XML 30 R20.htm IDEA: XBRL DOCUMENT v3.8.0.1
Loans Receivable and Allowance for Loan Losses (Tables)
9 Months Ended
Sep. 30, 2017
Receivables [Abstract]  
Schedule of Summarized Loans Receivable
Loans receivable at September 30, 2017 and December 31, 2016 are summarized as follows (in thousands):
 
 
September 30, 2017
 
December 31, 2016
Mortgage loans:
 
 
 
 
Residential
 
$
1,157,311

 
1,211,672

Commercial
 
2,022,576

 
1,978,569

Multi-family
 
1,334,984

 
1,402,054

Construction
 
324,692

 
264,814

Total mortgage loans
 
4,839,563

 
4,857,109

Commercial loans
 
1,708,842

 
1,630,444

Consumer loans
 
481,262

 
516,755

Total gross loans
 
7,029,667

 
7,004,308

Purchased credit-impaired ("PCI") loans
 
991

 
1,272

Premiums on purchased loans
 
4,229

 
4,968

Unearned discounts
 
(36
)
 
(39
)
Net deferred fees
 
(6,799
)
 
(7,023
)
Total loans
 
$
7,028,052

 
7,003,486

Summary of Aging Loans Receivable by Portfolio Segment and Class
The following tables summarize the aging of loans receivable by portfolio segment and class of loans, excluding PCI loans (in thousands):
 
 
September 30, 2017
 
 
30-59
Days
 
60-89
Days
 
Non-accrual
 
Recorded
Investment
> 90 days
accruing
 
Total Past
Due
 
Current
 
Total Loans
Receivable
Mortgage loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential
 
$
5,973

 
3,525

 
8,820

 

 
18,318

 
1,138,993

 
1,157,311

Commercial
 
608

 
292

 
8,070

 

 
8,970

 
2,013,606

 
2,022,576

Multi-family
 

 

 

 

 

 
1,334,984

 
1,334,984

Construction
 

 

 

 

 

 
324,692

 
324,692

Total mortgage loans
 
6,581

 
3,817

 
16,890

 

 
27,288

 
4,812,275

 
4,839,563

Commercial loans
 
1,870

 
244

 
17,523

 

 
19,637

 
1,689,205

 
1,708,842

Consumer loans
 
2,307

 
1,080

 
2,035

 

 
5,422

 
475,840

 
481,262

Total gross loans
 
$
10,758

 
5,141

 
36,448

 

 
52,347

 
6,977,320

 
7,029,667

 
 
December 31, 2016
 
 
30-59
Days
 
60-89
Days
 
Non-accrual
 
Recorded
Investment
> 90 days
accruing
 
Total Past
Due
 
Current
 
Total Loans
Receivable
Mortgage loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential
 
$
5,891

 
6,563

 
12,021

 

 
24,475

 
1,187,197

 
1,211,672

Commercial
 

 
80

 
7,493

 

 
7,573

 
1,970,996

 
1,978,569

Multi-family
 

 

 
553

 

 
553

 
1,401,501

 
1,402,054

Construction
 

 

 
2,517

 

 
2,517

 
262,297

 
264,814

Total mortgage loans
 
5,891

 
6,643

 
22,584

 

 
35,118

 
4,821,991

 
4,857,109

Commercial loans
 
1,656

 
357

 
16,787

 

 
18,800

 
1,611,644

 
1,630,444

Consumer loans
 
2,561

 
1,199

 
3,030

 

 
6,790

 
509,965

 
516,755

Total gross loans
 
$
10,108

 
8,199

 
42,401

 

 
60,708

 
6,943,600

 
7,004,308

Summary of Loans Receivable by Portfolio Segment and Impairment Method
The following table summarizes loans receivable by portfolio segment and impairment method, excluding PCI loans (in thousands):
 

September 30, 2017
 

Mortgage
loans

Commercial
loans

Consumer
loans

Total Portfolio
Segments
Individually evaluated for impairment

$
28,578

 
19,393

 
2,210

 
50,181

Collectively evaluated for impairment

4,810,985

 
1,689,449

 
479,052

 
6,979,486

Total gross loans

$
4,839,563

 
1,708,842

 
481,262

 
7,029,667

 

December 31, 2016
 

Mortgage
loans

Commercial
loans

Consumer
loans

Total Portfolio
Segments
Individually evaluated for impairment

$
29,551

 
20,255

 
2,213

 
52,019

Collectively evaluated for impairment

4,827,558

 
1,610,189

 
514,542

 
6,952,289

Total gross loans

$
4,857,109

 
1,630,444

 
516,755

 
7,004,308

Summary of Allowance for Loan Losses by Portfolio Segment and Impairment Classification
The allowance for loan losses is summarized by portfolio segment and impairment classification as follows (in thousands):
 

September 30, 2017
 

Mortgage
loans

Commercial
loans

Consumer
loans

Total
Individually evaluated for impairment

$
1,773

 
1,028

 
71

 
2,872

Collectively evaluated for impairment

24,724

 
30,423

 
2,257

 
57,404

Total gross loans

$
26,497

 
31,451

 
2,328

 
60,276

 

December 31, 2016
 

Mortgage
loans

Commercial
loans

Consumer
loans

Total
Individually evaluated for impairment

$
1,986

 
268

 
80

 
2,334

Collectively evaluated for impairment

27,640

 
28,875

 
3,034

 
59,549

Total gross loans

$
29,626

 
29,143

 
3,114

 
61,883

Schedule of Troubled Debt Restructuring
The following tables present the number of loans modified as TDRs during the three and nine months ended September 30, 2017 and 2016, along with their balances immediately prior to the modification date and post-modification as of September 30, 2017 and 2016. There were no loans modified as TDRs during the three and nine months ended September 30, 2016.
 

For the three months ended
 

September 30, 2017

September 30, 2016
Troubled Debt Restructurings

Number  of
Loans

Pre-Modification
Outstanding
Recorded 
Investment

Post-Modification
Outstanding
Recorded  Investment

Number  of
Loans

Pre-Modification
Outstanding
Recorded  Investment

Post-Modification
Outstanding
Recorded  Investment
 

($ in thousands)
Mortgage loans:












Residential

2

 
$
632

 
$
470

 

 
$

 
$

Total mortgage loans

2

 
632

 
470

 

 

 

Total restructured loans

2

 
$
632

 
$
470

 

 
$

 
$


 
 
For the nine months ended
 
 
September 30, 2017
 
September 30, 2016
Troubled Debt Restructurings
 
Number  of
Loans
 
Pre-Modification
Outstanding
Recorded 
Investment
 
Post-Modification
Outstanding
Recorded  Investment
 
Number  of
Loans
 
Pre-Modification
Outstanding
Recorded  Investment
 
Post-Modification
Outstanding
Recorded  Investment
 
 
($ in thousands)
Mortgage loans:
 
 
 
 
 
 
 
 
 
 
 
 
Residential
 
7

 
$
3,436

 
$
3,202

 

 
$

 
$

Total mortgage loans
 
7

 
3,436

 
3,202

 

 

 

Commercial loans
 
1

 
1,300

 
1,210

 

 

 

Consumer loans
 
1

 
70

 
68

 

 

 

Total restructured loans
 
9

 
$
4,806

 
$
4,480

 

 
$

 
$

Certain Loans Acquired in Transfer Not Accounted for as Debt Securities Acquired During Period
The following table summarizes the changes in the accretable yield for PCI loans during the three and nine months ended September 30, 2017 and 2016 (in thousands):
 
Three months ended September 30,
 
Nine months ended September 30,
 
2017
 
2016
 
2017
 
2016
Beginning balance
$
158

 
328

 
200

 
676

Accretion
(154
)
 
(225
)
 
(299
)
 
(1,065
)
Reclassification from non-accretable discount
99

 
209

 
202

 
701

Ending balance
$
103

 
312

 
103

 
312

Schedule of Allowance for Loan Losses by Portfolio Segment
The activity in the allowance for loan losses by portfolio segment for the three and nine months ended September 30, 2017 and 2016 was as follows (in thousands):
Three months ended September 30,

Mortgage
loans

Commercial
loans

Consumer
loans

Total Portfolio
Segments

Unallocated

Total
2017












Balance at beginning of period

$
28,826

 
31,085

 
2,951

 
62,862

 

 
62,862

Provision charged (credited) to operations

(2,301
)
 
3,446

 
(645
)
 
500

 

 
500

Recoveries of loans previously charged-off

4

 
140

 
291

 
435

 

 
435

Loans charged-off

(32
)
 
(3,220
)
 
(269
)
 
(3,521
)
 

 
(3,521
)
Balance at end of period

$
26,497

 
31,451

 
2,328

 
60,276

 

 
60,276

 
 
 
 
 
 
 
 
 
 
 
 
 
2016












Balance at beginning of period

$
31,634

 
26,299

 
3,000

 
60,933

 

 
60,933

Provision charged (credited) to operations

(1,599
)
 
2,378

 
221

 
1,000

 

 
1,000

Recoveries of loans previously charged-off

2

 
68

 
160

 
230

 

 
230

Loans charged-off

(383
)
 
(506
)
 
(186
)
 
(1,075
)
 

 
(1,075
)
Balance at end of period

$
29,654

 
28,239

 
3,195

 
61,088

 

 
61,088


Nine months ended September 30,
 
Mortgage
loans
 
Commercial
loans
 
Consumer
loans
 
Total Portfolio
Segments
 
Unallocated
 
Total
2017
 
 
 
 
 
 
 
 
 
 
 
 
Balance at beginning of period
 
$
29,626

 
29,143

 
3,114

 
61,883

 

 
61,883

Provision charged (credited) to operations
 
(2,724
)
 
6,840

 
(416
)
 
3,700

 

 
3,700

Recoveries of loans previously charged-off
 
65

 
671

 
692

 
1,428

 

 
1,428

Loans charged-off
 
(470
)
 
(5,203
)
 
(1,062
)
 
(6,735
)
 

 
(6,735
)
Balance at end of period
 
$
26,497

 
31,451

 
2,328

 
60,276

 

 
60,276

 
 
 
 
 
 
 
 
 
 
 
 
 
2016
 
 
 
 
 
 
 
 
 
 
 
 
Balance at beginning of period
 
$
32,094

 
25,829

 
3,501

 
61,424

 

 
61,424

Provision charged (credited) to operations
 
(2,294
)
 
6,647

 
(153
)
 
4,200

 

 
4,200

Recoveries of loans previously charged-off
 
575

 
351

 
697

 
1,623

 

 
1,623

Loans charged-off
 
(721
)
 
(4,588
)
 
(850
)
 
(6,159
)
 

 
(6,159
)
Balance at end of period
 
$
29,654

 
28,239

 
3,195

 
61,088

 

 
61,088



Summary of Impaired Loans Receivable by Class
The following table presents loans individually evaluated for impairment by class and loan category, excluding PCI loans (in thousands):
 
 
September 30, 2017
 
December 31, 2016
 
 
Unpaid
Principal
Balance
 
Recorded
Investment
 
Related
Allowance
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Unpaid
Principal
Balance
 
Recorded
Investment
 
Related
Allowance
 
Average
Recorded
Investment
 
Interest
Income
Recognized
Loans with no related allowance
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Mortgage loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential
 
$
13,035

 
10,277

 

 
10,391

 
340

 
10,691

 
7,881

 

 
8,027

 
484

Commercial
 
4,600

 
4,472

 

 
4,496

 

 
1,556

 
1,556

 

 
1,586

 
40

Construction
 

 

 

 

 

 
2,553

 
2,517

 

 
2,514

 

Total
 
17,635

 
14,749

 

 
14,887

 
340

 
14,800

 
11,954

 

 
12,127

 
524

Commercial loans
 
17,505

 
13,884

 

 
13,954

 
280

 
21,830

 
18,874

 

 
13,818

 
259

Consumer loans
 
1,606

 
1,067

 

 
1,186

 
51

 
1,493

 
981

 

 
1,026

 
59

Total impaired loans
 
$
36,746

 
29,700

 

 
30,027

 
671

 
38,123

 
31,809

 

 
26,971

 
842

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans with an allowance recorded
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Mortgage loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential
 
$
13,803

 
12,759

 
1,633

 
12,873

 
374

 
14,169

 
13,520

 
1,716

 
13,705

 
519

Commercial
 
1,071

 
1,070

 
140

 
1,083

 
40

 
4,138

 
4,077

 
270

 
4,111

 
55

Construction
 

 

 

 

 

 

 

 

 

 

Total
 
14,874

 
13,829

 
1,773

 
13,956

 
414

 
18,307

 
17,597

 
1,986

 
17,816

 
574

Commercial loans
 
6,158

 
5,509

 
1,028

 
6,045

 
52

 
1,381

 
1,381

 
268

 
5,956

 
4

Consumer loans
 
1,154

 
1,143

 
71

 
1,170

 
47

 
1,242

 
1,232

 
80

 
1,259

 
66

Total impaired loans
 
$
22,186

 
20,481

 
2,872

 
21,171

 
513

 
20,930

 
20,210

 
2,334

 
25,031

 
644

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total impaired loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Mortgage loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential
 
$
26,838

 
23,036

 
1,633

 
23,264

 
714

 
24,860

 
21,401

 
1,716

 
21,732

 
1,003

Commercial
 
5,671

 
5,542

 
140

 
5,579

 
40

 
5,694

 
5,633

 
270

 
5,697

 
95

Construction
 

 

 

 

 

 
2,553

 
2,517

 

 
2,514

 

Total
 
32,509

 
28,578

 
1,773

 
28,843

 
754

 
33,107

 
29,551

 
1,986

 
29,943

 
1,098

Commercial loans
 
23,663

 
19,393

 
1,028

 
19,999

 
332

 
23,211

 
20,255

 
268

 
19,774

 
263

Consumer loans
 
2,760

 
2,210

 
71

 
2,356

 
98

 
2,735

 
2,213

 
80

 
2,285

 
125

Total impaired loans
 
$
58,932

 
50,181

 
2,872

 
51,198

 
1,184

 
59,053

 
52,019

 
2,334

 
52,002

 
1,486

Summary of Loans Receivable by Credit Quality Risk Rating Indicator
Loans receivable by credit quality risk rating indicator, excluding PCI loans, are as follows (in thousands):
 

At September 30, 2017
 

Residential

Commercial
mortgage

Multi-
family

Construction

Total
mortgages

Commercial

Consumer

Total loans
Special mention

$
3,525

 
19,437

 
16

 

 
22,978

 
26,156

 
1,080

 
50,214

Substandard

8,820

 
25,633

 

 

 
34,453

 
30,361

 
2,034

 
66,848

Doubtful


 

 

 

 

 
771

 

 
771

Loss


 

 

 

 

 

 

 

Total classified and criticized

12,345

 
45,070

 
16

 

 
57,431

 
57,288

 
3,114

 
117,833

Pass/Watch

1,144,966

 
1,977,506

 
1,334,968

 
324,692

 
4,782,132

 
1,651,554

 
478,148

 
6,911,834

Total

$
1,157,311

 
2,022,576

 
1,334,984

 
324,692

 
4,839,563

 
1,708,842

 
481,262

 
7,029,667

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

At December 31, 2016
 

Residential

Commercial
mortgage

Multi-
family

Construction

Total
mortgages

Commercial

Consumer

Total loans
Special mention

$
6,563

 
25,329

 
563

 

 
32,455

 
14,840

 
1,242

 
48,537

Substandard

12,021

 
23,011

 
553

 
2,517

 
38,102

 
47,255

 
2,940

 
88,297

Doubtful


 

 

 

 

 

 

 

Loss


 

 

 

 

 

 

 

Total classified and criticized

18,584

 
48,340

 
1,116

 
2,517

 
70,557

 
62,095

 
4,182

 
136,834

Pass/Watch

1,193,088

 
1,930,229

 
1,400,938

 
262,297

 
4,786,552

 
1,568,349

 
512,573

 
6,867,474

Total

$
1,211,672

 
1,978,569

 
1,402,054

 
264,814

 
4,857,109

 
1,630,444

 
516,755

 
7,004,308