Bank segment | Bank segment Selected financial information American Savings Bank, F.S.B. Statements of Income Data Three months ended September 30 Nine months ended September 30 (in thousands) 2018 2017 2018 2017 Interest and dividend income Interest and fees on loans $ 55,885 $ 52,210 $ 163,318 $ 155,269 Interest and dividends on investment securities 9,300 6,850 27,130 20,593 Total interest and dividend income 65,185 59,060 190,448 175,862 Interest expense Interest on deposit liabilities 3,635 2,444 9,876 6,858 Interest on other borrowings 404 470 1,293 2,110 Total interest expense 4,039 2,914 11,169 8,968 Net interest income 61,146 56,146 179,279 166,894 Provision for loan losses 6,033 490 12,337 7,231 Net interest income after provision for loan losses 55,113 55,656 166,942 159,663 Noninterest income Fees from other financial services 4,543 5,635 13,941 17,055 Fee income on deposit liabilities 5,454 5,533 15,781 16,526 Fee income on other financial products 1,746 1,904 5,075 5,741 Bank-owned life insurance 2,663 1,257 4,667 4,165 Mortgage banking income 169 520 1,399 1,896 Other income, net 736 380 1,708 1,229 Total noninterest income 15,311 15,229 42,571 46,612 Noninterest expense Compensation and employee benefits 23,952 23,512 72,047 71,095 Occupancy 4,363 4,284 12,837 12,623 Data processing 3,583 3,262 10,587 9,749 Services 2,485 2,863 8,560 7,989 Equipment 1,783 1,814 5,385 5,333 Office supplies, printing and postage 1,556 1,444 4,554 4,506 Marketing 993 934 2,723 2,290 FDIC insurance 638 746 2,078 2,296 Other expense 4,240 5,262 12,897 14,674 Total noninterest expense 43,593 44,121 131,668 130,555 Income before income taxes 26,831 26,764 77,845 75,720 Income taxes 5,610 9,172 17,103 25,582 Net income $ 21,221 $ 17,592 $ 60,742 $ 50,138 Reconciliation to amounts per HEI Condensed Consolidated Statements of Income*: Three months ended September 30 Nine months ended September 30 (in thousands) 2018 2017 2018 2017 Interest and dividend income 65,185 59,060 $ 190,448 $ 175,862 Noninterest income 15,311 15,229 42,571 46,612 *Revenues-Bank 80,496 74,289 233,019 222,474 Total interest expense 4,039 2,914 11,169 8,968 Provision for loan losses 6,033 490 12,337 7,231 Noninterest expense 43,593 44,121 131,668 130,555 Less: Retirement defined benefits expense—other than service costs (433 ) (212 ) (1,223 ) (608 ) *Expenses-Bank 53,232 47,313 153,951 146,146 *Operating income-Bank 27,264 26,976 79,068 76,328 Add back: Retirement defined benefits expense—other than service costs 433 212 1,223 608 Income before income taxes $ 26,831 $ 26,764 $ 77,845 $ 75,720 American Savings Bank, F.S.B. Statements of Comprehensive Income Data Three months ended September 30 Nine months ended September 30 (in thousands) 2018 2017 2018 2017 Net income $ 21,221 $ 17,592 $ 60,742 $ 50,138 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 tax benefits (taxes) of $1,876, $(137), $8,335 and $(1,619), respectively (5,123 ) 208 (22,768 ) 2,452 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 $141, $138, $968 and $675, respectively 382 209 1,970 1,023 Other comprehensive income (loss), net of taxes (4,741 ) 417 (20,798 ) 3,475 Comprehensive income $ 16,480 $ 18,009 $ 39,944 $ 53,613 American Savings Bank, F.S.B. Balance Sheets Data (in thousands) September 30, 2018 December 31, 2017 Assets Cash and due from banks $ 119,453 $ 140,934 Interest-bearing deposits 39,575 93,165 Investment securities Available-for-sale, at fair value 1,387,571 1,401,198 Held-to-maturity, at amortized cost (fair value of $99,929 and $44,412, respectively) 102,498 44,515 Stock in Federal Home Loan Bank, at cost 8,158 9,706 Loans held for investment 4,754,359 4,670,768 Allowance for loan losses (54,127 ) (53,637 ) Net loans 4,700,232 4,617,131 Loans held for sale, at lower of cost or fair value 1,036 11,250 Other 488,743 398,570 Goodwill 82,190 82,190 Total assets $ 6,929,456 $ 6,798,659 Liabilities and shareholder’s equity Deposit liabilities—noninterest-bearing $ 1,789,351 $ 1,760,233 Deposit liabilities—interest-bearing 4,341,064 4,130,364 Other borrowings 71,110 190,859 Other 115,401 110,356 Total liabilities 6,316,926 6,191,812 Commitments and contingencies Common stock 1 1 Additional paid in capital 346,757 345,018 Retained earnings 317,519 292,957 Accumulated other comprehensive loss, net of tax benefits Net unrealized losses on securities $ (37,719 ) $ (14,951 ) Retirement benefit plans (14,028 ) (51,747 ) (16,178 ) (31,129 ) Total shareholder’s equity 612,530 606,847 Total liabilities and shareholder’s equity $ 6,929,456 $ 6,798,659 Other assets Bank-owned life insurance $ 150,772 $ 148,775 Premises and equipment, net 203,062 136,270 Prepaid expenses 5,477 3,961 Accrued interest receivable 19,818 18,724 Mortgage-servicing rights 8,426 8,639 Low-income housing equity investments 69,865 59,016 Real estate acquired in settlement of loans, net 438 133 Other 30,885 23,052 $ 488,743 $ 398,570 Other liabilities Accrued expenses $ 56,830 $ 39,312 Federal and state income taxes payable 1,287 3,736 Cashier’s checks 23,711 27,000 Advance payments by borrowers 4,998 10,245 Other 28,575 30,063 $ 115,401 $ 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 $71 million and nil , respectively, as of September 30, 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 September 30, 2018 Available-for-sale U.S. Treasury and federal agency obligations $ 175,144 $ 24 $ (4,754 ) $ 170,414 11 $ 67,258 $ (1,339 ) 17 $ 93,132 $ (3,415 ) Mortgage-related securities- FNMA, FHLMC and GNMA 1,195,492 292 (47,094 ) 1,148,690 59 473,714 (13,996 ) 111 666,149 (33,098 ) Corporate bonds 49,378 46 (41 ) 49,383 5 22,839 (41 ) — — — Mortgage revenue bonds 19,084 — — 19,084 — — — — — — $ 1,439,098 $ 362 $ (51,889 ) $ 1,387,571 75 $ 563,811 $ (15,376 ) 128 $ 759,281 $ (36,513 ) Held-to-maturity Mortgage-related securities- FNMA, FHLMC and GNMA $ 102,498 $ — $ (2,569 ) $ 99,929 7 $ 99,929 $ (2,569 ) — $ — $ — $ 102,498 $ — $ (2,569 ) $ 99,929 7 $ 99,929 $ (2,569 ) — $ — $ — 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 September 30, 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. The corporate bonds are all investment grade and rated A- or higher. 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 and nine months ended September 30, 2018 and 2017 . U.S. Treasury, federal agency obligations, corporate bonds, and mortgage revenue bonds 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: September 30, 2018 Amortized cost Fair value (in thousands) Available-for-sale Due in one year or less $ 25,004 $ 24,896 Due after one year through five years 108,364 106,774 Due after five years through ten years 82,720 80,439 Due after ten years 27,518 26,772 243,606 238,881 Mortgage-related securities-FNMA, FHLMC and GNMA 1,195,492 1,148,690 Total available-for-sale securities $ 1,439,098 $ 1,387,571 Held-to-maturity Mortgage-related securities-FNMA, FHLMC and GNMA $ 102,498 $ 99,929 Total held-to-maturity securities $ 102,498 $ 99,929 Proceeds from the sale of available-for-sale securities were nil for both the three and nine months ended September 30, 2018 and 2017 . Gross realized gains and losses were nil for both the three and nine months ended September 30, 2018 and 2017 . Loans. The components of loans were summarized as follows: September 30, 2018 December 31, 2017 (in thousands) Real estate: Residential 1-4 family $ 2,110,489 $ 2,118,047 Commercial real estate 733,749 733,106 Home equity line of credit 949,872 913,052 Residential land 12,982 15,797 Commercial construction 112,838 108,273 Residential construction 13,441 14,910 Total real estate 3,933,371 3,903,185 Commercial 574,243 544,828 Consumer 247,058 223,564 Total loans 4,754,672 4,671,577 Less: Deferred fees and discounts (313 ) (809 ) Allowance for loan losses (54,127 ) (53,637 ) Total loans, net $ 4,700,232 $ 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 September 30, 2018 Allowance for loan losses: Beginning balance $ 2,939 $ 15,298 $ 7,334 $ 642 $ 4,616 $ 4 $ 10,161 $ 11,809 $ — $ 52,803 Charge-offs — — (80 ) (1 ) — — (788 ) (4,508 ) — (5,377 ) Recoveries 5 — 71 122 — — 105 365 — 668 Provision (623 ) (1,033 ) (347 ) (296 ) (356 ) — 1,255 7,433 — 6,033 Ending balance $ 2,321 $ 14,265 $ 6,978 $ 467 $ 4,260 $ 4 $ 10,733 $ 15,099 $ — $ 54,127 Three months ended September 30, 2017 Allowance for loan losses: Beginning balance $ 3,130 $ 18,840 $ 5,527 $ 1,264 $ 4,706 $ 9 $ 14,552 $ 8,328 $ — $ 56,356 Charge-offs (522 ) — — — — — (1,215 ) (3,160 ) — (4,897 ) Recoveries 33 — 164 259 — — 326 316 — 1,098 Provision 347 (2,800 ) (36 ) (141 ) 370 2 (595 ) 3,343 — 490 Ending balance $ 2,988 $ 16,040 $ 5,655 $ 1,382 $ 5,076 $ 11 $ 13,068 $ 8,827 $ — $ 53,047 Nine months ended September 30, 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 ) — (224 ) (18 ) — — (1,930 ) (12,628 ) — (14,831 ) Recoveries 73 — 98 173 — — 1,555 1,085 — 2,984 Provision (623 ) (1,531 ) (418 ) (584 ) (411 ) (8 ) 257 15,655 — 12,337 Ending balance $ 2,321 $ 14,265 $ 6,978 $ 467 $ 4,260 $ 4 $ 10,733 $ 15,099 $ — $ 54,127 September 30, 2018 Ending balance: individually evaluated for impairment $ 1,020 $ 51 $ 1,088 $ — $ — $ — $ 728 $ 3 $ 2,890 Ending balance: collectively evaluated for impairment $ 1,301 $ 14,214 $ 5,890 $ 467 $ 4,260 $ 4 $ 10,005 $ 15,096 $ — $ 51,237 Financing Receivables: Ending balance $ 2,110,489 $ 733,749 $ 949,872 $ 12,982 $ 112,838 $ 13,441 $ 574,243 $ 247,058 $ 4,754,672 Ending balance: individually evaluated for impairment $ 17,703 $ 981 $ 14,602 $ 2,057 $ — $ — $ 5,727 $ 90 $ 41,160 Ending balance: collectively evaluated for impairment $ 2,092,786 $ 732,768 $ 935,270 $ 10,925 $ 112,838 $ 13,441 $ 568,516 $ 246,968 $ 4,713,512 Nine months ended September 30, 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 (528 ) — (14 ) (92 ) — — (3,477 ) (8,360 ) — (12,471 ) Recoveries 91 — 294 477 — — 922 970 — 2,754 Provision 552 36 336 (741 ) (1,373 ) (1 ) (995 ) 9,417 — 7,231 Ending balance $ 2,988 $ 16,040 $ 5,655 $ 1,382 $ 5,076 $ 11 $ 13,068 $ 8,827 $ — $ 53,047 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: September 30, 2018 December 31, 2017 (in thousands) Commercial real estate Commercial construction Commercial Commercial real estate Commercial construction Commercial Grade: Pass $ 651,524 $ 88,049 $ 523,335 $ 630,877 $ 83,757 $ 492,942 Special mention 35,642 22,500 18,512 49,347 22,500 27,997 Substandard 46,583 2,289 32,396 52,882 2,016 23,421 Doubtful — — — — — 468 Loss — — — — — — Total $ 733,749 $ 112,838 $ 574,243 $ 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 September 30, 2018 Real estate: Residential 1-4 family $ 2,000 $ 2,254 $ 4,132 $ 8,386 $ 2,102,103 $ 2,110,489 $ — Commercial real estate — — — — 733,749 733,749 — Home equity line of credit 1,375 493 3,194 5,062 944,810 949,872 — Residential land — — 418 418 12,564 12,982 — Commercial construction — — — — 112,838 112,838 — Residential construction — — — — 13,441 13,441 — Commercial 1,053 417 463 1,933 572,310 574,243 — Consumer 4,679 2,200 1,969 8,848 238,210 247,058 — Total loans $ 9,107 $ 5,364 $ 10,176 $ 24,647 $ 4,730,025 $ 4,754,672 $ — 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) September 30, 2018 December 31, 2017 Real estate: Residential 1-4 family $ 12,768 $ 12,598 Commercial real estate — — Home equity line of credit 7,191 4,466 Residential land 516 841 Commercial construction — — Residential construction — — Commercial 4,176 3,069 Consumer 3,266 2,617 Total nonaccrual loans $ 27,917 $ 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 $ 10,701 $ 10,982 Commercial real estate 981 1,016 Home equity line of credit 11,131 6,584 Residential land 1,542 425 Commercial construction — — Residential construction — — Commercial 1,806 1,741 Consumer 63 66 Total troubled debt restructured loans not included above $ 26,224 $ 20,814 The total carrying amount and the total unpaid principal balance of impaired loans were as follows: September 30, 2018 Three months ended September 30, 2018 Nine months ended September 30, 2018 (in thousands) Recorded investment Unpaid principal balance Related Allowance Average recorded investment Interest income recognized* Average recorded investment Interest income recognized* With no related allowance recorded Real estate: Residential 1-4 family $ 8,689 $ 9,200 $ — $ 8,940 $ 239 $ 8,779 $ 396 Commercial real estate — — — — — — — Home equity line of credit 2,359 2,714 — 2,234 23 2,103 35 Residential land 2,057 2,256 — 1,773 6 1,358 16 Commercial construction — — — — — — — Residential construction — — — — — — — Commercial 3,948 4,915 — 3,915 6 3,099 26 Consumer 32 32 — 33 — 18 — $ 17,085 $ 19,117 $ — $ 16,895 $ 274 $ 15,357 $ 473 With an allowance recorded Real estate: Residential 1-4 family $ 9,014 $ 9,218 $ 1,020 $ 8,820 $ 84 $ 8,909 $ 274 Commercial real estate 981 981 51 985 11 997 32 Home equity line of credit 12,243 12,327 1,088 12,090 111 10,083 288 Residential land — — — 20 — 45 3 Commercial construction — — — — — — — Residential construction — — — — — — — Commercial 1,779 1,779 728 1,774 28 1,824 94 Consumer 58 58 3 57 1 58 3 $ 24,075 $ 24,363 $ 2,890 $ 23,746 $ 235 $ 21,916 $ 694 Total Real estate: Residential 1-4 family $ 17,703 $ 18,418 $ 1,020 $ 17,760 $ 323 $ 17,688 $ 670 Commercial real estate 981 981 51 985 11 997 32 Home equity line of credit 14,602 15,041 1,088 14,324 134 12,186 323 Residential land 2,057 2,256 — 1,793 6 1,403 19 Commercial construction — — — — — — — Residential construction — — — — — — — Commercial 5,727 6,694 728 5,689 34 4,923 120 Consumer 90 90 3 90 1 76 3 $ 41,160 $ 43,480 $ 2,890 $ 40,641 $ 509 $ 37,273 $ 1,167 December 31, 2017 Three months ended September 30, 2017 Nine months ended September 30, 2017 (in thousands) Recorded investment Unpaid principal balance Related allowance Average recorded investment Interest income recognized* Average recorded investment Interest income recognized* With no related allowance recorded Real estate: Residential 1-4 family $ 9,097 $ 9,644 $ — $ 9,650 $ 70 $ 9,503 $ 230 Commercial real estate — — — — — 121 11 Home equity line of credit 1,496 1,789 — 1,918 32 2,108 97 Residential land 1,143 1,434 — 1,209 73 1,080 107 Commercial construction — — — — — — — Residential construction — — — — — — — Commercial 2,328 3,166 — 1,808 29 2,888 37 Consumer 8 8 — — — — — $ 14,072 $ 16,041 $ — $ 14,585 $ 204 $ 15,700 $ 482 With an allowance recorded Real estate: Residential 1-4 family $ 9,187 $ 9,390 $ 1,248 $ 9,788 $ 97 $ 9,963 $ 333 Commercial real estate 1,016 1,016 65 1,284 13 1,292 41 Home equity line of credit 6,692 6,736 647 5,076 68 4,670 164 Residential land 122 122 47 1,251 12 1,620 73 Commercial construction — — — — — — — Residential construction — — — — — — — Commercial 2,246 2,252 694 2,482 225 4,104 694 Consumer 58 58 29 67 1 55 2 $ 19,321 $ 19,574 $ 2,730 $ 19,948 $ 416 $ 21,704 $ 1,307 Total Real estate: Residential 1-4 family $ 18,284 $ 19,034 $ 1,248 $ 19,438 $ 167 $ 19,466 $ 563 Commercial real estate 1,016 1,016 65 1,284 13 1,413 52 Home equity line of credit 8,188 8,525 647 6,994 100 6,778 261 Residential land 1,265 1,556 47 2,460 85 2,700 180 Commercial construction — — — — — — — Residential construction — — — — — — — Commercial 4,574 5,418 694 4,290 254 6,992 731 Consumer 66 66 29 67 1 55 2 $ 33,393 $ 35,615 $ 2,730 $ 34,533 $ 620 $ 37,404 $ 1,789 * 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. 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 third quarters and first nine months of 2018 and 2017 and the impact on the allowance for loan losses were as follows: Three months ended September 30, 2018 Nine months ended September 30, 2018 Number of contracts Outstanding recorded investment 1 Net increase in allowance Number of contracts Outstanding recorded investment 1 Net increase in allowance (dollars in thousands) Pre-modification Post-modification (as of period end) Pre-modification Post-modification (as of period end) Troubled debt restructurings Real estate: Residential 1-4 family 3 $ 632 $ 649 $ 1 4 $ 971 $ 993 $ 17 Commercial real estate — — — — — — — — Home equity line of credit 16 1,584 1,585 263 55 7,092 7,097 1,205 Residential land 3 1,562 1,568 — 4 1,671 1,677 — Commercial construction — — — — — — — — Residential construction — — — — — — — — Commercial 6 256 256 134 13 2,550 2,550 176 Consumer — — — — — — — — 28 $ 4,034 $ 4,058 $ 398 76 $ 12,284 $ 12,317 $ 1,398 Three months ended September 30, 2017 Nine months ended September 30, 2017 Number of contracts Outstanding recorded 1 Net increase in allowance Number of contracts Outstanding recorded 1 Net increase in allowance (dollars in thousands) Pre-modification Post-modification (as of period end) Pre-modification Post-modification (as of period end) Troubled debt restructurings Real estate: Residential 1-4 family 2 $ 83 $ 83 $ — 7 $ 955 $ 963 $ 45 Commercial real estate — — — — — — — — Home equity line of credit 15 862 862 184 28 1,386 1,372 277 Residential land — — — — — — — — Commercial construction — — — — — — — — Residential construction — — — — — — — — Commercial 1 330 330 38 2 672 672 38 Consumer — — — — 1 59 59 27 18 $ 1,275 $ 1,275 $ 222 38 $ 3,072 $ 3,066 $ 387 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 third quarters and first nine months of 2018 and 2017 , and for which the payment of default occurred within one year of the modification, were as follows: Three months ended September 30, 2018 Nine months ended September 30, 2018 (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 — $ — — $ — Commercial real estate — — — — Home equity line of credit — — 1 81 Residential land — — — — Commercial construction — — — — Residential construction — — — — Commercial — — 1 291 Consumer — — — — — $ — 2 $ 372 Three months ended September 30, 2017 Nine months ended September 30, 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 $ 222 Commercial real estate — — — — Home equity line of credit — — — — Residential land — — — — Commercial construction — — — — Residential construction — — — — Commercial — — — — Consumer — — — — — $ — 1 $ 222 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 $0.06 million and nil at September 30, 2018 and December 31, 2017 , respectively. The Company had $5.0 million and $4.3 million of consumer mortgage loans collateralized by residential real estate property that were in the process of foreclosure at September 30, 2018 and December 31, 2017 , respectively. 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 $31.9 million and $39.8 million for the three months ended September 30, 2018 and 2017 and $109.3 million and $119.7 million for the nine months ended September 30, 2018 and 2017 , respectively, and recognized gains on such sales of $0.2 million and $0.5 million for the three months ended September 30, 2018 and 2017 and $1.4 million and $1.9 million for the nine months ended September 30, 2018 and 2017 , respectively. There were no repurchased mortgage loans for the three and nine months ended September 30, 2018 and 2017 . The repurchase reserve was $0.1 million as of September 30, 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 September 30, 2018 and 2017 , respectively, and $2.2 million and $2.3 million for the nine months ended September 30, 2018 and 2017 , respectively. Changes in the carrying value of MSRs were as follows: (in thousands) Gross 1 Accumulated amortization 1 Valuation allowance Net September 30, 2018 $ 18,543 $ (10,117 ) $ — $ 8,426 December 31, 2017 17,511 (8,872 ) — 8,639 1 Reflects the impact of loans paid in full. Changes related to MSRs were as follows: Three months ended September 30 Nine months ended September 30 (in thousands) 2018 2017 2018 2017 Mortgage servicing rights Beginning balance $ 8,509 $ 9,181 $ 8,639 $ 9,373 Amount capitalized 305 394 1,032 1,192 Amortization (388 ) (505 ) (1,245 ) (1,495 ) Other-than-temporary impairment — — — — Carrying amount before valuation allowance 8,426 9,070 8,426 9,070 Valuation allowance for mortgage servicing rights Beginning balance — — — — Provision (recovery) — — — — Other-than-temporary impairment — — — — Ending balance — — — — Net carrying value of mortgage servicing rights $ 8,426 $ 9,070 $ 8,426 $ 9,070 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) September 30, 2018 December 31, 2017 Unpaid principal balance $ 1,206,025 $ 1,195,454 Weighted average note rate 3.98 % 3.94 % Weighted average discount rate 10.0 % 10.0 % Weighted average prepayment speed 7.0 % 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) September 30, 2018 December 31, 2017 Prepayment rate: 25 basis points adverse rate change $ (379 ) $ (869 ) 50 basis points adverse rate change (836 ) (1,828 ) Discount rate: 25 basis points adverse rate change (134 ) (111 ) 50 basis points adverse rate change (265 ) (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 September 30, 2018 $ 71 $ — $ 71 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 Commercial account holders September 30, 2018 $ 71 $ 154 $ — December 31, 2017 141 165 — T |