XML 37 R27.htm IDEA: XBRL DOCUMENT v3.21.2
Loans (Tables)
6 Months Ended
Jun. 30, 2021
Receivables [Abstract]  
Net Loans Held-for-Investment
The following table summarizes the Company’s loans held-for-investment (in thousands):

 June 30,December 31,
 20212020
Real estate loans: 
Multifamily$2,496,613 $2,509,310 
Commercial mortgage735,303 716,973 
One-to-four family residential mortgage193,976 210,817 
Home equity and lines of credit99,814 91,126 
Construction and land63,125 74,318 
Total real estate loans3,588,831 3,602,544 
Commercial and industrial loans (1)
209,580 194,352 
Other loans2,170 3,029 
Total commercial and industrial and other loans211,750 197,381 
Deferred origination loan costs, net (2)
— 4,795 
Loans held-for-investment, net (excluding PCD/PCI)3,800,581 3,804,720 
PCD/PCI loans16,692 18,518 
Total Loans held-for-investment, net3,817,273 3,823,238 
Allowance for loan losses(39,493)(37,607)
Net loans held-for-investment$3,777,780 $3,785,631 
(1) Included in commercial and industrial loans at June 30, 2021 and December 31, 2020 are PPP loans totaling $132.7 million and $126.5 million, respectively.
(2) Under CECL origination deferred fees, deferred fees on acquired loans, and purchase accounting adjustments in connection with loans acquired are included in loans by respective portfolio.
Schedule of Loans Held-for-Investment, Excluding PCD Loans, Net of Deferred Fees and Costs
The following table presents the Company’s loans held-for-investment, excluding PCD loans, by loan class, credit risk ratings and year of origination, at June 30, 2021 (in thousands):

 June 30, 2021
 20212020201920182017PriorRevolving LoansTotal
Real Estate:   
Multifamily   
Pass$370,670 $548,666 $360,502 $323,853 $259,515 $617,290 $496 $2,480,992 
Special Mention— — — — — 442 — 442 
Substandard— — 4,681 1,609 — 8,889 — 15,179 
Total multifamily370,670 548,666 365,183 325,462 259,515 626,621 496 2,496,613 
Commercial   
Pass53,671 74,958 99,407 101,009 68,317 291,092 10,046 698,500 
Special Mention— — 511 — 500 9,064 — 10,075 
Substandard— — 9,653 310 2,390 11,007 3,368 26,728 
Total commercial53,671 74,958 109,571 101,319 71,207 311,163 13,414 735,303 
One-to-four family residential   
Pass2,405 9,483 12,488 15,294 12,669 134,622 616 187,577 
Special Mention— — 467 — — 2,399 — 2,866 
Substandard— — 526 — — 3,007 — 3,533 
Total one-to-four family residential2,405 9,483 13,481 15,294 12,669 140,028 616 193,976 
Construction and land
Pass— 1,570 1,396 535 2,611 3,589 52,317 62,018 
Substandard— — — — — — 1,107 1,107 
Total construction and land— 1,570 1,396 535 2,611 3,589 53,424 63,125 
Home equity and lines of credit
Pass21,126 19,526 13,818 10,621 4,485 29,503 62 99,141 
Special Mention— — — — — 304 — 304 
Substandard— — 98 87 — 184 — 369 
Total home equity and lines of credit21,126 19,526 13,916 10,708 4,485 29,991 62 99,814 
Total real estate loans447,872 654,203 503,547 453,318 350,487 1,111,392 68,012 3,588,831 
Commercial and industrial
Pass92,179 72,076 8,684 4,549 1,352 14,654 12,801 206,295 
Special Mention— 72 160 238 145 283 — 898 
Substandard— 490 324 711 — 862 — 2,387 
Total commercial and industrial92,179 72,638 9,168 5,498 1,497 15,799 12,801 209,580 
Other
Pass1,808 181 26 44 103 — 2,167 
Substandard— — — — — — 
Total other1,808 181 26 44 106 — 2,170 
Total loans held-for-investment, net$541,859 $727,022 $512,741 $458,860 $351,989 $1,127,297 $80,813 $3,800,581 
The following table details the recorded investment of loans held-for-investment, excluding PCI loans, net of deferred fees and costs, by loan type and credit quality indicator at December 31, 2020 (in thousands):

 December 31, 2020
 Real Estate   
 MultifamilyCommercialOne-to-Four FamilyConstruction and LandHome Equity and Lines of CreditCommercial and IndustrialOtherTotal
Internal Risk Rating        
Pass$2,497,556 $667,568 $207,633 $74,351 $92,385 $189,372 $3,026 $3,731,891 
Special Mention458 20,422 2,456 — 311 498 — 24,145 
Substandard14,920 29,576 2,133 — 441 1,611 48,684 
Total loans held-for-investment, net$2,512,934 $717,566 $212,222 $74,351 $93,137 $191,481 $3,029 $3,804,720 
Allowance For Loan Losses And Loans Receivable By Portfolio Segment Table
The following tables set forth activity in our allowance for credit losses on loans, by loan type, as of, and for the three and six months ended June 30, 2021, and June 30, 2020 (in thousands):

 
Three Months Ended June 30, 2021
 Real Estate     
 
Commercial (1)
One-to-Four FamilyConstruction and LandHome Equity and Lines of CreditCommercial and IndustrialOtherTotal Loans (excluding PCD)PCDTotal
Allowance for loan losses:
Beginning balance$28,882 $5,172 $269 $643 $2,940 $$37,915 $5,282 $43,197 
Charge-offs— — — — (12)— (12)— (12)
Recoveries— — — — 
Provisions (credit)(2,342)(563)(10)19 (341)(2)(3,239)(462)(3,701)
Ending balance$26,540 $4,610 $259 $663 $2,594 $$34,673 $4,820 $39,493 
(1) Commercial includes commercial real estate loans collateralized by owner-occupied, non-owner occupied, and multifamily properties.

 
Three Months Ended June 30, 2020
 Real Estate     
 CommercialOne-to-Four FamilyConstruction and LandMultifamilyHome Equity and Lines of CreditCommercial and IndustrialOtherTotal Loans (excluding PCI)PCITotal
Allowance for loan losses:          
Beginning balance$5,444 $312 $671 $26,889 $574 $2,035 $86 $36,011 $789 $36,800 
Charge-offs(164)— — — — (57)— (221)— (221)
Recoveries13 — — — 20 — 20 
Provisions (credit)1,406 (42)266 354 (16)(135)88 1,921 — 1,921 
Ending balance$6,699 $272 $937 $27,243 $558 $1,846 $176 $37,731 $789 $38,520 
 Six Months Ended June 30, 2021
 Real Estate     
 
Commercial (1)
One-to-Four FamilyConstruction and LandHome Equity and Lines of CreditCommercial and IndustrialOtherTotal Loans (excluding PCD)PCDTotal
Beginning balance$33,005 $207 $1,214 $260 $1,842 $198 $36,726 $881 $37,607 
Impact of CECL adoption(1,949)5,233 (921)419 947 (188)3,541 6,812 10,353 
Balance at January 1, 202131,056 5,440 293 679 2,789 10 40,267 7,693 47,960 
Charge-offs— (21)— — (12)— (33)(2,411)(2,444)
Recoveries19 — 28 52 — 52 
Provisions (credit)(4,535)(811)(34)(17)(211)(5)(5,613)(462)(6,075)
Ending balance$26,540 $4,610 $259 $663 $2,594 $$34,673 $4,820 $39,493 
(1) Commercial includes commercial real estate loans collateralized by owner-occupied, non-owner occupied, and multifamily properties.

 
Six Months Ended June 30, 2020
 Real Estate     
 CommercialOne-to-Four FamilyConstruction and LandMultifamilyHome Equity and Lines of CreditCommercial and IndustrialOtherTotal Loans (excluding PCI)PCITotal
Allowance for loan losses:          
Beginning balance$4,891 $180 $536 $20,203 $317 $1,640 $151 $27,918 $789 $28,707 
Charge-offs(597)— — — — (94)— (691)— (691)
Recoveries388 — — — 400 — 400 
Provisions (credit)2,017 90 401 7,040 240 291 25 10,104 — 10,104 
Ending balance$6,699 $272 $937 $27,243 $558 $1,846 $176 $37,731 $789 $38,520 
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 June 30, 2021 and December 31, 2020 (in thousands):
 June 30, 2021
 Real Estate     
 
Commercial (1)
One-to-Four FamilyConstruction and LandHome Equity and Lines of CreditCommercial and IndustrialOtherTotal Loans (excluding PCD)PCDTotal
Allowance for credit losses on loans:
Ending balance: individually evaluated for impairment$61 $$— $$$— $68 $— $68 
Ending balance: collectively evaluated for impairment26,479 4,606 259 661 2,593 34,605 4,820 39,425 
Loans, net:         
Ending balance3,231,916 193,976 63,125 99,814 209,580 2,170 3,800,581 16,692 3,817,273 
Ending balance: individually evaluated for impairment9,716 1,610 1,107 43 14 — 12,490 — 12,490 
Ending balance: collectively evaluated for impairment3,222,200 192,366 62,018 99,771 76,858 2,170 3,655,383 16,692 3,672,075 
PPP loans not evaluated for impairment (2)
— — — — 132,708 — 132,708 — 132,708 

 December 31, 2020
 Real Estate     
 CommercialOne-to-Four FamilyConstruction and LandMultifamilyHome Equity and Lines of CreditCommercial and IndustrialOtherTotal Loans (excluding PCI)PCITotal
Allowance for credit losses on loans:
Ending balance: individually evaluated for impairment$66 $— $— $— $$$— $73 $— $73 
Ending balance: collectively evaluated for impairment5,944 207 1,214 26,995 257 1,838 198 36,653 881 37,534 
Loans, net:          
Ending balance717,566 212,222 74,351 2,512,934 93,137 191,481 3,029 3,804,720 18,518 3,823,238 
Ending balance: individually evaluated for impairment10,650 1,903 — 626 47 16 — 13,242 — 13,242 
Ending balance: collectively evaluated for impairment706,916 210,319 74,351 2,512,308 93,090 64,930 3,029 3,664,943 18,518 3,683,461 
PPP loans not evaluated for impairment (2)
— — — — — 126,535 — 126,535 — 126,535 
(1) Commercial includes commercial real estate loans collateralized by owner-occupied, non-owner occupied, and multifamily properties.
(2) PPP loans are guaranteed by the SBA and therefore excluded from the allowance for loan losses.
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 June 30, 2021, and December 31, 2020, excluding PCD/PCI loans (in thousands):

 June 30, 2021
 Total Non-Performing Loans
 Non-Accruing Loans  
 Current30-89 Days Past Due90 Days or More Past DueTotal90 Days or More Past Due and AccruingTotal Non-Performing Loans
Loans held-for-investment:      
Real estate loans:      
Commercial      
Substandard$2,805 $74 $2,149 $5,028 $216 $5,244 
Total commercial2,805 74 2,149 5,028 216 5,244 
One-to-four family residential      
Substandard— — 320 320 223 543 
Total one-to-four family residential— — 320 320 223 543 
Construction and land      
Substandard— — 1,107 1,107 — 1,107 
Total construction and land— — 1,107 1,107 — 1,107 
Multifamily      
Substandard— — 1,131 1,131 — 1,131 
Total multifamily— — 1,131 1,131 — 1,131 
Home equity and lines of credit      
Substandard— — 128 128 98 226 
Total home equity and lines of credit— — 128 128 98 226 
Total real estate 2,805 74 4,835 7,714 537 8,251 
Commercial and industrial loans      
Substandard35 — 372 407 194 601 
Total commercial and industrial loans35 — 372 407 194 601 
Other loans      
Substandard— — — 
Total other — — — 
Total non-performing loans $2,840 $74 $5,210 $8,124 $731 $8,855 
 December 31, 2020
 Total Non-Performing Loans
 Non-Accruing Loans  
 Current30-89 Days Past Due90 Days or More Past DueTotal90 Days or More Past Due and AccruingTotal Non-Performing Loans
Loans held-for-investment:      
Real estate loans:      
Commercial      
Pass$— $— $— $— $500 $500 
Substandard2,829 537 2,863 6,229 — 6,229 
Total commercial2,829 537 2,863 6,229 500 6,729 
One-to-four family residential      
Substandard413 — 493 906 174 1,080 
Total one-to-four family residential413 — 493 906 174 1,080 
Multifamily      
Substandard— — 1,153 1,153 — 1,153 
Total multifamily— — 1,153 1,153 — 1,153 
Home equity and lines of credit
Substandard60 — 131 191 — 191 
Total home equity and lines of credit60 — 131 191 — 191 
Total real estate3,302 537 4,640 8,479 674 9,153 
Commercial and industrial loans      
Pass— — — — 101 101 
Special Mention— — — — 85 85 
Substandard— — 37 37 250 287 
Total commercial and industrial loans— — 37 37 436 473 
Other loans
Pass   — 
Total other    
Total non-performing loans$3,302 $537 $4,677 $8,516 $1,113 $9,629 
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 loans held-for-investment, excluding PCD/PCI loans, net of deferred fees and costs, at June 30, 2021, and December 31, 2020 (in thousands):

 June 30, 2021
 Past Due Loans 
 30-89 Days Past Due90 Days or More Past Due90 Days or More Past Due and AccruingTotal Past DueCurrentTotal Loans Receivable, net
Loans held-for-investment:  
Real estate loans:  
Commercial  
Pass$— $— $— $— $698,500 $698,500 
Special Mention— — — — 10,075 10,075 
Substandard2,728 2,148 216 5,092 21,636 26,728 
Total commercial2,728 2,148 216 5,092 730,211 735,303 
One-to-four family residential  
Pass292 — — 292 187,285 187,577 
Special Mention927 — — 927 1,939 2,866 
Substandard— 320 223 543 2,990 3,533 
Total one-to-four family residential1,219 320 223 1,762 192,214 193,976 
Construction and land  
Pass— — — — 62,018 62,018 
Substandard— 1,107 — 1,107 — 1,107 
Total construction and land— 1,107 — 1,107 62,018 63,125 
Multifamily  
Pass616 — — 616 2,480,376 2,480,992 
Special Mention— — — — 442 442 
Substandard1,070 1,131 — 2,201 12,978 15,179 
Total multifamily1,686 1,131 — 2,817 2,493,796 2,496,613 
Home equity and lines of credit  
Pass199 — — 199 98,942 99,141 
Special Mention— — — — 304 304 
Substandard128 98 230 139 369 
Total home equity and lines of credit203 128 98 429 99,385 99,814 
Total real estate5,836 4,834 537 11,207 3,577,624 3,588,831 
Commercial and industrial   
Pass122 — — 122 206,173 206,295 
Special Mention— — — — 898 898 
Substandard— 372 194 566 1,821 2,387 
Total commercial and industrial 122 372 194 688 208,892 209,580 
Other loans  
Pass— — — — 2,167 2,167 
Substandard— — — 
Total other loans— — 2,167 2,170 
Total loans held-for-investment$5,958 $5,209 $731 $11,898 $3,788,683 $3,800,581 
 December 31, 2020
 Past Due Loans 
 30-89 Days Past Due90 Days or More Past Due90 Days or More Past Due and AccruingTotal Past DueCurrentTotal Loans Receivable, net
Loans held-for-investment:
Real estate loans:
Commercial
Pass$6,072 $— $500 $6,572 $660,996 $667,568 
Special Mention72 — — 72 20,350 20,422 
Substandard3,185 2,863 — 6,048 23,528 29,576 
Total commercial9,329 2,863 500 12,692 704,874 717,566 
One-to-four family residential
Pass282 — — 282 207,351 207,633 
Special Mention870 — — 870 1,586 2,456 
Substandard— 493 174 667 1,466 2,133 
Total one-to-four family residential1,152 493 174 1,819 210,403 212,222 
Construction and land
Pass994 — — 994 73,357 74,351 
Total construction and land994 — — 994 73,357 74,351 
Multifamily
Pass1,283 — — 1,283 2,496,273 2,497,556 
Special Mention— — — — 458 458 
Substandard610 1,153 — 1,763 13,157 14,920 
Total multifamily1,893 1,153 — 3,046 2,509,888 2,512,934 
Home equity and lines of credit
Pass80 — — 80 92,305 92,385 
Special Mention200 — — 200 111 311 
Substandard100 131 — 231 210 441 
Total home equity and lines of credit380 131 — 511 92,626 93,137 
Total real estate13,748 4,640 674 19,062 3,591,148 3,610,210 
Commercial and industrial
Pass632 — 101 733 188,639 189,372 
Special Mention61 — 85 146 352 498 
Substandard67 37 250 354 1,257 1,611 
Total commercial and industrial760 37 436 1,233 190,248 191,481 
Other loans
Pass11 — 14 3,012 3,026 
Substandard— — — — 
Total other loans11 — 14 3,015 3,029 
Total loans held-for-investment$14,519 $4,677 $1,113 $20,309 $3,784,411 $3,804,720 
Schedule of Non-accrual Loans, Excluding PCD Loans
The following tables summarize information on non-accrual loans, excluding PCD loans, at June 30, 2021 (in thousands):
For the Three Months Ended
 June 30, 2021
For the Six Months Ended
June 30, 2021
June 30, 2021
Recorded InvestmentUnpaid Principal BalanceWith No Related AllowanceInterest IncomeInterest Income
Real estate loans:
Commercial$5,028 $5,537 $3,257 $25 $50 
One-to-four family residential320 352 — — 
Construction and land1,107 1,107 1,107 — — 
Multifamily1,131 1,140 — 19 33 
Home equity and lines of credit128 377 — — 
Commercial and industrial407 611 
Other   
Total non-accrual loans$8,124 $9,127 $4,365 $46 $95 
Summary of Impaired Loans
The following table summarizes impaired loans, excluding PCI loans, at December 31, 2020 (in thousands):

 December 31, 2020
 Recorded InvestmentUnpaid Principal BalanceRelated Allowance
With No Allowance Recorded:
Real estate loans:
Commercial$8,838 $10,076 $— 
One-to-four family residential1,903 2,032 — 
Multifamily626 1,097 — 
Home equity and lines of credit15 15 — 
Total Real Estate11,382 13,220 — 
With a Related Allowance Recorded:
Real estate loans:
Commercial1,812 2,244 (66)
Home equity and lines of credit32 32 (3)
Total Real Estate1,844 2,276 (69)
Commercial and industrial loans16 16 (4)
Total:
Real estate loans
Commercial10,650 12,320 (66)
One-to-four family residential1,903 2,032 — 
Multifamily626 1,097 — 
Home equity and lines of credit47 47 (3)
Commercial and industrial loans16 16 (4)
$13,242 $15,512 $(73)
The following table summarizes the average recorded investment in impaired loans, excluding PCI loans, and interest income recognized as of, and for, the three and six months ended June 30, 2020 (in thousands):
For the Three Months EndedFor the Six Months Ended
 June 30, 2020June 30, 2020
 Average Recorded InvestmentInterest IncomeAverage Recorded InvestmentInterest Income
With No Allowance Recorded:
Real estate loans:
Commercial$14,522 $191 $15,020 $286 
One-to-four family residential2,122 22 2,241 51 
Multifamily854 18 915 31 
Home equity and lines of credit20 — 20 — 
Commercial and industrial loans37 — 38 — 
With a Related Allowance Recorded:
Real estate loans:
Commercial2,335 41 1,992 57 
One-to-four family residential261 174 10 
Home equity and lines of credit33 — 33 
Commercial and industrial loans18 — 18 — 
Total:
Real estate loans
Commercial16,857 232 17,012 343 
One-to-four family residential2,383 27 2,415 61 
Multifamily854 18 915 31 
Home equity and lines of credit53 — 53 
Commercial and industrial loans55 — 56 — 
 $20,202 $277 $20,451 $436 
Troubled Debt Restructurings on Financing Receivables
The following tables summarizes loans that were modified in a TDR during the six months ended June 30, 2020:

Six Months Ended June 30, 2020
 Number of RelationshipsPre-Modification Outstanding Recorded Investment
Post-Modification Outstanding Recorded Investment(1)
 (in thousands)
Troubled Debt Restructurings   
Residential1$187 $187 
Commercial real estate2544 544 
Total Troubled Debt Restructurings3$731 $731 
(1) Amounts are at time of modification