XML 37 R22.htm IDEA: XBRL DOCUMENT v3.2.0.727
Covered Assets (Tables)
9 Months Ended
Jun. 30, 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 June 30, 2015 and the fiscal year ended September 30, 2014 were as follows:
 
June 30, 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

Transfer to non-covered
(23,167
)
 
(15,866
)
 
(1,482
)
 
(33,649
)
Reclassification from nonaccretable balance, net
6,307

 

 

 

Accretion
(11,577
)
 
11,577

 
(4,358
)
 
4,358

Transfers to REO

 
(1,893
)
 

 

Payments received, net

 
(19,845
)
 

 
(43,848
)
Balance at end of period
$
36,097

 
$
52,028

 
$
4,419

 
$
25,283

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:
 
June 30, 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)
714

 
(2,502
)
Amortization
(17,418
)
 
(27,850
)
Accretion
422

 
802

Balance at end of period
$
18,783

 
$
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 (net of LIP and excluding covered loans) based on credit quality indicators as defined above as of June 30, 2015 and September 30, 2014.
June 30, 2015
Internally Assigned Grade
 
Total
 
Pass
 
Special mention
 
Substandard
 
Doubtful
 
Loss
 
Gross Loans
 
(In thousands)
Non-acquired loans
 
 
 
 
 
 
 
 
 
 
 
  Single-family residential
$
5,456,628

 
$

 
$
90,313

 
$

 
$

 
$
5,546,941

  Construction - speculative
114,706

 

 
3,005

 

 

 
117,711

  Construction - custom
204,914

 

 

 

 

 
204,914

  Land - acquisition & development
67,726

 

 
5,130

 

 

 
72,856

  Land - consumer lot loans
102,007

 

 
429

 

 

 
102,436

  Multi-family
1,009,785

 

 
3,960

 

 

 
1,013,745

  Commercial real estate
682,908

 
5,068

 
9,984

 

 

 
697,960

  Commercial & industrial
411,925

 
965

 
38,583

 

 

 
451,473

  HELOC
122,626

 

 
248

 

 

 
122,874

  Consumer
205,950

 

 

 

 

 
205,950

 
8,379,175

 
6,033

 
151,652

 

 

 
8,536,860

 
 
 
 
 
 
 
 
 
 
 
 
Non-impaired acquired loans
 
 
 
 
 
 
 
 
 
 
 
  Single-family residential
12,872

 

 
23

 

 

 
12,895

  Land - acquisition & development
651

 

 
377

 

 

 
1,028

  Land - consumer lot loans
2,355

 

 
117

 

 

 
2,472

  Multi-family
3,692

 

 

 

 

 
3,692

  Commercial real estate
86,529

 
511

 
14,502

 

 

 
101,542

  Commercial & industrial
54,243

 
1,228

 
2,141

 

 

 
57,612

  HELOC
6,414

 

 

 

 

 
6,414

  Consumer
2,484

 

 
413

 

 

 
2,897

 
169,240

 
1,739

 
17,573

 

 

 
188,552

 
 
 
 
 
 
 
 
 
 
 
 
 Credit-impaired acquired loans
 
 
 
 
 
 
 
 
 
 
 
  Pool 1 - Construction and land A&D
6,655

 

 
2,305

 

 

 
8,960

  Pool 2 - Single-family residential
320

 

 

 

 

 
320

  Pool 3 - Multi-family

 

 

 

 

 

  Pool 4 - HELOC & other consumer
8,598

 

 
638

 

 

 
9,236

  Pool 5 - Commercial real estate
47,715

 

 
22,811

 

 

 
70,526

  Pool 6 - Commercial & industrial
2,931

 

 
375

 

 

 
3,306

Total credit impaired acquired loans
66,219

 

 
26,129

 

 

 
92,348

Total gross loans
$
8,614,634

 
$
7,772

 
$
195,354

 
$

 
$

 
$
8,817,760

 
 
 
 
 
 
 
 
 
 
 
 
Total grade as a % of total gross loans
97.7
%
 
0.1
%
 
2.2
%
 
%
 
%
 
 


September 30, 2014
Internally Assigned Grade
 
Total
 
Pass
 
Special mention
 
Substandard
 
Doubtful
 
Loss
 
Gross Loans
 
(In thousands)
Non-acquired loans
 
 
 
 
 
 
 
 
 
 
 
 Single-family residential
$
5,424,624

 
$
2,793

 
$
130,339

 
$

 
$

 
$
5,557,756

 Construction - speculative
81,931

 

 
5,104

 

 

 
87,035

 Construction - custom
192,098

 

 

 

 

 
192,098

 Land - acquisition & development
61,949

 

 
6,117

 

 

 
68,066

 Land - consumer lot loans
107,979

 

 
610

 

 

 
108,589

 Multi-family
887,639

 

 
4,556

 

 

 
892,195

 Commercial real estate
495,892

 
1,971

 
31,441

 

 

 
529,304

 Commercial & industrial
359,168

 
14,740

 
5,265

 

 

 
379,173

 HELOC
115,794

 

 
248

 

 

 
116,042

 Consumer
132,444

 

 
241

 

 

 
132,685

 
7,859,518

 
19,504

 
183,921

 

 

 
8,062,943

 
 
 
 
 
 
 
 
 
 
 
 
Non-impaired acquired loans
 
 
 
 
 
 
 
 
 
 
 
  Single-family residential
11,716

 

 

 

 

 
11,716

  Land - acquisition & development
503

 

 
402

 

 

 
905

  Land - consumer lot loans
2,502

 

 

 

 

 
2,502

  Multi-family
2,999

 

 

 

 

 
2,999

  Commercial real estate
88,940

 
2,571

 
6,353

 

 

 
97,864

  Commercial & industrial
36,309

 
13,642

 
1,375

 
58

 

 
51,384

  HELOC
8,274

 

 

 

 

 
8,274

  Consumer
5,670

 

 

 

 

 
5,670

 
156,913

 
16,213

 
8,130

 
58

 

 
181,314

 
 
 
 
 
 
 
 
 
 
 
 
Credit-impaired acquired loans
 
 
 
 
 
 
 
 
 
 
 
  Pool 1 - Construction and land A&D
1,251

 

 
330

 

 

 
1,581

  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
48,867

 
2,143

 
12,702

 

 

 
63,712

  Pool 6 - Commercial & industrial
643

 

 
2,833

 

 

 
3,476

Total credit impaired acquired loans
61,280

 
2,143

 
15,865

 

 

 
79,288

Total gross loans
$
8,077,711

 
$
37,860

 
$
207,916

 
$
58

 
$

 
$
8,323,545

 
 
 
 
 
 
 
 
 
 
 
 
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):
 
June 30, 2015
Performing Loans
 
Non-Performing Loans
 
Amount
 
% of Total
Gross  Loans
 
Amount
 
% of Total
Gross  Loans
 
(In thousands)
Single-family residential
$
5,490,303

 
99.0
%
 
$
56,638

 
1.0
%
Construction - speculative
116,949

 
99.4

 
762

 
0.6

Construction - custom
204,559

 
99.8

 
355

 
0.2

Land - acquisition & development
71,471

 
100.0

 

 

Land - consumer lot loans
101,128

 
98.4

 
1,308

 
1.6

Multi-family
1,012,250

 
99.8

 
786

 
0.2

Commercial real estate
693,479

 
99.7

 
2,852

 
0.3

Commercial & industrial
450,124

 
99.8

 
1,205

 
0.2

HELOC
121,985

 
99.3

 
889

 
0.7

Consumer
205,437

 
99.8

 
513

 
0.2

 
$
8,467,685

 
99.2
%
 
$
65,308

 
0.8
%

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 June 30, 2015 and September 30, 2014:
June 30, 2015
Internally Assigned Grade
 
Total
Net  Loans
 
Pass
 
Special mention
 
Substandard
 
Doubtful
 
Loss
 
 
(In thousands)
Acquired non-impaired loans:
 
 
 
 
 
 
 
 
 
 
 
Single-family residential
$
15,300

 
$

 
$
593

 
$

 
$

 
$
15,893

Commercial & industrial

 

 
28

 

 

 
28

HELOC
9,214

 

 

 

 

 
9,214

 
$
24,514

 
$

 
$
621

 
$

 
$

 
$
25,135

Total grade as a % of total net loans
97.5
%
 
%
 
2.5
%
 
%
 
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Acquired credit-impaired loans:
 
 
 
 
 
 
 
 
Pool 1 - Construction and land A&D
$
151

 
$

 
$
1,613

 
$

 
$

 
$
1,764

Pool 2 - Single-family residential
14,375

 

 
331

 

 

 
14,706

Pool 3 - Multi-family
48

 

 
377

 

 

 
425

Pool 4 - HELOC & other consumer
2,611

 

 

 

 

 
2,611

Pool 5 - Commercial real estate
23,805

 

 
11,048

 

 

 
34,853

Pool 6 - Commercial & industrial
394

 

 
1,276

 

 

 
1,670

 
$
41,384

 
$

 
$
14,645

 
$

 
$

 
56,029

 
 
 
 
 
 
 
Total covered loans
 
81,164

 
 
 
 
 
 
 
 
 
Discount
 
(3,853
)
 
 
 
 
 
 
 
 
 
Allowance
 

 
 
 
 
 
 
 
 
 
Covered loans, net
 
$
77,311


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

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 June 30, 2015 and September 30, 2014:
 
June 30, 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 Past Due
 
Single-family residential
$
15,893

 
$
15,300

 
$

 
$
214

 
$
379

 
$
593

 
3.73
%
Commercial & industrial
28

 
28

 

 

 

 

 

HELOC
9,214

 
9,204

 
10

 

 

 
10

 
0.11

 
$
25,135

 
$
24,532

 
$
10

 
$
214

 
$
379

 
$
603

 
2.40
%



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 Past Due
 
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
%