Fair Value of Financial Instruments (Tables)
|
9 Months Ended |
Sep. 30, 2012
|
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, 2012 and
December 31, 2011.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
2012 |
|
|
December 31,
2011 |
|
(In
Thousands)
|
|
Carrying
Value |
|
|
Fair
Value |
|
|
Carrying
Value |
|
|
Fair
Value |
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential loans, at
fair value
|
|
$ |
370,035 |
|
|
$ |
370,035 |
|
|
$ |
- |
|
|
$ |
- |
|
Residential loans,
held-for-sale
|
|
|
47,947 |
|
|
|
49,921 |
|
|
|
395,237 |
|
|
|
401,909 |
|
Residential loans,
held-for-investment
|
|
|
3,076,580 |
|
|
|
2,756,005 |
|
|
|
3,799,648 |
|
|
|
3,306,441 |
|
Commercial loans, at
fair value
|
|
|
12,150 |
|
|
|
12,150 |
|
|
|
12,129 |
|
|
|
12,129 |
|
Commercial loans,
held-for-investment
|
|
|
286,070 |
|
|
|
288,658 |
|
|
|
157,726 |
|
|
|
158,780 |
|
Trading
securities
|
|
|
272,925 |
|
|
|
272,925 |
|
|
|
253,142 |
|
|
|
253,142 |
|
Available-for-sale
securities
|
|
|
1,039,422 |
|
|
|
1,039,422 |
|
|
|
728,695 |
|
|
|
728,695 |
|
Cash and cash
equivalents
|
|
|
39,384 |
|
|
|
39,384 |
|
|
|
267,176 |
|
|
|
267,176 |
|
Restricted
cash
|
|
|
42,546 |
|
|
|
42,546 |
|
|
|
14,987 |
|
|
|
14,987 |
|
Accrued interest
receivable
|
|
|
16,079 |
|
|
|
16,079 |
|
|
|
15,840 |
|
|
|
15,840 |
|
Derivative
assets
|
|
|
3,424 |
|
|
|
3,424 |
|
|
|
2,373 |
|
|
|
2,373 |
|
Mortgage servicing
rights (1)
|
|
|
2,655 |
|
|
|
2,655 |
|
|
|
- |
|
|
|
- |
|
REO
(1)
|
|
|
3,919 |
|
|
|
5,093 |
|
|
|
5,669 |
|
|
|
8,161 |
|
Margin
receivable (1)
|
|
|
66,814 |
|
|
|
66,814 |
|
|
|
71,976 |
|
|
|
71,976 |
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Short-term
debt
|
|
|
522,214 |
|
|
|
522,214 |
|
|
|
428,056 |
|
|
|
428,056 |
|
Accrued interest
payable
|
|
|
6,494 |
|
|
|
6,494 |
|
|
|
8,134 |
|
|
|
8,134 |
|
Derivative
liabilities
|
|
|
108,555 |
|
|
|
108,555 |
|
|
|
127,564 |
|
|
|
127,564 |
|
ABS issued
|
|
|
3,429,007 |
|
|
|
3,074,969 |
|
|
|
4,139,355 |
|
|
|
3,467,054 |
|
Long-term
debt
|
|
|
139,500 |
|
|
|
80,910 |
|
|
|
139,500 |
|
|
|
57,195 |
|
(1) |
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
recorded that are reported at fair value on our consolidated
balance sheets on a recurring basis 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
September 30, 2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2012 |
|
Carrying |
|
|
Fair Value Measurements Using |
|
(In
Thousands)
|
|
Value |
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential loans, at
fair value
|
|
$ |
370,035 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
370,035 |
|
Commercial loans, at
fair value
|
|
|
12,150 |
|
|
|
- |
|
|
|
-
|
|
|
|
12,150 |
|
Trading
securities
|
|
|
272,925 |
|
|
|
- |
|
|
|
-
|
|
|
|
272,925 |
|
Available-for-sale
securities
|
|
|
1,039,422 |
|
|
|
- |
|
|
|
-
|
|
|
|
1,039,422 |
|
Derivative
assets
|
|
|
3,424 |
|
|
|
- |
|
|
|
3,424 |
|
|
|
-
|
|
MSRs
|
|
|
2,655 |
|
|
|
- |
|
|
|
-
|
|
|
|
2,655 |
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative
liabilities
|
|
|
108,555 |
|
|
|
618 |
|
|
|
90,687 |
|
|
|
17,250 |
|
ABS issued -
Acacia
|
|
|
255,411 |
|
|
|
- |
|
|
|
-
|
|
|
|
255,411 |
|
|
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, 2012.
Changes in Level 3
Assets and Liabilities Measured at Fair Value on a Recurring
Basis
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets |
|
|
Liabilities |
|
(In
Thousands)
|
|
Residential
Loans |
|
|
Commercial
Loans |
|
|
Trading
Securities |
|
|
AFS
Securities |
|
|
MSRs |
|
|
Derivative
Liabilities |
|
|
ABS Issued -
Acacia |
|
Beginning balance -
December 31, 2011
|
|
$ |
- |
|
|
$ |
12,129 |
|
|
$ |
253,142 |
|
|
$ |
728,695 |
|
|
$ |
- |
|
|
$ |
19,500 |
|
|
$ |
209,381 |
|
Transfer to Level
3
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Principal
paydowns
|
|
|
(727) |
|
|
|
(113) |
|
|
|
(66,403) |
|
|
|
(107,446) |
|
|
|
- |
|
|
|
- |
|
|
|
(42,877) |
|
Gains (losses) in net
income, net
|
|
|
15,433 |
|
|
|
134 |
|
|
|
75,912 |
|
|
|
49,257 |
|
|
|
(1,194) |
|
|
|
3,394 |
|
|
|
73,193 |
|
Unrealized gains in
OCI, net
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
84,677 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Acquisitions
|
|
|
524,038 |
|
|
|
- |
|
|
|
35,389 |
|
|
|
430,737 |
|
|
|
3,849 |
|
|
|
- |
|
|
|
- |
|
Sales
|
|
|
(168,624) |
|
|
|
- |
|
|
|
(25,657) |
|
|
|
(146,608) |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Other settlements,
net
|
|
|
(85) |
|
|
|
- |
|
|
|
542 |
|
|
|
110 |
|
|
|
- |
|
|
|
(5,644) |
|
|
|
15,714 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending
Balance - September 30, 2012
|
|
$ |
370,035 |
|
|
$ |
12,150 |
|
|
$ |
272,925 |
|
|
$ |
1,039,422 |
|
|
$ |
2,655 |
|
|
$ |
17,250 |
|
|
$ |
255,411 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 both September 30, 2012
and 2011. Gains or losses incurred on assets or liabilities sold,
matured, called, or fully written down during the three and nine
months ended September 30, 2012 and 2011 are not included in
this presentation.
Portion of Net Gains
(Losses) Attributable to Level 3 Assets and Liabilities Still Held
at September 30, 2012 and 2011 Included in Net
Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Included in Net Income
Three Months Ended September 30, |
|
|
Included in Net Income
Nine Months Ended September
30, |
|
(In
Thousands)
|
|
2012 |
|
|
2011 |
|
|
2012 |
|
|
2011 |
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential loans, at
fair value
|
|
$ |
11,662 |
|
|
$ |
- |
|
|
$ |
11,662 |
|
|
$ |
- |
|
Commercial loans, at
fair value
|
|
|
11 |
|
|
|
(184) |
|
|
|
134 |
|
|
|
1,358 |
|
Trading
securities
|
|
|
28,937 |
|
|
|
(5,207) |
|
|
|
71,136 |
|
|
|
(3,938) |
|
Available-for-sale
securities
|
|
|
(1,207) |
|
|
|
(1,083) |
|
|
|
(1,842) |
|
|
|
(3,551) |
|
Derivative
assets
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Mortgage servicing
rights
|
|
|
(578) |
|
|
|
- |
|
|
|
(1,029) |
|
|
|
- |
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative
liabilities
|
|
|
(2,304) |
|
|
|
1,651 |
|
|
|
(3,394) |
|
|
|
1,651 |
|
ABS issued -
Acacia
|
|
|
(28,167) |
|
|
|
16,530 |
|
|
|
(73,193) |
|
|
|
9,773 |
|
|
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, 2012.
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,
2012.
Assets and
Liabilities Measured at Fair Value on a Non-Recurring Basis at
September 30, 2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain
(Loss) |
|
September 30, 2012 |
|
Carrying
Value |
|
|
Fair Value Measurements Using |
|
|
Three Months Ended
September 30, 2012 |
|
|
Nine Months Ended
September 30, 2012 |
|
(In
Thousands)
|
|
|
Level
1 |
|
|
Level
2 |
|
|
Level
3 |
|
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential loans,
held-for-sale
|
|
$ |
7,358 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
7,358 |
|
|
$ |
(355) |
|
|
$ |
(310) |
|
REO
|
|
|
919 |
|
|
|
- |
|
|
|
- |
|
|
|
919 |
|
|
|
(146) |
|
|
|
(175) |
|
|
Market Valuation Adjustments, Net |
The following table presents the components of market valuation
adjustments, net, recorded in our consolidated statements
of income for the three and nine months ended
September 30, 2012 and 2011.
Market Valuation
Adjustments, Net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
(In
Thousands)
|
|
2012 |
|
|
2011 |
|
|
2012 |
|
|
2011 |
|
Other market
valuation adjustments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential loans,
held-for-sale
|
|
$ |
90 |
|
|
$ |
363 |
|
|
$ |
572 |
|
|
$ |
374 |
|
Commercial loans, at fair
value
|
|
|
11 |
|
|
|
(184) |
|
|
|
134 |
|
|
|
1,358 |
|
Trading
securities
|
|
|
30,672 |
|
|
|
(5,359) |
|
|
|
75,822 |
|
|
|
4,963 |
|
Impairments on AFS
securities
|
|
|
(1,207) |
|
|
|
(1,083) |
|
|
|
(1,842) |
|
|
|
(5,171) |
|
REO
|
|
|
(220) |
|
|
|
(255) |
|
|
|
(364) |
|
|
|
(1,416) |
|
Other derivative
instruments, net
|
|
|
(4,649) |
|
|
|
(23,460) |
|
|
|
(10,632) |
|
|
|
(40,216) |
|
ABS issued -
Acacia
|
|
|
(28,167) |
|
|
|
16,530 |
|
|
|
(73,193) |
|
|
|
9,773 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other market
valuation adjustments, net
|
|
|
(3,470) |
|
|
|
(13,448) |
|
|
|
(9,503) |
|
|
|
(30,335) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage banking
activities market valuation adjustments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential loans, at fair
value
|
|
|
14,976 |
|
|
|
- |
|
|
|
14,992 |
|
|
|
- |
|
MSRs
|
|
|
(650) |
|
|
|
- |
|
|
|
(1,194) |
|
|
|
- |
|
Derivative instruments,
net
|
|
|
(2,385) |
|
|
|
- |
|
|
|
(8,784) |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total mortgage
banking activities market valuation adjustments, net
|
|
|
11,941 |
|
|
|
- |
|
|
|
5,014 |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Market
Valuation Adjustments, Net
|
|
$ |
8,471 |
|
|
$ |
(13,448) |
|
|
$ |
(4,489) |
|
|
$ |
(30,335) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
2012
(In
Thousands)
|
|
Fair
Value |
|
|
Unobservable
Input
|
|
Range
|
|
|
Weighted
Average |
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential loans, at
fair value
|
|
$ |
370,035 |
|
|
Discount rate |
|
|
2 - 3 % |
|
|
|
3 % |
|
|
|
|
|
|
|
Prepayment rate |
|
|
15 - 15 % |
|
|
|
15 % |
|
|
|
|
|
|
Residential loans,
held-for-sale
|
|
|
7,358 |
|
|
Loss severity |
|
|
5 - 31 % |
|
|
|
9 % |
|
|
|
|
|
|
Commercial loans, at
fair value
|
|
|
12,150 |
|
|
Discount rate |
|
|
12 - 14 % |
|
|
|
13 % |
|
|
|
|
|
|
|
Debt coverage ratio |
|
|
1.52 - 1.61 |
|
|
|
1.54 |
|
|
|
|
|
|
|
Occupancy |
|
|
86 -
91 % |
|
|
|
87 % |
|
|
|
|
|
|
Trading and AFS
securities
|
|
|
1,312,347 |
|
|
Discount rate |
|
|
5
-20 % |
|
|
|
7 % |
|
|
|
|
|
|
|
Prepayment speed |
|
|
2 -
55 % |
|
|
|
12 % |
|
|
|
|
|
|
|
Default rate |
|
|
1 -
77 % |
|
|
|
18 % |
|
|
|
|
|
|
|
Loss severity |
|
|
20 -
100 % |
|
|
|
48 % |
|
|
|
|
|
|
|
Credit support |
|
|
0 -
96 % |
|
|
|
8 % |
|
|
|
|
|
|
MSRs
|
|
|
2,655 |
|
|
Discount rate |
|
|
12 -
12 % |
|
|
|
12 % |
|
|
|
|
|
|
|
Prepayment rate |
|
|
14 -
60 % |
|
|
|
32 % |
|
|
|
|
|
|
REO
|
|
|
919 |
|
|
Historical loss adjustment |
|
|
20 -
35 % |
|
|
|
28 % |
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative
liabilities
|
|
|
17,250 |
|
|
Collateral cash-flow |
|
|
N/A |
|
|
|
N/A |
|
ABS
issued - Acacia
|
|
|
255,411 |
|
|
Discount rate |
|
|
5 -
20 % |
|
|
|
10 % |
|
|
|
|
|
|
|
Prepayment speed |
|
|
2 -
55 % |
|
|
|
7 % |
|
|
|
|
|
|
|
Default rate |
|
|
1 -
77 % |
|
|
|
32 % |
|
|
|
|
|
|
|
Loss severity |
|
|
20
- 100 % |
|
|
|
59 % |
|
|