XML 47 R29.htm IDEA: XBRL DOCUMENT v2.4.0.6
Covered Assets And Indemnification Asset (Tables)
6 Months Ended
Jun. 30, 2012
Covered Assets And Indemnification Asset [Abstract]  
Covered Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2012

 

Evergreen

 

Rainier

 

Nevada Security

 

Total

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

Term & multifamily

$

 88,007

 

$

 222,962

 

$

 115,024

 

$

 425,993

Construction & development

 

 5,315

 

 

 665

 

 

 8,103

 

 

 14,083

Residential development

 

 5,574

 

 

 239

 

 

 6,800

 

 

 12,613

Commercial

 

 

 

 

 

 

 

 

 

 

 

Term

 

 12,140

 

 

 3,694

 

 

 14,897

 

 

 30,731

LOC & other

 

 5,646

 

 

 9,974

 

 

 4,997

 

 

 20,617

Residential

 

 

 

 

 

 

 

 

 

 

 

Mortgage

 

 4,348

 

 

 24,079

 

 

 1,842

 

 

 30,269

Home equity loans & lines

 

 3,741

 

 

 18,996

 

 

 3,123

 

 

 25,860

Consumer & other

 

 2,009

 

 

 4,726

 

 

 39

 

 

 6,774

Total

$

 126,780

 

$

 285,335

 

$

 154,825

 

$

 566,940

Allowance for covered loans

 

 

 

 

 

 

 

 

 

 

 (12,977)

Total

 

 

 

 

 

 

 

 

 

$

 553,963

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2011

 

Evergreen

 

Rainier

 

Nevada Security

 

Total

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

Term & multifamily

$

 99,346

 

$

 248,206

 

$

 126,502

 

$

 474,054

Construction & development

 

 7,241

 

 

 711

 

 

 6,868

 

 

 14,820

Residential development

 

 7,809

 

 

 227

 

 

 9,727

 

 

 17,763

Commercial

 

 

 

 

 

 

 

 

 

 

 

Term

 

 14,911

 

 

 5,807

 

 

 13,432

 

 

 34,150

LOC & other

 

 8,776

 

 

 8,854

 

 

 5,796

 

 

 23,426

Residential

 

 

 

 

 

 

 

 

 

 

 

Mortgage

 

 6,320

 

 

 27,320

 

 

 1,863

 

 

 35,503

Home equity loans & lines

 

 4,660

 

 

 21,055

 

 

 3,370

 

 

 29,085

Consumer & other

 

 2,394

 

 

 5,541

 

 

 35

 

 

 7,970

Total

$

 151,457

 

$

 317,721

 

$

 167,593

 

$

 636,771

Allowance for covered loans

 

 

 

 

 

 

 

 

 

 

 (14,320)

Total

 

 

 

 

 

 

 

 

 

$

 622,451

Certain Loans Acquired In Transfer Not Accounted For As Debt Securities Accretable Yield Movement Schedule Roll Forward

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended June 30, 2012

 

Evergreen

 

Rainier

 

Nevada Security

 

Total

Balance, beginning of period

$

 53,470

 

$

 112,845

 

$

 59,801

 

$

 226,116

Accretion to interest income

 

 (4,544)

 

 

 (7,147)

 

 

 (4,694)

 

 

 (16,385)

Disposals

 

 (2,585)

 

 

 (4,689)

 

 

 (1,149)

 

 

 (8,423)

Reclassifications (to)/from nonaccretable difference

 

 1,723

 

 

 22,492

 

 

 665

 

 

 24,880

Balance, end of period

$

 48,064

 

$

 123,501

 

$

 54,623

 

$

 226,188

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended June 30, 2011

 

Evergreen

 

Rainier

 

Nevada Security

 

Total

Balance, beginning of period

$

 75,081

 

$

 155,285

 

$

 69,301

 

$

 299,667

Accretion to interest income

 

 (7,737)

 

 

 (8,144)

 

 

 (5,872)

 

 

 (21,753)

Disposals

 

 (4,181)

 

 

 (2,803)

 

 

 (1,403)

 

 

 (8,387)

Reclassifications (to)/from nonaccretable difference

 

 4,306

 

 

 (341)

 

 

 6,568

 

 

 10,533

Balance, end of period

$

 67,469

 

$

 143,997

 

$

 68,594

 

$

 280,060

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six months ended June 30, 2012

 

Evergreen

 

Rainier

 

Nevada Security

 

Total

Balance, beginning of period

$

 56,479

 

$

 120,333

 

$

 61,021

 

$

 237,833

Accretion to interest income

 

 (8,778)

 

 

 (14,855)

 

 

 (9,609)

 

 

 (33,242)

Disposals

 

 (3,682)

 

 

 (8,686)

 

 

 (1,419)

 

 

 (13,787)

Reclassifications (to)/from nonaccretable difference

 

 4,045

 

 

 26,709

 

 

 4,630

 

 

 35,384

Balance, end of period

$

 48,064

 

$

 123,501

 

$

 54,623

 

$

 226,188

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six months ended June 30, 2011

 

Evergreen

 

Rainier

 

Nevada Security

 

Total

Balance, beginning of period

$

 90,771

 

$

 172,615

 

$

 73,515

 

$

 336,901

Accretion to interest income

 

 (15,313)

 

 

 (16,640)

 

 

 (10,948)

 

 

 (42,901)

Disposals

 

 (6,973)

 

 

 (9,447)

 

 

 (2,807)

 

 

 (19,227)

Reclassifications (to)/from nonaccretable difference

 

 (1,016)

 

 

 (2,531)

 

 

 8,834

 

 

 5,287

Balance, end of period

$

 67,469

 

$

 143,997

 

$

 68,594

 

$

 280,060

Activity Related To Allowance For Covered Loan And Lease Losses By Covered Loan Portfolio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 2012

 

Commercial

 

 

 

 

 

 

 

Consumer

 

 

 

 

Real Estate

 

Commercial

 

Residential

 

& Other

 

Total

Balance, beginning of period

$

 8,298 

 

$

 3,275 

 

$

 740 

 

$

 322 

 

$

 12,635 

Charge-offs

 

 (1,159)

 

 

 (299)

 

 

 (134)

 

 

 (55)

 

 

 (1,647)

Recoveries

 

 304 

 

 

 212 

 

 

 47 

 

 

 20 

 

 

 583 

Provision

 

 18 

 

 

 1,359 

 

 

 11 

 

 

 18 

 

 

 1,406 

Balance, end of period

$

 7,461 

 

$

 4,547 

 

$

 664 

 

$

 305 

 

$

 12,977 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 2011

 

Commercial

 

 

 

 

 

 

 

Consumer

 

 

 

 

Real Estate

 

Commercial

 

Residential

 

& Other

 

Total

Balance, beginning of period

$

 5,068 

 

$

 1,800 

 

$

 962 

 

$

 413 

 

$

 8,243 

Charge-offs

 

 (1,128)

 

 

 (224)

 

 

 (254)

 

 

 (719)

 

 

 (2,325)

Recoveries

 

 386 

 

 

 40 

 

 

 60 

 

 

 60 

 

 

 546 

Provision

 

 1,388 

 

 

 1,016 

 

 

 425 

 

 

 926 

 

 

 3,755 

Balance, end of period

$

 5,714 

 

$

 2,632 

 

$

 1,193 

 

$

 680 

 

$

 10,219 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2012

 

Commercial

 

 

 

 

 

 

 

Consumer

 

 

 

 

Real Estate

 

Commercial

 

Residential

 

& Other

 

Total

Balance, beginning of period

$

 8,939 

 

$

 3,964 

 

$

 991 

 

$

 426 

 

$

 14,320 

Charge-offs

 

 (2,090)

 

 

 (807)

 

 

 (437)

 

 

 (533)

 

 

 (3,867)

Recoveries

 

 641 

 

 

 381 

 

 

 79 

 

 

 48 

 

 

 1,149 

Provision

 

 (29)

 

 

 1,009 

 

 

 31 

 

 

 364 

 

 

 1,375 

Balance, end of period

$

 7,461 

 

$

 4,547 

 

$

 664 

 

$

 305 

 

$

 12,977 

 

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2011

 

Commercial

 

 

 

 

 

 

 

Consumer

 

 

 

 

Real Estate

 

Commercial

 

Residential

 

& Other

 

Total

Balance, beginning of period

$

 2,465 

 

$

 176 

 

$

 56 

 

$

 24 

 

$

 2,721 

Charge-offs

 

 (2,564)

 

 

 (322)

 

 

 (903)

 

 

 (623)

 

 

 (4,412)

Recoveries

 

 669 

 

 

 78 

 

 

 80 

 

 

 60 

 

 

 887 

Provision

 

 5,144 

 

 

 2,700 

 

 

 1,960 

 

 

 1,219 

 

 

 11,023 

Balance, end of period

$

 5,714 

 

$

 2,632 

 

$

 1,193 

 

$

 680 

 

$

 10,219 

Allowance And Recorded Investment By Covered Loan Portfolio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2012

 

Commercial

 

 

 

 

 

 

 

Consumer

 

 

 

 

Real Estate

 

Commercial

 

Residential

 

& Other

 

Total

Allowance for covered loans and leases:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans acquired with deteriorated credit quality (1)

$

 6,926

 

$

 3,936

 

$

 619

 

$

 261

 

$

 11,742

Collectively evaluated for impairment (2)

 

 535

 

 

 611

 

 

 45

 

 

 44

 

 

 1,235

Total

$

 7,461

 

$

 4,547

 

$

 664

 

$

 305

 

$

 12,977

Covered loans and leases:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans acquired with deteriorated credit quality (1)

$

 449,784

 

$

 34,690

 

$

 51,243

 

$

 4,104

 

$

 539,821

Collectively evaluated for impairment (2)

 

 2,905

 

 

 16,658

 

 

 4,886

 

 

 2,670

 

 

 27,119

Total

$

 452,689

 

$

 51,348

 

$

 56,129

 

$

 6,774

 

$

 566,940

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2011

 

Commercial

 

 

 

 

 

 

 

Consumer

 

 

 

 

Real Estate

 

Commercial

 

Residential

 

& Other

 

Total

Allowance for covered loans and leases:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans acquired with deteriorated credit quality (1)

$

 5,303

 

$

 2,019

 

$

 1,163

 

$

 657

 

$

 9,142

Collectively evaluated for impairment (2)

 

 411

 

 

 613

 

 

 30

 

 

 23

 

 

 1,077

Total

$

 5,714

 

$

 2,632

 

$

 1,193

 

$

 680

 

$

 10,219

Covered loans and leases:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans acquired with deteriorated credit quality (1)

$

 549,771

 

$

 42,352

 

 

 68,291

 

$

 6,555

 

$

 666,969

Collectively evaluated for impairment (2)

 

 1,943

 

 

 23,379

 

 

 4,231

 

 

 2,154

 

 

 31,707

Total

$

 551,714

 

$

 65,731

 

$

 72,522

 

$

 8,709

 

$

 698,676

 

(1) In accordance with ASC 310-30, the valuation allowance is netted against the carrying value of the covered loan and lease balance.

(2) The allowance on covered loan and lease losses includes an allowance on covered loan advances on acquired loans subsequent to acquisition.
Internal Risk Rating By Covered Loans Class

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2012

 

 

 

 

Special

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass/Watch

 

Mention

 

Substandard

 

Doubtful

 

Loss

 

Total

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Term & multifamily

$

 294,889

 

$

 45,682

 

$

 63,588

 

$

 17,377

 

$

 -

 

$

 421,536

Construction & development

 

 2,005

 

 

 228

 

 

 5,197

 

 

 4,871

 

 

 -

 

 

 12,301

Residential development

 

 152

 

 

 406

 

 

 8,834

 

 

 1,999

 

 

 -

 

 

 11,391

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Term

 

 12,645

 

 

 1,715

 

 

 10,702

 

 

 2,075

 

 

 -

 

 

 27,137

LOC & other

 

 14,950

 

 

 8

 

 

 4,295

 

 

 411

 

 

 -

 

 

 19,664

Residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage

 

 30,073

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 30,073

Home equity loans & lines

 

 25,249

 

 

 -

 

 

 143

 

 

 -

 

 

 -

 

 

 25,392

Consumer & other

 

 6,469

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 6,469

Total

$

 386,432

 

$

 48,039

 

$

 92,759

 

$

 26,733

 

$

 -

 

$

 553,963

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2011

 

 

 

 

Special

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass/Watch

 

Mention

 

Substandard

 

Doubtful

 

Loss

 

Total

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Term & multifamily

$

 329,273

 

$

 58,610

 

$

 68,521

 

$

 12,343

 

$

 -

 

$

 468,747

Construction & development

 

 1,552

 

 

 1,410

 

 

 6,733

 

 

 3,410

 

 

 -

 

 

 13,105

Residential development

 

 1,187

 

 

 405

 

 

 8,394

 

 

 5,808

 

 

 -

 

 

 15,794

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Term

 

 18,006

 

 

 1,661

 

 

 8,244

 

 

 3,228

 

 

 -

 

 

 31,139

LOC & other

 

 13,605

 

 

 2,756

 

 

 5,607

 

 

 556

 

 

 -

 

 

 22,524

Residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage

 

 35,233

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 35,233

Home equity loans & lines

 

 28,223

 

 

 -

 

 

 143

 

 

 -

 

 

 -

 

 

 28,366

Consumer & other

 

 7,543

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 7,543

Total

$

 434,622

 

$

 64,842

 

$

 97,642

 

$

 25,345

 

$

 -

 

$

 622,451

Summary Of Activity In Covered Other Real Estate Owned

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

Six months ended

 

June 30,

 

June 30,

 

2012

 

2011

 

2012

 

2011

Balance, beginning of period

$

 12,787

 

$

 27,689

 

$

 19,491

 

$

 29,863

Additions to covered OREO

 

 562

 

 

 5,632

 

 

 1,346

 

 

 8,668

Dispositions of covered OREO

 

 (3,718)

 

 

 (2,503)

 

 

 (8,300)

 

 

 (6,457)

Valuation adjustments in the period

 

 (440)

 

 

 (665)

 

 

 (3,346)

 

 

 (1,921)

Balance, end of period

$

 9,191

 

$

 30,153

 

$

 9,191

 

$

 30,153

Summary Of Activity Related To The FDIC Indemnification Assset

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended June 30, 2012

 

Evergreen

 

Rainier

 

Nevada Security

 

Total

Balance, beginning of period

$

 24,851

 

$

 24,362

 

$

 29,204

 

$

 78,417

Change in FDIC indemnification asset

 

 (2,251)

 

 

 (2,272)

 

 

 483

 

 

 (4,040)

Transfers to due from FDIC and other

 

 (299)

 

 

 (1,519)

 

 

 (3,754)

 

 

 (5,572)

Balance, end of period

$

 22,301

 

$

 20,571

 

$

 25,933

 

$

 68,805

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended June 30, 2011

 

Evergreen

 

Rainier

 

Nevada Security

 

Total

Balance, beginning of period

$

 40,379

 

$

 37,875

 

$

 53,618

 

$

 131,872

Change in FDIC indemnification asset

 

 (2,895)

 

 

 (811)

 

 

 (1,845)

 

 

 (5,551)

Transfers to due from FDIC and other

 

 (1,366)

 

 

 (1,065)

 

 

 (6,962)

 

 

 (9,393)

Balance, end of period

$

 36,118

 

$

 35,999

 

$

 44,811

 

$

 116,928

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six months ended June 30, 2012

 

Evergreen

 

Rainier

 

Nevada Security

 

Total

Balance, beginning of period

$

 28,547

 

$

 28,272

 

$

 34,270

 

$

 91,089

Change in FDIC indemnification asset

 

 (4,098)

 

 

 (2,917)

 

 

 1,130

 

 

 (5,885)

Transfers to due from FDIC and other

 

 (2,148)

 

 

 (4,784)

 

 

 (9,467)

 

 

 (16,399)

Balance, end of period

$

 22,301

 

$

 20,571

 

$

 25,933

 

$

 68,805

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

Six months ended June 30, 2011

 

Evergreen

 

Rainier

 

Nevada Security

 

Total

Balance, beginning of period

$

 40,606

 

$

 43,726

 

$

 62,081

 

$

 146,413

Change in FDIC indemnification asset

 

 1,850

 

 

 (4,921)

 

 

 425

 

 

 (2,646)

Transfers to due from FDIC and other

 

 (6,338)

 

 

 (2,806)

 

 

 (17,695)

 

 

 (26,839)

Balance, end of period

$

 36,118

 

$

 35,999

 

$

 44,811

 

$

 116,928