Washington | 91-0186600 | |
(State or other jurisdiction of incorporation) | (IRS Employer Identification No.) |
Large Accelerated Filer | £ | Accelerated Filer | £ | ||
Non-accelerated Filer | S | Smaller Reporting Company | £ |
PART I – FINANCIAL INFORMATION | ||
ITEM 1 | FINANCIAL STATEMENTS | |
ITEM 2 | ||
(in thousands, except share data) | September 30, 2012 | December 31, 2011 | |||||
ASSETS | |||||||
Cash and cash equivalents (including interest-bearing instruments of $11,497 and $246,113) | $ | 22,051 | $ | 263,302 | |||
Investment securities available for sale | 414,050 | 329,047 | |||||
Loans held for sale (includes $525,926 and $130,546 carried at fair value) | 532,580 | 150,409 | |||||
Loans held for investment (net of allowance for loan losses of $27,461 and $42,689) | 1,268,703 | 1,300,873 | |||||
Mortgage servicing rights (includes $73,787 and $70,169 carried at fair value) | 81,512 | 77,281 | |||||
Other real estate owned | 17,003 | 38,572 | |||||
Federal Home Loan Bank stock, at cost | 36,697 | 37,027 | |||||
Premises and equipment, net | 13,060 | 6,569 | |||||
Accounts receivable and other assets | 122,285 | 61,877 | |||||
$ | 2,507,941 | $ | 2,264,957 | ||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | |||||||
Liabilities: | |||||||
Deposits | $ | 1,981,814 | $ | 2,009,755 | |||
Federal Home Loan Bank advances | 131,597 | 57,919 | |||||
Accounts payable and accrued expenses | 93,413 | 49,019 | |||||
Long-term debt | 61,857 | 61,857 | |||||
2,268,681 | 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 160,000,000, Issued and outstanding, 14,354,972 shares and 5,403,498 shares | 511 | 511 | |||||
Additional paid-in capital | 89,264 | 31 | |||||
Retained earnings | 140,136 | 81,746 | |||||
Accumulated other comprehensive income | 9,349 | 4,119 | |||||
239,260 | 86,407 | ||||||
$ | 2,507,941 | $ | 2,264,957 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
(in thousands, except share data) | 2012 | 2011 | 2012 | 2011 | |||||||||||
Interest income: | |||||||||||||||
Loans | $ | 18,283 | $ | 17,593 | $ | 52,086 | $ | 54,208 | |||||||
Investment securities available for sale | 2,517 | 1,422 | 7,205 | 5,128 | |||||||||||
Other | 24 | 117 | 216 | 274 | |||||||||||
20,824 | 19,132 | 59,507 | 59,610 | ||||||||||||
Interest expense: | |||||||||||||||
Deposits | 3,908 | 5,848 | 12,985 | 19,427 | |||||||||||
Federal Home Loan Bank advances | 297 | 855 | 1,506 | 3,122 | |||||||||||
Securities sold under agreements to repurchase | 19 | — | 69 | — | |||||||||||
Long-term debt | 305 | 458 | 1,041 | 1,586 | |||||||||||
Other | 4 | 1 | 12 | 1 | |||||||||||
4,533 | 7,162 | 15,613 | 24,136 | ||||||||||||
Net interest income | 16,291 | 11,970 | 43,894 | 35,474 | |||||||||||
Provision for credit losses | 5,500 | 1,000 | 7,500 | 3,300 | |||||||||||
Net interest income after provision for credit losses | 10,791 | 10,970 | 36,394 | 32,174 | |||||||||||
Noninterest income: | |||||||||||||||
Net gain on mortgage loan origination and sale activities | 64,390 | 15,766 | 138,386 | 29,702 | |||||||||||
Mortgage servicing income | 506 | 18,532 | 15,470 | 32,093 | |||||||||||
Income from Windermere Mortgage Services Series LLC | 1,188 | 902 | 3,748 | 1,380 | |||||||||||
(Loss) gain on debt extinguishment | — | — | (939 | ) | 2,000 | ||||||||||
Depositor and other retail banking fees | 756 | 778 | 2,262 | 2,313 | |||||||||||
Insurance commissions | 192 | 103 | 550 | 724 | |||||||||||
Gain on sale of investment securities available for sale | 397 | 642 | 1,349 | 643 | |||||||||||
Other | 704 | 256 | 1,919 | 1,042 | |||||||||||
68,133 | 36,979 | 162,745 | 69,897 | ||||||||||||
Noninterest expense: | |||||||||||||||
Salaries and related costs | 31,573 | 13,217 | 81,149 | 37,056 | |||||||||||
General and administrative | 7,033 | 4,310 | 19,030 | 12,307 | |||||||||||
Legal | 312 | 983 | 1,471 | 2,286 | |||||||||||
Consulting | 1,069 | 270 | 1,746 | 633 | |||||||||||
Federal Deposit Insurance Corporation assessments | 794 | 1,264 | 2,751 | 4,278 | |||||||||||
Occupancy | 2,279 | 1,663 | 6,160 | 5,031 | |||||||||||
Information services | 2,411 | 1,509 | 6,129 | 4,466 | |||||||||||
Other real estate owned expense | 348 | 9,113 | 8,916 | 26,533 | |||||||||||
45,819 | 32,329 | 127,352 | 92,590 | ||||||||||||
Income before income taxes | 33,105 | 15,620 | 71,787 | 9,481 | |||||||||||
Income tax expense | 11,762 | 362 | 13,397 | 388 | |||||||||||
NET INCOME | $ | 21,343 | $ | 15,258 | $ | 58,390 | $ | 9,093 | |||||||
Basic income per share | $ | 1.49 | $ | 2.82 | $ | 4.51 | $ | 1.68 | |||||||
Diluted income per share | $ | 1.45 | $ | 2.66 | $ | 4.35 | $ | 1.62 | |||||||
Basic weighted average number of shares outstanding | 14,335,950 | 5,403,498 | 12,960,212 | 5,403,498 | |||||||||||
Diluted weighted average number of shares outstanding | 14,699,032 | 5,745,432 | 13,414,476 | 5,608,104 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
(in thousands) | 2012 | 2011 | 2012 | 2011 | |||||||||||
Net income | $ | 21,343 | $ | 15,258 | $ | 58,390 | $ | 9,093 | |||||||
Other comprehensive income, net of tax: | |||||||||||||||
Unrealized gain on securities: | |||||||||||||||
Unrealized holding gain arising during the period (net of tax expense of $1,564 and $3,135 for the three and nine months ended September 30, 2012 and $0 for the three and nine months ended September 30, 2011) | 3,525 | 7,405 | 6,107 | 13,085 | |||||||||||
Reclassification adjustment for net gain included in net income (net of tax expense of $139 and $472 for the three and nine months ended September 30, 2012 and $0 for the three and nine months ended September 30, 2011) | (258 | ) | (642 | ) | (877 | ) | (643 | ) | |||||||
Other comprehensive income | 3,267 | 6,763 | 5,230 | 12,442 | |||||||||||
Comprehensive income | $ | 24,610 | $ | 22,021 | $ | 63,620 | $ | 21,535 |
(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 | 5,403,498 | $ | 511 | $ | 16 | $ | 65,627 | $ | (7,365 | ) | $ | 58,789 | ||||||||||
Net income | — | — | — | 9,093 | — | 9,093 | ||||||||||||||||
Share-based compensation expense | — | — | 12 | — | — | 12 | ||||||||||||||||
Other comprehensive income | — | — | — | — | 12,442 | 12,442 | ||||||||||||||||
Balance, September 30, 2011 | 5,403,498 | $ | 511 | $ | 28 | $ | 74,720 | $ | 5,077 | $ | 80,336 | |||||||||||
Balance, January 1, 2012 | 5,403,498 | $ | 511 | $ | 31 | $ | 81,746 | $ | 4,119 | $ | 86,407 | |||||||||||
Net income | — | — | — | 58,390 | — | 58,390 | ||||||||||||||||
Share-based compensation expense | — | — | 2,415 | — | — | 2,415 | ||||||||||||||||
Common stock issued | 8,951,474 | — | 86,818 | — | — | 86,818 | ||||||||||||||||
Other comprehensive income | — | — | — | — | 5,230 | 5,230 | ||||||||||||||||
Balance, September 30, 2012 | 14,354,972 | $ | 511 | $ | 89,264 | $ | 140,136 | $ | 9,349 | $ | 239,260 |
(in thousands) | Nine Months Ended September 30, | ||||||
2012 | 2011 | ||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | |||||||
Net income | $ | 58,390 | $ | 9,093 | |||
Adjustments to reconcile net income to net cash used in operating activities: | |||||||
Amortization/accretion of discount/premium on loans held for investment, net of additions | (919 | ) | (536 | ) | |||
Amortization of investment securities | 3,877 | 1,988 | |||||
Amortization of intangibles | 77 | 99 | |||||
Amortization of mortgage servicing rights | 1,551 | 1,121 | |||||
Provision for credit losses | 7,500 | 3,300 | |||||
Provision for losses on other real estate owned | 10,955 | 23,515 | |||||
Depreciation and amortization on premises and equipment | 1,864 | 1,469 | |||||
Originations of loans held for sale | (3,433,925 | ) | (1,201,835 | ) | |||
Proceeds from sale of loans held for sale | 3,075,401 | 1,196,931 | |||||
Fair value adjustment of loans held for sale | (23,647 | ) | (9,085 | ) | |||
Fair value adjustment of foreclosed loans transferred to other real estate owned | (489 | ) | — | ||||
Addition of originated mortgage servicing rights | (33,606 | ) | (19,825 | ) | |||
Change in fair value of mortgage servicing rights | 27,889 | 31,914 | |||||
Net gain on sale of investment securities | (1,349 | ) | (643 | ) | |||
Gain on sale of other real estate owned | (2,764 | ) | (326 | ) | |||
Gain on early retirement of long-term debt | — | (2,000 | ) | ||||
Net deferred income tax benefit | (11,494 | ) | (16 | ) | |||
Share-based compensation expense | 2,415 | 12 | |||||
Cash used by changes in operating assets and liabilities: | |||||||
Increase in accounts receivable and other assets | (55,462 | ) | (23,232 | ) | |||
Increase (decrease) in accounts payable and other liabilities | 37,601 | (15,067 | ) | ||||
Net cash used in operating activities | (336,135 | ) | (3,123 | ) | |||
CASH FLOWS FROM INVESTING ACTIVITIES: | |||||||
Purchase of investment securities | (260,566 | ) | (204,502 | ) | |||
Proceeds from sale of investment securities | 159,174 | 155,924 | |||||
Principal repayments and maturities of investment securities | 28,150 | 33,738 | |||||
Proceeds from sale of other real estate owned | 47,392 | 118,744 | |||||
Mortgage servicing rights purchased from others | (65 | ) | (60 | ) | |||
Capital expenditures related to other real estate owned | (4,643 | ) | (841 | ) | |||
Origination of loans held for investment and principal repayments, net | (62 | ) | 140,922 | ||||
Property and equipment purchased, net | (8,355 | ) | (1,297 | ) | |||
Net cash (used in) provided by investing activities | (38,975 | ) | 242,628 |
(in thousands) | Nine Months Ended September 30, | ||||||
2012 | 2011 | ||||||
CASH FLOWS FROM FINANCING ACTIVITIES: | |||||||
Decrease in deposits, net | $ | (27,941 | ) | $ | (72,765 | ) | |
Proceeds from Federal Home Loan Bank advances | 4,975,490 | 36,398 | |||||
Repayment of Federal Home Loan Bank advances | (4,901,811 | ) | (134,348 | ) | |||
Proceeds from securities sold under agreements to repurchase | 393,500 | — | |||||
Repayment of securities sold under agreements to repurchase | (393,500 | ) | — | ||||
Repurchase of Federal Home Loan Bank stock | 330 | — | |||||
Repayment of long-term debt | — | (3,000 | ) | ||||
Proceeds from stock issuance, net | 87,791 | — | |||||
Net cash provided by (used in) financing activities | 133,859 | (173,715 | ) | ||||
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS | (241,251 | ) | 65,790 | ||||
CASH AND CASH EQUIVALENTS: | |||||||
Beginning of year | 263,302 | 72,639 | |||||
End of period | $ | 22,051 | $ | 138,429 | |||
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION: | |||||||
Cash paid during the period for - | |||||||
Interest | $ | 16,642 | $ | 24,857 | |||
Federal and state income taxes | 11,746 | 11 | |||||
Noncash activities - | |||||||
Loans held for investment foreclosed and transferred to other real estate owned | 37,305 | 35,005 | |||||
Loans originated to finance the sales of other real estate owned | — | 750 | |||||
Loans transferred from held for investment to held for sale | 9,966 | — | |||||
Ginnie Mae loans recognized with the right to repurchase, net | 3,330 | 390 |
Amortized cost | Gross unrealized gains | Gross unrealized losses | Fair value | ||||||||||||
(in thousands) | |||||||||||||||
September 30, 2012: | |||||||||||||||
Mortgage backed securities: | |||||||||||||||
Residential | $ | 62,782 | $ | 704 | $ | (120 | ) | $ | 63,366 | ||||||
Commercial | 13,813 | 719 | — | 14,532 | |||||||||||
Municipal bonds (1) | 122,845 | 5,780 | (30 | ) | 128,595 | ||||||||||
Collateralized mortgage obligations: | |||||||||||||||
Residential | 161,950 | 5,806 | (243 | ) | 167,513 | ||||||||||
Commercial | 9,055 | 54 | — | 9,109 | |||||||||||
US Treasury securities | 30,927 | 12 | (4 | ) | 30,935 | ||||||||||
$ | 401,372 | $ | 13,075 | $ | (397 | ) | $ | 414,050 | |||||||
December 31, 2011: | |||||||||||||||
Commercial mortgage backed securities | $ | 13,941 | $ | 542 | $ | — | $ | 14,483 | |||||||
Municipal bonds (1) | 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 securities | 31,540 | 3 | (23 | ) | 31,520 | ||||||||||
$ | 324,928 | $ | 4,392 | $ | (273 | ) | $ | 329,047 |
(1) | Comprised of general obligation bonds (i.e. backed by the general credit of the issuer) and revenue bonds (i.e. backed by revenues from the specific project being financed) issued by various municipal corporations. As of September 30, 2012 and December 31, 2011, of the bonds that were rated, no bonds were rated below “A.” |
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 | |||||||||||||||||
September 30, 2012: | |||||||||||||||||||||||
Mortgage backed securities: | |||||||||||||||||||||||
Residential | $ | (120 | ) | $ | 11,516 | $ | — | $ | — | $ | (120 | ) | $ | 11,516 | |||||||||
Municipal bonds | (30 | ) | 3,634 | — | — | (30 | ) | 3,634 | |||||||||||||||
Collateralized mortgage obligations: | |||||||||||||||||||||||
Residential | (243 | ) | 20,208 | — | — | (243 | ) | 20,208 | |||||||||||||||
US Treasury securities | (1 | ) | 1,603 | (3 | ) | 10,338 | (4 | ) | 11,941 | ||||||||||||||
$ | (394 | ) | $ | 36,961 | $ | (3 | ) | $ | 10,338 | $ | (397 | ) | $ | 47,299 | |||||||||
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 securities | (23 | ) | 27,510 | — | — | (23 | ) | 27,510 | |||||||||||||||
$ | (181 | ) | $ | 75,387 | $ | (92 | ) | $ | 1,095 | $ | (273 | ) | $ | 76,482 |
At September 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 | $ | — | — | % | $ | — | — | % | $ | — | — | % | $ | 63,366 | 1.97 | % | $ | 63,366 | 1.97 | % | ||||||||||||||
Commercial | — | — | % | — | — | % | — | — | % | 14,532 | 3.54 | % | 14,532 | 3.54 | % | |||||||||||||||||||
Municipal bonds | — | — | % | — | — | % | 15,783 | 3.58 | % | 112,812 | 4.59 | % | 128,595 | 4.46 | % | |||||||||||||||||||
Collateralized mortgage obligations | ||||||||||||||||||||||||||||||||||
Residential | — | — | % | — | — | % | — | — | % | 167,513 | 2.81 | % | 167,513 | 2.81 | % | |||||||||||||||||||
Commercial | — | — | % | — | — | % | — | — | % | 9,109 | 2.06 | % | 9,109 | 2.06 | % | |||||||||||||||||||
U.S. Treasury securities | 4,160 | 0.18 | % | 26,775 | 0.24 | % | — | — | % | — | — | % | 30,935 | 0.23 | % | |||||||||||||||||||
Total available for sale | $ | 4,160 | 0.18 | % | $ | 26,775 | 0.24 | % | $ | 15,783 | 3.58 | % | $ | 367,332 | 3.22 | % | $ | 414,050 | 3.01 | % |
At December 31, 2011 | ||||||||||||||||||||||||||||||||||
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 securities | $ | — | — | % | $ | — | — | % | $ | — | — | % | $ | 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 | % | |||||||||||||||||||
U.S. 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 September 30, | Nine Months Ended September 30, | ||||||||||||||
(in thousands) | 2012 | 2011 | 2012 | 2011 | |||||||||||
Proceeds | $ | 39,635 | $ | 146,710 | $ | 159,174 | $ | 155,924 | |||||||
Gross gains | 434 | 642 | 1,780 | 643 | |||||||||||
Gross losses | (37 | ) | — | (431 | ) | — |
(in thousands) | At September 30, 2012 | At December 31, 2011 | |||||
Consumer loans | |||||||
Single family residential | $ | 602,164 | $ | 496,934 | |||
Home equity | 141,343 | 158,936 | |||||
743,507 | 655,870 | ||||||
Commercial loans | |||||||
Commercial real estate | 360,919 | 402,139 | |||||
Multifamily residential | 36,912 | 56,379 | |||||
Construction/land development | 77,912 | 173,405 | |||||
Commercial business | 80,056 | 59,831 | |||||
555,799 | 691,754 | ||||||
1,299,306 | 1,347,624 | ||||||
Net deferred loan fees and costs | (3,142 | ) | (4,062 | ) | |||
1,296,164 | 1,343,562 | ||||||
Allowance for loan losses | (27,461 | ) | (42,689 | ) | |||
$ | 1,268,703 | $ | 1,300,873 |
Three Months Ended September 30, 2012 | |||||||||||||||||||
(in thousands) | Beginning balance | Charge-offs | Recoveries | Provision | Ending Balance | ||||||||||||||
Consumer loans | |||||||||||||||||||
Single family residential | $ | 12,865 | $ | (1,363 | ) | $ | 22 | $ | 2,028 | $ | 13,552 | ||||||||
Home equity | 4,851 | (1,078 | ) | 121 | 1,139 | 5,033 | |||||||||||||
17,716 | (2,441 | ) | 143 | 3,167 | 18,585 | ||||||||||||||
Commercial loans | |||||||||||||||||||
Commercial real estate | 4,343 | (1,757 | ) | 130 | 1,020 | 3,736 | |||||||||||||
Multifamily residential | 923 | — | — | (151 | ) | 772 | |||||||||||||
Construction/land development | 3,022 | (1,823 | ) | 193 | 1,472 | 2,864 | |||||||||||||
Commercial business | 1,121 | (74 | ) | 631 | (8 | ) | 1,670 | ||||||||||||
9,409 | (3,654 | ) | 954 | 2,333 | 9,042 | ||||||||||||||
Total allowance for credit losses | $ | 27,125 | $ | (6,095 | ) | $ | 1,097 | $ | 5,500 | $ | 27,627 |
Three Months Ended September 30, 2011 | |||||||||||||||||||
(in thousands) | Beginning balance | Charge-offs | Recoveries | Provision | Ending Balance | ||||||||||||||
Consumer loans | |||||||||||||||||||
Single family residential | $ | 10,418 | $ | (2,160 | ) | $ | 163 | $ | 2,805 | $ | 11,226 | ||||||||
Home equity | 4,670 | (1,199 | ) | 84 | 1,687 | 5,242 | |||||||||||||
15,088 | (3,359 | ) | 247 | 4,492 | 16,468 | ||||||||||||||
Commercial loans | |||||||||||||||||||
Commercial real estate | 4,075 | (509 | ) | — | 156 | 3,722 | |||||||||||||
Multifamily residential | 350 | — | — | 7 | 357 | ||||||||||||||
Construction/land development | 39,090 | (3,979 | ) | 5 | (3,773 | ) | 31,343 | ||||||||||||
Commercial business | 1,456 | (113 | ) | 35 | 118 | 1,496 | |||||||||||||
44,971 | (4,601 | ) | 40 | (3,492 | ) | 36,918 | |||||||||||||
Total allowance for credit losses | $ | 60,059 | $ | (7,960 | ) | $ | 287 | $ | 1,000 | $ | 53,386 |
Nine Months Ended September 30, 2012 | |||||||||||||||||||
(in thousands) | Beginning balance | Charge-offs | Recoveries | Provision | Ending Balance | ||||||||||||||
Consumer loans | |||||||||||||||||||
Single family residential | $ | 10,671 | $ | (3,889 | ) | $ | 455 | $ | 6,315 | $ | 13,552 | ||||||||
Home equity | 4,623 | (3,577 | ) | 398 | 3,589 | 5,033 | |||||||||||||
15,294 | (7,466 | ) | 853 | 9,904 | 18,585 | ||||||||||||||
Commercial loans | |||||||||||||||||||
Commercial real estate | 4,321 | (3,474 | ) | 258 | 2,631 | 3,736 | |||||||||||||
Multifamily residential | 335 | — | — | 437 | 772 | ||||||||||||||
Construction/land development | 21,237 | (13,858 | ) | 835 | (5,350 | ) | 2,864 | ||||||||||||
Commercial business | 1,613 | (538 | ) | 717 | (122 | ) | 1,670 | ||||||||||||
27,506 | (17,870 | ) | 1,810 | (2,404 | ) | 9,042 | |||||||||||||
Total allowance for credit losses | $ | 42,800 | $ | (25,336 | ) | $ | 2,663 | $ | 7,500 | $ | 27,627 |
Nine Months Ended September 30, 2011 | |||||||||||||||||||
(in thousands) | Beginning balance | Charge-offs | Recoveries | Provision | Ending Balance | ||||||||||||||
Consumer loans | |||||||||||||||||||
Single family residential | $ | 11,977 | $ | (6,329 | ) | $ | 163 | $ | 5,415 | $ | 11,226 | ||||||||
Home equity | 4,495 | (3,572 | ) | 110 | 4,209 | 5,242 | |||||||||||||
16,472 | (9,901 | ) | 273 | 9,624 | 16,468 | ||||||||||||||
Commercial loans | |||||||||||||||||||
Commercial real estate | 10,060 | (578 | ) | — | (5,760 | ) | 3,722 | ||||||||||||
Multifamily residential | 1,795 | — | — | (1,438 | ) | 357 | |||||||||||||
Construction/land development | 33,478 | (9,759 | ) | 6,126 | 1,498 | 31,343 | |||||||||||||
Commercial business | 2,761 | (849 | ) | 208 | (624 | ) | 1,496 | ||||||||||||
48,094 | (11,186 | ) | 6,334 | (6,324 | ) | 36,918 | |||||||||||||
Total allowance for credit losses | $ | 64,566 | $ | (21,087 | ) | $ | 6,607 | $ | 3,300 | $ | 53,386 |
(in thousands) | Allowance: collectively evaluated for impairment | Allowance: individually evaluated for impairment | Total | Loans: collectively evaluated for impairment | Loans: individually evaluated for impairment | Total | |||||||||||||||||
September 30, 2012 | |||||||||||||||||||||||
Consumer loans | |||||||||||||||||||||||
Single family residential | $ | 11,134 | $ | 2,418 | $ | 13,552 | $ | 533,901 | $ | 68,263 | $ | 602,164 | |||||||||||
Home equity | 4,989 | 44 | 5,033 | 138,574 | 2,769 | 141,343 | |||||||||||||||||
16,123 | 2,462 | 18,585 | 672,475 | 71,032 | 743,507 | ||||||||||||||||||
Commercial loans | |||||||||||||||||||||||
Commercial real estate | 3,320 | 416 | 3,736 | 328,194 | 32,725 | 360,919 | |||||||||||||||||
Multifamily residential | 224 | 548 | 772 | 30,882 | 6,030 | 36,912 | |||||||||||||||||
Construction/land development | 1,373 | 1,491 | 2,864 | 56,766 | 21,146 | 77,912 | |||||||||||||||||
Commercial business | 632 | 1,038 | 1,670 | 77,612 | 2,444 | 80,056 | |||||||||||||||||
5,549 | 3,493 | 9,042 | 493,454 | 62,345 | 555,799 | ||||||||||||||||||
Total | $ | 21,672 | $ | 5,955 | $ | 27,627 | $ | 1,165,929 | $ | 133,377 | $ | 1,299,306 |
(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 | ||||||||
September 30, 2012 | |||||||||||
With no related allowance recorded | |||||||||||
Consumer loans | |||||||||||
Single family residential | $ | 18,513 | $ | 19,273 | $ | — | |||||
Home equity | 1,766 | 1,811 | — | ||||||||
20,279 | 21,084 | — | |||||||||
Commercial loans | |||||||||||
Commercial real estate | 24,115 | 25,282 | — | ||||||||
Multifamily residential | 3,284 | 3,508 | — | ||||||||
Construction/land development | 13,026 | 22,901 | — | ||||||||
Commercial business | 459 | 984 | — | ||||||||
40,884 | 52,675 | — | |||||||||
$ | 61,163 | $ | 73,759 | $ | — | ||||||
With an allowance recorded | |||||||||||
Consumer loans | |||||||||||
Single family residential | $ | 49,750 | $ | 50,241 | $ | 2,418 | |||||
Home equity | 1,003 | 1,153 | 44 | ||||||||
50,753 | 51,394 | 2,462 | |||||||||
Commercial loans | |||||||||||
Commercial real estate | 8,610 | 10,740 | 416 | ||||||||
Multifamily residential | 2,746 | 2,923 | 548 | ||||||||
Construction/land development | 8,120 | 8,204 | 1,491 | ||||||||
Commercial business | 1,985 |