XML 41 R28.htm IDEA: XBRL DOCUMENT v3.4.0.3
FAIR VALUE
3 Months Ended
Mar. 31, 2016
FAIR VALUE

NOTE 20 – FAIR VALUE

 

Fair Value Measurement

 

The FASB authoritative guidance for fair value measurement defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. This guidance also establishes a fair value hierarchy for classifying financial instruments. The hierarchy is based on whether the inputs to the valuation techniques used to measure fair value are observable or unobservable. Three levels of inputs may be used to measure fair value:

 

 

Level 1Valuations of Level 1 assets and liabilities are obtained from readily available pricing sources for market transactions involving identical assets or liabilities. Level 1 assets and liabilities include equity securities that trade in an active exchange market, as well as certain U.S. Treasury and other U.S. government and agency securities and corporate debt securities that are traded by dealers or brokers in active markets. 
Level 2Valuations of Level 2 assets and liabilities are based on observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities, or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities. Level 2 assets and liabilities include (i) mortgage-backed securities for which the fair value is estimated based on the value of identical or comparable assets, (ii) debt securities with quoted prices that are traded less frequently than exchange-traded instruments, and (iii) derivative contracts whose value is determined using a pricing model with inputs that are observable in the market or can be derived principally from or corroborated by observable market data. 
Level 3Valuations of Level 3 assets and liabilities are based on unobservable inputs that are supported by little or no market activity and are significant to the fair value of the assets or liabilities. Level 3 assets and liabilities include financial instruments whose value is determined by using pricing models for which the determination of fair value required significant management judgments estimation. 
   

For the first quarter of 2016, there were no transfers into or out of Level 1, Level 2 or Level 3 of the fair value hierarchy.

 

Financial Instruments Recorded at Fair Value on a Recurring Basis

 

Investment securities available for sale

 

The fair value of investment securities was the market value based on quoted market prices (as is the case with equity securities, Treasury notes, and non-callable U.S. Agency debt securities), when available (Level 1), or, when available, market prices for identical or comparable assets (as is the case with MBS and callable U.S. agency debt) that are based on observable market parameters, including benchmark yields, reported trades, quotes from brokers or dealers, issuer spreads, bids, offers and reference data including market research operations (Level 2). Observable prices in the market already consider the risk of nonperformance. During the first quarter of 2016, the Corporation recorded OTTI charges of $6.3 million on certain Puerto Rico Government debt securities, specifically bonds of GDB and the Puerto Rico Public Buildings Authority. The credit impairment loss was based on the probability of default and loss severity in the event of default in consideration of the latest information available about the Puerto Rico Government's financial condition. Refer to Note 4 – Investment Securities, for significant assumptions used to determine the credit impairment portion, including default rates and recovery rates, which are unobservable inputs. If listed prices or quotes are not available, fair value is based upon models that use unobservable inputs due to the limited market activity of the instrument, as is the case with certain private label mortgage-backed securities held by the Corporation (Level 3).

 

Private label MBS are collateralized by fixed-rate mortgages on single-family residential properties in the United States; the interest rate on the securities is variable, tied to 3-month LIBOR and limited to the weighted-average coupon of the underlying collateral. The market valuation represents the estimated net cash flows over the projected life of the pool of underlying assets applying a discount rate that reflects market observed floating spreads over LIBOR, with a widening spread based on a nonrated security. The market valuation is derived from a model that utilizes relevant assumptions such as the prepayment rate, default rate, and loss severity on a loan level basis. The Corporation modeled the cash flow from the fixed-rate mortgage collateral using a static cash flow analysis according to collateral attributes of the underlying mortgage pool (i.e., loan term, current balance, note rate, rate adjustment type, rate adjustment frequency, rate caps, and others) in combination with prepayment forecasts obtained from a commercially available prepayment model (ADCO). The variable cash flow of the security is modeled using the 3-month LIBOR forward curve. Loss assumptions were driven by the combination of default and loss severity estimates, taking into account loan credit characteristics (loan-to-value, state, origination date, property type, occupancy, loan purpose, documentation type, debt-to-income ratio, and other) to provide an estimate of default and loss severity.

 

Refer to the table below for further information regarding qualitative information for all assets and liabilities measured at fair value using significant unobservable inputs (Level 3).

 

Derivative instruments

 

The fair value of most of the Corporation's derivative instruments is based on observable market parameters and takes into consideration the credit risk component of paying counterparties, when appropriate, except when collateral is pledged. On interest caps, only the seller's credit risk is considered. The caps were valued using a discounted cash flow approach using the related LIBOR and swap rate for each cash flow.

 

Although most of the derivative instruments are fully collateralized, a credit spread is considered for those that are not secured in full. The cumulative mark-to-market effect of credit risk in the valuation of derivative instruments for the quarters ended March 31, 2016 and 2015 was immaterial.

 

 

Assets and liabilities measured at fair value on a recurring basis are summarized below:
                        
 As of March 31, 2016 As of December 31, 2015
 Fair Value Measurements Using  Fair Value Measurements Using
(In thousands)Level 1 Level 2 Level 3 Assets/Liabilities at Fair Value Level 1 Level 2 Level 3 Assets/Liabilities at Fair Value
                        
Assets:                       
Securities available for sale :                       
Equity securities$ 414 $ - $ - $ 414 $ - $ - $ - $ -
U.S. Treasury Securities  7,518   -   -   7,518   7,497   -   -   7,497
Noncallable U.S. agency debt  -   335,572   -   335,572   -   315,467   -   315,467
Callable U.S. agency debt and MBS  -   1,509,609   -   1,509,609   -   1,509,807   -   1,509,807
Puerto Rico government obligations  -   24,479   1,969   26,448   -   26,327   1,890   28,217
Private label MBS  -   -   24,594   24,594   -   -   25,307   25,307
Other investments   -   -   100   100   -   -   100   100
Derivatives, included in assets:                       
Purchased interest rate cap agreements  -   368   -   368   -   806   -   806
Liabilities:                       
Derivatives, included in liabilities:                       
Written interest rate cap agreement  -   364   -   364   -   798   -   798
Forward contracts  -   272   -   272   -   123   -   123
                        

The table below presents a reconciliation of all assets and liabilities measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the quarters ended March 31, 2016 and 2015.

 

  Total Fair Value Measurements
   Quarter ended March 31,
  2016 2015
Level 3 Instruments OnlySecurities  Securities
(In thousands)Available For Sale(1) Available For Sale(1)
       
Beginning balance$ 27,297   36,212
Total gains (losses) (realized/unrealized):     
Included in earnings  (387)   (156)
Included in other comprehensive income  1,258   619
Held-to-Maturity investment securities reclassified to Available-for-Sale     
Sales     
Purchases  -   100
Principal repayments and amortization  (1,505)   (2,461)
Ending balance$ 26,663 $ 34,314
       
(1)Amounts mostly related to private label mortgage-backed securities.
  

The table below presents qualitative information for significant assets and liabilities measured at fair value on a recurring basis using significant unobservable inputs (Level 3) at March 31, 2016:
         
 March 31, 2016
(In thousands)Fair Value Valuation Technique Unobservable Input Range
         
Investment securities available-for-sale:
         
Private label MBS$ 24,505 Discounted cash flow Discount rate 14.5%
      Prepayment rate 21.45% -100% (Weighted Average 30%)
      Projected Cumulative Loss Rate 0.50% -80% (Weighted Average 7%)
         
Puerto Rico Government Obligations  1,969 Discounted cash flow Prepayment rate 3.00%
         
         
         

Information about Sensitivity to Changes in Significant Unobservable Inputs

 

Private label MBS: The significant unobservable inputs in the valuation include probability of default, the loss severity assumption, and prepayment rates. Shifts in those inputs would result in different fair value measurements. Increases in the probability of default, loss severity assumptions, and prepayment rates in isolation would generally result in an adverse effect on the fair value of the instruments. Meaningful and possible shifts of each input were modeled to assess the effect on the fair value estimation.

 

Puerto Rico Government Obligations: The significant unobservable input used in the fair value measurement is the assumed prepayment rate of the underlying residential mortgage loans collateral on these obligations guaranteed by the Puerto Rico Housing Finance Authority (“PRHFA”). A significant increase (decrease) in the assumed rate would lead to a higher (lower) fair value estimate. Loss severity and probability of default are not included as significant unobservable variables due to the guarantee of the PRHFA. The PRHFA credit risk is modeled by discounting the cash flows using a curve appropriate to the PRHFA credit rating.

 

 

The table below summarizes changes in unrealized gains and losses recorded in earnings for the quarters ended March 31, 2016 and 2015 for Level 3 assets and liabilities that are still held at the end of each period:
       
   Changes in Unrealized Losses  Changes in Unrealized Losses
   (Quarter ended March 31, 2016)  (Quarter Ended March 31, 2015)
Level 3 Instruments OnlySecurities  Securities
(In thousands)Available For Sale Available For Sale
       
Changes in unrealized losses relating to assets still held at reporting date:     
Net impairment losses on investment securities (credit component) $ (387)  $ (156)
      
  

Additionally, fair value is used on a nonrecurring basis to evaluate certain assets in accordance with GAAP. Adjustments to fair value usually result from the application of lower-of-cost or market accounting (e.g., loans held for sale carried at the lower-of-cost or fair value and repossessed assets) or write downs of individual assets (e.g., goodwill, loans).

 

As of March 31, 2016, impairment or valuation adjustments were recorded for assets recognized at fair value on a non-recurring basis as shown in the following table:
             
  Carrying value as of March 31, 2016 (Losses) Gain recorded for the Quarter Ended March 31, 2016
  Level 1 Level 2 Level 3   
   (In thousands)   
             
Loans receivable (1)$ - $ - $ 304,498 $ 675
Other Real Estate Owned (2)  -   -   142,888   (2,910)
Mortgage servicing rights (3)  -   -   24,692   27
Loans Held For Sale (4)  -   -   8,079   -
             
(1)Consist mainly of impaired commercial and construction loans. The impairment was generally measured based on the fair value of the collateral. The fair value was derived from external appraisals that take into consideration prices in observed transactions involving similar assets in similar locations but adjusted for specific characteristics and assumptions of the collateral (e.g., absorption rates), which are not market observable.
(2)The fair value was derived from appraisals that take into consideration prices in observed transactions involving similar assets in similar locations but adjusted for specific characteristics and assumptions of the properties (e.g., absorption rates and net operating income of income producing properties), which are not market observable. Losses were related to market valuation adjustments after the transfer of the loan to the OREO portfolio.
(3)Fair value adjustments to mortgage servicing rights were mainly due to assumptions associated with mortgage prepayment rates. The Corporation carries its mortgage servicing rights at the lower of cost or market, measured at fair value on a non-recurring basis. Assumptions for the value of mortgage servicing rights included: Prepayment rate-10.06%, Discount Rate-10.66%.
  

As of March 31, 2015, impairment or valuation adjustments were recorded for assets recognized at fair value on a non-recurring basis as shown in the following table:
             
  Carrying value as of March 31, 2015 Losses recorded for the Quarter Ended March 31, 2015
  Level 1 Level 2 Level 3   
  (In thousands)   
             
             
Loans receivable (1)$ - $ - $ 436,944 $ (13,725)
Other Real Estate Owned (2)  -   -   122,628   (2,711)
Mortgage servicing rights (3)  -   -   22,973   (38)
Loans Held For Sale (4)  -   -   54,588   -
             
(1) Consist mainly of impaired commercial and construction loans. The impairment was generally measured based on the fair value of the collateral. The fair value was derived from external appraisals that take into consideration prices in observed transactions involving similar assets in similar locations but adjusted for specific characteristics and assumptions of the collateral (e.g. absorption rates), which are not market observable.
(2)The fair value was derived from appraisals that take into consideration prices in observed transactions involving similar assets in similar locations but adjusted for specific characteristics and assumptions of the properties (e.g., absorption rates and net operating income of income producing properties), which are not market observable. Losses were related to market valuation adjustments after the transfer of the loan to the OREO portfolio.
(3)Fair value adjustments to the mortgage servicing rights were mainly due to assumptions associated with mortgage prepayments rates. The Corporation carries its mortgage servicing rights at the lower of cost or market, measured at fair value on a non-recurring basis. Assumptions for the value of mortgage servicing rights included: Prepayment Rate-10.25%, Discount Rate-10.62%.
(4)The value of these loans was derived from external appraisals, adjusted for specific characteristics of the loans.

Qualitative information regarding the fair value measurements for Level 3 financial instruments is as follows:
    
 March 31, 2016
 Method Inputs
LoansIncome, Market, Comparable Sales, Discounted Cash Flows External appraised values; probability weighting of broker price opinions; management assumptions regarding market trends or other relevant factors
OREOIncome, Market, Comparable Sales, Discounted Cash Flows External appraised values; probability weighting of broker price opinions; management assumptions regarding market trends or other relevant factors
Mortgage servicing rightsDiscounted Cash Flow Weighted average prepayment rate of 10.06%; weighted average discount rate of 10.66%

The following is a description of the valuation methodologies used for instruments that are not measured or reported at fair value on a recurring basis or that are reported at fair value on a non-recurring basis. The estimated fair value was calculated using certain facts and assumptions, which vary depending on the specific financial instrument.

 

Cash and due from banks and money market investments

 

The carrying amounts of cash and due from banks and money market investments are reasonable estimates of their fair value. Money market investments include held-to-maturity securities, which have a contractual maturity of three months or less. The fair value of these securities is based on quoted market prices in active markets that incorporate the risk of nonperformance.

 

Other equity securities

 

Equity or other securities that do not have a readily available fair value are stated at their net realizable value, which management believes is a reasonable proxy for their fair value. This category is principally composed of stock that is owned by the Corporation to comply with FHLB regulatory requirements. The realizable value of the FHLB stock equals its cost as this stock can be freely redeemed at par.

 

Loans receivable, including loans held for sale

 

The fair value of loans held for investment and of mortgage loans held for sale was estimated using discounted cash flow analyses, based on interest rates currently being offered for loans with similar terms and credit quality and with adjustments that the Corporation's management believes a market participant would consider in determining fair value. Loans were classified by type, such as commercial, residential mortgage, and automobile. These asset categories were further segmented into fixed- and adjustable-rate categories. Valuations are carried out based on categories and not on a loan-by-loan basis. The fair values of performing fixed-rate and adjustable-rate loans were calculated by discounting expected cash flows through the estimated maturity date. This fair value is not currently an indication of an exit price as that type of assumption could result in a different fair value estimate. The fair value of credit card loans was estimated using a discounted cash flow method and excludes any value related to a customer account relationship. Other loans with no stated maturity, like credit lines, were valued at book value. Prepayment assumptions were considered for non-residential loans. For residential mortgage loans, prepayment estimates were based on a prepayment model that combined both a historical calibration and current market prepayment expectations. Discount rates were based on the U.S. Treasury and LIBOR/Swap Yield Curves at the date of the analysis, and included appropriate adjustments for expected credit losses and liquidity. For impaired collateral dependent loans, the impairment was primarily measured based on the fair value of the collateral, which is derived from appraisals that take into consideration prices in observable transactions involving similar assets in similar locations.

 

Deposits

 

The estimated fair value of demand deposits and savings accounts, which are deposits with no defined maturities, equals the amount payable on demand at the reporting date. The fair values of retail fixed-rate time deposits, with stated maturities, are based on the present value of the future cash flows expected to be paid on the deposits. The cash flows were based on contractual maturities; no early repayments were assumed. Discount rates were based on the LIBOR yield curve.

 

The estimated fair value of total deposits excludes the fair value of core deposit intangibles, which represent the value of the customer relationship, which is measured by the value of demand deposits and savings deposits that bear a low or zero rate of interest and do not fluctuate in response to changes in interest rates.

 

The fair value of brokered CDs, which are included within deposits, is determined using discounted cash flow analyses over the full term of the CDs. The fair value of the CDs is computed using the outstanding principal amount. The discount rates used were based on brokered CD market rates as of March 31, 2016. The fair value does not incorporate the risk of nonperformance, since interests in brokered CDs are generally sold by brokers in amounts of less than $250,000 and, therefore, are insured by the FDIC.

 

Securities sold under agreements to repurchase

 

Some repurchase agreements reprice at least quarterly, and their outstanding balances are estimated to be their fair value. Where longer commitments are involved, fair value is estimated using exit price indications of the cost of unwinding the transactions as of the end of the reporting period. The brokers who are the counterparties provide these indications. Securities sold under agreements to repurchase are fully collateralized by investment securities.

 

Advances from FHLB

 

The fair value of advances from FHLB with fixed maturities is determined using discounted cash flow analyses over the full term of the borrowings, using indications of the fair value of similar transactions. The cash flows assume no early repayment of the borrowings. Discount rates are based on the LIBOR yield curve. Advances from FHLB are fully collateralized by mortgage loans and, to a lesser extent, investment securities.

 

Other borrowings

 

Other borrowings consist of junior subordinated debentures. Projected cash flows from the debentures were discounted using the Bloomberg BB Finance curve plus a credit spread. This credit spread was estimated using the difference in yield curves between swap rates and a yield curve that considers the industry and credit rating of the Corporation as issuer of the note at a tenor comparable to the time to maturity of the debentures.

 

The following table presents the estimated fair value and carrying value of financial instruments as of March 31, 2016 and December 31, 2015
               
 Total Carrying Amount in Statement of Financial Condition March 31, 2016 Fair Value Estimate March 31, 2016 Level 1 Level 2 Level 3
               
 (In thousands)
               
Assets:              
Cash and due from banks and money               
market investments$ 1,026,825 $ 1,026,825 $ 1,026,825 $ - $ -
Investment securities available               
for sale  1,904,255   1,904,255   7,932   1,869,660   26,663
Other equity securities  32,310   32,310   -   32,310   -
Loans held for sale  37,868   41,138   -   30,718   10,420
Loans held for investment  9,131,342            
Less: allowance for loan and lease losses  (238,125)            
Loans held for investment, net of allowance$ 8,893,217   8,855,624   -   -   8,855,624
Derivatives, included in assets  368   368   -   368   -
               
Liabilities:              
Deposits  9,434,780   9,451,510   -   9,451,510   -
Securities sold under agreements to repurchase  700,000   721,312   -   721,312   -
Advances from FHLB  455,000   456,895   -   456,895   -
Other borrowings  216,183   159,598   -   -   159,598
Derivatives, included in liabilities  636   636   -   636   -
               

          
               
 Total Carrying Amount in Statement of Financial Condition December 31, 2015 Fair Value Estimate December 31, 2015 Level 1 Level 2 Level 3
 (In thousands)
               
Assets:              
Cash and due from banks and money               
market investments$ 752,458 $ 752,458 $ 752,458 $ - $ -
Investment securities available               
for sale  1,886,395   1,886,395   7,497   1,851,601   27,297
Other equity securities  32,169   32,169   -   32,169   -
Loans held for sale  35,869   36,844   -   28,709   8,135
Loans held for investment  9,273,865            
Less: allowance for loan and lease losses (240,710)            
Loans held for investment, net of allowance$ 9,033,155   8,899,696   -   -   8,899,696
Derivatives, included in assets  806   806   -   806   -
               
Liabilities:              
Deposits  9,338,124   9,334,073   -   9,334,073   -
Securities sold under agreements to repurchase  700,000   752,048   -   752,048   -
Advances from FHLB  455,000   453,182   -   453,182   -
Other borrowings  226,492   142,846   -   -   142,846
Derivatives, included in liabilities  921   921   -   921   -