Bank segment | Bank segment Selected financial information American Savings Bank, F.S.B. Statements of Income Data Three months ended March 31 (in thousands) 2018 2017 Interest and dividend income Interest and fees on loans $ 52,800 $ 50,742 Interest and dividends on investment securities 9,202 6,980 Total interest and dividend income 62,002 57,722 Interest expense Interest on deposit liabilities 2,957 2,103 Interest on other borrowings 496 816 Total interest expense 3,453 2,919 Net interest income 58,549 54,803 Provision for loan losses 3,541 3,907 Net interest income after provision for loan losses 55,008 50,896 Noninterest income Fees from other financial services 4,654 5,610 Fee income on deposit liabilities 5,189 5,428 Fee income on other financial products 1,654 1,866 Bank-owned life insurance 871 983 Mortgage banking income 613 789 Other income, net 436 458 Total noninterest income 13,417 15,134 Noninterest expense Compensation and employee benefits 24,440 23,042 Occupancy 4,280 4,154 Data processing 3,464 3,280 Services 3,047 2,360 Equipment 1,728 1,748 Office supplies, printing and postage 1,507 1,535 Marketing 645 517 FDIC insurance 713 728 Other expense 4,101 4,506 Total noninterest expense 43,925 41,870 Income before income taxes 24,500 24,160 Income taxes 5,540 8,347 Net income $ 18,960 $ 15,813 Reconciliation to amounts per HEI Condensed Consolidated Statements of Income*: Three months ended March 31 (in thousands) 2018 2017 Interest and dividend income $ 62,002 $ 57,722 Noninterest income 13,417 15,134 *Revenues-Bank 75,419 72,856 Total interest expense 3,453 2,919 Provision for loan losses 3,541 3,907 Noninterest expense 43,925 41,870 Less: Retirement defined benefits expense—other than service costs (387 ) (195 ) *Expenses-Bank 50,532 48,501 *Operating income-Bank 24,887 24,355 Add back: Retirement defined benefits expense—other than service costs 387 195 Income before income taxes $ 24,500 $ 24,160 American Savings Bank, F.S.B. Statements of Comprehensive Income Data Three months ended March 31 (in thousands) 2018 2017 Net income $ 18,960 $ 15,813 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 $4,867 and $(148), respectively (13,297 ) 223 Retirement benefit plans: Adjustment for amortization of prior service credit and net losses recognized during the period in net periodic benefit cost, net of tax benefits of $694 and $404, respectively 1,222 612 Other comprehensive income (loss), net of taxes (12,075 ) 835 Comprehensive income $ 6,885 $ 16,648 American Savings Bank, F.S.B. Balance Sheets Data (in thousands) March 31, 2018 December 31, 2017 Assets Cash and due from banks $ 123,580 $ 140,934 Interest-bearing deposits 90,643 93,165 Investment securities Available-for-sale, at fair value 1,418,490 1,401,198 Held-to-maturity, at amortized cost (fair value of $42,491 and $44,412, respectively) 43,450 44,515 Stock in Federal Home Loan Bank, at cost 10,158 9,706 Loans held for investment 4,742,024 4,670,768 Allowance for loan losses (53,895 ) (53,637 ) Net loans 4,688,129 4,617,131 Loans held for sale, at lower of cost or fair value 7,379 11,250 Other 425,426 398,570 Goodwill 82,190 82,190 Total assets $ 6,889,445 $ 6,798,659 Liabilities and shareholder’s equity Deposit liabilities—noninterest-bearing $ 1,795,114 $ 1,760,233 Deposit liabilities—interest-bearing 4,283,953 4,130,364 Other borrowings 100,430 190,859 Other 106,482 110,356 Total liabilities 6,285,979 6,191,812 Commitments and contingencies Common stock 1 1 Additional paid in capital 345,652 345,018 Retained earnings 300,837 292,957 Accumulated other comprehensive loss, net of tax benefits Net unrealized losses on securities $ (28,248 ) $ (14,951 ) Retirement benefit plans (14,776 ) (43,024 ) (16,178 ) (31,129 ) Total shareholder’s equity 603,466 606,847 Total liabilities and shareholder’s equity $ 6,889,445 $ 6,798,659 Other assets Bank-owned life insurance $ 149,656 $ 148,775 Premises and equipment, net 164,702 136,270 Prepaid expenses 4,549 3,961 Accrued interest receivable 18,461 18,724 Mortgage-servicing rights 8,541 8,639 Low-income housing equity investments 57,222 59,016 Real estate acquired in settlement of loans, net — 133 Other 22,295 23,052 $ 425,426 $ 398,570 Other liabilities Accrued expenses $ 49,034 $ 39,312 Federal and state income taxes payable 1,369 3,736 Cashier’s checks 22,990 27,000 Advance payments by borrowers 6,255 10,245 Other 26,834 30,063 $ 106,482 $ 110,356 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 and advances from the Federal Home Loan Bank (FHLB) of $50 million and $50 million , respectively, as of March 31, 2018 and $141 million and $50 million , respectively, as of December 31, 2017 . Investment securities. The major components of investment securities were as follows: Amortized cost Gross unrealized gains Gross unrealized losses Estimated fair value Gross unrealized losses Less than 12 months 12 months or longer (dollars in thousands) Number of issues Fair value Amount Number of issues Fair value Amount March 31, 2018 Available-for-sale U.S. Treasury and federal agency obligations $ 181,919 $ 164 $ (3,255 ) $ 178,828 18 $ 93,034 $ (1,424 ) 9 $ 68,489 $ (1,831 ) Mortgage-related securities- FNMA, FHLMC and GNMA 1,259,732 389 (35,886 ) 1,224,235 86 762,936 (17,161 ) 79 447,876 (18,725 ) Mortgage revenue bond 15,427 — — 15,427 — — — — — — $ 1,457,078 $ 553 $ (39,141 ) $ 1,418,490 104 $ 855,970 $ (18,585 ) 88 $ 516,365 $ (20,556 ) Held-to-maturity Mortgage-related securities- FNMA, FHLMC and GNMA $ 43,450 $ — $ (959 ) $ 42,491 3 $ 42,491 $ (959 ) — $ — $ — $ 43,450 $ — $ (959 ) $ 42,491 3 $ 42,491 $ (959 ) — $ — $ — December 31, 2017 Available-for-sale U.S. Treasury and federal agency obligations $ 185,891 $ 438 $ (2,031 ) $ 184,298 15 $ 83,137 $ (825 ) 8 $ 62,296 $ (1,206 ) Mortgage-related securities- FNMA, FHLMC and GNMA 1,220,304 793 (19,624 ) 1,201,473 67 653,635 (6,839 ) 77 459,912 (12,785 ) Mortgage revenue bond 15,427 — — 15,427 — — — — — — $ 1,421,622 $ 1,231 $ (21,655 ) $ 1,401,198 82 $ 736,772 $ (7,664 ) 85 $ 522,208 $ (13,991 ) Held-to-maturity Mortgage-related securities- FNMA, FHLMC and GNMA $ 44,515 $ 1 $ (104 ) $ 44,412 2 $ 35,744 $ (104 ) — $ — $ — $ 44,515 $ 1 $ (104 ) $ 44,412 2 $ 35,744 $ (104 ) — $ — $ — ASB does not believe that the investment securities that were in an unrealized loss position at March 31, 2018 , represent an other-than-temporary impairment (OTTI). 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 contractual cash flows of the U.S. Treasury, federal agency obligations and 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 and there have been no adverse changes in the timing of the contractual cash flows for the securities. ASB did not recognize OTTI for the quarters ended March 31, 2018 and 2017 . U.S. Treasury, federal agency obligations, and the mortgage revenue bond 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 investment securities were as follows: March 31, 2018 Amortized cost Fair value (in thousands) Available-for-sale Due in one year or less $ 15,000 $ 14,902 Due after one year through five years 83,983 82,887 Due after five years through ten years 69,986 68,521 Due after ten years 28,377 27,945 197,346 194,255 Mortgage-related securities-FNMA, FHLMC and GNMA 1,259,732 1,224,235 Total available-for-sale securities $ 1,457,078 $ 1,418,490 Held-to-maturity Mortgage-related securities-FNMA, FHLMC and GNMA $ 43,450 $ 42,491 Total held-to-maturity securities $ 43,450 $ 42,491 Proceeds from the sale of available-for-sale securities were nil for both the three months ended March 31, 2018 and 2017 . Gross realized gains and losses were nil for both the three months ended March 31, 2018 and 2017 . Loans. The components of loans were summarized as follows: March 31, 2018 December 31, 2017 (in thousands) Real estate: Residential 1-4 family $ 2,116,121 $ 2,118,047 Commercial real estate 766,522 733,106 Home equity line of credit 914,941 913,052 Residential land 16,569 15,797 Commercial construction 114,535 108,273 Residential construction 15,363 14,910 Total real estate 3,944,051 3,903,185 Commercial 568,371 544,828 Consumer 230,258 223,564 Total loans 4,742,680 4,671,577 Less: Deferred fees and discounts (656 ) (809 ) Allowance for loan losses (53,895 ) (53,637 ) Total loans, net $ 4,688,129 $ 4,617,131 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 properties, the loan-to-value ratio may not exceed 80% of the lower of the appraised value or purchase price at origination. ASB is subject to the risk that the private mortgage insurance company cannot satisfy the bank's claim on policies. Allowance for loan losses. The allowance for loan losses (balances and changes) and financing receivables were as follows: (in thousands) Residential 1-4 family Commercial real estate Home Residential land Commercial construction Residential construction Commercial loans Consumer loans Unallo-cated Total Three months ended March 31, 2018 Allowance for loan losses: Beginning balance $ 2,902 $ 15,796 $ 7,522 $ 896 $ 4,671 $ 12 $ 10,851 $ 10,987 $ — $ 53,637 Charge-offs (31 ) — — (8 ) — — (602 ) (4,232 ) — (4,873 ) Recoveries 54 — 14 5 — — 1,170 347 — 1,590 Provision (400 ) 163 446 (219 ) (310 ) (8 ) (1,064 ) 4,933 — 3,541 Ending balance $ 2,525 $ 15,959 $ 7,982 $ 674 $ 4,361 $ 4 $ 10,355 $ 12,035 $ — $ 53,895 March 31, 2018 Ending balance: individually evaluated for impairment $ 1,207 $ 68 $ 892 $ 17 $ — $ — $ 519 $ 3 $ 2,706 Ending balance: collectively evaluated for impairment $ 1,318 $ 15,891 $ 7,090 $ 657 $ 4,361 $ 4 $ 9,836 $ 12,032 $ — $ 51,189 Financing Receivables: Ending balance $ 2,116,121 $ 766,522 $ 914,941 $ 16,569 $ 114,535 $ 15,363 $ 568,371 $ 230,258 $ 4,742,680 Ending balance: individually evaluated for impairment $ 17,728 $ 1,004 $ 10,265 $ 1,184 $ — $ — $ 4,385 $ 65 $ 34,631 Ending balance: collectively evaluated for impairment $ 2,098,393 $ 765,518 $ 904,676 $ 15,385 $ 114,535 $ 15,363 $ 563,986 $ 230,193 $ 4,708,049 Three months ended March 31, 2017 Allowance for loan losses: Beginning balance $ 2,873 $ 16,004 $ 5,039 $ 1,738 $ 6,449 $ 12 $ 16,618 $ 6,800 $ — $ 55,533 Charge-offs (6 ) — (14 ) — — — (1,510 ) (2,810 ) — (4,340 ) Recoveries 9 — 91 203 — — 297 297 — 897 Provision (95 ) 500 301 (462 ) 808 (1 ) (503 ) 3,359 — 3,907 Ending balance $ 2,781 $ 16,504 $ 5,417 $ 1,479 $ 7,257 $ 11 $ 14,902 $ 7,646 $ — $ 55,997 December 31, 2017 Ending balance: individually evaluated for impairment $ 1,248 $ 65 $ 647 $ 47 $ — $ — $ 694 $ 29 $ 2,730 Ending balance: collectively evaluated for impairment $ 1,654 $ 15,731 $ 6,875 $ 849 $ 4,671 $ 12 $ 10,157 $ 10,958 $ — $ 50,907 Financing Receivables: Ending balance $ 2,118,047 $ 733,106 $ 913,052 $ 15,797 $ 108,273 $ 14,910 $ 544,828 $ 223,564 $ 4,671,577 Ending balance: individually evaluated for impairment $ 18,284 $ 1,016 $ 8,188 $ 1,265 $ — $ — $ 4,574 $ 66 $ 33,393 Ending balance: collectively evaluated for impairment $ 2,099,763 $ 732,090 $ 904,864 $ 14,532 $ 108,273 $ 14,910 $ 540,254 $ 223,498 $ 4,638,184 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 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. 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 internally assigned grade for loans was as follows: March 31, 2018 December 31, 2017 (in thousands) Commercial real estate Commercial construction Commercial Commercial real estate Commercial construction Commercial Grade: Pass $ 667,555 $ 89,802 $ 518,819 $ 630,877 $ 83,757 $ 492,942 Special mention 46,283 22,500 27,876 49,347 22,500 27,997 Substandard 52,684 2,233 21,676 52,882 2,016 23,421 Doubtful — — — — — 468 Loss — — — — — — Total $ 766,522 $ 114,535 $ 568,371 $ 733,106 $ 108,273 $ 544,828 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 March 31, 2018 Real estate: Residential 1-4 family $ 1,902 $ 662 $ 4,605 $ 7,169 $ 2,108,952 $ 2,116,121 $ — Commercial real estate — — — — 766,522 766,522 — Home equity line of credit 1,943 1,350 2,121 5,414 909,527 914,941 — Residential land — — 640 640 15,929 16,569 — Commercial construction — — — — 114,535 114,535 — Residential construction — — — — 15,363 15,363 — Commercial 344 689 232 1,265 567,106 568,371 — Consumer 2,889 1,523 1,856 6,268 223,990 230,258 — Total loans $ 7,078 $ 4,224 $ 9,454 $ 20,756 $ 4,721,924 $ 4,742,680 $ — December 31, 2017 Real estate: Residential 1-4 family $ 1,532 $ 1,715 $ 5,071 $ 8,318 $ 2,109,729 $ 2,118,047 $ — Commercial real estate — — — — 733,106 733,106 — Home equity line of credit 425 114 2,051 2,590 910,462 913,052 — Residential land 23 — 625 648 15,149 15,797 — Commercial construction — — — — 108,273 108,273 — Residential construction — — — — 14,910 14,910 — Commercial 1,825 2,025 730 4,580 540,248 544,828 — Consumer 3,432 2,159 1,876 7,467 216,097 223,564 — Total loans $ 7,237 $ 6,013 $ 10,353 $ 23,603 $ 4,647,974 $ 4,671,577 $ — The credit risk profile based on nonaccrual loans, accruing loans 90 days or more past due and troubled debt restructuring (TDR) loans was as follows: (in thousands) March 31, 2018 December 31, 2017 Real estate: Residential 1-4 family $ 13,578 $ 12,598 Commercial real estate — — Home equity line of credit 5,049 4,466 Residential land 853 841 Commercial construction — — Residential construction — — Commercial 2,714 3,069 Consumer 2,949 2,617 Total nonaccrual loans $ 25,143 $ 23,591 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 $ 10,874 $ 10,982 Commercial real estate 1,004 1,016 Home equity line of credit 8,467 6,584 Residential land 331 425 Commercial construction — — Residential construction — — Commercial 1,886 1,741 Consumer 65 66 Total troubled debt restructured loans not included above $ 22,627 $ 20,814 The total carrying amount and the total unpaid principal balance of impaired loans were as follows: March 31, 2018 Three months ended March 31, 2018 (in thousands) Recorded investment Unpaid principal balance Related Allowance Average recorded investment Interest income recognized* With no related allowance recorded Real estate: Residential 1-4 family $ 8,673 $ 9,205 $ — $ 8,496 $ 107 Commercial real estate — — — — — Home equity line of credit 1,690 1,982 — 1,700 5 Residential land 1,130 1,429 — 1,168 5 Commercial construction — — — — — Residential construction — — — — — Commercial 2,499 3,411 — 2,357 10 Consumer 7 7 — 7 — $ 13,999 $ 16,034 $ — $ 13,728 $ 127 With an allowance recorded Real estate: Residential 1-4 family $ 9,055 $ 9,258 $ 1,207 $ 9,129 $ 93 Commercial real estate 1,004 1,004 68 1,008 11 Home equity line of credit 8,575 8,619 892 7,741 81 Residential land 54 54 17 77 2 Commercial construction — — — — — Residential construction — — — — — Commercial 1,886 1,886 519 1,957 36 Consumer 58 58 3 58 1 $ 20,632 $ 20,879 $ 2,706 $ 19,970 $ 224 Total Real estate: Residential 1-4 family $ 17,728 $ 18,463 $ 1,207 $ 17,625 $ 200 Commercial real estate 1,004 1,004 68 1,008 11 Home equity line of credit 10,265 10,601 892 9,441 86 Residential land 1,184 1,483 17 1,245 7 Commercial construction — — — — — Residential construction — — — — — Commercial 4,385 5,297 519 4,314 46 Consumer 65 65 3 65 1 $ 34,631 $ 36,913 $ 2,706 $ 33,698 $ 351 December 31, 2017 Three months ended March 31, 2017 (in thousands) Recorded investment Unpaid principal balance Related allowance Average recorded investment Interest income recognized* With no related allowance recorded Real estate: Residential 1-4 family $ 9,097 $ 9,644 $ — $ 9,555 $ 84 Commercial real estate — — — 220 — Home equity line of credit 1,496 1,789 — 2,004 14 Residential land 1,143 1,434 — 957 26 Commercial construction — — — — — Residential construction — — — — — Commercial 2,328 3,166 — 4,907 6 Consumer 8 8 — — — $ 14,072 $ 16,041 $ — $ 17,643 $ 130 With an allowance recorded Real estate: Residential 1-4 family $ 9,187 $ 9,390 $ 1,248 $ 10,048 $ 119 Commercial real estate 1,016 1,016 65 1,300 14 Home equity line of credit 6,692 6,736 647 4,562 49 Residential land 122 122 47 2,076 37 Commercial construction — — — — — Residential construction — — — — — Commercial 2,246 2,252 694 7,268 401 Consumer 58 58 29 30 — $ 19,321 $ 19,574 $ 2,730 $ 25,284 $ 620 Total Real estate: Residential 1-4 family $ 18,284 $ 19,034 $ 1,248 $ 19,603 $ 203 Commercial real estate 1,016 1,016 65 1,520 14 Home equity line of credit 8,188 8,525 647 6,566 63 Residential land 1,265 1,556 47 3,033 63 Commercial construction — — — — — Residential construction — — — — — Commercial 4,574 5,418 694 12,175 407 Consumer 66 66 29 30 — $ 33,393 $ 35,615 $ 2,730 $ 42,927 $ 750 * Since loan was classified as impaired. 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. 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 or reduction 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 the first quarters of 2018 and 2017 and the impact on the allowance for loan losses were as follows: Three months ended March 31, 2018 Number of contracts Outstanding recorded investment 1 Net increase in allowance (dollars in thousands) Pre-modification Post-modification (as of period end) Troubled debt restructurings Real estate: Residential 1-4 family 1 $ 339 $ 344 $ 16 Commercial real estate — — — — Home equity line of credit 18 2,170 2,174 388 Residential land 1 109 109 — Commercial construction — — — — Residential construction — — — — Commercial 5 2,251 2,251 — Consumer — — — — 25 $ 4,869 $ 4,878 $ 404 Three months ended March 31, 2017 Number of contracts Outstanding recorded 1 Net increase in allowance (dollars in thousands) Pre-modification Post-modification (as of period end) Troubled debt restructurings Real estate: Residential 1-4 family 3 $ 512 $ 520 $ 45 Commercial real estate — — — — Home equity line of credit 8 226 212 34 Residential land — — — — Commercial construction — — — — Residential construction — — — — Commercial 1 342 342 — Consumer 1 59 59 27 13 $ 1,139 $ 1,133 $ 106 1 The reported balances include loans that became TDR during the period, and were fully paid-off, charged-off, or sold prior to period end. Loans modified in TDRs that experienced a payment default of 90 days or more during the first quarters of 2018 and 2017 , and for which the payment of default occurred within one year of the modification, were as follows: Three months ended March 31, 2018 Three months ended March 31, 2017 (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 $ 49 1 $ 301 Commercial real estate — — — — Home equity line of credit 1 86 — — Residential land — — — — Commercial construction — — — — Residential construction — — — — Commercial — — — — Consumer — — — — 2 $ 135 1 $ 301 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 modified in a TDR totaled nil at March 31, 2018 and December 31, 2017 . The Company had $4.0 million and $4.3 million of consumer mortgage loans collateralized by residential real estate property that were in the process of foreclosure at March 31, 2018 and December 31, 2017 , respectively. 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 loans other than the servicing rights of certain loans sold. ASB received proceeds from the sale of residential mortgages of $33.1 million and $40.6 million for the three months ended March 31, 2018 and 2017 , respectively, and recognized gains on such sales of $0.6 million and $0.8 million for the three months ended March 31, 2018 and 2017 , respectively. There were no repurchased mortgage loans for the three months ended March 31, 2018 and 2017 . The repurchase reserve was $0.1 million as of March 31, 2018 and 2017 . Mortgage servicing fees, a component of other income, net, were $0.7 million and $0.8 million for the three months ended March 31, 2018 and 2017 , respectively. Changes in the carrying value of mortgage servicing rights were as follows: (in thousands) Gross 1 Accumulated amortization 1 Valuation allowance Net March 31, 2018 $ 17,846 $ (9,305 ) $ — $ 8,541 December 31, 2017 17,511 (8,872 ) — 8,639 1 Reflects the impact of loans paid in full. Changes related to mortgage servicing rights were as follows: Three months ended March 31 (in thousands) 2018 2017 Mortgage servicing rights Beginning balance $ 8,639 $ 9,373 Amount capitalized 335 436 Amortization (433 ) (515 ) Other-than-temporary impairment — — Carrying amount before valuation allowance 8,541 9,294 Valuation allowance for mortgage servicing rights Beginning balance — — Provision (recovery) — — Other-than-temporary impairment — — Ending balance — — Net carrying value of mortgage servicing rights $ 8,541 $ 9,294 ASB capitalizes mortgage servicing rights (MSRs) acquired upon the sale of mortgage loans with servicing rights retained. On a monthly basis, ASB compares the net carrying value of the mortgage servicing rights to its fair value to determine if there are any changes to the valuation allowance and/or other-than-temporary impairment for the mortgage servicing rights. ASB’s MSRs are stratified based on predominant risk characteristics of the underlying loans including loan type such as fixed-rate 15 and 30 year mortgages and note rate in bands of 50 to 100 basis points. For each stratum, fair value is calculated by discounting expected net income streams using discount rates that reflect industry pricing for similar assets. 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. Expected net income streams are estimated based on industry assumptions regarding prepayment expectations and income and expenses associated with servicing residential mortgage loans for others. ASB uses a present value cash flow model using techniques described above 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 mortgage servicing rights used in the impairment analysis were as follows: (dollars in thousands) March 31, 2018 December 31, 2017 Unpaid principal balance $ 1,184,160 $ 1,195,454 Weighted average note rate 3.94 % 3.94 % Weighted average discount rate 10.0 % 10.0 % Weighted average prepayment speed 7.1 % 9.0 % 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) March 31, 2018 December 31, 2017 Prepayment rate: 25 basis points adverse rate change $ (378 ) $ (869 ) 50 basis points adverse rate change (883 ) (1,828 ) Discount rate: 25 basis points adverse rate change (127 ) (111 ) 50 basis points adverse rate change (252 ) (220 ) 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. Other borrowings. 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 condensed consolidated balance sheets. ASB pledges investment securities as collateral for securities sold under agreements to repurchase. All such agreements are subject to master netting arrangements, which provide for a 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 pledged to counterparties: (in millions) Gross amount of recognized liabilities Gross amount offset in the Balance Sheet Net amount of liabilities presented in the Balance Sheet Repurchase agreements March 31, 2018 $ 50 $ — $ 50 December 31, 2017 141 — 141 Gross amount not offset in the Balance Sheet (in millions) Net amount of liabilities presented in the Balance Sheet Financial instruments Cash collateral pledged March 31, 2018 Commercial account holders $ 50 $ 97 $ — Total $ 50 $ 97 $ — December 31, 2017 Commercial account holders $ 141 $ 165 $ — Total $ 141 $ 165 $ — The securities underlying the agreements to repurchase are book-entry securities and were delivered by appropriate entry into the counterparties’ accounts or into segregated tri-party custodial accounts at the FHLB. The securities underlying the agreements to repurchase continue to be reflected in ASB’s asset accounts. Derivative financial instruments. ASB enters into interest rate lock commitments (IRLCs) with borrowers, and forward commitments to sell loans or to-be-announced mortgage-backed securities to investors to hedge against the inherent interest rate and pricing risks associated with selling loans. ASB enters into IRLCs for residential mortgage loans, which commit ASB to lend funds to a potential borrower at a specific interest rate and within a specified period of time. IRLCs that relate to the origination of mortgage loans that will be held for sale are considered derivative financial instruments under applicable accounting guidance. Outstanding IRLCs expose ASB to the risk that the price of the mortgage loans underlying the commitments may decline due to increases in mortgage interest rates from inception of the rate lock to the funding of the loan. The IRL |