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, 2013 | December 31, 2012 | |||||
ASSETS | |||||||
Cash and cash equivalents (includes interest-bearing instruments of $7,568 and $12,414) | $ | 21,645 | $ | 25,285 | |||
Investment securities available for sale | 538,164 | 416,329 | |||||
Loans held for sale (includes $459,981 and $607,578 carried at fair value) | 471,191 | 620,799 | |||||
Loans held for investment (net of allowance for loan losses of $27,655 and $27,561) | 1,416,439 | 1,308,974 | |||||
Mortgage servicing rights (includes $128,146 and $87,396 carried at fair value) | 137,385 | 95,493 | |||||
Other real estate owned | 11,949 | 23,941 | |||||
Federal Home Loan Bank stock, at cost | 35,708 | 36,367 | |||||
Premises and equipment, net | 18,362 | 15,232 | |||||
Accounts receivable and other assets | 125,281 | 88,810 | |||||
Total assets | $ | 2,776,124 | $ | 2,631,230 | |||
LIABILITIES AND SHAREHOLDERS’ EQUITY | |||||||
Liabilities: | |||||||
Deposits | $ | 1,963,123 | $ | 1,976,835 | |||
Federal Home Loan Bank advances | 409,490 | 259,090 | |||||
Accounts payable and other liabilities | 73,333 | 69,686 | |||||
Long-term debt | 61,857 | 61,857 | |||||
Total liabilities | 2,507,803 | 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, 14,406,676 shares and 14,382,638 shares | 511 | 511 | |||||
Additional paid-in capital | 91,054 | 90,189 | |||||
Retained earnings | 185,300 | 163,872 | |||||
Accumulated other comprehensive income (loss) | (8,544 | ) | 9,190 | ||||
Total shareholders' equity | 268,321 | 263,762 | |||||
Total liabilities and shareholders' equity | $ | 2,776,124 | $ | 2,631,230 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
(in thousands, except share data) | 2013 | 2012 | 2013 | 2012 | |||||||||||
Interest income: | |||||||||||||||
Loans | $ | 17,446 | $ | 17,351 | $ | 35,495 | $ | 33,832 | |||||||
Investment securities available for sale | 2,998 | 2,449 | 5,657 | 4,688 | |||||||||||
Other | 24 | 56 | 54 | 192 | |||||||||||
20,468 | 19,856 | 41,206 | 38,712 | ||||||||||||
Interest expense: | |||||||||||||||
Deposits | 2,367 | 4,198 | 5,856 | 9,077 | |||||||||||
Federal Home Loan Bank advances | 387 | 535 | 680 | 1,209 | |||||||||||
Securities sold under agreements to repurchase | 11 | 50 | 11 | 50 | |||||||||||
Long-term debt | 283 | 271 | 1,999 | 736 | |||||||||||
Other | 5 | 3 | 10 | 9 | |||||||||||
3,053 | 5,057 | 8,556 | 11,081 | ||||||||||||
Net interest income | 17,415 | 14,799 | 32,650 | 27,631 | |||||||||||
Provision for credit losses | 400 | 2,000 | 2,400 | 2,000 | |||||||||||
Net interest income after provision for credit losses | 17,015 | 12,799 | 30,250 | 25,631 | |||||||||||
Noninterest income: | |||||||||||||||
Net gain on mortgage loan origination and sale activities | 52,424 | 46,799 | 106,379 | 76,347 | |||||||||||
Mortgage servicing income | 2,183 | 7,091 | 5,255 | 14,964 | |||||||||||
Income from Windermere Mortgage Services Series LLC | 993 | 1,394 | 1,613 | 2,560 | |||||||||||
Loss on debt extinguishment | — | (939 | ) | — | (939 | ) | |||||||||
Depositor and other retail banking fees | 761 | 771 | 1,482 | 1,506 | |||||||||||
Insurance commissions | 190 | 177 | 370 | 359 | |||||||||||
Gain on sale of investment securities available for sale (includes unrealized gains reclassified from accumulated other comprehensive income of $238 and $911 for the three months ended June 30, 2013 and 2012, and $190 and $952 for the six months ended June 30, 2013 and 2012, respectively) | 238 | 911 | 190 | 952 | |||||||||||
Other | 767 | 646 | 1,210 | 1,249 | |||||||||||
57,556 | 56,850 | 116,499 | 96,998 | ||||||||||||
Noninterest expense: | |||||||||||||||
Salaries and related costs | 38,579 | 28,224 | 73,641 | 49,575 | |||||||||||
General and administrative | 10,270 | 6,832 | 21,200 | 12,156 | |||||||||||
Legal | 599 | 724 | 1,210 | 1,159 | |||||||||||
Consulting | 763 | 322 | 1,459 | 677 | |||||||||||
Federal Deposit Insurance Corporation assessments | 143 | 717 | 710 | 1,957 | |||||||||||
Occupancy | 3,381 | 2,092 | 6,183 | 3,881 | |||||||||||
Information services | 3,574 | 1,994 | 6,570 | 3,717 | |||||||||||
Other real estate owned expense and other adjustments | (597 | ) | 6,049 | 1,538 | 8,569 | ||||||||||
56,712 | 46,954 | 112,511 | 81,691 | ||||||||||||
Income before income taxes | 17,859 | 22,695 | 34,238 | 40,938 | |||||||||||
Income tax expense (includes reclassification adjustments of $83 and $333 for the three months ended June 30, 2013 and 2012, and $66 and $333 for the six months ended June 30, 2013 and 2012, respectively) | 5,791 | 4,017 | 11,230 | 2,301 | |||||||||||
NET INCOME | $ | 12,068 | $ | 18,678 | $ | 23,008 | $ | 38,637 | |||||||
Basic income per share | $ | 0.84 | $ | 1.31 | $ | 1.60 | $ | 3.15 | |||||||
Diluted income per share | $ | 0.82 | $ | 1.26 | $ | 1.56 | $ | 3.03 | |||||||
Basic weighted average number of shares outstanding | 14,376,580 | 14,252,120 | 14,368,135 | 12,272,342 | |||||||||||
Diluted weighted average number of shares outstanding | 14,785,481 | 14,824,064 | 14,794,805 | 12,772,198 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
(in thousands) | 2013 | 2012 | 2013 | 2012 | |||||||||||
Net income | $ | 12,068 | $ | 18,678 | $ | 23,008 | $ | 38,637 | |||||||
Other comprehensive income (loss), net of tax: | |||||||||||||||
Unrealized (loss) gain on securities: | |||||||||||||||
Unrealized holding (loss) gain arising during the period (net of tax (benefit) expense of $(7,737) and $1,571 for the three months ended June 30, 2013 and 2012 and $(9,483) and $1,237 for the six months ended June 30, 2013 and 2012, respectively) | (14,367 | ) | 3,492 | (17,610 | ) | 2,582 | |||||||||
Reclassification adjustment included in net income (net of tax expense of $83 and $333 for the three months ended June 30, 2013 and 2012, and $66 and $333 for the six months ended June 30, 2013 and 2012, respectively) | (155 | ) | (578 | ) | (124 | ) | (619 | ) | |||||||
Other comprehensive income (loss) | (14,522 | ) | 2,914 | (17,734 | ) | 1,963 | |||||||||
Comprehensive income (loss) | $ | (2,454 | ) | $ | 21,592 | $ | 5,274 | $ | 40,600 |
(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 | — | — | — | 38,637 | — | 38,637 | ||||||||||||||||
Share-based compensation | — | — | 2,216 | — | — | 2,216 | ||||||||||||||||
Common stock issued | 8,921,716 | — | 86,390 | — | — | 86,390 | ||||||||||||||||
Other comprehensive income | — | — | — | — | 1,963 | 1,963 | ||||||||||||||||
Balance, June 30, 2012 | 14,325,214 | $ | 511 | $ | 88,637 | $ | 120,383 | $ | 6,082 | $ | 215,613 | |||||||||||
Balance, January 1, 2013 | 14,382,638 | $ | 511 | $ | 90,189 | $ | 163,872 | $ | 9,190 | $ | 263,762 | |||||||||||
Net income | — | — | — | 23,008 | — | 23,008 | ||||||||||||||||
Dividends declared | — | — | — | (1,580 | ) | — | (1,580 | ) | ||||||||||||||
Share-based compensation | — | — | 783 | — | — | 783 | ||||||||||||||||
Common stock issued | 24,038 | — | 82 | — | — | 82 | ||||||||||||||||
Other comprehensive loss | — | — | — | — | (17,734 | ) | (17,734 | ) | ||||||||||||||
Balance, June 30, 2013 | 14,406,676 | $ | 511 | $ | 91,054 | $ | 185,300 | $ | (8,544 | ) | $ | 268,321 |
Six Months Ended June 30, | |||||||
(in thousands) | 2013 | 2012 | |||||
CASH FLOWS FROM OPERATING ACTIVITIES: | |||||||
Net income | $ | 23,008 | $ | 38,637 | |||
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 | 190 | (554 | ) | ||||
Amortization/accretion of discount/premium on investment securities | 3,505 | 2,576 | |||||
Amortization of intangibles | 16 | 52 | |||||
Amortization of mortgage servicing rights | 913 | 953 | |||||
Provision for credit losses | 2,400 | 2,000 | |||||
Provision for losses on other real estate owned | 339 | 8,332 | |||||
Depreciation on premises and equipment | 2,021 | 1,121 | |||||
Fair value adjustment of loans held for sale | 32,661 | (14,129 | ) | ||||
Fair value adjustment of foreclosed loans transferred to other real estate owned | (218 | ) | (490 | ) | |||
Origination of mortgage servicing rights | (36,168 | ) | (18,817 | ) | |||
Change in fair value of mortgage servicing rights | (6,628 | ) | 16,964 | ||||
Net gain on sale of investment securities | (190 | ) | (952 | ) | |||
Net gain on sale of other real estate owned | (400 | ) | (237 | ) | |||
Net deferred income tax expense (benefit) | 10,883 | (13,222 | ) | ||||
Share-based compensation expense | 624 | 2,216 | |||||
Origination of loans held for sale | (2,899,308 | ) | (1,835,017 | ) | |||
Proceeds from sale of loans held for sale | 3,016,255 | 1,584,367 | |||||
Cash used by changes in operating assets and liabilities: | |||||||
Increase in accounts receivable and other assets | (33,328 | ) | (49,644 | ) | |||
(Decrease) increase in accounts payable and other liabilities | (1,457 | ) | 28,948 | ||||
Net cash provided by (used in) operating activities | 115,118 | (246,896 | ) | ||||
CASH FLOWS FROM INVESTING ACTIVITIES: | |||||||
Purchase of investment securities | (221,106 | ) | (223,483 | ) | |||
Proceeds from sale of investment securities | 50,594 | 119,539 | |||||
Principal repayments and maturities of investment securities | 18,079 | 19,290 | |||||
Proceeds from sale of other real estate owned | 14,697 | 18,919 | |||||
Mortgage servicing rights purchased from others | (10 | ) | (59 | ) | |||
Capital expenditures related to other real estate owned | (22 | ) | (63 | ) | |||
Origination of loans held for investment and principal repayments, net | (113,428 | ) | 38,883 | ||||
Property and equipment purchased | (5,151 | ) | (4,778 | ) | |||
Net cash used in investing activities | (256,347 | ) | (31,752 | ) |
Six Months Ended June 30, | |||||||
(in thousands) | 2013 | 2012 | |||||
CASH FLOWS FROM FINANCING ACTIVITIES: | |||||||
Decrease in deposits, net | $ | (13,711 | ) | $ | (105,006 | ) | |
Proceeds from Federal Home Loan Bank advances | 3,264,946 | 525,521 | |||||
Repayment of Federal Home Loan Bank advances | (3,114,546 | ) | (517,850 | ) | |||
Proceeds from securities sold under agreements to repurchase | 159,790 | 293,500 | |||||
Repayment of securities sold under agreements to repurchase | (159,790 | ) | (193,500 | ) | |||
Proceeds from Federal Home Loan Bank stock repurchase | 659 | — | |||||
Proceeds from stock issuance, net | 82 | 87,744 | |||||
Excess tax benefits related to the exercise of stock options | 159 | — | |||||
Net cash provided by financing activities | 137,589 | 90,409 | |||||
NET DECREASE IN CASH AND CASH EQUIVALENTS | (3,640 | ) | (188,239 | ) | |||
CASH AND CASH EQUIVALENTS: | |||||||
Beginning of year | 25,285 | 263,302 | |||||
End of period | $ | 21,645 | $ | 75,063 | |||
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION: | |||||||
Cash paid during the period for: | |||||||
Interest | $ | 21,524 | $ | 11,081 | |||
Federal and state income taxes | 6,714 | 3,450 | |||||
Non-cash activities: | |||||||
Loans held for investment foreclosed and transferred to other real estate owned | 6,225 | 27,807 | |||||
Ginnie Mae loans recorded with the right to repurchase, net | $ | 2,127 | $ | 2,516 |
At June 30, 2013 | |||||||||||||||
(in thousands) | Amortized cost | Gross unrealized gains | Gross unrealized losses | Fair value | |||||||||||
Mortgage-backed securities: | |||||||||||||||
Residential | $ | 124,240 | $ | 4 | $ | (3,305 | ) | $ | 120,939 | ||||||
Commercial | 13,564 | 328 | — | 13,892 | |||||||||||
Municipal bonds | 152,151 | 1,061 | (5,537 | ) | 147,675 | ||||||||||
Collateralized mortgage obligations: | |||||||||||||||
Residential | 138,957 | 1,144 | (2,558 | ) | 137,543 | ||||||||||
Commercial | 18,014 | 13 | (494 | ) | 17,533 | ||||||||||
Corporate debt securities | 76,488 | — | (5,515 | ) | 70,973 | ||||||||||
U.S. Treasury securities | 29,600 | 10 | (1 | ) | 29,609 | ||||||||||
$ | 553,014 | $ | 2,560 | $ | (17,410 | ) | $ | 538,164 |
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 | 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 |
At June 30, 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 | $ | (3,305 | ) | $ | 115,937 | $ | — | $ | — | $ | (3,305 | ) | $ | 115,937 | |||||||||
Commercial | — | — | — | — | — | — | |||||||||||||||||
Municipal bonds | (5,537 | ) | 96,061 | — | — | (5,537 | ) | 96,061 | |||||||||||||||
Collateralized mortgage obligations: | |||||||||||||||||||||||
Residential | (2,558 | ) | 72,904 | — | — | (2,558 | ) | 72,904 | |||||||||||||||
Commercial | (494 | ) | 11,698 | — | — | (494 | ) | 11,698 | |||||||||||||||
Corporate debt securities | (5,515 | ) | 70,973 | — | — | (5,515 | ) | 70,973 | |||||||||||||||
U.S. Treasury securities | (1 | ) | 1,000 | — | — | (1 | ) | 1,000 | |||||||||||||||
$ | (17,410 | ) | $ | 368,573 | $ | — | $ | — | $ | (17,410 | ) | $ | 368,573 |
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 June 30, 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 | $ | — | — | % | $ | — | — | % | $ | — | — | % | $ | 120,939 | 2.10 | % | $ | 120,939 | 2.10 | % | ||||||||||||||
Commercial | — | — | — | — | — | — | 13,892 | 4.44 | 13,892 | 4.44 | ||||||||||||||||||||||||
Municipal bonds | — | — | — | — | 18,864 | 3.45 | 128,811 | 4.44 | 147,675 | 4.31 | ||||||||||||||||||||||||
Collateralized mortgage obligations: | ||||||||||||||||||||||||||||||||||
Residential | — | — | — | — | 8,646 | 2.07 | 128,897 | 2.43 | 137,543 | 2.41 | ||||||||||||||||||||||||
Commercial | — | — | — | — | 5,338 | 1.89 | 12,195 | 1.40 | 17,533 | 1.55 | ||||||||||||||||||||||||
Corporate debt securities | — | — | — | — | 33,791 | 3.31 | 37,182 | 3.75 | 70,973 | 3.54 | ||||||||||||||||||||||||
U.S. Treasury securities | 28,609 | 0.23 | 1,000 | 0.18 | — | — | — | — | 29,609 | 0.23 | ||||||||||||||||||||||||
Total available for sale | $ | 28,609 | 0.23 | % | $ | 1,000 | 0.18 | % | $ | 66,639 | 3.08 | % | $ | 441,916 | 3.07 | % | $ | 538,164 | 2.92 | % |
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 securities | 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 June 30, | Six Months Ended June 30, | ||||||||||||||
(in thousands) | 2013 | 2012 | 2013 | 2012 | |||||||||||
Proceeds | $ | 34,840 | $ | 85,492 | $ | 50,594 | $ | 119,539 | |||||||
Gross gains | 318 | 1,233 | 322 | 1,346 | |||||||||||
Gross losses | (80 | ) | (322 | ) | (132 | ) | (394 | ) |
(in thousands) | At June 30, 2013 | At December 31, 2012 | |||||
Consumer loans | |||||||
Single family | $ | 772,450 | $ | 673,865 | |||
Home equity | 132,218 | 136,746 | |||||
904,668 | 810,611 | ||||||
Commercial loans | |||||||
Commercial real estate | 382,345 | 361,879 | |||||
Multifamily | 26,120 | 17,012 | |||||
Construction/land development | 61,125 | 71,033 | |||||
Commercial business | 73,202 | 79,576 | |||||
542,792 | 529,500 | ||||||
1,447,460 | 1,340,111 | ||||||
Net deferred loan fees and discounts | (3,366 | ) | (3,576 | ) | |||
1,444,094 | 1,336,535 | ||||||
Allowance for loan losses | (27,655 | ) | (27,561 | ) | |||
$ | 1,416,439 | $ | 1,308,974 |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
(in thousands) | 2013 | 2012 | 2013 | 2012 | ||||||||||||
Allowance for credit losses (roll-forward): | ||||||||||||||||
Beginning balance | $ | 28,594 | $ | 35,402 | $ | 27,751 | $ | 42,800 | ||||||||
Provision for credit losses | 400 | 2,000 | 2,400 | 2,000 | ||||||||||||
(Charge-offs), net of recoveries | (1,136 | ) | (10,277 | ) | (2,293 | ) | (17,675 | ) | ||||||||
Ending balance | $ | 27,858 | $ | 27,125 | $ | 27,858 | $ | 27,125 | ||||||||
Components: | ||||||||||||||||
Allowance for loan losses | $ | 27,655 | $ | 26,910 | $ | 27,655 | $ | 26,910 | ||||||||
Allowance for unfunded commitments | 203 | 215 | 203 | 215 | ||||||||||||
Allowance for credit losses | $ | 27,858 | $ | 27,125 | $ | 27,858 | $ | 27,125 |
Three Months Ended June 30, 2013 | |||||||||||||||||||
(in thousands) | Beginning balance | Charge-offs | Recoveries | Provision | Ending balance | ||||||||||||||
Consumer loans | |||||||||||||||||||
Single family | $ | 14,478 | $ | (1,141 | ) | $ | 171 | $ | 302 | $ | 13,810 | ||||||||
Home equity | 4,708 | (299 | ) | 156 | 314 | 4,879 | |||||||||||||
19,186 | (1,440 | ) | 327 | 616 | 18,689 | ||||||||||||||
Commercial loans | |||||||||||||||||||
Commercial real estate | 5,958 | (340 | ) | — | 105 | 5,723 | |||||||||||||
Multifamily | 635 | — | — | 55 | 690 | ||||||||||||||
Construction/land development | 894 | — | 281 | 10 | 1,185 | ||||||||||||||
Commercial business | 1,921 | — | 36 | (386 | ) | 1,571 | |||||||||||||
9,408 | (340 | ) | 317 | (216 | ) | 9,169 | |||||||||||||
Total allowance for credit losses | $ | 28,594 | $ | (1,780 | ) | $ | 644 | $ | 400 | $ | 27,858 |
Three Months Ended June 30, 2012 | |||||||||||||||||||
(in thousands) | Beginning balance | Charge-offs | Recoveries | Provision | Ending balance | ||||||||||||||
Consumer loans | |||||||||||||||||||
Single family | $ | 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 | 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 |
Six Months Ended June 30, 2013 | |||||||||||||||||||
(in thousands) | Beginning balance | Charge-offs | Recoveries | Provision | Ending balance | ||||||||||||||
Consumer loans | |||||||||||||||||||
Single family | $ | 13,388 | (1,862 | ) | $ | 246 | $ | 2,038 | $ | 13,810 | |||||||||
Home equity | 4,648 | (1,138 | ) | 253 | 1,116 | 4,879 | |||||||||||||
18,036 | (3,000 | ) | 499 | 3,154 | 18,689 | ||||||||||||||
Commercial loans | |||||||||||||||||||
Commercial real estate | 5,312 | (143 | ) | — | 554 | 5,723 | |||||||||||||
Multifamily | 622 | — | — | 68 | 690 | ||||||||||||||
Construction/land development | 1,580 | (148 | ) | 351 | (598 | ) | 1,185 | ||||||||||||
Commercial business | 2,201 | — | 148 | (778 | ) | 1,571 | |||||||||||||
9,715 | (291 | ) | 499 | (754 | ) | 9,169 | |||||||||||||
Total allowance for credit losses | $ | 27,751 | $ | (3,291 | ) | $ | 998 | $ | 2,400 | $ | 27,858 |
Six Months Ended June 30, 2012 | |||||||||||||||||||
(in thousands) | Beginning balance | Charge-offs | Recoveries | Provision | Ending balance | ||||||||||||||
Consumer loans | |||||||||||||||||||
Single family | $ | 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 | 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 |
At June 30, 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 | $ | 12,060 | $ | 1,750 | $ | 13,810 | $ | 687,178 | $ | 85,272 | $ | 772,450 | |||||||||||
Home equity | 4,727 | 152 | 4,879 | 128,587 | 3,631 | 132,218 | |||||||||||||||||
16,787 | 1,902 | 18,689 | 815,765 | 88,903 | 904,668 | ||||||||||||||||||
Commercial loans | |||||||||||||||||||||||
Commercial real estate | 4,769 | 954 | 5,723 | 354,677 | 27,668 | 382,345 | |||||||||||||||||
Multifamily | 222 | 468 | 690 | 22,922 | 3,198 | 26,120 | |||||||||||||||||
Construction/land development | 954 | 231 | 1,185 | 53,356 | 7,769 | 61,125 | |||||||||||||||||
Commercial business | 847 | 724 | 1,571 | 71,335 | 1,867 | 73,202 | |||||||||||||||||
6,792 | 2,377 | 9,169 | 502,290 | 40,502 | 542,792 | ||||||||||||||||||
Total | $ | 23,579 | $ | 4,279 | $ | 27,858 | $ | 1,318,055 | $ | 129,405 | $ | 1,447,460 |