Bank segment | Bank segment Selected financial information American Savings Bank, F.S.B. Statements of Income and Comprehensive Income Data Three months ended June 30 Six months ended June 30 (in thousands) 2022 2021 2022 2021 Interest and dividend income Interest and fees on loans $ 48,129 $ 51,026 $ 94,134 $ 100,973 Interest and dividends on investment securities 14,693 11,040 28,677 19,713 Total interest and dividend income 62,822 62,066 122,811 120,686 Interest expense Interest on deposit liabilities 921 1,281 1,868 2,743 Interest on other borrowings 139 23 144 50 Total interest expense 1,060 1,304 2,012 2,793 Net interest income 61,762 60,762 120,799 117,893 Provision for credit losses 2,757 (12,207) (506) (20,642) Net interest income after provision for credit losses 59,005 72,969 121,305 138,535 Noninterest income Fees from other financial services 4,716 5,464 10,303 10,537 Fee income on deposit liabilities 4,552 3,904 9,243 7,767 Fee income on other financial products 2,529 2,201 5,247 4,643 Bank-owned life insurance (142) 1,624 539 4,185 Mortgage banking income 372 1,925 1,449 6,225 Gain on sale of real estate — — 1,002 — Gain on sale of investment securities, net — — — 528 Other income, net 475 76 847 348 Total noninterest income 12,502 15,194 28,630 34,233 Noninterest expense Compensation and employee benefits 27,666 27,670 54,881 55,707 Occupancy 5,467 5,100 11,419 10,069 Data processing 4,484 4,533 8,635 8,884 Services 2,522 2,475 4,961 5,337 Equipment 2,402 2,394 4,731 4,616 Office supplies, printing and postage 1,073 978 2,133 2,022 Marketing 934 665 1,952 1,313 FDIC insurance 891 788 1,699 1,604 Other expense 3,959 3,568 7,200 6,122 Total noninterest expense 49,398 48,171 97,611 95,674 Income before income taxes 22,109 39,992 52,324 77,094 Income taxes 4,643 9,708 10,988 17,254 Net income 17,466 30,284 41,336 59,840 Other comprehensive income (loss), net of taxes (88,835) 16,999 (211,276) (28,755) Comprehensive income (loss) $ (71,369) $ 47,283 $ (169,940) $ 31,085 Reconciliation to amounts per HEI Condensed Consolidated Statements of Income*: Three months ended June 30 Six months ended June 30 (in thousands) 2022 2021 2022 2021 Interest and dividend income $ 62,822 $ 62,066 $ 122,811 $ 120,686 Noninterest income 12,502 15,194 28,630 34,233 Less: Gain on sale of real estate — — 1,002 — Less: Gain on sale of investment securities, net — — — 528 *Revenues-Bank 75,324 77,260 150,439 154,391 Total interest expense 1,060 1,304 2,012 2,793 Provision for credit losses 2,757 (12,207) (506) (20,642) Noninterest expense 49,398 48,171 97,611 95,674 Less: Gain on sale of real estate — — 1,002 — Less: Retirement defined benefits credit—other than service costs (186) (186) (371) (1,464) *Expenses-Bank 53,401 37,454 98,486 79,289 *Operating income-Bank 21,923 39,806 51,953 75,102 Add back: Retirement defined benefits credit—other than service costs (186) (186) (371) (1,464) Add back: Gain on sale of investment securities, net — — — 528 Income before income taxes $ 22,109 $ 39,992 $ 52,324 $ 77,094 American Savings Bank, F.S.B. Balance Sheets Data (in thousands) June 30, 2022 December 31, 2021 Assets Cash and due from banks $ 128,971 $ 100,051 Interest-bearing deposits 12,054 151,189 Cash and cash equivalents 141,025 251,240 Investment securities Available-for-sale, at fair value 2,444,267 2,574,618 Held-to-maturity, at amortized cost (fair value of $440,023 and $510,474, respectively) 513,767 522,270 Stock in Federal Home Loan Bank, at cost 13,200 10,000 Loans held for investment 5,426,995 5,211,114 Allowance for credit losses (69,456) (71,130) Net loans 5,357,539 5,139,984 Loans held for sale, at lower of cost or fair value 3,738 10,404 Other 659,139 590,897 Goodwill 82,190 82,190 Total assets $ 9,214,865 $ 9,181,603 Liabilities and shareholder’s equity Deposit liabilities—noninterest-bearing $ 2,993,900 $ 2,976,632 Deposit liabilities—interest-bearing 5,259,636 5,195,580 Other borrowings 241,610 88,305 Other 187,770 193,268 Total liabilities 8,682,916 8,453,785 Common stock 1 1 Additional paid-in capital 354,966 353,895 Retained earnings 426,040 411,704 Accumulated other comprehensive loss, net of tax benefits Net unrealized losses on securities $ (241,301) $ (32,037) Retirement benefit plans (7,757) (249,058) (5,745) (37,782) Total shareholder’s equity 531,949 727,818 Total liabilities and shareholder’s equity $ 9,214,865 $ 9,181,603 Other assets Bank-owned life insurance $ 181,166 $ 177,566 Premises and equipment, net 199,429 202,299 Accrued interest receivable 21,335 20,854 Mortgage-servicing rights 9,696 9,950 Low-income housing investments 104,592 110,989 Real estate acquired in settlement of loans, net 271 — Real estate held for sale 3,030 — Deferred tax asset 84,814 7,699 Other 54,806 61,540 $ 659,139 $ 590,897 Other liabilities Accrued expenses $ 83,915 $ 87,905 Federal and state income taxes payable — — Cashier’s checks 33,747 33,675 Advance payments by borrowers 9,980 9,994 Other 60,128 61,694 $ 187,770 $ 193,268 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 FHLB advances of $80.0 million and nil at June 30, 2022 and December 31, 2021, respectively, and securities sold under agreements to repurchase of $161.6 million and $88.3 million at June 30, 2022 and December 31, 2021, respectively. Investment securities. The major components of investment securities were as follows: Amortized cost Gross unrealized gains Gross unrealized losses Estimated fair Gross unrealized losses Less than 12 months 12 months or longer (dollars in thousands) Number of issues Fair Amount Number of issues Fair Amount June 30, 2022 Available-for-sale U.S. Treasury and federal agency obligations $ 107,389 $ — $ (4,902) $ 102,487 17 $ 102,487 $ (4,902) — $ — $ — Mortgage-backed securities* 2,606,904 467 (322,185) 2,285,186 180 1,409,947 (158,235) 66 845,879 (163,950) Corporate bonds 44,447 — (3,018) 41,429 5 41,429 (3,018) — — — Mortgage revenue bonds 15,165 — — 15,165 — — — — — — $ 2,773,905 $ 467 $ (330,105) $ 2,444,267 202 $ 1,553,863 $ (166,155) 66 $ 845,879 $ (163,950) Held-to-maturity U.S. Treasury and Federal agency obligations $ 59,882 $ — $ (5,997) $ 53,885 3 $ 53,885 $ (5,997) — $ — $ — Mortgage-backed securities* 453,885 — (67,747) 386,138 24 236,918 (35,867) 13 149,220 (31,880) $ 513,767 $ — $ (73,744) $ 440,023 27 $ 290,803 $ (41,864) 13 $ 149,220 $ (31,880) December 31, 2021 Available-for-sale U.S. Treasury and federal agency obligations $ 89,714 $ 803 $ (427) $ 90,090 4 $ 44,827 $ (427) — $ — $ — Mortgage-backed securities* 2,482,618 6,511 (51,206) 2,437,923 120 1,845,243 (38,321) 18 271,012 (12,885) Corporate bonds 30,625 655 (102) 31,178 1 12,780 (102) — — — Mortgage revenue bonds 15,427 — — 15,427 — — — — — — $ 2,618,384 $ 7,969 $ (51,735) $ 2,574,618 125 $ 1,902,850 $ (38,850) 18 $ 271,012 $ (12,885) Held-to-maturity U.S. Treasury and Federal agency obligations $ 59,871 $ 168 $ (170) $ 59,869 2 $ 39,594 $ (170) — $ — $ — Mortgage-backed securities* 462,399 1,480 (13,274) 450,605 22 290,883 (7,665) 7 106,483 (5,609) $ 522,270 $ 1,648 $ (13,444) $ 510,474 24 $ 330,477 $ (7,835) 7 $ 106,483 $ (5,609) * Issued or guaranteed by U.S. Government agencies or sponsored agencies ASB does not believe that the investment securities that were in an unrealized loss position at June 30, 2022 and December 31, 2021, represent a credit loss. Total gross unrealized losses were primarily attributable to change in market conditions. On a quarterly basis the investment securities are evaluated for changes in financial condition of the issuer. Based upon ASB’s evaluation, all securities held within the investment portfolio continue to be investment grade by one or more agencies. The contractual cash flows of the U.S. Treasury, federal agency obligations and agency mortgage-backed securities are backed by the full faith and credit guaranty of the United States government or an agency of the government. ASB does not intend to sell the securities before the recovery of its amortized cost basis and there have been no adverse changes in the timing of the contractual cash flows for the securities. ASB’s investment securities portfolio did not require an allowance for credit losses at June 30, 2022 and December 31, 2021. U.S. Treasury, federal agency obligations, corporate bonds, and mortgage revenue bonds have contractual terms to maturity. Mortgage-backed securities have contractual terms to maturity, but require periodic payments to reduce principal. In addition, expected maturities will differ from contractual maturities because borrowers have the right to prepay the underlying mortgages. The contractual maturities of investment securities were as follows: June 30, 2022 Amortized cost Fair value (in thousands) Available-for-sale Due in one year or less $ 15,807 $ 15,781 Due after one year through five years 84,406 81,286 Due after five years through ten years 66,788 62,014 Due after ten years — — 167,001 159,081 Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies 2,606,904 2,285,186 Total available-for-sale securities $ 2,773,905 $ 2,444,267 Held-to-maturity Due in one year or less $ — $ — Due after one year through five years — — Due after five years through ten years 59,882 53,885 Due after ten years — — 59,882 53,885 Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies 453,885 386,138 Total held-to-maturity securities $ 513,767 $ 440,023 The proceeds, gross gains and losses from sales of available-for-sale securities were as follows: Three months ended June 30 Six months ended June 30 (in thousands) 2022 2021 2022 2021 Proceeds $ — $ — $ — $ 197,354 Gross gains — — — 975 Gross losses — — — 447 Tax expense on realized gains — — — 142 The components of loans were summarized as follows: June 30, 2022 December 31, 2021 (in thousands) Real estate: Residential 1-4 family $ 2,310,041 $ 2,299,212 Commercial real estate 1,261,389 1,056,982 Home equity line of credit 923,976 835,663 Residential land 21,535 19,859 Commercial construction 94,060 91,080 Residential construction 19,230 11,138 Total real estate 4,630,231 4,313,934 Commercial 660,478 793,304 Consumer 148,637 113,966 Total loans 5,439,346 5,221,204 Less: Deferred fees and discounts (12,351) (10,090) Allowance for credit losses (69,456) (71,130) Total loans, net $ 5,357,539 $ 5,139,984 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 (balances and changes) by portfolio segment were as follows: (in thousands) Residential Commercial real Home Residential land Commercial construction Residential construction Commercial loans Consumer loans Total Three months ended June 30, 2022 Allowance for credit losses: Beginning balance $ 7,874 $ 20,176 $ 5,650 $ 697 $ 2,340 $ 31 $ 14,314 $ 16,129 $ 67,211 Charge-offs — — — — — — (148) (1,369) (1,517) Recoveries 3 — 31 96 — — 399 976 1,505 Provision 643 724 415 (116) 294 15 (2,152) 2,434 2,257 Ending balance $ 8,520 $ 20,900 $ 6,096 $ 677 $ 2,634 $ 46 $ 12,413 $ 18,170 $ 69,456 Three months ended June 30, 2021 Allowance for credit losses: Beginning balance $ 5,261 $ 34,345 $ 5,901 $ 573 $ 1,453 $ 16 $ 24,504 $ 19,740 $ 91,793 Charge-offs (20) — 10 — — — (319) (1,931) (2,260) Recoveries 51 — 61 11 — — 366 1,187 1,676 Provision 226 (5,637) (637) 34 176 — (4,493) (2,626) (12,957) Ending balance $ 5,518 $ 28,708 $ 5,335 $ 618 $ 1,629 $ 16 $ 20,058 $ 16,370 $ 78,252 Six months ended June 30, 2022 Allowance for credit losses: Beginning balance $ 6,545 $ 24,696 $ 5,657 $ 646 $ 2,186 $ 18 $ 15,798 $ 15,584 $ 71,130 Charge-offs — — — — — — (224) (2,851) (3,075) Recoveries 11 — 42 101 — — 752 2,001 2,907 Provision 1,964 (3,796) 397 (70) 448 28 (3,913) 3,436 (1,506) Ending balance $ 8,520 $ 20,900 $ 6,096 $ 677 $ 2,634 $ 46 $ 12,413 $ 18,170 $ 69,456 Six months ended June 30, 2021 Allowance for credit losses: Beginning balance $ 4,600 $ 35,607 $ 6,813 $ 609 $ 4,149 $ 11 $ 25,462 $ 23,950 $ 101,201 Charge-offs (20) — (40) — — — (1,090) (4,791) (5,941) Recoveries 54 — 76 21 — — 639 2,194 2,984 Provision 884 (6,899) (1,514) (12) (2,520) 5 (4,953) (4,983) (19,992) Ending balance $ 5,518 $ 28,708 $ 5,335 $ 618 $ 1,629 $ 16 $ 20,058 $ 16,370 $ 78,252 Allowance for loan commitments. The allowance for loan commitments by portfolio segment were as follows: (in thousands) Home equity Commercial construction Commercial loans Total Three months ended June 30, 2022 Allowance for loan commitments: Beginning balance $ 400 $ 3,600 $ 1,400 $ 5,400 Provision — 500 — 500 Ending balance $ 400 $ 4,100 $ 1,400 $ 5,900 Three months ended June 30, 2021 Allowance for loan commitments: Beginning balance $ 400 $ 1,300 $ 1,200 $ 2,900 Provision — 1,100 (350) 750 Ending balance $ 400 $ 2,400 $ 850 $ 3,650 Six months ended June 30, 2022 Allowance for loan commitments: Beginning balance $ 400 $ 3,700 $ 800 $ 4,900 Provision — 400 600 1,000 Ending balance $ 400 $ 4,100 $ 1,400 $ 5,900 Six months ended June 30, 2021 Allowance for loan commitments: Beginning balance $ 300 $ 3,000 $ 1,000 $ 4,300 Provision 100 (600) (150) (650) Ending balance $ 400 $ 2,400 $ 850 $ 3,650 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) 2022 2021 2020 2019 2018 Prior Revolving Converted to term loans Total June 30, 2022 Residential 1-4 family Current $ 176,333 $ 768,123 $ 437,911 $ 119,503 $ 56,469 $ 742,653 $ — $ — $ 2,300,992 30-59 days past due — — 572 217 453 3,288 — — 4,530 60-89 days past due — — — — — 637 — — 637 Greater than 89 days past due — — — — 809 3,073 — — 3,882 176,333 768,123 438,483 119,720 57,731 749,651 — — 2,310,041 Home equity line of credit Current — — — — — — 881,505 41,295 922,800 30-59 days past due — — — — — — 110 101 211 60-89 days past due — — — — — — 106 83 189 Greater than 89 days past due — — — — — — 423 353 776 — — — — — — 882,144 41,832 923,976 Residential land Current 4,290 9,861 5,410 753 527 283 — — 21,124 30-59 days past due — — — — — — — — — 60-89 days past due — — — — — 109 — — 109 Greater than 89 days past due — — — 205 — 97 — — 302 4,290 9,861 5,410 958 527 489 — — 21,535 Residential construction Current 5,614 11,071 2,297 — — 248 — — 19,230 30-59 days past due — — — — — — — — — 60-89 days past due — — — — — — — — — Greater than 89 days past due — — — — — — — — — 5,614 11,071 2,297 — — 248 — — 19,230 Consumer Current 71,436 28,455 10,209 16,525 3,385 198 11,509 4,235 145,952 30-59 days past due 268 224 68 330 82 2 107 110 1,191 60-89 days past due 74 109 78 161 91 — 45 57 615 Greater than 89 days past due 80 159 67 255 107 — 91 120 879 71,858 28,947 10,422 17,271 3,665 200 11,752 4,522 148,637 Commercial real estate Pass 229,603 171,805 301,360 52,361 61,179 289,835 4,235 — 1,110,378 Special Mention — 19,600 3,488 41,235 14,174 36,958 — — 115,455 Substandard — — 675 11,444 1,835 21,602 — — 35,556 Doubtful — — — — — — — — — 229,603 191,405 305,523 105,040 77,188 348,395 4,235 — 1,261,389 Commercial construction Pass — 35,982 25,123 — 11,341 — 21,614 — 94,060 Special Mention — — — — — — — — — Substandard — — — — — — — — — Doubtful — — — — — — — — — — 35,982 25,123 — 11,341 — 21,614 — 94,060 Commercial Pass 41,268 181,637 87,936 74,326 45,637 87,962 78,344 14,590 611,700 Special Mention — 23 9,702 6,533 101 1,011 15,414 14 32,798 Substandard 315 409 156 2,122 1,548 5,975 4,308 1,147 15,980 Doubtful — — — — — — — — — 41,583 182,069 97,794 82,981 47,286 94,948 98,066 15,751 660,478 Total loans $ 529,281 $ 1,227,458 $ 885,052 $ 325,970 $ 197,738 $ 1,193,931 $ 1,017,811 $ 62,105 $ 5,439,346 Term Loans by Origination Year Revolving Loans (in thousands) 2021 2020 2019 2018 2017 Prior Revolving Converted to term loans Total December 31, 2021 Residential 1-4 family Current $ 791,758 $ 461,683 $ 133,345 $ 64,421 $ 124,994 $ 712,452 $ — $ — $ 2,288,653 30-59 days past due — — — 809 — 2,210 — — 3,019 60-89 days past due — — — — — 1,468 — — 1,468 Greater than 89 days past due — — 2,987 — — 3,085 — — 6,072 791,758 461,683 136,332 65,230 124,994 719,215 — — 2,299,212 Home equity line of credit Current — — — — — — 794,518 39,116 833,634 30-59 days past due — — — — — — 296 313 609 60-89 days past due — — — — — — 16 70 86 Greater than 89 days past due — — — — — — 838 496 1,334 — — — — — — 795,668 39,995 835,663 Residential land Current 10,572 6,794 1,116 532 267 181 — — 19,462 30-59 days past due — — — — — — — — — 60-89 days past due — — — — — — — — — Greater than 89 days past due — — — — — 397 — — 397 10,572 6,794 1,116 532 267 578 — — 19,859 Residential construction Current 7,856 3,019 — — 263 — — — 11,138 30-59 days past due — — — — — — — — — 60-89 days past due — — — — — — — — — Greater than 89 days past due — — — — — — — — — 7,856 3,019 — — 263 — — — 11,138 Consumer Current 37,563 15,488 29,383 10,897 302 238 12,740 4,157 110,768 30-59 days past due 202 181 517 234 15 — 156 70 1,375 60-89 days past due 59 127 392 183 8 — 7 106 882 Greater than 89 days past due 14 93 387 192 27 — 141 87 941 37,838 15,889 30,679 11,506 352 238 13,044 4,420 113,966 Commercial real estate Pass 173,794 275,242 49,317 56,490 33,581 259,583 11,602 — 859,609 Special Mention 19,600 3,529 42,935 30,870 20,788 32,824 — — 150,546 Substandard — 684 13,936 1,859 1,805 28,543 — — 46,827 Doubtful — — — — — — — — — 193,394 279,455 106,188 89,219 56,174 320,950 11,602 — 1,056,982 Commercial construction Pass 17,140 43,261 — 11,342 — — 19,337 — 91,080 Special Mention — — — — — — — — — Substandard — — — — — — — — — Doubtful — — — — — — — — — 17,140 43,261 — 11,342 — — 19,337 — 91,080 Commercial Pass 266,087 96,963 79,329 56,497 31,019 66,570 96,673 15,510 708,648 Special Mention 40 27,336 10,071 202 439 8,966 15,303 18 62,375 Substandard 427 184 3,737 1,777 4,457 2,961 7,083 1,655 22,281 Doubtful — — — — — — — — — 266,554 124,483 93,137 58,476 35,915 78,497 119,059 17,183 793,304 Total loans $ 1,325,112 $ 934,584 $ 367,452 $ 236,305 $ 217,965 $ 1,119,478 $ 958,710 $ 61,598 $ 5,221,204 Revolving loans converted to term loans during the six months ended June 30, 2022 in the commercial, home equity line of credit and consumer portfolios were $1.0 million, $10.0 million and $1.7 million, respectively. Revolving loans converted to term loans during the six months ended June 30, 2021 in the commercial, home equity line of credit and consumer portfolios were $0.6 million, $9.8 million and $1.5 million, respectively. The credit risk profile based on payment activity for loans was as follows: (in thousands) 30-59 60-89 Total Current Total Amortized cost> June 30, 2022 Real estate: Residential 1-4 family $ 4,530 $ 637 $ 3,882 $ 9,049 $ 2,300,992 $ 2,310,041 $ — Commercial real estate 472 — — 472 1,260,917 1,261,389 — Home equity line of credit 211 189 776 1,176 922,800 923,976 — Residential land — 109 302 411 21,124 21,535 — Commercial construction — — — — 94,060 94,060 — Residential construction — — — — 19,230 19,230 — Commercial 87 763 9 859 659,619 660,478 — Consumer 1,191 615 879 2,685 145,952 148,637 — Total loans $ 6,491 $ 2,313 $ 5,848 $ 14,652 $ 5,424,694 $ 5,439,346 $ — December 31, 2021 Real estate: Residential 1-4 family $ 3,019 $ 1,468 $ 6,072 $ 10,559 $ 2,288,653 $ 2,299,212 $ — Commercial real estate — — — — 1,056,982 1,056,982 — Home equity line of credit 609 86 1,334 2,029 833,634 835,663 — Residential land — — 397 397 19,462 19,859 — Commercial construction — — — — 91,080 91,080 — Residential construction — — — — 11,138 11,138 — Commercial 700 313 48 1,061 792,243 793,304 — Consumer 1,375 882 941 3,198 110,768 113,966 — Total loans $ 5,703 $ 2,749 $ 8,792 $ 17,244 $ 5,203,960 $ 5,221,204 $ — The credit risk profile based on nonaccrual loans were as follows: (in thousands) June 30, 2022 December 31, 2021 With a Related ACL Without a Related ACL Total With a Related ACL Without a Related ACL Total Real estate: Residential 1-4 family $ 11,487 $ 3,571 $ 15,058 $ 16,045 $ 3,703 $ 19,748 Commercial real estate — — — 14,104 1,221 15,325 Home equity line of credit 3,225 725 3,950 4,227 1,294 5,521 Residential land 205 97 302 97 300 397 Commercial construction — — — — — — Residential construction — — — — — — Commercial 240 899 1,139 1,446 692 2,138 Consumer 1,430 — 1,430 1,845 — 1,845 Total $ 16,587 $ 5,292 $ 21,879 $ 37,764 $ 7,210 $ 44,974 The credit risk profile based on loans whose terms have been modified and accruing interest were as follows: (in thousands) June 30, 2022 December 31, 2021 Real estate: Residential 1-4 family $ 7,690 $ 6,949 Commercial real estate 10,031 3,055 Home equity line of credit 5,037 6,021 Residential land 920 980 Commercial construction — — Residential construction — — Commercial 6,844 7,860 Consumer 51 52 Total troubled debt restructured loans accruing interest $ 30,573 $ 24,917 ASB did not recognize interest on nonaccrual loans for the six months ended June 30, 2022 and 2021. 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. Loans modified as a TDR. Loan modifications that occurred during the three and six months ended June 30, 2022 and 2021 were as follows: Three months ended June 30, 2022 Six months ended June 30, 2022 (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 1 381 135 1 381 135 Commercial real estate — — — — — — Home equity line of credit — — — — — — Residential land — — — — — — Commercial construction — — — — — — Residential construction — — — — — — Commercial — — — — — — Consumer — — — — — — 1 $ 381 $ 135 1 $ 381 $ 135 Three months ended June 30, 2021 Six months ended June 30, 2021 (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 3 $ 1,835 $ 77 15 $ 10,024 $ 271 Commercial real estate — — — — — — Home equity line of credit — — — 1 163 18 Residential land 1 288 12 2 558 23 Commercial construction — — — — — — Residential construction — — — — — — Commercial 4 237 11 6 296 26 Consumer — — — — — — 8 $ 2,360 $ 100 24 $ 11,041 $ 338 1 The period end balances reflect all paydowns and charge-offs since the modification period. TDRs fully paid off, charged-off, or foreclosed upon by period end are not included. There were no loans modified in TDRs that experienced a payment default of 90 days or more during the second quarter and first six months of 2022 and 2021. If a loan modified in a TDR subsequently defaults, ASB evaluates the loan for further impairment. Based on its evaluation, adjustments may be made in the allocation of the allowance or partial charge-offs may be taken to further write-down the carrying value of the loan. Commitments to lend additional funds to borrowers whose loan terms have been modified in a TDR totaled nil at June 30, 2022 and December 31, 2021. 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: Amortized cost (in thousands) June 30, 2022 December 31, 2021 Collateral type Real estate: Residential 1-4 family $ 4,070 $ 3,493 Residential real estate property Commercial real estate — 1,221 Commercial real estate property Home equity line of credit 706 1,294 Residential real estate property Residential land 97 300 Residential real estate property Total real estate 4,873 6,308 Commercial 205 692 Business assets Total $ 5,078 $ 7,000 ASB had $3.2 million and $3.4 million of mortgage loans collateralized by residential real estate property that were in the process of foreclosure at June 30, 2022 and December 31, 2021, 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 $38.7 million and $95.6 million for the three months ended June 30, 2022 and 2021, respectively, and recognized gains on such sales of $0.3 million and $1.9 million for the three months ended June 30, 2022 and 2021, respectively. ASB received proceeds from the sale of residential mortgages of $114.3 million and $266.5 million for the six months ended June 30, 2022 and 2021, respectively, and recognized gains on such sales of $1.4 million and $6.2 million for the six months ended June 30, 2022 and 2021, respectively. There were no repurchased mortgage loans for the six months ended June 30, 2022 and 2021. Mortgage servicing fees, a component of other income, net, were $0.9 million and $1.0 million for the three months ended June 30, 2022 and 2021, respectively, and $1.8 million and $1.9 million for the six months ended June 30, 2022 and 2021, respectively. Changes in the carrying value of MSRs were as follows: (in thousands) Gross Accumulated amortization Valuation allowance Net June 30, 2022 $ 19,341 $ (9,645) $ — $ 9,696 December 31, 2021 18,674 (8,724) — 9,950 Changes related to MSRs were as follows: Three months ended June 30, Six months ended June 30 (in thousands) 2022 2021 2022 2021 Mortgage servicing rights Beginning balance $ 10,024 $ 10,689 $ 9,950 $ 10,280 Amount capitalized 204 1,023 923 2,570 Amortization (532) (958) (1,177) (2,096) Other-than-temporary impairment — — — — Carrying amount before valuation allowance 9,696 10,754 9,696 10,754 Valuation allowance for mortgage servicing rights Beginning balance — 4 — 260 Provision — (4) — (260) Other-than-temporary impairment — — — — Ending balance — — — — Net carrying value of mortgage servicing rights $ 9,696 $ 10,754 $ 9,696 $ 10,754 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 condensed consolidated statements of income. A direct write-down is recorded when the recoverability of the valuation allowance is deemed to be unrecoverable. Key assumptions used in estimating the fair value of ASB’s MSRs used in the impairment analysis were as follows: (dollars in thousands) June 30, 2022 December 31, 2021 Unpaid principal balance $ 1,483,877 $ 1,481,899 Weighted average note rate 3.34 % 3.38 % Weighted average discount rate 9.25 % 9.25 % Weighted average prepayment speed 6.55 % 9.77 % The sensitivity analysis of fair value of MSRs to hypothetical adverse changes of 25 and 50 basis points in certain key assumptions was as follows: (dollars in thousands) June 30, 2022 December 31, 2021 Prepayment rate: 25 |