Loans Receivable and Allowance for Loan Losses | (6) Loans Receivable and Allowance for Loan Losses ā The components of loans receivable are as follows: ā ā ā ā ā ā ā ā ā ā ā March 31, ā December 31, ā (Dollars in thousands) 2022 2021 Real estate loans: ā ā ā ā ā ā ā First mortgages: ā ā ā ā ā ā ā One- to four-family residential ā $ 1,258,453 ā $ 1,267,537 ā Multi-family residential ā 4,913 ā 5,468 ā Construction, commercial and other ā 21,159 ā 18,590 ā Home equity loans and lines of credit ā 6,612 ā 7,121 ā Total real estate loans ā 1,291,137 ā 1,298,716 ā Other loans: ā ā ā ā ā ā ā Loans on deposit accounts ā 247 ā 278 ā Consumer and other loans ā 8,393 ā 8,192 ā Total other loans ā 8,640 ā 8,470 ā Less: ā ā ā ā ā ā ā Net unearned fees and discounts ā (1,963) ā (1,693) ā Allowance for loan losses ā (2,459) ā (2,669) ā Total unearned fees, discounts and allowance for loan losses ā (4,422) ā (4,362) ā Loans receivable, net ā $ 1,295,355 ā $ 1,302,824 ā ā The table below presents the activity in the allowance for loan losses by portfolio segment: ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā 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 March 31, 2022: ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā Balance, beginning of period ā $ 1,814 ā $ 435 ā $ 1 ā $ 89 ā $ 330 ā $ 2,669 ā (Reversal of provision) provision for loan losses ā (180) ā (1) ā ā ā 45 ā (32) ā (168) ā ā ā 1,634 ā 434 ā 1 ā 134 ā 298 ā 2,501 ā Charge-offs ā ā ā ā ā ā ā (42) ā ā ā (42) ā Recoveries ā ā ā ā ā ā ā ā ā ā ā ā ā Net charge-offs ā ā ā ā ā ā ā (42) ā ā ā (42) ā Balance, end of period ā $ 1,634 ā $ 434 ā $ 1 ā $ 92 ā $ 298 ā $ 2,459 ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā Three months ended March 31, 2021: ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā Balance, beginning of period ā $ 3,102 ā $ 406 ā $ 1 ā $ 146 ā $ 607 ā $ 4,262 ā Reversal of provision for loan losses ā (722) ā (10) ā ā ā (3) ā (178) ā (913) ā ā ā 2,380 ā 396 ā 1 ā 143 ā 429 ā 3,349 ā Charge-offs ā ā ā ā ā ā ā (3) ā ā ā (3) ā Recoveries ā ā ā ā ā ā ā ā ā ā ā ā ā Net charge-offs ā ā ā ā ā ā ā (3) ā ā ā (3) ā Balance, end of period ā $ 2,380 ā $ 396 ā $ 1 ā $ 140 ā $ 429 ā $ 3,346 ā ā Management considers the allowance for loan losses at March 31, 2022 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. ā The table below presents the balance in the allowance for loan losses and the recorded investment in loans, net of unearned fees and discounts, by portfolio segment and based on impairment method: ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā Construction, Home Commercial Equity and Other Loans and Residential Mortgage Lines of Consumer (Dollars in thousands) Mortgage Loans Credit and Other Unallocated Totals March 31, 2022: ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā Allowance for loan losses: ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā Ending allowance balance: ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā Individually evaluated for impairment ā $ ā ā $ ā ā $ ā ā $ ā ā $ ā ā $ ā ā Collectively evaluated for impairment ā 1,634 ā 434 ā 1 ā 92 ā 298 ā 2,459 ā Total ending allowance balance ā $ 1,634 ā $ 434 ā $ 1 ā $ 92 ā $ 298 ā $ 2,459 ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā Loans: ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā Ending loan balance: ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā Individually evaluated for impairment ā $ 3,753 ā $ ā ā $ 18 ā $ ā ā $ ā ā $ 3,771 ā Collectively evaluated for impairment ā 1,257,718 ā 21,089 ā 6,594 ā 8,642 ā ā ā 1,294,043 ā Total ending loan balance ā $ 1,261,471 ā $ 21,089 ā $ 6,612 ā $ 8,642 ā $ ā ā $ 1,297,814 ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā December 31, 2021: ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā Allowance for loan losses: ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā Ending allowance balance: ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā Individually evaluated for impairment ā $ ā ā $ ā ā $ ā ā $ ā ā $ ā ā $ ā ā Collectively evaluated for impairment ā 1,814 ā 435 ā 1 ā 89 ā 330 ā 2,669 ā Total ending allowance balance ā $ 1,814 ā $ 435 ā $ 1 ā $ 89 ā $ 330 ā $ 2,669 ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā Loans: ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā Ending loan balance: ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā Individually evaluated for impairment ā $ 3,812 ā $ ā ā $ 19 ā $ ā ā $ ā ā $ 3,831 ā Collectively evaluated for impairment ā 1,267,560 ā 18,529 ā 7,103 ā 8,470 ā ā ā 1,301,662 ā Total ending loan balance ā $ 1,271,372 ā $ 18,529 ā $ 7,122 ā $ 8,470 ā $ ā ā $ 1,305,493 ā ā The table below presents the balance of impaired loans individually evaluated for impairment by class of loans: ā ā ā ā ā ā ā ā ā Unpaid Recorded Principal (Dollars in thousands) Investment Balance March 31, 2022: ā ā ā ā ā ā ā With no related allowance recorded: ā ā ā ā ā ā ā One- to four-family residential mortgages ā $ 3,753 ā $ 4,274 ā Home equity loans and lines of credit ā 18 ā 30 ā Total ā $ 3,771 ā $ 4,304 ā ā ā ā ā ā ā ā ā December 31, 2021: ā ā ā ā ā ā ā With no related allowance recorded: ā ā ā ā ā ā ā One- to four-family residential mortgages ā $ 3,812 ā $ 4,299 ā Home equity loans and lines of credit ā ā 19 ā ā 31 ā Total ā $ 3,831 ā $ 4,330 ā ā The table below presents the average recorded investment and interest income recognized on impaired loans by class of loans: ā ā ā ā ā ā ā ā ā For the Three Months Ended March 31, Average Interest Recorded Income (Dollars in thousands) Investment Recognized 2022: ā ā ā ā With no related allowance recorded: ā ā ā ā ā ā ā One- to four-family residential mortgages ā $ 3,782 ā $ 7 ā Home equity loans and lines of credit ā 18 ā ā ā Total ā $ 3,800 ā $ 7 ā ā ā ā ā ā ā ā ā 2021: ā ā ā ā ā ā ā With no related allowance recorded: ā ā ā ā ā ā ā One- to four-family residential mortgages ā $ 4,795 ā $ 13 ā Home equity loans and lines of credit ā 22 ā ā ā Total ā $ 4,817 ā $ 13 ā ā There were no loans individually evaluated for impairment with a related allowance for loan loss as of March 31, 2022 or December 31, 2021. Loans individually evaluated for impairment do not have an allocated allowance for loan loss because they are written down to fair value at the time of impairment. An impaired loan would also not have an allocated allowance if the value of the property securing the loan, less the cost to sell the property, is greater than the loan balance. ā The Company had 10 nonaccrual loans with a book value of $3.2 million as of March 31, 2022 and 10 nonaccrual loans with a book value of $3.3 million as of December 31, 2021. The Company collected interest on nonaccrual loans of during the three months ended March 31, 2022 and 2021, respectively, but due to accounting and regulatory requirements, the Company recorded the interest payments as a reduction of principal. The Company would have recognized additional interest income of during the three months ended March 31, 2022 and 2021, respectively, had the loans been accruing interest. The Company did t have any loans 90 days or more past due and still accruing interest as of March 31, 2022. The Company had two consumer loans totaling The table below presents the aging of loans and accrual status by class of loans, net of unearned fees and discounts. Loans with a formal loan payment deferral plan in place are not considered contractually past due or delinquent if the borrower is in compliance with the loan payment deferral plan. ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā 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 March 31, 2022: ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā One- to four-family residential mortgages ā $ 428 ā $ 367 ā $ 244 ā $ 1,039 ā $ 1,255,526 ā $ 1,256,565 ā $ 3,206 ā $ ā ā Multi-family residential mortgages ā ā ā ā ā ā ā ā ā 4,906 ā 4,906 ā ā ā ā ā Construction, commercial and other mortgages ā ā ā ā ā ā ā ā ā 21,089 ā 21,089 ā ā ā ā ā Home equity loans and lines of credit ā ā ā ā ā ā ā ā ā 6,612 ā 6,612 ā 18 ā ā ā Loans on deposit accounts ā ā ā ā ā ā ā ā ā 247 ā 247 ā ā ā ā ā Consumer and other ā 38 ā ā ā ā ā 38 ā 8,357 ā 8,395 ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā Total ā $ 466 ā $ 367 ā $ 244 ā $ 1,077 ā $ 1,296,737 ā $ 1,297,814 ā $ 3,224 ā $ ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā December 31, 2021: ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā One- to four-family residential mortgages ā $ 129 ā $ ā ā $ 244 ā $ 373 ā $ 1,265,540 ā $ 1,265,913 ā $ 3,261 ā $ ā ā Multi-family residential mortgages ā ā ā ā ā ā ā ā ā 5,459 ā 5,459 ā ā ā ā ā Construction, commercial and other mortgages ā ā ā ā ā ā ā ā ā 18,529 ā 18,529 ā ā ā ā ā Home equity loans and lines of credit ā ā ā ā ā ā ā ā ā 7,122 ā 7,122 ā 19 ā ā ā Loans on deposit accounts ā ā ā ā ā ā ā ā ā 278 ā 278 ā ā ā ā ā Consumer and other ā 3 ā ā ā 24 ā 27 ā 8,165 ā 8,192 ā ā ā 24 ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā Total ā $ 132 ā $ ā ā $ 268 ā $ 400 ā $ 1,305,093 ā $ 1,305,493 ā $ 3,280 ā $ 24 ā ā ā 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. ā There were no loans modified in a troubled debt restructuring during the three months ended March 31, 2022 or 2021. There were new troubled debt restructurings within the three months ended March 31, 2022 or 2021 that subsequently defaulted. Loan modifications under the CARES Act and the Interagency Statements issued by bank regulators in 2020 are discussed below. ā The table below summarizes outstanding troubled debt restructurings by class of loans: ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā Number of Accrual Number of Nonaccrual ā (Dollars in thousands) Loans Status Loans Status Total March 31, 2022: ā ā ā ā ā ā ā ā ā ā One- to four-family residential mortgages ā 3 ā $ 547 ā ā 1 ā $ 329 ā $ 876 Total ā 3 ā $ 547 ā ā 1 ā $ 329 ā $ 876 ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā December 31, 2021: ā ā ā ā ā ā ā ā ā ā ā ā ā ā One- to four-family residential mortgages ā 3 ā $ 551 ā ā 1 ā $ 340 ā $ 891 Total ā 3 ā $ 551 ā ā 1 ā $ 340 ā $ 891 ā There was one troubled debt restructuring for $125,000 that was 89 days delinquent at March 31, 2022 and one troubled debt restructuring for $126,000 that was 59 days delinquent as of December 31, 2021. 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 March 31, 2022, we had ā The CARES Act provides relief to financial institutions from categorizing eligible loan modifications as troubled debt restructurings over the remaining life of the modified loan. Eligible loan modifications under the CARES Act were required to be related to the COVID-19 pandemic and the borrowerās payments must not have been more than 30 days past due as of December 31, 2019. Loan modifications under the CARES Act must be executed during the period from March 1, 2020 to January 1, 2022. Banking regulators issued similar guidance, which also clarified that a COVID-19 related loan modification should not be considered a troubled debt restructuring if the borrower was not more than 30 days past due on payments at the time the loan modification program was implemented and the modification is considered short-term (not to exceed six months). The Company uses the provisions of the CARES Act and the Interagency Statements to account for the eligible loans receiving modifications. ā The Company has granted loan payment deferrals to borrowers who have been affected by the COVID-19 pandemic. The table below summarizes loans in the loan payment deferral program by class of loan: ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā ā March 31, 2022 ā ā ā December 31, 2021 ā (Dollars in thousands) ā Loans in the Loan Payment Deferral Program ā Percent of Total Loans ā Loans in the Loan Payment Deferral Program ā Percent of Total Loans One- to- four family residential mortgage ā $ 67,925 ā 5.2 % ā $ 74,704 ā 5.7 % Non-residential mortgage ā ā 3,646 ā 0.3 ā ā ā 3,928 ā 0.3 ā Total ā $ 71,571 ā 5.5 % ā $ 78,632 ā 6.0 % ā The loans on which the Company has granted loan payment deferrals are included in the ALLL calculation. However, loans performing under a loan payment deferral agreement are not considered contractually past due and are excluded from the past due statistics above. ā The ratio of the current loan balance to the current tax-assessed value of the property securing the mortgage loans in the payment deferral program averaged 55.5% at March 31, 2022. At March 31, 2022, one- to four-family residential mortgage loans represented 97.2% of the Companyās total loan portfolio balance with a ratio of the current loan balance to the current tax assessed value of the property securing these loans averaging 46.4%. All of the Companyās residential mortgage loans are secured by real estate in Hawaii. ā As of March 31, 2022, of the $67.9 million total one- to four-family mortgage loans in the loan payment deferral program, $ 59.6 million, or 87.7% , had resumed making full principal and interest payments. The interest on these loans that accrued during the deferral period will be repaid over subsequent years. $ 7.7 million, or 11.2% , of the total one- to four-family mortgage loans in the loan payment deferral program were making interest-only payments. In the loan payment deferral program, there were three one-to four-family mortgage loans which were delinquent: a $398,000 loan that was 59 days delinquent, a $152,000 loan that was 89 days delinquent and a $147,000 loan that was over 150 days delinquent. There were no other loans which have had their deferral period end and not resumed their loan payments. ā As of March 31, 2022, all of the $3.6 million commercial mortgage, commercial and industrial and home equity lines of credit in the loan payment deferral program had resumed making full principal and interest payments. ā Since the beginning of the year, there has not been a significant increase in loan delinquencies, significant changes in deposits or significant drawdowns on any lines of credit. We do not have any commercial loans to hotels, businesses in the transportation industry, restaurants or retail establishments. ā The Company had no real estate owned as of March 31, 2022 or December 31, 2021. There were two one- to four-family residential mortgage loans totaling in the process of foreclosure at March 31, 2022. There were ā Nearly all of 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 ā During the three months ended March 31, 2022 and 2021, the Company sold mortgage loans held for sale with principal balances of $2.0 million and $12.2 million, respectively, and recognized gains of $18,000 and $420,000, respectively. The Company had ā The Company serviced loans for others with principal balances of $39.8 million at March 31, 2022 and $41.3 million at December 31, 2021. Of these amounts, million of loan balances relate to securitizations for which the Company continues to hold the related mortgage-backed securities at March 31, 2022 and December 31, 2021, respectively. The amount of contractually specified servicing fees earned for the three months ended March 31, 2022 and 2021 was , respectively. The fees are reported in service and other fees in the Consolidated Statements of Income. |