XML 81 R44.htm IDEA: XBRL DOCUMENT v2.4.0.8
Covered Assets (Tables)
12 Months Ended
Sep. 30, 2013
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, 2013 and 2012: 
 
September 30, 2013
 
September 30, 2012
 
Acquired
Impaired
Loans
Acquired
Non-impaired
Loans
Total
 
Acquired
Impaired
Loans
Acquired
Non-impaired
Loans
Total
 
(In thousands)
Single-family residential
$
28,428

$
28,460

$
56,888

 
$
7,699

$
35,676

$
43,375

Construction – speculative
440


440

 
4,519

90

4,609

Construction – custom
1,197


1,197

 
1,196


1,196

Land – acquisition & development
17,953

4,810

22,763

 
22,747

11,430

34,177

Land – consumer lot loans
496

245

741

 
497

498

995

Multi-family
6,933

18,852

25,785

 
4,698

27,645

32,343

Commercial real estate
121,105

89,499

210,604

 
83,784

121,592

205,376

Commercial & industrial
14,949

9,416

24,365

 
18,504

13,023

31,527

HELOC
3,869

14,750

18,619

 
309

17,971

18,280

Consumer
242

604

846

 
659

918
1,577

Total covered loans
$
195,612

$
166,636

$
362,248

 
$
144,612

$
228,843

$
373,455

Allowance for losses



 



 
$
195,612

$
166,636

$
362,248

 
$
144,612

$
228,843

$
373,455

Discount
 
 
(66,301
)
 
 
 
(85,079
)
Covered loans, net
 
 
$
295,947

 
 
 
$
288,376

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, 2013 and 2012:
 
 
September 30, 2013
 
September 30, 2012
 
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
$
50,902

 
$
74,953

 
$
23,789

 
$
213,423

 
$
37,072

 
$
116,061

 
$
30,370

 
$
269,888

Additions
43,299

 
107,946

 

 

 

 

 

 

Reclassification from nonaccretable balance, net
17,850

 

 

 

 
34,690

 

 

 

Accretion
(33,774
)
 
33,774

 
(6,526
)
 
6,526

 
(20,860
)
 
20,860

 
(6,581
)
 
6,581

Transfers to REO

 
(11,196
)
 

 

 

 
(15,905
)
 

 

Payments received, net

 
(67,386
)
 

 
(62,093
)
 

 
(46,063
)
 

 
(63,046
)
Balance at end of period
$
78,277

 
$
138,091

 
$
17,263

 
$
157,856

 
$
50,902

 
$
74,953

 
$
23,789

 
$
213,423

Schedule of activity for FDIC indemnification asset
The following table shows the year to date activity for the FDIC indemnification asset:
 
 
September 30,
2013
 
September 30,
2012
 
(In thousands)
Balance at beginning of period
$
87,571

 
$
101,634

Additions
18,101

 
3,284

Payments received
(13,421
)
 
(3,456
)
Amortization
(28,722
)
 
(15,510
)
Accretion
1,086

 
1,619

Balance at end of period
$
64,615

 
$
87,571

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, 2013 and 2012:
 
September 30, 2013
Internally Assigned Grade
 
Total
 
Pass
 
Special mention
 
Substandard
 
Doubtful
 
Loss
 
Gross Loans
 
(In thousands)
Non-acquired loans
 
 
 
 
 
 
 
 
 
 
 
  Single-family residential
$
5,184,101

 
$
4,595

 
$
170,453

 
$

 
$

 
$
5,359,149

  Construction - speculative
99,436

 
3,199

 
28,143

 

 

 
130,778

  Construction - custom
302,722

 

 

 

 

 
302,722

  Land - acquisition & development
64,355

 
775

 
12,645

 

 

 
77,775

  Land - consumer lot loans
121,039

 

 
632

 

 

 
121,671

  Multi-family
819,911

 
2,114

 
9,659

 

 

 
831,684

  Commercial real estate
373,012

 
21,652

 
20,297

 

 

 
414,961

  Commercial & industrial
240,441

 
1,049

 
1,709

 

 

 
243,199

  HELOC
112,186

 

 

 

 

 
112,186

  Consumer
46,720

 

 
421

 

 

 
47,141

 
$
7,363,923

 
$
33,384

 
$
243,959

 
$

 
$

 
$
7,641,266

 
 
 
 
 
 
 
 
 
 
 
 
Acquired loans
 
 
 
 
 
 
 
 
 
 
 
  Single-family residential
$
14,468

 
$

 
$

 
$

 
$

 
$
14,468

  Construction - speculative

 

 

 

 

 

  Construction - custom

 

 

 

 

 

  Land - acquisition & development
312

 

 
1,177

 

 

 
1,489

  Land - consumer lot loans
3,313

 

 

 

 

 
3,313

  Multi-family
3,227

 

 
687

 

 

 
3,914

  Commercial real estate
105,055

 
4,190

 
24,178

 

 

 
133,423

  Commercial & industrial
64,933

 
1,309

 
9,084

 

 

 
75,326

  HELOC
10,179

 

 

 

 

 
10,179

  Consumer
8,267

 

 

 

 

 
8,267

 
$
209,754

 
$
5,499

 
$
35,126

 
$

 
$

 
$
250,379

 
 
 
 
 
 
 
 
 
 
 
 
 Credit impaired acquired loans
 
 
 
 
 
 
 
 
 
 
 
  Pool 1 - Construction and land A&D
$
980

 
$
461

 
$
955

 
$

 
$

 
$
2,396

  Pool 2 - Single-family residential
333

 

 

 

 

 
333

  Pool 3 - Multi-family

 

 

 

 

 

  Pool 4 - HELOC & other consumer
11,337

 

 

 

 

 
11,337

  Pool 5 - Commercial real estate
52,509

 
3,155

 
21,245

 

 

 
76,909

  Pool 6 - Commercial & industrial
881

 

 
7,044

 

 

 
7,925

Total credit impaired acquired loans
$
66,040

 
$
3,616

 
$
29,244

 
$

 
$

 
$
98,900

Total gross loans
$
7,639,717

 
$
42,499

 
$
308,329

 
$

 
$

 
$
7,990,545

 
 
 
 
 
 
 
 
 
 
 
 
Total grade as a % of total gross loans
95.6
%
 
0.5
%
 
3.9
%
 
%
 
%
 
 


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

 
 
 
 
 
 
 
 
 
 
 
 
Acquired loans
 
 
 
 
 
 
 
 
 
 
 
  Single-family residential
$

 
$

 
$

 
$

 
$

 
$

  Construction - speculative

 

 

 

 

 

  Construction - custom

 

 

 

 

 

  Land - acquisition & development

 

 

 

 

 

  Land - consumer lot loans

 

 

 

 

 

  Multi-family

 

 

 

 

 

  Commercial real estate

 

 

 

 

 

  Commercial & industrial

 

 

 

 

 

  HELOC

 

 

 

 

 

  Consumer

 

 

 

 

 

 
$

 
$

 
$

 
$

 
$

 
$

 
 
 
 
 
 
 
 
 
 
 
 
 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
%
 
%
 
%
 
 
The following tables provide information on covered loans based on credit quality indicators (defined in Note A) as of September 30, 2013:
 
 
Internally Assigned Grade
 
Total
Net  Loans
 
Pass
 
Special mention
 
Substandard
 
Doubtful
 
Loss
 
 
(In thousands)
Purchased non-credit impaired loans:
 
 
 
 
 
 
 
 
 
 
 
Single-family residential
$
26,426

 
$

 
$
2,034

 
$

 
$

 
$
28,460

Construction - speculative

 

 

 

 

 

Construction - custom

 

 

 

 

 

Land - acquisition & development
3,069

 
1,019

 
722

 

 

 
4,810

Land - consumer lot loans
245

 

 

 

 

 
245

Multi-family
17,217

 

 
1,635

 

 

 
18,852

Commercial real estate
56,120

 
9,235

 
24,144

 

 

 
89,499

Commercial & industrial
5,175

 
500

 
3,741

 

 

 
9,416

HELOC
14,750

 

 

 

 

 
14,750

Consumer
604

 

 

 

 

 
604

 
123,606

 
10,754

 
32,276

 

 

 
166,636

Total grade as a % of total net loans
74.2
%
 
6.4
%
 
19.4
%
 
%
 
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Purchased credit impaired loans:
 
 
 
 
 
 
 
 
Pool 1 - Construction and land A&D
14,361

 
4,296

 
25,363

 

 

 
44,020

Pool 2 - Single-family residential
21,541

 

 

 

 

 
21,541

Pool 3 - Multi-family
4,131

 

 
1,100

 

 

 
5,231

Pool 4 - HELOC & other consumer
4,111

 

 
1,880

 

 

 
5,991

Pool 5 - Commercial real estate
36,494

 
15,113

 
53,946

 

 

 
105,553

Pool 6 - Commercial & industrial
4,265

 
204

 
8,807

 

 

 
13,276

 
$
84,903

 
$
19,613

 
$
91,096

 
$

 
$

 
$
195,612

 
 
 
 
 
 
 
 
 
Total covered loans
 
362,248

 
 
 
 
 
 
 
 
 
Discount
 
(66,301
)
 
 
 
 
 
 
 
 
 
Allowance
 
$

 
 
 
 
 
 
 
 
 
Covered loans, net
 
$
295,947

Analysis of age of purchased non-credit impaired loans in past due status
The following table provides an analysis of the payment status of purchased non-credit impaired loans in past due status for the period ended September 30, 2013.
 
 
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
$
28,460

 
$
27,411

 
$
78

 
$

 
$
971

 
$
1,049

 
3.69
%
Construction - speculative

 

 

 

 

 

 
NM

Construction - custom

 

 

 

 

 

 
NM

Land - acquisition & development
4,810

 
4,774

 

 

 
36

 
36

 
0.75
%
Land - consumer lot loans
245

 
199

 

 

 
46

 
46

 
18.78
%
Multi-family
18,852

 
17,511

 

 

 
1,341

 
1,341

 
7.11
%
Commercial real estate
89,499

 
84,949

 
2,779

 
455

 
1,316

 
4,550

 
5.08
%
Commercial & industrial
9,416

 
9,416

 

 

 

 

 
%
HELOC
14,750

 
14,334

 
103

 
74

 
239

 
416

 
2.82
%
Consumer
604

 
601

 
3

 

 

 
3

 
0.50
%
 
$
166,636

 
$
159,195

 
$
2,963

 
$
529

 
$
3,949

 
$
7,441

 
4.47
%