XML 37 R22.htm IDEA: XBRL DOCUMENT v2.4.1.9
Covered Assets (Tables)
3 Months Ended
Dec. 31, 2014
Fair Value Inputs, Assets, Quantitative Information [Line Items]  
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 quarter ended December 31, 2014 and the fiscal year ended September 30, 2014 were as follows:
 
December 31, 2014
Acquired Impaired
 
Acquired Non-impaired
 
Accretable
Yield
 
Carrying
Amount of
Loans
 
Accretable
Yield
 
Carrying
Amount of
Loans
 
(In thousands)
Balance at beginning of period
$
64,534

 
$
78,055

 
$
10,259

 
$
98,422

Accretion
(4,509
)
 
4,509

 
(1,909
)
 
1,909

Transfers to REO

 
(51
)
 

 

Payments received, net

 
(4,025
)
 

 
(16,942
)
Balance at end of period
$
60,025

 
$
78,488

 
$
8,350

 
$
83,389

 
 
 
 
 
September 30, 2014
Acquired Impaired
 
Acquired Non-impaired
 
Accretable
Yield
 
Carrying
Amount of
Loans
 
Accretable
Yield
 
Carrying
Amount of
Loans
 
(In thousands)
Balance at beginning of period
$
78,277

 
$
138,091

 
$
17,263

 
$
157,856

Reclassification from nonaccretable balance, net
10,186

 
(2,069
)
 

 

Accretion
(23,929
)
 
23,929

 
(7,004
)
 
7,004

Transfers to REO

 
(8,943
)
 

 

Payments received, net

 
(72,953
)
 

 
(66,438
)
Balance at end of period
$
64,534

 
$
78,055

 
$
10,259

 
$
98,422

Schedule of Activity for FDIC Indemnification Asset
The following table shows the year to date activity for the FDIC indemnification asset:
 
December 31, 2014
 
September 30, 2014
 
(In thousands)
Balance at beginning of fiscal year 2014 and 2013
$
36,860

 
$
64,615

Additions

 
1,795

Payments made (received)
430

 
(2,502
)
Amortization
(7,074
)
 
(27,850
)
Accretion
140

 
802

Balance at end of period
$
30,356

 
$
36,860

Summary of Loans Based on Credit Quality Indicators
The following tables provide information on loans based on credit quality indicators (defined above) as of December 31, 2014 and September 30, 2014.
Credit Risk Profile by Internally Assigned Grade (excludes covered loans):
December 31, 2014
Internally Assigned Grade
 
Total
 
Pass
 
Special mention
 
Substandard
 
Doubtful
 
Loss
 
Gross Loans
 
(In thousands)
Non-acquired loans
 
 
 
 
 
 
 
 
 
 
 
  Single-family residential
$
5,484,864

 
$
2,357

 
$
120,987

 
$

 
$

 
$
5,608,208

  Construction - speculative
147,979

 

 
4,471

 

 

 
152,450

  Construction - custom
377,561

 

 

 

 

 
377,561

  Land - acquisition & development
78,428

 

 
5,572

 

 

 
84,000

  Land - consumer lot loans
103,890

 

 
602

 

 

 
104,492

  Multi-family
971,647

 

 
6,105

 

 

 
977,752

  Commercial real estate
566,553

 
1,955

 
28,928

 

 

 
597,436

  Commercial & industrial
333,082

 
13,653

 
44,592

 

 

 
391,327

  HELOC
117,799

 

 
248

 

 

 
118,047

  Consumer
126,929

 

 

 

 

 
126,929

 
8,308,732

 
17,965

 
211,505

 

 

 
8,538,202

 
 
 
 
 
 
 
 
 
 
 
 
Acquired loans
 
 
 
 
 
 
 
 
 
 
 
  Single-family residential
11,163

 

 

 

 

 
11,163

  Land - acquisition & development
479

 

 
393

 

 

 
872

  Land - consumer lot loans
2,496

 

 

 

 

 
2,496

  Multi-family
2,954

 

 

 

 

 
2,954

  Commercial real estate
83,991

 
742

 
7,400

 

 

 
92,133

  Commercial & industrial
45,643

 
13,001

 
171

 
21

 

 
58,836

  HELOC
7,749

 

 

 

 

 
7,749

  Consumer
4,369

 

 

 

 

 
4,369

 
158,844

 
13,743

 
7,964

 
21

 

 
180,572

 
 
 
 
 
 
 
 
 
 
 
 
 Credit impaired acquired loans
 
 
 
 
 
 
 
 
 
 
 
  Pool 1 - Construction and land A&D
1,244

 

 
289

 

 

 
1,533

  Pool 2 - Single-family residential
323

 

 

 

 

 
323

  Pool 3 - Multi-family

 

 

 

 

 

  Pool 4 - HELOC & other consumer
9,256

 

 

 

 

 
9,256

  Pool 5 - Commercial real estate
48,716

 

 
11,571

 

 

 
60,287

  Pool 6 - Commercial & industrial
452

 
2,803

 

 

 

 
3,255

Total credit impaired acquired loans
59,991

 
2,803

 
11,860

 

 

 
74,654

Total gross loans
$
8,527,567

 
$
34,511

 
$
231,329

 
$
21

 
$

 
$
8,793,428

 
 
 
 
 
 
 
 
 
 
 
 
Total grade as a % of total gross loans
97.0
%
 
0.4
%
 
2.6
%
 
%
 
%
 
 


September 30, 2014
Internally Assigned Grade
 
Total
 
Pass
 
Special mention
 
Substandard
 
Doubtful
 
Loss
 
Gross Loans
 
(In thousands)
Non-acquired loans
 
 
 
 
 
 
 
 
 
 
 
 Single-family residential
$
5,426,895

 
$
2,793

 
$
130,515

 
$

 
$

 
$
5,560,203

 Construction - speculative
134,950

 

 
5,110

 

 

 
140,060

 Construction - custom
385,824

 

 

 

 

 
385,824

 Land - acquisition & development
71,692

 

 
6,140

 

 

 
77,832

 Land - consumer lot loans
108,013

 

 
610

 

 

 
108,623

 Multi-family
912,728

 

 
4,558

 

 

 
917,286

 Commercial real estate
557,914

 
1,971

 
31,451

 

 

 
591,336

 Commercial & industrial
359,221

 
14,740

 
5,265

 

 

 
379,226

 HELOC
115,794

 

 
248

 

 

 
116,042

 Consumer
132,349

 

 
241

 

 

 
132,590

 
8,205,380

 
19,504

 
184,138

 

 

 
8,409,022

 
 
 
 
 
 
 
 
 
 
 
 
Acquired loans
 
 
 
 
 
 
 
 
 
 
 
  Single-family residential
11,716

 

 

 

 

 
11,716

  Land - acquisition & development
503

 

 
402

 

 

 
905

  Land - consumer lot loans
2,507

 

 

 

 

 
2,507

  Multi-family
2,999

 

 

 

 

 
2,999

  Commercial real estate
88,974

 
2,571

 
6,353

 

 

 
97,898

  Commercial & industrial
36,311

 
13,642

 
1,375

 
58

 

 
51,386

  HELOC
8,274

 

 

 

 

 
8,274

  Consumer
5,670

 

 

 

 

 
5,670

 
156,954

 
16,213

 
8,130

 
58

 

 
181,355

 
 
 
 
 
 
 
 
 
 
 
 
Credit impaired acquired loans
 
 
 
 
 
 
 
 
 
 
 
  Pool 1 - Construction and land A&D
1,292

 

 
330

 

 

 
1,622

  Pool 2 - Single-family residential
325

 

 

 

 

 
325

  Pool 3 - Multi-family

 

 

 

 

 

  Pool 4 - HELOC & other consumer
10,194

 

 

 

 

 
10,194

  Pool 5 - Commercial real estate
48,878

 
2,143

 
12,702

 

 

 
63,723

  Pool 6 - Commercial & industrial
643

 

 
2,833

 

 

 
3,476

Total credit impaired acquired loans
61,332

 
2,143

 
15,865

 

 

 
79,340

Total gross loans
$
8,423,666

 
$
37,860

 
$
208,133

 
$
58

 
$

 
$
8,669,717

Total grade as a % of total gross loans
97.2
%
 
0.4
%
 
2.4
%
 
%
 
%
 
 

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 as of December 31, 2014 and September 30, 2014:
 
December 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
 
 
(In thousands)
 
 
Single-Family Residential
$
21,876

 
$
21,306

 
$
27

 
$
201

 
$
342

 
$
570

 
2.61
%
Land - Acquisition & Development
389

 
353

 

 

 
36

 
36

 
9.25

Land - Consumer Lot Loans
73

 
73

 

 

 

 

 

Multi-Family
4,250

 
4,250

 

 

 

 

 

Commercial Real Estate
40,127

 
40,127

 

 

 

 

 

Commercial & Industrial
5,111

 
5,111

 

 

 

 

 

HELOC
11,226

 
11,197

 
29

 

 

 
29

 
0.26

Consumer
393

 
390

 

 
3

 

 
3

 
0.76

 
$
83,445

 
$
82,807

 
$
56

 
$
204

 
$
378

 
$
638

 
0.76
%



September 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
 
 
(In thousands)
 
 
Single-Family Residential
$
23,067

 
$
22,391

 
$
230

 
$
40

 
$
406

 
$
676

 
2.93
%
Land - Acquisition & Development
1,364

 
1,328

 

 

 
36

 
36

 
2.64

Land - Consumer Lot Loans
73

 
73

 

 

 

 

 

Multi-Family
6,598

 
5,502

 

 

 
1,096

 
1,096

 
16.61

Commercial Real Estate
51,336

 
51,336

 

 

 

 

 

Commercial & Industrial
5,492

 
5,492

 

 

 

 

 

HELOC
11,777

 
11,777

 

 

 

 

 

Consumer
454

 
443

 
11

 

 

 
11

 
2.42

 
$
100,161

 
$
98,342

 
$
241

 
$
40

 
$
1,538

 
$
1,819

 
1.82
%


Acquired or Covered Loans [Member]  
Fair Value Inputs, Assets, Quantitative Information [Line Items]  
Summary of Loans Based on Credit Quality Indicators
The following tables provide information on covered loans based on credit quality indicators (defined in Note E ) as of December 31, 2014 and September 30, 2014:
 
December 31, 2014
Internally Assigned Grade
 
Total
Net  Loans
 
Pass
 
Special mention
 
Substandard
 
Doubtful
 
Loss
 
 
(In thousands)
Purchased non credit-impaired loans:
 
 
 
 
 
 
 
 
 
 
 
Single-family residential
$
20,664

 
$

 
$
1,212

 
$

 
$

 
$
21,876

Land - acquisition & development
353

 

 
36

 

 

 
389

Land - consumer lot loans
73

 

 

 

 

 
73

Multi-family
4,250

 

 

 

 

 
4,250

Commercial real estate
25,317

 

 
14,810

 

 

 
40,127

Commercial & industrial
2,476

 

 
2,635

 

 

 
5,111

HELOC
11,226

 

 

 

 

 
11,226

Consumer
393

 

 

 

 

 
393

 
64,752

 

 
18,693

 

 

 
83,445

Total grade as a % of total net loans
77.6
%
 
%
 
22.4
%
 
%
 
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Purchased credit-impaired loans:
 
 
 
 
 
 
 
 
Pool 1 - Construction and land A&D
7,128

 

 
12,142

 

 

 
19,270

Pool 2 - Single-family residential
15,061

 

 
324

 

 

 
15,385

Pool 3 - Multi-family
51

 

 
440

 

 

 
491

Pool 4 - HELOC & other consumer
2,772

 

 
1,167

 

 

 
3,939

Pool 5 - Commercial real estate
33,543

 
692

 
28,437

 

 

 
62,672

Pool 6 - Commercial & industrial
3,125

 

 
3,793

 
517

 

 
7,435

 
$
61,680

 
$
692

 
$
46,303

 
$
517

 
$

 
109,192

 
 
 
 
 
 
 
Total covered loans
 
192,637

 
 
 
 
 
 
 
 
 
Discount
 
(28,916
)
 
 
 
 
 
 
 
 
 
Allowance
 
(2,243
)
 
 
 
 
 
 
 
 
 
Covered loans, net
 
$
161,478


September 30, 2014
Internally Assigned Grade
 
Total
Net  Loans
 
Pass
 
Special mention
 
Substandard
 
Doubtful
 
Loss
 
 
(In thousands)
Purchased non credit-impaired loans:
 
 
 
 
 
 
 
 
 
 
 
Single-family residential
$
21,311

 
$

 
$
1,756

 
$

 
$

 
$
23,067

Land - acquisition & development
972

 

 
392

 

 

 
1,364

Land - consumer lot loans
73

 

 

 

 

 
73

Multi-family
6,598

 

 

 

 

 
6,598

Commercial real estate
26,940

 
115

 
24,281

 

 

 
51,336

Commercial & industrial
2,801

 

 
2,691

 

 

 
5,492

HELOC
11,777

 

 

 

 

 
11,777

Consumer
454

 

 

 

 

 
454

 
70,926

 
115

 
29,120

 

 

 
100,161

Total grade as a % of total net loans
70.8
%
 
0.1
%
 
29.1
%
 
%
 
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Purchased credit-impaired loans:
 
 
 
 
 
 
 
 
Pool 1 - Construction and land A&D
8,349

 

 
11,912

 

 

 
20,261

Pool 2 - Single-family residential
15,585

 

 
379

 

 

 
15,964

Pool 3 - Multi-family
52

 

 
471

 

 

 
523

Pool 4 - HELOC & other consumer
2,804

 

 
1,173

 

 

 
3,977

Pool 5 - Commercial real estate
33,909

 
700

 
29,782

 

 

 
64,391

Pool 6 - Commercial & industrial
3,509

 

 
3,892

 
525

 

 
7,926

 
$
64,208

 
$
700

 
$
47,609

 
$
525

 
$

 
113,042

 
 
 
 
 
 
 
Total covered loans
 
213,203

 
 
 
 
 
 
 
 
 
Discount
 
(34,483
)
 
 
 
 
 
 
 
 
 
Allowance
 
(2,244
)
 
 
 
 
 
 
 
 
 
Covered loans, net
 
$
176,476