs are excluded from delinquency loan balances) as of the dates indicated:

June 30, 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

$

3,852

$

4,124

$

5,066

$

4,933

$

17,975

$

686,514

$

704,489

Multifamily residential and residential mixed-use

 

110,712

 

3,267

 

157

 

 

114,136

 

3,389,069

 

3,503,205

CRE

 

32,638

 

2,928

 

 

9,152

 

44,718

 

3,636,613

 

3,681,331

ADC

 

 

 

 

 

 

290,462

 

290,462

Total real estate

 

147,202

 

10,319

 

5,223

 

14,085

 

176,829

 

8,002,658

 

8,179,487

C&I

 

506

 

472

 

1,487

 

14,109

 

16,574

 

1,327,295

 

1,343,869

Other

8

92

100

23,175

23,275

Total

$

147,716

$

10,791

$

6,710

$

28,286

$

193,503

$

9,353,128

$

9,546,631

(1)Includes all loans on non-accrual status regardless of the number of days such loans were delinquent as of June 30, 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 eleven loans with an outstanding balance of $6.7 million at June 30, 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 June 30, 2021, the Company had collateral dependent loans which were individually evaluated to determine expected credit losses.

Collateral dependent CRE loans totaled $57.7 million and had a related allowance for credit losses totaling $17.0 million at June 30, 2021.  The loans were secured by real estate.

Collateral dependent multi-family residential and residential mixed-use loans totaled $7.7 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 $6.3 million and had a related allowance for credit losses totaling $4.1 million. The loans were secured by business assets.

TDRs

As of June 30, 2021, the Company had a recorded investment in TDRs of $514 thousand. There were none at December 31, 2020. TDRs had an immaterial impact to the allowance for credit losses.  There were no TDR charge-offs during the six months ended June 30, 2021.

The following table present the loans by class modified as TDRs that occurred during the six months ended June 30, 2021:

Modifications During the Six Months Ended June 30, 2021

Pre-

Post-

Modification

Modification

Outstanding

Outstanding

Number of

Recorded

Recorded

(Dollars in thousands)

Loans

Investment

Investment

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

1

$

50

$

50

Multifamily residential and residential mixed-use

-

-

-

Commercial real estate ("CRE")

-

-

-

Acquisition, development, and construction ("ADC")

-

-

-

Commercial and industrial ("C&I")

1

456

456

Other loans

-

-

-

Total

2

$

506

$

506

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 June 30, 2021, the Company had 25 loans, representing outstanding loan balances of $44.5 million, that were deferring both principal and interest (“P&I” deferrals).

The table below presents the P&I deferrals as of June 30, 2021:

June 30, 2021

Number

 

    

of Loans

    

Balance(1)

 

% of Portfolio

(Dollars in thousands)

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

 

13

$

12,658

1.8

%

Multifamily residential and residential mixed-use

CRE

 

3

 

18,343

0.5

ADC

C&I

9

13,460

1.0

Total

 

25

$

44,461

0.5

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

Pursuant to guidance under Section 4013 of the CARES Act, a qualified loan modification, such as a payment deferral, is exempt from classification as a TDR as defined by GAAP. This applies if the loan was current as of December 31, 2019 and the modifications are related to arrangements that defer or delay the payment of principal or interest, or change the interest rate of the loan. This guidance 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 June 30, 2021 and December 31, 2020.

For the three and six months ended June 30, 2021, there were $50.7 million and $54.6 million of sales of criticized loans, respectively. For the six months ended June 30, 2020, there were $7.1 million of sales of criticized loans.  There were no sales of criticized loans for the three months ended June 30, 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:

June 30, 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

$

86,022

$

100,125

$

90,239

$

91,137

$

89,074

$

160,866

$

55,128

$

11,691

$

684,282

Special mention

379

915

355

5,299

847

1,098

8,893

Substandard

1,083

589

742

7,887

1,013

11,314

Doubtful

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

86,022

100,125

91,701

92,641

90,171

174,052

55,975

13,802

704,489

Multifamily residential and residential mixed-use:

Pass

234,199

362,014

516,988

226,705

407,607

1,529,746

5,339

3,282,598

Special mention

18,329

14,244

32,573

Substandard

35,421

27,250

29,323

92,612

3,428

188,034

Doubtful

Total multifamily residential and residential mixed-use

234,199

362,014

552,409

253,955

455,259

1,636,602

8,767

3,503,205

CRE:

Pass

410,562

865,541

590,972

351,435

365,870

912,770

39,993

4,986

3,542,129

Special mention

4,229

1,673

4,851

11,190

11,444

33,387

Substandard

1,046

5,502

42,437

23,532

33,298

105,815

Doubtful

Total CRE

410,562

870,816

598,147

398,723

400,592

957,512

39,993

4,986

3,681,331

ADC:

Pass

61,748

60,895

81,000

43,906

8,807

1,279

17,538

613

275,786

Special mention

1,078

1,078

Substandard

13,500

98

13,598

Doubtful

Total ADC

61,748

60,895

81,000

58,484

8,807

1,377

17,538

613

290,462

C&I:

Pass

41,557

549,694

63,141

60,724

40,088

29,378

466,245

7,067

1,257,894

Special mention

3,515

291

2,241

643

116

6,127

2,637

15,570

Substandard

4,557

14,419

6,698

3,185

1,171

22,780

4,585

57,395

Doubtful

197

752

11,929

132

13,010

Total C&I

41,557

557,766

78,048

70,415

55,845

30,797

495,152

14,289

1,343,869

Total:

Pass

834,088

1,938,269

1,342,340

773,907

911,446

2,634,039

584,243

24,357

9,042,689

Special mention

7,744

2,343

9,085

30,517

31,103

6,974

3,735

91,501

Substandard

5,603

56,425

90,474

56,782

135,066

26,208

5,598

376,156

Doubtful

197

752

11,929

132

13,010

Total Loans

$

834,088

$

1,951,616

$

1,401,305

$

874,218

$

1,010,674

$

2,800,340

$

617,425

$

33,690

$

9,523,356

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)

    

June 30, 2021

    

December 31, 2020

Performing

$

23,183

$

2,315

Non-accrual

 

92

 

1

Total

$

23,275

$

2,316