XML 78 R32.htm IDEA: XBRL DOCUMENT v2.4.1.9
Fair Value
12 Months Ended
Dec. 31, 2014
Fair Value Disclosures [Abstract]  
Fair Value

NOTE 25 - FAIR VALUE OF FINANCIAL INSTRUMENTS

 

The Company follows the fair value measurement framework under GAAP.

 

Fair Value Measurement

 

The fair value measurement framework 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 framework also establishes a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard describes three levels of inputs previously described that may be used to measure fair value.

 

Money market investments

 

The fair value of money market investments is based on the carrying amounts reflected in the consolidated statements of financial condition as these are reasonable estimates of fair value given the short-term nature of the instruments.

 

Investment securities

 

The fair value of investment securities is based on quoted market prices, when available, or market prices provided by recognized broker-dealers. Such securities are classified as Level 1 or Level 2 depending on the basis for determining fair value. If listed prices or quotes are not available, fair value is based upon externally developed models that use both observable and unobservable inputs depending on the market activity of the instrument, and such securities are classified as Level 3. At December 31, 2013, the Company held two securities categorized as other debt that are classified as Level 3. At December 31, 2014, the Company did not have securities classified as Level 3. The estimated fair value of the other debt securities was determined by using a third-party model to calculate the present value of projected future cash flows. The assumptions are highly uncertain and include primarily market discount rates, current spreads, and an indicative pricing.

 

Securities purchased under agreements to resell

 

The fair value of securities purchased under agreements to resell is based on the carrying amounts reflected in the consolidated statements of financial condition as these are reasonable estimates of fair value given the short-term nature of the instruments.

 

Derivative instruments

 

The fair value of the interest rate swaps is largely a function of the financial market's expectations regarding the future direction of interest rates. Accordingly, current market values are not necessarily indicative of the future impact of derivative instruments on earnings. These will depend, for the most part, on the shape of the yield curve, the level of interest rates, as well as the expectations for rates in the future. The fair value of most of these derivative instruments is based on observable market parameters, which include discounting the instruments' cash flows using the U.S. dollar LIBOR-based discount rates, and also applying yield curves that account for the industry sector and the credit rating of the counterparty and/or the Company.

 

Certain other derivative instruments with limited market activity are valued using externally developed models that consider unobservable market parameters. Based on their valuation methodology, derivative instruments are classified as Level 2 or Level 3. The Company has offered its customers certificates of deposit with an option tied to the performance of the S&P Index and uses equity indexed option agreements with major broker-dealers to manage its exposure to changes in this index. Their fair value is obtained through the use of an external based valuation that was thoroughly evaluated and adopted by management as its measurement tool for these options. The payoff of these options is linked to the average value of the S&P Index on a specific set of dates during the life of the option. The methodology uses an average rate option or a cash-settled option whose payoff is based on the difference between the expected average value of the S&P Index during the remaining life of the option and the strike price at inception. The assumptions, which are uncertain and require a degree of judgment, include primarily S&P Index volatility, forward interest rate projections, estimated index dividend payout, and leverage.

 

Servicing assets

 

Servicing assets do not trade in an active market with readily observable prices. Servicing assets are priced using a discounted cash flow model. The valuation model considers servicing fees, portfolio characteristics, prepayment assumptions, delinquency rates, late charges, other ancillary revenues, cost to service and other economic factors. Due to the unobservable nature of certain valuation inputs, the servicing rights are classified as Level 3.

 

Loans receivable considered impaired that are collateral dependent

 

The impairment is measured based on the fair value of the collateral, which is derived from appraisals that take into consideration prices in observed transactions involving similar assets in similar locations, in accordance with the provisions of ASC 310-10-35. Currently, the associated loans considered impaired are classified as Level 3.

 

Foreclosed real estate

 

Foreclosed real estate includes real estate properties securing residential mortgage and commercial loans. The fair value of foreclosed real estate may be determined using an external appraisal, broker price option or an internal valuation. These foreclosed assets are classified as Level 3 given certain internal adjustments that may be made to external appraisals

 

Other repossessed assets

 

Other repossessed assets include repossessed automobiles. The fair value of the repossessed automobiles may be determined using internal valuation and an external appraisal. These repossessed assets are classified as Level 3 given certain internal adjustments that may be made to external appraisals.

Assets and liabilities measured at fair value on a recurring and non-recurring basis, including financial liabilities for which the Company has elected the fair value option, are summarized below:

 December 31, 2014
 Fair Value Measurements
 Level 1  Level 2  Level 3  Total
 (In thousands)
Recurring fair value measurements:           
Investment securities available-for-sale$ - $ 1,216,538 $ - $ 1,216,538
Money market investments  4,675   -   -   4,675
Derivative assets  -   2,552   5,555   8,107
Servicing assets  -   -   13,992   13,992
Derivative liabilities  -   (11,221)   (5,477)   (16,698)
 $ 4,675 $ 1,207,869 $ 14,070 $ 1,226,614
Non-recurring fair value measurements:           
Impaired commercial loans$ - $ - $ 236,942 $ 236,942
Foreclosed real estate  -   -   95,661   95,661
Other repossessed assets  -   -   21,800   21,800
 $ - $ - $ 354,403 $ 354,403

 December 31, 2013
 Fair Value Measurements
 Level 1  Level 2  Level 3  Total
 (In thousands)
Recurring fair value measurements:           
Investment securities available-for-sale$ - $ 1,568,745 $ 19,680 $ 1,588,425
Securities purchased under agreements to resell  -   60,000   -   60,000
Money market investments  6,967   -   -   6,967
Derivative assets  -   4,072   16,430   20,502
Servicing assets  -   -   13,801   13,801
Derivative liabilities  -   (14,937)   (15,736)   (30,673)
 $ 6,967 $ 1,617,880 $ 34,175 $ 1,659,022
Non-recurring fair value measurements:           
Impaired commercial loans$ - $ - $ 28,353 $ 28,353
Foreclosed real estate  -   -   90,024   90,024
Other repossessed assets  -   -   12,583   12,583
 $ - $ - $ 130,960 $ 130,960

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 years ended December 31, 2014, 2013 and 2012:

  Year Ended December 31, 2014
    Derivative    Derivative   
  Other asset    liability   
  debt (S&P    (S&P   
  securities Purchased Servicing Embedded   
Level 3 Instruments Only available-for-sale Options) assets Options) Total
 (In thousands)
Balance at beginning of year $ 19,680 $ 16,430 $ 13,801 $ (15,736) $ 34,175
Gains (losses) included in earnings   -   (10,875)   -   9,659   (1,216)
Changes in fair value of investment securities available for sale included in other comprehensive income   320   -   -   -   320
New instruments acquired   -   -   2,149   -   2,149
Principal repayments   (20,000)   -   (1,072)   -   (21,072)
Amortization   -   -   -   600   600
Changes in fair value of servicing assets   -   -   (886)   -   (886)
Balance at end of year $ - $ 5,555 $ 13,992 $ (5,477) $ 14,070
                
                
                
  Year Ended December 31, 2013
    Derivative    Derivative   
  Other asset    liability   
  debt (S&P    (S&P   
  securities Purchased Servicing Embedded   
Level 3 Instruments Only available-for-sale Options) assets Options) Total
 (In thousands)
Balance at beginning of year $ 20,012 $ 13,233 $ 10,795 $ (12,707) $ 31,333
Gains (losses) included in earnings   -   3,197   -   (5,039)   (1,842)
Changes in fair value of investment securities available for sale included in other comprehensive income   (332)   -   -   -   (332)
New instruments acquired   -   -   3,178   -   3,178
Principal repayments   -   -   (951)   -   (951)
Amortization   -   -   -   2,010   2,010
Changes in fair value of servicing assets   -   -   779   -   779
Balance at end of year $ 19,680 $ 16,430 $ 13,801 $ (15,736) $ 34,175

 Year Ended December 31, 2012
 Investment securities available-for-sale            
         Derivative    Derivative   
         asset    liability   
       Other (S&P    (S&P   
       debt Purchased Servicing Embedded   
Level 3 Instruments OnlyCDOs CLOs securities Options) assets Options) Total
 (In thousands)
Balance at beginning of year$ 10,530 $ 26,758 $ 10,024 $ 9,317 $ 10,454 $ (9,362) $ 57,721
Gains (losses) included in earnings  -   (2,391)   -   3,916   -   (5,953)   (4,428)
Changes in fair value of investment securities available for sale included in other comprehensive income  -   9,616   (11)   -   -   -   9,605
New instruments acquired  -   -   10,000   -   1,867   -   11,867
Principal repayments  -   -   -   -   (1,107)   -   (1,107)
Amortization  -   64   (1)   -   -   2,608   2,671
Sales of instruments  (10,530)   (34,047)   -   -   -   -   (44,577)
Changes in fair value of servicing assets  -   -   -   -   (419)   -   (419)
Balance at end of year$ - $ - $ 20,012 $ 13,233 $ 10,795 $ (12,707) $ 31,333

During 2014, 2013 and 2012, there were purchases and sales of assets and liabilities measured at fair value on a recurring basis. There were no transfers into and out of Level 1 and Level 2 fair value measurements during such periods.

The table below presents quantitative information for all assets and liabilities measured at fair value on a recurring and non-recurring basis using significant unobservable inputs (Level 3) at December 31, 2014:

  December 31, 2014
  Fair Value Valuation Technique Unobservable Input Range
  (In thousands)      
          
Derivative assets (S&P Purchased Options) $ 5,555 Option pricing model Implied option volatility 28.36% -42.42%
       Counterparty credit risk (based on 5-year credit default swap ("CDS") spread) 53.85% -62.81%
Servicing assets $ 13,992 Discounted cash flows Constant prepayment rate 4.16% - 13.98%
       Discount rate 10.00% - 12.00%
Derivative liability (S&P Embedded Options) $ (5,477) Option pricing model Implied option volatility 28.36% -42.42%
       Counterparty credit risk (based on 5-year CDS spread) 53.85% -62.81%
Collateral dependant impaired loans $ 36,960 Fair value of property or collateral Appraised value less disposition costs 22.20% - 27.20%
          
Puerto Rico Electric Power Authority line of credit $ 199,982 Discounted cash flows Management's assumptions regarding reorganization 7.25
          
Foreclosed real estate $ 95,661 Fair value of property or collateral Appraised value less disposition costs 20.20% - 27.20%
          
Other repossessed assets $ 21,800 Fair value of property or collateral Appraised value less disposition costs 20.20% - 27.20%

Information about Sensitivity to Changes in Significant Unobservable Inputs

 

Other debt securities – The significant unobservable inputs used in the fair value measurement of one of the Company's other debt securities are indicative comparable pricing, option adjusted spread (“OAS”), yield to maturity, and spread to maturity. Significant changes in any of those inputs in isolation would result in a significantly different fair value measurement. Generally, a change in the assumption used for indicative comparable pricing is accompanied by a directionally opposite change in the assumption used for OAS and a directionally, although not equally proportional, opposite change in the assumptions used for yield to maturity and spread to maturity.

Derivative asset (S&P Purchased Options) – The significant unobservable inputs used in the fair value measurement of the Company's derivative assets related to S&P purchased options are implied option volatility and counterparty credit risk. Significant changes in any of those inputs in isolation would result in a significantly different fair value measurement. Generally, a change in the assumption used for implied option volatility is not necessarily accompanied by directionally similar or opposite changes in the assumption used for counterparty credit risk.

Servicing assets – The significant unobservable inputs used in the fair value measurement of the Company's servicing assets are constant prepayment rates and discount rates. Changes in one factor may result in changes in another (for example, increases in market interest rates may result in lower prepayments), which may magnify or offset the sensitivities. Mortgage banking activities, a component of total banking and financial service revenue in the consolidated statements of operations, include the changes from period to period in the fair value of the mortgage loan servicing rights, which may result from changes in the valuation model inputs or assumptions (principally reflecting changes in discount rates and prepayment speed assumptions) and other changes, including changes due to collection/realization of expected cash flows.

Derivative liability (S&P Embedded Options) – The significant unobservable inputs used in the fair value measurement of the Company's derivative liability related to S&P purchased options are implied option volatility and counterparty credit risk. Significant changes in any of those inputs in isolation would result in a significantly different fair value measurement. Generally, a change in the assumption used for implied option volatility is not necessarily accompanied by directionally similar or opposite changes in the assumption used for counterparty credit risk.

Fair Value of Financial Instruments

 

The information about the estimated fair value of financial instruments required by GAAP is presented hereunder. The aggregate fair value amounts presented do not necessarily represent management's estimate of the underlying value of the Company.

 

The estimated fair value is subjective in nature, involves uncertainties and matters of significant judgment and, therefore, cannot be determined with precision. Changes in assumptions could affect these fair value estimates. The fair value estimates do not take into consideration the value of future business and the value of assets and liabilities that are not financial instruments. Other significant tangible and intangible assets that are not considered financial instruments are the value of long-term customer relationships of retail deposits, and premises and equipment.

The estimated fair value and carrying value of the Company's financial instruments at December 31, 2014 and 2013 is as follows:

 December 31,
 2014 2013
 Fair Carrying Fair Carrying
 Value  Value  Value  Value
 (In thousands)
Level 1           
Financial Assets:           
Cash and cash equivalents$ 573,427 $ 573,427 $ 621,269 $ 621,269
Restricted cash  8,407   8,407   82,199   82,199
Level 2           
Financial Assets:           
Securities purchased under agreements to resell  -   -   60,000   60,000
Trading securities  1,594   1,594   1,869   1,869
Investment securities available-for-sale  1,216,538   1,216,538   1,568,745   1,568,745
Investment securities held-to-maturity  164,154   162,752   -   -
Federal Home Loan Bank (FHLB) stock  21,169   21,169   24,450   24,450
Other investments  3   3   65   65
Derivative assets  2,552   2,552   4,072   4,072
Financial Liabilities:           
Derivative liabilities  11,221   11,221   14,937   14,937
Level 3           
Financial Assets:           
Investment securities available-for-sale  -   -   19,680   19,680
Total loans (including loans held-for-sale)           
Non-covered loans, net  4,563,701   4,527,735   4,857,505   4,662,458
Covered loans, net  345,660   298,911   433,444   356,961
Derivative assets  5,555   5,555   16,430   16,430
FDIC indemnification asset  75,969   97,378   152,965   189,240
Accrued interest receivable  21,345   21,345   18,734   18,734
Servicing assets  13,992   13,992   13,801   13,801
Financial Liabilities:           
Deposits  4,893,247   4,924,406   5,409,540   5,383,265
Securities sold under agreements to repurchase  1,020,621   980,087   1,323,903   1,267,618
Advances from FHLB  339,172   334,331   335,324   336,143
Other borrowings  3,979   4,004   3,638   3,663
Subordinated capital notes  104,288   101,584   99,316   100,010
Accrued expenses and other liabilities  133,290   133,290   144,424   144,424
Derivative liabilities  5,477   5,477   15,736   15,736

The following methods and assumptions were used to estimate the fair values of significant financial instruments at December 31, 2014 and 2013:

 

       Cash and cash equivalents (including money market investments and time deposits with other banks), restricted cash, accrued interest receivable, securities purchased under agreements to resell, and accrued expenses and other liabilities have been valued at the carrying amounts reflected in the consolidated statements of financial condition as these are reasonable estimates of fair value given the short-term nature of the instruments.

 

       Investments in FHLB-NY stock are valued at their redemption value.

 

       The fair value of investment securities, including trading securities, is based on quoted market prices, when available, or market prices provided by recognized broker-dealers. If listed prices or quotes are not available, fair value is based upon externally developed models that use both observable and unobservable inputs depending on the market activity of the instrument.

 

       The fair value of the FDIC indemnification asset represents the present value of the net estimated cash payments expected to be received from the FDIC for future losses on covered assets based on the credit assumptions on estimated cash flows for each covered asset pool and the loss sharing percentages. The ultimate collectability of the FDIC indemnification asset is dependent upon the performance of the underlying covered loans, the passage of time and claims paid by the FDIC which are impacted by the Bank's adherence to certain guidelines established by the FDIC.

 

       The fair value of servicing assets is estimated by using a cash flow valuation model which calculates the present value of estimated future net servicing cash flows, taking into consideration actual and expected loan prepayment rates, discount rates, servicing costs, and other economic factors, which are determined based on current market conditions.

 

       The fair values of the derivative instruments are provided by valuation experts and counterparties. Certain derivatives with limited market activity are valued using externally developed models that consider unobservable market parameters. The Company has offered its customers certificates of deposit with an option tied to the performance of the S&P Index, and uses equity indexed option agreements with major broker-dealers to manage its exposure to changes in this index. Their fair value is obtained through the use of an external based valuation that was thoroughly evaluated and adopted by management as its measurement tool for these options. The payoff of these options is linked to the average value of the S&P Index on a specific set of dates during the life of the option. The methodology uses an average rate option or a cash-settled option whose payoff is based on the difference between the expected average value of the S&P Index during the remaining life of the option and the strike price at inception. The assumptions, which are uncertain and require a degree of judgment, include primarily S&P Index volatility, forward interest rate projections, estimated index dividend payout, and leverage.

 

       Fair value of derivative liabilities, which include interest rate swaps and forward-settlement swaps, are based on the net discounted value of the contractual projected cash flows of both the pay-fixed receive-variable legs of the contracts. The projected cash flows are based on the forward yield curve, and discounted using current estimated market rates.

 

       The fair value of the covered and non-covered loan portfolio (including loans held-for-sale) is estimated by segregating by type, such as mortgage, commercial, consumer, auto and leasing. Each loan segment is further segmented into fixed and adjustable interest rates and by performing and non-performing categories. The fair value of performing loans is calculated by discounting contractual cash flows, adjusted for prepayment estimates (voluntary and involuntary), if any, using estimated current market discount rates that reflect the credit and interest rate risk inherent in the loan. 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 demand deposits and savings accounts is the amount payable on demand at the reporting date. The fair value of fixed-maturity certificates of deposit is based on the discounted value of the contractual cash flows, using estimated current market discount rates for deposits of similar remaining maturities.

 

The fair value of long-term borrowings, which include securities sold under agreements to repurchase, advances from FHLB-NY, term notes, and subordinated capital notes, is based on the discounted value of the contractual cash flows using current estimated market discount rates for borrowings with similar terms, remaining maturities and put dates.

 

       The fair value of commitments to extend credit and unused lines of credit is based on fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the counterparties' credit standings.