Bank segment | Bank segment Selected financial information American Savings Bank, F.S.B. Statements of Income and Comprehensive Income Data Three months ended June 30, Six months ended June 30 (in thousands) 2020 2019 2020 2019 Interest and dividend income Interest and fees on loans $ 53,541 $ 58,620 $ 109,086 $ 116,480 Interest and dividends on investment securities 6,288 7,535 15,718 18,163 Total interest and dividend income 59,829 66,155 124,804 134,643 Interest expense Interest on deposit liabilities 3,071 4,287 6,658 8,539 Interest on other borrowings 75 411 388 939 Total interest expense 3,146 4,698 7,046 9,478 Net interest income 56,683 61,457 117,758 125,165 Provision for credit losses 15,133 7,688 25,534 14,558 Net interest income after provision for credit losses 41,550 53,769 92,224 110,607 Noninterest income Fees from other financial services 3,102 4,798 7,673 9,360 Fee income on deposit liabilities 2,897 5,004 8,010 10,082 Fee income on other financial products 1,212 1,830 3,084 3,423 Bank-owned life insurance 1,673 2,390 2,467 4,649 Mortgage banking income 6,252 976 8,252 1,590 Gain on sale of investment securities, net 9,275 — 9,275 — Other income, net (251) 534 162 992 Total noninterest income 24,160 15,532 38,923 30,096 Noninterest expense Compensation and employee benefits 25,079 25,750 50,856 51,262 Occupancy 5,442 5,479 10,709 10,149 Data processing 3,849 3,852 7,686 7,590 Services 2,474 2,606 5,283 5,032 Equipment 2,290 2,189 4,629 4,253 Office supplies, printing and postage 1,049 1,663 2,390 3,023 Marketing 379 1,323 1,181 2,313 FDIC insurance 751 628 853 1,254 Other expense 1 7,063 4,519 11,257 8,373 Total noninterest expense 48,376 48,009 94,844 93,249 Income before income taxes 17,334 21,292 36,303 47,454 Income taxes 3,320 4,276 6,528 9,599 Net income 14,014 17,016 29,775 37,855 Other comprehensive income (loss), net of taxes (280) 14,275 19,567 20,527 Comprehensive income $ 13,734 $ 31,291 $ 49,342 $ 58,382 1 The three- and six-month periods ended June 30, 2020 include approximately $3.7 million and $3.8 million, respectively, of certain significant direct and incremental COVID-19 related costs. These costs, which have been recorded in Other expense , include $2.3 million of compensation expense and $1.1 million of enhanced cleaning and sanitation costs. Reconciliation to amounts per HEI Condensed Consolidated Statements of Income*: Three months ended June 30, Six months ended June 30 (in thousands) 2020 2019 2020 2019 Interest and dividend income $ 59,829 $ 66,155 $ 124,804 $ 134,643 Noninterest income 24,160 15,532 38,923 30,096 Less: Gain on sale of investment securities, net (9,275) — (9,275) — *Revenues-Bank 74,714 81,687 154,452 164,739 Total interest expense 3,146 4,698 7,046 9,478 Provision for credit losses 15,133 7,688 25,534 14,558 Noninterest expense 48,376 48,009 94,844 93,249 Less: Retirement defined benefits gain (expense)—other than service costs (434) 40 (868) 80 *Expenses-Bank 66,221 60,435 126,556 117,365 *Operating income-Bank 8,493 21,252 27,896 47,374 Add back: Retirement defined benefits (gain) expense—other than service costs 434 (40) 868 (80) Add back: Gain on sale of investment securities, net (9,275) — (9,275) — Income before income taxes $ 17,334 $ 21,292 $ 36,303 $ 47,454 American Savings Bank, F.S.B. Balance Sheets Data (in thousands) June 30, 2020 December 31, 2019 Assets Cash and due from banks $ 140,968 $ 129,770 Interest-bearing deposits 365,996 48,628 Investment securities Available-for-sale, at fair value 1,389,633 1,232,826 Held-to-maturity, at amortized cost (fair value of $131,131 and $143,467, respectively) 124,623 139,451 Stock in Federal Home Loan Bank, at cost 9,880 8,434 Loans held for investment 5,437,817 5,121,176 Allowance for credit losses (81,307) (53,355) Net loans 5,356,510 5,067,821 Loans held for sale, at lower of cost or fair value 37,143 12,286 Other 512,722 511,611 Goodwill 82,190 82,190 Total assets $ 8,019,665 $ 7,233,017 Liabilities and shareholder’s equity Deposit liabilities—noninterest-bearing $ 2,422,042 $ 1,909,682 Deposit liabilities—interest-bearing 4,607,910 4,362,220 Other borrowings 124,975 115,110 Other 158,344 146,954 Total liabilities 7,313,271 6,533,966 Commitments and contingencies Common stock 1 1 Additional paid-in capital 350,826 349,453 Retained earnings 344,662 358,259 Accumulated other comprehensive income (loss), net of taxes Net unrealized gains on securities $ 21,264 $ 2,481 Retirement benefit plans (10,359) 10,905 (11,143) (8,662) Total shareholder’s equity 706,394 699,051 Total liabilities and shareholder’s equity $ 8,019,665 $ 7,233,017 Other assets Bank-owned life insurance $ 159,951 $ 157,465 Premises and equipment, net 203,217 204,449 Accrued interest receivable 23,381 19,365 Mortgage-servicing rights 9,647 9,101 Low-income housing investments 61,632 66,302 Real estate acquired in settlement of loans, net 43 — Other 54,851 54,929 $ 512,722 $ 511,611 Other liabilities Accrued expenses $ 40,382 $ 45,822 Federal and state income taxes payable 18,021 14,996 Cashier’s checks 25,284 23,647 Advance payments by borrowers 10,458 10,486 Other 64,199 52,003 $ 158,344 $ 146,954 Bank-owned life insurance is life insurance purchased by ASB on the lives of certain key employees, with ASB as the beneficiary. The insurance is used to fund employee benefits through tax-free income from increases in the cash value of the policies and insurance proceeds paid to ASB upon an insured’s death. Other borrowings consisted of securities sold under agreements to repurchase, federal funds purchased and advances from the Federal Home Loan Bank (FHLB) of $95.0 million, nil and $30.0 million, respectively, as of June 30, 2020 and $115 million, nil and nil, respectively, as of December 31, 2019. Investment securities. The major components of investment securities were as follows: Amortized cost Gross unrealized gains Gross unrealized losses Estimated fair Gross unrealized losses Less than 12 months 12 months or longer (dollars in thousands) Number of issues Fair Amount Number of issues Fair Amount June 30, 2020 Available-for-sale U.S. Treasury and federal agency obligations $ 100,195 $ 2,219 $ — $ 102,414 — $ — $ — — $ — $ — Mortgage-backed securities* 1,201,796 25,469 (280) 1,226,985 6 96,296 (258) 1 1,803 (22) Corporate bonds 29,767 1,640 — 31,407 — — — — — — Mortgage revenue bonds 28,827 — — 28,827 — — — — $ 1,360,585 $ 29,328 $ (280) $ 1,389,633 6 $ 96,296 $ (258) 1 $ 1,803 $ (22) Held-to-maturity Mortgage-backed securities* $ 124,623 $ 6,508 $ — $ 131,131 — $ — $ — — $ — $ — $ 124,623 $ 6,508 $ — $ 131,131 — $ — $ — — $ — $ — December 31, 2019 Available-for-sale U.S. Treasury and federal agency obligations $ 117,255 $ 652 $ (120) $ 117,787 2 $ 4,110 $ (11) 3 $ 27,637 $ (109) Mortgage-backed securities* 1,024,892 6,000 (4,507) 1,026,385 19 152,071 (819) 75 318,020 (3,688) Corporate bonds 58,694 1,363 — 60,057 — — — — — — Mortgage revenue bonds 28,597 — — 28,597 — — — — — — $ 1,229,438 $ 8,015 $ (4,627) $ 1,232,826 21 $ 156,181 $ (830) 78 $ 345,657 $ (3,797) Held-to-maturity Mortgage-backed securities* $ 139,451 $ 4,087 $ (71) $ 143,467 1 $ 12,986 $ (71) — $ — $ — $ 139,451 $ 4,087 $ (71) $ 143,467 1 $ 12,986 $ (71) — $ — $ — * Issued or guaranteed by U.S. Government agencies or sponsored agencies ASB does not believe that the investment securities that were in an unrealized loss position at June 30, 2020, represent a credit loss. Total gross unrealized losses were primarily attributable to change in market conditions. On a quarterly basis the investment securities are evaluated for changes in financial condition of the issuer. Based upon ASB’s evaluation, all securities held within the investment portfolio continue to be investment grade by one or more agencies. The contractual cash flows of the U.S. Treasury, federal agency obligations and agency mortgage-backed securities are backed by the full faith and credit guaranty of the United States government or an agency of the government. ASB does not intend to sell the securities before the recovery of its amortized cost basis and there have been no adverse changes in the timing of the contractual cash flows for the securities. ASB’s investment securities portfolio did not require an allowance for credit losses at June 30, 2020. U.S. Treasury, federal agency obligations, corporate bonds, and mortgage revenue bonds have contractual terms to maturity. Mortgage-backed securities have contractual terms to maturity, but require periodic payments to reduce principal. In addition, expected maturities will differ from contractual maturities because borrowers have the right to prepay the underlying mortgages. The contractual maturities of investment securities were as follows: June 30, 2020 Amortized cost Fair value (in thousands) Available-for-sale Due in one year or less $ 65,330 $ 65,776 Due after one year through five years 44,570 46,378 Due after five years through ten years 33,462 35,067 Due after ten years 15,427 15,427 158,789 162,648 Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies 1,201,796 1,226,985 Total available-for-sale securities $ 1,360,585 $ 1,389,633 Held-to-maturity Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies $ 124,623 $ 131,131 Total held-to-maturity securities $ 124,623 $ 131,131 Proceeds from the sale of available-for-sale securities, which also included the sale of ASB’s entire Visa Class B restricted stock holdings, were $169.2 million for each of the three and six months ended June 30, 2020 and nil for each of the three and six months ended June 30, 2019. Gross realized gains were $9.3 million for each of the three and six months ended June 30, 2020 and nil for each of the three and six months ended June 30, 2019. Gross realized losses were nil for each of the three and six months ended June 30, 2020 and 2019. Tax expense on realized gains were $2.5 million for the three and six months ended June 30, 2020. Loans. The components of loans were summarized as follows: June 30, 2020 December 31, 2019 (in thousands) Real estate: Residential 1-4 family $ 2,123,226 $ 2,178,135 Commercial real estate 855,566 824,830 Home equity line of credit 1,065,264 1,092,125 Residential land 13,224 14,704 Commercial construction 92,904 70,605 Residential construction 10,759 11,670 Total real estate 4,160,943 4,192,069 Commercial 1,073,829 670,674 Consumer 216,030 257,921 Total loans 5,450,802 5,120,664 Deferred fees and discounts (12,985) 512 Allowance for credit losses (81,307) (53,355) Total loans, net $ 5,356,510 $ 5,067,821 ASB's policy is to require private mortgage insurance on all real estate loans when the loan-to-value ratio of the property exceeds 80% of the lower of the appraised value or purchase price at origination. For non-owner occupied residential property purchases, the loan-to-value ratio may not exceed 75% of the lower of the appraised value or purchase price at origination. Allowance for credit losses. The allowance for credit losses by portfolio segment were as follows: (in thousands) Residential Commercial real Home Residential land Commercial construction Residential construction Commercial loans Consumer loans Total Three months ended June 30, 2020 Allowance for credit losses: Beginning balance $ 4,476 $ 16,587 $ 6,225 $ 352 $ 3,446 $ 14 $ 12,977 $ 33,007 $ 77,084 Charge-offs (7) — — (343) — — (699) (6,331) (7,380) Recoveries 2 — — 5 — — 106 657 770 Provision (560) 4,513 (11) 342 1,311 — 1,484 3,754 10,833 Ending balance $ 3,911 $ 21,100 $ 6,214 $ 356 $ 4,757 $ 14 $ 13,868 $ 31,087 $ 81,307 Three months ended June 30, 2019 Allowance for credit losses: Beginning balance $ 1,911 $ 14,825 $ 6,493 $ 425 $ 2,843 $ 3 $ 10,814 $ 16,983 $ 54,297 Charge-offs (5) — (19) (4) — — (494) (5,102) (5,624) Recoveries 8 — 4 7 — — 1,281 764 2,064 Provision 101 986 403 109 (797) (1) 1,472 5,415 7,688 Ending balance $ 2,015 $ 15,811 $ 6,881 $ 537 $ 2,046 $ 2 $ 13,073 $ 18,060 $ 58,425 Six months ended June 30, 2020 Allowance for credit losses: Beginning balance, prior to adoption of ASU No. 2016-13 $ 2,380 $ 15,053 $ 6,922 $ 449 $ 2,097 $ 3 $ 10,245 $ 16,206 $ 53,355 Impact of adopting ASU No. 2016-13 2,150 208 (541) (64) 289 14 922 16,463 19,441 Charge-offs (7) — — (351) — — (1,068) (12,585) (14,011) Recoveries 55 — 6 14 — — 292 1,421 1,788 Provision (667) 5,839 (173) 308 2,371 (3) 3,477 9,582 20,734 Ending balance $ 3,911 $ 21,100 $ 6,214 $ 356 $ 4,757 $ 14 $ 13,868 $ 31,087 $ 81,307 Six months ended June 30, 2019 Allowance for credit losses: Beginning balance $ 1,976 $ 14,505 $ 6,371 $ 479 $ 2,790 $ 4 $ 9,225 $ 16,769 $ 52,119 Charge-offs (19) — (19) (4) — — (1,112) (10,661) (11,815) Recoveries 617 — 9 14 — — 1,461 1,462 3,563 Provision (559) 1,306 520 48 (744) (2) 3,499 10,490 14,558 Ending balance $ 2,015 $ 15,811 $ 6,881 $ 537 $ 2,046 $ 2 $ 13,073 $ 18,060 $ 58,425 December 31, 2019 Ending balance: individually evaluated for impairment $ 898 $ 2 $ 322 $ — $ — $ — $ 1,015 $ 454 $ 2,691 Ending balance: collectively evaluated for impairment $ 1,482 $ 15,051 $ 6,600 $ 449 $ 2,097 $ 3 $ 9,230 $ 15,752 $ 50,664 Financing Receivables: Ending balance $ 2,178,135 $ 824,830 $ 1,092,125 $ 14,704 $ 70,605 $ 11,670 $ 670,674 $ 257,921 $ 5,120,664 Ending balance: individually evaluated for impairment $ 15,600 $ 1,048 $ 12,073 $ 3,091 $ — $ — $ 8,418 $ 507 $ 40,737 Ending balance: collectively evaluated for impairment $ 2,162,535 $ 823,782 $ 1,080,052 $ 11,613 $ 70,605 $ 11,670 $ 662,256 $ 257,414 $ 5,079,927 Allowance for loan commitments. The allowance for loan commitments by portfolio segment were as follows: (in thousands) Home equity Commercial construction Commercial loans Total Three months ended June 30, 2020 Allowance for loan commitments: Beginning balance $ 300 $ 3,191 $ 309 $ 3,800 Provision — 4,309 (9) 4,300 Ending balance $ 300 $ 7,500 $ 300 $ 8,100 Six months ended June 30, 2020 Allowance for loan commitments: Beginning balance, prior to adoption of ASU No. 2016-13 $ 392 $ 931 $ 418 $ 1,741 Impact of adopting ASU No. 2016-13 (92) 1,745 (94) 1,559 Provision — 4,824 (24) 4,800 Ending balance $ 300 $ 7,500 $ 300 $ 8,100 Credit quality . ASB performs an internal loan review and grading on an ongoing basis. The review provides management with periodic information as to the quality of the loan portfolio and effectiveness of its lending policies and procedures. The objectives of the loan review and grading procedures are to identify, in a timely manner, existing or emerging credit trends so that appropriate steps can be initiated to manage risk and avoid or minimize future losses. Loans subject to grading include commercial, commercial real estate and commercial construction loans. Each commercial and commercial real estate loan is assigned an Asset Quality Rating (AQR) reflecting the likelihood of repayment or orderly liquidation of that loan transaction pursuant to regulatory credit classifications: Pass, Special Mention, Substandard, Doubtful and Loss. The AQR is a function of the probability of default model rating, the loss given default and possible non-model factors which impact the ultimate collectability of the loan such as character of the business owner/guarantor, interim period performance, litigation, tax liens and major changes in business and economic conditions. Pass exposures generally are well protected by the current net worth and paying capacity of the obligor or by the value of the asset or underlying collateral. Special Mention loans have potential weaknesses that, if left uncorrected, could jeopardize the liquidation of the debt. Substandard loans have well-defined weaknesses that jeopardize the liquidation of the debt and are characterized by the distinct possibility that ASB may sustain some loss. An asset classified Doubtful has the weaknesses of those classified Substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable. An asset classified Loss is considered uncollectible and has such little value that its continuance as a bankable asset is not warranted. The credit risk profile by vintage date based on payment activity or internally assigned grade for loans was as follows: Term Loans by Origination Year Revolving Loans (in thousands) 2020 2019 2018 2017 2016 Prior Revolving Converted to term loans Total June 30, 2020 Residential 1-4 family Current $ 176,536 $ 272,951 $ 165,584 $ 258,111 $ 215,920 $ 1,029,434 $ — $ — $ 2,118,536 30-59 days past due — — — — — 2,192 — — 2,192 60-89 days past due — — — — — 606 — — 606 Greater than 89 days past due — — — 353 — 1,539 — — 1,892 176,536 272,951 165,584 258,464 215,920 1,033,771 — — 2,123,226 Home equity line of credit Current — — — — — — 1,027,589 33,797 1,061,386 30-59 days past due — — — — — — 790 312 1,102 60-89 days past due — — — — — — 408 175 583 Greater than 89 days past due — — — — — — 1,358 835 2,193 — — — — — — 1,030,145 35,119 1,065,264 Residential land Current 2,095 4,975 2,024 2,041 22 2,067 — — 13,224 30-59 days past due — — — — — — — — — 60-89 days past due — — — — — — — — — Greater than 89 days past due — — — — — — — — — 2,095 4,975 2,024 2,041 22 2,067 — — 13,224 Residential construction Current 2,725 5,034 974 2,026 — — — — 10,759 30-59 days past due — — — — — — — — — 60-89 days past due — — — — — — — — — Greater than 89 days past due — — — — — — — — — 2,725 5,034 974 2,026 — — — — 10,759 Consumer Current 25,186 87,908 53,640 14,851 1,602 505 21,691 3,062 208,445 30-59 days past due 105 573 583 229 18 — 200 44 1,752 60-89 days past due 83 741 792 209 24 — 248 67 2,164 Greater than 89 days past due 95 1,258 1,172 483 73 — 424 164 3,669 25,469 90,480 56,187 15,772 1,717 505 22,563 3,337 216,030 Commercial real estate Pass 89,882 77,350 78,115 29,390 56,246 172,941 17,219 — 521,143 Special Mention 9,684 41,662 54,791 35,400 69,418 60,098 — — 271,053 Substandard — 488 1,930 605 3,669 56,678 — — 63,370 Doubtful — — — — — — — — — 99,566 119,500 134,836 65,395 129,333 289,717 17,219 — 855,566 Commercial construction Pass 6,933 13,458 29,873 — 7,472 — 14,060 — 71,796 Special Mention 819 — — 18,000 — — — — 18,819 Substandard — — — — — 2,289 — — 2,289 Doubtful — — — — — — — — — 7,752 13,458 29,873 18,000 7,472 2,289 14,060 — 92,904 Commercial Pass 450,699 154,672 94,309 33,771 13,876 38,911 92,475 14,868 893,581 Special Mention 6,593 29,695 4,759 10,578 38,970 20,813 44,521 11,222 167,151 Substandard 165 4,681 145 1,637 1,241 3,139 607 1,482 13,097 Doubtful — — — — — — — — — 457,457 189,048 99,213 45,986 54,087 62,863 137,603 27,572 1,073,829 Total loans $ 771,600 $ 695,446 $ 488,691 $ 407,684 $ 408,551 $ 1,391,212 $ 1,221,590 $ 66,028 $ 5,450,802 Revolving loans converted to term loans during the six months ended June 30, 2020 in the commercial, home equity line of credit and consumer portfolios was $13.7 million, $8.7 million, and $1.4 million, respectively. The credit risk profile based on payment activity for loans was as follows: (in thousands) 30-59 60-89 90 days or more past due Total Current Total Amortized cost> June 30, 2020 Real estate: Residential 1-4 family $ 2,192 $ 606 $ 1,892 $ 4,690 $ 2,118,536 $ 2,123,226 $ — Commercial real estate 642 — — 642 854,924 855,566 — Home equity line of credit 1,102 583 2,193 3,878 1,061,386 1,065,264 — Residential land — — — — 13,224 13,224 — Commercial construction — — 2,289 2,289 90,615 92,904 — Residential construction — — — — 10,759 10,759 — Commercial 461 575 452 1,488 1,072,341 1,073,829 — Consumer 1,752 2,164 3,669 7,585 208,445 216,030 — Total loans $ 6,149 $ 3,928 $ 10,495 $ 20,572 $ 5,430,230 $ 5,450,802 $ — December 31, 2019 Real estate: Residential 1-4 family $ 2,588 $ 290 $ 1,808 $ 4,686 $ 2,173,449 $ 2,178,135 $ — Commercial real estate — — — — 824,830 824,830 — Home equity line of credit 813 — 2,117 2,930 1,089,195 1,092,125 — Residential land — — 25 25 14,679 14,704 — Commercial construction — — — — 70,605 70,605 — Residential construction — — — — 11,670 11,670 — Commercial 1,077 311 172 1,560 669,114 670,674 — Consumer 4,386 3,257 2,907 10,550 247,371 257,921 — Total loans $ 8,864 $ 3,858 $ 7,029 $ 19,751 $ 5,100,913 $ 5,120,664 $ — The credit risk profile based on nonaccrual loans were as follows: (in thousands) June 30, 2020 December 31, 2019 With a Related ACL Without a Related ACL Total Total Real estate: Residential 1-4 family $ 7,584 $ 3,395 $ 10,979 $ 11,395 Commercial real estate 16,241 — 16,241 195 Home equity line of credit 6,249 1,616 7,865 6,638 Residential land — 413 413 448 Commercial construction — 2,289 2,289 — Residential construction — — — — Commercial 616 2,939 3,555 5,947 Consumer 5,637 — 5,637 5,113 Total nonaccrual loans $ 36,327 $ 10,652 $ 46,979 $ 29,736 The credit risk profile based on loans whose terms have been modified and accruing interest were as follows: (in thousands) June 30, 2020 December 31, 2019 Real estate: Residential 1-4 family $ 8,667 $ 9,869 Commercial real estate 1,016 853 Home equity line of credit 9,430 10,376 Residential land 2,007 2,644 Commercial construction — — Residential construction — — Commercial 3,203 2,614 Consumer 55 57 Total troubled debt restructured loans accruing interest $ 24,378 $ 26,413 ASB did not recognize interest on nonaccrual loans for the three and six months ended June 30, 2020. Troubled debt restructurings. A loan modification is deemed to be a TDR when the borrower is determined to be experiencing financial difficulties and ASB grants a concession it would not otherwise consider. The allowance for credit losses on TDR loans that do not share risk characteristics are individually evaluated based on the present value of expected future cash flows discounted at the loan’s effective original contractual rate or based on the fair value of collateral less cost to sell. The financial impact of the estimated loss is an increase to the allowance associated with the modified loan. When available information confirms that specific loans or portions thereof are uncollectible (confirmed losses), these amounts are charged off against the allowance for credit losses. Loan modifications that occurred during the first six months of 2020 and 2019 were as follows: Loans modified as a TDR Three months ended June 30, 2020 Six months ended June 30, 2020 (dollars in thousands) Number Outstanding recorded investment (as of period end) 1 Related allowance (as of period end) Number Outstanding recorded investment (as of period end) 1 Related allowance (as of period end) Troubled debt restructurings Real estate: Residential 1-4 family — $ — $ — 1 $ 147 $ 7 Commercial real estate — — — 2 16,430 4,301 Home equity line of credit 2 19 3 2 19 3 Residential land 2 330 — 2 330 — Commercial construction — — — — — — Residential construction — — — — — — Commercial — — — 4 751 275 Consumer — — — — — — 4 $ 349 $ 3 11 $ 17,677 $ 4,586 Three months ended June 30, 2019 Six months ended June 30, 2019 (dollars in thousands) Number Outstanding recorded investment (as of period end) 1 Related allowance (as of period end) Number Outstanding recorded investment (as of period end) 1 Related allowance (as of period end) Troubled debt restructurings Real estate: Residential 1-4 family 1 $ 469 $ 154 9 $ 1,501 $ 161 Commercial real estate — — — — — — Home equity line of credit 2 311 59 3 432 83 Residential land 2 825 — 2 825 — Commercial construction — — — — — — Residential construction — — — — — — Commercial 2 1,317 133 3 1,507 150 Consumer — — — — — — 7 $ 2,922 $ 346 17 $ 4,265 $ 394 1 T he period end balances reflect all paydowns and charge-offs since the modification period. TDRs fully paid off, charged-off, or foreclosed upon by period end are not included. There were no loans modified in TDRs that experienced a payment default of 90 days or more during the second quarter and first six months of 2020 and 2019. If a loan modified in a TDR subsequently defaults, ASB evaluates the loan for further impairment. Based on its evaluation, adjustments may be made in the allocation of the allowance or partial charge-offs may be taken to further write-down the carrying value of the loan. Commitments to lend additional funds to borrowers whose loan terms have been modified in a TDR totaled nil at June 30, 2020 and December 31, 2019. The Coronavirus Aid, Relief, and Economic Security Act (CARES Act) provides that a financial institution may elect to suspend the requirements under GAAP for certain loan modifications that would otherwise be categorized as a TDR and any related impairment for accounting purposes. In response to the COVID-19 pandemic, the Board of Governors of the FRB, the FDIC, the National Credit Union Administration, the OCC, and the Consumer Financial Protection Bureau, in consultation with the state financial regulators (collectively, the “agencies”) issued a joint interagency statement (issued March 22, 2020; revised statement issued April 7, 2020). Some of the provisions applicable to the Company include, but are not limited to accounting for loan modifications, past due reporting and nonaccrual status and charge-offs. Loan modifications that do not meet the conditions of the CARES Act may still qualify as a modification that does not need to be accounted for as a TDR. The agencies confirmed with the FASB staff that short-term modifications made on a good faith basis in response to COVID-19 to borrowers who were current prior to any relief are not TDRs. This includes short-term (e.g., six months) modifications such as payment deferrals, fee waivers, extensions of repayment terms, or insignificant delays in payment. Financial institutions are not expected to designate loans with deferrals granted due to COVID-19 as past due because of the deferral. A loan’s payment date is governed by the due date stipulated in the legal agreement. If a financial institution agrees to a payment deferral, these loans would not be considered past due during the period of the deferral. Lastly, during short-term COVID-19 modifications, these loans generally should not be reported as nonaccrual or as classified. Collateral-dependent loans. A loan is considered collateral-dependent when the borrower is experiencing financial difficulty and repayment of the loan is expected to be provided substantially through the operation or sale of the collateral. Loans considered collateral-dependent were as follows: June 30, 2020 Amortized cost Collateral type (in thousands) Real estate: Residential 1-4 family $ 1,795 Residential real estate property Home equity line of credit 1,387 Residential real estate property Commercial construction 2,289 Commercial real estate property Total real estate 5,471 Commercial 90 Business assets Total $ 5,561 ASB had $3.0 million and $3.5 million of consumer mortgage loans collateralized by residential real estate property that were in the process of foreclosure at June 30, 2020 and December 31, 2019, respectively. The credit risk profile by internally assigned grade for loans was as follows: December 31, 2019 (in thousands) Commercial Commercial Commercial Total Grade: Pass $ 756,747 $ 68,316 $ 621,657 $ 1,446,720 Special mention 4,451 — 29,921 34,372 Substandard 63,632 2,289 19,096 85,017 Doubtful — — — — Loss — — — — Total $ 824,830 $ 70,605 $ 670,674 $ 1,566,109 The total carrying amount and the total unpaid principal balance of impaired loans were as follows: December 31, 2019 Three months ended June 30, 2019 Six months ended June 30, 2019 (in thousands) Recorded Unpaid Related Average Interest Average Interest With no related allowance recorded Real estate: Residential 1-4 family $ 6,817 $ 7,207 $ — $ 8,993 $ 87 $ 8,492 $ 247 Commercial real estate 195 200 — — — — — Home equity line of credit 1,984 2,135 — 1,940 54 2,238 66 Residential land 3,091 3,294 — 2,280 24 2,158 50 Commercial construction — — — — — — — Residential construction — — — — — — — Commercial 1,948 2,285 — 4,626 — 4,299 — Consumer 2 2 — 31 — 31 — $ 14,037 $ 15,123 $ — $ 17,870 $ 165 $ 17,218 $ 363 With an allowance recorded Real estate: Residential 1-4 family $ 8,783 $ 8,835 $ 898 $ 8,440 $ 96 $ 8,417 $ 179 Commercial real estate 853 853 2 894 9 900 19 Home equity line of credit 10,089 10,099 322 11,665 152 11,743 282 Residential land — — — 79 — 54 — Commercial construction — — — — — — — Residential construction — — — — — — — Commercial 6,470 6,470 1,015 10,997 30 7,874 56 Consumer 505 505 454 288 1 173 2 $ 26,700 $ 26,762 $ 2,691 $ 32,363 $ 288 $ 29,161 $ 538 Total Real estate: Residential 1-4 family $ 15,600 $ 16,042 $ 898 $ 17,433 $ 183 $ 16,909 $ 426 Commercial real estate 1,048 1,053 2 894 9 900 19 Home equity line of credit 12,073 12,234 322 13,605 206 13,981 348 Residential land 3,091 3,294 — 2,359 24 2,212 50 Commercial construction — — — — — — — Residential construction — — — — — — — Commercial 8,418 8,755 1,015 15,623 30 12,173 56 Consumer 507 507 454 319 1 204 2 $ 40,737 $ 41,885 $ 2,691 $ 50,233 $ 453 $ 46,379 $ 901 * Since loan was classified as impaired. Mortgage servicing rights (MSRs) . In its mortgage banking business, ASB sells residential mortgage loans to government-sponsored entities and other parties, who may issue securities backed by pools of such loans. ASB retains no beneficial interests in these loans other than the servicing rights of certain loans sold. ASB received proceeds from the sale of residential mortgages of $186.8 million and $64.7 million for the three months ended June 30, 2020 and 2019, respectively, and $259.3 million and $89.6 million for the six months ended June 30, 2020 and 2019, respectively, and recognized gains on such sales of $6.3 million and $1.0 million for the three months ended June 30, 2020 and 2019, respectively, and $8.3 million and $1.6 million for the six months ended June 30, 2020 and 2019, respectively. There were no repurchased mortgage loans for the three and six months ended June 30, 2020 and 2019. The repurchase reserve was $0.1 million as of June 30, 2020 and 2019. Mortgage servicing fees, a component of other income, net, were $0.8 million for the three months ended June 30, 2020 and 2019, respectively and $1.6 million and $1.5 million for the six months ended June 30, 2020 and 2019, respectively. Changes in the carrying value of MSRs were as follows: (in thousands) Gross carrying amount 1 Accumulated amortization Valuation allowance Net June 30, 2020 $ 23,904 $ (13,993) $ (264) $ 9,647 December 31, 2019 21,543 (12,442) — 9,101 1 Reflects impact of loans paid in full Changes related to MSRs were as follows: Three months ended June 30, Six months ended June 30 (in thousands) 2020 2019 2020 2019 Mortgage servicing rights Beginning balance $ 9,120 $ 7,897 $ 9,101 $ 8,062 Amount capitalized 1,726 632 2,362 862 Amortization (935) (426) (1,552) (821) Other-than-temporary impairment — — — — Carrying amount before valuation allowance 9,911 8,103 9,911 8,103 Valuation allowance for mortgage servicing rights Beginning balance — — — — Provision (recovery) 264 — 264 — Other-than-temporary impairment — — — — Ending balance 264 — 264 — Net carrying value of mortgage servicing rights $ 9,647 $ 8,103 $ 9,647 $ 8,103 ASB capitalizes MSRs acquired upon the sale of mortgage loans with servicing rights retained. On a monthly basis, ASB compares the net carrying value of the MSRs to its fair value to determine if there are any changes to the valuation allowance and/or other-than-temporary impairment for the MSRs. ASB uses a present value cash flow model to estimate the fair value of MSRs. Impairment is recognized through a valuation allowance for each stratum when the carrying amount exceeds fair value, with any associated provision recorded as a component of loan servicing fees included in “Revenues - bank” in the consolidated statements of income. A direct write-down is recorded when the recoverability of the valuation allowance is deemed to be unrecoverable. Key assumptions used in estimating the fair value of ASB’s MSRs used in the impairment analysis were as follows: (dollars in thousands) June 30, 2020 December 31, 2019 Unpaid principal balance $ 1,360,920 $ 1,276,437 Weighted average note rate 3.87 % 3.96 % Weighted average discount rate 9.3 % 9.3 % Weighted average prepayment speed 16.9 % 11.4 % The sensitivity analysis of fair value of MSRs to hypothetical adverse changes of 25 and 50 basis points in certain key assumptions was as follows: (dollars in thousands) June 30, 2020 December 31, 2019 Prepayment rate: 25 basis points adverse rate change $ (539) $ (950) 50 basis points adverse rate change (1,062) (1,947) Discount rate: 25 basis points adverse rate change (64) (102 |