XML 54 R55.htm IDEA: XBRL DOCUMENT v2.4.0.8
Acquisition of LNR Property LLC (Details) (USD $)
3 Months Ended 9 Months Ended 3 Months Ended 6 Months Ended 9 Months Ended 0 Months Ended
Sep. 30, 2013
Sep. 30, 2012
Sep. 30, 2013
Sep. 30, 2012
Sep. 30, 2013
LNR
Sep. 30, 2012
LNR
Sep. 30, 2013
LNR
Sep. 30, 2013
LNR
Sep. 30, 2012
LNR
Apr. 19, 2013
LNR
Apr. 19, 2013
LNR
Initial Provisional Amounts
Apr. 19, 2013
LNR
Measurement Period Adjustments
Apr. 19, 2013
LNR
Credit facility
Allocation of the purchase price of the assets acquired and liabilities assumed                          
Initial agreed upon purchase price                   $ 859,000,000      
Assets acquired:                          
Cash and cash equivalents                   143,771,000 143,771,000    
Restricted cash                   24,413,000 24,413,000    
Loans held-for-investment                   8,015,000 8,015,000    
Loans held-for-sale                   256,502,000 256,502,000    
Investment securities                   314,471,000 314,471,000    
Intangible assets - servicing rights                   276,989,000 276,989,000    
Investment in unconsolidated entities                   96,418,000 97,588,000 (1,170,000)  
Derivative assets                   3,103,000 3,103,000    
Interest receivable                   1,315,000 1,315,000    
Other assets                   60,701,000 60,853,000 (152,000)  
Total assets acquired                   1,185,698,000 1,187,020,000 (1,322,000)  
Liabilities assumed:                          
Accounts payable, accrued expenses and other liabilities                   123,548,000 118,621,000 4,927,000  
Secured financing agreements                   438,377,000 438,377,000    
Derivative liabilities                   354,000 354,000    
Total liabilities assumed                   562,279,000 557,352,000 4,927,000  
Net assets acquired                   623,419,000 629,668,000 (6,249,000)  
Goodwill                          
Purchase price                   730,518,000 730,518,000    
Provisional estimates of the fair value of net assets acquired                   623,419,000 629,668,000 (6,249,000)  
Goodwill                   107,099,000 100,850,000 6,249,000  
Repayment of senior debt                         268,900,000
Revenues recognized 155,536,000 72,971,000 377,746,000 219,721,000     152,600,000            
Net earnings recognized 91,601,000 50,342,000 218,363,000 145,249,000     79,800,000            
Acquisition-related costs 342,000   17,958,000   300,000     18,000,000          
Pro forma revenue and net earnings                          
Revenue         155,536,000 150,058,000   459,856,000 416,109,000        
Net income         97,288,000 112,757,000   299,338,000 263,908,000        
Net interest expense addition (deduction)           (1,416,000)   752,000 (4,385,000)        
Non-recurring acquisition costs addition (deduction)         (7,291,000) 7,699,000   (125,936,000) 23,097,000        
Income tax provision addition         1,604,000 15,722,000   15,577,000 28,647,000        
Management fee expense addition           $ 23,164,000   $ 18,657,000 $ 32,907,000