Loans Receivable and Allowance for Loan Losses | (6) Loans Receivable and Allowance for Loan Losses The components of loans receivable are as follows: September 30, December 31, (Dollars in thousands) 2019 2018 Real estate loans: First mortgages: One- to four-family residential $ 1,544,025 $ 1,531,149 Multi-family residential 10,054 12,151 Construction, commercial and other 22,925 20,780 Home equity loans and lines of credit 10,933 11,090 Total real estate loans 1,587,937 1,575,170 Other loans: Loans on deposit accounts 782 357 Consumer and other loans 9,385 4,939 Total other loans 10,167 5,296 Less: Net unearned fees and discounts (2,517) (3,110) Allowance for loan losses (2,724) (2,642) Total unearned fees, discounts and allowance for loan losses (5,241) (5,752) Loans receivable, net $ 1,592,863 $ 1,574,714 The table below presents the activity in the allowance for loan losses by portfolio segment: Construction, Home Commercial Equity and Other Loans and Residential Mortgage Lines of Consumer (Dollars in thousands) Mortgage Loans Credit and Other Unallocated Totals Three months ended September 30, 2019: Balance, beginning of period $ 1,769 $ 411 $ 1 $ 44 $ 391 $ 2,616 Provision (reversal of provision) for loan losses (11) 90 — 15 17 111 1,758 501 1 59 408 2,727 Charge-offs — — — (5) — (5) Recoveries — — — 2 — 2 Net charge-offs — — — (3) — (3) Balance, end of period $ 1,758 $ 501 $ 1 $ 56 $ 408 $ 2,724 Nine months ended September 30, 2019: Balance, beginning of period $ 1,797 $ 443 $ 1 $ 47 $ 354 $ 2,642 Provision (reversal of provision) for loan losses (57) 58 — 10 54 65 1,740 501 1 57 408 2,707 Charge-offs — — — (21) — (21) Recoveries 18 — — 20 — 38 Net recoveries (charge-offs) 18 — — (1) — 17 Balance, end of period $ 1,758 $ 501 $ 1 $ 56 $ 408 $ 2,724 Construction, Home Commercial Equity and Other Loans and Residential Mortgage Lines of Consumer (Dollars in thousands) Mortgage Loans Credit and Other Unallocated Totals Three months ended September 30, 2018: Balance, beginning of period $ 1,760 $ 547 $ 1 $ 45 $ 261 $ 2,614 Provision (reversal of provision) for loan losses — (47) — 3 (6) (50) 1,760 500 1 48 255 2,564 Charge-offs — — — (7) — (7) Recoveries — — — 2 — 2 Net charge-offs — — — (5) — (5) Balance, end of period $ 1,760 $ 500 $ 1 $ 43 $ 255 $ 2,559 Nine months ended September 30, 2018: Balance, beginning of period $ 1,721 $ 539 $ 1 $ 55 $ 232 $ 2,548 Provision (reversal of provision) for loan losses 33 (39) — 2 23 19 1,754 500 1 57 255 2,567 Charge-offs — — — (19) — (19) Recoveries 6 — — 5 — 11 Net recoveries (charge-offs) 6 — — (14) — (8) Balance, end of period $ 1,760 $ 500 $ 1 $ 43 $ 255 $ 2,559 Management considers the allowance for loan losses at September 30, 2019 to be at an appropriate level to provide for probable losses that can be reasonably estimated based on general and specific conditions at that date. While the Company uses the best information it has available to make evaluations, future adjustments to the allowance may be necessary if conditions differ substantially from the information used in making the evaluations. To the extent actual outcomes differ from the estimates, additional provisions for credit losses may be required that would reduce future earnings. In addition, as an integral part of their examination process, the bank regulators periodically review the allowance for loan losses and may require the Company to increase the allowance based on their analysis of information available at the time of their examination. The table below presents the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment and based on impairment method: Construction, Home Commercial Equity and Other Loans and Residential Mortgage Lines of Consumer (Dollars in thousands) Mortgage Loans Credit and Other Unallocated Totals September 30, 2019: Allowance for loan losses: Ending allowance balance: Individually evaluated for impairment $ — $ — $ — $ — $ — $ — Collectively evaluated for impairment 1,758 501 1 56 408 2,724 Total ending allowance balance $ 1,758 $ 501 $ 1 $ 56 $ 408 $ 2,724 Loans: Ending loan balance: Individually evaluated for impairment $ 1,351 $ — $ 94 $ — $ — $ 1,445 Collectively evaluated for impairment 1,550,244 22,874 10,840 10,184 — 1,594,142 Total ending loan balance $ 1,551,595 $ 22,874 $ 10,934 $ 10,184 $ — $ 1,595,587 December 31, 2018: Allowance for loan losses: Ending allowance balance: Individually evaluated for impairment $ — $ — $ — $ — $ — $ — Collectively evaluated for impairment 1,797 443 1 47 354 2,642 Total ending allowance balance $ 1,797 $ 443 $ 1 $ 47 $ 354 $ 2,642 Loans: Ending loan balance: Individually evaluated for impairment $ 2,962 $ — $ 148 $ — $ — $ 3,110 Collectively evaluated for impairment 1,537,292 20,698 10,945 5,311 — 1,574,246 Total ending loan balance $ 1,540,254 $ 20,698 $ 11,093 $ 5,311 $ — $ 1,577,356 The table below presents the balance of impaired loans individually evaluated for impairment by class of loans: Unpaid Recorded Principal (Dollars in thousands) Investment Balance September 30, 2019: With no related allowance recorded: One- to four-family residential mortgages $ 1,351 $ 1,789 Home equity loans and lines of credit 94 179 Total $ 1,445 $ 1,968 December 31, 2018: With no related allowance recorded: One- to four-family residential mortgages $ 2,962 $ 3,486 Home equity loans and lines of credit 148 224 Total $ 3,110 $ 3,710 The table below presents the average recorded investment and interest income recognized on impaired loans by class of loans: For the Three Months Ended For the Nine Months Ended September 30, September 30, Average Interest Average Interest Recorded Income Recorded Income (Dollars in thousands) Investment Recognized Investment Recognized 2019: With no related allowance recorded: One- to four-family residential mortgages $ 1,364 $ 8 $ 1,391 $ 25 Home equity loans and lines of credit 96 — 100 — Total $ 1,460 $ 8 $ 1,491 $ 25 2018: With no related allowance recorded: One- to four-family residential mortgages $ 3,170 $ 13 $ 3,211 $ 39 Home equity loans and lines of credit 154 — 158 — Total $ 3,324 $ 13 $ 3,369 $ 39 There were no loans individually evaluated for impairment with a related allowance for loan loss as of September 30, 2019 or December 31, 2018. Loans individually evaluated for impairment do not have an allocated allowance for loan loss because they were written down to fair value at the time of impairment. The Company had seven nonaccrual loans with a book value of $864,000 as of September 30, 2019 and 11 nonaccrual loans with a book value of $2.2 million as of December 31, 2018. The Company collected interest on nonaccrual loans of $51,000 and $81,000 during the nine months ended September 30, 2019 and 2018, respectively, but due to regulatory requirements, the Company recorded the interest as a reduction of principal. The Company would have recognized additional interest income of $51,000 and $112,000 during the nine months ended September 30, 2019 and 2018, respectively, had the loans been accruing interest. At September 30, 2019, the Company had one loan for $1,000 that was 90 days or more past due and still accruing interest. The Company did not have any loans 90 days or more past due and still accruing interest as of December 31, 2018. The table below presents the aging of loans and accrual status by class of loans: Loans 90 Days or More 30 - 59 60 - 89 90 Days or Past Due Days Past Days Past More Total Past Loans Not Total Nonaccrual and Still (Dollars in thousands) Due Due Past Due Due Past Due Loans Loans Accruing September 30, 2019: One- to four-family residential mortgages $ 1,017 $ 35 $ — $ 1,052 $ 1,540,511 $ 1,541,563 $ 770 $ — Multi-family residential mortgages — — — — 10,032 10,032 — — Construction, commercial and other mortgages — — — — 22,874 22,874 — — Home equity loans and lines of credit — 27 — 27 10,907 10,934 94 — Loans on deposit accounts — — — — 782 782 — — Consumer and other 2 — 1 3 9,399 9,402 — 1 Total $ 1,019 $ 62 $ 1 $ 1,082 $ 1,594,505 $ 1,595,587 $ 864 $ 1 December 31, 2018: One- to four-family residential mortgages $ 40 $ 292 $ 838 $ 1,170 $ 1,526,949 $ 1,528,119 $ 2,065 $ — Multi-family residential mortgages — — — — 12,135 12,135 — — Construction, commercial and other mortgages — — — — 20,698 20,698 — — Home equity loans and lines of credit — 29 41 70 11,023 11,093 148 — Loans on deposit accounts — — — — 357 357 — — Consumer and other 3 4 — 7 4,947 4,954 — — Total $ 43 $ 325 $ 879 $ 1,247 $ 1,576,109 $ 1,577,356 $ 2,213 $ — The Company primarily uses the aging of loans and accrual status to monitor the credit quality of its loan portfolio. When a mortgage loan becomes seriously delinquent (90 days or more contractually past due), it displays weaknesses that may result in a loss. As a loan becomes more delinquent, the likelihood of the borrower repaying the loan decreases and the loan becomes more collateral-dependent. A mortgage loan becomes collateral-dependent when the proceeds for repayment can be expected to come only from the sale or operation of the collateral and not from borrower repayments. Generally, appraisals are obtained after a loan becomes collateral-dependent or is four months delinquent. The carrying value of collateral-dependent loans is adjusted to the fair value of the collateral less selling costs. Any commercial real estate, commercial, construction or equity loan that has a loan balance in excess of a specified amount is also periodically reviewed to determine whether the loan exhibits any weaknesses and is performing in accordance with its contractual terms. There were no loans modified in a troubled debt restructuring during the nine months ended September 30, 2019 or 2018. There were no new troubled debt restructurings within the 12 months ended September 30, 2019 that subsequently defaulted. The table below summarizes troubled debt restructurings by class of loans: Number of Accrual Number of Nonaccrual (Dollars in thousands) Loans Status Loans Status Total September 30, 2019: One- to four-family residential mortgages 3 $ 581 3 $ 636 $ 1,217 Home equity loans and lines of credit — — 1 67 67 Total 3 $ 581 4 $ 703 $ 1,284 December 31, 2018: One- to four-family residential mortgages 4 $ 897 3 $ 691 $ 1,588 Home equity loans and lines of credit — — 1 78 78 Total 4 $ 897 4 $ 769 $ 1,666 There were no delinquent restructured loans as of September 30, 2019 or December 31, 2018. Restructurings include deferrals of interest and/or principal payments and temporary or permanent reductions in interest rates due to the financial difficulties of the borrowers. At September 30, 2019, we had no commitments to lend any additional funds to these borrowers. The Company had no real estate owned as of September 30, 2019 or December 31, 2018. There were no loans in the process of foreclosure at September 30, 2019. There were two one- to four-family residential mortgage loans totaling $838,000 and one home equity loan for $41,000 in the process of foreclosure at December 31, 2018. Our real estate loans are collateralized by real estate located in the State of Hawaii. Loan-to-value ratios on these real estate loans generally do not exceed 80% at the time of origination. During the nine months ended September 30, 2019 and 2018, the Company sold mortgage loans held for sale with principal balances of $3.6 million and $8.4 million, respectively, and recognized gains of $18,000 and $61,000, respectively. The Company had one loan held for sale for $553,000 at September 30, 2019 and one loan held for sale for $309,000 at December 31, 2018. During the nine months ended September 30, 2019, the Company securitized fixed-rate first mortgage loans with a book value of $29.2 million and received mortgage-backed securities with a fair market value of $30.1 million. The Company retained the servicing of these loans and recorded mortgage servicing assets with a fair market value of $265,000. A net gain of $1.2 million was recognized on the transaction. The Company serviced loans for others with principal balances of $56.9 million at September 30, 2019 and $30.3 million at December 31, 2018. Of these amounts, $30.7 million and $1.5 million of loan balances relate to securitizations for which the Company continues to hold the related mortgage-backed securities at September 30, 2019 and December 31, 2018, respectively. The amount of contractually specified servicing fees earned for the nine-month periods ended September 30, 2019 and 2018 was $71,000 and $67,000, respectively. The amount of contractually specified servicing fees earned for the three-month periods ended September 30, 2019 and 2018 was $31,000 and $22,000, respectively. The fees are reported in service fees on loan and deposit accounts in the consolidated statements of income. |