XML 60 R32.htm IDEA: XBRL DOCUMENT v3.3.0.814
Fair Value of Financial Instruments (Tables)
9 Months Ended
Sep. 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 September 30, 2015 and December 31, 2014.

Table 5.1 – Carrying Values and Fair Values of Assets and Liabilities
 
 
September 30, 2015
 
December 31, 2014
 
 
Carrying
Value
 
Fair
Value
 
Carrying
Value
 
Fair
Value
(In Thousands)
 
 
 
 
Assets
 
 
 
 
 
 
 
 
Residential loans, held-for-sale
 
 
 
 
 
 
 
 
At fair value
 
$
1,504,705

 
$
1,504,705

 
$
1,341,032

 
$
1,341,032

At lower of cost or fair value
 
1,446

 
1,645

 
1,488

 
1,669

Residential loans, held-for-investment (1)
 
 
 
 
 
 
 
 
At fair value
 
2,530,523

 
2,530,523

 
581,668

 
581,668

At amortized cost
 

 

 
1,474,386

 
1,381,918

Commercial loans, held-for-sale
 
80,756

 
80,756

 
166,234

 
166,234

Commercial loans, held-for-investment
 
 
 
 
 
 
 
 
At fair value
 
70,096

 
70,096

 
71,262

 
71,262

At amortized cost
 
317,305

 
322,535

 
329,431

 
334,876

Trading securities
 
114,211

 
114,211

 
111,606

 
111,606

Available-for-sale securities
 
971,013

 
971,013

 
1,267,624

 
1,267,624

MSRs
 
162,726

 
162,726

 
139,293

 
139,293

Cash and cash equivalents
 
235,362

 
235,362

 
269,730

 
269,730

Restricted cash
 
8,361

 
8,361

 
628

 
628

Accrued interest receivable
 
20,223

 
20,223

 
18,222

 
18,222

Derivative assets
 
38,623

 
38,623

 
16,417

 
16,417

REO (2)
 
3,902

 
4,620

 
4,391

 
4,703

Margin receivable (2)
 
97,685

 
97,685

 
65,374

 
65,374

FHLBC stock (2)
 
30,001

 
30,001

 
10,688

 
10,688

Guarantee asset (2)
 
5,120

 
5,120

 
7,201

 
7,201

Pledged collateral (2)
 
28,482

 
28,482

 
9,927

 
9,927

Liabilities
 
 
 
 
 
 
 
 
Short-term debt
 
$
1,872,793

 
$
1,872,793

 
$
1,793,825

 
$
1,793,825

Accrued interest payable
 
14,738

 
14,738

 
8,502

 
8,502

Guarantee obligation
 
13,394

 
12,123

 
7,201

 
7,201

Derivative liabilities
 
88,044

 
88,044

 
58,331

 
58,331

ABS issued (1)
 
 
 
 
 
 
 
 
Fair value
 
1,105,588

 
1,105,588

 

 

Amortized cost
 
73,207

 
73,207

 
1,545,119

 
1,446,605

FHLBC long-term borrowings
 
1,124,299

 
1,124,299

 
495,860

 
495,860

Commercial secured borrowings
 
65,578

 
65,578

 
66,707

 
66,707

Convertible notes
 
492,500

 
464,164

 
492,500

 
492,188

Other long-term debt
 
139,500

 
90,675

 
139,500

 
101,835

(1)
Upon adoption of ASU 2014-13 on January 1, 2015, we began to record loans held-for-investment in, and ABS issued by, consolidated Sequoia entities 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 September 30, 2015, as well as the fair value hierarchy of the valuation inputs used to measure fair value.
Table 5.2 – Assets and Liabilities Measured at Fair Value on a Recurring Basis at September 30, 2015
September 30, 2015
 
Carrying
Value
 
Fair Value Measurements Using
(In Thousands)
 
 
Level 1
 
Level 2
 
Level 3
Assets
 
 
 
 
 
 
 
 
Residential loans
 
$
4,035,228

 
$

 
$
236,314

 
$
3,798,914

Commercial loans
 
150,852

 

 

 
150,852

Trading securities
 
114,211

 

 

 
114,211

Available-for-sale securities
 
971,013

 

 

 
971,013

Derivative assets
 
38,623

 
8,910

 
19,580

 
10,133

MSRs
 
162,726

 

 

 
162,726

Pledged collateral
 
28,482

 
28,482

 

 

FHLBC stock
 
30,001

 
30,001

 

 

Guarantee asset
 
5,120

 

 

 
5,120

 
 


 
 
 
 
 
 
Liabilities
 


 
 
 
 
 
 
Derivative liabilities
 
$
88,044

 
$
15,182

 
$
72,415

 
$
447

Commercial secured borrowings
 
65,578

 

 

 
65,578

ABS issued
 
1,105,588

 

 

 
1,105,588

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 nine months ended September 30, 2015.
Table 5.3 – 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
(369,576
)
 
(584
)
 
(1,722
)
 
(101,944
)
 

 

 

 
(416
)
 
(201,885
)
Gains (losses) in net income, net
8,024

 
10,068

 
(15,970
)
 
43,860

 
(32,337
)
 
(1,954
)
 
51,638

 
(750
)
 
6,198

Unrealized losses in OCI, net

 

 

 
(15,789
)
 

 

 

 

 

Acquisitions
4,084,501

 
517,894

 
101,429

 
14,788

 
73,976

 

 

 

 

Sales
(2,968,446
)
 
(614,022
)
 
(81,132
)
 
(237,886
)
 
(18,206
)
 

 

 

 
(1,362
)
Other settlements, net
(4,272
)
 

 

 
360

 

 
(127
)
 
(43,071
)
 
37

 
421

Ending balance -
  September 30, 2015
$
3,798,914

 
$
150,852

 
$
114,211

 
$
971,013

 
$
162,726

 
$
5,120

 
$
9,686

 
$
65,578

 
$
1,105,588

(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 September 30, 2015 and 2014. Gains or losses incurred on assets or liabilities sold, matured, called, or fully written down during the three and nine months ended September 30, 2015 and 2014 are not included in this presentation.
Table 5.4 – Portion of Net Gains (Losses) Attributable to Level 3 Assets and Liabilities Still Held at September 30, 2015 and 2014 Included in Net Income
 
 
Included in Net Income
 
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
(In Thousands)
 
2015
 
2014
 
2015
 
2014
Assets
 
 
 
 
 
 
 
 
Residential loans at Redwood
 
$
16,451

 
$
7,280

 
$
12,115

 
$
8,524

Residential loans at consolidated Sequoia entities
 
(419
)
 

 
4,912

 

Commercial loans
 
3,175

 
2,009

 
1,971

 
2,009

Trading securities
 
(8,298
)
 
(1,882
)
 
(13,274
)
 
(16,033
)
Available-for-sale securities
 
(226
)
 
(188
)
 
(226
)
 
(434
)
MSRs
 
(25,523
)
 
3,509

 
(15,989
)
 
(3,184
)
Other assets - Guarantee asset
 
(1,098
)
 

 
(1,799
)
 

 
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
Loan purchase commitments
 
$
9,736

 
$
932

 
$
9,806

 
$
932

Commercial secured borrowing
 
(454
)
 
(420
)
 
750

 
1,339

ABS issued
 
300

 

 
(6,198
)
 

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 September 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 September 30, 2015.
Table 5.5 – Assets and Liabilities Measured at Fair Value on a Non-Recurring Basis at September 30, 2015
 
 
 
 
 
 
 
 
 
 
Gain (Loss) for
September 30, 2015
 
Carrying
Value
 
Fair Value Measurements Using
 
Three Months Ended
 
Nine Months Ended
(In Thousands)
 
 
Level 1
 
Level 2
 
Level 3
 
September 30, 2015
 
September 30, 2015
Assets
 
 
 
 
 
 
 
 
 
 
 
 
Residential loans, at lower of cost or fair value
 
$
1,099

 
$

 
$

 
$
1,099

 
$
1

 
$
2

REO
 
3,120

 

 

 
3,120

 
(621
)
 
(748
)
Market Valuation Gains and Losses, Net
 
 
 
 
 
 
 
 
 
 
Gain (Loss) for
September 30, 2015
 
Carrying
Value
 
Fair Value Measurements Using
 
Three Months Ended
 
Nine Months Ended
(In Thousands)
 
 
Level 1
 
Level 2
 
Level 3
 
September 30, 2015
 
September 30, 2015
Assets
 
 
 
 
 
 
 
 
 
 
 
 
Residential loans, at lower of cost or fair value
 
$
1,099

 
$

 
$

 
$
1,099

 
$
1

 
$
2

REO
 
3,120

 

 

 
3,120

 
(621
)
 
(748
)

The following table presents the net gains and losses recorded in each line item of our consolidated statements of income for the three and nine months ended September 30, 2015 and 2014.
Table 5.6 – Market Valuation Gains and Losses, Net
 
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
(In Thousands)
 
2015
 
2014
 
2015
 
2014
Mortgage banking and investment activities, net
 
 
 
 
 
 
 
 
Residential loans held-for-sale, at fair value
 
$
11,010

 
$
13,489

 
$
9,892

 
$
34,608

Residential loan purchase and forward sale commitments
 
25,173

 
2,487

 
44,482

 
6,077

Residential loans held-for-investment, at Redwood
 
9,077

 
(991
)
 
5,170

 
(991
)
Consolidated Sequoia entities (1)
 
(500
)
 
(361
)
 
(2,277
)
 
(825
)
Commercial loans, at fair value
 
3,974

 
4,305

 
10,819

 
13,644

Trading securities
 
(8,783
)
 
(1,909
)
 
(15,946
)
 
(15,072
)
Impairments on AFS securities
 
(226
)
 
(188
)
 
(226
)
 
(565
)
Risk management derivatives, net
 
(52,749
)
 
(4,036
)
 
(60,060
)
 
(29,145
)
Guarantee asset
 
(1,297
)
 

 
(2,081
)
 

Other investments
 
199

 

 
282

 

Total mortgage banking and investment activities, net(2)
 
$
(14,122
)
 
$
12,796

 
$
(9,945
)
 
$
7,731

MSR Income (loss), net
 
 
 
 
 
 
 
 
MSRs
 
$
(28,496
)
 
$
2,321

 
$
(32,337
)
 
$
(5,944
)
Risk management derivatives, net
 
23,551

 

 
1,736

 

Total MSR income (loss), net (3)
 
$
(4,945
)
 
$
2,321

 
$
(30,601
)
 
$
(5,944
)
Total market valuation gains and losses, net
 
$
(19,067
)
 
$
15,117

 
$
(40,546
)
 
$
1,787

(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 are components 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 components of MSR Income (loss), net on our consolidated statements of income, as these amounts do not represent market valuation adjustments.
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.
Table 5.7 – Fair Value Methodology for Level 3 Financial Instruments
September 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
 
$
2,032,815

 
IO Multiple
 
3.8 - 4.0
x
 
3.8

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

%
 
 
 
 
Senior spread to TBA price
 
$3.56 - $3.56
 
 
$
3.56

 
 
 
 
 
Subordinate spread to swap rate
 
373 - 373
bps
 
373

bps
 
 
 
 
Credit support
 
5 - 5
%
 
5

%
 
 
 
 
Whole loan spread to TBA price
 
$2.90 - $4.27
 
 
$
4.08

 
 
 
 
 
 
 
 
 
 
 
 
Jumbo hybrid loans uncommitted to sell
 
158,149

 
Spread to swap rate
 
125 - 165
bps
 
138

bps
 
 
 
 
 
 
 
 
 
 
 
Jumbo loans committed to sell
 
437,704

 
Committed Sales Price
 
$102.1 - $103.0
 
 
$
102.4

 
 
 
 
 
 
 
 
 
 
 
 
Loans held by consolidated Sequoia entities (1)
 
1,170,246

 
Liability price
 
N/A
 
 
N/A

 
 
 
 
 
 
 
 
 
 
 
 
Residential loans, at lower of cost or fair value
 
1,099

 
Loss severity
 
13 - 30
%
 
21

%
 
 
 
 
 
 
 
 
 
 
 
Commercial loans, at fair value
 
150,852

 
Spread to swap rate
 
195 - 195
bps
 
195

bps
 
 
 
 
Credit support
 
23 - 23
%
 
23

%
 
 
 
 
 
 
 
 
 
 
 
Trading and AFS securities
 
1,085,224

 
Discount rate
 
4 - 12
%
 
7

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

 %
 
 
 
 
Default rate
 
0 - 35
%
 
8

 %
 
 
 
 
Loss severity
 
20 - 65
%
 
34

 %
 
 
 
 
Credit support
 
0 - 49
%
 
4

 %
 
 
 
 
 
 
 
 
 
 
 
MSRs
 
162,726

 
Discount rate
 
8 - 12
%
 
10

 %
 
 
 
 
Prepayment rate (annual CPR)
 
5 - 55
%
 
12

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

 
 
 
 
 
 
 
 
 
 
 
 
Guarantee asset
 
5,120

 
Discount rate
 
10 - 10
%
 
10

%
 
 
 
 
Prepayment rate (annual CPR)
 
16 - 16
%
 
16

%
 
 
 
 
 
 
 
 
 
 
 
REO
 
3,120

 
Loss severity
 
0 - 89
%
 
52

%
 
 
 
 
 
 
 
 
 
 
 
Loan purchase commitments, net (2)
 
9,687

 
MSR Multiple
 
0 - 5.0
x
 
3.0

x
 
 
 
 
Fallout rate
 
2 - 98
%
 
34

%
 
 
 
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
 
 
ABS issued by consolidated Sequoia entities (1)
 
1,105,588

 
Discount rate
 
5 - 9
%
 
5

 %
 
 
 
 
Prepayment rate (annual CPR)
 
6 - 20
%
 
13

 %
 
 
 
 
Default rate
 
0 - 12
%
 
6

 %
 
 
 
 
Loss severity
 
20 - 32
%
 
27

 %
 
 
 
 
Credit support
 
0 - 70
%
 
12

 %
 
 
 
 
 
 
 
 
 
 
 
Commercial secured financing
 
65,578

 
Spread to swap rate
 
194 - 195
bps
 
194

bps
 
 
 
 
Credit support
 
23 - 23
%
 
23

%
(1)
Upon adoption of ASU 2014-13 on January 1, 2015, we began to record loans held-for-investment in, and ABS issued by, consolidated Sequoia entities at fair value. In accordance with this new guidance, the fair value of the loans in these entities was 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.