XML 78 R34.htm IDEA: XBRL DOCUMENT v2.4.0.8
FAIR VALUE OF FINANCIAL INSTRUMENTS (Tables)
3 Months Ended
Mar. 31, 2014
FAIR VALUE OF FINANCIAL INSTRUMENTS  
Summary of fair value

The carrying values and estimated fair values of the Company’s financial instruments, which are both reported at fair value on a recurring basis (as indicated) or amortized cost/par, at March 31, 2014 and December 31, 2013 are as follows ($ in thousands):

 

March 31, 2014

 

 

 

 

 

 

 

 

 

 

 

Weighted Average

 

 

 

Outstanding

 

Amortized

 

 

 

Fair Value

 

Yield

 

Remaining

 

 

 

Face Amount

 

Cost Basis

 

Fair Value

 

Method

 

%

 

Maturity/Duration (years)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

CMBS(1)

 

$

1,227,308

 

$

1,225,746

 

$

1,247,477

 

Broker quotations, pricing services

 

3.68

%

4.79

 

CMBS interest-only(1)

 

6,075,913

(7)

275,802

 

278,832

 

Broker quotations, pricing services

 

4.25

%

3.35

 

GNMA interest-only(1)

 

1,799,019

(7)

98,682

 

94,614

 

Broker quotations, pricing services

 

5.03

%

3.10

 

FHLMC interest-only(1)

 

218,834

(7)

7,541

 

7,563

 

Broker quotations, pricing services

 

5.32

%

2.03

 

GN construction securities(1)

 

16,321

 

16,808

 

16,305

 

Broker quotations, pricing services

 

3.46

%

6.67

 

GN permanent securities(1)

 

101,175

 

103,244

 

105,249

 

Broker quotations, pricing services

 

4.40

%

3.64

 

Mortgage loan receivable held for investment, at amortized cost

 

687,212

 

674,980

 

677,630

 

Discounted Cash Flow(3)

 

9.51

%

2.11

 

Mortgage loan receivable held for sale

 

162,554

 

162,107

 

168,356

 

Discounted Cash Flow(4)

 

5.46

%

7.43

 

FHLB stock(5)

 

50,400

 

50,400

 

50,400

 

(5)

 

3.50

%

N/A

 

Nonhedge derivatives(1)(6)

 

89,602

 

N/A

 

839

 

Counterparty quotations

 

N/A

 

2.23

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Repurchase agreements - short-term

 

246,713

 

246,713

 

246,713

 

Discounted Cash Flow(2)

 

1.24

%

0.08

 

Repurchase agreements - long-term

 

124,257

 

124,257

 

124,257

 

Discounted Cash Flow(2)

 

1.98

%

1.19

 

Long-term financing

 

324,689

 

331,937

 

320,196

 

Discounted Cash Flow(2)

 

4.88

%

8.59

 

Borrowings from the FHLB

 

933,000

 

933,000

 

907,286

 

Discounted Cash Flow(2)

 

0.61

%

1.69

 

Senior unsecured notes

 

325,000

 

325,000

 

340,844

 

Broker quotations, pricing services

 

7.38

%

3.50

 

Nonhedge derivatives(1)(6)

 

724,100

 

N/A

 

10,412

 

Counterparty quotations

 

N/A

 

3.17

 

 

 

(1)          Measured at fair value on a recurring basis.

 

(2)          Fair value for repurchase agreement liabilities is estimated to approximate carrying amount primarily due to the short interest rate reset risk (30 days) of the financings and the high credit quality of the assets collateralizing these positions.  For the borrowings from the FHLB, the carrying value approximates the fair value discounting the expected cash flows. For the long-term financing, the carrying value approximates the fair value discounting the expected cash flows.  If the collateral is determined to be impaired, the related financing would be revalued accordingly.  There are no impairments on any security positions.

 

(3)          Fair value for mortgage loan receivables, held for investment is estimated to approximate the outstanding face amount given the short interest rate reset risk (30 days) and no significant change in credit risk.

 

(4)          Fair value for mortgage loan receivables, held for sale is measured using a hypothetical securitization model utilizing market data from recent securitization spreads and pricing.

 

(5)          The fair value of the FHLB stock approximates outstanding face amount as the Company’s wholly-owned subsidiary is restricted from trading the stock and can only put the stock back to the FHLB, at the FHLB’s discretion, at par.

 

(6)          The outstanding face amount of the nonhedge derivatives represents the notional amount of the underlying contracts.

 

(7)          Represents notional outstanding balance of underlying collateral.

 

December 31, 2013

 

 

 

 

 

 

 

 

 

 

 

Weighted Average

 

 

 

Outstanding

 

Amortized

 

 

 

Fair Value

 

Yield

 

Remaining

 

 

 

Face Amount

 

Cost Basis

 

Fair Value

 

Method

 

%

 

Maturity/Duration (years)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

CMBS(1)

 

$

1,160,741

 

$

1,156,230

 

$

1,164,936

 

Broker quotations, pricing services

 

4.08

%

4.88

 

CMBS interest-only(1)

 

5,702,862

(7)

259,061

 

258,058

 

Broker quotations, pricing services

 

4.19

%

3.38

 

GNMA interest-only(1)

 

1,848,270

(7)

103,136

 

99,877

 

Broker quotations, pricing services

 

5.32

%

2.12

 

FHLMC interest-only(1)

 

219,677

(7)

7,904

 

8,152

 

Broker quotations, pricing services

 

5.21

%

3.04

 

GN construction securities(1)

 

12,858

 

13,261

 

13,007

 

Broker quotations, pricing services

 

3.49

%

6.57

 

GN permanent securities(1)

 

108,310

 

110,724

 

113,216

 

Broker quotations, pricing services

 

4.64

%

3.27

 

Mortgage loan receivable held for investment, at amortized cost

 

549,574

 

539,078

 

541,578

 

Discounted Cash Flow(3)

 

9.76

%

2.14

 

Mortgage loan receivable held for sale

 

440,775

 

440,490

 

455,804

 

Discounted Cash Flow(4)

 

5.47

%

9.62

 

FHLB stock(5)

 

49,450

 

49,450

 

49,450

 

(5)

 

3.50

%

N/A

 

Nonhedge derivatives(1)(6)

 

808,700

 

N/A

 

8,244

 

Counterparty quotations

 

N/A

 

0.50

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Repurchase agreements - short-term

 

409,334

 

409,334

 

409,334

 

Discounted Cash Flow(2)

 

1.46

%

0.04

 

Repurchase agreements - long-term

 

200,501

 

200,501

 

200,501

 

Discounted Cash Flow(2)

 

2.13

%

1.49

 

Long-term financing

 

287,246

 

291,053

 

278,129

 

Discounted Cash Flow(2)

 

4.84

%

8.70

 

Borrowings from the FHLB

 

989,000

 

989,000

 

987,896

 

Discounted Cash Flow(2)

 

0.57

%

1.60

 

Senior unsecured notes

 

325,000

 

325,000

 

341,250

 

Broker quotations, pricing services

 

7.38

%

3.75

 

Nonhedge derivatives(1)(6)

 

154,500

 

N/A

 

7,031

 

Counterparty quotations

 

N/A

 

4.55

 

 

 

(1)          Measured at fair value on a recurring basis.

 

(2)          Fair value for repurchase agreement liabilities is estimated to approximate carrying amount primarily due to the short interest rate reset risk (30 days) of the financings and the high credit quality of the assets collateralizing these positions.  For the borrowings from the FHLB, the carrying value approximates the fair value discounting the expected cash flows.  If the collateral is determined to be impaired, the related financing would be revalued accordingly.  There are no impairments on any security positions.

 

(3)          Fair value for mortgage loan receivables, held for investment is estimated to approximate the outstanding face amount given the short interest rate reset risk (30 days, and no significant change in credit risk).

 

(4)          Fair value for mortgage loan receivables, held for sale is measured using a hypothetical securitization model utilizing market data from recent securitization spreads and pricing.

 

(5)          The fair value of the FHLB stock approximates outstanding face amount as the Company’s wholly-owned subsidiary is restricted from trading the stock and can only put the stock back to the FHLB, at the FHLB’s discretion, at par.

 

(6)          The outstanding face amount of the nonhedge derivatives represents the notional amount of the underlying contracts.

 

(7)          Represents notional outstanding balance of underlying collateral.

 

Summary of financial assets and liabilities, both reported at fair value on a recurring basis or amortized cost/par

The following table summarizes the Company’s financial assets and liabilities, which are both reported at fair value on a recurring basis (as indicated) or amortized cost/par, at March 31, 2014 and December 31, 2013 ($ in thousands):

 

March 31, 2014

 

 

 

Outstanding Face

 

Fair Value

 

 

 

Amount

 

Level 1

 

Level 2

 

Level 3

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

CMBS(1)

 

$

1,227,308

 

$

 

$

1,247,477

 

$

 

$

1,247,477

 

CMBS interest-only(1)

 

6,075,913

(2)

 

278,832

 

 

278,832

 

GNMA interest-only(1)

 

1,799,019

(2)

 

94,614

 

 

94,614

 

FHLMC interest-only(1)

 

218,834

(2)

 

7,563

 

 

7,563

 

GN construction securities(1)

 

16,321

 

 

16,305

 

 

16,305

 

GN permanent securities(1)

 

101,175

 

 

105,249

 

 

105,249

 

Mortgage loan receivable held for investment

 

687,212

 

 

 

677,630

 

677,630

 

Mortgage loan receivable held for sale

 

162,554

 

 

 

168,356

 

168,356

 

FHLB stock

 

50,400

 

 

 

50,400

 

50,400

 

Nonhedge derivatives(1)

 

89,602

 

 

839

 

 

839

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

Repurchase agreements - short-term

 

246,713

 

 

246,713

 

 

246,713

 

Repurchase agreements - long-term

 

124,257

 

 

124,257

 

 

124,257

 

Long-term financing

 

324,689

 

 

 

320,196

 

320,196

 

Borrowings from the FHLB

 

933,000

 

 

 

907,286

 

907,286

 

Senior unsecured notes

 

325,000

 

 

340,844

 

 

340,844

 

Nonhedge derivatives(1)

 

724,100

 

 

10,412

 

 

10,412

 

 

December 31, 2013

 

 

 

Outstanding Face

 

Fair Value

 

 

 

Amount

 

Level 1

 

Level 2

 

Level 3

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

CMBS(1)

 

$

1,160,741

 

$

 

$

1,164,936

 

$

 

$

1,164,936

 

CMBS interest-only(1)

 

5,702,862

(2)

 

258,058

 

 

258,058

 

GNMA interest-only(1)

 

1,848,270

(2)

 

99,877

 

 

99,877

 

FHLMC interest-only(1)

 

219,677

(2)

 

8,152

 

 

8,152

 

GN construction securities(1)

 

12,858

 

 

13,007

 

 

13,007

 

GN permanent securities(1)

 

108,310

 

 

113,216

 

 

113,216

 

Mortgage loan receivable held for investment

 

549,574

 

 

 

541,578

 

541,578

 

Mortgage loan receivable held for sale

 

440,775

 

 

 

455,804

 

455,804

 

FHLB stock

 

49,450

 

 

 

49,450

 

49,450

 

Nonhedge derivatives(1)

 

808,700

 

 

8,244

 

 

8,244

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

Repurchase agreements - short-term

 

409,334

 

 

409,334

 

 

409,334

 

Repurchase agreements - long-term

 

 

 

 

 

 

Long-term financing

 

287,246

 

 

 

278,129

 

278,129

 

Borrowings from the FHLB

 

989,000

 

 

 

987,896

 

987,896

 

Senior unsecured notes

 

325,000

 

 

341,250

 

 

341,250

 

Nonhedge derivatives(1)

 

154,500

 

 

7,031

 

 

7,031

 

 

 

(1) Measured at fair value on a recurring basis.  The outstanding face amount of the nonhedge derivatives represents the notional amount of the underlying contracts.

 

(2) Represents notional outstanding balance of underlying collateral.