Loans and Allowance for Credit Losses | (4) LOANS AND ALLOWANCE FOR CREDIT LOSSES The following table shows the major classification of loans, inclusive of capitalized loan origination costs, as of March 31, 2024 and December 31, 2023. March 31, 2024 December 31, 2023 (Dollars in thousands) Amount As a Amount As a Recreation $ 1,365,165 61 % $ 1,336,226 60 % Home improvement 752,262 34 760,617 34 Commercial 106,570 5 114,827 5 Taxi medallion 3,560 * 3,663 * Strategic partnership 869 * 553 * Total gross loans 2,228,426 100 % 2,215,886 100 % Allowance for credit losses ( 83,827 ) ( 84,235 ) Total net loans $ 2,144,599 $ 2,131,651 (*) Less than 1%. The following tables show the activity of the gross loans for the three months ended March 31, 2024 and 2023. Three Months Ended March 31, 2024 (Dollars in thousands) Recreation Home Commercial Taxi Strategic Total Gross loans – December 31, 2023 $ 1,336,226 $ 760,617 $ 114,827 $ 3,663 $ 553 $ 2,215,886 Loan originations 105,765 51,576 — — 15,746 173,087 Principal payments, sales, maturities, and recoveries ( 64,886 ) ( 54,917 ) ( 8,872 ) ( 103 ) ( 15,430 ) ( 144,208 ) Charge-offs ( 18,101 ) ( 4,898 ) — — — ( 22,999 ) Transfer to loan collateral in process of foreclosure, net 5,425 — — — — 5,425 Amortization of origination costs ( 2,952 ) 938 7 — — ( 2,007 ) FASB origination costs, net 3,688 ( 1,054 ) — — — 2,634 Paid-in-kind interest — — 608 — — 608 Gross loans – March 31, 2024 $ 1,365,165 $ 752,262 $ 106,570 $ 3,560 $ 869 $ 2,228,426 Three Months Ended March 31, 2023 (Dollars in thousands) Recreation Home Commercial Taxi Strategic Total Gross loans – December 31, 2022 $ 1,183,512 $ 626,399 $ 92,899 $ 13,571 $ 572 $ 1,916,953 Loan originations 101,681 94,981 3,000 623 27,006 227,291 Principal payments, sales, maturities, and recoveries ( 56,217 ) ( 49,855 ) ( 834 ) ( 4,395 ) ( 25,808 ) ( 137,109 ) Charge-offs ( 12,590 ) ( 1,914 ) — ( 3,593 ) — ( 18,097 ) Transfer to loan collateral in process of foreclosure, net ( 4,357 ) — — ( 2,147 ) — ( 6,504 ) Amortization of origination costs ( 2,759 ) 586 — — — ( 2,173 ) FASB origination costs, net 4,110 ( 555 ) — — — 3,555 Paid-in-kind interest — — 264 — — 264 Gross loans – March 31, 2023 $ 1,213,380 $ 669,642 $ 95,329 $ 4,059 $ 1,770 $ 1,984,180 The following table sets forth the activity in the allowance for credit losses for the three months ended March 31, 2024 and 2023. Three Months Ended March 31, (Dollars in thousands) 2024 2023 Allowance for credit losses – beginning balance (1) $ 84,235 $ 63,845 CECL transition amount upon ASU 2016-13 adoption — 13,712 Charge-offs Recreation ( 18,101 ) ( 12,590 ) Home improvement ( 4,898 ) ( 1,914 ) Commercial — — Taxi medallion — ( 3,593 ) Total charge-offs ( 22,999 ) ( 18,097 ) Recoveries Recreation 3,548 2,771 Home improvement 911 632 Commercial 20 10 Taxi medallion 911 3,369 Total recoveries 5,390 6,782 Net charge-offs (2) ( 17,609 ) ( 11,315 ) Provision for credit losses 17,201 4,038 Allowance for credit losses – ending balance (3) $ 83,827 $ 70,280 (1) 2023 beginning balance represents allowance prior to the adoption of ASU 2016-13. (2) As of March 31, 2024 , cumulative net charge-offs of loans and loan collateral in process of foreclosure in the taxi medallion loan portfolio were $ 173.7 million, including $ 105.5 million related to loans secured by New York City taxi medallions, some of which may represent collection opportunities for the Company. (3) As of March 31, 2024 and March 31, 2023 , there were no allowance for credit losses and net charge-offs related to the strategic partnership loans. The following table sets forth the gross charge-offs for the three months ended March 31, 2024, by the year of origination: (Dollars in thousands) 2024 2023 2022 2021 2020 Prior Total Recreation $ — $ 3,763 $ 6,818 $ 3,497 $ 1,289 $ 2,734 $ 18,101 Home improvement — 1,524 1,680 1,163 287 244 4,898 Commercial — — — — — — — Taxi medallion — — — — — — — Total $ — $ 5,287 $ 8,498 $ 4,660 $ 1,576 $ 2,978 $ 22,999 The following table sets forth the gross charge-offs for the three months ended March 31, 2023, by the year of origination: (Dollars in thousands) 2023 2022 2021 2020 2019 Prior Total Recreation $ — $ 3,608 $ 3,070 $ 1,671 $ 1,554 $ 2,687 $ 12,590 Home improvement — 904 628 143 131 108 1,914 Commercial — — — — — — — Taxi medallion — — — — — 3,593 3,593 Total $ — $ 4,512 $ 3,698 $ 1,814 $ 1,685 $ 6,388 $ 18,097 The following tables set forth the allowance for credit losses by type as of March 31, 2024 and December 31, 2023. March 31, 2024 (Dollars in thousands) Amount Percentage Allowance as Allowance as Recreation $ 60,011 72 % 4.40 % 274.26 % Home improvement 17,930 21 2.38 81.94 Commercial 4,384 5 4.11 20.04 Taxi medallion 1,502 2 42.20 6.86 Total $ 83,827 100 % 3.76 % 383.10 % December 31, 2023 (Dollars in thousands) Amount Percentage Allowance as Allowance as Recreation $ 57,532 68 % 4.31 % 221.50 % Home improvement 21,019 25 2.76 80.92 Commercial 4,148 5 3.61 15.97 Taxi medallion 1,536 2 41.93 5.91 Total $ 84,235 100 % 3.80 % 324.31 % The following table presents total nonaccrual loans and foregone interest, substantially all of which is in the taxi medallion portfolio. The fluctuation in nonaccrual interest foregone is due to past due loans and market conditions. (Dollars in thousands) March 31, 2024 December 31, 2023 Total nonaccrual loans $ 21,881 $ 25,974 Interest foregone quarter to date 309 928 Amount of foregone interest applied to principal in the quarter 64 238 Interest foregone life-to-date 1,101 2,119 Amount of foregone interest applied to principal life-to-date 816 822 Percentage of nonaccrual loans to gross loan portfolio 1.0 % 1.2 % Percentage of allowance for credit losses to nonaccrual loans 383.1 % 324.3 % The following tables present the performance status of loans as of March 31, 2024 and December 31, 2023. March 31, 2024 (Dollars in thousands) Performing Nonperforming Total Percentage of Recreation $ 1,358,293 $ 6,872 $ 1,365,165 0.50 % Home improvement 750,903 1,359 752,262 0.18 Commercial 96,480 10,090 106,570 9.47 Taxi medallion — 3,560 3,560 100.00 Strategic partnership 869 — 869 — Total $ 2,206,545 $ 21,881 $ 2,228,426 0.98 % December 31, 2023 (Dollars in thousands) Performing Nonperforming Total Percentage of Recreation $ 1,326,567 $ 9,659 $ 1,336,226 0.72 % Home improvement 759,128 1,489 760,617 0.20 Commercial 103,664 11,163 114,827 9.72 Taxi medallion — 3,663 3,663 100.00 Strategic partnership 553 — 553 — Total $ 2,189,912 $ 25,974 $ 2,215,886 1.17 % For those loans aged under 90 days past due, there is a possibility that their delinquency status will continue to deteriorate and they will subsequently be placed on nonaccrual status and be reserved for, and as such, deemed nonperforming. The following tables provide additional information on attributes of the nonperforming loan portfolio as of March 31, 2024 and December 31, 2023, all of which had an allowance recorded against the principal balance. March 31, 2024 December 31, 2023 (Dollars in thousands) Recorded Unpaid Related Recorded Unpaid Related With an allowance recorded Recreation $ 6,872 $ 6,872 $ 302 $ 9,655 $ 9,655 $ 416 Home improvement 1,359 1,359 32 1,493 1,493 41 Commercial 10,090 10,243 2,320 11,163 11,301 1,897 Taxi medallion 3,560 4,223 1,502 3,663 4,347 1,536 Total nonperforming loans with an allowance $ 21,881 $ 22,697 $ 4,156 $ 25,974 $ 26,796 $ 3,890 Three Months Ended March 31, 2024 2023 (Dollars in thousands) Average Interest Income Average Interest Income With an allowance recorded Recreation $ 6,721 $ 16 $ 4,656 $ 13 Home improvement 1,363 1 441 1 Commercial 10,243 — 5,652 — Taxi medallion 4,254 — 6,093 — Total nonperforming loans with an allowance $ 22,581 $ 17 $ 16,842 $ 14 T he following tables show the aging of all loans as of March 31, 2024 and December 31, 2023. March 31, 2024 Days Past Due Recorded (Dollars in thousands) 30-59 60-89 90 + Total Current Total (1) Accruing Recreation $ 37,205 $ 11,905 $ 6,374 $ 55,484 $ 1,265,310 $ 1,320,794 $ — Home improvement 3,495 1,680 1,362 6,537 749,294 755,831 — Commercial — — 8,396 8,396 99,190 107,586 — Taxi medallion — 100 — 100 3,460 3,560 — Strategic partnership — — — — 869 869 — Total $ 40,700 $ 13,685 $ 16,132 $ 70,517 $ 2,118,123 $ 2,188,640 $ — (1) Excludes $ 40.7 million of capitalized loan origination costs. December 31, 2023 Days Past Due Recorded (Dollars in thousands) 30-59 60-89 90 + Total Current Total (1) Accruing Recreation $ 40,282 $ 15,039 $ 9,095 $ 64,416 $ 1,228,175 $ 1,292,591 $ — Home improvement 3,936 2,562 1,502 8,000 756,069 764,069 — Commercial — 2,156 6,240 8,396 107,140 115,536 — Taxi medallion 201 — — 201 3,462 3,663 — Strategic partnership — — — — 553 553 — Total $ 44,419 $ 19,757 $ 16,837 $ 81,013 $ 2,095,399 $ 2,176,412 $ — (1) Excludes $ 40.0 million of capitalized loan origination costs. The Company estimates that the weighted average loan-to-value ratio of the taxi medallion loans was approximately 188 % and 183 % as of March 31, 2024 and December 31, 2023. The following tables show the activity of loan collateral in process of foreclosure, which relate only to the recreation and taxi medallion loans, for the three months ended March 31, 2024 and 2023. Three Months Ended March 31, 2024 (Dollars in thousands) Recreation Taxi Total Loan collateral in process of foreclosure – December 31, 2023 $ 1,779 $ 9,993 $ 11,772 Transfer from loans, net 5,425 — 5,425 Sales — ( 39 ) ( 39 ) Cash payments received ( 2,447 ) ( 1,273 ) ( 3,720 ) Collateral valuation and other adjustments ( 3,282 ) 42 ( 3,240 ) Loan collateral in process of foreclosure – March 31, 2024 $ 1,475 $ 8,723 $ 10,198 Three Months Ended March 31, 2023 (Dollars in thousands) Recreation Taxi Total Loan collateral in process of foreclosure – December 31, 2022 $ 1,376 $ 20,443 $ 21,819 Transfer from loans, net 4,357 2,147 6,504 Sales ( 2,195 ) ( 15 ) ( 2,210 ) Cash payments received — ( 3,317 ) ( 3,317 ) Collateral valuation adjustments ( 2,077 ) ( 252 ) ( 2,329 ) Loan collateral in process of foreclosure – March 31, 2023 $ 1,461 $ 19,006 $ 20,467 As of March 31, 2024, taxi medallion loans in the process of foreclosure included 329 taxi medallions in the New York City market, 193 taxi medallions in the Chicago market, 25 taxi medallions in the Newark market, and 31 taxi medallions in various other markets. |