XML 71 R56.htm IDEA: XBRL DOCUMENT v3.6.0.2
INVESTMENTS IN EXCESS MORTGAGE SERVICING RIGHTS - Summary of Investments in Excess MSRs (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Investment [Line Items]      
Weighted Average Life (Years) 1 year 10 months 3 days    
Carrying Value $ 659,483 $ 0  
Principal investment gain (loss) (7,297) 38,643 $ 41,615
Original and Recaptured Pools [Member]      
Investment [Line Items]      
Principal investment gain (loss) (11,221) 34,936 35,000
Recapture Agreements [Member]      
Investment [Line Items]      
Principal investment gain (loss) 3,924 3,707 6,615
Excess MSRs [Member]      
Investment [Line Items]      
UPB of Underlying Mortgages $ 277,975,997 $ 329,367,971  
Weighted Average Life (Years) [1] 6 years 4 months 24 days 6 years 2 months 12 days  
Amortized Cost Basis [2] $ 1,258,588 $ 1,433,354  
Carrying Value 1,399,455 [3] 1,581,517 [3] 417,733
Excess MSRs [Member] | Nationstar [Member]      
Investment [Line Items]      
Carrying Value 611,293 698,304 $ 409,076
Excess MSRs [Member] | Agency [Member]      
Investment [Line Items]      
UPB of Underlying Mortgages $ 78,295,454 $ 93,441,696  
Weighted Average Life (Years) [1] 6 years 4 months 24 days 6 years 4 months 24 days  
Amortized Cost Basis [2] $ 322,032 $ 372,105  
Carrying Value [3] 381,757 437,201  
Excess MSRs [Member] | Agency [Member] | Original and Recaptured Pools [Member]      
Investment [Line Items]      
UPB of Underlying Mortgages $ 78,295,454 $ 93,441,696  
Weighted Average Life (Years) [1] 5 years 10 months 24 days 5 years 9 months 18 days  
Amortized Cost Basis [2] $ 296,508 $ 335,478  
Carrying Value [3] $ 330,323 $ 378,083  
Excess MSRs [Member] | Agency [Member] | Original and Recaptured Pools [Member] | Lower Range [Member]      
Investment [Line Items]      
Interest in Excess MSR [4] 32.50% 32.50%  
Excess MSRs [Member] | Agency [Member] | Original and Recaptured Pools [Member] | Upper Range [Member]      
Investment [Line Items]      
Interest in Excess MSR [4] 66.70% 66.70%  
Excess MSRs [Member] | Agency [Member] | Original and Recaptured Pools [Member] | Weighted Average [Member]      
Investment [Line Items]      
Interest in Excess MSR [4] 53.30% 53.20%  
Excess MSRs [Member] | Agency [Member] | Original and Recaptured Pools [Member] | Fortress [Member] | Lower Range [Member]      
Investment [Line Items]      
Interest in Excess MSR 0.00% 0.00%  
Excess MSRs [Member] | Agency [Member] | Original and Recaptured Pools [Member] | Fortress [Member] | Upper Range [Member]      
Investment [Line Items]      
Interest in Excess MSR 40.00% 40.00%  
Excess MSRs [Member] | Agency [Member] | Original and Recaptured Pools [Member] | Nationstar [Member] | Lower Range [Member]      
Investment [Line Items]      
Interest in Excess MSR 20.00% 20.00%  
Excess MSRs [Member] | Agency [Member] | Original and Recaptured Pools [Member] | Nationstar [Member] | Upper Range [Member]      
Investment [Line Items]      
Interest in Excess MSR 35.00% 35.00%  
Excess MSRs [Member] | Agency [Member] | Recapture Agreements [Member]      
Investment [Line Items]      
UPB of Underlying Mortgages $ 0 $ 0  
Weighted Average Life (Years) [1] 12 years 3 months 18 days 12 years  
Amortized Cost Basis [2] $ 25,524 $ 36,627  
Carrying Value [3] $ 51,434 $ 59,118  
Excess MSRs [Member] | Agency [Member] | Recapture Agreements [Member] | Lower Range [Member]      
Investment [Line Items]      
Interest in Excess MSR [4] 32.50% 32.50%  
Excess MSRs [Member] | Agency [Member] | Recapture Agreements [Member] | Upper Range [Member]      
Investment [Line Items]      
Interest in Excess MSR [4] 66.70% 66.70%  
Excess MSRs [Member] | Agency [Member] | Recapture Agreements [Member] | Weighted Average [Member]      
Investment [Line Items]      
Interest in Excess MSR [4] 53.30% 53.20%  
Excess MSRs [Member] | Agency [Member] | Recapture Agreements [Member] | Fortress [Member] | Lower Range [Member]      
Investment [Line Items]      
Interest in Excess MSR 0.00% 0.00%  
Excess MSRs [Member] | Agency [Member] | Recapture Agreements [Member] | Fortress [Member] | Upper Range [Member]      
Investment [Line Items]      
Interest in Excess MSR 40.00% 40.00%  
Excess MSRs [Member] | Agency [Member] | Recapture Agreements [Member] | Nationstar [Member] | Lower Range [Member]      
Investment [Line Items]      
Interest in Excess MSR 20.00% 20.00%  
Excess MSRs [Member] | Agency [Member] | Recapture Agreements [Member] | Nationstar [Member] | Upper Range [Member]      
Investment [Line Items]      
Interest in Excess MSR 35.00% 35.00%  
Excess MSRs [Member] | Non-Agency [Member]      
Investment [Line Items]      
UPB of Underlying Mortgages [5] $ 199,680,543 $ 235,926,275  
Weighted Average Life (Years) [1],[5] 6 years 4 months 24 days 6 years 1 month 6 days  
Amortized Cost Basis [2],[5] $ 936,556 $ 1,061,249  
Carrying Value [3],[5] 1,017,698 1,144,316  
Excess MSRs [Member] | Non-Agency [Member] | Original and Recaptured Pools [Member]      
Investment [Line Items]      
UPB of Underlying Mortgages [5] $ 78,209,375 $ 94,923,975  
Weighted Average Life (Years) [1],[5] 5 years 2 months 12 days 5 years 2 months 12 days  
Amortized Cost Basis [2],[5] $ 183,775 $ 210,691  
Carrying Value [3],[5] $ 219,980 $ 250,662  
Excess MSRs [Member] | Non-Agency [Member] | Original and Recaptured Pools [Member] | Lower Range [Member]      
Investment [Line Items]      
Interest in Excess MSR [4],[5] 33.30% 33.30%  
Excess MSRs [Member] | Non-Agency [Member] | Original and Recaptured Pools [Member] | Upper Range [Member]      
Investment [Line Items]      
Interest in Excess MSR [4],[5] 100.00% 80.00%  
Excess MSRs [Member] | Non-Agency [Member] | Original and Recaptured Pools [Member] | Weighted Average [Member]      
Investment [Line Items]      
Interest in Excess MSR [4],[5] 59.40% 58.90%  
Excess MSRs [Member] | Non-Agency [Member] | Original and Recaptured Pools [Member] | Fortress [Member] | Lower Range [Member]      
Investment [Line Items]      
Interest in Excess MSR [5] 0.00% 0.00%  
Excess MSRs [Member] | Non-Agency [Member] | Original and Recaptured Pools [Member] | Fortress [Member] | Upper Range [Member]      
Investment [Line Items]      
Interest in Excess MSR [5] 50.00% 50.00%  
Excess MSRs [Member] | Non-Agency [Member] | Original and Recaptured Pools [Member] | Nationstar [Member] | Lower Range [Member]      
Investment [Line Items]      
Interest in Excess MSR [5] 0.00% 0.00%  
Excess MSRs [Member] | Non-Agency [Member] | Original and Recaptured Pools [Member] | Nationstar [Member] | Upper Range [Member]      
Investment [Line Items]      
Interest in Excess MSR [5] 33.30% 33.30%  
Excess MSRs [Member] | Non-Agency [Member] | Recapture Agreements [Member]      
Investment [Line Items]      
UPB of Underlying Mortgages [5] $ 0 $ 0  
Weighted Average Life (Years) [1],[5] 12 years 2 months 12 days 12 years 3 months 18 days  
Amortized Cost Basis [2],[5] $ 11,370 $ 14,130  
Carrying Value [3],[5] $ 13,491 $ 15,748  
Excess MSRs [Member] | Non-Agency [Member] | Recapture Agreements [Member] | Lower Range [Member]      
Investment [Line Items]      
Interest in Excess MSR [4],[5] 33.30% 33.30%  
Excess MSRs [Member] | Non-Agency [Member] | Recapture Agreements [Member] | Upper Range [Member]      
Investment [Line Items]      
Interest in Excess MSR [4],[5] 100.00% 80.00%  
Excess MSRs [Member] | Non-Agency [Member] | Recapture Agreements [Member] | Weighted Average [Member]      
Investment [Line Items]      
Interest in Excess MSR [4],[5] 59.40% 58.90%  
Excess MSRs [Member] | Non-Agency [Member] | Recapture Agreements [Member] | Fortress [Member] | Lower Range [Member]      
Investment [Line Items]      
Interest in Excess MSR [5] 0.00% 0.00%  
Excess MSRs [Member] | Non-Agency [Member] | Recapture Agreements [Member] | Fortress [Member] | Upper Range [Member]      
Investment [Line Items]      
Interest in Excess MSR [5] 50.00% 50.00%  
Excess MSRs [Member] | Non-Agency [Member] | Recapture Agreements [Member] | Nationstar [Member] | Lower Range [Member]      
Investment [Line Items]      
Interest in Excess MSR [5] 0.00% 0.00%  
Excess MSRs [Member] | Non-Agency [Member] | Recapture Agreements [Member] | Nationstar [Member] | Upper Range [Member]      
Investment [Line Items]      
Interest in Excess MSR [5] 33.30% 33.30%  
Excess MSRs [Member] | Non-Agency [Member] | Serviced Pools [Member]      
Investment [Line Items]      
UPB of Underlying Mortgages [5] $ 121,471,168 $ 141,002,300  
Interest in Excess MSR [4],[5] 100.00% 100.00%  
Weighted Average Life (Years) [1] 6 years 7 months 6 days [5] 6 years 2 months 12 days  
Amortized Cost Basis [2],[5] $ 741,411 $ 836,428  
Carrying Value [3],[5] $ 784,227 $ 877,906  
Excess MSRs [Member] | Non-Agency [Member] | Serviced Pools [Member] | Fortress [Member]      
Investment [Line Items]      
Interest in Excess MSR [5] 0.00% 0.00%  
Excess MSRs [Member] | Non-Agency [Member] | Serviced Pools [Member] | Nationstar [Member]      
Investment [Line Items]      
Interest in Excess MSR [5] 0.00% 0.00%  
Corporate Joint Venture [Member] | Servicer Advances [Member]      
Investment [Line Items]      
UPB of Underlying Mortgages [6] $ 186,362,657 $ 220,256,804  
[1] Weighted Average Life represents the weighted average expected timing of the receipt of expected cash flows for this investment.
[2] 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.
[3] Carrying Value represents the fair value of the pools or recapture agreements, as applicable.
[4] Amounts in parentheses represent weighted averages.
[5] New Residential also invested in related Servicer Advances, including the basic fee component of the related MSR as of December 31, 2016 and 2015 (Note 6) on $186.4 billion and $220.3 billion UPB, respectively, underlying these Excess MSRs.
[6] The following types of advances comprise the investments in Servicer Advances: December 31, 2016 2015Principal and interest advances$1,489,929 $2,229,468Escrow advances (taxes and insurance advances)2,613,050 3,687,559Foreclosure advances1,514,780 1,661,083 Total$5,617,759 $7,578,110