| Allowance for Credit Losses on Financing Receivables |
The following tables show a detailed analysis of the ALLL for the three months ended March 31, 2015 and 2014: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Beginning Balance | | Charge-offs | | Recoveries | | Provision (Recovery) | | Ending Balance | | Specific Reserve | | General Allocation | Three months ended March 31, 2015 | | (in thousands) | Commercial business: | | | | | | | | | | | | | | | Secured | | $ | 25,923 |
| | $ | (1,386 | ) | | $ | 512 |
| | $ | 712 |
| | $ | 25,761 |
| | $ | 24 |
| | $ | 25,737 |
| Unsecured | | 927 |
| | (40 | ) | | 106 |
| | 19 |
| | 1,012 |
| | — |
| | 1,012 |
| Real estate: | | | | | | | | | | | | | | | One-to-four family residential | | 2,281 |
| | (8 | ) | | 12 |
| | (921 | ) | | 1,364 |
| | 115 |
| | 1,249 |
| Commercial & multifamily residential: | | | | | | | | | | | | | | | Commercial land | | 799 |
| | — |
| | — |
| | 28 |
| | 827 |
| | — |
| | 827 |
| Income property | | 9,159 |
| | — |
| | 3,252 |
| | (3,971 | ) | | 8,440 |
| | — |
| | 8,440 |
| Owner occupied | | 5,007 |
| | — |
| | 9 |
| | 596 |
| | 5,612 |
| | 24 |
| | 5,588 |
| Real estate construction: | | | | | | | | | | | | | | | One-to-four family residential: | | | | | | | | | | | | | | | Land and acquisition | | 1,197 |
| | — |
| | 2 |
| | (173 | ) | | 1,026 |
| | 67 |
| | 959 |
| Residential construction | | 1,860 |
| | — |
| | 26 |
| | (96 | ) | | 1,790 |
| | — |
| | 1,790 |
| Commercial & multifamily residential: | | | | | | | | | | | | | | | Income property | | 622 |
| | — |
| | 3 |
| | 202 |
| | 827 |
| | — |
| | 827 |
| Owner occupied | | 434 |
| | — |
| | — |
| | 65 |
| | 499 |
| | — |
| | 499 |
| Consumer | | 3,180 |
| | (891 | ) | | 273 |
| | 273 |
| | 2,835 |
| | — |
| | 2,835 |
| Purchased credit impaired | | 16,336 |
| | (4,100 | ) | | 1,686 |
| | 2,609 |
| | 16,531 |
| | — |
| | 16,531 |
| Unallocated | | 1,844 |
| | — |
| | — |
| | 1,866 |
| | 3,710 |
| | — |
| | 3,710 |
| Total | | $ | 69,569 |
| | $ | (6,425 | ) | | $ | 5,881 |
| | $ | 1,209 |
| | $ | 70,234 |
| | $ | 230 |
| | $ | 70,004 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Beginning Balance | | Charge-offs | | Recoveries | | Provision (Recovery) | | Ending Balance | | Specific Reserve | | General Allocation | Three months ended March 31, 2014 | | (in thousands) | Commercial business: | | | | | | | | | | | | | | | Secured | | $ | 31,027 |
| | $ | (198 | ) | | $ | 448 |
| | $ | (2,476 | ) | | $ | 28,801 |
| | $ | 1,521 |
| | $ | 27,280 |
| Unsecured | | 696 |
| | (35 | ) | | 42 |
| | 43 |
| | 746 |
| | 27 |
| | 719 |
| Real estate: | | | | | | | | | | | | | | | One-to-four family residential | | 1,252 |
| | (207 | ) | | 28 |
| | 121 |
| | 1,194 |
| | 133 |
| | 1,061 |
| Commercial & multifamily residential: | | | | | | | | | | | | | | | Commercial land | | 489 |
| | — |
| | 17 |
| | 73 |
| | 579 |
| | — |
| | 579 |
| Income property | | 9,234 |
| | — |
| | 13 |
| | 860 |
| | 10,107 |
| | — |
| | 10,107 |
| Owner occupied | | 3,605 |
| | (1,023 | ) | | 9 |
| | 1,969 |
| | 4,560 |
| | 38 |
| | 4,522 |
| Real estate construction: | | | | | | | | | | | | | | | One-to-four family residential: | | | | | | | | | | | | | | | Land and acquisition | | 610 |
| | — |
| | 39 |
| | (69 | ) | | 580 |
| | 71 |
| | 509 |
| Residential construction | | 822 |
| | — |
| | 3 |
| | (129 | ) | | 696 |
| | — |
| | 696 |
| Commercial & multifamily residential: | | | | | | | | | | | | | | | Income property | | 285 |
| | — |
| | — |
| | 35 |
| | 320 |
| | — |
| | 320 |
| Owner occupied | | 58 |
| | — |
| | — |
| | 96 |
| | 154 |
| | — |
| | 154 |
| Consumer | | 2,547 |
| | (727 | ) | | 253 |
| | 564 |
| | 2,637 |
| | 3 |
| | 2,634 |
| Purchased credit impaired | | 20,174 |
| | (4,273 | ) | | 1,806 |
| | 2,422 |
| | 20,129 |
| | — |
| | 20,129 |
| Unallocated | | 1,655 |
| | — |
| | — |
| | (1,587 | ) | | 68 |
| | — |
| | 68 |
| Total | | $ | 72,454 |
| | $ | (6,463 | ) | | $ | 2,658 |
| | $ | 1,922 |
| | $ | 70,571 |
| | $ | 1,793 |
| | $ | 68,778 |
|
|
| Financing Receivable Credit Quality Indicators |
The following is an analysis of the credit quality of our loan portfolio, excluding PCI loans, as of March 31, 2015 and December 31, 2014: | | | | | | | | | | | | | | | | | | | | | | | | | | | | Pass | | Special Mention | | Substandard | | Doubtful | | Loss | | Total | March 31, 2015 | | (in thousands) | Loans, excluding PCI loans: | | | | | | | | | | | | | Commercial business: | | | | | | | | | | | | | Secured | | $ | 1,995,680 |
| | $ | 19,210 |
| | $ | 40,469 |
| | $ | — |
| | $ | — |
| | $ | 2,055,359 |
| Unsecured | | 78,498 |
| | — |
| | 721 |
| | — |
| | — |
| | 79,219 |
| Real estate: | | | | | | | | | | | | | One-to-four family residential | | 162,448 |
| | 1,465 |
| | 6,394 |
| | — |
| | — |
| | 170,307 |
| Commercial and multifamily residential: | | | | | | | | | | | | | Commercial land | | 187,519 |
| | 3,459 |
| | 2,464 |
| | — |
| | — |
| | 193,442 |
| Income property | | 1,301,779 |
| | 3,517 |
| | 4,248 |
| | — |
| | — |
| | 1,309,544 |
| Owner occupied | | 828,244 |
| | 1,757 |
| | 16,186 |
| | — |
| | — |
| | 846,187 |
| Real estate construction: | | | | | | | | | | | | | One-to-four family residential: | | | | | | | | | | | | | Land and acquisition | | 16,180 |
| | 166 |
| | 452 |
| | — |
| | — |
| | 16,798 |
| Residential construction | | 103,257 |
| | 680 |
| | 1,708 |
| | — |
| | — |
| | 105,645 |
| Commercial and multifamily residential: | | | | | | | | | | | | | Income property | | 62,958 |
| | — |
| | — |
| | — |
| | — |
| | 62,958 |
| Owner occupied | | 54,563 |
| | — |
| | 876 |
| | — |
| | — |
| | 55,439 |
| Consumer | | 331,413 |
| | — |
| | 4,745 |
| | — |
| | — |
| | 336,158 |
| Total | | $ | 5,122,539 |
| | $ | 30,254 |
| | $ | 78,263 |
| | $ | — |
| | $ | — |
| | 5,231,056 |
| Less: | | | | | | | | | | | | | Allowance for loan and lease losses | | 53,703 |
| Loans, excluding PCI loans, net | | $ | 5,177,353 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | Pass | | Special Mention | | Substandard | | Doubtful | | Loss | | Total | December 31, 2014 | | (in thousands) | Loans, excluding PCI loans: | | | | | | | | | | | | | Commercial business: | | | | | | | | | | | | | Secured | | $ | 1,963,210 |
| | $ | 15,790 |
| | $ | 54,628 |
| | $ | — |
| | $ | — |
| | $ | 2,033,628 |
| Unsecured | | 79,534 |
| | — |
| | 559 |
| | — |
| | — |
| | 80,093 |
| Real estate: | | | | | | | | | | | | | One-to-four family residential | | 163,914 |
| | 55 |
| | 7,795 |
| | — |
| | — |
| | 171,764 |
| Commercial and multifamily residential: | | | | | | | | | | | | | Commercial land | | 183,701 |
| | 4,217 |
| | 1,861 |
| | — |
| | — |
| | 189,779 |
| Income property | | 1,287,729 |
| | 5,885 |
| | 8,385 |
| | — |
| | — |
| | 1,301,999 |
| Owner occupied | | 825,694 |
| | 7,876 |
| | 11,171 |
| | — |
| | — |
| | 844,741 |
| Real estate construction: | | | | | | | | | | | | | One-to-four family residential: | | | | | | | | | | | | | Land and acquisition | | 15,307 |
| | 167 |
| | 1,036 |
| | — |
| | — |
| | 16,510 |
| Residential construction | | 96,031 |
| | 909 |
| | 1,581 |
| | — |
| | — |
| | 98,521 |
| Commercial and multifamily residential: | | | | | | | | | | | | | Income property | | 73,783 |
| | — |
| | — |
| | — |
| | — |
| | 73,783 |
| Owner occupied | | 58,055 |
| | — |
| | 889 |
| | — |
| | — |
| | 58,944 |
| Consumer | | 339,695 |
| | 68 |
| | 5,269 |
| | — |
| | — |
| | 345,032 |
| Total | | $ | 5,086,653 |
| | $ | 34,967 |
| | $ | 93,174 |
| | $ | — |
| | $ | — |
| | 5,214,794 |
| Less: | | | | | | | | | | | | | Allowance for loan and lease losses | | 53,233 |
| Loans, excluding PCI loans, net | | $ | 5,161,561 |
|
The following is an analysis of the credit quality of our PCI loan portfolio as of March 31, 2015 and December 31, 2014: | | | | | | | | | | | | | | | | | | | | | | | | | | | | Pass | | Special Mention | | Substandard | | Doubtful | | Loss | | Total | March 31, 2015 | | (in thousands) | PCI loans: | | | | | | | | | | | | | Commercial business: | | | | | | | | | | | | | Secured | | $ | 39,919 |
| | $ | 1,040 |
| | $ | 9,060 |
| | $ | — |
| | $ | — |
| | $ | 50,019 |
| Unsecured | | 2,057 |
| | — |
| | 39 |
| | — |
| | — |
| | 2,096 |
| Real estate: | | | | | | | | | | | | | One-to-four family residential | | 27,881 |
| | — |
| | 3,246 |
| | — |
| | — |
| | 31,127 |
| Commercial and multifamily residential: | | | | | | | | | | | | | Commercial land | | 8,739 |
| | — |
| | 1,668 |
| | — |
| | — |
| | 10,407 |
| Income property | | 45,298 |
| | — |
| | 12,031 |
| | — |
| | — |
| | 57,329 |
| Owner occupied | | 56,004 |
| | 336 |
| | 3,876 |
| | — |
| | — |
| | 60,216 |
| Real estate construction: | | | | | | | | | | | | | One-to-four family residential: | | | | | | | | | | | | | Land and acquisition | | 1,452 |
| | — |
| | 894 |
| | — |
| | — |
| | 2,346 |
| Residential construction | | 732 |
| | — |
| | 948 |
| | — |
| | — |
| | 1,680 |
| Commercial and multifamily residential: | | | | | | | | | | | | | Income property | | 1,359 |
| | — |
| | 224 |
| | — |
| | — |
| | 1,583 |
| Owner occupied | | 918 |
| | — |
| | — |
| | — |
| | — |
| | 918 |
| Consumer | | 23,431 |
| | — |
| | 1,959 |
| | — |
| | — |
| | 25,390 |
| Total | | $ | 207,790 |
| | $ | 1,376 |
| | $ | 33,945 |
| | $ | — |
| | $ | — |
| | 243,111 |
| Less: | | | | | | | | | | | | | Valuation discount resulting from acquisition accounting | | 23,272 |
| Allowance for loan losses | | 16,531 |
| PCI loans, net | | $ | 203,308 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | Pass | | Special Mention | | Substandard | | Doubtful | | Loss | | Total | December 31, 2014 | | (in thousands) | PCI loans: | | | | | | | | | | | | | Commercial business: | | | | | | | | | | | | | Secured | | $ | 37,927 |
| | $ | 937 |
| | $ | 9,223 |
| | $ | — |
| | $ | — |
| | $ | 48,087 |
| Unsecured | | 2,156 |
| | — |
| | 91 |
| | — |
| | — |
| | 2,247 |
| Real estate: | | | | | | | | | | | | | One-to-four family residential | | 28,822 |
| | — |
| | 3,159 |
| | — |
| | — |
| | 31,981 |
| Commercial and multifamily residential: | | | | | | | | | | | | | Commercial land | | 9,104 |
| | — |
| | 6,240 |
| | — |
| | — |
| | 15,344 |
| Income property | | 51,435 |
| | 1,892 |
| | 7,186 |
| | — |
| | — |
| | 60,513 |
| Owner occupied | | 58,629 |
| | 346 |
| | 5,566 |
| | — |
| | — |
| | 64,541 |
| Real estate construction: | | | | | | | | | | | | | One-to-four family residential: | | | | | | | | | | | | | Land and acquisition | | 1,595 |
| | — |
| | 913 |
| | — |
| | — |
| | 2,508 |
| Residential construction | | 741 |
| | — |
| | 1,104 |
| | — |
| | — |
| | 1,845 |
| Commercial and multifamily residential: | | | | | | | | | | | | | Income property | | 1,435 |
| | — |
| | 227 |
| | — |
| | — |
| | 1,662 |
| Owner occupied | | 926 |
| | — |
| | — |
| | — |
| | — |
| | 926 |
| Consumer | | 24,037 |
| | — |
| | 2,777 |
| | — |
| | — |
| | 26,814 |
| Total | | $ | 216,807 |
| | $ | 3,175 |
| | $ | 36,486 |
| | $ | — |
| | $ | — |
| | 256,468 |
| Less: | | | | | | | | | | | | | Valuation discount resulting from acquisition accounting | | 25,884 |
| Allowance for loan losses | | 16,336 |
| PCI loans, net | | $ | 214,248 |
|
|