XML 96 R45.htm IDEA: XBRL DOCUMENT v2.4.1.9
Fair Value (Tables)
6 Months Ended 12 Months Ended
Jun. 30, 2014
Dec. 31, 2013
Fair Value Disclosures [Abstract]    
Summary of Assets and Liabilities in Each Level of Fair Value Hierarchy

The following table summarizes the assets and liabilities in each level of the fair value hierarchy (in thousands):

 

     June 30,
2014
     December 31,
2013
 

Level 1

     

Liabilities

     

Contingent earn-out payments

   $ —        $ 5,900  
  

 

 

    

 

 

 

Level 1 Liabilities

     —          5,900  
  

 

 

    

 

 

 

Level 2

     

Assets

     

Forward loans held for sale

     1,173,588        1,015,607  

Freestanding derivative instruments

     2,736        19,534  
  

 

 

    

 

 

 

Level 2 Assets

     1,176,324        1,035,141  
  

 

 

    

 

 

 

Liabilities

     

Freestanding derivative instruments

     28,387        2,127  
  

 

 

    

 

 

 

Level 2 Liabilities

     28,387        2,127  
  

 

 

    

 

 

 

Level 3

     

Assets

     

Reverse loans

     9,482,030        8,738,503  

Forward loans related to Non-Residual Trusts

     557,786        587,265  

Charged-off loans

     54,997        —    

Receivables related to Non-Residual Trusts

     36,181        43,545  

Servicing rights carried at fair value

     1,496,073        1,131,124  

Freestanding derivative instruments

     75,526        42,831  
  

 

 

    

 

 

 

Level 3 Assets

     11,702,593        10,543,268  
  

 

 

    

 

 

 

Liabilities

     

Freestanding derivative instruments

     87        3,755  

Other accrued liabilities

     14,438        14,789  

Mortgage-backed debt related to Non-Residual Trusts

     651,784        684,778  

HMBS related obligations

     9,472,666        8,652,746  
  

 

 

    

 

 

 

Level 3 Liabilities

     10,138,975        9,356,068  
  

 

 

    

 

 

 

The following tables summarize the assets and liabilities in each level of the fair value hierarchy (in thousands):

 

    December 31, 2013  
    Level 1     Level 2     Level 3     Total  

Assets

       

Reverse loans(1)

  $         —        $ —        $ 8,738,503      $ 8,738,503   

Forward loans related to Non-Residual Trusts

    —          —          587,265        587,265   

Forward loans held for sale

    —          1,015,607        —          1,015,607   

Receivables related to Non-Residual Trusts

    —          —          43,545        43,545   

Servicing rights carried at fair value

    —          —          1,131,124        1,131,124   

Derivative instruments

    —          19,534        42,831        62,365   
 

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

  $ —        $ 1,035,141      $ 10,543,268      $ 11,578,409   
 

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities

       

Derivative instruments

  $ —        $ 2,127      $ 3,755      $ 5,882   

Mandatory repurchase obligation

    —          —          8,182        8,182   

Professional fees liability related to certain securitizations

    —          —          6,607        6,607   

Contingent earn-out payments

    5,900        —          —          5,900   

Mortgage-backed debt related to Non-Residual Trusts

    —          —          684,778        684,778   

HMBS related obligations

    —          —          8,652,746        8,652,746   
 

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

  $ 5,900      $ 2,127      $ 9,356,068      $ 9,364,095   
 

 

 

   

 

 

   

 

 

   

 

 

 
    December 31, 2012  
    Level 1     Level 2     Level 3     Total  

Assets

       

Reverse loans(1)

  $         —        $ —        $ 6,047,108      $ 6,047,108   

Forward loans related to Non-Residual Trusts

    —          —          646,498        646,498   

Forward loans held for sale

    —          16,605        —          16,605   

Receivables related to Non-Residual Trusts

    —          —          53,975        53,975   

Derivative instruments

    —          —          949        949   
 

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

  $ —        $ 16,605      $ 6,748,530      $ 6,765,135   
 

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities

       

Derivative instruments

  $ —        $ 1,102      $ —        $ 1,102   

Mandatory repurchase obligation

    —          —          9,999        9,999   

Professional fees liability related to certain securitizations

    —          —          8,147        8,147   

Contingent earn-out payments

    —          —          6,100        6,100   

Mortgage-backed debt related to Non-Residual Trusts

    —          —          757,286        757,286   

HMBS related obligations

    —          —          5,874,552        5,874,552   
 

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

  $ —        $ 1,102      $ 6,656,084      $ 6,657,186   
 

 

 

   

 

 

   

 

 

   

 

 

 

 

(1)  Includes $28.5 million in reverse loans held for sale at December 31, 2012. There were no reverse loans held for sale at December 31, 2013.
Reconciliation of Beginning and Ending Balances of Company's Assets and Liabilities Measured at Fair Value on Recurring Basis Using Significant Unobservable Inputs (Level 3)

The following assets and liabilities are measured on the consolidated financial statements at fair value on a recurring basis utilizing significant unobservable inputs or Level 3 assumptions in their valuation. The following tables provide a reconciliation of the beginning and ending balances of these assets and liabilities (in thousands):

 

    For the Three Months Ended June 30, 2014  
    Fair Value
April 1,

2014
    Total
Gains (Losses)
Included in
Net Income
    Purchases     Issuances     Settlements     Fair Value
June 30,

2014
 

Assets

       

Reverse loans

  $ 9,149,579     $ 89,571     $ 244,444     $ 148,569     $ (150,133   $ 9,482,030  

Forward loans related to Non-Residual Trusts

    569,097       16,871       —         —         (28,182     557,786  

Charged-off loans

    —         1,461       57,052       —         (3,516     54,997  

Receivables related to Non-Residual Trusts

    39,328       (681     —         —         (2,466     36,181  

Servicing rights carried at fair value

    1,513,830       (83,552     20,241       45,554       —         1,496,073  

Freestanding derivative instruments (IRLCs)

    38,190       37,336       —         —         —         75,526  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

  $ 11,310,024     $ 61,006     $ 321,737     $ 194,123     $ (184,297   $ 11,702,593  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities

       

Freestanding derivative instruments (IRLCs)

  $ (720   $ 633     $ —       $ —       $ —       $ (87

Other accrued liabilities

    (14,165     (1,073     —         —         800       (14,438

Mortgage-backed debt related to Non-Residual Trusts

    (667,536     (13,579     —         —         29,331       (651,784

HMBS related obligations

    (9,166,998     (62,635     —         (394,385     151,352       (9,472,666
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

  $ (9,849,419   $ (76,654   $ —       $ (394,385   $ 181,483     $ (10,138,975
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

    For the Six Months Ended June 30, 2014  
    Fair Value
January 1,
2014
    Acquisition of
EverBank
Net Assets
    Total
Gains (Losses)
Included in
Net Income
    Purchases     Issuances     Settlements     Fair Value
June 30,

2014
 

Assets

             

Reverse loans

  $ 8,738,503     $ —       $ 294,980     $ 438,120     $ 278,032     $ (267,605   $ 9,482,030  

Forward loans related to Non-Residual Trusts

    587,265       —         27,654       —         —         (57,133     557,786  

Charged-off loans

    —         —         1,461       57,052       —         (3,516     54,997  

Receivables related to Non-Residual Trusts

    43,545       —         (1,668     —         —         (5,696     36,181  

Servicing rights carried at fair value

    1,131,124       58,680       (131,186     339,288       98,167       —         1,496,073  

Freestanding derivative instruments (IRLCs)

    42,831       —         32,695       —         —         —         75,526  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

  $ 10,543,268     $ 58,680     $ 223,936     $ 834,460     $ 376,199     $ (333,950   $ 11,702,593  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities

             

Freestanding derivative instruments (IRLCs)

  $ (3,755   $ —       $ 3,668     $ —       $ —       $ —       $ (87

Other accrued liabilities

    (14,789     —         (1,493     —         —         1,844       (14,438

Mortgage-backed debt related to Non-Residual Trusts

    (684,778     —         (25,414     —         —         58,408       (651,784

HMBS related obligations

    (8,652,746     —         (250,808     —         (839,431     270,319       (9,472,666
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

  $ (9,356,068   $ —       $ (274,047   $ —       $ (839,431   $ 330,571     $ (10,138,975
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

    For the Three Months Ended June 30, 2013  
    Fair Value
April 1,
2013
    Total
Gains (Losses)
Included in
Net Income
    Purchases     Sales     Issuances     Settlements     Fair Value
June 30,
2013
 

Assets

         

Reverse loans

  $ 7,106,943     $ 101,304     $ 464,494     $ (272   $ 337,972     $ (103,806   $ 7,906,635  

Forward loans related to Non-Residual Trusts

    627,430       16,938       —         —         —         (30,741     613,627  

Receivables related to Non-Residual Trusts

    53,671       1,219       —         —         —         (4,000     50,890  

Servicing rights carried at fair value

    766,943       65,077       19,885       —         36,305       —         888,210  

Freestanding derivative instruments (IRLCs)

    59,573       2,107       —         —         —         —         61,680  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

  $ 8,614,560     $ 186,645     $ 484,379     $ (272   $ 374,277     $ (138,547   $ 9,521,042  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities

         

Freestanding derivative instruments (IRLCs)

  $ —       $ (19,327   $ —       $ —       $ —       $ —       $ (19,327

Other accrued liabilities

    (17,434     356       —         —         —         861       (16,217

Contingent earn-out payments

    (9,794     (1,106     —         —         —         —         (10,900

Mortgage-backed debt related to Non-Residual Trusts

    (738,434     (15,845     —         —         —         33,199       (721,080

HMBS related obligations

    (6,887,583     (74,353     —         —         (943,359     99,449       (7,805,846
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

  $ (7,653,245   $ (110,275   $ —       $ —       $ (943,359   $ 133,509     $ (8,573,370
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

    For the Six Months Ended June 30, 2013  
    Fair Value
January 1,
2013
    Acquisition
of ResCap
Net Assets
    Total
Gains (Losses)
Included in
Net Income
    Purchases     Sales     Issuances     Settlements     Fair Value
June 30,
2013
 

Assets

               

Reverse loans(1)

  $ 6,047,108     $ —       $ 184,581     $ 1,258,891     $ (76,441   $ 646,163     $ (153,667   $ 7,906,635  

Forward loans related to Non-Residual Trusts

    646,498       —         29,957       —         —         —         (62,828     613,627  

Receivables related to Non-Residual Trusts

    53,975       —         5,056       —         —         —         (8,141     50,890  

Servicing rights carried at fair value

    26,382       242,604       44,002       537,627       —         37,595       —         888,210  

Freestanding derivative instruments (IRLCs)

    949       —         60,731       —         —         —         —         61,680  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

  $ 6,774,912     $ 242,604     $ 324,327     $ 1,796,518     $ (76,441   $ 683,758     $ (224,636   $ 9,521,042  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities

               

Freestanding derivative instruments (IRLCs)

  $ —       $ —       $ (19,327   $ —       $ —       $ —       $ —       $ (19,327

Other accrued liabilities

    (18,146     —         (26     —         —         —         1,955       (16,217

Contingent earn-out payments

    (6,100     —         (4,800     —         —         —         —         (10,900

Mortgage-backed debt related to Non-Residual Trusts

    (757,286     —         (29,850     —         —         —         66,056       (721,080

HMBS related obligations

    (5,874,552     —         (116,370     —         —         (1,972,103     157,179       (7,805,846
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

  $ (6,656,084   $ —       $ (170,373   $ —       $ —       $ (1,972,103   $ 225,190     $ (8,573,370
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1)  Includes $28.5 million in reverse loans held for sale at January 1, 2013. There were no reverse loans held for sale at June 30, 2013.

The following assets and liabilities are measured on the consolidated financial statements at fair value on a recurring basis utilizing significant unobservable inputs or Level 3 assumptions in their valuation. The following tables provide a reconciliation of the beginning and ending balances of these assets and liabilities (in thousands):

 

    For the Year Ended December 31, 2013  
    Fair Value
January 1,
2013
    Acquisition
of ResCap
Net Assets
    Total
Gains (Losses)
Included in
Net Income
    Purchases     Sales     Issuances     Settlements     Transfers
out
    Fair Value
December 31,
2013
 

Assets

                 

Reverse loans(1)

  $ 6,047,108      $ —        $ 112,772      $ 2,080,857      $ (76,441   $ 981,390      $ (407,183   $ —        $ 8,738,503   

Forward loans related to Non-Residual Trusts

    646,498        —          64,848        —          —          —          (124,081     —          587,265   

Receivables related to Non-Residual Trusts

    53,975        —          4,374        —          —          —          (14,804     —          43,545   

Servicing rights carried at fair value

    26,382        242,604        48,058        626,331        —          187,749        —          —          1,131,124   

Derivative instruments (IRLCs)

    949        —          41,882        —          —          —          —          —          42,831   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

  $ 6,774,912      $ 242,604      $ 271,934      $ 2,707,188      $ (76,441   $ 1,169,139      $ (546,068   $ —        $ 10,543,268   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities

                 

Derivative instruments (IRLCs)

  $ —        $ —        $ (3,755   $ —        $ —        $ —        $ —        $ —        $ (3,755

Mandatory repurchase obligation

    (9,999     —          181        —          —          —          1,636        —          (8,182

Professional fees liability related to certain securitizations

    (8,147     —          (817     —          —          —          2,357        —          (6,607

Contingent earn-out payments

    (6,100     —          (4,800     —          —          —          5,000        5,900        —     

Mortgage-backed debt related to Non-Residual Trusts

    (757,286     —          (57,678     —          —          —          130,186        —          (684,778

HMBS related obligations

    (5,874,552     —          12,302        —          —          (3,203,959     413,463        —          (8,652,746
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

  $ (6,656,084   $ —        $ (54,567   $ —        $ —        $ (3,203,959   $ 552,642        5,900      $ (9,356,068
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1)  Includes $28.5 million in reverse loans held for sale at January 1, 2013. There were no reverse loans held for sale at December 31, 2013.

 

    For the Year Ended December 31, 2012  
    Fair Value
January 1,
2012
    Acquisition
of RMS
    Acquisition
of S1L
    Total
Gains (Losses)
Included in
Net Loss
    Purchases     Issuances     Settlements     Fair Value
December 31,
2012
 

Assets

               

Reverse loans(1)

  $ —        $ 5,331,989      $ 88,929      $ 65,030      $ 565,171      $ 29,143      $ (33,154   $ 6,047,108   

Residential loans related to Non-Residual Trusts

    672,714        —          —          107,493        —          —          (133,709     646,498   

Receivables related to Non-Residual Trusts

    81,782        —          —          (11,711     —          —          (16,096     53,975   

Derivative instruments (IRLCs)

    —          —          —          949        —          —          —          949   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

  $ 754,496      $ 5,331,989      $ 88,929      $ 161,761      $ 565,171      $ 29,143      $ (182,959   $ 6,748,530   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities

               

Mandatory repurchase obligation

  $ (11,849   $ —        $ —        $ (116   $ —        $ —        $ 1,966      $ (9,999

Professional fees liability related to certain securitizations

    (9,666     —          —          (1,091     —          —          2,610        (8,147

Contingent earn-out payments

    —          —          (6,100     —          —          —          —          (6,100

Mortgage-backed debt related to Non-Residual Trusts

    (811,245     —          —          (86,163     —          —          140,122        (757,286

HMBS related obligations

    —          (5,254,231     —          (57,751     —          (596,066     33,496        (5,874,552
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

  $ (832,760   $ (5,254,231   $ (6,100   $ (145,121   $ —        $ (596,066   $ 178,194      $ (6,656,084
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1)  Includes $28.5 million in reverse loans held for sale at December 31, 2012.
Significant Unobservable Inputs Used for Assets and Liabilities Measured at Fair Value on Recurring Basis

The following table presents the significant unobservable inputs used in the fair value measurement of these assets and liabilities.

 

        June 30, 2014     December 31, 2013  
   

Significant

Unobservable Input(1)(2)

  Range of Input(3)   Weighted
Average
of Input(3)
    Range of Input(3)   Weighted
Average
of Input(3)
 

Assets

         

Reverse loans

 

Weighted-average remaining life in years

  2.1 - 12.9     4.8     2.0 - 12.9     4.4  
 

Conditional repayment rate

  12.95% - 36.18%     20.69   10.67% - 36.61%     20.70
 

Discount rate

  1.89% - 4.13%     2.75   1.79% - 5.30%     2.98

Forward loans related to Non-Residual Trusts

 

Conditional prepayment rate

  2.28% - 3.90%     2.91   2.20% - 3.78%     2.99
 

Conditional default rate

  1.54% - 4.75%     2.83   1.81% - 3.60%     2.90
 

Loss severity

  74.84% - 94.01%     87.76   75.90% - 96.67%     88.09

Receivables related to Non-Residual Trusts

 

Conditional prepayment rate

  1.85% - 3.16%     2.54   1.93% - 3.11%     2.66
 

Conditional default rate

  1.73% - 5.03%     3.06   1.98% - 3.85%     3.16
 

Loss severity

  72.04% - 91.28%     84.85   72.94% - 94.16%     85.25

Charged-off loans

 

Collection rate

  0.30% - 10.26%     2.29   —       —     
 

Discount rate

  20.57% - 41.18%     22.18   —       —     

Servicing rights carried at fair value

 

Weighted-average remaining life in years

  5.3 - 10.4     6.5     6.0 - 10.8     6.8  
 

Discount rate

  8.44% - 18.11%     9.59   8.87% - 18.11%     9.76
 

Conditional prepayment rate

  4.14% - 11.06%     8.05   3.85% - 8.08%     7.06
 

Conditional default rate

  0.24% - 3.85%     2.44   0.50% - 3.74%     2.90

Interest rate lock commitments

 

Loan funding probability

  1.70% - 100%     76.69   11.99% - 100%     78.23
 

Fair value of servicing rights(4)

  0.87 - 9.49     3.97     1.64 - 5.60     4.21  

Liabilities

         

Mortgage-backed debt related to Non-Residual Trusts

 

Conditional prepayment rate

  1.85% - 3.16%     2.54   1.93% - 3.11%     2.66
 

Conditional default rate

  1.73% - 5.03%     3.06   1.98% - 3.85%     3.16
 

Loss severity

  72.04% - 91.28%     84.85   72.94% - 94.16%     85.25

HMBS related obligations

 

Weighted-average remaining life in years

  1.6 - 7.7     4.1     1.9 - 7.8     4.1  
 

Conditional repayment rate

  10.86% - 41.44%     20.20   10.22% - 38.67%     20.31
 

Discount rate

  1.31% - 3.24%     1.92   1.38% - 4.01%     2.36

Interest rate lock commitments

 

Loan funding probability

  29.44% - 100%     80.36   46.50% - 100%     82.67
 

Fair value of servicing rights(4)

  1.96 - 5.21     4.19     1.89 - 5.30     4.52  

 

(1) Conditional repayment rate includes assumptions for both voluntary and involuntary rates as well as assumptions for the assignment of HECMs to HUD, in accordance with obligations as servicer.
(2) Voluntary and involuntary prepayment rates have been presented as conditional prepayment rate and conditional default rate, respectively.
(3) With the exception of loss severity, fair value of servicing rights embedded in IRLCs and discount rate on charged-off loans, all significant unobservable inputs above are based on the related unpaid principal balance of the underlying collateral, or in the case of HMBS related obligations, the balance outstanding. Loss severity is based on projected liquidations. Fair value of servicing rights embedded in IRLCs represents a multiple of the annual servicing fee. The discount rate on charged-off loans is based on the loan balance at fair value.
(4)  Excludes the impact of IRLCs identified as servicing released.

which the Company utilizes a market approach. The following table presents the significant unobservable inputs used in the fair value measurement of these assets and liabilities at December 31, 2013.

 

   

Significant
Unobservable Input

  Range of Input(1)   Weighted
Average
of Input(1)
 

Assets

     

Reverse loans

  Weighted-average remaining life in years   2.0 - 12.9     4.4   
  Conditional repayment rate   10.67%- 36.61%     20.70
  Discount rate   1.79% - 5.30%     2.98

Forward loans related to Non-Residual Trusts

  Conditional prepayment rate   2.20% - 3.78%     2.99
  Conditional default rate   1.81% - 3.60%     2.90
  Loss severity   75.90% - 96.67%     88.09

Receivables related to Non-Residual Trusts

  Conditional prepayment rate   1.93% - 3.11%     2.66
  Conditional default rate   1.98% - 3.85%     3.16
  Loss severity   72.94% - 94.16%     85.25

Servicing rights carried at fair value

  Weighted-average remaining life in years   6.0 - 10.8     6.8   
  Discount rate   8.87% - 18.11%     9.76
  Conditional prepayment rate   3.85% - 8.08%     7.06
  Conditional default rate   0.50% - 3.74%     2.90

Interest rate lock commitments

 

Loan funding probability

  11.99% - 100%     78.23
  Fair value of servicing rights   1.64 - 5.60     4.21   

Liabilities

     

Mandatory repurchase obligation

  Conditional prepayment rate   4.19%     4.19
  Conditional default rate   2.75%     2.75
  Loss severity   72.28%     72.28

Professional fees liability related to certain securitizations

  Conditional prepayment rate   1.93% - 3.79%     2.74
  Conditional default rate   1.98% - 4.57%     3.20

Mortgage-backed debt related to Non-Residual Trusts

  Conditional prepayment rate   1.93% - 3.11%     2.66
  Conditional default rate   1.98% - 3.85%     3.16
  Loss severity   72.94% - 94.16%     85.25

HMBS related obligations

  Weighted-average remaining life in years   1.9 - 7.8     4.1   
  Conditional repayment rate   10.22% -38.67%     20.31
  Discount rate   1.38% - 4.01%     2.36

Interest rate lock commitments

 

Loan funding probability

  46.50% - 100%     82.67
  Fair value of servicing rights   1.89 - 5.30     4.52   

 

(1)  With the exception of loss severity and fair value of servicing rights embedded in IRLCs, all significant unobservable inputs above are based on the related unpaid principal balance of the underlying collateral, or in the case of HMBS related obligations, the balance outstanding. Loss severity is based on projected liquidations. Fair value of servicing rights embedded in IRLCs represents a multiple of the annual servicing fee.
Assets Measured at Fair Value on Non-Recurring Basis

Real estate owned, net is included on the consolidated financial statements within other assets and is measured at fair value on a non-recurring basis utilizing significant unobservable inputs or Level 3 assumptions in their valuation (in thousands):

 

     June 30,
2014
     December 31,
2013
 

Real estate owned, net

   $ 79,079       $ 73,573   

Real estate owned, net is included on the consolidated financial statements within other assets and is measured at fair value on a non-recurring basis utilizing significant unobservable inputs or Level 3 assumptions in their valuation (in thousands):

 

     December 31,  
     2013      2012  

Real estate owned, net

   $ 73,573       $ 64,959   
Significant Unobservable Inputs Used for Assets Measured at Fair Value on Non-Recurring Basis

The following table presents the significant unobservable input used in the fair value measurement of real estate owned, net at June 30, 2014 measured on the consolidated financial statements at fair value on a non-recurring basis:

 

            June 30, 2014      December 31, 2013  
     Significant
Unobservable
Input
     Range of Input      Weighted
Average
of Input
     Range of Input      Weighted
Average
of Input
 

Real estate owned, net

     Loss severity(1)         0.00% - 59.58%         8.42%         0.00% - 88.68%         9.48%   

 

(1) Loss severity is based on projected liquidations.

The following table presents the significant unobservable input used in the fair value measurement of real estate owned, net at December 31, 2013 measured on the consolidated financial statements at fair value on a non-recurring basis:

 

     Significant
Unobservable Input
     Range      Weighted
Average
 

Real estate owned, net

     Loss severity         0.00% - 88.68%         9.48
Carrying Values and Estimated Fair Values of Financial Assets and Liabilities Required to be Disclosed at Fair Value

The following table presents the carrying amounts and estimated fair values of financial assets and liabilities that are not recorded at fair value on a recurring or non-recurring basis and their respective levels within the fair value hierarchy (in thousands):

 

            June 30, 2014      December 31, 2013  
     Fair Value
Hierarchy
     Carrying
Amount
     Estimated
Fair Value
     Carrying
Amount
     Estimated
Fair Value
 

Financial assets

              

Cash and cash equivalents

     Level 1       $ 303,341       $ 303,341       $ 491,885       $ 491,885   

Restricted cash and cash equivalents

     Level 1         811,670         811,670         804,803         804,803   

Residential loans at amortized cost, net

     Level 3         1,361,153         1,309,382         1,394,871         1,341,376   

Insurance premium receivables

     Level 3         100,527         95,904         103,149         97,902   

Servicer and protective advances, net

     Level 3         1,595,950         1,543,203         1,381,434         1,332,315   

Financial liabilities

              

Payables to insurance carriers

     Level 3         79,551         78,544         69,489         68,470   

Servicer payables

     Level 1         735,391         735,391         735,225         735,225   

Servicing advance liabilities(1)

     Level 3         1,035,485         1,040,441         970,884         971,286   

Warehouse borrowings(1)

     Level 1         1,147,935         1,151,216         1,084,112         1,085,563   

Debt(1)

     Level 2         2,229,854         2,324,221         2,229,969         2,322,709   

Mortgage-backed debt carried at amortized cost(1)

     Level 3         1,139,250         1,138,758         1,189,536         1,192,510   

 

(1)  The carrying amounts of servicing advance liabilities, warehouse borrowings, debt and mortgage-backed debt carried at amortized cost are net of deferred issuance costs.

The following table presents the carrying amounts and estimated fair values of financial assets and liabilities that are not recorded at fair value on a recurring or non-recurring basis and their respective levels within the fair value hierarchy (in thousands):

 

     December 31, 2013      December 31, 2012  
     Carrying
Amount
     Estimated
Fair Value
     Fair Value
Hierarchy
     Carrying
Amount
     Estimated
Fair Value
 

Financial assets

              

Cash and cash equivalents

   $ 491,885       $ 491,885         Level 1       $ 442,054       $ 442,054   

Restricted cash and cash equivalents

     804,803         804,803         Level 1         653,338         653,338   

Residential loans at amortized cost, net

     1,394,871         1,341,376         Level 3         1,490,321         1,436,592   

Receivables, net:

              

Insurance premium receivables

     103,149         97,902         Level 3         107,824         101,238   

Other

     172,501         172,501         Level 1         97,210         97,210   

Servicer and protective advances, net

     1,381,434         1,332,315         Level 3         173,047         160,632   

Financial liabilities

              

Payables and accrued liabilities:

              

Payables to insurance carriers

     69,489         68,470         Level 3         51,377         50,614   

Other

     398,079         398,079         Level 1         183,885         183,885   

Servicer payables

     735,225         735,225         Level 1         587,929         587,929   

Servicing advance liabilities(1)

     970,884         971,286         Level 3         99,508         99,915   

Debt(1)

     3,314,081         3,408,272         Level 2         1,115,804         1,165,811   

Mortgage-backed debt carried at amortized
cost(1)

     1,189,536         1,192,510         Level 3         1,298,999         1,300,979   

 

(1)  The carrying amounts of servicing advance liabilities, debt, and mortgage-backed debt carried at amortized cost are net of deferred issuance costs.
Fair Value and Unpaid Principal Balance of Assets and Liabilities Carried Under Fair Value Option

Presented in the table below is the estimated fair value and unpaid principal balance of loans, receivables and debt instruments for which the Company has elected the fair value option (in thousands):

 

     June 30, 2014      December 31, 2013  
     Estimated
Fair Value
     Unpaid
Principal

Balance
     Estimated
Fair Value
     Unpaid
Principal

Balance
 

Loans and receivables at fair value under the fair value option

           

Reverse loans(1)

   $ 9,482,030      $ 8,741,715      $ 8,738,503      $ 8,135,927  

Forward loans held for sale(1)

     1,173,588        1,106,136        1,015,607        976,774  

Forward loans related to Non-Residual Trusts

     557,786        687,940        587,265        727,110  

Charged-off loans

     54,997        3,272,912        —          —    

Receivables related to Non-Residual Trusts(2)

     36,181        36,524        43,545        43,988  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 11,304,582      $ 13,845,227      $ 10,384,920      $ 9,883,799  
  

 

 

    

 

 

    

 

 

    

 

 

 

Debt instruments at fair value under the fair value option

           

Mortgage-backed debt related to Non-Residual Trusts

   $ 651,784      $ 695,366      $ 684,778      $ 735,379  

HMBS related obligations(2)

     9,472,666         8,646,651         8,652,746         7,959,711  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 10,124,450       $ 9,342,017       $ 9,337,524       $ 8,695,090  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) Includes loans that collateralize master repurchase agreements. Refer to Note 16 for further information.
(2)  For the receivables related to Non-Residual Trusts, the unpaid principal balance represents the notional amount of expected draws under the LOCs. For the HMBS related obligations, the unpaid principal balance represents the balance outstanding.

Presented in the table below is the estimated fair value and unpaid principal balance of loans, receivables and debt instruments for which the Company has elected the fair value option (in thousands):

 

     December 31, 2013      December 31, 2012  
     Estimated
Fair Value
     Unpaid
Principal
Balance
     Estimated
Fair Value
     Unpaid
Principal
Balance
 

Loans and receivables at fair value under the fair value option

           

Reverse loans(1)(2)

   $ 8,738,503       $ 8,135,927       $ 6,047,108       $ 5,400,876   

Forward loans related to Non-Residual Trusts

     587,265         727,110         646,498         814,481   

Forward loans held for sale(2)

     1,015,607         976,774         16,605         16,325   

Receivables related to Non-Residual Trusts(3)

     43,545         43,988         53,975         54,604   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 10,384,920       $ 9,883,799       $ 6,764,186       $ 6,286,286   
  

 

 

    

 

 

    

 

 

    

 

 

 

Debt instruments at fair value under the fair value option

           

Mortgage-backed debt related to Non-Residual Trusts

   $ 684,778       $ 735,379       $ 757,286       $ 825,200   

HMBS related obligations(3)

     8,652,746         7,959,711         5,874,552         5,169,135   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 9,337,524       $ 8,695,090       $ 6,631,838       $ 5,994,335   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1)  Includes $28.5 million in reverse loans held for sale at December 31, 2012. There were no reverse loans held for sale at December 31, 2013.
(2)  Includes loans that collateralize master repurchase agreements. Refer to Note 18 for further information.
(3)  For the receivables related to Non-Residual Trusts, the unpaid principal balance represents the notional amount of expected draws under the LOCs. For the HMBS related obligations, the unpaid principal balance represents the balance outstanding.
Components of Net Gains on Sales of Loans

Provided in the table below is a summary of the components of net gains on sales of loans (in thousands):

 

     For the Three Months
Ended June 30,
    For the Six Months
Ended June 30,
 
     2014     2013     2014     2013  

Realized gains on sales of loans

   $ 102,517     $ 67,218     $ 189,350     $ 75,526  

Change in unrealized gains (losses) on loans held for sale

     23,353       (15,897     19,177       (2,271

Gains (losses) on interest rate lock commitments

     37,969       (17,217     36,363       41,404  

Gains (losses) on forward sales commitments

     (63,956     183,625       (99,812     179,688  

Losses on MBS purchase commitments

     (7,709     (24,662     (7,642     (24,662

Capitalized servicing rights

     45,554       36,305       98,167       37,595  

Provision for repurchases

     (1,838     (2,010     (4,024     (2,181

Interest income

     8,721       8,473       17,066       9,261  

Other

     —          114       —          34  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net gains on sales of loans

   $ 144,611     $ 235,949     $ 248,645     $ 314,394  
  

 

 

   

 

 

   

 

 

   

 

 

 

Provided in the table below is a summary of the components of net gains on sales of loans (in thousands):

 

     For the Years Ended December 31,  
               2013                         2012            

Realized gains on sales of loans

   $ 218,504      $ 537   

Change in unrealized gains on loans held for sale

     24,771        266   

Net fair value gains on derivatives

     144,357        (153

Capitalized servicing rights

     187,749        —     

Provision for repurchases

     (9,067     (18

Interest income

     32,625        16   

Other

     35        —     
  

 

 

   

 

 

 

Net gains on sales of loans

   $ 598,974      $ 648   
  

 

 

   

 

 

 
Summary of Components of Net Fair Value Gains on Reverse Loans and Related HMBS Obligations

Provided in the table below is a summary of the components of net fair value gains on reverse loans and related HMBS obligations (in thousands):

 

     For the Three Months
Ended June 30,
    For the Six Months
Ended June 30,
 
     2014     2013     2014     2013  

Net fair value gains (losses) on reverse loans and related HMBS obligations

        

Interest income on reverse loans

   $ 98,258     $ 86,514     $ 195,139     $ 163,781  

Change in fair value of reverse loans

     (8,687     14,570       99,841       16,108  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net fair value gains on reverse loans

     89,571       101,084       294,980       179,889  
  

 

 

   

 

 

   

 

 

   

 

 

 

Interest expense on HMBS related obligations

     (91,470     (79,545     (182,030     (149,220

Change in fair value of HMBS related obligations

     28,835       5,192       (68,778     32,850  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net fair value losses on HMBS related obligations

     (62,635     (74,353     (250,808     (116,370
  

 

 

   

 

 

   

 

 

   

 

 

 

Net fair value gains on reverse loans and related HMBS obligations

   $ 26,936     $ 26,731     $ 44,172     $ 63,519  
  

 

 

   

 

 

   

 

 

   

 

 

 

Provided in the table below is a summary of the components of net fair value gains on reverse loans and related HMBS obligations (in thousands):

 

     For the Years Ended December 31,  
             2013                     2012          

Net fair value gains (losses) on reverse loans and related HMBS obligations

    

Interest income on reverse loans

   $ 347,497      $ 44,314   

Change in fair value of reverse loans

     (239,417     20,716   
  

 

 

   

 

 

 

Net fair value gains on reverse loans

     108,080        65,030   
  

 

 

   

 

 

 

Interest expense on HMBS related obligations

     (321,820     (41,114

Change in fair value of HMBS related obligations

     334,122        (16,637
  

 

 

   

 

 

 

Net fair value gains (losses) on HMBS related obligations

     12,302        (57,751
  

 

 

   

 

 

 

Net fair value gains on reverse loans and related HMBS obligations

   $ 120,382      $ 7,279   
  

 

 

   

 

 

 
Summary of Net Fair Value Gains  

Provided in the table below is a summary of the components of other net fair value gains (in thousands):

 

     For the Years Ended December 31,  
     2013     2012     2011  

Other net fair value gains (losses)

      

Assets of Non-Residual Trusts

   $ 69,222      $ 95,782      $ 21,261   

Liabilities of Non-Residual Trusts

     (57,678     (86,163     (22,197

Mandatory repurchase obligation

     181        (116     981   

Professional fees liability related to certain securitizations

     (817     (1,091     (607

Contingent earn-out payments

     (4,800     —          2,096   

Other

     (47     (1,191     (490
  

 

 

   

 

 

   

 

 

 

Other net fair value gains

   $ 6,061      $ 7,221      $ 1,044