XML 93 R27.htm IDEA: XBRL DOCUMENT v2.4.0.6
LOANS RECEIVABLE AND THE ALLOWANCE FOR LOAN LOSSES (Tables)
9 Months Ended
Sep. 30, 2012
Receivables [Abstract]  
Schedule of Loans Receivable, Including Loans Held for Sale
Loans receivable, including loans held for sale, at September 30, 2012, December 31, 2011 and September 30, 2011 are summarized as follows (dollars in thousands):

 
September 30, 2012
 
December 31, 2011
 
September 30, 2011
 
Amount
 
Percent
of Total
 
Amount
 
Percent
of Total
 
Amount
 
Percent
of Total
Commercial real estate
 
 
 
 
 
 
 
 
 
 
 
Owner-occupied
$
477,871

 
14.9
%
 
$
469,806

 
14.2
%
 
$
474,863

 
14.7
%
Investment properties
604,265

 
18.8

 
621,622

 
18.9

 
586,652

 
18.2

Multifamily real estate
138,716

 
4.3

 
139,710

 
4.2

 
134,146

 
4.2

Commercial construction
28,598

 
0.9

 
42,391

 
1.3

 
38,124

 
1.2

Multifamily construction
14,502

 
0.5

 
19,436

 
0.6

 
16,335

 
0.5

One- to four-family construction
163,521

 
5.1

 
144,177

 
4.4

 
145,776

 
4.5

Land and land development
 

 
 
 
 

 
 
 
 

 
 
Residential
79,932

 
2.5

 
97,491

 
3.0

 
96,875

 
3.0

Commercial
14,242

 
0.4

 
15,197

 
0.5

 
19,173

 
0.6

Commercial business
603,606

 
18.8

 
601,440

 
18.2

 
580,876

 
18.0

Agricultural business, including secured by farmland
219,084

 
6.8

 
218,171

 
6.6

 
211,571

 
6.6

One- to four-family real estate
594,413

 
18.5

 
642,501

 
19.5

 
639,909

 
19.8

Consumer
103,393

 
3.2

 
103,347

 
3.1

 
98,794

 
3.1

Consumer secured by one- to four-family
171,380

 
5.3

 
181,049

 
5.5

 
182,152

 
5.6

Total consumer
274,773

 
8.5

 
284,396

 
8.6

 
280,946

 
8.7

Total loans outstanding
3,213,523

 
100.0
%
 
3,296,338

 
100.0
%
 
3,225,246

 
100.0
%
Less allowance for loan losses
(78,783
)
 
 

 
(82,912
)
 
 

 
(86,128
)
 
 

Net loans
$
3,134,740

 
 

 
$
3,213,426

 
 

 
$
3,139,118

 
 

Schedule of Loans Receivable by Geographic Location
The Company’s loans by geographic concentration at September 30, 2012 were as follows (dollars in thousands):

 
Washington
 
Oregon
 
Idaho
 
Other
 
Total
Commercial real estate
 
 
 
 
 
 
 
 
 
Owner-occupied
$
360,406

 
$
53,929

 
$
58,799

 
$
4,737

 
$
477,871

Investment properties
471,723

 
81,874

 
44,187

 
6,481

 
604,265

Multifamily real estate
117,769

 
13,190

 
7,436

 
321

 
138,716

Commercial construction
20,030

 
4,998

 
2,159

 
1,411

 
28,598

Multifamily construction
9,498

 
5,004

 

 

 
14,502

One- to four-family construction
88,350

 
73,375

 
1,796

 

 
163,521

Land and land development
 

 
 

 
 

 
 

 
 

Residential
39,181

 
38,781

 
1,970

 

 
79,932

Commercial
9,205

 
3,107

 
1,930

 

 
14,242

Commercial business
387,598

 
75,609

 
59,461

 
80,938

 
603,606

Agricultural business, including
secured by farmland
109,099

 
45,418

 
64,567

 

 
219,084

One- to four-family real estate
365,510

 
201,898

 
24,542

 
2,463

 
594,413

Consumer
66,837

 
31,154

 
5,402

 

 
103,393

Consumer secured by one- to four-
   family
116,127

 
43,054

 
11,668

 
531

 
171,380

Total consumer
182,964

 
74,208

 
17,070

 
531

 
274,773

Total loans
$
2,161,333

 
$
671,391

 
$
283,917

 
$
96,882

 
$
3,213,523

Percent of total loans
67.3
%
 
20.9
%
 
8.8
%
 
3.0
%
 
100.0
%
Schedule of Land and Land Development Loans Receivable by State
The geographic concentrations of the Company’s land and land development loans by state at September 30, 2012 were as follows (dollars in thousands):

 
Washington
 
Oregon
 
Idaho
 
Total
Residential:
 
 
 
 
 
 
 
Acquisition and development
$
6,229

 
$
15,820

 
$
1,710

 
$
23,759

Improved land and lots
22,727

 
20,273

 
260

 
43,260

Unimproved land
10,225

 
2,688

 

 
12,913

Commercial:
 

 
 

 
 

 
 

Acquisition and development
1,370

 

 
484

 
1,854

Improved land and lots
3,470

 
138

 
558

 
4,166

Unimproved land
4,365

 
2,969

 
888

 
8,222

Total land and land development loans
$
48,386

 
$
41,888

 
$
3,900

 
$
94,174

Percent of land and land development loans
51.4
%
 
44.5
%
 
4.1
%
 
100.0
%
Schedule of Adjustable and Fixed Rate Loans by Contractual Maturity Date
The Company originates both adjustable- and fixed-rate loans.  The maturity and repricing composition of those loans, less undisbursed amounts and deferred fees, at September 30, 2012, December 31, 2011 and September 30, 2011 were as follows (in thousands):

 
September 30, 2012
 
December 31, 2011
 
September 30, 2011
Fixed-rate (term to maturity):
 
 
 
 
 
Due in one year or less
$
185,379

 
$
216,782

 
$
194,153

Due after one year through three years
168,307

 
250,715

 
237,087

Due after three years through five years
168,348

 
182,647

 
170,747

Due after five years through ten years
165,973

 
157,559

 
162,461

Due after ten years
456,758

 
502,196

 
494,989

Total fixed-rate loans
1,144,765

 
1,309,899

 
1,259,437

Adjustable-rate (term to rate adjustment):
 

 
 

 
 

Due in one year or less
1,283,783

 
1,200,182

 
1,172,572

Due after one year through three years
291,778

 
425,309

 
431,373

Due after three years through five years
441,773

 
336,382

 
336,984

Due after five years through ten years
45,951

 
23,618

 
23,932

Due after ten years
5,473

 
948

 
948

Total adjustable-rate loans
2,068,758

 
1,986,439

 
1,965,809

Total loans
$
3,213,523

 
$
3,296,338

 
$
3,225,246

Schedule of Impaired Loans and Related Allocated Reserve for Loan Losses
The amount of impaired loans and the related allocated reserve for loan losses as of September 30, 2012 and December 31, 2011 were as follows (in thousands):

 
September 30, 2012
 
December 31, 2011
 
Loan Amount
 
Allocated Reserves
 
Loan Amount
 
Allocated
Reserves
Impaired loans:
 
 
 
 
 
 
 
Nonaccrual loans
 
 
 
 
 
 
 
Commercial real estate
 
 
 
 
 
 
 
Owner-occupied
$
2,895

 
$
111

 
$
4,306

 
$
281

Investment properties
2,679

 
62

 
4,920

 
626

Multifamily real estate

 

 
362

 
11

Commercial construction

 

 
949

 

One- to four-family construction
3,271

 
40

 
6,622

 
1,921

Land and land development
 

 
 

 
 

 
 

Residential
3,840

 
519

 
19,060

 
1,485

Commercial
340

 
9

 
1,100

 
45

Commercial business
6,158

 
220

 
13,460

 
1,871

Agricultural business/farmland
645

 
66

 
1,896

 
629

One- to four-family residential
14,234

 
571

 
17,408

 
243

Consumer
1,168

 
13

 
1,115

 
62

Consumer secured by one- to four-family
1,403

 
25

 
1,790

 
23

Total consumer
2,571

 
38

 
2,905

 
85

Total nonaccrual loans
$
36,633

 
$
1,636

 
$
72,988

 
$
7,197

Past due and still accruing
2,078

 
3

 
2,324

 
19

TDRs on accrual status
62,438

 
6,523

 
54,533

 
3,100

Total impaired loans
$
101,149

 
$
8,162

 
$
129,845

 
$
10,316

Schedule of Impaired Loans With and Without Specific Reserves
The following tables provide additional information on impaired loans with and without specific allowance reserves as of September 30, 2012 and December 31, 2011 (in thousands):
 
At or For the Nine Months Ended September 30, 2012
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
 
Average
Recorded
Investment
 
Interest
Income
Recognized
Without a specific allowance reserve (1)
 
 
 
 
 
 
 
 
 
Commercial real estate
 
 
 
 
 
 
 
 
 
Owner-occupied
$
2,186

 
$
2,437

 
$
134

 
$
2,355

 
$

Investment properties
649

 
886

 
96

 
769

 

Multifamily real estate
2,134

 
2,134

 
433

 
2,137

 

One- to four-family construction
5,816

 
5,878

 
516

 
5,066

 
118

Land and land development
 

 
 

 
 

 
 

 
 

Residential
2,383

 
2,994

 
467

 
3,094

 
15

Commercial
46

 
46

 
9

 
46

 

Commercial business
3,728

 
3,924

 
810

 
3,810

 
1

Agricultural business/farmland
645

 
1,328

 
66

 
923

 

One- to four-family residential
22,220

 
23,585

 
201

 
22,530

 
17

Consumer
953

 
1,053

 
13

 
1,048

 

Consumer secured by one- to four-family
1,642

 
2,061

 
54

 
1,773

 
12

 
42,402

 
46,326

 
2,799

 
43,551

 
163

With a specific allowance reserve (2)
 

 
 

 
 

 
 

 
 

Commercial real estate
 

 
 

 
 

 
 

 
 

Owner-occupied
$
2,481

 
$
2,481

 
$
4

 
$
2,500

 
$

Investment properties
9,386

 
10,372

 
951

 
9,642

 

Multifamily real estate
5,000

 
5,000

 
1,414

 
5,000

 

One- to-four family construction
6,384

 
6,460

 
667

 
5,181

 
131

Land and land development
 

 
 

 
 

 
 

 
 

Residential
7,342

 
11,535

 
772

 
7,894

 

Commercial
294

 
454

 

 
383

 

Commercial business
6,115

 
7,447

 
383

 
7,683

 

One- to four-family residential
20,719

 
21,277

 
1,139

 
19,970

 
38

Consumer
727

 
743

 
33

 
743

 

Consumer secured by one- to four-family
299

 
398

 

 
294

 

 
58,747

 
66,167

 
5,363

 
59,290

 
169

Total
 

 
 

 
 

 
 

 
 

Commercial real estate
 

 
 

 
 

 
 

 
 

Owner-occupied
$
4,667

 
$
4,918

 
$
138

 
$
4,855

 
$

Investment properties
10,035

 
11,258

 
1,047

 
10,411

 

Multifamily real estate
7,134

 
7,134

 
1,847

 
7,137

 

One- to four-family construction
12,200

 
12,338

 
1,183

 
10,247

 
249

Land and land development
 

 
 

 
 

 
 

 
 

Residential
9,725

 
14,529

 
1,239

 
10,988

 
15

Commercial
340

 
500

 
9

 
429

 

Commercial business
9,843

 
11,371

 
1,193

 
11,493

 
1

Agricultural business/farmland
645

 
1,328

 
66

 
923

 

One- to four-family residential
42,939

 
44,862

 
1,340

 
42,500

 
55

Consumer
1,680

 
1,796

 
46

 
1,791

 

Consumer secured by one- to four-family
1,941

 
2,459

 
54

 
2,067

 
12

 
$
101,149

 
$
112,493

 
$
8,162

 
$
102,841

 
$
332

 
At or For the Year Ended December 31, 2011
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
 
Average
Recorded
Investment
 
Interest
Income
Recognized
Without a specific allowance reserve (1)
 
 
 
 
 
 
 
 
 
Commercial real estate
 
 
 
 
 
 
 
 
 
Owner-occupied
$
852

 
$
853

 
$
78

 
$
874

 
$

Investment properties
1,576

 
1,618

 
261

 
1,728

 
9

Multifamily real estate
452

 
452

 
6

 
456

 
32

One- to four-family construction
5,429

 
5,488

 
437

 
5,580

 
242

Land and land development
 

 
 

 
 

 
 

 
 

Residential
4,064

 
4,679

 
1,176

 
4,524

 
99

Commercial
645

 
645

 
45

 
616

 

Commercial business
5,173

 
5,535

 
932

 
5,587

 
81

Agricultural business/farmland
412

 
632

 
37

 
529

 

One- to four-family residential
27,529

 
28,121

 
277

 
27,933

 
919

Consumer
559

 
666

 
5

 
624

 
7

Consumer secured by one- to four-family
1,707

 
2,162

 
29

 
2,042

 
22

 
48,398

 
50,851

 
3,283

 
50,493

 
1,411

With a specific allowance reserve (2)
 

 
 

 
 

 
 

 
 

Commercial real estate
 

 
 

 
 

 
 

 
 

Owner-occupied
$
3,643

 
$
4,013

 
$
207

 
$
3,901

 
$
13

Investment properties
11,750

 
14,200

 
1,485

 
13,471

 
424

Multifamily real estate
1,997

 
1,997

 
11

 
1,967

 
82

Commercial construction
949

 
1,493

 

 
1,465

 

One- to-four family construction
9,556

 
9,821

 
1,998

 
9,185

 
277

Land and land development
 

 
 

 
 

 
 

 
 

Residential
20,331

 
34,068

 
616

 
36,747

 
220

Commercial
454

 
454

 

 
454

 

Commercial business
12,889

 
13,333

 
1,404

 
13,721

 
144

Agricultural business/farmland
1,483

 
1,671

 
592

 
1,855

 

One- to four-family residential
16,877

 
18,301

 
658

 
17,555

 
469

Consumer
915

 
915

 
62

 
881

 
18

Consumer secured by one- to four-family
603

 
630

 

 
585

 

 
81,447

 
100,896

 
7,033

 
101,787

 
1,647

Total
 

 
 

 
 

 
 

 
 

Commercial real estate
 

 
 

 
 

 
 

 
 

Owner-occupied
$
4,495

 
$
4,866

 
$
285

 
$
4,775

 
$
13

Investment properties
13,326

 
15,818

 
1,746

 
15,199

 
433

Multifamily real estate
2,449

 
2,449

 
17

 
2,423

 
114

Commercial construction
949

 
1,493

 

 
1,465

 

One- to four-family construction
14,985

 
15,309

 
2,435

 
14,765

 
519

Land and land development
 

 
 

 
 

 
 

 
 

Residential
24,395

 
38,747

 
1,792

 
41,271

 
319

Commercial
1,099

 
1,099

 
45

 
1,070

 

Commercial business
18,062

 
18,868

 
2,336

 
19,308

 
225

Agricultural business/farmland
1,895

 
2,303

 
629

 
2,384

 

One- to four-family residential
44,406

 
46,422

 
935

 
45,488

 
1,388

Consumer
1,474

 
1,581

 
67

 
1,505

 
25

Consumer secured by one- to four-family
2,310

 
2,792

 
29

 
2,627

 
22

 
$
129,845

 
$
151,747

 
$
10,316

 
$
152,280

 
$
3,058



(Footnotes on following page)

Footnotes for Tables of Impaired Loans with and without Specific Allowance Reserves

(1)
Loans without a specific allowance reserve have not been individually evaluated for impairment, but have been included in pools of homogeneous loans for evaluation of related allowance reserves.

(2)
Loans with a specific allowance reserve have been individually evaluated for impairment using either a discounted cash flow analysis or, for collateral dependent loans, current appraisals to establish realizable value.  These analyses may identify a specific impairment amount needed or may conclude that no reserve is needed.  Any specific impairment that is identified is included in the category’s Related Allowance column.
Schedule of Troubled Debt Restructurings
The following tables present TDRs at September 30, 2012 and December 31, 2011 (in thousands):

 
September 30, 2012
 
Accrual
Status
 
Nonaccrual
Status
 
Total
Modifications
Commercial real estate
 
 
 
 
 
Owner-occupied
$
1,772

 
$
1,111

 
$
2,883

Investment properties
7,357

 
1,448

 
8,805

Multifamily real estate
7,134

 

 
7,134

One-to-four family construction
8,929

 
2,518

 
11,447

Land and land development
 

 
 

 
 

Residential
5,884

 
210

 
6,094

Commercial

 

 

Commercial business
3,669

 
274

 
3,943

One- to four-family residential
26,668

 
2,911

 
29,579

Consumer
491

 
398

 
889

Consumer secured by one-to-four family
534

 
502

 
1,036

Total consumer
1,025

 
900

 
1,925

 
$
62,438

 
$
9,372

 
$
71,810


 
December 31, 2011
 
Accrual
Status
 
Nonaccrual
Status
 
Total
Modifications
Commercial real estate
 
 
 
 
 
Owner-occupied
$

 
$
142

 
$
142

Investment properties
7,751

 
1,822

 
9,573

Multifamily real estate
2,088

 

 
2,088

One-to-four family construction
8,362

 
271

 
8,633

Land and land development
 

 
 

 
 

Residential
5,334

 
557

 
5,891

Commercial

 
949

 
949

Commercial business
4,401

 

 
4,401

One- to four-family residential
23,291

 
3,086

 
26,377

Consumer
2,935

 
3,974

 
6,909

Consumer secured by one-to-four family
371

 
549

 
920

Total consumer
3,306

 
4,523

 
7,829

 
$
54,533

 
$
11,350

 
$
65,883

Schedule of Newly Restructured Loans
The following tables present new TDRs that occurred during the three and nine months ended September 30, 2012 and 2011 (dollars in thousands):

 
Three Months Ended September 30, 2012
 
Nine Months Ended September 30, 2012
 
Number of
Contracts
 
Pre-
modification Outstanding
Recorded
 Investment
 
Post-
modification
Outstanding
Recorded
Investment
 
Number of
Contracts
 
Pre-
modification Outstanding
Recorded
 Investment
 
Post-
modification Outstanding
Recorded
Investment
Recorded Investment (1) (2)
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
1

 
$
946

 
$
946

 
1

 
$
946

 
$
946

Investment properties
3

 
2,784

 
2,784

 
6

 
3,708

 
3,708

Multifamily real estate

 

 

 
2

 
5,054

 
5,054

One-to-four family construction
11

 
1,711

 
1,711

 
19

 
4,504

 
4,504

Land and land development- residential

 

 

 
6

 
2,059

 
2,059

Commercial business
3

 
94

 
94

 
9

 
1,309

 
1,309

One- to four-family residential
1

 
153

 
153

 
18

 
9,182

 
9,182

Consumer

 

 

 
4

 
371

 
371

 
19

 
$
5,688

 
$
5,688

 
65

 
$
27,133

 
$
27,133

 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended September 30, 2011
 
Nine Months Ended September 30, 2011
 
Number of
Contracts
 
Pre-
modification Outstanding
Recorded
Investment
 
Post-
modification
Outstanding
Recorded
Investment
 
Number of
Contracts
 
Pre-
modification Outstanding
Recorded
Investment
 
Post-
modification Outstanding
Recorded
Investment
Recorded Investment (1) (2)
 

 
 

 
 

 
 

 
 

 
 

Commercial real estate
 

 
 

 
 

 
 

 
 

 
 

Owner-occupied

 
$

 
$

 
1

 
$
189

 
$
189

Investment properties

 

 

 
3

 
1,976

 
1,976

Multifamily real estate
1

 
455

 
455

 
3

 
2,452

 
2,452

One-to-four family construction
5

 
1,566

 
1,566

 
8

 
3,848

 
3,848

Land and land development - residential
3

 
681

 
681

 
3

 
681

 
681

Commercial business
2

 
855

 
645

 
3

 
905

 
695

One- to four-family residential

 

 

 
4

 
1,097

 
1,097

Consumer

 

 

 
3

 
136

 
136

 
11

 
$
3,557

 
$
3,347

 
28

 
$
11,284

 
$
11,074



(1)
Since most loans were already considered classified and/or on nonaccrual status prior to restructuring, the modifications did not have a material effect on the Company’s determination of the allowance for loan losses.

(2)
The majority of these modifications do not fit into one separate type, such as rate, term, amount, interest-only or payment, but instead are a combination of multiple types of modifications; therefore, they are disclosed in aggregate.
Schedule of Troubled Debt Restructurings Which Incurred A Payment Default
The following table presents TDRs which incurred a payment default within twelve months of the restructure date during the three and nine-month periods ended September 30, 2012 and 2011 (in thousands).  A default on a TDR results in either a transfer to nonaccrual status or a partial charge-off:

 
Three Months Ended
September 30
 
Nine Months Ended
September 30
 
2012
 
2011
 
2012
 
2011
Commercial real estate-owner occupied
$

 
$

 
$
1,358

 
$

Land and land development - residential

 
2,227

 

 
2,227

One- to four-family residential

 

 
559

 
873

Total
$

 
$
2,227

 
$
1,917

 
$
3,100

Schedule of the Portfolio of Risk-Rated Loans and Non-Risk-Rated Loans by Grade or Other Characteristic
The following table shows the Company’s portfolio of risk-rated loans and non-risk-rated loans by grade or other characteristics as of September 30, 2012 and December 31, 2011 (in thousands):

 
September 30, 2012
 
Commercial
 Real Estate
 
Multifamily
Real Estate
 
Construction and
Land
 
Commercial Business
 
Agricultural
Business
 
One- to Four-
Family Residential
 
Consumer
 
Total Loans
Risk-rated loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pass (Risk Ratings 1-5) (1)
$
1,018,552

 
$
131,782

 
$
263,281

 
$
560,320

 
$
217,084

 
$
571,146

 
$
268,463

 
$
3,030,628

Special mention
19,223

 

 
3,267

 
13,482

 
331

 
440

 
151

 
36,894

Substandard
44,361

 
6,934

 
34,189

 
29,804

 
1,669

 
22,827

 
6,159

 
145,943

Doubtful

 

 
58

 

 

 

 

 
58

Loss

 

 

 

 

 

 

 

Total loans
$
1,082,136

 
$
138,716

 
$
300,795

 
$
603,606

 
$
219,084

 
$
594,413

 
$
274,773

 
$
3,213,523

Performing loans
$
1,076,562

 
$
138,716

 
$
293,345

 
$
597,433

 
$
218,438

 
$
578,142

 
$
272,176

 
$
3,174,812

Non-performing loans
5,574

 

 
7,450

 
6,173

 
646

 
16,271

 
2,597

 
38,711

Total loans
$
1,082,136

 
$
138,716

 
$
300,795

 
$
603,606

 
$
219,084

 
$
594,413

 
$
274,773

 
$
3,213,523

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2011
 
Commercial
Real Estate
 
Multifamily
Real Estate
 
Construction and
Land
 
Commercial Business
 
Agricultural Business
 
One- to Four-Family Residential
 
Consumer
 
Total Loans
Risk-rated loans:
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Pass (Risk Ratings 1-5) (1)
$
1,003,990

 
$
132,108

 
$
257,685

 
$
542,625

 
$
213,512

 
$
607,793

 
$
276,642

 
$
3,034,355

Special mention
29,751

 
5,000

 
3,359

 
13,447

 
923

 
772

 
402

 
53,654

Substandard
57,687

 
2,602

 
57,648

 
45,032

 
3,736

 
33,936

 
7,352

 
207,993

Doubtful

 

 

 
336

 

 

 

 
336

Loss

 

 

 

 

 

 

 

Total loans
$
1,091,428

 
$
139,710

 
$
318,692

 
$
601,440

 
$
218,171

 
$
642,501

 
$
284,396

 
$
3,296,338

Performing loans
$
1,082,202

 
$
139,348

 
$
290,961

 
$
587,976

 
$
216,275

 
$
622,946

 
$
281,318

 
$
3,221,026

Non-performing loans (2)
9,226

 
362

 
27,731

 
13,464

 
1,896

 
19,555

 
3,078

 
75,312

Total loans
$
1,091,428

 
$
139,710

 
$
318,692

 
$
601,440

 
$
218,171

 
$
642,501

 
$
284,396

 
$
3,296,338



(1)The Pass category includes some performing loans that are part of homogenous pools which are not individually risk-rated.  This includes all consumer loans, all one- to four-family residential loans and, as of September 30, 2012 and December 31, 2011, in the commercial business category, $70 million and $58 million, respectively, of credit-scored small business loans.  As loans in these pools become non-performing, they are individually risk-rated.
Schedule of the Age Analysis of the Company's Past Due Loans
The following tables provide additional detail on the age analysis of the Company’s past due loans as of September 30, 2012 and December 31, 2011 (in thousands):
 
September 30, 2012
 
30-59 Days
Past Due
 
60-89 Days
Past Due
 
90 Days or More Past Due
 
Total Past
Due
 
Current
 
Total Loans
 
Loans 90 Days
or More Past
Due and
Accruing
Commercial real estate
 
 
 
 
 
 
 
 
 
 
 
 
 
Owner-occupied
$
846

 
$
1,684

 
$
938

 
$
3,468

 
$
474,403

 
$
477,871

 
$

Investment properties

 

 
1,418

 
1,418

 
602,847

 
604,265

 

Multifamily real estate

 

 

 

 
138,716

 
138,716

 

Commercial construction

 

 

 

 
28,598

 
28,598

 

Multifamily construction

 

 

 

 
14,502

 
14,502

 

One-to-four-family construction

 

 
243

 
243

 
163,278

 
163,521

 

Land and land development
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential

 
389

 
3,630

 
4,019

 
75,913

 
79,932

 

Commercial

 
46

 
445

 
491

 
13,751

 
14,242

 

Commercial business
273

 
391

 
2,226

 
2,890

 
600,716

 
603,606

 
15

Agricultural business
22

 

 
626

 
648

 
218,436

 
219,084

 

One-to four-family residential
1,098

 
2,171

 
10,566

 
13,835

 
580,578

 
594,413

 
2,037

Consumer
448

 
72

 
195

 
715

 
102,678

 
103,393

 
21

Consumer secured by one- to four-family
324

 
1,074

 
1,248

 
2,646

 
168,734

 
171,380

 
5

Total
$
3,011

 
$
5,827

 
$
21,535

 
$
30,373

 
$
3,183,150

 
$
3,213,523

 
$
2,078

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2011
 
30-59 Days
Past Due
 
60-89 Days
Past Due
 
90 Days or More Past Due
 
Total Past
Due
 
Current
 
Total Loans
 
Loans 90 Days
or More Past
Due and
Accruing
Commercial real estate
 
 
 
 
 
 
 
 
 
 
 
 
 
Owner-occupied
$
1,251

 
$
2,703

 
$
3,462

 
$
7,416

 
$
462,390

 
$
469,806

 
$

Investment properties

 

 
3,087

 
3,087

 
618,535

 
621,622

 

Multifamily real estate

 

 

 

 
139,710

 
139,710

 

Commercial construction

 

 
949

 
949

 
41,442

 
42,391

 

Multifamily construction

 

 

 

 
19,436

 
19,436

 

One-to-four-family construction
643

 

 
3,819

 
4,462

 
139,715

 
144,177

 

Land and land development
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential
638

 

 
15,919

 
16,557

 
80,934

 
97,491

 

Commercial
308

 

 
791

 
1,099

 
14,098

 
15,197

 

Commercial business
2,411

 
4,170

 
5,612

 
12,193

 
589,247

 
601,440

 
4

Agricultural business
99

 

 
1,849

 
1,948

 
216,223

 
218,171

 

One-to four-family residential
794

 
585

 
15,770

 
17,149

 
625,352

 
642,501

 
2,147

Consumer
670

 
363

 
769

 
1,802

 
101,545

 
103,347

 
25

Consumer secured by one- to four-family
1,072

 
109

 
1,374

 
2,555

 
178,494

 
181,049

 
148

Total
$
7,886

 
$
7,930

 
$
53,401

 
$
69,217

 
$
3,227,121

 
$
3,296,338

 
$
2,324

Schedule of the Allowance for Loan Losses and Loan Balances Individually and Collectively Evaluated for Impairment
The following tables provide additional information on the allowance for loan losses and loan balances individually and collectively evaluated for impairment at or for the three and nine months ended September 30, 2012 and 2011 (in thousands):

 
For the Three Months Ended September 30, 2012
 
Commercial
Real Estate
 
Multifamily
 
Construction and Land
 
Commercial
Business
 
Agricultural
business
 
One- to Four-
Family
 
Consumer
 
Commitments and Unallocated
 
Total
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
16,834

 
$
5,108

 
$
16,974

 
$
12,352

 
$
1,294

 
$
14,213

 
$
1,365

 
$
12,081

 
$
80,221

Provision for loan losses
(263
)
 
(367
)
 
(628
)
 
(118
)
 
1,044

 
2,614

 
814

 
(96
)
 
3,000

Recoveries
130

 

 
35

 
154

 
30

 
34

 
91

 

 
474

Charge-offs
(924
)
 

 
(617
)
 
(1,687
)
 
(26
)
 
(709
)
 
(949
)
 

 
(4,912
)
Ending balance
$
15,777

 
$
4,741

 
$
15,764

 
$
10,701

 
$
2,342

 
$
16,152

 
$
1,321

 
$
11,985

 
$
78,783

 
 
For the Nine Months Ended September 30, 2012
 
Commercial
Real Estate
 
Multifamily
 
Construction and Land
 
Commercial
Business
 
Agricultural
business
 
One- to Four-
Family
 
Consumer
 
Commitments and Unallocated
 
Total
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
16,457

 
$
3,952

 
$
18,184

 
$
15,159

 
$
1,548

 
$
12,299

 
$
1,253

 
$
14,060

 
$
82,912

Provision for loan losses
2,065

 
789

 
1,369

 
(97
)
 
1,050

 
7,021

 
1,878

 
(2,075
)
 
12,000

Recoveries
762

 

 
1,455

 
1,030

 
45

 
412

 
422

 

 
4,126

Charge-offs
(3,507
)
 

 
(5,244
)
 
(5,391
)
 
(301
)
 
(3,580
)
 
(2,232
)
 

 
(20,255
)
Ending balance
$
15,777

 
$
4,741

 
$
15,764

 
$
10,701

 
$
2,342

 
$
16,152

 
$
1,321

 
$
11,985

 
$
78,783

 
 
At September 30, 2012
 
Commercial
 Real Estate
 
Multifamily
 
Construction and Land
 
Commercial
 Business
 
Agricultural
business
 
One- to Four-
Family
 
Consumer
 
Commitments and Unallocated
 
Total
Allowance individually evaluated for impairment
$
955

 
$
1,414

 
$
1,439

 
$
383

 
$

 
$
1,139

 
$
33

 
$

 
$
5,363

Allowance collectively evaluated for impairment
14,822

 
3,327

 
14,325

 
10,318

 
2,342

 
15,013

 
1,288

 
11,985

 
73,420

Total allowance for loan losses
$
15,777

 
$
4,741

 
$
15,764

 
$
10,701

 
$
2,342

 
$
16,152

 
$
1,321

 
$
11,985

 
$
78,783


 
At September 30, 2012
 
Commercial
Real Estate
 
Multifamily
 
Construction and Land
 
Commercial
Business
 
Agricultural
business
 
One- to Four-
Family
 
Consumer
 
Commitments and Unallocated
 
Total
Loan balances:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans individually evaluated for impairment
$
11,867

 
$
5,000

 
$
14,020

 
$
6,115

 
$

 
$
20,719

 
$
1,026

 
$

 
$
58,747

Loans collectively evaluated for impairment
1,070,269

 
133,716

 
286,775

 
597,491

 
219,084

 
573,694

 
273,747

 

 
3,154,776

Total loans
$
1,082,136

 
$
138,716

 
$
300,795

 
$
603,606

 
$
219,084

 
$
594,413

 
$
274,773

 
$

 
$
3,213,523



 
For the Three Months Ended September 30, 2011
 
Commercial
 Real Estate
 
Multifamily
 
Construction and Land
 
Commercial
Business
 
Agricultural
business
 
One- to Four-
Family
 
Consumer
 
Commitments and
Unallocated
 
Total
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
13,087

 
$
5,404

 
$
25,976

 
$
19,912

 
$
1,409

 
$
8,254

 
$
1,445

 
$
16,513

 
$
92,000

Provision for loan losses
2,773

 
(2,446
)
 
3,063

 
(2,569
)
 
(162
)
 
5,444

 
(183
)
 
(920
)
 
5,000

Recoveries
1

 

 
89

 
414

 
10

 
34

 
69

 

 
617

Charge-offs
(1,644
)
 

 
(6,445
)
 
(863
)
 

 
(2,483
)
 
(54
)
 

 
(11,489
)
Ending balance
$
14,217

 
$
2,958

 
$
22,683

 
$
16,894

 
$
1,257

 
$
11,249

 
$
1,277

 
$
15,593

 
$
86,128

 
 
For the Nine Months Ended September 30, 2011
 
Commercial
Real Estate
 
Multifamily
 
Construction and Land
 
Commercial
Business
 
Agricultural
business
 
One- to Four-
Family
 
Consumer
 
Commitments and
 Unallocated
 
Total
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
11,779

 
$
3,963

 
$
33,121

 
$
24,545

 
$
1,846

 
$
5,829

 
$
1,794

 
$
14,524

 
$
97,401

Provision for loan losses
6,926

 
(334
)
 
11,781

 
(998
)
 
(315
)
 
11,891

 
(20
)
 
1,069

 
30,000

Recoveries
16

 

 
840

 
571

 
15

 
115

 
231

 

 
1,788

Charge-offs
(4,504
)
 
(671
)
 
(23,059
)
 
(7,224
)
 
(289
)
 
(6,586
)
 
(728
)
 

 
(43,061
)
Ending balance
$
14,217

 
$
2,958

 
$
22,683

 
$
16,894

 
$
1,257

 
$
11,249

 
$
1,277

 
$
15,593

 
$
86,128

 
 
At September 30, 2011
 
Commercial
Real Estate
 
Multifamily
 
Construction and Land
 
Commercial
Business
 
Agricultural
business
 
One- to Four-
Family
 
Consumer
 
Commitments and
Unallocated
 
Total
Allowance individually evaluated for impairment
$
609

 
$
14

 
$
4,619

 
$
1,891

 
$

 
$
436

 
$
1,416

 
$

 
$
8,985

Allowance collectively evaluated for impairment
13,608

 
2,944

 
18,064

 
15,003

 
1,257

 
10,813

 
(139
)
 
15,593

 
77,143

Total allowance for loan losses
$
14,217

 
$
2,958

 
$
22,683

 
$
16,894

 
$
1,257

 
$
11,249

 
$
1,277

 
$
15,593

 
$
86,128

  
 
At September 30, 2011
 
 
Commercial Real Estate
 
 
Multifamily
 
Construction and Land
 
 
Commercial Business
 
 
Agricultural business
 
 One- to Four-
Family
 
 
Consumer
 
Commitments and Unallocated
 
 
Total
Loan balances:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans individually evaluated for impairment
$
10,936

 
$
1,997

 
$
39,884

 
$
12,321

 
$
797

 
$
17,338

 
$
3,089

 
$

 
$
86,362

Loans collectively evaluated for  impairment
1,050,579

 
132,149

 
276,399

 
568,555

 
210,774

 
622,571

 
277,857

 

 
3,138,884

Total loans
$
1,061,515

 
$
134,146

 
$
316,283

 
$
580,876

 
$
211,571

 
$
639,909

 
$
280,946

 
$

 
$
3,225,246