XML 45 R32.htm IDEA: XBRL DOCUMENT v3.8.0.1
Loans Receivable and Allowance for Loan Losses (Tables)
12 Months Ended
Dec. 31, 2017
Receivables [Abstract]  
Schedule of Summarized Loans Receivable
Loans receivable at December 31, 2017 and 2016 are summarized as follows (in thousands):
 
2017
 
2016
Mortgage loans:
 
 
 
Residential
$
1,142,347

 
1,211,672

Commercial
2,171,056

 
1,978,569

Multi-family
1,403,885

 
1,402,054

Construction
392,580

 
264,814

Total mortgage loans
5,109,868

 
4,857,109

Commercial loans
1,745,138

 
1,630,444

Consumer loans
473,957

 
516,755

Total gross loans
7,328,963

 
7,004,308

Purchased credit-impaired ("PCI") loans
969

 
1,272

Premiums on purchased loans
4,029

 
4,968

Unearned discounts
(36
)
 
(39
)
Net deferred fees
(8,207
)
 
(7,023
)
Total loans
$
7,325,718

 
7,003,486

Summary of Aging Loans Receivable by Portfolio Segment and Class
The following table summarizes the aging of loans receivable by portfolio segment and class of loans, excluding PCI loans (in thousands):
 
At December 31, 2017
 
30-59 Days
 
60-89 Days
 
Non-accrual
 
90 days or more past due and
accruing
 
Total  Past Due
 
Current
 
Total Loans
Receivable
Mortgage loans:
 
 
 
 
 
 
 
 
 
 
 
 

Residential
$
7,809

 
4,325

 
8,105

 

 
20,239

 
1,122,108

 
1,142,347

Commercial
1,486

 

 
7,090

 

 
8,576

 
2,162,480

 
2,171,056

Multi-family

 

 

 

 

 
1,403,885

 
1,403,885

Construction

 

 

 

 

 
392,580

 
392,580

Total mortgage loans
9,295

 
4,325

 
15,195

 

 
28,815

 
5,081,053

 
5,109,868

Commercial loans
551

 
406

 
17,243

 

 
18,200

 
1,726,938

 
1,745,138

Consumer loans
2,465

 
487

 
2,491

 

 
5,443

 
468,514

 
473,957

Total gross loans
$
12,311

 
5,218

 
34,929

 

 
52,458

 
7,276,505

 
7,328,963

 
At December 31, 2016
 
30-59 Days
 
60-89 Days
 
Non-accrual
 
90 days or more past due and
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
Loans receivable summarized by portfolio segment and impairment method, excluding PCI loans are as follows (in thousands):
 
At December 31, 2017
 
Mortgage
loans
 
Commercial
loans
 
Consumer
loans
 
Total
Portfolio
Segments
Individually evaluated for impairment
$
28,459

 
21,223

 
2,359

 
52,041

Collectively evaluated for impairment
5,081,409

 
1,723,915

 
471,598

 
7,276,922

Total gross loans
$
5,109,868

 
1,745,138

 
473,957

 
7,328,963

 
At 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, excluding PCI loans as follows (in thousands):
 
At December 31, 2017
 
Mortgage
loans
 
Commercial
loans
 
Consumer
loans
 
Total
Portfolio
Segments
 
Unallocated
 
Total
Individually evaluated for impairment
$
1,486

 
1,134

 
70

 
2,690

 

 
2,690

Collectively evaluated for impairment
26,566

 
28,680

 
2,259

 
57,505

 

 
57,505

Total
$
28,052

 
29,814

 
2,329

 
60,195

 

 
60,195


 
At December 31, 2016
 
Mortgage
loans
 
Commercial
loans
 
Consumer
loans
 
Total
Portfolio
Segments
 
Unallocated
 
Total
Individually evaluated for impairment
$
1,986

 
268

 
80

 
2,334

 

 
2,334

Collectively evaluated for impairment
27,640

 
28,875

 
3,034

 
59,549

 

 
59,549

Total
$
29,626

 
29,143

 
3,114

 
61,883

 

 
61,883

Schedule of Troubled Debt Restructuring
The following tables present the number of loans modified as TDRs during the years ended December 31, 2017 and 2016 and their balances immediately prior to the modification date and post-modification as of December 31, 2017 and 2016.
 
 
Year Ended December 31, 2017
Troubled Debt Restructurings
 
Number of
Loans
 
Pre-Modification
Outstanding
Recorded
Investment
 
Post-Modification
Outstanding
Recorded
Investment
 
 
($ in thousands)
Mortgage loans:
 
 
 
 
 
 
Residential
 
5

 
$
2,468

 
2,260

Total mortgage loans
 
5

 
$
2,468

 
2,260

Commercial loans
 
1

 
874

 
874

Consumer loans
 
2

 
262

 
257

Total restructured loans
 
8

 
$
3,604

 
3,391

 
 
 
Year Ended December 31, 2016
Troubled Debt Restructurings
 
Number of
Loans
 
Pre-Modification
Outstanding
Recorded
Investment
 
Post-Modification
Outstanding
Recorded
Investment
 
 
 
 
($ in thousands)
 
 
Commercial loans
 
1

 
$
1,300

 
1,300

Total restructured loans
 
1

 
$
1,300

 
1,300

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 for the years ended December 31, 2017 and 2016 (in thousands):
 
 
Year ended December 31,
 
 
2017
 
2016
Beginning balance
 
$
200

 
676

Acquisition
 

 

Accretion
 
(320
)
 
(1,417
)
Reclassification from non-accretable difference
 
221

 
941

Ending balance
 
$
101

 
200

Allowance for Loan Losses
The activity in the allowance for loan losses for the years ended December 31, 2017, 2016 and 2015 is as follows (in thousands):
 
Years Ended December 31,
 
2017
 
2016
 
2015
Balance at beginning of period
$
61,883

 
61,424

 
61,734

Provision charged to operations
5,600

 
5,400

 
4,350

Recoveries of loans previously charged off
1,653

 
2,009

 
4,168

Loans charged off
(8,941
)
 
(6,950
)
 
(8,828
)
Balance at end of period
$
60,195

 
61,883

 
61,424

Schedule of Allowance for Loan Losses by Portfolio Segment
The activity in the allowance for loan losses by portfolio segment for the years ended December 31, 2017 and 2016 are as follows (in thousands):
 
For the Year Ended December 31, 2017
 
Mortgage
loans
 
Commercial
loans
 
Consumer
loans
 
Total
Portfolio
Segments
 
Unallocated
 
Total
Balance at beginning of period
$
29,626

 
29,143

 
3,114

 
61,883

 

 
61,883

Provision charged to operations
(1,139
)
 
7,058

 
(319
)
 
5,600

 

 
5,600

Recoveries of loans previously charged off
66

 
800

 
787

 
1,653

 

 
1,653

Loans charged off
(501
)
 
(7,187
)
 
(1,253
)
 
(8,941
)
 

 
(8,941
)
Balance at end of period
$
28,052

 
29,814

 
2,329

 
60,195

 

 
60,195

 
For the Year Ended December 31, 2016
 
Mortgage
loans
 
Commercial
loans
 
Consumer
loans
 
Total
Portfolio
Segments
 
Unallocated
 
Total
Balance at beginning of period
$
32,094

 
25,829

 
3,501

 
61,424

 

 
61,424

Provision charged to operations
(2,028
)
 
7,606

 
(178
)
 
5,400

 

 
5,400

Recoveries of loans previously charged off
628

 
570

 
811

 
2,009

 

 
2,009

Loans charged off
(1,068
)
 
(4,862
)
 
(1,020
)
 
(6,950
)
 

 
(6,950
)
Balance at end of period
$
29,626

 
29,143

 
3,114

 
61,883

 

 
61,883

Summary of Impaired Loans Receivable by Class
Impaired loans receivable by class, excluding PCI loans are summarized as follows (in thousands):
 
At December 31, 2017
 
At 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
$
13,239

 
10,477

 

 
10,552

 
479

 
$
10,691

 
7,881

 

 
8,027

 
484

Commercial
5,037

 
4,908

 

 
5,022

 
12

 
1,556

 
1,556

 

 
1,586

 
40

Multi-family

 

 

 

 

 

 

 

 

 

Construction

 

 

 

 

 
2,553

 
2,517

 

 
2,514

 

Total
18,276

 
15,385

 

 
15,574

 
491

 
14,800

 
11,954

 

 
12,127

 
524

Commercial loans
19,196

 
14,984

 

 
15,428

 
395

 
21,830

 
18,874

 

 
13,818

 
259

Consumer loans
1,582

 
1,041

 

 
1,150

 
69

 
1,493

 
981

 

 
1,026

 
59

Total loans
$
39,054

 
31,410

 

 
32,152

 
955

 
$
38,123

 
31,809

 

 
26,971

 
842

Loans with an allow-ance recorded
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Mortgage loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential
$
13,052

 
12,010

 
1,351

 
12,150

 
475

 
$
14,169

 
13,520

 
1,716

 
13,705

 
519

Commercial
1,064

 
1,064

 
135

 
1,076

 
54

 
4,138

 
4,077

 
270

 
4,111

 
55

Multi-family

 

 

 

 

 

 

 

 

 

Construction

 

 

 

 

 

 

 

 

 

Total
14,116

 
13,074

 
1,486

 
13,226

 
529

 
18,307

 
17,597

 
1,986

 
17,816

 
574

Commercial loans
7,097

 
6,239

 
1,134

 
7,318

 
208

 
1,381

 
1,381

 
268

 
5,956

 
4

Consumer loans
1,329

 
1,318

 
70

 
1,349

 
64

 
1,242

 
1,232

 
80

 
1,259

 
66

Total loans
$
22,542

 
20,631

 
2,690

 
21,893

 
801

 
$
20,930

 
20,210

 
2,334

 
25,031

 
644

Total
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Mortgage loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential
$
26,291

 
22,487

 
1,351

 
22,702

 
954

 
$
24,860

 
21,401

 
1,716

 
21,732

 
1,003

Commercial
6,101

 
5,972

 
135

 
6,098

 
66

 
5,694

 
5,633

 
270

 
5,697

 
95

Multi-family

 

 

 

 

 

 

 

 

 

Construction

 

 

 

 

 
2,553

 
2,517

 

 
2,514

 

Total
32,392

 
28,459

 
1,486

 
28,800

 
1,020

 
33,107

 
29,551

 
1,986

 
29,943

 
1,098

Commercial loans
26,293

 
21,223

 
1,134

 
22,746

 
603

 
23,211

 
20,255

 
268

 
19,774

 
263

Consumer loans
2,911

 
2,359

 
70

 
2,499

 
133

 
2,735

 
2,213

 
80

 
2,285

 
125

Total loans
$
61,596

 
52,041

 
2,690

 
54,045

 
1,756

 
$
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 December 31, 2017
 
Residential
 
Commercial
mortgages
 
Multi-
family
 
Construction
 
Total
mortgages
 
Commercial
loans
 
Consumer
loans
 
Total loans
Special mention
$
4,325

 
19,172

 
15

 

 
23,512

 
20,738

 
486

 
44,736

Substandard
8,105

 
25,069

 

 

 
33,174

 
29,734

 
2,491

 
65,399

Doubtful

 

 

 

 

 
428

 

 
428

Loss

 

 

 

 

 

 

 

Total classified and criticized
12,430

 
44,241

 
15

 

 
56,686

 
50,900

 
2,977

 
110,563

Acceptable/watch
1,129,917

 
2,126,815

 
1,403,870

 
392,580

 
5,053,182

 
1,694,238

 
470,980

 
7,218,400

Total outstanding loans
$
1,142,347

 
2,171,056

 
1,403,885

 
392,580

 
5,109,868

 
1,745,138

 
473,957

 
7,328,963

 
 
At December 31, 2016
 
Residential
 
Commercial
mortgages
 
Multi-
family
 
Construction
 
Total
mortgages
 
Commercial
loans
 
Consumer
loans
 
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

Acceptable/watch
1,193,088

 
1,930,229

 
1,400,938

 
262,297

 
4,786,552

 
1,568,349

 
512,573

 
6,867,474

Total outstanding loans
$
1,211,672

 
1,978,569

 
1,402,054

 
264,814

 
4,857,109

 
1,630,444

 
516,755

 
7,004,308