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 September 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 $ 4,948 $ 233 $ — $ 5,181 $ 268,405 $ 273,586 Full documentation amortizing 36,938 6,843 — 43,781 4,342,747 4,386,528 Reduced documentation interest-only 3,711 724 — 4,435 119,308 123,743 Reduced documentation amortizing 21,412 4,016 — 25,428 556,203 581,631 Total residential 67,009 11,816 — 78,825 5,286,663 5,365,488 Multi-family 3,414 156 476 4,046 4,083,193 4,087,239 Commercial real estate 420 176 — 596 751,966 752,562 Total mortgage loans 70,843 12,148 476 83,467 10,121,822 10,205,289 Consumer and other loans (gross): Home equity and other consumer 1,159 48 — 1,207 138,909 140,116 Commercial and industrial — 529 — 529 96,634 97,163 Total consumer and other loans 1,159 577 — 1,736 235,543 237,279 Total accruing loans $ 72,002 $ 12,725 $ 476 $ 85,203 $ 10,357,365 $ 10,442,568 Non-accrual loans: Mortgage loans (gross): Residential: Full documentation interest-only $ — $ 160 $ 11,492 $ 11,652 $ 4,387 $ 16,039 Full documentation amortizing 2,956 1,050 41,016 45,022 10,104 55,126 Reduced documentation interest-only — — 13,228 13,228 5,121 18,349 Reduced documentation amortizing 1,408 1,002 31,201 33,611 11,801 45,412 Total residential 4,364 2,212 96,937 103,513 31,413 134,926 Multi-family 876 406 1,417 2,699 2,571 5,270 Commercial real estate 388 — — 388 4,844 5,232 Total mortgage loans 5,628 2,618 98,354 106,600 38,828 145,428 Consumer and other loans (gross): Home equity and other consumer — — 4,718 4,718 — 4,718 Commercial and industrial — — 282 282 — 282 Total consumer and other loans — — 5,000 5,000 — 5,000 Total non-accrual loans $ 5,628 $ 2,618 $ 103,354 $ 111,600 $ 38,828 $ 150,428 Total loans: Mortgage loans (gross): Residential: Full documentation interest-only $ 4,948 $ 393 $ 11,492 $ 16,833 $ 272,792 $ 289,625 Full documentation amortizing 39,894 7,893 41,016 88,803 4,352,851 4,441,654 Reduced documentation interest-only 3,711 724 13,228 17,663 124,429 142,092 Reduced documentation amortizing 22,820 5,018 31,201 59,039 568,004 627,043 Total residential 71,373 14,028 96,937 182,338 5,318,076 5,500,414 Multi-family 4,290 562 1,893 6,745 4,085,764 4,092,509 Commercial real estate 808 176 — 984 756,810 757,794 Total mortgage loans 76,471 14,766 98,830 190,067 10,160,650 10,350,717 Consumer and other loans (gross): Home equity and other consumer 1,159 48 4,718 5,925 138,909 144,834 Commercial and industrial — 529 282 811 96,634 97,445 Total consumer and other loans 1,159 577 5,000 6,736 235,543 242,279 Total loans $ 77,630 $ 15,343 $ 103,830 $ 196,803 $ 10,396,193 $ 10,592,996 Net unamortized premiums and deferred loan origination costs 37,665 Loans receivable 10,630,661 Allowance for loan losses (87,700 ) Loans receivable, net $ 10,542,961 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 September 30, 2016 Mortgage Loans Consumer and Other Loans Multi-Family Commercial Real Estate (In Thousands) Residential Total Balance at July 1, 2016 $ 41,220 $ 32,131 $ 9,709 $ 6,940 $ 90,000 Provision (credited) charged to operations (505 ) 1,831 (887 ) (1,434 ) (995 ) Charge-offs (2,822 ) — (378 ) (378 ) (3,578 ) Recoveries 469 443 981 380 2,273 Balance at September 30, 2016 $ 38,362 $ 34,405 $ 9,425 $ 5,508 $ 87,700 For the Nine Months Ended September 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 to operations (2,025 ) (2,696 ) (2,332 ) (75 ) (7,128 ) Charge-offs (6,313 ) (409 ) (441 ) (1,238 ) (8,401 ) Recoveries 1,749 1,966 981 533 5,229 Balance at September 30, 2016 $ 38,362 $ 34,405 $ 9,425 $ 5,508 $ 87,700 For the Three Months Ended September 30, 2015 Mortgage Loans Consumer and Other Loans Multi-Family Commercial Real Estate (In Thousands) Residential Total Balance at July 1, 2015 $ 44,546 $ 38,794 $ 15,390 $ 8,770 $ 107,500 Provision (credited) charged to operations (1,992 ) 409 (3,058 ) 202 (4,439 ) Charge-offs (982 ) (553 ) — (80 ) (1,615 ) Recoveries 669 216 1,087 82 2,054 Balance at September 30, 2015 $ 42,241 $ 38,866 $ 13,419 $ 8,974 $ 103,500 For the Nine Months Ended September 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 (2,346 ) (998 ) (4,768 ) 363 (7,749 ) Charge-offs (4,341 ) (898 ) (142 ) (515 ) (5,896 ) Recoveries 2,645 1,512 1,087 301 5,545 Balance at September 30, 2015 $ 42,241 $ 38,866 $ 13,419 $ 8,974 $ 103,500 The following table sets forth the balances of our residential interest-only mortgage loans at September 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 $ 329,098 13 to 24 months 80,135 25 to 36 months 10,375 Over 36 months 12,109 Total $ 431,717 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 September 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 $ 273,586 $ 4,386,528 $ 123,743 $ 581,631 $ 140,116 $ 97,163 Non-performing: Current or past due less than 90 days 4,547 14,110 5,121 14,211 — — Past due 90 days or more 11,492 41,016 13,228 31,201 4,718 282 Total $ 289,625 $ 4,441,654 $ 142,092 $ 627,043 $ 144,834 $ 97,445 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 September 30, 2016 At December 31, 2015 Commercial Real Estate Commercial Real Estate (In Thousands) Multi-Family Multi-Family Not criticized $ 4,054,211 $ 728,058 $ 3,981,050 $ 769,029 Criticized: Special mention 21,214 11,605 14,931 20,441 Substandard 17,084 18,131 28,124 30,044 Doubtful — — — — Total $ 4,092,509 $ 757,794 $ 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 September 30, 2016 Mortgage Loans Consumer and Other Loans Multi-Family Commercial Real Estate (In Thousands) Residential Total Loans: Individually evaluated for impairment $ 197,176 $ 9,469 $ 10,197 $ 4,514 $ 221,356 Collectively evaluated for impairment 5,303,238 4,083,040 747,597 237,765 10,371,640 Total loans $ 5,500,414 $ 4,092,509 $ 757,794 $ 242,279 $ 10,592,996 Allowance for loan losses: Individually evaluated for impairment $ 9,921 $ 17 $ 1 $ 319 $ 10,258 Collectively evaluated for impairment 28,441 34,388 9,424 5,189 77,442 Total allowance for loan losses $ 38,362 $ 34,405 $ 9,425 $ 5,508 $ 87,700 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 September 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 $ 26,329 $ 20,955 $ (2,383 ) $ 18,572 $ 37,454 $ 30,631 $ (4,051 ) $ 26,580 Full documentation amortizing 85,959 77,475 (3,767 ) 73,708 69,242 63,223 (2,534 ) 60,689 Reduced documentation interest-only 35,748 29,537 (1,705 ) 27,832 55,939 46,540 (4,253 ) 42,287 Reduced documentation amortizing 78,493 69,209 (2,066 ) 67,143 57,955 52,520 (2,310 ) 50,210 Multi-family 3,370 3,380 (17 ) 3,363 8,029 7,950 (456 ) 7,494 Commercial real estate 269 269 (1 ) 268 6,651 6,723 (788 ) 5,935 Consumer and other loans: Home equity lines of credit 4,591 4,232 (319 ) 3,913 5,295 4,968 (421 ) 4,547 Without an allowance recorded: Mortgage loans: Multi-family 6,868 6,089 — 6,089 19,523 16,693 — 16,693 Commercial real estate 11,686 9,928 — 9,928 11,104 8,270 — 8,270 Consumer and other loans: Commercial and industrial 730 282 — 282 — — — — Total impaired loans $ 254,043 $ 221,356 $ (10,258 ) $ 211,098 $ 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 September 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 $ 23,076 $ 135 $ 135 $ 38,691 $ 265 $ 268 Full documentation amortizing 76,480 548 556 55,466 433 430 Reduced documentation interest-only 30,764 265 267 66,137 620 617 Reduced documentation amortizing 68,062 596 577 30,566 336 323 Multi-family 4,084 58 58 7,458 72 72 Commercial real estate 307 3 4 6,927 82 73 Consumer and other loans: Home equity lines of credit 4,335 14 14 5,651 13 15 Without an allowance recorded: Mortgage loans: Multi-family 7,401 81 81 20,232 240 246 Commercial real estate 10,761 131 147 9,946 157 168 Consumer and other loans: Commercial and industrial 141 4 4 — — — Total impaired loans $ 225,411 $ 1,835 $ 1,843 $ 241,074 $ 2,218 $ 2,212 For the Nine Months Ended September 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 $ 26,269 $ 378 $ 393 $ 41,725 $ 798 $ 807 Full documentation amortizing 70,669 1,642 1,677 49,727 1,309 1,323 Reduced documentation interest-only 36,941 817 815 71,266 1,927 1,911 Reduced documentation amortizing 62,632 1,804 1,815 24,757 966 972 Multi-family 5,449 154 168 16,000 236 238 Commercial real estate 2,091 15 17 13,163 219 223 Consumer and other loans: Home equity lines of credit 4,544 37 37 5,740 32 40 Without an allowance recorded: Mortgage loans: Multi-family 10,388 246 257 16,995 748 753 Commercial real estate 10,483 429 447 4,973 496 507 Consumer and other loans: Commercial and industrial 71 20 20 — — — Total impaired loans $ 229,537 $ 5,542 $ 5,646 $ 244,346 $ 6,731 $ 6,774 The following tables set forth information about our mortgage loans receivable by segment and class at September 30, 2016 and 2015 which were modified in a troubled debt restructuring, or TDR, during the periods indicated. Modifications During the Three Months Ended September 30, 2016 2015 (Dollars In Thousands) Number of Loans Pre- Modification Recorded Investment Recorded Investment at September 30, 2016 Number of Loans Pre- Modification Recorded Investment Recorded Investment at September 30, 2015 Residential: Full documentation interest-only 3 $ 895 $ 803 4 $ 1,270 $ 1,239 Full documentation amortizing 4 1,404 1,340 6 1,156 1,138 Reduced documentation interest-only 1 589 587 4 1,324 1,323 Reduced documentation amortizing — — — 3 764 757 Total 8 $ 2,888 $ 2,730 17 $ 4,514 $ 4,457 Modifications During the Nine Months Ended September 30, 2016 2015 (Dollars In Thousands) Number of Loans Pre- Modification Recorded Investment Recorded Investment at September 30, 2016 Number of Loans Pre- Modification Recorded Investment Recorded Investment at September 30, 2015 Residential: Full documentation interest-only 9 $ 3,481 $ 3,350 12 $ 4,620 $ 4,505 Full documentation amortizing 17 6,269 6,020 17 4,357 4,241 Reduced documentation interest-only 4 1,801 1,761 9 3,220 3,233 Reduced documentation amortizing 5 1,524 1,497 5 1,103 1,099 Multi-family 1 338 332 — — — Commercial real estate 1 515 464 2 2,902 2,849 Total 37 $ 13,928 $ 13,424 45 $ 16,202 $ 15,927 The following tables set forth information about our mortgage loans receivable by segment and class at September 30, 2016 and 2015 which were modified in a TDR during the twelve month periods ended September 30, 2016 and 2015 and had a payment default subsequent to the modification during the periods indicated. For the Three Months Ended September 30, 2016 2015 (Dollars In Thousands) Number of Loans Recorded Investment at September 30, 2016 Number of Loans Recorded Investment at September 30, 2015 Residential: Full documentation interest-only 1 $ 590 6 $ 2,244 Full documentation amortizing 6 2,315 5 1,687 Reduced documentation interest-only 1 489 2 758 Reduced documentation amortizing 1 923 3 729 Total 9 $ 4,317 16 $ 5,418 For the Nine Months Ended September 30, 2016 2015 (Dollars In Thousands) Number of Loans Recorded Investment at September 30, 2016 Number of Loans Recorded Investment at September 30, 2015 Residential: Full documentation interest-only 1 $ 590 6 $ 2,244 Full documentation amortizing 7 2,781 5 1,687 Reduced documentation interest-only 1 489 4 1,395 Reduced documentation amortizing 1 923 3 729 Total 10 $ 4,783 18 $ 6,055 Included in loans receivable at September 30, 2016 are loans in the process of foreclosure collateralized by residential real estate property with a recorded investment of $73.6 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.” |