XML 48 R42.htm IDEA: XBRL DOCUMENT v2.4.0.8
COVERED ASSETS AND FDIC INDEMNIFICATION ASSET (Tables)
12 Months Ended
Dec. 31, 2013
COVERED ASSETS AND FDIC INDEMNIFICATION ASSET  
Carrying amounts and composition of covered loans

 

 

 

December 31,

 

 

 

2013

 

2012

 

 

 

(In thousands)

 

Real estate loans:

 

 

 

 

 

Residential single-family

 

  $

290,095

 

  $

362,345

 

Residential multifamily

 

403,508

 

647,440

 

Commercial and industrial real estate

 

1,103,530

 

1,348,556

 

Construction and land

 

163,833

 

417,631

 

Total real estate loans

 

1,960,966

 

2,775,972

 

Other loans:

 

 

 

 

 

Commercial business

 

426,621

 

587,333

 

Other consumer

 

73,973

 

87,651

 

Total other loans

 

500,594

 

674,984

 

Total principal balance

 

2,461,560

 

3,450,956

 

Covered discount

 

(265,917)

 

(510,208)

 

Net valuation of loans

 

2,195,643

 

2,940,748

 

Allowance on covered loans

 

(7,745)

 

(5,153)

 

Total covered loans, net

 

  $

2,187,898

 

  $

2,935,595

 

 

Schedule of covered loan portfolio by credit quality indicator

 

 

 

 

 

Special

 

 

 

 

 

 

 

 

 

Pass/Watch

 

Mention

 

Substandard

 

Doubtful

 

Total

 

 

 

 

 

 

 

(In thousands)

 

 

 

 

 

December 31, 2013

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

Residential single-family

 

  $

281,246

 

  $

733

 

  $

8,116

 

  $

 

  $

290,095

 

Residential multifamily

 

373,024

 

785

 

29,699

 

 

403,508

 

Commercial and industrial real estate

 

857,376

 

27,851

 

211,835

 

6,468

 

1,103,530

 

Construction and land

 

41,847

 

9,472

 

111,616

 

898

 

163,833

 

Total real estate loans

 

1,553,493

 

38,841

 

361,266

 

7,366

 

1,960,966

 

Other loans:

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

378,086

 

4,635

 

43,797

 

103

 

426,621

 

Other consumer

 

72,053

 

128

 

1,792

 

 

73,973

 

Total other loans

 

450,139

 

4,763

 

45,589

 

103

 

500,594

 

Total principal balance

 

  $

2,003,632

 

  $

43,604

 

  $

406,855

 

  $

7,469

 

  $

2,461,560

 

 

 

 

 

 

Special

 

 

 

 

 

 

 

 

 

Pass/Watch

 

Mention

 

Substandard

 

Doubtful

 

Total

 

 

 

 

 

 

 

(In thousands)

 

 

 

 

 

December 31, 2012

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

Residential single-family

 

  $

345,568

 

  $

982

 

  $

15,795

 

  $

 

  $

362,345

 

Residential multifamily

 

571,061

 

8,074

 

68,305

 

 

647,440

 

Commercial and industrial real estate

 

963,069

 

10,777

 

367,869

 

6,841

 

1,348,556

 

Construction and land

 

170,548

 

15,135

 

230,776

 

1,172

 

417,631

 

Total real estate loans

 

2,050,246

 

34,968

 

682,745

 

8,013

 

2,775,972

 

Other loans:

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

434,138

 

22,533

 

130,467

 

195

 

587,333

 

Other consumer

 

85,534

 

515

 

1,602

 

 

87,651

 

Total other loans

 

519,672

 

23,048

 

132,069

 

195

 

674,984

 

Total principal balance

 

  $

2,569,918

 

  $

58,016

 

  $

814,814

 

  $

8,208

 

  $

3,450,956

 

 

Covered nonperforming assets

 

 

 

Year Ending December 31 ,

 

 

 

2013

 

2012

 

 

 

(In thousands)

 

Covered nonaccrual loans(1) (2) (3)

 

  $

126,895

 

  $

204,310

 

Covered loans past due 90 days or more but not on nonaccrual

 

 

 

Total nonperforming loans

 

126,895

 

204,310

 

Other real estate owned covered, net

 

21,373

 

26,808

 

Total covered nonperforming assets

 

  $

148,268

 

  $

231,118

 

 

 

(1)                                     Covered nonaccrual loans include loans that meet the criteria for nonaccrual but have a yield accreted through interest income under ASC 310-30 and all losses on covered loans are 80% reimbursed by the FDIC.

 

(2)                                     Represents principal balance net of discount.

 

(3)                                     Includes $17.7 million and $29.6 million of loans at December 31, 2013 and 2012, respectively, accounted for under ASC 310-10, of which some loans have additional partial balances accounted for under ASC 310-30.

 

Schedule of covered TDR loan activity

 

 

 

Year Ending December 31 ,

 

 

 

2013

 

2012

 

 

 

(In thousands)

 

Balance at beginning of period

 

  $

157,736

 

  $

146,709

 

Additions

 

35,865

 

72,917

 

Sales

 

 

 

Transfers to OREO

 

 

(6,351)

 

Charge-offs

 

(10,167)

 

(8,658)

 

Paydowns/ Reductions

 

(67,427)

 

(46,881)

 

Balance at end of period

 

  $

116,007

 

  $

157,736

 

 

Changes in the accretable yield for the covered loans

 

 

 

2013

 

2012

 

 

 

(In thousands)

 

Balance at beginning of period

 

  $

556,986

 

  $

785,165

 

Additions

 

 

 

Accretion

 

(347,010)

 

(382,132)

 

Changes in expected cash flows

 

251,569

 

153,953

 

Balance at end of period

 

  $

461,545

 

  $

556,986

 

 

FDIC indemnification asset activity

 

 

 

2013

 

2012

 

 

 

(In thousands)

 

Balance at beginning of period

 

  $

316,313

 

  $

511,135

 

(Amortization) Accretion

 

(99,055)

 

(33,815)

 

Reductions(1)

 

(95,536)

 

(143,988)

 

Estimate of FDIC repayment (2)

 

(47,014)

 

(17,019)

 

Balance at end of period

 

  $

74,708

 

  $

316,313

 

 

(1)                                     Reductions relate to charge-offs, partial prepayments, loan payoffs and loan sales which result in a corresponding reduction of the indemnification asset.

(2)                                     This represents the change in the calculated estimate the Company will be required to pay the FDIC at the end of the FDIC loss share agreements, due to lower thresholds of losses.

 

Schedule of FDIC receivable activity

 

 

 

Year Ending December 31 ,

 

 

 

2013

 

2012

 

 

 

(In thousands)

 

Balance at beginning of period

 

  $

73,091

 

  $

76,646

 

Net addition due to eligible expense/loss

 

12,996

 

72,539

 

Payment received from the FDIC

 

(55,826)

 

(76,094)

 

Balance at end of period

 

  $

30,261

 

  $

73,091