XML 56 R41.htm IDEA: XBRL DOCUMENT v3.6.0.2
Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2016
Assets and Liabilities Measured at Fair Value on Recurring Basis

The following tables present assets and liabilities that were measured at fair value on a recurring basis as of December 31, 2016 and 2015, and that were included in the Company’s Consolidated Statements of Condition at those dates:

 

     Fair Value Measurements at December 31, 2016  
(in thousands)    Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)
    Significant
Other
Observable
Inputs
(Level 2)
    Significant
Unobservable
Inputs
(Level 3)
     Netting
Adjustments(1)
    Total
Fair Value
 

Assets:

           

Mortgage-Related Securities Available for Sale:

           

GSE certificates

   $ —       $ 7,326     $ —        $ —       $ 7,326  
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Total mortgage-related securities

   $ —       $ 7,326     $ —        $ —       $ 7,326  
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Other Securities Available for Sale:

           

Municipal bonds

   $ —       $ 631     $ —        $ —       $ 631  

Capital trust notes

     —         7,243       —          —         7,243  

Preferred stock

     42,724       29,260       —          —         71,984  

Mutual funds and common stock

     —         17,097       —          —         17,097  
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Total other securities

   $ 42,724     $ 54,231     $ —        $ —       $ 96,955  
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Total securities available for sale

   $ 42,724     $ 61,557     $ —        $ —       $ 104,281  
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Other Assets:

           

Loans held for sale

   $ —       $ 409,152     $ —        $ —       $ 409,152  

Mortgage servicing rights

     —         —         228,099        —         228,099  

Interest rate lock commitments

     —         —         982        —         982  

Derivative assets-other (2)

     2,611       16,829       —          (17,861     1,579  

Liabilities:

           

Derivative liabilities

   $ (6,009   $ (17,719   $ —        $ 16,588     $ (7,140

 

(1) Includes cash collateral received from, and paid to, counterparties.
(2) Includes $1.9 million to purchase Treasury options.

 

     Fair Value Measurements at December 31, 2015  
(in thousands)    Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)
    Significant
Other
Observable
Inputs
(Level 2)
    Significant
Unobservable
Inputs
(Level 3)
     Netting
Adjustments(1)
    Total
Fair Value
 

Assets:

           

Mortgage-Related Securities Available for Sale:

           

GSE certificates

   $ —       $ 53,852     $ —        $ —       $ 53,852  
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Total mortgage-related securities

   $ —       $ 53,852     $ —        $ —       $ 53,852  
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Other Securities Available for Sale:

           

Municipal bonds

   $ —       $ 795     $ —        $ —       $ 795  

Capital trust notes

     —         6,964       —          —         6,964  

Preferred stock

     96,641       28,731       —          —         125,372  

Mutual funds and common stock

     —         17,272       —          —         17,272  
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Total other securities

   $ 96,641     $ 53,762     $ —        $ —       $ 150,403  
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Total securities available for sale

   $ 96,641     $ 107,614     $ —        $ —       $ 204,255  
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Other Assets:

           

Loans held for sale

   $ —       $ 367,221     $ —        $ —       $ 367,221  

Mortgage servicing rights

     —         —         243,389        —         243,389  

Interest rate lock commitments

     —         —         2,526        —         2,526  

Derivative assets-other (2)

     1,875       1,342       —          (1,024     2,193  

Liabilities:

           

Derivative liabilities

   $ (1,539   $ (2,783   $ —        $ 3,986     $ (336

 

(1) Includes cash collateral received from, and paid to, counterparties.
(2) Includes $1.9 million to purchase Treasury options.
Difference between Fair Value Option and Unpaid Principal Balance

The following table reflects the difference between the fair value carrying amount of loans held for sale, for which the Company has elected the fair value option, and the unpaid principal balance:

 

     December 31, 2016      December 31, 2015  
(in thousands)    Fair Value
Carrying
Amount
     Aggregate
Unpaid
Principal
     Fair Value
Carrying Amount
Less Aggregate
Unpaid Principal
     Fair Value
Carrying
Amount
     Aggregate
Unpaid
Principal
     Fair Value
Carrying Amount
Less Aggregate
Unpaid Principal
 

Loans held for sale

   $ 409,152      $ 408,928      $ 224      $ 367,221      $ 359,587      $ 7,634  
Changes in Fair Value of Loans Held For Sale

 The following table presents the changes in fair value related to initial measurement, and the subsequent changes in fair value included in earnings, for loans held for sale and MSRs for the periods indicated:

 

     (Loss) Gain Included in
Mortgage Banking Income
from Changes in Fair Value(1)
 
     For the Twelve Months Ended December 31,  
(in thousands)    2016      2015(2)      2014(2)  

Loans held for sale

   $ (5,616    $ (472    $ 4,961  

Mortgage servicing rights

     (27,453      (5,610      (31,541
  

 

 

    

 

 

    

 

 

 

Total (loss) gain

   $ (33,069    $ (6,082    $ (26,580
  

 

 

    

 

 

    

 

 

 

 

(1) Does not include the effect of hedging activities, which is included in “Other non-interest income.”
(2) The presentation of the 2015 and 2014 amounts has been modified to conform with the 2016 presentation.
Rollforward of Financial Instruments Classified in Level Three of Valuation Hierarchy

The following tables present, for the twelve months ended December 31, 2016 and 2015, a roll-forward of the balance sheet amounts (including changes in fair value) for financial instruments classified in Level 3 of the valuation hierarchy:

 

(in thousands)   Fair Value
January 1,
2016
    Total Realized/Unrealized
(Losses)/Gains Recorded in
    Issuances     Settlements     Transfers
to/(from)
Level 3
    Fair Value
at Dec. 31,
2016
    Change in
Unrealized
(Losses)/Gains
Related to
Instruments Held at
December 31, 2016
 
    (Loss)/
Income
    Comprehensive
(Loss) Income
           

Mortgage servicing rights

  $ 243,389     $ (27,453   $ —       $ 45,588     $ (33,425   $ —       $ 228,099     $ (27,453

Interest rate lock commitments

    2,526       (1,544     —         —         —         —         982       982  
(in thousands)   Fair Value
January 1,
2015
    Total Realized/Unrealized
(Losses)/Gains Recorded in
    Issuances     Settlements     Transfers
to/(from)
Level 3
    Fair Value
at Dec. 31,
2015
    Change in
Unrealized
(Losses)/Gains
Related to
Instruments Held at
December 31, 2015
 
    (Loss)/
Income
    Comprehensive
(Loss) Income
           

Mortgage servicing rights

  $ 227,297     $ (5,610   $ —       $ 48,990     $ (27,288   $ —       $ 243,389     $ (5,610

Interest rate lock commitments

    4,397       (1,871     —         —         —         —         2,526       2,526  
Significant Unobservable Inputs used in Fair Value Measurement

For Level 3 assets and liabilities measured at fair value on a recurring basis as of December 31, 2016, the significant unobservable inputs used in the fair value measurements were as follows:

 

(dollars in thousands)   Fair Value at
Dec. 31, 2016
   

Valuation Technique

 

Significant Unobservable Inputs

  Significant
Unobservable
Input Value
 

Mortgage servicing rights

  $ 228,099    

Discounted Cash Flow

 

Weighted Average Constant Prepayment Rate (1)

    8.70
     

Weighted Average Discount Rate

    10.05  

Interest rate lock commitments

    982    

Discounted Cash Flow

 

Weighted Average Closing Ratio

    69.28  

 

(1) Represents annualized loan repayment rate assumptions.
Summary of Carrying Values, Estimated Fair Values and Fair Value Measurement Levels of Financial Instruments

The following tables present assets and liabilities that were measured at fair value on a non-recurring basis as of December 31, 2016 and 2015, and that were included in the Company’s consolidated statements of condition at those dates:

 

     Fair Value Measurements at December 31, 2016 Using  
(in thousands)    Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
     Significant Other
Observable Inputs
(Level 2)
     Significant
Unobservable Inputs
(Level 3)
     Total Fair
Value
 

Certain impaired loans (1)

   $ —        $ —        $ 15,635      $ 15,635  

Other assets (2)

     —          —          5,684        5,684  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ —        $ —        $ 21,319      $ 21,319  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) Represents the fair value of impaired loans, based on the value of the collateral.
(2) Represents the fair value of OREO, based on the appraised value of the collateral subsequent to its initial classification as OREO.

 

     Fair Value Measurements at December 31, 2015 Using  
(in thousands)    Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
     Significant Other
Observable Inputs
(Level 2)
     Significant
Unobservable Inputs
(Level 3)
     Total Fair
Value
 

Certain impaired loans (1)

   $ —        $ —        $ 3,930      $ 3,930  

Other assets (2)

     —          —          7,982        7,982  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ —        $ —        $ 11,912      $ 11,912  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) Represents the fair value of impaired loans, based on the value of the collateral.
(2) Represents the fair value of OREO, based on the appraised value of the collateral subsequent to its initial classification as OREO.
Assets and Liabilities Measured at Fair Value on Non-Recurring Basis

The following tables summarize the carrying values, estimated fair values, and fair value measurement levels of financial instruments that were not carried at fair value on the Company’s Consolidated Statements of Condition at December 31, 2016 and 2015:

 

     December 31, 2016  
                   Fair Value Measurement Using  
(in thousands)    Carrying
Value
     Estimated
Fair Value
     Quoted Prices in
Active Markets
for Identical
Assets
(Level 1)
    Significant
Other
Observable
Inputs
(Level 2)
    Significant
Unobservable
Inputs
(Level 3)
 

Financial Assets:

            

Cash and cash equivalents

   $ 557,850      $ 557,850      $ 557,850     $ —       $ —    

Securities held to maturity

     3,712,776        3,813,959        200,220       3,613,739       —    

FHLB stock (1)

     590,934        590,934        —         590,934       —    

Loans, net

     39,308,016        39,416,469        —         —         39,416,469  

Financial Liabilities:

            

Deposits

   $ 28,887,903      $ 28,888,064      $ 21,310,733 (2)    $ 7,577,331 (3)    $ —    

Borrowed funds

     13,673,379        13,633,943        —         13,633,943       —    

 

(1) Carrying value and estimated fair value are at cost.
(2) NOW and money market accounts, savings accounts, and non-interest-bearing accounts.
(3) Certificates of deposit.

 

     December 31, 2015  
                   Fair Value Measurement Using  
(in thousands)    Carrying
Value
     Estimated
Fair Value
     Quoted Prices in
Active Markets
for Identical
Assets
(Level 1)
    Significant
Other
Observable
Inputs
(Level 2)
    Significant
Unobservable
Inputs
(Level 3)
 

Financial Assets:

            

Cash and cash equivalents

   $ 537,674      $ 537,674      $ 537,674     $ —       $ —    

Securities held to maturity

     5,969,390        6,108,529        —         6,107,697       832  

FHLB stock (1)

     663,971        663,971        —         663,971       —    

Loans, net

     38,011,995        38,245,434        —         —         38,245,434  

Financial Liabilities:

            

Deposits

   $ 28,426,758      $ 28,408,915      $ 23,114,271 (2)    $ 5,294,644 (3)    $ —    

Borrowed funds

     15,748,405        15,685,616        —         15,685,616       —    

 

(1) Carrying value and estimated fair value are at cost.
(2) NOW and money market accounts, savings accounts, and non-interest-bearing accounts.
(3) Certificates of deposit.