XML 24 R14.htm IDEA: XBRL DOCUMENT v3.5.0.2
Allowances for Loan Losses
6 Months Ended
Jun. 30, 2016
Allowances for Loan Losses

Note 6. Allowances for Loan Losses

The following tables provide additional information regarding the Company’s allowances for losses on non-covered and covered loans, based upon the method of evaluating loan impairment:

 

(in thousands)    Mortgage      Other      Total  

Allowances for Loan Losses at June 30, 2016:

        

Loans individually evaluated for impairment

   $ —         $ —         $ —     

Loans collectively evaluated for impairment

     127,127         24,201         151,328   

Acquired loans with deteriorated credit quality

     13,300         15,080         28,380   
  

 

 

    

 

 

    

 

 

 

Total

   $ 140,427       $ 39,281       $ 179,708   
  

 

 

    

 

 

    

 

 

 

 

(in thousands)    Mortgage      Other      Total  

Allowances for Loan Losses at December 31, 2015:

        

Loans individually evaluated for impairment

   $ —         $ —         $ —     

Loans collectively evaluated for impairment

     122,712         22,484         145,196   

Acquired loans with deteriorated credit quality

     14,583         18,740         33,323   
  

 

 

    

 

 

    

 

 

 

Total

   $ 137,295       $ 41,224       $ 178,519   
  

 

 

    

 

 

    

 

 

 

 

The following tables provide additional information regarding the methods used to evaluate the Company’s loan portfolio for impairment:

 

(in thousands)    Mortgage      Other      Total  

Loans Receivable at June 30, 2016:

        

Loans individually evaluated for impairment

   $ 25,197       $ 10,628       $ 35,825   

Loans collectively evaluated for impairment

     35,126,712         1,609,882         36,736,594   

Acquired loans with deteriorated credit quality

     1,780,989         115,877         1,896,866   
  

 

 

    

 

 

    

 

 

 

Total

   $ 36,932,898       $ 1,736,387       $ 38,669,285   
  

 

 

    

 

 

    

 

 

 

 

(in thousands)    Mortgage      Other      Total  

Loans Receivable at December 31, 2015:

        

Loans individually evaluated for impairment

   $ 47,480       $ 4,474       $ 51,954   

Loans collectively evaluated for impairment

     34,209,870         1,470,321         35,680,191   

Acquired loans with deteriorated credit quality

     1,924,255         144,178         2,068,433   
  

 

 

    

 

 

    

 

 

 

Total

   $ 36,181,605       $ 1,618,973       $ 37,800,578   
  

 

 

    

 

 

    

 

 

 

Allowance for Losses on Non-Covered Loans

The following table summarizes activity in the allowance for losses on non-covered loans for the six months ended June 30, 2016 and 2015:

 

     June 30,  
     2016     2015  
(in thousands)    Mortgage     Other     Total     Mortgage     Other     Total  

Balance, beginning of period

   $ 124,478      $ 22,646      $ 147,124      $ 122,616      $ 17,241      $ 139,857   

Charge-offs

     (153     (1,098     (1,251     (655     (375     (1,030

Recoveries

     1,140        581        1,721        1,640        1,207        2,847   

Transfer from the allowance for losses on covered loans (1)

     —          —          —          2,250        166        2,416   

Provision for (recovery of) non-covered loan losses

     3,231        2,234        5,465        (8,156     5,414        (2,742
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance, end of period

   $ 128,696      $ 24,363      $ 153,059      $ 117,695      $ 23,653      $ 141,348   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) Represents the allowance associated with $14.2 million of loans acquired in the Desert Hills transaction that were transferred from covered loans to non-covered loans upon expiration of the related FDIC loss sharing agreement.

Please see “Critical Accounting Policies” for additional information regarding the Company’s allowance for losses on non-covered loans.

The following tables present additional information about the Company’s impaired non-covered loans at June 30, 2016 and December 31, 2015:

 

(in thousands)    Recorded
Investment
     Unpaid
Principal
Balance
     Related
Allowance
     Average
Recorded
Investment
     Interest
Income
Recognized
 

Impaired Loans with No Related Allowance:

              

Multi-family

   $ 11,106       $ 13,273       $ —         $ 17,190       $ 325   

Commercial real estate

     11,144         16,859         —           12,114         101   

One-to-four family

     2,948         3,597         —           3,064         47   

Acquisition, development, and construction

     —           —           —           879         —     

Other

     10,627         11,181         —           8,057         111   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total impaired loans

   $ 35,825       $ 44,910       $ —         $ 41,304       $ 584   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(in thousands)    Recorded
Investment
     Unpaid
Principal
Balance
     Related
Allowance
     Average
Recorded
Investment
     Interest
Income
Recognized
 

Impaired Loans with No Related Allowance:

              

Multi-family

   $ 27,464       $ 29,379       $ —         $ 30,965       $ 1,320   

Commercial real estate

     13,995         15,480         —           25,066         383   

One-to-four family

     3,384         8,929         —           2,302         75   

Acquisition, development, and construction

     2,637         3,035         —           1,086         148   

Other

     4,474         4,794         —           8,386         118   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total impaired loans

   $ 51,954       $ 61,617       $ —         $ 67,805       $ 2,044   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

As indicated in the preceding tables, the Company had no impaired non-covered loans with an allowance recorded at June 30, 2016 or December 31, 2015.

Allowance for Losses on Covered Loans

Covered loans are reported exclusive of the FDIC loss share receivable. The covered loans acquired in the AmTrust Bank and Desert Hills Bank acquisitions are, and will continue to be, reviewed for collectability based on the expectations of cash flows from these loans. Covered loans have been aggregated into pools of loans with common characteristics. In determining the allowance for losses on covered loans, the Company periodically performs an analysis to estimate the expected cash flows for each of the pools of loans. The Company records a provision for (recovery of) losses on covered loans to the extent that the expected cash flows from a loan pool have decreased or increased since the acquisition date.

Accordingly, if there is a decrease in expected cash flows due to an increase in estimated credit losses (as compared to the estimates made at the respective acquisition dates), the decrease in the present value of expected cash flows is recorded as a provision for covered loan losses charged to earnings, and an allowance for covered loan losses is established. A related credit to non-interest income and an increase in the FDIC loss share receivable are recognized at the same time, and measured based on the applicable loss sharing agreement percentage.

If there is an increase in expected cash flows due to a decrease in estimated credit losses (as compared to the estimates made at the respective acquisition dates), the increase in the present value of expected cash flows is recorded as a recovery of the prior-period impairment charged to earnings, and the allowance for covered loan losses is reduced. A related debit to non-interest income and a decrease in the FDIC loss share receivable are recognized at the same time, and measured based on the applicable loss sharing agreement percentage.

The following table summarizes activity in the allowance for losses on covered loans for the six months ended June 30, 2016 and 2015:

 

     June 30,  
(in thousands)    2016      2015  

Balance, beginning of period

   $ 31,395       $ 45,481   

(Recovery of) provision for losses on covered loans

     (4,746      3,083   

Transfer to the allowance for losses on non-covered loans (1)

     —           (2,416
  

 

 

    

 

 

 

Balance, end of period

   $ 26,649       $ 46,148   
  

 

 

    

 

 

 

 

(1) Represents the allowance associated with $14.2 million of loans acquired in the Desert Hills Bank transaction that were transferred from covered loans to non-covered loans upon expiration of the related FDIC loss sharing agreement.