NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
Note 1. Summary of Significant Accounting Policies
A. Basis of Financial Statement Presentation
The accompanying unaudited consolidated financial statements include the accounts of Provident Financial Services, Inc. and its wholly owned subsidiary, Provident Bank (the “Bank,” together with Provident Financial Services, Inc., the “Company”).
In preparing the interim unaudited consolidated financial statements, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the consolidated statements of financial condition and the consolidated statements of income for the periods presented. Actual results could differ from these estimates. The allowance for credit losses and the valuation of deferred tax assets are material estimates that are particularly susceptible to near-term change.
The interim unaudited consolidated financial statements reflect all normal and recurring adjustments, which are, in the opinion of management, considered necessary for a fair presentation of the financial condition and results of operations for the periods presented. The results of operations for the three months ended March 31, 2021 are not necessarily indicative of the results of operations that may be expected for all of 2021.
Certain information and note disclosures normally included in financial statements prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) have been condensed or omitted pursuant to the rules and regulations of the Securities and Exchange Commission.
These unaudited consolidated financial statements should be read in conjunction with the December 31, 2020 Annual Report to Stockholders on Form 10-K.
B. Earnings Per Share
The following is a reconciliation of the numerators and denominators of the basic and diluted earnings per share calculations for the three months ended March 31, 2021 and 2020 (dollars in thousands, except per share amounts):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended March 31,
|
|
|
|
2021
|
|
2020
|
|
|
|
Net
Income
|
|
Weighted
Average
Common
Shares
Outstanding
|
|
Per
Share
Amount
|
|
Net
Income
|
|
Weighted
Average
Common
Shares
Outstanding
|
|
Per
Share
Amount
|
|
Net income
|
|
$
|
48,559
|
|
|
|
|
|
|
$
|
14,931
|
|
|
|
|
|
|
Basic earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income available to common stockholders
|
|
$
|
48,559
|
|
|
76,516,543
|
|
|
$
|
0.63
|
|
|
$
|
14,931
|
|
|
64,386,138
|
|
|
$
|
0.23
|
|
|
Dilutive shares
|
|
|
|
64,319
|
|
|
|
|
|
|
71,125
|
|
|
|
|
Diluted earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income available to common stockholders
|
|
$
|
48,559
|
|
|
76,580,862
|
|
|
$
|
0.63
|
|
|
$
|
14,931
|
|
|
64,457,263
|
|
|
$
|
0.23
|
|
|
Anti-dilutive stock options and awards at March 31, 2021 and 2020, totaling 1.2 million shares and 905,673 shares, respectively, were excluded from the earnings per share calculations.
C. Loans Receivable and Allowance for Credit Losses
On January 1, 2020, the Company adopted ASU 2016-13, "Measurement of Credit Losses on Financial Instruments,” which replaced the incurred loss methodology with an expected loss methodology that is referred to as the current expected credit loss (“CECL”) methodology. The Company used the modified retrospective method for all financial assets measured at amortized cost and off-balance sheet credit exposures. Results for reporting periods beginning after January 1, 2020 are presented under CECL.
Going forward, the impact of utilizing the CECL approach to calculate the allowance for credit losses on loans will be significantly influenced by the composition, characteristics and quality of the Company’s loan portfolio, as well as the
prevailing economic conditions and forecast utilized. Material changes to these and other relevant factors may result in greater volatility to the allowance for credit losses, and therefore, greater volatility to the Company’s reported earnings. For the three months ended March 31, 2021, the improved economic outlook and the resulting lower allowance requirements led to reductions to the provisions for credit losses and off-balance sheet credit exposures. See Note 4 to the Consolidated Financial Statements for more information on the allowance for credit losses on loans.
Note 2. Business Combinations
SB One Bancorp Acquisition
On July 31, 2020, the Company completed its acquisition of SB One Bancorp ("SB One"), which added $2.20 billion to total assets, $1.77 billion to total loans and $1.76 billion to total deposits, and added 18 full-service banking offices in New Jersey and New York. As part of the acquisition, the addition of SB One Insurance Agency allowed the Company to expand its products offerings to its customers to include an array of commercial and personal insurance products.
Under the merger agreement, each share of outstanding SB One common stock was exchanged for 1.357 shares of the Company's common stock. The Company issued 12.8 million shares of common stock from treasury stock, plus cash in lieu of fractional shares in the acquisition of SB One. The total consideration paid for the acquisition of SB One was $180.8 million. In connection with the acquisition, SB One Bank, a wholly owned subsidiary of SB One, was merged with and into Provident Bank, a wholly owned subsidiary of the Company.
The acquisition was accounted for under the acquisition method of accounting. Under this method of accounting, the respective assets acquired and liabilities assumed were recorded at their estimated fair value. The excess of consideration paid over the estimated fair value of the net assets acquired totaled $22.4 million and was recorded as goodwill.
The calculation of goodwill is subject to change for up to one year after the closing date of the transaction as additional information relative to closing date estimates and uncertainties becomes available. As the Company finalizes its analysis of these assets and liabilities, there may be adjustments to the recorded carrying values.
The following table summarizes the estimated fair values of the assets acquired and the liabilities assumed at the date of acquisition from SB One (in thousands):
|
|
|
|
|
|
|
|
|
|
|
At July 31, 2020
|
Assets acquired:
|
|
|
Cash and cash equivalents, net
|
|
$
|
78,089
|
|
Available for sale debt securities
|
|
231,645
|
|
Held to maturity debt securities
|
|
12,381
|
|
Federal Home Loan Bank stock
|
|
11,216
|
|
Loans
|
|
1,766,115
|
|
Allowance for credit losses on PCD loans
|
|
(13,586)
|
|
Loans, net
|
|
1,752,529
|
|
Bank-owned life insurance
|
|
37,237
|
|
Banking premises and equipment
|
|
16,620
|
|
Accrued interest receivable
|
|
8,947
|
|
Goodwill
|
|
22,439
|
|
Other intangibles assets
|
|
9,965
|
|
Foreclosed assets, net
|
|
2,441
|
|
Other assets
|
|
12,199
|
|
Total assets acquired
|
|
$
|
2,195,708
|
|
|
|
|
Liabilities assumed:
|
|
|
Deposits
|
|
$
|
1,757,777
|
|
|
|
|
Borrowed funds
|
|
201,582
|
|
Subordinated debentures
|
|
25,074
|
|
Other liabilities
|
|
30,447
|
|
Total liabilities assumed
|
|
$
|
2,014,880
|
|
|
|
|
Net assets acquired
|
|
$
|
180,828
|
|
Fair Value Measurement of Assets Assumed and Liabilities Assumed
The methods used to determine the fair value of the assets acquired and liabilities assumed in the SB One acquisition were as follows:
Securities Available for Sale
The estimated fair values of the available for sale debt securities, primarily comprised of U.S. Government agency mortgage-backed securities and U.S. government agencies and municipal bonds carried on SB One's balance sheet was confirmed using open market pricing provided by multiple independent securities brokers. Management reviewed the open market quotes used in pricing the securities and a fair value adjustment was not recorded on the investments.
Held to Maturity Debt Securities
The estimated fair values of the held to maturity debt securities, primarily comprised of municipal bonds, were determined using open market pricing provided by multiple independent securities brokers. Management reviewed the open market quotes used in pricing the securities. A fair value premium of $133,000 was recorded on the investments.
Loans
Loans acquired in the SB One acquisition were recorded at fair value, and there was no carryover related allowance for credit losses. The fair values of loans acquired from SB One were estimated using the discounted cash flow method based on the remaining maturity and repricing terms. Cash flows were adjusted for expected losses and prepayments. Projected cash flows were then discounted to present value based on: the relative risk of the cash flows, taking into account the loan type, liquidity risk, the maturity of the loans, servicing costs, and a required return on capital; and monthly principal and interest cash flows were discounted to present value and summed to arrive at the calculated value of the loans. The fair value of the acquired loans receivable was $1.77 billion.
For loans acquired without evidence of more-than-insignificant deterioration in credit quality since origination, the Company prepared the interest rate loan fair value and credit fair value adjustments. Loans were grouped into pools based on similar characteristics, such as loan type, fixed or adjustable interest rates, payment type, index rate and caps/floors, and non-accrual status. The loans were valued at the sub-pool level and were pooled at the summary level based on loan type. Market rates for similar loans were obtained from various internal and external data sources and reviewed by management for reasonableness. The average of these market rates was used as the fair value interest rate that a market participant would utilize. A present value approach was utilized to calculate the interest rate fair value premium of $8.4 million.
Loans acquired that have experienced more-than-insignificant deterioration in credit quality since origination are considered purchased credit deteriorated ("PCD") loans. The Company evaluated acquired loans for deterioration in credit quality based on any of, but not limited to, the following: (1) non-accrual status; (2) troubled debt restructured designation; (3) risk ratings of special mention, substandard or doubtful; (4) watchlist credits; and (5) delinquency status, including loans that were current on acquisition date, but had been previously delinquent. At the acquisition date, an estimate of expected credit losses is made for groups of PCD loans with similar risk characteristics and individual PCD loans without similar risk characteristics.
Additionally for PCD loans, an allowance for credit losses was calculated using management's best estimate of projected losses over the remaining life of the loans in accordance with ASC 326-20. This represents the portion of the loan balances that has been deemed uncollectible based on the Company’s expectations of future cash flows for each respective PCD loan pool, given the outlook and forecast inclusive of the impact of the COVID-19 pandemic ("COVID-19") and related fiscal and regulatory interventions. The expected lifetime losses were calculated using historical losses observed at the Bank, SB One and peer banks. A $13.6 million allowance for credit losses was recorded on PCD loans. The interest rate fair value adjustment related to PCD loans will be substantially recognized as interest income on a level yield amortization or straight line method over the expected life of the loans. Subsequent to the acquisition date, the initial allowance for credit losses on PCD loans will increase or decrease based on future evaluations, with changes recognized in the provision for credit losses.
The table below illustrates the fair value adjustments made to the amortized cost basis in order to present a fair value of the loans acquired (in thousands):
|
|
|
|
|
|
|
|
|
Gross amortized cost basis at July 31, 2020
|
|
$
|
1,787,057
|
|
Interest rate fair value adjustment on all loans
|
|
455
|
|
Credit fair value adjustment on non-PCD loans
|
|
(21,397)
|
|
Fair value of acquired loans at July 31, 2020
|
|
1,766,115
|
|
Allowance for credit losses on PCD loans
|
|
(13,586)
|
|
Fair value of acquired loans, net at July 31, 2020
|
|
$
|
1,752,529
|
|
The table below is a summary of the PCD loans accounted for in accordance with ASC 310-26 that were acquired in the SB One acquisition as of the closing date (in thousands):
|
|
|
|
|
|
|
|
|
Gross amortized cost basis at July 31, 2020
|
|
$
|
315,784
|
|
Interest component of expected cash flows (accretable difference)
|
|
(7,988)
|
|
|
|
|
Allowance for credit losses on PCD loans
|
|
(13,586)
|
|
Net PCD loans
|
|
$
|
294,210
|
|
Banking Premises and Equipment
The Company acquired 18 branches from SB One, eight of which were owned premises. The fair value of properties acquired was derived by valuations prepared by an independent third party utilizing the sales comparison approach to value the property as improved.
Core Deposit Intangible and Customer Relationship Intangible
The fair value of the core deposit intangible was determined based on a discounted cash flow analysis using a discount rate commensurate with market participants. To calculate cash flows, deposit account servicing costs (net of deposit fee income) and interest expense on deposits were compared to the cost of alternative funding sources available through national brokered CD offering rates. The projected cash flows were developed using projected deposit attrition rates.
The fair value of the customer relationship intangible was determined based on a discounted cash flow analysis using the excess of the future cash inflows (i.e., revenue from existing customer relationships) over the related cash outflows (i.e., operating costs) generated over the useful life of the acquired customer base. These cash flows were discounted to present value using an
asset-specific risk-adjusted discount rate. The projected cash flows were developed using projected customer revenue retention rates.
The core deposit intangible totaled $3.2 million and is being amortized over its estimated useful life of approximately 10 years based on dollar weighted deposit runoff on an annualized basis. The insurance agency customer relationship intangible totaled $6.8 million and is being amortized over its estimated useful life of approximately 13 years based on customer revenue attrition on an annualized basis.
Goodwill
The calculation of goodwill is subject to change for up to one year after the date of acquisition as additional information relative to the closing date estimates and uncertainties become available. As the Company finalizes its review of the acquired assets and liabilities, certain adjustments to the recorded carrying values may be required. The goodwill will be evaluated annually for impairment. The goodwill is not deductible for tax purposes.
Bank Owned Life Insurance ("BOLI")
SB One's BOLI cash surrender value was $37.2 million with no fair value adjustment.
Time Deposits
The fair value adjustment for time deposits represents a discount from the value of the contractual repayments of fixed-maturity deposits using prevailing market interest rates for similar-term time deposits. The time deposit discount of approximately $4.3 million is being amortized into income on a level yield amortization method over the contractual life of the deposits.
Borrowings
The fair value of Federal Home Loan Bank of New York ("FHLBNY") advances was determined based on a discounted cash flow analysis using a discount rate commensurate with FHLBNY rates as of July 31, 2020. The cash flows of the advances were projected based on the scheduled payments of the fixed rate of each advance.
Subordinated Debentures
At the valuation date, SB One had one outstanding Trust Preferred and one subordinated debt issuance with an aggregate balance of $27.5 million. The fair value of Trust Preferred and subordinated debt issuances was determined based on a discounted cash flow analysis using a discount rate commensurate with yields and terms of comparable issuances. The cash flows were projected through the remaining contractual term of the Trust Preferred issuance and based on the call date for the subordinated debt issuance.
Note 3. Investment Securities
At March 31, 2021, the Company had $1.22 billion and $447.9 million in available for sale debt securities and held to maturity debt securities, respectively. Many factors, including lack of liquidity in the secondary market for certain securities, variations in pricing information, regulatory actions, changes in the business environment or any changes in the competitive marketplace could have an adverse effect on the Company’s investment portfolio. The total number of available for sale and held to maturity debt securities in an unrealized loss position at March 31, 2021 totaled 122, compared with 49 at December 31, 2020. The increase in the number of securities in an unrealized loss position at March 31, 2021 was due to higher current market interest rates compared to rates at December 31, 2020.
On January 1, 2020, the Company adopted CECL which replaces the incurred loss methodology with an expected loss methodology. The Company did not record an allowance for credit losses on available for sale debt securities as this portfolio consisted primarily of debt securities explicitly or implicitly backed by the U.S. Government for which credit risk is deemed immaterial. The impact going forward will depend on the composition, characteristics, and credit quality of the securities portfolio as well as the economic conditions at future reporting periods. The Company recorded a $70,000 increase to the allowance for credit losses on held to maturity debt securities with a corresponding cumulative effect adjustment to decrease retained earnings by $52,000, net of income taxes. (See Adoption of CECL table below for additional detail.)
Management measures expected credit losses on held to maturity debt securities on a collective basis by security type. Management classifies the held to maturity debt securities portfolio into the following security types:
•Agency obligations;
•Mortgage-backed securities;
•State and municipal obligations; and
•Corporate obligations.
All of the agency obligations held by the Company are issued by U.S. government entities and agencies. These securities are either explicitly or implicitly guaranteed by the U.S. government, are highly rated by major rating agencies and have a long history of no credit losses. The majority of the state and municipal, and corporate obligations carry no lower than A ratings from the rating agencies at March 31, 2021 and the Company had one security rated with a triple-B by Moody’s Investors Service.
The Company adopted CECL using the prospective transition approach for debt securities for which other-than-temporary impairment had been recognized prior to January 1, 2020. As a result, the amortized cost basis remains the same before and after the effective date of CECL.
Available for Sale Debt Securities
The following tables present the amortized cost, gross unrealized gains, gross unrealized losses and the fair value for available for sale debt securities at March 31, 2021 and December 31, 2020 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2021
|
|
|
Amortized
cost
|
|
Gross
unrealized
gains
|
|
Gross
unrealized
losses
|
|
Fair
value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage-backed securities
|
|
$
|
1,042,480
|
|
|
23,915
|
|
|
(6,243)
|
|
|
1,060,152
|
|
Asset-backed securities
|
|
47,329
|
|
|
1,876
|
|
|
—
|
|
|
49,205
|
|
State and municipal obligations
|
|
69,443
|
|
|
429
|
|
|
(938)
|
|
|
68,934
|
|
Corporate obligations
|
|
38,149
|
|
|
739
|
|
|
(243)
|
|
|
38,645
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
1,197,401
|
|
|
26,959
|
|
|
(7,424)
|
|
|
1,216,936
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2020
|
|
|
Amortized
cost
|
|
Gross
unrealized
gains
|
|
Gross
unrealized
losses
|
|
Fair
value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Agency obligations
|
|
$
|
1,001
|
|
|
8
|
|
|
—
|
|
|
1,009
|
|
Mortgage-backed securities
|
|
910,393
|
|
|
28,872
|
|
|
(852)
|
|
|
938,413
|
|
Asset-backed securities
|
|
52,295
|
|
|
1,535
|
|
|
—
|
|
|
53,830
|
|
State and municipal obligations
|
|
69,687
|
|
|
1,666
|
|
|
(95)
|
|
|
71,258
|
|
Corporate obligations
|
|
40,194
|
|
|
809
|
|
|
(24)
|
|
|
40,979
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
1,073,570
|
|
|
32,890
|
|
|
(971)
|
|
|
1,105,489
|
|
The amortized cost and fair value of available for sale debt securities at March 31, 2021, by contractual maturity, are shown below (in thousands). Expected maturities may differ from contractual maturities due to prepayment or early call privileges of the issuer.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2021
|
|
|
Amortized
cost
|
|
Fair
value
|
Due in one year or less
|
|
$
|
—
|
|
|
—
|
|
Due after one year through five years
|
|
3,651
|
|
|
3,761
|
|
Due after five years through ten years
|
|
38,002
|
|
|
38,532
|
|
Due after ten years
|
|
65,939
|
|
|
65,286
|
|
|
|
$
|
107,592
|
|
|
107,579
|
|
Investments which pay principal on a periodic basis totaling $1.09 billion at amortized cost and $1.11 billion at fair value are excluded from the table above as their expected lives are likely to be shorter than the contractual maturity date due to principal prepayments.
For the three months ended March 31, 2021, proceeds from sales on securities in the available for sale debt securities portfolio totaled $9.4 million, with gains of $230,000 and no loss recognized. No securities were sold or called from the available for sale debt securities portfolio for the three month periods ended March 31, 2020.
The following tables present the fair values and gross unrealized losses for available for sale debt securities in an unrealized loss position at March 31, 2021 and December 31, 2020 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2021
|
|
|
Less than 12 months
|
|
12 months or longer
|
|
Total
|
|
|
Fair
value
|
|
Gross
unrealized
losses
|
|
Fair
value
|
|
Gross
unrealized
losses
|
|
Fair
value
|
|
Gross
unrealized
losses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage-backed securities
|
|
$
|
345,988
|
|
|
(6,209)
|
|
|
8,110
|
|
|
(34)
|
|
|
354,098
|
|
|
(6,243)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
State and municipal obligations
|
|
40,517
|
|
|
(938)
|
|
|
—
|
|
|
—
|
|
|
40,517
|
|
|
(938)
|
|
Corporate obligations
|
|
6,655
|
|
|
(243)
|
|
|
—
|
|
|
—
|
|
|
6,655
|
|
|
(243)
|
|
|
|
$
|
393,160
|
|
|
(7,390)
|
|
|
8,110
|
|
|
(34)
|
|
|
401,270
|
|
|
(7,424)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2020
|
|
|
Less than 12 months
|
|
12 months or longer
|
|
Total
|
|
|
Fair
value
|
|
Gross
unrealized
losses
|
|
Fair
value
|
|
Gross
unrealized
losses
|
|
Fair
value
|
|
Gross
unrealized
losses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage-backed securities
|
|
$
|
127,600
|
|
|
(824)
|
|
|
8,007
|
|
|
(28)
|
|
|
135,607
|
|
|
(852)
|
|
State and municipal obligations
|
|
5,275
|
|
|
(95)
|
|
|
—
|
|
|
—
|
|
|
5,275
|
|
|
(95)
|
|
Corporate obligations
|
|
—
|
|
|
—
|
|
|
2,000
|
|
|
(24)
|
|
|
2,000
|
|
|
(24)
|
|
|
|
$
|
132,875
|
|
|
(919)
|
|
|
10,007
|
|
|
(52)
|
|
|
142,882
|
|
|
(971)
|
|
The number of available for sale debt securities in an unrealized loss position at March 31, 2021 totaled 81, compared with 42 at December 31, 2020. The increase in the number of securities in an unrealized loss position at March 31, 2021 was due to higher current market interest rates compared to rates at December 31, 2020. At March 31, 2021, there was one private label mortgage-backed security in an unrealized loss position, with an amortized cost of $17,445 and unrealized loss of $690. This private-label mortgage-backed security was investment grade at March 31, 2021.
Held to Maturity Debt Securities
The following tables present the amortized cost, gross unrealized gains, gross unrealized losses, allowance for credit losses and the estimated fair value for held to maturity debt securities at March 31, 2021 and December 31, 2020 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2021
|
|
|
Amortized
cost
|
|
Gross
unrealized
gains
|
|
Gross
unrealized
losses
|
|
|
|
Fair
value
|
Agency obligations
|
|
$
|
8,998
|
|
|
1
|
|
|
(95)
|
|
|
|
|
8,904
|
|
Mortgage-backed securities
|
|
50
|
|
|
1
|
|
|
—
|
|
|
|
|
51
|
|
State and municipal obligations
|
|
428,631
|
|
|
16,970
|
|
|
(825)
|
|
|
|
|
444,776
|
|
Corporate obligations
|
|
10,300
|
|
|
65
|
|
|
(103)
|
|
|
|
|
10,262
|
|
|
|
$
|
447,979
|
|
|
17,037
|
|
|
(1,023)
|
|
|
|
|
463,993
|
|
At March 31, 2021, the allowance for credit losses on held to maturity debt securities totaled $77,000.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2020
|
|
|
Amortized
cost
|
|
Gross
unrealized
gains
|
|
Gross
unrealized
losses
|
|
|
|
Fair
value
|
Agency obligations
|
|
$
|
7,600
|
|
|
6
|
|
|
(5)
|
|
|
|
|
7,601
|
|
Mortgage-backed securities
|
|
62
|
|
|
2
|
|
|
—
|
|
|
|
|
64
|
|
State and municipal obligations
|
|
433,655
|
|
|
21,442
|
|
|
(58)
|
|
|
|
|
455,039
|
|
Corporate obligations
|
|
9,726
|
|
|
101
|
|
|
(2)
|
|
|
|
|
9,825
|
|
|
|
$
|
451,043
|
|
|
21,551
|
|
|
(65)
|
|
|
|
|
472,529
|
|
At December 31, 2020, the allowance for credit losses on held to maturity debt securities totaled $78,000.
The Company generally purchases securities for long-term investment purposes, and differences between amortized cost and fair value may fluctuate during the investment period. There were no sales of securities from the held to maturity debt securities portfolio for the three months ended March 31, 2021 and 2020. For the three months ended March 31, 2021, proceeds from calls on securities in the held to maturity debt securities portfolio totaled $6.8 million with gross losses of $33,000 and no gross gains. For the three months ended March 31, 2020, proceeds from calls of securities in the held to maturity debt securities portfolio totaled $13.3 million with gross gains of $11,000 and no gross losses.
The amortized cost and fair value of investment securities in the held to maturity debt securities portfolio at March 31, 2021 by contractual maturity are shown below (in thousands). Expected maturities may differ from contractual maturities due to prepayment or early call privileges of the issuer.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2021
|
|
|
Amortized
cost
|
|
Fair
value
|
Due in one year or less
|
|
$
|
—
|
|
|
—
|
|
Due after one year through five years
|
|
163,682
|
|
|
167,460
|
|
Due after five years through ten years
|
|
213,875
|
|
|
224,327
|
|
Due after ten years
|
|
70,372
|
|
|
72,155
|
|
|
|
$
|
447,929
|
|
|
463,942
|
|
Mortgage-backed securities totaling $50,000 at amortized cost and $51,000 at fair value are excluded from the table above as their expected lives are likely to be shorter than the contractual maturity date due to principal prepayments. Additionally, allowance for credit losses totaling $77,000 is excluded from the table above.
The following table illustrates the impact of the January 1, 2020 adoption of CECL on held to maturity debt securities (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
January 1, 2020
|
|
|
As reported under CECL
|
|
Prior to CECL
|
|
Impact of CECL adoption
|
Held to Maturity Debt Securities
|
|
|
|
|
|
|
Allowance for credit losses on corporate securities
|
|
$
|
6
|
|
|
—
|
|
|
6
|
|
Allowance for credit losses on municipal securities
|
|
64
|
|
|
—
|
|
|
64
|
|
Allowance for credit losses on held to maturity debt securities
|
|
$
|
70
|
|
|
—
|
|
|
70
|
|
The following tables present the fair values and gross unrealized losses for held to maturity debt securities in an unrealized loss position at March 31, 2021 and December 31, 2020 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2021 Unrealized Losses
|
|
|
Less than 12 months
|
|
12 months or longer
|
|
Total
|
|
|
Fair
value
|
|
Gross
unrealized
losses
|
|
Fair
value
|
|
Gross
unrealized
losses
|
|
Fair
value
|
|
Gross
unrealized
losses
|
Agency obligations
|
|
$
|
6,903
|
|
|
(95)
|
|
|
—
|
|
|
—
|
|
|
6,903
|
|
|
(95)
|
|
State and municipal obligations
|
|
19,697
|
|
|
(809)
|
|
|
406
|
|
|
(16)
|
|
|
20,103
|
|
|
(825)
|
|
Corporate obligations
|
|
6,146
|
|
|
(103)
|
|
|
—
|
|
|
—
|
|
|
6,146
|
|
|
(103)
|
|
|
|
$
|
32,746
|
|
|
(1,007)
|
|
|
406
|
|
|
(16)
|
|
|
33,152
|
|
|
(1,023)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2020 Unrealized Losses
|
|
|
Less than 12 months
|
|
12 months or longer
|
|
Total
|
|
|
Fair
value
|
|
Gross
unrealized
losses
|
|
Fair
value
|
|
Gross
unrealized
losses
|
|
Fair
value
|
|
Gross
unrealized
losses
|
Agency obligations
|
|
$
|
1,995
|
|
|
(5)
|
|
|
—
|
|
|
—
|
|
|
1,995
|
|
|
(5)
|
|
State and municipal obligations
|
|
4,846
|
|
|
(41)
|
|
|
406
|
|
|
(17)
|
|
|
5,252
|
|
|
(58)
|
|
Corporate obligations
|
|
786
|
|
|
(2)
|
|
|
—
|
|
|
—
|
|
|
786
|
|
|
(2)
|
|
|
|
$
|
7,627
|
|
|
(48)
|
|
|
406
|
|
|
(17)
|
|
|
8,033
|
|
|
(65)
|
|
The number of held to maturity debt securities in an unrealized loss position at March 31, 2021 totaled 41, compared with 7 at December 31, 2020. The increase in the number of securities in an unrealized loss position at March 31, 2021, was due to higher current market interest rates compared to prevailing market rates at December 31, 2020.
Credit Quality Indicators. The following table provides the amortized cost of held to maturity debt securities by credit rating as of March 31, 2021 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2021
|
Total Portfolio
|
|
AAA
|
|
AA
|
|
A
|
|
BBB
|
|
Not Rated
|
|
Total
|
Agency obligations
|
|
$
|
8,998
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,998
|
|
Mortgage-backed securities
|
|
50
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
50
|
|
State and municipal obligations
|
|
57,207
|
|
|
308,572
|
|
|
51,678
|
|
|
1,115
|
|
|
10,059
|
|
|
428,631
|
|
Corporate obligations
|
|
—
|
|
|
3,087
|
|
|
7,188
|
|
|
—
|
|
|
25
|
|
|
10,300
|
|
|
|
$
|
66,255
|
|
|
311,659
|
|
|
58,866
|
|
|
1,115
|
|
|
10,084
|
|
|
447,979
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2020
|
Total Portfolio
|
|
AAA
|
|
AA
|
|
A
|
|
BBB
|
|
Not Rated
|
|
Total
|
Agency obligations
|
|
$
|
7,600
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7,600
|
|
Mortgage-backed securities
|
|
62
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
62
|
|
State and municipal obligations
|
|
57,830
|
|
|
311,155
|
|
|
53,302
|
|
|
1,115
|
|
|
10,253
|
|
|
433,655
|
|
Corporate obligations
|
|
—
|
|
|
3,255
|
|
|
6,446
|
|
|
—
|
|
|
25
|
|
|
9,726
|
|
|
|
$
|
65,492
|
|
|
314,410
|
|
|
59,748
|
|
|
1,115
|
|
|
10,278
|
|
|
451,043
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Credit quality indicators are metrics that provide information regarding the relative credit risk of debt securities. At March 31, 2021, the held to maturity debt securities portfolio was comprised of 15% rated AAA, 70% rated AA, 13% rated A, and less than 2% either below an A rating or not rated by Moody’s Investors Service or Standard and Poor’s. Securities not explicitly rated were grouped where possible under the credit rating of the issuer of the security.
At March 31, 2021, the allowance for credit losses on held to maturity debt securities was $77,000, a decrease from $78,000 at December 31, 2020.
Note 4. Loans Receivable and Allowance for Credit Losses
On January 1, 2020, the Company adopted CECL, which replaced the incurred loss methodology with an expected loss methodology. The adoption of the new standard resulted in the Company recording a $7.9 million increase to the allowance for credit losses on loans with a corresponding cumulative effect adjustment to decrease retained earnings by $5.9 million, net of income taxes. (See Adoption of CECL table below for additional detail.)
Loans receivable at March 31, 2021 and December 31, 2020 are summarized as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2021
|
|
December 31, 2020
|
Mortgage loans:
|
|
|
|
|
Residential
|
|
$
|
1,277,376
|
|
|
1,294,702
|
|
Commercial
|
|
3,594,012
|
|
|
3,458,666
|
|
Multi-family
|
|
1,458,193
|
|
|
1,484,515
|
|
Construction
|
|
615,706
|
|
|
541,939
|
|
Total mortgage loans
|
|
6,945,287
|
|
|
6,779,822
|
|
Commercial loans
|
|
2,510,708
|
|
|
2,567,470
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer loans
|
|
363,648
|
|
|
492,566
|
|
|
|
|
|
|
Total gross loans
|
|
9,819,643
|
|
|
9,839,858
|
|
|
|
|
|
|
Premiums on purchased loans
|
|
1,378
|
|
|
1,566
|
|
Unearned discounts
|
|
(7)
|
|
|
(12)
|
|
Net deferred fees
|
|
(17,478)
|
|
|
(18,522)
|
|
Total loans
|
|
$
|
9,803,536
|
|
|
9,822,890
|
|
At March 31, 2021, $101.7 million of loans purchased from SB One that were previously classified as consumer loans were classified as commercial mortgage loans, following further analysis of the underwriting documents and operational intent of the borrower. These loans are comprised of term loans and lines of credit secured by 1-4 family residential properties that are held by borrowers to generate rental income.
The following tables summarize the aging of loans receivable by portfolio segment and class of loans (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2021
|
|
|
30-59 Days
|
|
60-89 Days
|
|
Non-accrual
|
|
Recorded
Investment
> 90 days
accruing
|
|
Total Past
Due
|
|
Current
|
|
Total Loans
Receivable
|
|
Non-accrual loans with no related allowance
|
Mortgage loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential
|
|
$
|
6,862
|
|
|
6,161
|
|
|
7,797
|
|
|
—
|
|
|
20,820
|
|
|
1,256,556
|
|
|
1,277,376
|
|
|
7,797
|
|
Commercial
|
|
2,183
|
|
|
520
|
|
|
33,742
|
|
|
—
|
|
|
36,445
|
|
|
3,557,567
|
|
|
3,594,012
|
|
|
33,742
|
|
Multi-family
|
|
1,327
|
|
|
—
|
|
|
101
|
|
|
—
|
|
|
1,428
|
|
|
1,456,765
|
|
|
1,458,193
|
|
|
101
|
|
Construction
|
|
1,123
|
|
|
1,656
|
|
|
1,392
|
|
|
—
|
|
|
4,171
|
|
|
611,535
|
|
|
615,706
|
|
|
1,392
|
|
Total mortgage loans
|
|
11,495
|
|
|
8,337
|
|
|
43,032
|
|
|
—
|
|
|
62,864
|
|
|
6,882,423
|
|
|
6,945,287
|
|
|
43,032
|
|
Commercial loans
|
|
393
|
|
|
235
|
|
|
36,042
|
|
|
—
|
|
|
36,670
|
|
|
2,474,038
|
|
|
2,510,708
|
|
|
21,298
|
|
Consumer loans
|
|
1,356
|
|
|
277
|
|
|
3,010
|
|
|
—
|
|
|
4,643
|
|
|
359,005
|
|
|
363,648
|
|
|
3,009
|
|
Total gross loans
|
|
$
|
13,244
|
|
|
8,849
|
|
|
82,084
|
|
|
—
|
|
|
104,177
|
|
|
9,715,466
|
|
|
9,819,643
|
|
|
67,339
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2020
|
|
|
30-59 Days
|
|
60-89 Days
|
|
Non-accrual
|
|
Recorded
Investment
> 90 days
accruing
|
|
Total Past
Due
|
|
Current
|
|
Total Loans Receivable
|
|
Non-accrual loans with no related allowance
|
Mortgage loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential
|
|
$
|
15,789
|
|
|
8,852
|
|
|
9,315
|
|
|
—
|
|
|
33,956
|
|
|
1,260,746
|
|
|
1,294,702
|
|
|
9,315
|
|
Commercial
|
|
761
|
|
|
113
|
|
|
31,982
|
|
|
—
|
|
|
32,856
|
|
|
3,425,810
|
|
|
3,458,666
|
|
|
20,482
|
|
Multi-family
|
|
206
|
|
|
585
|
|
|
—
|
|
|
—
|
|
|
791
|
|
|
1,483,724
|
|
|
1,484,515
|
|
|
—
|
|
Construction
|
|
—
|
|
|
—
|
|
|
1,392
|
|
|
—
|
|
|
1,392
|
|
|
540,547
|
|
|
541,939
|
|
|
1,392
|
|
Total mortgage loans
|
|
16,756
|
|
|
9,550
|
|
|
42,689
|
|
|
—
|
|
|
68,995
|
|
|
6,710,827
|
|
|
6,779,822
|
|
|
31,189
|
|
Commercial loans
|
|
1,658
|
|
|
1,179
|
|
|
42,118
|
|
|
—
|
|
|
44,955
|
|
|
2,522,515
|
|
|
2,567,470
|
|
|
15,541
|
|
Consumer loans
|
|
4,348
|
|
|
4,519
|
|
|
2,283
|
|
|
—
|
|
|
11,150
|
|
|
481,416
|
|
|
492,566
|
|
|
2,283
|
|
Total gross loans
|
|
$
|
22,762
|
|
|
15,248
|
|
|
87,090
|
|
|
—
|
|
|
125,100
|
|
|
9,714,758
|
|
|
9,839,858
|
|
|
49,013
|
|
Included in loans receivable are loans for which the accrual of interest income has been discontinued due to deterioration in the financial condition of the borrowers. The principal amounts of these non-accrual loans were $82.1 million and $87.1 million at March 31, 2021 and December 31, 2020, respectively. Included in non-accrual loans were $27.1 million and $35.3 million of loans which were less than 90 days past due at March 31, 2021 and December 31, 2020, respectively. There were no loans 90 days or greater past due and still accruing interest at March 31, 2021 or December 31, 2020.
Management has elected to measure an allowance for credit losses for accrued interest receivables specifically related to any loan that has been deferred as a result of COVID-19. Generally, accrued interest is written off by reversing interest income during the quarter the loan is moved from an accrual to a non-accrual status.
The Company defines an impaired loan as a non-homogeneous loan greater than $1.0 million, for which, based on current information, the Bank does not expect to collect all amounts due under the contractual terms of the loan agreement. Impaired loans also include all loans modified as troubled debt restructurings (“TDRs”). An allowance for collateral-dependent impaired loans that have been modified in a TDR is measured based on the present value of expected future cash flows discounted at the loan’s effective interest rate, the loan’s observable market price, or the estimated fair value of the collateral, less any selling costs. The Company uses third-party appraisals to determine the fair value of the underlying collateral in its analysis of collateral-dependent loans. A third-party appraisal is generally ordered as soon as a loan is designated as a collateral-dependent loan and updated annually, or more frequently if required.
A financial asset is considered collateral-dependent when the debtor is experiencing financial difficulty and repayment is expected to be provided substantially through the sale or operation of the collateral. For all classes of loans deemed collateral-dependent, the Company estimates expected credit losses based on the fair value of the collateral less any selling costs. A specific allocation of the allowance for credit losses is established for each collateral-dependent loan with a carrying balance greater than the collateral’s fair value, less estimated selling costs. In most cases, the Company records a partial charge-off to reduce the loan’s carrying value to the collateral’s fair value less estimated selling costs. At each fiscal quarter end, if a loan is designated as collateral-dependent and the third-party appraisal has not yet been received, an evaluation of all available collateral is made using the best information available at the time, including rent rolls, borrower financial statements and tax returns, prior appraisals, management’s knowledge of the market and collateral, and internally prepared collateral valuations based upon market assumptions regarding vacancy and capitalization rates, each as and where applicable. Once the appraisal is received and reviewed, the specific reserves are adjusted to reflect the appraised value and evaluated for charge offs. The Company believes there have been no significant time lapses resulting from this process.
At March 31, 2021, there were 167 impaired loans totaling $79.5 million. Included in this total were 115 TDRs related to 112 borrowers totaling $22.7 million that were performing in accordance with their restructured terms and which continued to accrue interest at March 31, 2021. At December 31, 2020, there were 169 impaired loans totaling $86.0 million, of which 135 loans totaling $39.6 million were TDRs. Included in this total were 112 TDRs to 110 borrowers totaling $23.1 million that were performing in accordance with their restructured terms and which continued to accrue interest at December 31, 2020.
At March 31, 2021 and December 31, 2020, the Company had $30.1 million and $26.3 million of collateral-dependent impaired loans, respectively. The collateral-dependent impaired loans at March 31, 2021 consisted of $28.3 million in commercial loans, $1.6 million in residential real estate loans, and $216,000 in consumer loans. The collateral for these impaired loans was primarily real estate.
The activity in the allowance for credit losses by portfolio segment for the three months ended March 31, 2021 and 2020 was as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2021
|
|
Mortgage loans
|
|
Commercial loans
|
|
Consumer loans
|
|
Total
|
|
|
|
|
|
|
|
|
|
Balance at beginning of period
|
|
$
|
68,307
|
|
|
27,084
|
|
|
6,075
|
|
|
101,466
|
|
Provision benefit to operations
|
|
(13,467)
|
|
|
(467)
|
|
|
(1,066)
|
|
|
(15,000)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Recoveries of loans previously charged-off
|
|
276
|
|
|
528
|
|
|
303
|
|
|
1,107
|
|
Loans charged-off
|
|
(918)
|
|
|
(843)
|
|
|
(221)
|
|
|
(1,982)
|
|
Balance at end of period
|
|
$
|
54,198
|
|
|
26,302
|
|
|
5,091
|
|
|
85,591
|
|
|
|
|
|
|
|
|
|
|
March 31, 2020
|
|
Mortgage loans
|
|
Commercial loans
|
|
Consumer loans
|
|
Total
|
Balance at beginning of period
|
|
$
|
25,511
|
|
|
28,263
|
|
|
1,751
|
|
|
55,525
|
|
Provision charge (benefit) to operations
|
|
7,710
|
|
|
7,619
|
|
|
(629)
|
|
|
14,700
|
|
Retained earnings (due to initial CECL adoption)
|
|
14,188
|
|
|
(9,974)
|
|
|
3,706
|
|
|
7,920
|
|
Recoveries of loans previously charged-off
|
|
93
|
|
|
313
|
|
|
123
|
|
|
529
|
|
Loans charged-off
|
|
(2)
|
|
|
(3,380)
|
|
|
(149)
|
|
|
(3,531)
|
|
Balance at end of period
|
|
$
|
47,500
|
|
|
22,841
|
|
|
4,802
|
|
|
75,143
|
|
As a result of the January 1, 2020 adoption of CECL, the Company recorded a $7.9 million increase to the allowance for credit losses on loans. For the three months ended March 31, 2021, the Company recorded a negative provision for credit losses on loans of $15.0 million. The decrease in the provision for credit losses for the year ended March 31, 2021 was the result of an improved current economic forecast and the resultant favorable impact on expected credit losses, compared with a provision for credit losses for the prior year, which was based upon a weak economic forecast and uncertain outlook attributable to the COVID-19. The largest decrease in the provision for credit losses on loans for the year ended March 31, 2021 was in the commercial real estate portfolio.
The following table illustrates the impact the January 1, 2020 adoption of CECL had on the allowance for credits losses for the loan portfolio (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
January 1, 2020
|
|
|
As reported under CECL
|
|
Prior to CECL
|
|
Impact of CECL adoption
|
Loans
|
|
|
|
|
|
|
Residential
|
|
$
|
8,950
|
|
|
3,414
|
|
|
5,536
|
|
Commercial
|
|
17,118
|
|
|
12,831
|
|
|
4,287
|
|
Multi-family
|
|
9,519
|
|
|
3,374
|
|
|
6,145
|
|
Construction
|
|
4,152
|
|
|
5,892
|
|
|
(1,740)
|
|
Total mortgage loans
|
|
39,739
|
|
|
25,511
|
|
|
14,228
|
|
Commercial loans
|
|
18,254
|
|
|
28,263
|
|
|
(10,009)
|
|
Consumer loans
|
|
5,452
|
|
|
1,751
|
|
|
3,701
|
|
Allowance for credit losses on loans
|
|
$
|
63,445
|
|
|
55,525
|
|
|
7,920
|
|
The following tables summarize loans receivable by portfolio segment and impairment method (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2021
|
|
|
Mortgage
loans
|
|
Commercial
loans
|
|
Consumer
loans
|
|
Total Portfolio
Segments
|
Individually evaluated for impairment
|
|
$
|
49,783
|
|
|
28,359
|
|
|
1,405
|
|
|
79,547
|
|
Collectively evaluated for impairment
|
|
6,895,504
|
|
|
2,482,349
|
|
|
362,243
|
|
|
9,740,096
|
|
Total gross loans
|
|
$
|
6,945,287
|
|
|
2,510,708
|
|
|
363,648
|
|
|
9,819,643
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2020
|
|
|
Mortgage
loans
|
|
Commercial
loans
|
|
Consumer
loans
|
|
Total Portfolio
Segments
|
Individually evaluated for impairment
|
|
$
|
48,783
|
|
|
35,832
|
|
|
1,431
|
|
|
86,046
|
|
Collectively evaluated for impairment
|
|
6,731,039
|
|
|
2,531,638
|
|
|
491,135
|
|
|
9,753,812
|
|
Total gross loans
|
|
$
|
6,779,822
|
|
|
2,567,470
|
|
|
492,566
|
|
|
9,839,858
|
|
The allowance for credit losses is summarized by portfolio segment and impairment classification as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2021
|
|
|
Mortgage
loans
|
|
Commercial loans
|
|
Consumer loans
|
|
|
|
|
|
Total
|
Individually evaluated for impairment
|
|
$
|
927
|
|
|
3,832
|
|
|
43
|
|
|
|
|
|
|
4,802
|
|
Collectively evaluated for impairment
|
|
53,271
|
|
|
22,470
|
|
|
5,048
|
|
|
|
|
|
|
80,789
|
|
Total gross loans
|
|
$
|
54,198
|
|
|
26,302
|
|
|
5,091
|
|
|
|
|
|
|
85,591
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2020
|
|
|
Mortgage
loans
|
|
Commercial loans
|
|
Consumer
loans
|
|
|
|
|
|
Total
|
Individually evaluated for impairment
|
|
$
|
4,220
|
|
|
4,715
|
|
|
39
|
|
|
|
|
|
|
8,974
|
|
Collectively evaluated for impairment
|
|
64,087
|
|
|
22,369
|
|
|
6,036
|
|
|
|
|
|
|
92,492
|
|
Total gross loans
|
|
$
|
68,307
|
|
|
27,084
|
|
|
6,075
|
|
|
|
|
|
|
101,466
|
|
Loan modifications to borrowers experiencing financial difficulties that are considered TDRs primarily involve lowering the monthly payments on such loans through either a reduction in interest rate below a market rate, an extension of the term of the loan without a corresponding adjustment to the risk premium reflected in the interest rate, or a combination of these two methods. These modifications generally do not result in the forgiveness of principal or accrued interest. In addition, management attempts to obtain additional collateral or guarantor support when modifying such loans. If the borrower has demonstrated performance under the previous terms and our underwriting process shows the borrower has the capacity to continue to perform under the restructured terms, the loan will continue to accrue interest. Non-accruing restructured loans may be returned to accrual status when there has been a sustained period of repayment performance (generally six consecutive months of payments) and both principal and interest are deemed collectible.
The following tables present the number of loans modified as TDRs during the three months ended March 31, 2021 and 2020, along with their balances immediately prior to the modification date and post-modification as of March 31, 2021 and 2020 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended
|
|
|
March 31, 2021
|
|
March 31, 2020
|
Troubled Debt Restructurings
|
|
Number of
Loans
|
|
Pre-Modification
Outstanding
Recorded
Investment
|
|
Post-Modification
Outstanding
Recorded Investment
|
|
Number of
Loans
|
|
Pre-Modification
Outstanding
Recorded Investment
|
|
Post-Modification
Outstanding
Recorded Investment
|
|
|
($ in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial loans
|
|
3
|
|
|
$
|
1,361
|
|
|
$
|
1,359
|
|
|
2
|
|
|
$
|
746
|
|
|
$
|
731
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total restructured loans
|
|
3
|
|
|
$
|
1,361
|
|
|
$
|
1,359
|
|
|
2
|
|
|
$
|
746
|
|
|
$
|
731
|
|
For loans modified as TDRs in the preceding table, there were no allowance for credit losses required at March 31, 2021.
There were no payment defaults (90 days or more past due) at the quarter ended March 31, 2021 and 2020 for loans modified as TDRs within the previous 12 month periods ending March 31, 2021 and March 31, 2020. For TDRs that subsequently default, the Company determines the amount of the allowance for the respective loans in accordance with the accounting policy for the allowance for credit losses on loans individually evaluated for impairment.
All TDRs are impaired loans, which are individually evaluated for impairment. During the three months ended March 31, 2021, $1.5 million of charge-offs were recorded on TDRs. (See subsequent discussion related to COVID-19 loan modifications.)
As allowed by CECL, the Company elected to maintain pools of loans accounted for under ASC 310-30. At December 31, 2020, purchased credit impaired (“PCI”) loans totaled $746,000. In accordance with the CECL standard, management did not reassess whether modifications of individually acquired financial assets accounted for in pools were TDRs as of the date of adoption. Loans considered to be PCI prior to January 1, 2020 were converted to PCD loans on that date. Any additional loans acquired by the Company after January 1, 2020, that experience more-than-insignificant deterioration in credit quality after origination, have been classified as PCD loans.
The table below is a summary of the PCD loans accounted for in accordance with ASC 310-26 that were acquired in the SB One acquisition at the July 31, 2020 closing date (in thousands):
|
|
|
|
|
|
|
|
|
Gross amortized cost basis at July 31, 2020
|
|
$
|
315,784
|
|
Interest component of expected cash flows (accretable difference)
|
|
(7,988)
|
|
Fair value of PCD loans
|
|
307,796
|
|
Allowance for credit losses on PCD loans
|
|
(13,586)
|
|
Net PCD loans
|
|
$
|
294,210
|
|
At March 31, 2021, the balance of PCD loans totaled $283.9 million with a related allowance for credit losses of $10.8 million. The balance of PCD loans at December 31, 2020 was $296.6 million with a related allowance for credit losses of $13.1 million.
The following table presents loans individually evaluated for impairment by class and loan category (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2021
|
|
December 31, 2020
|
|
Unpaid Principal Balance
|
|
Recorded Investment
|
|
Related Allowance
|
|
Average Recorded Investment
|
|
Interest Income Recognized
|
|
Unpaid Principal Balance
|
|
Recorded Investment
|
|
Related Allowance
|
|
Average Recorded Investment
|
|
Interest Income Recognized
|
Loans with no related allowance
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential
|
$
|
12,267
|
|
|
9,794
|
|
|
—
|
|
|
10,083
|
|
|
118
|
|
|
13,981
|
|
|
11,380
|
|
|
—
|
|
|
11,587
|
|
|
511
|
|
Commercial
|
34,125
|
|
|
30,656
|
|
|
—
|
|
|
31,555
|
|
|
17
|
|
|
17,414
|
|
|
17,414
|
|
|
—
|
|
|
16,026
|
|
|
60
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
46,392
|
|
|
40,450
|
|
|
—
|
|
|
41,638
|
|
|
135
|
|
|
31,395
|
|
|
28,794
|
|
|
—
|
|
|
27,613
|
|
|
571
|
|
Commercial loans
|
11,630
|
|
|
8,963
|
|
|
—
|
|
|
9,082
|
|
|
—
|
|
|
15,895
|
|
|
14,009
|
|
|
—
|
|
|
12,791
|
|
|
46
|
|
Consumer loans
|
1,360
|
|
|
857
|
|
|
—
|
|
|
2,319
|
|
|
13
|
|
|
1,382
|
|
|
880
|
|
|
—
|
|
|
7
|
|
|
50
|
|
Total impaired loans
|
$
|
59,382
|
|
|
50,270
|
|
|
—
|
|
|
53,039
|
|
|
148
|
|
|
48,672
|
|
|
43,683
|
|
|
—
|
|
|
40,411
|
|
|
667
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans with an allowance recorded
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential
|
$
|
8,938
|
|
|
8,438
|
|
|
904
|
|
|
8,461
|
|
|
77
|
|
|
7,950
|
|
|
7,506
|
|
|
806
|
|
|
7,604
|
|
|
307
|
|
Commercial
|
895
|
|
|
895
|
|
|
23
|
|
|
925
|
|
|
13
|
|
|
14,993
|
|
|
12,483
|
|
|
3,414
|
|
|
123
|
|
|
570
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
9,833
|
|
|
9,333
|
|
|
927
|
|
|
9,386
|
|
|
90
|
|
|
22,943
|
|
|
19,989
|
|
|
4,220
|
|
|
7,727
|
|
|
877
|
|
Commercial loans
|
22,622
|
|
|
19,396
|
|
|
3,832
|
|
|
23,451
|
|
|
123
|
|
|
24,947
|
|
|
21,823
|
|
|
4,715
|
|
|
18,620
|
|
|
311
|
|
Consumer loans
|
563
|
|
|
548
|
|
|
43
|
|
|
550
|
|
|
10
|
|
|
565
|
|
|
551
|
|
|
39
|
|
|
5
|
|
|
20
|
|
Total impaired loans
|
$
|
33,018
|
|
|
29,277
|
|
|
4,802
|
|
|
33,387
|
|
|
223
|
|
|
48,455
|
|
|
42,363
|
|
|
8,974
|
|
|
26,352
|
|
|
1,208
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total impaired loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential
|
$
|
21,205
|
|
|
18,232
|
|
|
904
|
|
|
18,544
|
|
|
195
|
|
|
21,931
|
|
|
18,886
|
|
|
806
|
|
|
19,191
|
|
|
818
|
|
Commercial
|
35,020
|
|
|
31,551
|
|
|
23
|
|
|
32,480
|
|
|
30
|
|
|
32,407
|
|
|
29,897
|
|
|
3,414
|
|
|
16,149
|
|
|
630
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
56,225
|
|
|
49,783
|
|
|
927
|
|
|
51,024
|
|
|
225
|
|
|
54,338
|
|
|
48,783
|
|
|
4,220
|
|
|
35,340
|
|
|
1,448
|
|
Commercial loans
|
34,252
|
|
|
28,359
|
|
|
3,832
|
|
|
32,533
|
|
|
123
|
|
|
40,842
|
|
|
35,832
|
|
|
4,715
|
|
|
31,411
|
|
|
357
|
|
Consumer loans
|
1,923
|
|
|
1,405
|
|
|
43
|
|
|
2,869
|
|
|
23
|
|
|
1,947
|
|
|
1,431
|
|
|
39
|
|
|
12
|
|
|
70
|
|
Total impaired loans
|
$
|
92,400
|
|
|
79,547
|
|
|
4,802
|
|
|
86,426
|
|
|
371
|
|
|
97,127
|
|
|
86,046
|
|
|
8,974
|
|
|
66,763
|
|
|
1,875
|
|
Specific allocations of the allowance for credit losses attributable to impaired loans totaled $4.8 million at March 31, 2021 and $9.0 million at December 31, 2020. At March 31, 2021 and December 31, 2020, impaired loans for which there was no related allowance for credit losses totaled $50.3 million and $43.7 million, respectively. The average balance of impaired loans for the three months ended March 31, 2021 and December 31, 2020 was $86.4 million and $66.8 million, respectively.
Management utilizes an internal nine-point risk rating system to summarize its loan portfolio into categories with similar risk characteristics. Loans deemed to be “acceptable quality” are rated 1 through 4, with a rating of 1 established for loans with minimal risk. Loans that are deemed to be of “questionable quality” are rated 5 (watch) or 6 (special mention). Loans with adverse classifications (substandard, doubtful or loss) are rated 7, 8 or 9, respectively. Commercial mortgage, commercial, multi-family and construction loans are rated individually, and each lending officer is responsible for risk rating loans in their portfolio. These risk ratings are then reviewed by the department manager and/or the Chief Lending Officer and by the Credit Department. The risk ratings are also confirmed through periodic loan review examinations which are currently performed by an independent third-party. Reports by the independent third-party are presented directly to the Audit Committee of the Board of Directors.
In response to COVID-19 and its adverse economic impact on both our commercial and retail borrowers, the Company implemented a modification program to defer principal or principal and interest payments for borrowers directly impacted by the pandemic and who were not more than 30 days past due as of December 31, 2019, all in accordance with the Coronavirus Aid, Relief, and Economic Security ("CARES") Act.
Loans that have been or are expected to be granted COVID-19 related deferrals or modifications have decreased from a peak level of $1.31 billion, or 16.8% of loans, to $132.0 million, or 1.3% of loans as of April 20, 2021. This $132.0 million of loans includes $300,000 in a first 90-day deferral period, $46.6 million in a second 90-day deferral period, and $85.1 million in a third deferral period. Of the $123.5 million in commercial loans in deferral, $119.0 million or 96.4% are under principal only deferral and are paying interest. Included in the $132.0 million of loans, $40.9 million are secured by hotels, $33.1 million are secured by multi-family properties (the majority of which is student housing related), $8.6 million are secured by retail properties, $6.5 million are secured by restaurants, and $8.5 million are secured by residential mortgages, with the balance comprised of diverse commercial loans. In accordance with the CARES Act, the Company has elected to not apply troubled debt restructuring classification to any COVID-19 related loan modifications that were performed after March 1, 2020 to borrowers who were current as of December 31, 2019. Accordingly, these modifications are not classified as TDRs.
In addition, the Company participated in the Paycheck Protection Program (“PPP”) through the United States Department of the Treasury and Small Business Administration ("SBA"). As of March 31, 2021, the Company secured a total of 1,318 PPP loans for its customers totaling $664.5 million, which includes both the initial round and the second round of PPP. Additionally, as of March 31, 2021, 670 PPP loans totaling $182.6 million were forgiven. The balance at March 31, 2021 for PPP loans was $481.9 million. The PPP loans are fully guaranteed by the SBA and may be eligible for forgiveness by the SBA to the extent that the proceeds are used to cover eligible payroll costs, interest costs, rent, and utility costs over a period of up to 24 weeks after the loan was made as long as certain conditions are met regarding employee retention and compensation levels. PPP loans deemed eligible for forgiveness by the SBA will be repaid by the SBA to the Company. PPP loans are included in the commercial loan portfolio.
The following table summarizes the Company's gross loans held for investment by year of origination and internally assigned credit grades (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At March 31, 2021
|
Total portfolio
|
|
Residential
|
|
Commercial mortgage
|
|
Multi-family
|
|
Construction
|
|
Total
mortgages
|
|
Commercial
|
|
Consumer
|
|
Total Loans (1)
|
Special mention
|
|
$
|
5,847
|
|
|
129,051
|
|
|
35,885
|
|
|
25,409
|
|
|
196,192
|
|
|
115,619
|
|
|
529
|
|
|
312,340
|
|
Substandard
|
|
23,416
|
|
|
109,689
|
|
|
1,552
|
|
|
5,736
|
|
|
140,393
|
|
|
124,581
|
|
|
3,836
|
|
|
268,810
|
|
Doubtful
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
20
|
|
|
—
|
|
|
20
|
|
Loss
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Total criticized and classified
|
|
29,263
|
|
|
238,740
|
|
|
37,437
|
|
|
31,145
|
|
|
336,585
|
|
|
240,220
|
|
|
4,365
|
|
|
581,170
|
|
Pass/Watch
|
|
1,248,113
|
|
|
3,355,272
|
|
|
1,420,756
|
|
|
584,561
|
|
|
6,608,702
|
|
|
2,270,488
|
|
|
359,283
|
|
|
9,238,473
|
|
Total
|
|
$
|
1,277,376
|
|
|
3,594,012
|
|
|
1,458,193
|
|
|
615,706
|
|
|
6,945,287
|
|
|
2,510,708
|
|
|
363,648
|
|
|
9,819,643
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2021
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Special mention
|
|
$
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
23
|
|
|
—
|
|
|
23
|
|
Substandard
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
391
|
|
|
—
|
|
|
391
|
|
Doubtful
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Loss
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Total criticized and classified
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
414
|
|
|
—
|
|
|
414
|
|
Pass/Watch
|
|
82,831
|
|
|
78,552
|
|
|
31,141
|
|
|
14,913
|
|
|
207,437
|
|
|
252,045
|
|
|
8,947
|
|
|
468,429
|
|
Total gross loans
|
|
$
|
82,831
|
|
|
78,552
|
|
|
31,141
|
|
|
14,913
|
|
|
207,437
|
|
|
252,459
|
|
|
8,947
|
|
|
468,843
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2020
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Special mention
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,986
|
|
|
$
|
1,986
|
|
|
$
|
345
|
|
|
$
|
—
|
|
|
$
|
2,331
|
|
Substandard
|
|
163
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
163
|
|
|
1,824
|
|
|
—
|
|
|
1,987
|
|
Doubtful
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Loss
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total criticized and classified
|
|
163
|
|
|
—
|
|
|
—
|
|
|
1,986
|
|
|
2,149
|
|
|
2,169
|
|
|
—
|
|
|
4,318
|
|
Pass/Watch
|
|
262,032
|
|
|
670,040
|
|
|
296,124
|
|
|
123,927
|
|
|
1,352,123
|
|
|
595,559
|
|
|
39,107
|
|
|
1,986,789
|
|
Total gross loans
|
|
$
|
262,195
|
|
|
670,040
|
|
|
296,124
|
|
|
125,913
|
|
|
1,354,272
|
|
|
597,728
|
|
|
39,107
|
|
|
1,991,107
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Special mention
|
|
$
|
661
|
|
|
30,310
|
|
|
679
|
|
|
16,189
|
|
|
47,839
|
|
|
8,819
|
|
|
—
|
|
|
56,658
|
|
Substandard
|
|
3,773
|
|
|
2,426
|
|
|
—
|
|
|
—
|
|
|
6,199
|
|
|
9,856
|
|
|
361
|
|
|
16,416
|
|
Doubtful
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Loss
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Total criticized and classified
|
|
4,434
|
|
|
32,736
|
|
|
679
|
|
|
16,189
|
|
|
54,038
|
|
|
18,675
|
|
|
361
|
|
|
73,074
|
|
Pass/Watch
|
|
139,951
|
|
|
632,084
|
|
|
177,648
|
|
|
259,223
|
|
|
1,208,906
|
|
|
246,072
|
|
|
46,155
|
|
|
1,501,133
|
|
Total gross loans
|
|
$
|
144,385
|
|
|
664,820
|
|
|
178,327
|
|
|
275,412
|
|
|
1,262,944
|
|
|
264,747
|
|
|
46,516
|
|
|
1,574,207
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Special mention
|
|
$
|
2,425
|
|
|
39,825
|
|
|
20,125
|
|
|
—
|
|
|
62,375
|
|
|
3,578
|
|
|
—
|
|
|
65,953
|
|
Substandard
|
|
744
|
|
|
5,383
|
|
|
—
|
|
|
5,121
|
|
|
11,248
|
|
|
6,568
|
|
|
120
|
|
|
17,936
|
|
Doubtful
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Loss
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Total criticized and classified
|
|
3,169
|
|
|
45,208
|
|
|
20,125
|
|
|
5,121
|
|
|
73,623
|
|
|
10,146
|
|
|
120
|
|
|
83,889
|
|
Pass/Watch
|
|
81,320
|
|
|
385,080
|
|
|
183,343
|
|
|
145,307
|
|
|
795,050
|
|
|
228,963
|
|
|
44,128
|
|
|
1,068,141
|
|
Total gross loans
|
|
$
|
84,489
|
|
|
430,288
|
|
|
203,468
|
|
|
150,428
|
|
|
868,673
|
|
|
239,109
|
|
|
44,248
|
|
|
1,152,030
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2017 and prior
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Special mention
|
|
$
|
2,761
|
|
|
58,916
|
|
|
15,081
|
|
|
7,234
|
|
|
83,992
|
|
|
102,854
|
|
|
529
|
|
|
187,375
|
|
Substandard
|
|
18,736
|
|
|
101,880
|
|
|
1,552
|
|
|
615
|
|
|
122,783
|
|
|
105,942
|
|
|
3,355
|
|
|
232,080
|
|
Doubtful
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
20
|
|
|
—
|
|
|
20
|
|
Loss
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Total criticized and classified
|
|
21,497
|
|
|
160,796
|
|
|
16,633
|
|
|
7,849
|
|
|
206,775
|
|
|
208,816
|
|
|
3,884
|
|
|
419,475
|
|
Pass/Watch
|
|
681,979
|
|
|
1,589,516
|
|
|
732,500
|
|
|
41,191
|
|
|
3,045,186
|
|
|
947,849
|
|
|
220,946
|
|
|
4,213,981
|
|
Total gross loans
|
|
$
|
703,476
|
|
|
1,750,312
|
|
|
749,133
|
|
|
49,040
|
|
|
3,251,961
|
|
|
1,156,665
|
|
|
224,830
|
|
|
4,633,456
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At December 31, 2020
|
|
|
Residential
|
|
Commercial mortgage
|
|
Multi-family
|
|
Construction
|
|
Total
mortgages
|
|
Commercial
|
|
Consumer
|
|
Total loans
|
Special mention
|
|
$
|
2,882
|
|
|
124,631
|
|
|
29,781
|
|
|
24,376
|
|
|
181,670
|
|
|
157,080
|
|
|
1,867
|
|
|
340,617
|
|
Substandard
|
|
26,651
|
|
|
98,313
|
|
|
1,568
|
|
|
4,924
|
|
|
131,456
|
|
|
127,092
|
|
|
6,746
|
|
|
265,294
|
|
Doubtful
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
52
|
|
|
—
|
|
|
52
|
|
Loss
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Total criticized and classified
|
|
29,533
|
|
|
222,944
|
|
|
31,349
|
|
|
29,300
|
|
|
313,126
|
|
|
284,224
|
|
|
8,613
|
|
|
605,963
|
|
Pass/Watch
|
|
1,265,169
|
|
|
3,235,722
|
|
|
1,453,166
|
|
|
512,639
|
|
|
6,466,696
|
|
|
2,283,246
|
|
|
483,953
|
|
|
9,233,895
|
|
Total
|
|
$
|
1,294,702
|
|
|
3,458,666
|
|
|
1,484,515
|
|
|
541,939
|
|
|
6,779,822
|
|
|
2,567,470
|
|
|
492,566
|
|
|
9,839,858
|
|
(1) Contained within criticized and classified loans at March 31, 2021 are loans that were granted payment deferrals related to COVID-19 totaling $132.0 million.
Note 5. Deposits
Deposits at March 31, 2021 and December 31, 2020 are summarized as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2021
|
|
December 31, 2020
|
Savings
|
|
$
|
1,402,363
|
|
|
1,348,147
|
|
Money market
|
|
2,345,640
|
|
|
2,245,412
|
|
NOW
|
|
3,075,098
|
|
|
2,808,637
|
|
Non-interest bearing
|
|
2,511,408
|
|
|
2,341,459
|
|
Certificates of deposit
|
|
963,004
|
|
|
1,094,174
|
|
Total deposits
|
|
$
|
10,297,513
|
|
|
9,837,829
|
|
Note 6. Components of Net Periodic Benefit Cost
The Bank has a noncontributory defined benefit pension plan covering its full-time employees who had attained age 21 with at least one year of service as of April 1, 2003. The pension plan was frozen on April 1, 2003. All participants in the Plan are 100% vested. The pension plan’s assets are invested in investment funds and group annuity contracts currently managed by the Principal Financial Group and Allmerica Financial.
In addition to pension benefits, certain health care and life insurance benefits are currently made available to certain of the Bank’s retired employees. The costs of such benefits are accrued based on actuarial assumptions from the date of hire to the date the employee is fully eligible to receive the benefits. Effective January 1, 2003, eligibility for retiree health care benefits was frozen as to new entrants, and benefits were eliminated for employees with less than ten years of service as of December 31, 2002. Effective January 1, 2007, eligibility for retiree life insurance benefits was frozen as to new entrants and retiree life insurance benefits were eliminated for employees with less than ten years of service as of December 31, 2006.
Net periodic (benefit) increase cost for pension benefits and other post-retirement benefits for the three months ended March 31, 2021 and 2020 includes the following components (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended March 31,
|
|
|
|
|
Pension benefits
|
|
Other post-retirement benefits
|
|
|
|
|
|
|
2021
|
|
2020
|
|
2021
|
|
2020
|
|
|
|
|
|
|
|
|
Service cost
|
|
$
|
—
|
|
|
—
|
|
|
9
|
|
|
20
|
|
|
|
|
|
|
|
|
|
Interest cost
|
|
198
|
|
|
250
|
|
|
106
|
|
|
178
|
|
|
|
|
|
|
|
|
|
Expected return on plan assets
|
|
(807)
|
|
|
(737)
|
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
|
Amortization of prior service cost
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
|
Amortization of the net loss (gain)
|
|
118
|
|
|
174
|
|
|
(268)
|
|
|
(62)
|
|
|
|
|
|
|
|
|
|
Net periodic (benefit) increase cost
|
|
$
|
(491)
|
|
|
(313)
|
|
|
(153)
|
|
|
136
|
|
|
|
|
|
|
|
|
|
In its consolidated financial statements for the year ended December 31, 2020, the Company previously disclosed that it does not expect to contribute to the pension plan in 2021. As of March 31, 2021, no contributions have been made to the pension plan.
The net periodic (decrease) increase in benefit cost for pension benefits and other post-retirement benefits for the three months ended March 31, 2021 were calculated using the January 1, 2021 pension and other post-retirement benefits actuarial valuations.
Note 7. Impact of Recent Accounting Pronouncements
Accounting Pronouncements Not Yet Adopted
ASU 2020-04, "Reference Rate Reform (Topic 848)" ("ASU 2020-04") provides optional expedients and exceptions for applying GAAP to loan and lease agreements, derivative contracts, and other transactions affected by the anticipated transition away from LIBOR toward new interest rate benchmarks. For transactions that are modified because of reference rate reform and that meet certain scope guidance: (i) modifications of loan agreements should be accounted for by prospectively adjusting the effective interest rate and the modification will be considered "minor" so that any existing unamortized origination fees/costs would carry forward and continue to be amortized; and (ii) modifications of lease agreements should be accounted for as a continuation of the existing agreement with no reassessments of the lease classification and the discount rate or re-measurements of lease payments that otherwise would be required for modifications not accounted for as separate contracts. ASU 2020-04 also provides numerous optional expedients for derivative accounting. ASU 2020-04 is effective March 12, 2020 through December 31, 2022. An entity may elect to apply ASU 2020-04 for contract modifications as of January 1, 2020, or prospectively from a date within an interim period that includes or is subsequent to March 12, 2020, up to the date that the financial statements are available to be issued. Once elected for a Topic or an Industry Subtopic within the Codification, the amendments in this ASU must be applied prospectively for all eligible contract modifications for that Topic or Industry Subtopic. The Company anticipates this ASU will simplify any modifications we execute between the selected start date (yet to be determined) and December 31, 2022 that are directly related to LIBOR transition by allowing prospective recognition of the continuation of the contract, rather than the extinguishment of the old contract resulting in writing off unamortized fees/costs. In addition, in January 2021 the FASB issued ASU No. 2021-01 “Reference Rate Reform — Scope,” which clarified the scope of ASC 848 relating to contract modifications. The Company is evaluating the impacts of this guidance and has not determined whether LIBOR transition and this guidance will have material effects on the Company's business operations and consolidated financial statements.
Note 8. Allowance for Credit Losses on Off-Balance Sheet Credit Exposures
On January 1, 2020, the Company adopted CECL, which replaced the incurred loss methodology with an expected loss methodology. This new methodology applies to off-balance sheet credit exposures, including loan commitments and lines of credit. The adoption of this new standard resulted in the Company recording a $3.2 million increase to the allowance for credit losses on off-balance sheet credit exposures with a corresponding cumulative effect adjustment to decrease retained earnings $2.4 million, net of income taxes.
Management analyzes the Company's exposure to credit losses for both on-balance sheet and off-balance sheet activity using a consistent methodology for the quantitative framework as well as the qualitative framework. For purposes of estimating the allowance for credit losses for off-balance sheet credit exposures, the exposure at default includes an estimated drawdown of unused credit based on historical credit utilization factors and current loss factors, resulting in a proportionate amount of expected credit losses.
The following table illustrates the impact of the January 1, 2020 adoption of CECL on off-balance sheet credit exposures:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
January 1, 2020
|
|
|
As reported under CECL
|
|
Prior to CECL
|
|
Impact of CECL adoption
|
Liabilities
|
|
|
|
|
|
|
Allowance for credit losses on off-balance sheet credit exposure
|
|
$
|
3,206
|
|
|
—
|
|
|
3,206
|
|
For the three months ended March 31, 2021, the Company recorded an $875,000 benefit to the provision for credit losses for off-balance sheet credit exposures, compared to $1.0 million provision for the three months ended March 31, 2020. This decrease in the provision for credit losses for off-balance sheet credit exposures was primarily due to a reduction in the required allowance for these exposures as loss factors decreased resulting from an improved economic forecast compared to the prior year.
The allowance for credit losses for off-balance sheet credit exposures was $4.1 million and $5.0 million at March 31, 2021 and December 31, 2020, respectively, and are included in other liabilities on the Consolidated Statements of Financial Condition.
Note 9. Fair Value Measurements
The Company utilizes fair value measurements to record fair value adjustments to certain assets and liabilities and to determine fair value disclosures. The determination of fair values of financial instruments often requires the use of estimates. Where quoted market values in an active market are not readily available, Management utilizes various valuation techniques to estimate fair value.
Fair value is an estimate of the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. However, in many instances fair value estimates may not be substantiated by comparison to independent markets and may not be realized in an immediate sale of the financial instrument.
GAAP establishes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). The three levels of the fair value hierarchy are as follows:
|
|
|
|
|
|
|
|
|
Level 1:
|
|
Unadjusted quoted market prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities;
|
|
|
Level 2:
|
|
Quoted prices in markets that are not active, or inputs that are observable either directly or indirectly, for substantially the full term of the asset or liability; and
|
|
|
Level 3:
|
|
Prices or valuation techniques that require inputs that are both significant to the fair value measurement and unobservable (i.e., supported by little or no market activity).
|
A financial instrument’s level within the fair value hierarchy is based on the lowest level of input that is significant to the fair value measurement.
The valuation techniques are based upon the unpaid principal balance only, and exclude any accrued interest or dividends at the measurement date. Interest income and expense and dividend income are recorded within the consolidated statements of income depending on the nature of the instrument using the effective interest method based on acquired discount or premium.
Assets and Liabilities Measured at Fair Value on a Recurring Basis
The valuation techniques described below were used to measure fair value of financial instruments in the table below on a recurring basis as of March 31, 2021 and December 31, 2020.
Available for Sale Debt Securities, at Fair Value
For available for sale debt securities, fair value was estimated using a market approach. The majority of the Company’s securities are fixed income instruments that are not quoted on an exchange, but are traded in active markets. Prices for these instruments are obtained through third-party data service providers or dealer market participants with whom the Company has historically transacted both purchases and sales of securities. Prices obtained from these sources include market quotations and matrix pricing. Matrix pricing, a Level 2 input, is a mathematical technique used principally to value certain securities to benchmark to comparable securities. The Company evaluates the quality of Level 2 matrix pricing through comparison to similar assets with greater liquidity and evaluation of projected cash flows. As Management is responsible for the determination of fair value, it performs quarterly analyses on the prices received from the pricing service to determine whether the prices are reasonable estimates of fair value. Specifically, Management compares the prices received from the pricing service to a secondary pricing source. Additionally, Management compares changes in the reported market values and returns to relevant market indices to test the reasonableness of the reported prices. The Company’s internal price verification procedures and review of fair value methodology documentation provided by independent pricing services has generally not resulted in an adjustment in the prices obtained from the pricing service.
Equity Securities, at Fair Value
The Company holds equity securities that are traded in active markets with readily accessible quoted market prices that are considered Level 1 inputs.
Derivatives
The Company records all derivatives on the statements of financial condition at fair value. The accounting for changes in the fair value of derivatives depends on the intended use of the derivative, whether the Company has elected to designate a derivative in a hedging relationship and apply hedge accounting and whether the hedging relationship has satisfied the criteria necessary to apply hedge accounting. The Company has interest rate derivatives resulting from a service provided to certain qualified borrowers in a loan related transaction which, therefore, are not used to manage interest rate risk in the Company’s assets or liabilities. As such, all changes in fair value of the Company’s derivatives are recognized directly in earnings.
The Company also uses interest rate swaps as part of its interest rate risk management strategy. Interest rate swaps designated as cash flow hedges, and which satisfy hedge accounting requirements, involve the receipt of variable amounts from a
counterparty in exchange for the Company making fixed-rate payments over the life of the agreements without the exchange of the underlying notional amount. These derivatives were used to hedge the variable cash outflows associated with FHLBNY borrowings. The change in the fair value of these derivatives is recorded in accumulated other comprehensive income, and is subsequently reclassified into earnings in the period that the hedged forecasted transaction affects earnings.
The fair value of the Company's derivatives is determined using discounted cash flow analysis using observable market-based inputs, which are considered Level 2 inputs.
Assets Measured at Fair Value on a Non-Recurring Basis
The valuation techniques described below were used to estimate fair value of financial instruments measured on a non-recurring basis as of March 31, 2021 and December 31, 2020.
Collateral-Dependent Impaired Loans
For loans measured for impairment based on the fair value of the underlying collateral, fair value was estimated using a market approach. The Company measures the fair value of collateral underlying impaired loans primarily through obtaining independent appraisals that rely upon quoted market prices for similar assets in active markets. These appraisals include adjustments, on an individual case-by-case basis, to comparable assets based on the appraisers’ market knowledge and experience, as well as adjustments for estimated costs to sell between 5% and 10%. Management classifies these loans as Level 3 within the fair value hierarchy.
Foreclosed Assets
Assets acquired through foreclosure or deed in lieu of foreclosure are carried at fair value, less estimated selling costs, which range between 5% and 10%. Fair value is generally based on independent appraisals that rely upon quoted market prices for similar assets in active markets. These appraisals include adjustments, on an individual case basis, to comparable assets based on the appraisers’ market knowledge and experience, and are classified as Level 3. When an asset is acquired, the excess of the loan balance over fair value less estimated selling costs is charged to the allowance for credit losses. A reserve for foreclosed assets may be established to provide for possible write-downs and selling costs that occur subsequent to foreclosure. Foreclosed assets are carried net of the related reserve. Operating results from real estate owned, including rental income, operating expenses, and gains and losses realized from the sales of real estate owned, are recorded as incurred.
There were no changes to the valuation techniques for fair value measurements as of March 31, 2021 and December 31, 2020.
The following tables present the assets and liabilities reported on the consolidated statements of financial condition at their fair values as of March 31, 2021 and December 31, 2020, by level within the fair value hierarchy (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements at Reporting Date Using:
|
|
|
March 31, 2021
|
|
Quoted Prices in Active Markets for Identical Assets (Level 1)
|
|
Significant Other Observable Inputs (Level 2)
|
|
Significant Unobservable Inputs (Level 3)
|
Measured on a recurring basis:
|
|
|
|
|
|
|
|
|
Available for sale debt securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage-backed securities
|
|
$
|
1,060,152
|
|
|
—
|
|
|
1,060,152
|
|
|
—
|
|
Asset-backed securities
|
|
49,205
|
|
|
—
|
|
|
49,205
|
|
|
—
|
|
State and municipal obligations
|
|
68,934
|
|
|
—
|
|
|
68,934
|
|
|
—
|
|
Corporate obligations
|
|
38,645
|
|
|
—
|
|
|
38,645
|
|
|
—
|
|
Total available for sale debt securities
|
|
1,216,936
|
|
|
—
|
|
|
1,216,936
|
|
|
—
|
|
Equity securities
|
|
1,026
|
|
|
1,026
|
|
|
—
|
|
|
—
|
|
Derivative assets
|
|
76,542
|
|
|
—
|
|
|
76,542
|
|
|
—
|
|
|
|
$
|
1,294,504
|
|
|
1,026
|
|
|
1,293,478
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
Derivative liabilities
|
|
$
|
78,228
|
|
|
—
|
|
|
78,228
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
Measured on a non-recurring basis:
|
|
|
|
|
|
|
|
|
Loans measured for impairment based on the fair value of the underlying collateral
|
|
$
|
30,120
|
|
|
—
|
|
|
—
|
|
|
30,120
|
|
Foreclosed assets
|
|
3,554
|
|
|
—
|
|
|
—
|
|
|
3,554
|
|
|
|
$
|
33,674
|
|
|
—
|
|
|
—
|
|
|
33,674
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements at Reporting Date Using:
|
|
|
December 31, 2020
|
|
Quoted Prices in Active Markets for Identical Assets (Level 1)
|
|
Significant Other Observable Inputs (Level 2)
|
|
Significant Unobservable Inputs (Level 3)
|
Measured on a recurring basis:
|
|
|
|
|
|
|
|
|
Available for sale debt securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Agency obligations
|
|
$
|
1,009
|
|
|
1,009
|
|
|
—
|
|
|
—
|
|
Mortgage-backed securities
|
|
938,413
|
|
|
—
|
|
|
938,413
|
|
|
—
|
|
Asset-backed securities
|
|
53,830
|
|
|
|
|
53,830
|
|
|
|
State and municipal obligations
|
|
71,258
|
|
|
—
|
|
|
71,258
|
|
|
—
|
|
Corporate obligations
|
|
40,979
|
|
|
—
|
|
|
40,979
|
|
|
—
|
|
Total available for sale debt securities
|
|
1,105,489
|
|
|
1,009
|
|
|
1,104,480
|
|
|
—
|
|
Equity Securities
|
|
971
|
|
|
971
|
|
|
—
|
|
|
—
|
|
Derivative assets
|
|
101,079
|
|
|
—
|
|
|
101,079
|
|
|
—
|
|
|
|
$
|
1,207,539
|
|
|
1,980
|
|
|
1,205,559
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
Derivative liabilities
|
|
$
|
109,148
|
|
|
—
|
|
|
109,148
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
Measured on a non-recurring basis:
|
|
|
|
|
|
|
|
|
Loans measured for impairment based on the fair value of the underlying collateral
|
|
$
|
26,250
|
|
|
—
|
|
|
—
|
|
|
26,250
|
|
Foreclosed assets
|
|
4,475
|
|
|
—
|
|
|
—
|
|
|
4,475
|
|
|
|
$
|
30,725
|
|
|
—
|
|
|
—
|
|
|
30,725
|
|
There were no transfers between Level 1, Level 2 and Level 3 during the three months ended March 31, 2021.
Other Fair Value Disclosures
The Company is required to disclose estimated fair value of financial instruments, both assets and liabilities on and off the balance sheet, for which it is practicable to estimate fair value. The following is a description of valuation methodologies used for those assets and liabilities.
Cash and Cash Equivalents
For cash and due from banks, federal funds sold and short-term investments, the carrying amount approximates fair value. Included in cash and cash equivalents at March 31, 2021 and December 31, 2020 was $42.6 million and $114.3 million, respectively, representing cash collateral pledged to secure loan level swaps and reserves required by banking regulations.
Held to Maturity Debt Securities
For held to maturity debt securities, fair value was estimated using a market approach. The majority of the Company’s securities are fixed income instruments that are not quoted on an exchange, but are traded in active markets. Prices for these instruments are obtained through third party data service providers or dealer market participants with whom the Company has historically transacted both purchases and sales of securities. Prices obtained from these sources include market quotations and matrix pricing. Matrix pricing, a Level 2 input, is a mathematical technique used principally to value certain securities to benchmark to comparable securities. Management evaluates the quality of Level 2 matrix pricing through comparison to similar assets with greater liquidity and evaluation of projected cash flows. As management is responsible for the determination of fair value, it performs quarterly analyses on the prices received from the pricing service to determine whether the prices are reasonable estimates of fair value. Specifically, management compares the prices received from the pricing service to a secondary pricing source. Additionally, management compares changes in the reported market values and returns to relevant market indices to test the reasonableness of the reported prices. The Company’s internal price verification procedures and review of fair value methodology documentation provided by independent pricing services has generally not resulted in adjustment in the prices obtained from the pricing service. The Company also holds debt instruments issued by the U.S. government and U.S. government agencies that are traded in active markets with readily accessible quoted market prices that are considered Level 1 within the fair value hierarchy.
Federal Home Loan Bank of New York ("FHLBNY") Stock
The carrying value of FHLBNY stock is its cost. The fair value of FHLBNY stock is based on redemption at par value. The Company classifies the estimated fair value as Level 1 within the fair value hierarchy.
Loans
Fair values are estimated for portfolios of loans with similar financial characteristics. Loans are segregated by type such as commercial mortgage, residential mortgage, commercial, construction and consumer. Each loan category is further segmented into fixed and adjustable rate interest terms and into performing and non-performing categories. The fair value of performing loans was estimated using a combination of techniques, including a discounted cash flow model that utilizes a discount rate that reflects the Company’s current pricing for loans with similar characteristics and remaining maturity, adjusted by an amount for estimated credit losses inherent in the portfolio at the balance sheet date (i.e. exit pricing). The rates take into account the expected yield curve, as well as an adjustment for prepayment risk, when applicable. The Company classifies the estimated fair value of its loan portfolio as Level 3.
The fair value for significant non-performing loans was based on recent external appraisals of collateral securing such loans, adjusted for the timing of anticipated cash flows. The Company classifies the estimated fair value of its non-performing loan portfolio as Level 3.
Deposits
The fair value of deposits with no stated maturity, such as non-interest bearing demand deposits and savings deposits, was equal to the amount payable on demand and classified as Level 1. The estimated fair value of certificates of deposit was based on the discounted value of contractual cash flows. The discount rate was estimated using the Company’s current rates offered for deposits with similar remaining maturities. The Company classifies the estimated fair value of its certificates of deposit portfolio as Level 2.
Borrowed Funds
The fair value of borrowed funds was estimated by discounting future cash flows using rates available for debt with similar terms and maturities and is classified by the Company as Level 2 within the fair value hierarchy.
Commitments to Extend Credit and Letters of Credit
The fair value of commitments to extend credit and letters of credit was estimated using the fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the present creditworthiness of the counterparties. For fixed rate loan commitments, fair value also considers the difference between current levels of interest rates and the committed rates.
Limitations
Fair value estimates are made at a specific point in time, based on relevant market information and information about the financial instrument. These estimates do not reflect any premium or discount that could result from offering for sale at one time the Company’s entire holdings of a particular financial instrument. Because no market exists for a significant portion of the Company’s financial instruments, fair value estimates are based on judgments regarding future expected loss experience, current economic conditions, risk characteristics of various financial instruments, and other factors. These estimates are subjective in nature and involve uncertainties and matters of significant judgment and, therefore, cannot be determined with precision. Changes in assumptions could significantly affect the estimates.
Fair value estimates are based on existing on- and off-balance sheet financial instruments without attempting to estimate the value of anticipated future business and the value of assets and liabilities that are not considered financial instruments.
Significant assets and liabilities that are not considered financial assets or liabilities include goodwill and other intangibles, deferred tax assets and premises and equipment. In addition, the tax ramifications related to the realization of the unrealized gains and losses can have a significant effect on fair value estimates and have not been considered in the estimates.
The following tables present the Company’s financial instruments at their carrying and fair values as of March 31, 2021 and December 31, 2020. Fair values are presented by level within the fair value hierarchy.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements at March 31, 2021 Using:
|
(Dollars in thousands)
|
|
Carrying value
|
|
Fair value
|
|
Quoted Prices in Active Markets for Identical Assets (Level 1)
|
|
Significant Other Observable Inputs (Level 2)
|
|
Significant Unobservable Inputs (Level 3)
|
Financial assets:
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
687,570
|
|
|
687,570
|
|
|
687,570
|
|
|
—
|
|
|
—
|
|
Available for sale debt securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage-backed securities
|
|
1,060,152
|
|
|
1,060,152
|
|
|
—
|
|
|
1,060,152
|
|
|
—
|
|
Asset-backed securities
|
|
49,205
|
|
|
49,205
|
|
|
|
|
49,205
|
|
|
|
State and municipal obligations
|
|
68,934
|
|
|
68,934
|
|
|
—
|
|
|
68,934
|
|
|
—
|
|
Corporate obligations
|
|
38,645
|
|
|
38,645
|
|
|
—
|
|
|
38,645
|
|
|
—
|
|
Total available for sale debt securities
|
|
$
|
1,216,936
|
|
|
1,216,936
|
|
|
—
|
|
|
1,216,936
|
|
|
—
|
|
Held to maturity debt securities, net of allowance for credit losses:
|
|
|
|
|
|
|
|
|
|
|
Agency obligations
|
|
8,998
|
|
|
8,904
|
|
|
8,904
|
|
|
—
|
|
|
—
|
|
Mortgage-backed securities
|
|
50
|
|
|
51
|
|
|
—
|
|
|
51
|
|
|
—
|
|
State and municipal obligations
|
|
428,571
|
|
|
444,776
|
|
|
—
|
|
|
444,776
|
|
|
—
|
|
Corporate obligations
|
|
10,283
|
|
|
10,262
|
|
|
—
|
|
|
10,262
|
|
|
—
|
|
Total held to maturity debt securities, net of allowance for credit losses
|
|
$
|
447,902
|
|
|
463,993
|
|
|
8,904
|
|
|
455,089
|
|
|
—
|
|
FHLBNY stock
|
|
48,998
|
|
|
48,998
|
|
|
48,998
|
|
|
—
|
|
|
—
|
|
Equity Securities
|
|
1,026
|
|
|
1,026
|
|
|
1,026
|
|
|
—
|
|
|
—
|
|
Loans, net of allowance for credit losses
|
|
9,717,945
|
|
|
9,857,891
|
|
|
—
|
|
|
—
|
|
|
9,857,891
|
|
Derivative assets
|
|
76,542
|
|
|
76,542
|
|
|
—
|
|
|
76,542
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial liabilities:
|
|
|
|
|
|
|
|
|
|
|
Deposits other than certificates of deposits
|
|
$
|
9,334,509
|
|
|
9,334,509
|
|
|
9,334,509
|
|
|
—
|
|
|
—
|
|
Certificates of deposit
|
|
963,004
|
|
|
967,088
|
|
|
—
|
|
|
967,088
|
|
|
—
|
|
Total deposits
|
|
$
|
10,297,513
|
|
|
10,301,597
|
|
|
9,334,509
|
|
|
967,088
|
|
|
—
|
|
Borrowings
|
|
940,611
|
|
|
945,538
|
|
|
—
|
|
|
945,538
|
|
|
—
|
|
Subordinated debentures
|
|
25,173
|
|
|
30,325
|
|
|
—
|
|
|
30,325
|
|
|
—
|
|
Derivative liabilities
|
|
78,228
|
|
|
78,228
|
|
|
—
|
|
|
78,228
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements at December 31, 2020 Using:
|
(Dollars in thousands)
|
|
Carrying value
|
|
Fair value
|
|
Quoted Prices in Active Markets for Identical Assets (Level 1)
|
|
Significant Other Observable Inputs (Level 2)
|
|
Significant Unobservable Inputs (Level 3)
|
Financial assets:
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
532,353
|
|
|
532,353
|
|
|
532,353
|
|
|
—
|
|
|
—
|
|
Available for sale debt securities:
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury obligations
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Agency obligations
|
|
1,009
|
|
|
1,009
|
|
|
1,009
|
|
|
—
|
|
|
—
|
|
Mortgage-backed securities
|
|
938,413
|
|
|
938,413
|
|
|
—
|
|
|
938,413
|
|
|
—
|
|
Asset-backed securities
|
|
53,830
|
|
|
53,830
|
|
|
|
|
53,830
|
|
|
|
State and municipal obligations
|
|
71,258
|
|
|
71,258
|
|
|
—
|
|
|
71,258
|
|
|
—
|
|
Corporate obligations
|
|
40,979
|
|
|
40,979
|
|
|
—
|
|
|
40,979
|
|
|
—
|
|
Total available for sale debt securities
|
|
$
|
1,105,489
|
|
|
1,105,489
|
|
|
1,009
|
|
|
1,104,480
|
|
|
—
|
|
Held to maturity debt securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Agency obligations
|
|
$
|
7,600
|
|
|
7,601
|
|
|
7,601
|
|
|
—
|
|
|
—
|
|
Mortgage-backed securities
|
|
62
|
|
|
64
|
|
|
—
|
|
|
64
|
|
|
—
|
|
State and municipal obligations
|
|
433,589
|
|
|
454,973
|
|
|
—
|
|
|
454,973
|
|
|
—
|
|
Corporate obligations
|
|
9,714
|
|
|
9,813
|
|
|
—
|
|
|
9,813
|
|
|
—
|
|
Total held to maturity debt securities, net of allowance for credit losses
|
|
$
|
450,965
|
|
|
472,451
|
|
|
7,601
|
|
|
464,850
|
|
|
—
|
|
FHLBNY stock
|
|
59,489
|
|
|
59,489
|
|
|
59,489
|
|
|
—
|
|
|
—
|
|
Equity securities
|
|
971
|
|
|
971
|
|
|
971
|
|
|
—
|
|
|
—
|
|
Loans, net of allowance for credit losses
|
|
9,721,424
|
|
|
9,969,330
|
|
|
—
|
|
|
—
|
|
|
9,969,330
|
|
Derivative assets
|
|
101,079
|
|
|
101,079
|
|
|
—
|
|
|
101,079
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial liabilities:
|
|
|
|
|
|
|
|
|
|
|
Deposits other than certificates of deposits
|
|
$
|
8,743,655
|
|
|
8,743,655
|
|
|
8,743,655
|
|
|
—
|
|
|
—
|
|
Certificates of deposit
|
|
1,094,174
|
|
|
1,097,993
|
|
|
—
|
|
|
1,097,993
|
|
|
—
|
|
Total deposits
|
|
$
|
9,837,829
|
|
|
9,841,648
|
|
|
8,743,655
|
|
|
1,097,993
|
|
|
—
|
|
Borrowings
|
|
1,175,972
|
|
|
1,193,024
|
|
|
—
|
|
|
1,193,024
|
|
|
—
|
|
Subordinated debentures
|
|
25,135
|
|
|
24,375
|
|
|
—
|
|
|
24,375
|
|
|
—
|
|
Derivative liabilities
|
|
109,148
|
|
|
109,148
|
|
|
—
|
|
|
109,148
|
|
|
—
|
|
Note 10. Other Comprehensive Income
The following table presents the components of other comprehensive (loss) income, both gross and net of tax, for the three months ended March 31, 2021 and 2020 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended March 31,
|
|
|
2021
|
|
2020
|
|
|
Before
Tax
|
|
Tax
Effect
|
|
After
Tax
|
|
Before
Tax
|
|
Tax
Effect
|
|
After
Tax
|
Components of Other Comprehensive (Loss) Income:
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized gains and losses on available for sale debt securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net unrealized (losses) gains arising during the period
|
|
$
|
(12,152)
|
|
|
3,133
|
|
|
(9,019)
|
|
|
22,563
|
|
|
(5,817)
|
|
|
16,746
|
|
Reclassification adjustment for gains included in net income
|
|
(230)
|
|
|
59
|
|
|
(171)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Total
|
|
(12,382)
|
|
|
3,192
|
|
|
(9,190)
|
|
|
22,563
|
|
|
(5,817)
|
|
|
16,746
|
|
Unrealized gains (losses) on derivatives (cash flow hedges)
|
|
6,226
|
|
|
(1,605)
|
|
|
4,621
|
|
|
(7,697)
|
|
|
1,984
|
|
|
(5,713)
|
|
Amortization related to post-retirement obligations
|
|
(150)
|
|
|
41
|
|
|
(109)
|
|
|
112
|
|
|
(28)
|
|
|
84
|
|
Total other comprehensive (loss) income
|
|
$
|
(6,306)
|
|
|
1,628
|
|
|
(4,678)
|
|
|
14,978
|
|
|
(3,861)
|
|
|
11,117
|
|
The following tables present the changes in the components of accumulated other comprehensive income, net of tax, for the three months ended March 31, 2021 and 2020 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Changes in Accumulated Other Comprehensive Income (Loss) by Component, net of tax
for the three months ended March 31,
|
|
|
2021
|
|
2020
|
|
|
Unrealized
Gains (Losses) on
Available for Sale Debt Securities
|
|
Post- Retirement
Obligations
|
|
Unrealized (Losses) Gains on Derivatives (cash flow hedges)
|
|
Accumulated
Other
Comprehensive
Income (Loss)
|
|
Unrealized Gains on
Available for Sale Debt Securities
|
|
Post- Retirement
Obligations
|
|
Unrealized Gains (Losses) on Derivatives (cash flow hedges)
|
|
Accumulated
Other
Comprehensive Income
|
Balance at
December 31,
|
|
$
|
23,690
|
|
|
(1,081)
|
|
|
(4,954)
|
|
|
17,655
|
|
|
8,746
|
|
|
(5,240)
|
|
|
315
|
|
|
3,821
|
|
Current - period other comprehensive (loss) income
|
|
(9,190)
|
|
|
(109)
|
|
|
4,621
|
|
|
(4,678)
|
|
|
16,746
|
|
|
84
|
|
|
(5,713)
|
|
|
11,117
|
|
Balance at March 31,
|
|
$
|
14,500
|
|
|
(1,190)
|
|
|
(333)
|
|
|
12,977
|
|
|
25,492
|
|
|
(5,156)
|
|
|
(5,398)
|
|
|
14,938
|
|
The following tables summarize the reclassifications from accumulated other comprehensive income (loss) to the consolidated statements of income for the three months ended March 31, 2021 and 2020 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reclassifications From Accumulated Other Comprehensive
Income ("AOCI")
|
|
|
Amount reclassified from AOCI for the three months ended March 31,
|
|
Affected line item in the Consolidated
Statement of Income
|
|
|
2021
|
|
2020
|
|
Details of AOCI:
|
|
|
|
|
|
|
Available for sale debt securities:
|
|
|
|
|
|
|
Realized net gains on the sale of securities available for sale
|
|
$
|
230
|
|
|
—
|
|
|
Net gain on securities transactions
|
|
|
(59)
|
|
|
—
|
|
|
Income tax expense
|
|
|
171
|
|
|
—
|
|
|
Net of tax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Post-retirement obligations:
|
|
|
|
|
|
|
Amortization of actuarial (losses) gains
|
|
$
|
(150)
|
|
|
112
|
|
|
Compensation and employee benefits (1)
|
|
|
41
|
|
|
(28)
|
|
|
Income tax expense
|
Total reclassification
|
|
$
|
(109)
|
|
|
84
|
|
|
Net of tax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) This item is included in the computation of net periodic benefit cost. See Note 6. Components of Net Periodic Benefit Cost.
Note 11. Derivative and Hedging Activities
The Company is exposed to certain risks arising from both its business operations and economic conditions. The Company principally manages its exposures to a wide variety of business and operational risks through the management of its core business activities. The Company manages economic risks, including interest rate, liquidity, and credit risk, primarily by managing the amount, sources, and duration of its assets and liabilities.
Non-designated Hedges. Derivatives not designated in qualifying hedging relationships are not speculative and result from a service the Company provides to certain qualified commercial borrowers in loan related transactions which, therefore, are not used to manage interest rate risk in the Company’s assets or liabilities. The Company may execute interest rate swaps with qualified commercial banking customers to facilitate their respective risk management strategies. Those interest rate swaps are simultaneously hedged by offsetting interest rate swaps that the Company executes with a third party, such that the Company minimizes its net risk exposure resulting from such transactions. The interest rate swap agreement which the Company executes with the commercial borrower is collateralized by the borrower's commercial real estate financed by the Company. As the Company has not elected to apply hedge accounting and these interest rate swaps do not meet the hedge accounting requirements, changes in the fair value of both the customer swaps and the offsetting swaps are recognized directly in earnings. At March 31, 2021 and December 31, 2020, the Company had 174 and 172 loan related interest rate swaps, respectively, with aggregate notional amounts of $2.62 billion and $2.63 billion, respectively.
The Company periodically enters into risk participation agreements ("RPAs"), with the Company functioning as either the lead institution, or as a participant when another company is the lead institution on a commercial loan. These RPAs are entered into to manage the credit exposure on interest rate contracts associated with these loan participation agreements. Under the RPAs, the Company will either receive or make a payment in the event the borrower defaults on the related interest rate contract. The Company has minimum collateral posting thresholds with certain of its risk participation counterparties, and has posted collateral of $650,000 against the potential risk of default by the borrower under these agreements. At March 31, 2021 and December 31, 2020, the Company had 13 credit derivatives, with aggregate notional amounts of $131.4 million and $121.7 million, respectively, from participations in interest rate swaps as part of these loan participation arrangements. At March 31, 2021 and December 31, 2020, the fair value of these credit derivatives were $96,000 and $97,000, respectively.
Cash Flow Hedges of Interest Rate Risk. The Company’s objective in using interest rate derivatives is to add stability to interest expense and to manage its exposure to interest rate movements. To accomplish this objective, the Company primarily uses interest rate swaps as part of its interest rate risk management strategy. Interest rate swaps designated as cash flow hedges involve the receipt of variable payment amounts from a counterparty in exchange for the Company making fixed-rate payments over the life of the agreements without exchange of the underlying notional amount.
Changes in the fair value of derivatives designated and that qualify as cash flow hedges of interest rate risk are recorded in accumulated other comprehensive income and are subsequently reclassified into earnings in the period that the hedged forecasted transaction affects earnings. During the three months ended March 31, 2021 and 2020, such derivatives were used to hedge the variable cash outflows associated with borrowings and brokered money market deposits.
Amounts reported in accumulated other comprehensive income (loss) related to derivatives will be reclassified to interest expense as interest payments are made on the Company’s borrowings. During the next twelve months, the Company estimates that $3.5 million will be reclassified as an increase to interest expense. As of March 31, 2021, the Company had 14 outstanding interest rate derivatives with an aggregate notional amount of $600.0 million that were each designated as a cash flow hedge of interest rate risk.
The tables below presents the fair value of the Company’s derivative financial instruments as well as their classification on the Consolidated Statements of Financial Condition at March 31, 2021 and December 31, 2020 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At March 31, 2021
|
|
|
Asset Derivatives
|
|
Liability Derivatives
|
|
|
Consolidated Statements of Financial Condition
|
|
Fair
Value
|
|
Consolidated Statements of Financial Condition
|
|
Fair
Value
|
Derivatives not designated as a hedging instrument:
|
|
|
|
|
|
|
|
|
Interest rate products
|
|
Other assets
|
|
$
|
74,668
|
|
|
Other liabilities
|
|
$
|
75,740
|
|
Credit contracts
|
|
Other assets
|
|
96
|
|
|
Other liabilities
|
|
—
|
|
Total derivatives not designated as a hedging instrument
|
|
|
|
$
|
74,764
|
|
|
|
|
$
|
75,740
|
|
|
|
|
|
|
|
|
|
|
Derivatives designated as a hedging instrument:
|
|
|
|
|
|
|
|
|
Interest rate products
|
|
Other assets
|
|
$
|
1,778
|
|
|
Other liabilities
|
|
$
|
2,488
|
|
|
|
|
|
|
|
|
|
|
Total derivatives designated as a hedging instrument
|
|
|
|
$
|
1,778
|
|
|
|
|
$
|
2,488
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At December 31, 2020
|
|
|
Asset Derivatives
|
|
Liability Derivatives
|
|
|
Consolidated Statements of Financial Condition
|
|
Fair
Value
|
|
Consolidated Statements of Financial Condition
|
|
Fair
Value
|
Derivatives not designated as a hedging instrument:
|
|
|
|
|
|
|
|
|
Interest rate products
|
|
Other assets
|
|
$
|
107,652
|
|
|
Other liabilities
|
|
$
|
109,148
|
|
Credit contracts
|
|
Other assets
|
|
97
|
|
|
Other liabilities
|
|
—
|
|
Total derivatives not designated as a hedging instrument
|
|
|
|
$
|
107,749
|
|
|
|
|
$
|
109,148
|
|
|
|
|
|
|
|
|
|
|
Derivatives designated as a hedging instrument:
|
|
|
|
|
|
|
|
|
Interest rate products
|
|
Other assets
|
|
$
|
(6,671)
|
|
|
Other liabilities
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
Total derivatives designated as a hedging instrument
|
|
|
|
$
|
(6,671)
|
|
|
|
|
$
|
—
|
|
The tables below present the effect of the Company’s derivative financial instruments on the Consolidated Statements of Income during the three months ended March 31, 2021 and 2020 (in thousands).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain (loss) recognized in income on derivatives for the three months ended
|
|
|
Consolidated Statements of Income
|
|
March 31, 2021
|
|
March 31, 2020
|
Derivatives not designated as a hedging instrument:
|
|
|
|
|
|
|
Interest rate products
|
|
Other income
|
|
$
|
400
|
|
|
(819)
|
|
Credit contracts
|
|
Other income
|
|
23
|
|
|
(1)
|
|
Total
|
|
|
|
$
|
423
|
|
|
(820)
|
|
|
|
|
|
|
|
|
Derivatives designated as a hedging instrument:
|
|
|
|
|
|
|
|
|
|
|
Loss recognized in
expense on derivatives
|
Interest rate products
|
|
Interest expense
|
|
$
|
879
|
|
|
106
|
|
Total
|
|
|
|
$
|
879
|
|
|
106
|
|
The Company has agreements with certain of its dealer counterparties which contain a provision that if the Company defaults on any of its indebtedness, including a default where repayment of the indebtedness has not been accelerated by the lender, then the Company could also be deemed in default on its derivative obligations.
In addition, the Company has agreements with certain of its dealer counterparties which contain a provision that if the Company fails to maintain its status as a well or adequately capitalized institution, then the counterparty could terminate the derivative positions and the Company would be required to settle its obligations under the agreements.
At March 31, 2021, the Company had four dealer counterparties. The Company had a net liability position with respect to all four of the counterparties. The termination value for this net liability position, which includes accrued interest, was $38.5 million at March 31, 2021. The Company has minimum collateral posting thresholds with certain of its derivative counterparties, and has posted collateral of $42.0 million against its obligations under these agreements. If the Company had breached any of these provisions at March 31, 2021, it could have been required to settle its obligations under the agreements at the termination value.
Note 12. Revenue Recognition
The Company generates revenue from several business channels. The guidance in ASU 2014-09, Revenue from Contracts with Customers (Topic 606) does not apply to revenue associated with financial instruments, including interest income on loans and investments, which comprise the majority of the Company's revenue. For the three months ended March 31, 2021 and 2020, the out-of-scope revenue related to financial instruments was 82.3% and 84% of the Company's total revenue, respectively. Revenue-generating activities that are within the scope of Topic 606, are components of non-interest income. These revenue streams can generally be classified into wealth management revenue, insurance agency income and banking service charges and other fees.
The following table presents non-interest income, segregated by revenue streams in-scope and out-of-scope of Topic 606, for the three months ended March 31, 2021 and 2020:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended March 31,
|
|
|
(in-thousands)
|
2021
|
|
2020
|
|
|
|
|
Non-interest income
|
|
|
|
|
|
|
|
In-scope of Topic 606:
|
|
|
|
|
|
|
|
Wealth management fees
|
$
|
7,134
|
|
|
6,251
|
|
|
|
|
|
Insurance agency income
|
2,727
|
|
|
—
|
|
|
|
|
|
Banking service charges and other fees:
|
|
|
|
|
|
|
|
Service charges on deposit accounts
|
2,497
|
|
|
2,977
|
|
|
|
|
|
Debit card and ATM fees
|
1,778
|
|
|
1,210
|
|
|
|
|
|
Total banking service charges and other fees
|
4,275
|
|
|
4,187
|
|
|
|
|
|
Total in-scope non-interest income
|
14,136
|
|
|
10,438
|
|
|
|
|
|
Total out-of-scope non-interest income
|
7,501
|
|
|
6,553
|
|
|
|
|
|
Total non-interest income
|
$
|
21,637
|
|
|
16,991
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Wealth management fee income represents fees earned from customers as consideration for asset management, investment advisory and trust services. The Company’s performance obligation is generally satisfied monthly and the resulting fees are recognized monthly. The fee is generally based upon the average market value of the assets under management ("AUM") for the month and the applicable fee rate. The monthly accrual of wealth management fees is recorded in other assets on the Company's Consolidated Statements of Financial Condition. Fees are received from the customer on a monthly basis. The Company does not earn performance-based incentives. To a lesser extent, optional services such as tax return preparation and estate settlement are also available to existing customers. The Company’s performance obligation for these transaction-based services are generally satisfied, and related revenue recognized, at either a point in time when the service is completed, or in the case of estate settlement, over a relatively short period of time, as each service component is completed.
Insurance agency income, consisting of commissions and fees, is generally recognized as of the effective date of the insurance policy. Commission revenues related to installment billings are recognized on the invoice date. Subsequent commission adjustments are recognized upon the receipt of notification from insurance companies concerning matters necessitating such adjustments. Profit-sharing contingent commissions are recognized when determinable, which is generally when such commissions are received from insurance companies, or when the Company receives formal notification of the amount of such payments.
Service charges on deposit accounts include overdraft service fees, account analysis fees and other deposit related fees. These fees are generally transaction-based, or time-based services. The Company's performance obligation for these services are generally satisfied, and revenue recognized, at the time the transaction is completed, or the service rendered. Fees for these services are generally received from the customer either at the time of transaction, or monthly. Debit card and ATM fees are generally transaction-based. Debit card revenue is primarily comprised of interchange fees earned when a customer's Company card is processed through a card payment network. ATM fees are largely generated when a Company cardholder uses a non-Company ATM, or a non-Company cardholder uses a Company ATM. The Company's performance obligation for these services is satisfied when the service is rendered. Payment is generally received at time of transaction or monthly.
Out-of-scope non-interest income primarily consists of Bank-owned life insurance and net fees on loan level interest rate swaps, along with gains and losses on the sale of loans and foreclosed real estate, loan prepayment fees and loan servicing fees. None of these revenue streams are subject to the requirements of Topic 606.
Note 13. Leases
The following table represents the consolidated statements of financial condition classification of the Company’s right-of use-assets and lease liabilities at March 31, 2021 and December 31, 2020 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Classification
|
|
March 31, 2021
|
|
December 31, 2020
|
Lease Right-of-Use Assets:
|
|
|
|
|
|
|
Operating lease right-of-use assets
|
|
Other assets
|
|
$
|
40,960
|
|
|
$
|
41,142
|
|
Lease Liabilities:
|
|
|
|
|
|
|
Operating lease liabilities
|
|
Other liabilities
|
|
$
|
42,323
|
|
|
$
|
42,042
|
|
The calculated amount of the right-of-use assets and lease liabilities in the table above are impacted by the length of the lease term and the discount rate used to present value the minimum lease payments. The Company’s lease agreements often include one or more options to renew at the Company’s discretion. If at lease inception the Company considers the exercising of a renewal option to be reasonably certain, the Company will include the extended term in the calculation of the right-of-use asset and lease liability. Generally, the Company considers the first renewal option to be reasonably certain and includes it in the calculation of the right-of use asset and lease liability. Regarding the discount rate, Topic 842 requires the use of the rate implicit in the lease whenever this rate is readily determinable. As this rate is rarely determinable, the Company utilizes its incremental borrowing rate at lease inception based upon the term of the lease. For operating leases existing prior to January 1, 2019, the rate for the remaining lease term as of January 1, 2019 was applied.
All of the leases in which the Company is the lessee are classified as operating leases and are primarily comprised of real estate properties for branches and administrative offices with terms extending through 2040.
At March 31, 2021, the weighted-average remaining lease term and the weighted-average discount rate for the Company's operating leases were 8.8 years and 3.14%, respectively.
The following tables represent lease costs and other lease information for the Company's operating leases. The variable lease cost primarily represents variable payments such as common area maintenance and utilities (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended March 31, 2021
|
|
Three months ended March 31, 2020
|
Lease Costs
|
|
|
|
Operating lease cost
|
|
$
|
2,812
|
|
|
$
|
2,130
|
|
|
|
|
|
|
Variable lease cost
|
|
803
|
|
|
607
|
|
|
|
|
|
|
Total lease cost
|
|
$
|
3,615
|
|
|
$
|
2,737
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash paid for amounts included in the measurement of lease liabilities:
|
|
Three months ended March 31, 2021
|
|
Three months ended March 31, 2020
|
|
|
|
|
|
Operating cash flows from operating leases
|
|
$
|
2,345
|
|
|
2,125
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Future minimum payments for operating leases with initial or remaining terms of one year or more as of March 31, 2021 were as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
Operating leases
|
Twelve months ended:
|
|
Remainder of 2021
|
|
$
|
6,472
|
|
2022
|
|
6,391
|
|
2023
|
|
5,878
|
|
2024
|
|
5,475
|
|
2025
|
|
4,887
|
|
Thereafter
|
|
20,027
|
|
Total future minimum lease payments
|
49,130
|
|
Amounts representing interest
|
|
6,807
|
|
Present value of net future minimum lease payments
|
$
|
42,323
|
|