XML 87 R27.htm IDEA: XBRL DOCUMENT v2.4.0.8
Noncovered Loans (Tables) (Noncovered Loans [Member])
9 Months Ended
Sep. 30, 2014
Noncovered Loans [Member]
 
Financing Receivable, Recorded Investment [Line Items]  
Analysis of Loan Portfolio by Major Types of Loans
The following is an analysis of the noncovered loan portfolio by major types of loans (net of unearned income):
 
 
September 30,
2014
 
December 31,
2013
Noncovered loans:
 
(in thousands)
Commercial business
 
$
1,829,393

 
$
1,561,782

Real estate:
 
 
 
 
One-to-four family residential
 
108,743

 
108,317

Commercial and multifamily residential
 
2,144,044

 
2,080,075

Total real estate
 
2,252,787

 
2,188,392

Real estate construction:
 
 
 
 
One-to-four family residential
 
73,882

 
54,155

Commercial and multifamily residential
 
137,366

 
126,390

Total real estate construction
 
211,248

 
180,545

Consumer
 
338,826

 
357,014

Less: Net unearned income
 
(53,076
)
 
(68,282
)
Total noncovered loans, net of unearned income
 
4,579,178

 
4,219,451

Less: Allowance for loan and lease losses
 
(49,938
)
 
(52,280
)
Total noncovered loans, net
 
$
4,529,240

 
$
4,167,171

Loans held for sale
 
$
949

 
$
735

Analysis of nonaccrual loans
The following is an analysis of noncovered, nonaccrual loans as of September 30, 2014 and December 31, 2013:
 
 
September 30, 2014
 
December 31, 2013
 
 
Recorded
Investment
Nonaccrual
Loans
 
Unpaid Principal
Balance
Nonaccrual
Loans
 
Recorded
Investment
Nonaccrual
Loans
 
Unpaid Principal
Balance
Nonaccrual
Loans
Noncovered loans:
 
(in thousands)
Commercial business:
 
 
 
 
 
 
 
 
Secured
 
$
11,199

 
$
16,666

 
$
12,433

 
$
19,186

Unsecured
 
291

 
301

 
176

 
202

Real estate:
 
 
 
 
 
 
 
 
One-to-four family residential
 
3,513

 
5,825

 
2,667

 
4,678

Commercial & multifamily residential:
 
 
 
 
 
 
 
 
Commercial land
 
488

 
788

 
442

 
783

Income property
 
3,998

 
6,486

 
4,267

 
5,383

Owner occupied
 
3,982

 
6,144

 
6,334

 
7,486

Real estate construction:
 
 
 
 
 
 
 
 
One-to-four family residential:
 
 
 
 
 
 
 
 
Land and acquisition
 
573

 
1,754

 
3,246

 
6,601

Residential construction
 
458

 
1,928

 
459

 
1,928

Consumer
 
3,496

 
4,980

 
3,991

 
6,187

Total
 
$
27,998

 
$
44,872

 
$
34,015

 
$
52,434

Past Due Financing Receivables
 The following is an aging of the recorded investment of the noncovered loan portfolio as of September 30, 2014 and December 31, 2013:
 
 
 
Current
Loans
 
30 - 59
Days
Past Due
 
60 - 89
Days
Past Due
 
Greater
than 90
Days Past
Due
 
Total
Past Due
 
Nonaccrual
Loans
 
Total Loans
September 30, 2014
 
(in thousands)
Noncovered loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial business:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Secured
 
$
1,740,253

 
$
6,484

 
$
394

 
$

 
$
6,878

 
$
11,199

 
$
1,758,330

Unsecured
 
66,057

 
334

 
20

 

 
354

 
291

 
66,702

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
103,040

 
259

 

 

 
259

 
3,513

 
106,812

Commercial & multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial land
 
138,874

 

 
435

 

 
435

 
488

 
139,797

Income property
 
1,201,919

 
8,517

 
90

 

 
8,607

 
3,998

 
1,214,524

Owner occupied
 
760,234

 
519

 
739

 

 
1,258

 
3,982

 
765,474

Real estate construction:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Land and acquisition
 
12,431

 

 

 

 

 
573

 
13,004

Residential construction
 
59,841

 

 

 

 

 
458

 
60,299

Commercial & multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income property
 
85,090

 

 

 

 

 

 
85,090

Owner occupied
 
51,420

 

 

 

 

 

 
51,420

Consumer
 
313,536

 
601

 
93

 

 
694

 
3,496

 
317,726

Total
 
$
4,532,695

 
$
16,714

 
$
1,771

 
$

 
$
18,485

 
$
27,998

 
$
4,579,178

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current
Loans
 
30 - 59
Days
Past Due
 
60 - 89
Days
Past Due
 
Greater
than 90
Days Past
Due
 
Total
Past Due
 
Nonaccrual
Loans
 
Total Loans
December 31, 2013
 
(in thousands)
Noncovered loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial business:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Secured
 
$
1,457,820

 
$
12,713

 
$
681

 
$

 
$
13,394

 
$
12,433

 
$
1,483,647

Unsecured
 
72,255

 
156

 
17

 

 
173

 
176

 
72,604

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
100,591

 
1,993

 
641

 

 
2,634

 
2,667

 
105,892

Commercial & multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial land
 
142,034

 

 
358

 

 
358

 
442

 
142,834

Income property
 
1,138,732

 
144

 
3,289

 

 
3,433

 
4,267

 
1,146,432

Owner occupied
 
749,561

 
4,714

 

 

 
4,714

 
6,334

 
760,609

Real estate construction:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Land and acquisition
 
8,225

 
199

 

 

 
199

 
3,246

 
11,670

Residential construction
 
41,533

 

 

 

 

 
459

 
41,992

Commercial & multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income property
 
86,521

 

 

 

 

 

 
86,521

Owner occupied
 
38,916

 

 

 

 

 

 
38,916

Consumer
 
322,685

 
835

 
823

 

 
1,658

 
3,991

 
328,334

Total
 
$
4,158,873

 
$
20,754

 
$
5,809

 
$

 
$
26,563

 
$
34,015

 
$
4,219,451

Impaired Financing Receivables
The following is an analysis of impaired loans as of September 30, 2014 and December 31, 2013: 
 
 
Recorded Investment
of Loans
Collectively Measured
for Contingency
Provision
 
Recorded Investment
of Loans
Individually
Measured for
Specific
Impairment
 
Impaired Loans With
Recorded Allowance
 
Impaired Loans Without
Recorded Allowance
 
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
 
Recorded
Investment
 
Unpaid
Principal
Balance
September 30, 2014
 
(in thousands)
Noncovered loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial business:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Secured
 
$
1,751,081

 
$
7,249

 
$
1,134

 
$
1,727

 
$
39

 
$
6,115

 
$
7,055

Unsecured
 
66,691

 
11

 
11

 
11

 
11

 

 

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
104,244

 
2,568

 
428

 
469

 
124

 
2,140

 
3,585

Commercial & multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial land
 
139,709

 
88

 

 

 

 
88

 
398

Income property
 
1,207,801

 
6,723

 

 

 

 
6,723

 
11,236

Owner occupied
 
756,410

 
9,064

 
586

 
585

 
31

 
8,478

 
12,999

Real estate construction:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Land and acquisition
 
12,894

 
110

 
110

 
110

 
68

 

 

Residential construction
 
60,299

 

 

 

 

 

 

Commercial & multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income property
 
85,090

 

 

 

 

 

 

Owner occupied
 
51,420

 

 

 

 

 

 

Consumer
 
317,593

 
133

 

 

 

 
133

 
208

Total
 
$
4,553,232

 
$
25,946

 
$
2,269

 
$
2,902

 
$
273

 
$
23,677

 
$
35,481

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Recorded Investment
of Loans
Collectively Measured
for Contingency
Provision
 
Recorded Investment
of Loans
Individually
Measured for
Specific
Impairment
 
Impaired Loans With
Recorded Allowance
 
Impaired Loans Without
Recorded Allowance
 
 
 
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
 
Recorded
Investment
 
Unpaid
Principal
Balance
December 31, 2013
 
(in thousands)
Noncovered loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial business:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Secured
 
$
1,478,560

 
$
5,087

 
$
2,866

 
$
2,885

 
$
343

 
$
2,221

 
$
2,560

Unsecured
 
72,569

 
35

 
35

 
35

 
35

 

 

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
104,272

 
1,620

 
442

 
479

 
138

 
1,178

 
2,119

Commercial & multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial land
 
142,719

 
115

 

 

 

 
115

 
398

Income property
 
1,140,019

 
6,413

 
918

 
933

 
26

 
5,495

 
7,885

Owner occupied
 
749,601

 
11,008

 
3,802

 
3,817

 
1,073

 
7,206

 
10,464

Real estate construction:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Land and acquisition
 
9,726

 
1,944

 
113

 
113

 
71

 
1,831

 
2,587

Residential construction
 
41,992

 

 

 

 

 

 

Commercial & multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income property
 
86,521

 

 

 

 

 

 

Owner occupied
 
38,916

 

 

 

 

 

 

Consumer
 
328,167

 
167

 
23

 
27

 
4

 
144

 
210

Total
 
$
4,193,062

 
$
26,389

 
$
8,199

 
$
8,289

 
$
1,690

 
$
18,190

 
$
26,223

The following table provides additional information on impaired loans for the three and nine month periods indicated.
 
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
 
2014
 
2013
 
2014
 
2013
 
 
Average Recorded
Investment
Impaired Loans 
 
Interest Recognized
on
Impaired Loans
 
Average Recorded
Investment
Impaired Loans 
 
Interest Recognized
on
Impaired Loans
 
Average Recorded
Investment
Impaired Loans 
 
Interest Recognized
on
Impaired Loans
 
Average Recorded
Investment
Impaired Loans 
 
Interest Recognized
on
Impaired Loans
Noncovered loans:
 
(in thousands)
Commercial business:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Secured
 
$
6,869

 
$
17

 
$
6,631

 
$
(25
)
 
$
6,550

 
$
50

 
$
5,774

 
$
12

Unsecured
 
15

 

 
47

 
1

 
23

 
1

 
68

 
2

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
2,307

 
14

 
1,537

 
16

 
2,082

 
37

 
1,677

 
47

Commercial & multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial land
 
94

 

 
1,456

 
48

 
102

 

 
2,085

 
48

Income property
 
7,345

 
69

 
10,358

 
22

 
6,891

 
205

 
9,534

 
168

Owner occupied
 
9,117

 
239

 
9,822

 
231

 
9,629

 
715

 
10,721

 
740

Real estate construction:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Land and acquisition
 
111

 
1

 
2,889

 
1

 
840

 
4

 
2,794

 
4

Residential construction
 

 

 

 

 

 

 
526

 

Consumer
 
142

 
2

 
423

 
2

 
152

 
7

 
275

 
5

Total
 
$
26,000

 
$
342

 
$
33,163

 
$
296

 
$
26,269

 
$
1,019

 
$
33,454

 
$
1,026

Analysis of loans classified as Troubled Debt Restructurings (“TDR”)
 
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
 
2014
 
2013
 
2014
 
2013
 
 
Average Recorded
Investment
Impaired Loans 
 
Interest Recognized
on
Impaired Loans
 
Average Recorded
Investment
Impaired Loans 
 
Interest Recognized
on
Impaired Loans
 
Average Recorded
Investment
Impaired Loans 
 
Interest Recognized
on
Impaired Loans
 
Average Recorded
Investment
Impaired Loans 
 
Interest Recognized
on
Impaired Loans
Noncovered loans:
 
(in thousands)
Commercial business:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Secured
 
$
6,869

 
$
17

 
$
6,631

 
$
(25
)
 
$
6,550

 
$
50

 
$
5,774

 
$
12

Unsecured
 
15

 

 
47

 
1

 
23

 
1

 
68

 
2

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
2,307

 
14

 
1,537

 
16

 
2,082

 
37

 
1,677

 
47

Commercial & multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial land
 
94

 

 
1,456

 
48

 
102

 

 
2,085

 
48

Income property
 
7,345

 
69

 
10,358

 
22

 
6,891

 
205

 
9,534

 
168

Owner occupied
 
9,117

 
239

 
9,822

 
231

 
9,629

 
715

 
10,721

 
740

Real estate construction:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Land and acquisition
 
111

 
1

 
2,889

 
1

 
840

 
4

 
2,794

 
4

Residential construction
 

 

 

 

 

 

 
526

 

Consumer
 
142

 
2

 
423

 
2

 
152

 
7

 
275

 
5

Total
 
$
26,000

 
$
342

 
$
33,163

 
$
296

 
$
26,269

 
$
1,019

 
$
33,454

 
$
1,026

The following is an analysis of loans classified as troubled debt restructurings (“TDR”) during the three and nine months ended September 30, 2014 and 2013:
 
 
Three months ended September 30, 2014
 
Three months ended September 30, 2013
 
 
Number of TDR Modifications
 
Pre-Modification
Outstanding
Recorded
Investment
 
Post-Modification
Outstanding
Recorded
Investment
 
Number of TDR Modifications
 
Pre-Modification
Outstanding
Recorded
Investment
 
Post-Modification
Outstanding
Recorded
Investment
Noncovered loans:
 
(dollars in thousands)
Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
1

 
$
1,496

 
$
1,496

 

 
$

 
$

Total
 
1

 
$
1,496

 
$
1,496

 

 
$

 
$

 
 
Nine months ended September 30, 2014
 
Nine months ended September 30, 2013
 
 
Number of TDR Modifications
 
Pre-Modification
Outstanding
Recorded
Investment
 
Post-Modification
Outstanding
Recorded
Investment
 
Number of TDR Modifications
 
Pre-Modification
Outstanding
Recorded
Investment
 
Post-Modification
Outstanding
Recorded
Investment
Noncovered loans:
 
(dollars in thousands)
Commercial business:
 
 
 
 
 
 
 
 
 
 
 
 
Secured
 
4

 
$
759

 
$
759

 
1

 
$
343

 
$
343

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
2

 
494

 
494

 

 

 

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial land
 

 

 

 
1

 
137

 
137

Income property
 
1

 
143

 
126

 
3

 
943

 
943

Owner occupied
 
1

 
1,496

 
1,496

 
1

 
172

 
172

Real estate construction:
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential:
 
 
 
 
 
 
 
 
 
 
 
 
Land and acquisition
 

 

 

 
1

 
117

 
117

Total
 
8

 
$
2,892

 
$
2,875

 
7

 
$
1,712

 
$
1,712