XML 34 R24.htm IDEA: XBRL DOCUMENT v3.19.1
Loans (Tables)
3 Months Ended
Mar. 31, 2019
Receivables [Abstract]  
Net Loans Held-for-Investment
Net loans held-for-investment are as follows (in thousands):
 
March 31,
 
December 31,
 
2019
 
2018
Real estate loans:
 
 
 
Multifamily
$
1,978,070

 
$
1,930,535

Commercial mortgage
502,294

 
499,311

One-to-four family residential mortgage
90,825

 
91,371

Home equity and lines of credit
79,374

 
78,593

Construction and land
30,181

 
26,552

Total real estate loans
2,680,744

 
2,626,362

Commercial and industrial loans
38,924

 
44,104

Other loans
1,335

 
1,519

Total commercial and industrial and other loans
40,259

 
45,623

Deferred loan cost, net
6,849

 
6,892

Originated loans held-for-investment, net
2,727,852

 
2,678,877

PCI Loans
18,892

 
20,143

Loans acquired:
 
 
 
One-to-four family residential mortgage
208,461

 
225,877

Multifamily
132,649

 
145,485

Commercial mortgage
134,488

 
133,263

Home equity and lines of credit
15,292

 
17,583

Construction and land
8,142

 
12,003

Total acquired real estate loans
499,032

 
534,211

Commercial and industrial loans
10,083

 
11,933

Other loans
1

 
6

Total loans acquired, net
509,116

 
546,150

Loans held-for-investment, net
3,255,860

 
3,245,170

Allowance for loan losses
(27,486
)
 
(27,497
)
Net loans held-for-investment
$
3,228,374

 
$
3,217,673

Summary of Accretable Yield
The following table details the accretion of interest income for PCI loans for the three months ended March 31, 2019 and March 31, 2018 (in thousands): 
 
At or for the three months ended March 31,
 
2019
 
2018
Balance at the beginning of period
$
21,846

 
$
24,502

Accretion into interest income
(1,049
)
 
(1,090
)
Balance at end of period
$
20,797

 
$
23,412

Allowance For Loan Losses And Loans Receivable By Portfolio Segment Table
The following tables set forth activity in our allowance for loan losses, by loan type, as of and for the three months ended March 31, 2019, and March 31, 2018 (in thousands):  
 
Three Months Ended March 31, 2019
 
Real Estate
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial
 
One-to-Four Family
 
Construction and Land
 
Multifamily
 
Home Equity and Lines of Credit
 
Commercial and Industrial
 
Other
 
Originated Loans Total
 
Purchased Credit-Impaired
 
Acquired Loans
 
Total
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
5,630

 
$
342

 
$
463

 
$
18,084

 
$
291

 
$
1,569

 
$
108

 
$
26,487

 
$
1,010

 
$

 
$
27,497

Charge-offs
(6
)
 

 

 

 

 
(26
)
 

 
(32
)
 

 
(60
)
 
(92
)
Recoveries
13

 

 

 

 

 

 

 
13

 

 
9

 
22

Provisions (credit)
(255
)
 
28

 
111

 
262

 
45

 
(167
)
 
(16
)
 
8

 

 
51

 
59

Ending balance
$
5,382

 
$
370

 
$
574

 
$
18,346

 
$
336

 
$
1,376

 
$
92

 
$
26,476

 
$
1,010

 
$

 
$
27,486


 
Three Months Ended March 31, 2018
 
Real Estate
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial
 
One-to-Four Family
 
Construction and Land
 
Multifamily
 
Home Equity and Lines of Credit
 
Commercial and Industrial
 
Other
 
Originated Loans Total
 
Purchased Credit-Impaired
 
Acquired Loans
 
Total
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
5,196

 
$
503

 
$
610

 
$
17,374

 
$
122

 
$
1,273

 
$
94

 
$
25,172

 
$
951

 
$
37

 
$
26,160

Charge-offs
(3
)
 

 

 

 
(60
)
 

 

 
(63
)
 

 
(1
)
 
(64
)
Recoveries
16

 

 

 

 

 
20

 

 
36

 

 
6

 
42

Provisions (credit)
4

 
(48
)
 
(147
)
 
38

 
163

 
44

 
19

 
73

 

 
(39
)
 
34

Ending balance
$
5,213

 
$
455

 
$
463

 
$
17,412

 
$
225

 
$
1,337

 
$
113

 
$
25,218

 
$
951

 
$
3

 
$
26,172

 
 


    
The following tables detail the amount of loans receivable held-for-investment, net of deferred loan fees and costs, that are evaluated individually, and collectively, for impairment, and the related portion of the allowance for loan losses that is allocated to each loan portfolio segment, at March 31, 2019, and December 31, 2018 (in thousands):
 
March 31, 2019
 
Real Estate
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial
 
One-to-Four Family
 
Construction and Land
 
Multifamily
 
Home Equity and Lines of Credit
 
Commercial and Industrial
 
Other
 
Originated Loans Total
 
Purchased Credit-Impaired
 
Acquired Loans
 
Total
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance: individually evaluated for impairment
$
100

 
$
10

 
$

 
$

 
$
7

 
$
3

 
$

 
$
120

 
$

 
$

 
$
120

Ending balance: collectively evaluated for impairment
$
5,282

 
$
360

 
$
574

 
$
18,346

 
$
329

 
$
1,373

 
$
92

 
$
26,356

 
$
1,010

 
$

 
$
27,366

Loans, net:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance
$
502,849

 
$
91,873

 
$
30,199

 
$
1,981,444

 
$
81,136

 
$
39,016

 
$
1,335

 
$
2,727,852

 
$
18,892

 
$
509,116

 
$
3,255,860

Ending balance: individually evaluated for impairment
$
14,573

 
$
1,873

 
$

 
$
1,261

 
$
59

 
$
66

 
$

 
$
17,832

 
$

 
$
3,669

 
$
21,501

Ending balance: collectively evaluated for impairment
$
488,276

 
$
90,000

 
$
30,199

 
$
1,980,183

 
$
81,077

 
$
38,950

 
$
1,335

 
$
2,710,020

 
$
18,892

 
$
505,447

 
$
3,234,359


 
December 31, 2018
 
Real Estate
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial
 
One-to-Four Family
 
Construction and Land
 
Multifamily
 
Home Equity and Lines of Credit
 
Commercial and Industrial
 
Other
 
Originated Loans Total
 
Purchased Credit-Impaired
 
Acquired Loans
 
Total
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance: individually evaluated for impairment
$

 
$
18

 
$

 
$

 
$
5

 
$
3

 
$

 
$
26

 
$

 
$

 
$
26

Ending balance: collectively evaluated for impairment
$
5,630

 
$
324

 
$
463

 
$
18,084

 
$
286

 
$
1,566

 
$
108

 
$
26,461

 
$
1,010

 
$

 
$
27,471

Loans, net:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance
$
499,860

 
$
92,433

 
$
26,613

 
$
1,933,946

 
$
80,315

 
$
44,190

 
$
1,520

 
$
2,678,877

 
$
20,143

 
$
546,150

 
$
3,245,170

Ending balance: individually evaluated for impairment
$
15,252

 
$
1,893

 
$

 
$
1,268

 
$
61

 
$
73

 
$

 
$
18,547

 
$

 
$
3,782

 
$
22,329

Ending balance: collectively evaluated for impairment
$
484,608

 
$
90,540

 
$
26,613

 
$
1,932,678

 
$
80,254

 
$
44,117

 
$
1,520

 
$
2,660,330

 
$
20,143

 
$
542,368

 
$
3,222,841

Investment of Originated Loans Held-for-Investment, Net of Deferred Fees and Costs, by Loan Type and Credit Quality Indicator
The following tables detail the recorded investment of originated loans held-for-investment, net of deferred fees and costs, by loan type and credit quality indicator at March 31, 2019, and December 31, 2018 (in thousands):
 
March 31, 2019
 
Real Estate
 
 
 
 
 
 
 
Multifamily
 
Commercial
 
One-to-Four Family
 
Construction and Land
 
Home Equity and Lines of Credit
 
Commercial and Industrial
 
Other
 
Total
 
< 35% LTV
 
=> 35% LTV
 
< 35% LTV
 
=> 35% LTV
 
< 60% LTV
 
=> 60% LTV
 
 
 
 
 
 
 
 
 
 
Internal Risk Rating
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pass
$
197,675

 
$
1,777,587

 
$
79,101

 
$
412,573

 
$
55,956

 
$
33,751

 
$
30,199

 
$
80,902

 
$
38,449

 
$
1,335

 
$
2,707,528

Special Mention

 
607

 
391

 
1,125

 
740

 

 

 
26

 
420

 

 
3,309

Substandard

 
5,575

 

 
9,659

 
1,088

 
338

 

 
208

 
147

 

 
17,015

Originated loans held-for-investment, net
$
197,675

 
$
1,783,769

 
$
79,492

 
$
423,357

 
$
57,784

 
$
34,089

 
$
30,199

 
$
81,136

 
$
39,016

 
$
1,335

 
$
2,727,852


 
December 31, 2018
 
Real Estate
 
 
 
 
 
 
 
Multifamily
 
Commercial
 
One-to-Four Family
 
Construction and Land
 
Home Equity and Lines of Credit
 
Commercial and Industrial
 
Other
 
Total
 
< 35% LTV
 
=> 35% LTV
 
< 35% LTV
 
=> 35% LTV
 
< 60% LTV
 
=> 60% LTV
 
 
 
 
 
 
 
 
 
 
Internal Risk Rating
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pass
$
170,832

 
$
1,756,882

 
$
78,917

 
$
409,155

 
$
54,912

 
$
34,808

 
$
26,613

 
$
80,077

 
$
43,640

 
$
1,520

 
$
2,657,356

Special Mention

 
613

 
395

 
1,137

 
747

 

 

 
27

 
430

 

 
3,349

Substandard

 
5,619

 

 
10,256

 
1,406

 
560

 

 
211

 
120

 

 
18,172

Originated loans held-for-investment, net
$
170,832

 
$
1,763,114

 
$
79,312

 
$
420,548

 
$
57,065

 
$
35,368

 
$
26,613

 
$
80,315

 
$
44,190

 
$
1,520

 
$
2,678,877

Estimated Expected Future Cash Flows of Each PCI Loan Pool
The following tables set forth the detail, and delinquency status, of non-performing loans (non-accrual loans and loans past due 90 days or more and still accruing), net of deferred fees and costs, at March 31, 2019, and December 31, 2018, excluding PCI loans which have been segregated into pools. For PCI loans, each loan pool is accounted for as a single asset with a single composite interest rate and an aggregate expectation of cash flows (in thousands):
 
March 31, 2019
 
Total Non-Performing Loans
 
Non-Accruing Loans
 
 
 
 
 
0-29 Days Past Due
 
30-89 Days Past Due
 
90 Days or More Past Due
 
Total
 
90 Days or More Past Due and Accruing
 
Total Non-Performing Loans
Loans held-for-investment:
 
 
 
 
 
 
 
 
 
 
 
Real estate loans:
 
 
 
 
 
 
 
 
 
 
 
Commercial
 

 
 

 
 

 
 

 
 

 
 

LTV => 35%
 

 
 

 
 

 
 

 
 

 
 

Substandard
$

 
$

 
$
2,308

 
$
2,308

 
$

 
$
2,308

Total commercial

 

 
2,308

 
2,308

 

 
2,308

One-to-four family residential
 

 
 

 
 

 
 

 
 

 
 

LTV < 60%
 

 
 

 
 

 
 

 
 

 
 

Substandard

 
428

 
77

 
505

 

 
505

Total


428


77

 
505

 

 
505

LTV => 60%
 

 
 

 
 

 
 

 
 

 
 

Substandard

 

 
31

 
31

 

 
31

Total one-to-four family residential

 
428

 
108

 
536

 

 
536

Home equity and lines of credit
 

 
 

 
 

 
 

 
 

 
 

Substandard
72

 

 

 
72

 

 
72

Total home equity and lines of credit
72

 

 

 
72

 

 
72

Commercial and industrial loans
 

 
 

 
 

 
 

 
 

 
 

Substandard

 

 
55

 
55

 

 
55

Total commercial and industrial loans

 

 
55

 
55

 

 
55

Total non-performing loans held-for-investment, originated
72

 
428

 
2,471

 
2,971

 

 
2,971

Loans acquired:
 

 
 

 
 

 
 

 
 

 
 

Real estate loans:
 
 
 
 
 
 
 
 
 
 
 
Commercial
 

 
 

 
 

 
 

 
 

 
 

LTV < 35%
 

 
 

 
 

 
 

 
 

 
 

Substandard
85

 

 
193

 
278

 

 
278

LTV => 35%
 
 
 
 
 
 
 
 
 
 
 
Substandard
3,590

 

 
533

 
4,123

 

 
4,123

Total commercial
3,675

 

 
726

 
4,401

 

 
4,401

One-to-four family residential
 

 
 

 
 

 
 

 
 

 
 

LTV < 60%
 

 
 

 
 

 
 

 
 

 
 

Substandard
195

 

 
110

 
305

 
6

 
311

LTV => 60%
 

 
 

 
 

 
 

 
 

 
 

Substandard
125

 

 
93

 
218

 
27

 
245

Total one-to-four family residential
320

 

 
203

 
523

 
33

 
556

Multifamily
 
 
 
 
 
 
 
 
 
 
 
LTV < 35%
 
 
 
 
 
 
 
 
 
 
 
Substandard
48

 

 

 
48

 

 
48

LTV => 35%
 
 
 
 
 
 
 
 
 
 
 
Substandard
408

 

 

 
408

 

 
408

Total multifamily
456

 

 

 
456

 

 
456

Home equity and lines of credit
 

 
 

 
 

 
 

 
 

 
 

Substandard

 

 
77

 
77

 

 
77

Total home equity and lines of credit

 

 
77

 
77

 

 
77

Total non-performing loans acquired
4,451

 

 
1,006

 
5,457

 
33

 
5,490

Total non-performing loans
$
4,523


$
428

 
$
3,477

 
$
8,428

 
$
33

 
$
8,461


 
December 31, 2018
 
Total Non-Performing Loans
 
Non-Accruing Loans
 
 
 
 
 
0-29 Days Past Due
 
30-89 Days Past Due
 
90 Days or More Past Due
 
Total
 
90 Days or More Past Due and Accruing
 
Total Non-Performing Loans
Loans held-for-investment:
 
 
 
 
 
 
 
 
 
 
 
Real estate loans:
 
 
 
 
 
 
 
 
 
 
 
Commercial
 

 
 

 
 

 
 

 
 

 
 

LTV => 35%
 

 
 

 
 

 
 

 
 

 
 

Substandard
$

 
$
287

 
$
2,588

 
$
2,875

 
$

 
$
2,875

Total commercial

 
287

 
2,588

 
2,875

 

 
2,875

One-to-four family residential
 

 
 

 
 

 
 

 
 

 
 

LTV < 60%
 

 
 

 
 

 
 

 
 

 
 

Substandard

 
432

 
77

 
509

 

 
509

LTV => 60%
 

 
 

 
 

 
 

 
 

 
 

Substandard

 
32

 

 
32

 

 
32

Total one-to-four family residential

 
464

 
77

 
541

 

 
541

Home equity and lines of credit
 
 
 
 
 
 
 
 
 
 
 
Substandard
75

 

 

 
75

 

 
75

Total home equity and lines of credit
75

 

 

 
75

 

 
75

Commercial and industrial loans
 
 
 
 
 
 
 
 
 
 
 
Substandard

 

 
25

 
25

 

 
25

Total commercial and industrial loans

 

 
25

 
25

 

 
25

Total non-performing loans held-for-investment, originated
75

 
751

 
2,690

 
3,516

 

 
3,516

Loans acquired:
 

 
 

 
 

 
 

 
 

 
 

Real estate loans:
 
 
 
 
 
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
 
 
 
 
LTV < 35%
 
 
 
 
 
 
 
 
 
 
 
Substandard
87

 

 
194

 
281

 

 
281

LTV => 35%
 
 
 
 
 
 
 
 
 
 
 
Substandard

 
764

 
3,371

 
4,135

 

 
4,135

Total commercial
87

 
764

 
3,565

 
4,416

 

 
4,416

One-to-four family residential
 
 
 
 
 
 
 
 
 
 
 
LTV < 60%
 

 
 

 
 

 
 

 
 

 
 

Substandard

 
199

 
169

 
368

 
6

 
374

LTV => 60%
 
 
 
 
 
 
 
 
 
 
 
Substandard
126

 

 
93

 
219

 
27

 
246

Total one-to-four family residential
126

 
199


262


587


33


620

Multifamily
 

 
 

 
 

 
 

 
 

 
 

LTV < 35%
 
 
 
 
 
 
 
 
 
 
 
Substandard
152

 

 

 
152

 

 
152

LTV => 35%
 

 
 

 
 

 
 

 
 

 
 

Substandard

 
414

 

 
414

 

 
414

Total multifamily
152

 
414

 

 
566

 

 
566

Home equity and lines of credit
 
 
 
 
 
 
 
 
 
 
 
Substandard

 

 
77

 
77

 

 
77

Total home equity and lines of credit

 

 
77

 
77

 

 
77

Total non-performing loans acquired
365

 
1,377

 
3,904

 
5,646

 
33

 
5,679

Total non-performing loans
$
440

 
$
2,128

 
$
6,594

 
$
9,162

 
$
33

 
$
9,195

Detail and Delinquency Status of Originated Loans Held-for-Investment, Net of Deferred Fees and Costs, by Performing and Non-Performing Loans
The following tables set forth the detail and delinquency status of originated and acquired loans held-for-investment, net of deferred fees and costs, by performing and non-performing loans at March 31, 2019, and December 31, 2018 (in thousands):
 
March 31, 2019
 
Performing (Accruing) Loans
 
 
 
 
 
0-29 Days Past Due
 
30-89 Days Past Due
 
Total
 
Non-Performing Loans
 
Total Loans Receivable, net
Loans held-for-investment:
 
 
 
 
 
 
 
 
 
Real estate loans:
 
 
 
 
 
 
 
 
 
Commercial
 

 
 

 
 

 
 
 
 
LTV < 35%
 

 
 

 
 

 
 
 
 
Pass
$
78,884

 
$
217

 
$
79,101

 
$

 
$
79,101

Special Mention

 
391

 
391

 

 
391

Total
78,884

 
608

 
79,492

 

 
79,492

LTV => 35%
 

 
 

 
 

 
 

 
 

Pass
412,254

 
320

 
412,574

 

 
412,574

Special Mention
1,125

 

 
1,125

 

 
1,125

Substandard
6,033

 
1,317

 
7,350

 
2,308

 
9,658

Total
419,412

 
1,637

 
421,049

 
2,308

 
423,357

Total commercial
498,296

 
2,245

 
500,541

 
2,308

 
502,849

One-to-four family residential
 

 
 

 
 

 
 

 
 

LTV < 60%
 

 
 

 
 

 
 

 
 

Pass
53,527

 
2,429

 
55,956

 

 
55,956

Special Mention
118

 
622

 
740

 

 
740

Substandard
583

 


 
583

 
505

 
1,088

Total
54,228

 
3,051

 
57,279

 
505

 
57,784

LTV => 60%
 

 
 

 
 

 
 

 
 

Pass
33,521

 
230

 
33,751

 

 
33,751

Substandard
307

 

 
307

 
31

 
338

Total
33,828

 
230

 
34,058

 
31

 
34,089

Total one-to-four family residential
88,056

 
3,281

 
91,337

 
536

 
91,873

Construction and land
 

 
 

 
 

 
 

 
 

Pass
30,199

 

 
30,199

 

 
30,199

Total construction and land
30,199

 

 
30,199

 

 
30,199

Multifamily
 

 
 

 
 

 
 

 
 

LTV < 35%
 

 
 

 
 

 
 

 
 

Pass
197,675

 

 
197,675

 

 
197,675

Total
197,675

 

 
197,675

 

 
197,675

LTV => 35%
 

 
 

 
 

 
 

 
 

Pass
1,777,587

 

 
1,777,587

 

 
1,777,587

Special Mention
607

 

 
607

 

 
607

Substandard
5,575

 

 
5,575

 

 
5,575

Total
1,783,769

 

 
1,783,769

 

 
1,783,769

Total multifamily
1,981,444

 

 
1,981,444

 

 
1,981,444

Home equity and lines of credit
 

 
 

 
 

 
 

 
 

Pass
80,561

 
341

 
80,902

 

 
80,902

Special Mention
26

 

 
26

 

 
26

Substandard
136

 

 
136

 
72

 
208

Total home equity and lines of credit
80,723

 
341

 
81,064

 
72

 
81,136

Commercial and industrial
 

 
 

 
 

 
 

 
 

Pass
38,333

 
115

 
38,448

 

 
38,448

Special Mention
393

 
27

 
420

 

 
420

Substandard
93

 

 
93

 
55

 
148

Total commercial and industrial
38,819

 
142

 
38,961

 
55

 
39,016

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
March 31, 2019
 
Performing (Accruing) Loans (Continued)
 
 
 
 
 
0-29 Days Past Due
 
30-89 Days Past Due
 
Total
 
Non-Performing Loans
 
Total Loans Receivable, net
Other loans - Pass
1,327

 
8

 
1,335

 

 
1,335

Total originated loans held-for-investment
2,718,864

 
6,017

 
2,724,881

 
2,971

 
2,727,852

Acquired loans:
 
 
 
 
 
 
 
 
 
Real estate loans:
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
 
 
 
 
 
 
 
 
LTV < 60%
 
 
 
 
 
 
 
 
 
Pass
189,354

 
562

 
189,916

 

 
189,916

Substandard
6

 

 
6

 
311

 
317

Total
189,360

 
562

 
189,922

 
311

 
190,233

LTV => 60%
 

 
 

 
 

 
 

 
 

Pass
17,983

 

 
17,983

 

 
17,983

Substandard

 

 

 
245

 
245

Total
17,983

 

 
17,983

 
245

 
18,228

Total one-to-four family residential
207,343

 
562

 
207,905

 
556

 
208,461

Commercial
 

 
 

 
 

 
 
 
 
LTV < 35%
 

 
 

 
 

 
 
 
 
Pass
39,794

 
190

 
39,984

 

 
39,984

Special Mention
1,078

 

 
1,078

 

 
1,078

Substandard
1,176

 
554

 
1,730

 
278

 
2,008

Total
42,048

 
744

 
42,792

 
278

 
43,070

LTV => 35%
 
 
 
 
 
 
 
 
 
Pass
75,688

 
150

 
75,838

 

 
75,838

Special Mention
4,308

 
127

 
4,435

 

 
4,435

Substandard
6,015

 
1,007

 
7,022

 
4,123

 
11,145

Total
86,011

 
1,284

 
87,295

 
4,123

 
91,418

Total commercial
128,059

 
2,028

 
130,087

 
4,401

 
134,488

Construction and land
 

 
 

 
 

 
 

 
 

Pass
8,142

 


 
8,142

 

 
8,142

Total construction and land
8,142

 

 
8,142

 

 
8,142

Multifamily
 

 
 

 
 

 
 

 
 

LTV < 35%
 

 
 

 
 

 
 
 
 
Pass
128,090

 

 
128,090

 

 
128,090

Special Mention

 
25

 
25

 

 
25

Substandard

 

 

 
48

 
48

Total
128,090

 
25

 
128,115

 
48

 
128,163

LTV => 35%
 

 
 

 
 

 
 

 
 

Pass
4,078

 

 
4,078

 

 
4,078

Substandard

 

 

 
408

 
408

Total
4,078

 

 
4,078

 
408

 
4,486

Total multifamily
132,168

 
25

 
132,193

 
456

 
132,649

Home equity and lines of credit
 
 
 
 
 
 
 
 
 
Pass
15,118

 
20

 
15,138

 

 
15,138

Substandard
77

 


 
77

 
77

 
154

Total home equity and lines of credit
15,195

 
20

 
15,215

 
77

 
15,292

Commercial and industrial
 
 
 
 
 
 
 
 
 
Pass
10,083

 


 
10,083

 

 
10,083

Total commercial and industrial
10,083

 

 
10,083

 

 
10,083

Other loans - Pass
1

 

 
1

 

 
1

Total loans acquired
500,991

 
2,635

 
503,626

 
5,490

 
509,116

 
$
3,219,855

 
$
8,652

 
$
3,228,507

 
$
8,461

 
$
3,236,968

 
December 31, 2018
 
Performing (Accruing) Loans
 
 
 
 
 
0-29 Days Past Due
 
30-89 Days Past Due
 
Total
 
Non-Performing Loans
 
Total Loans Receivable, net
Loans held-for-investment:
 
 
 
 
 
 
 
 
 
Real estate loans:
 
 
 
 
 
 
 
 
 
Commercial
 

 
 

 
 

 
 
 
 
LTV < 35%
 

 
 

 
 

 
 
 
 
Pass
$
78,699

 
$
218

 
$
78,917

 

 
$
78,917

Special Mention

 
395

 
395

 

 
395

Total
78,699

 
613

 
79,312

 

 
79,312

LTV => 35%
 

 
 

 
 

 
 

 
 

Pass
408,830

 
325

 
409,155

 

 
409,155

Special Mention
1,137

 

 
1,137

 

 
1,137

Substandard
7,381

 

 
7,381

 
2,875

 
10,256

Total
417,348

 
325

 
417,673

 
2,875

 
420,548

Total commercial
496,047

 
938

 
496,985

 
2,875

 
499,860

One-to-four family residential
 

 
 

 
 

 
 

 
 

LTV < 60%
 

 
 

 
 

 
 

 
 

Pass
54,576

 
336

 
54,912

 

 
54,912

Special Mention

 
747

 
747

 

 
747

Substandard
896

 

 
896

 
510

 
1,406

Total
55,472

 
1,083

 
56,555

 
510

 
57,065

LTV => 60%
 

 
 

 
 

 
 

 
 

Pass
34,576

 
232

 
34,808

 

 
34,808

Substandard
528

 

 
528

 
32

 
560

Total
35,104

 
232

 
35,336

 
32

 
35,368

Total one-to-four family residential
90,576

 
1,315

 
91,891

 
542

 
92,433

Construction and land
 

 
 

 
 

 
 

 
 

Pass
26,613

 

 
26,613

 

 
26,613

Total construction and land
26,613

 

 
26,613

 

 
26,613

Multifamily
 

 
 

 
 

 
 

 
 

LTV < 35%
 

 
 

 
 

 
 

 
 

Pass
170,534

 
298

 
170,832

 

 
170,832

Total
170,534

 
298

 
170,832

 

 
170,832

LTV => 35%
 

 
 

 
 

 
 

 
 

Pass
1,756,443

 
439

 
1,756,882

 

 
1,756,882

Special Mention
613

 

 
613

 

 
613

Substandard
4,390

 
1,229

 
5,619

 

 
5,619

Total
1,761,446

 
1,668

 
1,763,114

 

 
1,763,114

Total multifamily
1,931,980

 
1,966

 
1,933,946

 

 
1,933,946

Home equity and lines of credit
 

 
 

 
 

 
 

 
 

Pass
80,077

 

 
80,077

 

 
80,077

Special Mention
27

 

 
27

 

 
27

Substandard
137

 

 
137

 
74

 
211

Total home equity and lines of credit
80,241

 

 
80,241

 
74

 
80,315

Commercial and industrial loans
 

 
 

 
 

 
 

 
 

Pass
43,640

 

 
43,640

 

 
43,640

Special Mention
430

 

 
430

 

 
430

Substandard
95

 

 
95

 
25

 
120

Total commercial and industrial loans
44,165

 

 
44,165

 
25

 
44,190

Other loans - Pass
1,518

 
2

 
1,520

 

 
1,520

Total originated loans held-for-investment
$
2,671,140

 
$
4,221

 
$
2,675,361

 
$
3,516

 
$
2,678,877

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2018
 
Performing (Accruing) Loans
 
 
 
 
 
0-29 Days Past Due
 
30-89 Days Past Due
 
Total
 
Non-Performing Loans
 
Total Loans Receivable, net
Loans Acquired
 
 
 
 
 
 
 
 
 
Real estate loans:
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
 
 
 
 
 
 
 
 
LTV < 60%
 
 
 
 
 
 
 
 
 
Pass
202,471

 
2,799

 
205,270

 

 
205,270

Special Mention
415

 

 
415

 

 
415

Substandard
62

 
6

 
68

 
374

 
442

Total
202,948

 
2,805

 
205,753

 
374

 
206,127

LTV => 60%
 
 
 
 
 
 
 
 
 
Pass
19,504

 

 
19,504

 

 
19,504

Substandard

 

 

 
246

 
246

Total
19,504

 

 
19,504

 
246

 
19,750

Total one-to-four family residential
222,452

 
2,805

 
225,257

 
620

 
225,877

Commercial
 
 
 
 
 
 
 
 
 
LTV < 35%
 
 
 
 
 
 
 
 
 
Pass
41,071

 

 
41,071

 

 
41,071

Special Mention
1,079

 

 
1,079

 

 
1,079

Substandard
1,185

 
151

 
1,336

 
281

 
1,617

Total
43,335

 
151

 
43,486

 
281

 
43,767

LTV => 35%
 
 
 
 
 
 
 
 
 
Pass
73,986

 
749

 
74,735

 

 
74,735

Special Mention
4,315

 
128

 
4,443

 

 
4,443

Substandard
5,772

 
411

 
6,183

 
4,135

 
10,318

Total
84,073

 
1,288

 
85,361

 
4,135

 
89,496

Total commercial
127,408

 
1,439

 
128,847

 
4,416

 
133,263

Construction and land
 
 
 
 
 
 
 
 
 
Pass
12,003

 

 
12,003

 

 
12,003

Total construction and land
12,003

 

 
12,003

 

 
12,003

Multifamily
 
 
 
 
 
 
 
 
 
LTV < 35%
 
 
 
 
 
 
 
 
 
Pass
137,141

 

 
137,141

 

 
137,141

Special Mention

 
52

 
52

 

 
52

Substandard

 

 

 
152

 
152

Total
137,141

 
52

 
137,193

 
152

 
137,345

LTV => 35%
 
 
 
 
 
 
 
 
 
Pass
7,726

 

 
7,726

 

 
7,726

Substandard

 

 

 
414

 
414

Total
7,726

 

 
7,726

 
414

 
8,140

Total multifamily
144,867

 
52

 
144,919

 
566

 
145,485

Home equity and lines of credit
 
 
 
 
 
 
 
 
 
Pass
17,427

 

 
17,427

 

 
17,427

Substandard
79

 

 
79

 
77

 
156

Total home equity and lines of credit
17,506

 

 
17,506

 
77

 
17,583

Commercial and industrial loans
 
 
 
 
 
 
 
 
 
Pass
11,888

 
45

 
11,933

 

 
11,933

Substandard

 

 

 

 

Total commercial and industrial loans
11,888

 
45

 
11,933

 

 
11,933

Other
6

 

 
6

 

 
6

Total loans acquired
536,130

 
4,341

 
540,471

 
5,679

 
546,150

 
$
3,207,270

 
$
8,562

 
$
3,215,832

 
$
9,195

 
$
3,225,027

Summary of Impaired Loans
The following table summarizes originated and acquired impaired loans as of March 31, 2019, and December 31, 2018 (in thousands):
 
March 31, 2019
 
December 31, 2018
 
Recorded Investment
 
Unpaid Principal Balance
 
Related Allowance
 
Recorded Investment
 
Unpaid Principal Balance
 
Related Allowance
With No Allowance Recorded:
 
 
 
 
 
 
 
 
 
 
 
Real estate loans:
 

 
 

 
 

 
 
 
 
 
 
Commercial
 

 
 

 
 

 
 
 
 
 
 
LTV < 35%
 

 
 

 
 

 
 
 
 
 
 
Substandard
$

 
$
139

 
$

 
$

 
$
139

 
$

LTV => 35%
 

 
 

 
 

 
 
 
 
 
 
Pass
5,844

 
6,730

 

 
5,931

 
6,817

 

Substandard
11,047

 
11,863

 

 
12,160

 
15,028

 

One-to-four family residential
 

 
 

 
 

 
 
 
 
 
 
LTV < 60%
 

 
 

 
 

 
 
 
 
 
 
Pass
1,822

 
1,899

 

 
1,532

 
1,606

 

Substandard
238

 
238

 

 
241

 
241

 

LTV => 60%
 
 
 
 
 
 
 
 
 
 
 
Pass
127

 
157

 

 
129

 
158

 

Substandard
125

 
276

 

 
126

 
278

 

Multifamily
 

 
 

 
 

 
 
 
 
 
 
LTV < 35%
 
 
 
 
 
 
 
 
 
 
 
Substandard
48

 
48

 

 
152

 
152

 

LTV => 35%
 

 
 

 
 

 
 
 
 
 
 
Pass
35

 
507

 

 
38

 
509

 

Substandard
1,225

 
1,225

 

 
1,229

 
1,229

 

Home equity and lines of credit
 
 
 
 
 
 
 
 
 
 
 
Pass
26

 
26

 

 
28

 
28

 

Commercial and industrial loans
 

 
 

 
 

 
 
 
 
 
 
Substandard
48

 
119

 

 
52

 
119

 

With a Related Allowance
Recorded:
 

 
 

 
 

 
 
 
 
 
 
Real estate loans:
 

 
 

 
 

 
 
 
 
 
 
Commercial
 

 
 

 
 

 
 
 
 
 
 
LTV => 35%
 

 
 

 
 

 
 
 
 
 
 
Substandard
517

 
1,770

 
(100
)
 

 

 

One-to-four family residential
 

 
 

 
 

 
 
 
 
 
 
LTV < 60%
 
 
 
 
 
 
 
 
 
 
 
Substandard
346

 
346

 
(10
)
 
657

 
657

 
(18
)
LTV => 60%
 
 
 
 
 
 
 
 
 
 
 
Home equity and lines of credit
 

 
 

 
 

 
 
 
 
 
 
Substandard
33

 
33

 
(7
)
 
33

 
33

 
(5
)
Commercial and industrial loans
 

 
 

 
 

 
 
 
 
 
 
Special Mention
20

 
20

 
(3
)
 
21

 
21

 
(3
)
Total:
 

 
 

 
 

 
 
 
 
 
 
Real estate loans
 

 
 

 
 

 
 
 
 
 
 
Commercial
17,408

 
20,502

 
(100
)
 
18,091

 
21,984

 

One-to-four family residential
2,658

 
2,916

 
(10
)
 
2,685

 
2,940

 
(18
)
Multifamily
1,308

 
1,780

 

 
1,419

 
1,890

 

Home equity and lines of credit
59

 
59

 
(7
)
 
61

 
61

 
(5
)
Commercial and industrial loans
68

 
139

 
(3
)
 
73

 
140

 
(3
)
 
$
21,501

 
$
25,396

 
$
(120
)
 
$
22,329

 
$
27,015

 
$
(26
)
 
Three Months Ended
 
March 31, 2019
 
March 31, 2018
 
Average Recorded Investment
 
Interest Income
 
Average Recorded Investment
 
Interest Income
With No Allowance Recorded:
 
 
 
 
 
 
 
Real estate loans:
 

 
 

 
 
 
 
Commercial
 

 
 

 
 
 
 
LTV => 35%
 
 
 
 
 
 
 
Pass
5,888

 
78

 
5,479

 
64

Substandard
11,604

 
72

 
9,718

 
75

One-to-four family residential
 
 
 
 
 
 
 
LTV < 60%
 
 
 
 
 
 
 
Pass
1,677

 
22

 
1,183

 
13

Substandard
240

 
3

 
252

 
1

LTV => 60%
 
 
 
 
 
 
 
Pass
128

 
1

 
269

 
4

Substandard
125

 
3

 
134

 
3

Multifamily
 
 
 
 
 
 
 
LTV < 35%
 
 
 
 
 
 
 
Substandard
100

 
1

 
152

 
1

LTV => 35%
 
 
 
 
 
 
 
Pass
37

 
4

 
679

 
4

Substandard
1,227

 
20

 
622

 
11

Home equity and lines of credit
 
 
 
 
 
 
 
Pass
27

 

 
33

 
1

Commercial and industrial loans
 
 
 
 
 
 
 
Substandard
50

 

 
134

 

With a Related Allowance Recorded:
 
 
 
 
 
 
 
Real estate loans:
 
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
LTV => 35%
 
 
 
 
 
 
 
Pass

 

 
743

 
20

Substandard
259

 

 

 

One-to-four family residential
 
 
 
 
 
 
 
LTV < 60%
 
 
 
 
 
 
 
Pass

 


 
409

 
2

Substandard
502

 
5

 
837

 
4

LTV => 60%
 
 
 
 
 
 
 
Pass

 

 
134

 

Substandard
33

 
1

 
35

 

Commercial and industrial loans
 
 
 
 
 
 
 
Special Mention
21

 

 
24

 

Total:
 
 
 
 
 
 
 
Real estate loans
 
 
 
 
 
 
 
Commercial
17,751

 
150

 
15,940

 
159

One-to-four family residential
2,672

 
34

 
3,218

 
27

Multifamily
1,364

 
25

 
1,453

 
16

Home equity and lines of credit
60

 
1

 
68

 
1

Commercial and industrial loans
71

 

 
158

 

 
$
21,918

 
$
210

 
$
20,837

 
$
203

Troubled Debt Restructurings on Financing Receivables
The following table summarizes loans that were modified in a troubled debt restructuring (TDR) during the three months ended March 31, 2019:
 
March 31, 2019
 
Number of Relationships
 
Pre-Modification Outstanding Recorded Investment
 
Post-Modification Outstanding Recorded Investment(1)
 
(in thousands)
Troubled Debt Restructurings
 
 
 
 
 
Consumer
1
 
$
2

 
$
2

Commercial real estate
1
 
2,834

 
2,834

Total Troubled Debt Restructurings
2
 
$
2,836

 
$
2,836

 
 
 
 
 
 
(1) Amounts are at time of modification