XML 34 R22.htm IDEA: XBRL DOCUMENT v2.4.0.8
Covered Assets (Tables)
9 Months Ended
Jun. 30, 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 June 30, 2014 and the fiscal year ended September 30, 2013 were as follows:
 
June 30, 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
(20,230
)
 
20,230

 
(4,409
)
 
4,409

Transfers to REO

 
(6,359
)
 

 

Payments received, net

 
(62,946
)
 

 
(42,005
)
Balance at end of period
$
63,932

 
$
86,947

 
$
12,854

 
$
120,260

(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:
 
June 30, 2014
 
September 30, 2013
 
(In thousands)
Balance at beginning of fiscal year 2014 and 2013
$
64,615

 
$
87,571

Additions (1)
2,029

 
18,101

Payments made (received)
(949
)
 
(13,421
)
Amortization
(22,236
)
 
(28,722
)
Accretion
606

 
1,086

Balance at end of period
$
44,065

 
$
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 June 30, 2014 and September 30, 2013.
Credit Risk Profile by Internally Assigned Grade (excludes covered loans):
June 30, 2014
Internally Assigned Grade
 
Total
 
Pass
 
Special mention
 
Substandard
 
Doubtful
 
Loss
 
Gross Loans
 
(In thousands)
Non-acquired loans
 
 
 
 
 
 
 
 
 
 
 
  Single-family residential
$
5,325,757

 
$
2,993

 
$
138,021

 
$

 
$

 
$
5,466,771

  Construction - speculative
116,002

 

 
10,924

 

 

 
126,926

  Construction - custom
372,789

 

 

 

 

 
372,789

  Land - acquisition & development
79,820

 

 
8,499

 

 

 
88,319

  Land - consumer lot loans
111,459

 

 
460

 

 

 
111,919

  Multi-family
888,836

 

 
4,906

 

 

 
893,742

  Commercial real estate
490,940

 
17,097

 
15,813

 

 

 
523,850

  Commercial & industrial
312,811

 
16,508

 
4,123

 
110

 

 
333,552

  HELOC
116,929

 

 
248

 

 

 
117,177

  Consumer
131,910

 

 
152

 

 

 
132,062

 
7,947,253

 
36,598

 
183,146

 
110

 

 
8,167,107

 
 
 
 
 
 
 
 
 
 
 
 
Non-impaired acquired loans
 
 
 
 
 
 
 
 
 
 
 
  Single-family residential
12,014

 

 

 

 

 
12,014

  Construction - speculative

 

 

 

 

 

  Construction - custom

 

 

 

 

 

  Land - acquisition & development
663

 

 
406

 

 

 
1,069

  Land - consumer lot loans
2,654

 

 

 

 

 
2,654

  Multi-family
3,057

 

 

 

 

 
3,057

  Commercial real estate
89,566

 
2,516

 
11,133

 

 

 
103,215

  Commercial & industrial
42,571

 
13,600

 
4,144

 
34

 

 
60,349

  HELOC
8,469

 

 

 

 

 
8,469

  Consumer
6,427

 

 

 

 

 
6,427

 
165,421

 
16,116

 
15,683

 
34

 

 
197,254

 
 
 
 
 
 
 
 
 
 
 
 
 Credit-impaired acquired loans
 
 
 
 
 
 
 
 
 
 
 
  Pool 1 - Construction and land A&D
1,340

 

 
330

 

 

 
1,670

  Pool 2 - Single-family residential
326

 

 

 

 

 
326

  Pool 3 - Multi-family

 

 

 

 

 

  Pool 4 - HELOC & other consumer
10,716

 

 

 

 

 
10,716

  Pool 5 - Commercial real estate
50,556

 
2,155

 
13,645

 

 

 
66,356

  Pool 6 - Commercial & industrial
712

 
3,162

 

 
406

 

 
4,280

Total credit impaired acquired loans
63,650

 
5,317

 
13,975

 
406

 

 
83,348

Total gross loans
$
8,176,324

 
$
58,031

 
$
212,804

 
$
550

 
$

 
$
8,447,709

 
 
 
 
 
 
 
 
 
 
 
 
Total grade as a % of total gross loans
96.9
%
 
0.7
%
 
2.4
%
 
%
 
%
 
 


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):
 
June 30, 2014
Performing Loans
 
Non-Performing Loans
 
Amount
 
% of Total
Gross  Loans
 
Amount
 
% of Total
Gross  Loans
 
(In thousands)
Single-family residential
$
5,388,454

 
98.6
%
 
$
78,317

 
1.4
%
Construction - speculative
124,960

 
98.5

 
1,966

 
1.5

Construction - custom
372,646

 
100.0

 
143

 

Land - acquisition & development
86,024

 
97.4

 
2,295

 
2.6

Land - consumer lot loans
110,040

 
98.3

 
1,879

 
1.7

Multi-family
891,639

 
99.8

 
2,103

 
0.2

Commercial real estate
518,408

 
99.0

 
5,442

 
1.0

Commercial & industrial
333,036

 
99.8

 
516

 
0.2

HELOC
116,207

 
99.2

 
970

 
0.8

Consumer
131,467

 
99.5

 
595

 
0.5

 
$
8,072,881

 
98.8
%
 
$
94,226

 
1.2
%

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

 
2.1

 
$
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 June 30, 2014 and September 30, 2013:
June 30, 2014
Internally Assigned Grade
 
Total
Net  Loans
 
Pass
 
Special mention
 
Substandard
 
Doubtful
 
Loss
 
 
(In thousands)
Acquired non-impaired loans:
 
 
 
 
 
 
 
 
 
 
 
Single-family residential
$
21,812

 
$

 
$
2,656

 
$

 
$

 
$
24,468

Construction - speculative

 

 

 

 

 

Construction - custom

 

 

 

 

 

Land - acquisition & development
1,441

 

 
395

 

 

 
1,836

Land - consumer lot loans
74

 

 

 

 

 
74

Multi-family
16,472

 

 

 

 

 
16,472

Commercial real estate
38,410

 
136

 
24,486

 

 

 
63,032

Commercial & industrial
2,831

 

 
2,748

 

 

 
5,579

HELOC
12,725

 

 

 

 

 
12,725

Consumer
501

 

 

 

 

 
501

 
$
94,266

 
$
136

 
$
30,285

 
$

 
$

 
$
124,687

Total grade as a % of total net loans
75.6
%
 
0.1
%
 
24.3
%
 
%
 
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Acquired credit-impaired loans:
 
 
 
 
 
 
 
 
Pool 1 - Construction and land A&D
$
9,429

 
$

 
$
17,919

 
$

 
$

 
$
27,348

Pool 2 - Single-family residential
16,429

 

 
982

 

 

 
17,411

Pool 3 - Multi-family
54

 

 
836

 

 

 
890

Pool 4 - HELOC & other consumer
2,938

 

 
1,227

 

 

 
4,165

Pool 5 - Commercial real estate
36,298

 
707

 
31,377

 

 

 
68,382

Pool 6 - Commercial & industrial
4,982

 

 
3,121

 
534

 

 
8,637

 
$
70,130

 
$
707

 
$
55,462

 
$
534

 
$

 
$
126,833

 
 
 
 
 
 
 
Total covered loans
 
251,520

 
 
 
 
 
 
 
 
 
Discount
 
(42,244
)
 
 
 
 
 
 
 
 
 
Allowance
 
(2,069
)
 
 
 
 
 
 
 
 
 
Covered loans, net
 
$
207,207


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 June 30, 2014 and September 30, 2013:
 
June 30, 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
$
24,468

 
$
23,056

 
$
108

 
$
13

 
$
1,291

 
$
1,412

 
5.77
%
Construction - Speculative

 

 

 

 

 

 

Construction - Custom

 

 

 

 

 

 

Land - Acquisition & Development
1,836

 
1,800

 

 

 
36

 
36

 
1.96

Land - Consumer Lot Loans
74

 
74

 

 

 

 

 

Multi-Family
16,472

 
16,472

 

 

 

 

 

Commercial Real Estate
63,032

 
61,937

 

 

 
1,095

 
1,095

 
1.74

Commercial & Industrial
5,579

 
5,579

 

 

 

 

 

HELOC
12,725

 
12,628

 
97

 

 

 
97

 
0.76

Consumer
501

 
486

 
2

 
13

 

 
15

 
2.99

 
$
124,687

 
$
122,032

 
$
207

 
$
26

 
$
2,422

 
$
2,655

 
2.13
%



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

 

 

 

 

 

 

Construction - Custom

 

 

 

 

 

 

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
%