XML 40 R29.htm IDEA: XBRL DOCUMENT v3.7.0.1
Fair Value (Tables)
3 Months Ended
Mar. 31, 2017
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]  
Schedule of Fair Value Assets and Liabilities
The carrying amounts and the estimated fair values of our financial instruments and certain of our nonfinancial assets measured at fair value on a recurring or non-recurring basis or disclosed, but not carried, at fair value are as follows at the dates indicated:
 
 
 
March 31, 2017
 
December 31, 2016
 
Level
 
Carrying Value
 
Fair Value
 
Carrying Value
 
Fair Value
Financial assets:
 
 
 

 
 

 
 

 
 

Loans held for sale:
 
 
 
 
 
 
 
 
 
Loans held for sale, at fair value (a)
2
 
$
313,558

 
$
313,558

 
$
284,632

 
$
284,632

Loans held for sale, at lower of cost or fair value (b)
3
 
25,595

 
25,595

 
29,374

 
29,374

 
 
 
March 31, 2017
 
December 31, 2016
 
Level
 
Carrying Value
 
Fair Value
 
Carrying Value
 
Fair Value
Total Loans held for sale
 
 
$
339,153

 
$
339,153

 
$
314,006

 
$
314,006

 
 
 
 
 
 
 
 
 
 
Loans held for investment (a)
3
 
$
3,916,387

 
$
3,916,387

 
$
3,565,716

 
$
3,565,716

Advances (including match funded) (c)
3
 
1,599,598

 
1,599,598

 
1,709,846

 
1,709,846

Automotive dealer financing notes (including match funded) (c)
3
 
28,364

 
28,244

 
33,224

 
33,147

Receivables, net (c)
3
 
212,781

 
212,781

 
265,720

 
265,720

Mortgage-backed securities, at fair value (a)
3
 
8,658

 
8,658

 
8,342

 
8,342

U.S. Treasury notes (a)
1
 
2,065

 
2,065

 
2,078

 
2078

 
 
 
 
 
 
 
 
 
 
Financial liabilities:
 
 
 

 
 

 
 

 
 

Match funded liabilities (c)
3
 
$
1,215,212

 
$
1,208,789

 
$
1,280,997

 
$
1,275,059

Financing liabilities:
 
 
 
 
 
 
 
 
 
HMBS-related borrowings, at fair value (a)
3
 
$
3,739,265

 
$
3,739,265

 
$
3,433,781

 
$
3,433,781

Financing liability - MSRs pledged, at fair value (a)
3
 
459,187

 
459,187

 
477,707

 
477,707

Other (c)
3
 
96,956

 
83,013

 
101,324

 
81,805

Total Financing liabilities
 
 
$
4,295,408

 
$
4,281,465

 
$
4,012,812

 
$
3,993,293

Other secured borrowings:
 
 
 
 
 
 
 
 
 
Senior secured term loan (c) (d)
2
 
$
320,131

 
$
333,707

 
$
323,514

 
$
327,674

Other (c)
3
 
418,316

 
418,316

 
355,029

 
355,029

Total Other secured borrowings
 
 
$
738,447

 
$
752,023

 
$
678,543

 
$
682,703

 
 
 
 
 
 
 
 
 
 
Senior notes
 
 
 
 
 
 
 
 
 
Senior unsecured notes (c) (d)
2
 
$
3,097

 
$
3,087

 
$
3,094

 
$
3,048

Senior secured notes (c) (d)
2
 
343,832

 
357,284

 
$
343,695

 
352,255

Total Senior notes
 
 
$
346,929

 
$
360,371

 
$
346,789

 
$
355,303

 
 
 
 
 
 
 
 
 
 
Derivative financial instruments assets (liabilities), at fair value (a):
 
 
 

 
 

 
 

 
 

Interest rate lock commitments
2
 
$
7,765

 
$
7,765

 
$
6,507

 
$
6,507

Forward mortgage-backed securities
1
 
(3,868
)
 
(3,868
)
 
(614
)
 
(614
)
Interest rate caps
3
 
2,262

 
2,262

 
1,836

 
1,836

 
 
 
 
 
 
 
 
 
 
Mortgage servicing rights:
 
 
 
 
 
 
 
 
 
Mortgage servicing rights, at fair value (a)
3
 
$
651,987

 
$
651,987

 
$
679,256

 
$
679,256

Mortgage servicing rights, at amortized cost (c) (e)
3
 
358,531

 
462,289

 
363,722

 
467,911

Total Mortgage servicing rights
 
 
$
1,010,518

 
$
1,114,276

 
$
1,042,978

 
$
1,147,167


(a)
Measured at fair value on a recurring basis.
(b)
Measured at fair value on a non-recurring basis.
(c)
Disclosed, but not carried, at fair value. 
(d)
The carrying values are net of unamortized debt issuance costs and discount. See Note 11 – Borrowings for additional information.
(e)
Balances include the impaired government-insured stratum of amortization method MSRs, which is measured at fair value on a non-recurring basis and reported net of the valuation allowance. Before applying the valuation allowance of $29.6 million, the carrying value of the impaired stratum at March 31, 2017 was $171.2 million. At December 31, 2016, the carrying value of this stratum was $172.9 million before applying the valuation allowance of $28.2 million.
Schedule of Reconciliation of Changes in Fair Value of Level 3 Assets and Liabilities
The following tables present a reconciliation of the changes in fair value of Level 3 assets and liabilities that we measure at fair value on a recurring basis:
 
Loans Held for Investment - Reverse Mortgages
 
HMBS-Related Borrowings
 
Mortgage-Backed Securities
 
Financing Liability - MSRs Pledged
 
Derivatives
 
MSRs
 
Total
Three months ended March 31, 2017
Beginning balance
$
3,565,716

 
$
(3,433,781
)
 
$
8,342

 
$
(477,707
)
 
$
1,836

 
$
679,256

 
$
343,662

Purchases, issuances, sales and settlements:
 
 
 
 
 
 
 
 
 

 
 

 
 

Purchases

 

 

 

 

 

 

Issuances
347,080

 
(306,749
)
 

 

 

 
(706
)
 
39,625

Sales

 

 

 

 

 
(228
)
 
(228
)
Settlements (1)
(80,290
)
 
75,099

 

 
16,999

 

 

 
11,808

 
266,790

 
(231,650
)
 

 
16,999

 

 
(934
)
 
51,205

Total realized and unrealized gains and (losses) (2):
 
 
 
 
 
 
 
 
 

 
 

 
 

Included in earnings
83,881

 
(73,834
)
 
316

 
1,521

 
426

 
(26,335
)
 
(14,025
)
Transfers in and / or out of Level 3

 

 

 

 

 

 

Ending balance
$
3,916,387

 
$
(3,739,265
)
 
$
8,658

 
$
(459,187
)
 
$
2,262

 
$
651,987

 
$
380,842

 
Loans Held for Investment - Reverse Mortgages
 
HMBS-Related Borrowings
 
Mortgage-Backed Securities
 
Financing Liability - MSRs Pledged
 
Derivatives
 
MSRs
 
Total
Three months ended March 31, 2016
Beginning balance
$
2,488,253

 
$
(2,391,362
)
 
$
7,985

 
$
(541,704
)
 
$
2,042

 
$
761,190

 
$
326,404

Purchases, issuances, sales and settlements:
 
 
 
 
 
 
 
 
 

 
 

 
 

Purchases

 

 

 

 

 
419

 
419

Issuances
304,058

 
(233,174
)
 

 

 

 

 
70,884

Sales

 

 

 

 

 
(142
)
 
(142
)
Settlements (1)
(87,237
)
 
39,654

 

 
18,201

 
(81
)
 

 
(29,463
)
 
216,821

 
(193,520
)
 

 
18,201

 
(81
)
 
277

 
41,698

Total realized and unrealized gains and (losses):


 


 
 
 
 
 
 

 
 

 
 

Included in earnings
66,168

 
(63,218
)
 
401

 

 
(1,391
)
 
(29,293
)
 
(27,333
)
Transfers in and / or out of Level 3

 

 

 

 

 

 

Ending balance
$
2,771,242

 
$
(2,648,100
)
 
$
8,386

 
$
(523,503
)
 
$
570

 
$
732,174

 
$
340,769

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(1)
Settlements for Loans held for investment - reverse mortgages consist chiefly of principal payments received, but also may include non-cash settlements of loans.
(2)
Total gains (losses) attributable to derivative financial instruments still held at March 31, 2017 and March 31, 2016 were $0.4 million and $(1.5) million for the three months ended March 31, 2017 and 2016, respectively. Total losses attributable to MSRs still held at March 31, 2017 and March 31, 2016 were $26.3 million and $29.1 million for the three months ended March 31, 2017 and 2016, respectively.
Loans Held for Investment [Member]  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]  
Schedule of Significant Assumptions used in Valuation
The more significant assumptions included in the valuations consisted of the following at the dates indicated:
 
March 31,
2017
 
December 31, 2016
Life in years
 
 
 
Range
5.5 to 8.5

 
5.5 to 8.7

Weighted average
5.9

 
6.1

Conditional repayment rate
 
 
 
Range
5.3% to 53.8%

 
5.2% to 53.8%

Weighted average
21.2
%
 
20.9
%
Discount rate
3.3
%
 
3.3
%
Mortgage Servicing Rights - Amortized Costs [Member]  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]  
Schedule of Significant Assumptions used in Valuation
The more significant assumptions used in the valuations consisted of the following at the dates indicated:
 
March 31, 2017
 
December 31, 2016
Weighted average prepayment speed
8.8
%
 
8.9
%
Weighted average delinquency rate
10.9
%
 
11.1
%
Advance financing cost
5-year swap

 
5-year swap

Interest rate for computing float earnings
5-year swap

 
5-year swap

Weighted average discount rate
8.9
%
 
8.9
%
Weighted average cost to service (in dollars)
$
107

 
$
108

Mortgage Servicing Rights - Fair Value [Member]  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]  
Schedule of Significant Assumptions used in Valuation
The primary assumptions used in the valuations consisted of the following at the dates indicated:
 
March 31, 2017
 
December 31, 2016
 
Agency
 
Non Agency
 
Agency
 
Non Agency
Weighted average prepayment speed
7.9
%
 
16.5
%
 
8.4
%
 
16.5
%
Weighted average delinquency rate
1.5
%
 
29.3
%
 
1.0
%
 
29.3
%
Advance financing cost
5-year swap

 
1-Month LIBOR (1ML) plus 3.5%

 
5-year swap

 
1-Month LIBOR (1ML) plus 3.5%

Interest rate for computing float earnings
5-year swap

 
1ML

 
5-year swap

 
1ML

Weighted average discount rate
9.0
%
 
12.8
%
 
9.0
%
 
14.9
%
Weighted average cost to service (in dollars)
$
65

 
$
308

 
$
64

 
$
307

Automotive Dealer Financing Notes [Member]  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]  
Schedule of Significant Assumptions used in Valuation
The more significant assumptions used in the valuation consisted of the following at the dates indicated:
 
March 31, 2017
 
December 31, 2016
Weighted average life in months
2.7

 
2.7

Average note rate
8.3
%
 
8.3
%
Discount rate
10.0
%
 
10.0
%
Loan loss rate
26.7
%
 
11.3
%
HMBS - Related Borrowings [Member]  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]  
Schedule of Significant Assumptions used in Valuation
The more significant assumptions used in the valuations consisted of the following at the dates indicated:
 
March 31,
2017
 
December 31, 2016
Life in years
 
 
 
Range
4.5 to 8.5

 
4.5 to 8.7

Weighted average
5.0

 
5.1

Conditional repayment rate
 
 
 
Range
5.3% to 53.8%

 
5.2% to 53.8%

Weighted average
21.2
%
 
20.9
%
Discount rate
2.7
%
 
2.7
%
Mortgage Servicing Rights Pledged [Member]  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]  
Schedule of Significant Assumptions used in Valuation
The more significant assumptions used in determination of the prices of the underlying MSRs consisted of the following at the dates indicated:
 
March 31, 2017
 
December 31, 2016
Weighted average prepayment speed
17.0
%
 
17.0
%
Weighted average delinquency rate
29.8
%
 
29.8
%
Advance financing cost
1ML plus 3.5%

 
1ML plus 3.5%

Interest rate for computing float earnings
1ML

 
1ML

Weighted average discount rate
13.7
%
 
14.9
%
Weighted average cost to service (in dollars)
$
315

 
$
313