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) | March 31, 2013 | December 31, 2012 | |||||
ASSETS | |||||||
Cash and cash equivalents (including interest-bearing instruments of $7,183 and $12,414) | $ | 18,709 | $ | 25,285 | |||
Investment securities available for sale | 415,238 | 416,329 | |||||
Loans held for sale (includes $419,106 and $600,305 carried at fair value) | 430,857 | 620,799 | |||||
Loans held for investment (net of allowance for loan losses of $28,405 and $27,561) | 1,358,982 | 1,308,974 | |||||
Mortgage servicing rights (includes $102,678 and $87,396 carried at fair value) | 111,828 | 95,493 | |||||
Other real estate owned | 21,664 | 23,941 | |||||
Federal Home Loan Bank stock, at cost | 36,037 | 36,367 | |||||
Premises and equipment, net | 16,893 | 15,232 | |||||
Accounts receivable and other assets | 98,043 | 88,810 | |||||
Total assets | $ | 2,508,251 | $ | 2,631,230 | |||
LIABILITIES AND SHAREHOLDERS’ EQUITY | |||||||
Liabilities: | |||||||
Deposits | $ | 1,934,704 | $ | 1,976,835 | |||
Federal Home Loan Bank advances | 183,590 | 259,090 | |||||
Accounts payable and other liabilities | 57,695 | 69,686 | |||||
Long-term debt | 61,857 | 61,857 | |||||
Total liabilities | 2,237,846 | 2,367,468 | |||||
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, 14,400,206 shares and 14,382,638 shares | 511 | 511 | |||||
Additional paid-in capital | 90,687 | 90,189 | |||||
Retained earnings | 173,229 | 163,872 | |||||
Accumulated other comprehensive income | 5,978 | 9,190 | |||||
Total shareholders' equity | 270,405 | 263,762 | |||||
Total liabilities and shareholders' equity | $ | 2,508,251 | $ | 2,631,230 |
Three Months Ended March 31, | ||||||||
(in thousands, except share data) | 2013 | 2012 | ||||||
Interest income: | ||||||||
Loans | $ | 18,049 | $ | 16,481 | ||||
Investment securities available for sale | 2,659 | 2,238 | ||||||
Other | 30 | 137 | ||||||
20,738 | 18,856 | |||||||
Interest expense: | ||||||||
Deposits | 3,489 | 4,879 | ||||||
Federal Home Loan Bank advances | 292 | 675 | ||||||
Long-term debt | 1,717 | 465 | ||||||
Other | 5 | 4 | ||||||
5,503 | 6,023 | |||||||
Net interest income | 15,235 | 12,833 | ||||||
Provision for credit losses | 2,000 | — | ||||||
Net interest income after provision for credit losses | 13,235 | 12,833 | ||||||
Noninterest income: | ||||||||
Net gain on mortgage loan origination and sale activities | 53,913 | 29,496 | ||||||
Mortgage servicing income | 3,072 | 7,873 | ||||||
Income from Windermere Mortgage Services Series LLC | 620 | 1,166 | ||||||
Depositor and other retail banking fees | 721 | 735 | ||||||
Insurance commissions | 180 | 182 | ||||||
(Loss) gain on sale of investment securities available for sale (includes $(31) and $41 of unrealized (loss) gain reclassified from accumulated other comprehensive income) | (48 | ) | 41 | |||||
Other | 443 | 604 | ||||||
58,901 | 40,097 | |||||||
Noninterest expense: | ||||||||
Salaries and related costs | 35,062 | 21,351 | ||||||
General and administrative | 10,888 | 5,273 | ||||||
Legal | 611 | 435 | ||||||
Consulting | 696 | 355 | ||||||
Federal Deposit Insurance Corporation assessments | 567 | 1,240 | ||||||
Occupancy | 2,802 | 1,790 | ||||||
Information services | 2,996 | 1,723 | ||||||
Other real estate owned expense | 2,135 | 2,520 | ||||||
55,757 | 34,687 | |||||||
Income before income taxes | 16,379 | 18,243 | ||||||
Income tax expense (benefit) (includes $(17) and $0 from reclassification items) | 5,439 | (1,716 | ) | |||||
NET INCOME | $ | 10,940 | $ | 19,959 | ||||
Basic income per share | $ | 0.76 | $ | 1.94 | ||||
Diluted income per share | $ | 0.74 | $ | 1.86 | ||||
Basic weighted average number of shares outstanding | 14,359,691 | 10,292,566 | ||||||
Diluted weighted average number of shares outstanding | 14,804,129 | 10,720,330 |
Three Months Ended March 31, | |||||||
(in thousands) | 2013 | 2012 | |||||
Net income | $ | 10,940 | $ | 19,959 | |||
Other comprehensive income (loss), net of tax: | |||||||
Unrealized (loss) gain on securities: | |||||||
Unrealized holding loss arising during the period (net of tax benefit of $1,746 and $0 for the three months ended March 31, 2013 and 2012) | (3,243 | ) | (910 | ) | |||
Reclassification adjustment included in net income (net of tax (benefit) expense of $(17) and $0 for the three months ended March 31, 2013 and 2012) | 31 | (41 | ) | ||||
Other comprehensive loss | (3,212 | ) | (951 | ) | |||
Comprehensive income | $ | 7,728 | $ | 19,008 |
(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, 2012 | 5,403,498 | $ | 511 | $ | 31 | $ | 81,746 | $ | 4,119 | $ | 86,407 | |||||||||||
Net income | — | — | — | 19,959 | — | 19,959 | ||||||||||||||||
Share-based compensation | — | — | 334 | — | — | 334 | ||||||||||||||||
Common stock issued | 8,921,716 | — | 86,390 | — | — | 86,390 | ||||||||||||||||
Other comprehensive loss | — | — | — | — | (951 | ) | (951 | ) | ||||||||||||||
Balance, March 31, 2012 | 14,325,214 | $ | 511 | $ | 86,755 | $ | 101,705 | $ | 3,168 | $ | 192,139 | |||||||||||
Balance, January 1, 2013 | 14,382,638 | $ | 511 | $ | 90,189 | $ | 163,872 | $ | 9,190 | $ | 263,762 | |||||||||||
Net income | — | — | — | 10,940 | — | 10,940 | ||||||||||||||||
Dividends declared | — | — | — | (1,583 | ) | — | (1,583 | ) | ||||||||||||||
Share-based compensation | — | — | 456 | — | — | 456 | ||||||||||||||||
Common stock issued | 17,568 | — | 42 | — | — | 42 | ||||||||||||||||
Other comprehensive loss | — | — | — | — | (3,212 | ) | (3,212 | ) | ||||||||||||||
Balance, March 31, 2013 | 14,400,206 | $ | 511 | $ | 90,687 | $ | 173,229 | $ | 5,978 | $ | 270,405 |
Three Months Ended March 31, | |||||||
(in thousands) | 2013 | 2012 | |||||
CASH FLOWS FROM OPERATING ACTIVITIES: | |||||||
Net income | $ | 10,940 | $ | 19,959 | |||
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 | (344 | ) | (172 | ) | |||
Amortization/accretion of discount/premium on investment securities | 1,331 | 1,192 | |||||
Amortization of intangibles | 10 | 27 | |||||
Amortization of mortgage servicing rights | 490 | 491 | |||||
Provision for credit losses | 2,000 | — | |||||
Provision for losses on other real estate owned | 638 | 2,754 | |||||
Depreciation and amortization on premises and equipment | 1,014 | 529 | |||||
Fair value adjustment of loans held for sale | 13,034 | (3,804 | ) | ||||
Fair value adjustment of foreclosed loans transferred to other real estate owned | — | (490 | ) | ||||
Origination of mortgage servicing rights | (18,349 | ) | (7,522 | ) | |||
Change in fair value of mortgage servicing rights | 1,528 | (2,441 | ) | ||||
Net loss (gain) on sale of investment securities | 48 | (41 | ) | ||||
Gain on sale of other real estate owned | (108 | ) | (100 | ) | |||
Net deferred income tax expense (benefit) | 1,374 | (3,972 | ) | ||||
Share-based compensation expense | 343 | 334 | |||||
Origination of loans held for sale | (1,431,625 | ) | (698,851 | ) | |||
Proceeds from sale of loans held for sale | 1,608,533 | 561,196 | |||||
Cash used by changes in operating assets and liabilities: | |||||||
Increase in accounts receivable and other assets | (3,405 | ) | (16,737 | ) | |||
(Decrease) increase in accounts payable and other liabilities | (19,652 | ) | 4,838 | ||||
Net cash provided by (used in) operating activities | 167,800 | (142,810 | ) | ||||
CASH FLOWS FROM INVESTING ACTIVITIES: | |||||||
Purchase of investment securities | (29,013 | ) | (158,143 | ) | |||
Proceeds from sale of investment securities | 15,754 | 34,047 | |||||
Principal repayments and maturities of investment securities | 8,029 | 4,843 | |||||
Proceeds from sale of other real estate owned | 2,225 | 8,978 | |||||
Mortgage servicing rights purchased from others | (4 | ) | (48 | ) | |||
Capital expenditures related to other real estate owned | (22 | ) | (52 | ) | |||
Origination of loans held for investment and principal repayments, net | (51,524 | ) | 5,208 | ||||
Property and equipment purchased | (2,675 | ) | (994 | ) | |||
Net cash used in investing activities | (57,230 | ) | (106,161 | ) |
Three Months Ended March 31, | |||||||
(in thousands) | 2013 | 2012 | |||||
CASH FLOWS FROM FINANCING ACTIVITIES: | |||||||
Decrease in deposits, net | $ | (42,131 | ) | $ | (9,122 | ) | |
Proceeds from Federal Home Loan Bank advances | 1,569,042 | — | |||||
Repayment of Federal Home Loan Bank advances | (1,644,542 | ) | — | ||||
Proceeds from Federal Home Loan Bank stock repurchase | 330 | — | |||||
Proceeds from stock issuance, net | 42 | 87,744 | |||||
Excess tax benefits related to stock options | 113 | — | |||||
Net cash (used in) provided by financing activities | (117,146 | ) | 78,622 | ||||
NET DECREASE IN CASH AND CASH EQUIVALENTS | (6,576 | ) | (170,349 | ) | |||
CASH AND CASH EQUIVALENTS: | |||||||
Beginning of year | 25,285 | 263,302 | |||||
End of period | $ | 18,709 | $ | 92,953 | |||
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION: | |||||||
Cash paid during the period for: | |||||||
Interest | $ | 17,880 | $ | 6,024 | |||
Federal and state income taxes | 5,442 | — | |||||
Non-cash activities: | |||||||
Loans held for investment foreclosed and transferred to other real estate owned | 3,303 | 3,458 | |||||
Ginnie Mae loans recognized with the right to repurchase, net | $ | 3,132 | $ | 3,092 |
At March 31, 2013 | |||||||||||||||
(in thousands) | Amortized cost | Gross unrealized gains | Gross unrealized losses | Fair value | |||||||||||
Mortgage-backed securities: | |||||||||||||||
Residential | $ | 69,707 | $ | 223 | $ | (482 | ) | $ | 69,448 | ||||||
Commercial | 13,653 | 754 | — | 14,407 | |||||||||||
Municipal bonds (1) | 126,841 | 4,405 | (199 | ) | 131,047 | ||||||||||
Collateralized mortgage obligations: | |||||||||||||||
Residential | 147,296 | 3,922 | (1,105 | ) | 150,113 | ||||||||||
Commercial | 19,777 | 81 | (63 | ) | 19,795 | ||||||||||
U.S. Treasury securities | 30,416 | 12 | — | 30,428 | |||||||||||
$ | 407,690 | $ | 9,397 | $ | (1,849 | ) | $ | 415,238 |
At December 31, 2012 | |||||||||||||||
(in thousands) | Amortized cost | Gross unrealized gains | Gross unrealized losses | Fair value | |||||||||||
Mortgage-backed securities: | |||||||||||||||
Residential | $ | 62,847 | $ | 223 | $ | (217 | ) | $ | 62,853 | ||||||
Commercial | 13,720 | 660 | — | 14,380 | |||||||||||
Municipal bonds (1) | 123,695 | 5,574 | (94 | ) | 129,175 | ||||||||||
Collateralized mortgage obligations: | |||||||||||||||
Residential | 163,981 | 6,333 | (115 | ) | 170,199 | ||||||||||
Commercial | 8,983 | 60 | — | 9,043 | |||||||||||
U.S. Treasury securities | 30,670 | 11 | (2 | ) | 30,679 | ||||||||||
$ | 403,896 | $ | 12,861 | $ | (428 | ) | $ | 416,329 |
(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 March 31, 2013 and December 31, 2012, substantially all bonds were rated; no bonds were rated below “A.” |
At March 31, 2013 | |||||||||||||||||||||||
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 | |||||||||||||||||
Mortgage-backed securities: | |||||||||||||||||||||||
Residential | $ | (482 | ) | $ | 37,896 | $ | — | $ | — | $ | (482 | ) | $ | 37,896 | |||||||||
Municipal bonds | (199 | ) | 20,667 | — | — | (199 | ) | 20,667 | |||||||||||||||
Collateralized mortgage obligations: | |||||||||||||||||||||||
Residential | (1,105 | ) | 55,494 | — | — | (1,105 | ) | 55,494 | |||||||||||||||
Commercial | (63 | ) | 12,176 | — | — | (63 | ) | 12,176 | |||||||||||||||
$ | (1,849 | ) | $ | 126,233 | $ | — | $ | — | $ | (1,849 | ) | $ | 126,233 |
At December 31, 2012 | |||||||||||||||||||||||
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 | |||||||||||||||||
Mortgage-backed securities: | |||||||||||||||||||||||
Residential | $ | (217 | ) | $ | 18,121 | $ | — | $ | — | $ | (217 | ) | $ | 18,121 | |||||||||
Municipal bonds | (94 | ) | 4,212 | — | — | (94 | ) | 4,212 | |||||||||||||||
Collateralized mortgage obligations: | |||||||||||||||||||||||
Residential | (115 | ) | 13,883 | — | — | (115 | ) | 13,883 | |||||||||||||||
U.S. Treasury securities | — | — | (2 | ) | 10,238 | (2 | ) | 10,238 | |||||||||||||||
$ | (426 | ) | $ | 36,216 | $ | (2 | ) | $ | 10,238 | $ | (428 | ) | $ | 46,454 |
At March 31, 2013 | ||||||||||||||||||||||||||||||||||
Within one year | After one year through five years | After five years through ten years | After ten years | Total | ||||||||||||||||||||||||||||||
(in thousands) | 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 | ||||||||||||||||||||||||
Available for sale: | ||||||||||||||||||||||||||||||||||
Mortgage-backed securities: | ||||||||||||||||||||||||||||||||||
Residential | $ | — | — | % | $ | — | — | % | $ | — | — | % | $ | 69,448 | 2.44 | % | $ | 69,448 | 2.44 | % | ||||||||||||||
Commercial | — | — | — | — | — | — | 14,407 | 3.86 | 14,407 | 3.86 | ||||||||||||||||||||||||
Municipal bonds | — | — | — | — | 17,575 | 3.56 | 113,472 | 4.60 | 131,047 | 4.46 | ||||||||||||||||||||||||
Collateralized mortgage obligations | ||||||||||||||||||||||||||||||||||
Residential | — | — | — | — | — | — | 150,113 | 2.61 | 150,113 | 2.61 | ||||||||||||||||||||||||
Commercial | — | — | — | — | 5,615 | 1.88 | 14,180 | 2.35 | 19,795 | 2.22 | ||||||||||||||||||||||||
U.S. Treasury securities | 30,428 | 0.23 | — | — | — | — | — | — | 30,428 | 0.23 | ||||||||||||||||||||||||
Total available for sale | $ | 30,428 | 0.23 | % | $ | — | — | % | $ | 23,190 | 3.16 | % | $ | 361,620 | 3.24 | % | $ | 415,238 | 3.01 | % |
At December 31, 2012 | ||||||||||||||||||||||||||||||||||
Within one year | After one year through five years | After five years through ten years | After ten years | Total | ||||||||||||||||||||||||||||||
(in thousands) | 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 | ||||||||||||||||||||||||
Available for sale: | ||||||||||||||||||||||||||||||||||
Mortgage-backed securities: | ||||||||||||||||||||||||||||||||||
Residential | $ | — | — | % | $ | — | — | % | $ | — | — | % | $ | 62,853 | 2.81 | % | $ | 62,853 | 2.81 | % | ||||||||||||||
Commercial | — | — | — | — | — | — | 14,380 | 4.03 | 14,380 | 4.03 | ||||||||||||||||||||||||
Municipal bonds | — | — | — | — | 15,673 | 3.64 | 113,502 | 4.66 | 129,175 | 4.53 | ||||||||||||||||||||||||
Collateralized mortgage obligations | ||||||||||||||||||||||||||||||||||
Residential | — | — | — | — | — | — | 170,199 | 2.64 | 170,199 | 2.64 | ||||||||||||||||||||||||
Commercial | — | — | — | — | — | — | 9,043 | 2.06 | 9,043 | 2.06 | ||||||||||||||||||||||||
U.S. Treasury | 30,679 | 0.23 | — | — | — | — | — | — | 30,679 | 0.23 | ||||||||||||||||||||||||
Total available for sale | $ | 30,679 | 0.23 | % | $ | — | — | % | $ | 15,673 | 3.64 | % | $ | 369,977 | 3.33 | % | $ | 416,329 | 3.11 | % |
Three Months Ended March 31, | |||||||
(in thousands) | 2013 | 2012 | |||||
Proceeds | $ | 15,754 | $ | 34,047 | |||
Gross gains | 4 | 113 | |||||
Gross losses | (52 | ) | (72 | ) |
(in thousands) | At March 31, 2013 | At December 31, 2012 | |||||
Consumer loans | |||||||
Single family | $ | 730,553 | $ | 673,865 | |||
Home equity | 132,537 | 136,746 | |||||
863,090 | 810,611 | ||||||
Commercial loans | |||||||
Commercial real estate | 387,819 | 361,879 | |||||
Multifamily | 21,859 | 17,012 | |||||
Construction/land development | 43,600 | 71,033 | |||||
Commercial business | 73,851 | 79,576 | |||||
527,129 | 529,500 | ||||||
1,390,219 | 1,340,111 | ||||||
Net deferred loan fees and discounts | (2,832 | ) | (3,576 | ) | |||
1,387,387 | 1,336,535 | ||||||
Allowance for loan losses | (28,405 | ) | (27,561 | ) | |||
$ | 1,358,982 | $ | 1,308,974 |
Three Months Ended March 31, | ||||||||
(in thousands) | 2013 | 2012 | ||||||
Allowance for credit losses (roll-forward): | ||||||||
Beginning balance | $ | 27,751 | $ | 42,800 | ||||
Provision for credit losses | 2,000 | — | ||||||
(Charge-offs), net of recoveries | (1,157 | ) | (7,398 | ) | ||||
Ending balance | $ | 28,594 | $ | 35,402 | ||||
Components: | ||||||||
Allowance for loan losses | $ | 28,405 | $ | 35,204 | ||||
Allowance for unfunded commitments | 189 | 198 | ||||||
Allowance for credit losses | $ | 28,594 | $ | 35,402 |
Three Months Ended March 31, 2013 | |||||||||||||||||||
(in thousands) | Beginning balance | Charge-offs | Recoveries | Provision | Ending Balance | ||||||||||||||
Consumer loans | |||||||||||||||||||
Single family | $ | 13,388 | $ | (721 | ) | $ | 75 | $ | 1,736 | $ | 14,478 | ||||||||
Home equity | 4,648 | (839 | ) | 97 | 802 | 4,708 | |||||||||||||
18,036 | (1,560 | ) | 172 | 2,538 | 19,186 | ||||||||||||||
Commercial loans | |||||||||||||||||||
Commercial real estate | 5,312 | 197 | — | 449 | 5,958 | ||||||||||||||
Multifamily | 622 | — | — | 13 | 635 | ||||||||||||||
Construction/land development | 1,580 | (148 | ) | 70 | (608 | ) | 894 | ||||||||||||
Commercial business | 2,201 | — | 112 | (392 | ) | 1,921 | |||||||||||||
9,715 | 49 | 182 | (538 | ) | 9,408 | ||||||||||||||
Total allowance for credit losses | $ | 27,751 | $ | (1,511 | ) | $ | 354 | $ | 2,000 | $ | 28,594 |
Three Months Ended March 31, 2012 | |||||||||||||||||||
(in thousands) | Beginning balance | Charge-offs | Recoveries | Provision | Ending Balance | ||||||||||||||
Consumer loans | |||||||||||||||||||
Single family | $ | 10,671 | $ | (1,275 | ) | $ | — | $ | 2,271 | $ | 11,667 | ||||||||
Home equity | 4,623 | (1,349 | ) | 65 | 1,192 | 4,531 | |||||||||||||
15,294 | (2,624 | ) | 65 | 3,463 | 16,198 | ||||||||||||||
Commercial loans | |||||||||||||||||||
Commercial real estate | 4,321 | (26 | ) | — | 603 | 4,898 | |||||||||||||
Multifamily | 335 | — | — | 11 | 346 | ||||||||||||||
Construction/land development | 21,237 | (4,812 | ) | 128 | (3,837 | ) | 12,716 | ||||||||||||
Commercial business | 1,613 | (141 | ) | 12 | (240 | ) | 1,244 | ||||||||||||
27,506 | (4,979 | ) | 140 | (3,463 | ) | 19,204 | |||||||||||||
Total allowance for credit losses | $ | 42,800 | $ | (7,603 | ) | $ | 205 | $ | — | $ | 35,402 |
At March 31, 2013 | |||||||||||||||||||||||
(in thousands) | Allowance: collectively evaluated for impairment | Allowance: individually evaluated for impairment | Total | Loans: collectively evaluated for impairment | Loans: individually evaluated for impairment | Total | |||||||||||||||||
Consumer loans | |||||||||||||||||||||||
Single family | $ | 12,073 | $ | 2,405 | $ | 14,478 | $ | 652,570 | $ | 77,983 | $ | 730,553 | |||||||||||
Home equity | 4,607 | 101 | 4,708 | 129,067 | 3,470 | 132,537 | |||||||||||||||||
16,680 | 2,506 | 19,186 | 781,637 | 81,453 | 863,090 | ||||||||||||||||||
Commercial loans | |||||||||||||||||||||||
Commercial real estate | 4,645 | 1,313 | 5,958 | 359,106 | 28,713 | 387,819 | |||||||||||||||||
Multifamily | 160 | 475 | 635 | 18,648 | 3,211 | 21,859 | |||||||||||||||||
Construction/land development | 630 | 264 | 894 | 33,139 | 10,461 | 43,600 | |||||||||||||||||
Commercial business | 847 | 1,074 | 1,921 | 71,876 | 1,975 | 73,851 | |||||||||||||||||
6,282 | 3,126 | 9,408 | 482,769 | 44,360 | 527,129 | ||||||||||||||||||
Total | $ | 22,962 | $ | 5,632 | $ | 28,594 | $ | 1,264,406 | $ | 125,813 | $ | 1,390,219 |
At December 31, 2012 | |||||||||||||||||||||||
(in thousands) | Allowance: collectively evaluated for impairment | Allowance: individually evaluated for impairment | Total | Loans: collectively evaluated for impairment | Loans: individually evaluated for impairment | Total | |||||||||||||||||
Consumer loans | |||||||||||||||||||||||
Single family | $ | 11,212 | $ | 2,176 | $ | 13,388 | $ | 599,538 | $ | 74,327 | $ | 673,865 | |||||||||||
Home equity | 4,611 | 37 | 4,648 | 133,026 | 3,720 | 136,746 | |||||||||||||||||
15,823 | 2,213 | 18,036 | 732,564 | 78,047 | 810,611 | ||||||||||||||||||
Commercial loans | |||||||||||||||||||||||
Commercial real estate | 3,682 | 1,630 | 5,312 | 334,406 | 27,473 | 361,879 | |||||||||||||||||
Multifamily | 106 | 516 | 622 | 13,791 | 3,221 | 17,012 | |||||||||||||||||
Construction/land development | 1,092 | 488 | 1,580 | 58,129 | 12,904 | 71,033 | |||||||||||||||||
Commercial business | 680 | 1,521 | 2,201 | 77,256 | 2,320 | 79,576 | |||||||||||||||||
5,560 | 4,155 | 9,715 | 483,582 | 45,918 | 529,500 | ||||||||||||||||||
Total | $ | 21,383 | $ | 6,368 | $ | 27,751 | $ | 1,216,146 | $ | 123,965 | $ | 1,340,111 |
At March 31, 2013 | |||||||||||
(in thousands) | Recorded investment (1) | Unpaid principal balance (2) | Related allowance | ||||||||
With no related allowance recorded: | |||||||||||
Consumer loans | |||||||||||
Single family | $ | 32,488 | $ | 34,131 | $ | — | |||||
Home equity | 2,382 | 2,869 | — | ||||||||
34,870 | 37,000 | — | |||||||||
Commercial loans | |||||||||||
Commercial real estate | 10,629 | 12,229 | — | ||||||||
Multifamily | 508 | 508 | — | ||||||||
Construction/land development | 8,801 | 18,736 | — | ||||||||
Commercial business | 137 | 152 | — | ||||||||
20,075 | 31,625 | — | |||||||||
$ | 54,945 | $ | 68,625 | $ | — | ||||||
With an allowance recorded: | |||||||||||
Consumer loans | |||||||||||
Single family | $ | 45,495 | $ | 46,893 | $ | 2,405 | |||||
Home equity | 1,088 | 1,088 | 101 | ||||||||
46,583 | 47,981 | 2,506 | |||||||||
Commercial loans | |||||||||||
Commercial real estate | 18,084 | 18,084 | 1,313 | ||||||||
Multifamily | 2,703 | 2,880 | 475 | ||||||||
Construction/land development | 1,660 | 1,808 | 264 | ||||||||
Commercial business | 1,838 | 1,900 | 1,074 | ||||||||
24,285 | 24,672 | 3,126 | |||||||||
$ | 70,868 | $ | 72,653 | $ | 5,632 | ||||||
Total: | |||||||||||
Consumer loans | |||||||||||
Single family | $ | 77,983 | $ | 81,024 | $ | 2,405 | |||||
Home equity | 3,470 | 3,957 | 101 | ||||||||
81,453 | 84,981 | 2,506 | |||||||||
Commercial loans | |||||||||||
Commercial real estate | 28,713 | 30,313 | 1,313 | ||||||||
Multifamily | 3,211 | 3,388 | 475 | ||||||||
Construction/land development | 10,461 | 20,544 | 264 | ||||||||
Commercial business | 1,975 | 2,052 | 1,074 | ||||||||
44,360 | 56,297 | 3,126 | |||||||||
Total impaired loans | $ | 125,813 | $ | 141,278 | $ | 5,632 |
At December 31, 2012 | |||||||||||
(in thousands) | Recorded investment (1) | Unpaid principal balance (2) | Related allowance | ||||||||
With no related allowance recorded: | |||||||||||
Consumer loans | |||||||||||
Single family | $ | 28,202 | $ | 29,946 | $ | — | |||||
Home equity | 2,728 | 3,211 | — | ||||||||
30,930 | 33,157 | — | |||||||||
Commercial loans | |||||||||||
Commercial real estate | 10,933 | 12,445 | — | ||||||||
Multifamily | 508 | 508 | — | ||||||||
Construction/land development | 11,097 | 20,990 | — | ||||||||
Commercial business | 147 | 162 | — | ||||||||
22,685 | 34,105 | — | |||||||||
$ | 53,615 | $ | 67,262 | $ | — | ||||||
With an allowance recorded: | |||||||||||
Consumer loans | |||||||||||
Single family | $ | 46,125 | $ | 47,553 | $ | 2,176 | |||||
Home equity | 992 | 1,142 | 37 | ||||||||
47,117 | 48,695 | 2,213 | |||||||||
Commercial loans | |||||||||||
Commercial real estate | 16,540 | 16,540 | 1,630 | ||||||||
Multifamily | 2,713 | 2,891 | 516 | ||||||||
Construction/land development | 1,807 | 1,807 | 488 | ||||||||
Commercial business | 2,173 | 2,287 | 1,521 | ||||||||
23,233 | 23,525 | 4,155 | |||||||||
$ | 70,350 | $ | 72,220 | $ | 6,368 | ||||||
Total: | |||||||||||
Consumer loans | |||||||||||
Single family | $ | 74,327 | $ | 77,499 | $ | 2,176 | |||||
Home equity | 3,720 | 4,353 | 37 | ||||||||
78,047 | 81,852 | 2,213 | |||||||||
Commercial loans | |||||||||||
Commercial real estate | 27,473 | 28,985 | 1,630 | ||||||||
Multifamily | 3,221 |