XML 47 R32.htm IDEA: XBRL DOCUMENT v3.6.0.2
Loans (Tables)
12 Months Ended
Dec. 31, 2016
Composition of Loan Portfolio

The following table sets forth the composition of the loan portfolio at December 31, 2016 and 2015:

 

     December 31,  
     2016     2015  
(dollars in thousands)    Amount      Percent of
Non-Covered
Loans Held for
Investment
    Amount      Percent of
Non-Covered
Loans Held
for Investment
 

Non-Covered Loans Held for Investment:

          

Mortgage Loans:

          

Multi-family

   $ 26,945,052        72.13   $ 25,971,629        72.67

Commercial real estate

     7,724,362        20.68       7,857,204        21.98  

One-to-four family

     381,081        1.02       116,841        0.33  

Acquisition, development, and construction

     381,194        1.02       311,676        0.87  
  

 

 

    

 

 

   

 

 

    

 

 

 

Total mortgage loans held for investment

   $ 35,431,689        94.85     $ 34,257,350        95.85  
  

 

 

    

 

 

   

 

 

    

 

 

 

Other Loans:

          

Commercial and industrial

     1,341,216        3.59       1,085,529        3.04  

Lease financing, net of unearned income of $60,278 and $43,553, respectively

     559,229        1.50       365,027        1.02  
  

 

 

    

 

 

   

 

 

    

 

 

 

Total commercial and industrial loans (1)

     1,900,445        5.09       1,450,556        4.06  

Purchased credit-impaired loans

     5,762        0.01       8,344        0.02  

Other

     18,305        0.05       24,239        0.07  
  

 

 

    

 

 

   

 

 

    

 

 

 

Total other loans held for investment

     1,924,512        5.15       1,483,139        4.15  
  

 

 

    

 

 

   

 

 

    

 

 

 

Total non-covered loans held for investment

   $ 37,356,201        100.00   $ 35,740,489        100.00
     

 

 

      

 

 

 

Net deferred loan origination costs

     26,521          22,715     

Allowance for losses on non-covered loans

     (158,290        (147,124   
  

 

 

      

 

 

    

Non-covered loans held for investment, net

   $ 37,224,432        $ 35,616,080     
  

 

 

      

 

 

    

Covered loans

     1,698,133          2,060,089     

Allowance for losses on covered loans

     (23,701        (31,395   
  

 

 

      

 

 

    

Covered loans, net

   $ 1,674,432        $ 2,028,694     

Loans held for sale

     409,152          367,221     
  

 

 

      

 

 

    

Total loans, net

   $ 39,308,016        $ 38,011,995     
  

 

 

      

 

 

    

 

(1) Includes specialty finance loans of $1.3 billion and $880.7 million, and other C&I loans of $632.9 million and $569.9 million, respectively, at December 31, 2016 and 2015.
Quality of Non-Covered Loans

The following table presents information regarding the quality of the Company’s non-covered loans held for investment (excluding non-covered PCI loans) at December 31, 2016:

 

(in thousands)    Loans
30-89 Days
Past Due(1)
     Non-
Accrual
Loans (1)
     Loans
90 Days or More
Delinquent and
Still Accruing
Interest
     Total
Past Due
Loans
     Current
Loans
     Total Loans
Receivable
 

Multi-family

   $ 28      $ 13,558      $ —        $ 13,586      $ 26,931,466      $ 26,945,052  

Commercial real estate

     —          9,297        —          9,297        7,715,065        7,724,362  

One-to-four family

     2,844        9,679        —          12,523        368,558        381,081  

Acquisition, development, and construction

     —          6,200        —          6,200        374,994        381,194  

Commercial and industrial (2)

     7,263        16,422        —          23,685        1,876,760        1,900,445  

Other

     248        1,313        —          1,561        16,744        18,305  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 10,383      $ 56,469      $ —        $ 66,852      $ 37,283,587      $ 37,350,439  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) Excludes $6,000 and $869,000 of non-covered PCI loans that were 30 to 89 days past due and 90 days or more past due, respectively.
(2) Includes lease financing receivables, all of which were current.

The following table presents information regarding the quality of the Company’s non-covered loans held for investment at December 31, 2015:

 

(in thousands)    Loans
30-89 Days
Past Due
     Non-
Accrual
Loans (1)
     Loans
90 Days or More
Delinquent and
Still Accruing
Interest
     Total
Past Due
Loans
     Current
Loans
     Total Loans
Receivable
 

Multi-family

   $ 4,818      $ 13,904      $ —        $ 18,722      $ 25,952,907      $ 25,971,629  

Commercial real estate

     178        14,920        —          15,098        7,842,106        7,857,204  

One-to-four family

     1,117        12,259        —          13,376        103,465        116,841  

Acquisition, development, and construction

     —          27        —          27        311,649        311,676  

Commercial and industrial (2)

     —          4,473        —          4,473        1,446,083        1,450,556  

Other

     492        1,242        —          1,734        22,505        24,239  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 6,605      $ 46,825      $ —        $ 53,430      $ 35,678,715      $ 35,732,145  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) Excludes $969,000 of non-covered PCI loans that were 90 days or more past due.
(2) Includes lease financing receivables, all of which were current.
Non-Covered Loan Portfolio by Credit Quality Indicator

The following table summarizes the Company’s portfolio of non-covered loans held for investment (excluding non-covered PCI loans) by credit quality indicator at December 31, 2016:

 

     Mortgage Loans      Other Loans  
(in thousands)    Multi-
Family
     Commercial
Real Estate
     One-to-Four
Family
     Acquisition,
Development,
and
Construction
     Total
Mortgage
Loans
     Commercial
and
Industrial(1)
     Other      Total Other
Loans
 

Credit Quality Indicator:

                       

Pass

   $ 26,754,622      $ 7,701,773      $ 371,179      $ 341,784      $ 35,169,358      $ 1,771,975      $ 16,992      $ 1,788,967  

Special mention

     164,325        12,604        —          33,210        210,139        54,979        —          54,979  

Substandard

     26,105        9,985        9,902        6,200        52,192        73,491        1,313        74,804  

Doubtful

     —          —          —          —          —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 26,945,052      $ 7,724,362      $ 381,081      $ 381,194      $ 35,431,689      $ 1,900,445      $ 18,305      $ 1,918,750  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) Includes lease financing receivables, all of which were classified as “pass.”

The following table summarizes the Company’s portfolio of non-covered loans held for investment (excluding non-covered PCI loans) by credit quality indicator at December 31, 2015:

 

     Mortgage Loans      Other Loans  
(in thousands)    Multi-
Family
     Commercial
Real Estate
     One-to-Four
Family
     Acquisition,
Development,
and
Construction
     Total
Mortgage
Loans
     Commercial
and
Industrial(1)
     Other      Total Other
Loans
 

Credit Quality Indicator:

                       

Pass

   $ 25,936,423      $ 7,839,127      $ 104,582      $ 309,039      $ 34,189,171      $ 1,433,778      $ 22,996      $ 1,456,774  

Special mention

     6,305        3,883        —          —          10,188        11,771        —          11,771  

Substandard

     28,901        14,194        12,259        2,637        57,991        5,007        1,243        6,250  

Doubtful

     —          —          —          —          —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 25,971,629      $ 7,857,204      $ 116,841      $ 311,676      $ 34,257,350      $ 1,450,556      $ 24,239      $ 1,474,795  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) Includes lease financing receivables, all of which were classified as “pass.”
Details of Interest Income on Non-Accrual Loans

The interest income that would have been recorded under the original terms of non-accrual loans at the respective year-ends, and the interest income actually recorded on these loans in the respective years, is summarized below:

 

     December 31,  
(in thousands)    2016      2015      2014  

Interest income that would have been recorded

   $ 3,128      $ 2,288      $ 3,997  

Interest income actually recorded

     (1,708      (1,574      (3,017
  

 

 

    

 

 

    

 

 

 

Interest income foregone

   $ 1,420      $ 714      $ 980  
  

 

 

    

 

 

    

 

 

 
Information Regarding Troubled Debt Restructurings

The following table presents information regarding the Company’s TDRs as of December 31, 2016 and 2015:

 

     December 31,  
     2016      2015  
(in thousands)    Accruing      Non-
Accrual
     Total      Accruing      Non-
Accrual
     Total  

Loan Category:

                 

Multi-family

   $ 1,981      $ 8,755      $ 10,736      $ 2,017      $ 635      $ 2,652  

Commercial real estate

     —          1,861        1,861        115        6,255        6,370  

One-to-four family

     222        1,749        1,971        —          987        987  

Acquisition, development, and construction

     —          —          —          —          27        27  

Commercial and industrial

     1,263        3,887        5,150        627        1,279        1,906  

Other

     —          202        202        —          213        213  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 3,466      $ 16,454      $ 19,920      $ 2,759      $ 9,396      $ 12,155  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
Financial Effects of Troubled Debt Restructurings

The financial effects of the Company’s TDRs for the twelve months ended December 31, 2016, 2015, and 2014 are summarized as follows:

 

     For the Twelve Months Ended December 31, 2016  
(dollars in thousands)    Weighted Average Interest Rate               
   Number
of Loans
     Pre-
Modification
    Post-
Modification
    Charge-
off
Amount
     Capitalized
Interest
 

Loan Category:

            

Multi-family

     1        4.63     4.00   $ —        $ —    

One-to-four family

     5        4.26       2.65       —          11  

Commercial and industrial

     7        3.22       3.19       170        —    
  

 

 

        

 

 

    

 

 

 

Total

     13          $ 170      $ 11  
  

 

 

        

 

 

    

 

 

 
     For the Twelve Months Ended December 31, 2015  
(dollars in thousands)    Weighted Average Interest Rate               
   Number
of Loans
     Pre-
Modification
    Post-
Modification
    Charge-
off
Amount
     Capitalized
Interest
 

Loan Category:

            

One-to-four family

     4        4.02     2.72   $ —        $ 6  

Commercial and industrial

     2        3.40       3.52       33        —    

Other

     2        4.58       2.00       —          2  
  

 

 

        

 

 

    

 

 

 

Total

     8          $ 33      $ 8  
  

 

 

        

 

 

    

 

 

 
     For the Twelve Months Ended December 31, 2014  
(dollars in thousands)    Weighted Average Interest Rate               
   Number
of Loans
     Pre-
Modification
    Post-
Modification
    Charge-
off
Amount
     Capitalized
Interest
 

Loan Category:

            

Multi-family

     2        5.61     5.61   $ —        $ —    

Commercial real estate

     2        6.71       5.54       334        —    

One-to-four family

     1        5.75       4.27       18        22  

Acquisition, development, and construction

     2        7.00       7.00       —          —    

Commercial and industrial

     1        5.00       5.00       —          —    
  

 

 

        

 

 

    

 

 

 

Total

     8          $ 352      $ 22  
  

 

 

        

 

 

    

 

 

 
Covered Loans Acquired in AmTrust and Desert Hills Acquisitions

The following table presents the carrying value of covered loans acquired in the AmTrust and Desert Hills acquisitions as of December 31, 2016:

 

(dollars in thousands)    Amount      Percent of
Covered Loans
 

Loan Category:

 

  

One-to-four family

   $ 1,609,635        94.8

Other loans

     88,498        5.2  
  

 

 

    

 

 

 

Total covered loans

   $ 1,698,133        100.0
  

 

 

    

 

 

 
Changes in Accretable Yield for Covered Loans

In the twelve months ended December 31, 2016, changes in the accretable yield for covered loans were as follows:

 

(in thousands)    Accretable Yield  

Balance at beginning of period

   $ 803,145  

Reclassification to non-accretable difference

     (24,396

Accretion

     (131,279
  

 

 

 

Balance at end of period

   $ 647,470  
  

 

 

 
Covered Loans Thirty to Eighty Nine Days, Ninety Days or More Past Due

The following table presents information regarding the Company’s covered loans that were 90 days or more past due at December 31, 2016 and 2015:

 

     December 31,  
(in thousands)    2016      2015  

Covered Loans 90 Days or More Past Due:

     

One-to-four family

   $ 124,820      $ 130,626  

Other loans

     6,645        6,556  
  

 

 

    

 

 

 

Total covered loans 90 days or more past due

   $ 131,465      $ 137,182  
  

 

 

    

 

 

 

The following table presents information regarding the Company’s covered loans that were 30 to 89 days past due at December 31, 2016 and 2015:

 

     December 31,  
(in thousands)    2016      2015  

Covered Loans 30-89 Days Past Due:

     

One-to-four family

   $ 21,112      $ 30,455  

Other loans

     1,536        2,369  
  

 

 

    

 

 

 

Total covered loans 30-89 days past due

   $ 22,648      $ 32,824