XML 71 R43.htm IDEA: XBRL DOCUMENT v3.3.1.900
Bank segment (HEI only) (Tables)
12 Months Ended
Dec. 31, 2015
Bank Segment Disclosure [Abstract]  
Schedule of statements of income data
Statements of Income Data
Years ended December 31
2015

 
2014

 
2013

(in thousands)
 

 
 

 
 

Interest and dividend income
 

 
 

 
 

Interest and fees on loans
$
184,782

 
$
179,341

 
$
172,969

Interest and dividends on investment securities
15,120

 
11,945

 
13,095

Total interest and dividend income
199,902

 
191,286

 
186,064

Interest expense
 

 
 

 
 

Interest on deposit liabilities
5,348

 
5,077

 
5,092

Interest on other borrowings
5,978

 
5,731

 
4,985

Total interest expense
11,326

 
10,808

 
10,077

Net interest income
188,576

 
180,478

 
175,987

Provision for loan losses
6,275

 
6,126

 
1,507

Net interest income after provision for loan losses
182,301

 
174,352

 
174,480

Noninterest income
 

 
 

 
 

Fees from other financial services
22,211

 
21,747

 
27,099

Fee income on deposit liabilities
22,368

 
19,249

 
18,363

Fee income on other financial products
8,094

 
8,131

 
8,405

Bank-owned life insurance
4,078

 
3,949

 
3,928

Mortgage banking income
6,330

 
2,913

 
8,309

Gains on sale of investment securities

 
2,847

 
1,226

Other income, net
4,750

 
2,375

 
4,753

Total noninterest income
67,831

 
61,211

 
72,083

Noninterest expense
 

 
 

 
 

Compensation and employee benefits
90,518

 
79,885

 
82,910

Occupancy
16,365

 
17,197

 
16,747

Data processing
12,103

 
11,690

 
10,952

Services
10,204

 
10,269

 
9,015

Equipment
6,577

 
6,564

 
7,295

Office supplies, printing and postage
5,749

 
6,089

 
4,233

Marketing
3,463

 
3,999

 
3,373

FDIC insurance
3,274

 
3,261

 
3,253

Other expense
18,067

 
17,314

 
19,637

Total noninterest expense
166,320

 
156,268

 
157,415

Income before income taxes
83,812

 
79,295

 
89,148

Income taxes
29,082

 
27,994

 
31,421

Net income
$
54,730

 
$
51,301

 
$
57,727

Schedule of statements of comprehensive income data
Statements of Comprehensive Income
Years ended December 31
2015

 
2014

 
2013

(in thousands)
 

 
 

 
 

Net income
$
54,730

 
$
51,301

 
$
57,727

Other comprehensive income (loss), net of taxes:
 

 
 

 
 

Net unrealized gains (losses) on available-for sale investment securities:
 

 
 

 
 

Net unrealized gains (losses) on available-for sale investment securities arising during the period, net of (taxes) benefits of $1,541, ($3,856),and $9,037 for 2015, 2014 and 2013, respectively
(2,334
)
 
5,840

 
(13,686
)
Less: reclassification adjustment for net realized gains included in net income, net of taxes of nil, $1,132 and $488 for 2015, 2014 and 2013, respectively

 
(1,715
)
 
(738
)
Retirement benefit plans:
 

 
 

 
 

Net gains (losses) arising during the period, net of (taxes) benefits of ($59), $6,164 and ($10,450) for 2015, 2014 and 2013, respectively
90

 
(9,336
)
 
15,826

Less: amortization of transition obligation, prior service credit and net losses recognized during the period in net periodic benefit cost, net of tax benefits of $1,011, $561 and $1,187 for 2015, 2014 and 2013, respectively
1,531

 
850

 
1,797

Other comprehensive income (loss), net of taxes
(713
)
 
(4,361
)
 
3,199

Comprehensive income
$
54,017

 
$
46,940

 
$
60,926

Schedule of balance sheets data
Balance Sheets Data
December 31
 
2015

 
2014

(in thousands)
 
 

 
 

Assets
 
 

 
 

Cash and due from banks
 
$
127,201

 
$
107,233

Interest-bearing deposits
 
93,680

 
54,230

Available-for-sale investment securities, at fair value
 
820,648

 
550,394

Stock in Federal Home Loan Bank, at cost
 
10,678

 
69,302

Loans receivable held for investment
 
4,615,819

 
4,434,651

Allowance for loan losses
 
(50,038
)
 
(45,618
)
Net loans
 
4,565,781

 
4,389,033

Loans held for sale, at lower of cost or fair value
 
4,631

 
8,424

Other
 
309,946

 
305,416

Goodwill
 
82,190

 
82,190

Total assets
 
$
6,014,755

 
$
5,566,222

Liabilities and shareholder’s equity
 
 

 
 

Deposit liabilities–noninterest-bearing
 
$
1,520,374

 
$
1,342,794

Deposit liabilities–interest-bearing
 
3,504,880

 
3,280,621

Other borrowings
 
328,582

 
290,656

Other
 
101,029

 
118,363

Total liabilities
 
5,454,865

 
5,032,434

Commitments and contingencies
 
 

 
 

Common stock
 
1

 
1

Additional paid in capital
 
340,496

 
338,411

Retained earnings
 
236,664

 
211,934

Accumulated other comprehensive loss, net of tax benefits
 
 
 
 
     Net unrealized gains (losses) on securities
$
(1,872
)
 
$
462

 
     Retirement benefit plans
(15,399
)
(17,271
)
(17,020
)
(16,558
)
Total shareholder’s equity
 
559,890

 
533,788

Total liabilities and shareholder’s equity
 
$
6,014,755

 
$
5,566,222




December 31
 
2015

 
2014

(in thousands)
 
 

 
 

Other assets
 
 

 
 

Bank-owned life insurance
 
$
138,139

 
$
134,115

Premises and equipment, net
 
88,077

 
92,407

Prepaid expenses
 
3,550

 
3,196

Accrued interest receivable
 
15,192

 
13,632

Mortgage-servicing rights
 
8,884

 
11,540

Low-income housing equity investments
 
37,793

 
33,438

Real estate acquired in settlement of loans, net
 
1,030

 
891

Other
 
17,281

 
16,197

 
 
$
309,946

 
$
305,416

Other liabilities
 
 

 
 

Accrued expenses
 
$
30,705

 
$
37,880

Federal and state income taxes payable
 
13,448

 
28,642

Cashier’s checks
 
21,768

 
20,509

Advance payments by borrowers
 
10,311

 
9,652

Other
 
24,797

 
21,680

 
 
$
101,029

 
$
118,363

Schedule of the book value and aggregate fair value by major security type
The major components of investment securities were as follows:
 
 
 
 
 
 
 
 
 
Gross unrealized losses
 
 
 
Gross
 
Gross
 
Estimated
 
Less than 12 months
 
12 months or longer
(dollars in thousands)
Amortized
cost
 
unrealized
gains
 
unrealized
losses
 
fair
value
 
Number of issues
 
Fair value
 
Amount
 
Number of issues
 
Fair value
 
Amount
December 31, 2015
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Available-for-sale
 

 
 

 
 

 
 

 
 
 
 

 
 

 
 
 
 

 
 

U.S. Treasury and federal agency obligations
$
213,234

 
$
1,025

 
$
(1,300
)
 
$
212,959

 
13
 
$
83,053

 
$
(866
)
 
3
 
$
17,378

 
$
(434
)
Mortgage-related securities- FNMA, FHLMC and GNMA
610,522

 
3,564

 
(6,397
)
 
607,689

 
38
 
305,785

 
(2,866
)
 
25
 
125,817

 
(3,531
)
 
$
823,756

 
$
4,589

 
$
(7,697
)
 
$
820,648

 
51
 
$
388,838

 
$
(3,732
)
 
28
 
$
143,195

 
$
(3,965
)
December 31, 2014
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Available-for-sale
 

 
 

 
 

 
 

 
 
 
 

 
 

 
 
 
 

 
 

U.S. Treasury and federal agency obligations
$
119,507

 
$
1,092

 
$
(1,039
)
 
$
119,560

 
6
 
$
41,970

 
$
(361
)
 
5
 
$
29,168

 
$
(678
)
Mortgage-related securities- FNMA, FHLMC and GNMA
430,120

 
5,653

 
(4,939
)
 
430,834

 
6
 
47,029

 
(164
)
 
29
 
172,623

 
(4,775
)
 
$
549,627

 
$
6,745

 
$
(5,978
)
 
$
550,394

 
12
 
$
88,999

 
$
(525
)
 
34
 
$
201,791

 
$
(5,453
)
Schedule of contractual maturities of available-for-sale securities
The contractual maturities of available-for-sale investment securities were as follows:
 
Amortized

 
Fair

December 31, 2015
Cost

 
value

(in thousands)
 
 
 
Due in one year or less
$

 
$

Due after one year through five years
86,379

 
86,935

Due after five years through ten years
71,972

 
71,812

Due after ten years
54,883

 
54,212

 
213,234

 
212,959

Mortgage-related securities-FNMA,FHLMC and GNMA
610,522

 
607,689

Total available-for-sale securities
$
823,756

 
$
820,648

Schedule of proceeds, gains and losses from sales of available for sale investment securities
The proceeds, gross gains and losses from sales of available-for-sale investment securities were as follows:
Years ended December 31
2015

 
2014

 
2013

(in millions)
 
 
 
 
 
Proceeds
$

 
$
79.6

 
$
71.4

Gross gains

 
2.8

 
1

Gross losses

 

 

Schedule of interest income from available for sale investment securities
Interest income from taxable and non-taxable investment securities were as follows:
Years ended December 31
2015

 
2014

 
2013

(in thousands)
 
 
 
 
 
Taxable
$
15,120

 
$
11,666

 
$
11,474

Non-taxable

 
279

 
1,621

 
$
15,120

 
$
11,945

 
$
13,095

Schedule of loans receivable
The components of loans receivable were summarized as follows:
December 31
2015

 
2014

(in thousands)
 

 
 

Real estate:
 

 
 

Residential 1-4 family
$
2,069,665

 
$
2,044,205

Commercial real estate
690,561

 
531,917

Home equity line of credit
846,294

 
818,815

Residential land
18,229

 
16,240

Commercial construction
100,796

 
96,438

Residential construction
14,089

 
18,961

Total real estate
3,739,634

 
3,526,576

Commercial
758,659

 
791,757

Consumer
123,775

 
122,656

Total loans
4,622,068

 
4,440,989

Less: Deferred fees and discounts
(6,249
)
 
(6,338
)
          Allowance for loan losses
(50,038
)
 
(45,618
)
Total loans, net
$
4,565,781

 
$
4,389,033

Schedule of 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 equity
line of credit
 
Residential land
 
Commercial construction
 
Residential construction
 
Commercial
 
Consumer
 
Unallo- cated
 
Total
December 31, 2015
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Allowance for loan losses:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Beginning balance
$
4,662

 
$
8,954

 
$
6,982

 
$
1,875

 
$
5,471

 
$
28

 
$
14,017

 
$
3,629

 
$

 
$
45,618

Charge-offs
(356
)
 

 
(205
)
 

 

 

 
(1,074
)
 
(4,791
)
 

 
(6,426
)
Recoveries
226

 

 
80

 
507

 

 

 
2,773

 
985

 

 
4,571

Provision
(346
)
 
2,388

 
403

 
(711
)
 
(1,010
)
 
(15
)
 
1,492

 
4,074

 


 
6,275

Ending balance
$
4,186

 
$
11,342

 
$
7,260

 
$
1,671

 
$
4,461

 
$
13

 
$
17,208

 
$
3,897

 
$

 
$
50,038

Ending balance: individually evaluated for impairment
$
1,453

 
$

 
$
442

 
$
891

 
$

 
$

 
$
3,527

 
$
7

 


 
$
6,320

Ending balance: collectively evaluated for impairment
$
2,733

 
$
11,342

 
$
6,818

 
$
780

 
$
4,461

 
$
13

 
$
13,681

 
$
3,890

 
$

 
$
43,718

Financing Receivables:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Ending balance
$
2,069,665

 
$
690,561

 
$
846,294

 
$
18,229

 
$
100,796

 
$
14,089

 
$
758,659

 
$
123,775

 


 
$
4,622,068

Ending balance: individually evaluated for impairment
$
22,457

 
$
1,188

 
$
3,225

 
$
5,683

 
$

 
$

 
$
21,119

 
$
13

 


 
$
53,685

Ending balance: collectively evaluated for impairment
$
2,047,208

 
$
689,373

 
$
843,069

 
$
12,546

 
$
100,796

 
$
14,089

 
$
737,540

 
$
123,762

 


 
$
4,568,383

December 31, 2014
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Allowance for loan losses:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Beginning balance
$
5,534

 
$
5,059

 
$
5,229

 
$
1,817

 
$
2,397

 
$
19

 
$
15,803

 
$
2,367

 
$
1,891

 
$
40,116

Charge-offs
(987
)
 

 
(196
)
 
(81
)
 

 

 
(1,872
)
 
(2,414
)
 

 
(5,550
)
Recoveries
1,180

 

 
752

 
469

 

 

 
1,636

 
889

 

 
4,926

Provision
(1,065
)
 
3,895

 
1,197

 
(330
)
 
3,074

 
9

 
(1,550
)
 
2,787

 
(1,891
)
 
6,126

Ending balance
$
4,662

 
$
8,954

 
$
6,982

 
$
1,875

 
$
5,471

 
$
28

 
$
14,017

 
$
3,629

 
$

 
$
45,618

Ending balance: individually evaluated for impairment
$
951

 
$
1,845

 
$
46

 
$
1,057

 
$

 
$

 
$
760

 
$
6

 


 
$
4,665

Ending balance: collectively evaluated for impairment
$
3,711

 
$
7,109

 
$
6,936

 
$
818

 
$
5,471

 
$
28

 
$
13,257

 
$
3,623

 
$

 
$
40,953

Financing Receivables:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Ending balance
$
2,044,205

 
$
531,917

 
$
818,815

 
$
16,240

 
$
96,438

 
$
18,961

 
$
791,757

 
$
122,656

 


 
$
4,440,989

Ending balance: individually evaluated for impairment
$
22,981

 
$
5,112

 
$
779

 
$
7,850

 
$

 
$

 
$
13,108

 
$
16

 


 
$
49,846

Ending balance: collectively evaluated for impairment
$
2,021,224

 
$
526,805

 
$
818,036

 
$
8,390

 
$
96,438

 
$
18,961

 
$
778,649

 
$
122,640

 


 
$
4,391,143

Schedule of changes in allowance for loan losses
Changes in the allowance for loan losses were as follows:
(dollars in thousands)
2015

 
2014

 
2013

Allowance for loan losses, January 1
$
45,618

 
$
40,116

 
$
41,985

Provision for loan losses
6,275

 
6,126

 
1,507

Charge-offs, net of recoveries
 

 
 

 
 

Real estate loans
(252
)
 
(1,137
)
 
(678
)
Other loans
2,107

 
1,761

 
4,054

Net charge-offs
1,855

 
624

 
3,376

Allowance for loan losses, December 31
$
50,038

 
$
45,618

 
$
40,116

Ratio of net charge-offs to average total loans
0.04
%
 
0.01
%
 
0.09
%
Schedule of credit risk profile by internally assigned grade for loans
The credit risk profile by internally assigned grade for loans was as follows:
December 31
2015
 
2014
(in thousands)
Commercial
real estate
 
Commercial
construction
 
Commercial
 
Total
 
Commercial
real estate
 
Commercial
construction
 
Commercial
 
Total
Grade:
 

 
 

 
 

 
 
 
 

 
 

 
 

 
 
Pass
$
642,410

 
$
86,991

 
$
703,208

 
1,432,609

 
$
493,105

 
$
79,312

 
$
743,334

 
$
1,315,751

Special mention
7,710

 
13,805

 
7,029

 
28,544

 
5,209

 

 
16,095

 
21,304

Substandard
40,441

 

 
47,975

 
88,416

 
33,603

 
17,126

 
31,665

 
82,394

Doubtful

 

 
447

 
447

 

 

 
663

 
663

Loss

 

 

 

 

 

 

 

Total
$
690,561

 
$
100,796

 
$
758,659

 
1,550,016

 
$
531,917

 
$
96,438

 
$
791,757

 
$
1,420,112

Schedule of credit risk profile based on payment activity for loans
The credit risk profile based on payment activity for loans was as follows:
(in thousands)
30-59
days
past due
 
60-89
days
past due
 
Greater
than
90 days
 
Total
past due
 
Current
 
Total
financing
receivables
 
Recorded
investment>
90 days and
accruing
December 31, 2015
 

 
 

 
 

 
 

 
 

 
 

 
 

Real estate:
 

 
 

 
 

 
 

 
 

 
 

 
 

Residential 1-4 family
$
4,967

 
$
3,289

 
$
11,503

 
$
19,759

 
$
2,049,906

 
$
2,069,665

 
$

Commercial real estate

 

 

 

 
690,561

 
690,561

 

Home equity line of credit
896

 
706

 
477

 
2,079

 
844,215

 
846,294

 

Residential land

 

 
415

 
415

 
17,814

 
18,229

 

Commercial construction

 

 

 

 
100,796

 
100,796

 

Residential construction

 

 

 

 
14,089

 
14,089

 

Commercial
125

 
223

 
878

 
1,226

 
757,433

 
758,659

 

Consumer
1,383

 
593

 
644

 
2,620

 
121,155

 
123,775

 

Total loans
$
7,371

 
$
4,811

 
$
13,917

 
$
26,099

 
$
4,595,969

 
$
4,622,068

 
$

December 31, 2014
 

 
 

 
 

 
 

 
 

 
 

 
 

Real estate:
 

 
 

 
 

 
 

 
 

 
 

 
 

Residential 1-4 family
$
6,124

 
$
1,732

 
$
12,632

 
$
20,488

 
$
2,023,717

 
$
2,044,205

 
$

Commercial real estate

 

 

 

 
531,917

 
531,917

 

Home equity line of credit
1,341

 
501

 
194

 
2,036

 
816,779

 
818,815

 

Residential land

 

 

 

 
16,240

 
16,240

 

Commercial construction

 

 

 

 
96,438

 
96,438

 

Residential construction

 

 

 

 
18,961

 
18,961

 

Commercial
699

 
145

 
569

 
1,413

 
790,344

 
791,757

 

Consumer
829

 
333

 
403

 
1,565

 
121,091

 
122,656

 

Total loans
$
8,993

 
$
2,711

 
$
13,798

 
$
25,502

 
$
4,415,487

 
$
4,440,989

 
$

Schedule of credit risk profile based on nonaccrual loans, accruing loans 90 days or more past due
The credit risk profile based on nonaccrual loans, accruing loans 90 days or more past due, and TDR loans was as follows:
December 31
2015
 
2014
(in thousands)
 
 
 
Real estate:
 

 
 

Residential 1-4 family
$
20,554

 
$
19,253

Commercial real estate
1,188

 
5,112

Home equity line of credit
2,254

 
1,087

Residential land
970

 
720

Commercial construction

 

Residential construction

 

Commercial
20,174

 
10,053

Consumer
895

 
661

Total nonaccrual loans
$
46,035

 
$
36,886

Real estate:
 
 
 
Residential 1-4 family
$

 
$

Commercial real estate

 

Home equity line of credit

 

Residential land

 

Commercial construction

 

Residential construction

 

Commercial

 

Consumer

 

Total accruing loans 90 days or more past due
$

 
$

Real estate:
 
 
 
Residential 1-4 family
$
13,962

 
$
13,525

Commercial real estate

 

Home equity line of credit
2,467

 
480

Residential land
4,713

 
7,130

Commercial construction

 

Residential construction

 

Commercial
1,104

 
2,972

Consumer

 

Total troubled debt restructured loans not included above
$
22,246

 
$
24,107


Schedule of the carrying amount and the total unpaid principal balance of impaired loans
The total carrying amount and the total unpaid principal balance of impaired loans were as follows:
December 31
2015
 
2014
(in thousands)
Recorded
investment
 
Unpaid
principal
balance
 
Related
allow-
ance
 
Average
recorded
investment
 
Interest
income
recognized*
 
Recorded
investment
 
Unpaid
principal
balance
 
Related
allow-
ance
 
Average
recorded
investment
 
Interest
income
recognized*
With no related allowance recorded
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Real estate:
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Residential 1-4 family
$
10,596

 
$
11,805

 
$

 
$
11,215

 
$
332

 
$
11,654

 
$
12,987

 
$

 
$
9,056

 
$
227

Commercial real estate
1,188

 
1,436

 

 
370

 
74

 
571

 
626

 

 
194

 

Home equity line of credit
707

 
948

 

 
484

 
4

 
363

 
606

 

 
402

 
5

Residential land
1,644

 
2,412

 

 
2,397

 
137

 
2,344

 
3,200

 

 
2,728

 
172

Commercial construction

 

 

 

 

 

 

 

 

 

Residential construction

 

 

 

 

 

 

 

 

 

Commercial
5,671

 
6,333

 

 
5,185

 
157

 
8,235

 
11,471

 

 
5,204

 
38

Consumer

 

 

 

 

 

 

 

 
8

 

 
19,806

 
22,934

 

 
19,651

 
704

 
23,167

 
28,890

 

 
17,592

 
442

With an allowance recorded
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Real estate:
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Residential 1-4 family
11,861

 
11,914

 
1,453

 
11,578

 
562

 
11,327

 
11,347

 
951

 
8,822

 
419

Commercial real estate

 

 

 
1,699

 

 
4,541

 
4,541

 
1,845

 
3,415

 
478

Home equity line of credit
2,518

 
2,579

 
442

 
1,597

 
49

 
416

 
420

 
46

 
132

 
6

Residential land
4,039

 
4,117

 
891

 
4,337

 
318

 
5,506

 
5,584

 
1,057

 
6,415

 
484

Commercial construction

 

 

 

 

 

 

 

 

 

Residential construction

 

 

 

 

 

 

 

 

 

Commercial
15,448

 
16,073

 
3,527

 
12,507

 
211

 
4,873

 
5,211

 
760

 
12,089

 
438

Consumer
13

 
13

 
7

 
14

 

 
16

 
16

 
6

 
9

 

 
33,879

 
34,696

 
6,320

 
31,732

 
1,140

 
26,679

 
27,119

 
4,665

 
30,882

 
1,825

Total
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Real estate:
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Residential 1-4 family
22,457

 
23,719

 
1,453

 
22,793

 
894

 
22,981

 
24,334

 
951

 
17,878

 
646

Commercial real estate
1,188

 
1,436

 

 
2,069

 
74

 
5,112

 
5,167

 
1,845

 
3,609

 
478

Home equity line of credit
3,225

 
3,527

 
442

 
2,081

 
53

 
779

 
1,026

 
46

 
534

 
11

Residential land
5,683

 
6,529

 
891

 
6,734

 
455

 
7,850

 
8,784

 
1,057

 
9,143

 
656

Commercial construction

 

 

 

 

 

 

 

 

 

Residential construction

 

 

 

 

 

 

 

 

 

Commercial
21,119

 
22,406

 
3,527

 
17,692

 
368

 
13,108

 
16,682

 
760

 
17,293

 
476

Consumer
13

 
13

 
7

 
14

 

 
16

 
16

 
6

 
17

 

 
$
53,685

 
$
57,630

 
$
6,320

 
$
51,383

 
$
1,844

 
$
49,846

 
$
56,009

 
$
4,665

 
$
48,474

 
$
2,267


* Since loan was classified as impaired.
Schedule of loan modifications
Loan modifications that occurred during 2015 and 2014 were as follows:
Years ended December 31
2015
 
2014
 
Number
 
Outstanding recorded investment
 
Net increase in ALLL
 
Number
 
Outstanding recorded investment
 
Net increase in ALLL
(dollars in thousands)
of
contracts
 
Pre-modification
 
Post-modification
 
 
of
contracts
 
Pre-modification
 
Post-modification
 
Troubled debt restructurings
 
 

 
 

 
 
 
 

 
 

 
 

 
 
Real estate:
 

 
 

 
 

 
 
 
 

 
 

 
 

 
 
Residential 1-4 family
19

 
$
3,594

 
$
3,668

 
$
87

 
38

 
$
10,680

 
$
10,737

 
$
163

Commercial real estate
1

 
1,500

 
1,500

 

 

 

 

 

Home equity line of credit
39

 
2,441

 
2,441

 
370

 
8

 
502

 
502

 
42

Residential land
1

 
218

 
218

 

 
18

 
4,304

 
4,304

 
242

Commercial construction

 

 

 

 

 

 

 

Residential construction

 

 

 

 

 

 

 

Commercial
8

 
2,267

 
2,267

 
486

 
7

 
3,827

 
3,827

 
13

Consumer

 

 

 

 

 

 

 

 
68

 
$
10,020

 
$
10,094

 
$
943

 
71

 
$
19,313

 
$
19,370

 
$
460

Schedule of loans modified in TDRS that experienced a payment default of 90 days or more, and for which payment default occurred within one year of the modification
Loans modified in TDRs that experienced a payment default of 90 days or more in 2015 and 2014, and for which the payment default occurred within one year of the modification, were as follows:
Years ended December 31
2015
 
2014
(dollars in thousands)
Number of
 contracts
 
Recorded
 investment
 
Number of
 contracts
 
Recorded
 investment
Troubled debt restructurings that subsequently defaulted
 
 

 
 

 
 

Real estate:
 

 
 

 
 

 
 

Residential 1-4 family

 
$

 
1

 
$
390

Commercial real estate

 

 

 

Home equity line of credit
1

 
6

 

 

Residential land

 

 

 

Commercial construction

 

 

 

Residential construction

 

 

 

Commercial
1

 
1,056

 
1

 
14

Consumer

 

 

 

 
2

 
$
1,062

 
2

 
$
404

Schedule of amortized intangible assets
Changes in carrying value of mortgage servicing rights were as follows:
(in thousands)
Gross
carrying amount
 
Accumulated amortization
 
Valuation allowance
 
Net
carrying amount
December 31, 2015
$
14,531

1 
$
(5,647
)
1 
$

 
$
8,884

December 31, 2014
$
27,185

 
$
(15,436
)
 
$
(209
)
 
$
11,540

1 Reflects sale of mortgage servicing rights and impact of loans paid in full.

Changes related to mortgage servicing rights were as follows:
(in thousands)
2015

 
2014

 
2013

Mortgage servicing rights
 
 
 
 
 
Balance, January 1
$
11,749

 
$
11,938

 
$
11,316

Amount capitalized
3,123

 
1,637

 
2,611

Amortization
(2,682
)
 
(1,731
)
 
(1,802
)
Sale of mortgage servicing rights
(3,302
)
 

 

Other-than-temporary impairment
(4
)
 
(95
)
 
(187
)
Carrying amount before valuation allowance, December 31
8,884

 
11,749

 
11,938

Valuation allowance for mortgage servicing rights
 
 
 
 
 
Balance, January 1
209

 
251

 
498

Provision (recovery)
(205
)
 
53

 
(60
)
Other-than-temporary impairment
(4
)
 
(95
)
 
(187
)
Balance, December 31

 
209

 
251

Net carrying value of mortgage servicing rights
$
8,884

 
$
11,540

 
$
11,687

Schedule of key assumptions used in estimating fair value
Key assumptions used in estimating the fair value of ASB’s mortgage servicing rights used in the impairment analysis were as follows:
December 31
2015
 
2014
(dollars in thousands)
 
 
 
Unpaid principal balance
$
1,097,314

 
$
1,391,030

Weighted average note rate
4.05
%
 
4.07
%
Weighted average discount rate
9.6
%
 
9.6
%
Weighted average prepayment speed
9.3
%
 
9.5
%
The following table presents quantitative information about Level 3 fair value measurements for financial instruments measured at fair value on a nonrecurring basis:
 
 
 
 
 
 
 
Significant unobsetvable
 input value (1)
(dollars in thousands)
Fair value
 
Valuation technique
 
Significant unobservable input
 
Range
 
Weighted
Average
December 31, 2015
 
 
 
 
 
 
 
 
 
Residential loans
$
50

 
Fair value of property or collateral
 
Appraised value less 7% selling cost
 

 
N/A (2)
Home equity lines of credit
128

 
Fair value of property or collateral
 
Appraised value less 7% selling cost
 
 
 
N/A (2)
Total loans
$
178

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Real estate acquired in settlement of loans
$
1,030

 
Fair value of property or collateral
 
Appraised value less 7% selling cost
 
100%
 
100%
December 31, 2014
 
 
 
 
 
 
 
 
 
Residential loans
$
2,297

 
Fair value of property or collateral
 
Appraised value less 7% selling cost
 
39-99%
 
83%
Home equity lines of credit
3

 
Fair value of property or collateral
 
Appraised value less 7% selling cost
 

 
N/A (2)
Commercial loans
145

 
Fair value of property or collateral
 
Fair value of business assets
 
 
 
N/A (2)
Total loans
$
2,445

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Real estate acquired in settlement of loans
$
288

 
Fair value of property or collateral
 
Appraised value less 7% selling cost
 
100%
 
100%
 
 
 
 
 
 
 
 
 
 
Mortgage servicing rights
$
1,240

 
Discounted cash flow
 
Prepayment speed
 
6.7-22.4%
 
12.2%
 
 
 
 
 
Discount rate
 
9.6%
 
9.6%

(1)
Represent percent of outstanding principal balance.
(2)
N/A - Not applicable. There is one loan in each fair value measurement type.
Schedule of sensitivity analysis of fair value of MSR to hypothetical adverse changes
The sensitivity analysis of fair value of MSR to hypothetical adverse changes of 25 and 50 basis points in certain key assumptions was as follows:
December 31
2015
 
2014
(in thousands)
 
 
 
Prepayment rate:
 
 
 
25 basis points adverse rate change
$
(561
)
 
$
(757
)
50 basis points adverse rate change
(1,104
)
 
(1,524
)
Discount rate:
 
 
 
25 basis points adverse rate change
(111
)
 
(140
)
50 basis points adverse rate change
(220
)
 
(278
)
Schedule of deposit liabilities
The summarized components of deposit liabilities were as follows:
December 31
2015
 
2014
(dollars in thousands)
Weighted-average stated rate

 
Amount

 
Weighted-average stated rate

 
Amount 

Savings
0.07
%
 
$
2,030,644

 
0.06
%
 
$
1,923,062

Checking
 
 
 
 
 

 
 

Interest-bearing
0.02

 
831,143

 
0.02

 
768,787

Noninterest-bearing

 
746,875

 

 
665,005

Commercial checking

 
773,499

 

 
677,789

Money market
0.13

 
167,641

 
0.12

 
158,010

Term certificates
0.93

 
475,452

 
0.83

 
430,762

 
0.12
%
 
$
5,025,254

 
0.11
%
 
$
4,623,415

Schedule of maturities of term certificates
The approximate scheduled maturities of term certificates outstanding at December 31, 2015 were as follows:
(in thousands)
 
2016
$
197,095

2017
72,817

2018
63,876

2019
53,525

2020
84,749

Thereafter
3,390

 
$
475,452

Schedule of interest expense on deposit liabilities by type
Interest expense on deposit liabilities by type of deposit was as follows:
Years ended December 31
2015

 
2014

 
2013

(in thousands)
 
 
 
 
 
Term certificates
$
3,747

 
$
3,603

 
$
3,702

Savings
1,257

 
1,134

 
1,052

Money market
205

 
214

 
232

Interest-bearing checking
139

 
126

 
106

 
$
5,348

 
$
5,077

 
$
5,092

Schedule of securities sold under agreements to repurchase
Securities sold under agreements to repurchase were summarized as follows:
December 31
2015
 
2014
Maturity
Repurchase liability

 
Weighted-average
interest rate

 
Collateralized by
 mortgage-related
securities and federal
agency obligations at fair value plus
 accrued interest

 
Repurchase liability

 
Weighted-average
interest rate

 
Collateralized by
mortgage-related
securities and federal
agency obligations at fair value plus
accrued interest

(dollars in thousands)
 

 
 

 
 

 
 
 
 
 
 
Overnight
$
122,684

 
0.15
%
 
$
144,146

 
$
84,758

 
0.15
%
 
$
114,883

1 to 29 days

 

 

 

 

 

30 to 90 days
18,535

 
0.29

 
20,364

 

 

 

Over 90 days
87,363

1 
2.96

 
96,553

 
105,898

1 
2.50

 
115,842

 
$
228,582

 
1.24
%
 
$
261,063

 
$
190,656

 
1.45
%
 
$
230,725

1  
$50.3 million callable by the counterparties quarterly at par until maturity in 2016.
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
 
 

 
 

 
 

December 31, 2015
 
$
229

 
$

 
$
229

December 31, 2014
 
191

 

 
191

 
 
 
Gross amount not offset in the Balance Sheet
(in millions)
 
Net amount of 
liabilities presented
in the Balance Sheet
 
Financial
instruments
 
Cash
collateral
pledged
December 31, 2015
 
 

 
 

 
 

Financial institution
 
$
50

 
$
56

 
$

Government entities
 
56

 
61

 

Commercial account holders
 
123

 
144

 

Total
 
$
229

 
$
261

 
$

December 31, 2014
 
 

 
 

 
 

Financial institution
 
$
50

 
$
57

 
$

Government entities
 
56

 
59

 

Commercial account holders
 
85

 
115

 

Total
 
$
191

 
$
231

 
$

Schedule of securities sold under agreements to repurchase, which provided for repurchase of identical securities
Information concerning securities sold under agreements to repurchase, which provided for the repurchase of identical securities, was as follows:
(dollars in millions)
2015

 
2014

 
2013

Amount outstanding as of December 31
$
229

 
$
191

 
$
145

Average amount outstanding during the year
$
219

 
$
155

 
$
147

Maximum amount outstanding as of any month-end
$
277

 
$
195

 
$
151

Weighted-average interest rate as of December 31
1.24
%
 
1.45
%
 
1.75
%
Weighted-average interest rate during the year
1.29
%
 
1.67
%
 
1.74
%
Weighted-average remaining days to maturity as of December 31
117

 
343

 
367

Schedule of advances from Federal Home Loan Bank
FHLB advances are fixed rate for a specific term and consist of the following:
December 31, 2015
Weighted-average
stated rate

 
Amount

 
(dollars in thousands)
 

 
 

 
Due in
 

 
 

 
2016
%
 
$

 
2017
4.28

 
50,000

1 
2018
1.95

 
50,000

 
2019

 

 
2020

 

 
Thereafter

 

 
 
3.12
%
 
$
100,000

 
1  
Callable quarterly at par until maturity in 2017.
Schedule of notional amounts and fair value of derivatives
The notional amount and fair value of ASB’s derivative financial instruments were as follows:
December 31
2015
 
2014
(in thousands)
Notional amount
 
Fair value
 
Notional amount
 
Fair value
Interest rate lock commitments
$
22,241

 
$
384

 
$
29,330

 
$
390

Forward commitments
23,644

 
(29
)
 
32,833

 
(106
)
Schedule of derivative financial instruments, fair values, and balance sheet location
ASB’s derivative financial instruments, their fair values, and balance sheet location were as follows:
Derivative Financial Instruments Not Designated
 
 
 
 
 
 
 
as Hedging Instruments 1
 
 
 
 
 
 
 
December 31
2015
 
2014
(in thousands)
Asset derivatives
 
Liability derivatives
 
Asset derivatives
 
Liability derivatives
Interest rate lock commitments
$
384

 
$

 
$
393

 
$
3

Forward commitments
1

 
30

 
5

 
111

 
$
385

 
$
30

 
$
398

 
$
114

1 Asset derivatives are included in other assets and liability derivatives are included in other liabilities in the balance sheets.
Schedule of derivative financial instruments and amount and location of net gains or losses
The following table presents ASB’s derivative financial instruments and the amount and location of the net gains or losses recognized in the statements of income:
Derivative Financial Instruments Not Designated
Location of net gains
 
 
 
 
 
 
as Hedging Instruments
(losses) recognized in
 
Years ended December 31
(in thousands)
the Statements of Income
 
2015
 
2014
 
2013
Interest rate lock commitments
Mortgage banking income
 
$
(6
)
 
$
(74
)
 
$
464

Forward commitments
Mortgage banking income
 
77

 
(245
)
 
139

 

 
$
71

 
$
(319
)
 
$
603

Schedule of off balance sheet arrangements
The following is a summary of outstanding off-balance sheet arrangements:
December 31
2015

 
2014

(in thousands)
 
 
 
Unfunded commitments to extend credit:
 

 
 
Home equity line of credit
$
1,096,532

 
$
1,089,633

Commercial and commercial real estate
631,780

 
526,133

Consumer
60,198

 
56,312

Residential 1-4 family
24,863

 
20,524

Commercial and financial standby letters of credit
18,709

 
20,082

Total
$
1,832,082

 
$
1,712,684