XML 117 R34.htm IDEA: XBRL DOCUMENT v3.2.0.727
Fair Value of Financial Instruments (Tables)
6 Months Ended
Jun. 30, 2015
Fair Value Disclosures [Abstract]  
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, 2015 and December 31, 2014.
 
 
June 30, 2015
 
December 31, 2014
 
 
Carrying
Value
 
Fair
Value
 
Carrying
Value
 
Fair
Value
(In Thousands)
 
 
 
 
Assets
 
 
 
 
 
 
 
 
Residential loans, held-for-sale
 
 
 
 
 
 
 
 
At fair value
 
$
890,623

 
$
890,623

 
$
1,341,032

 
$
1,341,032

At lower of cost or fair value
 
1,458

 
1,655

 
1,488

 
1,669

Residential loans, held-for-investment (1)
 
 
 
 
 
 
 
 
At fair value
 
2,394,399

 
2,394,399

 
581,668

 
581,668

At amortized cost
 

 

 
1,474,386

 
1,381,918

Commercial loans, held-for-sale
 
165,853

 
165,853

 
166,234

 
166,234

Commercial loans, held-for-investment
 
 
 
 
 
 
 
 
At fair value
 
69,763

 
69,763

 
71,262

 
71,262

At amortized cost
 
315,715

 
321,038

 
329,431

 
334,876

Trading securities
 
116,141

 
116,141

 
111,606

 
111,606

Available-for-sale securities
 
1,041,458

 
1,041,458

 
1,267,624

 
1,267,624

MSRs
 
168,462

 
168,462

 
139,293

 
139,293

Cash and cash equivalents
 
226,426

 
226,426

 
269,730

 
269,730

Restricted cash
 
2,389

 
2,389

 
628

 
628

Accrued interest receivable
 
16,151

 
16,151

 
18,222

 
18,222

Derivative assets
 
26,252

 
26,252

 
16,417

 
16,417

REO (2)
 
4,410

 
5,081

 
4,391

 
4,703

Margin receivable (2)
 
71,392

 
71,392

 
65,374

 
65,374

FHLBC stock (2)
 
30,001

 
30,001

 
10,688

 
10,688

Guarantee asset (2)
 
6,417

 
6,417

 
7,201

 
7,201

Pledged collateral (2)
 
10,194

 
10,194

 
9,927

 
9,927

 
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
Short-term debt
 
$
1,367,062

 
$
1,367,062

 
$
1,793,825

 
$
1,793,825

Accrued interest payable
 
8,291

 
8,291

 
8,502

 
8,502

Guarantee obligation
 
6,146

 
6,417

 
7,201

 
7,201

Derivative liabilities
 
54,109

 
54,109

 
58,331

 
58,331

ABS issued (1)
 
 
 
 
 
 
 
 
Fair value
 
1,173,336

 
1,173,336

 

 

Amortized cost
 
88,786

 
89,231

 
1,545,119

 
1,446,605

FHLBC borrowings
 
882,122

 
882,122

 
495,860

 
495,860

Commercial secured borrowings
 
65,232

 
65,232

 
66,707

 
66,707

Convertible notes
 
492,500

 
475,700

 
492,500

 
492,188

Other long-term debt
 
139,500

 
101,138

 
139,500

 
101,835

(1)
Upon adoption of ASU 2014-13 on January 1, 2015, loans held-for-investment and ABS issued by consolidated Sequoia entities began to be recorded at fair value. See Note 3 for further discussion.
(2)
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, 2015, 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, 2015
June 30, 2015
 
Carrying
Value
 
Fair Value Measurements Using
(In Thousands)
 
 
Level 1
 
Level 2
 
Level 3
Assets
 
 
 
 
 
 
 
 
Residential loans
 
$
3,285,022

 
$

 
$
248,157

 
$
3,036,865

Commercial loans
 
235,616

 

 

 
235,616

Trading securities
 
116,141

 

 

 
116,141

Available-for-sale securities
 
1,041,458

 

 

 
1,041,458

Derivative assets
 
26,252

 
7,625

 
13,621

 
5,006

MSRs
 
168,462

 

 

 
168,462

Pledged collateral
 
10,194

 
10,194

 

 

FHLBC stock
 
30,001

 
30,001

 

 

Guarantee asset
 
6,417

 

 

 
6,417

 
 


 
 
 
 
 
 
Liabilities
 


 
 
 
 
 
 
Derivative liabilities
 
54,109

 
5,726

 
43,983

 
4,400

Commercial secured borrowings
 
65,232

 

 

 
65,232

ABS issued
 
1,173,336

 

 

 
1,173,336

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, 2015.
Changes in Level 3 Assets and Liabilities Measured at Fair Value on a Recurring Basis
 
Assets
 
Liabilities
 
Residential Loans
 
Commercial
Loans
 
Trading Securities
 
AFS
Securities
 
MSRs
 
Guarantee Asset
 
Derivatives(1)
 
Commercial Secured Borrowings
 
ABS
Issued
(In Thousands)
 
 
 
 
 
 
 
Beginning balance -
   December 31, 2014
$
1,677,984

 
$
237,496

 
$
111,606

 
$
1,267,624

 
$
139,293

 
$
7,201

 
$
1,119

 
$
66,707

 
$

Transfer to FVO (2)
1,370,699

 

 

 

 

 

 

 

 
1,302,216

Principal paydowns
(247,699
)
 
(463
)
 
(827
)
 
(61,265
)
 

 

 

 
(295
)
 
(135,799
)
Gains (losses) in net income, net
(6,661
)
 
5,640

 
(7,187
)
 
29,424

 
(3,842
)
 
(855
)
 
23,321

 
(1,204
)
 
6,498

Unrealized losses in OCI, net

 

 

 
(7,050
)
 

 

 

 

 

Acquisitions
2,519,029

 
350,384

 
92,006

 
14,788

 
51,217

 

 

 

 

Sales
(2,273,308
)
 
(357,441
)
 
(79,457
)
 
(202,423
)
 
(18,206
)
 

 

 

 

Other settlements, net
(3,179
)
 

 

 
360

 

 
71

 
(23,834
)
 
24

 
421

Ending balance -
  June 30, 2015
$
3,036,865

 
$
235,616

 
$
116,141

 
$
1,041,458

 
$
168,462

 
$
6,417

 
$
606

 
$
65,232

 
$
1,173,336

(1) For the purpose of this presentation, derivative assets and liabilities, which consist of loan purchase commitments, are presented on a net basis.
(2) Upon adoption of ASU 2014-13 on January 1, 2015, loans held-for-investment in, and ABS issued by, consolidated financial entities are now recorded at fair value. See Note 3 for further discussion.
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, 2015 and 2014. Gains or losses incurred on assets or liabilities sold, matured, called, or fully written down during the three and six months ended June 30, 2015 and 2014 are not included in this presentation.
Portion of Net Gains (Losses) Attributable to Level 3 Assets and Liabilities Still Held at June 30, 2015 and 2014 Included in Net Income
 
 
Included in Net Income
 
 
Three Months Ended June 30,
 
Six Months Ended June 30,
(In Thousands)
 
2015
 
2014
 
2015
 
2014
Assets
 
 
 
 
 
 
 
 
Residential loans at Redwood
 
$
(7,508
)
 
$
11,755

 
$
(5,441
)
 
$
11,964

Residential loans at consolidated Sequoia entities
 
2,476

 

 
5,331

 

Commercial loans
 
(1,565
)
 
2,008

 
(56
)
 
2,008

Trading securities
 
4,601

 
(9,257
)
 
(5,254
)
 
(13,688
)
Available-for-sale securities
 

 
(264
)
 

 
(377
)
MSRs
 
21,296

 
(4,974
)
 
10,277

 
(7,236
)
Other assets - Guarantee asset
 
228

 

 
(700
)
 

 
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
Loan purchase commitments
 
(3,810
)
 
1,707

 
(1,826
)
 
1,707

Commercial secured borrowing
 
2,713

 
1,759

 
1,204

 
1,759

ABS issued
 
(3,552
)
 

 
(6,498
)
 

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, 2015. 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, 2015.
Assets and Liabilities Measured at Fair Value on a Non-Recurring Basis at June 30, 2015
 
 
 
 
 
 
 
 
 
 
Gain (Loss) for
June 30, 2015
 
Carrying
Value
 
Fair Value Measurements Using
 
Three Months Ended
Six Months Ended
(In Thousands)
 
 
Level 1
 
Level 2
 
Level 3
 
June 30, 2015
June 30, 2015
Assets
 
 
 
 
 
 
 
 
 
 
 
Residential loans, at lower of cost or fair value
 
$
1,102

 
$

 
$

 
$
1,102

 
$
1

$
1

REO
 
1,017

 

 

 
1,017

 
(170
)
(175
)
Market Valuation Gains and Losses, Net
The following table presents the net gains and losses recorded in each line item of our consolidated statements of income for the three and six months ended June 30, 2015 and 2014.
Market Valuation Gains and Losses, Net
 
 
Three Months Ended June 30,
 
Six Months Ended June 30,
(In Thousands)
 
2015
 
2014
 
2015
 
2014
Mortgage banking and investment activities, net
 
 
 
 
 
 
 
 
Residential loans, at fair value
 
$
(3,176
)
 
$
13,994

 
$
(1,118
)
 
$
21,119

Consolidated Sequoia entities (1)
 
(684
)
 
(321
)
 
(1,777
)
 
(464
)
Residential loans held-for-investment, at Redwood
 
(5,885
)
 

 
(3,907
)
 

Commercial loans, at fair value
 
987

 
5,714

 
6,845

 
9,340

Trading securities
 
6,927

 
(8,733
)
 
(7,162
)
 
(13,164
)
Risk management derivatives, net
 
4,645

 
(12,300
)
 
(7,311
)
 
(25,108
)
Impairments on AFS securities
 

 
(264
)
 

 
(377
)
Guarantee asset
 
299

 

 
(784
)
 

Loan purchase and forward sale commitments
 
1,054

 
3,582

 
19,309

 
3,590

Other investments
 
(71
)
 

 
83

 

Total mortgage banking and investment activities, net(2)
 
$
4,096

 
$
1,672

 
$
4,178

 
$
(5,064
)
 
 
 
 
 
 
 
 
 
MSR Income (loss), net
 
 
 
 
 
 
 
 
     MSRs
 
$
15,675

 
$
(5,553
)
 
$
(3,842
)
 
$
(8,265
)
     Risk management derivatives, net
 
(21,814
)
 

 
(21,814
)
 

Total MSR income (loss), net (3)
 
$
(6,139
)
 
$
(5,553
)
 
$
(25,656
)
 
$
(8,265
)
 
 
 
 
 
 
 
 
 
Total market valuation gains and losses, net
 
$
(2,043
)
 
$
(3,881
)
 
$
(21,478
)
 
$
(13,329
)

(1)
On January 1, 2015, we adopted ASU 2014-13 and began to record the assets and liabilities of consolidated Sequoia entities at fair value. This amount includes the net change in fair value of the consolidated assets and liabilities of these entities, which include residential loans held-for-investment, REO, and ABS issued. This combined amount represents the estimated change in value of our retained interests in these entities. See Note 3 for further discussion.
(2)
Mortgage banking and investment activities, net presented above does not include fee income or provisions for repurchases that is a component of mortgage banking and investment activities, net presented on our consolidated statements of income, as these amounts do not represent market valuation changes.
(3)
MSR Income (loss), net presented above does not include net fee income or provisions for repurchases that are a component of MSR Income (loss), net on our consolidated statements of income.
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, 2015
 
Fair
Value
 
 
 
 
 
 
Weighted
Average
(Dollars in Thousands, except input values)
 
 
Unobservable Input
 
Range
 
Assets
 
 
 
 
 
 
 
 
 
 
Residential loans, at fair value:
 
 
 
 
 
 
 
 
 
 
Jumbo fixed rate loans uncommitted to sell
 
$
1,267,521

 
IO Multiple
 
4.3 - 5.0
x
 
4.4

x
 
 
 
 
Prepayment rate (Annual CPR)
 
12 - 15
%
 
14

%
 
 
 
 
Senior spread to TBA price
 
$3.50 - $3.50
 
 
$
3.50

 
 
 
 
 
Subordinate spread to swap rate
 
310 - 310
bps
 
310

bps
 
 
 
 
Credit support
 
5 - 5
%
 
5

%
 
 
 
 
Whole loan spread to TBA price
 
$2.90 - $4.15
 
 
$
4.00

 
 
 
 
 
 
 
 
 
 
 
 
Jumbo hybrid loans uncommitted to sell
 
181,279

 
Prepayment rate (Annual CPR)
 
15 - 15
%
 
15

%
 
 
 
Spread to swap rate
 
125 - 160
bps
 
129

bps
 
 
 
 
 
 
 
 
 
 
 
Jumbo loans committed to sell
 
350,951

 
Committed Sales Price
 
$101 - $102
 
 
$
102

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans held by consolidated Sequoia entities (1)
 
1,237,114

 
Liability price
 
N/A
 
 
N/A

 
 
 
 
 
 
 
 
 
 
 
 
Residential loans, at lower of cost or fair value
 
1,102

 
Loss severity
 
13 - 30
%
 
20

%
 
 
 
 
 
 
 
 
 
 
 
Commercial loans, at fair value
 
235,616

 
Spread to swap rate
 
168 - 169
bps
 
168

bps
 
 
 
 
Credit support
 
23 - 23
%
 
23

%
 
 
 
 
 
 
 
 
 
 
 
Trading and AFS securities
 
1,157,599

 
Discount rate
 
4 - 12
%
 
6

 %
 
 
 
 
Prepayment rate (Annual CPR)
 
1 - 35
%
 
13

 %
 
 
 
 
Default rate
 
0 - 35
%
 
8

 %
 
 
 
 
Loss severity
 
20 - 65
%
 
34

 %
 
 
 
 
Credit support
 
0 - 49
%
 
5

 %
 
 
 
 
 
 
 
 
 
 
 
MSRs
 
168,462

 
Discount rate
 
8 - 11
%
 
10

 %
 
 
 
 
Prepayment rate (Annual CPR)
 
4 - 60
%
 
9

 %
 
 
 
 
Per loan annual cost to service
 
$72 - $82
 
 
$
78

 
 
 
 
 
 
 
 
 
 
 
 
Guarantee asset
 
6,417

 
Discount rate
 
11 - 11
%
 
11

%
 
 
 
 
Prepayment rate (Annual CPR)
 
5 - 27
%
 
12

%
 
 
 
 
 
 
 
 
 
 
 
REO
 
1,017

 
Loss severity
 
19 - 76
%
 
55

%
 
 
 
 
 
 
 
 
 
 
 
Loan purchase commitments, net (2)
 
605

 
MSR Multiple
 
0 - 4
x
 
3.0

x
 
 
 
 
Fallout rate
 
2 - 97
%
 
26

%
 
 
 
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
 
 
ABS issued by consolidated Sequoia entities (1)
 
1,173,336

 
Discount rate
 
5 - 8
%
 
5

 %
 
 
 
 
Prepayment rate (Annual CPR)
 
0 - 31
%
 
13

 %
 
 
 
 
Default rate
 
0 - 12
%
 
6

 %
 
 
 
 
Loss severity
 
20 - 32
%
 
26

 %
 
 
 
 
Credit support
 
0 - 69
%
 
11

 %
 
 
 
 
 
 
 
 
 
 
 
Commercial secured financing
 
65,232

 
Spread to swap rate
 
168 - 168
bps
 
168

bps
 
 
 
 
Credit support
 
23 - 23
%
 
23

%
(1)
Upon adoption of ASU 2014-13 on January 1, 2015, loans held-for-investment in, and ABS issued by, consolidated Sequoia entities began to be recorded at fair value. In accordance with this new guidance, the fair value of the loans in these entities were based on the fair value of the liabilities issued by these entities, which we determined were more readily observable. See Note 3 for further discussion.
(2)
For the purpose of this presentation, loan purchase commitment assets and liabilities are presented net.