Bank segment | Bank segment Selected financial information American Savings Bank, F.S.B. Statements of Income and Comprehensive Income Data Three months ended September 30 Nine months ended September 30 (in thousands) 2020 2019 2020 2019 Interest and dividend income Interest and fees on loans $ 52,419 $ 59,260 $ 161,505 $ 175,740 Interest and dividends on investment securities 7,221 7,599 22,939 25,762 Total interest and dividend income 59,640 66,859 184,444 201,502 Interest expense Interest on deposit liabilities 2,287 4,384 8,945 12,923 Interest on other borrowings 61 422 449 1,361 Total interest expense 2,348 4,806 9,394 14,284 Net interest income 57,292 62,053 175,050 187,218 Provision for credit losses 13,970 3,315 39,504 17,873 Net interest income after provision for credit losses 43,322 58,738 135,546 169,345 Noninterest income Fees from other financial services 4,233 5,085 11,906 14,445 Fee income on deposit liabilities 3,832 5,320 11,842 15,402 Fee income on other financial products 1,524 1,706 4,608 5,129 Bank-owned life insurance 1,965 1,660 4,432 6,309 Mortgage banking income 7,681 1,490 15,933 3,080 Gain on sale of investment securities, net — 653 9,275 653 Other income, net (231) 428 (69) 1,420 Total noninterest income 19,004 16,342 57,927 46,438 Noninterest expense Compensation and employee benefits 26,431 25,364 77,287 76,626 Occupancy 5,693 5,694 16,402 15,843 Data processing 3,366 3,763 11,052 11,353 Services 2,624 2,829 7,907 7,861 Equipment 2,001 2,163 6,630 6,416 Office supplies, printing and postage 1,187 1,297 3,577 4,320 Marketing 727 1,142 1,908 3,455 FDIC insurance 714 (5) 1,567 1,249 Other expense 1 4,556 3,676 15,813 12,049 Total noninterest expense 47,299 45,923 142,143 139,172 Income before income taxes 15,027 29,157 51,330 76,611 Income taxes 2,877 6,269 9,405 15,868 Net income 12,150 22,888 41,925 60,743 Other comprehensive income, net of taxes 1,393 3,809 20,960 24,336 Comprehensive income $ 13,543 $ 26,697 $ 62,885 $ 85,079 1 The three and nine-month periods ended September 30, 2020 include approximately $0.7 million and $4.5 million, respectively, of certain direct and incremental COVID-19 related costs. For the nine months ended September 30, 2020, these costs, which have been recorded in Other expense , include $2.4 million of compensation expense and $1.7 million of enhanced cleaning and sanitation costs. Reconciliation to amounts per HEI Condensed Consolidated Statements of Income*: Three months ended September 30, Nine months ended September 30 (in thousands) 2020 2019 2020 2019 Interest and dividend income $ 59,640 $ 66,859 $ 184,444 $ 201,502 Noninterest income 19,004 16,342 57,927 46,438 Less: Gain on sale of investment securities, net — (653) (9,275) (653) *Revenues-Bank 78,644 82,548 233,096 247,287 Total interest expense 2,348 4,806 9,394 14,284 Provision for credit losses 13,970 3,315 39,504 17,873 Noninterest expense 47,299 45,923 142,143 139,172 Less: Retirement defined benefits gain (expense)—other than service costs (473) 196 (1,341) 276 *Expenses-Bank 63,144 54,240 189,700 171,605 *Operating income-Bank 15,500 28,308 43,396 75,682 Add back: Retirement defined benefits (gain) expense—other than service costs 473 (196) 1,341 (276) Add back: Gain on sale of investment securities, net — (653) (9,275) (653) Income before income taxes $ 15,027 $ 29,157 $ 51,330 $ 76,611 American Savings Bank, F.S.B. Balance Sheets Data (in thousands) September 30, 2020 December 31, 2019 Assets Cash and due from banks $ 150,087 $ 129,770 Interest-bearing deposits 10,918 48,628 Investment securities Available-for-sale, at fair value 1,747,658 1,232,826 Held-to-maturity, at amortized cost (fair value of $138,622 and $143,467, respectively) 133,858 139,451 Stock in Federal Home Loan Bank, at cost 10,920 8,434 Loans held for investment 5,480,902 5,121,176 Allowance for credit losses (91,459) (53,355) Net loans 5,389,443 5,067,821 Loans held for sale, at lower of cost or fair value 16,806 12,286 Other 533,865 511,611 Goodwill 82,190 82,190 Total assets $ 8,075,745 $ 7,233,017 Liabilities and shareholder’s equity Deposit liabilities—noninterest-bearing $ 2,424,539 $ 1,909,682 Deposit liabilities—interest-bearing 4,613,598 4,362,220 Other borrowings 151,875 115,110 Other 165,300 146,954 Total liabilities 7,355,312 6,533,966 Commitments and contingencies Common stock 1 1 Additional paid-in capital 351,322 349,453 Retained earnings 356,812 358,259 Accumulated other comprehensive income (loss), net of taxes Net unrealized gains on securities $ 22,248 $ 2,481 Retirement benefit plans (9,950) 12,298 (11,143) (8,662) Total shareholder’s equity 720,433 699,051 Total liabilities and shareholder’s equity $ 8,075,745 $ 7,233,017 Other assets Bank-owned life insurance $ 161,206 $ 157,465 Premises and equipment, net 206,190 204,449 Accrued interest receivable 24,770 19,365 Mortgage-servicing rights 9,553 9,101 Low-income housing investments 71,467 66,302 Real estate acquired in settlement of loans, net 42 — Other 60,637 54,929 $ 533,865 $ 511,611 Other liabilities Accrued expenses $ 52,170 $ 45,822 Federal and state income taxes payable 9,750 14,996 Cashier’s checks 28,638 23,647 Advance payments by borrowers 5,413 10,486 Other 69,329 52,003 $ 165,300 $ 146,954 Bank-owned life insurance is life insurance purchased by ASB on the lives of certain key employees, with ASB as the beneficiary. The insurance is used to fund employee benefits through tax-free income from increases in the cash value of the policies and insurance proceeds paid to ASB upon an insured’s death. Other borrowings consisted of securities sold under agreements to repurchase, federal funds purchased and advances from the Federal Home Loan Bank (FHLB) of $95.9 million, nil and $56.0 million, respectively, as of September 30, 2020 and $115.0 million, nil and nil, respectively, as of December 31, 2019. Investment securities. The major components of investment securities were as follows: Amortized cost Gross unrealized gains Gross unrealized losses Estimated fair Gross unrealized losses Less than 12 months 12 months or longer (dollars in thousands) Number of issues Fair Amount Number of issues Fair Amount September 30, 2020 Available-for-sale U.S. Treasury and federal agency obligations $ 61,359 $ 2,229 $ — $ 63,588 — $ — $ — — $ — $ — Mortgage-backed securities* 1,598,949 27,580 (981) 1,625,548 17 304,930 (981) — — — Corporate bonds 29,772 1,565 — 31,337 — — — — — — Mortgage revenue bonds 27,185 — — 27,185 — — — — $ 1,717,265 $ 31,374 $ (981) $ 1,747,658 17 $ 304,930 $ (981) — $ — $ — Held-to-maturity Mortgage-backed securities* $ 133,858 $ 4,878 $ (114) $ 138,622 2 $ 28,486 $ (114) — $ — $ — $ 133,858 $ 4,878 $ (114) $ 138,622 2 $ 28,486 $ (114) — $ — $ — December 31, 2019 Available-for-sale U.S. Treasury and federal agency obligations $ 117,255 $ 652 $ (120) $ 117,787 2 $ 4,110 $ (11) 3 $ 27,637 $ (109) Mortgage-backed securities* 1,024,892 6,000 (4,507) 1,026,385 19 152,071 (819) 75 318,020 (3,688) Corporate bonds 58,694 1,363 — 60,057 — — — — — — Mortgage revenue bonds 28,597 — — 28,597 — — — — — — $ 1,229,438 $ 8,015 $ (4,627) $ 1,232,826 21 $ 156,181 $ (830) 78 $ 345,657 $ (3,797) Held-to-maturity Mortgage-backed securities* $ 139,451 $ 4,087 $ (71) $ 143,467 1 $ 12,986 $ (71) — $ — $ — $ 139,451 $ 4,087 $ (71) $ 143,467 1 $ 12,986 $ (71) — $ — $ — * Issued or guaranteed by U.S. Government agencies or sponsored agencies ASB does not believe that the investment securities that were in an unrealized loss position at September 30, 2020, represent a credit loss. Total gross unrealized losses were primarily attributable to change in market conditions. On a quarterly basis the investment securities are evaluated for changes in financial condition of the issuer. Based upon ASB’s evaluation, all securities held within the investment portfolio continue to be investment grade by one or more agencies. The contractual cash flows of the U.S. Treasury, federal agency obligations and agency mortgage-backed securities are backed by the full faith and credit guaranty of the United States government or an agency of the government. ASB does not intend to sell the securities before the recovery of its amortized cost basis and there have been no adverse changes in the timing of the contractual cash flows for the securities. ASB’s investment securities portfolio did not require an allowance for credit losses at September 30, 2020. U.S. Treasury, federal agency obligations, corporate bonds, and mortgage revenue bonds have contractual terms to maturity. Mortgage-backed securities have contractual terms to maturity, but require periodic payments to reduce principal. In addition, expected maturities will differ from contractual maturities because borrowers have the right to prepay the underlying mortgages. The contractual maturities of investment securities were as follows: September 30, 2020 Amortized cost Fair value (in thousands) Available-for-sale Due in one year or less $ 16,952 $ 17,193 Due after one year through five years 41,941 43,735 Due after five years through ten years 32,238 33,997 Due after ten years 27,185 27,185 118,316 122,110 Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies 1,598,949 1,625,548 Total available-for-sale securities $ 1,717,265 $ 1,747,658 Held-to-maturity Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies $ 133,858 $ 138,622 Total held-to-maturity securities $ 133,858 $ 138,622 Proceeds from the sale of available-for-sale securities, which also included the sale of ASB’s entire Visa Class B restricted stock holdings in the second quarter of 2020, were nil and $169.2 million for the three and nine month period ended September 30, 2020, respectively, and $19.8 million for each of the three and nine month periods ended September 30, 2019. Gross realized gains were nil and $9.3 million for the three and nine months ended September 30, 2020, respectively, and $0.7 million for each of the three and nine months ended September 30, 2019. Gross realized losses were nil for the three and nine months ended September 30, 2020 and 2019. Tax expense on realized gains were nil and $2.5 million for the three and nine months ended September 30, 2020, respectively and $0.2 million for each of the three and nine months ended September 30, 2019. Loans. The components of loans were summarized as follows: September 30, 2020 December 31, 2019 (in thousands) Real estate: Residential 1-4 family $ 2,195,093 $ 2,178,135 Commercial real estate 900,912 824,830 Home equity line of credit 1,028,011 1,092,125 Residential land 14,310 14,704 Commercial construction 112,930 70,605 Residential construction 10,281 11,670 Total real estate 4,261,537 4,192,069 Commercial 1,042,435 670,674 Consumer 190,138 257,921 Total loans 5,494,110 5,120,664 Deferred fees and discounts (13,208) 512 Allowance for credit losses (91,459) (53,355) Total loans, net $ 5,389,443 $ 5,067,821 ASB's policy is to require private mortgage insurance on all real estate loans when the loan-to-value ratio of the property exceeds 80% of the lower of the appraised value or purchase price at origination. For non-owner occupied residential property purchases, the loan-to-value ratio may not exceed 75% of the lower of the appraised value or purchase price at origination. Allowance for credit losses. The allowance for credit losses by portfolio segment were as follows: (in thousands) Residential Commercial real Home Residential land Commercial construction Residential construction Commercial loans Consumer loans Total Three months ended September 30, 2020 Allowance for credit losses: Beginning balance $ 3,911 $ 21,100 $ 6,214 $ 356 $ 4,757 $ 14 $ 13,868 $ 31,087 $ 81,307 Charge-offs — — — — — — (1,727) (3,881) (5,608) Recoveries 12 — 50 12 — — 211 1,005 1,290 Provision (286) 11,049 (390) 178 1,282 (3) 5,840 (3,200) 14,470 Ending balance $ 3,637 $ 32,149 $ 5,874 $ 546 $ 6,039 $ 11 $ 18,192 $ 25,011 $ 91,459 Three months ended September 30, 2019 Allowance for credit losses: Beginning balance $ 2,015 $ 15,811 $ 6,881 $ 537 $ 2,046 $ 2 $ 13,073 $ 18,060 $ 58,425 Charge-offs (7) — (13) — — — (4,900) (5,311) (10,231) Recoveries 27 — 4 28 — — 726 746 1,531 Provision (56) (396) 135 (104) 196 1 (517) 4,056 3,315 Ending balance $ 1,979 $ 15,415 $ 7,007 $ 461 $ 2,242 $ 3 $ 8,382 $ 17,551 $ 53,040 Nine months ended September 30, 2020 Allowance for credit losses: Beginning balance, prior to adoption of ASU No. 2016-13 $ 2,380 $ 15,053 $ 6,922 $ 449 $ 2,097 $ 3 $ 10,245 $ 16,206 $ 53,355 Impact of adopting ASU No. 2016-13 2,150 208 (541) (64) 289 14 922 16,463 19,441 Charge-offs (7) — — (351) — — (2,795) (16,466) (19,619) Recoveries 67 — 56 26 — — 503 2,426 3,078 Provision (953) 16,888 (563) 486 3,653 (6) 9,317 6,382 35,204 Ending balance $ 3,637 $ 32,149 $ 5,874 $ 546 $ 6,039 $ 11 $ 18,192 $ 25,011 $ 91,459 Nine months ended September 30, 2019 Allowance for credit losses: Beginning balance $ 1,976 $ 14,505 $ 6,371 $ 479 $ 2,790 $ 4 $ 9,225 $ 16,769 $ 52,119 Charge-offs (26) — (32) (4) — — (6,012) (15,972) (22,046) Recoveries 644 — 13 42 — — 2,187 2,208 5,094 Provision (615) 910 655 (56) (548) (1) 2,982 14,546 17,873 Ending balance $ 1,979 $ 15,415 $ 7,007 $ 461 $ 2,242 $ 3 $ 8,382 $ 17,551 $ 53,040 December 31, 2019 Ending balance: individually evaluated for impairment $ 898 $ 2 $ 322 $ — $ — $ — $ 1,015 $ 454 $ 2,691 Ending balance: collectively evaluated for impairment $ 1,482 $ 15,051 $ 6,600 $ 449 $ 2,097 $ 3 $ 9,230 $ 15,752 $ 50,664 Financing Receivables: Ending balance $ 2,178,135 $ 824,830 $ 1,092,125 $ 14,704 $ 70,605 $ 11,670 $ 670,674 $ 257,921 $ 5,120,664 Ending balance: individually evaluated for impairment $ 15,600 $ 1,048 $ 12,073 $ 3,091 $ — $ — $ 8,418 $ 507 $ 40,737 Ending balance: collectively evaluated for impairment $ 2,162,535 $ 823,782 $ 1,080,052 $ 11,613 $ 70,605 $ 11,670 $ 662,256 $ 257,414 $ 5,079,927 Allowance for loan commitments. The allowance for loan commitments by portfolio segment were as follows: (in thousands) Home equity Commercial construction Commercial loans Total Three months ended September 30, 2020 Allowance for loan commitments: Beginning balance $ 300 $ 7,500 $ 300 $ 8,100 Provision — (800) 300 (500) Ending balance $ 300 $ 6,700 $ 600 $ 7,600 Nine months ended September 30, 2020 Allowance for loan commitments: Beginning balance, prior to adoption of ASU No. 2016-13 $ 392 $ 931 $ 418 $ 1,741 Impact of adopting ASU No. 2016-13 (92) 1,745 (94) 1,559 Provision — 4,024 276 4,300 Ending balance $ 300 $ 6,700 $ 600 $ 7,600 Credit quality . ASB performs an internal loan review and grading on an ongoing basis. The review provides management with periodic information as to the quality of the loan portfolio and effectiveness of its lending policies and procedures. The objectives of the loan review and grading procedures are to identify, in a timely manner, existing or emerging credit trends so that appropriate steps can be initiated to manage risk and avoid or minimize future losses. Loans subject to grading include commercial, commercial real estate and commercial construction loans. Each commercial and commercial real estate loan is assigned an Asset Quality Rating (AQR) reflecting the likelihood of repayment or orderly liquidation of that loan transaction pursuant to regulatory credit classifications: Pass, Special Mention, Substandard, Doubtful and Loss. The AQR is a function of the probability of default model rating, the loss given default and possible non-model factors which impact the ultimate collectability of the loan such as character of the business owner/guarantor, interim period performance, litigation, tax liens and major changes in business and economic conditions. Pass exposures generally are well protected by the current net worth and paying capacity of the obligor or by the value of the asset or underlying collateral. Special Mention loans have potential weaknesses that, if left uncorrected, could jeopardize the liquidation of the debt. Substandard loans have well-defined weaknesses that jeopardize the liquidation of the debt and are characterized by the distinct possibility that ASB may sustain some loss. An asset classified Doubtful has the weaknesses of those classified Substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable. An asset classified Loss is considered uncollectible and has such little value that its continuance as a bankable asset is not warranted. The credit risk profile by vintage date based on payment activity or internally assigned grade for loans was as follows: Term Loans by Origination Year Revolving Loans (in thousands) 2020 2019 2018 2017 2016 Prior Revolving Converted to term loans Total September 30, 2020 Residential 1-4 family Current $ 425,930 $ 242,811 $ 138,155 $ 233,944 $ 201,532 $ 947,343 $ — $ — $ 2,189,715 30-59 days past due — — — — — 2,461 — — 2,461 60-89 days past due — — — — — 1,028 — — 1,028 Greater than 89 days past due — — — 353 — 1,536 — — 1,889 425,930 242,811 138,155 234,297 201,532 952,368 — — 2,195,093 Home equity line of credit Current — — — — — — 991,199 33,800 1,024,999 30-59 days past due — — — — — — 419 349 768 60-89 days past due — — — — — — 158 — 158 Greater than 89 days past due — — — — — — 1,287 799 2,086 — — — — — — 993,063 34,948 1,028,011 Residential land Current 4,606 4,433 1,598 1,600 22 1,751 — — 14,010 30-59 days past due — — — — — 300 — — 300 60-89 days past due — — — — — — — — — Greater than 89 days past due — — — — — — — — — 4,606 4,433 1,598 1,600 22 2,051 — — 14,310 Residential construction Current 4,368 4,897 386 630 — — — — 10,281 30-59 days past due — — — — — — — — — 60-89 days past due — — — — — — — — — Greater than 89 days past due — — — — — — — — — 4,368 4,897 386 630 — — — — 10,281 Consumer Current 25,661 77,454 45,485 10,916 764 423 19,906 3,221 183,830 30-59 days past due 387 981 723 239 13 — 467 131 2,941 60-89 days past due 95 717 674 152 5 — 70 87 1,800 Greater than 89 days past due 32 507 411 156 18 — 359 84 1,567 26,175 79,659 47,293 11,463 800 423 20,802 3,523 190,138 Commercial real estate Pass 161,130 73,086 63,082 28,685 55,742 154,297 11,000 — 547,022 Special Mention 9,634 38,908 65,840 33,921 68,502 65,431 — — 282,236 Substandard — 3,165 4,193 1,896 4,461 57,939 — — 71,654 Doubtful — — — — — — — — — 170,764 115,159 133,115 64,502 128,705 277,667 11,000 — 900,912 Commercial construction Pass 11,122 21,322 30,655 — 5,999 — 24,200 — 93,298 Special Mention 1,632 — — 18,000 — — — — 19,632 Substandard — — — — — — — — — Doubtful — — — — — — — — — 12,754 21,322 30,655 18,000 5,999 — 24,200 — 112,930 Commercial Pass 454,219 131,481 91,147 30,680 13,067 37,580 76,449 13,397 848,020 Special Mention 36,029 23,458 3,681 7,176 30,864 15,105 32,494 11,221 160,028 Substandard 132 9,420 371 4,402 8,547 3,742 6,943 830 34,387 Doubtful — — — — — — — — — 490,380 164,359 95,199 42,258 52,478 56,427 115,886 25,448 1,042,435 Total loans $ 1,134,977 $ 632,640 $ 446,401 $ 372,750 $ 389,536 $ 1,288,936 $ 1,164,951 $ 63,919 $ 5,494,110 Revolving loans converted to term loans during the nine months ended September 30, 2020 in the commercial, home equity line of credit and consumer portfolios was $13.8 million, $10.0 million, and $2.0 million, respectively. The credit risk profile based on payment activity for loans was as follows: (in thousands) 30-59 60-89 90 days or more past due Total Current Total Amortized cost> September 30, 2020 Real estate: Residential 1-4 family $ 2,461 $ 1,028 $ 1,889 $ 5,378 $ 2,189,715 $ 2,195,093 $ — Commercial real estate — — — — 900,912 900,912 — Home equity line of credit 768 158 2,086 3,012 1,024,999 1,028,011 — Residential land 300 — — 300 14,010 14,310 — Commercial construction — — — — 112,930 112,930 — Residential construction — — — — 10,281 10,281 — Commercial 1,702 326 105 2,133 1,040,302 1,042,435 — Consumer 2,941 1,800 1,567 6,308 183,830 190,138 — Total loans $ 8,172 $ 3,312 $ 5,647 $ 17,131 $ 5,476,979 $ 5,494,110 $ — December 31, 2019 Real estate: Residential 1-4 family $ 2,588 $ 290 $ 1,808 $ 4,686 $ 2,173,449 $ 2,178,135 $ — Commercial real estate — — — — 824,830 824,830 — Home equity line of credit 813 — 2,117 2,930 1,089,195 1,092,125 — Residential land — — 25 25 14,679 14,704 — Commercial construction — — — — 70,605 70,605 — Residential construction — — — — 11,670 11,670 — Commercial 1,077 311 172 1,560 669,114 670,674 — Consumer 4,386 3,257 2,907 10,550 247,371 257,921 — Total loans $ 8,864 $ 3,858 $ 7,029 $ 19,751 $ 5,100,913 $ 5,120,664 $ — The credit risk profile based on nonaccrual loans were as follows: (in thousands) September 30, 2020 December 31, 2019 With a Related ACL Without a Related ACL Total Total Real estate: Residential 1-4 family $ 8,271 $ 1,919 $ 10,190 $ 11,395 Commercial real estate 15,965 — 15,965 195 Home equity line of credit 6,246 1,555 7,801 6,638 Residential land 410 — 410 448 Commercial construction — — — — Residential construction — — — — Commercial 758 2,552 3,310 5,947 Consumer 4,304 — 4,304 5,113 Total nonaccrual loans $ 35,954 $ 6,026 $ 41,980 $ 29,736 The credit risk profile based on loans whose terms have been modified and accruing interest were as follows: (in thousands) September 30, 2020 December 31, 2019 Real estate: Residential 1-4 family $ 8,224 $ 9,869 Commercial real estate 997 853 Home equity line of credit 8,809 10,376 Residential land 1,891 2,644 Commercial construction — — Residential construction — — Commercial 2,531 2,614 Consumer 54 57 Total troubled debt restructured loans accruing interest $ 22,506 $ 26,413 ASB did not recognize interest on nonaccrual loans for the three and nine months ended September 30, 2020. Troubled debt restructurings. A loan modification is deemed to be a TDR when the borrower is determined to be experiencing financial difficulties and ASB grants a concession it would not otherwise consider. The allowance for credit losses on TDR loans that do not share risk characteristics are individually evaluated based on the present value of expected future cash flows discounted at the loan’s effective original contractual rate or based on the fair value of collateral less cost to sell. The financial impact of the estimated loss is an increase to the allowance associated with the modified loan. When available information confirms that specific loans or portions thereof are uncollectible (confirmed losses), these amounts are charged off against the allowance for credit losses. Loan modifications that occurred during the first nine months of 2020 and 2019 were as follows: Loans modified as a TDR Three months ended September 30, 2020 Nine months ended September 30, 2020 (dollars in thousands) Number Outstanding recorded investment (as of period end) 1 Related allowance (as of period end) Number Outstanding recorded investment (as of period end) 1 Related allowance (as of period end) Troubled debt restructurings Real estate: Residential 1-4 family — $ — $ — 1 $ 146 $ 7 Commercial real estate — — — 2 16,149 4,019 Home equity line of credit — — — 2 22 1 Residential land — — — 2 228 15 Commercial construction — — — — — — Residential construction — — — — — — Commercial 2 52 45 5 207 180 Consumer — — — — — — 2 $ 52 $ 45 12 $ 16,752 $ 4,222 Three months ended September 30, 2019 Nine months ended September 30, 2019 (dollars in thousands) Number Outstanding recorded investment (as of period end) 1 Related allowance (as of period end) Number Outstanding recorded investment (as of period end) 1 Related allowance (as of period end) Troubled debt restructurings Real estate: Residential 1-4 family 1 $ 324 $ — 10 $ 1,563 $ 165 Commercial real estate — — — — — — Home equity line of credit — — — 3 429 85 Residential land 1 350 — 3 1,169 — Commercial construction — — — — — — Residential construction — — — — — — Commercial 3 275 58 6 1,761 218 Consumer — — — — — — 5 $ 949 $ 58 22 $ 4,922 $ 468 1 T he period end balances reflect all paydowns and charge-offs since the modification period. TDRs fully paid off, charged-off, or foreclosed upon by period end are not included. There were no loans modified in TDRs that experienced a payment default of 90 days or more during the third quarter and first nine months of 2020 and 2019. If a loan modified in a TDR subsequently defaults, ASB evaluates the loan for further impairment. Based on its evaluation, adjustments may be made in the allocation of the allowance or partial charge-offs may be taken to further write-down the carrying value of the loan. Commitments to lend additional funds to borrowers whose loan terms have been modified in a TDR totaled nil at September 30, 2020 and December 31, 2019. The Coronavirus Aid, Relief, and Economic Security Act (CARES Act) provides that a financial institution may elect to suspend the requirements under GAAP for certain loan modifications that would otherwise be categorized as a TDR and any related impairment for accounting purposes. In response to the COVID-19 pandemic, the Board of Governors of the FRB, the FDIC, the National Credit Union Administration, the OCC, and the Consumer Financial Protection Bureau, in consultation with the state financial regulators (collectively, the “agencies”) issued a joint interagency statement (issued March 22, 2020; revised statement issued April 7, 2020). Some of the provisions applicable to the Company include, but are not limited to accounting for loan modifications, past due reporting and nonaccrual status and charge-offs. Loan modifications that do not meet the conditions of the CARES Act may still qualify as a modification that does not need to be accounted for as a TDR. The agencies confirmed with the FASB staff that short-term modifications made on a good faith basis in response to COVID-19 to borrowers who were current prior to any relief are not TDRs. This includes short-term (e.g., six months) modifications such as payment deferrals, fee waivers, extensions of repayment terms, or insignificant delays in payment. Financial institutions are not expected to designate loans with deferrals granted due to COVID-19 as past due because of the deferral. A loan’s payment date is governed by the due date stipulated in the legal agreement. If a financial institution agrees to a payment deferral, these loans would not be considered past due during the period of the deferral. Lastly, during short-term COVID-19 modifications, these loans generally should not be reported as nonaccrual or as classified. Collateral-dependent loans. A loan is considered collateral-dependent when the borrower is experiencing financial difficulty and repayment of the loan is expected to be provided substantially through the operation or sale of the collateral. Loans considered collateral-dependent were as follows: September 30, 2020 Amortized cost Collateral type (in thousands) Real estate: Residential 1-4 family $ 2,057 Residential real estate property Home equity line of credit 1,555 Residential real estate property Commercial construction — Total real estate 3,612 Commercial — Total $ 3,612 ASB had $3.0 million and $3.5 million of consumer mortgage loans collateralized by residential real estate property that were in the process of foreclosure at September 30, 2020 and December 31, 2019, respectively. The credit risk profile by internally assigned grade for loans was as follows: December 31, 2019 (in thousands) Commercial Commercial Commercial Total Grade: Pass $ 756,747 $ 68,316 $ 621,657 $ 1,446,720 Special mention 4,451 — 29,921 34,372 Substandard 63,632 2,289 19,096 85,017 Doubtful — — — — Loss — — — — Total $ 824,830 $ 70,605 $ 670,674 $ 1,566,109 The total carrying amount and the total unpaid principal balance of impaired loans were as follows: December 31, 2019 Three months ended September 30, 2019 Nine months ended September 30, 2019 (in thousands) Recorded Unpaid Related Average Interest Average Interest With no related allowance recorded Real estate: Residential 1-4 family $ 6,817 $ 7,207 $ — $ 8,562 $ 175 $ 8,515 $ 422 Commercial real estate 195 200 — — — — — Home equity line of credit 1,984 2,135 — 1,797 12 2,091 78 Residential land 3,091 3,294 — 3,205 40 2,507 90 Commercial construction — — — — — — — Residential construction — — — — — — — Commercial 1,948 2,285 — 4,812 239 4,470 239 Consumer 2 2 — 21 4 27 4 $ 14,037 $ 15,123 $ — $ 18,397 $ 470 $ 17,610 $ 833 With an allowance recorded Real estate: Residential 1-4 family $ 8,783 $ 8,835 $ 898 $ 8,296 $ 86 $ 8,377 $ 265 Commercial real estate 853 853 2 881 9 894 28 Home equity line of credit 10,089 10,099 322 11,332 143 11,606 425 Residential land — — — — — 36 — Commercial construction — — — — — — — Residential construction — — — — — — — Commercial 6,470 6,470 1,015 8,330 38 8,026 94 Consumer 505 505 454 556 12 301 14 $ 26,700 $ 26,762 $ 2,691 $ 29,395 $ 288 $ 29,240 $ 826 Total Real estate: Residential 1-4 family $ 15,600 $ 16,042 $ 898 $ 16,858 $ 261 $ 16,892 $ 687 Commercial real estate 1,048 1,053 2 881 9 894 28 Home equity line of credit 12,073 12,234 322 13,129 155 13,697 503 Residential land 3,091 3,294 — 3,205 40 2,543 90 Commercial construction — — — — — — — Residential construction — — — — — — — Commercial 8,418 8,755 1,015 13,142 277 12,496 333 Consumer 507 507 454 577 16 328 18 $ 40,737 $ 41,885 $ 2,691 $ 47,792 $ 758 $ 46,850 $ 1,659 * Since loan was classified as impaired. Mortgage servicing rights (MSRs) . In its mortgage banking business, ASB sells residential mortgage loans to government-sponsored entities and other parties, who may issue securities backed by pools of such loans. ASB retains no beneficial interests in these loans other than the servicing rights of certain loans sold. ASB received proceeds from the sale of residential mortgages of $128.0 million and $87.8 million for the three months ended September 30, 2020 and 2019, respectively, and $387.2 million and $177.3 million for the nine months ended September 30, 2020 and 2019, respectively, and recognized gains on such sales of $7.7 million and $1.5 million for the three months ended September 30, 2020 and 2019, respectively, and $15.9 million and $3.1 million for the nine months ended September 30, 2020 and 2019, respectively. There were no repurchased mortgage loans for the three and nine months ended September 30, 2020 and 2019. The repurchase reserve was $0.1 million as of September 30, 2020 and 2019. Mortgage servicing fees, a component of other income, net, were $0.9 million and $0.8 million for the three months ended September 30, 2020 and 2019, respectively, and $2.5 million and $2.2 million for the nine months ended September 30, 2020 and 2019, respectively. Changes in the carrying value of MSRs were as follows: (in thousands) Gross carrying amount 1 Accumulated amortization Valuation allowance Net September 30, 2020 $ 25,024 $ (15,089) $ (382) $ 9,553 December 31, 2019 21,543 (12,442) — 9,101 1 Reflects impact of loans paid in full Changes related to MSRs were as follows: Three months ended September 30, Nine months ended September 30 (in thousands) 2020 2019 2020 2019 Mortgage servicing rights Beginning balance $ 9,911 $ 8,103 $ 9,101 $ 8,062 Amount capitalized 1,119 995 3,481 1,857 Amortization (1,095) (531) (2,647) (1,352) Other-than-temporary impairment — — — — Carrying amount before valuation allowance 9,935 8,567 9,935 8,567 Valuation allowance for mortgage servicing rights Beginning balance 264 — — — Provision 118 — 382 — Other-than-temporary impairment — — — — Ending balance 382 — 382 — Net carrying value of mortgage servicing rights $ 9,553 $ 8,567 $ 9,553 $ 8,567 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, 2020 December 31, 2019 Unpaid principal balance $ 1,456,434 $ 1,276,437 Weighted average note rate 3.7 |