XML 112 R41.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Fair Value (Tables)
12 Months Ended
Dec. 31, 2019
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]  
Schedule of Carrying Amounts and Estimated Fair Values of Financial Instruments and Nonfinancial Assets Measured at Fair Value on a Recurring or Non-recurring basis or Disclosed, but not Carried, at Fair Value
The carrying amounts and the estimated fair values of our financial instruments and certain of our nonfinancial assets measured at fair value on a recurring or non-recurring basis or disclosed, but not measured, at fair value are as follows:
 
 
 
December 31,
 
 
 
2019
 
2018
 
Level
 
Carrying Value
 
Fair Value
 
Carrying Value
 
Fair Value
Financial assets:
 
 
 

 
 

 
 

 
 

Loans held for sale
 
 
 
 
 
 
 
 
 
Loans held for sale, at fair value (a)
2
 
$
208,752

 
$
208,752

 
$
176,525

 
$
176,525

Loans held for sale, at lower of cost or fair value (b)
3
 
66,517

 
66,517

 
66,097

 
66,097

Total Loans held for sale
 
 
$
275,269

 
$
275,269

 
$
242,622

 
$
242,622

Loans held for investment
 
 
 
 
 
 
 
 
 
Loans held for investment - Reverse mortgages (a)
3
 
$
6,269,596

 
$
6,269,596

 
$
5,472,199

 
$
5,472,199

Loans held for investment - Restricted for securitization investors (a)
3
 
23,342

 
23,342

 
26,520

 
26,520

Total loans held for investment
 
 
6,292,938

 
6,292,938

 
5,498,719

 
5,498,719

 
 
 
 
 
 
 
 
 
 
Advances (including match funded), net (c)
3
 
1,056,523

 
1,056,523

 
1,186,676

 
1,186,676

Receivables, net (c)
3
 
201,220

 
201,220

 
198,262

 
198,262

Mortgage-backed securities (a)
3
 
2,075

 
2,075

 
1,502

 
1,502

U.S. Treasury notes (a)
1
 

 

 
1,064

 
1,064

Corporate bonds (a)
2
 
441

 
441

 
450

 
450

 
 
 
 
 
 
 
 
 
 
 
 
 
December 31,
 
 
 
2019
 
2018
 
Level
 
Carrying Value
 
Fair Value
 
Carrying Value
 
Fair Value
Financial liabilities:
 
 
 

 
 

 
 

 
 

Match funded liabilities (c)
3
 
$
679,109

 
$
679,507

 
$
778,284

 
$
776,485

Financing liabilities:
 
 
 
 
 
 
 
 
 
HMBS-related borrowings (a)
3
 
$
6,063,435

 
$
6,063,435

 
$
5,380,448

 
$
5,380,448

Financing liability - MSRs pledged (Rights to MSRs) (a)
3
 
950,593

 
950,593

 
1,032,856

 
1,032,856

Financing liability - Owed to securitization investors (a)
3
 
22,002

 
22,002

 
24,815

 
24,815

Other (c)
3
 

 

 
4,419

 
4,419

Total Financing liabilities
 
 
$
7,036,030

 
$
7,036,030

 
$
6,442,538

 
$
6,442,538

Other secured borrowings:
 
 
 
 
 
 
 
 
 
Senior secured term loan (c) (d)
2
 
$
322,758

 
$
324,643

 
$
226,825

 
$
227,449

Other (c)
3
 
703,033

 
686,146

 
221,236

 
204,864

Total Other secured borrowings
 
 
$
1,025,791

 
$
1,010,789

 
$
448,061

 
$
432,313

Senior notes:
 
 
 
 
 
 
 
 
 
Senior unsecured notes (c) (d)
2
 
$
21,046

 
$
13,821

 
$
119,924

 
$
119,258

Senior secured notes (c) (d)
2
 
290,039

 
256,201

 
328,803

 
306,889

Total Senior notes
 
 
$
311,085

 
$
270,022

 
$
448,727

 
$
426,147

 
 
 
 
 
 
 
 
 
 
Derivative financial instrument assets (liabilities)
 
 
 

 
 

 
 

 
 

Interest rate lock commitments (a)
2
 
$
4,878

 
$
4,878

 
$
3,871

 
$
3,871

Forward trades - Loans held for sale (a)
1
 
(92
)
 
(92
)
 
(4,983
)
 
(4,983
)
TBA / Forward mortgage-backed securities (MBS) trades - MSR hedging (a)
1
 
1,121

 
1,121

 

 

Interest rate caps (a)
3
 

 

 
678

 
678

 
 
 
 
 
 
 
 
 
 
MSRs (a)
3
 
$
1,486,395

 
$
1,486,395

 
$
1,457,149

 
$
1,457,149

 
(a)
Measured at fair value on a recurring basis.
(b)
Measured at fair value on a non-recurring basis.
(c)
Disclosed, but not measured, at fair value.
(d)
The carrying values are net of unamortized debt issuance costs and discount. See Note 14 — Borrowings for additional information. 

Summary of Reconciliation of the Changes in Fair Value of Level 3 Assets and Liabilities Measured at Fair Value on a Recurring Basis
The following tables present a reconciliation of the changes in fair value of Level 3 assets and liabilities that we measure at fair value on a recurring basis:
 
Loans Held for Investment - Reverse Mortgages
 
HMBS-Related Borrowings
 
Loans Held for Inv. - Restricted for Securitiza-
tion Investors
 
Financing Liability - Owed to Securitiza -
tion Investors
 
Mortgage-Backed Securities
 
Financing Liability - MSRs Pledged
 
Derivatives
 
MSRs
Year Ended December 31, 2019
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
5,472,199

 
$
(5,380,448
)
 
$
26,520

 
$
(24,815
)
 
$
1,502

 
$
(1,032,856
)
 
$
678

 
$
1,457,149

Purchases, issuances, sales and settlements
 
 
 
 
 
 
 
 
 
 
 
 
 

 
 

Purchases

 

 

 

 

 
(1,276
)
 

 
162,300

Issuances
1,026,154

 
(962,113
)
 

 

 

 

 

 

Sales

 

 

 

 

 
(44
)
 

 
(4,344
)
Settlements
(558,720
)
 
549,600

 
(3,178
)
 
2,813

 

 
214,364

 

 
(7,309
)
Transfers (to) from:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans held for sale, at fair value
(1,892
)
 

 

 

 

 

 

 

Receivables, net
(327
)
 

 

 

 

 

 

 

Other assets
(513
)
 

 

 

 

 

 

 

 
464,702

 
(412,513
)
 
(3,178
)
 
2,813

 

 
213,044

 

 
150,647

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total realized and unrealized gains (losses)
 
 
 
 
 
 
 
 
 
 
 
 
 

 
 

Included in earnings:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Change in fair value (1)
332,430

 
(270,473
)
 

 

 
573

 
(152,986
)
 
(678
)
 
(121,401
)
Calls and other

 

 

 

 

 
22,205

 

 

 
332,430

 
(270,473
)
 

 

 
573

 
(130,781
)
 
(678
)
 
(121,401
)
Transfers in and / or out of Level 3

 

 

 

 

 

 

 

Ending balance
$
6,269,331

 
$
(6,063,434
)
 
$
23,342

 
$
(22,002
)
 
$
2,075

 
$
(950,593
)
 
$

 
$
1,486,395

 
Loans Held for Investment - Reverse Mortgages
 
HMBS-Related Borrowings
 
Loans Held for Inv. - Restricted for Securitiza-
tion Investors
 
Financing Liability - Owed to Securitiza -
tion Investors
 
Mortgage-Backed Securities
 
Financing Liability - MSRs Pledged
 
Derivatives
 
MSRs
Year Ended December 31, 2018
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
4,715,831

 
$
(4,601,556
)
 
$

 
$

 
$
1,592

 
$
(508,291
)
 
$
2,056

 
$
671,962

Purchases, issuances, sales and settlements
 
 
 
 
 
 
 
 
 
 
 
 
 

 
 

Purchases

 

 

 

 

 
(667
)
 
95

 
13,712

Recognized (assumed) in connection with the acquisition of PHH

 

 

 

 

 
(481,020
)
 

 
518,127

Issuances (2)
920,476

 
(948,917
)
 

 

 

 
(279,586
)
 

 

Consolidation of mortgage-backed securitization trusts

 

 
28,373

 
(26,643
)
 

 

 

 

Sales

 

 

 

 

 

 

 
(6,240
)
Settlements
(400,521
)
 
391,985

 
(1,853
)
 
1,828

 

 
211,766

 
(371
)
 
(5,880
)
Transfers (to) from:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
MSRs carried at amortized cost, net of valuation allowance

 

 

 

 

 

 

 
418,925

Loans held for sale, at fair value
(1,039
)
 

 

 

 

 

 

 

Receivables, net
(158
)
 

 

 

 

 

 

 

Other assets
(411
)
 

 

 

 

 

 

 

 
518,347

 
(556,932
)
 
26,520

 
(24,815
)
 

 
(549,507
)
 
(276
)
 
938,644

Total realized and unrealized gains (losses)
 
 
 
 
 
 
 
 
 
 
 
 
 

 
 

Included in earnings:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Change in fair value (2)
238,021

 
(221,960
)
 

 

 
(90
)
 
19,269

 
(1,102
)
 
(153,457
)
Calls and other

 

 

 

 

 
5,673

 

 

 
238,021

 
(221,960
)
 

 

 
(90
)
 
24,942

 
(1,102
)
 
(153,457
)
Transfers in and / or out of Level 3

 

 

 

 

 

 

 

Ending balance
$
5,472,199

 
$
(5,380,448
)
 
$
26,520

 
$
(24,815
)
 
$
1,502

 
$
(1,032,856
)
 
$
678

 
$
1,457,149



 
Loans Held for Investment - Reverse Mortgages
 
HMBS-Related Borrowings
 
Mortgage-Backed Securities
 
Financing Liability - MSRs Pledged
 
Derivatives
 
MSRs
Year Ended December 31, 2017
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
3,565,716

 
$
(3,433,781
)
 
$
8,342

 
$
(477,707
)
 
$
1,836

 
$
679,256

Purchases, issuances, sales and settlements
 
 
 
 
 
 
 
 
 

 
 
Purchases

 

 

 

 
655

 

Issuances (3)
1,277,615

 
(1,281,543
)
 

 
(54,601
)
 

 
(2,214
)
Sales

 

 

 

 

 
(540
)
Settlements
(444,388
)
 
418,503

 

 
59,190

 
(445
)
 

Transfers (to) from:
 
 
 
 
 
 
 
 
 
 
 
Loans held for sale, at fair value
(3,803
)
 

 

 

 

 

Receivables, net
(3,583
)
 

 

 

 

 

Other assets
(1,929
)
 

 

 

 

 

 
823,912

 
(863,040
)
 

 
4,589

 
210

 
(2,754
)
Total realized and unrealized gains (losses) (4)
 
 
 
 
 
 
 
 
 

 
 
Included in earnings
 
 
 
 
 
 
 
 
 
 
 
Change in fair value (3)
326,203

 
(304,735
)
 
(6,750
)
 
(41,282
)
 
10

 
(4,540
)
Calls and other

 

 

 
6,109

 

 

 
326,203

 
(304,735
)
 
(6,750
)
 
(35,173
)
 
10

 
(4,540
)
Transfers in and / or out of Level 3

 

 

 

 

 

Ending balance
$
4,715,831

 
$
(4,601,556
)
 
$
1,592

 
$
(508,291
)
 
$
2,056

 
$
671,962

 
(1)
The change in fair value adjustments on Loans held for investment for 2019 include $12.2 million in connection with the fair value election for future draw commitments on HECM reverse mortgage loans purchased or originated after December 31, 2018.
(2)
On January 18, 2018, Ocwen received a lump-sum payment of $279.6 million in accordance with terms of the agreements with NRZ. See Note 10 — Rights to MSRs.
(3)
On September 1, 2017, Ocwen transferred MSRs with UPB of $15.9 billion to NRZ and received a lump-sum payment of $54.6 million. See Note 10 — Rights to MSRs.
(4)
Total gains (losses) attributable to derivative financial instruments still held at December 31, 2019 and 2018 and 2017 were $(0.7) million, $(1.1) million and $0.1 million for 2019, 2018 and 2017, respectively. Total losses for 2019, 2018 and 2017 attributable to MSRs still held at December 31, 2019, 2018 and 2017 were $98.1 million, $153.5 million and $4.5 million, respectively.
Summary of Estimated Change in the Value of MSRs Carried at Fair Value
The following table summarizes the estimated change in the value of the MSRs that we carry at fair value as of December 31, 2019 given hypothetical shifts in lifetime prepayments and yield assumptions:
Adverse change in fair value
10%
 
20%
Weighted average prepayment speeds
$
(116,951
)
 
$
(224,689
)
Weighted average discount rate
(49,463
)
 
(95,885
)
Loans Held for Investment  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]  
Schedule of Significant Assumptions used in Valuation
 
December 31,
Significant valuation assumptions
2019
 
2018
Life in years
 
 
 
Range
2.4 to 7.8

 
3.0 to 7.6

Weighted average
6.0

 
5.9

Conditional repayment rate
 
 
 
Range
7.8% to 28.3%

 
6.8% to 38.4%

Weighted average
14.6
%
 
14.7
%
Discount rate
2.8
%
 
3.4
%
Fair Value Mortgage Servicing Rights  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]  
Schedule of Significant Assumptions used in Valuation
 
December 31,
Significant valuation assumptions
2019
 
2018
 
Agency
 
Non-Agency
 
Agency
 
Non-Agency
Weighted average prepayment speed
11.7
%
 
12.2
%
 
8.5
%
 
15.4
%
Weighted average delinquency rate
3.2
%
 
27.3
%
 
6.6
%
 
27.1
%
Advance financing cost
5-year swap

 
5-yr swap plus 2.00%

 
5-year swap

 
5-yr swap plus 2.75%

Interest rate for computing float earnings
5-year swap

 
5-yr swap minus 0.50%

 
5-year swap

 
5-yr swap minus 0.50%

Weighted average discount rate
9.3
%
 
11.3
%
 
9.1
%
 
12.8
%
Weighted average cost to service (in dollars)
$
85

 
$
277

 
$
90

 
$
297

HMBS - Related Borrowings  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]  
Schedule of Significant Assumptions used in Valuation
 
December 31,
Significant valuation assumptions
2019
 
2018
Life in years
 
 
 
Range
2.4 to 7.8

 
3.0 to 7.6

Weighted average
6.0

 
5.9

Conditional repayment rate
 
 
 
Range
7.8% to 28.3%

 
6.8% to 38.4%

Weighted average
14.6
%
 
14.7
%
Discount rate
2.7
%
 
3.3
%
Mortgage Servicing Rights Pledged  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]  
Schedule of Significant Assumptions used in Valuation
 
December 31,
Significant valuation assumptions
2019
 
2018
Weighted average prepayment speed
11.9
%
 
13.9
%
Weighted average delinquency rate
20.3
%
 
20.3
%
Advance financing cost
5-year swap plus 0% to 2.00%

 
5-year swap plus 0% to 2.75%

Interest rate for computing float earnings
5-year swap minus 0% to 0.50%

 
5-year swap minus 0% to 0.50%

Weighted average discount rate
10.7
%
 
12.0
%
Weighted average cost to service (in dollars)
$
223

 
$
234