XML 144 R34.htm IDEA: XBRL DOCUMENT v2.4.1.9
Fair Value of Financial Instruments (Tables)
12 Months Ended
Dec. 31, 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 December 31, 2014 and 2013.

 

     December 31, 2014      December 31, 2013  

(In Thousands)

   Carrying
Value
     Fair 
Value
     Carrying
Value
     Fair 
Value
 

Assets

           

Residential loans, held-for-sale

           

At fair value

   $ 1,341,032       $ 1,341,032       $ 402,602       $ 402,602   

At lower of cost or fair value

     1,488         1,669         1,665         1,817   

Residential loans, held-for-investment, at fair value

     581,668         581,668         —           —     

Residential loans, held-for-investment

     1,474,386         1,381,918         1,762,167         1,610,024   

Commercial loans, held-for-sale, at fair value

     166,234         166,234         89,111         89,111   

Commercial loans, held-for-investment

           

At fair value

     71,262         71,262         —           —     

At amortized cost

     329,431         334,876         343,344         348,305   

Trading securities

     111,606         111,606         124,555         124,555   

Available-for-sale securities

     1,267,624         1,267,624         1,558,306         1,558,306   

MSRs

     139,293         139,293         64,824         64,824   

Cash and cash equivalents

     269,730         269,730         173,201         173,201   

Restricted cash

     628         628         398         398   

Accrued interest receivable

     18,222         18,222         13,475         13,475   

Derivative assets

     16,417         16,417         7,787         7,787   

REO (1)

     4,391         4,703         3,661         4,084   

Margin receivable (1)

     65,374         65,374         31,149         31,149   

FHLBC stock (1)

     10,688         10,688         —           —     

Guarantee asset (1)

     7,201         7,201         —           —     

Pledged collateral (1)

     9,927         9,927         —           —     

Liabilities

           

Short-term debt

   $ 1,793,825       $ 1,793,825       $ 862,763       $ 862,763   

Accrued interest payable

     8,502         8,502         6,366         6,366   

Guarantee obligation

     7,201         7,201         —           —     

Derivative liabilities

     58,331         58,331         18,167         18,167   

ABS issued

     1,545,119         1,446,605         1,942,962         1,746,906   

FHLBC Borrowings

     495,860         495,860         —           —     

Commercial long-term debt

     —           —           49,467         49,467   

Commercial secured borrowings

     66,707         66,707         —           —     

Convertible notes

     492,500         492,188         287,500         299,719   

Other long-term debt

     139,500         101,835         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 as well as their classification in the fair value hierarchy based on the valuation inputs used to measure their fair value.

Assets and Liabilities Measured at Fair Value on a Recurring Basis

 

December 31, 2014

(In Thousands)

   Carrying
Value
     Fair Value Measurements Using  
      Level 1      Level 2      Level 3  

Assets

           

Residential loans, at fair value

   $ 1,922,700       $ —         $ 244,716       $ 1,677,984   

Commercial loans, at fair value

     237,496         —           —           237,496   

Trading securities

     111,606         —           —           111,606   

Available-for-sale securities

     1,267,624         —           —           1,267,624   

Derivative assets

     16,417         6,654         8,603         1,160   

MSRs

     139,293         —           —           139,293   

Pledged collateral

     9,927         9,927         —           —     

FHLBC Stock

     10,688         10,688         —           —     

Guarantee asset

     7,201         —           —           7,201   

Liabilities

           

Derivative liabilities

     58,331         9,878         48,412         41   

Commercial secured borrowings

     66,707         —           —           66,707   

December 31, 2013

(In Thousands)

   Carrying
Value
     Fair Value Measurements Using  
      Level 1      Level 2      Level 3  

Assets

           

Residential loans, at fair value

   $ 402,602       $ —         $ 11,502       $ 391,100   

Commercial loans, at fair value

     89,111         —           —           89,111   

Trading securities

     124,555         —           —           124,555   

Available-for-sale securities

     1,558,306         —           —           1,558,306   

MSRs

     64,824         —           —           64,824   

Derivative assets

     7,787         1,139         6,648         —     

Liabilities

           

Derivative liabilities

     18,167         1,189         16,599         379   
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 years ended December 31, 2014 and 2013.

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     Guarantee
Asset
     Loan Purchase
Commitments(1)
    Commercial
Secured
Borrowings
 

Beginning balance - December 31, 2013

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

Principal paydowns

     (42,657     (4,157     (5,934     (168,308     —          —           —          (374

Amortization income

     —          —          —          32,774        —          —           —          —     

Gains (losses) in net income, net

     56,835        22,824        (24,167     23,412        (21,081     —           14,527        2,033   

Unrealized gains in OCI, net

     —          —          —          24,302        —          —           —          —     

Acquisitions

     5,020,988        937,594        81,545        237,499        95,550        7,201         —          65,048   

Sales

     (3,746,417     (807,931     (64,393     (440,361     —          —           —          —     

Other settlements, net

     (1,865     55        —          —          —          —           (13,029     —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Ending balance - December 31, 2014

$ 1,677,984    $ 237,496    $ 111,606    $ 1,267,624    $ 139,293    $ 7,201    $ 1,119    $ 66,707   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

 

     Assets      Liabilities  

(In Thousands)

   Residential
Loans
    Commercial
Loans
    Trading
Securities
    AFS
Securities
    MSRs      Loan Purchase
Commitments(1)
 

Beginning balance - December 31, 2012

   $ 553,576      $ —        $ 33,172      $ 1,075,581      $ 5,315       $ —     

Principal paydowns

     (16,166     (189     (1,244     (162,708     —           —     

(Losses) gains in net income, net

     (34,650     8,694        41,074        57,852        11,995         480   

Unrealized losses in OCI, net

     —          —          —          (21,924     —           —     

Acquisitions

     7,090,724        505,151        109,320        785,671        47,514         —     

Sales

     (7,201,472     (424,545     (57,767     (176,166     —           —     

Other settlements, net

     (912     —          —          —          —           (101
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Ending balance - December 31, 2013

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

 

(1) Loan Purchase Commitments are presented net, and may have an asset or liability beginning or ending balance.
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 December 31, 2014, 2013, and 2012. Gains or losses incurred on assets or liabilities sold, matured, called, or fully written down during the years ended December 31, 2014, 2013, and 2012 are not included in this presentation.

Portion of Net Gains (Losses) Attributable to Level 3 Assets and Liabilities Still Held at December 31, 2014, 2013, and 2012 Included in Net Income

 

     Included in Net Income
Years Ended December 31,
 

(In Thousands)

   2014     2013     2012  

Assets

      

Residential loans, at fair value

   $ 16,512      $ (290   $ 11,725   

Commercial loans, at fair value

     3,357        1,501        —     

Trading securities

     (25,216     32,496        (14,076

Available-for-sale securities

     (434     (1,108     (2,509

MSRs

     (15,239     14,196        (1,571

Loan purchase commitments

     1,119        —          —     

Liabilities

      

Loan purchase commitments

     —          (379     —     

Commercial secured borrowing

     2,033        —          —     
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 December 31, 2014 and 2013. 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 December 31, 2014 and 2013.

Assets and Liabilities Measured at Fair Value on a Non-Recurring Basis

 

December 31, 2014

(In Thousands)

   Carrying
Value
     Fair Value Measurements Using      Gain (Loss) for
Year Ended

December 31, 2014
 
      Level 1      Level 2      Level 3     

Assets

              

Residential loans, at lower of cost or fair value

   $ 1,104       $ —         $ —         $ 1,104       $ (1

REO

     2,069         —           —           2,069         (320

Liabilities

              

Guarantee obligation

     7,201         —           —           7,201         —     

 

December 31, 2013

(In Thousands)

   Carrying
Value
     Fair Value Measurements Using      Gain (Loss) for
Year Ended
December 31, 2013
 
      Level 1      Level 2      Level 3     

Assets

              

Residential loans, at lower of cost or fair value

   $ 1,145       $ —         $ —         $ 1,145       $ —     

REO

     1,518         —           —           1,518         (270
Market Valuation Adjustments

The following table presents the components of market valuation adjustments, net, recorded in our consolidated statements of income for the years ended December 31, 2014, 2013, and 2012.

Market Valuation Adjustments

 

     Years Ended December 31,  

(In Thousands)

   2014     2013     2012  

Mortgage banking activities

      

Residential loans, at fair value

   $ 51,256      $ (10,493   $ 37,762   

Commercial loans, at fair value

     20,788        8,694        —     

Sequoia IO securities

     (23,839     42,451        (11,702

Risk management derivatives, net

     (31,167     51,162        (10,609

Loan purchase and forward sale commitments

     13,891        (399     —     
  

 

 

   

 

 

   

 

 

 

Total mortgage banking activities(1)

  30,929      91,415      15,451   
  

 

 

   

 

 

   

 

 

 

MSRs

  (21,081   11,995      (2,014

Other

Residential loans, at lower of cost or fair value

$ 56    $ 38    $ 623   

Commercial loans, at fair value

  —        —        241   

Residential loans held-for-investment, at fair value

  (697   —        —     

Trading securities

  (358   (3,525   97,867   

Impairments on AFS securities

  (565   (1,833   (2,509

REO

  (894   (612   (344

Other derivative instruments, net

  (7,792   223      (12,581

ABS issued - Acacia

  —        —        (81,758

Other

  104      —        —     
  

 

 

   

 

 

   

 

 

 

Total other

  (10,146   (5,709   1,539   
  

 

 

   

 

 

   

 

 

 

Total Market Valuation Adjustments, Net

$ (298 $ 97,701    $ 14,976   
  

 

 

   

 

 

   

 

 

 

 

(1) Income from mortgage banking activities presented above does not include fee income or provisions for repurchases that is a component of mortgage banking activities presented on our consolidated statements of income as these amounts do 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

 

December 31, 2014

(Dollars in Thousands)

   Fair
Value
    

Unobservable Input

   Range   Weighted
Average
 

Assets

          

Residential loans, at fair value:

          

Jumbo fixed rate loans priced to securitization or to whole loan market and uncommitted to sell

   $ 1,231,823       IO discount rate    5 - 8%     7
      Prepayment rate    10 - 12%     11
      Senior credit spread    300 - 300 bps     300  bps 
      Subordinate credit spread    326 - 326 bps     326  bps 
      Credit support    8 - 8%     8
      Whole loan credit spread    290 - 425 bps     411  bps 

Jumbo hybrid loans priced to whole loan market and uncommitted to sell

     150,065       Prepayment rate    15  - 15%     15
      Credit spread    120 - 170 bps     127  bps 

Jumbo loans priced to whole loan market and committed to sell

     296,096       Committed Sales Price    $102 - 103   $ 103   

Residential loans, held-for-sale

     1,104       Loss severity    13 - 30%     20

Commercial loans, at fair value

     237,496       Credit spread    157 - 163 bps     161  bps 
      Credit support    23 - 25%     24

Trading and AFS securities

     1,379,230       Discount rate    4 - 12%     6
      Prepayment speed    1 - 35%     12
      Default rate    0 - 35%     8
      Loss severity    20 - 64%     34
      Credit support    0 - 48%     5

Guarantee asset

     7,201       Discount rate    11 - 11%     11
      Prepayment speed    5 - 27%     11

MSRs

     139,293       Discount rate    8 - 11%     10
      Prepayment rate    4 - 60%     12
      Per loan annual cost to service    $72 - 82   $ 77   

REO

     2,069       Loss severity    0 - 100%     39

Loan purchase commitments, net (1)

     1,119       MSR Multiple    0 - 6x     4x   
      Pullthrough rate    56 - 99%     83

Liabilities

          

Commercial secured financing

     66,707       Credit spread    161 - 161 bps     161  bps 
      Credit support    23 - 23%     23

 

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