XML 21 R11.htm IDEA: XBRL DOCUMENT v3.22.1
Fair Value
3 Months Ended
Mar. 31, 2022
Fair Value Disclosures [Abstract]  
Fair Value

3. Fair Value

FASB ASC Topic 820, Fair Value Measurements, defines fair value as the price that would be received to sell an asset or paid to transfer a liability (an exit price) in an orderly transaction between market participants. A fair value measurement assumes that the transaction to sell the asset or transfer the liability occurs in the principal market for the asset or liability or, in the absence of a principal market, the most advantageous market for the asset or liability. The price in the principal (or most advantageous) market used to measure the fair value of the asset or liability shall not be adjusted for transaction costs. An orderly transaction is a transaction that assumes exposure to the market for a period prior to the measurement date to allow for marketing activities that are usual and customary for transactions involving such assets and liabilities; it is not a forced transaction. Market participants are buyers and sellers in the principal market that are (i) independent, (ii) knowledgeable, (iii) able to transact and (iv) willing to transact.

FASB ASC Topic 820 requires the use of valuation techniques that are consistent with the market approach, the income approach and/or the cost approach. The market approach uses prices and other relevant information generated by market transactions involving identical or comparable assets and liabilities. The income approach uses valuation techniques to convert future amounts, such as cash flows or earnings, to a single present amount on a discounted basis. The cost approach is based on the amount that currently would be required to replace the service capacity of an asset (replacement cost). Valuation techniques should be consistently applied. Inputs to valuation techniques refer to the assumptions that market participants would use in pricing the asset or liability. Inputs may be observable, meaning those that reflect the assumptions market participants would use in pricing the asset or liability developed based on the best information available. In that regard, FASB ASC Topic 820 established a fair value hierarchy for valuation inputs that gives the highest priority to quoted prices in active markets for identical assets or liabilities and the lowest priority to unobservable inputs. The fair value hierarchy is as follows:

Level 1: Quoted prices (unadjusted) in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date.
Level 2: Inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. These might include quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active, inputs other than quoted prices that are observable for the asset or liability (such as interest rates, prepayment speeds, credit risks, etc.) or inputs that are derived principally from or corroborated by market data by a correlation or other means.
Level 3: Unobservable inputs for determining fair value of assets and liabilities that reflect an entity’s own assumptions about the assumptions that market participants would use in pricing the assets or liabilities.

A description of the valuation methodologies used for instruments measured at fair value, as well as the general classification of such instruments pursuant to the valuation hierarchy, is set forth below.

Available-for-sale securities - Securities classified as available for sale are generally reported at fair value utilizing Level 2 inputs where the Company obtains fair value measurements from an independent pricing service that uses matrix pricing, which is a mathematical technique widely used in the industry to value debt securities without relying exclusively on quoted prices for the specific securities but rather by relying on the securities’ relationship to other benchmark quoted securities (Level 2 inputs). The fair value measurements consider observable data that may include dealer quotes, market spreads, cash flows and the bonds’ terms and conditions, among other things. Securities in Level 2 include U.S. federal government agencies, mortgage-backed securities, asset-backed securities, corporate bonds and municipal securities.

Equity securities – These securities are reported at fair value utilizing Level 1 inputs where the Company obtains fair value measurements from a broker.

Loans held for sale, carried at fair value – The Company has elected the fair value option for all loans held for sale originated after January 31, 2020.

The fair value of conventional loans held for sale is determined using the current 15 day forward contract price for either 15 or 30 year conventional mortgages (Level 2). The fair value of permanent construction loans held for sale is determined using the current 60 day forward contract price for 15 or 30 years conventional mortgages which is then adjusted for unobservable market data such as estimated fall out rates and estimated time from origination to completion of construction (Level 3).

Collateral dependent loans - Fair values for individually analyzed collateral dependent loans are generally based on appraisals obtained from licensed real estate appraisers and in certain circumstances consideration of offers obtained to purchase properties prior to foreclosure. Appraisals for commercial real estate generally use three methods to derive value: cost, sales or market comparison and income approach. The cost method bases value on the cost to replace the current property. Value of market comparison approach evaluates the sales price of similar properties in the same market area. The income approach considers net operating income generated by the property and an investor’s required return. Adjustments are routinely made in the appraisal process by the independent appraisers to adjust for differences between the comparable sales and income data available. Comparable sales adjustments are based on known sales prices of similar type and similar use properties and duration of time that the property has been on the market to sell. Such adjustments made in the appraisal process are typically significant and result in a Level 3 classification of the inputs for determining fair value.

Real estate held for sale - Assets acquired through or instead of loan foreclosure are initially recorded at fair value less costs to sell when acquired, establishing a new cost basis. These assets are then reviewed monthly by members of the asset review committee for valuation changes and are accounted for at lower of cost or fair value less estimated costs to sell. Fair value is commonly based on recent real estate appraisals which may utilize a single valuation approach or a combination of approaches including cost, comparable sales and the income approach. Adjustments are routinely made in the appraisal process by the independent appraisers to adjust for differences between the comparable sales and income data available. Such adjustments may be significant and typically result in a Level 3 classification of the inputs for determining fair value.

Appraisals for both individually analyzed collateral-dependent loans and other real estate owned ("OREO") are performed by certified general appraisers (for commercial properties) or certified residential appraisers (for residential properties) whose qualifications and licenses have been reviewed and verified by the Company. Once received, a member of the Company’s asset quality or collections department reviews the assumptions and approaches utilized in the appraisal. Appraisal values are discounted from 0% to 30% to account for other factors that may impact the value of collateral. In determining the value of individually analyzed collateral dependent loans and OREO, significant unobservable inputs may be used, which include but are not limited to: physical condition of comparable properties sold, net operating income generated by the property and investor rates of return.

Mortgage servicing rights - On a quarterly basis, mortgage servicing rights are evaluated for impairment based upon the fair value of the rights as compared to the carrying amount. If the carrying amount of an individual tranche exceeds fair value, impairment is recorded on that tranche so that the servicing asset is carried at fair value. Fair value is determined at a tranche level based on a model that calculates the present value of estimated future net servicing income. The valuation model utilizes assumptions that market participants would use in estimating future net servicing income and are validated against available market data (Level 2).

Mortgage banking derivative - The fair value of mortgage banking derivatives are evaluated monthly based on derivative valuation models using quoted prices for similar assets adjusted for specific attributes of the commitments and other observable market data at the valuation date (Level 2).

Interest rate swaps – The Company periodically enters into interest rate swap agreements with its commercial customers who desire a fixed rate loan term that is longer than the Company is willing to extend. The Company then enters into a reciprocal swap agreement with a third party that offsets the interest rate risk from the interest rate swap extended to the customer. The interest rate swaps are derivative instruments which are carried at fair value on the statement of financial condition. The Company uses an independent third party to perform a market valuation analysis for both swap positions (Level 2).

The Company also enters into cash flow hedge derivative instruments to hedge the risk of variability in cash flows (future interest payments) attributable to changes in the contractually specified LIBOR benchmark interest rate on the Company’s floating rate loan pool. The Company uses an independent third party to perform a market valuation analysis for these derivatives (Level 2).

The following table summarizes the financial assets measured at fair value on a recurring basis segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value:

Assets and Liabilities Measured on a Recurring Basis

 

March 31, 2022

 

Level 1
Inputs

 

 

Level 2
Inputs

 

 

Level 3
Inputs

 

 

Total
Fair Value

 

 

 

(In Thousands)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Available for sale securities:

 

 

 

 

 

 

 

 

 

 

 

 

Obligations of U.S. federal government corporations and
        agencies

 

$

 

 

$

161,433

 

 

$

 

 

$

161,433

 

Mortgage-backed securities

 

 

 

 

 

200,824

 

 

 

 

 

 

200,824

 

Collateralized mortgage obligations

 

 

 

 

 

305,529

 

 

 

 

 

 

305,529

 

Asset-backed securities

 

 

 

 

 

213,097

 

 

 

 

 

 

213,097

 

Corporate bonds

 

 

 

 

 

72,719

 

 

 

 

 

 

72,719

 

Obligations of state and political subdivisions

 

 

 

 

 

265,764

 

 

 

 

 

 

265,764

 

Equity securities

 

 

13,454

 

 

 

 

 

 

 

 

 

13,454

 

Loans held for sale, at fair value

 

 

 

 

 

37,014

 

 

 

116,484

 

 

 

153,498

 

Interest rate swaps

 

 

 

 

 

2,338

 

 

 

 

 

 

2,338

 

Mortgage banking derivative

 

 

 

 

 

9,923

 

 

 

 

 

 

9,923

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

     Interest rate swaps

 

 

 

 

 

2,338

 

 

 

 

 

 

2,338

 

Cash flow hedge derivative

 

 

 

 

 

16,180

 

 

 

 

 

 

16,180

 

 

December 31, 2021

 

Level 1
Inputs

 

 

Level 2
Inputs

 

 

Level 3
Inputs

 

 

Total
Fair Value

 

 

 

(In Thousands)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Available for sale securities:

 

 

 

 

 

 

 

 

 

 

 

 

Obligations of U.S. federal government corporations and
  agencies

 

$

 

 

$

174,710

 

 

$

 

 

$

174,710

 

Mortgage-backed securities

 

 

 

 

 

206,751

 

 

 

 

 

 

206,751

 

Collateralized mortgage obligations

 

 

 

 

 

260,168

 

 

 

 

 

 

260,168

 

Asset-backed securities

 

 

 

 

 

220,536

 

 

 

 

 

 

220,536

 

Corporate bonds

 

 

 

 

 

70,893

 

 

 

 

 

 

70,893

 

Obligations of state and political subdivisions

 

 

 

 

 

273,202

 

 

 

 

 

 

273,202

 

Equity securities

 

 

14,097

 

 

 

 

 

 

 

 

 

14,097

 

Loans held for sale, at fair value

 

 

 

 

 

28,780

 

 

 

134,167

 

 

 

162,947

 

Interest rate swaps

 

 

 

 

 

1,287

 

 

 

 

 

 

1,287

 

Mortgage banking derivative

 

 

 

 

 

2,336

 

 

 

 

 

 

2,336

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swaps

 

 

 

 

 

1,292

 

 

 

 

 

 

1,292

 

 

The table below presents a reconciliation of assets that are measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the three month periods ended March 31, 2022 and 2021.

There were no securities that were measured at Level 3 for the three month periods ended March 31, 2022 and 2021.

 

 

Construction loans held for sale

 

 

Three Months Ended
March 31,

 

 

2022

 

 

2021

 

Balance of recurring Level 3 assets at beginning of period

$

134,167

 

 

$

123,029

 

Total gains (losses) for the period

 

 

 

 

 

      Included in change in fair value of loans held for sale

 

(13,459

)

 

 

(5,568

)

Originations

 

36,343

 

 

 

34,003

 

Sales

 

(40,567

)

 

 

(16,826

)

Balance of recurring Level 3 assets at end of period

$

116,484

 

 

$

134,638

 

 

For Level 3 assets and liabilities measured at fair value on a recurring basis, the significant unobservable inputs used in the fair value measurements were as follows:

 

March 31, 2022

 

Fair Value

 

 

Valuation Technique

 

Unobservable Inputs

 

Range of
Inputs

 

 

 

 

 

(Dollars in Thousands)

Construction loans held for sale

 

$

116,484

 

 

Quoted market price

 

Time discount using the 60 day forward contract

 

0.00% - 1.52%

 

 

December 31, 2021

 

Fair Value

 

 

Valuation Technique

 

Unobservable Inputs

 

Range of
Inputs

 

 

 

 

 

(Dollars in Thousands)

Construction loans held for sale

 

$

134,167

 

 

Quoted market price

 

Time discount using the 60 day forward contract

 

0.00% - 1.86%

 

The following table summarizes the financial assets measured at fair value on a non-recurring basis segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value:

Assets and Liabilities Measured on a Non-Recurring Basis

 

March 31, 2022

 

Level 1
Inputs

 

 

Level 2
Inputs

 

 

Level 3
Inputs

 

 

Total Fair
Value

 

 

 

(In Thousands)

 

Individually analyzed loans

 

 

 

 

 

 

 

 

 

 

 

 

      Residential

 

$

 

 

$

 

 

$

16

 

 

 

16

 

Commercial real estate

 

 

 

 

 

 

 

 

3,218

 

 

 

3,218

 

Commercial

 

 

 

 

 

 

 

 

6,998

 

 

 

6,998

 

Total individually analyzed loans

 

 

 

 

 

 

 

 

10,232

 

 

 

10,232

 

Mortgage servicing rights

 

 

 

 

 

20,715

 

 

 

 

 

 

20,715

 

 

December 31, 2021

 

Level 1
Inputs

 

 

Level 2
Inputs

 

 

Level 3
Inputs

 

 

Total Fair
Value

 

 

 

(In Thousands)

 

Individually analyzed loans

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

 

 

$

 

 

$

2,749

 

 

$

2,749

 

Commercial

 

 

 

 

 

 

 

 

8,564

 

 

 

8,564

 

Total individually analyzed loans

 

 

 

 

 

 

 

 

11,313

 

 

 

11,313

 

Mortgage servicing rights

 

 

 

 

 

19,538

 

 

 

 

 

 

19,538

 

 

 

For Level 3 assets and liabilities measured at fair value on a non-recurring basis as of March 31, 2022, the significant unobservable inputs used in the fair value measurements were as follows:

 

 

 

Fair
Value

 

 

Valuation
Technique

 

Unobservable
Inputs

 

Range of
Inputs

 

 

Weighted
Average

 

 

 

 

 

 

(Dollars in Thousands)

 

Individually analyzed Loans-
   Applies to loan classes with an
   appraisal valuation

 

$

5,199

 

 

Appraisals which utilize sales comparison, net income and cost approach

 

Discounts for collection issues and changes in market conditions

 

20-50%

 

 

 

31.38

%

Individually analyzed Loans-
   Applies to loan classes without
   an appraisal valuation

 

$

5,033

 

 

Equitable Recoupment claim estimate

 

Discounts for collection issues

 

 

25

%

 

 

25.00

%

 

For Level 3 assets and liabilities measured at fair value on a non-recurring basis as of December 31, 2021, the significant unobservable inputs used in the fair value measurements were as follows:

 

 

 

Fair
Value

 

 

Valuation
Technique

 

Unobservable
Inputs

 

Range of
Inputs

 

 

Weighted
Average

 

 

 

 

 

 

(Dollars in Thousands)

 

Individually analyzed Loans-
   Applies to loan classes with an
   appraisal valuation

 

$

5,821

 

 

Appraisals which utilize sales comparison, net income and cost approach

 

Discounts for collection issues and changes in market conditions

 

20-50%

 

 

 

35.18

%

Individually analyzed Loans-
   Applies to loan classes without
   an appraisal valuation

 

$

5,492

 

 

Equitable Recoupment claim estimate

 

Discounts for collection issues

 

 

25

%

 

 

25.00

%

 

 

The Company has elected the fair value option for new applications accepted after January 31, 2020, and subsequently originated for residential mortgage and permanent construction loans held for sale. These loans are intended for sale and the Company believes that fair value is the best indicator of the resolution of these loans. Interest income is recorded based on the contractual terms of the loan and in accordance with the Company’s policies.

 

The aggregate fair value of the residential mortgage loans held for sale at March 31, 2022 and December 31, 2021 was $37.0 million and $28.8 million, respectively, and they had a contractual balance of $36.1 million and $27.7 million, respectively, for these same periods. The difference between the fair value and the contractual balance is recorded in gains and losses on the sale of loans held for sale. For the three months ended March 31, 2022, $1.5 million was recorded in losses on the sale of loans held for sale for the change in fair value. For the three months ended March 31, 2021, $4.3 million was recorded in gains on the sale of loans held for sale for the change in fair value.

 

The aggregate fair value of the permanent construction loans held for sale at March 31, 2022 and December 31, 2021, was $116.5 million and $134.2 million, respectively, and they had a contractual balance of $120.8 million and $125.0 million, respectively, for these same periods. The difference between the fair value and the contractual balance is recorded in gains and losses on the sale of loans held for sale. For the three months ended March 31, 2022, $13.4 million, was recorded in losses on the sale of loans held for sale for the change in

fair value. For the three months ended March 31, 2021, $5.6 million, was recorded in losses on the sale of loans held for sale for the change in fair value.

 

In accordance with FASB ASC Topic 825, the Fair Value Measurements tables are a comparative condensed consolidated statement of financial condition based on carrying amount and estimated fair values of financial instruments as of March 31, 2022, and December 31, 2021. Accordingly, the aggregate fair value amounts presented do not represent the underlying value to Premier.

Much of the information used to arrive at “fair value” is highly subjective and judgmental in nature and therefore the results may not be precise. Subjective factors include, among other things, estimated cash flows, risk characteristics and interest rates, all of which are subject to change. With the exception of investment securities, the Company’s financial instruments are not readily marketable and market prices do not exist. Since negotiated prices for the instruments, which are not readily marketable, depend greatly on the motivation of the buyer and seller, the amounts that will actually be realized or paid per settlement or maturity of these instruments could be significantly different.

The carrying amount of cash and cash equivalents, as a result of their short-term nature, is considered to be equal to fair value and are classified as Level 1.

It was not practicable to determine the fair value of FHLB stock due to restrictions placed on its transferability.

The Company’s loans were valued on an individual basis, with consideration given to the loans’ underlying characteristics, including account types, remaining terms (in months), annual interest rates or coupons, interest types, past delinquencies, timing of principal and interest payments, current market rates, loss exposures, and remaining balances. The model utilizes a discounted cash flow (“DCF”) approach to estimate the fair value of the loans using assumptions for the coupon rates, remaining maturities, prepayment speeds, projected default probabilities, losses given defaults, and estimates of prevailing discount rates. The DCF approach models the credit losses directly in the projected cash flows. The model applies various assumptions regarding credit, interest, and prepayment risks for the loans based on loan types, payment types and fixed or variable classifications. The estimated fair value of individually analyzed loans is based on the fair value of the collateral, less estimated cost to sell, or the present value of the loan’s expected future cash flows (discounted at the loan’s effective interest rate). All individually analyzed loans are classified as Level 3 within the valuation hierarchy.

The fair value of non-interest bearing deposits are considered equal to the amount payable on demand at the reporting date (i.e. carrying value) and are classified as Level 1. The fair value of savings, checking and certain money market accounts are equal to their carrying amounts and are a Level 1 classification. Fair values of fixed rate certificates of deposit are estimated using a DCF calculation that applies interest rates currently being offered on certificates to a schedule of aggregated expected monthly maturities on time deposits resulting in a Level 2 classification.

The carrying value of notes payable, as a result of their short-term nature, is considered to be equal to fair value and are classified as Level 1.

The fair values of securities sold under repurchase agreements are equal to their carrying amounts resulting in a Level 1 classification. The carrying value of floating rate subordinated debentures was considered to be the carrying value as the debt is floating rate and can be prepaid at any time without penalty. The carrying value of fixed rate subordinated debt is estimated using a DCF calculation that applies interest rates currently being offered in the market to the expected maturity of the debt.

FHLB advances with maturities greater than 90 days are valued based on a DCF analysis, using interest rates currently being quoted for similar characteristics and maturities resulting in a Level 2 classification. The cost or value of any call or put options is based on the estimated cost to settle the option at March 31, 2022.

The carrying value and estimated fair values of financial instruments at March 31, 2022 and December 31, 2021, were as follows:

 

 

 

 

 

 

Fair Value Measurements at March 31, 2022

 

 

 

 

 

 

(In Thousands)

 

 

 

Carrying
Value

 

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Financial Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

153,766

 

 

$

153,766

 

 

$

153,766

 

 

$

 

 

$

 

Securities available for sale

 

 

1,219,365

 

 

 

1,219,365

 

 

 

 

 

 

1,219,365

 

 

 

 

Equity securities

 

 

13,454

 

 

 

13,454

 

 

 

13,454

 

 

 

 

 

 

 

Accrued interest receivable

 

 

21,765

 

 

 

21,765

 

 

 

21,765

 

 

 

 

 

 

 

Federal Home Loan Bank Stock

 

 

15,332

 

 

N/A

 

 

N/A

 

 

N/A

 

 

N/A

 

Loans receivable, net

 

 

5,321,136

 

 

 

5,319,654

 

 

 

 

 

 

 

 

 

5,319,654

 

Loans held for sale, carried at fair value

 

 

153,498

 

 

 

153,498

 

 

 

 

 

 

37,014

 

 

 

116,484

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

$

6,317,235

 

 

$

6,306,616

 

 

$

5,592,560

 

 

$

714,056

 

 

$

 

Advances from Federal Home Loan Bank

 

 

150,000

 

 

 

150,000

 

 

 

 

 

 

150,000

 

 

 

 

Subordinated debentures

 

 

85,008

 

 

 

84,168

 

 

 

 

 

 

84,168

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements at December 31, 2021

 

 

 

 

 

 

(In Thousands)

 

 

 

Carrying
Value

 

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Financial Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

161,566

 

 

$

161,566

 

 

$

161,566

 

 

$

 

 

$

 

Securities available for sale

 

 

1,206,260

 

 

 

1,206,260

 

 

 

 

 

 

1,206,260

 

 

 

 

Equity securities

 

 

14,097

 

 

 

14,097

 

 

 

14,097

 

 

 

 

 

 

 

Accrued interest receivable

 

 

20,767

 

 

 

20,767

 

 

 

20,767

 

 

 

 

 

 

 

Federal Home Loan Bank Stock

 

 

11,585

 

 

N/A

 

 

N/A

 

 

N/A

 

 

N/A

 

Loans receivable, net

 

 

5,229,700

 

 

 

5,265,689

 

 

 

 

 

 

 

 

 

5,265,689

 

Loans held for sale, carried at fair value

 

 

162,947

 

 

 

162,947

 

 

 

 

 

 

28,780

 

 

 

134,167

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

$

6,282,051

 

 

$

6,280,336

 

 

$

5,481,928

 

 

$

798,408

 

 

$

 

Subordinated debentures

 

 

84,976

 

 

 

85,417

 

 

 

 

 

 

 

 

 

85,417