XML 66 R42.htm IDEA: XBRL DOCUMENT v3.10.0.1
Bank segment (HEI only) (Tables)
12 Months Ended
Dec. 31, 2018
Bank Segment Disclosure [Abstract]  
Schedule of statements of income data
Statements of Income Data
Years ended December 31
2018

 
2017

 
2016

(in thousands)
 

 
 

 
 

Interest and dividend income
 

 
 

 
 

Interest and fees on loans
$
220,463

 
$
207,255

 
$
199,774

Interest and dividends on investment securities
37,762

 
28,823

 
19,184

Total interest and dividend income
258,225

 
236,078

 
218,958

Interest expense
 

 
 

 
 

Interest on deposit liabilities
13,991

 
9,660

 
7,167

Interest on other borrowings
1,548

 
2,496

 
5,588

Total interest expense
15,539

 
12,156

 
12,755

Net interest income
242,686

 
223,922

 
206,203

Provision for loan losses
14,745

 
10,901

 
16,763

Net interest income after provision for loan losses
227,941

 
213,021

 
189,440

Noninterest income
 

 
 

 
 

Fees from other financial services
18,937

 
22,796

 
22,384

Fee income on deposit liabilities
21,311

 
22,204

 
21,759

Fee income on other financial products
7,052

 
7,205

 
8,707

Bank-owned life insurance
5,057

 
5,539

 
4,637

Mortgage banking income
1,493

 
2,201

 
6,625

Gains on sale of investment securities, net

 

 
598

Other income, net
2,200

 
1,617

 
2,256

Total noninterest income
56,050

 
61,562

 
66,966

Noninterest expense
 

 
 

 
 

Compensation and employee benefits
98,387

 
94,931

 
89,242

Occupancy
17,073

 
16,699

 
16,321

Data processing
14,268

 
13,280

 
13,030

Services
10,847

 
10,994

 
11,054

Equipment
7,186

 
7,232

 
6,938

Office supplies, printing and postage
6,134

 
6,182

 
6,075

Marketing
3,567

 
3,501

 
3,489

FDIC insurance
2,713

 
2,904

 
3,543

Other expense
17,238

 
20,144

 
19,362

Total noninterest expense
177,413

 
175,867

 
169,054

Income before income taxes
106,578

 
98,716

 
87,352

Income taxes
24,069

 
31,719

 
30,073

Net income
$
82,509

 
$
66,997

 
$
57,279




Reconciliation to amounts per HEI Consolidated Statements of Income*:
Years ended December 31
2018

 
2017

 
2016

(in thousands)
 
 
 
 
 
Interest and dividend income
$
258,225

 
$
236,078

 
$
218,958

Noninterest income
56,050

 
61,562

 
66,966

*Revenues-Bank
314,275

 
297,640

 
285,924

Total interest expense
15,539

 
12,156

 
12,755

Provision for loan losses
14,745

 
10,901

 
16,763

Total noninterest expense
177,413

 
175,867

 
169,054

Less: Retirement defined benefits expense—other than service costs
(1,657
)
 
(820
)
 
(875
)
*Expenses-Bank
206,040

 
198,104

 
197,697

*Operating income-Bank
108,235

 
99,536

 
88,227

Add back: Retirement defined benefits expense—other than service costs
1,657

 
820

 
875

Income before income taxes
$
106,578

 
$
98,716

 
$
87,352

Schedule of statements of comprehensive income data
Statements of Comprehensive Income Data
Years ended December 31
2018

 
2017

 
2016

(in thousands)
 

 
 

 
 

Net income
$
82,509

 
$
66,997

 
$
57,279

Other comprehensive income (loss), net of taxes:
 

 
 

 
 

Net unrealized losses on available-for sale investment securities:
 

 
 

 
 

Net unrealized losses on available-for sale investment securities arising during the period, net of tax benefits of $3,468, $2,886 and $3,763 for 2018, 2017 and 2016, respectively
(9,472
)
 
(4,370
)
 
(5,699
)
Reclassification adjustment for net realized gains included in net income, net of taxes of nil, nil and $238 for 2018, 2017 and 2016, respectively

 

 
(360
)
Retirement benefit plans:
 

 
 

 
 

Adjustment for amortization of prior service credit and net losses recognized during the period in net periodic benefit cost, net of tax benefits of $1,108, $812 and $566 for 2018, 2017 and 2016, respectively
2,353

 
1,231

 
857

Other comprehensive loss, net of tax benefits
(7,119
)
 
(3,139
)
 
(5,202
)
Comprehensive income
$
75,390

 
$
63,858

 
$
52,077

Schedule of balance sheets data
Balance Sheets Data
December 31
 
2018

 
2017

(in thousands)
 
 

 
 

Assets
 
 

 
 

Cash and due from banks
 
$
122,059

 
$
140,934

Interest-bearing deposits
 
4,225

 
93,165

Investment securities
 
 
 
 
Available-for-sale, at fair value
 
1,388,533

 
1,401,198

Held-to-maturity, at amortized cost (fair value of $142,057 and $44,412 at December 31, 2018 and 2017, respectively)
 
141,875

 
44,515

Stock in Federal Home Loan Bank, at cost
 
9,958

 
9,706

Loans held for investment
 
4,843,021

 
4,670,768

Allowance for loan losses
 
(52,119
)
 
(53,637
)
Net loans
 
4,790,902

 
4,617,131

Loans held for sale, at lower of cost or fair value
 
1,805

 
11,250

Other
 
486,347

 
398,570

Goodwill
 
82,190

 
82,190

Total assets
 
$
7,027,894

 
$
6,798,659

Liabilities and shareholder’s equity
 
 

 
 

Deposit liabilities–noninterest-bearing
 
$
1,800,727

 
$
1,760,233

Deposit liabilities–interest-bearing
 
4,358,125

 
4,130,364

Other borrowings
 
110,040

 
190,859

Other
 
124,613

 
110,356

Total liabilities
 
6,393,505

 
6,191,812

Commitments and contingencies
 


 


Common stock
 
1

 
1

Additional paid in capital
 
347,170

 
345,018

Retained earnings
 
325,286

 
292,957

Accumulated other comprehensive loss, net of tax benefits
 
 
 
 
     Net unrealized losses on securities
$
(24,423
)
 
$
(14,951
)
 
     Retirement benefit plans
(13,645
)
(38,068
)
(16,178
)
(31,129
)
Total shareholder’s equity
 
634,389

 
606,847

Total liabilities and shareholder’s equity
 
$
7,027,894

 
$
6,798,659



December 31
 
2018

 
2017

(in thousands)
 
 

 
 

Other assets
 
 

 
 

Bank-owned life insurance
 
$
151,172

 
$
148,775

Premises and equipment, net
 
214,415

 
136,270

Accrued interest receivable
 
20,140

 
18,724

Mortgage servicing rights
 
8,062

 
8,639

Low-income housing investments
 
67,626

 
59,016

Real estate acquired in settlement of loans, net
 
406

 
133

Other
 
24,526

 
27,013

 
 
$
486,347

 
$
398,570

Other liabilities
 
 

 
 

Accrued expenses
 
$
54,084

 
$
39,312

Federal and state income taxes payable
 
2,012

 
3,736

Cashier’s checks
 
26,906

 
27,000

Advance payments by borrowers
 
10,183

 
10,245

Other
 
31,428

 
30,063

 
 
$
124,613

 
$
110,356

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, 2018
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Available-for-sale
 

 
 

 
 

 
 

 
 
 
 

 
 

 
 
 
 

 
 

U.S. Treasury and federal agency obligations
$
156,694

 
$
62

 
$
(2,407
)
 
$
154,349

 
5
 
$
25,882

 
$
(208
)
 
19
 
$
118,405

 
$
(2,199
)
Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies
1,192,169

 
789

 
(31,542
)
 
1,161,416

 
22
 
129,011

 
(1,330
)
 
145
 
947,890

 
(30,212
)
Corporate bonds
49,398

 
103

 
(369
)
 
49,132

 
6
 
23,175

 
(369
)
 
 

 

Mortgage revenue bonds
23,636

 

 

 
23,636

 
 

 

 
 

 

 
$
1,421,897

 
$
954

 
$
(34,318
)
 
$
1,388,533

 
33
 
$
178,068

 
$
(1,907
)
 
164
 
$
1,066,295

 
$
(32,411
)
Held-to-maturity
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies
$
141,875

 
$
1,446

 
$
(1,264
)
 
$
142,057

 
3
 
$
29,814

 
$
(400
)
 
2
 
$
31,505

 
$
(864
)
 
$
141,875

 
$
1,446

 
$
(1,264
)
 
$
142,057

 
3
 
$
29,814

 
$
(400
)
 
2
 
$
31,505

 
$
(864
)
December 31, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Available-for-sale
 

 
 

 
 

 
 

 
 
 
 

 
 

 
 
 
 

 
 

U.S. Treasury and federal agency obligations
$
185,891

 
$
438

 
$
(2,031
)
 
$
184,298

 
15
 
$
83,137

 
$
(825
)
 
8
 
$
62,296

 
$
(1,206
)
Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies
1,220,304

 
793

 
(19,624
)
 
1,201,473

 
67
 
653,635

 
(6,839
)
 
77
 
459,912

 
(12,785
)
Mortgage revenue bond
15,427

 

 

 
15,427

 
 

 

 
 

 

 
$
1,421,622

 
$
1,231

 
$
(21,655
)
 
$
1,401,198

 
82
 
$
736,772

 
$
(7,664
)
 
85
 
$
522,208

 
$
(13,991
)
Held-to-maturity
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies
$
44,515

 
$
1

 
$
(104
)
 
$
44,412

 
2
 
$
35,744

 
$
(104
)
 
 
$

 
$

 
$
44,515

 
$
1

 
$
(104
)
 
$
44,412

 
2
 
$
35,744

 
$
(104
)
 
 
$

 
$

Schedule of contractual maturities of available-for-sale securities
The contractual maturities of investment securities were as follows:
 
Amortized
 
Fair
December 31, 2018
Cost
 
value
(in thousands)
 
 
 
Available-for-sale
 
 
 
Due in one year or less
$
20,002

 
$
19,955

Due after one year through five years
117,549

 
116,508

Due after five years through ten years
76,750

 
75,227

Due after ten years
15,427

 
15,427

 
229,728

 
227,117

Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies
1,192,169

 
1,161,416

Total available-for-sale securities
$
1,421,897

 
$
1,388,533

Held-to-maturity
 
 
 
Mortgage-backed securities — issued or guaranteed by U.S. Government agencies or sponsored agencies
$
141,875

 
$
142,057

Total held-to-maturity securities
$
141,875

 
$
142,057

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 securities were as follows:
Years ended December 31
2018

 
2017

 
2016

(in millions)
 
 
 
 
 
Proceeds
$

 
$

 
$
16.4

Gross gains

 

 
0.6

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
2018

 
2017

 
2016

(in thousands)
 
 
 
 
 
Taxable
$
37,153

 
$
28,398

 
$
19,166

Non-taxable
609

 
425

 
18

 
$
37,762

 
$
28,823

 
$
19,184

Schedule of loans receivable
The components of loans were summarized as follows:
December 31
2018

 
2017

(in thousands)
 

 
 

Real estate:
 

 
 

Residential 1-4 family
$
2,143,397

 
$
2,118,047

Commercial real estate
748,398

 
733,106

Home equity line of credit
978,237

 
913,052

Residential land
13,138

 
15,797

Commercial construction
92,264

 
108,273

Residential construction
14,307

 
14,910

Total real estate
3,989,741

 
3,903,185

Commercial
587,891

 
544,828

Consumer
266,002

 
223,564

Total loans
4,843,634

 
4,671,577

Less: Deferred fees and discounts
(613
)
 
(809
)
          Allowance for loan losses
(52,119
)
 
(53,637
)
Total loans, net
$
4,790,902

 
$
4,617,131

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
 
Total
December 31, 2018
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Allowance for loan losses:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Beginning balance
$
2,902

 
$
15,796

 
$
7,522

 
$
896

 
$
4,671

 
$
12

 
$
10,851

 
$
10,987

 
$
53,637

Charge-offs
(128
)
 

 
(353
)
 
(18
)
 

 

 
(2,722
)
 
(17,296
)
 
(20,517
)
Recoveries
74

 

 
257

 
179

 

 

 
2,136

 
1,608

 
4,254

Provision
(872
)
 
(1,291
)
 
(1,055
)
 
(578
)
 
(1,881
)
 
(8
)
 
(1,040
)
 
21,470

 
14,745

Ending balance
$
1,976

 
$
14,505

 
$
6,371

 
$
479

 
$
2,790

 
$
4

 
$
9,225

 
$
16,769

 
$
52,119

Ending balance: individually evaluated for impairment
$
876

 
$
7

 
$
701

 
$
6

 
$

 
$

 
$
628

 
$
4

 
$
2,222

Ending balance: collectively evaluated for impairment
$
1,100

 
$
14,498

 
$
5,670

 
$
473

 
$
2,790

 
$
4

 
$
8,597

 
$
16,765

 
$
49,897

Financing Receivables:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Ending balance
$
2,143,397

 
$
748,398

 
$
978,237

 
$
13,138

 
$
92,264

 
$
14,307

 
$
587,891

 
$
266,002

 
$
4,843,634

Ending balance: individually evaluated for impairment
$
16,494

 
$
915

 
$
14,800

 
$
2,059

 
$

 
$

 
$
5,340

 
$
89

 
$
39,697

Ending balance: collectively evaluated for impairment
$
2,126,903

 
$
747,483

 
$
963,437

 
$
11,079

 
$
92,264

 
$
14,307

 
$
582,551

 
$
265,913

 
$
4,803,937

December 31, 2017
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Allowance for loan losses:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Beginning balance
$
2,873

 
$
16,004

 
$
5,039

 
$
1,738

 
$
6,449

 
$
12

 
$
16,618

 
$
6,800

 
$
55,533

Charge-offs
(826
)
 

 
(14
)
 
(210
)
 

 

 
(4,006
)
 
(11,757
)
 
(16,813
)
Recoveries
157

 

 
308

 
482

 

 

 
1,852

 
1,217

 
4,016

Provision
698

 
(208
)
 
2,189

 
(1,114
)
 
(1,778
)
 

 
(3,613
)
 
14,727

 
10,901

Ending balance
$
2,902

 
$
15,796

 
$
7,522

 
$
896

 
$
4,671

 
$
12

 
$
10,851

 
$
10,987

 
$
53,637

Ending balance: individually evaluated for impairment
$
1,248

 
$
65

 
$
647

 
$
47

 
$

 
$

 
$
694

 
$
29

 
$
2,730

Ending balance: collectively evaluated for impairment
$
1,654

 
$
15,731

 
$
6,875

 
$
849

 
$
4,671

 
$
12

 
$
10,157

 
$
10,958

 
$
50,907

Financing Receivables:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Ending balance
$
2,118,047

 
$
733,106

 
$
913,052

 
$
15,797

 
$
108,273

 
$
14,910

 
$
544,828

 
$
223,564

 
$
4,671,577

Ending balance: individually evaluated for impairment
$
18,284

 
$
1,016

 
$
8,188

 
$
1,265

 
$

 
$

 
$
4,574

 
$
66

 
$
33,393

Ending balance: collectively evaluated for impairment
$
2,099,763

 
$
732,090

 
$
904,864

 
$
14,532

 
$
108,273

 
$
14,910

 
$
540,254

 
$
223,498

 
$
4,638,184

December 31, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
4,186

 
$
11,342

 
$
7,260

 
$
1,671

 
$
4,461

 
$
13

 
$
17,208

 
$
3,897

 
$
50,038

Charge-offs
(639
)
 

 
(112
)
 
(138
)
 

 

 
(5,943
)
 
(7,413
)
 
(14,245
)
Recoveries
421

 

 
59

 
461

 

 

 
1,093

 
943

 
2,977

Provision
(1,095
)
 
4,662

 
(2,168
)
 
(256
)
 
1,988

 
(1
)
 
4,260

 
9,373

 
16,763

Ending balance
$
2,873

 
$
16,004

 
$
5,039

 
$
1,738

 
$
6,449

 
$
12

 
$
16,618

 
$
6,800

 
$
55,533

Ending balance: individually evaluated for impairment
$
1,352

 
$
80

 
$
215

 
$
789

 
$

 
$

 
$
1,641

 
$
6

 
$
4,083

Ending balance: collectively evaluated for impairment
$
1,521

 
$
15,924

 
$
4,824

 
$
949

 
$
6,449

 
$
12

 
$
14,977

 
$
6,794

 
$
51,450

Financing Receivables:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance
$
2,048,051

 
$
800,395

 
$
863,163

 
$
18,889

 
$
126,768

 
$
16,080

 
$
692,051

 
$
178,222

 
$
4,743,619

Ending balance: individually evaluated for impairment
$
19,854

 
$
1,569

 
$
6,158

 
$
3,629

 
$

 
$

 
$
20,539

 
$
10

 
$
51,759

Ending balance: collectively evaluated for impairment
$
2,028,197

 
$
798,826

 
$
857,005

 
$
15,260

 
$
126,768

 
$
16,080

 
$
671,512

 
$
178,212

 
$
4,691,860

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
2018
 
2017
(in thousands)
Commercial
real estate
 
Commercial
construction
 
Commercial
 
Total
 
Commercial
real estate
 
Commercial
construction
 
Commercial
 
Total
Grade:
 

 
 

 
 

 
 
 
 

 
 

 
 

 
 
Pass
$
658,288

 
$
89,974

 
$
547,640

 
$
1,295,902

 
$
630,877

 
$
83,757

 
$
492,942

 
$
1,207,576

Special mention
32,871

 

 
11,598

 
44,469

 
49,347

 
22,500

 
27,997

 
99,844

Substandard
57,239

 
2,290

 
28,653

 
88,182

 
52,882

 
2,016

 
23,421

 
78,319

Doubtful

 

 

 

 

 

 
468

 
468

Loss

 

 

 

 

 

 

 

Total
$
748,398

 
$
92,264

 
$
587,891

 
$
1,428,553

 
$
733,106

 
$
108,273

 
$
544,828

 
$
1,386,207

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, 2018
 

 
 

 
 

 
 

 
 

 
 

 
 

Real estate:
 

 
 

 
 

 
 

 
 

 
 

 
 

Residential 1-4 family
$
3,757

 
$
2,773

 
$
2,339

 
$
8,869

 
$
2,134,528

 
$
2,143,397

 
$

Commercial real estate

 

 

 

 
748,398

 
748,398

 

Home equity line of credit
1,139

 
681

 
2,720

 
4,540

 
973,697

 
978,237

 

Residential land
9

 

 
319

 
328

 
12,810

 
13,138

 

Commercial construction

 

 

 

 
92,264

 
92,264

 

Residential construction

 

 

 

 
14,307

 
14,307

 

Commercial
315

 
281

 
548

 
1,144

 
586,747

 
587,891

 

Consumer
5,220

 
3,166

 
2,702

 
11,088

 
254,914

 
266,002

 

Total loans
$
10,440

 
$
6,901

 
$
8,628

 
$
25,969

 
$
4,817,665

 
$
4,843,634

 
$

December 31, 2017
 

 
 

 
 

 
 

 
 

 
 

 
 

Real estate:
 

 
 

 
 

 
 

 
 

 
 

 
 

Residential 1-4 family
$
1,532

 
$
1,715

 
$
5,071

 
$
8,318

 
$
2,109,729

 
$
2,118,047

 
$

Commercial real estate

 

 

 

 
733,106

 
733,106

 

Home equity line of credit
425

 
114

 
2,051

 
2,590

 
910,462

 
913,052

 

Residential land
23

 

 
625

 
648

 
15,149

 
15,797

 

Commercial construction

 

 

 

 
108,273

 
108,273

 

Residential construction

 

 

 

 
14,910

 
14,910

 

Commercial
1,825

 
2,025

 
730

 
4,580

 
540,248

 
544,828

 

Consumer
3,432

 
2,159

 
1,876

 
7,467

 
216,097

 
223,564

 

Total loans
$
7,237

 
$
6,013

 
$
10,353

 
$
23,603

 
$
4,647,974

 
$
4,671,577

 
$

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
2018

 
2017

(in thousands)
 
 
 
Real estate:
 

 
 

Residential 1-4 family
$
12,037

 
$
12,598

Commercial real estate

 

Home equity line of credit
6,348

 
4,466

Residential land
436

 
841

Commercial construction

 

Residential construction

 

Commercial
4,278

 
3,069

Consumer
4,196

 
2,617

Total nonaccrual loans
$
27,295

 
$
23,591

Real estate:
 
 
 
Residential 1-4 family
$

 
$

Commercial real estate

 

Home equity line of credit

 

Residential land

 

Commercial construction

 

Residential construction

 

Commercial

 

Consumer

 

Total accruing loans 90 days or more past due
$

 
$

Real estate:
 
 
 
Residential 1-4 family
$
10,194

 
$
10,982

Commercial real estate
915

 
1,016

Home equity line of credit
11,597

 
6,584

Residential land
1,622

 
425

Commercial construction

 

Residential construction

 

Commercial
1,527

 
1,741

Consumer
62

 
66

Total troubled debt restructured loans not included above
$
25,917

 
$
20,814


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
2018
 
2017
(in thousands)
Recorded
investment
 
Unpaid
principal
balance
 
Related
allowance
 
Recorded
investment
 
Unpaid
principal
balance
 
Related
allowance
With no related allowance recorded
 

 
 

 
 

 
 

 
 

 
 

Real estate:
 

 
 

 
 

 
 

 
 

 
 

Residential 1-4 family
$
7,822

 
$
8,333

 
$

 
$
9,097

 
$
9,644

 
$

Commercial real estate

 

 

 

 

 

Home equity line of credit
2,743

 
3,004

 

 
1,496

 
1,789

 

Residential land
2,030

 
2,228

 

 
1,143

 
1,434

 

Commercial construction

 

 

 

 

 

Residential construction

 

 

 

 

 

Commercial
3,722

 
4,775

 

 
2,328

 
3,166

 

Consumer
32

 
32

 

 
8

 
8

 

 
16,349

 
18,372

 

 
14,072

 
16,041

 

With an allowance recorded
 

 
 

 
 

 
 

 
 

 
 

Real estate:
 

 
 

 
 

 
 

 
 

 
 

Residential 1-4 family
8,672

 
8,875

 
876

 
9,187

 
9,390

 
1,248

Commercial real estate
915

 
915

 
7

 
1,016

 
1,016

 
65

Home equity line of credit
12,057

 
12,086

 
701

 
6,692

 
6,736

 
647

Residential land
29

 
29

 
6

 
122

 
122

 
47

Commercial construction

 

 

 

 

 

Residential construction

 

 

 

 

 

Commercial
1,618

 
1,618

 
628

 
2,246

 
2,252

 
694

Consumer
57

 
57

 
4

 
58

 
58

 
29

 
23,348

 
23,580

 
2,222

 
19,321

 
19,574

 
2,730

Total
 

 
 

 
 

 
 

 
 

 
 

Real estate:
 

 
 

 
 

 
 

 
 

 
 

Residential 1-4 family
16,494

 
17,208

 
876

 
18,284

 
19,034

 
1,248

Commercial real estate
915

 
915

 
7

 
1,016

 
1,016

 
65

Home equity line of credit
14,800

 
15,090

 
701

 
8,188

 
8,525

 
647

Residential land
2,059

 
2,257

 
6

 
1,265

 
1,556

 
47

Commercial construction

 

 

 

 

 

Residential construction

 

 

 

 

 

Commercial
5,340

 
6,393

 
628

 
4,574

 
5,418

 
694

Consumer
89

 
89

 
4

 
66

 
66

 
29

 
$
39,697

 
$
41,952

 
$
2,222

 
$
33,393

 
$
35,615

 
$
2,730


ASB’s average recorded investment of, and interest income recognized from, impaired loans were as follows:
December 31
2018
 
2017
 
2016
(in thousands)
Average
recorded
investment
 
Interest
income
recognized*
 
Average
recorded
investment
 
Interest
income
recognized*
 
Average
recorded
investment
 
Interest
income
recognized*
With no related allowance recorded
 

 
 

 
 

 
 

 
 
 
 
Real estate:
 
 
 
 
 
 
 
 
 
 
 
Residential 1-4 family
$
8,595

 
$
445

 
$
9,440

 
$
316

 
$
10,136

 
$
324

Commercial real estate

 

 
91

 
11

 
1,124

 

Home equity line of credit
2,206

 
75

 
1,976

 
101

 
1,105

 
23

Residential land
1,532

 
40

 
1,094

 
117

 
1,518

 
66

Commercial construction

 

 

 

 

 

Residential construction

 

 

 

 

 

Commercial
3,275

 
28

 
2,776

 
54

 
8,694

 
370

Consumer
22

 

 
1

 

 
2

 

 
15,630

 
588

 
15,378

 
599

 
22,579

 
783

With an allowance recorded
 
 
 
 
 
 
 
 
 
 
 
Real estate:
 
 
 
 
 
 
 
 
 
 
 
Residential 1-4 family
8,878

 
363

 
9,818

 
493

 
11,589

 
457

Commercial real estate
982

 
42

 
1,241

 
54

 
1,962

 
15

Home equity line of credit
10,617

 
440

 
5,045

 
251

 
3,765

 
137

Residential land
37

 
3

 
1,308

 
97

 
2,964

 
206

Commercial construction

 

 

 

 

 

Residential construction

 

 

 

 

 

Commercial
1,789

 
122

 
3,691

 
723

 
16,106

 
456

Consumer
57

 
4

 
57

 
3

 
12

 

 
22,360

 
974

 
21,160

 
1,621

 
36,398

 
1,271

Total
 
 
 
 
 
 
 
 
 
 
 
Real estate:
 
 
 
 
 
 
 
 
 
 
 
Residential 1-4 family
17,473

 
808

 
19,258

 
809

 
21,725

 
781

Commercial real estate
982

 
42

 
1,332

 
65

 
3,086

 
15

Home equity line of credit
12,823

 
515

 
7,021

 
352

 
4,870

 
160

Residential land
1,569

 
43

 
2,402

 
214

 
4,482

 
272

Commercial construction

 

 

 

 

 

Residential construction

 

 

 

 

 

Commercial
5,064

 
150

 
6,467

 
777

 
24,800

 
826

Consumer
79

 
4

 
58

 
3

 
14

 

 
$
37,990

 
$
1,562

 
$
36,538

 
$
2,220

 
$
58,977

 
$
2,054

* Since loan was classified as impaired.
Schedule of loan modifications
Loan modifications that occurred during 2018, 2017, and 2016 and the impact on the allowance for loan losses were as follows:
(dollars in thousands)
Number of contracts
 
Outstanding recorded investment
 
Net increase in ALLL
Years ended
 
Pre-modification
 
Post-modification
 
December 31, 2018
 
 
 
 
 
 
 
Real estate:
 

 
 

 
 

 
 
Residential 1-4 family
5

 
$
1,107

 
$
1,133

 
$
17

Commercial real estate

 

 

 

Home equity line of credit
58

 
7,487

 
7,492

 
1,220

Residential land
5

 
1,776

 
1,786

 

Commercial construction

 

 

 

Residential construction

 

 

 

Commercial
13

 
2,550

 
2,550

 
176

Consumer

 

 

 

 
81

 
$
12,920

 
$
12,961

 
$
1,413

December 31, 2017
 
 
 
 
 
 
 
Real estate:
 
 
 
 
 
 
 
Residential 1-4 family
7

 
$
742

 
$
750

 
$
45

Commercial real estate

 

 

 

Home equity line of credit
46

 
3,016

 
3,002

 
557

Residential land
1

 
92

 
92

 

Commercial construction

 

 

 

Residential construction

 

 

 

Commercial
9

 
889

 
889

 
248

Consumer
1

 
59

 
59

 
27

 
64

 
$
4,798

 
$
4,792

 
$
877

December 31, 2016
 
 
 
 
 
 
 
Real estate:
 
 
 
 
 
 
 
Residential 1-4 family
14

 
$
3,131

 
$
3,245

 
$
337

Commercial real estate

 

 

 

Home equity line of credit
36

 
3,337

 
3,337

 
554

Residential land
2

 
203

 
204

 

Commercial construction

 

 

 

Residential construction

 

 

 

Commercial
15

 
20,266

 
20,266

 
865

Consumer

 

 

 

 
67

 
$
26,937

 
$
27,052

 
$
1,756

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 2018, 2017, and 2016 and for which the payment default occurred within one year of the modification, were as follows:
Years ended December 31
2018
 
2017
 
2016
(dollars in thousands)
Number of
 contracts
 
Recorded
investment
 
Number of
 contracts
 
Recorded
investment
 
Number of
contracts
 
Recorded
investment
Troubled debt restructurings that subsequently defaulted
 
 

 
 

 
 

 
 
 
 
Real estate:
 

 
 

 
 

 
 

 
 
 
 
Residential 1-4 family

 
$

 
1

 
$
222

 
1

 
$
239

Commercial real estate

 

 

 

 

 

Home equity line of credit
1

 
81

 

 

 

 

Residential land

 

 

 

 

 

Commercial construction

 

 

 

 

 

Residential construction

 

 

 

 

 

Commercial
1

 
246

 

 

 
1

 
24

Consumer

 

 

 

 

 

 
2

 
$
327

 
1

 
$
222

 
2

 
$
263

Schedule of amortized intangible assets
Changes in the carrying value of MSRs were as follows:
(in thousands)
Gross
carrying amount
1
 
Accumulated amortization1
 
Valuation allowance
 
Net
carrying amount
December 31, 2018
$
18,556

 
$
(10,494
)
 
$

 
$
8,062

December 31, 2017
$
17,511

 
$
(8,872
)
 
$

 
$
8,639

1 Reflects impact of loans paid in full.

Changes related to MSRs were as follows:
(in thousands)
2018

 
2017

 
2016

Mortgage servicing rights
 
 
 
 
 
Balance, January 1
$
8,639

 
$
9,373

 
$
8,884

Amount capitalized
1,045

 
1,239

 
2,740

Amortization
(1,622
)
 
(1,973
)
 
(2,251
)
Sale of mortgage servicing rights

 

 

Other-than-temporary impairment

 

 

Carrying amount before valuation allowance, December 31
8,062

 
8,639

 
9,373

Valuation allowance for mortgage servicing rights
 
 
 
 
 
Balance, January 1

 

 

Provision (recovery)

 

 

Other-than-temporary impairment

 

 

Balance, December 31

 

 

Net carrying value of mortgage servicing rights
$
8,062

 
$
8,639

 
$
9,373

Schedule of key assumptions used in estimating fair value
Key assumptions used in estimating the fair value of ASB’s MSRs used in the impairment analysis were as follows:
December 31
2018

 
2017

(dollars in thousands)
 
 
 
Unpaid principal balance
$
1,188,514

 
$
1,195,454

Weighted average note rate
3.98
%
 
3.94
%
Weighted average discount rate
10.0
%
 
10.0
%
Weighted average prepayment speed
6.5
%
 
9.0
%
The following table presents quantitative information about Level 3 fair value measurements for financial instruments measured at fair value on a nonrecurring basis:
 
 
 
 
 
 
 
Significant unobservable
 input value (1)
(dollars in thousands)
Fair value
 
Valuation technique
 
Significant unobservable input
 
Range
 
Weighted
Average
December 31, 2018
 
 
 
 
 
 
 
 
 
Home equity line of credit
$
77

 
Fair value of property or collateral
 
Appraised value less 7% selling cost
 
 
 
N/A (2)
Total loans
$
77

 
 
 
 
 
 
 
 
Real estate acquired in settlement of loans
$
186

 
Fair value of property or collateral
 
Appraised value less 7% selling cost
 
 
 
N/A (2)
December 31, 2017
 
 
 
 
 
 
 
 
 
Residential loans
$
613

 
Fair value of collateral
 
Appraised value less 7% selling cost
 
71-92%
 
84%
Commercial loans
2,008

 
Fair value of collateral
 
Appraised value
 
71-76%
 
75%
Total loans
$
2,621

 
 
 
 
 
 
 
 

(1)
Represent percent of outstanding principal balance.
(2)
N/A - Not applicable. There is one asset 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 MSRs to hypothetical adverse changes of 25 and 50 basis points in certain key assumptions was as follows:
December 31
2018

 
2017

(in thousands)
 
 
 
Prepayment rate:
 
 
 
25 basis points adverse rate change
$
(250
)
 
$
(869
)
50 basis points adverse rate change
(566
)
 
(1,828
)
Discount rate:
 
 
 
25 basis points adverse rate change
(139
)
 
(111
)
50 basis points adverse rate change
(275
)
 
(220
)
Schedule of deposit liabilities
The summarized components of deposit liabilities were as follows:
December 31
2018
 
2017
(dollars in thousands)
Weighted-average stated rate

 
Amount

 
Weighted-average stated rate

 
Amount 

Savings
0.07
%
 
$
2,322,552

 
0.07
%
 
$
2,303,450

Checking
 
 
 
 
 

 
 

Interest-bearing
0.09

 
1,055,019

 
0.03

 
944,833

Noninterest-bearing

 
932,608

 

 
896,292

Commercial checking

 
868,119

 

 
863,941

Money market
0.63

 
152,713

 
0.09

 
114,797

Time certificates
1.61

 
827,841

 
1.26

 
767,284

 
0.27
%
 
$
6,158,852

 
0.20
%
 
$
5,890,597

Schedule of maturities of term certificates
The approximate scheduled maturities of time certificates outstanding at December 31, 2018 were as follows:
(in thousands)
 
2019
$
508,833

2020
128,613

2021
107,095

2022
49,329

2023
30,456

Thereafter
3,515

 
$
827,841

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
2018

 
2017

 
2016

(in thousands)
 
 
 
 
 
Time certificates
$
11,044

 
$
7,687

 
$
5,390

Savings
1,639

 
1,567

 
1,402

Money market
602

 
168

 
202

Interest-bearing checking
706

 
238

 
173

 
$
13,991

 
$
9,660

 
$
7,167

Schedule of securities sold under agreements to repurchase
Securities sold under agreements to repurchase were summarized as follows:
December 31
2018
 
2017
Maturity
Repurchase liability

 
Weighted-average
interest rate

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

 
Repurchase liability

 
Weighted-average
interest rate

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

(dollars in thousands)
 

 
 

 
 

 
 
 
 
 
 
Overnight
$
65,040

 
0.75
%
 
$
92,290

 
$
140,859

 
0.65
%
 
$
165,464

1 to 29 days

 

 

 

 

 

30 to 90 days

 

 

 

 

 

Over 90 days

 

 

 

 

 

 
$
65,040

 
0.75
%
 
$
92,290

 
$
140,859

 
0.65
%
 
$
165,464

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 Sheets
 
Net amount of
 liabilities presented
in the Balance Sheets
Repurchase agreements
 
 

 
 

 
 

December 31, 2018
 
$
65

 
$

 
$
65

December 31, 2017
 
141

 

 
141

 
 
 
Gross amount not offset in the Balance Sheets
(in millions)
 
Net amount of 
liabilities presented
in the Balance Sheets
 
Financial
instruments
 
Cash
collateral
pledged
Commercial account holders
 
 

 
 

 
 

December 31, 2018
 
$
65

 
$
92

 
$

December 31, 2017
 
141

 
165

 

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)
2018

 
2017

 
2016

Amount outstanding as of December 31
$
65

 
$
141

 
$
93

Average amount outstanding during the year
$
99

 
$
98

 
$
170

Maximum amount outstanding as of any month-end
$
152

 
$
141

 
$
229

Weighted-average interest rate as of December 31
0.75
%
 
0.65
%
 
0.23
%
Weighted-average interest rate during the year
0.71
%
 
0.26
%
 
1.43
%
Weighted-average remaining days to maturity as of December 31
1

 
1

 
6

Schedule of advances from Federal Home Loan Bank
FHLB advances are fixed rate for a specific term and consist of the following:
December 31, 2018
Weighted-average
stated rate
 
Amount
(dollars in thousands)
 

 
 

Due in
 

 
 

2019
2.63
%
 
$
45,000

2020

 

2021

 

2022

 

2023

 

Thereafter

 

 
2.63
%
 
$
45,000

Schedule of actual and minimum required capital amounts and ratios
The tables below set forth actual and minimum required capital amounts and ratios:
 
Actual
 
Minimum required
 
Required to be well capitalized
(dollars in thousands)
Capital
 
Ratio
 
Capital
 
Ratio
 
Capital
 
Ratio
December 31, 2018
 
 
 
 
 
 
 
 
 
 
 
Tier 1 leverage
606,291

 
8.70
%
 
278,811

 
4.00
%
 
348,514

 
5.00
%
Common equity tier 1
606,291

 
12.80
%
 
213,190

 
4.50
%
 
307,941

 
6.50
%
Tier 1 capital
606,291

 
12.80
%
 
284,253

 
6.00
%
 
379,004

 
8.00
%
Total capital
660,151

 
13.93
%
 
379,004

 
8.00
%
 
473,755

 
10.00
%
December 31, 2017
 
 
 
 
 
 
 
 
 
 
 
Tier 1 leverage
571,810

 
8.58
%
 
266,430

 
4.00
%
 
333,038

 
5.00
%
Common equity tier 1
571,810

 
12.95
%
 
198,628

 
4.50
%
 
286,907

 
6.50
%
Tier 1 capital
571,810

 
12.95
%
 
264,838

 
6.00
%
 
353,117

 
8.00
%
Total capital
626,987

 
14.20
%
 
353,117

 
8.00
%
 
441,396

 
10.00
%
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
2018
 
2017
(in thousands)
Notional amount
 
Fair value
 
Notional amount
 
Fair value
Interest rate lock commitments
$
10,180

 
$
91

 
$
13,669

 
$
131

Forward commitments
10,132

 
(43
)
 
14,465

 
(24
)
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
2018
 
2017
(in thousands)
Asset derivatives
 
Liability derivatives
 
Asset derivatives
 
Liability derivatives
Interest rate lock commitments
$
91

 
$

 
$
133

 
$
2

Forward commitments

 
43

 
4

 
28

 
$
91

 
$
43

 
$
137

 
$
30

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 ASB’s 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
 
2018
 
2017
 
2016
Interest rate lock commitments
Mortgage banking income
 
$
(40
)
 
$
(290
)
 
$
37

Forward commitments
Mortgage banking income
 
(19
)
 
153

 
(148
)
 

 
$
(59
)
 
$
(137
)
 
$
(111
)
Schedule of off balance sheet arrangements
The following is a summary of outstanding off-balance sheet arrangements:
December 31
2018

 
2017

(in thousands)
 
 
 
Unfunded commitments to extend credit:
 

 
 
Home equity line of credit
$
1,242,804

 
$
1,214,103

Commercial and commercial real estate
515,058

 
466,510

Consumer
70,292

 
68,053

Residential 1-4 family
17,552

 
18,635

Commercial and financial standby letters of credit
13,340

 
13,136

Total
$
1,859,046

 
$
1,780,437