XML 37 R22.htm IDEA: XBRL DOCUMENT v2.4.1.9
Covered Assets (Tables)
6 Months Ended
Mar. 31, 2015
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, 2015 and the fiscal year ended September 30, 2014 were as follows:
 
March 31, 2015
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
$
64,534

 
$
78,055

 
$
10,259

 
$
98,422

Reclassification from nonaccretable balance, net
6,307

 

 

 

Accretion
(9,392
)
 
9,392

 
(4,016
)
 
4,016

Transfers to REO

 
(936
)
 

 

Payments received, net

 
(11,049
)
 

 
(40,452
)
Balance at end of period
$
61,449

 
$
75,462

 
$
6,243

 
$
61,986

September 30, 2014
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
$
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:
 
March 31, 2015
 
September 30, 2014
 
(In thousands)
Balance at beginning of fiscal year 2015 and 2014
$
36,860

 
$
64,615

Additions and deletions (1)
(1,795
)
 
1,795

Payments made (received)
738

 
(2,502
)
Amortization
(12,972
)
 
(27,850
)
Accretion
284

 
802

Balance at end of period
$
23,115

 
$
36,860

(1) reclassification of ALLL allowance due to changes in cash flows
 
 
 
Summary of Loans Based on Credit Quality Indicators
The following tables provide information on loans (excluding covered loans) based on credit quality indicators as defined above as of March 31, 2015 and September 30, 2014.
March 31, 2015
Internally Assigned Grade
 
Total
 
Pass
 
Special mention
 
Substandard
 
Doubtful
 
Loss
 
Gross Loans
 
(In thousands)
Non-acquired loans
 
 
 
 
 
 
 
 
 
 
 
  Single-family residential
$
5,426,579

 
$
2,343

 
$
106,182

 
$

 
$

 
$
5,535,104

  Construction - speculative
157,847

 

 
5,810

 

 

 
163,657

  Construction - custom
370,693

 

 

 

 

 
370,693

  Land - acquisition & development
99,686

 

 
5,372

 

 

 
105,058

  Land - consumer lot loans
101,505

 

 
577

 

 

 
102,082

  Multi-family
1,004,149

 

 
5,854

 

 

 
1,010,003

  Commercial real estate
728,274

 

 
12,863

 

 

 
741,137

  Commercial & industrial
353,998

 
13,949

 
35,542

 
4,869

 

 
408,358

  HELOC
120,653

 

 
248

 

 

 
120,901

  Consumer
218,500

 

 
180

 

 

 
218,680

 
8,581,884

 
16,292

 
172,628

 
4,869

 

 
8,775,673

 
 
 
 
 
 
 
 
 
 
 
 
Non-impaired acquired loans
 
 
 
 
 
 
 
 
 
 
 
  Single-family residential
10,977

 

 

 

 

 
10,977

  Land - acquisition & development
343

 

 
385

 

 

 
728

  Land - consumer lot loans
2,476

 

 

 

 

 
2,476

  Multi-family
2,912

 

 

 

 

 
2,912

  Commercial real estate
81,059

 
514

 
5,740

 

 

 
87,313

  Commercial & industrial
53,666

 
1,870

 
123

 

 

 
55,659

  HELOC
6,700

 

 

 

 

 
6,700

  Consumer
2,794

 

 

 

 

 
2,794

 
160,927

 
2,384

 
6,248

 

 

 
169,559

 
 
 
 
 
 
 
 
 
 
 
 
 Credit-impaired acquired loans
 
 
 
 
 
 
 
 
 
 
 
  Pool 1 - Construction and land A&D
1,146

 

 
249

 

 

 
1,395

  Pool 2 - Single-family residential
322

 

 

 

 

 
322

  Pool 3 - Multi-family

 

 

 

 

 

  Pool 4 - HELOC & other consumer
8,889

 

 

 

 

 
8,889

  Pool 5 - Commercial real estate
45,472

 
1,773

 
9,482

 

 

 
56,727

  Pool 6 - Commercial & industrial
2,190

 

 

 

 

 
2,190

Total credit impaired acquired loans
58,019

 
1,773

 
9,731

 

 

 
69,523

Total gross loans
$
8,800,830

 
$
20,449

 
$
188,607

 
$
4,869

 
$

 
$
9,014,755

 
 
 
 
 
 
 
 
 
 
 
 
Total grade as a % of total gross loans
97.6
%
 
0.2
%
 
2.1
%
 
0.1
%
 
%
 
 


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

 
 
 
 
 
 
 
 
 
 
 
 
Non-impaired 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
%
 
%
 
%
 
 

Credit Risk Profile Based on Payment Activity (excludes acquired and covered loans):
 
March 31, 2015
Performing Loans
 
Non-Performing Loans
 
Amount
 
% of Total
Gross  Loans
 
Amount
 
% of Total
Gross  Loans
 
(In thousands)
Single-family residential
$
5,474,323

 
98.9
%
 
$
60,781

 
1.1
%
Construction - speculative
162,505

 
99.3

 
1,152

 
0.7

Construction - custom
370,693

 
100.0

 

 

Land - acquisition & development
105,058

 
100.0

 

 

Land - consumer lot loans
99,624

 
97.6

 
2,458

 
2.4

Multi-family
1,010,003

 
100.0

 

 

Commercial real estate
735,402

 
99.2

 
5,735

 
0.8

Commercial & industrial
403,340

 
98.8

 
5,018

 
1.2

HELOC
119,726

 
99.0

 
1,175

 
1.0

Consumer
218,104

 
99.7

 
576

 
0.3

 
$
8,698,778

 
99.1
%
 
$
76,895

 
0.9
%

September 30, 2014
Performing Loans
 
Non-Performing Loans
 
Amount
 
% of Total
Gross  Loans
 
Amount
 
% of Total
Gross  Loans
 
(In thousands)
Single-family residential
$
5,486,136

 
98.7
%
 
$
74,067

 
1.3
%
Construction - speculative
138,583

 
98.9

 
1,477

 
1.1

Construction - custom
385,824

 
100.0

 

 

Land - acquisition & development
77,021

 
99.0

 
811

 
1.0

Land - consumer lot loans
105,986

 
97.6

 
2,637

 
2.4

Multi-family
915,544

 
99.8

 
1,742

 
0.2

Commercial real estate
586,230

 
99.1

 
5,106

 
0.9

Commercial & industrial
379,219

 
100.0

 
7

 

HELOC
115,247

 
99.3

 
795

 
0.7

Consumer
131,801

 
99.4

 
789

 
0.6

 
$
8,321,591

 
99.0
%
 
$
87,431

 
1.0
%
The following tables provide information on covered loans based on credit quality indicators (defined in Note E ) as of March 31, 2015 and September 30, 2014:
March 31, 2015
Internally Assigned Grade
 
Total
Net  Loans
 
Pass
 
Special mention
 
Substandard
 
Doubtful
 
Loss
 
 
(In thousands)
Acquired non-impaired loans:
 
 
 
 
 
 
 
 
 
 
 
Single-family residential
$
19,975

 
$

 
$
775

 
$

 
$

 
$
20,750

Construction - speculative

 

 

 

 

 

Construction - custom

 

 

 

 

 

Land - acquisition & development
349

 

 

 

 

 
349

Land - consumer lot loans
72

 

 

 

 

 
72

Multi-family
903

 

 

 

 

 
903

Commercial real estate
14,188

 

 
8,779

 

 

 
22,967

Commercial & industrial
2,241

 

 
2,142

 

 

 
4,383

HELOC
10,093

 

 

 

 

 
10,093

Consumer
336

 

 

 

 

 
336

 
$
48,157

 
$

 
$
11,696

 
$

 
$

 
$
59,853

Total grade as a % of total net loans
80.5
%
 
%
 
19.5
%
 
%
 
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Acquired credit-impaired loans:
 
 
 
 
 
 
 
 
Pool 1 - Construction and land A&D
$
6,639

 
$

 
$
9,424

 
$

 
$

 
$
16,063

Pool 2 - Single-family residential
14,700

 

 
228

 

 

 
14,928

Pool 3 - Multi-family
49

 

 
409

 

 

 
458

Pool 4 - HELOC & other consumer
2,728

 

 
581

 

 

 
3,309

Pool 5 - Commercial real estate
32,425

 
685

 
24,224

 
1,734

 

 
59,068

Pool 6 - Commercial & industrial
3,423

 

 
1,916

 

 

 
5,339

 
$
59,964

 
$
685

 
$
36,782

 
$
1,734

 
$

 
99,165

 
 
 
 
 
 
 
Total covered loans
 
159,018

 
 
 
 
 
 
 
 
 
Discount
 
(21,013
)
 
 
 
 
 
 
 
 
 
Allowance
 

 
 
 
 
 
 
 
 
 
Covered loans, net
 
$
138,005


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

 
$

 
$
1,756

 
$

 
$

 
$
23,067

Construction - speculative

 

 

 

 

 

Construction - custom

 

 

 

 

 

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
%
 
%
 
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Acquired 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

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, 2015 and September 30, 2014:
 
March 31, 2015
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
$
20,750

 
$
20,068

 
$
122

 
$

 
$
560

 
$
682

 
3.29
%
Construction - Speculative

 

 

 

 

 

 

Construction - Custom

 

 

 

 

 

 

Land - Acquisition & Development
349

 
349

 

 

 

 

 

Land - Consumer Lot Loans
72

 
72

 

 

 

 

 

Multi-Family
903

 
903

 

 

 

 

 

Commercial Real Estate
22,967

 
22,092

 

 

 
875

 
875

 
3.81

Commercial & Industrial
4,383

 
2,315

 

 
2,068

 

 
2,068

 
47.18

HELOC
10,093

 
10,035

 
58

 

 

 
58

 
0.57

Consumer
336

 
327

 
9

 

 

 
9

 
2.68

 
$
59,853

 
$
56,161

 
$
189

 
$
2,068

 
$
1,435

 
$
3,692

 
6.17
%



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
 
Single-Family Residential
$
23,067

 
$
22,391

 
$
230

 
$
40

 
$
406

 
$
676

 
2.93
%
Construction - Speculative

 

 

 

 

 

 

Construction - Custom

 

 

 

 

 

 

Land - Acquisition & Development
1,364

 
1,328

 

 

 
36

 
36

 
2.64

Land - Consumer Lot Loans
73

 
73

 

 

 

 

 

Multi-Family
6,598

 
6,598

 

 

 

 

 

Commercial Real Estate
51,336

 
50,240

 

 

 
1,096

 
1,096

 
2.13

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
%