Investors Bancorp, Inc. - Quarter Report: 2021 March (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
☒ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended: March 31, 2021
☐ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from: __________ to ___________
Commission file number: 001-36441
Investors Bancorp , Inc.
(Exact name of registrant as specified in its charter)
Delaware | 46-4702118 | |||||||||||||
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification Number) | |||||||||||||
101 JFK Parkway, | Short Hills, | New Jersey | 07078 | |||||||||||
(Address of Principal Executive Offices) | Zip Code |
(973) 924-5100
(Registrant’s telephone number)
Securities registered pursuant to Section 12(b) of the Act:
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||||||||
Common | ISBC | The NASDAQ Stock Market |
Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding twelve months (or for such shorter period that the Registrant was required to file such reports) and (2) has been subject to such requirements for the past 90 days. Yes ☑ No ☐
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☑ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer | ☑ | Accelerated filer | ☐ | |||||||||||||||||||||||
Non-accelerated filer | ☐ | Smaller reporting company | ☐ | |||||||||||||||||||||||
Emerging growth company | ☐ | |||||||||||||||||||||||||
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o |
Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☑
As of April 30, 2021, the registrant had 361,869,872 shares of common stock, par value $0.01 per share, issued and 247,670,106 outstanding.
INVESTORS BANCORP, INC.
FORM 10-Q
Index
Part I. Financial Information | ||||||||
Page | ||||||||
Item 1. | Financial Statements | |||||||
Item 2. | ||||||||
Item 3. | ||||||||
Item 4. | ||||||||
Part II. Other Information | ||||||||
Item 1. | ||||||||
Item 1A. | ||||||||
Item 2. | ||||||||
Item 3. | ||||||||
Item 4. | ||||||||
Item 5. | ||||||||
Item 6. | ||||||||
Part I Financial Information
ITEM 1. | FINANCIAL STATEMENTS |
INVESTORS BANCORP, INC. AND SUBSIDIARY
Consolidated Balance Sheets
(Unaudited)
March 31, 2021 | December 31, 2020 | ||||||||||
(In thousands) | |||||||||||
ASSETS | |||||||||||
Cash and cash equivalents | $ | 173,273 | 170,432 | ||||||||
Equity securities | 25,727 | 36,000 | |||||||||
Debt securities available-for-sale, at estimated fair value | 2,682,938 | 2,758,437 | |||||||||
Debt securities held-to-maturity, net (estimated fair value of $1,243,268 and $1,320,872 at March 31, 2021 and December 31, 2020, respectively) | 1,191,771 | 1,247,853 | |||||||||
Loans receivable, net | 20,572,661 | 20,580,451 | |||||||||
Loans held-for-sale | 1,378 | 30,357 | |||||||||
Federal Home Loan Bank stock | 177,351 | 159,829 | |||||||||
Accrued interest receivable | 81,567 | 79,705 | |||||||||
Other real estate owned and other repossessed assets | 6,311 | 7,115 | |||||||||
Office properties and equipment, net | 136,893 | 139,663 | |||||||||
Operating lease right-of-use assets | 195,130 | 199,981 | |||||||||
Net deferred tax asset | 101,993 | 116,805 | |||||||||
Bank owned life insurance | 225,199 | 223,714 | |||||||||
Goodwill and intangible assets | 110,180 | 109,633 | |||||||||
Other assets | 140,517 | 163,184 | |||||||||
Total assets | $ | 25,822,889 | 26,023,159 | ||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||||||
Liabilities: | |||||||||||
Deposits | $ | 18,991,028 | 19,525,419 | ||||||||
Borrowed funds | 3,558,324 | 3,295,790 | |||||||||
Advance payments by borrowers for taxes and insurance | 140,949 | 115,729 | |||||||||
Operating lease liabilities | 207,653 | 212,559 | |||||||||
Other liabilities | 154,383 | 163,659 | |||||||||
Total liabilities | 23,052,337 | 23,313,156 | |||||||||
Commitments and contingencies | |||||||||||
Stockholders’ equity: | |||||||||||
Preferred stock, $0.01 par value, 100,000,000 authorized shares; none issued | — | — | |||||||||
Common stock, $0.01 par value, 1,000,000,000 shares authorized; 361,869,872 issued at March 31, 2021 and December 31, 2020; 247,648,543 and 247,929,216 outstanding at March 31, 2021 and December 31, 2020, respectively | 3,619 | 3,619 | |||||||||
Additional paid-in capital | 2,860,045 | 2,858,663 | |||||||||
Retained earnings | 1,376,774 | 1,339,003 | |||||||||
Treasury stock, at cost; 114,221,329 and 113,940,656 shares at March 31, 2021 and December 31, 2020, respectively | (1,378,858) | (1,375,996) | |||||||||
Unallocated common stock held by the employee stock ownership plan | (74,521) | (75,270) | |||||||||
Accumulated other comprehensive loss | (16,507) | (40,016) | |||||||||
Total stockholders’ equity | 2,770,552 | 2,710,003 | |||||||||
Total liabilities and stockholders’ equity | $ | 25,822,889 | 26,023,159 |
See accompanying notes to consolidated financial statements.
1
INVESTORS BANCORP, INC. AND SUBSIDIARY
Consolidated Statements of Income
(Unaudited)
Three Months Ended March 31, | |||||||||||
2021 | 2020 | ||||||||||
(Dollars in thousands, except per share data) | |||||||||||
Interest and dividend income: | |||||||||||
Loans receivable and loans held-for-sale | $ | 198,750 | 224,529 | ||||||||
Securities: | |||||||||||
Equity | 266 | 33 | |||||||||
Government-sponsored enterprise obligations | 526 | 306 | |||||||||
Mortgage-backed securities | 15,202 | 22,584 | |||||||||
Municipal bonds and other debt | 3,539 | 3,375 | |||||||||
Interest-bearing deposits | 61 | 840 | |||||||||
Federal Home Loan Bank stock | 2,200 | 4,432 | |||||||||
Total interest and dividend income | 220,544 | 256,099 | |||||||||
Interest expense: | |||||||||||
Deposits | 21,192 | 53,179 | |||||||||
Borrowed funds | 18,617 | 29,637 | |||||||||
Total interest expense | 39,809 | 82,816 | |||||||||
Net interest income | 180,735 | 173,283 | |||||||||
Provision for credit losses | (2,972) | 31,226 | |||||||||
Net interest income after provision for credit losses | 183,707 | 142,057 | |||||||||
Non-interest income | |||||||||||
Fees and service charges | 5,848 | 6,026 | |||||||||
Income on bank owned life insurance | 1,952 | 1,396 | |||||||||
Gain on loans, net | 3,833 | 1,846 | |||||||||
Gain on securities, net | 651 | 202 | |||||||||
Gain on sale of other real estate owned, net | 77 | 740 | |||||||||
Other income | 7,642 | 4,450 | |||||||||
Total non-interest income | 20,003 | 14,660 | |||||||||
Non-interest expense | |||||||||||
Compensation and fringe benefits | 62,427 | 60,392 | |||||||||
Advertising and promotional expense | 2,229 | 2,363 | |||||||||
Office occupancy and equipment expense | 18,073 | 15,951 | |||||||||
Federal deposit insurance premiums | 3,400 | 4,401 | |||||||||
General and administrative | 379 | 534 | |||||||||
Professional fees | 2,929 | 3,983 | |||||||||
Data processing and communication | 9,136 | 7,792 | |||||||||
Other operating expenses | 5,788 | 7,142 | |||||||||
Total non-interest expenses | 104,361 | 102,558 | |||||||||
Income before income tax expense | 99,349 | 54,159 | |||||||||
Income tax expense | 27,074 | 14,647 | |||||||||
Net income | $ | 72,275 | 39,512 | ||||||||
Basic earnings per share | $ | 0.31 | 0.17 | ||||||||
Diluted earnings per share | $ | 0.31 | 0.17 | ||||||||
Weighted average shares outstanding | |||||||||||
Basic | 234,661,847 | 233,262,860 | |||||||||
Diluted | 235,379,381 | 233,632,841 |
See accompanying notes to consolidated financial statements.
2
INVESTORS BANCORP, INC. AND SUBSIDIARY
Consolidated Statements of Comprehensive Income
(Unaudited)
Three Months Ended March 31, | |||||||||||
2021 | 2020 | ||||||||||
(In thousands) | |||||||||||
Net income | $ | 72,275 | 39,512 | ||||||||
Other comprehensive income (loss), net of tax: | |||||||||||
Change in funded status of retirement obligations | 121 | 20 | |||||||||
Unrealized (losses) gains on debt securities available-for-sale | (18,320) | 37,628 | |||||||||
Accretion of loss on debt securities reclassified to held-to-maturity | 31 | 56 | |||||||||
Reclassification adjustment for security gains included in net income | (299) | — | |||||||||
Other-than-temporary impairment accretion on debt securities recorded prior to January 1, 2020 | 179 | 180 | |||||||||
Net gains (losses) on derivatives | 41,797 | (70,648) | |||||||||
Total other comprehensive income (loss) | 23,509 | (32,764) | |||||||||
Total comprehensive income | $ | 95,784 | 6,748 |
See accompanying notes to consolidated financial statements.
3
INVESTORS BANCORP, INC. AND SUBSIDIARY
Consolidated Statements of Stockholders’ Equity
Three Months Ended March 31, 2021 and 2020
(Unaudited)
Common stock | Additional paid-in capital | Retained earnings | Treasury stock | Unallocated common stock held by ESOP | Accumulated other comprehensive loss | Total stockholders’ equity | |||||||||||||||||||||||||||||||||||
(In thousands) | |||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2019 | $ | 3,591 | 2,822,364 | 1,245,793 | (1,352,910) | (78,266) | (18,622) | 2,621,950 | |||||||||||||||||||||||||||||||||
Cumulative effect of adopting | — | — | (8,491) | — | — | — | (8,491) | ||||||||||||||||||||||||||||||||||
Balance at January 1, 2020 | 3,591 | 2,822,364 | 1,237,302 | (1,352,910) | (78,266) | (18,622) | 2,613,459 | ||||||||||||||||||||||||||||||||||
Net income | — | — | 39,512 | — | — | — | 39,512 | ||||||||||||||||||||||||||||||||||
Other comprehensive loss, net of tax | — | — | — | — | — | (32,764) | (32,764) | ||||||||||||||||||||||||||||||||||
Purchase of treasury stock (84,389 shares) | — | — | — | (932) | — | — | (932) | ||||||||||||||||||||||||||||||||||
Treasury stock allocated to restricted stock plan (64,923 shares) | — | (700) | (90) | 790 | — | — | — | ||||||||||||||||||||||||||||||||||
Compensation cost for stock options and restricted stock | — | 3,896 | — | — | — | — | 3,896 | ||||||||||||||||||||||||||||||||||
Restricted stock forfeitures (15,973 shares) | — | 197 | (3) | (194) | — | — | — | ||||||||||||||||||||||||||||||||||
Cash dividend paid ($0.12 per common share) | — | — | (29,693) | — | — | — | (29,693) | ||||||||||||||||||||||||||||||||||
ESOP shares allocated or committed to be released | — | 531 | — | — | 749 | — | 1,280 | ||||||||||||||||||||||||||||||||||
Balance at March 31, 2020 | $ | 3,591 | 2,826,288 | 1,247,028 | (1,353,246) | (77,517) | (51,386) | 2,594,758 | |||||||||||||||||||||||||||||||||
Balance at December 31, 2020 | $ | 3,619 | 2,858,663 | 1,339,003 | (1,375,996) | (75,270) | (40,016) | 2,710,003 | |||||||||||||||||||||||||||||||||
Net income | — | — | 72,275 | — | — | — | 72,275 | ||||||||||||||||||||||||||||||||||
Other comprehensive income, net of tax | — | — | — | — | — | 23,509 | 23,509 | ||||||||||||||||||||||||||||||||||
Purchase of treasury stock (664,276 shares) | — | — | — | (7,615) | — | — | (7,615) | ||||||||||||||||||||||||||||||||||
Treasury stock allocated to restricted stock plan (216,343 shares) | — | (2,814) | 136 | 2,678 | — | — | — | ||||||||||||||||||||||||||||||||||
Compensation cost for stock options and restricted stock | — | 3,460 | — | — | — | — | 3,460 | ||||||||||||||||||||||||||||||||||
Exercise of stock options | — | (141) | — | 2,176 | — | — | 2,035 | ||||||||||||||||||||||||||||||||||
Restricted stock forfeitures (8,567 shares) | — | 107 | (6) | (101) | — | — | — | ||||||||||||||||||||||||||||||||||
Cash dividend paid ($0.14 per common share) | — | — | (34,634) | — | — | — | (34,634) | ||||||||||||||||||||||||||||||||||
ESOP shares allocated or committed to be released | — | 770 | — | — | 749 | — | 1,519 | ||||||||||||||||||||||||||||||||||
Balance at March 31, 2021 | $ | 3,619 | 2,860,045 | 1,376,774 | (1,378,858) | (74,521) | (16,507) | 2,770,552 |
See accompanying notes to consolidated financial statements.
4
INVESTORS BANCORP, INC. AND SUBSIDIARY
Consolidated Statements of Cash Flows
(Unaudited)
Three Months Ended March 31, | |||||||||||
2021 | 2020 | ||||||||||
(In thousands) | |||||||||||
Cash flows from operating activities: | |||||||||||
Net income | $ | 72,275 | 39,512 | ||||||||
Adjustments to reconcile net income to net cash provided by (used in) operating activities: | |||||||||||
ESOP and stock-based compensation expense | 4,979 | 5,176 | |||||||||
Amortization of premiums and accretion of discounts on securities, net | 2,422 | 2,204 | |||||||||
Amortization of premiums and accretion of fees and costs on loans, net | 2,511 | (316) | |||||||||
Amortization of other intangible assets | 251 | 286 | |||||||||
Amortization of debt modification costs and premium on borrowings | 534 | 591 | |||||||||
Provision for credit losses | (2,972) | 31,226 | |||||||||
Depreciation and amortization of office properties and equipment | 5,502 | 5,279 | |||||||||
Gain on securities, net | (651) | (202) | |||||||||
Mortgage loans originated for sale | (142,551) | (90,738) | |||||||||
Proceeds from mortgage loan sales | 175,248 | 85,802 | |||||||||
Gain on sales of mortgage loans, net | (3,719) | (1,579) | |||||||||
Gain on sale of other real estate owned | (77) | (740) | |||||||||
Income on bank owned life insurance | (1,952) | (1,396) | |||||||||
Amortization of lease right-of-use assets | 6,359 | 4,830 | |||||||||
(Increase) decrease in accrued interest receivable | (1,862) | 862 | |||||||||
Deferred tax expense (benefit) | 4,171 | (829) | |||||||||
Decrease (increase) in other assets | 20,829 | (47,339) | |||||||||
Increase (decrease) in other liabilities | 45,610 | (100,282) | |||||||||
Net cash provided by (used in) operating activities | 186,907 | (67,653) | |||||||||
Cash flows from investing activities: | |||||||||||
Purchases of loans receivable | (1,400) | (60,000) | |||||||||
Net (originations) payoffs of loans receivable | (10,255) | 450,712 | |||||||||
Proceeds from disposition of loans receivable | 18,993 | 12,896 | |||||||||
Gain on disposition of loans receivable | (114) | (267) | |||||||||
Gain on disposition of leased equipment | (984) | (266) | |||||||||
Net proceeds from sale of other real estate owned | 881 | 4,510 | |||||||||
Proceeds from sales of equity securities | 16,542 | — | |||||||||
Proceeds from principal repayments/calls/maturities of debt securities available for sale | 301,684 | 167,284 | |||||||||
Proceeds from sales of debt securities available for sale | 8,171 | — | |||||||||
Proceeds from principal repayments/calls/maturities of debt securities held to maturity | 82,950 | 68,414 | |||||||||
Purchases of equity securities | (6,017) | (23) | |||||||||
Purchases of debt securities available for sale | (260,383) | — | |||||||||
Purchases of debt securities held to maturity | (26,098) | (33,807) | |||||||||
Proceeds from redemptions of Federal Home Loan Bank stock | 15,199 | 58,134 | |||||||||
Purchases of Federal Home Loan Bank stock | (32,721) | (60,042) | |||||||||
Purchases of office properties and equipment | (2,732) | (2,865) | |||||||||
Net cash provided by investing activities | 103,716 | 604,680 | |||||||||
Cash flows from financing activities: | |||||||||||
Net (decrease) increase in deposits | (534,391) | 324,288 | |||||||||
Repayments of principal under finance leases | (397) | (388) | |||||||||
5
Net proceeds (repayments) of borrowed funds | 262,000 | (361,039) | |||||||||
Net increase in advance payments by borrowers for taxes and insurance | 25,220 | 27,842 | |||||||||
Dividends paid | (34,634) | (29,693) | |||||||||
Exercise of stock options | 2,035 | — | |||||||||
Purchase of treasury stock | (7,615) | (932) | |||||||||
Net cash used in financing activities | (287,782) | (39,922) | |||||||||
Net increase in cash and cash equivalents | 2,841 | 497,105 | |||||||||
Cash and cash equivalents at beginning of period | 170,432 | 174,915 | |||||||||
Cash and cash equivalents at end of period | $ | 173,273 | 672,020 | ||||||||
Supplemental cash flow information: | |||||||||||
Non-cash investing activities: | |||||||||||
Real estate acquired through foreclosure and other assets repossessed | $ | — | — | ||||||||
Cash paid during the year for: | |||||||||||
Interest | 39,838 | 83,725 | |||||||||
Income taxes | 17,800 | 3,100 | |||||||||
Significant non-cash transactions: | |||||||||||
Right-of-use assets obtained in exchange for new lease liabilities | 2,168 | 558 | |||||||||
See accompanying notes to consolidated financial statements.
6
INVESTORS BANCORP, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
1. Summary of Significant Accounting Principles
Basis of Presentation
The consolidated financial statements are comprised of the accounts of Investors Bancorp, Inc. and its wholly owned subsidiary, Investors Bank (the “Bank”) and the Bank’s wholly-owned subsidiaries (collectively, the “Company”). All significant intercompany transactions have been eliminated in consolidation. In the opinion of management, all the adjustments (consisting of normal and recurring adjustments) necessary for the fair presentation of the consolidated financial condition and the consolidated results of operations for the unaudited periods presented have been included. The results of operations and other data presented for the three months ended March 31, 2021 are not necessarily indicative of the results of operations that may be expected for subsequent periods or the full year results.
Certain information and note disclosures usually included in financial statements prepared in accordance with U.S. generally accepted accounting principles (“U.S. GAAP”) have been condensed or omitted pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”) for the preparation of the Form 10-Q. The consolidated financial statements presented should be read in conjunction with the Company’s audited consolidated financial statements and notes to the audited consolidated financial statements included in the Company’s December 31, 2020 Annual Report on Form 10-K. Certain reclassifications have been made in the consolidated financial statements to conform with current year classifications.
The accounting and reporting policies of the Company conform to U.S. GAAP and to general practice within the financial services industry. A discussion of these policies can be found in Note 1, Summary of Significant Accounting Policies, included in the Company’s 2020 Annual Report on Form 10-K. There have been no changes to the Company’s significant accounting policies since December 31, 2020.
2. Stock Transactions
Stock Repurchase Program
On October 25, 2018, the Company announced its fourth share repurchase program, which authorized the purchase of 10% of its publicly-held outstanding shares of common stock, or 28,886,780 shares. The fourth program commenced immediately upon completion of the third program on December 10, 2018. This program has no expiration date and has 12,000,202 shares yet to be repurchased as of March 31, 2021.
During the three months ended March 31, 2021, the Company purchased 664,276 shares at a cost of $7.6 million, or $11.46 per share. During the three months ended March 31, 2021, shares repurchased include 39,276 shares purchased in connection with the vesting of shares of restricted stock under our 2015 Equity Incentive Plan for the withholding of shares to pay income taxes. These shares are repurchased pursuant to the terms of the 2015 Equity Incentive Plan and therefore are not part of the Company’s repurchase program.
7
3. Business Combinations
Berkshire Bank Branch Acquisition
On December 2, 2020, Investors Bancorp announced the signing of a definitive purchase and assumption agreement under which Investors Bancorp’s wholly-owned subsidiary, Investors Bank, will acquire the eight New Jersey and eastern Pennsylvania branches of Berkshire Bank, the wholly-owned subsidiary of Berkshire Hills Bancorp, including the assumption and acquisition of approximately $639 million of deposits and $308 million of consumer and commercial loans. Completion of the transaction is awaiting receipt of all regulatory approvals. The transaction is not reflected in the Consolidated Financial Statements as of March 31, 2021.
Gold Coast Bancorp
As of the close of business on April 3, 2020, the Company completed its acquisition of Gold Coast Bancorp (“Gold Coast”) pursuant to the Agreement and Plan of Merger, dated as of July 24, 2019 by and between the Company and Gold Coast. As a result of the completion of the acquisition, the Company issued approximately 2.8 million shares to the former stockholders of Gold Coast and paid approximately $31.0 million in cash to the former stockholders of Gold Coast. Under the terms of the merger agreement, 50% of the common shares of Gold Coast were converted into Investors Bancorp common stock and the remaining 50% was exchanged for cash. For each share of Gold Coast Bancorp common stock, Gold Coast shareholders were given an option to receive either (i) 1.422 shares of Investors Bancorp common stock, $0.01 par value per share, (ii) a cash payment of $15.75, or (iii) a combination of Investors Bancorp common stock and cash. The foregoing was subject to proration to ensure that, in the aggregate, 50% of Gold Coast’s shares would be converted into Investors Bancorp common stock.
The acquisition was accounted for under the acquisition method of accounting as prescribed by Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 805 “Business Combinations”, as amended. Under this method of accounting, the purchase price has been allocated to the respective assets acquired based on their estimated fair values, net of applicable income tax effects. The excess cost over fair value of assets acquired, or $12.0 million, has been recorded as goodwill.
The acquired portfolio was fair valued on the date of acquisition based on guidance from ASC 820-10 which defines fair value as the price that would be received to sell an asset or transfer a liability in an orderly transaction between market participants at the measurement date. The valuation methods utilized took into consideration adjustments for interest rate risk, funding cost, servicing cost, residual risk, credit and liquidity risk.
The following table summarizes the estimated fair values of the assets acquired and liabilities assumed at the date of acquisition for Gold Coast, net of cash consideration paid:
At April 3, 2020 | |||||
(In millions) | |||||
Cash and cash equivalents | $ | 7.3 | |||
Debt securities available-for-sale | 51.5 | ||||
Debt securities held to maturity | 8.4 | ||||
Loans receivable, net | 443.5 | ||||
Accrued interest receivable | 1.3 | ||||
Right-of-use assets | 3.7 | ||||
Net deferred tax asset | 3.9 | ||||
Intangible assets | 14.5 | ||||
Other assets | 1.2 | ||||
Total assets acquired | 535.3 | ||||
Deposits | 489.9 | ||||
Borrowed funds | 14.9 | ||||
Other liabilities | 9.7 | ||||
Total liabilities assumed | 514.5 | ||||
Net assets acquired | $ | 20.8 |
As the Company finalizes its analysis of these assets, there may be adjustments to the recorded carrying values. Any adjustments to carrying values will be recorded in goodwill. The calculation of goodwill is subject to change for up to one year
8
after closing date of the transaction as additional information relative to closing date estimates and uncertainties becomes available. As of March 31, 2021, there has been no change to the amount of goodwill recorded for this acquisition.
Financial assets acquired in a business combination after January 1, 2020 are recorded in accordance with ASC Topic 326, after which acquired assets are separated into two types. PCD assets are acquired assets that, as of the acquisition date, have experienced a more-than-insignificant deterioration in credit quality since origination. Non-PCD assets are acquired assets that have experienced no or insignificant deterioration in credit quality since origination. To distinguish between the two types of acquired assets, the Company evaluates risk characteristics that have been determined to be indicators of deteriorated credit quality. In the case of loans, the determining criteria may involve general characteristics, such as loan payment history or changes in creditworthiness since the loan was originated, while others are relevant to recent economic conditions, such as borrowers in industries impacted by the pandemic.
In its acquisition of Gold Coast, the Company has purchased loans which have been determined to be PCD. The carrying amount of those loans was as follows:
At April 3, 2020 | |||||
(In millions) | |||||
Purchase price of loans at acquisition | $ | 244.7 | |||
Allowance for credit losses at acquisition | 4.2 | ||||
Non-credit discount at acquisition | 2.6 | ||||
Par value of acquired loans at acquisition | $ | 251.5 |
Fair Value Measurement of Assets Acquired and Liabilities Assumed
Described below are the methods used to determine the fair values of the significant assets acquired and liabilities assumed in the Gold Coast acquisition based on guidance from ASC 820-10 which defines fair value as the price that would be received to sell an asset or transfer a liability in an orderly transaction between market participants at the measurement date.
Securities. The securities acquired are bought and sold in active markets. The estimated fair values of securities were calculated using external third party broker opinions of the market values. Due to the instability of the market at the time of acquisition as well as the odd lot position sizes of the securities, the Company reviewed the data and assumptions used in pricing the securities by third-parties and made qualitative adjustments to reflect the then current market conditions and the characteristics of each position.
Loans. The estimated fair values of the loan portfolio generally consider adjustments for interest rate risk, required funding costs, servicing costs, prepayments, credit and liquidity. Level 3 inputs were utilized to determine the fair value of the acquired loan portfolio and included the use of present value techniques employing cash flow estimates and incorporated assumptions that market participants would use in estimating fair values. In instances where reliable market information was not available, the Company used its own assumptions in an effort to determine fair value. The primary approach to determining the fair value of the loan portfolio was a discounted cash flow methodology that considered factors including the type of loan, underlying collateral, classification status or grade, interest rate structure (fixed or variable interest rate), and remaining term. For the non-credit component, loans were grouped together according to similar characteristics when applying the various valuations techniques. For the credit component, loans were also grouped based on whether they had more than insignificant deterioration in credit since origination (purchase credit deteriorated “PCD” as defined by ASC 326-20). The expected life of loan loss estimates were calculated based on an annual loss rate developed by using the historical annual average charge-off percentages for New York institutions as a proxy for how a market participant acquirer would value the portfolio. Additionally, a qualitative credit adjustment was applied to the historical annual loss rates, due to COVID-19 and the uncertainty of future losses.
Deposits / Core Deposit Intangible. The core deposit intangible represents the value assigned to the stable and below market rate funding sources within the acquired deposit base; typically demand deposits, interest checking, money market and savings accounts. The core deposit intangible value represents the value of the relationships with deposit customers as a below market rate funding source. The fair value was based on a discounted cash flow methodology that gave appropriate consideration to expected deposit attrition rates, net maintenance costs of the deposit base, projected interest costs and alternative funding costs. Certificates of deposit (time deposits) are not considered to be core deposits as they typically are less stable and generally do not have an “all-in” favorable funding advantage to alternative funding costs. The fair value of certificates of deposit represents the present value of the certificates’ expected contractual payments discounted by market rates for similar certificates and is determined utilizing Level 2 inputs.
9
Borrowed Funds. A discounted cash flow approach was used to determine the fair value of the debt acquired. The fair value of the liability represents the present value of the expected payments discounted using a risk adjusted discount rate. The discount rate was developed based on comparable rated securities, as that backed by companies with similar credit ratings as the Company.
4. Earnings Per Share
The following is a summary of our earnings per share calculations and reconciliation of basic to diluted earnings per share.
For the Three Months Ended March 31, | |||||||||||
2021 | 2020 | ||||||||||
(Dollars in thousands, except per share data) | |||||||||||
Earnings for basic and diluted earnings per common share | |||||||||||
Earnings applicable to common stockholders | $ | 72,275 | $ | 39,512 | |||||||
Shares | |||||||||||
Weighted-average common shares outstanding - basic | 234,661,847 | 233,262,860 | |||||||||
Effect of dilutive common stock equivalents (1) | 717,534 | 369,981 | |||||||||
Weighted-average common shares outstanding - diluted | 235,379,381 | 233,632,841 | |||||||||
Earnings per common share | |||||||||||
Basic | $ | 0.31 | $ | 0.17 | |||||||
Diluted | $ | 0.31 | $ | 0.17 |
(1) For the three months ended March 31, 2021 and 2020, there were 4,274,030 and 5,798,379 equity awards, respectively, that could potentially dilute basic earnings per share in the future that were not included in the computation of diluted earnings per share because to do so would have been anti-dilutive for the periods presented.
5. Securities
Equity Securities
Equity securities are reported at fair value on the Company’s Consolidated Balance Sheets. The Company’s portfolio of equity securities had an estimated fair value of $25.7 million and $36.0 million as of March 31, 2021 and December 31, 2020, respectively. Realized gains and losses from sales of equity securities, as well as changes in fair value of equity securities still held at the reporting date are recognized in the Consolidated Statements of Income.
The following table presents the disaggregated net gains and losses on equity securities reported in the Consolidated Statements of Income:
Three Months Ended March 31, | |||||||||||
2021 | 2020 | ||||||||||
(In thousands) | |||||||||||
Unrealized gains recognized on equity securities | $ | 711 | 78 | ||||||||
Net losses recognized on equity securities sold | (458) | — | |||||||||
Net gains recognized on equity securities | $ | 253 | 78 |
10
Debt Securities
The following tables present the amortized cost, gross unrealized gains and losses, and estimated fair value for available-for-sale debt securities and the amortized cost, net unrealized losses, carrying value, gross unrecognized gains and losses, estimated fair value and allowance for credit losses for held-to-maturity debt securities as of the dates indicated.
At March 31, 2021 | |||||||||||||||||||||||
Amortized cost | Gross unrealized gains | Gross unrealized losses | Estimated fair value | ||||||||||||||||||||
(In thousands) | |||||||||||||||||||||||
Available-for-sale: | |||||||||||||||||||||||
Debt securities: | |||||||||||||||||||||||
Government-sponsored enterprises | $ | 4,164 | 206 | — | 4,370 | ||||||||||||||||||
Mortgage-backed securities: | |||||||||||||||||||||||
Federal Home Loan Mortgage Corporation | 1,231,813 | 26,948 | 4,908 | 1,253,853 | |||||||||||||||||||
Federal National Mortgage Association | 1,205,340 | 32,036 | 7,141 | 1,230,235 | |||||||||||||||||||
Government National Mortgage Association | 190,954 | 4,214 | 688 | 194,480 | |||||||||||||||||||
Total mortgage-backed securities available-for-sale | 2,628,107 | 63,198 | 12,737 | 2,678,568 | |||||||||||||||||||
Total debt securities available-for-sale | $ | 2,632,271 | 63,404 | 12,737 | 2,682,938 |
At March 31, 2021 | |||||||||||||||||||||||||||||||||||
Amortized cost | Net unrealized losses (1) | Carrying value | Gross unrecognized gains (2) | Gross unrecognized losses (2) | Estimated fair value | ||||||||||||||||||||||||||||||
(In thousands) | |||||||||||||||||||||||||||||||||||
Held-to-maturity: | |||||||||||||||||||||||||||||||||||
Debt securities: | |||||||||||||||||||||||||||||||||||
Government-sponsored enterprises | $ | 133,797 | — | 133,797 | 1,410 | 4,786 | 130,421 | ||||||||||||||||||||||||||||
Municipal bonds | 234,957 | — | 234,957 | 10,562 | 65 | 245,454 | |||||||||||||||||||||||||||||
Corporate and other debt securities | 144,176 | 13,395 | 130,781 | 22,147 | 904 | 152,024 | |||||||||||||||||||||||||||||
Total debt securities held-to-maturity | 512,930 | 13,395 | 499,535 | 34,119 | 5,755 | 527,899 | |||||||||||||||||||||||||||||
Mortgage-backed securities: | |||||||||||||||||||||||||||||||||||
Federal Home Loan Mortgage Corporation | 280,683 | 54 | 280,629 | 5,737 | 3,679 | 282,687 | |||||||||||||||||||||||||||||
Federal National Mortgage Association | 377,412 | 146 | 377,266 | 17,331 | 142 | 394,455 | |||||||||||||||||||||||||||||
Government National Mortgage Association | 36,679 | — | 36,679 | 1,548 | — | 38,227 | |||||||||||||||||||||||||||||
Total mortgage-backed securities held-to-maturity | 694,774 | 200 | 694,574 | 24,616 | 3,821 | 715,369 | |||||||||||||||||||||||||||||
Total debt securities held-to-maturity | $ | 1,207,704 | 13,595 | 1,194,109 | 58,735 | 9,576 | 1,243,268 | ||||||||||||||||||||||||||||
Allowance for credit losses | 2,338 | ||||||||||||||||||||||||||||||||||
Total debt securities held-to-maturity, net of allowance for credit losses | 1,191,771 | ||||||||||||||||||||||||||||||||||
(1) Net unrealized losses of held-to-maturity corporate and other debt securities represent the other than temporary impairment related to other non-credit factors recorded prior to the adoption of the current expected credit losses accounting standard on January 1, 2020 that is being amortized through accumulated other comprehensive income over the remaining life of the securities. For mortgage-backed securities, it represents the net loss on previously designated available-for-sale debt securities transferred to held-to-maturity at fair value and is being amortized through accumulated other comprehensive income over the remaining life of the securities.
(2) Unrecognized gains and losses of held-to-maturity debt securities are not reflected in the financial statements, as they represent fair value fluctuations from the later of: (i) the date a security is designated as held-to-maturity; or (ii) the date that an other than temporary impairment charge is recognized on a held-to-maturity security, through the date of the balance sheet. Effective January 1, 2020, held-to-maturity debt securities are evaluated for credit losses to determine if an allowance is necessary. Any allowance required is recorded through the provision for credit losses.
11
At December 31, 2020 | |||||||||||||||||||||||
Amortized cost | Gross unrealized gains | Gross unrealized losses | Estimated fair value | ||||||||||||||||||||
(In thousands) | |||||||||||||||||||||||
Available-for-sale: | |||||||||||||||||||||||
Debt securities: | |||||||||||||||||||||||
Government-sponsored enterprises | $ | 4,260 | 222 | — | 4,482 | ||||||||||||||||||
Mortgage-backed securities: | |||||||||||||||||||||||
Federal Home Loan Mortgage Corporation | 1,286,195 | 30,930 | 73 | 1,317,052 | |||||||||||||||||||
Federal National Mortgage Association | 1,167,057 | 38,568 | 199 | 1,205,426 | |||||||||||||||||||
Government National Mortgage Association | 225,810 | 5,700 | 33 | 231,477 | |||||||||||||||||||
Total mortgage-backed securities available-for-sale | 2,679,062 | 75,198 | 305 | 2,753,955 | |||||||||||||||||||
Total debt securities available-for-sale | $ | 2,683,322 | 75,420 | 305 | 2,758,437 |
At December 31, 2020 | |||||||||||||||||||||||||||||||||||
Amortized cost | Net unrealized losses (1) | Carrying value | Gross unrecognized gains (2) | Gross unrecognized losses (2) | Estimated fair value | ||||||||||||||||||||||||||||||
(In thousands) | |||||||||||||||||||||||||||||||||||
Held-to-maturity: | |||||||||||||||||||||||||||||||||||
Debt securities: | |||||||||||||||||||||||||||||||||||
Government-sponsored enterprises | $ | 109,016 | — | 109,016 | 4,107 | 709 | 112,414 | ||||||||||||||||||||||||||||
Municipal bonds | 246,601 | — | 246,601 | 14,990 | — | 261,591 | |||||||||||||||||||||||||||||
Corporate and other debt securities | 144,209 | 13,644 | 130,565 | 20,033 | 885 | 149,713 | |||||||||||||||||||||||||||||
Total debt securities held-to-maturity | 499,826 | 13,644 | 486,182 | 39,130 | 1,594 | 523,718 | |||||||||||||||||||||||||||||
Mortgage-backed securities: | |||||||||||||||||||||||||||||||||||
Federal Home Loan Mortgage Corporation | 308,285 | 66 | 308,219 | 9,733 | 266 | 317,686 | |||||||||||||||||||||||||||||
Federal National Mortgage Association | 413,601 | 175 | 413,426 | 20,905 | — | 434,331 | |||||||||||||||||||||||||||||
Government National Mortgage Association | 43,290 | — | 43,290 | 1,847 | — | 45,137 | |||||||||||||||||||||||||||||
Total mortgage-backed securities held-to-maturity | 765,176 | 241 | 764,935 | 32,485 | 266 | 797,154 | |||||||||||||||||||||||||||||
Total debt securities held-to-maturity | $ | 1,265,002 | 13,885 | 1,251,117 | 71,615 | 1,860 | 1,320,872 | ||||||||||||||||||||||||||||
Allowance for credit losses | 3,264 | ||||||||||||||||||||||||||||||||||
Total debt securities held-to-maturity, net of allowance for credit losses | 1,247,853 | ||||||||||||||||||||||||||||||||||
(1) Net unrealized losses of held-to-maturity corporate and other debt securities represent the other than temporary impairment related to other non-credit factors recorded prior to the adoption of the current expected credit losses accounting standard on January 1, 2020 that is being amortized through accumulated other comprehensive income over the remaining life of the securities. For mortgage-backed securities, it represents the net loss on previously designated available-for-sale debt securities transferred to held-to-maturity at fair value and is being amortized through accumulated other comprehensive income over the remaining life of the securities.
(2) Unrecognized gains and losses of held-to-maturity debt securities are not reflected in the financial statements, as they represent fair value fluctuations from the later of: (i) the date a security is designated as held-to-maturity; or (ii) the date that an other than temporary impairment charge is recognized on a held-to-maturity security, through the date of the balance sheet. Effective January 1, 2020, held-to-maturity debt securities are evaluated for credit losses to determine if an allowance is necessary. Any allowance required is recorded through the provision for credit losses.
12
Gross unrealized losses on debt securities and the estimated fair value of the related securities, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position at March 31, 2021 and December 31, 2020, were as follows:
March 31, 2021 | |||||||||||||||||||||||||||||||||||
Less than 12 months | 12 months or more | Total | |||||||||||||||||||||||||||||||||
Estimated fair value | Unrealized losses | Estimated fair value | Unrealized losses | Estimated fair value | Unrealized losses | ||||||||||||||||||||||||||||||
(In thousands) | |||||||||||||||||||||||||||||||||||
Available-for-sale: | |||||||||||||||||||||||||||||||||||
Mortgage-backed securities: | |||||||||||||||||||||||||||||||||||
Federal Home Loan Mortgage Corporation | $ | 178,902 | 4,908 | — | — | 178,902 | 4,908 | ||||||||||||||||||||||||||||
Federal National Mortgage Association | 387,186 | 7,141 | — | — | 387,186 | 7,141 | |||||||||||||||||||||||||||||
Government National Mortgage Association | 34,027 | 688 | — | — | 34,027 | 688 | |||||||||||||||||||||||||||||
Total debt securities available-for-sale | 600,115 | 12,737 | — | — | 600,115 | 12,737 | |||||||||||||||||||||||||||||
Held-to-maturity: | |||||||||||||||||||||||||||||||||||
Debt securities: | |||||||||||||||||||||||||||||||||||
Government-sponsored enterprises | 87,397 | 4,786 | — | — | 87,397 | 4,786 | |||||||||||||||||||||||||||||
Municipal bonds | 3,371 | 65 | — | — | 3,371 | 65 | |||||||||||||||||||||||||||||
Corporate and other debt securities | 23,838 | 904 | — | — | 23,838 | 904 | |||||||||||||||||||||||||||||
Total debt securities held-to-maturity | 114,606 | 5,755 | — | — | 114,606 | 5,755 | |||||||||||||||||||||||||||||
Mortgage-backed securities: | |||||||||||||||||||||||||||||||||||
Federal Home Loan Mortgage Corporation | 100,202 | 3,679 | — | — | 100,202 | 3,679 | |||||||||||||||||||||||||||||
Federal National Mortgage Association | 9,234 | 142 | — | — | 9,234 | 142 | |||||||||||||||||||||||||||||
Total mortgage-backed securities held-to-maturity | 109,436 | 3,821 | — | — | 109,436 | 3,821 | |||||||||||||||||||||||||||||
Total debt securities held-to-maturity | 224,042 | 9,576 | — | — | 224,042 | 9,576 | |||||||||||||||||||||||||||||
Total | $ | 824,157 | 22,313 | — | — | 824,157 | 22,313 |
December 31, 2020 | |||||||||||||||||||||||||||||||||||
Less than 12 months | 12 months or more | Total | |||||||||||||||||||||||||||||||||
Estimated fair value | Unrealized losses | Estimated fair value | Unrealized losses | Estimated fair value | Unrealized losses | ||||||||||||||||||||||||||||||
(In thousands) | |||||||||||||||||||||||||||||||||||
Available-for-sale: | |||||||||||||||||||||||||||||||||||
Mortgage-backed securities: | |||||||||||||||||||||||||||||||||||
Federal Home Loan Mortgage Corporation | $ | 60,502 | 73 | — | — | 60,502 | 73 | ||||||||||||||||||||||||||||
Federal National Mortgage Association | 123,329 | 199 | — | — | 123,329 | 199 | |||||||||||||||||||||||||||||
Government National Mortgage Association | 9,062 | 33 | — | — | 9,062 | 33 | |||||||||||||||||||||||||||||
Total debt securities available-for-sale | 192,893 | 305 | — | — | 192,893 | 305 | |||||||||||||||||||||||||||||
Held-to-maturity: | |||||||||||||||||||||||||||||||||||
Debt securities: | |||||||||||||||||||||||||||||||||||
Government-sponsored enterprises | 66,558 | 709 | — | — | 66,558 | 709 | |||||||||||||||||||||||||||||
Corporate and other debt securities | 15,038 | 885 | — | — | 15,038 | 885 | |||||||||||||||||||||||||||||
Total debt securities held-to-maturity | 81,596 | 1,594 | — | — | 81,596 | 1,594 | |||||||||||||||||||||||||||||
Mortgage-backed securities: | |||||||||||||||||||||||||||||||||||
Federal Home Loan Mortgage Corporation | 40,013 | 266 | — | — | 40,013 | 266 | |||||||||||||||||||||||||||||
Total debt securities held-to-maturity | 121,609 | 1,860 | — | — | 121,609 | 1,860 | |||||||||||||||||||||||||||||
Total | $ | 314,502 | 2,165 | — | — | 314,502 | 2,165 |
13
We conduct periodic reviews of individual securities to assess whether an allowance for credit loss is required. Held-to-maturity debt securities are evaluated for expected credit loss utilizing a historical loss methodology, or a discounted cash flows approach which is assessed against the book value of the investment security excluding accrued interest. Available-for-sale debt securities are evaluated to determine if a decline in fair value below the amortized cost basis has resulted from a credit loss or other factors. An impairment on available-for-sale securities related to credit factors would be recorded through an allowance for credit losses. The allowance would be limited to the amount by which the security’s amortized cost basis exceeds the fair value. An impairment on available-for-sale securities that has not been recorded through an allowance for credit losses shall be recorded through other comprehensive income, net of applicable taxes. Investment securities will be written down to fair value through the consolidated statement of income when management intends to sell (or may be required to sell) the securities before they recover in value.
The majority of our held-to-maturity debt securities portfolio is comprised of agency mortgage-backed securities. For agency (FNMA, FHLMC and GNMA) mortgage-backed securities, and other agency debt instruments, the expectation of non-payment is zero. The timely payment of principal and interest on FNMA and FHLMC securities is guaranteed by each corporation. As each of these corporations is in conservatorship with the federal government, the payment guarantees are considered implicit obligations of the US government. GNMA securities carry the full faith and credit guarantee of the federal government. Because of the existence of government guarantees of timely payment of principal and interest, expected losses on agency securities are assumed to be zero. Changes in the fair value of agency securities in this portfolio are primarily driven by changes in interest rates and other non-credit related factors. At March 31, 2021, our held-to-maturity debt securities portfolio had an allowance for credit losses of $2.3 million. The allowance is related to non-agency corporate and other debt securities. The majority of the allowance is related to a portfolio of collateralized debt obligations backed by pooled TruPS, principally issued by banks and to a lesser extent insurance companies and real estate investment trusts. At March 31, 2021, the TruPS had a carrying value before allowance for credit losses and estimated fair value of $50.3 million and $69.9 million, respectively. The Company does not have the intent to sell these securities and does not believe it is more likely than not that the Company will be required to sell these securities before a recovery of amortized cost. Refer to Note 7, Allowance for Credit Losses, for additional information on the Company’s allowance for credit losses.
At March 31, 2021, the available-for-sale debt securities portfolio was almost entirely comprised of agency securities. As such, the unrealized losses in this portfolio are primarily driven by changes in interest rates and other non-credit related factors. The Company does not have the intent to sell these securities and does not believe it is more likely than not that the Company will be required to sell these securities before a recovery of amortized cost. As of March 31, 2021, there is no allowance for credit losses related to the Company’s available-for-sale debt securities as the decline in fair value did not result from credit issues.
Debt securities with a carrying value before allowance for credit losses of $1.87 billion and an estimated fair value of $1.92 billion are pledged to secure borrowings and municipal deposits. The contractual maturities of the Bank’s mortgage-backed securities are generally less than 20 years with effective lives expected to be shorter due to prepayments. Expected maturities may differ from contractual maturities due to underlying loan prepayments or early call privileges of the issuer; therefore, mortgage-backed securities are not included in the following table. Excluding the allowance for credit losses, the amortized cost and estimated fair value of debt securities other than mortgage-backed securities at March 31, 2021, by contractual maturity, are shown below.
March 31, 2021 | |||||||||||
Carrying value | Estimated fair value | ||||||||||
(In thousands) | |||||||||||
Due in one year or less | $ | 40,776 | 40,776 | ||||||||
Due after one year through five years | 10,249 | 10,448 | |||||||||
Due after five years through ten years | 162,679 | 163,078 | |||||||||
Due after ten years | 289,995 | 317,967 | |||||||||
Total | $ | 503,699 | 532,269 |
Gains and Losses
Gains and losses on the sale of all securities are determined using the specific identification method. For the three months ended March 31, 2021, the Company received proceeds of $16.5 million from the sale of equity securities which resulted in a net loss of $458,000. In addition, the Company received proceeds of $8.2 million from the sale of available-for-sale debt securities which resulted in gains of $398,000 for the three months ended March 31, 2021. The Company recognized net unrealized gains on equity securities of $711,000 for the three months ended March 31, 2021.
14
For the three months ended March 31, 2020, there were no sales of securities; however, the Company received proceeds of $16.5 million from the call of a held-to-maturity debt security which resulted in a gain of $124,000. The Company recognized net unrealized gains on equity securities of $78,000 for the three months ended March 31, 2020.
6. Loans Receivable, Net
On January 1, 2020, the Company adopted ASU 2016-13, “Financial Instruments- Credit Losses (Topic 326)” that is referred to as the current expected credit loss methodology, (“CECL”) for measuring credit losses. Refer to Note 7, Allowance for Credit Losses, for further details. All disclosures as of and for the three months ended March 31, 2021 and December 31, 2020 are presented in accordance with Topic 326.
The detail of the loan portfolio as of March 31, 2021 and December 31, 2020 was as follows:
March 31, 2021 | December 31, 2020 | ||||||||||
(In thousands) | |||||||||||
Multi-family loans | $ | 7,230,501 | 7,122,840 | ||||||||
Commercial real estate loans | 4,997,364 | 4,947,212 | |||||||||
Commercial and industrial loans | 3,642,178 | 3,575,641 | |||||||||
Construction loans | 393,516 | 404,367 | |||||||||
Total commercial loans | 16,263,559 | 16,050,060 | |||||||||
Residential mortgage loans | 3,911,884 | 4,119,894 | |||||||||
Consumer and other loans | 695,793 | 702,801 | |||||||||
Total loans | 20,871,236 | 20,872,755 | |||||||||
Deferred fees, premiums and accretable purchase accounting adjustments, net | (14,815) | (9,318) | |||||||||
Allowance for credit losses | (283,760) | (282,986) | |||||||||
Net loans | $ | 20,572,661 | 20,580,451 |
Credit Quality Indicators
The Company has lending policies and procedures that provide target market, underwriting and other criteria for identified lending segments to codify the level of credit risk the Company is willing to accept. Approval authority levels are delegated to qualified individuals and approval bodies for the extension of credit within the guidance of these policies and procedures. In addition, the Company maintains an independent loan review department that reviews and validates risk assessment on a continual basis.
The Company assigns ratings to borrowers and transactions based on the assessment of a borrower’s ability to service their debt based on relevant information such as: current financial information, historical payment experience, credit documentation, public information and current economic trends, among other factors.
In connection with the adoption of CECL on January 1, 2020, the Company implemented new risk rating models for borrowers and transactions within its commercial loan portfolio. The risk rating methodology transitioned to a dual risk rating framework which bifurcates ratings into probability of default (PD) and loss given default (LGD). Relevant risks are evaluated prior to approving a transaction to determine if the transaction is within the Company’s risk appetite and the appropriate rating. Strong credit analysis requires current, reliable financial information and documented assessment of the customer’s:
•ability to perform in accordance with the terms of the credit, including adherence to covenants;
•assets and liabilities, liquidity, net worth, and contingent and other off-balance sheet items;
•tax liabilities;
•cash reserves and ability to convert assets to cash;
•income statement and the sources, level, stability, and quality of earnings;
•projected performance, sensitized for stressed circumstances; and
•industry performance relative to peers and industry.
Each commercial credit facility is assigned a PD and LGD rating for the purpose of informing a credit decision, facilitating the determination of the expected level of credit loss and other portfolio management activities (as well as relationship profitability). The dual risk rating framework and risk rating methodologies allow for consistent determination of
15
risk across the Commercial business as indicated by the risk rating assigned. The methodology used by the Bank applies the same criteria for identification of a credit as for the regulatory definitions of risk ratings:
Pass - “Pass” assets are well protected by the current net worth and paying capacity of the obligor (or guarantors, if any) or by the fair value, less cost to acquire and sell, of any underlying collateral in a timely manner.
Watch - A “Watch” asset has all the characteristics of a Pass asset but warrants more than the normal level of supervision. These loans may require more detailed reporting to management because some aspects of underwriting may not conform to policy or adverse events may have affected or could affect the cash flow or ability to continue operating profitably, provided, however, the events do not constitute an undue credit risk. Residential and consumer loans delinquent 30-59 days are considered watch if not a troubled debt restructuring (“TDR”). In addition, any residential or consumer loan currently on deferment in accordance with the CARES Act or the interagency statement issued by bank regulatory agencies are considered watch.
Special Mention - A “Special Mention” asset has potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the asset or in the institution’s credit position at some future date. Special Mention assets are not adversely classified and do not expose an institution to sufficient risk to warrant adverse classification. Residential and consumer loans delinquent 60-89 days are considered special mention if not a TDR.
Substandard - A “Substandard” asset is inadequately protected by the current worth and paying capacity of the obligor or by the collateral pledged, if any. Assets so classified must have a well-defined weakness, or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected. Residential and consumer loans delinquent 90 days or greater as well as TDRs are considered substandard.
Doubtful - An asset classified “Doubtful” has all the weaknesses inherent in one classified substandard with the added characteristic that the weaknesses make collection or liquidation in full highly questionable and improbable on the basis of currently known facts, conditions, and values.
Loss - An asset or portion thereof, classified “Loss” is considered uncollectible and of such little value that its continuance on the institution’s books as an asset, without establishment of a specific valuation allowance or charge-off, is not warranted. This classification does not necessarily mean that an asset has no recovery or salvage value; but rather, there is much doubt about whether, how much, or when the recovery will occur. As such, it is not practical or desirable to defer the write-off.
16
The following table presents the risk category of loans as of March 31, 2021 by class of loan and vintage year:
Term Loans by Origination Year | |||||||||||||||||||||||||||||||||||||||||||||||
2021 | 2020 | 2019 | 2018 | 2017 | Prior | Revolving Loans | Total | ||||||||||||||||||||||||||||||||||||||||
(In thousands) | |||||||||||||||||||||||||||||||||||||||||||||||
Multi-family | |||||||||||||||||||||||||||||||||||||||||||||||
Pass | $ | 385,367 | 998,208 | 479,080 | 796,142 | 548,043 | 1,774,521 | 7,472 | 4,988,833 | ||||||||||||||||||||||||||||||||||||||
Watch | — | 18,530 | 174,309 | 449,463 | 155,695 | 600,992 | 1,340 | 1,400,329 | |||||||||||||||||||||||||||||||||||||||
Special mention | — | — | 3,572 | 99,001 | 44,012 | 267,088 | — | 413,673 | |||||||||||||||||||||||||||||||||||||||
Substandard | — | — | 10,818 | 16,686 | 20,962 | 377,809 | 1,391 | 427,666 | |||||||||||||||||||||||||||||||||||||||
Total Multi-family | 385,367 | 1,016,738 | 667,779 | 1,361,292 | 768,712 | 3,020,410 | 10,203 | 7,230,501 | |||||||||||||||||||||||||||||||||||||||
Commercial real estate | |||||||||||||||||||||||||||||||||||||||||||||||
Pass | 156,520 | 523,685 | 693,388 | 587,853 | 451,379 | 1,498,160 | 30,154 | 3,941,139 | |||||||||||||||||||||||||||||||||||||||
Watch | 1,466 | 90,432 | 117,359 | 160,517 | 67,750 | 222,648 | 4,633 | 664,805 | |||||||||||||||||||||||||||||||||||||||
Special mention | — | 379 | 7,115 | 5,263 | 15,235 | 121,747 | 1,437 | 151,176 | |||||||||||||||||||||||||||||||||||||||
Substandard | — | — | — | 20,143 | 45,438 | 174,663 | — | 240,244 | |||||||||||||||||||||||||||||||||||||||
Total Commercial real estate | 157,986 | 614,496 | 817,862 | 773,776 | 579,802 | 2,017,218 | 36,224 | 4,997,364 | |||||||||||||||||||||||||||||||||||||||
Commercial and industrial | |||||||||||||||||||||||||||||||||||||||||||||||
Pass | 202,203 | 941,163 | 605,057 | 295,238 | 173,597 | 477,570 | 218,366 | 2,913,194 | |||||||||||||||||||||||||||||||||||||||
Watch | 14,290 | 37,488 | 104,910 | 43,117 | 23,277 | 51,986 | 46,805 | 321,873 | |||||||||||||||||||||||||||||||||||||||
Special mention | — | 16,606 | 119,581 | 57,818 | 13,162 | 88,109 | 1,475 | 296,751 | |||||||||||||||||||||||||||||||||||||||
Substandard | — | — | 6,570 | 8,041 | 47,073 | 33,179 | 15,497 | 110,360 | |||||||||||||||||||||||||||||||||||||||
Total Commercial and industrial | 216,493 | 995,257 | 836,118 | 404,214 | 257,109 | 650,844 | 282,143 | 3,642,178 | |||||||||||||||||||||||||||||||||||||||
Construction | |||||||||||||||||||||||||||||||||||||||||||||||
Pass | 10,948 | 106,307 | 53,047 | — | — | — | 167,777 | 338,079 | |||||||||||||||||||||||||||||||||||||||
Watch | — | 6,902 | 5,350 | — | — | — | — | 12,252 | |||||||||||||||||||||||||||||||||||||||
Special mention | — | — | — | 23,375 | — | — | 19,810 | 43,185 | |||||||||||||||||||||||||||||||||||||||
Substandard | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
Total Construction | 10,948 | 113,209 | 58,397 | 23,375 | — | — | 187,587 | 393,516 | |||||||||||||||||||||||||||||||||||||||
Residential mortgage | |||||||||||||||||||||||||||||||||||||||||||||||
Pass | 303,000 | 547,273 | 359,835 | 350,977 | 422,900 | 1,763,869 | — | 3,747,854 | |||||||||||||||||||||||||||||||||||||||
Watch | — | 1,730 | 16,013 | 11,811 | 17,178 | 66,558 | — | 113,290 | |||||||||||||||||||||||||||||||||||||||
Special mention | — | — | — | 156 | 521 | 1,419 | — | 2,096 | |||||||||||||||||||||||||||||||||||||||
Substandard | — | — | 1,523 | 1,941 | 1,331 | 43,754 | 95 | 48,644 | |||||||||||||||||||||||||||||||||||||||
Total residential mortgage | 303,000 | 549,003 | 377,371 | 364,885 | 441,930 | 1,875,600 | 95 | 3,911,884 | |||||||||||||||||||||||||||||||||||||||
Consumer and other | |||||||||||||||||||||||||||||||||||||||||||||||
Pass | 1,827 | 2,664 | 6,198 | 5,237 | 8,241 | 57,948 | 603,298 | 685,413 | |||||||||||||||||||||||||||||||||||||||
Watch | — | — | 38 | 137 | 3,167 | 535 | 3,355 | 7,232 | |||||||||||||||||||||||||||||||||||||||
Special mention | — | — | — | — | 792 | 4 | 279 | 1,075 | |||||||||||||||||||||||||||||||||||||||
Substandard | — | — | — | — | — | 1,631 | 442 | 2,073 | |||||||||||||||||||||||||||||||||||||||
Total Consumer and other | 1,827 | 2,664 | 6,236 | 5,374 | 12,200 | 60,118 | 607,374 | 695,793 | |||||||||||||||||||||||||||||||||||||||
Total | $ | 1,075,621 | 3,291,367 | 2,763,763 | 2,932,916 | 2,059,753 | 7,624,190 | 1,123,626 | 20,871,236 |
17
The following table presents the risk category of loans as of December 31, 2020 by class of loan and vintage year:
Term Loans by Origination Year | |||||||||||||||||||||||||||||||||||||||||||||||
2020 | 2019 | 2018 | 2017 | 2016 | Prior | Revolving Loans | Total | ||||||||||||||||||||||||||||||||||||||||
(In thousands) | |||||||||||||||||||||||||||||||||||||||||||||||
Multi-family | |||||||||||||||||||||||||||||||||||||||||||||||
Pass | $ | 1,002,259 | 515,446 | 912,910 | 601,440 | 850,781 | 1,199,133 | 6,986 | 5,088,955 | ||||||||||||||||||||||||||||||||||||||
Watch | 21,366 | 153,404 | 374,363 | 135,348 | 299,413 | 220,668 | — | 1,204,562 | |||||||||||||||||||||||||||||||||||||||
Special mention | 4,560 | — | 86,119 | 32,506 | 48,020 | 205,916 | — | 377,121 | |||||||||||||||||||||||||||||||||||||||
Substandard | — | 7,285 | 8,436 | 17,580 | 139,975 | 277,535 | 1,391 | 452,202 | |||||||||||||||||||||||||||||||||||||||
Total Multi-family | 1,028,185 | 676,135 | 1,381,828 | 786,874 | 1,338,189 | 1,903,252 | 8,377 | 7,122,840 | |||||||||||||||||||||||||||||||||||||||
Commercial real estate | |||||||||||||||||||||||||||||||||||||||||||||||
Pass | 529,244 | 684,807 | 646,708 | 461,097 | 495,822 | 1,081,512 | 32,509 | 3,931,699 | |||||||||||||||||||||||||||||||||||||||
Watch | 87,137 | 132,932 | 117,598 | 74,379 | 61,794 | 165,702 | 3,428 | 642,970 | |||||||||||||||||||||||||||||||||||||||
Special mention | 375 | 6,988 | 5,279 | 13,295 | 51,880 | 71,745 | 250 | 149,812 | |||||||||||||||||||||||||||||||||||||||
Substandard | — | — | 8,212 | 40,024 | 29,488 | 144,758 | 249 | 222,731 | |||||||||||||||||||||||||||||||||||||||
Total Commercial real estate | 616,756 | 824,727 | 777,797 | 588,795 | 638,984 | 1,463,717 | 36,436 | 4,947,212 | |||||||||||||||||||||||||||||||||||||||
Commercial and industrial | |||||||||||||||||||||||||||||||||||||||||||||||
Pass | 1,007,949 | 619,275 | 328,917 | 156,596 | 176,557 | 348,278 | 203,302 | 2,840,874 | |||||||||||||||||||||||||||||||||||||||
Watch | 49,208 | 115,888 | 43,791 | 48,230 | 28,708 | 34,697 | 31,931 | 352,453 | |||||||||||||||||||||||||||||||||||||||
Special mention | 16,813 | 111,399 | 48,887 | 14,770 | 14,102 | 76,554 | 798 | 283,323 | |||||||||||||||||||||||||||||||||||||||
Substandard | — | 6,128 | 8,236 | 42,297 | 4,341 | 22,707 | 15,282 | 98,991 | |||||||||||||||||||||||||||||||||||||||
Total Commercial and industrial | 1,073,970 | 852,690 | 429,831 | 261,893 | 223,708 | 482,236 | 251,313 | 3,575,641 | |||||||||||||||||||||||||||||||||||||||
Construction | |||||||||||||||||||||||||||||||||||||||||||||||
Pass | 85,915 | 58,041 | 23,375 | — | — | — | 197,437 | 364,768 | |||||||||||||||||||||||||||||||||||||||
Watch | 6,891 | 5,350 | — | — | — | — | — | 12,241 | |||||||||||||||||||||||||||||||||||||||
Special mention | — | — | 15,228 | — | — | — | — | 15,228 | |||||||||||||||||||||||||||||||||||||||
Substandard | — | — | — | — | — | — | 12,130 | 12,130 | |||||||||||||||||||||||||||||||||||||||
Total Construction | 92,806 | 63,391 | 38,603 | — | — | — | 209,567 | 404,367 | |||||||||||||||||||||||||||||||||||||||
Residential mortgage | |||||||||||||||||||||||||||||||||||||||||||||||
Pass | 556,761 | 450,363 | 425,617 | 530,676 | 407,201 | 1,601,457 | — | 3,972,075 | |||||||||||||||||||||||||||||||||||||||
Watch | 809 | 12,929 | 13,465 | 14,704 | 8,517 | 44,299 | — | 94,723 | |||||||||||||||||||||||||||||||||||||||
Special mention | — | — | 584 | — | — | 3,402 | — | 3,986 | |||||||||||||||||||||||||||||||||||||||
Substandard | — | 1,523 | 1,972 | 1,336 | 246 | 43,936 | 97 | 49,110 | |||||||||||||||||||||||||||||||||||||||
Total residential mortgage | 557,570 | 464,815 | 441,638 | 546,716 | 415,964 | 1,693,094 | 97 | 4,119,894 | |||||||||||||||||||||||||||||||||||||||
Consumer and other | |||||||||||||||||||||||||||||||||||||||||||||||
Pass | 5,031 | 6,853 | 5,693 | 7,448 | 6,692 | 57,103 | 601,481 | 690,301 | |||||||||||||||||||||||||||||||||||||||
Watch | — | 39 | 137 | 56 | 156 | 440 | 7,655 | 8,483 | |||||||||||||||||||||||||||||||||||||||
Special mention | — | — | — | — | — | 292 | 1,184 | 1,476 | |||||||||||||||||||||||||||||||||||||||
Substandard | — | — | — | — | — | 1,796 | 745 | 2,541 | |||||||||||||||||||||||||||||||||||||||
Total Consumer and other | 5,031 | 6,892 | 5,830 | 7,504 | 6,848 | 59,631 | 611,065 | 702,801 | |||||||||||||||||||||||||||||||||||||||
Total | $ | 3,374,318 | 2,888,650 | 3,075,527 | 2,191,782 | 2,623,693 | 5,601,930 | 1,116,855 | 20,872,755 |
18
Delinquent and Non-Accrual Loans
In the absence of other intervening factors, loans granted payment deferrals related to COVID-19 are not reported as past due or placed on non-accrual status in accordance with the CARES Act and Interagency Guidance.
The following tables present the payment status of the recorded investment in past due loans as of March 31, 2021 and December 31, 2020 by class of loans:
March 31, 2021 | |||||||||||||||||||||||||||||||||||
30-59 Days | 60-89 Days | Greater than 90 Days | Total Past Due | Current | Total Loans Receivable | ||||||||||||||||||||||||||||||
(In thousands) | |||||||||||||||||||||||||||||||||||
Commercial loans: | |||||||||||||||||||||||||||||||||||
Multi-family | $ | 19,176 | 3,434 | 16,693 | 39,303 | 7,191,198 | 7,230,501 | ||||||||||||||||||||||||||||
Commercial real estate | 11,458 | 2,660 | 7,862 | 21,980 | 4,975,384 | 4,997,364 | |||||||||||||||||||||||||||||
Commercial and industrial | 7,375 | 200 | 3,204 | 10,779 | 3,631,399 | 3,642,178 | |||||||||||||||||||||||||||||
Construction | — | — | — | — | 393,516 | 393,516 | |||||||||||||||||||||||||||||
Total commercial loans | 38,009 | 6,294 | 27,759 | 72,062 | 16,191,497 | 16,263,559 | |||||||||||||||||||||||||||||
Residential mortgage | 10,135 | 2,374 | 29,681 | 42,190 | 3,869,694 | 3,911,884 | |||||||||||||||||||||||||||||
Consumer and other | 3,714 | 1,075 | 1,548 | 6,337 | 689,456 | 695,793 | |||||||||||||||||||||||||||||
Total | $ | 51,858 | 9,743 | 58,988 | 120,589 | 20,750,647 | 20,871,236 |
December 31, 2020 | |||||||||||||||||||||||||||||||||||
30-59 Days | 60-89 Days | Greater than 90 Days | Total Past Due | Current | Total Loans Receivable | ||||||||||||||||||||||||||||||
(In thousands) | |||||||||||||||||||||||||||||||||||
Commercial loans: | |||||||||||||||||||||||||||||||||||
Multi-family | $ | 7,421 | — | 32,884 | 40,305 | 7,082,535 | 7,122,840 | ||||||||||||||||||||||||||||
Commercial real estate | 12,805 | 2,450 | 6,356 | 21,611 | 4,925,601 | 4,947,212 | |||||||||||||||||||||||||||||
Commercial and industrial | 986 | 3,116 | 1,769 | 5,871 | 3,569,770 | 3,575,641 | |||||||||||||||||||||||||||||
Construction | — | — | — | — | 404,367 | 404,367 | |||||||||||||||||||||||||||||
Total commercial loans | 21,212 | 5,566 | 41,009 | 67,787 | 15,982,273 | 16,050,060 | |||||||||||||||||||||||||||||
Residential mortgage | 13,768 | 4,258 | 29,124 | 47,150 | 4,072,744 | 4,119,894 | |||||||||||||||||||||||||||||
Consumer and other | 5,645 | 1,476 | 1,984 | 9,105 | 693,696 | 702,801 | |||||||||||||||||||||||||||||
Total | $ | 40,625 | 11,300 | 72,117 | 124,042 | 20,748,713 | 20,872,755 |
The following table presents non-accrual loans at the dates indicated:
March 31, 2021 | December 31, 2020 | ||||||||||||||||||||||
# of loans | Amount | # of loans | Amount | ||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||
Non-accrual: | |||||||||||||||||||||||
Multi-family | 13 | $ | 19,179 | 15 | $ | 35,567 | |||||||||||||||||
Commercial real estate | 25 | 14,039 | 29 | 15,894 | |||||||||||||||||||
Commercial and industrial | 15 | 4,390 | 21 | 9,212 | |||||||||||||||||||
Construction | — | — | — | — | |||||||||||||||||||
Total commercial loans | 53 | 37,608 | 65 | 60,673 | |||||||||||||||||||
Residential mortgage and consumer | 239 | 45,703 | 246 | 46,452 | |||||||||||||||||||
Total non-accrual loans | 292 | $ | 83,311 | 311 | $ | 107,125 |
The Company recognized $279,000 of interest income on non-accrual loans during the three months ended March 31, 2021.
19
Individually Evaluated Loans
Loans which do not share common risk characteristics with other loans are individually evaluated as part of the process of calculating the allowance for credit losses. The evaluation is determined on an individual basis using the present value of expected cash flows or the fair value of the collateral as of the reporting date. When management determines that the fair value of collateral securing a collateral dependent loan inadequately covers the balance of net principal, the net principal balance is written down to the fair value of the collateral, net of estimated selling costs as applicable, rather than assigning an allowance. See Note 15, Fair Value Measurements, for information regarding the valuation process for collateral dependent loans.
The following table presents individually evaluated collateral-dependent loans by class of loans at the dates indicated:
March 31, 2021 | December 31, 2020 | ||||||||||||||||||||||||||||||||||
Real Estate | Other | Total | Real Estate | Other | Total | ||||||||||||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||||||||||||||
Multi-family | $ | 17,389 | — | 17,389 | $ | 31,484 | — | 31,484 | |||||||||||||||||||||||||||
Commercial real estate | 7,424 | — | 7,424 | 8,758 | — | 8,758 | |||||||||||||||||||||||||||||
Commercial and industrial | 2,646 | 930 | 3,576 | 2,994 | 3,549 | 6,543 | |||||||||||||||||||||||||||||
Construction | — | — | — | — | — | — | |||||||||||||||||||||||||||||
Total commercial loans | 27,459 | 930 | 28,389 | 43,236 | 3,549 | 46,785 | |||||||||||||||||||||||||||||
Residential mortgage and consumer | 24,359 | 97 | 24,456 | 25,158 | 103 | 25,261 | |||||||||||||||||||||||||||||
Total collateral-dependent loans | $ | 51,818 | 1,027 | 52,845 | $ | 68,394 | 3,652 | 72,046 |
On an annual basis, the Company reviews the lease residuals and assets currently off-lease for potential impairment. For the year ended December 31, 2019, the Company recorded an impairment charge of $2.6 million as the fair value of certain equipment decreased at a rate greater than originally projected. An additional impairment charge of $2.2 million was recorded on the same equipment class during the year ended December 31, 2020 given the extended downturn in the market for these assets. For the period ended March 31, 2021 there were no changes.
TDR Loans Included in Non-Accrual
Included in the non-accrual table above are TDR loans whose payment status is current but the Company has classified as non-accrual as the loans have not maintained their current payment status for six consecutive months under the restructured terms and therefore do not meet the criteria for accrual status. As of March 31, 2021 and December 31, 2020, these loans are comprised of the following:
March 31, 2021 | December 31, 2020 | ||||||||||||||||||||||
# of loans | Amount | # of loans | Amount | ||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||
TDR with payment status current classified as non-accrual: | |||||||||||||||||||||||
Commercial real estate | 3 | $ | 4,362 | 3 | $ | 3,907 | |||||||||||||||||
Residential mortgage and consumer | 33 | 5,636 | 32 | 5,634 | |||||||||||||||||||
Total TDR with payment status current classified as non-accrual | 36 | $ | 9,998 | 35 | $ | 9,541 |
The following table presents TDR loans which were also 30-89 days delinquent and classified as non-accrual at the dates indicated:
March 31, 2021 | December 31, 2020 | ||||||||||||||||||||||
# of loans | Amount | # of loans | Amount | ||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||
TDR 30-89 days delinquent classified as non-accrual: | |||||||||||||||||||||||
Commercial real estate | — | $ | — | 1 | $ | 1,780 | |||||||||||||||||
Residential mortgage and consumer | 9 | 726 | 10 | 942 | |||||||||||||||||||
Total TDR 30-89 days delinquent classified as non-accrual | 9 | $ | 726 | 11 | $ | 2,722 |
20
The Company has no loans past due 90 days or more delinquent that are still accruing interest.
Guidance on Non-TDR Loan Modifications due to COVID-19
The Company implemented various consumer and commercial loan modification programs to provide its borrowers relief from the economic impacts of COVID-19. In accordance with the Coronavirus Aid, Relief, and Economic Security Act (“CARES Act”), the Company elected to not apply troubled debt restructuring classification to any COVID-19 related loan modifications that occurred after March 1, 2020 to borrowers who were current as of December 31, 2019. Accordingly, these modifications are exempt from troubled debt restructuring classification under U.S. generally accepted accounting principles (“U.S. GAAP”) and were not classified as troubled debt restructurings (“TDRs”). The Consolidated Appropriations Act of 2021 extends this provision of the CARES Act to January 1, 2022. In addition, for loans modified in response to the COVID-19 pandemic that did not meet the above criteria (e.g., current payment status at December 31, 2019), the Company applied the guidance included in an interagency statement issued by the bank regulatory agencies. For loan modifications that include a payment deferral and are not TDRs, the borrower’s past due and non-accrual status have not been impacted during the deferral period. Interest income has continued to be recognized over the contractual life of the loan.
Troubled Debt Restructurings
On a case-by-case basis, the Company may agree to modify the contractual terms of a borrower’s loan to remain competitive and assist customers who may be experiencing financial difficulty, as well as preserve the Company’s position in the loan. If the borrower is experiencing financial difficulties and a concession has been made at the time of such modification, the loan is classified as a TDR.
Substantially all of our TDR loan modifications 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, or a combination of these two methods. These modifications rarely result in the forgiveness of principal or accrued interest. In addition, we frequently obtain additional collateral or guarantor support when modifying commercial loans. Restructured loans remain on non-accrual status until payment is reasonably assured (generally six consecutive months of payments) and both principal and interest are deemed collectible.
Consistent with the CARES Act and interagency guidance which allows temporary relief for current borrowers affected by COVID-19, we have worked with borrowers and granted certain modifications through programs related to COVID-19 relief. At March 31, 2021, loans with an aggregate outstanding balance of approximately $693.0 million have been granted payment deferment as a result of financial disruptions associated with the COVID-19 pandemic. Such modifications that met the criteria are not included in our TDR totals and discussion below.
The following tables present the total TDR loans at March 31, 2021 and December 31, 2020:
March 31, 2021 | |||||||||||||||||||||||||||||||||||
Accrual | Non-accrual | Total | |||||||||||||||||||||||||||||||||
# of loans | Amount | # of loans | Amount | # of loans | Amount | ||||||||||||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||||||||||||||
Commercial loans: | |||||||||||||||||||||||||||||||||||
Commercial real estate | — | $ | — | 3 | $ | 4,362 | 3 | $ | 4,362 | ||||||||||||||||||||||||||
Commercial and industrial | 2 | 930 | — | — | 2 | 930 | |||||||||||||||||||||||||||||
Total commercial loans | 2 | 930 | 3 | 4,362 | 5 | 5,292 | |||||||||||||||||||||||||||||
Residential mortgage and consumer | 43 | 8,165 | 82 | 16,291 | 125 | 24,456 | |||||||||||||||||||||||||||||
Total | 45 | $ | 9,095 | 85 | $ | 20,653 | 130 | $ | 29,748 |
21
December 31, 2020 | |||||||||||||||||||||||||||||||||||
Accrual | Non-accrual | Total | |||||||||||||||||||||||||||||||||
# of loans | Amount | # of loans | Amount | # of loans | Amount | ||||||||||||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||||||||||||||
Commercial loans: | |||||||||||||||||||||||||||||||||||
Commercial real estate | — | $ | — | 4 | $ | 5,687 | 4 | $ | 5,687 | ||||||||||||||||||||||||||
Commercial and industrial | 2 | 630 | 2 | 2,919 | 4 | 3,549 | |||||||||||||||||||||||||||||
Total commercial loans | 2 | 630 | 6 | 8,606 | 8 | 9,236 | |||||||||||||||||||||||||||||
Residential mortgage and consumer | 45 | 8,602 | 83 | 16,659 | 128 | 25,261 | |||||||||||||||||||||||||||||
Total | 47 | $ | 9,232 | 89 | $ | 25,265 | 136 | $ | 34,497 |
The following tables present information about TDRs that occurred during the three months ended March 31, 2021 and 2020:
Three Months Ended March 31, | |||||||||||||||||||||||||||||||||||
2021 | 2020 | ||||||||||||||||||||||||||||||||||
Number of Loans | Pre-modification Recorded Investment | Post- modification Recorded Investment | Number of Loans | Pre-modification Recorded Investment | Post- modification Recorded Investment | ||||||||||||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||||||||||||||
Troubled Debt Restructurings: | |||||||||||||||||||||||||||||||||||
Commercial and industrial | — | $ | — | $ | — | 1 | $ | 933 | $ | 933 | |||||||||||||||||||||||||
Post-modification recorded investment represents the net book balance immediately following modification.
Collateral dependent loans classified as TDRs were written down to the estimated fair value of the collateral. There were $11,000 in charge offs of TDRs of collateral dependent residential loans during the three months ended March 31, 2021. There were no charge-offs for TDRs during the three months ended March 31, 2020. The allowance for credit losses associated with the TDRs presented in the above tables totaled $1.4 million as of March 31, 2021 and December 31, 2020.
Loan modifications generally involve the reduction in loan interest rate and/or extension of loan maturity dates and also may include step up interest rates in their modified terms which will impact their weighted average yield in the future. There were no residential or commercial loan modifications in the three months ended March 31, 2021. The commercial loan modification which qualified as a TDR in the three months ended March 31, 2020 had its maturity extended.
The following table presents information about pre and post modification interest yield for TDRs which occurred during the three months ended March 31, 2021 and 2020:
Three Months Ended March 31, | |||||||||||||||||||||||||||||||||||
2021 | 2020 | ||||||||||||||||||||||||||||||||||
Number of Loans | Pre-modification Interest Yield | Post- modification Interest Yield | Number of Loans | Pre-modification Interest Yield | Post- modification Interest Yield | ||||||||||||||||||||||||||||||
Troubled Debt Restructurings: | |||||||||||||||||||||||||||||||||||
Commercial and industrial | — | — | % | — | % | 1 | 4.75 | % | 4.75 | % | |||||||||||||||||||||||||
Payment defaults for loans modified as a TDR in the previous 12 months to March 31, 2021 consisted of one commercial real estate loan and five residential loans with a recorded investment of $1.8 million and $1.2 million, respectively. Payment defaults for loans modified as a TDR in the previous 12 months to March 31, 2020 consisted of two residential loans with a recorded investment of $149,000 at March 31, 2020.
Non-Performing Loan Sale
During the three months ended March 31, 2021, the Company sold a non-performing multi-family loan with a net book balance of $16.2 million. The Company recognized a recovery of $1.4 million in the allowance for credit losses on the sale.
22
7. Allowance for Credit Losses
On January 1, 2020, the Company adopted ASU 2016-13, “Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments”, which replaces the incurred loss methodology with an expected loss methodology that is referred to as the CECL methodology.
An analysis of the provision for credit losses is summarized as follows:
Three Months Ended March 31, | |||||||||||
2021 | 2020 | ||||||||||
(In thousands) | |||||||||||
Provision for loan losses | $ | (961) | 26,752 | ||||||||
Provision for debt securities held-to-maturity | (926) | 431 | |||||||||
Provision for off-balance sheet credit exposures | (1,085) | 4,043 | |||||||||
Total provision for credit losses | $ | (2,972) | 31,226 |
Allowance for Credit Losses on Loans Receivable
An analysis of the allowance for credit losses for loans receivable is summarized as follows:
Three Months Ended March 31, | |||||||||||
2021 | 2020 | ||||||||||
(In thousands) | |||||||||||
Balance at beginning of period | $ | 282,986 | 228,120 | ||||||||
Adjustment for adoption of ASC 326 | — | (3,551) | |||||||||
Gross charge offs | (681) | (10,930) | |||||||||
Recoveries | 2,416 | 2,897 | |||||||||
Net charge-offs | 1,735 | (8,033) | |||||||||
Provision for credit loss expense | (961) | 26,752 | |||||||||
Balance at end of the period | $ | 283,760 | 243,288 |
Accrued interest receivable on loans, reported as a component of accrued interest receivable on the balance sheet, totaled $72.0 million at March 31, 2021 and is excluded from credit losses. For the three months ended March 31, 2021 loans in payment deferral with accrued interest and deferred escrow are included in credit losses.
The allowance for credit losses represents the estimated amount considered necessary to cover lifetime expected credit losses inherent in financial assets at the balance sheet date. The lifetime estimate considers multiple economic scenarios, including recessionary scenarios that assume deterioration in key economic variables such as gross domestic product, unemployment rate and real estate prices. The Company assesses the selection and probability weightings of each economic scenario. In estimating the allowance for credit losses, multiple economic outlooks are used that include a base or consensus case, a downside recessionary case and an upside scenario to reflect the potential for continued improvement in the economic outlook. In addition, the allowance for credit losses includes qualitative reserves for certain segments that may not be fully recognized through its quantitative models. There are still many unknowns including the duration of the impact of COVID-19 on the economy and the results of the government fiscal and monetary actions along with payment deferral programs. The Company will continue to evaluate the allowance for credit losses and the related economic outlook each quarter.
23
The following tables present the balance in the allowance for credit losses for loans by portfolio segment as of March 31, 2021 and December 31, 2020:
March 31, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||
Multi- Family Loans | Commercial Real Estate Loans | Commercial and Industrial Loans | Construction Loans | Residential Mortgage Loans | Consumer and Other Loans | Unallocated | Total | ||||||||||||||||||||||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||||||||||||||||||||||||||
Allowance for credit losses: | |||||||||||||||||||||||||||||||||||||||||||||||
Balance as of December 31, 2020 | $ | 56,731 | 115,918 | 79,327 | 7,267 | 19,941 | 3,802 | — | 282,986 | ||||||||||||||||||||||||||||||||||||||
Charge-offs | (275) | (30) | (275) | — | (93) | (8) | — | (681) | |||||||||||||||||||||||||||||||||||||||
Recoveries | 1,393 | 45 | 915 | — | 58 | 5 | — | 2,416 | |||||||||||||||||||||||||||||||||||||||
Provision for credit loss expense | 11,458 | (14,325) | 3,451 | 775 | (2,358) | 38 | — | (961) | |||||||||||||||||||||||||||||||||||||||
Ending balance-March 31, 2021 | $ | 69,307 | 101,608 | 83,418 | 8,042 | 17,548 | 3,837 | — | 283,760 |
December 31, 2020 | |||||||||||||||||||||||||||||||||||||||||||||||
Multi- Family Loans | Commercial Real Estate Loans | Commercial and Industrial Loans | Construction Loans | Residential Mortgage Loans | Consumer and Other Loans | Unallocated | Total | ||||||||||||||||||||||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||||||||||||||||||||||||||
Allowance for credit losses: | |||||||||||||||||||||||||||||||||||||||||||||||
Balance as of December 31, 2019 | $ | 74,099 | 50,925 | 74,396 | 6,816 | 17,391 | 2,548 | 1,945 | 228,120 | ||||||||||||||||||||||||||||||||||||||
Adjustment for adoption of ASC 326 | (9,741) | (4,631) | (7,511) | (1,901) | 20,089 | 2,089 | (1,945) | (3,551) | |||||||||||||||||||||||||||||||||||||||
Balance as of January 1, 2020 | 64,358 | 46,294 | 66,885 | 4,915 | 37,480 | 4,637 | — | 224,569 | |||||||||||||||||||||||||||||||||||||||
Charge-offs | (4,631) | (521) | (12,005) | — | (1,190) | (41) | — | (18,388) | |||||||||||||||||||||||||||||||||||||||
Recoveries | 1,965 | 412 | 4,459 | — | 677 | 222 | — | 7,735 | |||||||||||||||||||||||||||||||||||||||
Allowance at acquisition on loans purchased with credit deterioration | 209 | 3,208 | 287 | 127 | 344 | 5 | — | 4,180 | |||||||||||||||||||||||||||||||||||||||
Provision for credit loss expense | (5,170) | 66,525 | 19,701 | 2,225 | (17,370) | (1,021) | — | 64,890 | |||||||||||||||||||||||||||||||||||||||
Ending balance-December 31, 2020 | $ | 56,731 | 115,918 | 79,327 | 7,267 | 19,941 | 3,802 | — | 282,986 |
24
Allowance for Credit Losses on Debt Securities
An analysis of the allowance for credit losses for debt securities held-to-maturity is summarized as follows:
Three Months Ended March 31, | |||||||||||
2021 | 2020 | ||||||||||
(In thousands) | |||||||||||
Balance at beginning of the period | $ | 3,264 | — | ||||||||
Impact of adopting ASC 326 | — | 2,564 | |||||||||
Provision for credit losses | (926) | 431 | |||||||||
Balance at end of the period | $ | 2,338 | 2,995 |
The following tables present the balance in the allowance for credit losses for debt securities held-to-maturity by portfolio segment as of March 31, 2021:
March 31, 2021 | |||||||||||||||||
Municipal Bonds | Corporate and Other Debt Securities | Total | |||||||||||||||
(Dollars in thousands) | |||||||||||||||||
Allowance for credit losses: | |||||||||||||||||
Beginning balance-December 31, 2020 | $ | 34 | 3,230 | 3,264 | |||||||||||||
Provision for credit loss | (7) | (919) | (926) | ||||||||||||||
Ending balance-March 31, 2021 | $ | 27 | 2,311 | 2,338 |
December 31, 2020 | |||||||||||||||||
Municipal Bonds | Corporate and Other Debt Securities | Total | |||||||||||||||
(Dollars in thousands) | |||||||||||||||||
Allowance for credit losses: | |||||||||||||||||
Beginning balance - December 31, 2019 | $ | — | — | — | |||||||||||||
Impact of adopting ASC 326 | 17 | 2,547 | 2,564 | ||||||||||||||
Provision for credit loss | 17 | 683 | 700 | ||||||||||||||
Ending balance - December 31, 2020 | $ | 34 | 3,230 | 3,264 |
Accrued interest receivable on debt securities held-to-maturity totaled $5.2 million at March 31, 2021 and is excluded from the estimate of credit losses.
Allowance for Credit Losses on Off-Balance Sheet Credit Exposures
An analysis of the allowance for credit losses for off-balance sheet credit exposures is as follows:
Three Months Ended March 31, | |||||||||||
2021 | 2020 | ||||||||||
(In thousands) | |||||||||||
Balance at beginning of the period | $ | 17,667 | 425 | ||||||||
Impact of adopting ASC 326 | — | 12,674 | |||||||||
Provision for credit losses | (1,085) | 4,043 | |||||||||
Balance at end of the period | $ | 16,582 | 17,142 |
25
8. Deposits
Deposits are summarized as follows:
March 31, 2021 | December 31, 2020 | ||||||||||
(In thousands) | |||||||||||
Non-interest bearing: | |||||||||||
Checking accounts | $ | 3,837,297 | 3,663,073 | ||||||||
Interest bearing: | |||||||||||
Checking accounts | 6,101,528 | 6,043,393 | |||||||||
Money market deposits | 4,539,365 | 5,037,327 | |||||||||
Savings | 1,979,270 | 2,063,447 | |||||||||
Certificates of deposit | 2,533,568 | 2,718,179 | |||||||||
Total deposits | $ | 18,991,028 | 19,525,419 |
9. Goodwill and Other Intangible Assets
The following table summarizes goodwill and intangible assets at March 31, 2021 and December 31, 2020:
March 31, 2021 | December 31, 2020 | |||||||||||||
(In thousands) | ||||||||||||||
Mortgage servicing rights | $ | 11,776 | 10,957 | |||||||||||
Core deposit premiums | 3,309 | 3,560 | ||||||||||||
Other | 560 | 581 | ||||||||||||
Total other intangible assets | 15,645 | 15,098 | ||||||||||||
Goodwill | 94,535 | 94,535 | ||||||||||||
Goodwill and intangible assets | $ | 110,180 | 109,633 |
The following table summarizes other intangible assets as of March 31, 2021 and December 31, 2020:
Gross Intangible Asset | Accumulated Amortization | Valuation Allowance | Net Intangible Assets | |||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||||
March 31, 2021 | ||||||||||||||||||||||||||
Mortgage servicing rights | $ | 17,975 | (6,139) | (60) | 11,776 | |||||||||||||||||||||
Core deposit premiums | 23,063 | (19,754) | — | 3,309 | ||||||||||||||||||||||
Other | 1,150 | (590) | — | 560 | ||||||||||||||||||||||
Total other intangible assets | $ | 42,188 | (26,483) | (60) | 15,645 | |||||||||||||||||||||
December 31, 2020 | ||||||||||||||||||||||||||
Mortgage servicing rights | $ | 17,559 | (5,592) | (1,010) | 10,957 | |||||||||||||||||||||
Core deposit premiums | 23,063 | (19,503) | — | 3,560 | ||||||||||||||||||||||
Other | 1,150 | (569) | — | 581 | ||||||||||||||||||||||
Total other intangible assets | $ | 41,772 | (25,664) | (1,010) | 15,098 |
Mortgage servicing rights are accounted for using the amortization method. Under this method, the Company amortizes the loan servicing asset in proportion to, and over the period of, estimated net servicing revenues. The Company sells loans on a servicing-retained basis. The unpaid principal balance of these loans were $1.73 billion and $1.69 billion at March 31, 2021 and December 31, 2020, respectively, all of which relate to mortgage loans. At March 31, 2021 and December 31, 2020, the servicing asset, included in other intangible assets, had an estimated fair value of $12.8 million and $11.2 million, respectively. At March 31, 2021, fair value was based on expected future cash flows considering a weighted average discount rate of 12.03%, a weighted average constant prepayment rate on mortgages of 14.16% and a weighted average life of 5.3 years. Based on an analysis of fair values as of March 31, 2021, the Company determined that a $60,000 valuation
26
allowance for mortgage servicing rights was required, a decrease of approximately $1.0 million from the previous quarter. See Note 15, Fair Value Measurements, for additional details.
Core deposit premiums are amortized using an accelerated method and having a weighted average amortization period of 10 years. For the year ended December 31, 2020, the Company recorded $2.5 million in core deposit premiums resulting from the acquisition of Gold Coast.
10. Leases
The Company has operating leases for corporate offices, branch locations and certain equipment. For these operating leases, the Company recognizes a lease liability and a right-of-use asset, measured at the present value of the future minimum lease payments, at the lease commencement date. The Company’s leases have remaining lease terms of up to 15 years, some of which include options to extend the leases for up to 10 years. Certain of our operating leases for branch locations contain variable lease payments related to consumer price index adjustments.
The following table presents the balance sheet information related to our operating leases:
March 31, 2021 | December 31, 2020 | ||||||||||
(Dollars in thousands) | |||||||||||
Operating lease right-of-use assets | $ | 195,130 | 199,981 | ||||||||
Operating lease liabilities | 207,653 | 212,559 | |||||||||
Weighted average remaining lease term | 9.2 years | 9.4 years | |||||||||
Weighted average discount rate | 2.48 | % | 2.49 | % |
In determining the present value of lease payments, the discount rate used for each individual lease is the rate implicit in the lease, unless that rate cannot be readily determined, in which case the Company is required to use its incremental borrowing rate based on the information available at commencement date. For its incremental borrowing rate, the Company uses the borrowing rates offered to the Company by the Federal Home Loan Bank, which reflects the rates a lender would charge the Company to obtain a collateralized loan.
The following table presents the components of total operating lease cost recognized in the Consolidated Statements of Income:
Three Months Ended March 31, | |||||||||||
2021 | 2020 | ||||||||||
(In thousands) | |||||||||||
Included in office occupancy and equipment expense: | |||||||||||
Operating lease cost | $ | 7,149 | 6,280 | ||||||||
Short-term lease cost | 216 | 86 | |||||||||
Included in other income: | |||||||||||
Sublease income | 51 | 67 |
The following table presents supplemental cash flow information related to operating leases:
Three Months Ended March 31, | |||||||||||
2021 | 2020 | ||||||||||
(In thousands) | |||||||||||
Cash paid for amounts included in the measurement of operating lease liabilities: | |||||||||||
Operating cash flows from operating leases | $ | 7,262 | 5,707 | ||||||||
Operating lease liabilities arising from obtaining right-of-use assets (non-cash): | |||||||||||
Operating leases | 2,168 | 558 |
27
Future minimum operating lease payments and reconciliation to operating lease liabilities at March 31, 2021 and December 31, 2020:
March 31, 2021 | December 31, 2020 | ||||||||||
(In thousands) | |||||||||||
2021 | $ | 21,659 | 28,844 | ||||||||
2022 | 27,615 | 27,448 | |||||||||
2023 | 26,534 | 26,354 | |||||||||
2024 | 26,492 | 26,300 | |||||||||
2025 | 25,842 | 25,496 | |||||||||
Thereafter | 104,808 | 104,729 | |||||||||
Total lease payments | 232,950 | 239,171 | |||||||||
Less: Imputed interest | (25,297) | (26,612) | |||||||||
Total operating lease liabilities | $ | 207,653 | $ | 212,559 |
The Company also has finance leases for certain equipment. The Company’s right-of-use assets and lease liabilities for finance leases were both $2.0 million at March 31, 2021. The finance lease right-of-use assets and finance lease liabilities are included within and , respectively, on the Consolidated Balance Sheet.
11. Equity Incentive Plan
At the annual meeting held on June 9, 2015, stockholders of the Company approved the Investors Bancorp, Inc. 2015 Equity Incentive Plan (“2015 Plan”) which provides for the issuance or delivery of up to 30,881,296 shares (13,234,841 restricted stock awards and 17,646,455 stock options) of Investors Bancorp, Inc. common stock.
Restricted shares granted under the 2015 Plan vest in equal installments, over the service period generally ranging from 5 to 7 years beginning one year from the date of grant. Additionally, certain restricted shares awarded are performance vesting awards, which may or may not vest depending upon the attainment of certain corporate financial targets. The vesting of restricted stock may accelerate in accordance with the terms of the 2015 Plan. The product of the number of shares granted and the grant date closing market price of the Company’s common stock determine the fair value of restricted shares under the 2015 Plan. Management recognizes compensation expense for the fair value of restricted shares on a straight-line basis over the requisite service period. For the three months ended March 31, 2021 and March 31, 2020, the Company granted 216,343 and 64,923 shares of restricted stock awards under the 2015 Plan, respectively.
Stock options granted under the 2015 Plan vest in equal installments, over the service period generally ranging from 5 to 7 years beginning one year from the date of grant. The vesting of stock options may accelerate in accordance with the terms of the 2015 Plan. Stock options were granted at an exercise price equal to the fair value of the Company’s common stock on the grant date based on the closing market price and have an expiration period of 10 years. For the three months ended March 31, 2021 and March 31, 2020, the Company granted no stock options under the 2015 Plan.
The fair value of stock options granted as part of the 2015 Plan are estimated utilizing the Black-Scholes option pricing model. The weighted average expected life of the stock option represents the period of time that stock options are expected to be outstanding and is estimated using historical data of stock option exercises and forfeitures. The risk-free interest rate is based on the U.S. Treasury yield curve in effect at the time of grant. The expected volatility is based on the historical volatility of the Company’s stock. The Company recognizes compensation expense for the fair values of these awards, which have graded vesting, on a straight-line basis over the requisite service period of the awards. Upon exercise of vested options, management expects to draw on treasury stock as the source for shares.
28
The following table presents the share-based compensation expense for the three months ended March 31, 2021 and 2020:
Three Months Ended March 31, | |||||||||||
2021 | 2020 | ||||||||||
(In thousands) | |||||||||||
Stock option expense | $ | 910 | 988 | ||||||||
Restricted stock expense | 2,550 | 2,901 | |||||||||
Total share-based compensation expense | $ | 3,460 | 3,889 |
The following is a summary of the Company’s stock option activity and related information for the three months ended March 31, 2021:
Number of Stock Options | Weighted Average Exercise Price | Weighted Average Remaining Contractual Life (in years) | Aggregate Intrinsic Value | |||||||||||||||||||||||
Outstanding at December 31, 2020 | 5,570,858 | $ | 12.46 | 4.5 | $ | 191 | ||||||||||||||||||||
Granted | — | — | — | |||||||||||||||||||||||
Exercised | (175,830) | 11.57 | 3.8 | |||||||||||||||||||||||
Forfeited | (21,429) | 12.54 | ||||||||||||||||||||||||
Expired | (14,286) | 12.54 | ||||||||||||||||||||||||
Outstanding at March 31, 2021 | 5,359,313 | 12.49 | 4.3 | 11,801 | ||||||||||||||||||||||
Exercisable at March 31, 2021 | 3,614,828 | $ | 12.47 | 4.3 | $ | 8,035 |
Expected future expense relating to the non-vested options outstanding as of March 31, 2021 is $4.6 million over a weighted average period of 1.05 years.
The following is a summary of the status of the Company’s restricted shares as of March 31, 2021 and changes therein during the three months ended:
Number of Shares Awarded | Weighted Average Grant Date Fair Value | |||||||||||||
Outstanding at December 31, 2020 | 1,974,235 | $ | 12.44 | |||||||||||
Granted | 216,343 | 13.01 | ||||||||||||
Vested | (109,274) | 13.59 | ||||||||||||
Forfeited | (8,567) | 12.54 | ||||||||||||
Outstanding and non-vested at March 31, 2021 | 2,072,737 | $ | 12.44 |
Expected future expense relating to the non-vested restricted shares outstanding as of March 31, 2021 is $17.7 million over a weighted average period of 2.22 years.
12. Net Periodic Benefit Plan Expense
The Company has an Executive Supplemental Retirement Wage Replacement Plan (“SERP II”) and the Supplemental ESOP and Retirement Plan (“SERP I”) (collectively, the “SERPs”). The SERP II is a nonqualified, defined benefit plan which provides benefits to certain executives as designated by the Compensation and Benefits Committee of the Board of Directors. More specifically, the SERP II was designed to provide participants with a normal retirement benefit equal to an annual benefit of 60% of the participant’s highest annual base salary and cash incentive (over a consecutive 36-month period within the participant’s credited service period) reduced by the sum of the benefits provided under the Pentegra Defined Benefit Plan for Financial Institutions (“Pentegra DB Plan”) and the SERP I. Effective as of the close of business of December 31, 2016, the SERP II was amended to freeze future benefit accruals subsequent to the 2016 year of service.
The SERP I compensates certain executives (as designated by the Compensation and Benefits Committee of the Board of Directors) participating in the ESOP whose contributions are limited by the Internal Revenue Code. The Company also maintains the Amended and Restated Director Retirement Plan (“Directors’ Plan”) for certain directors, which is a nonqualified, defined benefit plan. The Directors’ Plan was frozen on November 21, 2006 such that no new benefits accrued under, and no
29
new directors were eligible to participate in the plan. The SERPs and the Directors’ Plan are unfunded and the costs of the plans are recognized over the period that services are provided.
The components of net periodic benefit cost for the Directors’ Plan and the SERP II are as follows:
Three Months Ended March 31, | |||||||||||
2021 | 2020 | ||||||||||
(In thousands) | |||||||||||
Interest cost | $ | 250 | 324 | ||||||||
Amortization of: | |||||||||||
Net loss | 142 | 8 | |||||||||
Total net periodic benefit cost | $ | 392 | 332 |
Due to the unfunded nature of the SERPs and the Directors’ Plan, no contributions have been made or were expected to be made during the three months ended March 31, 2021.
The Company also maintains the Pentegra DB Plan. As of December 31, 2016, the annual benefit provided under the Pentegra DB plan was frozen by an amendment to the plan. Freezing the plan eliminated all future benefit accruals and each participant’s frozen accrued benefit was determined as of December 31, 2016 and no further benefits accrued subsequent to December 31, 2016. Since it is a multi-employer plan, costs of the pension plan are based on contributions required to be made to the pension plan. There was no contribution required during the three months ended March 31, 2021. We anticipate contributing funds to the plan to meet any minimum funding requirements for the remainder of 2021.
13. Derivatives 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 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 and the use of derivative financial instruments. Specifically, the Company enters into derivative financial instruments to manage exposures that arise from business activities that result in the receipt or payment of future known and uncertain cash amounts, the value of which are determined by interest rates. The Company’s derivative financial instruments are used to manage differences in the amount, timing, and duration of the Company’s known or expected cash receipts and its known or expected cash payments principally related to the Company’s floating rate wholesale fundings and pools of fixed-rate assets.
Cash Flow Hedges of Interest Rate Risk
The Company’s objectives in using interest rate derivatives are primarily to reduce cost and add stability to interest expense in an effort to manage its exposure to interest rate movements. Interest rate swaps designated as cash flow hedges involve the receipt of amounts subject to variability caused by changes in interest rates 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 are initially recorded in other comprehensive income and are subsequently reclassified into earnings in the period that the hedged forecasted transaction affects earnings. Such derivatives were used to hedge the variability in cash flows associated with wholesale funding. The Company is hedging its exposure to the variability in future cash flows for forecasted transactions over a maximum period of twenty-two months (excluding forecasted transactions related to the payment of variable interest on existing financial instruments).
During the year ended December 31, 2020, the Company terminated four interest rate swaps with an aggregate notional of $400.0 million. Upon termination, the Company accelerated the reclassification of amounts in other comprehensive income to earnings as a result of the hedged forecasted transactions becoming probable not to occur.
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 variable-rate borrowings. During the next twelve months, the Company estimates that an additional $41.5 million will be reclassified as an increase to interest expense.
Fair Value Hedges of Interest Rate Risk
The Company is exposed to changes in the fair value of certain of its pools of fixed-rate assets due to changes in benchmark interest rates. The Company may use interest rate swaps to manage its exposure to changes in fair value on these instruments attributable to changes in the designated benchmark interest rate. Interest rate swaps designated as fair value hedges
30
involve the payment of fixed-rate amounts to a counterparty in exchange for the Company receiving variable-rate payments over the life of the agreements without the exchange of the underlying notional amount. Such derivatives were used to hedge the changes in fair value of certain of its pools of prepayable fixed-rate assets.
For derivatives designated and that qualify as fair value hedges, the gain or loss on the derivative as well as the offsetting loss or gain on the hedged item attributable to the hedged risk are recognized in interest income.
The Company terminated two interest rate swaps with an aggregate notional of $475.0 million during the year ended December 31, 2020. The terminated swaps were due to mature in April and May 2021. The remaining balance of the fair value hedging adjustment included in the carrying amount of the assets previously hedged is being amortized into interest income on a straight-line basis over the remaining lives of the assets previously hedged.
Derivatives Not Designated as Hedges
The Company has credit derivatives resulting from participation in interest rate swaps provided to external lenders as part of loan participation arrangements which are, therefore, not used to manage interest rate risk in the Company’s assets or liabilities. Additionally, the Company provides interest rate risk management services to commercial customers, primarily interest rate swaps. The Company’s market risk from unfavorable movements in interest rates related to these derivative contracts is economically hedged by concurrently entering into offsetting derivative contracts that have identical notional values, terms and indices.
Derivatives not designated as hedges are not speculative and result from a service the Company provides to certain lenders which participate in loans and commercial customers.
Fair Values of Derivative Instruments on the Balance Sheet
Amounts included in the Consolidated Balance Sheet related to the fair value of the Company’s derivative instruments are shown below. Asset derivatives depicted below represent derivatives with a positive fair value position, while liability derivatives represent derivatives with a negative fair value position.
March 31, 2021 | |||||||||||||||||||||||
Asset Derivatives | Liability Derivatives | ||||||||||||||||||||||
Notional Amount | Fair Value | Notional Amount | Fair Value | ||||||||||||||||||||
(in millions) | (In thousands) | (in millions) | (In thousands) | ||||||||||||||||||||
Derivatives designated as hedging instruments: | |||||||||||||||||||||||
Interest Rate Swaps | $ | 1,250 | $ | 36,505 | $ | 2,325 | $ | 91,835 | |||||||||||||||
Total derivatives designated as hedging instruments | $ | 36,505 | $ | 91,835 | |||||||||||||||||||
Derivatives not designated as hedging instruments: | |||||||||||||||||||||||
Interest Rate Swaps | $ | 693 | $ | 30,130 | $ | 693 | $ | 30,130 | |||||||||||||||
Other Contracts | — | — | 34 | 108 | |||||||||||||||||||
Total derivatives not designated as hedging instruments | $ | 30,130 | $ | 30,238 | |||||||||||||||||||
Netting Adjustments (1) | 52,521 | 105,281 | |||||||||||||||||||||
Net Derivatives on the Balance Sheet | $ | 14,114 | $ | 16,792 | |||||||||||||||||||
Cash Collateral (2) | — | — | |||||||||||||||||||||
Net Derivative Amounts | $ | 14,114 | $ | 16,792 |
(1) Netting adjustments represents the amounts recorded to convert derivative assets and liabilities from a gross basis to a net basis in accordance with the applicable accounting guidance on the settle to market rules for cleared derivatives. The Chicago Mercantile Exchange (“CME”) legally characterizes the variation margin posted between counterparties as settlements of the outstanding derivative contracts instead of cash collateral.
(2) Cash collateral represents the amount that cannot be used to offset our derivative assets and liabilities from a gross basis to a net basis in accordance with the applicable accounting guidance. The application of collateral cannot reduce the net derivative position below zero. Therefore, excess collateral, if any, is not reflected above.
31
December 31, 2020 | |||||||||||||||||||||||
Asset Derivatives | Liability Derivatives | ||||||||||||||||||||||
Notional Amount | Fair Value | Notional Amount | Fair Value | ||||||||||||||||||||
(in millions) | (In thousands) | (in millions) | (In thousands) | ||||||||||||||||||||
Derivatives designated as hedging instruments: | |||||||||||||||||||||||
Interest Rate Swaps | $ | 400 | $ | 1,419 | $ | 2,925 | $ | 115,166 | |||||||||||||||
Total derivatives designated as hedging instruments | $ | 1,419 | $ | 115,166 | |||||||||||||||||||
Derivatives not designated as hedging instruments: | |||||||||||||||||||||||
Interest Rate Swaps | $ | 641 | $ | 34,155 | $ | 641 | $ | 34,155 | |||||||||||||||
Other Contracts | — | — | 34 | 217 | |||||||||||||||||||
Total derivatives not designated as hedging instruments | $ | 34,155 | $ | 34,372 | |||||||||||||||||||
Netting Adjustments (1) | 997 | 149,046 | |||||||||||||||||||||
Net Derivatives on the Balance Sheet | $ | 34,577 | $ | 492 | |||||||||||||||||||
Cash Collateral (2) | — | 237 | |||||||||||||||||||||
Net Derivative Amounts | $ | 34,577 | $ | 255 |
(1) Netting adjustments represents the amounts recorded to convert derivative assets and liabilities from a gross basis to a net basis in accordance with the applicable accounting guidance on the settle to market rules for cleared derivatives. The Chicago Mercantile Exchange (“CME”) legally characterizes the variation margin posted between counterparties as settlements of the outstanding derivative contracts instead of cash collateral.
(2) Cash collateral represents the amount that cannot be used to offset our derivative assets and liabilities from a gross basis to a net basis in accordance with the applicable accounting guidance. The application of collateral cannot reduce the net derivative position below zero. Therefore, excess collateral, if any, is not reflected above.
Effect of Derivative Instruments on Accumulated Other Comprehensive Income (Loss)
The following table presents the effect of the Company’s derivative financial instruments on the Accumulated Comprehensive Income (Loss) for the three months ended March 31, 2021 and 2020.
Three Months Ended March 31, | |||||||||||
2021 | 2020 | ||||||||||
(In thousands) | |||||||||||
Cash Flow Hedges - Interest rate swaps | |||||||||||
Amount of gain (loss) recognized in other comprehensive income (loss) | $ | 48,121 | (100,361) | ||||||||
Amount of loss reclassified from accumulated other comprehensive income (loss) to interest expense | (10,019) | (2,089) | |||||||||
32
Location and Amount of Gain or (Loss) Recognized in Income on Fair Value and Cash Flow Hedging Relationships
The following table presents the effect of the Company’s derivative financial instruments on the Consolidated Statements of Income as of March 31, 2021 and 2020.
For the Three Months Ended March 31, | ||||||||||||||
2021 | 2020 | |||||||||||||
The effects of fair value and cash flow hedging: | Income statement location | (In thousands) | ||||||||||||
Fair Value Hedges - Gain or (loss) on relationships in Subtopic 815-20 | ||||||||||||||
Interest contracts | ||||||||||||||
Hedged items | Interest income | $ | 28 | 6,769 | ||||||||||
Derivatives designated as hedging instruments | Interest income | — | (7,188) | |||||||||||
Cash Flow Hedges - Gain or (loss) on relationships in Subtopic 815-20 | ||||||||||||||
Interest contracts | ||||||||||||||
Amount of loss reclassified from accumulated other comprehensive income (loss) | Interest expense | (10,019) | (2,089) | |||||||||||
Amount of gain or (loss) reclassified from accumulated other comprehensive income (loss) as a result that a forecasted transaction is no longer probable of occurring | Other expense | — | — | |||||||||||
Total amounts of income and expense line items presented in the income statement in which the effects of fair value are recorded | $ | (9,991) | (2,508) |
Fee income related to derivative interest rate swaps executed with commercial loan customers totaled $1.8 million and $1.0 million for the three months ended March 31, 2021 and 2020.
As of March 31, 2021 and December 31, 2020, the following amounts were recorded on the Consolidated Balance Sheets related to cumulative basis adjustment for fair value hedges:
Carrying Amount of the Hedged Assets/(Liabilities) | Cumulative Amount of Fair Value Hedging Adjustment Included in the Carrying Amount of the Hedged Assets/(Liabilities) | ||||||||||||||||||||||
Balance sheet location | March 31, 2021 | December 31, 2020 | March 31, 2021 | December 31, 2020 | |||||||||||||||||||
(In thousands) | |||||||||||||||||||||||
Loans receivable, net (1)(2) | $ | 149,761 | — | $ | 6,515 | 8,798 | |||||||||||||||||
(1) At March 31, 2021, the amortized cost basis of the closed portfolios used in these hedging relationships was $408.6 million; the cumulative basis adjustments associated with these hedging relationships was $6.5 million; and the amounts of the designated hedged items were $149.8 million.
(2) The balance of Cumulative Amount of Fair Value Hedging Adjustment Included in the Carrying Amount of the Hedged Assets/(Liabilities) as of March 31, 2021 includes $6.8 million of hedging adjustment on discontinued hedging relationships.
Location and Amount of Gain or (Loss) Recognized in Income on Derivatives Not Designated as Hedging Instruments
The table below presents the effect of the Company’s derivative financial instruments that are not designated as hedging instruments on the Consolidated Statements of Income as of March 31, 2021:
Consolidated Statements of Income location | Amount of Gain (Loss) Recognized in Income on Derivative | |||||||||||||
For the Three Months Ended March 31, | ||||||||||||||
2021 | 2020 | |||||||||||||
(In thousands) | ||||||||||||||
Other Contracts | Other income / (expense) | $ | 109 | (129) | ||||||||||
Total | $ | 109 | (129) |
33
14. Comprehensive Income
The components of comprehensive income, gross and net of tax, are as follows:
Three Months Ended March 31, | |||||||||||||||||||||||||||||||||||
2021 | 2020 | ||||||||||||||||||||||||||||||||||
Gross | Tax | Net | Gross | Tax | Net | ||||||||||||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||||||||||||||
Net income | $ | 99,349 | (27,074) | 72,275 | 54,159 | (14,647) | 39,512 | ||||||||||||||||||||||||||||
Other comprehensive income (loss): | |||||||||||||||||||||||||||||||||||
Change in funded status of retirement obligations | 168 | (47) | 121 | 28 | (8) | 20 | |||||||||||||||||||||||||||||
Unrealized (losses) gains on debt securities available-for-sale | (24,050) | 5,730 | (18,320) | 49,409 | (11,781) | 37,628 | |||||||||||||||||||||||||||||
Accretion of loss on debt securities reclassified to held-to-maturity from available-for-sale | 41 | (10) | 31 | 74 | (18) | 56 | |||||||||||||||||||||||||||||
Reclassification adjustment for security gains included in net income | (398) | 99 | (299) | — | — | — | |||||||||||||||||||||||||||||
Other-than-temporary impairment accretion on debt securities recorded prior to January 1, 2020 | 249 | (70) | 179 | 250 | (70) | 180 | |||||||||||||||||||||||||||||
Net gains (losses) on derivatives | 58,140 | (16,343) | 41,797 | (98,272) | 27,624 | (70,648) | |||||||||||||||||||||||||||||
Total other comprehensive income (loss) | 34,150 | (10,641) | 23,509 | (48,511) | 15,747 | (32,764) | |||||||||||||||||||||||||||||
Total comprehensive income | $ | 133,499 | (37,715) | 95,784 | 5,648 | 1,100 | 6,748 |
The following table presents the after-tax changes in the balances of each component of accumulated other comprehensive loss for the three months ended March 31, 2021 and 2020:
Change in funded status of retirement obligations | Accretion of loss on debt securities reclassified to held-to-maturity | Unrealized gains on debt securities available-for-sale and gains included in net income | Other-than- temporary impairment accretion on debt securities | Unrealized losses on derivatives | Total accumulated other comprehensive loss | ||||||||||||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||||||||||||||
Balance - December 31, 2020 | $ | (9,485) | (184) | 57,204 | (9,809) | (77,742) | (40,016) | ||||||||||||||||||||||||||||
Net change | 121 | 31 | (18,619) | 179 | 41,797 | 23,509 | |||||||||||||||||||||||||||||
Balance - March 31, 2021 | $ | (9,364) | (153) | 38,585 | (9,630) | (35,945) | (16,507) | ||||||||||||||||||||||||||||
Balance - December 31, 2019 | $ | (6,690) | (386) | 29,456 | (10,629) | (30,373) | (18,622) | ||||||||||||||||||||||||||||
Net change | 20 | 56 | 37,628 | 180 | (70,648) | (32,764) | |||||||||||||||||||||||||||||
Balance - March 31, 2020 | $ | (6,670) | (330) | 67,084 | (10,449) | (101,021) | (51,386) |
34
The following table presents information about amounts reclassified from accumulated other comprehensive loss to the consolidated statements of income and the affected line item in the statement where net income is presented.
Three Months Ended March 31, | |||||||||||
2021 | 2020 | ||||||||||
(In thousands) | |||||||||||
Reclassification adjustment for gains included in net income | |||||||||||
Gain on securities, net | $ | (398) | — | ||||||||
Change in funded status of retirement obligations | |||||||||||
Amortization of net loss | 168 | 8 | |||||||||
Compensation and fringe benefits | 168 | 8 | |||||||||
Reclassification adjustment for unrealized losses on derivatives | |||||||||||
Interest expense | 10,019 | 2,090 | |||||||||
Total before tax | 9,789 | 2,098 | |||||||||
Income tax expense | (2,677) | (567) | |||||||||
Net of tax | $ | 7,112 | 1,531 |
15. Fair Value Measurements
We use fair value measurements to record fair value adjustments to certain assets and liabilities and to determine fair value disclosures. Our debt securities available-for-sale and derivatives are recorded at fair value on a recurring basis. Additionally, from time to time, we may be required to record at fair value other assets or liabilities on a non-recurring basis, such as held-to-maturity debt securities, mortgage servicing rights (“MSR”), loans receivable and other real estate owned. These non-recurring fair value adjustments involve the application of lower-of-cost-or-market accounting or write-downs of individual assets. Additionally, in connection with our mortgage banking activities we may have commitments to fund loans held-for-sale and commitments to sell loans, which are considered free-standing derivative instruments, the fair values of which are not material to our financial condition or results of operations.
In accordance with FASB ASC 820, “Fair Value Measurements and Disclosures”, we group our assets and liabilities at fair value in three levels, based on the markets in which the assets are traded and the reliability of the assumptions used to determine fair value. These levels are:
•Level 1 – Valuation is based upon quoted prices for identical instruments traded in active markets.
•Level 2 – Valuation is based upon quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active and model-based valuation techniques for which all significant assumptions are observable in the market.
•Level 3 – Valuation is generated from model-based techniques that use significant assumptions not observable in the market. These unobservable assumptions reflect our own estimates of assumptions that market participants would use in pricing the asset or liability. Valuation techniques include the use of option pricing models, discounted cash flow models and similar techniques. The results cannot be determined with precision and may not be realized in an actual sale or immediate settlement of the asset or liability.
We base our fair values on 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. ASC 820 requires us to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value.
35
Assets Measured at Fair Value on a Recurring Basis
Equity securities
Our equity securities portfolio is carried at estimated fair value on a recurring basis, with any unrealized gains and losses recognized in the Consolidated Statements of Income. The fair values of equity securities are based on quoted market prices (Level 1).
Debt securities available-for-sale
Our debt securities available-for-sale portfolio is carried at estimated fair value on a recurring basis, with any unrealized gains and losses, net of taxes, reported as accumulated other comprehensive income (loss) in stockholders’ equity. The fair values of debt securities available-for-sale are provided by a third-party pricing service. The pricing service may use quoted market prices of comparable instruments or a variety of other forms of analysis, incorporating inputs that are currently observable in the markets for similar securities (Level 2). Inputs that are often used in the valuation methodologies include, but are not limited to, benchmark yields, credit spreads, default rates, prepayment speeds and non-binding broker quotes. As the Company is responsible for the determination of fair value, a quarterly analysis of the prices received from the pricing service is performed to determine whether the prices are reasonable estimates of fair value. Specifically, the Company compares the prices received from the pricing service to a secondary pricing source. Additionally, the Company compares changes in the reported market values to relevant market indices to test the reasonableness of the reported prices. The Company’s internal price verification procedures and the review of the fair value methodology documentation provided by the independent pricing services has not resulted in material adjustments in the prices obtained from the pricing services.
36
Derivatives
Derivatives are reported at fair value utilizing Level 2 inputs. The fair values of interest rate swap and risk participation agreements are based on a valuation model that uses primarily observable inputs, such as benchmark yield curves and interest rate spreads.
The following tables provide the level of valuation assumptions used to determine the carrying value of our assets and liabilities measured at fair value on a recurring basis at March 31, 2021 and December 31, 2020.
Carrying Value at March 31, 2021 | |||||||||||||||||||||||
Total | Level 1 | Level 2 | Level 3 | ||||||||||||||||||||
(In thousands) | |||||||||||||||||||||||
Assets: | |||||||||||||||||||||||
Equity securities | $ | 25,727 | 25,727 | — | — | ||||||||||||||||||
Debt securities available for sale: | |||||||||||||||||||||||
Government-sponsored enterprises | $ | 4,370 | — | 4,370 | — | ||||||||||||||||||
Mortgage-backed securities: | |||||||||||||||||||||||
Federal Home Loan Mortgage Corporation | 1,253,853 | — | 1,253,853 | — | |||||||||||||||||||
Federal National Mortgage Association | 1,230,235 | — | 1,230,235 | — | |||||||||||||||||||
Government National Mortgage Association | 194,480 | — | 194,480 | — | |||||||||||||||||||
Total debt securities available-for-sale | $ | 2,682,938 | — | 2,682,938 | — | ||||||||||||||||||
Interest rate swaps | $ | 14,114 | — | 14,114 | — | ||||||||||||||||||
Liabilities: | |||||||||||||||||||||||
Derivatives: | |||||||||||||||||||||||
Interest rate swaps | $ | 16,684 | — | 16,684 | — | ||||||||||||||||||
Other contracts | 108 | — | 108 | — | |||||||||||||||||||
Total derivatives | $ | 16,792 | — | 16,792 | — |
Carrying Value at December 31, 2020 | |||||||||||||||||||||||
Total | Level 1 | Level 2 | Level 3 | ||||||||||||||||||||
(In thousands) | |||||||||||||||||||||||
Assets: | |||||||||||||||||||||||
Equity securities | $ | 36,000 | 36,000 | — | — | ||||||||||||||||||
Debt securities available for sale: | |||||||||||||||||||||||
Debt securities: | |||||||||||||||||||||||
Government-sponsored enterprises | 4,482 | — | 4,482 | — | |||||||||||||||||||
Mortgage-backed securities: | |||||||||||||||||||||||
Federal Home Loan Mortgage Corporation | $ | 1,317,052 | — | 1,317,052 | — | ||||||||||||||||||
Federal National Mortgage Association | 1,205,426 | — | 1,205,426 | — | |||||||||||||||||||
Government National Mortgage Association | 231,477 | — | 231,477 | — | |||||||||||||||||||
Total debt securities available-for-sale | $ | 2,758,437 | — | 2,758,437 | — | ||||||||||||||||||
Interest rate swaps | $ | 34,577 | — | 34,577 | — | ||||||||||||||||||
Liabilities: | |||||||||||||||||||||||
Derivatives: | |||||||||||||||||||||||
Interest rate swaps | $ | 275 | — | 275 | — | ||||||||||||||||||
Other contracts | 217 | — | 217 | — | |||||||||||||||||||
Total derivatives | $ | 492 | — | 492 | — |
There have been no changes in the methodologies used at March 31, 2021 from December 31, 2020, and there were no transfers between Level 1 and Level 2 during the three months ended March 31, 2021.
37
There were no Level 3 assets measured at fair value on a recurring basis for the three months ended March 31, 2021 and December 31, 2020.
Assets Measured at Fair Value on a Non-Recurring Basis
Mortgage Servicing Rights, Net
Mortgage servicing rights are carried at the lower of cost or estimated fair value. The estimated fair value of MSR is obtained through independent third-party valuations through an analysis of future cash flows, incorporating assumptions market participants would use in determining fair value including market discount rates, prepayment speeds, servicing income, servicing costs, default rates and other market driven data, including the market’s perception of future interest rate movements. The prepayment speed and the discount rate are considered two of the most significant inputs in the model. At March 31, 2021, the fair value model used prepayment speeds ranging from 1.50% to 23.94% and a discount rate of 12.03% for the valuation of the mortgage servicing rights. At December 31, 2020, the fair value model used prepayment speeds ranging from 14.46% to 23.58% and a discount rate of 12.03% for the valuation of the mortgage servicing rights. A significant degree of judgment is involved in valuing the mortgage servicing rights using Level 3 inputs. The use of different assumptions could have a significant positive or negative effect on the fair value estimate.
Collateral Dependent Loans
A collateral dependent loan is a loan for which repayment is expected to be provided substantially through the operation or sale of the collateral. A loan is individually evaluated when it is a collateral dependent commercial loan with an outstanding balance greater than $1.0 million and on non-accrual status, a loan modified in a troubled debt restructuring, or is a commercial loan with $1.0 million in outstanding principal if management has specific information that it is probable they will not collect all amounts due under the contractual terms of the loan agreement. Collateral-dependent loans secured by property are carried at the estimated fair value of the collateral less estimated selling costs. Estimated fair value is calculated using an independent third-party appraiser. In the event the most recent appraisal does not reflect the current market conditions due to the passage of time and other factors, management will obtain an updated appraisal or make downward adjustments to the existing appraised value based on their knowledge of the property, local real estate market conditions, recent real estate transactions, and for estimated selling costs, if applicable. Appraisals were generally discounted in a range of 0% to 25%. Collateral securing a loan may consist of real estate or other property such as equipment or inventory. Collateral securing commercial and industrial loans may include real estate, other property or the operating results of the business. For non-collateral dependent loans, management estimates the fair value using discounted cash flows based on inputs that are largely unobservable and instead reflect management’s own estimates of the assumptions as a market participant would in pricing such loans.
Other Real Estate Owned and Other Repossessed Assets
Other Real Estate Owned and Other Repossessed Assets are recorded at estimated fair value, less estimated selling costs when acquired, thus establishing a new cost basis. Repossessed assets that are available for lease are included in operating lease equipment reviewed below. Fair value of foreclosed real estate property and other repossessed assets is generally based on independent appraisals. These appraisals include adjustments to comparable assets based on the appraisers’ market knowledge and experience, and are discounted an additional 0% to 25% for estimated costs to sell. When an asset is acquired, the excess of the loan balance over fair value, less estimated selling costs, is charged to the allowance for loan losses. If further declines in the estimated fair value of the asset occur, a writedown is recorded through expense. The valuation of foreclosed and repossessed assets is subjective in nature and may be adjusted in the future because of changes in economic conditions. Operating costs after acquisition are generally expensed.
Operating Lease Equipment
On an annual basis, the Company reviews the lease residuals and off-lease equipment for potential impairment. Repossessed assets are also available for lease and are included in operating lease equipment reviewed. Operating lease equipment is recorded at estimated fair value, generally determined by independent appraisal. If declines in the estimated fair value of the asset occur, a writedown is recorded through expense.
38
The following tables provide the level of valuation assumptions used to determine the carrying value of our assets measured at fair value on a non-recurring basis that have changed for the periods ended March 31, 2021 and December 31, 2020. For the three months ended March 31, 2021, there was no change to the carrying value of other real estate owned or operating lease equipment. For the three months ended December 31, 2020, there was no change to the carrying value of other real estate owned or collateral dependent loans.
Security Type | Valuation Technique | Unobservable Input | Range | Weighted Average Input | Carrying Value at March 31, 2021 | ||||||||||||||||||||||||||||||||||||
Minimum | Maximum | Total | Level 1 | Level 2 | Level 3 | ||||||||||||||||||||||||||||||||||||
(In thousands) | |||||||||||||||||||||||||||||||||||||||||
MSR, net | Estimated cash flow | Prepayment speeds | 1.5% | 23.9% | 14.16% | $ | 11,409 | — | — | 11,409 | |||||||||||||||||||||||||||||||
Collateral-dependent loans | Market comparable | Lack of marketability | 0.60% | 2.10% | 4.38% | 1,944 | — | — | 1,944 | ||||||||||||||||||||||||||||||||
$ | 13,353 | — | — | 13,353 |
Security Type | Valuation Technique | Unobservable Input | Range | Weighted Average Input | Carrying Value at December 31, 2020 | ||||||||||||||||||||||||||||||||||||
Minimum | Maximum | Total | Level 1 | Level 2 | Level 3 | ||||||||||||||||||||||||||||||||||||
(In thousands) | |||||||||||||||||||||||||||||||||||||||||
MSR, net | Estimated cash flow | Prepayment speeds | 14.5% | 23.6% | 17.76% | $ | 10,663 | — | — | 10,663 | |||||||||||||||||||||||||||||||
Operating lease equipment | Market comparable | Lack of marketability | 0.0% | 10.4% | 10.41% | 15,007 | — | — | 15,007 | ||||||||||||||||||||||||||||||||
$ | 25,670 | — | — | 25,670 |
Other Fair Value Disclosures
Fair value estimates, methods and assumptions for the Company’s financial instruments that are not recorded at fair value on a recurring or non-recurring basis are set forth below.
Cash and Cash Equivalents
For cash, short-term U.S. Treasury securities and due from banks, the carrying amount approximates fair value.
Debt Securities Held-to-Maturity, net
Our debt securities held-to-maturity portfolio, consisting primarily of agency mortgage-backed securities and other debt securities for which we have a positive intent and ability to hold to maturity, is carried at amortized cost less any allowance for credit losses. The fair values of for the majority of debt securities held-to-maturity are provided by a third-party pricing service. The pricing service may use quoted market prices of comparable instruments or a variety of other forms of analysis, incorporating inputs that are currently observable in the markets for similar securities (Level 2). Inputs that are often used in the valuation methodologies include, but are not limited to, benchmark yields, credit spreads, default rates, prepayment speeds and non-binding broker quotes. As the Company is responsible for the determination of fair value, a quarterly analysis of the prices received from the pricing service is performed to determine whether the prices are reasonable estimates of fair value. Specifically, the Company compares the prices received from the pricing service to a secondary pricing source. Additionally, the Company compares changes in the reported market values to relevant market indices to test the reasonableness of the reported prices. The Company’s internal price verification procedures and the review of the fair value methodology documentation provided by the independent pricing services has not resulted in material adjustments in the prices obtained from the pricing services. For certain held-to-maturity debt securities that trade in illiquid markets, valuation techniques, which require inputs that are both significant to the fair value measurement and unobservable, are used to determine fair value of the investment. Valuation techniques are based on various assumptions, including, but not limited to forecasted cash flows, discount rates, required rate of return, adjustments for nonperformance and liquidity, and liquidation values (Level 3).
39
FHLB Stock
The fair value of the Federal Home Loan Bank of New York (“FHLB”) stock is its carrying value, since this is the amount for which it could be redeemed. There is no active market for FHLB stock. The Bank is required to hold and purchase FHLB stock based upon the balance of mortgage related assets held by the member and the amount of outstanding FHLB advances.
Loans
Fair values are estimated for portfolios of loans with similar financial characteristics. Loans are segregated by type such as residential mortgage and consumer. Each loan category is further segmented into fixed and adjustable rate interest terms and by performing and non-performing categories.
The fair value estimates are made at a specific point in time based on relevant market information. The fair value estimates do not reflect any premium or discount that could result from offering for sale a particular financial instrument. Fair value estimates are based on judgments regarding future expected loss experience, risk characteristics and economic conditions. These estimates are subjective, involve uncertainties, and cannot be determined with precision.
Loans Held for Sale
Residential mortgage loans held for sale are recorded at the lower of cost or fair value and are therefore measured at fair value on a non-recurring basis. When available, the Company uses observable secondary market data, including pricing on recent closed market transactions for loans with similar characteristics.
Deposit Liabilities
The fair value of deposits with no stated maturity, such as savings, checking and money market accounts, is equal to the amount payable on demand. The fair value of certificates of deposit is based on the discounted value of contractual cash flows. The discount rate is estimated using rates for currently offered deposits of similar remaining maturities.
Borrowings
The fair value of borrowings are based on securities dealers’ estimated fair values, when available, or estimated using discounted cash flow analysis. The discount rates used approximate the rates offered for similar borrowings of similar remaining terms.
40
Commitments to Extend Credit
The fair value of commitments to extend credit is 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 commitments to originate fixed rate loans, fair value also considers the difference between current levels of interest rates and the committed rates. Due to the short-term nature of our outstanding commitments, the fair values of these commitments are immaterial to our financial condition.
The carrying values and estimated fair values of the Company’s financial instruments are presented in the following table.
March 31, 2021 | |||||||||||||||||||||||||||||
Carrying | Estimated Fair Value | ||||||||||||||||||||||||||||
value | Total | Level 1 | Level 2 | Level 3 | |||||||||||||||||||||||||
(In thousands) | |||||||||||||||||||||||||||||
Financial assets: | |||||||||||||||||||||||||||||
Cash and cash equivalents | $ | 173,273 | 173,273 | 173,273 | — | — | |||||||||||||||||||||||
Equities | 25,727 | 25,727 | 25,727 | — | — | ||||||||||||||||||||||||
Debt securities available-for-sale | 2,682,938 | 2,682,938 | — | 2,682,938 | — | ||||||||||||||||||||||||
Debt securities held-to-maturity, net | 1,191,771 | 1,243,268 | — | 1,173,319 | 69,949 | ||||||||||||||||||||||||
FHLB stock | 177,351 | 177,351 | 177,351 | — | — | ||||||||||||||||||||||||
Loans held for sale | 1,378 | 1,378 | — | 1,378 | — | ||||||||||||||||||||||||
Net loans | 20,572,661 | 20,554,149 | — | — | 20,554,149 | ||||||||||||||||||||||||
Derivative financial instruments | 14,114 | 14,114 | — | 14,114 | — | ||||||||||||||||||||||||
Financial liabilities: | |||||||||||||||||||||||||||||
Deposits, other than time deposits | $ | 16,457,460 | 16,457,460 | 16,457,460 | — | — | |||||||||||||||||||||||
Time deposits | 2,533,568 | 2,538,406 | — | 2,538,406 | — | ||||||||||||||||||||||||
Borrowed funds | 3,558,324 | 3,616,582 | — | 3,616,582 | — | ||||||||||||||||||||||||
Derivative financial instruments | 16,792 | 16,792 | — | 16,792 | — |
December 31, 2020 | |||||||||||||||||||||||||||||
Carrying | Estimated Fair Value | ||||||||||||||||||||||||||||
value | Total | Level 1 | Level 2 | Level 3 | |||||||||||||||||||||||||
(In thousands) | |||||||||||||||||||||||||||||
Financial assets: | |||||||||||||||||||||||||||||
Cash and cash equivalents | $ | 170,432 | 170,432 | 170,432 | — | — | |||||||||||||||||||||||
Equities | 36,000 | 36,000 | 36,000 | — | — | ||||||||||||||||||||||||
Debt securities available-for-sale | 2,758,437 | 2,758,437 | — | 2,758,437 | — | ||||||||||||||||||||||||
Debt securities held-to-maturity, net | 1,247,853 | 1,320,872 | — | 1,253,566 | 67,306 | ||||||||||||||||||||||||
FHLB stock | 159,829 | 159,829 | 159,829 | — | — | ||||||||||||||||||||||||
Loans held for sale | 30,357 | 30,357 | — | 30,357 | — | ||||||||||||||||||||||||
Net loans | 20,580,451 | 20,787,917 | — | — | 20,787,917 | ||||||||||||||||||||||||
Derivative financial instruments | 34,577 | 34,577 | — | 34,577 | — | ||||||||||||||||||||||||
Financial liabilities: | |||||||||||||||||||||||||||||
Deposits, other than time deposits | $ | 16,807,240 | 16,807,240 | 16,807,240 | — | — | |||||||||||||||||||||||
Time deposits | 2,718,179 | 2,726,230 | — | 2,726,230 | — | ||||||||||||||||||||||||
Borrowed funds | 3,295,790 | 3,367,491 | — | 3,367,491 | — | ||||||||||||||||||||||||
Derivative financial instruments | 492 | 492 | — | 492 | — |
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 portion of the Company’s financial instruments, fair value estimates are based on judgments regarding future expected loss experience,
41
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 that are not considered financial assets include deferred tax assets, premises and equipment and bank owned life insurance. Liabilities for pension and other postretirement benefits are not considered financial liabilities. 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.
16. Revenue Recognition
The Company’s contracts with customers in the scope of Topic 606, Revenue from Contracts with Customers, are contracts for deposit accounts and contracts for non-deposit investment accounts through a third-party service provider. Both types of contracts result in non-interest income being recognized. The revenue resulting from deposit accounts, which includes fees such as insufficient funds fees, wire transfer fees and out-of-network ATM transaction fees, is included as a component of fees and service charges on the Consolidated Statements of Income. The revenue resulting from non-deposit investment accounts is included as a component of other income on the Consolidated Statements of Income.
Revenue from contracts with customers included in fees and service charges and other income was as follows:
Three Months Ended March 31, | |||||||||||
2021 | 2020 | ||||||||||
(Dollars in thousands) | |||||||||||
Revenue from contracts with customers included in: | |||||||||||
Fees and service charges | $ | 3,598 | 3,950 | ||||||||
Other income | 4,573 | 3,019 | |||||||||
Total revenue from contracts with customers | $ | 8,171 | 6,969 |
For our contracts with customers, we satisfy our performance obligations each day as services are rendered. For our deposit account revenue, we receive payment on a daily basis as services are rendered and for our non-deposit investment account revenue, we receive payment on a monthly basis from our third-party service provider as services are rendered.
42
17. Recent Accounting Pronouncements
Standard | Description | Required date of adoption | Effect on Consolidated Financial Statements | ||||||||
Standards Adopted in 2021 | |||||||||||
Codification Improvements | The amendments include all disclosure guidance in the Disclosure Section to reduce the potential that disclosure requirements would be missed. | January 1, 2021 | The amendments in ASU 2020-10 do not change current GAAP. The update did not impact the Company’s Consolidated Financial Statements. | ||||||||
Codification Improvements to Subtopic 310-20, Receivables—Nonrefundable Fees and Other Costs | The amendments in this update clarify guidance as to whether a callable debt security with multiple call dates is within the scope of paragraph 310-20-35-33. | January 1, 2021 | The amendments in ASU 2020-08 will be applied under a prospective approach. The adoption of this ASU did not have a material impact on the Company’s Consolidated Financial Statements. | ||||||||
Investments-Equity Securities (Topic 321), Investments-Equity Method and Joint Ventures (Topic 323), and Derivatives and Hedging (Topic 815): Clarifying the Interactions between Topic 321, Topic 323, and Topic 815 (a consensus of the Emerging Issues Task Force) | This update clarifies the application of the alternative provided in ASU 2016-01 to measure certain equity securities without a readily determinable fair value. The amendments in this update clarify that a company should consider observable transactions that require it to either apply or discontinue the equity method of accounting under Topic 323 for the purposes of applying the measurement alternative in accordance with Topic 321 immediately before applying or upon discontinuing the equity method. The amendments further provide clarification related to the accounting for certain forward contracts and purchased options. | January 1, 2021 | The amendments in ASU 2020-01 will be applied prospectively. The Company does not currently apply the measurement alternative in Topic 321 to any of its investments and the update did not have a material impact on the Company’s Consolidated Financial Statements. | ||||||||
Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes | The amendments simplify the accounting for income taxes by removing certain exceptions to general principles in Topic 740 and also clarify and amend existing guidance. | January 1, 2021 | The Company adopted ASU 2019-12 with no material impact on its Consolidated Financial Statements. | ||||||||
Compensation-Retirement Benefits-Defined Benefit Plans-General (Subtopic 715-20): Disclosure Framework-Changes to the Disclosure Requirements for Defined Benefit Plans. | The amendments in this update modify the disclosure requirements for employers that sponsor defined benefit pension or other postretirement plans by removing disclosures that no longer are considered cost beneficial, clarifying the specific requirements of disclosures, and adding disclosure requirements identified as relevant. | January 1, 2021 | ASU 2018-14 will be applied under a retrospective approach to disclosures with regard to the Company’s employee benefit plans. The adoption of this update did not have a material impact on the Company’s Consolidated Financial Statements. | ||||||||
Standards Not Yet Adopted | |||||||||||
Debt - Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging - Contracts in Entity’s Own Equity (Subtopic 815-40): Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity | The amendments simplify the accounting for certain financial instruments with the characteristics of liabilities and equity by reducing the number of models for convertible debt instruments and convertible preferred stock and amends how convertible instruments and equity contracts with an option to be settled in cash or shares affect the EPS calculation. | January 1, 2022 Early adoption permitted not earlier than fiscal years beginning 2021 | The amendments are to be applied under either a modified retrospective or a fully retrospective approach. The update is not expected to have a material impact on the Company’s Consolidated Financial Statements. |
43
Standard | Description | Required date of adoption | Effect on Consolidated Financial Statements | ||||||||
Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting | The amendments provide expedients and exceptions for applying GAAP to contracts or hedging relationships affected by the discontinuance of LIBOR as a benchmark rate to alleviate the burden and cost of such modifications. The expedients and exceptions provided by the amendments do not apply to contract modifications made and hedging relationships entered into or evaluated after December 31, 2022, except for hedging relationships existing as of December 31, 2022, that an entity has elected certain optional expedients for and that are retained through the end of the hedging relationship. The amendments also provide a one-time election to sell and/or transfer debt securities classified as held to maturity that reference a rate affected by reference rate reform. | Effective for a limited time as of March 12, 2020 through December 31, 2022 | The Company continues to evaluate its financial instruments indexed to USD-LIBOR for which Topic 848 provides expedients, exceptions and elections. The Company has established a crossfunctional team to develop transition plans to address potential revisions to documentation, as well as customer management and communication, internal training, financial, operational and risk management implications, and legal and contract management. In addition, the Company has engaged with its regulators and with industry working groups and trade associations to develop strategies for transitioning away from LIBOR. | ||||||||
Reference Rate Reform (Topic 848) | The update specifically addresses whether Topic 848 applies to derivative instruments that do not reference a rate that is expected to be discontinued but that instead use an interest rate for margining, discounting, or contract price alignment that is modified as a result of reference rate reform, commonly referred to as the “discounting transition.” This ASU extends certain optional expedients provided in Topic 848 to contract modifications and derivatives affected by the discounting transition. | Effective for a limited time as of March 12, 2020 through December 31, 2022 | The amendments in ASU 2021-01 may be applied under a retrospective approach as of any date from the beginning of an interim period that includes or is after March 12, 2020 or prospectively to new modifications made on or after any date within the interim period including January 7, 2021. The Update is not expected to have a material impact on the Company’s Consolidated Financial Statements. |
18. Subsequent Events
As defined in FASB ASC 855, “Subsequent Events”, subsequent events are events or transactions that occur after the balance sheet date but before financial statements are issued or available to be issued. Financial statements are considered issued when they are widely distributed to stockholders and other financial statement users for general use and reliance in a form and format that complies with U.S. GAAP.
Dividend
On April 28, 2021, the Company declared a cash dividend of $0.14 per share. The $0.14 dividend per share will be paid to stockholders on May 25, 2021, with a record date of May 10, 2021.
44
ITEM 2. | MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
Forward Looking Statements
Certain statements contained herein are not based on historical facts and are “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Such forward-looking statements may be identified by reference to a future period or periods or by the use of forward-looking terminology, such as “may,” “will,” “believe,” “expect,” “estimate,” “anticipate,” “continue,” or similar terms or variations on those terms, or the negative of those terms. Forward-looking statements are subject to numerous risks and uncertainties, including, but not limited to, those related to the economic environment, particularly in the market areas in which Investors Bancorp, Inc. (the “Company”) operates, competitive products and pricing, fiscal and monetary policies of the U.S. Government, changes in government regulations or interpretations of regulations affecting financial institutions, changes in prevailing interest rates, acquisitions and the integration of acquired businesses, credit risk management, asset-liability management, the financial and securities markets and the availability of and costs associated with sources of liquidity. In addition, the COVID-19 pandemic is having an adverse impact on us, our customers and the communities we serve. The adverse effect of the COVID-19 pandemic on us, our customers and the communities where we operate may adversely affect our business, results of operations and financial condition for an indefinite period of time. Reference is made to Item 1A “Risk Factors” in the Company’s Annual Report on Form 10-K for the year ended December 31, 2020.
The Company wishes to caution readers not to place undue reliance on any such forward-looking statements, which speak only as of the date made. The Company wishes to advise that the factors listed above could affect the Company’s financial performance and could cause the Company’s actual results for future periods to differ materially from any opinions or statements expressed with respect to future periods in any current statements. The Company does not undertake and specifically declines any obligation to publicly release the result of any revisions, which may be made to any forward-looking statements to reflect events or circumstances after the date of such statements or to reflect the occurrence of anticipated or unanticipated events except as may be required by law.
Critical Accounting Policies
We consider accounting policies that require management to exercise significant judgment or discretion or to make significant assumptions that have, or could have, a material impact on the carrying value of certain assets or on income to be critical accounting policies. As of March 31, 2021, we consider the following to be our critical accounting policies.
Allowance for Credit Losses. The allowance for credit losses represents the estimated amount considered necessary to cover lifetime expected credit losses inherent in financial assets at the balance sheet date. The measurement of expected credit losses is applicable to financial assets measured at amortized cost, including loan receivables and held-to-maturity debt securities. It also applies to off-balance sheet credit exposures such as loan commitments and unused lines of credit. The allowance is established through the provision for credit losses that is charged against income. The methodology for determining the allowance for credit losses is considered a critical accounting policy by management because of the high degree of judgment involved, the subjectivity of the assumptions used, and the potential for changes in the forecasted economic environment that could result in changes to the amount of the recorded allowance for credit losses. The allowance for loan and security losses is reported separately as contra-assets to loans and securities on the consolidated balance sheet. The expected credit loss for unfunded lending commitments and unfunded loan commitments is reported on the consolidated balance sheet in other liabilities. The provision for credit losses related to loans, unfunded commitments and debt securities is reported on the consolidated statement of income.
45
Allowance for Credit Losses on Loans Receivable
Collectively evaluated. The allowance for credit losses on loans is deducted from the amortized cost basis of the loan to present the net amount expected to be collected. Expected losses are evaluated and calculated on a collective basis for those loans which share similar risk characteristics. At each reporting period, the Company evaluates whether the loans in a pool continue to exhibit similar risk characteristics as the other loans in the pool. If the risk characteristics of a loan change, such that they are no longer similar to other loans in the pool, the Company will evaluate the loan with a different pool of loans that share similar risk characteristics. If the loan does not share risk characteristics with other loans, the Company will evaluate the allowance on an individual basis. The Company evaluates the segmentation at least annually to determine whether loans continue to share similar risk characteristics. Loans are charged off against the allowance when the Company believes the loan balances become uncollectible. Expected recoveries do not exceed the aggregate of amounts previously charged off or expected to be charged off.
The Company has chosen to segment its portfolio consistent with the manner in which it manages the risk of the type of credit. The Company’s segments for loans include multi-family, commercial real estate, commercial and industrial, construction, residential and consumer.
The Company calculates estimated credit loss on its loan portfolio primarily using quantitative methodologies that consider a variety of factors such as historical loss experience, loan characteristics, the current credit quality of the portfolio as well as an economic outlook over the life of the loan. The expected credit losses are the product of multiplying the Company’s estimates of probability of default (PD), loss given default (LGD) and individual loan level exposure at default on an undiscounted basis. For a small portion of the loan portfolio, i.e. unsecured consumer loans, small business loans and loans to individuals, the Company utilizes a loss rate method to calculate the expected credit loss of that asset segment.
Included in the Company’s framework for estimating credit losses, the Company incorporates forward-looking information through the use of macroeconomic scenarios applied over a two-year reasonable and supportable forecast period, after which, the Company reverts to average historical losses on a straight line basis over a two-year period. These macroeconomic scenarios include variables that have historically been key drivers of increases and decreases in credit losses and include, but are not limited to, unemployment rates, real estate prices, gross domestic product levels, corporate bond spreads and long-term interest rate forecasts. The Company evaluates the use of multiple economic scenarios and the weighting of those scenarios on a quarterly basis. The scenarios that are chosen and the amount of weighting given to each scenario consider a variety of factors including third party economists and firms, industry trends and other available published economic information.
Expected credit losses are estimated over the contractual term of each loan taking into consideration expected prepayments which are developed using industry standard estimation techniques. The contractual term excludes expected extensions, renewals, and modifications unless either of the following applies: management has a reasonable expectation at the reporting date that a troubled debt restructuring will be executed with an individual borrower or the extension or renewal options are included in the original or modified contract at the reporting date and are not unconditionally cancelable by the Company.
Also included in the allowance for loans are qualitative reserves to cover losses that are expected but, in the Company’s assessment, may not be adequately represented in the quantitative method or the economic assumptions described above. For example, factors that the Company considers include changes in lending policies and procedures, business conditions, the nature and size of the portfolio, portfolio concentrations, the volume and severity of past due loans and non-accrual loans, the effect of external factors such as competition, and the legal and regulatory requirements, among others.
Individually evaluated. On a case-by-case basis, the Company may conclude a loan should be evaluated on an individual basis based on its disparate risk characteristics. The Company individually evaluates loans that meet the following criteria for expected credit loss, as the Company has determined that these loans generally do not share similar risk characteristics with other loans in the portfolio:
•Commercial loans with an outstanding balance greater than $1.0 million and on non-accrual status;
•Troubled debt restructured loans; and
•Other commercial loans with greater than $1.0 million in outstanding principal, if management has specific information that it is probable they will not collect all principal amounts due under the contractual terms of the loan agreement.
When the Company determines that the loan no longer shares similar risk characteristics of other loans in the portfolio, the allowance will be determined on an individual basis using the present value of expected cash flows or, for collateral-dependent loans, the fair value of the collateral as of the reporting date, less estimated selling costs, as applicable, to ensure that the credit loss is not delayed until actual loss. If the fair value of the collateral is less than the amortized cost basis of the loan,
46
the Company will charge off the difference between the fair value of the collateral, less costs to sell at the reporting date and the amortized cost basis of the loan.
In determining the fair value for collateral-dependent loans, the Company reviews whether there has been an adverse change in the collateral value supporting the loan. As a substantial amount of the Company’s loan portfolio is collateralized by real estate, appraisals of the underlying value of property are used. The Company utilizes information from its commercial lending officers and its credit department and special assets department’s knowledge of changes in real estate conditions to identify if possible deterioration has occurred. Based on the severity of the changes in market conditions, management determines if an updated appraisal is warranted or if downward adjustments to the previous appraisal are warranted.
For residential mortgage loans, the Company’s policy is to obtain an appraisal upon the origination of the loan and an updated appraisal in the event a loan becomes 90 days delinquent. Thereafter, the appraisal is updated every two years if the loan remains in non-performing status and the foreclosure process has not been completed. Management adjusts the appraised value of residential loans to reflect estimated selling costs and declines in the real estate market.
Management believes the potential risk for outdated appraisals has been mitigated due to the fact that the loans are individually assessed to determine that the loan’s carrying value is not in excess of the fair value of the collateral. Loans are generally charged off after an analysis is completed which indicates that collectability of the full principal balance is in doubt.
Consistent with the CARES Act, modifications that met the criteria as discussed in Note 6, Loans Receivable, Net, are not included in individually evaluated loans discussed above.
Acquired assets. Subsequent to the adoption of CECL, acquired assets are included in the Company's calculation of the allowance for credit losses. How the allowance on an acquired asset is recorded depends on whether it has been classified as a Purchased Financial Asset with Credit Deterioration (“PCD”). PCD assets are assets acquired at a discount that is due, in part, to credit quality. PCD assets are accounted for in accordance with ASC Subtopic 326-20 and are initially recorded at fair value as determined by the sum of the present value of expected future cash flows and an allowance for credit losses at acquisition. The allowance for PCD assets is recorded through a gross-up effect, while the allowance for acquired non-PCD assets such as loans is recorded through provision expense, consistent with originated loans. Thus, the determination of which assets are PCD and non-PCD can have a significant effect on the accounting for these assets.
Subsequent to acquisition, the allowance for PCD loans will generally follow the same estimation, provision and charge-off process as non-PCD acquired and originated loans. Additionally, TDR identification for acquired loans (PCD and non-PCD) will be consistent with the TDR identification for originated loans.
Allowance for Credit Losses on Debt Securities
Management measures expected credit losses on held-to-maturity debt securities on a collective basis by major security type. Management classifies the held-to-maturity portfolio into the following major security types: mortgage-backed securities, municipal and corporate bonds, trust preferred securities (“TruPS”) and other. Nearly all of the mortgage-backed securities in the Company's portfolio are issued by U.S. government agencies and 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 and therefore the expectation of non-payment is zero.
At each reporting period, the Company evaluates whether the securities in a segment continue to exhibit similar risk characteristics as the other securities in the segment. If the risk characteristics of a security change, such that they are no longer similar to other securities in the segment, the Company will evaluate the security with a different segment that shares more similar risk characteristics.
In estimating the net amount expected to be collected for mortgage-backed securities and municipal and corporate bonds, a range of historical losses method is utilized. In estimating the net amount expected to be collected for TruPS, the Company employs a single scenario forecast methodology. The scenario is informed by historical industry default data as well as current and near term operating conditions for the banks and other financial institutions that are the underlying issuers. In addition, expected prepayments are included in the analysis of the individually assessed TruPS applied at the collateral level.
Allowance for Credit Losses on Off-Balance Sheet Credit Exposures
The Company is required to include the unfunded commitment that is expected to be funded in the future within the allowance calculation. The Company participates in lending that results in an off-balance sheet unfunded commitment balance. The Company currently underwrites funding commitments with conditionally cancelable language. To determine the expected funding balance remaining, the Company uses a historical utilization rate for each of the segments to calculate the expected commitment balance. The reserve percentage for each respective loan portfolio is applied to the remaining unused portion of the
47
expected commitment balance and the expected funded commitment in determining the allowance for credit loss on off-balance sheet credit exposures.
Derivative Financial Instruments. As required by ASC 815, the Company records all derivatives on the balance sheet 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. Derivatives designated and qualifying as a hedge of the exposure to changes in the fair value of an asset, liability, or firm commitment attributable to a particular risk, such as interest rate risk, are considered fair value hedges. Derivatives designated and qualifying as a hedge of the exposure to variability in expected future cash flows, or other types of forecasted transactions, are considered cash flow hedges. Hedge accounting generally provides for the matching of the timing of gain or loss recognition on the hedging instrument with the recognition of the changes in the fair value of the hedged asset or liability that are attributable to the hedged risk in a fair value hedge or the earnings effect of the hedged forecasted transactions in a cash flow hedge. The Company may enter into derivative contracts that are intended to economically hedge certain of its risks, even though hedge accounting does not apply or the Company elects not to apply hedge accounting.
Executive Summary
During 2020 and continuing into 2021, the entire country has been negatively impacted by the COVID-19 pandemic. Beginning in March 2020, the impacts of the COVID-19 pandemic, including social distancing guidelines, closure of non-essential businesses and shelter-at-home mandates, caused a global economic downturn. The economic downturn included an increase in unemployment and a decline in gross domestic product. Since April 2020, the unemployment rate has declined but remains elevated above the pre-pandemic unemployment rate. Gross domestic product grew in the third and fourth quarters of 2020 after declining in the first and second quarters.
We continue to monitor developments related to COVID-19, including, but not limited to, its impact on our employees, customers, communities and results of operations. All of our branches have normal operating hours and all lobbies have re-opened for our clients. In addition, a portion of our corporate workforce has returned to our corporate offices in some capacity while the remainder continue to work remotely in an effective manner. Proper protocols have been put in place in our branches and corporate offices to ensure the continued safety of our employees and customers.
As a result of the pandemic, certain borrowers are currently unable to meet their contractual payment obligations. While we have continued to support our customers by granting payment deferrals for those experiencing continued hardship because of the pandemic, we have also worked diligently with our customers to ensure a return to current payment status for a significant portion of our clients who have ended their deferral period. At March 31, 2021, loans with an aggregate outstanding balance of approximately $693 million were in COVID-19 related deferment.
First Quarter of 2021 Results Summary
•We reported net income of $72.3 million, or $0.31 per diluted share, for the three months ended March 31, 2021 as compared to $75.1 million, or $0.32 per diluted share, for the three months ended December 31, 2020 and $39.5 million, or $0.17 per diluted share, for the three months ended September 30, 2019.
•Return on average assets and return on average equity were 1.11% and 10.56%, respectively, for the three months ended March 31, 2021.
•Net interest margin decreased 8 basis points to 2.90% for the three months ended March 31, 2021 compared to the three months ended December 31, 2020 as a result of the decline in prepayment penalties. Net interest margin excluding prepayment penalties increased 2 basis points.
•Provision for credit losses was negative $3.0 million for the three months ended March 31, 2021 compared with negative $2.7 million for the three months ended December 31, 2020. The Company recorded net recoveries of $1.7 million during the quarter ended March 31, 2021 compared to net recoveries of $2.1 million during the quarter ended December 31, 2020. The allowance for loan losses as a percent of total loans was 1.36% at March 31, 2021 consistent with December 31, 2020.
•Total non-interest income was $20.0 million for the three months ended March 31, 2021, a decrease of $25.8 million compared to the three months ended December 31, 2020. Total non-interest income for the three months ended December 31, 2020 included $23.1 million of gains from sale-leaseback transactions. Total non-interest income decreased $2.7 million compared to the three months ended December 31, 2020 excluding the sale-leaseback gains and increased $5.3 million compared to the three months ended March 31, 2020.
48
•Total non-interest expenses were $104.4 million for the three months ended March 31, 2021, a decrease of $38.5 million compared to the three months ended December 31, 2020. Total non-interest expenses for the three months ended December 31, 2020 included $22.8 million of costs from the early extinguishment of wholesale funding and $11.7 million of costs associated with the Company’s branch rationalization announcement in December 2020. Excluding these items, non-interest expenses for the three months ended March 31, 2021 decreased $4.0 million compared to the three months ended December 31, 2020.
•Non-interest-bearing deposits increased $174.2 million, or 4.8%, during the three months ended March 31, 2021. The cost of interest-bearing deposits decreased 19 basis points to 0.54% for the three months ended March 31, 2021 compared to the three months ended December 31, 2020.
•C&I loans increased $66.5 million, or 1.9%, during the three months ended March 31, 2021.
•As of March 31, 2021, COVID-19 related loan deferrals totaled $693 million, or 3.3% of loans, compared to $756 million, or 3.6% of loans, as of February 14, 2021. Approximately 72% of loan deferral borrowers are making interest payments.
•Non-accrual loans decreased to $83.3 million, or 0.40% of total loans, at March 31, 2021 as compared to $107.1 million, or 0.51% of total loans, at December 31, 2020 and $98.4 million, or 0.46% of total loans, at March 31, 2020.
•Tier 1 Leverage, Common Equity Tier 1 Risk-Based, Tier 1 Risk-Based and Total Risk-Based Capital Ratios were 10.43%, 13.32%, 13.32% and 14.64%, respectively, at March 31, 2021.
Comparison of Operating Results for the Three Months Ended March 31, 2021 and 2020
Net Income. Net income for the three months ended March 31, 2021 was $72.3 million compared to net income of $39.5 million for the three months ended March 31, 2020.
Net Interest Income. Net interest income increased by $7.5 million, or 4.3%, to $180.7 million for the three months ended March 31, 2021 from $173.3 million for the three months ended March 31, 2020. The net interest margin increased 19 basis points to 2.90% for the three months ended March 31, 2021 from 2.71% for the three months ended March 31, 2020.
Total interest and dividend income decreased by $35.6 million, or 13.9%, to $220.5 million for the three months ended March 31, 2021. Interest income on loans decreased by $25.8 million, or 11.5%, to $198.8 million for the three months ended March 31, 2021, primarily as a result of a 35 basis point decrease in the weighted average yield on net loans to 3.88%. In addition, the average balance of net loans decreased $735.7 million to $20.49 billion, driven by paydowns and payoffs, partially offset by loan originations and $453.3 million of loans acquired from Gold Coast in April 2020. Prepayment penalties, which are included in interest income, totaled $2.3 million for the three months ended March 31, 2021 compared to $7.6 million for the three months ended March 31, 2020. Interest income on all other interest-earning assets, excluding loans, decreased by $9.8 million, or 31.0%, to $21.8 million for the three months ended March 31, 2021 which is attributed to the weighted average yield on interest-earning assets, excluding loans, which decreased 94 basis points to 1.96%. Partially offsetting this decrease, the average balance of all other interest-earning assets, excluding loans, increased $96.7 million to $4.45 billion for the three months ended March 31, 2021.
Total interest expense decreased by $43.0 million, or 51.9%, to $39.8 million for the three months ended March 31, 2021. Interest expense on interest-bearing deposits decreased $32.0 million, or 60.2%, to $21.2 million for the three months ended March 31, 2021. The weighted average cost of interest-bearing deposits decreased 85 basis points to 0.54% for the three months ended March 31, 2021. Partially offsetting this decrease, the average balance of total interest-bearing deposits increased $288.3 million, or 1.9%, to $15.62 billion for the three months ended March 31, 2021. Interest expense on borrowed funds decreased by $11.0 million, or 37.2%, to $18.6 million for the three months ended March 31, 2021. The average balance of borrowed funds decreased $2.25 billion, or 39.5%, to $3.44 billion for the three months ended March 31, 2021. Partially offsetting this decrease, the weighted average cost of borrowings increased 8 basis point to 2.17% for the three months ended March 31, 2021.
49
Provision for Credit Losses. Our provision for credit losses is primarily a result of the expected credit losses on our loans, unfunded commitments and held-to-maturity debt securities over the life of these financial instruments based on historical experience, current conditions, and reasonable and supportable forecasts. Our provision for credit losses is also impacted by the inherent credit risk in these financial instruments, the composition of and changes in our portfolios of these financial instruments, and the level of charge-offs. At March 31, 2021, our allowance for credit losses and related provision continued to be affected by the impact of COVID-19 on the current and forecasted economic conditions. During the three months ended March 31, 2021, there was continued improvement in the U.S. and global macroeconomic consensus outlooks, which resulted in an improvement in the economic outlook used to determine the provision for credit losses when compared to March 31, 2020. For the three months ended March 31, 2021, our provision for credit losses was a negative $3.0 million, compared to $31.2 million for the three months ended March 31, 2020. For the three months ended March 31, 2021, net loan recoveries were $1.7 million compared to net loan charge-offs of $8.0 million for the three months ended March 31, 2020.
Non-Interest Income. Total non-interest income increased $5.3 million to $20.0 million for the three months ended March 31, 2021. This increase was primarily due to an increase of $2.0 million in gain on loans due to a higher volume of mortgage banking loan sales to third parties, an increase of $819,000 in customer swap fee income, an increase of $757,000 in income from our wealth and investment products and an increase of $610,000 in gains on our equipment finance portfolio.
Non-Interest Expenses. Total non-interest expenses were $104.4 million for the three months ended March 31, 2021, an increase of $1.8 million, or 1.8%, compared to the three months ended March 31, 2020. The increase was primarily due to increases of $2.1 million and $2.0 million in office occupancy and equipment expense and compensation and benefit expense, respectively, partially offset by decreases of $1.1 million and $1.0 million in professional fees and federal insurance premiums, respectively.
Income Taxes. Income tax expense for the first quarter of 2021 was $27.1 million compared to $14.6 million for the first quarter 2020. The effective tax rate was 27.3% for the three months ended March 31, 2021 and 27.0% for the three months ended March 31, 2020. The effective tax rate is affected by the level of income earned that is exempt from tax relative to the overall level of pre-tax income and the level of expenses not deductible for tax purposes relative to the overall level of pre-tax income. In addition, the effective tax rate is affected by the level of income allocated to the various state and local jurisdictions where we operate, because tax rates differ among such jurisdictions.
Analysis of Net Interest Income
Net interest income represents the difference between income we earn on our interest-earning assets and the expense we pay on interest-bearing liabilities. Net interest income depends on the volume of interest-earning assets and interest-bearing liabilities and the interest rates earned on such assets and paid on such liabilities.
Average Balances and Yields. The following tables set forth average balance sheets, average yields and costs, and certain other information for the periods indicated. No tax-equivalent yield adjustments were made, as the effect thereof was not material. All average balances are daily average balances. Non-accrual loans were included in the computation of average balances, however interest receivable on these loans have been fully reserved for and not included in interest income. The yields set forth below include the effect of deferred fees, discounts and premiums that are amortized or accreted to interest income or expense.
50
Three Months Ended March 31, | ||||||||||||||||||||||||||||||||||||||
2021 | 2020 | |||||||||||||||||||||||||||||||||||||
Average Outstanding Balance | Interest Earned/ Paid | Average Yield/ Rate | Average Outstanding Balance | Interest Earned/ Paid | Average Yield/ Rate | |||||||||||||||||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||||||||||||||||
Interest-earning assets: | ||||||||||||||||||||||||||||||||||||||
Interest-bearing deposits | $ | 374,599 | $ | 61 | 0.07 | % | $ | 368,027 | $ | 840 | 0.91 | % | ||||||||||||||||||||||||||
Equity securities | 35,545 | 266 | 2.99 | % | 6,090 | 33 | 2.17 | % | ||||||||||||||||||||||||||||||
Debt securities available-for-sale | 2,649,806 | 11,268 | 1.70 | % | 2,581,874 | 17,271 | 2.68 | % | ||||||||||||||||||||||||||||||
Debt securities held-to-maturity, net | 1,222,551 | 7,999 | 2.62 | % | 1,128,119 | 8,994 | 3.19 | % | ||||||||||||||||||||||||||||||
Net loans | 20,491,619 | 198,750 | 3.88 | % | 21,227,295 | 224,529 | 4.23 | % | ||||||||||||||||||||||||||||||
Stock in FHLB | 169,354 | 2,200 | 5.20 | % | 271,043 | 4,432 | 6.54 | % | ||||||||||||||||||||||||||||||
Total interest-earning assets | 24,943,474 | 220,544 | 3.54 | % | 25,582,448 | 256,099 | 4.00 | % | ||||||||||||||||||||||||||||||
Non-interest-earning assets | 1,139,817 | 956,423 | ||||||||||||||||||||||||||||||||||||
Total assets | $ | 26,083,291 | $ | 26,538,871 | ||||||||||||||||||||||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||||||||||||||||||||||
Savings deposits | $ | 2,013,906 | $ | 1,480 | 0.29 | % | $ | 2,033,761 | $ | 3,908 | 0.77 | % | ||||||||||||||||||||||||||
Interest-bearing checking | 6,277,393 | 7,028 | 0.45 | % | 5,565,365 | 16,660 | 1.20 | % | ||||||||||||||||||||||||||||||
Money market accounts | 4,695,507 | 7,160 | 0.61 | % | 3,819,098 | 14,224 | 1.49 | % | ||||||||||||||||||||||||||||||
Certificates of deposit | 2,637,830 | 5,524 | 0.84 | % | 3,918,133 | 18,387 | 1.88 | % | ||||||||||||||||||||||||||||||
Total interest-bearing deposits | 15,624,636 | 21,192 | 0.54 | % | 15,336,357 | 53,179 | 1.39 | % | ||||||||||||||||||||||||||||||
Borrowed funds | 3,435,285 | 18,617 | 2.17 | % | 5,681,344 | 29,637 | 2.09 | % | ||||||||||||||||||||||||||||||
Total interest-bearing liabilities | 19,059,921 | 39,809 | 0.84 | % | 21,017,701 | 82,816 | 1.58 | % | ||||||||||||||||||||||||||||||
Non-interest-bearing liabilities | 4,285,410 | 2,889,098 | ||||||||||||||||||||||||||||||||||||
Total liabilities | 23,345,331 | 23,906,799 | ||||||||||||||||||||||||||||||||||||
Stockholders’ equity | 2,737,960 | 2,632,072 | ||||||||||||||||||||||||||||||||||||
Total liabilities and stockholders’ equity | $ | 26,083,291 | $ | 26,538,871 | ||||||||||||||||||||||||||||||||||
Net interest income | $ | 180,735 | $ | 173,283 | ||||||||||||||||||||||||||||||||||
Net interest rate spread(1) | 2.70 | % | 2.42 | % | ||||||||||||||||||||||||||||||||||
Net interest-earning assets(2) | $ | 5,883,553 | $ | 4,564,747 | ||||||||||||||||||||||||||||||||||
Net interest margin(3) | 2.90 | % | 2.71 | % | ||||||||||||||||||||||||||||||||||
Ratio of interest-earning assets to total interest-bearing liabilities | 1.31 | 1.22 |
(1)Net interest rate spread represents the difference between the yield on average interest-earning assets and the cost of average interest-bearing liabilities.
(2)Net interest-earning assets represent total interest-earning assets less total interest-bearing liabilities.
(3)Net interest margin represents net interest income divided by average total interest-earning assets.
51
Comparison of Financial Condition at March 31, 2021 and December 31, 2020
Total Assets. Total assets decreased by $200.3 million, or 0.8%, to $25.82 billion at March 31, 2021 from December 31, 2020. Securities decreased by $141.9 million, or 3.5%, to $3.90 billion at March 31, 2021 from December 31, 2020.
Net Loans. Net loans decreased by $7.8 million to $20.57 billion at March 31, 2021 from $20.58 billion at December 31, 2020. The detail of the loan portfolio is below:
March 31, 2021 | December 31, 2020 | ||||||||||
(Dollars in thousands) | |||||||||||
Commercial loans: | |||||||||||
Multi-family loans | $ | 7,230,501 | 7,122,840 | ||||||||
Commercial real estate loans | 4,997,364 | 4,947,212 | |||||||||
Commercial and industrial loans | 3,642,178 | 3,575,641 | |||||||||
Construction loans | 393,516 | 404,367 | |||||||||
Total commercial loans | 16,263,559 | 16,050,060 | |||||||||
Residential mortgage loans | 3,911,884 | 4,119,894 | |||||||||
Consumer and other | 695,793 | 702,801 | |||||||||
Total loans | 20,871,236 | 20,872,755 | |||||||||
Deferred fees, premiums and other, net | (14,815) | (9,318) | |||||||||
Allowance for loan losses | (283,760) | (282,986) | |||||||||
Net loans | $ | 20,572,661 | 20,580,451 |
During the three months ended March 31, 2021, we originated or funded $384.5 million in multi-family loans, $317.9 million in residential loans, $249.6 million in commercial and industrial loans, $157.1 million in commercial real estate loans, $15.3 million in construction loans and $15.0 million in consumer and other loans. Our originations reflect our continued focus on diversifying our loan portfolio. A significant portion of our commercial loan portfolio, including commercial and industrial loans, are secured by commercial real estate and are primarily on properties and businesses located in New Jersey and New York.
One of our key operating objectives has been, and continues to be, maintaining a high level of asset quality. We maintain sound credit standards for new loan originations and purchases. We do not originate or purchase sub-prime loans, negative amortization loans or option ARM loans. Our portfolio contains interest-only and no income verification residential mortgage loans. We have not originated residential mortgage loans without verifying income in recent years. As of March 31, 2021, these loans totaled $102.6 million. As of March 31, 2021, interest-only residential and consumer loans totaled $32.0 million, which represented less than 1% of the residential and consumer portfolio. Although it is not a standard product offering for commercial real estate and multi-family loans, we originate interest-only in addition to amortizing loans in these segments. As of March 31, 2021, these loans totaled $1.39 billion. As part of our underwriting, these loans are evaluated as fully amortizing for risk classification purposes, with the interest-only period ranging from one to ten years. In addition, we evaluate our policy limits on a regular basis. We believe these criteria adequately control the potential risks of such loans and that adequate provisions for loan losses are provided for all known and inherent risks. Since April 2020, we have, at the request of commercial borrowers experiencing financial difficulty resulting from the pandemic, temporarily deferred the payment of principal and/or interest for an agreed-upon period of time. Although a significant portion of these loans are paying interest-only during the deferral period, they are not included in the amount of interest-only loans disclosed in this section.
52
Loan Deferrals. While we have continued to support our customers by granting payment deferrals for those experiencing continued hardship because of the pandemic, we have also worked diligently with our customers to ensure a return to current payment status for a significant portion of our clients who have ended their initial deferral period. At May 4, 2020, loans with an aggregated outstanding balance of $4.3 billion, or 20.1% of total loans, were in COVID-19 related deferment. Since then, customers representing over $3.5 billion have ended their COVID-19 related deferrals and as of March 31, 2021, loans with an aggregate outstanding balance of approximately $693 million, or 3.3% of total loans, were in COVID-19 related deferment.
The following table presents the balance of deferred loans in the Company’s loan portfolio by loan segment, industry sector and type of deferral as of March 31, 2021.
Segment and industry sector | Principal and Interest Deferral | Principal Deferral | Total | Deferred Loan % of Total Loans (1) | ||||||||||||||||||||||
(Dollars in millions) | ||||||||||||||||||||||||||
Commercial and industrial | ||||||||||||||||||||||||||
Accommodation and food service | $ | 2 | 160 | 162 | 0.8 | % | ||||||||||||||||||||
Arts, entertainment and recreation | 23 | — | 23 | 0.1 | % | |||||||||||||||||||||
Real estate and rental | 3 | 5 | 8 | — | % | |||||||||||||||||||||
Other | 1 | — | 1 | — | % | |||||||||||||||||||||
Total deferred commercial and industrial | 29 | 165 | 194 | 0.9 | % | |||||||||||||||||||||
Commercial real estate | ||||||||||||||||||||||||||
Office | 4 | 52 | 56 | 0.3 | % | |||||||||||||||||||||
Accommodation and food service | — | 67 | 67 | 0.3 | % | |||||||||||||||||||||
Other | — | 3 | 3 | — | % | |||||||||||||||||||||
Total deferred commercial real estate | 4 | 122 | 126 | 0.6 | % | |||||||||||||||||||||
Construction | — | — | — | — | % | |||||||||||||||||||||
Multi-family | 50 | 212 | 262 | 1.3 | % | |||||||||||||||||||||
Total deferred commercial loans | 83 | 499 | 582 | 2.8 | % | |||||||||||||||||||||
Residential and consumer | 111 | 0 | 111 | 0.5 | % | |||||||||||||||||||||
Total deferred loans (2) | $ | 194 | 499 | 693 | 3.3 | % |
(1) Percentage calculated using total loan balance as of March 31, 2021.
(2) Of the total deferred loans, approximately 20% of the deferments expire in the second quarter of 2021, 43% in the second half of 2021 with the remainder expiring in January 2022.
Given the unprecedented uncertainty and continually evolving economic effects and social impacts of the COVID-19 pandemic, the future direct and indirect impact on our business, results of operations and financial condition are highly uncertain. Should economic conditions deteriorate the macroeconomic environment may have an adverse effect on our business and results of operations, including additional borrower deferral requests, delinquent loans and non-accrual loans. For more information on how the risks related to COVID-19 may adversely affect our business, results of operations and financial condition, reference is made to Item 1A “Risk Factors” in the Company’s Annual Report on Form 10-K for the year ended December 31, 2020.
53
The following table presents the Company’s loan portfolio at March 31, 2021 by industry sector:
Segment/Industry | Loan Balance (in millions) | % of Total Segment | ||||||||||||
Commercial and industrial: | ||||||||||||||
Accommodation and food service | $ | 290 | 8 | % | ||||||||||
Administrative and support and waste management | 150 | 4 | % | |||||||||||
Agriculture, forestry, fishing and hunting | 19 | 1 | % | |||||||||||
Arts, entertainment, and recreation | 64 | 2 | % | |||||||||||
Construction | 300 | 8 | % | |||||||||||
Educational service | 124 | 3 | % | |||||||||||
Finance and insurance | 230 | 6 | % | |||||||||||
Health care and social assistance | 667 | 18 | % | |||||||||||
Information | 135 | 4 | % | |||||||||||
Management of companies and enterprises | 5 | 0 | % | |||||||||||
Manufacturing | 182 | 5 | % | |||||||||||
Mining, quarrying, and oil and gas extraction | 50 | 1 | % | |||||||||||
Professional, scientific, and technical services | 113 | 3 | % | |||||||||||
Public administration | 1 | 0 | % | |||||||||||
Real estate and rental | 580 | 16 | % | |||||||||||
Retail trade - clothing, home, gasoline, health | 98 | 3 | % | |||||||||||
Retail trade - sporting, hobby, vending, e-commerce | 17 | 0 | % | |||||||||||
Transportation - air, rail, truck, water, pipeline | 221 | 6 | % | |||||||||||
Utilities | 2 | 0 | % | |||||||||||
Wholesale trade | 176 | 5 | % | |||||||||||
Other | 218 | 6 | % | |||||||||||
Total commercial and industrial | $ | 3,642 | 100 | % | ||||||||||
Commercial real estate: | ||||||||||||||
Accommodation and food service | $ | 105 | 2 | % | ||||||||||
Arts, entertainment, and recreation | 14 | 0 | % | |||||||||||
Health care and social assistance | 99 | 2 | % | |||||||||||
Mixed use property | 503 | 10 | % | |||||||||||
Office | 1,247 | 25 | % | |||||||||||
Retail store | 907 | 18 | % | |||||||||||
Shopping center | 947 | 19 | % | |||||||||||
Warehouse | 732 | 15 | % | |||||||||||
Other | 443 | 9 | % | |||||||||||
Total commercial real estate | $ | 4,997 | 100 | % | ||||||||||
Multi-family | 7,230 | 100 | % | |||||||||||
Construction | 394 | 100 | % | |||||||||||
Residential and consumer | 4,608 | 100 | % | |||||||||||
Total loans | $ | 20,871 | 100 | % |
54
Non-Performing Loans. The following table sets forth non-accrual loans (excluding loans held-for-sale) and accruing troubled debt restructured loans on the dates indicated as well as certain asset quality ratios:
March 31, 2021 | December 31, 2020 | September 30, 2020 | June 30, 2020 | March 31, 2020 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
# of Loans | Amount | # of Loans | Amount | # of Loans | Amount | # of Loans | Amount | # of Loans | Amount | ||||||||||||||||||||||||||||||||||||||||||||||||||
(dollars in millions) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Multi-family | 13 | $ | 19.2 | 15 | $ | 35.6 | 13 | $ | 51.1 | 14 | $ | 48.3 | 9 | $ | 23.4 | ||||||||||||||||||||||||||||||||||||||||||||
Commercial real estate | 25 | 14.0 | 29 | 15.9 | 28 | 17.8 | 22 | 12.3 | 21 | 11.4 | |||||||||||||||||||||||||||||||||||||||||||||||||
Commercial and industrial | 15 | 4.4 | 21 | 9.2 | 19 | 10.9 | 29 | 15.6 | 22 | 17.0 | |||||||||||||||||||||||||||||||||||||||||||||||||
Construction | — | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||
Total commercial loans | 53 | 37.6 | 65 | 60.7 | 60 | 79.8 | 65 | 76.2 | 52 | 51.8 | |||||||||||||||||||||||||||||||||||||||||||||||||
Residential and consumer | 239 | 45.7 | 246 | 46.4 | 250 | 52.2 | 255 | 50.6 | 258 | 46.6 | |||||||||||||||||||||||||||||||||||||||||||||||||
Total non-accrual loans | 292 | $ | 83.3 | 311 | $ | 107.1 | 310 | $ | 132.0 | 320 | $ | 126.8 | 310 | $ | 98.4 | ||||||||||||||||||||||||||||||||||||||||||||
Accruing troubled debt restructured loans | 45 | $ | 9.1 | 47 | $ | 9.2 | 51 | $ | 9.8 | 52 | $ | 12.2 | 55 | $ | 12.8 | ||||||||||||||||||||||||||||||||||||||||||||
Non-accrual loans to total loans | 0.40 | % | 0.51 | % | 0.63 | % | 0.59 | % | 0.46 | % | |||||||||||||||||||||||||||||||||||||||||||||||||
Allowance for loan losses as a percent of non-accrual loans | 340.60 | % | 264.17 | % | 217.75 | % | 215.48 | % | 247.22 | % | |||||||||||||||||||||||||||||||||||||||||||||||||
Allowance for loan losses as a percent of total loans | 1.36 | % | 1.36 | % | 1.37 | % | 1.28 | % | 1.14 | % |
Total non-accrual loans were $83.3 million at March 31, 2021 compared to $107.1 million at December 31, 2020 and $98.4 million at March 31, 2020. At March 31, 2021, there were $1.6 million of commercial real estate loans, $1.3 million of multi-family loans and $1.2 million of commercial and industrial loans that were classified as non-accrual which were performing in accordance with their contractual terms. Criticized and classified loans as a percent of total loans increased to 8.32% at March 31, 2021 from 7.99% at December 31, 2020. We continue to proactively and diligently work to resolve our troubled loans.
During the three months ended March 31, 2021, we sold a $16.2 million non-performing multi-family loan and recognized a recovery of $1.4 million in the allowance for credit losses.
At March 31, 2021, there were $29.7 million of loans deemed as TDRs, of which $24.4 million were residential and consumer loans, $4.4 million were commercial real estate loans and $900,000 were commercial and industrial loans. TDRs of $9.1 million were classified as accruing and $20.6 million were classified as non-accrual at March 31, 2021. Included were $1.5 million of residential loans deemed to be TDRs as the borrower was granted a payment deferral related to COVID-19 but did not meet the criteria to be excluded from TDR as described in Note 6, Loans Receivable, Net.
In addition to non-accrual loans, we continue to monitor our portfolio for potential problem loans. Potential problem loans are defined as loans about which we have concerns as to the ability of the borrower to comply with the current loan repayment terms and which may cause the loan to be placed on non-accrual status. As of March 31, 2021, we have deemed potential problem loans totaling $46.3 million, which is comprised of 11 multi-family loans totaling $22.6 million, 12 commercial real estate loans totaling $15.2 million and 11 commercial and industrial loans totaling $8.5 million. In addition, we continue to support our customers by deferring payments for borrowers experiencing hardship because of the COVID-19 pandemic. As of March 31, 2021, $693 million, or 3.3%, of loans were deferring principal and/or interest payments. For further information, please refer to the Loan Deferrals disclosure above. Management is actively monitoring all of these loans.
The ratio of non-accrual loans to total loans was 0.40% at March 31, 2021 compared to 0.51% at December 31, 2020. The allowance for loan losses as a percentage of non-accrual loans was 340.60% at March 31, 2021 compared to 264.17% at
55
December 31, 2020. At March 31, 2021, our allowance for loan losses as a percentage of total loans was 1.36% compared to 1.36% at December 31, 2020.
Allowance for Credit Losses on Loans. The allowance for loan losses increased by $774,000 to $283.8 million at March 31, 2021 from $283.0 million at December 31, 2020. The increase reflects an increase of $1.7 million resulting from net loan recoveries, partially offset by a negative provision for loan losses of $961,000. Our allowance for loan losses at March 31, 2021 was affected by the current and forecasted economic conditions. Future increases in the allowance for loan losses may be necessary based on the composition of and change in the loan portfolio, the level of loan delinquency and the current and forecasted economic condition over the life of our loans.
The following table sets forth the allowance for credit losses on loans allocated by loan category and the percent of loans in each category to total loans at the dates indicated. The allowance for credit losses allocated to each category is the estimated amount considered necessary to cover lifetime expected credit losses inherent in any particular category as of the balance sheet date and does not restrict the use of the allowance to absorb losses in other categories.
March 31, 2021 | December 31, 2020 | ||||||||||||||||||||||
Allowance for Loan Losses | Percent of Loans in Each Category to Total Loans | Allowance for Loan Losses | Percent of Loans in Each Category to Total Loans | ||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||
End of period allocated to: | |||||||||||||||||||||||
Multi-family loans | $ | 69,307 | 34.6 | % | $ | 56,731 | 34.1 | % | |||||||||||||||
Commercial real estate loans | 101,608 | 24.0 | % | 115,918 | 23.7 | % | |||||||||||||||||
Commercial and industrial loans | 83,418 | 17.5 | % | 79,327 | 17.1 | % | |||||||||||||||||
Construction loans | 8,042 | 1.9 | % | 7,267 | 2.0 | % | |||||||||||||||||
Residential mortgage loans | 17,548 | 18.7 | % | 19,941 | 19.7 | % | |||||||||||||||||
Consumer and other loans | 3,837 | 3.3 | % | 3,802 | 3.4 | % | |||||||||||||||||
Total allowance | $ | 283,760 | 100.0 | % | $ | 282,986 | 100.0 | % |
Securities. Securities are held primarily for liquidity, interest rate risk management and yield enhancement. Our Investment Policy requires that investment transactions conform to Federal and State investment regulations. Our investments purchased may include, but are not limited to, U.S. Treasury obligations, securities issued by various Federal Agencies, State and Municipal subdivisions, mortgage-backed securities, certain certificates of deposit of insured financial institutions, overnight and short-term loans to other banks, corporate debt instruments, and mutual funds. In addition, we may invest in equity securities subject to certain limitations. Purchase and sale decisions are based upon a thorough pre-transaction analysis of each instrument to determine if it conforms to our overall asset/liability management objectives. The analysis must consider its effect on our risk-based capital measurement, prospects for yield and/or appreciation and other risk factors. Debt securities are classified as held-to-maturity or available-for-sale when purchased.
At March 31, 2021, our securities portfolio represented 15.1% of our total assets. Securities, in the aggregate, decreased by $141.9 million, or 3.5%, to $3.90 billion at March 31, 2021 from December 31, 2020. This decrease was primarily a result of paydowns and sales, partially offset by purchases. At March 31, 2021, our allowance for credit losses on held-to-maturity debt securities was $2.3 million.
Stock in the Federal Home Loan Bank, Bank Owned Life Insurance and Other Assets. The amount of stock we own in the FHLB increased by $17.5 million, or 11.0%, to $177.4 million at March 31, 2021 from $159.8 million at December 31, 2020. The amount of stock we own in the FHLB is primarily related to the balance of our outstanding borrowings from the FHLB. Bank owned life insurance was $225.2 million at March 31, 2021 and $223.7 million at December 31, 2020. Other assets were $140.5 million at March 31, 2021 and $163.2 million at December 31, 2020. The decrease in other assets was primarily driven by hedge-related assets.
Deposits. At March 31, 2021, deposits totaled $18.99 billion, representing 82.4% of our total liabilities. Our deposit strategy is focused on attracting core deposits (savings, checking and money market accounts), resulting in a deposit mix of lower cost core products. We are committed to our plan of attracting more core deposits because they represent a more stable source of low cost funds and may be less sensitive to changes in market interest rates.
We have a suite of commercial deposit and treasury management products, designed to appeal to small and mid-sized businesses and non-profit organizations including electronic deposit services such as mobile and remote deposit capture. Interest rates, maturity terms, service fees and withdrawal penalties are all reviewed on a periodic basis. Deposit rates and terms are based primarily on our current operating strategies, market rates, liquidity requirements and competitive forces. We
56
also rely on personalized customer service, long-standing relationships with customers and an active marketing program to attract and retain deposits.
Deposits decreased by $534.4 million, or 2.7%, to $18.99 billion at March 31, 2021 from $19.53 billion at December 31, 2020 primarily driven by decreases in money market and time deposits, offset by an increase in checking account deposits. Checking accounts increased $232.4 million to $9.94 billion at March 31, 2021 from $9.71 billion at December 31, 2020. Core deposits represented approximately 87% of our total deposit portfolio at March 31, 2021 compared to 86% at December 31, 2020.
The following table sets forth the distribution of total deposit accounts, by account type, at the dates indicated:
March 31, 2021 | December 31, 2020 | ||||||||||||||||||||||
Balance | Percent of Total Deposits | Balance | Percent of Total Deposits | ||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||
Non-interest bearing: | |||||||||||||||||||||||
Checking accounts | $ | 3,837,297 | 20.2 | % | $ | 3,663,073 | 18.8 | % | |||||||||||||||
Interest-bearing: | |||||||||||||||||||||||
Checking accounts | 6,101,528 | 32.1 | % | 6,043,393 | 30.9 | % | |||||||||||||||||
Money market deposits | 4,539,365 | 23.9 | % | 5,037,327 | 25.8 | % | |||||||||||||||||
Savings | 1,979,270 | 10.4 | % | 2,063,447 | 10.6 | % | |||||||||||||||||
Certificates of deposit | 2,533,568 | 13.4 | % | 2,718,179 | 13.9 | % | |||||||||||||||||
Total Deposits | $ | 18,991,028 | 100.0 | % | $ | 19,525,419 | 100.0 | % |
Borrowed Funds. Borrowings are primarily with the FHLB and are collateralized by our residential and commercial mortgage portfolios. Borrowed funds increased by $262.5 million, or 8.0%, to $3.56 billion at March 31, 2021 from $3.30 billion at December 31, 2020 primarily driven by the decrease in deposits.
Stockholders’ Equity. Stockholders’ equity increased by $60.5 million to $2.77 billion at March 31, 2021 from $2.71 billion at December 31, 2020. The increase was primarily attributed to net income of $72.3 million, other comprehensive income of $23.5 million and share-based plan activity of $7.0 million for the three months ended March 31, 2021. These increases were partially offset by cash dividends paid of $0.14 per share totaling $34.6 million and the repurchase of 664,276 shares of common stock for $7.6 million during the three months ended March 31, 2021.
Liquidity and Capital Resources
The Company’s primary sources of funds are deposits, principal and interest payments on loans and securities, FHLB advances and other borrowings and, to a lesser extent, proceeds from the sale of loans and investment maturities. While scheduled amortization of loans is usually a predictable source of funds, deposit flows and mortgage and loan prepayments are greatly influenced by general interest rates, economic conditions and competition. The Company has other sources of liquidity, including unsecured overnight lines of credit, brokered deposits and other types of borrowings. The Company’s total borrowing capacity from the FHLB and other borrowing sources was approximately $21.53 billion, which includes outstanding borrowings at March 31, 2021. Excluding outstanding borrowings, available borrowing capacity and other available liquidity sources totaled approximately $11.48 billion at March 31, 2021. Our Asset Liability Committee is responsible for establishing and monitoring our liquidity targets and strategies to ensure that sufficient liquidity exists for meeting the needs of our customers as well as unanticipated contingencies. These liquidity risk management practices have allowed us to effectively manage the market stress related to the COVID-19 pandemic that began in the first quarter of 2020.
At March 31, 2021, the Company had $100.0 million of overnight borrowings outstanding. The Company had $188.0 million of overnight borrowings outstanding at December 31, 2020. The Company borrows directly from the FHLB and various financial institutions. The Company had total borrowings of $3.56 billion at March 31, 2021, an increase of $262.5 million from $3.30 billion at December 31, 2020.
In the normal course of business, the Company routinely enters into various commitments, primarily relating to the origination of loans. At March 31, 2021, commitments to originate loans totaled $603.8 million; unused home equity lines of credit and undisbursed business and construction loans totaled approximately $2.17 billion; and outstanding standby letters of credit totaled $46.9 million. There were no outstanding commitments to sell loans. The Company expects to have sufficient funds available to meet current commitments in the normal course of business. Time deposits scheduled to mature in one year
57
or less totaled $2.32 billion at March 31, 2021. Based upon historical experience, management estimates that a significant portion of such deposits will remain with the Company.
Credit ratings and outlooks are opinions expressed by rating agencies on our creditworthiness and that of our obligations or securities, including long-term debt, short-term borrowings, preferred stock and other securities. On May 4, 2020, S&P revised our rating outlook to negative due to economic downturn from COVID-19.
Regulatory Capital and Developments.
Capital Requirements. Federal regulations require FDIC insured depository institutions to meet several minimum capital standards: a common equity Tier 1 capital to risk-based assets ratio of 4.5%, a Tier 1 capital to risk-based assets ratio of 6.0%, a total capital to risk-based assets of 8.0%, and a 4.0% Tier 1 capital to total assets leverage ratio.
Common equity Tier 1 capital is generally defined as common stockholders’ equity and retained earnings. Tier 1 capital is generally defined as common equity Tier 1 and additional Tier 1 capital. Additional Tier 1 capital includes certain noncumulative perpetual preferred stock and related surplus and minority interests in equity accounts of consolidated subsidiaries. Total capital includes Tier 1 capital (common equity Tier 1 capital plus additional Tier 1 capital) and Tier 2 capital. Tier 2 capital is comprised of capital instruments and related surplus meeting specified requirements, and may include cumulative preferred stock and long-term perpetual preferred stock, mandatory convertible securities, intermediate preferred stock and subordinated debt. Also included in Tier 2 capital is the allowance for loan and lease losses limited to a maximum of 1.25% of risk-weighted assets and, for institutions that have exercised an opt-out election regarding the treatment of accumulated other comprehensive income (“AOCI”), up to 45% of net unrealized gains on available-for-sale equity securities with readily determinable fair market values. Institutions that have not exercised the AOCI opt-out have AOCI incorporated into common equity Tier 1 capital (including unrealized gains and losses on available-for-sale-securities). The Bank exercised its AOCI opt-out election. Calculation of all types of regulatory capital is subject to deductions and adjustments specified in the regulations.
In determining the amount of risk-weighted assets for purposes of calculating risk-based capital ratios, all assets, including certain off-balance sheet assets (e.g., recourse obligations, direct credit substitutes, residual interests) are multiplied by a risk weight factor assigned by the regulations based on the risks believed inherent in the type of asset. Higher levels of capital are required for asset categories believed to present greater risk. For example, a risk weight of 0% is assigned to cash and U.S. government securities, a risk weight of 50% is generally assigned to prudently underwritten first lien one to four- family residential real estate loans, a risk weight of 100% is assigned to commercial and consumer loans, a risk weight of 150% is assigned to certain past due loans and a risk weight of between 0% to 600% is assigned to permissible equity interests, depending on certain specified factors.
In addition to establishing the minimum regulatory capital requirements, the regulations limit capital distributions and certain discretionary bonus payments to management if the institution does not hold a “capital conservation buffer” consisting of 2.5% of common equity Tier 1 capital to risk-weighted asset above the amount necessary to meet its minimum risk-based capital requirements. The capital conservation buffer requirement was phased in beginning January 1, 2016 until fully implemented at 2.5% on January 1, 2019.
CECL Capital Implications. On January 1, 2020, the Company adopted the new accounting standard that requires the measurement of the allowance for credit loss to be based on the best estimate of lifetime expected credit losses inherent in the Company’s relevant financial asset. On March 27, 2020, in response to the COVID-19 pandemic, U.S. banking regulators issued an interim final rule that the Company adopted to delay for two years the initial adoption impact of CECL on regulatory capital, followed by a three-year transition period to phase out the aggregate amount of the capital benefit provided during 2020 and 2021 (i.e. a five-year transition period). During the two-year delay, the Company will add back to common equity tier 1 capital (“CET1”) 100% of the initial adoption impact of CECL plus 25% of the cumulative quarterly changes in the allowance for credit losses (i.e., quarterly transitional amounts). After two years, starting on January 1, 2022, the quarterly transitional amounts along with the initial adoption impact of CECL will be phased out of CET1 capital over the three-year period.
Paycheck Protection Program. On April 9, 2020, in response to the economic impact of the COVID-19 pandemic, the Federal Reserve, OCC and FDIC issued an interim final rule that excludes loans pledged as collateral to the Federal Reserve’s PPP Lending Facility from supplemental leverage ratio exposure, average total consolidated assets and Advanced and Standardized risk-weighted assets. Additionally, PPP loans, which are guaranteed by the Small Business Administration, will receive a zero percent risk weight under the Basel 3 Advanced and Standardized approaches regardless of whether they are pledged as collateral to the PPP Lending Facility. On December 27, 2020, the Consolidated Appropriations Act, 2021, was enacted and included a reopening of the PPP. The Company does not have a material concentration of PPP loans for which risk-weighted assets will be impacted.
58
As of March 31, 2021, the Bank and the Company were considered “well capitalized” under applicable regulations and exceeded all regulatory capital requirements as follows:
As of March 31, 2021 (1) | |||||||||||||||||||||||||||||||||||
Actual | Minimum Capital Requirement with Conservation Buffer | To be Well Capitalized under Prompt Corrective Action Provisions (2) | |||||||||||||||||||||||||||||||||
Amount | Ratio | Amount | Ratio | Amount | Ratio | ||||||||||||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||||||||||||||
Bank: | |||||||||||||||||||||||||||||||||||
Tier 1 Leverage Ratio | $ | 2,436,665 | 9.40 | % | $ | 1,036,678 | 4.00 | % | $ | 1,295,848 | 5.00 | % | |||||||||||||||||||||||
Common Equity Tier 1 Risk-Based Capital | 2,436,665 | 12.01 | % | 1,420,263 | 7.00 | % | 1,318,816 | 6.50 | % | ||||||||||||||||||||||||||
Tier 1 Risk Based Capital | 2,436,665 | 12.01 | % | 1,724,605 | 8.50 | % | 1,623,158 | 8.00 | % | ||||||||||||||||||||||||||
Total Risk-Based Capital | 2,690,590 | 13.26 | % | 2,130,395 | 10.50 | % | 2,028,947 | 10.00 | % | ||||||||||||||||||||||||||
Investors Bancorp, Inc.: | |||||||||||||||||||||||||||||||||||
Tier 1 Leverage Ratio | $ | 2,711,578 | 10.43 | % | $ | 1,039,518 | 4.00 | % | n/a | n/a | |||||||||||||||||||||||||
Common Equity Tier 1 Risk-Based Capital | 2,711,578 | 13.32 | % | 1,424,899 | 7.00 | % | n/a | n/a | |||||||||||||||||||||||||||
Tier 1 Risk Based Capital | 2,711,578 | 13.32 | % | 1,730,235 | 8.50 | % | n/a | n/a | |||||||||||||||||||||||||||
Total Risk-Based Capital | 2,979,824 | 14.64 | % | 2,137,349 | 10.50 | % | n/a | n/a |
(1) For purposes of calculating Tier 1 leverage ratio, assets are based on adjusted total average assets. In calculating Tier 1 risk-based capital and Total risk-based capital, assets are based on total risk-weighted assets.
(2) Prompt corrective action provisions do not apply to the bank holding company.
Contractual Obligations and Off-Balance Sheet Arrangements
Contractual Obligations and Commitments. In the ordinary course of business, we routinely enter into various financial obligations, including contractual obligations that may require future cash payments. As a financial provider, we routinely enter into commitments to extend credit, including loan commitments, standby and commercial letters of credit as well as unused lines of credit as discussed above in Liquidity and Capital Resources. While these contractual obligations represent our potential future cash requirements, a significant portion of our commitments to extend credit may expire without being drawn upon. Such commitments are subject to the same credit policies and approval processes that we use for loans that we originate.
The following table shows the contractual obligations of the Company by expected payment period as of March 31, 2021:
Contractual Obligations | Total | Less than One Year | One-Two Years | Two-Three Years | More than Three Years | |||||||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||||||||||
Debt obligations (excluding finance leases) | $ | 3,558,324 | 1,950,000 | 424,785 | 796,349 | 387,190 | ||||||||||||||||||||||||||
Commitments to originate and purchase loans | $ | 603,775 | 603,775 | — | — | — | ||||||||||||||||||||||||||
Commitments to sell loans | $ | — | — | — | — | — |
Debt obligations include borrowings from the FHLB and other borrowings. The borrowings have defined terms, and none of the borrowings were callable at the option of the lender as of March 31, 2021. Additionally, at March 31, 2021, the Company’s commitments to fund unused lines of credit totaled $2.17 billion. Commitments to extend credit are agreements to lend to customers as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since the commitments may expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements.
In addition to the contractual obligations previously discussed, we have other liabilities which include $207.7 million of operating lease liabilities of which $3.6 million was acquired from Gold Coast during the year ended December 31, 2020. We have $2.0 million of finance lease liabilities. These contractual obligations as of March 31, 2021 have not changed significantly from December 31, 2020.
In the normal course of business, the Company sells residential mortgage loans to third parties. These loan sales are subject to customary representations and warranties. In the event that we are found to be in breach of these representations and warranties, we may be obligated to repurchase certain of these loans.
59
Derivative Instruments and Hedging Activities. The Company has entered into derivative financial instruments to manage exposures that arise from business activities that result in the receipt or payment of future known and uncertain cash amounts, the value of which are determined by interest rates. The Company’s derivative financial instruments are used to manage differences in the amount, timing, and duration of the Company’s known or expected cash receipts and its known or expected cash payments principally related to the Company’s borrowings and loans. During the three months ended March 31, 2021, such derivatives were used (i) to hedge the variability in cash flows associated with borrowings and (ii) to hedge changes in the fair value of certain pools of prepayable fixed rate assets. These derivatives had an aggregate notional amount of $3.58 billion as of March 31, 2021. During the year ended December 31, 2020, the Company terminated two interest rate swaps with an aggregate notional amount of $475.0 million that had been used to hedge changes in the fair value of certain pools of prepayable fixed- and adjustable-rate assets. Also during the year ended December 31, 2020, the Company terminated four interest rate swaps with an aggregate notional of $400.0 million that had been designated as cash flow hedges on wholesale funding.
The Company has credit derivatives resulting from participation in interest rate swaps provided to external lenders as part of loan participation arrangements which are, therefore, not used to manage interest rate risk in the Company’s assets or liabilities. Additionally, the Company provides interest rate risk management services to commercial customers, primarily interest rate swaps. The Company’s market risk from unfavorable movements in interest rates related to these derivative contracts is minimized by concurrently entering into offsetting derivative contracts that have identical notional values, terms and indices.
For further information regarding our off-balance sheet arrangements and contractual obligations, see Part II, Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” in our December 31, 2020 Annual Report on Form 10-K.
ITEM 3. | QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK |
Qualitative Analysis. One significant form of market risk is interest rate risk. Interest rate risk results from timing differences in the cash flow or re-pricing of our assets, liabilities and off-balance sheet contracts (e.g., loan commitments); the effect of loan and securities prepayments, deposit activity; “basis risk” arising from potential differences in the behavior of lending and funding rates arising from the use of different indices; and “yield curve risk” arising from changes in the term structure of interest rates. Changes in market interest rates can affect net interest income by influencing the volume and pricing of new loan originations and securities purchases, the ability of borrowers to repay variable rate loans, the volume of loan and securities prepayments and the mix and flow of deposits.
The general objective of our interest rate risk management process is to align and manage forecasted interest rate risk with our business model and risk appetite. Our Asset Liability Committee, which consists of senior management and executives, evaluates the interest rate risk inherent in our balance sheet and operating environment to assess capital and liquidity requirements and modify our lending, investing and deposit gathering strategies accordingly. On a quarterly basis, our Board of Directors reviews various Asset Liability Committee reports that estimate the sensitivity of the economic value of equity and net interest income under various interest rate scenarios.
Our tactics and strategies may include the use of various financial instruments, including derivatives, to manage our exposure to interest rate risk. Certain derivatives are designated as hedging instruments in a qualifying hedge accounting relationship (fair value or cash flow hedge). Hedged items can be either assets or liabilities. Given the historically low interest rate environment during 2020 and continuing into 2021, the Company proactively positioned the balance sheet in an effort to better protect against rising rates.
As of March 31, 2021, the Company had cash flow and fair value hedges with aggregate notional amounts of $3.58 billion. As of December 31, 2020, the Company had cash flow hedges with aggregate notional amounts of $3.33 billion. During the year ended December 31, 2020, the Company terminated cash flow hedges with an aggregate notional of $400.0 million. Also during the year ended December 31, 2020, the Company terminated fair value hedges with an aggregate notional of $475.0 million, and the Company had no interest rate swaps designated as fair value hedges as of December 31, 2020.
We actively evaluate interest rate risk in connection with our lending, investing and deposit activities and our off-balance sheet positions. At March 31, 2021, 18.7% of our total loan portfolio was comprised of residential mortgages, of which approximately 27.6% was in variable rate products, while 72.4% was in fixed rate products. Our variable rate and short term fixed rate mortgage related assets have helped to reduce our exposure to interest rate fluctuations. Long term fixed-rate products may adversely impact our net interest income in a rising rate environment. The origination of commercial loans, particularly commercial and industrial loans, commercial real estate loans and multi-family loans, which have outpaced the growth in the residential portfolio in recent years, generally help reduce our interest rate risk due to their shorter term compared
60
to fixed rate residential mortgage loans. In addition, we primarily invest in securities which display relatively conservative interest rate risk characteristics.
In July 2017, the Chief Executive of the United Kingdom Financial Conduct Authority, which regulates LIBOR, announced that it intends to stop persuading or compelling banks to submit rates for the calibration of LIBOR to the administrator of LIBOR after 2021. In November 2020, the LIBOR administrator announced plans to consult on easing publication of USD LIBOR on December 31, 2021 for only the one-week and two-month USD LIBOR tenors, and on June 30, 2023 for all other USD LIBOR tenors. The United States banking regulators concurrently issued a joint statement advising banks to stop new USD LIBOR issuances by the end of 2021. The Alternative Reference Rates Committee (“ARRC”) has proposed that the Secured Overnight Financing Rate (“SOFR”) is the recommended alternative rate to USD-LIBOR for use in derivatives and other financial contracts that are currently indexed to USD-LIBOR. The ARRC has proposed a paced market transition plan to SOFR from USD-LIBOR and organizations are currently working on industry wide and company specific transition plans as it relates to derivatives and cash markets exposed to USD-LIBOR. The Company has approximately $7.89 billion in financial instruments which are indexed to USD-LIBOR for which it is monitoring the activity and evaluating the related risks.
We use an internally managed and implemented industry standard asset/liability model to complete our quarterly interest rate risk reports. The model projects net interest income based on various interest rate scenarios and horizons. We use a combination of analyses to monitor our exposure to changes in interest rates.
Our net interest income sensitivity analysis determines the relative balance between the repricing of assets, liabilities and off-balance sheet positions over various horizons. This asset and liability analysis includes expected cash flows from loans and securities, using forecasted prepayment rates, reinvestment rates, as well as contractual and forecasted liability cash flows. This analysis identifies mismatches in the timing of asset and liability cash flows but does not necessarily provide an accurate indicator of interest rate risk because the rate forecasts and assumptions used in the analysis may not reflect actual experience. The economic value of equity (“EVE”) analysis estimates the change in the net present value (“NPV”) of assets and liabilities and off-balance sheet contracts over a range of immediate rate shock interest rate scenarios. In calculating changes in EVE, for the various scenarios we forecast loan and securities prepayment rates and deposit decay rates.
Quantitative Analysis. The table below sets forth, as of March 31, 2021, the estimated changes in our EVE and our net interest income that would result from the designated changes in interest rates. Such changes to interest rates are calculated as an immediate and permanent change for the purposes of computing EVE and a gradual change over a one-year period for the purposes of computing net interest income. Computations of prospective effects of hypothetical interest rate changes are based on numerous assumptions including relative levels of market interest rates, loan prepayments and deposit decay, and should not be relied upon as indicative of actual results. The following table reflects management’s expectations of the changes in EVE and net interest income for an interest rate decrease of 100 basis points and increase of 200 basis points.
EVE (1) | Net Interest Income (2) | |||||||||||||||||||||||||||||||||||||
Change in Interest Rates (basis points) | Estimated EVE | Estimated Increase (Decrease) | Estimated Net Interest Income | Estimated Increase (Decrease) | ||||||||||||||||||||||||||||||||||
Amount | Percent | Amount | Percent | |||||||||||||||||||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||||||||||||||||
+ 200bp | $ | 3,427,504 | (214,904) | (5.9) | % | $ | 727,575 | (22,879) | (3.0) | % | ||||||||||||||||||||||||||||
0bp | $ | 3,642,408 | — | — | $ | 750,454 | — | — | ||||||||||||||||||||||||||||||
-100bp | $ | 3,473,781 | (168,627) | (4.6) | % | $ | 752,218 | 1,764 | 0.2 | % |
(1)EVE is the discounted present value of expected cash flows from assets, liabilities and off-balance sheet contracts.
(2)Assumes a gradual change in interest rates over a one year period at all maturities.
The table above indicates that at March 31, 2021, in the event of a 200 basis point increase in interest rates, we would be expected to experience a 5.9% decrease in EVE and a $22.9 million, or 3.0%, decrease in net interest income. In the event of a 100 basis point decrease in interest rates, we would be expected to experience a 4.6% decrease in EVE and a $1.8 million, or 0.2%, increase in net interest income. This data does not reflect any future actions we may take in response to changes in interest rates, such as changing the mix in or growth of our assets and liabilities, which could change the results of the EVE and net interest income calculations.
As mentioned above, we use an internally developed asset liability model to compute our quarterly interest rate risk reports. Certain shortcomings are inherent in any methodology used to calculate interest rate risk. Modeling EVE and net interest income sensitivity requires certain assumptions that may or may not reflect the manner in which actual yields and market values respond to changes in market interest rates. The EVE and net interest income results presented above assume no balance sheet growth and that generally the composition of our interest-rate sensitive assets and liabilities existing at the
61
beginning of the analysis remains constant over the period being measured and, accordingly, the data does not reflect any actions we may take in response to changes in interest rates. The EVE and net interest income results presented in the table above provide an indication of our sensitivity to interest rate changes at a point in time.
ITEM 4. | CONTROLS AND PROCEDURES |
Under the supervision and with the participation of our management, including our Principal Executive Officer and Principal Financial Officer, we evaluated the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rule 13a-15(e) and 15d-15(e) under the Exchange Act) as of the end of the period covered by this report. Based upon that evaluation, the Principal Executive Officer and Principal Financial Officer concluded that, as of the end of the period covered by this report, our disclosure controls and procedures were effective.
There were no changes in our internal control over financial reporting that occurred during the quarter ended March 31, 2021 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
62
Part II Other Information
ITEM 1. | LEGAL PROCEEDINGS |
The Company, the Bank and its subsidiaries are subject to various legal actions arising in the normal course of business. In the opinion of management, the resolution of these legal actions is not expected to have a material adverse effect on the Company’s financial condition or results of operations.
ITEM 1A. | RISK FACTORS |
There have been no material changes in the “Risk Factors” disclosed in our Annual Report on Form 10-K for the fiscal year ended December 31, 2020 filed with the Securities and Exchange Commission.
ITEM 2. | UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS |
(a) Not applicable.
(b) Not applicable.
(c) The following table reports information regarding repurchases of our common stock during the quarter ended March 31, 2021 and the stock repurchase plans approved by our Board of Directors.
Period | Total Number of Shares Purchased (1)(2) | Average Price paid Per Share | As part of Publicly Announced Plans or Programs | Yet to be Purchased Under the Plans or Programs (1) | |||||||||||||||||||
January 1, 2021 through January 31, 2021 | 575,000 | $ | 11.31 | 575,000 | 12,050,202 | ||||||||||||||||||
February 1, 2021 through February 28, 2021 | 72,418 | 12.06 | 50,000 | 12,000,202 | |||||||||||||||||||
March 1, 2021 through March 31, 2021 | 16,858 | 14.09 | — | 12,000,202 | |||||||||||||||||||
Total | 664,276 | $ | 11.46 | 625,000 | 12,000,202 |
(1) On October 25, 2018, the Company announced its fourth share repurchase program, which authorized the purchase of 10% of its publicly-held outstanding shares of common stock, or approximately 28,886,780 shares. The plan commenced upon the completion of the third repurchase plan on December 10, 2018. This program has no expiration date and has 12,000,202 shares yet to be repurchased as of March 31, 2021.
(2) 39,276 shares were withheld to cover income taxes related to restricted stock vesting under our 2015 Equity Incentive Plan. Shares withheld to pay income taxes are repurchased pursuant to the terms of the 2015 Equity Incentive Plan and not under our share repurchase program.
ITEM 3. | DEFAULTS UPON SENIOR SECURITIES |
Not applicable.
ITEM 4. | MINE SAFETY DISCLOSURES |
Not applicable.
ITEM 5. | OTHER INFORMATION |
Not applicable.
63
ITEM 6. | EXHIBITS |
The following exhibits are either filed as part of this report or are incorporated herein by reference:
101.INS | The instance document does not appear in the interactive data file because its XBRL tags are embedded within the Inline XBRL document | |||||||
101.SCH | Inline XBRL Taxonomy Extension Schema Document | |||||||
101.CAL | Inline XBRL Taxonomy Extension Calculation Linkbase Document | |||||||
101.DEF | Inline XBRL Taxonomy Extension Definition Linkbase Document | |||||||
101.LAB | Inline XBRL Taxonomy Extension Labels Linkbase Document | |||||||
101.PRE | Inline XBRL Taxonomy Presentation Linkbase Document | |||||||
104 | Inline XBRL Cover Page Interactive Data File |
(1) | Incorporated by reference to Exhibit 2.1 to the Current Report on Form 8-K of Investors Bancorp, Inc. (Commission File no. 001-36441), originally filed with the Securities and Exchange Commission on July 30, 2019. | ||||
(2) | Incorporated by reference to the Registration Statement on Form S-1 of Investors Bancorp, Inc. (Commission File no. 333-192966), originally filed with the Securities and Exchange Commission on December 20, 2013. | ||||
64
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
INVESTORS BANCORP, INC. | |||||||||||||||||
Date: | May 7, 2021 | By: | /s/ Kevin Cummings | ||||||||||||||
Kevin Cummings Chief Executive Officer (Principal Executive Officer) | |||||||||||||||||
By: | /s/ Sean Burke | ||||||||||||||||
Sean Burke Executive Vice President and Chief Financial Officer (Principal Financial and Accounting Officer) |
65