XML 57 R44.htm IDEA: XBRL DOCUMENT v3.24.0.1
Loans and Allowance for Credit Losses on Loans (Tables)
12 Months Ended
Dec. 31, 2023
Loans and Allowance for Credit Losses on Loans  
Summary of loans

December 31, 

December 31, 

    

2023

    

2022

(In thousands)

Mortgage warehouse repurchase agreements

$

752,468

$

464,785

Residential real estate(1)

 

1,324,305

 

1,178,401

Multi-family financing

 

4,006,160

 

3,135,535

Healthcare financing

2,356,689

1,604,341

Commercial and commercial real estate(2)(3)

 

1,643,081

 

978,661

Agricultural production and real estate

 

103,150

 

95,651

Consumer and margin loans

 

13,700

 

13,498

 

10,199,553

 

7,470,872

Less:

 

  

 

  

ACL - Loans

 

71,752

 

44,014

Loans Receivable

$

10,127,801

$

7,426,858

(1)Includes $1.2 billion and $1.1 billion of All-in-One first-lien home equity lines of credit at December 31, 2023 and 2022, respectively.
(2)Includes $1.1 billion and $497.0 million of revolving lines of credit collateralized primarily by mortgage servicing rights as of December 31, 2023 and 2022, respectively.
(3)Includes only $8.4 million and $12.8 million of non-owner occupied commercial real estate as of December 31, 2023 and 2022, respectively.
Summary of the activity in the ACL-Loans by portfolio segment

At or For the Year Ended December 31, 2023

  

MTG WHRA

  

RES RE

  

MF FIN

  

HC FIN

CML & CRE

  

AG & AGRE

  

CON & MAR

  

TOTAL

(In thousands)

ACL - Loans

Balance, beginning of period

$

1,249

$

7,029

 

$

16,781

$

9,882

$

8,326

$

565

$

182

$

44,014

Provision for credit losses

 

821

 

328

 

18,493

12,572

 

5,232

 

54

 

(12)

 

37,488

Loans charged to the allowance

 

 

(34)

 

(8,400)

 

(1,356)

 

 

(1)

 

(9,791)

Recoveries of loans previously charged off

 

 

 

 

41

 

 

41

Balance, end of period

$

2,070

$

7,323

$

26,874

$

22,454

$

12,243

$

619

$

169

$

71,752

At or For the Year Ended December 31, 2022

  

MTG WHRA

  

RES RE

  

MF FIN

  

HC FIN

CML & CRE

  

AG & AGRE

  

CON & MAR

  

TOTAL

(In thousands)

ACL - Loans

Balance, beginning of period

$

1,955

$

4,170

 

$

14,084

$

4,461

$

5,879

$

657

$

138

$

31,344

Impact of adopting CECL

41

 

275

 

520

139

 

(1,277)

 

(18)

 

21

 

(299)

Provision for credit losses

 

(747)

 

2,588

 

2,177

5,282

 

4,216

 

(74)

 

31

 

13,473

Loans charged to the allowance

 

 

(4)

 

 

(1,238)

 

 

(15)

 

(1,257)

Recoveries of loans previously charged off

 

 

 

 

746

 

 

7

 

753

Balance, end of period

$

1,249

$

7,029

$

16,781

$

9,882

$

8,326

$

565

$

182

$

44,014

Summary of activity in the allowance for loans losses by loan portfolio

For the Year Ended December 31, 2021

  

MTG WHRA

  

RES RE

  

MF FIN

  

HC FIN

CML & CRE

  

AG & AGRE

  

CON & MAR

  

TOTAL

(In thousands)

Allowance for loan losses

Balance, beginning of year

$

4,018

$

3,334

 

$

12,140

$

2,591

$

4,641

$

636

$

140

$

27,500

Provision (credit) for loan losses

 

(2,063)

 

838

 

1,944

1,870

 

2,422

 

21

 

(20)

 

5,012

Loans charged to the allowance

 

 

(2)

 

 

(1,184)

 

 

(6)

 

(1,192)

Recoveries of loans previously charged off

 

 

 

 

 

 

24

 

24

Balance, end of year

$

1,955

$

4,170

$

14,084

$

4,461

$

5,879

$

657

$

138

$

31,344

Schedule of amortized cost basis and ACL-Loans allocated for collateral dependent loans

The below tables present the amortized cost basis and ACL-Loans allocated for collateral dependent loans, which are individually evaluated to determine expected credit losses as of December 31, 2023 and 2022:

December 31, 2023

 

Real Estate

 

Accounts Receivable / Equipment

 

Other

 

Total

 

ACL-Loans Allocation

(In thousands)

RES RE

$

1,557

$

 

$

3

$

1,560

$

21

MF FIN

 

46,575

 

 

 

46,575

 

521

HC FIN

73,909

73,909

6,289

CML & CRE

 

146

 

3,603

 

2,684

 

6,433

 

1,132

AG & AGRE

 

147

 

 

 

147

 

1

CON & MAR

3

3

Total collateral dependent loans

$

122,334

$

3,603

$

2,690

$

128,627

$

7,964

There were no significant changes in the types of collateral securing the Company’s collateral dependent loans compared to December 31, 2022.

December 31, 2022

 

Real Estate

 

Accounts Receivable / Equipment

 

Other

 

Total

 

ACL-Loans Allocation

(In thousands)

RES RE

$

237

$

 

$

9

$

246

$

31

MF FIN

36,760

36,760

173

HC FIN

21,783

21,783

134

CML & CRE

 

 

4,917

 

966

 

5,883

 

842

AG & AGRE

 

147

 

 

 

147

 

1

CON & MAR

 

 

 

6

 

6

 

Total collateral dependent loans

$

58,927

$

4,917

$

981

$

64,825

$

1,181

Schedule of credit risk profile of loan portfolio

December 31, 2023

    

2023

    

2022

    

2021

    

2020

    

2019

    

Prior

    

Revolving Loans

TOTAL

(In thousands)

MTG WHRA

Pass

$

$

$

$

$

$

$

752,468

$

752,468

Total

$

$

$

$

$

$

$

752,468

$

752,468

Charge-offs

$

$

$

$

$

$

$

$

RES RE

Pass

31,011

10,086

6,573

22,725

3,298

9,340

1,239,161

1,322,194

Special Mention

59

492

551

Substandard

288

1,272

1,560

Total

$

31,011

$

10,086

$

6,573

$

22,725

$

3,357

$

10,120

$

1,240,433

$

1,324,305

Charge-offs

$

$

$

$

$

$

21

$

13

$

34

MF FIN

Pass

1,094,698

762,448

208,343

77,340

29,764

8,455

1,646,445

3,827,493

Special Mention

94,973

3,189

8,400

1,477

24,052

132,091

Substandard

11,682

28,360

6,534

46,576

Total

$

1,201,353

$

793,997

$

223,277

$

77,340

$

29,764

$

9,932

$

1,670,497

$

4,006,160

Charge-offs

$

$

8,400

$

$

$

$

$

$

8,400

HC FIN

Pass

752,591

996,273

110,197

14,563

351,110

2,224,734

Special Mention

35,869

9,520

12,658

58,047

Substandard

25,600

10,625

28,783

8,900

73,908

Total

$

814,060

$

1,016,418

$

138,980

$

$

14,563

$

$

372,668

$

2,356,689

Charge-offs

$

$

$

$

$

$

$

$

CML & CRE

Pass

51,110

119,386

77,316

21,154

21,088

17,066

1,328,980

1,636,100

Special Mention

292

172

84

548

Substandard

70

1,701

878

62

3,672

6,383

Doubtful

50

50

Total

$

51,110

$

119,456

$

79,309

$

22,204

$

21,150

$

17,200

$

1,332,652

$

1,643,081

Charge-offs

$

$

496

$

274

$

586

$

$

$

$

1,356

AG & AGRE

Pass

16,850

9,825

6,490

14,267

5,237

16,606

33,728

103,003

Special Mention

Substandard

147

147

Total

$

16,850

$

9,825

$

6,490

$

14,267

$

5,237

$

16,753

$

33,728

$

103,150

Charge-offs

$

$

$

$

$

$

$

$

CON & MAR

Pass

748

4,329

247

115

27

4,339

3,862

13,667

Special Mention

15

15

30

Substandard

3

3

Total

$

748

$

4,329

$

247

$

130

$

42

$

4,342

$

3,862

$

13,700

Charge-offs

$

$

$

$

$

$

1

$

$

1

Total Pass

$

1,947,008

$

1,902,347

$

409,166

$

135,601

$

73,977

$

55,806

$

5,355,754

$

9,879,659

Total Special Mention

$

130,842

$

12,709

$

8,692

$

187

$

74

$

2,053

$

36,710

$

191,267

Total Substandard

$

37,282

$

39,055

$

37,018

$

878

$

62

$

438

$

13,844

$

128,577

Total Doubtful

$

$

$

$

$

$

50

$

$

50

Total Loans

$

2,115,132

$

1,954,111

$

454,876

$

136,666

$

74,113

$

58,347

$

5,406,308

$

10,199,553

Total Charge-offs

$

$

8,896

$

274

$

586

$

$

22

$

13

$

9,791

December 31, 2022

    

2022

    

2021

    

2020

    

2019

    

2018

    

Prior

    

Revolving Loans

TOTAL

(In thousands)

MTG WHRA

Pass

464,785

464,785

Total

$

$

$

$

$

$

$

464,785

$

464,785

RES RE

Pass

13,344

8,192

24,708

3,498

1,722

11,166

1,114,705

1,177,335

Special Mention (Watch)

61

668

91

820

Substandard

74

172

246

Total

$

13,344

$

8,192

$

24,708

$

3,559

$

1,796

$

12,006

$

1,114,796

$

1,178,401

MF FIN

Pass

1,212,008

544,823

200,829

32,349

4,416

7,229

1,042,024

3,043,678

Special Mention (Watch)

32,919

8,000

14,178

55,097

Substandard

36,760

36,760

Total

$

1,281,687

$

544,823

$

208,829

$

32,349

$

4,416

$

7,229

$

1,056,202

$

3,135,535

HC FIN

Pass

987,676

301,103

78,792

13,770

123,888

1,505,229

Special Mention (Watch)

52,022

25,307

77,329

Substandard

21,783

21,783

Total

$

1,039,698

$

348,193

$

78,792

$

13,770

$

$

$

123,888

$

1,604,341

CML & CRE

Pass

123,757

86,282

23,803

24,730

12,335

8,765

690,114

969,786

Special Mention (Watch)

43

164

963

119

99

228

1,376

2,992

Substandard

2,017

591

72

666

2,537

5,883

Total

$

123,800

$

88,463

$

25,357

$

24,921

$

12,434

$

9,659

$

694,027

$

978,661

AG & AGRE

Pass

12,112

7,485

15,660

5,808

3,137

20,176

29,566

93,944

Special Mention (Watch)

14

55

462

421

163

389

56

1,560

Substandard

147

147

Total

$

12,126

$

7,540

$

16,122

$

6,229

$

3,300

$

20,712

$

29,622

$

95,651

CON & MAR

Pass

4,673

463

307

101

4,589

9

3,328

13,470

Special Mention (Watch)

20

2

22

Substandard

6

6

Total

$

4,673

$

463

$

327

$

101

$

4,589

$

17

$

3,328

$

13,498

Total Pass

$

2,353,570

$

948,348

$

344,099

$

80,256

$

26,199

$

47,345

$

3,468,410

$

7,268,227

Total Special Mention (Watch)

$

84,998

$

25,526

$

9,445

$

601

$

262

$

1,287

$

15,701

$

137,820

Total Substandard

$

36,760

$

23,800

$

591

$

72

$

74

$

991

$

2,537

$

64,825

Total Loans

$

2,475,328

$

997,674

$

354,135

$

80,929

$

26,535

$

49,623

$

3,486,648

$

7,470,872

Schedule of aging analysis of the recorded investment in loans

December 31, 2023

    

30-59 Days

    

60-89 Days

    

Greater Than

    

Total

    

    

Total

Past Due

Past Due

90 Days

Past Due

Current

Loans

(In thousands)

MTG WHRA

$

 

$

$

$

$

752,468

$

752,468

RES RE

 

4,557

 

 

2,379

 

6,936

 

1,317,369

 

1,324,305

MF FIN

 

38,218

 

11,055

 

39,609

 

88,882

 

3,917,278

 

4,006,160

HC FIN

 

47,275

 

35,999

 

83,274

 

2,273,415

 

2,356,689

CML & CRE

 

172

 

393

 

3,665

 

4,230

 

1,638,851

 

1,643,081

AG & AGRE

 

27

 

11

 

147

 

185

 

102,965

 

103,150

CON & MAR

 

1

 

3

 

18

 

22

 

13,678

 

13,700

$

42,975

$

58,737

$

81,817

$

183,529

$

10,016,024

$

10,199,553

December 31, 2022

    

30-59 Days

    

60-89 Days

    

Greater Than

    

Total

    

    

Total

Past Due

Past Due

90 Days

Past Due

Current

Loans

(In thousands)

MTG WHRA

$

 

$

$

$

$

464,785

$

464,785

RES RE

 

4,053

 

152

 

272

 

4,477

 

1,173,924

 

1,178,401

MF FIN

 

 

 

 

 

3,135,535

 

3,135,535

HC FIN

 

 

21,783

 

21,783

 

1,582,558

 

1,604,341

CML & CRE

 

4,759

 

 

3,778

 

8,537

 

970,124

 

978,661

AG & AGRE

 

4,903

 

 

 

4,903

 

90,748

 

95,651

CON & MAR

 

6

 

24

 

22

 

52

 

13,446

 

13,498

$

13,721

$

176

$

25,855

$

39,752

$

7,431,120

$

7,470,872

Schedule of nonaccrual loans and loans past due 90 days or more and still accruing

December 31, 

December 31, 

2023

2022

Total Loans >

Total Loans >

90 Days &

90 Days &

    

Nonaccrual

    

Accruing

    

Nonaccrual

    

Accruing

(In thousands)

RES RE

$

1,486

$

894

$

245

$

96

MF FIN

 

39,608

 

 

 

HC FIN

28,783

 

7,216

 

21,783

 

CML & CRE

 

3,820

43

 

4,390

AG & AGRE

 

147

 

 

147

 

CON & MAR

 

3

 

15

 

6

 

16

$

73,847

$

8,168

$

26,571

$

112

Schedule of company's modified loans

December 31, 2023

    

Principal Forgiveness

    

Payment Delay

    

Term Extension

    

Interest Rate Reduction

    

Combination Term Extension and Principal Forgiveness

    

Combination Term Extension Interest Rate Reduction

    

Total Class of Financing Receivable

(In thousands)

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Commercial and commercial real estate

$

$

3,553

$

$

$

$

N/M

%

Total

$

$

3,553

$

$

$

$

N/M

%

    

    

30 - 59 Days

    

60 - 89 Days

    

Greater Than

    

Total

Past Due

Past Due

90 Days

Past Due

(In thousands)

 

 

  

 

  

 

  

 

  

Commercial and commercial real estate

$

$

$

3,553

$

3,553

Total

$

$

$

3,553

$

3,553