XML 46 R52.htm IDEA: XBRL DOCUMENT v2.4.0.8
INVESTMENTS IN EXCESS MORTGAGE SERVICING RIGHTS AT FAIR VALUE - Direct Investments (Details) (USD $)
In Thousands, unless otherwise specified
1 Months Ended 12 Months Ended 1 Months Ended 12 Months Ended 12 Months Ended 12 Months Ended 12 Months Ended 12 Months Ended
Dec. 31, 2011
Dec. 31, 2013
Dec. 31, 2012
Dec. 31, 2011
MSRs Pool 1
Dec. 31, 2013
MSRs Pool 1
Dec. 31, 2012
MSRs Pool 1
Dec. 13, 2011
MSRs Pool 1
Dec. 31, 2013
MSR Pool 1 Recapture Agreement
Dec. 31, 2012
MSR Pool 1 Recapture Agreement
Dec. 31, 2013
MSRs Pool 2
Dec. 31, 2012
MSRs Pool 2
Jun. 05, 2012
MSRs Pool 2
Dec. 31, 2013
MSR Pool 2 Recapture Agreement
Dec. 31, 2012
MSR Pool 2 Recapture Agreement
Dec. 31, 2013
MSRs Pool 3
Dec. 31, 2012
MSRs Pool 3
Dec. 31, 2013
MSR Pool 3 Recapture Agreement
Dec. 31, 2012
MSR Pool 3 Recapture Agreement
Dec. 31, 2013
MSRs Pool 4
Dec. 31, 2012
MSRs Pool 4
Dec. 31, 2013
MSR Pool 4 Recapture Agreement
Dec. 31, 2012
MSR Pool 4 Recapture Agreement
Dec. 31, 2013
MSRs Pool 5
Dec. 31, 2012
MSRs Pool 5
Dec. 31, 2013
MSR Pool 5 Recapture Agreement
Dec. 31, 2012
MSR Pool 5 Recapture Agreement
Dec. 31, 2013
MSRs Pool 11
May 20, 2013
MSRs Pool 11
Dec. 31, 2013
MSR Pool 11 Recapture Agreement
Dec. 31, 2013
MSRs Pool 12
Sep. 23, 2013
MSRs Pool 12
Dec. 31, 2013
MSR Pool 12 Recapture Agreement
Dec. 31, 2013
MSRs Pool 18
Dec. 31, 2013
MSR Pool 18 Recapture Agreement
Dec. 31, 2013
MSRs
Dec. 31, 2012
MSRs
Nov. 30, 2012
MSRs
Unpaid principal balance of underlying loans         $ 6,873,942 $ 8,403,211       $ 7,924,920 $ 9,397,120       $ 7,822,453 $ 9,069,726     $ 5,076,470 $ 5,788,133     $ 36,907,851 [1] $ 43,902,561     $ 436,241     $ 5,152,877 [1]     $ 8,758,860 [2]   $ 78,953,614 $ 76,560,751 $ 13,000,000
Interest in Excess MSR         65.00% 6.50% 65.00% 65.00% 6.50% 65.00% 6.50% 65.00% 65.00% 6.50% 65.00% 6.50% 65.00% 6.50% 65.01% 6.50% 65.00% 6.50% 80.00% [1] 6.50% 80.00% 6.50% 66.70% 66.00% 66.70% 40.00% [1] 40.00% 40.00% 40.00% [2] 40.00%     67.00%
Amortized Cost Basis         26,279 [3] 30,237 [3]   1,109 [3] 4,430 [3] 30,217 [3] 32,890 [3]   1,252 [3] 5,206 [3] 24,636 [3] 27,618 [3] 2,733 [3] 5,036 [3] 9,876 [3] 11,130 [3] 2,300 [3] 2,902 [3] 117,544 [1],[3] 107,704 [3] 9,229 [3] 8,493 [3] 2,091 [3]   254 [3] 16,233 [1],[3]   474 [3] 16,075 [2],[3] 1,127 [3] 261,429 [3] 235,646 [3]  
Carrying Value         36,235 [4] 35,974 [4]   6,820 [4] 4,936 [4] 35,234 [4] 33,935 [4]   6,587 [4] 5,387 [4] 32,899 [4] 30,474 [4] 6,642 [4] 4,960 [4] 13,823 [4] 12,149 [4] 4,105 [4] 2,887 [4] 140,634 [1],[4] 109,682 [4] 5,609 [4] 4,652 [4] 2,080 [4]   235 [4] 16,294 [1],[4]   240 [4] 16,079 [2],[4] 635 [4] 324,151 [4] 245,036 [4]  
Weighted average yield   2.66%     12.50% 18.00%   12.50% 18.00% 12.50% 17.30%   12.50% 17.30% 12.50% 17.60% 12.50% 17.60% 12.50% 17.90% 12.50% 17.90% 12.50% [1] 17.50% 12.50% 17.50% 12.50%   12.50% 16.40% [1]   16.40% 15.30% [2] 15.30% 12.90% 17.60%  
Weighted average life years   5 years 8 months 12 days [5]     5 years 2 months 12 days [6] 4 years 9 months 18 days [6]   11 years 10 months 24 days [6] 10 years 9 months 18 days [6] 5 years 6 months [6] 5 years [6]   12 years 6 months [6] 11 years 9 months 18 days [6] 5 years 1 month 6 days [6] 4 years 8 months 12 days [6] 12 years 1 month 6 days [6] 11 years 3 months 18 days [6] 4 years 10 months 24 days [6] 4 years 7 months 6 days [6] 12 years [6] 11 years 1 month 6 days [6] 5 years 4 months 24 days [1],[6] 4 years 9 months 18 days [6] 13 years 4 months 24 days [6] 11 years 8 months 12 days [6] 6 years 6 months [6]   14 years 3 months 18 days [6] 4 years 6 months [1],[6]   13 years 2 months 12 days [6] 4 years 7 months 6 days [2],[6] 12 years 3 months 18 days [6] 5 years 9 months 18 days [6] 5 years 4 months 24 days [6]  
Change in fair value of investments recorded in other income $ 367 $ 53,332 [7] $ 9,023 $ 400 $ 4,219 [8] $ 5,569 [8]   $ 5,205 [8] $ 307 [8] $ 3,971 [8] $ 1,045 [8]   $ 5,154 [8] $ 181 [8] $ 5,408 [8] $ 2,856 [8] $ 3,985 [8] $ (76) [8] $ 2,929 [8] $ 1,019 [8] $ 1,819 [8] $ (15) [8] $ 21,113 [1],[8] $ 1,978 [8] $ 221 [8] $ (3,841) [8] $ (11) [8]   $ (19) [8] $ 60 [1],[8]   $ (233) [8] $ 3 [2],[8] $ (492) [8] $ 53,332 [8] $ 9,023 [8]  
[1] Pool in which New Residential also invested in related servicer advances, including the basic fee component of the related MSR subsequent to December 31, 2013 (Note 18).
[2] Pool in which New Residential also invested in related servicer advances, including the basic fee component of the related MSR as of December 31, 2013 (Note 6).
[3] The amortized cost basis of the Recapture Agreements is determined based on the relative fair values of the Recapture Agreements and related Excess MSRs at the time they were acquired.
[4] Carrying Value represents the fair value of the pools or Recapture Agreements, as applicable.
[5] The weighted average life is based on the timing of expected principal reduction on the assets.
[6] Weighted Average Life represents the weighted average expected timing of the receipt of expected cash flows for this investment.
[7] Represents our historical consolidated statement of income for the year ended December 31, 2013.
[8] The portion of the change in fair value of the Recapture Agreements relating to loans recaptured to date is reflected in the respective pool. For the year ended December 31, 2011 the change in fair value recorded in other income relating to Pool 1 was $0.4 million.