XML 65 R45.htm IDEA: XBRL DOCUMENT v2.4.0.6
Covered Assets (Tables)
12 Months Ended
Sep. 30, 2012
Covered Assets [Abstract]  
Summary of carrying value of acquired impaired and non-impaired loans
The following table reflects the carrying value of all acquired impaired and non-impaired loans as of September 30, 2012 and 2011:
 
 
September 30, 2012
 
September 30, 2011
 
Acquired
Impaired
Loans
Acquired
Non-impaired
Loans
Total
 
Acquired
Impaired
Loans
Acquired
Non-impaired
Loans
Total
 
(In thousands)
Single-family residential
$
7,699

$
35,676

$
43,375

 
$
9,235

$
46,214

$
55,449

Construction – speculative
4,519

90

4,609

 
8,006

1,315

9,321

Construction – custom
1,196


1,196

 
2,799


2,799

Land – acquisition & development
22,747

11,430

34,177

 
32,159

15,058

47,217

Land – consumer lot loans
497

498

995

 
499

654

1,153

Multi-family
4,698

27,645

32,343

 
9,333

34,906

44,239

Commercial real estate
83,784

121,592

205,376

 
101,599

148,464

250,063

Commercial & industrial
18,504

13,023

31,527

 
35,993

22,881

58,874

HELOC
309

17,971

18,280

 
1,829

21,730

23,559

Consumer
659

918

1,577

 
1,485

1,199
2,684

Total covered loans
$
144,612

$
228,843

$
373,455

 
$
202,937

$
292,421

$
495,358

Allowance for losses



 
(3,766
)

(3,766
)
 
$
144,612

$
228,843

$
373,455

 
$
199,171

$
292,421

$
491,592

Discount
 
 
(85,079
)
 
 
 
(109,409
)
Covered loans, net
 
 
$
288,376

 
 
 
$
382,183

Schedule of changes in carrying amount and accretable yield for acquired impaired and non-impaired loans
Changes in the carrying amount and accretable yield for acquired impaired and non-impaired loans were as follows for the fiscal years ended September 30, 2012 and 2011:
 
 
September 30, 2012
 
September 30, 2011
 
Acquired Impaired
 
Acquired Non-impaired
 
Acquired Impaired
 
Acquired Non-impaired
 
Accretable
Yield
 
Carrying
Amount of
Loans
 
Accretable
Yield
 
Carrying
Amount of
Loans
 
Accretable
Yield
 
Carrying
Amount of
Loans
 
Accretable
Yield
 
Carrying
Amount of
Loans
 
(In thousands)
 
(In thousands)
Balance at beginning of period
$
37,072

 
$
116,061

 
$
30,370

 
$
269,888

 
$
27,019

 
$
190,530

 
$
39,813

 
$
343,944

Additions

 

 

 

 

 

 

 

Reclassification from nonaccretable balance, net
34,690

 

 

 

 
24,025

 

 

 

Accretion
(20,860
)
 
20,860

 
(6,581
)
 
6,581

 
(13,972
)
 
13,972

 
(9,443
)
 
9,443

Transfers to REO

 
(15,905
)
 

 

 

 
(54,638
)
 

 

Payments received, net

 
(46,063
)
 

 
(63,046
)
 

 
(33,803
)
 

 
(83,499
)
Balance at end of period
$
50,902

 
$
74,953

 
$
23,789

 
$
213,423

 
$
37,072

 
$
116,061

 
$
30,370

 
$
269,888

Schedule of activity for FDIC indemnification asset
The following table shows the year to date activity for the FDIC indemnification asset:
 
 
September 30,
2012
 
September 30,
2011
 
(In thousands)
Balance at beginning of period
$
101,634

 
$
131,128

Additions
3,284

 
10,470

Payments received
(3,456
)
 
(32,828
)
Amortization
(15,510
)
 
(10,239
)
Accretion
1,619

 
3,103

Balance at end of period
$
87,571

 
$
101,634

Summary of loans based on credit quality indicators
The following tables provide information on loans based on credit quality indicators (defined above) as of September 30, 2012 and 2011:
Credit Risk Profile by Internally Assigned Grade:
 
September 30, 2012
Internally Assigned Grade
 
Total
 
Pass
 
Special mention
 
Substandard
 
Doubtful
 
Loss
 
Gross Loans
 
(In thousands)
Non-acquired loans
 
 
 
 
 
 
 
 
 
 
 
  Single-family residential
$
5,588,252

 
$
844

 
$
189,826

 
$

 
$

 
5,778,922

  Construction - speculative
86,126

 
10,113

 
33,398

 

 

 
129,637

  Construction - custom
211,690

 

 

 

 

 
211,690

  Land - acquisition & development
73,661

 
4,637

 
46,379

 

 

 
124,677

  Land - consumer lot loans
140,006

 
223

 
1,615

 

 

 
141,844

  Multi-family
684,649

 
5,098

 
20,393

 

 

 
710,140

  Commercial real estate
278,022

 
16,282

 
24,906

 

 

 
319,210

  Commercial & industrial
158,421

 
1,071

 
3,331

 

 

 
162,823

  HELOC
112,902

 

 

 

 

 
112,902

  Consumer
62,611

 
354

 
409

 

 

 
63,374

 
$
7,396,340

 
$
38,622

 
$
320,257

 
$

 
$

 
$
7,755,219

 
 
 
 
 
 
 
 
 
 
 
 
 Credit impaired acquired loans
 
 
 
 
 
 
 
 
 
 
 
  Pool 1 - Construction and land A&D
$
2,466

 
$

 
$
3,125

 
$

 
$

 
$
5,591

  Pool 2 - Single-family residential
342

 

 

 

 

 
342

  Pool 3 - Multi-family

 

 
601

 

 

 
601

  Pool 4 - HELOC & other consumer
14,137

 

 

 

 

 
14,137

  Pool 5 - Commercial real estate
53,683

 
4,308

 
28,200

 
963

 

 
87,154

  Pool 6 - Commercial & industrial
1,566

 
58

 
733

 
935

 

 
3,292

Total credit impaired acquired loans
$
72,194

 
$
4,366

 
$
32,659

 
$
1,898

 
$

 
$
111,117

Total gross loans
$
7,468,534

 
$
42,988

 
$
352,916

 
$
1,898

 
$

 
$
7,866,336

 
 
 
 
 
 
 
 
 
 
 
 
Total grade as a % of total gross loans
94.9
%
 
0.6
%
 
4.5
%
 
%
 
%
 
 
September 30, 2011
Internally Assigned Grade
 
Total
 
Pass
 
Special mention
 
Substandard
 
Doubtful
 
Loss
 
Gross Loans
 
(In thousands)
Single-family residential
$
6,047,279

 
$

 
$
171,599

 
$

 
$

 
$
6,218,878

Construction - speculative
56,485

 
21,035

 
62,939

 

 

 
140,459

Construction - custom
279,851

 

 

 

 

 
279,851

Land - acquisition & development
44,888

 
44,840

 
110,964

 

 

 
200,692

Land - consumer lot loans
162,670

 

 
476

 

 

 
163,146

Multi-family
663,582

 
4,629

 
32,462

 

 

 
700,673

Commercial real estate
264,083

 
4,125

 
35,234

 

 

 
303,442

Commercial & industrial
104,171

 
1,128

 
1,407

 
2,245

 
381

 
109,332

HELOC
115,092

 

 

 

 

 
115,092

Consumer
66,512

 
528

 
469

 

 

 
67,509

 
$
7,804,613

 
$
76,285

 
$
415,550

 
$
2,245

 
$
381

 
$
8,299,074

Total grade as a % of total gross loans
94.1
%
 
0.9
%
 
5.0
%
 
%
 
%
 
 
The following tables provide information on covered loans based on credit quality indicators (defined in Note A) as of September 30, 2012:
Credit Risk Profile by Internally Assigned Grade:
 
 
Internally Assigned Grade
 
Total
Net  Loans
 
Pass
 
Special mention
 
Substandard
 
Doubtful
 
Loss
 
 
(In thousands)
Purchased non-credit impaired loans:
 
 
 
 
 
 
 
 
 
 
 
Single-family residential
$
32,272

 
$

 
$
3,404

 
$

 
$

 
$
35,676

Construction - speculative
90

 

 

 

 

 
90

Construction - custom

 

 

 

 

 

Land - acquisition & development
3,440

 
1,970

 
6,020

 

 

 
11,430

Land - consumer lot loans
498

 

 

 

 

 
498

Multi-family
24,898

 

 
2,747

 

 

 
27,645

Commercial real estate
89,530

 
298

 
31,764

 

 

 
121,592

Commercial & industrial
7,146

 
510

 
5,367

 

 

 
13,023

HELOC
17,971

 

 

 

 

 
17,971

Consumer
918

 

 

 

 

 
918

 
176,763

 
2,778

 
49,302

 

 

 
228,843

Total grade as a % of total net loans
77.3
%
 
1.2
%
 
21.5
%
 
%
 
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Purchased credit impaired loans:
 
 
 
 
 
 
 
 
Pool 1 - Construction and land A&D
9,795

 
5,301

 
35,857

 

 

 
50,953

Pool 2 - Single-family residential
669

 

 
2,953

 

 

 
3,622

Pool 3 - Multi-family

 

 
2,996

 

 

 
2,996

Pool 4 - HELOC & other consumer
1,094

 

 
3,096

 

 

 
4,190

Pool 5 - Commercial real estate
404

 
25,785

 
41,403

 

 

 
67,592

Pool 6 - Commercial & industrial
3,787

 
1,006

 
10,466

 

 

 
15,259

 
$
15,749

 
$
32,092

 
$
96,771

 
$

 
$

 
$
144,612

 
 
 
 
 
 
 
 
 
Total covered loans
 
373,455

 
 
 
 
 
 
 
 
 
Discount
 
(85,079
)
 
 
 
 
 
 
 
 
 
Allowance
 
$

 
 
 
 
 
 
 
 
 
Covered loans, net
 
$
288,376

Analysis of age of purchased non-credit impaired loans in past due status
The following table provides an analysis of the age of purchased non-credit impaired loans in past due status for the period ended September 30, 2012.
 
 
Amount of  Loans
Net of LIP & Chg.-Offs
 
Days Delinquent Based on $ Amount of Loans
 
% based
on $
Type of Loans
Current
 
30
 
60
 
90
 
Total
 
 
(In thousands)
 
 
Single-family residential
$
35,676

 
$
32,601

 
$
2,075

 
$

 
$
1,000

 
$
3,075

 
8.62
%
Construction - speculative
90

 
90

 

 

 

 

 
NM

Construction - custom

 

 

 

 

 

 
NM

Land - acquisition & development
11,430

 
9,922

 

 

 
1,508

 
1,508

 
13.19
%
Land - consumer lot loans
498

 
385

 

 

 
113

 
113

 
22.69
%
Multi-family
27,645

 
26,137

 

 

 
1,508

 
1,508

 
5.45
%
Commercial real estate
121,592

 
115,206

 
17

 
4,447

 
1,922

 
6,386

 
5.25
%
Commercial & industrial
13,023

 
9,513

 

 
69

 
3,441

 
3,510

 
26.95
%
HELOC
17,971

 
17,440

 
97

 
50

 
384

 
531

 
2.95
%
Consumer
918

 
916

 

 
1

 
1

 
2

 
0.22
%
 
$
228,843

 
$
212,210

 
$
2,189

 
$
4,567

 
$
9,877

 
$
16,633

 
7.27
%