XML 36 R25.htm IDEA: XBRL DOCUMENT v3.24.2.u1
LOANS AND ALLOWANCE FOR CREDIT LOSSES (Tables)
6 Months Ended
Jun. 30, 2024
Loans and Leases Receivable Disclosure [Line Items]  
Schedule of net loans

Loans, net of deferred costs and fees, consist of the following (in thousands):

At

At

June 30, 

December 31, 

    

2024

2023

Real estate

Commercial

$

4,056,013

$

3,857,711

Construction

146,596

153,512

Multi-family

440,124

467,536

One-to four-family

92,431

94,704

Total real estate loans

4,735,164

4,573,463

Commercial and industrial

1,105,294

1,051,463

Consumer

15,074

17,086

Total loans

5,855,532

5,642,012

Deferred fees, net of origination costs

(16,640)

(17,215)

Loans, net of deferred fees and costs

5,838,892

5,624,797

Allowance for credit losses

(60,008)

(57,965)

Net loans

$

5,778,884

$

5,566,832

Schedule of changes in the allowance for loan losses by portfolio segment

The following tables present the activity in the ACL for funded loans by segment. The portfolio segments represent the categories that the Company uses to determine its ACL (in thousands):

Multi-

One-to four-

Three months ended June 30, 2024

    

CRE

    

C&I

    

Construction

    

family

    

family

    

Consumer

    

Total

Allowance for credit losses:

Beginning balance

$

36,704

$

10,937

$

1,712

$

8,171

$

521

$

493

$

58,538

Provision/(credit) for credit losses

1,780

345

47

(344)

(390)

48

1,486

Loans charged-off

(16)

(16)

Recoveries

Total ending allowance balance

$

38,484

$

11,282

$

1,759

$

7,827

$

131

$

525

$

60,008

Multi-

One-to four-

Three months ended June 30, 2023

    

CRE

    

C&I

    

Construction

    

family

    

family

    

Consumer

    

Total

Allowance for credit losses:

Beginning balance

$

31,836

$

10,757

$

1,261

$

2,871

$

407

$

620

$

47,752

Provision/(credit) for credit losses

2,785

220

339

672

(45)

(29)

3,942

Loans charged-off

(44)

(44)

Recoveries

Total ending allowance balance

$

34,621

$

10,977

$

1,600

$

3,543

$

362

$

547

$

51,650

Multi-

One-to four-

Six months ended June 30, 2024

    

CRE

    

C&I

    

Construction

    

family

    

family

    

Consumer

    

Total

Allowance for credit losses:

Beginning balance

$

35,635

$

11,207

$

1,765

$

8,215

$

663

$

480

$

57,965

Provision/(credit) for credit losses

2,848

75

(6)

(388)

(532)

62

2,059

Loans charged-off

(18)

(18)

Recoveries

1

1

2

Total ending allowance balance

$

38,484

$

11,282

$

1,759

$

7,827

$

131

$

525

$

60,008

Multi-

One-to four-

Six months ended June 30, 2023

    

CRE

    

C&I

    

Construction

    

family

    

family

    

Consumer

    

Total

Allowance for credit losses:

Beginning balance

$

29,496

$

10,274

$

1,983

$

2,823

$

105

$

195

$

44,876

Cumulative effect of changes in accounting principle

48

471

424

705

181

421

2,250

Provision/(credit) for credit losses

5,077

232

(807)

15

76

74

4,667

Loans charged-off

(143)

(143)

Recoveries

Total ending allowance balance

$

34,621

$

10,977

$

1,600

$

3,543

$

362

$

547

$

51,650

Schedule of allowance for loan losses and the recorded investment in loans by portfolio segment

The following tables present the balance in the ACL and the recorded investment in loans by portfolio segment based on allowance measurement methodology (in thousands):

One-to four-

At June 30, 2024

    

CRE

    

C&I

    

Construction

    

Multi-family

    

family

    

Consumer

    

Total

Allowance for credit losses:

Individually assessed

$

$

2,800

$

$

5,002

$

$

206

$

8,008

Collectively assessed

38,484

8,482

1,759

2,825

131

319

52,000

Total ending allowance balance

$

38,484

$

11,282

$

1,759

$

7,827

$

131

$

525

$

60,008

Loans:

Individually assessed

$

24,000

$

45,644

$

$

51,239

$

$

388

$

121,271

Collectively assessed

4,032,013

1,059,650

146,596

388,885

92,431

14,686

5,734,261

Total ending loan balance

$

4,056,013

$

1,105,294

$

146,596

$

440,124

$

92,431

$

15,074

$

5,855,532

One-to four-

At December 31, 2023

    

CRE

    

C&I

    

Construction

    

Multi-family

    

family

    

Consumer

    

Total

Allowance for credit losses:

Individually assessed

$

$

$

$

5,002

$

$

64

$

5,066

Collectively assessed

35,635

11,207

1,765

3,213

663

416

52,899

Total ending allowance balance

$

35,635

$

11,207

$

1,765

$

8,215

$

663

$

480

$

57,965

Loans:

Individually assessed

$

40,955

$

6,934

$

$

20,939

$

$

104

$

68,932

Collectively assessed

3,816,756

1,044,529

153,512

446,597

94,704

16,982

5,573,080

Total ending loan balance

$

3,857,711

$

1,051,463

$

153,512

$

467,536

$

94,704

$

17,086

$

5,642,012

Schedule of recorded investment in non-accrual loans, loans past due over 90 days and still accruing by class of loans

The following tables present the recorded investment in non-accrual loans and loans past due 90 days and greater and still accruing, by class of loans (in thousands):

Loans Past Due

Non-accrual

90 Days and

Without an

Greater and

At June 30, 2024

    

Non-accrual

ACL

Still Accruing

Commercial real estate

$

24,000

$

24,000

$

Commercial & industrial

6,989

6,989

Consumer

108

Total

$

30,989

$

30,989

$

108

Loans Past Due

Non-accrual

90 Days and

Without an

Greater and

At December 31, 2023

Non-accrual

ACL

Still Accruing

Commercial real estate

$

24,000

$

24,000

$

Commercial & industrial

6,934

6,934

Multi-family

20,939

Consumer

24

Total

$

51,897

$

30,934

$

Schedule of aging of the recorded investment in past due loans by class of loans

The following tables present the aging of the recorded investment in past due loans by class of loans (in thousands):

90

30-59

60-89

Days and

Total Past

Current

At June 30, 2024

    

Days

    

Days

    

Greater

    

Due

    

Loans

    

Total

Commercial real estate

$

4,893

$

$

24,000

$

28,893

$

4,027,120

$

4,056,013

Commercial & industrial

9

6,989

6,998

1,098,296

1,105,294

Construction

146,596

146,596

Multi-family

440,124

440,124

One-to four-family

2,071

605

2,676

89,755

92,431

Consumer

216

64

108

388

14,686

15,074

Total

$

7,189

$

669

$

31,097

$

38,955

$

5,816,577

$

5,855,532

90

30-59

60-89

Days and

Total Past

Current

At December 31, 2023

    

Days

    

Days

    

Greater

    

Due

    

Loans

    

Total

Commercial real estate

$

$

$

24,000

$

24,000

$

3,833,711

$

3,857,711

Commercial & industrial

20

18

6,934

6,973

1,044,490

1,051,463

Construction

153,512

153,512

Multi-family

20,939

20,939

446,597

467,536

One-to four-family

612

612

94,092

94,704

Consumer

24

24

17,062

17,086

Total

$

632

$

18

$

51,897

$

52,548

$

5,589,464

$

5,642,012

Schedule of borrowers experiencing financial difficulty

The following tables show the amortized cost basis of modified loans to borrowers experiencing financial difficulty (in thousands):

Combination

Term

Modifications

Extension and

Interest Rate

as a % of

Three months ended June 30, 2024

Interest Rate

Reduction

Total

Loan Class

Commercial & industrial

$

4,747

$

$

4,747

0.4

%

Multi-family

48,224

3,015

51,239

11.6

%

Total

$

52,971

$

3,015

$

55,986

Combination

Term

Modifications

Extension and

Interest Rate

as a % of

Six months ended June 30, 2024

Interest Rate

Reduction

Total

Loan Class

Commercial & industrial

$

11,736

$

$

11,736

1.1

%

Multi-family

48,224

3,015

51,239

11.6

%

Total

$

59,960

$

3,015

$

62,975

The following table describes the types of modifications made to borrowers experiencing financial difficulty:

Weighted

Average

Interest

Term

Rate

Extension

Reduction

Three months ended June 30, 2024

Commercial & industrial

11-12 months

3.8%

Six months ended June 30, 2024

Commercial & industrial

11-12 months

2.9%

Multi-family

6-12 months

4.1%

Schedule of risk category of loans by class of loans

The following table presents loan balances by credit quality indicator and year of origination at June 30, 2024 and charge-offs for the six months ended June 30, 2024 (in thousands):

2019

    

2024

    

2023

    

2022

    

2021

    

2020

    

& Prior

    

Revolving

    

Total

CRE

Pass

$

778,621

$

1,279,002

$

1,144,603

$

380,807

$

128,203

$

203,136

$

27,156

$

3,941,528

Special Mention

24,500

38,785

14,408

294

12,498

90,485

Substandard

24,000

24,000

Total

$

778,621

$

1,303,502

$

1,207,388

$

395,215

$

128,497

$

215,634

$

27,156

$

4,056,013

Construction

Pass

$

45,227

$

45,221

$

32,701

$

$

$

$

23,447

$

146,596

Total

$

45,227

$

45,221

$

32,701

$

$

$

$

23,447

$

146,596

Multi-family

Pass

$

105,362

$

83,324

$

74,430

$

61,207

$

23,424

$

37,863

$

3,275

$

388,885

Substandard

30,300

20,939

51,239

Total

$

105,362

$

83,324

$

104,730

$

82,146

$

23,424

$

37,863

$

3,275

$

440,124

One-to four-family

Current

$

$

45,000

$

3,619

$

$

9,646

$

34,166

$

$

92,431

Total

$

$

45,000

$

3,619

$

$

9,646

$

34,166

$

$

92,431

C&I

Pass

$

145,914

$

116,860

$

201,757

$

79,865

$

19,999

$

14,270

$

445,731

$

1,024,396

Special Mention

19,754

15,500

35,254

Substandard

7,644

20,968

4,747

12,285

45,644

Total

$

145,914

$

124,504

$

242,479

$

84,612

$

19,999

$

14,270

$

473,516

$

1,105,294

Consumer

Current

$

$

$

$

$

$

14,686

$

$

14,686

Past due

388

388

Total

$

$

$

$

$

$

15,074

$

$

15,074

Total

Pass/Current

$

1,075,124

$

1,569,407

$

1,457,110

$

521,879

$

181,272

$

304,121

$

499,609

$

5,608,522

Special Mention

24,500

58,539

14,408

294

12,498

15,500

125,739

Substandard/Past due

7,644

75,268

25,686

388

12,285

121,271

Total

$

1,075,124

$

1,601,551

$

1,590,917

$

561,973

$

181,566

$

317,007

$

527,394

$

5,855,532

Charge-offs

Consumer

$

$

$

$

$

$

18

$

$

18

The following table presents loan balances by credit quality indicator and year of origination at December 31, 2023 and charge-offs for the year ended December 31, 2023 (in thousands):

2018

    

2023

    

2022

    

2021

    

2020

    

2019

    

& Prior

    

Revolving

    

Total

CRE

Pass

$

1,500,873

$

1,268,550

$

512,497

$

128,320

$

200,304

$

83,309

$

44,672

$

3,738,525

Special Mention

24,500

38,867

14,561

304

78,232

Substandard

40,954

40,954

Total

$

1,525,373

$

1,348,371

$

527,058

$

128,624

$

200,304

$

83,309

$

44,672

$

3,857,711

Construction

Pass

$

84,881

$

56,065

$

$

$

$

$

12,566

$

153,512

Total

$

84,881

$

56,065

$

$

$

$

$

12,566

$

153,512

Multi-family

Pass

$

115,761

$

114,652

$

51,768

$

23,655

$

34,533

$

69,510

$

6,415

$

416,294

Special Mention

30,303

30,303

Substandard

20,939

20,939

Total

$

115,761

$

144,955

$

72,707

$

23,655

$

34,533

$

69,510

$

6,415

$

467,536

One-to four-family

Current

$

45,000

$

4,081

$

$

9,784

$

12,157

$

23,682

$

$

94,704

Total

$

45,000

$

4,081

$

$

9,784

$

12,157

$

23,682

$

$

94,704

C&I

Pass

$

178,814

$

252,359

$

98,753

$

23,943

$

14,390

$

5,904

$

402,247

$

976,410

Special Mention

3,840

33,918

2,080

28,281

68,119

Substandard

3,435

3,499

6,934

Total

$

186,089

$

286,277

$

98,753

$

26,023

$

14,390

$

5,904

$

434,027

$

1,051,463

Consumer

Current

$

$

$

$

$

$

17,062

$

$

17,062

Past due

24

24

Total

$

$

$

$

$

$

17,086

$

$

17,086

Total

Pass/Current

$

1,925,329

$

1,695,707

$

663,018

$

185,702

$

261,384

$

199,467

$

465,900

$

5,396,507

Special Mention

28,340

103,088

14,561

2,384

28,281

176,654

Substandard/Past due

3,435

40,954

20,939

24

3,499

68,851

Total

$

1,957,104

$

1,839,749

$

698,518

$

188,086

$

261,384

$

199,491

$

497,680

$

5,642,012

Charge-offs

Commercial and industrial

$

$

$

915

$

$

$

31

$

$

946

Consumer

273

273

$

$

$

915

$

$

$

304

$

$

1,219

Unfunded loan commitment  
Loans and Leases Receivable Disclosure [Line Items]  
Schedule of allowance for loan losses and the recorded investment in loans by portfolio segment

The following tables present the activity in the ACL for unfunded loan commitments (in thousands):

Three months ended June 30, 

Six months ended June 30, 

    

2024

    

2023

2024

    

2023

Balance at the beginning of period

$

1,136

$

877

$

1,181

$

180

Cumulative effect of changes in accounting principle

777

Provision/(credit) for credit losses

52

363

7

283

Total ending allowance balance

$

1,188

$

1,240

$

1,188

$

1,240