Fair Value Measurements (Tables)

9 Months Ended

Sep. 30, 2015

Assets and Liabilities Measured at Fair Value on Recurring Basis

The following tables present assets and liabilities that were measured at fair value on a recurring basis as of September 30, 2015 and December 31, 2014, and that were included in the Company’s Consolidated Statements of Condition at those dates:


	Fair Value Measurements at September 30, 2015 Using
(in thousands)	Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)		Netting Adjustments⁽¹⁾		Total Fair Value
Assets:
Mortgage-Related Securities Available for Sale:
GSE certificates	$	--	$	14,310	$	--	$	--	$	14,310

Total mortgage-related securities	$	--	$	14,310	$	--	$	--	$	14,310

Other Securities Available for Sale:
Municipal bonds	$	--	$	924	$	--	$	--	$	924
Capital trust notes		--		6,749		--		--		6,749
Preferred stock		93,600		28,181		--		--		121,781
Mutual funds and common stock		1,033		17,529		--		--		18,562

Total other securities	$	94,633	$	53,383	$	--	$	--	$	148,016

Total securities available for sale	$	94,633	$	67,693	$	--	$	--	$	162,326

Other Assets:
Loans held for sale	$	--	$	380,613	$	--	$	--	$	380,613
Mortgage servicing rights		--		--		232,422		--		232,422
Interest rate lock commitments		--		--		5,244		--		5,244
Derivative assets-other ⁽²⁾		4,838		6,126		--		(6,971)		3,993
Liabilities:
Derivative liabilities	$	(111)	$	(7,321)	$	--	$	6,765	$	(667)

(1)	Includes cash collateral received from, and paid to, counterparties.

(2)	Includes $3.7 million to purchase Treasury options.


	Fair Value Measurements at December 31, 2014 Using
(in thousands)	Quoted Prices in Active Markets for Identical Assets (Level 1)			Significant Other Observable Inputs (Level 2)			Significant Unobservable Inputs (Level 3)		Netting Adjustments⁽¹⁾			Total Fair Value
Assets:
Mortgage-Related Securities Available for Sale:
GSE certificates	$	--		$	19,700		$	--	$	--		$	19,700

Total mortgage-related securities	$	--		$	19,700		$	--	$	--		$	19,700

Other Securities Available for Sale:
Municipal bonds	$	--		$	942		$	--	$	--		$	942
Capital trust notes		--			11,482			--		--			11,482
Preferred stock		95,051			27,960			--		--			123,011
Mutual funds and common stock		16,984			1,664			--		--			18,648

Total other securities	$	112,035		$	42,048		$	--	$	--		$	154,083

Total securities available for sale	$	112,035		$	61,748		$	--	$	--		$	173,783

Other Assets:
Loans held for sale	$	--		$	379,399		$	--	$	--		$	379,399
Mortgage servicing rights		--			--			227,297		--			227,297
Interest rate lock commitments		--			--			4,397		--			4,397
Derivative assets-other ⁽²⁾		2,655			8,429			--		(7,198	)		3,886
Liabilities:
Derivative liabilities	$	(346	)	$	(7,862	)	$	--	$	7,696		$	(512	)

(1)	Includes cash collateral received from, and paid to, counterparties.

(2)	Includes $2.6 million to purchase Treasury options.

Difference between Fair Value Option and Unpaid Principal Balance

The following table reflects the difference between the fair value carrying amount of loans held for sale for which the Company has elected the fair value option, and the unpaid principal balance:

September 30, 2015

December 31, 2014

(in thousands)

Fair Value
Carrying
Amount

Aggregate
Unpaid
Principal

Fair Value
Carrying Amount
Less Aggregate
Unpaid Principal

Fair Value
Carrying
Amount

Aggregate
Unpaid
Principal

Fair Value
Carrying Amount
Less Aggregate
Unpaid Principal

Loans held for sale

$380,613

$367,654

$12,959

$201,012

$194,692

$6,320

Changes in Fair Value of Loans Held For Sale

The following table presents the changes in fair value related to initial measurement, and the subsequent changes in fair value included in earnings, for loans held for sale and MSRs for the periods indicated:


	(Loss) Gain Included in Mortgage Banking Income from Changes in Fair Value ⁽¹⁾
	For the Three Months Ended September 30,						For the Nine Months Ended September 30,
(in thousands)	2015			2014			2015			2014
Loans held for sale	$	6,328		$	2,278		$	10,714		$	9,212
Mortgage servicing rights		(27,760	)		(1,231	)		(35,092	)		(27,417	)

Total (loss) gain	$	(21,432	)	$	1,047		$	(24,378	)	$	(18,205	)

(1)	Does not include the effect of hedging activities.

Rollforward of Financial Instruments Classified in Level Three of Valuation Hierarchy

The following tables present, for the nine months ended September 30, 2015 and 2014, a roll-forward of the balance sheet amounts (including changes in fair value) for financial instruments classified in Level 3 of the valuation hierarchy:



(in thousands)	Fair Value		Total Realized/Unrealized Gains/(Losses) Recorded in					Issuances		Settlements		Transfers		Fair Value		Change in Unrealized Gains/(Losses) Related to
(in thousands)	January 1, 2015		Income/ (Loss)			Comprehensive (Loss) Income		Issuances		Settlements		to/(from) Level 3		at Sept. 30, 2015		Instruments Held at September 30, 2015
Mortgage servicing rights		$227,297		$(35,092	)		$--		$40,217		$--		$--		$232,422		$8,941
Interest rate lock commitments		4,397		847			--		--		--		--		5,244		5,244

(in thousands)	Fair Value		Total Realized/Unrealized Gains/(Losses) Recorded in					Issuances		Settlements		Transfers		Fair Value		Change in Unrealized Gains/(Losses) Related to
(in thousands)	January 1, 2014		Income/ (Loss)			Comprehensive (Loss) Income		Issuances		Settlements		to/(from) Level 3		at Sept. 30, 2014		Instruments Held at September 30, 2014
Available-for-sale capital securities		$241,018		$(27,417	)		$--		$23,620		$--		$--		$237,221		$13,091
Interest rate lock commitments		258		1,922			--		--		--		--		2,180		2,180

Significant Unobservable Inputs used in Fair Value Measurement

For Level 3 assets and liabilities measured at fair value on a recurring basis as of September 30, 2015, the significant unobservable inputs used in the fair value measurements were as follows:

(dollars in thousands)

Fair Value at
Sept. 30, 2015

Valuation Technique

Significant Unobservable Inputs

Significant
Unobservable
Input Value

Mortgage servicing rights

$232,422

Discounted Cash Flow

Weighted Average Constant Prepayment Rate ⁽¹⁾

8.00

Weighted Average Discount Rate

10.00

Interest rate lock commitments

5,244

Discounted Cash Flow

Weighted Average Closing Ratio

75.84

(1)	Represents annualized loan repayment rate assumptions.

Assets and Liabilities Measured at Fair Value on Non-Recurring Basis

The following tables present assets and liabilities that were measured at fair value on a non-recurring basis as of September 30, 2015 and December 31, 2014, and that were included in the Company’s Consolidated Statements of Condition at those dates:


	Fair Value Measurements at September 30, 2015 Using
(in thousands)	Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)		Total Fair Value
Certain impaired loans ⁽¹⁾		$--		$ --		$2,605		$ 2,605
Other assets ⁽²⁾		--		9,873		--		9,873

Total		$--		$9,873		$2,605		$12,478

(1)	Represents the fair value of certain impaired loans, based on the value of the collateral.

(2)	Represents the fair value of OREO, based on the appraised value of the collateral subsequent to its initial classification as OREO.


	Fair Value Measurements at December 31, 2014 Using
(in thousands)	Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)		Total Fair Value
Certain impaired loans ⁽¹⁾		$--		$ --		$23,366		$23,366
Other assets ⁽²⁾		--		15,916		--		15,916

Total		$--		$15,916		$23,366		$39,282

(1)	Represents the fair value of certain impaired loans, based on the value of the collateral.

(2)	Represents the fair value of OREO, based on the appraised value of the collateral subsequent to its initial classification as OREO.

Summary of Carrying Values, Estimated Fair Values and Fair Value Measurement Levels of Financial Instruments

The following tables summarize the carrying values, estimated fair values, and fair value measurement levels of financial instruments that were not carried at fair value on the Company’s Consolidated Statements of Condition at September 30, 2015 and December 31, 2014:


	September 30, 2015
							Fair Value Measurement Using
(in thousands)	Carrying Value			Estimated Fair Value			Quoted Prices in Active Markets for Identical Assets (Level 1)				Significant Other Observable Inputs (Level 2)				Significant Unobservable Inputs (Level 3)
Financial Assets:
Cash and cash equivalents		$	585,794		$	585,794		$	585,794			$	--			$	--
Securities held to maturity			6,597,285			6,812,774			--				6,811,863				911
FHLB stock⁽¹⁾			538,473			538,473			--				538,473				--
Loans, net			36,492,556			36,829,498			--				--				36,829,498
Financial Liabilities:
Deposits		$	28,280,171		$	28,303,783		$	22,762,300	⁽²⁾		$	5,541,483	⁽³⁾		$	--
Borrowed funds			14,723,785			15,669,899			--				15,669,899				--

(1)	Carrying value and estimated fair value are at cost.

(2)	NOW and money market accounts, savings accounts, and non-interest-bearing accounts.

(3)	Certificates of deposit.


	December 31, 2014
							Fair Value Measurement Using
(in thousands)	Carrying Value			Estimated Fair Value			Quoted Prices in Active Markets for Identical Assets (Level 1)				Significant Other Observable Inputs (Level 2)				Significant Unobservable Inputs (Level 3)
Financial Assets:
Cash and cash equivalents		$	564,150		$	564,150		$	564,150			$	--			$	--
Securities held to maturity			6,922,667			7,085,971			--				7,084,959				1,012
FHLB stock⁽¹⁾			515,327			515,327			--				515,327				--
Loans, net			35,647,639			36,167,980			--				--				36,167,980
Financial Liabilities:
Deposits		$	28,328,734		$	28,377,897		$	21,908,136	⁽²⁾		$	6,469,761	⁽³⁾		$	--
Borrowed funds			14,226,487			15,140,171			--				15,140,171				--

(1)	Carrying value and estimated fair value are at cost.

(2)	NOW and money market accounts, savings accounts, and non-interest-bearing accounts.

(3)	Certificates of deposit.

- Definition

Tabular disclosure of the application of the fair value option for measurement and reporting of eligible financial assets and liabilities (as defined), as well as certain other eligible items (as defined) included in the statement of financial position, whether such option is elected for a single eligible item or a group of similar eligible items and is in addition to other disclosures concerning fair value which the company may be required to provide. Such disclosure might be expected to include: (1) for items included in the statement of financial position: (a) the reasons for electing a fair value option for each eligible item or group of similar eligible items and (b) if the fair value option is elected for some but not all eligible items within a group of similar eligible items: (i) a description of those similar items and the reasons for partial election and (ii) information of how the group of similar items relates to individual balance sheet line items; (c) for each line item in the statement of financial position that includes an item or items for which the fair value option has been elected, information of how each line item in the statement of financial position relates to major categories of assets and liabilities presented in accordance with other fair value disclosures; (2) for items included in the income statement: (a) a description of how interest and dividends are measured and where they are reported in the income statement; (b) how the gains or losses attributable to changes in instrument-specific credit risk were determined; (c) for liabilities with fair values that have been significantly affected during the reporting period by changes in the instrument-specific credit risk: (i) qualitative information about the reasons for the changes and (ii) how the gains and losses attributable to changes in instrument-specific credit risk were determined; and (3) certain other disclosures as required or determined to be provided.

+ References + Details