XML 43 R30.htm IDEA: XBRL DOCUMENT v3.21.2
Fair Value
12 Months Ended
Dec. 31, 2020
Fair Value Disclosures [Abstract]  
Fair Value

22.

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, 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 Bloomberg or a broker.

Loans held for sale, carried at fair value – The Company elected the fair value option for all conventional residential one-to four-family loans held for sale and all permanent construction loans held for sale that were acquired from UCFC in the Merger.  In addition, 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 year 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 Dependant 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 collateral-dependent loans and other real estate owned 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 collateral dependent loans and other real estate owned, 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).    

Purchased and written certificate of deposit option – The Company acquired purchased and written certificate of deposit options in its Merger with UCFC.  These written and purchased options are mirror derivative instruments which are carried at fair value on the statement of financial condition.  The Company uses an independent third party that performs a market valuation analysis for purchased and written certificate of deposit options.  (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 that performs a market valuation analysis for both swap positions. (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

 

December 31, 2020

 

Level 1

Inputs

 

 

Level 2

Inputs

 

 

Level 3

Inputs

 

 

Total Fair

Value

 

 

 

(In Thousands)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available for sale securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Obligations of U.S. government corporations and agencies

 

$

 

 

$

40,940

 

 

$

 

 

$

40,940

 

Mortgage-backed securities

 

 

 

 

 

277,182

 

 

 

 

 

 

277,182

 

Collateralized mortgage obligations

 

 

 

 

 

106,299

 

 

 

 

 

 

106,299

 

Asset-backed securities

 

 

 

 

 

30,546

 

 

 

 

 

 

30,546

 

Corporate bonds

 

 

 

 

 

44,169

 

 

 

 

 

 

44,169

 

Obligations of state and political subdivisions

 

 

 

 

 

237,518

 

 

 

 

 

 

237,518

 

Equity securities

 

 

1,090

 

 

 

 

 

 

 

 

 

1,090

 

Loans held for sale, at fair value

 

 

 

 

 

98,587

 

 

 

123,029

 

 

 

221,616

 

Purchased certificate of deposit option

 

 

 

 

 

56

 

 

 

 

 

 

56

 

Interest rate swaps

 

 

 

 

 

1,870

 

 

 

 

 

 

1,870

 

Mortgage banking derivative - asset

 

 

 

 

 

3,833

 

 

 

 

 

 

3,833

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Written certificate of deposit option

 

 

 

 

 

56

 

 

 

 

 

 

56

 

Interest rate swaps

 

 

 

 

 

2,036

 

 

 

 

 

 

2,036

 

 

 

December 31, 2019

 

Level 1

Inputs

 

 

Level 2

Inputs

 

 

Level 3

Inputs

 

 

Total Fair

Value

 

 

 

(In Thousands)

 

Available for sale securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Obligations of U.S. government corporations and agencies

 

$

 

 

$

2,524

 

 

$

 

 

$

2,524

 

Mortgage-backed securities

 

 

 

 

 

89,647

 

 

 

 

 

 

89,647

 

REMICs

 

 

 

 

 

1,636

 

 

 

 

 

 

1,636

 

Collateralized mortgage obligations

 

 

 

 

 

82,101

 

 

 

 

 

 

82,101

 

Corporate bonds

 

 

 

 

 

12,101

 

 

 

 

 

 

12,101

 

Obligations of state and political subdivisions

 

 

 

 

 

92,028

 

 

 

3,411

 

 

 

95,439

 

Mortgage banking derivative - asset

 

 

 

 

 

892

 

 

 

 

 

 

892

 

 

The tables below present a reconciliation of all assets measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the twelve month periods ended December 31, 2020 and 2019.

 

 

Construction loans held for sale

 

 

Twelve Months Ended

December 31,

 

 

2020

 

 

2019

 

Balance of recurring Level 3 assets at beginning of period

$

 

 

$

 

Total gains (losses) for the period

 

 

 

 

 

 

 

      Included in change in fair value of loans held for sale

 

13,492

 

 

 

 

Originations

 

108,847

 

 

 

 

Acquired in acquisition

 

37,711

 

 

 

 

Sales

 

(37,021

)

 

 

 

Balance of recurring Level 3 assets at end of period

$

123,029

 

 

$

 

 

 

 

 

 

 

 

 

 

Securities available-for-sale

 

 

Twelve Months Ended

December 31,

 

 

2020

 

 

2019

 

Balance of recurring Level 3 assets at beginning of period

$

3,411

 

 

$

 

Balance of assets classified as Level 3 during the period

 

 

 

 

3,411

 

Balance of Level 3 assets moved to Level 2 during the period

 

(3,411

)

 

 

 

Balance of recurring Level 3 assets at end of period

$

 

 

$

3,411

 

 

 

 

 

 

 

 

 

 

The Company has elected the fair value option for new applications taken post 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.  There were no loans at December 31, 2019, where the fair value option had been elected.  

 

The aggregate fair value of the residential mortgage loans held for sale at December 31, 2020 was $98.6 million and they had a contractual balance of $93.2 million for this same period.  The difference between these two figures is recorded in gains and losses on the sale of loans held for sale.  For the twelve months ended December 31, 2020, $5.4 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 December 31, 2020 was $123.0 million and they had a contractual balance of $109.5 million for this same period.  The difference between these two figures is recorded in gains and losses on the sale of loans held for sale.  For the twelve months ended December 31, 2020, $13.5 was recorded in gains on the sale of loans held for sale for the change in fair value.

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

 

December 31, 2020

 

Level 1

Inputs

 

 

Level 2

Inputs

 

 

Level 3

Inputs

 

 

Total Fair

Value

 

 

 

(In Thousands)

 

Collateral dependent loans held for sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Real Estate

 

$

 

 

$

 

 

$

4,601

 

 

$

4,601

 

Commercial

 

 

 

 

 

 

 

 

7,151

 

 

 

7,151

 

Total individually analyzed loans

 

 

 

 

 

 

 

 

11,752

 

 

 

11,752

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage servicing rights

 

 

 

 

 

13,153

 

 

 

 

 

 

13,153

 

 

December 31, 2019

 

Level 1

Inputs

 

 

Level 2

Inputs

 

 

Level 3

Inputs

 

 

Total Fair

Value

 

 

 

(In Thousands)

 

Impaired loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Real Estate

 

$

 

 

$

 

 

$

68

 

 

$

68

 

Commercial

 

 

 

 

 

 

 

 

38

 

 

 

38

 

Total impaired loans

 

 

 

 

 

 

 

 

106

 

 

 

106

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage servicing rights

 

 

 

 

 

273

 

 

 

 

 

 

273

 

 

For Level 3 assets and liabilities measured at fair value on a nonrecurring basis as of December 31, 2020, 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)

 

Collateral Dependent Loans- Applies to

   all loan classes

 

$

11,752

 

 

Appraisals which utilize

sales comparison, net

income and cost approach

 

Discounts for collection

issues and changes in

market conditions

 

5 - 37%

 

24.17%

 

 

For Level 3 assets and liabilities measured at fair value on a nonrecurring basis as of December 31, 2019, 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)

 

Impaired Loans- Applies to

   all loan classes

 

$

106

 

 

Appraisals which utilize

sales comparison, net

income and cost approach

 

Discounts for collection

issues and changes in

market conditions

 

10-13%

 

10.86%

 

 

Individually analyzed loans, which are evaluated using the fair value of the collateral for collateral dependent loans, had a fair value of $11.7 million that includes a valuation allowance of $2.9 million and a fair value of $106,000 that includes a valuation allowance of $26,000 at December 31, 2020 and 2019, respectively. A provision expense of $2.9 million, $12,000, $1.2 million for the years ended December 31, 2020, 2019 and 2018, respectively, related to these loans was included in earnings.

Mortgage servicing rights, which are carried at the lower of cost or fair value, had a fair value of $13.2 million with a valuation allowance of $8.5 million and a fair value of $273,000 with a valuation allowance of $534,000 at December 31, 2020 and 2019, respectively.  Expense of $8.0 million and $234,000 was included in earnings for the years ended December 31, 2020 and 2019, respectively, and a recovery of $132,000 was included in earnings for the year ended December 31, 2018.

Real estate held for sale is determined using Level 3 inputs which include appraisals and are adjusted for changes in market conditions. The change in fair value of real estate held for sale was $0, $264,000 and $552,000 for the years ended December 31, 2020, 2019 and 2018, respectively, which was recorded directly as an adjustment to current earnings through noninterest expense.

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 December 31, 2020, and December 31, 2019. Accordingly, the aggregate fair value amounts presented do not represent the underlying value of 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 adopted the amendments to ASU 2016-01 relating to the loan portfolio in 2018 and an exit price income approach is now used to determine the fair value. The 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 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 discounted cash flow 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. For all periods presented, 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 noninterest-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, NOW 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 discounted cash flow 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 fair values of securities sold under repurchase agreements are equal to their carrying amounts resulting in a Level 1 classification.  The fair value of subordinated debentures are estimated using a discounted cash flow calculation that applies interest rates currently being offered on subordinated debentures to the schedule of maturities on the subordinated debt tranches resulting in a Level 2 classification.

FHLB advances with maturities greater than 90 days are valued based on discounted cash flow analysis, using interest rates currently being quoted for similar characteristics and maturities resulting in a Level 2 classification.

 

 

 

 

 

 

 

Fair Value Measurements at December 31, 2020

(In Thousands)

 

 

 

Carrying

Value

 

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Financial Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

159,266

 

 

$

159,266

 

 

$

159,266

 

 

$

 

 

$

 

Securities available for sale

 

 

736,654

 

 

 

736,654

 

 

 

 

 

 

736,654

 

 

 

 

Equity securities

 

 

1,090

 

 

 

1,090

 

 

 

1,090

 

 

 

 

 

 

 

FHLB Stock

 

 

16,026

 

 

N/A

 

 

N/A

 

 

N/A

 

 

N/A

 

Loans receivable, net

 

 

5,409,161

 

 

 

5,412,814

 

 

 

 

 

 

 

 

 

5,412,814

 

Loans held for sale, carried at fair value

 

 

221,616

 

 

 

221,616

 

 

 

 

 

 

98,587

 

 

 

123,029

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

$

6,047,841

 

 

$

6,056,426

 

 

$

4,925,411

 

 

$

1,131,015

 

 

$

 

Subordinated debentures

 

 

84,860

 

 

 

83,237

 

 

 

 

 

 

 

 

 

83,237

 

 

 

 

 

 

 

 

Fair Value Measurements at December 31, 2019

(In Thousands)

 

 

 

Carrying

Value

 

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Financial Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

131,254

 

 

$

131,254

 

 

$

131,254

 

 

$

 

 

$

 

Investment securities

 

 

283,448

 

 

 

283,448

 

 

 

 

 

 

280,037

 

 

 

3,411

 

FHLB Stock

 

 

11,915

 

 

N/A

 

 

N/A

 

 

N/A

 

 

N/A

 

Loans, net, including loans held for sale

 

 

2,764,329

 

 

 

2,756,092

 

 

 

 

 

 

18,456

 

 

 

2,737,636

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

$

2,870,325

 

 

$

2,871,166

 

 

$

2,131,537

 

 

$

739,629

 

 

$

 

Advances from FHLB

 

 

85,063

 

 

 

85,003

 

 

 

 

 

 

85,003

 

 

 

 

Securities sold under repurchase agreements

 

 

2,999

 

 

 

2,999

 

 

 

2,999

 

 

 

 

 

 

 

Subordinated debentures

 

 

36,083

 

 

 

36,083

 

 

 

 

 

 

36,083