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

    

September 30, 2021

    

December 31, 2020

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

$

683,665

$

184,989

Multifamily residential and residential mixed-use

 

3,468,262

 

2,758,743

Commercial real estate ("CRE")

 

3,814,437

 

1,878,167

Acquisition, development, and construction ("ADC")

 

285,379

 

156,296

Total real estate loans

 

8,251,743

 

4,978,195

Commercial and industrial ("C&I")

 

1,012,415

 

641,533

Other loans

 

20,713

 

2,316

Total

 

9,284,871

 

5,622,044

Allowance for credit losses

 

(81,255)

 

(41,461)

Loans held for investment, net

$

9,203,616

$

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 September 30, 2021, included in C&I loans was $134.1 million of SBA 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. In June 2021, the Company sold $596.2 million of SBA PPP loans and recorded a gain of $20.7 million in Gain on sale of SBA loans in the consolidated statements of income.

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

At or for the Three Months Ended September 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

$

5,522

$

10,285

$

41,201

$

5,158

$

62,166

$

30,095

$

499

    

$

92,760

Provision (credit) for credit losses

 

583

(1,998)

(8,649)

(139)

 

(10,203)

 

1,943

946

 

(7,314)

Charge-offs

 

(1)

 

(58)

 

(2,952)

 

 

(3,011)

 

(497)

 

(768)

 

(4,276)

Recoveries

78

3

81

4

85

Ending balance

$

6,104

$

8,307

$

29,603

$

5,019

$

49,033

$

31,545

$

677

$

81,255

At or for the Three Months Ended September 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

$

671

$

16,666

$

9,859

$

1,777

$

28,973

$

13,502

$

17

    

$

42,492

Provision (credit) for credit losses

 

134

 

3,468

 

2,162

 

274

 

6,038

 

(107)

 

 

5,931

Charge-offs

 

(6)

 

(13)

 

 

 

(19)

 

 

(1)

 

(20)

Recoveries

 

 

89

 

 

 

89

 

 

 

89

Ending balance

$

799

$

20,210

$

12,021

$

2,051

$

35,081

$

13,395

$

16

$

48,492

At or for the Nine Months Ended September 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 losses

 

2,212

 

(3,361)

 

(4,068)

 

2,528

 

(2,689)

 

2,215

 

1,286

 

812

Charge-offs

 

(20)

 

(467)

 

(3,365)

 

 

(3,852)

 

(4,959)

 

(773)

 

(9,584)

Recoveries

81

4

85

113

3

201

Ending balance

$

6,104

$

8,307

$

29,603

$

5,019

$

49,033

$

31,545

$

677

$

81,255

At or for the Nine Months Ended September 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

 

540

 

10,010

 

8,127

 

807

 

19,484

 

518

 

1

 

20,003

Charge-offs

 

(10)

 

(45)

 

(6)

 

 

(61)

 

 

(1)

 

(62)

Recoveries

 

 

103

 

 

 

103

 

7

 

 

110

Ending balance

$

799

$

20,210

$

12,021

$

2,051

$

35,081

$

13,395

$

16

$

48,492

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

September 30, 2021

Non-accrual with

Non-accrual with

(In thousands)

    

No Allowance

    

Allowance

 

Reserve

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

$

-

$

4,938

$

781

Multifamily residential and residential mixed-use

859

-

-

CRE

 

1,240

 

2,882

812

C&I

-

23,727

11,191

Other

-

374

371

Total

$

2,099

$

31,921

$

13,155

The Company did not recognize interest income on non-accrual loans during the three and nine-months ended September 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 Federal National Mortgage Association (“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 periods indicated:

Three Months Ended

Nine Months Ended

September 30, 2020

September 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

$

$

$

10

$

4

Multifamily residential and residential mixed-use

 

1,295

 

 

416

 

7

Commercial real estate and commercial mixed-use

 

1,525

 

 

2,688

 

54

Total with no related allowance recorded

 

2,820

 

 

3,114

 

65

 

  

 

  

 

  

 

  

With an allowance recorded:

 

  

 

  

 

  

 

  

C&I

 

10,232

 

 

7,500

 

153

Total

$

13,052

$

$

10,614

$

218

(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 as of the dates indicated:

September 30, 2021

Loans 90

Days or

30 to 59

60 to 89

More Past Due

Days

Days

and Still

Total

Total

(In thousands)

    

Past Due

    

Past Due

    

Accruing Interest

    

Non-accrual

    

Past Due

    

Current

    

Loans

Real estate:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

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

$

3,135

$

1,245

$

5,021

$

4,938

$

14,339

$

669,326

$

683,665

Multifamily residential and residential mixed-use

 

10,251

 

2,738

 

 

859

 

13,848

 

3,454,414

 

3,468,262

CRE

 

8,360

 

1,069

 

1,004

 

4,122

 

14,555

 

3,799,882

 

3,814,437

ADC

 

17,700

 

 

 

 

17,700

 

267,679

 

285,379

Total real estate

 

39,446

 

5,052

 

6,025

 

9,919

 

60,442

 

8,191,301

 

8,251,743

C&I

 

10,962

 

2,455

 

257

 

23,727

 

37,401

 

975,014

 

1,012,415

Other

730

2

374

1,106

19,607

20,713

Total

$

51,138

$

7,509

$

6,282

$

34,020

$

98,949

$

9,185,922

$

9,284,871

December 31, 2020

Loans 90

Days or

30 to 59

60 to 89

More Past Due

Days

Days

and Still

Total

Total

(In thousands)

    

Past Due

    

Past Due

    

Accruing Interest

    

Non-accrual

    

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

Accruing Loans 90 Days or More Past Due:

The Company continued accruing interest on loans with an outstanding balance of $6.3 million at September 30, 2021, and 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 September 30, 2021, the Company had collateral dependent loans which were individually evaluated to determine expected credit losses.

Collateral dependent CRE loans totaled $53.2 million and had a related allowance for credit losses totaling $7.6 million at September 30, 2021.  The loans were secured by real estate.

Collateral dependent multi-family residential and residential mixed-use loans totaled $8.5 million and had a related allowance for credit losses totaling $0.6 million at September 30, 2021. The loans were secured by real estate.

Collateral dependent C&I loans totaled $4.4 million and had a related allowance for credit losses totaling $0.7 million at September 30, 2021. The loans were secured by business assets.

TDRs

As of September 30, 2021, the Company had TDRs totaling $528 thousand. The Company has allocated $481 thousand of allowance for those loans at September 30, 2021, with no commitments to lend additional amounts.

During the nine months ended September 30, 2021, TDR modifications included reduction of outstanding principal, extensions of maturity dates, or favorable interest rates and loan terms than the prevailing market interest rates and loan terms.

During the three months ended September 30, 2021, the Company modified one CRE loan as a TDR, which subsequently paid off during the quarter.

The following table presents the loans by category modified as TDRs that occurred during the nine months ended September 30, 2021:

Modifications During the Nine Months Ended September 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

Commercial real estate ("CRE")

1

10,000

10,000

Commercial and industrial ("C&I")

1

456

488

Total

3

$

10,506

$

10,538

There were no TDR charge-offs during the three and nine months ended September 30, 2021. TDRs did not have a material impact to the allowance for credit losses. There were no TDRs that subsequently defaulted.

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 September 30, 2021, the Company had 17 loans, representing outstanding loan balances of $26.6 million, that were deferring full principal and interest (“P&I” deferrals).

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

September 30, 2021

Number

 

    

of Loans

    

Balance(1)

 

% of Portfolio

(Dollars in thousands)

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

 

10

$

9,255

1.4

%

CRE

 

1

 

3,487

0.1

C&I

6

13,861

1.4

Total

 

17

$

26,603

0.3

(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 September 30, 2021 and December 31, 2020.

For the three and nine months ended September 30, 2021, there were $11.9 million and $66.5 million of sales of criticized loans, respectively. For the three and nine months ended September 30, 2020, there were $3.0 million and $10.0 million of sales of criticized loans, respectively.  

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:

September 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

$

104,830

$

93,315

$

86,214

$

79,981

$

84,075

$

143,807

$

52,483

$

11,162

$

655,867

Special mention

337

756

345

2,168

846

1,089

5,541

Substandard

1,461

2,048

862

2,206

14,691

966

22,234

Doubtful

23

23

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

104,830

94,776

88,599

81,622

86,626

160,666

53,329

13,217

683,665

Multifamily residential and residential mixed-use:

Pass

426,164

347,900

493,077

193,738

373,965

1,329,688

5,111

825

3,170,468

Special mention

12,550

14,551

11,842

22,378

61,321

Substandard

35,886

27,265

51,680

118,179

3,463

236,473

Doubtful

Total multifamily residential and residential mixed-use

426,164

360,450

543,514

221,003

437,487

1,470,245

8,574

825

3,468,262

CRE:

Pass

636,234

872,347

578,758

331,636

337,930

863,215

39,323

5,164

3,664,607

Special mention

5,354

2,384

4,191

11,109

15,416

38,454

Substandard

2,335

1,752

7,110

39,892

19,733

40,448

111,270

Doubtful

106

106

Total CRE

643,923

876,483

585,974

375,719

368,772

919,079

39,323

5,164

3,814,437

ADC:

Pass

101,947

69,546

62,414

24,587

8,120

807

2,686

600

270,707

Special mention

1,078

1,078

Substandard

13,500

94

13,594

Doubtful

Total ADC

101,947

69,546

62,414

39,165

8,120

901

2,686

600

285,379

C&I:

Pass

52,667

199,677

58,835

54,190

38,065

25,948

479,111

10,359

918,852

Special mention

1,690

265

2,260

611

61

1,685

1,368

7,940

Substandard

5,949

4,842

6,175

2,982

1,057

34,996

6,764

62,765

Doubtful

10,087

752

11,989

30

22,858

Total C&I

52,667

207,316

74,029

63,377

53,647

27,096

515,792

18,491

1,012,415

Total:

Pass

1,321,842

1,582,785

1,279,298

684,132

842,155

2,363,465

578,714

28,110

8,680,501

Special mention

5,354

16,624

15,153

8,285

23,907

40,023

2,531

2,457

114,334

Substandard

2,335

9,162

49,886

87,694

76,601

174,469

38,459

7,730

446,336

Doubtful

10,193

775

11,989

30

22,987

Total Loans

$

1,329,531

$

1,608,571

$

1,354,530

$

780,886

$

954,652

$

2,577,987

$

619,704

$

38,297

$

9,264,158

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)

    

September 30, 2021

    

December 31, 2020

Performing

$

20,339

$

2,315

Non-accrual

 

374

 

1

Total

$

20,713

$

2,316