XML 62 R21.htm IDEA: XBRL DOCUMENT v3.22.4
Allowance for Losses on Loans (Tables)
 3 Months Ended
Dec. 31, 2022
Receivables [Abstract]  
Allowance for Credit Losses by Loan Portfolio Segment and Class
The following tables summarize the activity in the allowance for loan losses by loan portfolio segment and class. 
Three Months Ended December 31, 2022Beginning AllowanceCharge-offsRecoveriesProvision &
Transfers(1)		Ending Allowance
 (In thousands)
Commercial loans
   Multi-family$12,013 $— $— $311 $12,324 
   Commercial real estate25,814 — 4 1,562 27,380 
   Commercial & industrial57,210 (82)32 6,713 63,873 
   Construction26,161 — — (28)26,133 
   Land - acquisition & development12,278 — 16 (3,722)8,572 
      Total commercial loans133,476 (82)52 4,836 138,282 
Consumer loans
   Single-family residential25,518 — 430 (473)25,475 
   Construction - custom3,410 — — 90 3,500 
   Land - consumer lot loans5,047 — — (905)4,142 
   HELOC2,482 — 1 105 2,588 
   Consumer2,875 (146)234 (153)2,810 
      Total consumer loans39,332 (146)665 (1,336)38,515 
Total ACL - loans$172,808 $(228)$717 $3,500 $176,797 
(1) Provision & transfer amounts within the table do not include provision recapture for unfunded commitments of $1,000,000.
Three Months Ended December 31, 2021Beginning AllowanceCharge-offsRecoveries
Provision &
Transfers (1)
Ending Allowance
 (In thousands)
Commercial loans
   Multi-family$16,949 $— $— $(956)$15,993 
   Commercial real estate23,437 (529)44 2,770 25,722 
   Commercial & industrial45,957 (43)62 1,255 47,231 
   Construction25,585 — 2,000 (2,819)24,766 
   Land - acquisition & development13,447 (2)20 660 14,125 
      Total commercial loans125,375 (574)2,126 910 127,837 
Consumer loans
   Single-family residential30,978 — 405 (1,277)30,106 
   Construction - custom4,907 — — (1,188)3,719 
   Land - consumer lot loans4,939 (27)5 67 4,984 
   HELOC2,390 — 1 (26)2,365 
   Consumer2,711 (76)251 (486)2,400 
      Total consumer loans45,925 (103)662 (2,910)43,574 
Total loans$171,300 $(677)$2,788 $(2,000)$171,411 
(1) Provision & transfer amounts within the table do not include the provision for unfunded commitments of $2,500,000.
Summary of Loans Based on Credit Quality Indicators
The following tables present by primary credit quality indicator, loan class, and year of origination, the amortized cost basis of loans receivable as of December 31, 2022 and September 30, 2022.
December 31, 2022Term Loans Amortized Cost Basis by Origination Year
YTD 20232022202120202019Prior to 2019Revolving LoansRevolving to Term LoansTotal Loans
Commercial loans
Multi-family
Pass$94,649 $666,795 $763,102 $486,468 $167,495 $464,692 $36,361 $— $2,679,562 
Substandard— 3,931 — 4,180 — 8,086 — — 16,197 
Total$94,649 $670,726 $763,102 $490,648 $167,495 $472,778 $36,361 $— $2,695,759 
Commercial real estate
Pass$130,440 $806,478 $722,298 $467,416 $296,176 $705,610 $1,375 $— $3,129,793 
Special Mention— — — — 1,382 — — — 1,382 
Substandard— 5,562 1,584 26,609 30,517 15,291 2,570 — 82,133 
Total$130,440 $812,040 $723,882 $494,025 $328,075 $720,901 $3,945 $— $3,213,308 
Commercial & industrial
Pass$124,523 $272,160 $345,166 $134,933 $34,585 $211,323 $1,350,779 $1,911 $2,475,380 
Special Mention— — 2,601 — — — 2,850 — 5,451 
Substandard— 7,961 12,829 5,292 4,671 25,427 84,255 — 140,435 
Total$124,523 $280,121 $360,596 $140,225 $39,256 $236,750 $1,437,884 $1,911 $2,621,266 
Construction
Pass$17,955 $651,808 $694,514 $155,086 $33,585 $375 $75,930 $— $1,629,253 
Substandard— 5,987 2,259 — — — — — 8,246 
Total$17,955 $657,795 $696,773 $155,086 $33,585 $375 $75,930 $— $1,637,499 
Land - acquisition & development
Pass$4,682 $88,588 $48,857 $17,530 $2,981 $25,932 $2,592 $— $191,162 
Total$4,682 $88,588 $48,857 $17,530 $2,981 $25,932 $2,592 $— $191,162 
Total commercial loans
Pass$372,249 $2,485,829 $2,573,937 $1,261,433 $534,822 $1,407,932 $1,467,037 $1,911 $10,105,150 
Special Mention— — 2,601 — 1,382 — 2,850 — 6,833 
Substandard— 23,441 16,672 36,081 35,188 48,804 86,825 — 247,011 
Total$372,249 $2,509,270 $2,593,210 $1,297,514 $571,392 $1,456,736 $1,556,712 $1,911 $10,358,994 
December 31, 2022Term Loans Amortized Cost Basis by Origination Year
YTD 20232022202120202019Prior to 2019Revolving LoansRevolving to Term LoansTotal Loans
Consumer loans
Single-family residential
Current$219,679 $1,148,027 $1,717,690 $768,368 $313,719 $1,778,899 $— $— $5,946,382 
30 days past due— — 1,637 — 63 3,961 — — 5,661 
60 days past due— — — — — 2,038 — — 2,038 
90+ days past due— — — — 1,084 12,513 — — 13,597 
Total$219,679 $1,148,027 $1,719,327 $768,368 $314,866 $1,797,411 $— $— $5,967,678 
Construction - custom
Current$— $320,079 $82,349 $4,864 $358 $478 $— $— $408,128 
90+ days past due— — 435 — — — — — 435 
Total$— $320,079 $82,784 $4,864 $358 $478 $— $— $408,563 
Land - consumer lot loans
Current$4,355 $50,736 $55,658 $15,336 $5,189 $15,695 $— $— $146,969 
30 days past due— — — — — 49 — — 49 
90+ days past due— — — — — 60 — — 60 
Total$4,355 $50,736 $55,658 $15,336 $5,189 $15,804 $— $— $147,078 
HELOC
Current$— $— $— $— $— $4,846 $207,284 $525 $212,655 
30 days past due— — — — — 260 1,861 — 2,121 
90+ days past due— — — — — — 128 — 128 
Total$— $— $— $— $— $5,106 $209,273 $525 $214,904 
Consumer
Current$108 $2,145 $9,986 $8,023 $203 $28,303 $24,009 $— $72,777 
30 days past due— — — — — 37 17 — 54 
60 days past due— — — — 1 173 — — 174 
90+ days past due— 2 — — 32 129 — — 163 
Total$108 $2,147 $9,986 $8,023 $236 $28,642 $24,026 $— $73,168 
Total consumer loans
Current$224,142 $1,520,987 $1,865,683 $796,591 $319,469 $1,828,221 $231,293 $525 $6,786,911 
30 days past due— — 1,637 — 63 4,307 1,878 — 7,885 
60 days past due— — — — 1 2,211 — — 2,212 
90+ days past due— 2 435 — 1,116 12,702 128 — 14,383 
Total$224,142 $1,520,989 $1,867,755 $796,591 $320,649 $1,847,441 $233,299 $525 $6,811,391 
The following tables provide the amortized cost of loans receivable based on risk rating categories as previously defined.
December 31, 2022Internally Assigned Grade
 PassSpecial mentionSubstandardDoubtfulLossTotal
 (In thousands, except ratio data)
Loan type
Commercial loans
  Multi-family$2,679,562 $— $16,197 $— $— $2,695,759 
  Commercial real estate3,129,793 1,382 82,133 — — 3,213,308 
  Commercial & industrial2,475,380 5,451 140,435 — — 2,621,266 
  Construction1,629,253 — 8,246 — — 1,637,499 
  Land - acquisition & development191,162 — — — — 191,162 
    Total commercial loans10,105,150 6,833 247,011 — — 10,358,994 
Consumer loans
  Single-family residential5,947,295 — 20,383 — — 5,967,678 
  Construction - custom408,127 — 436 — — 408,563 
  Land - consumer lot loans147,007 — 71 — — 147,078 
  HELOC214,771 — 133 — — 214,904 
  Consumer73,161 — 7 — — 73,168 
    Total consumer loans6,790,361 — 21,030 — — 6,811,391 
Total$16,895,511 $6,833 $268,041 $— $— $17,170,385 
Total grade as a % of total loans98.40 %0.04 %1.56 %— %— %
September 30, 2022Internally Assigned Grade
 PassSpecial mentionSubstandardDoubtfulLossTotal Gross Loans
 (In thousands, except ratio data)
Loan type
Commercial loans
  Multi-family$2,612,669 $— $13,810 $— $— $2,626,479 
  Commercial real estate3,054,241 1,594 55,277 — — 3,111,112 
  Commercial & industrial2,196,767 31,656 114,980 — — 2,343,403 
  Construction1,421,634 — 2,257 — — 1,423,891 
  Land - acquisition & development223,616 — — — — 223,616 
    Total commercial loans9,508,927 33,250 186,324 — — 9,728,501 
Consumer loans
  Single-family residential5,706,199 — 20,780 — — 5,726,979 
  Construction - custom396,908 — 435 — — 397,343 
  Land - consumer lot loans151,723 — 222 — — 151,945 
  HELOC205,800 — 233 — — 206,033 
  Consumer75,570 — 1 — — 75,571 
    Total consumer loans6,536,200 — 21,671 — — 6,557,871 
Total loans$16,045,127 $33,250 $207,995 $— $— $16,286,372 
Total grade as a % of total gross loans98.52 %0.20 %1.28 %— %— %
The following tables provide information on amortized cost of loans receivable based on borrower payment activity.

December 31, 2022Performing LoansNon-Performing Loans
 Amount% of Total
Loans		Amount% of Total
Loans
 (In thousands, except ratio data)
Commercial loans
   Multi-family$2,689,880 99.8 %$5,879 0.2 %
   Commercial real estate3,208,673 99.9 4,635 0.1 
   Commercial & industrial2,620,360 100.0 906 — 
   Construction1,637,499 100.0 — 0.0 
   Land - acquisition & development191,162 100.0 — — 
      Total commercial loans10,347,574 99.9 11,420 0.1 
Consumer loans
   Single-family residential5,950,594 99.7 17,084 0.3 
   Construction - custom408,128 99.9 435 0.1 
   Land - consumer lot loans147,007 100.0 71 0.0 
   HELOC214,770 99.9 134 0.1 
   Consumer73,132 100.0 36 0.0 
      Total consumer loans6,793,631 99.7 17,760 0.3 
Total loans$17,141,205 99.8 %$29,180 0.2 %
September 30, 2022Performing LoansNon-Performing Loans
 Amount% of Total
Loans		Amount% of Total
Loans
 (In thousands, except ratio data)
Commercial loans
   Multi-family$2,620,567 99.8 %$5,912 0.2 %
   Commercial real estate3,106,421 99.8 4,691 0.2 
   Commercial & industrial2,337,710 99.8 5,693 0.2 
   Construction1,423,891 100.0 — — 
   Land - acquisition & development223,616 100.0 — — 
      Total commercial loans9,712,205 99.8 16,296 0.2 
Consumer loans
   Single-family residential5,709,529 99.7 17,450 0.3 
   Construction - custom396,908 99.9 435 0.1 
   Land - consumer lot loans151,861 99.9 84 0.1 
   HELOC205,800 99.9 233 0.1 
   Consumer75,535 100.0 36 0.0 
      Total consumer loans6,539,633 99.7 18,238 0.4 
Total loans$16,251,838 99.8 %$34,534 0.2 %