XML 56 R39.htm IDEA: XBRL DOCUMENT v3.25.0.1
Loans and Allowance for Credit Losses (Tables)
12 Months Ended
Dec. 31, 2024
Summary of Significant Accounting Policies  
Schedule of composition of loans

December 31,

2024

    

2023

(In thousands)

Multi-family residential

$

2,527,222

$

2,658,205

Commercial real estate

 

1,973,124

 

1,958,252

One-to-four family ― mixed-use property

 

511,222

 

530,243

One-to-four family ― residential

 

244,282

 

220,213

Construction

 

60,399

 

58,673

Small Business Administration

 

19,925

 

20,205

Commercial business and other

 

1,401,602

 

1,452,518

Net unamortized premiums and unearned loan fees

 

10,097

 

9,590

Total loans, net of fees and costs excluding portfolio layer basis adjustments

6,747,873

6,907,899

Unallocated portfolio layer basis adjustments (1)

(2,025)

(949)

Total loans, net of fees and costs

$

6,745,848

$

6,906,950

(1)This amount represents portfolio layer method basis adjustments related to loans hedged in a closed portfolio. Under GAAP portfolio layer method basis adjustments are not allocated to individual loans, however, the amounts impact the net loan balance. These basis adjustments would be allocated to the amortized cost of specific loans within the pool if the hedge was de-designated. See Note 20 (“Derivative Financial Instruments”) of the Notes to the Consolidated Financial Statements.
Schedule of loans modifications made to borrowers

For the year ended December 31, 2024

(Dollars in thousands)

Other-than-insignificant Payment Delay

Loan Modifications Made to Borrowers Experiencing Financial Difficulty

    

Number

    

Amortized Cost Basis

    

% of Total Class of Financing Receivable

    

Financial Effect

Multi-family residential

1

$

7,472

0.3

%

Provided principal payment deferral to be collected at 18-month deferral period (April 2026)

Commercial real estate

1

$

29,890

1.5

%

Provided payment deferral to be collected at maturity (January 2027)

Total

2

$

37,362

 

  

For the year ended December 31, 2023

(Dollars in thousands)

Other-than-insignificant Payment Delay

Loan Modifications Made to Borrowers Experiencing Financial Difficulty

    

Number

    

Amortized Cost Basis

    

% of Total Class of Financing Receivable

    

Financial Effect

Small business administration

1

$

1,488

7.3

%

Provided twelve month payment deferral to be collected at maturity

Total

1

$

1,488

 

  

For the year ended December 31, 2024

(Dollars in thousands)

Term Extension and Other-than-insignificant Payment Delay

Loan Modifications Made to Borrowers Experiencing Financial Difficulty

    

Number

    

Amortized Cost Basis

    

% of Total Class of Financing Receivable

    

Financial Effect

Commercial real estate

1

$

2,793

0.1

%

Extended Maturity to January 2027 (32 months) and provided payment deferral to be collected at maturity

Total

1

$

2,793

 

  

For the year ended December 31, 2024

(Dollars in thousands)

Term Extension and Reduced Interest Rate

Loan Modifications Made to Borrowers Experiencing Financial Difficulty

    

Number

    

Amortized Cost Basis

    

% of Total Class of Financing Receivable

    

Financial Effect

Commercial business and other

1

$

378

%

Extended Maturity to August 2026 (3 months) and reduced rate to zero percent

Total

1

$

378

 

  

For the year ended December 31, 2024

(Dollars in thousands)

Term Extension

Loan Modifications Made to Borrowers Experiencing Financial Difficulty

    

Number

    

Amortized Cost Basis

    

% of Total Class of Financing Receivable

    

Financial Effect

Commercial business and other

1

$

8

%

Extended Maturity to December 2028 (28 months)

Total

1

$

8

 

  

For the year ended December 31, 2023

(Dollars in thousands)

Term Extension

Loan Modifications Made to Borrowers Experiencing Financial Difficulty

    

Number

    

Amortized Cost Basis

    

% of Total Class of Financing Receivable

    

Financial Effect

Commercial business and other

3

$

1,734

0.1

%

Two loans extended Maturity to June 2025 (20 months). One loan extended Maturity to August 2024 (10 months)

Total

3

$

1,734

 

  

Schedule of financing receivable modified past due

    

Payment Status of Borrowers Experiencing Financial Difficulty (Amortized Cost Basis)

(In thousands)

Current

30-89 Days Past Due

90+ Days Past Due

    

Total Modified

Multi-family residential

$

7,472

$

$

$

7,472

Commercial real estate

32,706

32,706

Commercial business and other

8

266

274

Total

$

40,186

$

$

266

$

40,452

Schedule of amortized cost basis of financing receivables

    

Amortized Cost Basis of Modified Financing Receivables That Subsequently Defaulted

(In thousands)

Rate Reduction

    

Term Extension

Principal Forgiveness

    

Other-than-insignificant payment delay

    

Combination - Term Extension and Interest Rate Reduction

Commercial business and other

$

$

$

$

$

266

Total

$

$

$

$

$

266

Schedule of TDR loan modifications

The following tables show loans modified and classified as TDR under legacy GAAP during the periods

indicated:

For the year ended December 31, 2022

(Dollars in thousands)

    

Number

    

Balance

    

Modification description

Small Business Administration

1

$

271

Loan amortization extension

Commercial business and other

5

8,204

One loan received a below market interest rate and four loans had an amortization extension

Total

6

$

8,475

  

Schedule of non-accrual loans at amortized cost with no related allowance and interest income recognized for loans ninety days or more past due and still accruing

At or for the year ended December 31, 2024

(In thousands)

Non-accrual amortized cost beginning of the reporting period

Non-accrual amortized cost end of the reporting period

Non-accrual with no related allowance

Interest income recognized

Loans ninety days or more past due and still accruing

Multi-family residential

$

3,640

$

11,707

$

6,476

$

5

$

Commercial real estate

6,376

6,376

One-to-four family - mixed-use property

1,005

117

117

1

One-to-four family - residential

4,670

812

812

2

Small Business Administration

2,576

2,531

2,531

Commercial business and other

11,768

12,454

6,046

3

Total

$

23,659

$

33,997

$

22,358

$

11

$

At or for the year ended December 31, 2023

(In thousands)

Non-accrual amortized cost beginning of the reporting period

Non-accrual amortized cost end of the reporting period

Non-accrual with no related allowance

Interest income recognized

Loans ninety days or more past due and still accruing

Multi-family residential

$

3,547

$

3,640

$

3,640

$

2

$

1,463

Commercial real estate

254

One-to-four family - mixed-use property

1,045

1,005

1,005

3

One-to-four family - residential

3,953

4,670

4,670

3

Small Business Administration

950

2,576

2,576

Commercial business and other

20,193

11,768

3,242

17

Total

$

29,942

$

23,659

$

15,133

$

25

$

1,463

Summary of interest foregone on non-accrual loans and loans classified as TDR

    

2024

    

2023

    

2022

(In thousands)

(In thousands)

Interest income that would have been recognized had the loans performed in accordance with their original terms

$

2,885

$

1,995

$

2,309

Less: Interest income included in the results of operations

 

11

 

25

 

746

Total foregone interest

$

2,874

$

1,970

$

1,563

Summary of aging analysis of amortized cost basis of loans

At December 31, 2024

(In thousands)

    

30 - 59 Days Past Due

    

60 - 89 Days Past Due

    

Greater than 90 Days

    

Total Past Due

    

Current

    

Total Loans (1)

Multi-family residential

$

12,596

$

9,255

$

11,707

$

33,558

$

2,498,055

$

2,531,613

Commercial real estate

 

4,846

 

 

6,376

 

11,222

 

1,963,400

 

1,974,622

One-to-four family - mixed-use property

 

870

 

1,234

 

117

 

2,221

 

511,717

 

513,938

One-to-four family - residential

 

802

 

65

 

812

 

1,679

 

242,914

 

244,593

Construction

 

 

 

 

 

60,114

 

60,114

Small Business Administration

 

 

 

2,531

 

2,531

 

17,664

 

20,195

Commercial business and other

 

409

 

2,239

 

12,432

 

15,080

 

1,387,718

 

1,402,798

Total

$

19,523

$

12,793

$

33,975

$

66,291

$

6,681,582

$

6,747,873

(1) The table above excludes the unallocated portfolio layer basis adjustments totaling $2.0 million related to loans hedged in a closed pool at December 31, 2024. See Note 20 (“Derivative Financial Instruments”) of the Notes to the Consolidated Financial Statements.

At December 31, 2023

(In thousands)

    

30 - 59 Days Past Due

    

60 - 89 Days Past Due

    

Greater than 90 Days

    

Total Past Due

    

Current

    

Total Loans (1)

Multi-family residential

$

2,722

$

539

$

5,103

$

8,364

$

2,653,862

$

2,662,226

Commercial real estate

 

8,090

 

1,099

 

 

9,189

 

1,950,435

 

1,959,624

One-to-four family - mixed-use property

 

1,708

 

124

 

1,005

 

2,837

 

530,247

 

533,084

One-to-four family - residential

 

1,715

 

 

4,670

 

6,385

 

215,134

 

221,519

Construction

 

 

 

 

 

58,261

 

58,261

Small Business Administration

 

 

 

2,576

 

2,576

 

17,769

 

20,345

Commercial business and other

 

420

 

1,061

 

7,585

 

9,066

 

1,443,774

 

1,452,840

Total

$

14,655

$

2,823

$

20,939

$

38,417

$

6,869,482

$

6,907,899

(1) The table above excludes the unallocated portfolio layer basis adjustments totaling $0.9 million related to loans hedged in a closed pool at December 31, 2023. See Note 20 (“Derivative Financial Instruments”) of the Notes to the Consolidated Financial Statements.

Summary of activity in the allowance for loan losses

December 31, 2024

    

    

    

One-to-four

    

One-to-four

    

    

    

Commercial

    

Multi-family

Commercial

family - mixed-

family -

Construction

Small Business

business and

(In thousands)

residential

real estate

use property

residential

loans

Administration

other

Total

Beginning balance

$

10,373

$

8,665

$

1,610

$

668

$

158

$

1,626

$

17,061

$

40,161

Charge-offs

 

 

(421)

 

 

(14)

 

 

(7)

(7,527)

(7,969)

Recoveries

 

2

 

 

2

 

102

 

 

108

71

285

Provision (benefit)

 

2,770

 

1,044

 

11

 

3

 

213

 

(204)

3,838

7,675

Ending balance

$

13,145

$

9,288

$

1,623

$

759

$

371

$

1,523

$

13,443

$

40,152

December 31, 2023

    

    

    

One-to-four

    

One-to-four

    

    

    

Commercial

    

Multi-family

Commercial

family - mixed-

family -

Construction

Small Business

business and

(In thousands)

residential

real estate

use property

residential

loans

Administration

other

Total

Beginning balance

$

9,552

$

8,184

$

1,875

$

901

$

261

$

2,198

$

17,471

$

40,442

Charge-offs

 

 

(8)

 

 

(23)

 

 

(7)

(11,119)

(11,157)

Recoveries

 

2

 

 

1

 

52

 

 

248

42

345

Provision (benefit)

 

819

 

489

 

(266)

 

(262)

 

(103)

 

(813)

10,667

10,531

Ending balance

$

10,373

$

8,665

$

1,610

$

668

$

158

$

1,626

$

17,061

$

40,161

December 31, 2022

    

     

     

One-to-four

    

One-to-four

    

    

    

    

Commercial

    

Multi-family

Commercial

family - mixed-

family -

Construction

Small Business

Taxi

business and

(In thousands)

residential

real estate

use property

residential

loans

Administration

medallion

other

Total

Beginning balance

$

8,185

$

7,158

$

1,755

$

784

$

186

$

1,209

$

$

17,858

$

37,135

Charge-offs

 

(208)

 

 

 

(20)

 

 

(1,053)

 

 

(2,067)

 

(3,348)

Recoveries

 

77

 

 

 

5

 

 

47

 

447

 

1,237

 

1,813

Provision (benefit)

 

1,498

 

1,026

 

120

 

132

 

75

 

1,995

 

(447)

 

443

 

4,842

Ending balance

$

9,552

$

8,184

$

1,875

$

901

$

261

$

2,198

$

$

17,471

$

40,442

Summary of risk category of mortgage and non-mortgage loans by loan portfolio segments and class of loans by year of origination

December 31, 2024

Revolving Loans

Revolving Loans

Amortized Cost

converted to

(In thousands)

2024

2023

2022

2021

2020

Prior

Basis

term loans

Total

Multi-family Residential

Pass

$

116,814

$

248,004

$

375,084

$

272,747

$

195,539

$

1,250,368

$

5,369

$

$

2,463,925

Watch

7,587

2,724

31,665

41,976

Special Mention

10,163

2,388

12,551

Substandard

704

2,811

9,646

13,161

Total Multi-family Residential

$

116,814

$

248,004

$

392,834

$

273,451

$

201,074

$

1,294,067

$

5,369

$

$

2,531,613

Commercial Real Estate

Pass

$

199,396

$

197,228

$

310,725

$

144,569

$

122,576

$

924,520

$

$

$

1,899,014

Watch

430

4,023

6,660

58,119

69,232

Substandard

6,376

6,376

Total Commercial Real Estate

$

199,396

$

197,228

$

311,155

$

148,592

$

129,236

$

989,015

$

$

$

1,974,622

Gross charge-offs

$

$

$

$

$

$

421

$

$

$

421

1-4 Family Mixed-Use Property

Pass

$

17,759

$

23,552

$

45,487

$

40,515

$

27,448

$

352,004

$

$

$

506,765

Watch

5,338

5,338

Special Mention

445

1,273

1,718

Substandard

117

117

Total 1-4 Family Mixed-Use Property

$

17,759

$

23,552

$

45,487

$

40,515

$

27,893

$

358,732

$

$

$

513,938

1-4 Family Residential

Pass

$

2,136

$

53,556

$

22,382

$

7,117

$

16,039

$

121,653

$

6,256

$

8,588

$

237,727

Watch

496

254

2,769

113

1,265

4,897

Special Mention

838

215

1,053

Substandard

477

439

916

Total 1-4 Family Residential

$

2,136

$

53,556

$

22,878

$

7,371

$

16,039

$

125,737

$

6,369

$

10,507

$

244,593

Gross charge-offs

$

$

$

$

$

$

14

$

$

$

14

Construction

Pass

$

$

51

$

2

$

18,215

$

$

$

39,230

$

$

57,498

Watchlist

Special Mention

2,616

2,616

Total Construction

$

$

2,667

$

2

$

18,215

$

$

$

39,230

$

$

60,114

Small Business Administration

Pass

$

7,356

$

1,906

$

3,211

$

1,092

$

1,672

$

1,123

$

$

$

16,360

Watch

774

774

Special Mention

325

325

Substandard

1,691

1,045

2,736

Total Small Business Administration

$

7,356

$

1,906

$

3,211

$

2,783

$

1,672

$

3,267

$

$

$

20,195

Gross charge-offs

$

$

$

$

$

$

7

$

$

$

7

Commercial Business

Pass

$

109,139

$

92,916

$

71,479

$

29,665

$

17,744

$

99,620

$

208,419

$

$

628,982

Watch

166

4,850

1,630

4,310

1,720

1,500

14,176

Special Mention

16

16

Substandard

716

429

4,891

3,119

3,856

13,011

Doubtful

462

570

1,032

Total Commercial Business

$

110,021

$

98,657

$

76,370

$

31,295

$

22,054

$

104,475

$

214,345

$

$

657,217

Gross charge-offs

$

$

$

$

4,121

$

$

266

$

3,083

$

$

7,470

Commercial Business - Secured by RE

Pass

$

68,613

$

45,976

$

169,904

$

125,523

$

99,794

$

203,839

$

673

$

$

714,322

Watch

8,671

3,721

396

12,788

Special Mention

14,418

14,418

Substandard

3,884

3,884

Total Commercial Business - Secured by RE

$

77,284

$

45,976

$

169,904

$

125,523

$

103,515

$

222,537

$

673

$

$

745,412

Other

Pass

$

$

$

$

$

$

85

$

84

$

$

169

Total Other

$

$

$

$

$

$

85

$

84

$

$

169

Gross charge-offs

$

$

$

$

$

$

57

$

$

$

57

Total by Loan Type

Total Pass

$

521,213

$

663,189

$

998,274

$

639,443

$

480,812

$

2,953,212

$

260,031

$

8,588

$

6,524,762

Total Watch

8,837

4,850

8,513

5,907

17,415

100,781

1,613

1,265

149,181

Total Special Mention

2,616

10,163

445

19,258

215

32,697

Total Substandard

716

429

4,891

2,395

2,811

24,664

3,856

439

40,201

Total Doubtful

462

570

1,032

Total Loans (1)

$

530,766

$

671,546

$

1,021,841

$

647,745

$

501,483

$

3,097,915

$

266,070

$

10,507

$

6,747,873

Total Gross charge-offs

$

$

$

$

4,121

$

$

765

$

3,083

$

$

7,969

(1) The table above excludes the unallocated portfolio layer basis adjustments totaling $2.0 million related to loans hedged in a closed pool at December 31, 2024. See Note 20 (“Derivative Financial Instruments”) of the Notes to the Consolidated Financial Statements.

December 31, 2023

Revolving Loans

Revolving Loans

Amortized Cost

converted to

(In thousands)

2023

2022

2021

2020

2019

Prior

Basis

term loans

Total

Multi-family Residential

Pass

$

254,340

$

465,069

$

276,483

$

215,561

$

300,822

$

1,099,271

$

5,209

$

$

2,616,755

Watch

870

720

1,935

34,899

38,424

Special Mention

1,193

1,193

Substandard

5,854

5,854

Total Multi-family Residential

$

254,340

$

465,939

$

277,203

$

217,496

$

300,822

$

1,141,217

$

5,209

$

$

2,662,226

Commercial Real Estate

Pass

$

199,420

$

322,446

$

175,045

$

147,871

$

216,964

$

862,641

$

$

$

1,924,387

Watch

1,415

9,239

23,484

34,138

Special Mention

1,099

1,099

Total Commercial Real Estate

$

199,420

$

322,446

$

176,460

$

147,871

$

226,203

$

887,224

$

$

$

1,959,624

Gross charge-offs

$

$

$

$

$

$

8

$

$

$

8

1-4 Family Mixed-Use Property

Pass

$

22,852

$

43,579

$

41,604

$

30,984

$

60,308

$

326,246

$

$

$

525,573

Watch

233

4,777

5,010

Special Mention

720

564

1,284

Substandard

1,217

1,217

Total 1-4 Family Mixed-Use Property

$

22,852

$

43,579

$

41,604

$

30,984

$

61,261

$

332,804

$

$

$

533,084

1-4 Family Residential

Pass

$

6,289

$

23,197

$

8,451

$

16,482

$

36,779

$

102,293

$

7,424

$

10,067

$

210,982

Watch

507

270

1,561

695

1,130

4,163

Special Mention

169

169

Substandard

5,737

468

6,205

Total 1-4 Family Residential

$

6,289

$

23,704

$

8,721

$

16,482

$

38,340

$

108,725

$

7,424

$

11,834

$

221,519

Gross charge-offs

$

$

$

$

$

$

23

$

$

$

23

Construction

Pass

$

5,809

$

3

$

5,793

$

$

$

46,656

$

$

58,261

Total Construction

$

5,809

$

3

$

5,793

$

$

$

$

46,656

$

$

58,261

Small Business Administration

Pass

$

1,984

$

3,283

$

2,883

$

3,443

$

606

$

2,121

$

$

$

14,320

Watch

47

2,847

2,894

Special Mention

348

348

Substandard

1,627

1,156

2,783

Total Small Business Administration

$

1,984

$

3,283

$

4,510

$

3,443

$

653

$

6,472

$

$

$

20,345

Gross charge-offs

$

$

$

$

$

$

7

$

$

$

7

Commercial Business

Pass

$

115,740

$

116,452

$

53,315

$

31,637

$

30,913

$

53,289

$

244,143

$

$

645,489

Watch

342

9,792

3,822

2,426

14,483

18,495

8,582

57,942

Special Mention

25

495

520

Substandard

14,642

2,399

4,158

93

12,906

2,982

37,180

Doubtful

462

3,903

4,365

Total Commercial Business

$

131,186

$

128,643

$

61,295

$

34,063

$

45,514

$

84,690

$

260,105

$

$

745,496

Gross charge-offs

$

40

$

$

1,675

$

$

28

$

10

$

9,267

$

$

11,020

Commercial Business - Secured by RE

Pass

$

36,993

$

176,825

$

130,608

$

106,545

$

38,846

$

139,025

$

$

$

628,842

Watch

9,730

311

586

51,759

62,386

Special Mention

14,892

1,002

15,894

Total Commercial Business - Secured by RE

$

46,723

$

177,136

$

130,608

$

106,545

$

54,324

$

191,786

$

$

$

707,122

Other

Pass

$

$

$

$

$

$

133

$

89

$

$

222

Total Other

$

$

$

$

$

$

133

$

89

$

$

222

Gross charge-offs

$

$

$

$

$

$

99

$

$

$

99

Total by Loan Type

Total Pass

$

643,427

$

1,150,854

$

694,182

$

552,523

$

685,238

$

2,585,019

$

303,521

$

10,067

$

6,624,831

Total Watch

10,072

11,480

6,227

4,361

26,149

136,956

8,582

1,130

204,957

Total Special Mention

15,637

4,206

495

169

20,507

Total Substandard

14,642

2,399

5,785

93

26,870

2,982

468

53,239

Total Doubtful

462

3,903

4,365

Total Loans (1)

$

668,603

$

1,164,733

$

706,194

$

556,884

$

727,117

$

2,753,051

$

319,483

$

11,834

$

6,907,899

Total Gross charge-offs

$

40

$

$

1,675

$

$

28

$

147

$

9,267

$

$

11,157

Summary of types of collateral-dependent loans by class of loans

Collateral Type

December 31, 2024

December 31, 2023

(In thousands)

Real Estate

Business Assets

Real Estate

Business Assets

Multi-family residential

$

11,707

$

$

3,640

$

Commercial real estate

6,376

One-to-four family - mixed-use property

117

1,005

One-to-four family - residential

812

4,670

Small Business Administration

2,531

2,576

Commercial business and other

3,884

8,570

11,768

Total

$

22,896

$

11,101

$

9,315

$

14,344

Summary of allowance for off balance sheet

The following table presents the activity in the allowance for off-balance sheet credit losses:

For the years ended

December 31, 

    

2024

    

2023

    

2022

    

(In thousands)

Balance at beginning of period

$

1,102

$

970

$

1,209

Provision (benefit)

(65)

132

(239)

Allowance for Off-Balance Sheet - Credit losses

$

1,037

$

1,102

$

970

Nonperforming Financial Instruments [Member]  
Summary of Significant Accounting Policies  
Schedule of recorded investment for loans classified as TDR at amortized cost

December 31, 2022

Number

Amortized

(Dollars in thousands)

    

of contracts

    

Cost

Commercial business and other

 

2

$

3,263

Total troubled debt restructurings that subsequently defaulted

 

2

$

3,263

Performing According to Restructured Terms [Member]  
Summary of Significant Accounting Policies  
Schedule of recorded investment for loans classified as TDR at amortized cost

December 31, 2022

Number

Amortized

(Dollars in thousands)

    

of contracts

    

Cost

Multi-family residential

 

6

$

1,673

Commercial real estate

1

7,572

One-to-four family - mixed-use property

 

4

 

1,222

One-to-four family - residential

 

1

 

253

Small Business Administration

1

242

Commercial business and other

 

3

 

855

Total performing

 

16

$

11,817