v3.25.1
LOANS AND ALLOWANCE FOR CREDIT LOSSES
3 Months Ended
Mar. 31, 2025
LOANS AND ALLOWANCE FOR CREDIT LOSSES  
LOANS AND ALLOWANCE FOR CREDIT LOSSES

NOTE 6: LOANS AND ALLOWANCE FOR CREDIT LOSSES

The Company adopted ASU 2016-13, Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments, effective January 1, 2021. The guidance replaces the incurred loss methodology with an expected loss methodology that is referred to as the CECL methodology. The measurement of expected credit losses under the CECL methodology is applicable to financial assets measured at amortized cost, including loan receivables. It also applies to off-balance sheet credit exposures not accounted for as insurance, including loan commitments, standby letters of credits, financial guarantees, and other similar instruments.

Classes of loans at March 31, 2025 and December 31, 2024 were as follows:

    

March 31, 

    

December 31, 

 

2025

2024

 

(In Thousands)

 

One- to four-family residential construction

 

$

28,789

$

30,533

Subdivision construction

25,289

19,861

Land development

39,134

42,504

Commercial construction

381,618

352,793

Owner occupied one- to four-family residential

696,285

710,446

Non-owner occupied one- to four-family residential

126,808

122,901

Commercial real estate

1,489,309

1,543,742

Other residential (multi-family)

1,592,470

1,549,249

Commercial business

217,100

220,291

Consumer auto

25,124

25,787

Consumer other

25,119

27,905

Home equity lines of credit

114,333

115,836

4,761,378

4,761,848

Allowance for credit losses

(64,704)

(64,760)

Deferred loan fees and gains, net

(6,038)

(6,695)

 

$

4,690,636

$

4,690,393

Weighted average interest rate

6.13

%

6.08

%

Classes of loans by aging were as follows as of the dates indicated.

    

March 31, 2025

Total Loans

Over 90

Total

> 90 Days Past

30-59 Days

60-89 Days

Days

Total Past

Loans

Due and

Past Due

    

Past Due

    

Past Due

    

Due

    

Current

    

Receivable

    

Still Accruing

(In Thousands)

One- to four-family residential construction

 

$

6

$

$

$

6

$

28,783

$

28,789

$

Subdivision construction

25,289

25,289

Land development

368

368

38,766

39,134

Commercial construction

381,618

381,618

Owner occupied one- to four-family residential

2,038

103

1,418

3,559

692,726

696,285

Non-owner occupied one- to four-family residential

1,658

1,658

125,150

126,808

Commercial real estate

70

70

1,489,239

1,489,309

Other residential (multi-family)

1,592,470

1,592,470

Commercial business

55

35

90

217,010

217,100

Consumer auto

10

11

21

25,103

25,124

Consumer other

78

6

14

98

25,021

25,119

Home equity lines of credit

108

98

24

230

114,103

114,333

Total

$

2,365

$

253

$

3,482

$

6,100

$

4,755,278

$

4,761,378

$

    

December 31, 2024

Total Loans

Over 90

Total

> 90 Days Past

30-59 Days

60-89 Days

Days

Total Past

Loans

Due and

Past Due

    

Past Due

    

Past Due

    

Due

    

Current

    

Receivable

    

Still Accruing

(In Thousands)

One- to four-family residential construction

 

$

12

$

$

$

12

$

30,521

$

30,533

$

Subdivision construction

19,861

19,861

Land development

464

464

42,040

42,504

Commercial construction

352,793

352,793

Owner occupied one- to four-family residential

1,704

816

950

3,470

706,976

710,446

Non-owner occupied one- to four-family residential

642

1,681

2,323

120,578

122,901

Commercial real estate

77

77

1,543,665

1,543,742

Other residential (multi-family)

1,549,249

1,549,249

Commercial business

384

384

219,907

220,291

Consumer auto

39

1

40

25,747

25,787

Consumer other

145

4

17

166

27,739

27,905

Home equity lines of credit

63

56

119

115,717

115,836

Total

$

2,605

$

877

$

3,573

$

7,055

$

4,754,793

$

4,761,848

$

Loans are placed on nonaccrual status at 90 days past due and interest is considered a loss unless the loan is well secured and in the process of collection. Payments received on nonaccrual loans are applied to principal until the loans are returned to accrual status. Loans are returned to accrual status when all payments contractually due are brought current, payment performance is sustained for a period of time, generally six months, and future payments are reasonably assured. With the exception of consumer loans, charge-offs on loans are recorded when available information indicates a loan is not fully collectible and the loss is reasonably quantifiable. Consumer loans are charged-off at specified delinquency dates consistent with regulatory guidelines.

Nonaccruing loans are summarized as follows:

    

March 31, 

    

December 31, 

2025

2024

(In Thousands)

One- to four-family residential construction

$

$

Subdivision construction

Land development

368

464

Commercial construction

Owner occupied one- to four-family residential

1,418

950

Non-owner occupied one- to four-family residential

1,658

1,681

Commercial real estate

77

Other residential (multi-family)

Commercial business

384

Consumer auto

Consumer other

14

17

Home equity lines of credit

24

Total nonaccruing loans

$

3,482

$

3,573

No interest income was recorded on nonaccrual loans for the three months ended March 31, 2025 and 2024, respectively.

Nonaccrual loans for which there is no related allowance for credit losses as of March 31, 2025 and December 31, 2024, had an amortized cost of $3.3 million and $2.2 million, respectively. These loans are individually assessed and do not require an allowance due to being adequately collateralized under the collateral-dependent valuation method. A collateral-dependent loan is a financial asset for which the repayment is expected to be provided substantially through the operation or sale of the collateral when the borrower is experiencing financial difficulty based on the Company’s assessment as of the reporting date. Collateral-dependent loans are identified primarily by a classified risk rating with a loan balance equal to or greater than $100,000, including, but not limited to, any loan in process of foreclosure or repossession.

The following table presents the activity in the allowance for credit losses by portfolio segment for the three months ended March 31, 2025 and 2024. During the three months ended March 31, 2025, the Company did not record a provision expense on its portfolio of outstanding loans. During the three months ended March 31, 2024, the Company recorded provision expense of $500,000 on its portfolio of outstanding loans.

One- to Four-

 

Family

 

Residential and

Other

Commercial

Commercial

Commercial

 

    

Construction

    

Residential

    

Real Estate

    

Construction

    

Business

    

Consumer

    

Total

(In Thousands)

Allowance for credit losses

Balance, January 1, 2024

$

9,820

$

13,370

$

28,171

$

2,844

$

6,935

$

3,530

$

64,670

Provision (credit) charged to expense

(107)

516

1,298

(96)

(1,596)

485

500

Losses charged off

(56)

(31)

(340)

(427)

Recoveries

3

88

253

344

Balance, March 31, 2024

$

9,660

$

13,886

$

29,469

$

2,748

$

5,396

$

3,928

$

65,087

Allowance for credit losses

Balance, January 1, 2025

$

9,224

$

15,594

$

28,802

$

2,735

$

4,656

$

3,749

$

64,760

Provision (credit) charged to expense

Losses charged off

(36)

(8)

(147)

(234)

(425)

Recoveries

4

194

13

158

369

Balance, March 31, 2025

$

9,192

$

15,594

$

28,794

$

2,929

$

4,522

$

3,673

$

64,704

The following table presents the activity in the allowance for unfunded commitments by portfolio segment for the three months ended March 31, 2025 and 2024. The provision for losses on unfunded commitments for the three months ended March 31, 2025 was a credit (negative expense) of $348,000, compared to a provision expense of $130,000 for the three months ended March 31, 2024.

One- to Four-

 

Family

 

Residential and

Other

Commercial

Commercial

Commercial

 

    

Construction

    

Residential

    

Real Estate

    

Construction

    

Business

    

Consumer

    

Total

(In Thousands)

Allowance for unfunded commitments

Balance, January 1, 2024

$

706

$

4,006

$

619

$

741

$

959

$

456

$

7,487

Provision (credit) charged to expense

 

(27)

(28)

(5)

(232)

394

28

130

Balance, March 31, 2024

 

$

679

$

3,978

$

614

$

509

$

1,353

$

484

$

7,617

Allowance for unfunded commitments

 

 

Balance, January 1, 2025

 

$

619

$

4,833

$

653

$

496

$

1,468

$

434

$

8,503

Provision (credit) charged to expense

 

39

(239)

(33)

(78)

(40)

3

(348)

Balance, March 31, 2025

 

$

658

$

4,594

$

620

$

418

$

1,428

$

437

$

8,155

The portfolio segments used in the preceding tables correspond to the loan classes used in all other tables in Note 6 as follows:

The one- to four-family residential and construction segment includes the one- to four-family residential construction, subdivision construction, owner occupied one- to four-family residential and non-owner occupied one- to four-family residential classes.
The other residential (multi-family) segment corresponds to the other residential (multi-family) class.
The commercial real estate segment includes the commercial real estate and industrial revenue bonds classes.
The commercial construction segment includes the land development and commercial construction classes.
The commercial business segment corresponds to the commercial business class.
The consumer segment includes the consumer auto, consumer other and home equity lines of credit classes.

The following table presents the amortized cost basis of collateral-dependent loans by class of loans:

March 31, 2025

    

December 31, 2024

Principal

    

Specific

Principal

Specific

    

Balance

    

Allowance

    

Balance

    

Allowance

(In Thousands)

One- to four-family residential construction

$

$

$

$

Subdivision construction

 

Land development

 

368

464

12

Commercial construction

 

Owner occupied one- to four- family residential

 

2,038

1,677

Non-owner occupied one- to four-family residential

 

2,623

1,681

261

Commercial real estate

 

4,241

4,253

Other residential (multi-family)

 

Commercial business

 

384

245

Consumer auto

 

Consumer other

 

Home equity lines of credit

 

748

1,390

Total

$

10,018

$

$

9,849

$

518

Modified Loans. In March 2022, the FASB issued ASU 2022-02, Financial Instruments – Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures. ASU 2022-02 eliminates the troubled debt restructuring (TDR) recognition and measurement guidance and, instead, requires that an entity evaluate whether the loan modification represents a new loan or a continuation of an existing loan. It also enhances disclosure requirements and introduces new disclosure requirements related to certain modifications of receivables made to borrowers experiencing financial difficulty. Adoption of this ASU on January 1, 2023 did not have a material impact on the Company’s results of operations, financial position or liquidity, but resulted in additional disclosure requirements related to gross charge offs by vintage year and the removal of TDR disclosures, replaced by additional disclosures on the types of modifications of loans to borrowers experiencing financial difficulties. The Company has adopted this update prospectively. Loan modifications are reported if concessions have been granted to borrowers that are experiencing financial difficulty.

The estimate of lifetime expected losses utilized in the allowance for credit losses model is developed using average historical loss on loans with similar risk characteristics, which includes losses from modifications of loans to borrowers experiencing financial difficulty. As a result, a charge to the allowance for credit losses is generally not recorded upon modification. For modifications to loans made to borrowers experiencing financial difficulty that are adversely classified, the Company determines the allowance for credit losses on an individual basis, using the same process that it utilizes for other adversely classified loans. If collection efforts have begun and the modified loan is subsequently deemed collateral-dependent, the loan is placed on nonaccrual status and the allowance for credit losses is determined based on an individual evaluation. If necessary, the loan is charged down to fair market value less estimated sales costs.

The following tables show, as of the dates indicated, the composition of modifications made to loans to borrowers experiencing financial difficulty, by the loan class and type of concession granted. During the three months ended March 31, 2025, principal forgiveness of $7,000 was completed on consumer loans. During the three ended March 31, 2024, principal forgiveness of $14,000 was completed on consumer loans.

Amortized Cost Basis at March 31, 2025

Interest Rate

Term

Total

    

Reduction

    

Extension

    

Combination

    

Modifications

(In Thousands)

Construction and land development

 

$

$

$

$

One- to four-family residential

 

Other residential (multi-family)

 

Commercial real estate

 

Commercial business

 

Consumer

 

 

$

$

$

$

Amortized Cost Basis at December 31, 2024

Interest Rate

Term

Total

    

Reduction

    

Extension

    

Combination

    

Modifications

(In Thousands)

Construction and land development

 

$

$

$

$

One- to four-family residential

 

Other residential (multi-family)

 

2,709

2,709

Commercial real estate

 

70

70

Commercial business

 

Consumer

 

31

31

 

$

$

2,810

$

$

2,810

The Company closely monitors the performance of loans to borrowers experiencing financial difficulty that are modified to understand the effectiveness of its modification efforts. The following tables depict the performance of loans (under modified terms) at March 31, 2025 and at December 31, 2024, respectively:

March 31, 2025

30-89 Days

Over 90 Days

    

Current

    

Past Due

    

Past Due

    

Total

(In Thousands)

Construction and land development

 

$

$

$

$

One- to four-family residential

 

Other residential (multi-family)

 

Commercial real estate

 

Commercial business

 

Consumer

 

 

$

$

$

$

December 31, 2024

30-89 Days

Over 90 Days

Current

Past Due

Past Due

Total

(In Thousands)

Construction and land development

    

$

    

$

    

$

    

$

One- to four-family residential

 

 

 

 

Other residential (multi-family)

 

2,709

 

 

 

2,709

Commercial real estate

 

70

 

 

 

70

Commercial business

 

 

 

 

Consumer

 

31

 

 

 

31

$

2,810

$

$

$

2,810

Loan Risk Ratings. The Company utilizes an internal risk rating system comprised of a series of grades to categorize loans according to perceived risk associated with the expectation of debt repayment. The analysis of the borrower’s ability to repay considers specific information, including, but not limited to, current financial information, historical payment experience, industry information and collateral levels and types. A risk rating is assigned at loan origination and then monitored throughout the contractual term for possible risk rating changes.

Satisfactory loans range from Excellent to Moderate Risk, but generally are loans supported by strong recent financial statements. The character and capacity of the borrower are solid, including reasonable project performance, good industry experience, liquidity and/or net worth. The probability of financial deterioration seems unlikely. Repayment is expected from approved sources over a reasonable period of time.

Watch loans are identified when the borrower has capacity to perform according to terms; however, elements of uncertainty exist. Margins of debt service coverage may be narrow, historical patterns of financial performance may be erratic, collateral margins may be diminished or the borrower may be a new and/or thinly capitalized company. Some management weakness on the part of the borrower may also exist, the borrower may have somewhat limited access to other financial institutions, and that access may diminish in difficult economic times.

Special Mention loans have weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of repayment prospects or the Bank’s credit position at some future date. This is a transitional grade closely monitored for improvement or deterioration.

The Substandard rating is applied to loans where the borrower exhibits well-defined weaknesses that jeopardize its continued performance and are of a severity that the distinct possibility of default exists. Loans are placed on “nonaccrual” when management does not expect to collect payments consistent with acceptable and agreed upon terms of repayment.

Doubtful loans have all the weaknesses inherent to those classified Substandard with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, highly questionable and improbable.

The Loss category is used when loans are considered uncollectable and no longer included as an asset.

All loans are analyzed for risk rating updates regularly. For larger loans, rating assessments may be more frequent if relevant information is obtained earlier through debt covenant monitoring or overall relationship management. Smaller loans are monitored as identified by the loan officer based on the risk profile of the individual borrower or if the loan becomes past due related to credit issues. Loans rated Watch, Special Mention, Substandard or Doubtful are subject to formal quarterly review and continuous monitoring processes. In addition to the regular monitoring performed by the lending personnel and credit committees, loans are subject to review by the credit review department, which verifies the appropriateness of the risk ratings for the loans chosen as part of its risk-based review plan.

The following tables present a summary of loans by category and risk rating separated by origination and loan class as of March 31, 2025 and December 31, 2024.

Term Loans by Origination Year

    

    

    

    

Revolving

March 31, 2025

    

2025 YTD

    

2024

    

2023

    

2022

    

2021

    

Prior

    

 Loans

    

Total

(In Thousands)

One- to four-family residential construction

Satisfactory (1-4)

$

2,188

$

10,472

$

7,763

$

822

$

$

$

7,544

$

28,789

Watch (5)

 

Special Mention (6)

 

Classified (7-9)

 

Total

 

2,188

10,472

7,763

822

7,544

28,789

Current Period Gross Charge Offs

Subdivision construction

 

Satisfactory (1-4)

 

147

4,083

413

393

17,972

501

1,780

25,289

Watch (5)

 

Special Mention (6)

 

Classified (7-9)

 

Total

 

147

4,083

413

393

17,972

501

1,780

25,289

Current Period Gross Charge Offs

Construction and land development

 

Satisfactory (1-4)

 

4,228

13,733

4,282

2,243

4,783

7,172

2,325

38,766

Watch (5)

 

Special Mention (6)

 

Classified (7-9)

 

368

368

Total

 

4,228

13,733

4,282

2,243

4,783

7,540

2,325

39,134

Current Period Gross Charge Offs

Other construction

 

Satisfactory (1-4)

 

23,397

110,485

40,420

177,171

30,145

381,618

Watch (5)

 

Special Mention (6)

 

Classified (7-9)

 

Total

 

23,397

110,485

40,420

177,171

30,145

381,618

Current Period Gross Charge Offs

One- to four-family residential

 

Satisfactory (1-4)

 

10,615

42,265

60,322

295,794

170,335

237,433

391

817,155

Watch (5)

 

734

734

Special Mention (6)

 

Classified (7-9)

 

605

638

319

1,166

2,476

5,204

Total

 

10,615

42,265

60,927

296,432

170,654

239,333

2,867

823,093

Current Period Gross Charge Offs

21

15

9

45

Other residential (multi-family)

 

Satisfactory (1-4)

 

30,500

65,997

101,592

578,456

507,131

302,564

3,533

1,589,773

Watch (5)

 

2,697

2,697

Special Mention (6)

 

Classified (7-9)

 

Total

 

30,500

65,997

101,592

578,456

507,131

305,261

3,533

1,592,470

Current Period Gross Charge Offs

Commercial real estate

 

Satisfactory (1-4)

 

4,582

98,742

80,799

309,392

195,071

744,926

32,165

1,465,677

Watch (5)

 

11,048

7,841

18,889

Special Mention (6)

 

430

430

Classified (7-9)

 

4,313

4,313

Total

 

4,582

98,742

80,799

320,440

195,071

757,510

32,165

1,489,309

Current Period Gross Charge Offs

8

8

Commercial business

 

Satisfactory (1-4)

 

14,770

29,443

22,888

19,152

19,338

45,073

61,378

212,042

Watch (5)

 

959

3,049

35

4,043

Special Mention (6)

 

980

35

1,015

Classified (7-9)

 

Total

 

14,770

29,443

22,888

21,091

22,387

45,108

61,413

217,100

Current Period Gross Charge Offs

135

12

147

Consumer

 

Satisfactory (1-4)

 

4,398

15,155

7,812

5,100

2,016

9,657

119,115

163,253

Watch (5)

 

2

195

77

274

Special Mention (6)

 

Classified (7-9)

 

8

18

8

16

50

949

1,049

Total

 

4,398

15,163

7,830

5,110

2,032

9,902

120,141

164,576

Current Period Gross Charge Offs

3

6

9

206

1

225

Combined

 

Satisfactory (1-4)

 

94,825

390,375

326,291

1,388,523

946,791

1,347,326

228,231

4,722,362

Watch (5)

 

12,009

3,049

11,467

112

26,637

Special Mention (6)

 

980

465

1,445

Classified (7-9)

 

8

623

646

335

5,897

3,425

10,934

Total

$

94,825

$

390,383

$

326,914

$

1,402,158

$

950,175

$

1,365,155

$

231,768

$

4,761,378

Current Period Gross Charge Offs

$

$

3

$

6

$

30

$

23

$

350

$

13

$

425

Term Loans by Origination Year

Revolving

December 31, 2024

    

2024

    

2023

    

2022

    

2021

    

2020

    

Prior

    

Loans

    

Total

(In Thousands)

One- to four-family residential construction

 

 

 

 

 

 

 

Satisfactory (1-4)

$

11,750

$

8,961

$

822

$

$

$

$

9,000

$

30,533

Watch (5)

Special Mention (6)

Classified (7-9)

Total

11,750

8,961

822

9,000

30,533

Current Period Gross Charge Offs

Subdivision construction

 

Satisfactory (1-4)

711

182

136

17,609

29

205

989

19,861

Watch (5)

Special Mention (6)

Classified (7-9)

Total

711

182

136

17,609

29

205

989

19,861

Current Period Gross Charge Offs

Construction and land development

 

Satisfactory (1-4)

18,282

6,112

2,722

5,210

3,105

4,236

2,373

42,040

Watch (5)

Special Mention (6)

Classified (7-9)

464

464

Total

18,282

6,112

2,722

5,210

3,569

4,236

2,373

42,504

Current Period Gross Charge Offs

101

101

Other construction

 

Satisfactory (1-4)

78,337

52,046

189,389

33,021

352,793

Watch (5)

Special Mention (6)

Classified (7-9)

Total

 

78,337

52,046

189,389

33,021

352,793

Current Period Gross Charge Offs

 

One- to four-family residential

 

Satisfactory (1-4)

42,931

59,973

304,054

176,759

91,238

153,392

426

828,773

Watch (5)

145

597

742

Special Mention (6)

Classified (7-9)

628

387

129

1,178

1,510

3,832

Total

42,931

60,601

304,441

176,888

91,383

155,167

1,936

833,347

Current Period Gross Charge Offs

49

16

65

Other residential (multi-family)

Satisfactory (1-4)

66,028

92,268

552,183

506,902

179,094

146,712

3,352

1,546,539

Watch (5)

2,710

2,710

Special Mention (6)

Classified (7-9)

Total

 

66,028

92,268

552,183

506,902

179,094

149,422

3,352

1,549,249

Current Period Gross Charge Offs

Commercial real estate

Satisfactory (1-4)

97,512

81,282

320,442

217,049

96,246

682,549

35,937

1,531,017

Watch (5)

7,879

7,879

Special Mention (6)

438

438

Classified (7-9)

77

4,331

4,408

Total

97,512

81,282

320,442

217,126

96,246

695,197

35,937

1,543,742

Current Period Gross Charge Offs

54

10

1,236

1,300

Commercial business

 

Satisfactory (1-4)

21,179

29,846

28,678

20,301

7,646

44,908

62,015

214,573

Watch (5)

1,005

3,296

4,301

Special Mention (6)

995

38

1,033

Classified (7-9)

245

139

384

Total

21,179

30,091

30,678

23,597

7,684

45,047

62,015

220,291

Current Period Gross Charge Offs

4

27

164

48

243

Consumer

 

Satisfactory (1-4)

17,391

9,234

6,147

2,618

1,151

10,478

120,653

167,672

Watch (5)

5

4

194

107

310

Special Mention (6)

Classified (7-9)

1

9

11

20

53

1,452

1,546

Total

17,392

9,243

6,163

2,638

1,155

10,725

122,212

169,528

Current Period Gross Charge Offs

13

105

122

32

4

1,161

54

1,491

Combined

 

Satisfactory (1-4)

354,121

339,904

1,404,573

979,469

378,509

1,042,480

234,745

4,733,801

Watch (5)

 

1,010

3,296

149

11,380

107

15,942

Special Mention (6)

 

995

38

438

1,471

Classified (7-9)

 

1

882

398

226

464

5,701

2,962

10,634

Total

$

354,122

$

340,786

$

1,406,976

$

982,991

$

379,160

$

1,059,999

$

237,814

$

4,761,848

Current Period Gross Charge Offs

$

13

$

154

$

176

$

46

$

31

$

2,678

$

102

$

3,200