XML 44 R33.htm IDEA: XBRL DOCUMENT v3.4.0.3
Fair Value of Financial Instruments (Tables)
3 Months Ended
Mar. 31, 2016
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 March 31, 2016 and December 31, 2015.

Table 5.1 – Carrying Values and Fair Values of Assets and Liabilities
 
 
March 31, 2016
 
December 31, 2015
 
 
Carrying
Value
 
Fair
Value
 
Carrying
Value
 
Fair
Value
(In Thousands)
 
 
 
 
Assets
 
 
 
 
 
 
 
 
Residential loans, held-for-sale
 
 
 
 
 
 
 
 
At fair value
 
$
439,674

 
$
439,674

 
$
1,114,305

 
$
1,114,305

At lower of cost or fair value
 
1,402

 
1,594

 
1,433

 
1,635

Residential loans, held-for-investment (1)
 
 
 
 
 
 
 
 
At fair value
 
3,273,980

 
3,273,980

 
2,813,065

 
2,813,065

Commercial loans, held-for-sale
 

 

 
39,141

 
39,141

Commercial loans, held-for-investment
 
 
 
 
 
 
 
 
At fair value
 
69,674

 
69,674

 
67,657

 
67,657

At amortized cost
 
294,219

 
301,488

 
295,849

 
300,824

Trading securities
 
221,571

 
221,571

 
404,011

 
404,011

Available-for-sale securities
 
698,356

 
698,356

 
829,245

 
829,245

MSRs
 
126,620

 
126,620

 
191,976

 
191,976

Cash and cash equivalents
 
305,115

 
305,115

 
220,229

 
220,229

Restricted cash
 
2,137

 
2,137

 
5,567

 
5,567

Accrued interest receivable
 
19,766

 
19,766

 
23,290

 
23,290

Derivative assets
 
31,975

 
31,975

 
16,393

 
16,393

REO (2)
 
4,884

 
5,475

 
4,896

 
5,282

Margin receivable (2)
 
107,941

 
107,941

 
83,191

 
83,191

FHLBC stock (2)
 
44,071

 
44,071

 
34,437

 
34,437

Guarantee asset (2)
 
4,272

 
4,272

 
5,697

 
5,697

Pledged collateral (2)
 
59,664

 
59,664

 
53,600

 
53,600

Liabilities
 
 
 
 
 
 
 
 
Short-term debt
 
$
804,175

 
$
804,175

 
$
1,855,003

 
$
1,855,003

Accrued interest payable
 
15,522

 
15,522

 
8,936

 
8,936

Margin payable
 
14,247

 
14,247

 
6,415

 
6,415

Guarantee obligation
 
24,896

 
23,595

 
22,704

 
22,702

Derivative liabilities
 
97,468

 
97,468

 
62,794

 
62,794

ABS issued, net (1) (2)
 
 
 
 
 
 
 
 
Fair value
 
907,023

 
907,023

 
996,820

 
996,820

Amortized cost
 
51,341

 
51,680

 
52,595

 
53,137

FHLBC long-term borrowings
 
1,999,999

 
1,999,999

 
1,343,023

 
1,343,023

Commercial secured borrowings
 
65,181

 
65,181

 
63,152

 
63,152

Convertible notes, net (2)
 
479,798

 
453,396

 
483,119

 
461,053

Trust preferred securities and subordinated notes, net (2)
 
138,454

 
80,910

 
138,443

 
83,700


(1)
These assets are included in other assets on our consolidated balance sheets.
(2)
On January 1, 2016, we adopted ASU 2015-03 and began to present ABS issued, convertible notes, and other long-term debt net of deferred debt issuance costs. See Note 3 for further discussion.
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 March 31, 2016 and December 31, 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
March 31, 2016
 
Carrying
Value
 
Fair Value Measurements Using
(In Thousands)
 
 
Level 1
 
Level 2
 
Level 3
Assets
 
 
 
 
 
 
 
 
Residential loans
 
$
3,713,654

 
$

 
$
1,387

 
$
3,712,267

Commercial loans
 
69,674

 

 

 
69,674

Trading securities
 
221,571

 

 

 
221,571

Available-for-sale securities
 
698,356

 

 

 
698,356

Derivative assets
 
31,975

 
2,843

 
24,188

 
4,944

MSRs
 
126,620

 

 

 
126,620

Pledged collateral
 
59,664

 
59,664

 

 

FHLBC stock
 
44,071

 

 
44,071

 

Guarantee asset
 
4,272

 

 

 
4,272

 
 
 
 
 
 
 
 
 
Liabilities
 


 
 
 
 
 
 
Derivative liabilities
 
$
97,468

 
$
5,063

 
$
92,100

 
$
305

Commercial secured borrowings
 
65,181

 

 

 
65,181

ABS issued
 
907,023

 

 

 
907,023



December 31, 2015
 
Carrying
Value
 
Fair Value Measurements Using
(In Thousands)
 
 
Level 1
 
Level 2
 
Level 3
Assets
 
 
 
 
 
 
 
 
Residential loans
 
$
3,927,370

 
$

 
$
129,819

 
$
3,797,551

Commercial loans
 
106,798

 

 

 
106,798

Trading securities
 
404,011

 

 

 
404,011

Available-for-sale securities
 
829,245

 

 

 
829,245

Derivative assets
 
16,393

 
2,734

 
8,988

 
4,671

MSRs
 
191,976

 

 

 
191,976

Pledged collateral
 
53,600

 
53,600

 

 

FHLBC stock
 
34,437

 

 
34,437

 

Guarantee asset
 
5,697

 

 

 
5,697

 
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
Derivative liabilities
 
$
62,794

 
$
2,963

 
$
58,368

 
$
1,463

Commercial secured borrowings
 
63,152

 

 

 
63,152

ABS issued
 
996,820

 

 

 
996,820

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 three months ended March 31, 2016.
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, 2015
$
3,797,551

 
$
106,798

 
$
404,011

 
$
829,245

 
$
191,976

 
$
5,697

 
$
3,208

 
$
63,152

 
$
996,820

Acquisitions
1,020,846

 
37,626

 
47,760

 
15,585

 
8,807

 

 

 

 

Sales
(941,790
)
 
(77,183
)
 
(220,123
)
 
(125,911
)
 
(29,559
)
 

 

 

 

Principal paydowns
(161,241
)
 
(171
)
 
(5,718
)
 
(16,683
)
 

 

 

 
(155
)
 
(49,411
)
Gains (losses) in net income, net
(7,934
)
 
2,604

 
(4,359
)
 
17,314

 
(44,604
)
 
(1,425
)
 
15,606

 
2,171

 
(33,515
)
Unrealized losses in OCI, net

 

 

 
(21,194
)
 

 

 

 

 

Other settlements, net (2)
4,835

 

 

 

 

 

 
(14,175
)
 
13

 
(6,871
)
Ending balance -
  March 31, 2016
$
3,712,267

 
$
69,674

 
$
221,571

 
$
698,356

 
$
126,620

 
$
4,272

 
$
4,639

 
$
65,181

 
$
907,023

(1) 
For the purpose of this presentation, derivative assets and liabilities, which consist of loan purchase commitments, are presented on a net basis.
(2)
Other settlements, net for derivatives represents the transfer of the fair value of loan purchase commitments at the time loans are acquired to the basis of residential loans.
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 March 31, 2016 and 2015. Gains or losses incurred on assets or liabilities sold, matured, called, or fully written down during the three months ended March 31, 2016 and 2015 are not included in this presentation.
Table 5.4 – Portion of Net Gains (Losses) Attributable to Level 3 Assets and Liabilities Still Held at March 31, 2016 and 2015 Included in Net Income
 
 
Included in Net Income
 
 
Three Months Ended March 31,
(In Thousands)
 
2016
 
2015
Assets
 
 
 
 
Residential loans at Redwood
 
$
27,285

 
$
5,464

Residential loans at consolidated Sequoia entities
 
(35,656
)
 
1,179

Commercial loans
 
2,171

 
2,959

Trading securities
 
(6,135
)
 
(13,790
)
MSRs
 
(30,834
)
 
(11,769
)
Loan purchase commitments
 
4,644

 
7,422

Other assets - Guarantee asset
 
(1,425
)
 
(1,083
)
 
 
 
 
 
Liabilities
 
 
 
 
Commercial secured borrowing
 
2,171

 
(1,509
)
ABS issued
 
(33,515
)
 
(2,946
)
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 March 31, 2016. 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 consolidated balance sheet at March 31, 2016.
Table 5.5 – Assets and Liabilities Measured at Fair Value on a Non-Recurring Basis at March 31, 2016
 
 
 
 
 
 
 
 
 
 
Gain (Loss) for
March 31, 2016
 
Carrying
Value
 
Fair Value Measurements Using
 
Three Months Ended
(In Thousands)
 
 
Level 1
 
Level 2
 
Level 3
 
March 31, 2016
Assets
 
 
 
 
 
 
 
 
 
 
Residential loans, at lower of cost or fair value
 
$
1,076

 
$

 
$

 
$
1,076

 
$
(16
)
REO
 
1,285

 

 

 
1,285

 
(252
)
 
 
 
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
 
 
Guarantee obligation
 
$
928

 
$

 
$

 
$
928

 
$

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 months ended March 31, 2016 and 2015.
Table 5.6 – Market Valuation Gains and Losses, Net
 
 
Three Months Ended March 31,
(In Thousands)
 
2016
 
2015
Mortgage banking activities, net
 
 
 
 
Residential loans held-for-sale, at fair value
 
$
5,439

 
$
2,056

Residential loan purchase and forward sale commitments
 
12,635

 
18,256

Commercial loans, at fair value (1)
 
433

 
5,857

Sequoia securities
 
1,484

 
(14,359
)
Risk management derivatives, net
 
(12,754
)
 
(10,583
)
Total mortgage banking activities, net (2)
 
$
7,237

 
$
1,227

Investment fair value changes, net
 
 
 
 
Residential loans held-for-investment at Redwood
 
$
23,463

 
$
1,980

Net investments in consolidated Sequoia entities
 
(1,580
)
 
(1,093
)
Trading securities
 
(5,601
)
 
270

Risk management derivatives, net
 
(35,810
)
 
(1,374
)
Risk sharing investments
 
(10
)
 
(928
)
Total investment fair value changes, net
 
$
(19,538
)
 
$
(1,145
)
MSR income (loss), net
 
 
 
 
MSRs
 
$
(44,604
)
 
$
(19,517
)
Risk management derivatives, net
 
41,057

 

Total MSR loss, net (3)
 
$
(3,547
)
 
$
(19,517
)
Total Market Valuation Losses, Net
 
$
(15,848
)
 
$
(19,435
)

(1)
Commercial loans at fair value does not include commercial A-notes, which were sold in 2014, but did not qualify for sale treatment under GAAP. The market valuation gains and losses on the commercial A-notes and associated commercial secured borrowings net to zero in each period presented.
(2)
Mortgage banking activities, net presented above does not include fee income or provisions for repurchases that are components of Mortgage banking 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. In addition, we did not specifically identify derivatives used to hedge MSRs in the first quarter of 2015. See Note 2 for additional detail.
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
March 31, 2016
 
Fair
Value
 
 
 
 
 
 
 
 
Weighted
Average
(Dollars in Thousands, except Input Values)
 
 
Unobservable Input
 
Range
 
 
Assets
 
 
 
 
 
 
 
 
 
 
 
 
Residential loans, at fair value:
 
 
 
 
 
 
 
 
 
 
 
 
Jumbo fixed rate loans
 
$
2,494,912

 
Whole loan spread to TBA price
 
$
3.13

-
$
4.35

 
 
$
4.12

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Jumbo hybrid loans
 
83,124

 
Prepayment rate (annual CPR)
 
15

-
15

%
 
15

%
 
 
 
 
Spread to swap rate
 
130

-
180

bps
 
151

bps
 
 
 
 
 
 
 
 
 
 
 
 
 
Jumbo loans committed to sell
 
204,204

 
Committed Sales Price
 
$
101.91

-
$
102.30

 
 
$
102.14

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans held by consolidated Sequoia entities (1)
 
930,027

 
Liability price
 
 
 
N/A

 
 
N/A

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential loans, at lower of cost or fair value
 
1,076

 
Loss severity
 
15

-
30

%
 
29

%
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial loans, at fair value
 
69,674

 
Spread to swap rate
 
212

-
212

bps
 
212

bps
 
 
 
 
Credit support
 
25

-
25

%
 
25

%
 
 
 
 
 
 
 
 
 
 
 
 
 
Trading and AFS securities
 
919,927

 
Discount rate
 
5

-
12

%
 
6

 %
 
 
 
 
Prepayment rate (annual CPR)
 
1

-
35

%
 
14

 %
 
 
 
 
Default rate
 

-
35

%
 
3

 %
 
 
 
 
Loss severity
 
20

-
65

%
 
23

 %
 
 
 
 
Credit support
 

-
48

%
 
4

 %
 
 
 
 
 
 
 
 
 
 
 
 
 
MSRs
 
126,620

 
Discount rate
 
8

-
13

%
 
10

 %
 
 
 
 
Prepayment rate (annual CPR)
 
4

-
60

%
 
15

 %
 
 
 
 
Per loan annual cost to service
 
$
72

-
$
82

 
 
$
78

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Guarantee asset
 
4,272

 
Discount rate
 
11

-
11

%
 
11

%
 
 
 
 
Prepayment rate (annual CPR)
 
19

-
19

%
 
19

%
 
 
 
 
 
 
 
 
 
 
 
 
 
REO
 
1,285

 
Loss severity
 
11

-
93

%
 
35

%
 
 
 
 
 
 
 
 
 
 
 
 
 
Loan purchase commitments, net (2)
 
4,639

 
MSR Multiple
 
0.3

-
6.6

x
 
2.8

x
 
 
 
 
Fallout rate
 
2

-
98

%
 
44

%
 
 
 
 
Whole loan spread to TBA price
 
3.35

-
4.35

 
 
4.16

 
 
 
 
 
Prepayment rate (annual CPR)
 
15

-
15

%
 
15

%
 
 
 
 
Spread to swap rate
 
130

-
180

bps
 
154

bps
 
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
ABS issued
 
907,023

 
Discount rate
 
5

-
9

%
 
5

 %
 
 
 
 
Prepayment rate (annual CPR)
 
5

-
20

%
 
12

 %
 
 
 
 
Default rate
 
1

-
12

%
 
7

 %
 
 
 
 
Loss severity
 
20

-
32

%
 
27

 %
 
 
 
 
Credit support
 

-
33

%
 
9

 %
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial secured borrowings
 
65,181

 
Spread to swap rate
 
212

-
212

bps
 
212

bps
 
 
 
 
Credit support
 
25
%
-
25

%
 
25

%
(1)
The fair value of the loans held by consolidated Sequoia entities was based on the fair value of the ABS issued by these entities, which we determined were more readily observable, in accordance with accounting guidance for collateralized financing entities.
(2)
For the purpose of this presentation, loan purchase commitment assets and liabilities are presented net.