Quarterly report pursuant to Section 13 or 15(d)

Fair Value (Tables)

v3.20.1
Fair Value (Tables)
3 Months Ended
Mar. 31, 2020
Fair Value Disclosures [Abstract]  
Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis
The following tables display the Company’s assets and liabilities measured at fair value on a recurring basis. The Company often economically hedges the fair value change of its assets or liabilities with derivatives and other financial instruments. The tables below display the hedges separately from the hedged items, and therefore do not directly display the impact of the Company’s risk management activities.
 
Recurring Fair Value Measurements
 
March 31, 2020
(in thousands)
Level 1
 
Level 2
 
Level 3
 
Total
Assets
 
 
 
 
 
 
 
Available-for-sale securities
$

 
$
17,733,059

 
$

 
$
17,733,059

Mortgage servicing rights

 

 
1,505,163

 
1,505,163

Derivative assets
43,464

 
73,904

 

 
117,368

Total assets
$
43,464

 
$
17,806,963

 
$
1,505,163

 
$
19,355,590

Liabilities
 
 
 
 
 
 
 
Derivative liabilities
$
113,443

 
$
62,713

 
$

 
$
176,156

Total liabilities
$
113,443

 
$
62,713

 
$

 
$
176,156

 
Recurring Fair Value Measurements
 
December 31, 2019
(in thousands)
Level 1
 
Level 2
 
Level 3
 
Total
Assets
 
 
 
 
 
 
 
Available-for-sale securities
$

 
$
31,157,154

 
$
249,174

 
$
31,406,328

Mortgage servicing rights

 

 
1,909,444

 
1,909,444

Derivative assets
8,513

 
179,538

 

 
188,051

Total assets
$
8,513

 
$
31,336,692

 
$
2,158,618

 
$
33,503,823

Liabilities
 
 
 
 
 
 
 
Derivative liabilities
$
6,711

 
$
29

 
$

 
$
6,740

Total liabilities
$
6,711

 
$
29

 
$

 
$
6,740


Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation
The following tables present the reconciliation for the Company’s Level 3 assets measured at fair value on a recurring basis:
 
Three Months Ended
 
 
March 31, 2020
 
(in thousands)
Available-For-Sale Securities
 
Mortgage Servicing Rights
 
Beginning of period level 3 fair value
$
249,174

 
$
1,909,444

 
Gains (losses) included in net loss:
 
 
 
 
Realized (losses) gains, net
(4,099
)
 
(89,634
)
 
Unrealized (losses) gains, net

 
(497,031
)
(1) 
Net gains (losses) included in net loss
(4,099
)
 
(586,665
)
 
Other comprehensive (loss) income
(24,921
)
 

 
Purchases

 
183,783

 
Sales
(214,673
)
 
1,433

 
Settlements

 
(2,832
)
 
Gross transfers into level 3

 

 
Gross transfers out of level 3
(5,481
)
 

 
End of period level 3 fair value
$

 
$
1,505,163

 
Change in unrealized gains or losses for the period included in earnings for assets held at the end of the reporting period
$

 
$
(490,506
)
(2) 
Change in unrealized gains or losses for the period included in other comprehensive (loss) income for assets held at the end of the reporting period
$

 
$

 
____________________
(1)
The change in unrealized gains or losses on MSR was recorded in loss on servicing asset on the condensed consolidated statements of comprehensive (loss) income.
(2)
The change in unrealized gains or losses on MSR that were held at the end of the reporting period was recorded in loss on servicing asset on the condensed consolidated statements of comprehensive (loss) income.
Fair Value Inputs, Assets, Quantitative Information The tables below present information about the significant unobservable market data used by the third-party pricing vendors as inputs into models utilized to inform their best estimates of the fair value measurement of the Company’s MSR classified as Level 3 fair value assets at March 31, 2020 and December 31, 2019:
March 31, 2020
Valuation Technique
 
Unobservable Input (1)
 
Range
 
Weighted Average (2)
Discounted cash flow
 
Constant prepayment speed
 
12.7
-
22.1
%
 
18.1%
 
 
Delinquency
 
0.6
-
0.8
%
 
0.8%
 
 
Discount rate
 
5.5
-
7.5
%
 
6.0%
 
 
Per loan annual cost to service
 
$64.93
-
$80.33
 
 
$68.56
December 31, 2019
Valuation Technique
 
Unobservable Input (1)
 
Range
 
Weighted Average (2)
Discounted cash flow
 
Constant prepayment speed
 
12.6
-
16.4
%
 
14.8%
 
 
Delinquency
 
0.7
-
1.0
%
 
0.9%
 
 
Discount rate
 
6.4
-
7.8
%
 
7.2%
 
 
Per loan annual cost to service
 
$63.38
-
$78.04
 
 
$66.62
___________________
(1)
Significant increases (decreases) in any of the inputs in isolation may result in significantly lower (higher) fair value measurement. A change in the assumption used for discount rates may be accompanied by a directionally similar change in the assumption used for the probability of delinquency and a directionally opposite change in the assumption used for prepayment rates.
(2)
Calculated by averaging the weighted average significant unobservable inputs used by the multiple third-party pricing vendors in the fair value measurement of MSR
Fair Value, by Balance Sheet Grouping
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, 2020 and December 31, 2019.
 
March 31, 2020
 
December 31, 2019
(in thousands)
Carrying Value
 
Fair Value
 
Carrying Value
 
Fair Value
Assets
 
 
 
 
 
 
 
Available-for-sale securities
$
17,733,059

 
$
17,733,059

 
$
31,406,328

 
$
31,406,328

Mortgage servicing rights
$
1,505,163

 
$
1,505,163

 
$
1,909,444

 
$
1,909,444

Cash and cash equivalents
$
1,206,889

 
$
1,206,889

 
$
558,136

 
$
558,136

Restricted cash
$
680,395

 
$
680,395

 
$
1,058,690

 
$
1,058,690

Derivative assets
$
117,368

 
$
117,368

 
$
188,051

 
$
188,051

Reverse repurchase agreements
$
147,651

 
$
147,651

 
$
220,000

 
$
220,000

Other assets
$
15,292

 
$
15,292

 
24,352

 
24,352

Liabilities
 
 
 
 
 
 
 
Repurchase agreements
$
17,795,516

 
$
17,795,516

 
$
29,147,463

 
$
29,147,463

Federal Home Loan Bank advances
$
50,000

 
$
50,000

 
$
210,000

 
$
210,000

Revolving credit facilities
$
252,143

 
$
252,143

 
$
300,000

 
$
300,000

Term notes payable
$
394,772

 
$
300,000

 
$
394,502

 
$
400,000

Convertible senior notes
$
285,238

 
$
256,824

 
$
284,954

 
$
299,147

Derivative liabilities
$
176,156

 
$
176,156

 
$
6,740

 
$
6,740