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, 2016 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 $ 4,510 $ 943 $ — $ 5,453 $ 313,953 $ 319,406 Full documentation amortizing 34,084 7,312 — 41,396 4,392,925 4,434,321 Reduced documentation interest-only 5,150 1,004 — 6,154 156,689 162,843 Reduced documentation amortizing 15,267 5,435 — 20,702 558,642 579,344 Total residential 59,011 14,694 — 73,705 5,422,209 5,495,914 Multi-family 4,504 136 716 5,356 4,107,115 4,112,471 Commercial real estate 181 1,654 1,702 3,537 784,840 788,377 Total mortgage loans 63,696 16,484 2,418 82,598 10,314,164 10,396,762 Consumer and other loans (gross): Home equity and other consumer 2,668 541 — 3,209 140,616 143,825 Commercial and industrial — — — — 107,558 107,558 Total consumer and other loans 2,668 541 — 3,209 248,174 251,383 Total accruing loans $ 66,364 $ 17,025 $ 2,418 $ 85,807 $ 10,562,338 $ 10,648,145 Non-accrual loans: Mortgage loans (gross): Residential: Full documentation interest-only $ — $ — $ 12,952 $ 12,952 $ 4,812 $ 17,764 Full documentation amortizing 1,494 886 41,035 43,415 10,637 54,052 Reduced documentation interest-only 579 365 12,980 13,924 5,497 19,421 Reduced documentation amortizing 512 1,447 29,132 31,091 15,179 46,270 Total residential 2,585 2,698 96,099 101,382 36,125 137,507 Multi-family 493 1,451 2,437 4,381 3,192 7,573 Commercial real estate 230 166 — 396 1,251 1,647 Total mortgage loans 3,308 4,315 98,536 106,159 40,568 146,727 Consumer and other loans (gross): Home equity and other consumer — — 5,284 5,284 271 5,555 Commercial and industrial — — 491 491 — 491 Total consumer and other loans — — 5,775 5,775 271 6,046 Total non-accrual loans $ 3,308 $ 4,315 $ 104,311 $ 111,934 $ 40,839 $ 152,773 Total loans: Mortgage loans (gross): Residential: Full documentation interest-only $ 4,510 $ 943 $ 12,952 $ 18,405 $ 318,765 $ 337,170 Full documentation amortizing 35,578 8,198 41,035 84,811 4,403,562 4,488,373 Reduced documentation interest-only 5,729 1,369 12,980 20,078 162,186 182,264 Reduced documentation amortizing 15,779 6,882 29,132 51,793 573,821 625,614 Total residential 61,596 17,392 96,099 175,087 5,458,334 5,633,421 Multi-family 4,997 1,587 3,153 9,737 4,110,307 4,120,044 Commercial real estate 411 1,820 1,702 3,933 786,091 790,024 Total mortgage loans 67,004 20,799 100,954 188,757 10,354,732 10,543,489 Consumer and other loans (gross): Home equity and other consumer 2,668 541 5,284 8,493 140,887 149,380 Commercial and industrial — — 491 491 107,558 108,049 Total consumer and other loans 2,668 541 5,775 8,984 248,445 257,429 Total loans $ 69,672 $ 21,340 $ 106,729 $ 197,741 $ 10,603,177 $ 10,800,918 Net unamortized premiums and deferred loan origination costs 38,411 Loans receivable 10,839,329 Allowance for loan losses (90,000 ) Loans receivable, net $ 10,749,329 At December 31, 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 $ 10,045 $ 2,382 $ — $ 12,427 $ 401,486 $ 413,913 Full documentation amortizing 40,151 10,346 332 50,829 4,602,940 4,653,769 Reduced documentation interest-only 7,254 2,321 — 9,575 266,084 275,659 Reduced documentation amortizing 20,135 4,369 — 24,504 527,566 552,070 Total residential 77,585 19,418 332 97,335 5,798,076 5,895,411 Multi-family 1,662 2,069 — 3,731 4,013,541 4,017,272 Commercial real estate 246 1,689 — 1,935 813,640 815,575 Total mortgage loans 79,493 23,176 332 103,001 10,625,257 10,728,258 Consumer and other loans (gross): Home equity and other consumer 2,358 502 — 2,860 151,554 154,414 Commercial and industrial — — — — 91,171 91,171 Total consumer and other loans 2,358 502 — 2,860 242,725 245,585 Total accruing loans $ 81,851 $ 23,678 $ 332 $ 105,861 $ 10,867,982 $ 10,973,843 Non-accrual loans: Mortgage loans (gross): Residential: Full documentation interest-only $ 1,182 $ — $ 11,359 $ 12,541 $ 5,834 $ 18,375 Full documentation amortizing 3,579 603 32,535 36,717 7,480 44,197 Reduced documentation interest-only 257 579 15,285 16,121 11,451 27,572 Reduced documentation amortizing 2,238 365 14,322 16,925 12,935 29,860 Total residential 7,256 1,547 73,501 82,304 37,700 120,004 Multi-family 725 623 2,441 3,789 3,044 6,833 Commercial real estate 241 — 572 813 3,126 3,939 Total mortgage loans 8,222 2,170 76,514 86,906 43,870 130,776 Consumer and other loans (gross): Home equity and other consumer — — 6,405 6,405 — 6,405 Commercial and industrial — — 703 703 — 703 Total consumer and other loans — — 7,108 7,108 — 7,108 Total non-accrual loans $ 8,222 $ 2,170 $ 83,622 $ 94,014 $ 43,870 $ 137,884 Total loans: Mortgage loans (gross): Residential: Full documentation interest-only $ 11,227 $ 2,382 $ 11,359 $ 24,968 $ 407,320 $ 432,288 Full documentation amortizing 43,730 10,949 32,867 87,546 4,610,420 4,697,966 Reduced documentation interest-only 7,511 2,900 15,285 25,696 277,535 303,231 Reduced documentation amortizing 22,373 4,734 14,322 41,429 540,501 581,930 Total residential 84,841 20,965 73,833 179,639 5,835,776 6,015,415 Multi-family 2,387 2,692 2,441 7,520 4,016,585 4,024,105 Commercial real estate 487 1,689 572 2,748 816,766 819,514 Total mortgage loans 87,715 25,346 76,846 189,907 10,669,127 10,859,034 Consumer and other loans (gross): Home equity and other consumer 2,358 502 6,405 9,265 151,554 160,819 Commercial and industrial — — 703 703 91,171 91,874 Total consumer and other loans 2,358 502 7,108 9,968 242,725 252,693 Total loans $ 90,073 $ 25,848 $ 83,954 $ 199,875 $ 10,911,852 $ 11,111,727 Net unamortized premiums and deferred loan origination costs 41,354 Loans receivable 11,153,081 Allowance for loan losses (98,000 ) Loans receivable, net $ 11,055,081 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 2011. 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 in these instances we may 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 three years, as well as an estimate of the average amount of time from an event signaling the potential inability of a borrower to continue to pay as agreed to the point at which a loss is confirmed, for substantially all of the loan portfolio, with the exception of multi-family and commercial real estate mortgage 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, as well as our predictive model, 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. 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, 2016 Mortgage Loans Consumer and Other Loans Multi-Family Commercial Real Estate (In Thousands) Residential Total Balance at April 1, 2016 $ 44,378 $ 33,020 $ 10,368 $ 6,434 $ 94,200 Provision (credited) charged to operations (1,658 ) (1,270 ) (596 ) 518 (3,006 ) Charge-offs (1,826 ) (99 ) (63 ) (95 ) (2,083 ) Recoveries 326 480 — 83 889 Balance at June 30, 2016 $ 41,220 $ 32,131 $ 9,709 $ 6,940 $ 90,000 For the Six Months Ended June 30, 2016 Mortgage Loans Consumer and Other Loans Multi-Family Commercial Real Estate (In Thousands) Residential Total Balance at January 1, 2016 $ 44,951 $ 35,544 $ 11,217 $ 6,288 $ 98,000 Provision (credited) charged to operations (1,520 ) (4,527 ) (1,445 ) 1,359 (6,133 ) Charge-offs (3,491 ) (409 ) (63 ) (860 ) (4,823 ) Recoveries 1,280 1,523 — 153 2,956 Balance at June 30, 2016 $ 41,220 $ 32,131 $ 9,709 $ 6,940 $ 90,000 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 The following table sets forth the balances of our residential interest-only mortgage loans at June 30, 2016 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 $ 322,891 13 to 24 months 162,300 25 to 36 months 16,391 Over 36 months 17,852 Total $ 519,434 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, 2016 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 $ 319,406 $ 4,434,321 $ 162,843 $ 579,344 $ 143,825 $ 107,558 Non-performing: Current or past due less than 90 days 4,812 13,017 6,441 17,138 271 — Past due 90 days or more 12,952 41,035 12,980 29,132 5,284 491 Total $ 337,170 $ 4,488,373 $ 182,264 $ 625,614 $ 149,380 $ 108,049 At December 31, 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 $ 413,913 $ 4,653,437 $ 275,659 $ 552,070 $ 154,414 $ 91,171 Non-performing: Current or past due less than 90 days 7,016 11,662 12,287 15,538 — — Past due 90 days or more 11,359 32,867 15,285 14,322 6,405 703 Total $ 432,288 $ 4,697,966 $ 303,231 $ 581,930 $ 160,819 $ 91,874 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, 2016 At December 31, 2015 Commercial Real Estate Commercial Real Estate (In Thousands) Multi-Family Multi-Family Not criticized $ 4,074,281 $ 748,936 $ 3,981,050 $ 769,029 Criticized: Special mention 21,342 14,255 14,931 20,441 Substandard 24,421 26,833 28,124 30,044 Doubtful — — — — Total $ 4,120,044 $ 790,024 $ 4,024,105 $ 819,514 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, 2016 Mortgage Loans Consumer and Other Loans Multi-Family Commercial Real Estate (In Thousands) Residential Total Loans: Individually evaluated for impairment $ 199,584 $ 13,500 $ 11,937 $ 4,438 $ 229,459 Collectively evaluated for impairment 5,433,837 4,106,544 778,087 252,991 10,571,459 Total loans $ 5,633,421 $ 4,120,044 $ 790,024 $ 257,429 $ 10,800,918 Allowance for loan losses: Individually evaluated for impairment $ 12,066 $ 147 $ 21 $ 370 $ 12,604 Collectively evaluated for impairment 29,154 31,984 9,688 6,570 77,396 Total allowance for loan losses $ 41,220 $ 32,131 $ 9,709 $ 6,940 $ 90,000 At December 31, 2015 Mortgage Loans Consumer and Other Loans Multi-Family Commercial Real Estate (In Thousands) Residential Total Loans: Individually evaluated for impairment $ 192,914 $ 24,643 $ 14,993 $ 4,968 $ 237,518 Collectively evaluated for impairment 5,822,501 3,999,462 804,521 247,725 10,874,209 Total loans $ 6,015,415 $ 4,024,105 $ 819,514 $ 252,693 $ 11,111,727 Allowance for loan losses: Individually evaluated for impairment $ 13,148 $ 456 $ 788 $ 421 $ 14,813 Collectively evaluated for impairment 31,803 35,088 10,429 5,867 83,187 Total allowance for loan losses $ 44,951 $ 35,544 $ 11,217 $ 6,288 $ 98,000 The following table summarizes information related to our impaired loans by segment and class at the dates indicated. At June 30, 2016 At December 31, 2015 (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 $ 31,384 $ 25,196 $ (3,127 ) $ 22,069 $ 37,454 $ 30,631 $ (4,051 ) $ 26,580 Full documentation amortizing 82,711 75,484 (3,601 ) 71,883 69,242 63,223 (2,534 ) 60,689 Reduced documentation interest-only 39,060 31,990 (2,459 ) 29,531 55,939 46,540 (4,253 ) 42,287 Reduced documentation amortizing 74,827 66,914 (2,879 ) 64,035 57,955 52,520 (2,310 ) 50,210 Multi-family 4,724 4,788 (147 ) 4,641 8,029 7,950 (456 ) 7,494 Commercial real estate 323 344 (21 ) 323 6,651 6,723 (788 ) 5,935 Consumer and other loans: Home equity lines of credit 4,796 4,438 (370 ) 4,068 5,295 4,968 (421 ) 4,547 Without an allowance recorded: Mortgage loans: Multi-family 9,935 8,712 — 8,712 19,523 16,693 — 16,693 Commercial real estate 14,427 11,593 — 11,593 11,104 8,270 — 8,270 Total impaired loans $ 262,187 $ 229,459 $ (12,604 ) $ 216,855 $ 271,192 $ 237,518 $ (14,813 ) $ 222,705 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, 2016 2015 (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 $ 26,744 $ 154 $ 154 $ 42,150 $ 295 $ 291 Full documentation amortizing 70,988 524 534 50,619 380 391 Reduced documentation interest-only 35,843 300 300 74,210 840 821 Reduced documentation amortizing 64,400 594 597 21,888 203 207 Multi-family 5,232 56 68 14,731 75 81 Commercial real estate 686 5 5 13,751 100 101 Consumer and other loans: Home equity lines of credit 4,488 11 9 6,179 20 22 Without an allowance recorded: Mortgage loans: Multi-family 9,385 113 121 17,014 138 138 Commercial real estate 11,867 164 167 4,505 266 266 Total impaired loans $ 229,633 $ 1,921 $ 1,955 $ 245,047 $ 2,317 $ 2,318 For the Six Months Ended June 30, 2016 2015 (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 $ 28,040 $ 290 $ 302 $ 43,544 $ 608 $ 614 Full documentation amortizing 68,400 1,070 1,077 47,077 798 816 Reduced documentation interest-only 39,409 622 615 75,126 1,528 1,527 Reduced documentation amortizing 60,440 1,156 1,178 20,631 392 401 Multi-family 6,138 120 138 19,190 159 183 Commercial real estate 2,698 11 12 15,591 197 209 Consumer and other loans: Home equity lines of credit 4,648 21 20 5,837 32 39 Without an allowance recorded: Mortgage loans: Multi-family 11,821 243 254 16,177 534 534 Commercial real estate 10,668 334 337 3,003 277 275 Total impaired loans $ 232,262 $ 3,867 $ 3,933 $ 246,176 $ 4,525 $ 4,598 The following tables set forth information about our mortgage loans receivable by segment and class at June 30, 2016 and 2015 which were modified in a troubled debt restructuring, or TDR, during the periods indicated. Modifications During the Three Months Ended June 30, 2016 2015 (Dollars In Thousands) Number of Loans Pre- Modification Recorded Investment Recorded Investment at June 30, 2016 Number of Loans Pre- Modification Recorded Investment Recorded Investment at June 30, 2015 Residential: Full documentation interest-only 3 $ 1,947 $ 1,943 4 $ 1,315 $ 1,309 Full documentation amortizing 11 4,274 4,264 5 1,142 1,136 Reduced documentation interest-only 1 498 489 1 209 209 Reduced documentation amortizing 2 529 526 2 339 339 Multi-family 1 338 332 — — — Commercial real estate 1 515 487 — — — Total 19 $ 8,101 $ 8,041 12 $ 3,005 $ 2,993 Modifications During the Six Months Ended June 30, 2016 2015 (Dollars In Thousands) Number of Loans Pre- Modification Recorded Investment Recorded Investment at June 30, 2016 Number of Loans Pre- Modification Recorded Investment Recorded Investment at June 30, 2015 Residential: Full documentation interest-only 7 $ 2,836 $ 2,829 8 $ 3,350 $ 3,340 Full documentation amortizing 13 4,865 4,852 11 3,201 3,126 Reduced documentation interest-only 3 1,212 1,196 5 1,896 1,903 Reduced documentation amortizing 5 1,524 1,506 2 339 339 Multi-family 1 338 332 — — — Commercial real estate 1 515 487 2 2,902 2,864 Total 30 $ 11,290 $ 11,202 28 $ 11,688 $ 11,572 The following tables set forth information about our mortgage loans receivable by segment and class at June 30, 2016 and 2015 which were modified in a TDR during the twelve month periods ended June 30, 2016 and 2015 and had a payment default subsequent to the modification during the periods indicated. For the Three Months Ended June 30, 2016 2015 (Dollars In Thousands) Number of Loans Recorded Investment at June 30, 2016 Number of Loans Recorded Investment at June 30, 2015 Residential: Full documentation interest-only 3 $ 1,084 4 $ 1,957 Full documentation amortizing 9 2,345 1 387 Reduced documentation interest-only 2 395 4 1,967 Multi-family — — 2 1,036 Total 14 $ 3,824 11 $ 5,347 For the Six Months Ended June 30, 2016 2015 (Dollars In Thousands) Number of Loans Recorded Investment at June 30, 2016 Number of Loans Recorded Investment at June 30, 2015 Residential: Full documentation interest-only 3 $ 1,084 4 $ 1,957 Full documentation amortizing 9 2,345 2 845 Reduced documentation interest-only 3 970 4 1,967 Multi-family — — 2 1,036 Total 15 $ 4,399 12 $ 5,805 Included in loans receivable at June 30, 2016 are loans in the process of foreclosure collateralized by residential real estate property with a recorded investment of $67.1 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.” |