Allowance for Losses on Loans | Allowance for Losses on Loans For a detailed discussion of loans and credit quality, including accounting policies and the CECL methodology used to estimate the allowance for credit losses, see Note A, Summary of Significant Accounting Policies. As a result of the adoption of ASC 326 in the third fiscal quarter, with an effective date of October 1, 2019, there is a lack of comparability in both the allowance and provisions for credit losses for the periods presented. Results for reporting periods beginning after October 1, 2019 are presented using the CECL methodology, while comparative period information continues to be reported in accordance with the incurred loss methodology in effect for prior fiscal years. See Note B, "New Accounting Pronouncements", for details regarding the adoption of ASC 326. October 1, 2019 December 31, 2019 March 31, 2020 June 30, 2020 (In thousands) Allowance for credit losses: Commercial loans Multi-family $ 10,404 $ 10,506 $ 11,742 $ 12,088 Commercial real estate 13,024 13,067 14,639 15,807 Commercial & industrial 32,235 33,676 38,576 42,179 Construction 22,768 21,919 23,348 25,693 Land - acquisition & development 10,904 10,413 10,399 10,641 Total commercial loans 89,335 89,581 98,704 106,408 Consumer loans Single-family residential 47,771 46,356 46,817 47,149 Construction - custom 2,880 2,930 3,175 3,336 Land - consumer lot loans 2,635 2,567 2,578 2,671 HELOC 2,048 2,034 2,246 2,588 Consumer 4,615 4,045 3,581 3,197 Total consumer loans 59,949 57,932 58,397 58,941 Total allowance for loan losses 149,284 147,513 157,101 165,349 Reserve for unfunded commitments 17,650 18,250 18,650 19,500 Total allowance for credit losses $ 166,934 $ 165,763 $ 175,751 $ 184,849 Beginning balance $ 166,934 $ 165,763 $ 175,751 Net (charge-offs) recoveries 2,579 1,788 (1,702) Net provision (release) (3,750) 8,200 10,800 Ending balance $ 165,763 $ 175,751 $ 184,849 The following tables summarize the activity in the allowance for loan losses by loan portfolio segment and class. Three Months Ended June 30, 2020 Beginning Allowance (After ASC 326 Adoption) Charge-offs Recoveries Provision & Ending Allowance (After ASC 326 Adoption) (In thousands) Commercial loans Multi-family $ 11,742 $ — $ — $ 346 $ 12,088 Commercial real estate 14,639 — 193 975 15,807 Commercial & industrial 38,576 (3,034) 174 6,463 42,179 Construction 23,348 — — 2,345 25,693 Land - acquisition & development 10,399 — 433 (191) 10,641 Total commercial loans 98,704 (3,034) 800 9,938 106,408 Consumer loans Single-family residential 46,817 (60) 437 (45) 47,149 Construction - custom 3,175 — — 161 3,336 Land - consumer lot loans 2,578 — 17 76 2,671 HELOC 2,246 — 1 341 2,588 Consumer 3,581 (233) 370 (521) 3,197 Total consumer loans 58,397 (293) 825 12 58,941 Total loans $ 157,101 $ (3,327) $ 1,625 $ 9,950 $ 165,349 Three Months Ended June 30, 2019 Beginning Allowance (Before ASC 326 Adoption) Charge-offs Recoveries Provision & Ending Allowance (Before ASC 326 Adoption) (In thousands) Commercial loans Multi-family $ 7,394 $ — $ — $ (111) $ 7,283 Commercial real estate 12,448 — 90 466 13,004 Commercial & industrial 30,574 (4,034) 3,218 1,313 31,071 Construction 33,396 — — 661 34,057 Land - acquisition & development 9,734 (65) 2,025 (2,306) 9,388 Total commercial loans 93,546 (4,099) 5,333 23 94,803 Consumer loans Single-family residential 31,476 (65) 47 56 31,514 Construction - custom 1,976 (339) — 247 1,884 Land - consumer lot loans 2,076 (215) — 171 2,032 HELOC 1,082 — 1 4 1,087 Consumer 2,930 (34) 307 (501) 2,702 Total consumer loans 39,540 (653) 355 (23) 39,219 Total loans $ 133,086 $ (4,752) $ 5,688 $ — $ 134,022 Nine Months Ended June 30, 2020 Beginning Allowance (Before ASC 326 Adoption) Impact of ASC 326 Adoption Charge-offs Recoveries Provision & Ending Allowance (After ASC 326 Adoption) (In thousands) Commercial loans Multi-family $ 7,391 $ 3,013 $ — $ 498 $ 1,186 $ 12,088 Commercial real estate 13,170 (146) (111) 1,581 1,313 15,807 Commercial & industrial 31,450 785 (3,213) 375 12,782 42,179 Construction 32,304 (9,536) — 59 2,866 25,693 Land - acquisition & development 9,155 1,749 (11) 2,019 (2,271) 10,641 Total commercial loans 93,470 (4,135) (3,335) 4,532 15,876 106,408 Consumer loans Single-family residential 30,988 16,783 (75) 891 (1,438) 47,149 Construction - custom 1,369 1,511 — — 456 3,336 Land - consumer lot loans 2,143 492 (147) 503 (320) 2,671 HELOC 1,103 945 — 95 445 2,588 Consumer 2,461 2,154 (838) 1,039 (1,619) 3,197 Total consumer loans 38,064 21,885 (1,060) 2,528 (2,476) 58,941 Total loans $ 131,534 $ 17,750 $ (4,395) $ 7,060 $ 13,400 $ 165,349 Nine Months Ended June 30, 2019 Beginning Allowance (Before ASC 326 Adoption) Charge-offs Recoveries Provision & Ending Allowance (Before ASC 326 Adoption) (In thousands) Commercial loans Multi-family $ 8,329 $ — $ — $ (1,046) $ 7,283 Commercial real estate 11,852 (339) 860 631 13,004 Commercial & industrial 28,702 (4,499) 3,276 3,592 31,071 Construction 31,317 — — 2,740 34,057 Land - acquisition & development 7,978 (65) 5,107 (3,632) 9,388 Total commercial loans 88,178 (4,903) 9,243 2,285 94,803 Consumer loans Single-family residential 33,033 (238) 586 (1,867) 31,514 Construction - custom 1,842 (339) — 381 1,884 Land - consumer lot loans 2,164 (336) 265 (61) 2,032 HELOC 781 (1,086) 45 1,347 1,087 Consumer 3,259 (506) 784 (835) 2,702 Total consumer loans 41,079 (2,505) 1,680 (1,035) 39,219 Total loans $ 129,257 $ (7,408) $ 10,923 $ 1,250 $ 134,022 Primarily due to the continued economic distress caused by the COVID-19 pandemic, the Company recorded a $10,800,000 provision for credit losses for the three months ended June 30, 2020, compared with no provision being recorded for the three months ended June 30, 2019. A provision for credit losses of $15,250,000 and $250,000 was recorded during the nine months ended June 30, 2020 and June 30, 2019, respectively. The relatively significant credit loss provisions for the three months ended and nine months ended June 30, 2020 are due to COVID-19 related factors including estimated impacts to the energy, hospitality, restaurant and senior living industries. Charge-offs, net of recoveries, totaled $1,702,000 for the three months ended June 30, 2020, compared to net recoveries of $936,000 during the three months ended June 30, 2019. Recoveries, net of charge-offs, totaled $2,665,000 for the nine months ended June 30, 2020, compared to net recoveries of $3,515,000 during the nine months ended June 30, 2019. No allowance was recorded as of June 30, 2020 for the $758,955,000 of PPP loans, which are included in the commercial & industrial loan category, due to the government guarantee. Non-performing assets were $44,630,000, or 0.25% of total assets, at June 30, 2020, compared to $43,826,000, or 0.27% of total assets, at September 30, 2019. Non-accrual loans were $35,001,000 at June 30, 2020, compared to $33,731,000 at September 30, 2019. Delinquencies, as a percent of total loans, were 0.32% at June 30, 2020, compared to 0.29% at September 30, 2019. The following table shows loans collectively and individually evaluated for impairment and the related allocation of general and specific reserves. September 30, 2019 Loans Collectively Evaluated for Impairment Loans Individually Evaluated for Impairment Allowance Allocation Recorded Investment of Loans Ratio Allowance Allocation Recorded Investment of Loans Ratio (In thousands, except ratio data) (In thousands, except ratio data) Commercial loans Multi-family $ 7,387 $ 1,422,266 0.5 % $ 4 $ 385 1.0 % Commercial real estate 12,847 1,618,406 0.8 323 12,765 2.5 Commercial & industrial 31,358 1,266,913 2.5 92 1,805 5.1 Construction 32,304 1,164,889 2.8 — — — Land - acquisition & development 9,135 160,964 5.7 20 230 8.7 Total commercial loans 93,031 5,633,438 1.7 439 15,185 2.9 Consumer loans Single-family residential 30,988 5,822,200 0.5 — 17,978 — Construction - custom 1,369 255,505 0.5 — — — Land - consumer lot loans 2,143 95,574 2.2 — 375 — HELOC 1,103 140,378 0.8 — 837 0.0 Consumer 2,461 129,527 1.9 — 50 0.0 Total consumer loans 38,064 6,443,184 0.6 — 19,240 — Total loans $ 131,095 $ 12,076,622 1.1 % $ 439 $ 34,425 1.3 % The Company has an asset quality review function that analyzes its loan portfolio and reports the results of the review to its Board of Directors on a quarterly basis. The single-family residential, HELOC and consumer portfolios are evaluated based on their performance as a pool of loans, since no single loan is individually significant or judged by its risk rating, size or potential risk of loss. The construction, land, multi-family, commercial real estate and commercial and industrial loans are risk rated on a loan by loan basis to determine the relative risk inherent in specific borrowers or loans. Based on that risk rating, the loans are assigned a grade and classified as described in Note D "Loans Receivable." The following table provides the amortized cost of loans receivable based on risk rating categories as previously defined. June 30, 2020 Internally Assigned Grade Pass Special mention Substandard Doubtful Loss Total (In thousands, except ratio data) Loan type Commercial loans Multi-family $ 1,478,551 $ 13,749 $ 17,537 $ — $ — $ 1,509,837 Commercial real estate 1,513,394 117,753 69,421 — — 1,700,568 Commercial & industrial 1,941,389 59,747 136,344 982 — 2,138,462 Construction 1,217,628 91,519 25,801 — — 1,334,948 Land - acquisition & development 134,243 15,573 2,418 — — 152,234 Total commercial loans 6,285,205 298,341 251,521 982 — 6,836,049 Consumer loans Single-family residential 5,426,365 — 26,059 — — 5,452,424 Construction - custom 278,182 — — — — 278,182 Land - consumer lot loans 98,976 — 279 — — 99,255 HELOC 138,695 — 2,470 — — 141,165 Consumer 91,685 — 15 — — 91,700 Total consumer loans 6,033,903 — 28,823 — — 6,062,726 Total $ 12,319,108 $ 298,341 $ 280,344 $ 982 $ — $ 12,898,775 Total grade as a % of total loans 95.51 % 2.31 % 2.17 % 0.01 % — % The following table provides gross loans receivable based on risk rating categories as previously defined. September 30, 2019 Internally Assigned Grade Pass Special mention Substandard Doubtful Loss Total Gross Loans (In thousands, except ratio data) Loan type Commercial loans Multi-family $ 1,418,837 $ — $ 3,837 $ — $ — $ 1,422,674 Commercial real estate 1,602,634 2,754 25,782 — — 1,631,170 Commercial & industrial 1,229,891 18,125 20,679 — — 1,268,695 Construction 2,038,052 — — — — 2,038,052 Land - acquisition & development 200,283 — 3,824 — — 204,107 Total commercial loans 6,489,697 20,879 54,122 — — 6,564,698 Consumer loans Single-family residential 5,808,444 — 26,750 — — 5,835,194 Construction - custom 540,741 — — — — 540,741 Land - consumer lot loans 98,828 — 866 — — 99,694 HELOC 141,271 — 907 — — 142,178 Consumer 129,872 — 11 — — 129,883 Total consumer loans 6,719,156 — 28,534 — — 6,747,690 Total gross loans $ 13,208,853 $ 20,879 $ 82,656 $ — $ — $ 13,312,388 Total grade as a % of total gross loans 99.22 % 0.16 % 0.62 % — % — % The following table provides information on amortized cost of loans receivable based on borrower payment activity. June 30, 2020 Performing Loans Non-Performing Loans Amount % of Total Amount % of Total (In thousands, except ratio data) Commercial loans Multi-family $ 1,509,613 100.0 % $ 224 — % Commercial real estate 1,697,152 99.8 3,416 0.2 Commercial & industrial 2,136,615 99.9 1,847 0.1 Construction 1,331,595 99.7 3,353 0.3 Land - acquisition & development 152,156 99.9 78 0.1 Total commercial loans 6,827,131 99.9 8,918 0.1 Consumer loans Single-family residential 5,427,548 99.5 24,876 0.5 Construction - custom 278,182 100.0 — — Land - consumer lot loans 98,978 99.7 277 0.3 HELOC 140,299 99.4 866 0.6 Consumer 91,636 99.9 64 0.1 Total consumer loans 6,036,643 99.6 26,083 0.4 Total loans $ 12,863,774 99.7 % $ 35,001 0.3 % The following table provides information on gross loans based on borrower payment activity. September 30, 2019 Performing Loans Non-Performing Loans Amount % of Total Amount % of Total (In thousands, except ratio data) Multi-family $ 1,422,674 100.0 % $ — — % Commercial real estate 1,625,335 99.6 5,835 0.4 Commercial & industrial 1,267,403 99.9 1,292 0.1 Construction 2,038,052 100.0 — — Land - acquisition & development 203,938 99.9 169 0.1 Single-family residential 5,809,923 99.6 25,271 0.4 Construction - custom 540,741 100.0 — — Land - consumer lot loans 99,448 99.8 246 0.2 HELOC 141,271 99.4 907 0.6 Consumer 129,872 100.0 11 0.0 Total loans $ 13,278,657 99.7 % $ 33,731 0.3 % The following table provide information on impaired loan balances and the related allowances by loan types. September 30, 2019 Recorded Unpaid Related Average Recorded Investment (In thousands) Impaired loans with no related allowance recorded: Multi-family $ — $ — $ — $ 286 Commercial real estate 7,467 11,881 — 8,890 Commercial & industrial 1,114 5,312 — 7,168 Construction — — — 1,172 Land - acquisition & development 78 143 — 290 Single-family residential 17,979 19,252 — 16,685 Construction - custom — — — 251 Land - consumer lot loans 344 848 — 287 HELOC 837 931 — 597 Consumer 50 119 — 23 Total loans with no related allowance 27,869 38,486 — 35,649 Impaired loans with an allowance recorded: Multi-family 385 385 4 418 Commercial real estate 4,168 5,298 323 5,160 Commercial & industrial 426 691 92 2,535 Construction — — — — Land - acquisition & development 91 152 — 99 Single-family residential 112,042 114,609 2,208 125,976 Construction - custom — — — — Land - consumer lot loans 3,556 3,695 20 4,324 HELOC 949 963 — 961 Consumer 60 282 — 65 Total loans with an allowance 121,677 126,075 2,647 (1) 139,538 Total impaired loans: Multi-family 385 385 4 704 Commercial real estate 11,635 17,179 323 14,050 Commercial & industrial 1,540 6,003 92 9,703 Construction — — — 1,172 Land - acquisition & development 169 295 — 389 Single-family residential 130,021 133,861 2,208 142,661 Construction - custom — — — 251 Land - consumer lot loans 3,900 4,543 20 4,611 HELOC 1,786 1,894 — 1,558 Consumer 110 401 — 88 Total impaired loans $ 149,546 $ 164,561 $ 2,647 (1) $ 175,187 (1) Includes $439,000 of specific reserves and $2,208,000 included in the general reserves. |