XML 26 R15.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Note 8 - Loans
3 Months Ended
Mar. 31, 2024
Notes to Financial Statements  
Loans, Notes, Trade and Other Receivables Disclosure [Text Block]

8. Loans

 

Most of the Company’s business activities are with clients located in the high-density Asian-populated areas of Southern and Northern California; New York City, New York; Dallas and Houston, Texas; Seattle, Washington; Boston, Massachusetts; Chicago, Illinois; Edison, New Jersey; Rockville, Maryland; and Las Vegas, Nevada. The Company also has loan clients in Hong Kong. The Company has no specific industry concentration, and generally its loans, when secured, are secured by real property or other collateral of the borrowers. The Company generally expects loans to be paid off from the operating profits of the borrowers, from refinancing by other lenders, or through sale by the borrowers of the secured collateral.

 

The types of loans in the Company’s Consolidated Balance Sheets as of March 31, 2024, and December 31, 2023, were as follows:

 

   

March 31, 2024

   

December 31, 2023

 
   

(In thousands)

 
                 

Commercial loans

  $ 3,132,580     $ 3,305,048  

Construction loans

    382,775       422,647  

Commercial real estate loans

    9,821,807       9,729,581  

Residential mortgage loans

    5,841,846       5,838,747  

Equity lines

    245,222       245,919  

Installment and other loans

    5,166       6,198  

Gross loans

  $ 19,429,396     $ 19,548,140  

Allowance for loan losses

    (154,589 )     (154,562 )

Unamortized deferred loan fees, net

    (11,737 )     (10,720 )

Total loans held for investment, net

  $ 19,263,070     $ 19,382,858  
                 

Loans held for sale

  $ 23,171     $  

 

As of March 31, 2024, and  December 31, 2023, recorded investment in non-accrual loans was $98.1 million and $66.7 million, respectively. For non-accrual loans, the amounts previously charged-off represent 4.4% and 15.8% of the contractual balances for non-accrual loans as of March 31, 2024, and December 31, 2023, respectively.

 

The following table presents non-accrual loans and the related allowance as of March 31, 2024, and December 31, 2023:

 

   

March 31, 2024

 
    Unpaid Principal Balance     Recorded Investment    

Allowance

 
   

(In thousands)

 
                         

With no allocated allowance:

                       

Commercial loans

  $ 16,329     $ 4,492     $  

Construction loans

    22,998       22,998        

Commercial real estate loans

    59,261       47,465        

Residential mortgage loans and equity lines

    13,500       13,002        

Subtotal

  $ 112,088     $ 87,957     $  
                         

With allocated allowance:

                       

Commercial loans

  $ 10,753     $ 10,150     $ 5,100  

Subtotal

  $ 10,753     $ 10,150     $ 5,100  

Total non-accrual loans

  $ 122,841     $ 98,107     $ 5,100  

 

   

December 31, 2023

 
    Unpaid Principal Balance     Recorded Investment    

Allowance

 
   

(In thousands)

 
                         

With no allocated allowance:

                       

Commercial loans

  $ 26,310     $ 14,404     $  

Construction loans

    7,736       7,736        

Commercial real estate loans

    41,725       32,030        

Residential mortgage loans and equity lines

    12,957       12,511        

Subtotal

  $ 88,728     $ 66,681     $  
                         

Total non-accrual loans

  $ 88,728     $ 66,681     $  

 

The following tables present the average recorded investment and interest income recognized on non-accrual loans for the period indicated:

 

   

Three Months Ended

 
   

March 31, 2024

 
   

Average Recorded Investment

   

Interest Income Recognized

 
   

(In thousands)

 
                 

Commercial loans

  $ 15,097     $ 3  

Construction loans

    28,099        

Commercial real estate loans

    43,871       48  

Residential mortgage loans and equity lines

    14,169        

Total non-accrual loans

  $ 101,236     $ 51  

 

   

Three Months Ended

 
   

March 31, 2023

 
   

Average Recorded Investment

   

Interest Income Recognized

 
   

(In thousands)

 
                 

Commercial loans

  $ 23,395     $ 4  

Commercial real estate loans

    36,214       231  

Residential mortgage loans and equity lines

    9,965        

Installment and other loans

    3        

Total non-accrual loans

  $ 69,577     $ 235  

 

The following tables present the aging of the loan portfolio by type as of March 31, 2024, and as of December 31, 2023:

 

   

March 31, 2024

 
   

Accruing

                                 
   

30-59 Days Past Due

   

60-89 Days Past Due

   

90 Days or More Past Due

   

Non-accrual Loans

   

Total Past Due

   

Loans Not Past Due

   

Total

 
   

(In thousands)

 

Type of Loans:

                                                       

Commercial loans

  $ 25,777     $ 21,857     $ 6,060     $ 14,642     $ 68,336     $ 3,064,244     $ 3,132,580  

Construction loans

                      22,998       22,998       359,777       382,775  

Commercial real estate loans

    25,684       13,803       1,500       47,465       88,452       9,733,355       9,821,807  

Residential mortgage loans and equity lines

    61,403       671             13,002       75,076       6,011,992       6,087,068  

Installment and other loans

                                  5,166       5,166  

Total loans

  $ 112,864     $ 36,331     $ 7,560     $ 98,107     $ 254,862     $ 19,174,534     $ 19,429,396  

 

   

December 31, 2023

 
   

Accruing

                                 
   

30-59 Days Past Due

   

60-89 Days Past Due

   

90 Days or More Past Due

   

Non-accrual Loans

   

Total Past Due

   

Loans Not Past Due

   

Total

 
   

(In thousands)

 

Type of Loans:

                                                       

Commercial loans

  $ 11,771     $ 7,770     $ 508     $ 14,404     $ 34,453     $ 3,270,595     $ 3,305,048  

Construction loans

    25,389       22,998             7,736       56,123       366,524       422,647  

Commercial real estate loans

    27,900       1,503       6,649       32,030       68,082       9,661,499       9,729,581  

Residential mortgage loans and equity lines

    59,606       6,670             12,511       78,787       6,005,879       6,084,666  

Installment and other loans

    32                         32       6,166       6,198  

Total loans

  $ 124,698     $ 38,941     $ 7,157     $ 66,681     $ 237,477     $ 19,310,663     $ 19,548,140  

 

The Company has adopted ASU 2022-02, "Financial Instruments – Troubled Debt Restructurings ("TDR") and Vintage Disclosures" effective January 1, 2023. As part of the adoption, the Company has elected to apply the pending content prospectively and the practical expedient to exclude the accrued interest receivable balance from the disclosed amortized cost basis of loan modifications to debtors experiencing financial difficulty, consistent with our Allowance for Credit Losses ("ACL") approach discussed further below in this footnote.

 

Under this guidance on loan modifications made to borrowers experiencing financial difficulty, when a loan held for investment is modified and is considered to be a continuation of the original loan, the Company uses the post-modification contractual rate to derive the effective interest rate when using a discounted cash flow method to determine the allowance for credit loss.

 

The amendments in this guidance require that an entity evaluate whether the modification represents a new loan or a continuation of an existing loan.

 

The Company establishes a specific reserve for individually evaluated loans that do not share similar risk characteristics with the loans included in the quantitative baseline. These individually evaluated loans are removed from the pooling approach for the quantitative baseline, and include non-accrual loans, loan modifications made to borrowers experiencing financial difficulty, and other loans as deemed appropriate by management. The Company applies the loan refinancing and restructuring guidance provided in ASU 2022-02 to determine whether a modification made to a borrower result in a new loan or a continuation of an existing loan.

 

If economic conditions or other factors worsen relative to the assumptions the Company utilized, the expected loan losses will increase accordingly in future periods.

 

The following table presents the amortized cost of loans modified to borrowers experiencing financial difficulty disaggregated by class of financing receivable and type of concession granted and the financial effects of the modifications for the three months ended March 31, 2024, by loan class and modification type.  There were no loans reported as modifications to borrowers experiencing financial difficulty for the three months ended March 31, 2023.

 

   

Three Months Ended March 31, 2024

           

Financial Effects of Loan Modifications

 
   

Term Extension

   

Combo-Rate Reduction/Term Extension/Payment Delay

   

Total

   

Modification as a % of Loan Class

   

Weighted-Average Rate Reduction

   

Weighted-Average Term Extension (in Years)

   

Weighted-Average Payment Deferral (in Years)

 
   

(In thousands)

                                 

Loan Type

                                                       

Commercial loans

  $     $ 2,529     $ 2,529       0.08 %     1.12       2.20       0.90  

Residential mortgage loans

    222             222       0.00 %     0.12       0.00       2.00  

Total

  $ 222     $ 2,529     $ 2,751                                  

 

The Company considers a loan to be in payment default once it is 60 to 90 days contractually past due under the modified terms.  The Company tracks the performance of modified loans. There were no loans that received a modification during the three months ended March 31, 2024, that subsequently defaulted.

 

A modified loan may become delinquent and may result in a payment default (generally 90 days past due) subsequent to modification.  There were no loans that received modifications which subsequently defaulted during the three months ended March 31, 2024.

 

The Company closely monitors the performance of modified loans to borrowers experiencing financial difficulty to understand the effectiveness of its modification efforts. 

 

The following table presents the performance of loans that were modified as of  March 31, 2024, since the adoption of ASU 2022-02 on January 1, 2023.

 

   

Three Months Ended March 31, 2024

 
   

Current

    30–89 Days Past Due     90+ Days Past Due    

Total

 
   

(In thousands)

 

Loan Type

                               

Commercial loans

  $     $     $ 2,529     $ 2,529  

Residential mortgage loans

                222       222  

Total

  $     $     $ 2,751     $ 2,751  

 

Under the Company’s internal underwriting policy, an evaluation is performed of the probability that the borrower will be in payment default on any of its debt in the foreseeable future without the modification in order to determine whether a borrower is experiencing financial difficulty.

 

As of March 31, 2024, there were no commitments to lend additional funds to borrowers experiencing financial difficulty and whose loans were modified.

 

As part of the on-going monitoring of the credit quality of our loan portfolio, the Company utilizes a risk grading matrix to assign a risk grade to each loan. Loans are risk rated based on analysis of the current state of the borrower’s credit quality. The analysis of credit quality includes a review of sources of repayment, the borrower’s current financial and liquidity status and other relevant information. The risk rating categories can be generally described by the following grouping for non-homogeneous loans: 

 

 

Pass/Watch These loans range from minimal credit risk to higher than average, but still acceptable, credit risk. The loans have sufficient sources of repayment to repay the loans in full, in accordance with all the terms and conditions and remain currently well protected by collateral values.

 

 

Special Mention – Borrower is fundamentally sound, and loan is currently protected but adverse trends are apparent that, if not corrected, may affect ability to repay. Primary source of loan repayment remains viable but there is increasing reliance on collateral or guarantor support.

 

 

Substandard – These loans are inadequately protected by current sound net worth, paying capacity, or collateral. Well-defined weaknesses exist that could jeopardize repayment of debt. Loss may not be imminent, but if weaknesses are not corrected, there is a good possibility of some loss.

 

 

Doubtful – The possibility of loss is extremely high, but due to identifiable and important pending events (which may strengthen the loan), a loss classification is deferred until the situation is better defined.

 

 

Loss – These loans are considered uncollectible and of such little value that to continue to carry the loan as an active asset is no longer warranted.

 

The following table summarizes the Company’s loans held for investment and current year-to-date gross write-offs as of March 31, 2024 and December 31, 2023, presented by loan portfolio segments, internal risk ratings and vintage year. The vintage year is the year of origination, renewal or major modification. Revolving Loans that are converted to term loans presented in the table below are excluded from the term loans by vintage year columns.

 

   

Loans Amortized Cost Basis by Origination Year

                         

March 31, 2024

 

2024

   

2023

   

2022

   

2021

   

2020

   

Prior

    Revolving Loans     Revolving Converted to Term Loans    

Total

 
   

(In thousands)

 

Commercial loans

                                                                       

Pass/Watch

  $ 112,388     $ 363,390     $ 288,235     $ 285,412     $ 71,446     $ 141,867     $ 1,670,791     $ 8,632     $ 2,942,161  

Special Mention

                9,791       15,092       23,013             63,531       50       111,477  

Substandard

          5,984       510       10,528       2,453       6,463       48,262       176       74,376  

Total

  $ 112,388     $ 369,374     $ 298,536     $ 311,032     $ 96,912     $ 148,330     $ 1,782,584     $ 8,858     $ 3,128,014  

YTD gross write-offs

  $     $ 193     $ 342     $ 196     $ 98     $ 40     $ 1,070     $     $ 1,939  

Construction loans

                                                                       

Pass/Watch

  $     $ 34,582     $ 138,347     $ 124,103     $ 19,592     $ 13,613     $     $     $ 330,237  

Special Mention

          2,990                   25,421                         28,411  

Substandard

                                  22,998                   22,998  

Total

  $     $ 37,572     $ 138,347     $ 124,103     $ 45,013     $ 36,611     $     $     $ 381,646  

YTD gross write-offs

  $     $     $     $     $     $     $     $     $  

Commercial real estate loans

                                                                       

Pass/Watch

  $ 326,264     $ 2,121,324     $ 1,926,019     $ 1,565,519     $ 874,626     $ 2,605,759     $ 160,035     $     $ 9,579,546  

Special Mention

    488       23,587       16,213       40,453       1,407       19,526       1,380             103,054  

Substandard

          11,187       14,422       11,764       2,965       90,710       664             131,712  

Total

  $ 326,752     $ 2,156,098     $ 1,956,654     $ 1,617,736     $ 878,998     $ 2,715,995     $ 162,079     $     $ 9,814,312  

YTD gross write-offs

  $     $     $     $     $     $ 251     $     $     $ 251  

Residential mortgage loans

                                                                       

Pass/Watch

  $ 180,962     $ 1,109,711     $ 1,106,601     $ 884,987     $ 506,331     $ 2,034,462     $     $     $ 5,823,054  

Special Mention

                            340       6,101                   6,441  

Substandard

          26       12       1,289       3,356       8,251                   12,934  

Total

  $ 180,962     $ 1,109,737     $ 1,106,613     $ 886,276     $ 510,027     $ 2,048,814     $     $     $ 5,842,429  

YTD gross write-offs

  $     $     $     $     $     $     $     $     $  

Equity lines

                                                                       

Pass/Watch

  $     $     $ 92     $     $     $     $ 227,752     $ 16,374     $ 244,218  

Substandard

                                        1,794       172       1,966  

Total

  $     $     $ 92     $     $     $     $ 229,546     $ 16,546     $ 246,184  

YTD gross write-offs

  $     $     $     $     $     $     $     $ 3     $ 3  

Installment and other loans

                                                                       

Pass/Watch

  $ 879     $ 4,027     $ 166     $ 2     $     $     $     $     $ 5,074  

Total

  $ 879     $ 4,027     $ 166     $ 2     $     $     $     $     $ 5,074  

YTD gross write-offs

  $     $     $     $     $     $     $     $     $  

Total loans

  $ 620,981     $ 3,676,808     $ 3,500,408     $ 2,939,149     $ 1,530,950     $ 4,949,750     $ 2,174,209     $ 25,404     $ 19,417,659  

Total YTD gross write-offs

  $     $ 193     $ 342     $ 196     $ 98     $ 291     $ 1,070     $ 3     $ 2,193  

 

   

Loans Amortized Cost Basis by Origination Year

                         

December 31, 2023

 

2023

   

2022

   

2021

   

2020

   

2019

   

Prior

    Revolving Loans     Revolving Converted to Term Loans    

Total

 
   

(In thousands)

 

Commercial loans

                                                                       

Pass/Watch

  $ 381,705     $ 323,939     $ 326,650     $ 96,725     $ 75,281     $ 136,162     $ 1,775,162     $ 8,308     $ 3,123,932  

Special Mention

    4,488       4,875       8,559       23,380                   75,419             116,721  

Substandard

    1,752       653       9,895       2,462       763       5,775       40,131       116       61,547  

Total

  $ 387,945     $ 329,467     $ 345,104     $ 122,567     $ 76,044     $ 141,937     $ 1,890,712     $ 8,424     $ 3,302,200  

YTD gross write-offs

  $     $ 977     $ 1,312     $ 384     $ 3,672     $ 6,044     $ 1,520     $     $ 13,909  

Construction loans

                                                                       

Pass/Watch

  $ 29,550     $ 131,984     $ 153,977     $ 19,461     $ 13,298     $ 3,131     $     $     $ 351,401  

Special Mention

    1,911             11,707       25,389             22,998                   62,005  

Substandard

                            7,736                         7,736  

Total

  $ 31,461     $ 131,984     $ 165,684     $ 44,850     $ 21,034     $ 26,129     $     $     $ 421,142  

YTD gross write-offs

  $     $     $     $     $     $ 4,221     $     $     $ 4,221  

Commercial real estate loans

                                                                       

Pass/Watch

  $ 2,121,489     $ 1,959,239     $ 1,585,010     $ 887,508     $ 1,019,952     $ 1,726,015     $ 184,601     $     $ 9,483,814  

Special Mention

    37,604       18,910       38,405       3,499       10,303       17,210       1,384             127,315  

Substandard

          11,870       12,170       2,965       17,293       66,205                   110,503  

Total

  $ 2,159,093     $ 1,990,019     $ 1,635,585     $ 893,972     $ 1,047,548     $ 1,809,430     $ 185,985     $     $ 9,721,632  

YTD gross write-offs

  $     $     $ 208     $     $ 969     $ 4,164     $     $     $ 5,341  

Residential mortgage loans

                                                                       

Pass/Watch

  $ 1,140,998     $ 1,128,526     $ 902,613     $ 524,315     $ 541,005     $ 1,583,118     $     $     $ 5,820,575  

Special Mention

                      33             1,619                   1,652  

Substandard

    7       652       3,325       2,577       1,334       9,311                   17,206  

Total

  $ 1,141,005     $ 1,129,178     $ 905,938     $ 526,925     $ 542,339     $ 1,594,048     $     $     $ 5,839,433  

YTD gross write-offs

  $     $     $     $     $     $     $     $     $  

Equity lines

                                                                       

Pass/Watch

  $     $ 98     $     $     $     $     $ 227,502     $ 16,628     $ 244,228  

Special Mention

          3                                           3  

Substandard

                                        2,511       173       2,684  

Total

  $     $ 101     $     $     $     $     $ 230,013     $ 16,801     $ 246,915  

YTD gross write-offs

  $     $     $     $     $     $     $     $     $  

Installment and other loans

                                                                       

Pass/Watch

  $ 5,114     $ 981     $ 3     $     $     $     $     $     $ 6,098  

Total

  $ 5,114     $ 981     $ 3     $     $     $     $     $     $ 6,098  

YTD gross write-offs

  $     $ 15     $     $     $     $     $     $     $ 15  

Total loans

  $ 3,724,618     $ 3,581,730     $ 3,052,314     $ 1,588,314     $ 1,686,965     $ 3,571,544     $ 2,306,710     $ 25,225     $ 19,537,420  

Total YTD gross write-offs

  $     $ 992     $ 1,520     $ 384     $ 4,641     $ 14,429     $ 1,520     $     $ 23,486  

 

 

 

Allowance for Credit Losses

 

The Company has an allowance framework under ASC Topic 326 for all financial assets measured at amortized cost and certain off-balance sheet credit exposures. The measurement of the allowance for credit losses is based on management’s best estimate of lifetime expected credit losses inherent in the Company’s relevant financial assets. The forward-looking concept of current expected credit loss (“CECL”) approach requires loss estimates to consider historical experience, current conditions and reasonable and supportable economic forecasts of future events and circumstances.

 

The ACL is the combination of the allowance for loan losses and the reserve for unfunded loan commitments. The allowance for loan losses is reported as a reduction of the amortized cost basis of loans, while the reserve for unfunded loan commitments is included within "other liabilities" on the Consolidated Balance Sheets (Unaudited). The amortized cost basis of loans does not include accrued interest receivable, which is included in "accrued interest receivable" on the Consolidated Balance Sheets. The "Provision for credit losses" on the Consolidated Statements of Operations and Comprehensive Income (Unaudited) is a combination of the provision for loan losses and the provision for unfunded loan commitments.

 

Under the Company’s CECL approach, management estimates the ACL using relevant available information from internal and external sources, relating to past events, current conditions, and reasonable and supportable economic forecasts that vary by loan portfolio. We use economic forecasts from Moody’s Analytics in this process. The economic forecast is updated monthly; therefore, the one used for each quarter-end calculation is generally based on a one-month lag based on the timing of when the forecast is released. The Company does not consider a one-month lag to create a material difference but considers any subsequent material changes to our estimated loss forecasts as deemed appropriate. Historical credit loss experience provides the basis for the estimation of expected credit losses. Adjustments to historical loss information are made for differences in current loan-specific risk characteristics such as differences in underwriting standards, portfolio mix, delinquency level, or term as well as for changes in environmental conditions, such as changes in gross domestic product (or “GDP”), unemployment rates, property values, or other relevant factors.

 

Under the CECL methodology, quantitative and qualitative loss factors are applied to our population of loans on a collective pool basis when similar risk characteristics exist. The Company evaluates loans for expected credit losses on an individual basis if, based on current information and events, the loan does not share similar credit risk characteristics with other loans. The Company may choose to measure expected credit losses on an individual loan basis by using one of the following methods: (1) the present value of the expected future cash flows of the loan discounted at the loan’s original effective interest rate, or (2) if the loan is collateral dependent, the fair value of the collateral less costs to sell. For loans that are not collateral-dependent, the Company uses the present value of future cash flows.

 

Quantitative Factors

 

Under the Company’s CECL methodology, nine portfolio segments with similar risk characteristics are evaluated for expected loss. Six portfolios are modeled using econometric models and three smaller portfolios are evaluated using a simplified loss-rate method that calculates lifetime expected credit losses for the respective pools (simplified approach). The six portfolios subject to econometric modeling include residential mortgages; commercial and industrial loans (“C&I”); construction loans; commercial real estate (“CRE”) for multifamily loans; CRE for owner-occupied loans; and other CRE loans. We estimate the probability of default during the reasonable and supportable forecast period using separate econometric regression models developed to correlate macroeconomic variables, (GDP, unemployment, CRE prices and residential mortgage prices) to historical credit performance for each of the six loan portfolios from the fourth quarter of 2007 to the fourth quarter of 2022. Loss given default rates are computed based on the charge-offs recognized divided by the exposure at default of defaulted loans starting with the fourth quarter of 2007 through the fourth quarter of 2022. The probability of default and the loss given default rates are applied to the expected amount at default at the loan level based on contractual scheduled payments and estimated prepayments. The amounts so calculated comprise the quantitative portion of the allowance for credit losses.

 

The Company’s CECL methodology utilizes an eight-quarter reasonable and supportable (“R&S”) forecast period, and a four-quarter reversion period. Management relies on multiple forecasts, blending them into a single loss estimate. Generally speaking, the blended scenario approach would include the Baseline, the Alternative Scenario 1 – Upside – 10th Percentile and the Alternative Scenario 3 – Downside – 90th Percentile forecasts. After the R&S period, the Company reverts linearly for the four-quarter reversion period to the long-term loss rates for each of the six portfolios of loans.

 

The Company’s CECL methodology estimates expected credit losses over the contractual term of the loans, adjusted for expected prepayments when appropriate. The contractual term excludes expected extensions, renewals, and modifications unless the extension or renewal options are included in the original or modified contract at the reporting date and are not unconditionally cancellable by the Company.

 

The simplified approach portfolios include Small Business Administration (“SBA”) loans, Home Equity Lines of Credit (“HELOCs”) and cash-secured loans, which are not modelled econometrically due to the low loss history for these three pools of loans. The forecasted loss rate is based on the forecasted GDP and unemployment rates during the first eight quarters of the portfolio’s contractual life, reversion loss rates for the next four quarters of the portfolio’s contractual life on a linear declining rate, and the long-term loss rate projected over the remainder of the portfolio’s contractual life.

 

Qualitative Factors

 

Under the Company’s CECL methodology, the qualitative portion of the reserve on pooled loans represents management’s judgment of additional considerations to account for internal and external risk factors that are not adequately measured in the quantitative reserve. The qualitative loss factors consider idiosyncratic risk factors, conditions that may not be reflected in quantitatively derived results, or other relevant factors to seek to ensure the allowance for credit losses reflects our best estimate of current expected credit losses. The qualitative reserves include reserves for policy exceptions, experience of management and staff, level of competition in the lending environment, weak risk identification, lack of historical loss experience with residential mortgage loans made to non-U.S. residents, oil & gas, the higher risk characteristics of purchased syndicated loans, model uncertainty, and loans with potential risk of loss given the current environment, including CRE and Office loans, but have not degraded to the point of qualifying for a specific reserve. Current and forecasted economic trends and underlying market values for collateral dependent loans also are considered within the econometric models described above.

 

The Company’s CECL methodology requires a significant amount of management judgment in determining the appropriate allowance for credit losses. Several of the steps in the methodology involve judgment and are subjective in nature including, among other things:

 

 

Segmenting the loan portfolio

 

Determining the amount of loss history to consider

 

Selecting predictive econometric regression models that use appropriate macroeconomic variables

 

Determining the methodology to forecast prepayments

 

Selecting the most appropriate economic forecast scenario

 

Determining the length of the R&S forecast and reversion periods

 

Estimating expected utilization rates on unfunded loan commitments

 

Assessing relevant and appropriate qualitative factors.

 

In addition, the CECL methodology is dependent on economic forecasts that are inherently imprecise and will change from period to period. Although the allowance for credit losses is considered by management to be appropriate, there can be no assurance that it will be sufficient to absorb future losses.

 

Management believes the allowance for credit losses is appropriate for the CECL in our loan portfolio and associated unfunded commitments, and the credit risk ratings and inherent loss rates currently assigned are reasonable and appropriate as of the reporting date. The criteria for default may include any one of the following: on nonaccrual status, modifications to borrowers experiencing financial difficulty, or payment delinquency of 90 days or more. 

 

Individually Evaluated Loans 

 

When a loan no longer shares similar risk characteristics with other loans, such as in the case of certain nonaccrual loans, the Company estimates the allowance for loan losses on an individual loan basis. Generally, the allowance for loan losses for individually evaluated loans is measured as the difference between the recorded value of the loans and the fair value of the collateral. For loans evaluated individually, the Company uses one of two different asset valuation measurement methods: (1) the fair value of collateral less costs to sell; or (2) the present value of expected future cash flows. If an individually evaluated loan is determined to be collateral dependent, the Company applies the fair value of the collateral less costs to sell method. If an individually evaluated loan is determined not to be collateral dependent, the Company uses the present value of future cash flows.

 

Unfunded Loan Commitments

 

Unfunded loan commitments are generally related to providing credit facilities to clients of the Bank and are not actively traded financial instruments. These unfunded commitments are disclosed as off-balance sheet financial instruments in Note 9 in the Notes to Consolidated Financial Statements (Unaudited).

 

The Company estimates expected credit losses over the contractual period in which the Company is exposed to credit risk via a contractual obligation to extend credit, unless that obligation is unconditionally cancellable by the Company, using the same loss factors as used for the allowance for loan losses. The reserve for unfunded loan commitments uses a one-year historical usage rate of the unfunded commitments during the contractual life of the commitments. The allowance for unfunded commitments is included in “other liabilities” on the Consolidated Balance Sheets. Changes in the allowance for unfunded commitments are included in the provision for credit losses.

 

The following tables set forth activity in the allowance for loan losses by portfolio segment for the three months ended March 31, 2024, and March 31, 2023.

 

 

                           

Residential

                 
                 

Commercial

   

Mortgage Loans

   

Installment

         
   

Commercial

   

Construction

   

Real Estate

   

and

   

and Other

         
   

Loans

   

Loans

   

Loans

   

Equity Lines

   

Loans

   

Total

 
   

(In thousands)

 

Allowance for Loan Losses:

                                               

December 31, 2023 Ending Balance

  $ 53,791     $ 8,180     $ 74,428     $ 18,140     $ 23     $ 154,562  

(Reversal)/provision for expected credit losses

    (1,374 )     359       2,872       (677 )     (13 )     1,167  

Charge-offs

    (1,939 )           (251 )     (3 )           (2,193 )

Recoveries

    812                   241             1,053  

Net (charge-offs)/recoveries

    (1,127 )           (251 )     238             (1,140 )

March 31, 2024 Ending Balance

  $ 51,290     $ 8,539     $ 77,049     $ 17,701     $ 10     $ 154,589  
                                                 

Allowance for unfunded credit commitments:

                                               

December 31, 2023 Ending Balance

  $ 6,888     $ 2,165     $     $     $     $ 9,053  

Provision for expected credit losses

    572       161                         733  

March 31, 2024 Ending Balance

  $ 7,460     $ 2,326     $     $     $     $ 9,786  

 

                           

Residential

                 
                 

Commercial

   

Mortgage Loans

   

Installment

         
   

Commercial

   

Construction

   

Real Estate

   

and

   

and Other

         
   

Loans

   

Loans

   

Loans

   

Equity Lines

   

Loans

   

Total

 
   

(In thousands)

 

Allowance for Loan Losses:

                                               

December 31, 2022 Ending Balance

  $ 49,435     $ 10,417     $ 68,366     $ 18,232     $ 35     $ 146,485  

(Reversal)/provision for expected credit losses

    (60 )     483       3,463       (611 )     (20 )     3,255  

Charge-offs

    (3,911 )           (3,990 )           (6 )     (7,907 )

Recoveries

    511             2,528       12             3,051  

Net (charge-offs)/recoveries

    (3,400 )           (1,462 )     12       (6 )     (4,856 )

March 31, 2023 Ending Balance

  $ 45,975     $ 10,900     $ 70,367     $ 17,633     $ 9     $ 144,884  
                                                 

Allowance for unfunded credit commitments:

                                               

December 31, 2022 Ending Balance

  $ 4,840     $ 3,890     $     $     $     $ 8,730  

Provision for expected credit losses

    3,435       1,325       85                   4,845  

March 31, 2023 Ending Balance

  $ 8,275     $ 5,215     $ 85     $     $     $ 13,575