XML 48 R45.htm IDEA: XBRL DOCUMENT v2.4.0.8
MBS (Details 2) (USD $)
3 Months Ended 9 Months Ended
Sep. 30, 2013
Security
Sep. 30, 2012
Sep. 30, 2013
Security
Sep. 30, 2012
Fair Value        
Less than 12 months $ 2,904,870,000   $ 2,904,870,000  
12 months or more 205,632,000   205,632,000  
Total 3,110,502,000   3,110,502,000  
Unrealized Losses        
Less than 12 months     68,725,000  
12 months or more     7,695,000  
Total     76,420,000  
Number of Securities        
Less than 12 months (in security) 291   291  
12 months or more (in security) 47   47  
OTTI charges recorded        
Total OTTI losses 0 0 0 (879,000)
OTTI reclassified from OCI 0 0 0 (321,000)
Net Impairment Losses Recognized in Earnings 0 0 0 (1,200,000)
Roll-forward of the credit loss component of OTTI        
Credit loss component of OTTI at beginning of period 36,115,000   36,115,000  
Additions for credit related OTTI not previously recognized 0   0  
Subsequent additional credit related OTTI recorded 0   0  
Credit loss component of OTTI at end of period 36,115,000   36,115,000  
Significant inputs considered and assumptions made in determining the measurement of the component of OTTI recorded in earnings        
Number of days considered to classify loans delinquent     60 days  
AOCI from MBS:        
Unrealized gain on MBS at beginning of period 700,871,000 296,007,000 824,808,000 55,491,000
Unrealized gain/(loss) on Agency MBS, net 15,469,000 61,999,000 (152,302,000) 47,169,000
Unrealized gain on Non-Agency MBS, net 16,381,000 409,742,000 62,455,000 666,287,000
Reclassification adjustment for MBS sales included in net income (15,158,000) (3,130,000) (17,398,000) (5,529,000)
Reclassification adjustment for OTTI included in net income 0 0 0 1,200,000
Change in AOCI from MBS 16,692,000 468,611,000 (107,245,000) 709,127,000
Balance at end of period 717,563,000 764,618,000 717,563,000 764,618,000
Sales of MBS        
Gross gains on sale of MBS 13,680,000 4,279,000 19,678,000 7,232,000
Agency MBS
       
Fair Value        
Less than 12 months 2,572,532,000   2,572,532,000  
12 months or more 162,509,000   162,509,000  
Total 2,735,041,000   2,735,041,000  
Unrealized Losses        
Less than 12 months     62,500,000  
12 months or more     5,151,000  
Total     67,651,000  
Number of Securities        
Less than 12 months (in security) 254   254  
12 months or more (in security) 35   35  
Sales of MBS        
Amount of MBS sold   66,000,000   137,100,000
Gross gains on sale of MBS   4,300,000   7,200,000
MBS Interest Income        
Coupon interest 51,997,000 61,978,000 163,986,000 187,963,000
Effective yield adjustment (15,839,000) [1] (14,780,000) [1] (47,004,000) [1] (37,915,000) [1]
Interest on mortgage backed securities 36,158,000 47,198,000 116,982,000 150,048,000
Agency MBS | Fannie Mae.
       
Fair Value        
Less than 12 months 1,796,814,000   1,796,814,000  
12 months or more 119,958,000   119,958,000  
Total 1,916,772,000   1,916,772,000  
Unrealized Losses        
Less than 12 months     38,545,000  
12 months or more     3,425,000  
Total     41,970,000  
Number of Securities        
Less than 12 months (in security) 154   154  
12 months or more (in security) 29   29  
Agency MBS | Freddie Mac.
       
Fair Value        
Less than 12 months 775,718,000   775,718,000  
12 months or more 42,551,000   42,551,000  
Total 818,269,000   818,269,000  
Unrealized Losses        
Less than 12 months     23,955,000  
12 months or more     1,726,000  
Total     25,681,000  
Number of Securities        
Less than 12 months (in security) 100   100  
12 months or more (in security) 6   6  
Non-Agency MBS
       
Fair Value        
Less than 12 months 332,338,000   332,338,000  
12 months or more 43,123,000   43,123,000  
Total 375,461,000   375,461,000  
Unrealized Losses        
Less than 12 months     6,225,000  
12 months or more     2,544,000  
Total     8,769,000  
Number of Securities        
Less than 12 months (in security) 37   37  
12 months or more (in security) 12   12  
Changes in the components of the purchase discount on Non-Agency MBS        
MBS linked transactions purchase discount designated as credit reserve reallocated to accretable purchase discount   54,000 129,000  
MBS linked transactions purchase discount designated as accretable purchase discount reallocated to Credit Reserves       575,000
Sales of MBS        
Amount of MBS sold 102,200,000   118,200,000  
Gross gains on sale of MBS 13,700,000   19,700,000  
MBS Interest Income        
Coupon interest 62,802,000 69,139,000 196,688,000 196,144,000
Effective yield adjustment 19,501,000 [2] 8,760,000 [2] 48,128,000 [2] 27,913,000 [2]
Interest on mortgage backed securities 82,303,000 77,899,000 244,816,000 224,057,000
Non-Agency MBS | Weighted average
       
OTTI, Significant Inputs and Assumptions        
OTTI, Significant Inputs and Assumptions, Credit Enhancement 0.00% [3],[4],[5] 0.00% [3],[4],[5] 0.00% [3],[4],[5] 3.26% [3],[4],[5]
OTTI, Significant Inputs and Assumptions, Projected CPR 0.00% [4],[5],[6] 0.00% [4],[5],[6] 0.00% [4],[5],[6] 9.90% [4],[5],[6]
OTTI, Significant Inputs and Assumptions, Projected Loss Severity 0.00% [4],[5],[7] 0.00% [4],[5],[7] 0.00% [4],[5],[7] 55.50% [4],[5],[7]
OTTI, Significant Inputs and Assumptions, 60 or More Days Delinquent 0.00% [4],[5],[8] 0.00% [4],[5],[8] 0.00% [4],[5],[8] 24.40% [4],[5],[8]
Non-Agency MBS | Low end of range
       
OTTI, Significant Inputs and Assumptions        
OTTI, Significant Inputs and Assumptions, Credit Enhancement 0.00% [3],[4],[9] 0.00% [3],[4],[9] 0.00% [3],[4],[9] 0.00% [3],[4],[9]
OTTI, Significant Inputs and Assumptions, Projected CPR 0.00% [4],[6],[9] 0.00% [4],[6],[9] 0.00% [4],[6],[9] 9.10% [4],[6],[9]
OTTI, Significant Inputs and Assumptions, Projected Loss Severity 0.00% [4],[7],[9] 0.00% [4],[7],[9] 0.00% [4],[7],[9] 45.90% [4],[7],[9]
OTTI, Significant Inputs and Assumptions, 60 or More Days Delinquent 0.00% [4],[8],[9] 0.00% [4],[8],[9] 0.00% [4],[8],[9] 18.20% [4],[8],[9]
Non-Agency MBS | High end of range
       
OTTI, Significant Inputs and Assumptions        
OTTI, Significant Inputs and Assumptions, Credit Enhancement 0.00% [3],[4],[9] 0.00% [3],[4],[9] 0.00% [3],[4],[9] 16.50% [3],[4],[9]
OTTI, Significant Inputs and Assumptions, Projected CPR 0.00% [4],[6],[9] 0.00% [4],[6],[9] 0.00% [4],[6],[9] 13.30% [4],[6],[9]
OTTI, Significant Inputs and Assumptions, Projected Loss Severity 0.00% [4],[7],[9] 0.00% [4],[7],[9] 0.00% [4],[7],[9] 60.00% [4],[7],[9]
OTTI, Significant Inputs and Assumptions, 60 or More Days Delinquent 0.00% [4],[8],[9] 0.00% [4],[8],[9] 0.00% [4],[8],[9] 32.40% [4],[8],[9]
Non-Agency MBS | Discount Designated as Credit Reserve and OTTI
       
Changes in the components of the purchase discount on Non-Agency MBS        
Balance at beginning of period (1,264,971,000) [10] (1,440,752,000) [11] (1,380,506,000) [10] (1,228,766,000) [11]
Accretion of discount 0 [10] 0 [11] 0 [10] 0 [11]
Realized credit losses 48,642,000 [10] 49,314,000 [11] 137,324,000 [10] 107,229,000 [11]
Purchases (851,000) [10] (122,266,000) [11] (74,238,000) [10] (370,649,000) [11]
Sales 27,178,000 [10] 0 [11] 38,150,000 [10] 0 [11]
Reclassification adjustment for OTTI     0 [10] 866,000 [11]
Net impairment losses recognized in earnings     0 [10] (1,200,000) [11]
Unlinking of Linked Transactions 0 [10] 0 [11] 0 [10] (38,662,000) [11]
Transfers/release of credit reserve 71,010,000 [10] 54,053,000 [11] 160,278,000 [10] 71,531,000 [11]
Balance at end of period (1,118,992,000) [10] (1,459,651,000) [11] (1,118,992,000) [10] (1,459,651,000) [11]
Non-Agency MBS | Accretable Discount
       
Changes in the components of the purchase discount on Non-Agency MBS        
Balance at beginning of period (396,581,000) [10],[12] (265,137,000) [11],[12] (371,626,000) [10],[12] (250,479,000) [11],[12]
Accretion of discount 19,556,000 [10],[12] 8,816,000 [11],[12] 48,305,000 [10],[12] 28,107,000 [11],[12]
Realized credit losses 0 [10],[12] 0 [11],[12] 0 [10],[12] 0 [11],[12]
Purchases 879,000 [10],[12] 4,554,000 [11],[12] 30,533,000 [10],[12] (3,883,000) [11],[12]
Sales 4,248,000 [10],[12] 0 [11],[12] 10,158,000 [10],[12] 0 [11],[12]
Reclassification adjustment for OTTI     0 [10],[12] (866,000) [11],[12]
Net impairment losses recognized in earnings     0 [10],[12] 0 [11],[12]
Unlinking of Linked Transactions 0 [10],[12] (2,256,000) [11],[12] 0 [10],[12] (9,424,000) [11],[12]
Transfers/release of credit reserve (71,010,000) [10],[12] (54,053,000) [11],[12] (160,278,000) [10],[12] (71,531,000) [11],[12]
Balance at end of period (442,908,000) [10],[12] (308,076,000) [11],[12] (442,908,000) [10],[12] (308,076,000) [11],[12]
Non-Agency MBS | Rated A
       
Fair Value        
Less than 12 months 0   0  
12 months or more 681,000   681,000  
Total 681,000   681,000  
Unrealized Losses        
Less than 12 months     0  
12 months or more     32,000  
Total     32,000  
Number of Securities        
Less than 12 months (in security) 0   0  
12 months or more (in security) 1   1  
Non-Agency MBS | Rated BBB
       
Fair Value        
Less than 12 months 6,880,000   6,880,000  
12 months or more 18,421,000   18,421,000  
Total 25,301,000   25,301,000  
Unrealized Losses        
Less than 12 months     74,000  
12 months or more     786,000  
Total     860,000  
Number of Securities        
Less than 12 months (in security) 1   1  
12 months or more (in security) 3   3  
Non-Agency MBS | Rated BB
       
Fair Value        
Less than 12 months 0   0  
12 months or more 2,022,000   2,022,000  
Total 2,022,000   2,022,000  
Unrealized Losses        
Less than 12 months     0  
12 months or more     221,000  
Total     221,000  
Number of Securities        
Less than 12 months (in security) 0   0  
12 months or more (in security) 3   3  
Non-Agency MBS | Rated B
       
Fair Value        
Less than 12 months 6,690,000   6,690,000  
12 months or more 0   0  
Total 6,690,000   6,690,000  
Unrealized Losses        
Less than 12 months     46,000  
12 months or more     0  
Total     46,000  
Number of Securities        
Less than 12 months (in security) 1   1  
12 months or more (in security) 0   0  
Non-Agency MBS | Rated CCC
       
Fair Value        
Less than 12 months 55,983,000   55,983,000  
12 months or more 21,998,000   21,998,000  
Total 77,981,000   77,981,000  
Unrealized Losses        
Less than 12 months     1,060,000  
12 months or more     1,473,000  
Total     2,533,000  
Number of Securities        
Less than 12 months (in security) 7   7  
12 months or more (in security) 4   4  
Non-Agency MBS | Rated CC
       
Fair Value        
Less than 12 months 1,594,000   1,594,000  
12 months or more 0   0  
Total 1,594,000   1,594,000  
Unrealized Losses        
Less than 12 months     32,000  
12 months or more     0  
Total     32,000  
Number of Securities        
Less than 12 months (in security) 2   2  
12 months or more (in security) 0   0  
Non-Agency MBS | Rated C
       
Fair Value        
Less than 12 months 8,951,000   8,951,000  
12 months or more 0   0  
Total 8,951,000   8,951,000  
Unrealized Losses        
Less than 12 months     181,000  
12 months or more     0  
Total     181,000  
Number of Securities        
Less than 12 months (in security) 1   1  
12 months or more (in security) 0   0  
Non-Agency MBS | Unrated and D-rated
       
Fair Value        
Less than 12 months 252,240,000   252,240,000  
12 months or more 1,000   1,000  
Total 252,241,000   252,241,000  
Unrealized Losses        
Less than 12 months     4,832,000  
12 months or more     32,000  
Total     $ 4,864,000  
Number of Securities        
Less than 12 months (in security) 25   25  
12 months or more (in security) 1   1  
[1] Includes amortization of premium paid net of accretion of purchase discount. For Agency MBS, interest income is recorded at an effective yield, which reflects net premium amortization based on actual prepayment activity.
[2] The effective yield adjustment is the difference between the net income calculated using the net yield, which is based on management’s estimates of future cash flows for Non-Agency MBS, less the current coupon yield.
[3] Represents a level of protection for these securities, expressed as a percentage of total current underlying loan balance.
[4] Information provided is based on loans for all groups that provide credit enhancement for MBS with credit enhancement. If an MBS no longer has credit enhancement, information provided is based on loans for the individual group owned by the Company.
[5] Calculated by weighting the relevant input/assumptions for each individual security by current outstanding face of the security.
[6] CPR - conditional prepayment rate.
[7] Projected loss severity represents the projected amount of loss realized on liquidated properties as a percentage of the principal balance.
[8] Includes, for each security, underlying loans 60 or more days delinquent, foreclosed loans and other real estate owned.
[9] Represents the range of inputs/assumptions based on individual securities.
[10] During the three months ended September 30, 2013, the Company did not reallocate any purchase discount designated as Credit Reserve to accretable purchase discount on Non-Agency MBS underlying Linked Transactions. The Company reallocated $54,000 of purchase discount designated as Credit Reserve to accretable purchase discount on Non-Agency MBS underlying Linked Transactions during the three months ended September 30, 2012.
[11] During the nine months ended September 30, 2013, the Company reallocated $129,000 of purchase discount designated as Credit Reserve to accretable purchase discount on Non-Agency MBS underlying Linked Transactions. In addition, the Company reallocated $575,000 of purchase discount designated as accretable purchase discount to Credit Reserve on Non-Agency MBS underlying Linked Transactions during the nine months ended September 30, 2012
[12] Together with coupon interest, accretable purchase discount is recognized as interest income over the life of the security.