Bank segment (HEI only) | 5 · Bank segment (HEI only) Selected financial information American Savings Bank, F.S.B. Statements of Income Data Years ended December 31 2014 2013 2012 (in thousands) Interest and dividend income Interest and fees on loans $ 179,341 $ 172,969 $ 176,057 Interest and dividends on investment securities 11,945 13,095 13,822 Total interest and dividend income 191,286 186,064 189,879 Interest expense Interest on deposit liabilities 5,077 5,092 6,423 Interest on other borrowings 5,731 4,985 4,869 Total interest expense 10,808 10,077 11,292 Net interest income 180,478 175,987 178,587 Provision for loan losses 6,126 1,507 12,883 Net interest income after provision for loan losses 174,352 174,480 165,704 Noninterest income Fees from other financial services 21,747 27,099 31,361 Fee income on deposit liabilities 19,249 18,363 17,775 Fee income on other financial products 8,131 8,405 6,577 Bank-owned life insurance 3,949 3,928 3,981 Mortgage banking income 2,913 8,309 14,628 Gains on sale of investment securities 2,847 1,226 134 Other income, net 2,375 4,753 1,204 Total noninterest income 61,211 72,083 75,660 Noninterest expense Compensation and employee benefits 79,885 82,910 75,979 Occupancy 17,197 16,747 17,179 Data processing 11,690 10,952 10,098 Services 10,269 9,015 9,866 Equipment 6,564 7,295 7,105 Office supplies, printing and postage 6,089 4,233 3,870 Marketing 3,999 3,373 3,260 FDIC insurance 3,261 3,253 3,307 Other expense 20,990 21,726 21,679 Total noninterest expense 159,944 159,504 152,343 Income before income taxes 75,619 87,059 89,021 Income taxes 24,127 29,525 30,384 Net income $ 51,492 $ 57,534 $ 58,637 Statements of Comprehensive Income Years ended December 31 2014 2013 2012 (in thousands) Net income $ 51,492 $ 57,534 $ 58,637 Other comprehensive income (loss), net of taxes: Net unrealized gains (losses) on available-for sale investment securities: Net unrealized gains (losses) on available-for sale investment securities arising during the period, net of (taxes) benefits of $(3,856), $9,037 and ($631), for 2014, 2013 and 2012, respectively 5,840 (13,686 ) 956 Less: reclassification adjustment for net realized gains included in net income, net of taxes of $1,132, $488 and $53 for 2014, 2013 and 2012, respectively (1,715 ) (738 ) (81 ) Retirement benefit plans: Net gains (losses) arising during the period, net of (taxes) benefits of $6,164, ($10,450) and $5,240 for 2014, 2013 and 2012, respectively (9,336 ) 15,826 (7,936 ) Less: amortization of transition obligation, prior service credit and net losses recognized during the period in net periodic benefit cost, net of tax benefits of $561, $1,187 and $684 for 2014, 2013 and 2012, respectively 850 1,797 1,036 Other comprehensive income (loss), net of taxes (4,361 ) 3,199 (6,025 ) Comprehensive income $ 47,131 $ 60,733 $ 52,612 Balance Sheets Data December 31 2014 2013 (in thousands) Assets Cash and due from banks $ 107,233 $ 108,998 Interest-bearing deposits 54,230 47,605 Available-for-sale investment securities, at fair value 550,394 529,007 Stock in Federal Home Loan Bank of Seattle, at cost 69,302 92,546 Loans receivable held for investment 4,434,651 4,150,229 Allowance for loan losses (45,618 ) (40,116 ) Net loans 4,389,033 4,110,113 Loans held for sale, at lower of cost or fair value 8,424 5,302 Other 304,435 268,063 Goodwill 82,190 82,190 Total assets $ 5,565,241 $ 5,243,824 Liabilities and shareholder’s equity Deposit liabilities–noninterest-bearing $ 1,342,794 $ 1,214,418 Deposit liabilities–interest-bearing 3,280,621 3,158,059 Other borrowings 290,656 244,514 Other 116,527 105,679 Total liabilities 5,030,598 4,722,670 Commitments and contingencies (see “Litigation” below) Common stock 1 1 Additional paid in capital 338,411 336,053 Retained earnings 212,789 197,297 Accumulated other comprehensive loss, net of tax benefits Net unrealized gains (losses) on securities $ 462 $ (3,663 ) Retirement benefit plans (17,020 ) (16,558 ) (8,534 ) (12,197 ) Total shareholder’s equity 534,643 521,154 Total liabilities and shareholder’s equity $ 5,565,241 $ 5,243,824 December 31 2014 2013 (in thousands) Other assets Bank-owned life insurance $ 134,115 $ 129,963 Premises and equipment, net 92,407 67,766 Prepaid expenses 3,196 3,616 Accrued interest receivable 13,632 13,133 Mortgage-servicing rights 11,540 11,687 Low-income housing equity investments 32,457 14,543 Real estate acquired in settlement of loans, net 891 1,205 Other 16,197 26,150 $ 304,435 $ 268,063 Other liabilities Accrued expenses $ 37,880 $ 19,989 Federal and state income taxes payable 26,806 37,807 Cashier’s checks 20,509 21,110 Advance payments by borrowers 9,652 9,647 Other 21,680 17,126 $ 116,527 $ 105,679 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. Available-for-sale investment securities. The major components of investment securities were as follows: Gross unrealized losses Gross Gross Estimated Less than 12 months 12 months or longer (dollars in thousands) Amortized cost unrealized gains unrealized losses fair value Number of issues Fair value Amount Number of issues Fair value Amount December 31, 2014 Available-for-sale U.S. Treasury and federal agency obligations $ 119,507 $ 1,092 $ (1,039 ) $ 119,560 6 $ 41,970 $ (361 ) 5 $ 29,168 $ (678 ) Mortgage-related securities- FNMA, FHLMC and GNMA 430,120 5,653 (4,939 ) 430,834 6 47,029 (164 ) 29 172,623 (4,775 ) $ 549,627 $ 6,745 $ (5,978 ) $ 550,394 12 $ 88,999 $ (525 ) 34 $ 201,791 $ (5,453 ) December 31, 2013 Available-for-sale Federal agency obligations $ 83,193 $ 174 $ (2,394 ) $ 80,973 10 $ 70,799 $ (2,394 ) — $ — $ — Mortgage-related securities- FNMA, FHLMC and GNMA 374,993 4,911 (10,460 ) 369,444 36 228,543 (8,819 ) 4 19,655 (1,641 ) Municipal bonds 76,904 1,826 (140 ) 78,590 3 14,478 (140 ) — — — $ 535,090 $ 6,911 $ (12,994 ) $ 529,007 49 $ 313,820 $ (11,353 ) 4 $ 19,655 $ (1,641 ) During 2014, ASB sold all of the municipal bonds held in its investment securities portfolio. ASB does not believe that the investment securities that were in an unrealized loss position as of December 31, 2014, represent an other-than-temporary impairment. Total gross unrealized losses were primarily attributable to rising interest rates relative to when the investment securities were purchased and not due to the credit quality of the investment securities. The gross unrealized losses reported for mortgage-related 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. ASB did not recognize OTTI for 2014 , 2013 and 2012 . U.S. Treasury and federal agency obligations have contractual terms to maturity. Mortgage-related 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 available-for-sale investment securities were as follows: Amortized Fair December 31, 2014 Cost value (in thousands) Due in one year or less $ — $ — Due after one year through five years 34,953 35,007 Due after five years through ten years 47,131 47,885 Due after ten years 37,423 36,668 119,507 119,560 Mortgage-related securities-FNMA,FHLMC and GNMA 430,120 430,834 Total available-for-sale securities $ 549,627 $ 550,394 The proceeds, gross gains and losses from sales of available-for-sale investment securities were as follows: Years ended December 31 2014 2013 2012 (in millions) Proceeds $ 79.6 $ 71.4 $ 3.5 Gross gains 2.8 1.2 — Gross losses — — — Interest income from taxable and non-taxable investment securities were as follows: Years ended December 31 2014 2013 2012 (in thousands) Taxable $ 11,666 $ 11,474 $ 12,309 Non-taxable 279 1,621 1,513 $ 11,945 $ 13,095 $ 13,822 ASB pledged securities with a market value of approximately $88.6 million and $87.1 million as of December 31, 2014 and 2013 , respectively, as collateral for public funds deposits, automated clearinghouse transactions with Bank of Hawaii, and deposits in ASB’s bankruptcy account with the Federal Reserve Bank of San Francisco. As of December 31, 2014 and 2013 , securities with a carrying value of $230.2 million and $187.1 million , respectively, were pledged as collateral for securities sold under agreements to repurchase. Stock in FHLB of Seattle . As of December 31, 2014 and 2013 , ASB’s stock in FHLB of Seattle was carried at cost ( $69.3 million and $92.5 million , respectively) because it can only be redeemed at par and it is a required investment based on measurements of ASB’s capital, assets and borrowing levels. Periodically and as conditions warrant, ASB reviews its investment in the stock of the FHLB of Seattle for impairment. ASB evaluated its investment in FHLB stock for OTTI as of December 31, 2014 , consistent with its accounting policy. ASB did not recognize an OTTI loss for 2014 based on its evaluation of the underlying investment, including: • the net income and growth in retained earnings recorded by the FHLB of Seattle in the first nine months of 2014 ; • compliance by the FHLB of Seattle with all of its regulatory capital requirements and being classified “adequately capitalized” by the Federal Housing Finance Agency (Finance Agency); • being allowed by the Finance Agency to repurchase excess stock; • commitments by the FHLB of Seattle to make payments required by law or regulation and the level of such payments in relation to the operating performance of the FHLB of Seattle; • the impact of legislative and regulatory changes on institutions and, accordingly, on the customer base of the FHLB of Seattle; • the liquidity position of the FHLB of Seattle; and • ASB’s intent and assessment of whether it will more likely than not be required to sell the FHLB stock before recovery of its par value. Deterioration in the FHLB of Seattle’s financial position may result in future impairment losses. Loans receivable. The components of loans receivable were summarized as follows: December 31 2014 2013 (in thousands) Real estate: Residential 1-4 family $ 2,044,205 $ 2,006,007 Commercial real estate 531,917 440,443 Home equity line of credit 818,815 739,331 Residential land 16,240 16,176 Commercial construction 96,438 52,112 Residential construction 18,961 12,774 Total real estate 3,526,576 3,266,843 Commercial 791,757 783,388 Consumer 122,656 108,722 Total loans 4,440,989 4,158,953 Less: Deferred fees and discounts (6,338 ) (8,724 ) Allowance for loan losses (45,618 ) (40,116 ) Total loans, net $ 4,389,033 $ 4,110,113 The Company’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 properties, the loan-to-value ratio may not exceed 80% of the lower of the appraised value or purchase price at origination. The Company is subject to the risk that the insurance company cannot satisfy the Company’s claim on policies. ASB services real estate loans for investors (principal balance of $1.4 billion , $1.4 billion and $1.3 billion as of December 31, 2014 , 2013 and 2012 , respectively), which are not included in the accompanying consolidated balance sheets data. ASB reports fees earned for servicing such loans as income when the related mortgage loan payments are collected and charges loan servicing cost to expense as incurred. As of December 31, 2014 and 2013 , ASB had pledged loans with an amortized cost of approximately $1.9 billion and $1.7 billion , respectively, as collateral to secure advances from the FHLB of Seattle. As of December 31, 2014 and 2013 , the aggregate amount of loans to directors and executive officers of ASB and its affiliates and any related interests (as defined in Federal Reserve Board (FRB) Regulation O) of such individuals, was $49.6 million and $45.8 million , respectively. The $3.8 million increase in such loans in 2014 was attributed to new commitments and loans of $6.4 million to new and existing directors and executive officers, offset by closed lines of credits and repayments of $2.6 million . As of December 31, 2014 and 2013 , $46.2 million and $40.5 million of the loan balances, respectively, were to related interests of individuals who are directors of ASB. All such loans were made at ASB’s normal credit terms. Management believes these loans do not represent more than a normal risk of collection. Allowance for loan losses. As discussed in Note 1, ASB must maintain an allowance for loan losses that is adequate to absorb estimated probable credit losses associated with its loan portfolio. The allowance for loan losses (balances and changes) and financing receivables were as follows: (in thousands) Residential 1-4 family Commercial Home equity Residential land Commercial construction Residential construction Commercial Consumer Unallo- cated Total December 31, 2014 Allowance for loan losses: Beginning balance $ 5,534 $ 5,059 $ 5,229 $ 1,817 $ 2,397 $ 19 $ 15,803 $ 2,367 $ 1,891 $ 40,116 Charge-offs (987 ) — (196 ) (81 ) — — (1,872 ) (2,414 ) — (5,550 ) Recoveries 1,180 — 752 469 — — 1,636 889 — 4,926 Provision (1,065 ) 3,895 1,197 (330 ) 3,074 9 (1,550 ) 2,787 (1,891 ) 6,126 Ending balance $ 4,662 $ 8,954 $ 6,982 $ 1,875 $ 5,471 $ 28 $ 14,017 $ 3,629 $ — $ 45,618 Ending balance: individually evaluated for impairment $ 951 $ 1,845 $ 46 $ 1,057 $ — $ — $ 760 $ 6 $ 4,665 Ending balance: collectively evaluated for impairment $ 3,711 $ 7,109 $ 6,936 $ 818 $ 5,471 $ 28 $ 13,257 $ 3,623 $ — $ 40,953 Financing Receivables: Ending balance $ 2,044,205 $ 531,917 $ 818,815 $ 16,240 $ 96,438 $ 18,961 $ 791,757 $ 122,656 $ 4,440,989 Ending balance: individually evaluated for impairment $ 22,981 $ 5,112 $ 779 $ 7,850 $ — $ — $ 13,108 $ 16 $ 49,846 Ending balance: collectively evaluated for impairment $ 2,021,224 $ 526,805 $ 818,036 $ 8,390 $ 96,438 $ 18,961 $ 778,649 $ 122,640 $ 4,391,143 December 31, 2013 Allowance for loan losses: Beginning balance $ 6,068 $ 2,965 $ 4,493 $ 4,275 $ 2,023 $ 9 $ 15,931 $ 4,019 $ 2,202 $ 41,985 Charge-offs (1,162 ) — (782 ) (485 ) — — (3,056 ) (2,717 ) — (8,202 ) Recoveries 1,881 — 358 868 — — 1,089 630 — 4,826 Provision (1,253 ) 2,094 1,160 (2,841 ) 374 10 1,839 435 (311 ) 1,507 Ending balance $ 5,534 $ 5,059 $ 5,229 $ 1,817 $ 2,397 $ 19 $ 15,803 $ 2,367 $ 1,891 $ 40,116 Ending balance: individually evaluated for impairment $ 642 $ 1,118 $ — $ 1,332 $ — $ — $ 2,246 $ — $ 5,338 Ending balance: collectively evaluated for impairment $ 4,892 $ 3,941 $ 5,229 $ 485 $ 2,397 $ 19 $ 13,557 $ 2,367 $ 1,891 $ 34,778 Financing Receivables: Ending balance $ 2,006,007 $ 440,443 $ 739,331 $ 16,176 $ 52,112 $ 12,774 $ 783,388 $ 108,722 $ 4,158,953 Ending balance: individually evaluated for impairment $ 20,317 $ 4,604 $ 1,179 $ 10,577 $ — $ — $ 21,225 $ 19 $ 57,921 Ending balance: collectively evaluated for impairment $ 1,985,690 $ 435,839 $ 738,152 $ 5,599 $ 52,112 $ 12,774 $ 762,163 $ 108,703 $ 4,101,032 Changes in the allowance for loan losses were as follows: (dollars in thousands) 2014 2013 2012 Allowance for loan losses, January 1 $ 40,116 $ 41,985 $ 37,906 Provision for loan losses 6,126 1,507 12,883 Charge-offs, net of recoveries Real estate loans (1,137 ) (678 ) 3,828 Other loans 1,761 4,054 4,976 Net charge-offs 624 3,376 8,804 Allowance for loan losses, December 31 $ 45,618 $ 40,116 $ 41,985 Ratio of net charge-offs to average total loans 0.01 % 0.09 % 0.24 % 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 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 PD Model rating, the LGD, 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 the Bank 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. The credit risk profile by internally assigned grade for loans was as follows: December 31 2014 2013 (in thousands) Commercial real estate Commercial construction Commercial Commercial real estate Commercial construction Commercial Grade: Pass $ 493,105 $ 79,312 $ 743,334 $ 375,217 $ 52,112 $ 703,053 Special mention 5,209 — 16,095 33,436 — 17,634 Substandard 33,603 17,126 31,665 28,020 — 59,663 Doubtful — — 663 3,770 — 3,038 Loss — — — — — — Total $ 531,917 $ 96,438 $ 791,757 $ 440,443 $ 52,112 $ 783,388 The credit risk profile based on payment activity for loans was as follows: (in thousands) 30-59 days past due 60-89 days past due Greater than 90 days Total past due Current Total financing receivables Recorded Investment> 90 days and accruing December 31, 2014 Real estate: Residential 1-4 family $ 6,124 $ 1,732 $ 12,632 $ 20,488 $ 2,023,717 $ 2,044,205 $ — Commercial real estate — — — — 531,917 531,917 — Home equity line of credit 1,341 501 194 2,036 816,779 818,815 — Residential land — — — — 16,240 16,240 — Commercial construction — — — — 96,438 96,438 — Residential construction — — — — 18,961 18,961 — Commercial 699 145 569 1,413 790,344 791,757 — Consumer 829 333 403 1,565 121,091 122,656 — Total loans $ 8,993 $ 2,711 $ 13,798 $ 25,502 $ 4,415,487 $ 4,440,989 $ — December 31, 2013 Real estate: Residential 1-4 family $ 2,728 $ 622 $ 15,411 $ 18,761 $ 1,987,246 $ 2,006,007 $ — Commercial real estate — — 3,770 3,770 436,673 440,443 — Home equity line of credit 765 312 960 2,037 737,294 739,331 — Residential land 184 48 2,756 2,988 13,188 16,176 — Commercial construction — — — — 52,112 52,112 — Residential construction — — — — 12,774 12,774 — Commercial 1,668 612 3,026 5,306 778,082 783,388 — Consumer 436 158 304 898 107,824 108,722 — Total loans $ 5,781 $ 1,752 $ 26,227 $ 33,760 $ 4,125,193 $ 4,158,953 $ — The credit risk profile based on nonaccrual loans, accruing loans 90 days or more past due, and TDR loans was as follows: December 31 2014 2013 (in thousands) Real estate: Residential 1-4 family $ 19,253 $ 19,679 Commercial real estate 5,112 4,439 Home equity line of credit 1,087 2,060 Residential land 720 3,161 Commercial construction — — Residential construction — — Commercial 10,053 18,781 Consumer 661 401 Total nonaccrual loans $ 36,886 $ 48,521 Real estate: Residential 1-4 family $ — $ — Commercial real estate — — Home equity line of credit — — Residential land — — Commercial construction — — Residential construction — — Commercial — — Consumer — — Total accruing loans 90 days or more past due $ — $ — Real estate: Residential 1-4 family $ 13,525 $ 9,744 Commercial real estate — — Home equity line of credit 480 171 Residential land 7,130 7,476 Commercial construction — — Residential construction — — Commercial 2,972 1,649 Consumer — — Total troubled debt restructured loans not included above $ 24,107 $ 19,040 The total carrying amount and the total unpaid principal balance of impaired loans were as follows: December 31 2014 2013 (in thousands) Recorded investment Unpaid principal balance Related Allow- ance Average recorded investment Interest income recognized* Recorded investment Unpaid principal balance Related allow- ance Average recorded investment Interest income recognized* With no related allowance recorded Real estate: Residential 1-4 family $ 11,654 $ 12,987 $ — $ 9,056 $ 227 $ 9,708 $ 12,144 $ — $ 11,674 $ 386 Commercial real estate 571 626 — 194 — — — — 802 — Home equity line of credit 363 606 — 402 5 672 1,227 — 623 2 Residential land 2,344 3,200 — 2,728 172 2,622 3,612 — 6,675 482 Commercial construction — — — — — — — — — — Residential construction — — — — — — — — — — Commercial 8,235 11,471 — 5,204 38 3,466 4,715 — 4,837 12 Consumer — — — 8 — 19 19 — 20 — 23,167 28,890 — 17,592 442 16,487 21,717 — 24,631 882 With an allowance recorded Real estate: Residential 1-4 family 11,327 11,347 951 8,822 419 6,216 6,236 642 6,455 372 Commercial real estate 4,541 4,541 1,845 3,415 478 4,604 4,686 1,118 5,745 152 Home equity line of credit 416 420 46 132 6 — — — — — Residential land 5,506 5,584 1,057 6,415 484 7,452 7,623 1,332 6,844 409 Commercial construction — — — — — — — — — — Residential construction — — — — — — — — — — Commercial 4,873 5,211 760 12,089 438 17,759 20,640 2,246 15,635 139 Consumer 16 16 6 9 — — — — — — 26,679 27,119 4,665 30,882 1,825 36,031 39,185 5,338 34,679 1,072 Total Real estate: Residential 1-4 family 22,981 24,334 951 17,878 646 15,924 18,380 642 18,129 758 Commercial real estate 5,112 5,167 1,845 3,609 478 4,604 4,686 1,118 6,547 152 Home equity line of credit 779 1,026 46 534 11 672 1,227 — 623 2 Residential land 7,850 8,784 1,057 9,143 656 10,074 11,235 1,332 13,519 891 Commercial construction — — — — — — — — — — Residential construction — — — — — — — — — — Commercial 13,108 16,682 760 17,293 476 21,225 25,355 2,246 20,472 151 Consumer 16 16 6 17 — 19 19 — 20 — $ 49,846 $ 56,009 $ 4,665 $ 48,474 $ 2,267 $ 52,518 $ 60,902 $ 5,338 $ 59,310 $ 1,954 * Since loan was classified as impaired. Troubled debt restructurings. A loan modification is deemed to be a TDR when ASB grants a concession it would not otherwise consider were it not for the borrower’s financial difficulty. When a borrower experiencing financial difficulty fails to make a required payment on a loan or is in imminent default, ASB takes a number of steps to improve the collectability of the loan and maximize the likelihood of full repayment. At times, ASB may modify or restructure a loan to help a distressed borrower improve its financial position to eventually be able to fully repay the loan, provided the borrower has demonstrated both the willingness and the ability to fulfill the modified terms. TDR loans are considered an alternative to foreclosure or liquidation with the goal of minimizing losses to ASB and maximizing recovery. ASB may consider various types of concessions in granting a TDR including maturity date extensions, extended amortization of principal, temporary deferral of principal payments, and temporary interest rate reductions. ASB rarely grants principal forgiveness in its TDR modifications. Residential loan modifications generally involve interest rate reduction, extending the amortization period, or capitalizing certain delinquent amounts owed not to exceed the original loan balance. Land loans at origination are typically structured as a three -year term, interest-only monthly payment with a balloon payment due at maturity. Land loan TDR modifications typically involve extending the maturity date up to five years and converting the payments from interest-only to principal and interest monthly, at the same or higher interest rate. Commercial loan modifications generally involve extensions of maturity dates, extending the amortization period, and temporary deferral of principal payments. ASB generally does not reduce the interest rate on commercial loan TDR modifications. Occasionally, additional collateral and/or guaranties are obtained. All TDR loans are classified as impaired and are segregated and reviewed separately when assessing the adequacy of the allowance for loan losses based on the appropriate method of measuring impairment: (1) present value of expected future cash flows discounted at the loan’s effective original contractual rate, (2) fair value of collateral less cost to sell, or (3) observable market price. The financial impact of the calculated impairment amount 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 loan losses. Loan modifications that occurred during 2014 and 2013 were as follows: Years ended December 31 2014 2013 Number Outstanding recorded investment Net increase in ALLL (as of period end) Number Outstanding recorded investment Net increase in ALLL (as of period end) (dollars in thousands) of Pre-modification Post-modification of contracts Pre-modification Post-modification Troubled debt restructurings Real estate: Residential 1-4 family 38 $ 10,680 $ 10,737 $ 163 34 $ 8,876 $ 8,957 $ 297 Commercial real estate — — — — — — — — Home equity line of credit 8 502 502 42 5 637 390 — Residential land 18 4,304 4,304 242 20 6,215 6,206 131 Commercial construction — — — — — — — — Residential construction — — — — — — — — Commercial 7 3,827 3,827 13 7 4,646 4,646 94 Consumer — — — — — — — — 71 $ 19,313 $ 19,370 $ 460 66 $ 20,374 $ 20,199 $ 522 Loans modified in TDRs that experienced a payment default of 90 days or more in 2014 and 2013 , and for which the payment default occurred within one year of the modification, were as follows: Years ended December 31 2014 2013 (dollars in thousands) Number of contracts Recorded investment Number of contracts Recorded investment Troubled debt restructurings that subsequently defaulted Real estate: Residential 1-4 family 1 $ 390 — $ — Commercial real estate — — — — Home equity line of credit — — 1 67 Residential land — — — — Commercial construction — — — — Residential construction — — — — Commercial 1 14 2 660 Consumer — — — — 2 $ 404 3 $ 727 If loans modified in a TDR subsequently default, 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 impaired or modified in TDRs totaled $0.5 million at December 31, 2014 . Mortgage servicing rights. 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 sales, but may retain the servicing rights of the loans sold. ASB received $155.0 million , $273.8 million , and $513.0 million of proceeds from the sale of residential mortgages in 2014, 2013, and 2012, respectively, and recognized gains on such loans of $2.9 million , $8.3 million , and $14.6 million in 2014, 2013, and 2012, respectively. Repurchased mortgage loans in 2014, 2013, and 2012 were $0.5 million , $1.9 million and $0.4 million , respectively. Mortgage servicing fees, a component of other income, net, were $3.5 million , $3.3 million , and $2.8 million for the years ended December 31, 2014, 2013 and 2012, respectively. Changes in carrying value of mortgage servicing rights were as follows: (in thousands) Gross Accumulated amortization Valuation allowance Net December 31, 2014 $ 27,185 $ (15,436 ) $ (209 ) $ 11,540 December 31, 2013 $ 25,644 $ (13,706 ) $ (251 ) $ 11,687 Changes related to mortgage servicing rights were as follows: (in thousands) 2014 2013 2012 Mortgage servicing rights Balance, January 1 $ 11,938 $ 11,316 $ 8,402 Amount capitalized 1,637 2,611 4,845 Amortization (1,731 ) (1,802 ) (1,750 ) Other-than-temporary impairment (95 ) (187 ) (181 ) Carrying amount before valuation allowance, December 31 11,749 11,938 11,316 Valuation allowance for mortgage servicing rights Balance, January 1 251 498 175 Provision (recovery) 53 (60 ) 504 Other-than-temporary impairment (95 ) (187 ) (181 ) Balance, December 31 209 251 498 Net carrying value of mortgage servicing rights $ 11,540 $ 11,687 $ 10,818 The estimated aggregate amortization expenses of mortgage servicing rights for 2015 , 2016 , 2017 , 2018 and 2019 are $1.7 million , $1.5 million , $1.3 million , $1.1 million and $1.0 million , respectively. ASB capitalizes mortgage servicing rights acquired through either the purchase or origination of mortgage loans for sale with servicing rights retained. Changes in mortgage interest rates impact the value of ASB’s mortgage servicing rights. Rising interest rates typically result in slower prepayment speeds in the loans being serviced for others which increases the value of mortgage servicing rights, whereas declining interest rates typically result in faster prepayment speeds which decrease the value of mortgage servicing rights and increase the amortization of the mortgage servicing rights. Key assumptions used in estimating the fair value of ASB’s mortgage servicing rights were as follows: December 31 2014 2013 (dollars in thousands) Unpaid principal balance $ 1,391,030 $ 1,357,003 Weighted average note rate 4.07 % 4.07 % Weighted average discount rate 9.6 % 9.8 % Weighted average prepayment speed 9.5 % 8.6 % The sensitivity analysis of fair value of MSR to hypothetical adverse changes of 25 and 50 basis points in certain key assumptions was as follows: December 31 2014 2013 (in thousands) Prepayment rate: 25 basis points adverse rate change $ (757 ) $ (732 ) 50 basis points adverse change (1,524 ) (1,492 ) Discount rate: 25 basis points adverse rate change (140 ) (154 ) 50 basis points adverse change (278 ) (306 ) The effect of a variation in certain assumptions on fair value is calculated without changing any other assumptions. This analysis typically cannot be extrapolated because the relationship of a change in one key assumption to the changes in the fair value of MSRs typically is not linear. Deposit liabilities. The summarized components of deposit liabilities were as follows: December 31 2014 2013 (dollars in thousands) Weighted-average stated rate Amount Weighted-average stated rate Amount Savings 0.06 % $ 1,923,062 0.06 % $ 1,826,907 Checking Interest-bearing 0.02 768,787 0.02 721,700 Noninterest-bearing — 665,005 — 643,628 Commercial checking — 677,789 — 570,790 Money market 0.12 158,010 0.13 182,546 Term certificates 0.83 430,762 0.80 426,906 0.11 % $ 4,623,415 0.11 % $ 4,372,477 As of December 31, 2014 and 2013 , term certificates of $100,000 or more totaled $120 million and $102 million , respectively. The approximate scheduled maturities of term certificates outstanding at December 31, 2014 were as follows: (in thousands) 2015 $ 255,896 2016 55,614 2017 44,315 2018 16,949 2019 54,979 Thereafter 3,009 $ 430,762 Interest expense on deposit liabilities by type of deposit was as follows: Years ended December 31 2014 2013 2012 (in thousands) Term certificates $ 3,603 $ 3,702 $ 4,865 Savings 1,134 1,052 1,128 Money market 214 232 319 Interest-bearing checking 126 106 111 $ 5,077 $ 5,092 $ 6,423 Other borrowings. Securities sold under agreements to repurchase . Securities sold under agreements to repurchase are accounted for as financing transactions and the obligations to repurchase these securities are recorded as liabilities in the balance sheet. All such agreements are subject to master netting arrangements, which provide for conditional right of set-off in case of default by either party; however, ASB presents securities sold under agreements to repurchase on a gross basis in the balance sheet. The following tables present information about the securities sold under agreements to repurchase, including the related collateral received from or pledge |