Note 6 – Covered Assets and Indemnification Asset

Covered Loans

Loans acquired in a FDIC-assisted acquisition that are subject to a loss-share agreement are referred to as “covered loans” and reported separately in our statements of financial condition. Covered loans are reported exclusive of the cash flow reimbursements expected from the FDIC.

Acquired loans are valued as of acquisition date in accordance with ASC 805. Loans purchased with evidence of credit deterioration since origination for which it is probable that all contractually required payments will not be collected are accounted for under FASB ASC 310-30, Loans and Debt Securities Acquired with Deteriorated Credit Quality (“ASC 310-30”). Because of the significant fair value discounts associated with the acquired portfolios, the concentration of real estate related loans (to finance or secured by real estate collateral) and the decline in real estate values in the regions serviced, and after considering the underwriting standards of the acquired originating bank, the Company elected to account for all acquired loans under ASC 310-30. Under ASC 805 and ASC 310-30, loans are to be recorded at fair value at acquisition date, factoring in credit losses expected to be incurred over the life of the loan. Accordingly, an allowance for loan losses is not carried over or recorded as of the acquisition date. We have aggregated the acquired loans into various loan pools based on multiple layers of common risk characteristics for the purpose of determining their respective fair values as of their acquisition dates, and for applying the subsequent recognition and measurement provisions for income accretion and impairment testing.

The covered loans acquired are, and will continue to be, subject to the Company’s internal and external credit review and monitoring. To the extent there is experienced or projected credit deterioration on the acquired loan pools subsequent to amounts estimated at the previous remeasurement date, this deterioration will be measured, and a provision for credit losses will be charged to earnings. Additionally, provision for credit losses will be recorded on advances on covered loans subsequent to acquisition date in a manner consistent with the allowance for non-covered loan and lease losses. These provisions will be mostly offset by an increase to the FDIC indemnification asset, which is recognized in non-interest income.

Covered Loans

The following table presents the major types of covered loans as of September 30, 2012 and December 31, 2011:

(in thousands)



	September 30, 2012
	Evergreen		Rainier		Nevada Security		Total
Commercial real estate
Term & multifamily	$	84,496	$	208,546	$	111,455	$	404,497
Construction & development		5,226		658		6,942		12,826
Residential development		3,843		21		6,302		10,166
Commercial
Term		10,761		2,924		12,522		26,207
LOC & other		4,712		9,060		3,259		17,031
Residential
Mortgage		4,314		23,090		1,831		29,235
Home equity loans & lines		3,592		17,812		2,790		24,194
Consumer & other		1,929		4,466		26		6,421
Total	$	118,873	$	266,577	$	145,127	$	530,577
Allowance for covered loans								(15,532)
Total							$	515,045



	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

The outstanding contractual unpaid principal balance, excluding purchase accounting adjustments, at September 30, 2012 was $160.9 million, $315.0 million and $214.8 million, for Evergreen, Rainier, and Nevada Security, respectively, as compared to $209.5 million, $379.0 million and $260.2 million, for Evergreen, Rainier, and Nevada Security, respectively, at December 31, 2011.

In estimating the fair value of the covered loans at the acquisition date, we (a) calculated the contractual amount and timing of undiscounted principal and interest payments and (b) estimated the amount and timing of undiscounted expected principal and interest payments. The difference between these two amounts represents the nonaccretable difference.

On the acquisition date, the amount by which the undiscounted expected cash flows exceed the estimated fair value of the acquired loans is the “accretable yield”. The accretable yield is then measured at each financial reporting date and represents the difference between the remaining undiscounted expected cash flows and the current carrying value of the loans.

The following table presents the changes in the accretable yield for the three and nine months ended September 30, 2012 and 2011 for each respective acquired loan portfolio:


(in thousands)

	Three months ended September 30, 2012
	Evergreen		Rainier		Nevada Security		Total
Balance, beginning of period	$	48,064	$	123,501	$	54,623	$	226,188
Accretion to interest income		(6,139)		(8,361)		(5,316)		(19,816)
Disposals		(1,989)		(5,677)		(1,650)		(9,316)
Reclassifications (to)/from nonaccretable difference		3,261		3,336		3,094		9,691
Balance, end of period	$	43,197	$	112,799	$	50,751	$	206,747



	Three months ended September 30, 2011
	Evergreen		Rainier		Nevada Security		Total
Balance, beginning of period	$	67,469	$	143,997	$	68,594	$	280,060
Accretion to interest income		(5,953)		(8,994)		(5,532)		(20,479)
Disposals		(1,668)		(5,138)		(486)		(7,292)
Reclassifications (to)/from nonaccretable difference		1,631		2,105		4,893		8,629
Balance, end of period		61,479	$	131,970	$	67,469	$	260,918



	Nine months ended September 30, 2012
	Evergreen		Rainier		Nevada Security		Total
Balance, beginning of period	$	56,479	$	120,333	$	61,021	$	237,833
Accretion to interest income		(14,918)		(23,216)		(14,924)		(53,058)
Disposals		(5,671)		(14,363)		(3,069)		(23,103)
Reclassifications (to)/from nonaccretable difference		7,307		30,045		7,723		45,075
Balance, end of period	$	43,197	$	112,799	$	50,751	$	206,747



	Nine months ended September 30, 2011
	Evergreen		Rainier		Nevada Security		Total
Balance, beginning of period	$	90,771	$	172,615	$	73,515	$	336,901
Accretion to interest income		(21,266)		(25,634)		(16,480)		(63,380)
Disposals		(8,641)		(14,585)		(3,293)		(26,519)
Reclassifications (to)/from nonaccretable difference		615		(426)		13,727		13,916
Balance, end of period	$	61,479	$	131,970	$	67,469	$	260,918

Allowance for Covered Loan and Lease Losses

The following table summarizes activity related to the allowance for covered loan and lease losses by covered loan portfolio segment for the three and nine months ended September 30, 2012 and 2011, respectively:

(in thousands)



	Three months ended September 30, 2012
	Commercial						Consumer
	Real Estate		Commercial		Residential		& Other		Total
Balance, beginning of period	$	7,461	$	4,547	$	664	$	305	$	12,977
Charge-offs		(480)		(450)		(73)		(45)		(1,048)
Recoveries		371		215		68		22		676
Provision		1,884		990		79		(26)		2,927
Balance, end of period	$	9,236	$	5,302	$	738	$	256	$	15,532



	Three months ended September 30, 2011
	Commercial						Consumer
	Real Estate		Commercial		Residential		& Other		Total
Balance, beginning of period	$	5,714	$	2,632	$	1,193	$	680	$	10,219
Charge-offs		(381)		(454)		(17)		(56)		(908)
Recoveries		421		240		15		16		692
Provision		2,882		1,247		225		66		4,420
Balance, end of period	$	8,636	$	3,665	$	1,416	$	706	$	14,423



	Nine months ended September 30, 2012
	Commercial						Consumer
	Real Estate		Commercial		Residential		& Other		Total
Balance, beginning of period	$	8,939	$	3,964	$	991	$	426	$	14,320
Charge-offs		(2,570)		(1,257)		(510)		(578)		(4,915)
Recoveries		1,012		596		147		70		1,825
Provision		1,855		1,999		110		338		4,302
Balance, end of period	$	9,236	$	5,302	$	738	$	256	$	15,532



	Nine months ended September 30, 2011
	Commercial						Consumer
	Real Estate		Commercial		Residential		& Other		Total
Balance, beginning of period	$	2,465	$	176	$	56	$	24	$	2,721
Charge-offs		(2,945)		(776)		(920)		(679)		(5,320)
Recoveries		1,090		318		95		76		1,579
Provision		8,026		3,947		2,185		1,285		15,443
Balance, end of period	$	8,636	$	3,665	$	1,416	$	706	$	14,423

The following table presents the allowance and recorded investment in covered loans by portfolio segment as of September 30, 2012 and 2011:

(in thousands)



	September 30, 2012
	Commercial						Consumer
	Real Estate		Commercial		Residential		& Other		Total
Allowance for covered loans and leases:
Loans acquired with deteriorated credit quality (1)	$	8,662	$	4,785	$	694	$	211	$	14,352
Collectively evaluated for impairment (2)		574		517		44		45		1,180
Total	$	9,236	$	5,302	$	738	$	256	$	15,532
Covered loans and leases:
Loans acquired with deteriorated credit quality (1)	$	424,547	$	28,141	$	48,838	$	3,699	$	505,225
Collectively evaluated for impairment (2)		2,942		15,097		4,591		2,722		25,352
Total	$	427,489	$	43,238	$	53,429	$	6,421	$	530,577



	September 30, 2011
	Commercial						Consumer
	Real Estate		Commercial		Residential		& Other		Total
Allowance for covered loans and leases:
Loans acquired with deteriorated credit quality (1)	$	8,190	$	2,992	$	1,381	$	676	$	13,239
Collectively evaluated for impairment (2)		446		673		35		30		1,184
Total	$	8,636	$	3,665	$	1,416	$	706	$	14,423
Covered loans and leases:
Loans acquired with deteriorated credit quality (1)	$	538,928	$	42,313	$	65,252	$	6,057	$	652,550
Collectively evaluated for impairment (2)		2,916		24,191		4,547		2,349		34,003
Total	$	541,844	$	66,504	$	69,799	$	8,406	$	686,553

(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.

The valuation allowance on covered loans was reduced by recaptured provision of $0.5 million and $3.7 million for three and nine months ended September 30, 2012, and $0.9 million and $1.4 million for three and nine months ended September 30, 2011.

Covered Credit Quality Indicators

Covered loans are risk rated in a manner consistent with non-covered loans. As previously noted, the Company’s risk rating methodology assigns risk ratings ranging from 1 to 10, where a higher rating represents higher risk. The 10 risk rating groupings are described fully in Note 5. The below table includes both loans acquired with deteriorated credit quality accounted for under ASC 310-30 and covered loan advances on acquired loans subsequent to acquisition.

The following table summarizes our internal risk rating grouping by covered loans, net as of September 30, 2012 and December 31, 2011:

(in thousands)



	September 30, 2012
			Special
	Pass/Watch		Mention		Substandard		Doubtful		Loss		Total
Commercial real estate
Term & multifamily	$	263,752	$	46,925	$	70,227	$	17,127	$	-	$	398,031
Construction & development		1,975		208		4,906		4,128		-		11,217
Residential development		-		398		6,878		1,729		-		9,005
Commercial
Term		10,230		3,658		6,049		1,962		-		21,899
LOC & other		13,575		482		953		1,027		-		16,037
Residential
Mortgage		29,032		-		-		-		-		29,032
Home equity loans & lines		23,544		-		115		-		-		23,659
Consumer & other		6,165		-		-		-		-		6,165
Total	$	348,273	$	51,671	$	89,128	$	25,973	$	-	$	515,045



	December 31, 2011
			Special
	Pass/Watch		Mention		Substandard		Doubtful		Loss		Total
Construction & development
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

Covered Other Real Estate Owned

All other real estate owned (“OREO”) acquired in FDIC-assisted acquisitions that are subject to a FDIC loss-share agreement are referred to as “covered OREO” and reported separately in our statements of financial position. Covered OREO is reported exclusive of expected reimbursement cash flows from the FDIC. Foreclosed covered loan collateral is transferred into covered OREO at the collateral’s net realizable value, less selling costs.

Covered OREO was initially recorded at its estimated fair value on the acquisition date based on similar market comparable valuations less estimated selling costs. Subsequent to acquisition, loan collateral transferred to OREO is at its net realizable value. Any subsequent valuation adjustments due to declines in fair value will be charged to non-interest expense, and will be mostly offset by non-interest income representing the corresponding increase to the FDIC indemnification asset for the offsetting loss reimbursement amount. Any recoveries of previous valuation adjustments will be credited to non-interest expense with a corresponding charge to non-interest income for the portion of the recovery that is due to the FDIC.

The following table summarizes the activity related to the covered OREO for the three and nine months ended September 30, 2012 and 2011:

(in thousands)



	Three months ended				Nine months ended
	September 30,				September 30,
	2012		2011		2012		2011
Balance, beginning of period	$	9,191	$	30,153	$	19,491	$	29,863
Additions to covered OREO		1,881		3,256		3,227		11,924
Dispositions of covered OREO		(2,192)		(5,044)		(10,492)		(11,501)
Valuation adjustments in the period		(769)		(5,326)		(4,115)		(7,247)
Balance, end of period	$	8,111	$	23,039	$	8,111	$	23,039

FDIC Indemnification Asset

The Company has elected to account for amounts receivable under the loss-share agreement as an indemnification asset in accordance with FASB ASC 805, Business Combinations. The FDIC indemnification asset is initially recorded at fair value, based on the discounted value of expected future cash flows under the loss-share agreement. The difference between the present value and the undiscounted cash flows the Company expects to collect from the FDIC will be accreted into non-interest income over the life of the FDIC indemnification asset.

Subsequent to initial recognition, the FDIC indemnification asset is reviewed quarterly and adjusted for any changes in expected cash flows based on recent performance and expectations for future performance of the covered assets. These adjustments are measured on the same basis as the related covered loans and covered other real estate owned. Any increases in cash flow of the covered assets over those expected will reduce the FDIC indemnification asset and any decreases in cash flow of the covered assets under those expected will increase the FDIC indemnification asset. Increases and decreases to the FDIC indemnification asset are recorded as adjustments to non-interest income. The resulting carrying value of the indemnification asset represents the amounts recoverable from the FDIC for future expected losses, and the amounts due from the FDIC for claims related to covered losses the Company have incurred less amounts due back to the FDIC relating to shared recoveries.

The following table summarizes the activity related to the FDIC indemnification asset for each respective acquired portfolio for the three and nine months ended September 30, 2012 and 2011:


(in thousands)
	Three months ended September 30, 2012
	Evergreen		Rainier		Nevada Security		Total
Balance, beginning of period	$	22,301	$	20,571	$	25,933	$	68,805
Change in FDIC indemnification asset		(1,731)		(2,887)		(141)		(4,759)
Transfers to due from FDIC and other		(1,215)		(944)		(1,381)		(3,540)
Balance, end of period	$	19,355	$	16,740	$	24,411	$	60,506



	Three months ended September 30, 2011
	Evergreen		Rainier		Nevada Security		Total
Balance, beginning of period	$	36,118	$	35,999	$	44,811	$	116,928
Change in FDIC indemnification asset		177		372		1,062		1,611
Transfers to due from FDIC and other		(3,420)		(2,991)		(5,750)		(12,161)
Balance, end of period	$	32,875	$	33,380	$	40,123	$	106,378



	Nine months ended September 30, 2012
	Evergreen		Rainier		Nevada Security		Total
Balance, beginning of period	$	28,547	$	28,272	$	34,270	$	91,089
Change in FDIC indemnification asset		(5,830)		(5,803)		989		(10,644)
Transfers to due from FDIC and other		(3,362)		(5,729)		(10,848)		(19,939)
Balance, end of period	$	19,355	$	16,740	$	24,411	$	60,506


(in thousands)
	Nine months ended September 30, 2011
	Evergreen		Rainier		Nevada Security		Total
Balance, beginning of period	$	40,606	$	43,726	$	62,081	$	146,413
Change in FDIC indemnification asset		2,027		(4,549)		1,487		(1,035)
Transfers to due from FDIC and other		(9,758)		(5,797)		(23,445)		(39,000)
Balance, end of period	$	32,875	$	33,380	$	40,123	$	106,378