Loans Receivable and Allowance for Credit Losses | (6) Loans Receivable and Allowance for Credit/Loan Losses The components of loans receivable, net of allowance for credit losses (ACL) under ASC 326 as of September 30, 2023 and net of allowance for loan losses under ASC 310 as of December 31, 2022 are as follows: September 30, December 31, (Dollars in thousands) 2023 2022 Real estate loans: First mortgages: One- to four-family residential $ 1,276,549 $ 1,253,558 Multi-family residential 5,985 6,448 Construction, commercial, and other 15,185 23,903 Home equity loans and lines of credit 7,002 6,426 Total real estate loans 1,304,721 1,290,335 Other loans: Loans on deposit accounts 270 216 Consumer and other loans 8,369 8,381 Total other loans 8,639 8,597 Total loans 1,313,360 1,298,932 Net unearned fees and discounts (1,939) (2,136) Total loans, net of unearned fees and discounts 1,311,421 1,296,796 Allowance for credit/loan losses (5,003) (2,032) Loans receivable, net of allowance for credit/loan losses $ 1,306,418 $ 1,294,764 The table below presents the activity in the allowance for credit losses by portfolio segment: Real Commercial Consumer (Dollars in thousands) Estate Loans Loans Unallocated Totals Three months ended September 30, 2023: Balance, beginning of period $ 4,734 $ 426 $ 102 $ — $ 5,262 (Reversal of provision) provision for credit losses (291) 14 18 — (259) 4,443 440 120 — 5,003 Charge-offs (5) — (22) — (27) Recoveries 25 — 2 — 27 Net recoveries (charge-offs) 20 — (20) — — Balance, end of period $ 4,463 $ 440 $ 100 $ — $ 5,003 Nine months ended September 30, 2023: Balance, beginning of period $ 1,263 $ 434 $ 76 $ 259 $ 2,032 Adoption of ASU No. 2016-13 3,393 71 4 (259) 3,209 (Reversal of provision) provision for credit losses (146) (65) 64 — (147) 4,510 440 144 — 5,094 Charge-offs (72) — (52) — (124) Recoveries 25 — 8 — 33 Net charge-offs (47) — (44) — (91) Balance, end of period $ 4,463 $ 440 $ 100 $ — $ 5,003 We recorded a reversal of credit loss provision of $259,000 under ASC 326 for the three months ended September 30, 2023 that was primarily due to a decrease in our real estate portfolio’s forecasted charge-offs that was partially offset by a decrease in its forecasted prepayments. 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, 2022: Balance, beginning of period $ 1,350 $ 445 $ 1 $ 82 $ 253 $ 2,131 (Reversal of provision) provision for loan losses (87) (3) — 1 (20) (109) 1,263 442 1 83 233 2,022 Charge-offs — — — (7) — (7) Recoveries — — — — — — Net charge-offs — — — (7) — (7) Balance, end of period $ 1,263 $ 442 $ 1 $ 76 $ 233 $ 2,015 Nine months ended September 30, 2022: Balance, beginning of period $ 1,814 $ 435 $ 1 $ 89 $ 330 $ 2,669 (Reversal of provision) provision for loan losses (551) 7 — 38 (97) (603) 1,263 442 1 127 233 2,066 Charge-offs — — — (52) — (52) Recoveries — — — 1 — 1 Net charge-offs — — — (51) — (51) Balance, end of period $ 1,263 $ 442 $ 1 $ 76 $ 233 $ 2,015 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 as of December 31, 2022, as determined in accordance with ASC 310 prior to the adoption of ASU 2016-13: Construction, Home Commercial, Equity and Other Loans and Residential Mortgage Lines of Consumer (Dollars in thousands) Mortgage Loans Credit and Other Unallocated Totals December 31, 2022: Allowance for loan losses: Ending allowance balance: Individually evaluated for impairment $ — $ — $ — $ — $ — $ — Collectively evaluated for impairment 1,263 434 1 75 259 2,032 Total ending allowance balance $ 1,263 $ 434 $ 1 $ 75 $ 259 $ 2,032 Loans: Ending loan balance: Individually evaluated for impairment $ 2,693 $ — $ 16 $ — $ 6 $ 2,715 Collectively evaluated for impairment 1,255,300 23,775 6,411 8,595 — 1,294,081 Total ending loan balance $ 1,257,993 $ 23,775 $ 6,427 $ 8,595 $ 6 $ 1,296,796 The table below presents the balance of impaired loans individually evaluated for impairment by class of loans as of December 31, 2022, in accordance with ASC 310 prior to the adoption of ASU 2016-13: Unpaid Recorded Principal (Dollars in thousands) Investment Balance December 31, 2022: With no related allowance recorded: One- to four-family residential mortgages $ 2,693 $ 3,209 Home equity loans and lines of credit 16 30 Consumer Loans 6 6 Total $ 2,715 $ 3,245 The table below presents the average recorded investment and interest income recognized on impaired loans by class of loans as of September 30, 2022, in accordance with ASC 310 prior to the adoption of ASU 2016-13: For the Three Months Ended For the Nine Months Ended September 30, 2022 September 30, 2022 Average Interest Average Interest Recorded Income Recorded Income (Dollars in thousands) Investment Recognized Investment Recognized With no related allowance recorded: One- to four-family residential mortgages $ 2,431 $ 6 $ 2,465 $ 18 Home equity loans and lines of credit 17 — 18 — Total $ 2,448 $ 6 $ 2,483 $ 18 There were no loans individually evaluated for impairment with a related allowance for loan loss as of December 31, 2022. At December 31, 2022, loans individually evaluated for impairment do not have an allocated allowance for loan losses because they are written down to fair value at the time of impairment. At December 31, 2022, 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. The Company primarily uses the aging of loans to monitor the credit quality of its loan portfolio. The table below presents by credit quality indicator, loan class and year of origination, the amortized cost basis of the Company’s loans as of September 30, 2023. Revolving Loans Amortized Cost of Term Loans by Origination Year Amortized (Dollars in thousands) 2023 2022 2021 2020 2019 Prior Cost Basis Total September 30, 2023: Commercial 30 - 59 days past due $ — $ — $ — $ — $ — $ — $ — $ — 60 - 89 days past due — — — — — — — — 90 days or more past due — — — — — — — — Loans not past due 382 368 4,876 — 211 1,056 1,246 8,139 Total Commercial 382 368 4,876 — 211 1,056 1,246 8,139 Consumer 30 - 59 days past due 1 — — — — — — 1 60 - 89 days past due 1 — — — — — — 1 90 days or more past due — — — — — — — — Loans not past due 115 91 24 85 19 43 6,211 6,588 Total Consumer 117 91 24 85 19 43 6,211 6,590 Real Estate 30 - 59 days past due — — — — — 821 — 821 60 - 89 days past due — — — — — — — — 90 days or more past due — — — — 140 138 — 278 Loans not past due 75,289 130,283 286,398 185,292 92,627 525,704 — 1,295,593 Total Real Estate 75,289 130,283 286,398 185,292 92,767 526,663 — 1,296,692 Total $ 75,788 $ 130,742 $ 291,298 $ 185,377 $ 92,997 $ 527,762 $ 7,457 $ 1,311,421 The Company did not have any revolving loans that converted to term loans during the nine months ended September 30, 2023. The following table presents by loan class and year of origination, the gross charge-offs recorded during the three and nine months ended September 30, 2023. (Dollars in thousands) 2023 2022 2021 2020 2019 Prior Total Three months ended September 30, 2023: One- to four-family residential mortgages $ — $ — $ — $ — $ 1 $ 4 $ 5 Loans on deposit accounts 21 — — — — — 21 Consumer and other 1 — — — — — 1 Total $ 22 $ — $ — $ — $ 1 $ 4 $ 27 Nine months ended September 30, 2023: One- to four-family residential mortgages $ — $ — $ — $ — $ 11 $ 61 $ 72 Loans on deposit accounts 48 — — — — — 48 Consumer and other 1 — — — 3 — 4 Total $ 49 $ — $ — $ — $ 14 $ 61 $ 124 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. 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, 2023: One- to four-family residential mortgages $ 821 $ — $ 278 $ 1,099 $ 1,273,578 $ 1,274,677 $ 2,129 $ — Multi-family residential mortgages — — — — 5,977 5,977 — — Construction, commercial, and other mortgages — — — — 15,117 15,117 — — Home equity loans and lines of credit — — — — 7,004 7,004 13 — Loans on deposit accounts — — — — 270 270 — — Consumer and other 1 1 — 2 8,374 8,376 172 — Total $ 822 $ 1 $ 278 $ 1,101 $ 1,310,320 $ 1,311,421 $ 2,314 $ — December 31, 2022: One- to four-family residential mortgages $ — $ 409 $ 559 $ 968 $ 1,250,586 $ 1,251,554 $ 2,279 $ — Multi-family residential mortgages — — — — 6,439 6,439 — — Construction, commercial, and other mortgages — — — — 23,775 23,775 — — Home equity loans and lines of credit — — — — 6,427 6,427 16 — Loans on deposit accounts — — — — 217 217 — — Consumer and other 6 — 6 12 8,372 8,384 6 — Total $ 6 $ 409 $ 565 $ 980 $ 1,295,816 $ 1,296,796 $ 2,301 $ — The table below presents the amortized cost basis of loans on nonaccrual status as of September 30, 2023 and December 31, 2022. September 30, 2023 December 31, 2022 (Dollars in thousands) Nonaccrual Loans With a Related ACL Nonaccrual Loans Without a Related ACL Total Nonaccrual Loans Total Nonaccrual Loans One- to four-family residential mortgages $ 1,051 $ 1,078 $ 2,129 $ 2,279 Home equity loans and lines of credit 13 — 13 16 Consumer and other 172 — 172 6 Total Nonaccrual Loans and Leases $ 1,236 $ 1,078 $ 2,314 $ 2,301 All payments received while on nonaccrual status are applied against the principal balance of the loan. 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. The amortized cost basis of collateral-dependent loans, excluding accrued interest receivable, was $279,000 and $559,000 at September 30, 2023 and December 31, 2022, respectively. These loans were collateralized by residential real estate in Hawaii. As of September 30, 2023 and December 31, 2022, the fair value of the collateral less selling costs of these collateral-dependent loans exceeded the amortized cost basis. There was no ACL on collateral-dependent loans. In August 2023, wildfires on Maui partially or completely destroyed 11 homes which were collateral for $3.1 million of mortgage loans held by the Company. In September, a mortgage loan on one of the homes was paid off. At September 30, 2023, the Company had million of mortgage loans which were collateralized by homes partially or completely destroyed in the Maui wildfires and all of these loans were current. All of the homes which were destroyed are insured and the Company does not expect to incur a loss on these loans. The Company also has million of mortgage loans on Maui at September 30, 2023 which were not affected by the wildfires. As of September 30, 2023, all of these loans were current. There were no loans modified during the nine months ended September 30, 2023 or 2022. 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. The Company had no real estate owned as of September 30, 2023 or December 31, 2022. There were in the process of foreclosure at September 30, 2023. There were 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 During the nine months ended September 30, 2023 and 2022, the Company sold mortgage loans held for sale with principal balances of $827,000 and $5.4 million, respectively, and recognized a gain of $10,000 and a loss of $3,000 , respectively. The Company had The Company serviced loans for others with principal balances of $34.1 million at September 30, 2023 and $36.0 million at December 31, 2022. Of these amounts, million of loan balances relate to securitizations for which the Company continues to hold the related mortgage-backed securities at September 30, 2023 and December 31, 2022, respectively. The amount of contractually specified servicing fees earned for the nine months ended September 30, 2023 and 2022 was , respectively. The amount of contractually specified servicing fees earned for the three months ended September 30, 2023 and 2022 was , respectively. The fees are reported in service and other fees in the Consolidated Statements of Income. |