Loans Receivable and Allowance for Loan Losses | Loans Receivable and Allowance for Loan Losses The following tables set forth the composition of our loans receivable portfolio, and an aging analysis by accruing and non-accrual loans, by segment and class at the dates indicated. At June 30, 2015 Past Due (In Thousands) 30-59 Days 60-89 Days 90 Days or More Total Past Due Current Total Accruing loans: Mortgage loans (gross): Residential: Full documentation interest-only $ 10,810 $ 3,769 $ — $ 14,579 $ 624,504 $ 639,083 Full documentation amortizing 31,191 5,124 — 36,315 4,731,728 4,768,043 Reduced documentation interest-only 15,684 4,917 — 20,601 451,641 472,242 Reduced documentation amortizing 9,483 2,824 — 12,307 424,345 436,652 Total residential 67,168 16,634 — 83,802 6,232,218 6,316,020 Multi-family 5,023 1,127 737 6,887 3,931,487 3,938,374 Commercial real estate 1,692 — 2,234 3,926 854,329 858,255 Total mortgage loans 73,883 17,761 2,971 94,615 11,018,034 11,112,649 Consumer and other loans (gross): Home equity and other consumer 1,067 499 — 1,566 164,175 165,741 Commercial and industrial — — — — 71,354 71,354 Total consumer and other loans 1,067 499 — 1,566 235,529 237,095 Total accruing loans $ 74,950 $ 18,260 $ 2,971 $ 96,181 $ 11,253,563 $ 11,349,744 Non-accrual loans: Mortgage loans (gross): Residential: Full documentation interest-only $ 1,155 $ — $ 12,338 $ 13,493 $ 11,361 $ 24,854 Full documentation amortizing 1,567 1,795 21,020 24,382 7,601 31,983 Reduced documentation interest-only 536 492 13,513 14,541 23,261 37,802 Reduced documentation amortizing 491 342 5,397 6,230 3,345 9,575 Total residential 3,749 2,629 52,268 58,646 45,568 104,214 Multi-family 296 339 4,113 4,748 1,334 6,082 Commercial real estate 816 — 560 1,376 1,806 3,182 Total mortgage loans 4,861 2,968 56,941 64,770 48,708 113,478 Consumer and other loans (gross): Home equity and other consumer — — 6,243 6,243 143 6,386 Commercial and industrial — — — — — — Total consumer and other loans — — 6,243 6,243 143 6,386 Total non-accrual loans $ 4,861 $ 2,968 $ 63,184 $ 71,013 $ 48,851 $ 119,864 Total loans: Mortgage loans (gross): Residential: Full documentation interest-only $ 11,965 $ 3,769 $ 12,338 $ 28,072 $ 635,865 $ 663,937 Full documentation amortizing 32,758 6,919 21,020 60,697 4,739,329 4,800,026 Reduced documentation interest-only 16,220 5,409 13,513 35,142 474,902 510,044 Reduced documentation amortizing 9,974 3,166 5,397 18,537 427,690 446,227 Total residential 70,917 19,263 52,268 142,448 6,277,786 6,420,234 Multi-family 5,319 1,466 4,850 11,635 3,932,821 3,944,456 Commercial real estate 2,508 — 2,794 5,302 856,135 861,437 Total mortgage loans 78,744 20,729 59,912 159,385 11,066,742 11,226,127 Consumer and other loans (gross): Home equity and other consumer 1,067 499 6,243 7,809 164,318 172,127 Commercial and industrial — — — — 71,354 71,354 Total consumer and other loans 1,067 499 6,243 7,809 235,672 243,481 Total loans $ 79,811 $ 21,228 $ 66,155 $ 167,194 $ 11,302,414 $ 11,469,608 Net unamortized premiums and deferred loan origination costs 44,448 Loans receivable 11,514,056 Allowance for loan losses (107,500 ) Loans receivable, net $ 11,406,556 At December 31, 2014 Past Due (In Thousands) 30-59 Days 60-89 Days 90 Days or More Total Past Due Current Total Accruing loans: Mortgage loans (gross): Residential: Full documentation interest-only $ 13,943 $ 7,332 $ — $ 21,275 $ 804,880 $ 826,155 Full documentation amortizing 25,878 7,611 144 33,633 4,948,391 4,982,024 Reduced documentation interest-only 18,490 2,584 — 21,074 547,350 568,424 Reduced documentation amortizing 11,024 1,648 — 12,672 384,250 396,922 Total residential 69,335 19,175 144 88,654 6,684,871 6,773,525 Multi-family 3,646 2,222 1,790 7,658 3,893,539 3,901,197 Commercial real estate 1,686 493 2,159 4,338 863,615 867,953 Total mortgage loans 74,667 21,890 4,093 100,650 11,442,025 11,542,675 Consumer and other loans (gross): Home equity and other consumer 2,430 962 — 3,392 175,121 178,513 Commercial and industrial — — — — 64,815 64,815 Total consumer and other loans 2,430 962 — 3,392 239,936 243,328 Total accruing loans $ 77,097 $ 22,852 $ 4,093 $ 104,042 $ 11,681,961 $ 11,786,003 Non-accrual loans: Mortgage loans (gross): Residential: Full documentation interest-only $ 2,371 $ 358 $ 11,502 $ 14,231 $ 13,796 $ 28,027 Full documentation amortizing 204 238 14,211 14,653 7,016 21,669 Reduced documentation interest-only 820 453 16,289 17,562 25,022 42,584 Reduced documentation amortizing 596 1,066 2,843 4,505 3,226 7,731 Total residential 3,991 2,115 44,845 50,951 49,060 100,011 Multi-family 648 346 7,127 8,121 3,735 11,856 Commercial real estate 790 — 729 1,519 4,293 5,812 Total mortgage loans 5,429 2,461 52,701 60,591 57,088 117,679 Consumer and other loans (gross): Home equity and other consumer — — 6,040 6,040 — 6,040 Commercial and industrial — — — — — — Total consumer and other loans — — 6,040 6,040 — 6,040 Total non-accrual loans $ 5,429 $ 2,461 $ 58,741 $ 66,631 $ 57,088 $ 123,719 Total loans: Mortgage loans (gross): Residential: Full documentation interest-only $ 16,314 $ 7,690 $ 11,502 $ 35,506 $ 818,676 $ 854,182 Full documentation amortizing 26,082 7,849 14,355 48,286 4,955,407 5,003,693 Reduced documentation interest-only 19,310 3,037 16,289 38,636 572,372 611,008 Reduced documentation amortizing 11,620 2,714 2,843 17,177 387,476 404,653 Total residential 73,326 21,290 44,989 139,605 6,733,931 6,873,536 Multi-family 4,294 2,568 8,917 15,779 3,897,274 3,913,053 Commercial real estate 2,476 493 2,888 5,857 867,908 873,765 Total mortgage loans 80,096 24,351 56,794 161,241 11,499,113 11,660,354 Consumer and other loans (gross): Home equity and other consumer 2,430 962 6,040 9,432 175,121 184,553 Commercial and industrial — — — — 64,815 64,815 Total consumer and other loans 2,430 962 6,040 9,432 239,936 249,368 Total loans $ 82,526 $ 25,313 $ 62,834 $ 170,673 $ 11,739,049 $ 11,909,722 Net unamortized premiums and deferred loan origination costs 47,726 Loans receivable 11,957,448 Allowance for loan losses (111,600 ) Loans receivable, net $ 11,845,848 We segment our one-to-four family, or residential, mortgage loan portfolio by interest-only and amortizing loans, full documentation and reduced documentation loans and origination time periods and analyze our historical loss experience and delinquency levels and trends of these segments. We analyze multi-family and commercial real estate mortgage loans by portfolio using predictive modeling techniques for loans originated after 2010 and by geographic location for loans originated prior to 2010. We analyze our consumer and other loan portfolio by home equity lines of credit, commercial and industrial loans and other consumer loans and perform similar historical loss analyses. We analyze our historical loss experience over 12 , 15 , 18 and 24 month periods. The loss history used in calculating our quantitative allowance coverage percentages varies based on loan type. Also, for a particular loan type we may not have sufficient loss history to develop a reasonable estimate of loss and consider our loss experience for other, similar loan types and may evaluate those losses over a longer period than two years. Additionally, multi-family and commercial real estate loss experience may be adjusted based on the composition of the losses (loan sales, short sales and partial charge-offs). Our evaluation of loss experience factors considers trends in such factors over the prior two years for substantially all of the loan portfolio, with the exception of multi-family and commercial real estate loans originated after 2010, for which our evaluation includes detailed modeling techniques. These modeling techniques utilize data inputs for each loan in the portfolio, including credit facility terms and performance to date, property details and borrower financial performance data. The model also incorporates real estate market data from an established real estate market database company to forecast future performance of the properties, and includes a loan loss predictive model based on studies of defaulted commercial real estate loans. The model then generates a probability of default, loss given default and ultimately an estimated loss for each loan quarterly over the remaining life of the loan. The appropriate timeframe from which to assign an estimated loss percentage to the pool of loans is assessed by management. We update our historical loss analyses quarterly and evaluate the need to modify our quantitative allowances as a result of our updated charge-off and loss analyses. We also consider qualitative factors with the purpose of assessing the adequacy of the overall allowance for loan losses as well as the allocation of the allowance for loan losses by loan category. Allowance adequacy calculations are adjusted quarterly, based on the results of our quantitative and qualitative analyses, to reflect our current estimates of the amount of probable losses inherent in our loan portfolio in determining our allowance for loan losses. The portion of the allowance allocated to each loan category does not represent the total available to absorb losses which may occur within the loan category, since the total allowance for loan losses is available for losses applicable to the entire loan portfolio. The following tables set forth the changes in our allowance for loan losses by loan receivable segment for the periods indicated. For the Three Months Ended June 30, 2015 Mortgage Loans Consumer and Other Loans Multi-Family Commercial Real Estate (In Thousands) Residential Total Balance at April 1, 2015 $ 43,481 $ 40,082 $ 17,118 $ 9,819 $ 110,500 Provision charged (credited) to operations 1,497 (1,663 ) (1,728 ) (1,073 ) (2,967 ) Charge-offs (1,602 ) (103 ) — (86 ) (1,791 ) Recoveries 1,170 478 — 110 1,758 Balance at June 30, 2015 $ 44,546 $ 38,794 $ 15,390 $ 8,770 $ 107,500 For the Six Months Ended June 30, 2015 Mortgage Loans Consumer and Other Loans Multi-Family Commercial Real Estate (In Thousands) Residential Total Balance at January 1, 2015 $ 46,283 $ 39,250 $ 17,242 $ 8,825 $ 111,600 Provision (credited) charged to operations (354 ) (1,407 ) (1,710 ) 161 (3,310 ) Charge-offs (3,359 ) (345 ) (142 ) (435 ) (4,281 ) Recoveries 1,976 1,296 — 219 3,491 Balance at June 30, 2015 $ 44,546 $ 38,794 $ 15,390 $ 8,770 $ 107,500 For the Three Months Ended June 30, 2014 Mortgage Loans Consumer and Other Loans Multi-Family Commercial Real Estate (In Thousands) Residential Total Balance at April 1, 2014 $ 74,717 $ 34,578 $ 14,698 $ 10,007 $ 134,000 Provision (credited) charged to operations (9,132 ) 2,686 735 (31 ) (5,742 ) Charge-offs (12,834 ) (270 ) — (527 ) (13,631 ) Recoveries 3,801 81 — 91 3,973 Balance at June 30, 2014 $ 56,552 $ 37,075 $ 15,433 $ 9,540 $ 118,600 For the Six Months Ended June 30, 2014 Mortgage Loans Consumer and Other Loans Multi-Family Commercial Real Estate (In Thousands) Residential Total Balance at January 1, 2014 $ 80,337 $ 36,703 $ 13,136 $ 8,824 $ 139,000 Provision (credited) charged to operations (12,608 ) 1,274 5,273 1,950 (4,111 ) Charge-offs (16,927 ) (1,139 ) (2,976 ) (1,424 ) (22,466 ) Recoveries 5,750 237 — 190 6,177 Balance at June 30, 2014 $ 56,552 $ 37,075 $ 15,433 $ 9,540 $ 118,600 The following table sets forth the balances of our residential interest-only mortgage loans at June 30, 2015 by the period in which such loans are scheduled to enter their amortization period. ( In Thousands ) Recorded Investment Amortization scheduled to begin in: 12 months or less $ 559,500 13 to 24 months 377,632 25 to 36 months 188,770 Over 36 months 48,079 Total $ 1,173,981 The following tables set forth the balances of our residential mortgage and consumer and other loan receivable segments by class and credit quality indicator at the dates indicated. At June 30, 2015 Residential Mortgage Loans Consumer and Other Loans Full Documentation Reduced Documentation Home Equity and Other Consumer Commercial and Industrial (In Thousands) Interest-only Amortizing Interest-only Amortizing Performing $ 639,083 $ 4,768,043 $ 472,242 $ 436,652 $ 165,741 $ 71,354 Non-performing: Current or past due less than 90 days 12,516 10,963 24,289 4,178 143 — Past due 90 days or more 12,338 21,020 13,513 5,397 6,243 — Total $ 663,937 $ 4,800,026 $ 510,044 $ 446,227 $ 172,127 $ 71,354 At December 31, 2014 Residential Mortgage Loans Consumer and Other Loans Full Documentation Reduced Documentation Home Equity and Other Consumer Commercial and Industrial (In Thousands) Interest-only Amortizing Interest-only Amortizing Performing $ 826,155 $ 4,981,880 $ 568,424 $ 396,922 $ 178,513 $ 64,815 Non-performing: Current or past due less than 90 days 16,525 7,458 26,295 4,888 — — Past due 90 days or more 11,502 14,355 16,289 2,843 6,040 — Total $ 854,182 $ 5,003,693 $ 611,008 $ 404,653 $ 184,553 $ 64,815 The following table sets forth the balances of our multi-family and commercial real estate mortgage loan receivable segments by credit quality indicator at the dates indicated. At June 30, 2015 At December 31, 2014 Commercial Real Estate Commercial Real Estate (In Thousands) Multi-Family Multi-Family Not criticized $ 3,868,976 $ 811,729 $ 3,850,068 $ 817,404 Criticized: Special mention 51,296 16,415 30,975 22,584 Substandard 23,444 32,199 31,264 32,664 Doubtful 740 1,094 746 1,113 Total $ 3,944,456 $ 861,437 $ 3,913,053 $ 873,765 The following tables set forth the balances of our loans receivable and the related allowance for loan loss allocation by segment and by the impairment methodology followed in determining the allowance for loan losses at the dates indicated. At June 30, 2015 Mortgage Loans Consumer and Other Loans Multi-Family Commercial Real Estate (In Thousands) Residential Total Loans: Individually evaluated for impairment $ 190,952 $ 29,499 $ 16,982 $ 5,854 $ 243,287 Collectively evaluated for impairment 6,229,282 3,914,957 844,455 237,627 11,226,321 Total loans $ 6,420,234 $ 3,944,456 $ 861,437 $ 243,481 $ 11,469,608 Allowance for loan losses: Individually evaluated for impairment $ 11,056 $ 999 $ 906 $ 4,334 $ 17,295 Collectively evaluated for impairment 33,490 37,795 14,484 4,436 90,205 Total allowance for loan losses $ 44,546 $ 38,794 $ 15,390 $ 8,770 $ 107,500 At December 31, 2014 Mortgage Loans Consumer and Other Loans Multi-Family Commercial Real Estate (In Thousands) Residential Total Loans: Individually evaluated for impairment $ 181,402 $ 42,611 $ 19,270 $ 5,153 $ 248,436 Collectively evaluated for impairment 6,692,134 3,870,442 854,495 244,215 11,661,286 Total loans $ 6,873,536 $ 3,913,053 $ 873,765 $ 249,368 $ 11,909,722 Allowance for loan losses: Individually evaluated for impairment $ 10,304 $ 3,172 $ 2,446 $ 3,810 $ 19,732 Collectively evaluated for impairment 35,979 36,078 14,796 5,015 91,868 Total allowance for loan losses $ 46,283 $ 39,250 $ 17,242 $ 8,825 $ 111,600 The following table summarizes information related to our impaired loans by segment and class at the dates indicated. At June 30, 2015 At December 31, 2014 (In Thousands) Unpaid Principal Balance Recorded Investment Related Allowance Net Investment Unpaid Principal Balance Recorded Investment Related Allowance Net Investment With an allowance recorded: Mortgage loans: Residential: Full documentation interest-only $ 49,005 $ 41,113 $ (3,809 ) $ 37,304 $ 55,352 $ 46,331 $ (3,391 ) $ 42,940 Full documentation amortizing 58,641 53,254 (2,025 ) 51,229 43,044 39,994 (1,425 ) 38,569 Reduced documentation interest-only 85,832 72,588 (4,521 ) 68,067 90,171 76,960 (4,661 ) 72,299 Reduced documentation amortizing 25,884 23,997 (701 ) 23,296 19,463 18,117 (827 ) 17,290 Multi-family 9,187 8,487 (999 ) 7,488 34,972 28,109 (3,172 ) 24,937 Commercial real estate 10,653 7,972 (906 ) 7,066 24,991 19,270 (2,446 ) 16,824 Consumer and other loans: Home equity lines of credit 6,181 5,854 (4,334 ) 1,520 5,436 5,153 (3,810 ) 1,343 Without an allowance recorded: Mortgage loans: Multi-family 24,551 21,012 — 21,012 16,308 14,502 — 14,502 Commercial real estate 12,122 9,010 — 9,010 — — — — Total impaired loans $ 282,056 $ 243,287 $ (17,295 ) $ 225,992 $ 289,737 $ 248,436 $ (19,732 ) $ 228,704 The following tables set forth the average recorded investment, interest income recognized and cash basis interest income related to our impaired loans by segment and class for the periods indicated. For the Three Months Ended June 30, 2015 2014 (In Thousands) Average Recorded Investment Interest Income Recognized Cash Basis Interest Income Average Recorded Investment Interest Income Recognized Cash Basis Interest Income With an allowance recorded: Mortgage loans: Residential: Full documentation interest-only $ 42,150 $ 295 $ 291 $ 105,897 $ 618 $ 608 Full documentation amortizing 50,619 380 391 41,213 307 306 Reduced documentation interest-only 74,210 840 821 132,784 1,087 1,083 Reduced documentation amortizing 21,888 203 207 24,981 134 138 Multi-family 14,731 75 81 37,277 364 380 Commercial real estate 13,751 100 101 21,232 262 274 Consumer and other loans: Home equity lines of credit 6,179 20 22 5,067 3 7 Without an allowance recorded: Mortgage loans: Residential: Full documentation amortizing — — — 913 — — Multi-family 17,014 138 138 11,782 136 137 Commercial real estate 4,505 266 266 — — — Total impaired loans $ 245,047 $ 2,317 $ 2,318 $ 381,146 $ 2,911 $ 2,933 For the Six Months Ended June 30, 2015 2014 (In Thousands) Average Recorded Investment Interest Income Recognized Cash Basis Interest Income Average Recorded Investment Interest Income Recognized Cash Basis Interest Income With an allowance recorded: Mortgage loans: Residential: Full documentation interest-only $ 43,544 $ 608 $ 614 $ 107,224 $ 1,222 $ 1,244 Full documentation amortizing 47,077 798 816 39,505 653 645 Reduced documentation interest-only 75,126 1,528 1,527 135,308 2,163 2,146 Reduced documentation amortizing 20,631 392 401 25,189 265 263 Multi-family 19,190 159 183 31,434 730 764 Commercial real estate 15,591 197 209 16,084 462 559 Consumer and other loans: Home equity lines of credit 5,837 32 39 5,030 13 21 Without an allowance recorded: Mortgage loans: Residential: Full documentation amortizing — — — 609 — — Multi-family 16,177 534 534 18,785 274 275 Commercial real estate 3,003 277 275 4,755 — — Total impaired loans $ 246,176 $ 4,525 $ 4,598 $ 383,923 $ 5,782 $ 5,917 The following tables set forth information about our mortgage loans receivable by segment and class at June 30, 2015 and 2014 which were modified in a troubled debt restructuring, or TDR, during the periods indicated. Modifications During the Three Months Ended June 30, 2015 2014 (Dollars In Thousands) Number of Loans Pre- Modification Recorded Investment Recorded Investment at June 30, 2015 Number of Loans Pre- Modification Recorded Investment Recorded Investment at June 30, 2014 Residential: Full documentation interest-only 4 $ 1,315 $ 1,309 7 $ 2,940 $ 2,939 Full documentation amortizing 5 1,142 1,136 — — — Reduced documentation interest-only 1 209 209 4 1,278 1,277 Reduced documentation amortizing 2 339 339 — — — Multi-family — — — 1 357 357 Commercial real estate — — — 1 254 251 Total 12 $ 3,005 $ 2,993 13 $ 4,829 $ 4,824 Modifications During the Six Months Ended June 30, 2015 2014 (Dollars In Thousands) Number of Loans Pre- Modification Recorded Investment Recorded Investment at June 30, 2015 Number of Loans Pre- Modification Recorded Investment Recorded Investment at June 30, 2014 Residential: Full documentation interest-only 8 $ 3,350 $ 3,340 18 $ 7,797 $ 7,374 Full documentation amortizing 11 3,201 3,126 3 519 489 Reduced documentation interest-only 5 1,896 1,903 8 2,301 2,290 Reduced documentation amortizing 2 339 339 2 317 262 Multi-family — — — 2 1,060 946 Commercial real estate 2 2,902 2,864 2 913 892 Total 28 $ 11,688 $ 11,572 35 $ 12,907 $ 12,253 The following tables set forth information about our mortgage loans receivable by segment and class at June 30, 2015 and 2014 which were modified in a TDR during the twelve month periods ended June 30, 2015 and 2014 and had a payment default subsequent to the modification during the periods indicated. For the Three Months Ended June 30, 2015 2014 (Dollars In Thousands) Number of Loans Recorded Investment at June 30, 2015 Number of Loans Recorded Investment at June 30, 2014 Residential: Full documentation interest-only 4 $ 1,957 — $ — Full documentation amortizing 1 387 2 447 Reduced documentation interest-only 4 1,967 1 579 Reduced documentation amortizing — — 1 93 Multi-family 2 1,036 — — Commercial real estate — — 1 1,569 Total 11 $ 5,347 5 $ 2,688 For the Six Months Ended June 30, 2015 2014 (Dollars In Thousands) Number of Loans Recorded Investment at June 30, 2015 Number of Loans Recorded Investment at June 30, 2014 Residential: Full documentation interest-only 4 $ 1,957 2 $ 399 Full documentation amortizing 2 845 2 447 Reduced documentation interest-only 4 1,967 3 889 Reduced documentation amortizing — — 1 93 Multi-family 2 1,036 — — Commercial real estate — — 1 1,569 Total 12 $ 5,805 9 $ 3,397 Included in loans receivable at June 30, 2015 are loans in the process of foreclosure collateralized by residential real estate property with a recorded investment of $37.8 million . For additional information regarding our loans receivable and allowance for loan losses, see “Asset Quality” and “Critical Accounting Policies” in Part I, Item 2, “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” or “MD&A.” |