XML 100 R22.htm IDEA: XBRL DOCUMENT v2.4.0.8
Covered Assets (Tables)
9 Months Ended
Jun. 30, 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 June 30, 2013 and the fiscal year ended September 30, 2012 were as follows:
 
June 30, 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
(26,590
)
 
26,590

 
(5,716
)
 
5,716

Transfers to REO

 
(11,694
)
 

 

Payments received, net

 
(52,329
)
 

 
(54,227
)
Balance at end of period
$
67,611

 
$
145,466

 
$
18,073

 
$
164,912

(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:
 
 
June 30, 2013
 
September 30, 2012
 
(In thousands)
Balance at beginning of period
$
87,571

 
$
101,634

Additions (1)
17,965

 
3,284

Payments made (received)
(13,014
)
 
(3,456
)
Amortization
(19,693
)
 
(15,510
)
Accretion
836

 
1,619

Balance at end of period
$
73,665

 
$
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 June 30, 2013 and September 30, 2012:
Credit Risk Profile by Internally Assigned Grade (excludes covered loans):
 
June 30, 2013
Internally Assigned Grade
 
Total
 
Pass
 
Special mention
 
Substandard
 
Doubtful
 
Loss
 
Gross Loans
 
(In thousands)
Non-acquired loans
 
 
 
 
 
 
 
 
 
 
 
  Single-family residential
$
5,071,745

 
$
3,134

 
$
178,725

 
$

 
$

 
$
5,253,604

  Construction - speculative
83,989

 
771

 
31,603

 

 

 
116,363

  Construction - custom
237,952

 

 

 

 

 
237,952

  Land - acquisition & development
62,903

 
819

 
21,526

 

 

 
85,248

  Land - consumer lot loans
127,867

 

 
878

 

 

 
128,745

  Multi-family
721,538

 
1,254

 
19,078

 

 

 
741,870

  Commercial real estate
361,726

 
15,312

 
21,092

 

 

 
398,130

  Commercial & industrial
236,082

 
916

 
2,432

 

 
39

 
239,469

  HELOC
111,418

 

 

 

 

 
111,418

  Consumer
50,747

 
411

 
357

 

 

 
51,515

 
7,065,967

 
22,617

 
275,691

 

 
39

 
7,364,314

 
 
 
 
 
 
 
 
 
 
 
 
Acquired loans
 
 
 
 
 
 
 
 
 
 
 
  Single-family residential
15,354

 

 

 

 

 
15,354

  Construction - speculative

 

 

 

 

 

  Construction - custom

 

 

 

 

 

  Land - acquisition & development
2,164

 

 
1,556

 

 

 
3,720

  Land - consumer lot loans
3,615

 

 

 

 

 
3,615

  Multi-family
3,389

 

 
3,994

 

 

 
7,383

  Commercial real estate
129,891

 
4,097

 
28,736

 

 

 
162,724

  Commercial & industrial
77,114

 
1,793

 
9,851

 

 
10

 
88,768

  HELOC
11,466

 

 

 

 

 
11,466

  Consumer
9,035

 

 

 

 

 
9,035

 
252,028

 
5,890

 
44,137

 

 
10

 
302,065

 
 
 
 
 
 
 
 
 
 
 
 
 Credit impaired acquired loans
 
 
 
 
 
 
 
 
 
 
 
  Pool 1 - Construction and land A&D
1,478

 
473

 
533

 

 

 
2,484

  Pool 2 - Single-family residential
335

 

 

 

 

 
335

  Pool 3 - Multi-family

 

 

 

 

 

  Pool 4 - HELOC & other consumer
12,094

 

 

 

 

 
12,094

  Pool 5 - Commercial real estate
51,503

 
805

 
25,285

 
926

 

 
78,519

  Pool 6 - Commercial & industrial
924

 
3,871

 
3,451

 
360

 

 
8,606

Total credit impaired acquired loans
66,334

 
5,149

 
29,269

 
1,286

 

 
102,038

Total gross loans
$
7,384,329

 
$
33,656

 
$
349,097

 
$
1,286

 
$
49

 
$
7,768,417

 
 
 
 
 
 
 
 
 
 
 
 
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):
 
June 30, 2013
Performing Loans
 
Non-Performing Loans
 
Amount
 
% of Total
Gross  Loans
 
Amount
 
% of Total
Gross  Loans
 
(In thousands)
Single-family residential
$
5,149,352

 
98.0
%
 
$
104,252

 
2.0
%
Construction - speculative
112,587

 
96.8

 
3,776

 
3.2

Construction - custom
237,952

 
100.0

 

 

Land - acquisition & development
75,662

 
88.8

 
9,586

 
11.2

Land - consumer lot loans
125,033

 
97.1

 
3,712

 
2.9

Multi-family
735,217

 
99.1

 
6,653

 
0.9

Commercial real estate
383,782

 
96.4

 
14,348

 
3.6

Commercial & industrial
234,397

 
97.9

 
5,072

 
2.1

HELOC
110,547

 
99.2

 
871

 
0.8

Consumer
51,130

 
99.3

 
385

 
0.7

 
$
7,215,659

 
98.0

 
$
148,655

 
2.0


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 June 30, 2013 and September 30, 2012:
Credit Risk Profile by Internally Assigned Grade:
 
June 30, 2013
Internally Assigned Grade
 
Total
Net  Loans
 
Pass
 
Special mention
 
Substandard
 
Doubtful
 
Loss
 
 
(In thousands)
Purchased non credit-impaired loans:
 
 
 
 
 
 
 
 
 
 
 
Single-family residential
$
29,323

 
$

 
$
2,698

 
$

 
$

 
$
32,021

Construction - speculative
104

 

 

 

 

 
104

Construction - custom

 

 

 

 

 

Land - acquisition & development
2,780

 
1,203

 
1,028

 

 

 
5,011

Land - consumer lot loans
247

 

 

 

 

 
247

Multi-family
19,026

 

 
294

 

 

 
19,320

Commercial real estate
62,600

 
9,398

 
19,978

 

 

 
91,976

Commercial & industrial
5,935

 
500

 
3,238

 

 

 
9,673

HELOC
15,508

 

 

 

 

 
15,508

Consumer
640

 

 

 

 

 
640

 
136,163

 
11,101

 
27,236

 

 

 
174,500

Total grade as a % of total net loans
78.0
%
 
6.4
%
 
15.6
%
 
%
 
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Purchased credit-impaired loans:
 
 
 
 
 
 
 
 
Pool 1 - Construction and land A&D
14,818

 
4,297

 
26,955

 

 

 
46,070

Pool 2 - Single-family residential
22,198

 

 
340

 

 

 
22,538

Pool 3 - Multi-family
1,239

 

 
4,496

 

 

 
5,735

Pool 4 - HELOC & other consumer
4,331

 

 
2,034

 

 

 
6,365

Pool 5 - Commercial real estate
37,083

 
15,205

 
58,800

 

 

 
111,088

Pool 6 - Commercial & industrial
7,004

 
229

 
10,296

 

 

 
17,529

 
$
86,673

 
$
19,731

 
$
102,921

 
$

 
$

 
209,325

 
 
 
 
 
 
 
 
 
Total covered loans
 
383,825

 
 
 
 
 
 
 
 
 
Discount
 
(73,447
)
 
 
 
 
 
 
 
 
 
Allowance
 

 
 
 
 
 
 
 
 
 
Covered loans, net
 
$
310,378


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 June 30, 2013 and September 30, 2012:
 
June 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
 
Single-Family Residential
$
32,021

 
$
30,935

 
$
14

 
$
255

 
$
817

 
$
1,086

 
3.39
%
Construction - Speculative
104

 
104

 

 

 

 

 
NM

Construction - Custom

 

 

 

 

 

 
NM

Land - Acquisition & Development
5,011

 
4,975

 

 

 
36

 
36

 
0.72

Land - Consumer Lot Loans
247

 
201

 

 

 
46

 
46

 
18.62

Multi-Family
19,320

 
19,320

 

 

 

 

 
NM

Commercial Real Estate
91,976

 
90,881

 

 

 
1,095

 
1,095

 
1.19

Commercial & Industrial
9,673

 
9,673

 

 

 

 

 
NM

HELOC
15,508

 
15,143

 

 
18

 
347

 
365

 
2.35

Consumer
640

 
634

 
5

 

 
1

 
6

 
0.94

 
$
174,500

 
$
171,866

 
$
19

 
$
273

 
$
2,342

 
$
2,634

 
1.51
%



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