XML 35 R33.htm IDEA: XBRL DOCUMENT v2.4.0.8
Fair Value of Financial Instruments (Tables)
6 Months Ended
Jun. 30, 2014
Carrying Values and Estimated Fair Values of Assets and Liabilities

The following table presents the carrying values and estimated fair values of assets and liabilities that are required to be recorded or disclosed at fair value at June 30, 2014 and December 31, 2013.

June 30, 2014 December 31, 2013

(In Thousands)

Carrying
Value
Fair
Value
Carrying
Value
Fair
Value

Assets

Residential loans, held-for-sale

At fair value

$ 1,106,239 $ 1,106,239 $ 402,602 $ 402,602

At lower of cost or fair value

1,638 1,788 1,665 1,817

Residential loans, held-for-investment

1,616,504 1,508,571 1,762,167 1,610,024

Commercial loans, held-for-sale

50,848 50,848 89,111 89,111

Commercial loans, held-for-investment

At fair value

71,270 71,270 - -

At amortized cost

346,648 353,004 343,344 348,305

Trading securities

173,281 173,281 124,555 124,555

Available-for-sale securities

1,671,786 1,671,786 1,558,306 1,558,306

MSRs

71,225 71,225 64,824 64,824

Cash and cash equivalents

157,079 157,079 173,201 173,201

Restricted cash

393 393 398 398

Accrued interest receivable

15,109 15,109 13,475 13,475

Derivative assets

7,514 7,514 7,787 7,787

REO (1)

3,323 3,767 3,661 4,084

Margin receivable (1)

58,455 58,455 31,149 31,149

Other collateral posted (1)

5,000 5,000 5,000 5,000

Liabilities

Short-term debt

$ 1,718,430 $ 1,718,430 $ 862,763 $ 862,763

Accrued interest payable

7,154 7,154 6,366 6,366

Derivative liabilities

39,837 39,837 18,167 18,167

ABS issued

1,768,078 1,656,135 1,942,962 1,746,906

Commercial long-term debt

52,916 52,916 49,467 49,467

Commercial secured borrowings

66,692 66,692 - -

Convertible notes

287,500 296,700 287,500 299,719

Other long-term debt

139,500 110,903 139,500 111,600

(1)

These assets are included in Other Assets on our consolidated balance sheets.

Assets and Liabilities Measured at Fair Value on Recurring Basis

The following table presents the assets and liabilities that are reported at fair value on our consolidated balance sheets on a recurring basis at June 30, 2014, as well as the fair value hierarchy of the valuation inputs used to measure fair value.

Assets and Liabilities Measured at Fair Value on a Recurring Basis at June 30, 2014

 

June 30, 2014             Carrying                       Fair Value Measurements Using               

(In Thousands)

      Value     Level 1     Level 2     Level 3  

Assets

         

Residential loans, at fair value

     $     1,106,239         $ -             $ 259,675         $ 846,564     

Commercial loans, at fair value

      122,118          -              -              122,118     

Trading securities

      173,281          -              -              173,281     

Available-for-sale securities

      1,671,786          -              -              1,671,786     

MSRs

      71,225          -              -              71,225     

Derivative assets

      7,514                      3,295                      2,513          1,707     

Liabilities

         

Derivative liabilities

      39,837          6,034          33,758          45     

Commercial secured borrowings

      66,692          -              -                      66,692     
Changes in Level 3 Assets and Liabilities Measured at Fair Value on Recurring Basis

The following table presents additional information about Level 3 assets and liabilities measured at fair value on a recurring basis for the six months ended June 30, 2014.

Changes in Level 3 Assets and Liabilities Measured at Fair Value on a Recurring Basis

 

        Assets           Liabilities  

(In Thousands)

        Residential  
Loans
      Commercial  
Loans
    Trading
  Securities  
    AFS
  Securities  
      MSRs         Derivatives (1)         Commercial  
Secured
Borrowings
 

Beginning balance - December 31, 2013

     $ 391,100         $ 89,111         $ 124,555         $     1,558,306         $ 64,824         $ (379)        $ -         

Principal paydowns

      (11,563)         (3,463)         (2,714)         (92,590)         -              -              (115)    

Gains (losses) in net income, net

      21,849          11,099          (13,133)         23,485          (8,265)         5,108          1,759     

Unrealized gains in OCI, net

      -              -              -              32,888          -              -              -         

Acquisitions

      1,717,244          271,424          64,573          151,010          14,666          -              65,048     

Sales

        (1,269,330)         (246,053)         -              (1,313)         -              -              -         

Other settlements, net

      (2,736)         -              -              -              -              (3,067)         -         
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Balance - June 30, 2014

     $ 846,564         $ 122,118         $ 173,281         $ 1,671,786         $     71,225         $ 1,662         $ 66,692     
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(1) For the purpose of this presentation, derivative assets and liabilities, which consist of loan purchase commitments, are presented net.

Portion of Net Gains (Losses) Attributable to Level 3 Assets and Liabilities Still Held and Included in Net Income

The following table presents the portion of gains or losses included in our consolidated statements of income that were attributable to Level 3 assets and liabilities recorded at fair value on a recurring basis and held at June 30, 2014 and 2013. Gains or losses incurred on assets or liabilities sold, matured, called, or fully written down during the three and six months ended June 30, 2014 and 2013 are not included in this presentation.

Portion of Net Gains (Losses) Attributable to Level 3 Assets and Liabilities Still Held at June 30, 2014 and 2013 Included in Net Income

 

        Included in Net Income  
            Three Months Ended June 30,                 Six Months Ended June 30,          

(In Thousands)

      2014     2013     2014     2013  

Assets

         

Residential loans, at fair value

     $ 11,755         $ (59,649)        $ 11,964         $ (59,641)    

Commercial loans, at fair value

      2,008          -              2,008          -         

Trading securities

      (9,257)         31,354          (13,688)         30,866     

Available-for-sale securities

      (264)         (1,642)         (377)         (1,665)    

MSRs

      (4,974)         9,450          (7,236)         9,532     

Liabilities

         

Loan purchase commitments

      1,707          -              1,707          -         

Commercial secured borrowing

      1,759          -              1,759          -         
Assets and Liabilities Measured at Fair Value on Non-Recurring Basis

The following table presents information on assets recorded at fair value on a non-recurring basis at June 30, 2014. This table does not include the carrying value and gains or losses associated with the asset types below that were not recorded at fair value on our balance sheet at June 30, 2014.

Assets and Liabilities Measured at Fair Value on a Non-Recurring Basis at June 30, 2014

 

                    Gain (Loss) for  

June 30, 2014

(In Thousands)

          Carrying    
Value
        Fair Value Measurements Using           Three Months Ended         Six Months Ended    
          Level 1             Level 2         Level 3     June 30, 2014     June 30, 2014  

Assets

             

Residential loans, at lower of cost or fair value

     $ 1,107         $ -             $ -             $ 1,107         $ 1         $ (2)    

REO

      2,326          -              -              2,326          (521)         (343)    
Market Valuation Adjustments, Net

The following table presents the components of market valuation adjustments, net, recorded in our consolidated statements of income for the three and six months ended June 30, 2014 and 2013.

Market Valuation Adjustments, Net

 

            Three Months Ended June 30,               Six Months Ended June 30,        

(In Thousands)

      2014     2013     2014     2013  

Mortgage banking activities

         

Residential loans, at fair value

     $ 13,375         $ (41,405)        $ 20,403         $ (6,535)    

Commercial loans, at fair value

      5,714          (345)         9,340          (345)    

Trading securities

      (8,810)         36,336          (13,087)         38,265     

Derivative instruments, net

      (8,673)         49,544          (15,755)         50,567     

Loan purchase and forward sale commitments

      3,582          -          3,590          -     
   

 

 

   

 

 

   

 

 

   

 

 

 

Total mortgage banking activities (1)

      5,188          44,130          4,491          81,952     
   

 

 

   

 

 

   

 

 

   

 

 

 

MSRs

      (5,553)         8,827          (8,265)         9,169     

Other

         

Residential loans, at lower of cost or fair value

      13          38          11          78     

Trading securities

      77          (4,140)         (76)         (4,707)    

Impairments on AFS securities

      (264)         (1,642)         (377)         (1,665)    

REO

      (321)         (558)         (464)         (331)    

Other derivative instruments, net

      (3,626)         44          (9,354)         64     
   

 

 

   

 

 

   

 

 

   

 

 

 

Total other

      (4,121)         (6,258)         (10,260)         (6,561)    
   

 

 

   

 

 

   

 

 

   

 

 

 

Total Market Valuation Adjustments, Net

     $ (4,486)        $ 46,699         $ (14,034)        $ 84,560     
   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) Income from mortgage banking activities presented above does not include fee income that is a component of mortgage banking income presented on our consolidated statements of income as it does not represent a market valuation adjustment.
Quantitative Information about Significant Unobservable Inputs Used in Valuation of Level 3 Assets and Liabilities Measured at Fair Value

The following table provides quantitative information about the significant unobservable inputs used in the valuation of our Level 3 assets and liabilities measured at fair value.

Fair Value Methodology for Level 3 Financial Instruments

June 30, 2014

(Dollars in Thousands)

Fair
Value

Unobservable Input

Range Weighted
Average

Assets

Residential loans, at fair value:

Loans priced to securitization or priced to whole loan market and uncommitted to sell

$ 417,941 Discount rate 3 - 4 % 4 %
Prepayment rate 10 - 10 % 10 %
Default rate 1 - 1 % 1 %
Loss severity 22 - 22 % 22 %
Credit support 6 - 8 % 8 %
Spread to securitization 50 bps - 50 bps 50 bps

Loans priced to whole loan market, committed to sell

428,624 Pool fallout assumption 10 bps - 10 bps 10 bps

Residential loans, at lower of cost or fair value

1,107 Loss severity 15-28 % 21 %

Commercial loans, at fair value

122,118 Credit spread 136 bps - 136 bps 136 bps
Credit support 24 - 24 % 24 %

Trading and AFS securities

1,845,067 Discount rate 4 - 12 % 6 %
Prepayment speed 1 - 35 % 14 %
Default rate 0 - 35 % 7 %
Loss severity 20 - 64 % 33 %
Credit support 0 - 84 % 6 %

MSRs

71,225 Discount rate 9 - 11 % 11 %
Prepayment rate 6 - 60 % 12 %

REO

2,326 Loss severity 0 - 93 % 18 %

Loan purchase commitments, net (1)

1,662 MSR Multiple 1 - 5x 4x
Pullthrough rate 57 - 99 % 81 %

Liabilities

Commercial secured financing

66,692 Credit spread 136 bps - 136 bps 136 bps
Credit support 24 - 24 % 24 %

(1) For the purpose of this presentation loan purchase commitment assets and liabilities are presented net.