XML 49 R23.htm IDEA: XBRL DOCUMENT v2.4.0.8
Covered Assets (Tables)
6 Months Ended
Mar. 31, 2014
Covered Assets [Abstract]  
Schedule of Changes in Carrying Amount and Accretable Yield of Assets
Changes in the net carrying amount and accretable yield for acquired impaired and non-impaired covered loans for the year to date period ended March 31, 2014 and the fiscal year ended September 30, 2013 were as follows:
 
March 31, 2014
Acquired Impaired
 
Acquired Non-impaired
 
Accretable
Yield
 
Net Carrying
Amount of
Loans
 
Accretable
Yield
 
Net Carrying
Amount of
Loans
 
(In thousands)
Balance at beginning of period
$
78,277

 
$
138,091

 
$
17,263

 
$
157,856

Reclassification from nonaccretable balance, net (1)
5,885

 
(2,069
)
 

 

Accretion
(15,655
)
 
15,655

 
(3,475
)
 
3,475

Transfers to REO

 
(678
)
 

 

Payments received, net

 
(50,394
)
 

 
(32,331
)
Balance at end of period
$
68,507

 
$
100,605

 
$
13,788

 
$
129,000

(1) reclassification due to improvements/impairments in expected cash flows of the underlying pools.
 
 
September 30, 2013
Acquired Impaired
 
Acquired Non-impaired
 
Accretable
Yield
 
Net 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

 

 

Reclassification from nonaccretable balance, net (2)
17,850

 

 

 

Accretion
(33,774
)
 
33,774

 
(6,526
)
 
6,526

Transfers to REO

 
(11,196
)
 

 

Payments received, net

 
(67,386
)
 

 
(62,093
)
Balance at end of period
$
78,277

 
$
138,091

 
$
17,263

 
$
157,856

(1) includes FDIC covered loans which were acquired as part of the South Valley Bank acquisition.
(2) reclassification due to improvements/impairments in expected cash flows of the underlying pools.
Schedule of Activity for FDIC Indemnification Asset
The following table shows the year to date activity for the FDIC indemnification asset:
 
March 31, 2014
 
September 30, 2013
 
(In thousands)
Balance at beginning of fiscal year 2014 and 2013
$
64,615

 
$
87,571

Additions (1)
1,896

 
18,101

Payments made (received)
(1,629
)
 
(13,421
)
Amortization
(12,007
)
 
(28,722
)
Accretion
414

 
1,086

Balance at end of period
$
53,289

 
$
64,615

 
 
 
 
(1) Includes FDIC covered loans which were acquired as part of the South Valley Bank acquisition in 2013.
Summary of Loans Based on Credit Quality Indicators
The following tables provide information on loans based on credit quality indicators (defined above) as of March 31, 2014 and September 30, 2013.
Credit Risk Profile by Internally Assigned Grade (excludes covered loans):
March 31, 2014
Internally Assigned Grade
 
Total
 
Pass
 
Special mention
 
Substandard
 
Doubtful
 
Loss
 
Gross Loans
 
(In thousands)
Non-acquired loans
 
 
 
 
 
 
 
 
 
 
 
  Single-family residential
$
5,282,350

 
$
3,009

 
$
163,228

 
$

 
$

 
$
5,448,587

  Construction - speculative
119,429

 

 
15,572

 

 

 
135,001

  Construction - custom
354,279

 

 

 

 

 
354,279

  Land - acquisition & development
64,579

 

 
9,576

 

 

 
74,155

  Land - consumer lot loans
113,160

 

 
463

 

 

 
113,623

  Multi-family
859,295

 
1,825

 
4,977

 

 

 
866,097

  Commercial real estate
419,914

 
17,526

 
16,806

 

 

 
454,246

  Commercial & industrial
255,607

 
19,668

 
1,797

 
37

 

 
277,109

  HELOC
112,549

 

 

 

 

 
112,549

  Consumer
41,077

 

 
262

 

 

 
41,339

 
7,622,239

 
42,028

 
212,681

 
37

 

 
7,876,985

 
 
 
 
 
 
 
 
 
 
 
 
Non-impaired acquired loans
 
 
 
 
 
 
 
 
 
 
 
  Single-family residential
13,177

 

 

 

 

 
13,177

  Construction - speculative

 

 

 

 

 

  Construction - custom

 

 

 

 

 

  Land - acquisition & development
726

 

 
409

 

 

 
1,135

  Land - consumer lot loans
3,116

 

 
125

 

 

 
3,241

  Multi-family
3,402

 

 
136

 

 

 
3,538

  Commercial real estate
93,378

 
3,473

 
15,235

 
3

 

 
112,089

  Commercial & industrial
51,471

 
13,726

 
4,638

 
37

 

 
69,872

  HELOC
8,624

 

 

 

 

 
8,624

  Consumer
6,465

 

 
377

 

 

 
6,842

 
180,359

 
17,199

 
20,920

 
40

 

 
218,518

 
 
 
 
 
 
 
 
 
 
 
 
 Credit-impaired acquired loans
 
 
 
 
 
 
 
 
 
 
 
  Pool 1 - Construction and land A&D
1,387

 

 
371

 

 

 
1,758

  Pool 2 - Single-family residential
329

 

 

 

 

 
329

  Pool 3 - Multi-family

 

 

 

 

 

  Pool 4 - HELOC & other consumer
10,335

 

 
403

 

 

 
10,738

  Pool 5 - Commercial real estate
50,768

 
2,168

 
15,186

 

 

 
68,122

  Pool 6 - Commercial & industrial
1,126

 
3,598

 

 

 

 
4,724

Total credit impaired acquired loans
63,945

 
5,766

 
15,960

 

 

 
85,671

Total gross loans
$
7,866,543

 
$
64,993

 
$
249,561

 
$
77

 
$

 
$
8,181,174

 
 
 
 
 
 
 
 
 
 
 
 
Total grade as a % of total gross loans
96.2
%
 
0.8
%
 
3.0
%
 
%
 
%
 
 


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

 
 
 
 
 
 
 
 
 
 
 
 
Non-impaired 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
%
 
%
 
%
 
 

Credit Risk Profile Based on Payment Activity (excludes acquired and covered loans):
 
March 31, 2014
Performing Loans
 
Non-Performing Loans
 
Amount
 
% of Total
Gross  Loans
 
Amount
 
% of Total
Gross  Loans
 
(In thousands)
Single-family residential
$
5,366,847

 
98.5
%
 
$
81,740

 
1.5
%
Construction - speculative
132,869

 
98.4

 
2,132

 
1.6

Construction - custom
354,014

 
99.9

 
265

 
0.1

Land - acquisition & development
72,042

 
97.2

 
2,113

 
2.8

Land - consumer lot loans
110,616

 
97.4

 
3,007

 
2.6

Multi-family
863,898

 
99.7

 
2,199

 
0.3

Commercial real estate
447,145

 
98.4

 
7,101

 
1.6

Commercial & industrial
276,530

 
99.8

 
579

 
0.2

HELOC
112,108

 
99.6

 
441

 
0.4

Consumer
40,718

 
98.5

 
621

 
1.5

 
$
7,776,787

 
98.7
%
 
$
100,198

 
1.3
%

September 30, 2013
Performing Loans
 
Non-Performing Loans
 
Amount
 
% of Total
Gross  Loans
 
Amount
 
% of Total
Gross  Loans
 
(In thousands)
Single-family residential
$
5,258,688

 
98.1
%
 
$
100,460

 
1.9
%
Construction - speculative
126,218

 
96.5

 
4,560

 
3.5

Construction - custom
302,722

 
100.0

 

 

Land - acquisition & development
74,872

 
96.3

 
2,903

 
3.7

Land - consumer lot loans
118,334

 
97.3

 
3,337

 
2.7

Multi-family
825,111

 
99.2

 
6,573

 
0.8

Commercial real estate
389,423

 
97.1

 
11,736

 
2.9

Commercial & industrial
256,525

 
99.8

 
477

 
0.2

HELOC
111,923

 
99.8

 
263

 
0.2

Consumer
46,151

 
97.9

 
990

 
0.2

 
$
7,509,967

 
98.3
%
 
$
131,299

 
1.7
%
The following tables provide information on covered loans based on credit quality indicators (defined in Note E ) as of March 31, 2014 and September 30, 2013:
March 31, 2014
Internally Assigned Grade
 
Total
Net  Loans
 
Pass
 
Special mention
 
Substandard
 
Doubtful
 
Loss
 
 
(In thousands)
Acquired non-impaired loans:
 
 
 
 
 
 
 
 
 
 
 
Single-family residential
$
23,060

 
$

 
$
2,462

 
$

 
$

 
$
25,522

Construction - speculative

 

 

 

 

 

Construction - custom

 

 

 

 

 

Land - acquisition & development
2,267

 

 
716

 

 

 
2,983

Land - consumer lot loans
74

 

 
34

 

 

 
108

Multi-family
16,814

 

 

 

 

 
16,814

Commercial real estate
40,675

 
157

 
26,854

 

 

 
67,686

Commercial & industrial
4,041

 

 
3,226

 

 

 
7,267

HELOC
13,294

 

 
39

 

 

 
13,333

Consumer
534

 

 

 

 

 
534

 
100,759

 
157

 
33,331

 

 

 
134,247

Total grade as a % of total net loans
75.1
%
 
0.1
%
 
24.8
%
 
%
 
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Acquired credit-impaired loans:
 
 
 
 
 
 
 
 
Pool 1 - Construction and land A&D
14,266

 

 
24,493

 

 

 
38,759

Pool 2 - Single-family residential
19,010

 

 
982

 

 

 
19,992

Pool 3 - Multi-family
55

 

 
1,026

 

 

 
1,081

Pool 4 - HELOC & other consumer
3,338

 

 
2,289

 

 

 
5,627

Pool 5 - Commercial real estate
36,352

 
3,992

 
36,528

 

 

 
76,872

Pool 6 - Commercial & industrial
4,977

 
437

 
3,235

 
542

 

 
9,191

 
$
77,998

 
$
4,429

 
$
68,553

 
$
542

 
$

 
151,522

 
 
 
 
 
 
 
Total covered loans
 
285,769

 
 
 
 
 
 
 
 
 
Discount
 
(54,095
)
 
 
 
 
 
 
 
 
 
Allowance
 
(2,069
)
 
 
 
 
 
 
 
 
 
Covered loans, net
 
$
229,605


September 30, 2013
Internally Assigned Grade
 
Total
Net  Loans
 
Pass
 
Special mention
 
Substandard
 
Doubtful
 
Loss
 
 
(In thousands)
Acquired non-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
%
 
%
 
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Acquired 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 tables provide an analysis of the age of acquired non credit-impaired covered loans in past due status as of March 31, 2014 and September 30, 2013:
 
March 31, 2014
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
$
25,522

 
$
23,543

 
$
281

 
$
63

 
$
1,635

 
$
1,979

 
7.75
%
Construction - Speculative

 

 

 

 

 

 
NM

Construction - Custom

 

 

 

 

 

 
NM

Land - Acquisition & Development
2,983

 
2,947

 

 

 
36

 
36

 
1.21

Land - Consumer Lot Loans
108

 
74

 

 

 
34

 
34

 
31.48

Multi-Family
16,814

 
16,814

 

 

 

 

 

Commercial Real Estate
67,686

 
66,136

 

 

 
1,550

 
1,550

 
2.29

Commercial & Industrial
7,267

 
7,173

 

 

 
94

 
94

 
1.29

HELOC
13,333

 
13,294

 

 

 
39

 
39

 
0.29

Consumer
534

 
534

 

 

 

 

 

 
$
134,247

 
$
130,515

 
$
281

 
$
63

 
$
3,388

 
$
3,732

 
2.78
%



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
 
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
%

NM - not meaningful