XML 25 R15.htm IDEA: XBRL DOCUMENT
v3.24.2.u1

Allowance for Credit Losses on Loans and Leases | 6 Months Ended
--- | ---
Jun. 30, 2024
Credit Loss [Abstract] |
Allowance for Credit Losses on Loans and Leases | Allowance for Credit Losses on Loans and Leases Allowance for Credit Losses on Loans and Leases The following table summarizes activity in the allowance for credit losses for the periods indicated:
| Multi- Family |  | Commercial Real Estate |  | One-to-Four Family First Mortgage |  | Acquisition, Development, and Construction |  | Other |  | Total
Three months ended June 30, 2024 | (in millions)
Balance, beginning of period | $ | 469 |  |  | $ | 434 |  |  | $ | 42 |  |  | $ | 48 |  |  | $ | 222 |  |  | $ | 1,215 |
Charge-offs | (76) |  | (237) |  | (1) |  | — |  | (40) |  | (354)
Recoveries | — |  | — |  | — |  | — |  | 5 |  | 5
Provision for (recovery of) credit losses on loans and leases | 225 |  | 131 |  | (1) |  | (5) |  | 52 |  | 402
Balance, end of period | $ | 618 |  |  | $ | 328 |  |  | $ | 40 |  |  | $ | 43 |  |  | $ | 239 |  |  | $ | 1,268 |
Three months ended June 30, 2023 |  |  |  |  |  |  |  |  |  |  |
Balance, beginning of period | $ | 171 |  |  | $ | 53 |  |  | $ | 39 |  |  | $ | 20 |  |  | $ | 267 |  |  | $ | 550 |
Charge-offs | — |  | — |  | (1) |  | — |  | (2) |  | (3)
Recoveries | — |  | — |  | — |  | — |  | 4 |  | 4
Provision for (recovery of) credit losses on loans and leases | 21 |  | 16 |  | 7 |  | 3 |  | (4) |  | 43
Balance, end of period | $ | 192 |  |  | $ | 69 |  |  | $ | 45 |  |  | $ | 23 |  |  | $ | 265 |  |  | $ | 594 |
Six months ended June 30, 2024 |  |  |  |  |  |  |  |  |  |  |
Balance, beginning of period | $ | 307 |  |  | $ | 366 |  |  | $ | 47 |  |  | $ | 36 |  |  | $ | 236 |  |  | $ | 992 |
Charge-offs | (87) |  | (301) |  | (1) |  | — |  | (56) |  | (445)
Recoveries | 1 |  | — |  | — |  | — |  | 13 |  | 14
Provision for (recovery of) credit losses on loans and leases | 397 |  | 263 |  | (6) |  | 7 |  | 46 |  | 707
Balance, end of period | $ | 618 |  |  | $ | 328 |  |  | $ | 40 |  |  | $ | 43 |  |  | $ | 239 |  |  | $ | 1,268 |
Six months ended June 30, 2023 |  |  |  |  |  |  |  |  |  |  |
Balance, beginning of period | $ | 178 |  |  | $ | 46 |  |  | $ | 46 |  |  | $ | 20 |  |  | $ | 103 |  |  | $ | 393 |
Adjustment for Purchased PCD Loans | — |  | — |  | — |  | — |  | 13 |  | 13
Charge-offs | — |  | — |  | (2) |  | — |  | (6) |  | (8)
Recoveries | — |  | — |  | — |  | — |  | 9 |  | 9
Provision for (recovery of) credit losses on loans and leases | 14 |  | 23 |  | 1 |  | 3 |  | 146 |  | 187
Balance, end of period | $ | 192 |  |  | $ | 69 |  |  | $ | 45 |  |  | $ | 23 |  |  | $ | 265 |  |  | $ | 594 |
At June 30, 2024, the allowance for credit losses on loans and leases was $1.3 billion compared to $1.0 billion at December 31, 2023, up $276 million. Market interest rates remain persistently high which will put pressure on the ability for certain borrowers with interest rates resetting at current levels to cover debt service. When combined with inflationary pressure on operating costs and limits on the ability to increase rental rates, debt service levels may approach or exceed some properties' net operating income, which increases the risk of loss. We believe that higher interest rates for a longer period of time will have a more significant impact on our loans that will reprice during the next 18 months. Therefore, we have incorporated a higher probability of default related to those loans as they approach their scheduled repricing date in the measurement of our allowance for credit losses. Our allowance for credit losses is determined based on quantitative modeling that incorporates and weighs economic forecast scenarios. The key inputs to our quantitative allowance for credit losses models include borrowers' projected debt service based on the most recent financial information available and underlying collateral property values. Property values are particularly meaningful for our multi-family and commercial real estate portfolios. Our models consider the entire life of the loan, including both the interest only period of the loan, if applicable, and the amortization period, to assess the probability of default and the loss given default. For our multi-family portfolio, we obtain and utilize current and projected geography-specific market information in our forecasts. In estimating the qualitative component of our allowance for credit losses, we have adjusted key inputs used by the model on an average basis for certain loans, most notably net operating income and property values to reflect weaknesses in the underlying data, including the recency of appraisal values, and the lack of significant loss history in available data, particularly for multi-family loans. As of June 30, 2024 and December 31, 2023, the allowance for unfunded commitments totaled $58 million and $52 million, respectively. The allowance for credit losses on loans and leases to total loans held for investment ratio increased to 1.70 percent at June 30, 2024, compared to 1.17 percent at December 31, 2023. Excluding loans with government guarantees and warehouse loans, the allowance for credit losses was 1.72 percent at June 30, 2024, compared to 1.26 percent at December 31, 2023. The following table presents additional information about the Company’s non-accrual loans at June 30, 2024:
(in millions) | Recorded Investment |  | Related Allowance |  | Interest Income Recognized
Non-accrual loans with no related allowance: |  |  |  |  |
Multi-family | $ | 757 |  |  | $ | — |  |  | $ | 13 |
Commercial real estate | 618 |  | — |  | 17
One-to-four family first mortgage | 88 |  | — |  | —
Acquisition, development, and construction | 15 |  | — |  | 1
Other (includes commercial and industrial) | 25 |  | — |  | —
Total non-accrual loans with no related allowance | $ | 1,503 |  |  | $ | — |  |  | $ | 31 |
Non-accrual loans with an allowance recorded: |  |  |  |  |
Multi-family | $ | 37 |  |  | $ | 7 |  |  | $ | 1 |
Commercial real estate | 135 |  | 35 |  | 5
One-to-four family first mortgage | 18 |  | 1 |  | —
Acquisition, development, and construction | 3 |  | 1 |  | —
Other (includes commercial and industrial) | 246 |  | 74 |  | 4
Total non-accrual loans with an allowance recorded | $ | 439 |  |  | $ | 118 |  |  | $ | 10 |
Total non-accrual loans: |  |  |  |  |
Multi-family | $ | 794 |  |  | $ | 7 |  |  | $ | 14 |
Commercial real estate | 753 |  | 35 |  | 22
One-to-four family first mortgage | 106 |  | 1 |  | —
Acquisition, development, and construction | 18 |  | 1 |  | 1
Other (includes commercial and industrial) | 271 |  | 74 |  | 4
Total non-accrual loans | $ | 1,942 |  |  | $ | 118 |  |  | $ | 41 |
The following table presents additional information about the Company’s non-accrual loans at December 31, 2023:
(in millions) | Recorded Investment |  | Related Allowance |  | Interest Income Recognized
Non-accrual loans with no related allowance: |  |  |  |  |
Multi-family | $ | 134 |  |  | $ | — |  |  | $ | 5 |
Commercial real estate | 53 |  | — |  | 2
One-to-four family first mortgage | 85 |  | — |  | —
Other (includes commercial and industrial) | 22 |  | — |  | —
Total non-accrual loans with no related allowance | $ | 294 |  |  | $ | — |  |  | $ | 7 |
Non-accrual loans with an allowance recorded: |  |  |  |  |
Multi-family | $ | 4 |  |  | $ | — |  |  | $ | — |
Commercial real estate | $ | 75 |  |  | $ | 17 |  |  | $ | 3 |
One-to-four family first mortgage | 11 |  | 2 |  | —
Other (includes commercial and industrial) | 44 |  | 28 |  | —
Total non-accrual loans with an allowance recorded | $ | 134 |  |  | $ | 47 |  |  | $ | 3 |
Total non-accrual loans: |  |  |  |  |
Multi-family | $ | 138 |  |  | $ | — |  |  | $ | 5 |
Commercial real estate | 128 |  | 17 |  | 5
One-to-four family first mortgage | 96 |  | 2 |  | —
Other (includes commercial and industrial) | 66 |  | 28 |  | —
Total non-accrual loans | $ | 428 |  |  | $ | 47 |  |  | $ | 10 |

X
- Definition The entire disclosure for allowance for credit losses. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 310 -Publisher FASB -URI https://asc.fasb.org/310/tableOfContent + Details
Name: | us-gaap_AllowanceForCreditLossesTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_CreditLossAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration