XML 56 R20.htm IDEA: XBRL DOCUMENT v2.4.0.6
Covered Assets (Tables)
6 Months Ended
Mar. 31, 2013
Covered Assets [Abstract]  
Schedule of Changes in Carrying Amount and Accretable Yield of Assets
Changes in the carrying amount and accretable yield for acquired impaired and non-impaired loans for the year to date period ended March 31, 2013 and the fiscal year ended September 30, 2012 were as follows:
 
March 31, 2013
Acquired Impaired
 
Acquired Non-impaired
 
Accretable
Yield
 
Carrying
Amount of
Loans
 
Accretable
Yield
 
Carrying
Amount of
Loans
 
(In thousands)
Balance at beginning of period
$
50,902

 
$
74,953

 
$
23,789

 
$
213,423

Additions (1)
43,299

 
107,946

 

 

Accretion
(18,463
)
 
18,463

 
(3,543
)
 
3,543

Transfers to REO

 
(7,403
)
 

 

Payments received, net

 
(21,828
)
 

 
(33,582
)
Balance at end of period
$
75,738

 
$
172,131

 
$
20,246

 
$
183,384

(1) includes FDIC covered loans which were acquired as part of the South Valley acquisition.
 
 
 
 

September 30, 2012
Acquired Impaired
 
Acquired Non-impaired
 
Accretable
Yield
 
Carrying
Amount of
Loans
 
Accretable
Yield
 
Carrying
Amount of
Loans
 
(In thousands)
Balance at beginning of period
$
37,072

 
$
116,061

 
$
30,370

 
$
269,888

Reclassification from nonaccretable balance, net
34,690

 

 

 

Accretion
(20,860
)
 
20,860

 
(6,581
)
 
6,581

Transfers to REO

 
(15,905
)
 

 

Payments received, net

 
(46,063
)
 

 
(63,046
)
Balance at end of period
$
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:
 
 
March 31, 2013
 
September 30, 2012
 
(In thousands)
Balance at beginning of period
$
87,571

 
$
101,634

Additions (1)
17,373

 
3,284

Payments made (received)
(11,668
)
 
(3,456
)
Amortization
(13,451
)
 
(15,510
)
Accretion
566

 
1,619

Balance at end of period
$
80,391

 
$
87,571

(1) includes FDIC covered loans which were acquired as part of the South Valley acquisition.
Summary of Loans Based on Credit Quality Indicators
The following tables provide information on loans based on credit quality indicators (defined in Note A) as of March 31, 2013 and September 30, 2012:
Credit Risk Profile by Internally Assigned Grade (excludes covered loans):
 
March 31, 2013
Internally Assigned Grade
 
Total
 
Pass
 
Special mention
 
Substandard
 
Doubtful
 
Loss
 
Gross Loans
 
(In thousands)
Non-acquired loans
 
 
 
 
 
 
 
 
 
 
 
  Single-family residential
$
5,210,626

 
$
1,742

 
$
162,609

 
$

 
$

 
$
5,374,977

  Construction - speculative
94,497

 
362

 
25,758

 

 

 
120,617

  Construction - custom
217,036

 

 

 

 

 
217,036

  Land - acquisition & development
64,282

 
840

 
28,374

 

 

 
93,496

  Land - consumer lot loans
129,175

 
123

 
758

 

 

 
130,056

  Multi-family
707,869

 
1,886

 
15,567

 

 

 
725,322

  Commercial real estate
341,175

 
13,016

 
31,396

 

 

 
385,587

  Commercial & industrial
186,296

 
1,391

 
2,702

 

 
209

 
190,598

  HELOC
111,622

 

 

 

 

 
111,622

  Consumer
53,359

 
411

 
186

 

 

 
53,956

 
7,115,937

 
19,771

 
267,350

 

 
209

 
7,403,267

 
 
 
 
 
 
 
 
 
 
 
 
Acquired loans
 
 
 
 
 
 
 
 
 
 
 
  Single-family residential
15,428

 

 

 

 

 
15,428

  Construction - speculative

 

 
177

 

 

 
177

  Construction - custom
313

 

 

 

 

 
313

  Land - acquisition & development
2,198

 

 
1,238

 

 

 
3,436

  Land - consumer lot loans
3,800

 

 
19

 

 

 
3,819

  Multi-family
3,349

 

 
4,365

 

 

 
7,714

  Commercial real estate
137,416

 
4,832

 
34,853

 

 

 
177,101

  Commercial & industrial
80,507

 
1,379

 
14,115

 
254

 

 
96,255

  HELOC
13,094

 

 

 

 

 
13,094

  Consumer
10,046

 

 

 

 

 
10,046

 
266,151

 
6,211

 
54,767

 
254

 

 
327,383

 
 
 
 
 
 
 
 
 
 
 
 
 Credit impaired acquired loans
 
 
 
 
 
 
 
 
 
 
 
  Pool 1 - Construction and land A&D
1,513

 
484

 
2,330

 

 

 
4,327

  Pool 2 - Single-family residential
338

 

 

 

 

 
338

  Pool 3 - Multi-family

 

 

 

 

 

  Pool 4 - HELOC & other consumer
12,838

 

 

 

 

 
12,838

  Pool 5 - Commercial real estate
52,254

 
1,014

 
25,651

 
949

 

 
79,868

  Pool 6 - Commercial & industrial
1,018

 
195

 
499

 
379

 

 
2,091

Total credit impaired acquired loans
67,961

 
1,693

 
28,480

 
1,328

 

 
99,462

Total gross loans
$
7,450,049

 
$
27,675

 
$
350,597

 
$
1,582

 
$
209

 
$
7,830,112

 
 
 
 
 
 
 
 
 
 
 
 
Total grade as a % of total gross loans
95.1
%
 
0.4
%
 
4.5
%
 
%
 
%
 
 


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
%
 
%
 
%
 
 

Credit Risk Profile Based on Payment Activity (excludes acquired and covered loans):
 
March 31, 2013
Performing Loans
 
Non-Performing Loans
 
Amount
 
% of Total
Gross  Loans
 
Amount
 
% of Total
Gross  Loans
 
(In thousands)
Single-family residential
$
5,266,407

 
98.0
%
 
$
108,570

 
2.0
%
Construction - speculative
111,146

 
92.1

 
9,471

 
7.9

Construction - custom
216,997

 
100.0

 
39

 

Land - acquisition & development
79,178

 
84.7

 
14,318

 
15.3

Land - consumer lot loans
126,032

 
96.9

 
4,024

 
3.1

Multi-family
717,415

 
98.9

 
7,907

 
1.1

Commercial real estate
368,629

 
95.6

 
16,958

 
4.4

Commercial & industrial
189,611

 
99.5

 
987

 
0.5

HELOC
111,133

 
99.6

 
489

 
0.4

Consumer
53,603

 
99.3

 
353

 
0.7

 
$
7,240,151

 
97.8

 
$
163,116

 
2.2


September 30, 2012
Performing Loans
 
Non-Performing Loans
 
Amount
 
% of Total
Gross  Loans
 
Amount
 
% of Total
Gross  Loans
 
(In thousands)
Single-family residential
$
5,647,729

 
97.7
%
 
$
131,193

 
2.3
%
Construction - speculative
119,003

 
91.8

 
10,634

 
8.2

Construction - custom
211,151

 
99.7

 
539

 
0.3

Land - acquisition & development
111,200

 
89.2

 
13,477

 
10.8

Land - consumer lot loans
136,695

 
96.4

 
5,149

 
3.6

Multi-family
705,955

 
99.4

 
4,185

 
0.6

Commercial real estate
311,557

 
97.6

 
7,653

 
2.4

Commercial & industrial
162,807

 
100.0

 
16

 

HELOC
112,704

 
99.8

 
198

 
0.2

Consumer
62,991

 
99.4

 
383

 
0.6

 
$
7,581,792

 
97.8
%
 
$
173,427

 
2.2
%
The following tables provide information on covered loans based on credit quality indicators (defined in Note A) as of March 31, 2013 and September 30, 2012:
Credit Risk Profile by Internally Assigned Grade:
 
March 31, 2013
Internally Assigned Grade
 
Total
Net  Loans
 
Pass
 
Special mention
 
Substandard
 
Doubtful
 
Loss
 
 
(In thousands)
Purchased non credit-impaired loans:
 
 
 
 
 
 
 
 
 
 
 
Single-family residential
$
30,319

 
$

 
$
2,827

 
$

 
$

 
$
33,146

Construction - speculative
102

 

 

 

 

 
102

Construction - custom

 

 

 

 

 

Land - acquisition & development
3,056

 
1,289

 
5,837

 

 

 
10,182

Land - consumer lot loans
440

 

 

 

 

 
440

Multi-family
23,286

 

 
1,224

 

 

 
24,510

Commercial real estate
59,863

 
9,725

 
30,140

 

 

 
99,728

Commercial & industrial
6,527

 
500

 
3,996

 

 

 
11,023

HELOC
15,315

 

 

 

 

 
15,315

Consumer
680

 

 

 

 

 
680

 
139,588

 
11,514

 
44,024

 

 

 
195,126

Total grade as a % of total net loans
71.5
%
 
5.9
%
 
22.6
%
 
%
 
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Purchased credit-impaired loans:
 
 
 
 
 
 
 
 
Pool 1 - Construction and land A&D
11,674

 
4,298

 
36,623

 

 

 
52,595

Pool 2 - Single-family residential
24,290

 

 
1,045

 

 

 
25,335

Pool 3 - Multi-family
1,251

 

 
4,549

 

 

 
5,800

Pool 4 - HELOC & other consumer
4,096

 

 
3,531

 

 

 
7,627

Pool 5 - Commercial real estate
34,518

 
16,691

 
76,158

 

 

 
127,367

Pool 6 - Commercial & industrial
8,173

 
499

 
12,731

 
280

 

 
21,683

 
$
84,002

 
$
21,488

 
$
134,637

 
$
280

 
$

 
240,407

 
 
 
 
 
 
 
 
 
Total covered loans
 
435,533

 
 
 
 
 
 
 
 
 
Discount
 
(80,018
)
 
 
 
 
 
 
 
 
 
Allowance
 

 
 
 
 
 
 
 
 
 
Covered loans, net
 
$
355,515


September 30, 2012
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 tables provide an analysis of the age of purchased non credit-impaired loans in past due status for the periods ended March 31, 2013 and September 30, 2012:
 
March 31, 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
 
Single-Family Residential
$
33,146

 
$
32,414

 
$
148

 
$

 
$
584

 
$
732

 
2.21
%
Construction - Speculative
102

 
102

 

 

 

 

 
NM

Construction - Custom

 

 

 

 

 

 
NM

Land - Acquisition & Development
10,182

 
10,145

 

 

 
37

 
37

 
0.36

Land - Consumer Lot Loans
440

 
342

 

 

 
98

 
98

 
22.27

Multi-Family
24,510

 
24,310

 

 

 
200

 
200

 
0.82

Commercial Real Estate
99,728

 
95,069

 
2,651

 

 
2,008

 
4,659

 
4.67

Commercial & Industrial
11,023

 
7,608

 

 

 
3,415

 
3,415

 
30.98

HELOC
15,315

 
15,080

 
59

 

 
176

 
235

 
1.53

Consumer
680

 
680

 

 

 

 

 

 
$
195,126

 
$
185,750

 
$
2,858

 
$

 
$
6,518

 
$
9,376

 
4.81
%



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
 
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

 
2.20

 
$
228,843

 
$
212,210

 
$
2,189

 
$
4,567

 
$
9,877

 
$
16,633

 
7.27
%

NM - not meaningful