Washington | 91-0186600 | |
(State or other jurisdiction of incorporation) | (IRS Employer Identification No.) |
Large Accelerated Filer | ¨ | Accelerated Filer | ¨ | ||
Non-accelerated Filer | x | Smaller Reporting Company | ¨ |
PART I – FINANCIAL INFORMATION | ||
ITEM 1 | FINANCIAL STATEMENTS | |
ITEM 2 | ||
(in thousands, except share data) | June 30, 2012 | December 31, 2011 | |||||
ASSETS | |||||||
Cash and cash equivalents (including interest-bearing instruments of $53,041 and $246,113) | $ | 75,063 | $ | 263,302 | |||
Investment securities available for sale | 415,610 | 329,047 | |||||
Loans held for sale (includes $400,019 and $130,546 carried at fair value) | 412,933 | 150,409 | |||||
Loans held for investment (net of allowance for loan losses of $26,910 and $42,689) | 1,235,253 | 1,300,873 | |||||
Mortgage servicing rights (includes $70,585 and $70,169 carried at fair value) | 78,240 | 77,281 | |||||
Other real estate owned | 40,618 | 38,572 | |||||
Federal Home Loan Bank stock, at cost | 37,027 | 37,027 | |||||
Premises and equipment, net | 10,226 | 6,569 | |||||
Accounts receivable and other assets | 119,977 | 61,877 | |||||
$ | 2,424,947 | $ | 2,264,957 | ||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | |||||||
Liabilities: | |||||||
Deposits | $ | 1,904,749 | $ | 2,009,755 | |||
Federal Home Loan Bank advances | 65,590 | 57,919 | |||||
Securities sold under agreements to repurchase | 100,000 | — | |||||
Accounts payable and accrued expenses | 78,728 | 49,019 | |||||
Long-term debt | 61,857 | 61,857 | |||||
2,210,924 | 2,178,550 | ||||||
Shareholders’ equity: | |||||||
Preferred stock, no par value, Authorized 10,000 shares, Issued and outstanding, 0 shares and 0 shares | — | — | |||||
Common stock, no par value, Authorized 80,000,000, Issued and outstanding, 7,162,607 shares and 2,701,749 shares | 511 | 511 | |||||
Additional paid-in capital | 88,637 | 31 | |||||
Retained earnings | 118,793 | 81,746 | |||||
Accumulated other comprehensive income | 6,082 | 4,119 | |||||
214,023 | 86,407 | ||||||
$ | 2,424,947 | $ | 2,264,957 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
(in thousands, except share data) | 2012 | 2011 | 2012 | 2011 | |||||||||||
Interest income: | |||||||||||||||
Loans | $ | 17,250 | $ | 17,947 | $ | 33,803 | $ | 36,615 | |||||||
Investment securities available for sale | 2,449 | 1,848 | 4,688 | 3,706 | |||||||||||
Other | 56 | 73 | 192 | 157 | |||||||||||
19,755 | 19,868 | 38,683 | 40,478 | ||||||||||||
Interest expense: | |||||||||||||||
Deposits | 4,198 | 6,538 | 9,077 | 13,579 | |||||||||||
Federal Home Loan Bank advances | 535 | 959 | 1,209 | 2,267 | |||||||||||
Securities sold under agreements to repurchase | 50 | — | 50 | — | |||||||||||
Long-term debt | 271 | 457 | 736 | 1,128 | |||||||||||
Other | 3 | — | 9 | — | |||||||||||
5,057 | 7,954 | 11,081 | 16,974 | ||||||||||||
Net interest income | 14,698 | 11,914 | 27,602 | 23,504 | |||||||||||
Provision for credit losses | 2,000 | 2,300 | 2,000 | 2,300 | |||||||||||
Net interest income after provision for credit losses | 12,698 | 9,614 | 25,602 | 21,204 | |||||||||||
Noninterest income: | |||||||||||||||
Net gain on mortgage loan origination and sale activities | 45,486 | 9,151 | 73,997 | 13,936 | |||||||||||
Mortgage servicing income | 7,091 | 7,713 | 14,964 | 13,561 | |||||||||||
Income from Windermere Mortgage Services Series LLC | 1,394 | 503 | 2,560 | 478 | |||||||||||
Gain (loss) on debt extinguishment | (939 | ) | — | (939 | ) | 2,000 | |||||||||
Depositor and other retail banking fees | 771 | 795 | 1,506 | 1,535 | |||||||||||
Insurance commissions | 177 | 258 | 359 | 621 | |||||||||||
Gain on sale of investment securities available for sale | 911 | 1 | 952 | 1 | |||||||||||
Other | 611 | 191 | 1,214 | 786 | |||||||||||
55,502 | 18,612 | 94,613 | 32,918 | ||||||||||||
Noninterest expense: | |||||||||||||||
Salaries and related costs | 28,224 | 11,700 | 49,575 | 23,839 | |||||||||||
General and administrative | 6,725 | 4,555 | 11,997 | 7,997 | |||||||||||
Legal | 724 | 399 | 1,159 | 1,303 | |||||||||||
Consulting | 322 | 197 | 677 | 363 | |||||||||||
Federal Deposit Insurance Corporation assessments | 717 | 1,265 | 1,957 | 3,014 | |||||||||||
Occupancy | 2,092 | 1,700 | 3,881 | 3,368 | |||||||||||
Information services | 1,994 | 1,477 | 3,717 | 2,957 | |||||||||||
Other real estate owned expense | 6,049 | 5,666 | 8,569 | 17,420 | |||||||||||
46,847 | 26,959 | 81,532 | 60,261 | ||||||||||||
Income (loss) before income taxes | 21,353 | 1,267 | 38,683 | (6,139 | ) | ||||||||||
Income tax (benefit) expense | 3,357 | (17 | ) | 1,636 | 26 | ||||||||||
NET INCOME (LOSS) | $ | 17,996 | $ | 1,284 | $ | 37,047 | $ | (6,165 | ) | ||||||
Basic income (loss) per share | $ | 2.53 | $ | 0.48 | $ | 6.04 | $ | (2.28 | ) | ||||||
Diluted income (loss) per share | $ | 2.43 | $ | 0.45 | $ | 5.80 | $ | (2.23 | ) | ||||||
Basic weighted average number of shares outstanding | 7,126,060 | 2,701,749 | 6,136,171 | 2,701,749 | |||||||||||
Diluted weighted average number of shares outstanding | 7,412,032 | 2,837,691 | 6,386,099 | 2,769,720 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
(in thousands) | 2012 | 2011 | 2012 | 2011 | |||||||||||
Net income (loss) | $ | 17,996 | $ | 1,284 | $ | 37,047 | $ | (6,165 | ) | ||||||
Other comprehensive income, net of tax: | |||||||||||||||
Unrealized gain on securities: | |||||||||||||||
Unrealized holding gain arising during the period (net of tax expense of $1,571 and $1,237 for the three and six months ended June 30, 2012 and $0 and $0 for the three and six months ended June 30, 2011) | 3,492 | 5,810 | 2,582 | 5,680 | |||||||||||
Reclassification adjustment for net gain included in net income (net of tax expense of $333 for the three and six months ended June 30, 2012 and $0 for the three and six months ended June 30, 2011) | (578 | ) | (1 | ) | (619 | ) | (1 | ) | |||||||
Other comprehensive income | 2,914 | 5,809 | 1,963 | 5,679 | |||||||||||
Comprehensive income (loss) | $ | 20,910 | $ | 7,093 | $ | 39,010 | $ | (486 | ) |
(in thousands, except share data) | Number of shares | Common stock | Additional paid-in capital | Retained earnings | Accumulated other comprehensive income (loss) | Total | ||||||||||||||||
Balance, January 1, 2011 | 2,701,749 | $ | 511 | $ | 16 | $ | 65,627 | $ | (7,365 | ) | $ | 58,789 | ||||||||||
Net loss | — | — | — | (6,165 | ) | — | (6,165 | ) | ||||||||||||||
Share-based compensation expense | — | — | 8 | — | — | 8 | ||||||||||||||||
Other comprehensive income | — | — | — | — | 5,679 | 5,679 | ||||||||||||||||
Balance, June 30, 2011 | 2,701,749 | $ | 511 | $ | 24 | $ | 59,462 | $ | (1,686 | ) | $ | 58,311 | ||||||||||
Balance, January 1, 2012 | 2,701,749 | $ | 511 | $ | 31 | $ | 81,746 | $ | 4,119 | $ | 86,407 | |||||||||||
Net income | — | — | — | 37,047 | — | 37,047 | ||||||||||||||||
Share-based compensation expense | — | — | 2,216 | — | — | 2,216 | ||||||||||||||||
Common stock issued | 4,460,858 | — | 86,390 | — | — | 86,390 | ||||||||||||||||
Other comprehensive income | — | — | — | — | 1,963 | 1,963 | ||||||||||||||||
Balance, June 30, 2012 | 7,162,607 | $ | 511 | $ | 88,637 | $ | 118,793 | $ | 6,082 | $ | 214,023 |
(in thousands) | Six Months Ended June 30, | ||||||
2012 | 2011 | ||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | |||||||
Net income (loss) | $ | 37,047 | $ | (6,165 | ) | ||
Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities: | |||||||
Amortization of loans held for investment, net of additions | (554 | ) | (540 | ) | |||
Amortization of investment securities | 2,576 | 1,243 | |||||
Amortization of intangibles | 52 | 65 | |||||
Amortization of mortgage servicing rights | 953 | 666 | |||||
Provision for credit losses | 2,000 | 2,300 | |||||
Provision for losses on other real estate owned | 8,332 | 15,298 | |||||
Depreciation and amortization on premises and equipment | 1,121 | 967 | |||||
Originations of loans held for sale | (1,835,017 | ) | (694,146 | ) | |||
Proceeds from sale of loans held for sale | 1,584,367 | 788,585 | |||||
Fair value adjustment of loans held for sale | (11,874 | ) | (3,053 | ) | |||
Fair value adjustment of foreclosed loans transferred to other real estate owned | (490 | ) | — | ||||
Addition of originated mortgage servicing rights | (18,817 | ) | (13,494 | ) | |||
Change in fair value of mortgage servicing rights | 16,964 | 5,773 | |||||
Net gain on sale of investment securities | (952 | ) | (1 | ) | |||
Gain on sale of other real estate owned | (237 | ) | (363 | ) | |||
Gain on early retirement of long-term debt | — | (2,000 | ) | ||||
Net deferred income tax benefit | (13,222 | ) | — | ||||
Share-based compensation expense | 2,216 | 8 | |||||
Cash used by changes in operating assets and liabilities: | |||||||
Decrease in accounts receivable and other assets | (50,710 | ) | (9,897 | ) | |||
(Increase) decrease in accrued interest receivable | (243 | ) | 945 | ||||
Increase in income taxes payable | 10,096 | — | |||||
Decrease in income taxes receivable | 1,309 | 148 | |||||
Increase (decrease) in accounts payable and other liabilities | 18,187 | (23,892 | ) | ||||
Net cash (used in) provided by operating activities | (246,896 | ) | 62,447 | ||||
CASH FLOWS FROM INVESTING ACTIVITIES: | |||||||
Purchase of investment securities | (223,483 | ) | (12,557 | ) | |||
Proceeds from sale of investment securities | 119,539 | 9,214 | |||||
Principal repayments and maturities of investment securities | 19,290 | 5,578 | |||||
Proceeds from sale of other real estate owned | 18,919 | 84,966 | |||||
Mortgage servicing rights purchased from others | (59 | ) | (33 | ) | |||
Capital expenditures related to other real estate owned | (63 | ) | (859 | ) | |||
Origination of loans held for investment and principal repayments, net | 38,883 | 114,454 | |||||
Net property and equipment purchased | (4,778 | ) | (637 | ) | |||
Net cash (used in) provided by investing activities | (31,752 | ) | 200,126 |
(in thousands) | Six Months Ended June 30, | ||||||
2012 | 2011 | ||||||
CASH FLOWS FROM FINANCING ACTIVITIES: | |||||||
Net decrease in deposits | $ | (105,006 | ) | $ | (136,087 | ) | |
Proceeds from Federal Home Loan Bank advances | 525,521 | 35,796 | |||||
Repayment of Federal Home Loan Bank advances | (517,850 | ) | (123,746 | ) | |||
Proceeds from securities sold under agreements to repurchase | 293,500 | — | |||||
Repayment of securities sold under agreements to repurchase | (193,500 | ) | — | ||||
Repayment of long-term debt | — | (3,000 | ) | ||||
Proceeds from stock issuance, net | 87,744 | — | |||||
Net cash provided by (used in) financing activities | 90,409 | (227,037 | ) | ||||
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS | (188,239 | ) | 35,536 | ||||
CASH AND CASH EQUIVALENTS: | |||||||
Beginning of year | 263,302 | 72,639 | |||||
End of period | $ | 75,063 | $ | 108,175 | |||
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION: | |||||||
Cash paid during the period for - | |||||||
Interest | $ | 11,081 | $ | 17,456 | |||
Federal and state income taxes | $ | 3,450 | $ | 8 | |||
Noncash activities - | |||||||
Loans held for investment foreclosed and transferred to other real estate owned | $ | 27,807 | $ | 31,284 | |||
Ginnie Mae loans recognized with the right to repurchase, net | $ | 2,516 | $ | 1,215 |
Amortized cost | Gross unrealized gains | Gross unrealized losses | Fair value | ||||||||||||
(in thousands) | |||||||||||||||
June 30, 2012: | |||||||||||||||
Mortgage backed: | |||||||||||||||
Residential | $ | 47,963 | $ | 312 | $ | (139 | ) | $ | 48,136 | ||||||
Commercial | 13,872 | 730 | — | 14,602 | |||||||||||
Municipal bonds | 124,900 | 2,385 | (666 | ) | 126,619 | ||||||||||
Collateralized mortgage obligations: | |||||||||||||||
Residential | 181,011 | 5,054 | (33 | ) | 186,032 | ||||||||||
Commercial | 9,128 | 37 | — | 9,165 | |||||||||||
US Treasury | 31,084 | — | (28 | ) | 31,056 | ||||||||||
$ | 407,958 | $ | 8,518 | $ | (866 | ) | $ | 415,610 | |||||||
December 31, 2011: | |||||||||||||||
Commercial mortgage backed | $ | 13,941 | $ | 542 | $ | — | $ | 14,483 | |||||||
Municipal bonds | 48,948 | 728 | (92 | ) | 49,584 | ||||||||||
Collateralized mortgage obligations: | |||||||||||||||
Residential | 220,418 | 3,119 | (147 | ) | 223,390 | ||||||||||
Commercial | 10,081 | — | (11 | ) | 10,070 | ||||||||||
US Treasury | 31,540 | 3 | (23 | ) | 31,520 | ||||||||||
$ | 324,928 | $ | 4,392 | $ | (273 | ) | $ | 329,047 |
Less than 12 months | 12 months or more | Total | |||||||||||||||||||||
(in thousands) | Gross unrealized losses | Fair value | Gross unrealized losses | Fair value | Gross unrealized losses | Fair value | |||||||||||||||||
June 30, 2012: | |||||||||||||||||||||||
Mortgage backed: | |||||||||||||||||||||||
Residential | $ | (139 | ) | $ | 4,498 | $ | — | $ | — | $ | (139 | ) | $ | 4,498 | |||||||||
Municipal bonds | (635 | ) | 45,513 | (31 | ) | 1,155 | (666 | ) | 46,668 | ||||||||||||||
Collateralized mortgage obligations: | |||||||||||||||||||||||
Residential | (33 | ) | 9,705 | — | — | (33 | ) | 9,705 | |||||||||||||||
US Treasury | (28 | ) | 29,551 | — | — | (28 | ) | 29,551 | |||||||||||||||
$ | (835 | ) | $ | 89,267 | $ | (31 | ) | $ | 1,155 | $ | (866 | ) | $ | 90,422 | |||||||||
December 31, 2011: | |||||||||||||||||||||||
Municipal bonds | $ | — | $ | — | $ | (92 | ) | $ | 1,095 | $ | (92 | ) | $ | 1,095 | |||||||||
Collateralized mortgage obligations | |||||||||||||||||||||||
Residential | (147 | ) | 37,807 | — | — | (147 | ) | 37,807 | |||||||||||||||
Commercial | (11 | ) | 10,070 | — | — | (11 | ) | 10,070 | |||||||||||||||
US Treasury | (23 | ) | 27,510 | — | — | (23 | ) | 27,510 | |||||||||||||||
$ | (181 | ) | $ | 75,387 | $ | (92 | ) | $ | 1,095 | $ | (273 | ) | $ | 76,482 |
At June 30,2012 | ||||||||||||||||||||||||||||||||||
Within one year | After one year through five years | After five years through ten years | After ten years | Total | ||||||||||||||||||||||||||||||
Fair Value | Weighted Average Yield | Fair Value | Weighted Average Yield | Fair Value | Weighted Average Yield | Fair Value | Weighted Average Yield | Fair Value | Weighted Average Yield | |||||||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||||||||||||
Available for sale: | ||||||||||||||||||||||||||||||||||
Mortgage-backed securities | ||||||||||||||||||||||||||||||||||
Residential | $ | — | — | % | $ | — | — | % | $ | 4,498 | 1.42 | % | $ | 43,638 | 1.90 | % | $ | 48,136 | 1.86 | % | ||||||||||||||
Commercial | — | — | % | — | — | % | — | — | % | 14,602 | 4.72 | % | 14,602 | 4.72 | % | |||||||||||||||||||
Municipal bonds | — | — | % | — | — | % | 15,561 | 3.59 | % | 111,058 | 4.57 | % | 126,619 | 4.45 | % | |||||||||||||||||||
Collateralized mortgage obligations | ||||||||||||||||||||||||||||||||||
Residential | — | — | % | — | — | % | — | — | % | 186,032 | 2.80 | % | 186,032 | 2.80 | % | |||||||||||||||||||
Commercial | — | — | % | — | — | % | — | — | % | 9,165 | 2.06 | % | 9,165 | 2.06 | % | |||||||||||||||||||
US Treasury Securities | 4,060 | 0.21 | % | 26,996 | 0.24 | % | — | — | % | — | — | % | 31,056 | 0.24 | % | |||||||||||||||||||
Total available for sale | $ | 4,060 | 0.21 | % | $ | 26,996 | 0.24 | % | $ | 20,059 | 3.10 | % | $ | 364,495 | 3.29 | % | $ | 415,610 | 3.05 | % |
At December 31, 2012 | ||||||||||||||||||||||||||||||||||
Within one year | After one year through five years | After five years through ten years | After ten years | Total | ||||||||||||||||||||||||||||||
Fair Value | Weighted Average Yield | Fair Value | Weighted Average Yield | Fair Value | Weighted Average Yield | Fair Value | Weighted Average Yield | Fair Value | Weighted Average Yield | |||||||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||||||||||||
Available for sale: | ||||||||||||||||||||||||||||||||||
Commercial mortgage backed | $ | — | — | % | $ | — | — | % | $ | — | — | % | $ | 14,483 | 3.23 | % | $ | 14,483 | 3.23 | % | ||||||||||||||
Municipal bonds | — | — | % | — | — | % | 2,450 | 2.95 | % | 47,134 | 4.65 | % | 49,584 | 4.56 | % | |||||||||||||||||||
Collateralized mortgage obligations | ||||||||||||||||||||||||||||||||||
Residential | — | — | % | — | — | % | — | — | % | 223,390 | 2.70 | % | 223,390 | 2.70 | % | |||||||||||||||||||
Commercial | — | — | % | — | — | % | — | — | % | 10,070 | 2.06 | % | 10,070 | 2.06 | % | |||||||||||||||||||
US Treasury | 4,010 | 0.23 | % | 27,510 | 0.24 | % | — | — | % | — | — | % | 31,520 | 0.24 | % | |||||||||||||||||||
Total available for sale | $ | 4,010 | 0.23 | % | $ | 27,510 | 0.24 | % | $ | 2,450 | 2.95 | % | $ | 295,077 | 3.02 | % | $ | 329,047 | 2.75 | % |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
(in thousands) | 2012 | 2011 | 2012 | 2011 | |||||||||||
Proceeds | $ | 85,492 | $ | 2,415 | $ | 119,539 | $ | 9,214 | |||||||
Gross gains | 1,233 | 1 | 1,346 | 1 | |||||||||||
Gross losses | (322 | ) | — | (394 | ) | — |
(in thousands) | At June 30, 2012 | At December 31, 2012 | |||||
Consumer loans | |||||||
Single family residential | $ | 537,174 | $ | 496,934 | |||
Home equity | 147,587 | 158,936 | |||||
684,761 | 655,870 | ||||||
Commercial loans | |||||||
Commercial real estate | 370,064 | 402,139 | |||||
Multifamily residential | 47,069 | 56,379 | |||||
Construction/land development | 83,797 | 173,405 | |||||
Commercial business | 79,980 | 59,831 | |||||
580,910 | 691,754 | ||||||
1,265,671 | 1,347,624 | ||||||
Net deferred loan fees and costs | (3,508 | ) | (4,062 | ) | |||
1,262,163 | 1,343,562 | ||||||
Allowance for loan losses | (26,910 | ) | (42,689 | ) | |||
$ | 1,235,253 | $ | 1,300,873 |
Three Months Ended June 30, 2012 | |||||||||||||||||||
(in thousands) | Beginning balance | Charge-offs | Recoveries | Provision | Ending Balance | ||||||||||||||
Consumer loans | |||||||||||||||||||
Single family residential | $ | 11,667 | $ | (1,251 | ) | $ | 433 | $ | 2,016 | $ | 12,865 | ||||||||
Home equity | 4,531 | (1,150 | ) | 212 | 1,258 | 4,851 | |||||||||||||
16,198 | (2,401 | ) | 645 | 3,274 | 17,716 | ||||||||||||||
Commercial loans | |||||||||||||||||||
Commercial real estate | 4,898 | (1,691 | ) | 128 | 1,008 | 4,343 | |||||||||||||
Multifamily residential | 346 | — | — | 577 | 923 | ||||||||||||||
Construction/land development | 12,716 | (7,223 | ) | 514 | (2,985 | ) | 3,022 | ||||||||||||
Commercial business | 1,244 | (323 | ) | 74 | 126 | 1,121 | |||||||||||||
19,204 | (9,237 | ) | 716 | (1,274 | ) | 9,409 | |||||||||||||
Total allowance for credit losses | $ | 35,402 | $ | (11,638 | ) | $ | 1,361 | $ | 2,000 | $ | 27,125 |
Three Months Ended June 30, 2011 | |||||||||||||||||||
(in thousands) | Beginning balance | Charge-offs | Recoveries | Provision | Ending Balance | ||||||||||||||
Consumer loans | |||||||||||||||||||
Single family residential | $ | 11,445 | $ | (2,708 | ) | $ | — | $ | 1,681 | $ | 10,418 | ||||||||
Home equity | 4,597 | (1,468 | ) | 18 | 1,523 | 4,670 | |||||||||||||
16,042 | (4,176 | ) | 18 | 3,204 | 15,088 | ||||||||||||||
Commercial loans | |||||||||||||||||||
Commercial real estate | 6,051 | — | — | (1,976 | ) | 4,075 | |||||||||||||
Multifamily residential | 842 | — | — | (492 | ) | 350 | |||||||||||||
Construction/land development | 36,751 | (2,060 | ) | 1,827 | 2,572 | 39,090 | |||||||||||||
Commercial business | 2,780 | (319 | ) | 3 | (1,008 | ) | 1,456 | ||||||||||||
46,424 | (2,379 | ) | 1,830 | (904 | ) | 44,971 | |||||||||||||
Total allowance for credit losses | $ | 62,466 | $ | (6,555 | ) | $ | 1,848 | $ | 2,300 | $ | 60,059 |
Six Months Ended June 30, 2012 | |||||||||||||||||||
(in thousands) | Beginning balance | Charge-offs | Recoveries | Provision | Ending Balance | ||||||||||||||
Consumer loans | |||||||||||||||||||
Single family residential | $ | 10,671 | $ | (2,526 | ) | $ | 433 | $ | 4,287 | $ | 12,865 | ||||||||
Home equity | 4,623 | (2,499 | ) | 277 | 2,450 | 4,851 | |||||||||||||
15,294 | (5,025 | ) | 710 | 6,737 | 17,716 | ||||||||||||||
Commercial loans | |||||||||||||||||||
Commercial real estate | 4,321 | (1,717 | ) | 128 | 1,611 | 4,343 | |||||||||||||
Multifamily residential | 335 | — | — | 588 | 923 | ||||||||||||||
Construction/land development | 21,237 | (12,035 | ) | 642 | (6,822 | ) | 3,022 | ||||||||||||
Commercial business | 1,613 | (464 | ) | 86 | (114 | ) | 1,121 | ||||||||||||
27,506 | (14,216 | ) | 856 | (4,737 | ) | 9,409 | |||||||||||||
Total allowance for credit losses | $ | 42,800 | $ | (19,241 | ) | $ | 1,566 | $ | 2,000 | $ | 27,125 |
Six Months Ended June 30, 2011 | |||||||||||||||||||
(in thousands) | Beginning balance | Charge-offs | Recoveries | Provision | Ending Balance | ||||||||||||||
Consumer loans | |||||||||||||||||||
Single family residential | $ | 11,977 | $ | (4,421 | ) | $ | — | $ | 2,862 | $ | 10,418 | ||||||||
Home equity | 4,495 | (2,373 | ) | 26 | 2,522 | 4,670 | |||||||||||||
16,472 | (6,794 | ) | 26 | 5,384 | 15,088 | ||||||||||||||
Commercial loans | |||||||||||||||||||
Commercial real estate | 10,060 | (69 | ) | — | (5,916 | ) | 4,075 | ||||||||||||
Multifamily residential | 1,795 | — | — | (1,445 | ) | 350 | |||||||||||||
Construction/land development | 33,478 | (5,528 | ) | 6,121 | 5,019 | 39,090 | |||||||||||||
Commercial business | 2,761 | (736 | ) | 173 | (742 | ) | 1,456 | ||||||||||||
48,094 | (6,333 | ) | 6,294 | (3,084 | ) | 44,971 | |||||||||||||
Total allowance for credit losses | $ | 64,566 | $ | (13,127 | ) | $ | 6,320 | $ | 2,300 | $ | 60,059 |
(in thousands) | Allowance: collectively evaluated for impairment | Allowance: individually evaluated for impairment | Total | Loans: collectively evaluated for impairment | Loans: individually evaluated for impairment | Total | |||||||||||||||||
June 30, 2012 | |||||||||||||||||||||||
Consumer loans | |||||||||||||||||||||||
Single family residential | $ | 9,875 | $ | 2,990 | $ | 12,865 | $ | 466,600 | $ | 70,574 | $ | 537,174 | |||||||||||
Home equity | 4,620 | 231 | 4,851 | 144,638 | 2,949 | 147,587 | |||||||||||||||||
14,495 | 3,221 | 17,716 | 611,238 | 73,523 | 684,761 | ||||||||||||||||||
Commercial loans | |||||||||||||||||||||||
Commercial real estate | 3,717 | 626 | 4,343 | 339,259 | 30,805 | 370,064 | |||||||||||||||||
Multifamily residential | 270 | 653 | 923 | 41,540 | 5,529 | 47,069 | |||||||||||||||||
Construction/land development | 2,439 | 583 | 3,022 | 66,549 | 17,248 | 83,797 | |||||||||||||||||
Commercial business | 832 | 289 | 1,121 | 78,839 | 1,141 | 79,980 | |||||||||||||||||
7,258 | 2,151 | 9,409 | 526,187 | 54,723 | 580,910 | ||||||||||||||||||
Total | $ | 21,753 | $ | 5,372 | $ | 27,125 | $ | 1,137,425 | $ | 128,246 | $ | 1,265,671 |
(in thousands) | Allowance: collectively evaluated for impairment | Allowance: individually evaluated for impairment | Total | Loans: collectively evaluated for impairment | Loans: individually evaluated for impairment | Total | |||||||||||||||||
December 31, 2011 | |||||||||||||||||||||||
Consumer loans | |||||||||||||||||||||||
Single family residential | $ | 9,756 | $ | 915 | $ | 10,671 | $ | 437,264 | $ | 59,670 | $ | 496,934 | |||||||||||
Home equity | 4,111 | 512 | 4,623 | 155,997 | 2,939 | 158,936 | |||||||||||||||||
13,867 | 1,427 | 15,294 | 593,261 | 62,609 | 655,870 | ||||||||||||||||||
Commercial loans | |||||||||||||||||||||||
Commercial real estate | 4,051 | 270 | 4,321 | 366,914 | 35,225 | 402,139 | |||||||||||||||||
Multifamily residential | 320 | 15 | 335 | 47,933 | 8,446 | 56,379 | |||||||||||||||||
Construction/land development | 4,668 | 16,569 | 21,237 | 103,462 | 69,943 | 173,405 | |||||||||||||||||
Commercial business | 1,177 | 436 | 1,613 | 58,689 | 1,142 | 59,831 | |||||||||||||||||
10,216 | 17,290 | 27,506 | 576,998 | 114,756 | 691,754 | ||||||||||||||||||
Total | $ | 24,083 | $ | 18,717 | $ | 42,800 | $ | 1,170,259 | $ | 177,365 | $ | 1,347,624 |
(in thousands) | Recorded investment (1) | Unpaid principal balance (2) | Related allowance | ||||||||
June 30, 2012 | |||||||||||
With no related allowance recorded | |||||||||||
Consumer loans | |||||||||||
Single family residential | $ | 23,592 | $ | 23,750 | $ | — | |||||
Home equity | 1,806 | 1,846 | — | ||||||||
25,398 | 25,596 | — | |||||||||
Commercial loans | |||||||||||
Commercial real estate | 21,269 | 24,103 | — | ||||||||
Multifamily residential | 2,776 | 3,000 | — | ||||||||
Construction/land development | 15,879 | 26,039 | — | ||||||||
Commercial business | 191 | 634 | — | ||||||||
40,115 | 53,776 | — | |||||||||
$ | 65,513 | $ | 79,372 | $ | — | ||||||
With an allowance recorded | |||||||||||
Consumer loans | |||||||||||
Single family residential | $ | 46,982 | $ | 47,440 | $ | 2,990 | |||||
Home equity | 1,143 | 1,293 | 231 | ||||||||
48,125 | 48,733 | 3,221 | |||||||||
Commercial loans | |||||||||||
Commercial real estate | 9,536 | 10,565 | 626 | ||||||||