MBS, CRT Securities and MSR Related Assets | MBS, CRT Securities and MSR Related Assets Agency and Non-Agency MBS The Company’s MBS are comprised of Agency MBS and Non-Agency MBS which include MBS issued prior to 2008 (“Legacy Non-Agency MBS”). These MBS are secured by: (i) hybrid mortgages (“Hybrids”), which have interest rates that are fixed for a specified period of time and, thereafter, generally adjust annually to an increment over a specified interest rate index; (ii) adjustable-rate mortgages (“ARMs”); (iii) mortgages that have interest rates that reset more frequently (collectively, “ARM-MBS”); and (iv) 15 year and longer-term fixed rate mortgages. In addition, the Company’s MBS are also comprised of MBS backed by securitized re-performing/non-performing loans (“RPL/NPL MBS”), where the cash flows of the bond may not reflect the contractual cash flows of the underlying collateral. The Company’s RPL/NPL MBS are structured with a contractual coupon step-up feature where the coupon increases up to 300 basis points at 36 months from issuance or sooner. The Company pledges a significant portion of its MBS as collateral against its borrowings under repurchase agreements and Swaps. (See Note 7 ) Agency MBS: Agency MBS are guaranteed as to principal and/or interest by a federally chartered corporation, such as Fannie Mae or Freddie Mac, or an agency of the U.S. Government, such as Ginnie Mae. The payment of principal and/or interest on Ginnie Mae MBS is explicitly backed by the full faith and credit of the U.S. Government. Since the third quarter of 2008, Fannie Mae and Freddie Mac have been under the conservatorship of the Federal Housing Finance Agency, which significantly strengthened the backing for these government-sponsored entities. Non-Agency MBS (including Non-Agency MBS transferred to consolidated VIEs): The Company’s Non-Agency MBS are primarily secured by pools of residential mortgages, which are not guaranteed by an agency of the U.S. Government or any federally chartered corporation. Credit risk associated with Non-Agency MBS is regularly assessed as new information regarding the underlying collateral becomes available and based on updated estimates of cash flows generated by the underlying collateral. CRT Securities CRT securities are debt obligations issued by Fannie Mae and Freddie Mac. While the coupon payments are paid by Fannie Mae or Freddie Mac on a monthly basis, the payment of principal is dependent on the performance of loans in a reference pool of MBS securitized by Fannie Mae or Freddie Mac. As principal on loans in the reference pool are paid, principal payments on the securities are made and the principal balances of the securities are reduced. Consequently, CRT securities mirror the payment and prepayment behavior of the mortgage loans in the reference pool. As an investor in a CRT security, the Company may incur a loss if certain defined credit events occur, including, for certain CRT securities, if the loans in the reference pool experience delinquencies exceeding specified thresholds. The Company assesses the credit risk associated with CRT securities by assessing the current and expected future performance of the associated reference pool. The Company pledges a significant portion of its CRT securities as collateral against its borrowings under repurchase agreements. (See Note 7 ) The following tables present certain information about the Company’s MBS and CRT securities at September 30, 2017 and December 31, 2016 : September 30, 2017 (In Thousands) Principal/ Current Face Purchase Premiums Accretable Purchase Discounts Discount Designated as Credit Reserve and OTTI (1) Amortized Cost (2) Fair Value Gross Unrealized Gains Gross Unrealized Losses Net Unrealized Gain/(Loss) Agency MBS: Fannie Mae $ 2,310,368 $ 87,658 $ (41 ) $ — $ 2,397,985 $ 2,404,220 $ 27,518 $ (21,283 ) $ 6,235 Freddie Mac 593,502 22,884 — — 617,450 608,349 2,510 (11,611 ) (9,101 ) Ginnie Mae 6,532 118 — — 6,650 6,735 85 — 85 Total Agency MBS 2,910,402 110,660 (41 ) — 3,022,085 3,019,304 30,113 (32,894 ) (2,781 ) Non-Agency MBS: Expected to Recover Par (3)(4) 1,390,412 51 (24,594 ) — 1,365,869 1,393,982 28,352 (239 ) 28,113 Expected to Recover Less than Par (3) 2,710,690 — (220,199 ) (593,134 ) 1,897,357 2,517,678 620,472 (151 ) 620,321 Total Non-Agency MBS (5) 4,101,102 51 (244,793 ) (593,134 ) 3,263,226 3,911,660 648,824 (390 ) 648,434 Total MBS 7,011,504 110,711 (244,834 ) (593,134 ) 6,285,311 6,930,964 678,937 (33,284 ) 645,653 CRT securities (6) 608,146 8,474 (3,961 ) — 612,659 653,633 42,919 (1,945 ) 40,974 Total MBS and CRT securities $ 7,619,650 $ 119,185 $ (248,795 ) $ (593,134 ) $ 6,897,970 $ 7,584,597 $ 721,856 $ (35,229 ) $ 686,627 December 31, 2016 (In Thousands) Principal/ Current Face Purchase Premiums Accretable Purchase Discounts Discount Designated as Credit Reserve and OTTI (1) Amortized Cost (2) Fair Value Gross Unrealized Gains Gross Unrealized Losses Net Unrealized Gain/(Loss) Agency MBS: Fannie Mae $ 2,879,807 $ 108,310 $ (51 ) $ — $ 2,988,066 $ 3,014,464 $ 45,706 $ (19,308 ) $ 26,398 Freddie Mac 693,945 26,736 — — 723,285 716,209 4,809 (11,885 ) (7,076 ) Ginnie Mae 7,550 136 — — 7,686 7,824 138 — 138 Total Agency MBS 3,581,302 135,182 (51 ) — 3,719,037 3,738,497 50,653 (31,193 ) 19,460 Non-Agency MBS: Expected to Recover Par (3)(4) 2,706,418 57 (24,273 ) — 2,682,202 2,706,311 26,477 (2,368 ) 24,109 Expected to Recover Less than Par (3) 3,359,200 — (253,918 ) (694,241 ) 2,411,041 2,978,525 570,318 (2,834 ) 567,484 Total Non-Agency MBS (5) 6,065,618 57 (278,191 ) (694,241 ) 5,093,243 5,684,836 596,795 (5,202 ) 591,593 Total MBS 9,646,920 135,239 (278,242 ) (694,241 ) 8,812,280 9,423,333 647,448 (36,395 ) 611,053 CRT securities (6) 384,993 3,312 (5,557 ) — 382,748 404,850 22,105 (3 ) 22,102 Total MBS and CRT securities $ 10,031,913 $ 138,551 $ (283,799 ) $ (694,241 ) $ 9,195,028 $ 9,828,183 $ 669,553 $ (36,398 ) $ 633,155 (1) Discount designated as Credit Reserve and amounts related to OTTI are generally not expected to be accreted into interest income. Amounts disclosed at September 30, 2017 reflect Credit Reserve of $578.3 million and OTTI of $14.8 million . Amounts disclosed at December 31, 2016 reflect Credit Reserve of $675.6 million and OTTI of $18.6 million . (2) Includes principal payments receivable of $1.1 million and $2.6 million at September 30, 2017 and December 31, 2016 , respectively, which are not included in the Principal/Current Face. (3) Based on managemen t ’ s current estimates of future principal cash flows expected to be received. (4) Includes RPL/NPL MBS, which at September 30, 2017 had a $1.2 billion Principal/Current face, $1.2 billion amortized cost and $1.2 billion fair value. At December 31, 2016 , RPL/NPL MBS had a $2.5 billion Principal/Current face, $2.5 billion amortized cost and $2.5 billion fair value. (5) At September 30, 2017 and December 31, 2016 , the Company expected to recover approximately 86% and 89% , respectively, of the then-current face amount of Non-Agency MBS. (6) Amounts disclosed at September 30, 2017 includes CRT securities with a fair value of $518.1 million for which the fair value option has been elected. Such securities had gross unrealized gains of approximately $28.9 million and gross unrealized losses of approximately $1.9 million at September 30, 2017 . Amounts disclosed at December 31, 2016 includes CRT securities with a fair value of $271.2 million for which the fair value option has been elected. Such securities had gross unrealized gains of approximately $12.7 million and gross unrealized losses of approximately $3,000 at December 31, 2016 . Unrealized Losses on MBS and CRT Securities The following table presents information about the Company’s MBS and CRT securities that were in an unrealized loss position at September 30, 2017 : Unrealized Loss Position For: Less than 12 Months 12 Months or more Total Fair Value Unrealized Losses Number of Securities Fair Value Unrealized Losses Number of Securities Fair Value Unrealized Losses (Dollars in Thousands) Agency MBS: Fannie Mae $ 349,961 $ 2,420 92 $ 859,887 $ 18,863 180 $ 1,209,848 $ 21,283 Freddie Mac 62,110 519 16 399,874 11,092 98 461,984 11,611 Total Agency MBS 412,071 2,939 108 1,259,761 29,955 278 1,671,832 32,894 Non-Agency MBS: Expected to Recover Par (1) — — — 13,013 239 9 13,013 239 Expected to Recover Less than Par (1) 6,412 48 3 7,329 103 1 13,741 151 Total Non-Agency MBS 6,412 48 3 20,342 342 10 26,754 390 Total MBS 418,483 2,987 111 1,280,103 30,297 288 1,698,586 33,284 CRT securities 27,179 1,945 9 — — — 27,179 1,945 Total MBS and CRT securities $ 445,662 $ 4,932 120 $ 1,280,103 $ 30,297 288 $ 1,725,765 $ 35,229 (1) Based on management’s current estimates of future principal cash flows expected to be received. At September 30, 2017 , the Company did not intend to sell any of its investments that were in an unrealized loss position, and it is “more likely than not” that the Company will not be required to sell these securities before recovery of their amortized cost basis, which may be at their maturity. Gross unrealized losses on the Company’s Agency MBS were $32.9 million at September 30, 2017 . Agency MBS are issued by Government Sponsored Entities (“GSEs”) and enjoy either the implicit or explicit backing of the full faith and credit of the U.S. Government. While the Company’s Agency MBS are not rated by any rating agency, they are currently perceived by market participants to be of high credit quality, with risk of default limited to the unlikely event that the U.S. Government would not continue to support the GSEs. Given the credit quality inherent in Agency MBS, the Company does not consider any of the current impairments on its Agency MBS to be credit related. In assessing whether it is more likely than not that it will be required to sell any impaired security before its anticipated recovery, which may be at its maturity, the Company considers for each impaired security, the significance of each investment, the amount of impairment, the projected future performance of such impaired securities, as well as the Company’s current and anticipated leverage capacity and liquidity position. Based on these analyses, the Company determined that at September 30, 2017 any unrealized losses on its Agency MBS were temporary. Gross unrealized losses on the Company’s Non-Agency MBS were $390,000 at September 30, 2017 . Based upon the most recent evaluation, the Company does not consider these unrealized losses to be indicative of OTTI and does not believe that these unrealized losses are credit related, but are rather a reflection of current market yields and/or marketplace bid-ask spreads. The Company has reviewed its Non-Agency MBS that are in an unrealized loss position to identify those securities with losses that are other-than-temporary based on an assessment of changes in expected cash flows for such securities, which considers recent bond performance and, where possible, expected future performance of the underlying collateral. The Company did no t recognize any credit-related OTTI losses through earnings related to its Non-Agency MBS during the three months ended September 30, 2017 . The Company recognized credit-related OTTI losses through earnings related to its Non-Agency MBS of $1.0 million during the nine months ended September 30, 2017 and $485,000 during the three and nine months ended September 30, 2016 . Non-Agency MBS on which OTTI is recognized have experienced, or are expected to experience, credit-related adverse cash flow changes. The Company’s estimate of cash flows for these Non-Agency MBS is based on its review of the underlying mortgage loans securing these MBS. The Company considers information available about the structure of the securitization, including structural credit enhancement, if any, and the past and expected future performance of underlying mortgage loans, including timing of expected future cash flows, prepayment rates, default rates, loss severities, delinquency rates, percentage of non-performing loans, FICO scores at loan origination, year of origination, LTVs, geographic concentrations, as well as Rating Agency reports, general market assessments, and dialogue with market participants. Changes in the Company’s evaluation of each of these factors impacts the cash flows expected to be collected at the OTTI assessment date. For Non-Agency MBS purchased at a discount to par that were assessed for and had no OTTI recorded this period, such cash flow estimates indicated that the amount of expected losses decreased compared to the previous OTTI assessment date. These positive cash flow changes are primarily driven by recent improvements in LTVs due to loan amortization and home price appreciation, which, in turn, positively impacts the Company’s estimates of default rates and loss severities for the underlying collateral. In addition, voluntary prepayments (i.e., loans that prepay in full with no loss) have generally trended higher for these MBS which also positively impacts the Company’s estimate of expected loss. Overall, the combination of higher voluntary prepayments and lower LTVs supports the Company’s assessment that such MBS are not other-than-temporarily impaired. The following table presents the composition of OTTI charges recorded by the Company for the three and nine months ended September 30, 2017 and 2016 : Three Months Ended Nine Months Ended (In Thousands) 2017 2016 2017 2016 Total OTTI losses $ — $ (1,255 ) $ (63 ) $ (1,255 ) OTTI reclassified from OCI — 770 (969 ) 770 OTTI recognized in earnings $ — $ (485 ) $ (1,032 ) $ (485 ) The following table presents a roll-forward of the credit loss component of OTTI on the Company’s Non-Agency MBS for which a non-credit component of OTTI was previously recognized in OCI. Changes in the credit loss component of OTTI are presented based upon whether the current period is the first time OTTI was recorded on a security or a subsequent OTTI charge was recorded. Three Months Ended Nine Months Ended (In Thousands) 2017 2017 Credit loss component of OTTI at beginning of period $ 38,337 $ 37,305 Additions for credit related OTTI not previously recognized — 63 Subsequent additional credit related OTTI recorded — 969 Credit loss component of OTTI at end of period $ 38,337 $ 38,337 Purchase Discounts on Non-Agency MBS The following tables present the changes in the components of the Company’s purchase discount on its Non-Agency MBS between purchase discount designated as Credit Reserve and OTTI and accretable purchase discount for the three and nine months ended September 30, 2017 and 2016 : Three Months Ended Three Months Ended (In Thousands) Discount Designated as Credit Reserve and OTTI Accretable Discount (1) Discount Designated as Credit Reserve and OTTI Accretable Discount (1) Balance at beginning of period $ (626,498 ) $ (257,967 ) $ (724,198 ) $ (325,548 ) Accretion of discount — 18,621 — 20,236 Realized credit losses 13,982 — 15,629 — Purchases — (1,929 ) (15,124 ) 9,830 Sales 4,620 11,244 2,398 6,523 Net impairment losses recognized in earnings — — (485 ) — Transfers/release of credit reserve 14,762 (14,762 ) 6,822 (6,822 ) Balance at end of period $ (593,134 ) $ (244,793 ) $ (714,958 ) $ (295,781 ) Nine Months Ended Nine Months Ended (In Thousands) Discount Accretable (1) Discount Accretable Discount (1) Balance at beginning of period $ (694,241 ) $ (278,191 ) $ (787,541 ) $ (312,182 ) Impact of RMBS Issuer Settlement (2) — — — (52,881 ) Accretion of discount — 60,461 — 61,153 Realized credit losses 39,445 — 49,408 — Purchases (484 ) (3,449 ) (25,999 ) 13,210 Sales 29,398 10,166 16,281 28,297 Net impairment losses recognized in earnings (1,032 ) — (485 ) — Transfers/release of credit reserve 33,780 (33,780 ) 33,378 (33,378 ) Balance at end of period $ (593,134 ) $ (244,793 ) $ (714,958 ) $ (295,781 ) (1) Together with coupon interest, accretable purchase discount is recognized as interest income over the life of the security. (2) Includes the impact of approximately $61.8 million of cash proceeds (a one-time payment) received by the Company during the nine months ended September 30, 2016 in connection with the settlement of litigation related to certain Countrywide-sponsored residential mortgage backed securitization trusts. Sales of MBS During the three and nine months ended September 30, 2017 , the Company sold certain Non-Agency MBS for $44.5 million and $83.1 million , realizing gross gains of $14.9 million and $30.8 million , respectively. During the three and nine months ended September 30, 2016 , the Company sold certain Non-Agency MBS for $13.2 million and $65.1 million , realizing gross gains of $7.1 million and $26.1 million , respectively. The Company has no continuing involvement with any of the sold MBS. MSR Related Assets ( a ) Term Notes Backed by MSR Related Collateral At September 30, 2017 and December 31, 2016 , the Company had $311.6 million and $141.0 million , respectively of term notes issued by SPVs that have acquired rights to receive cash flows representing the servicing fees and/or excess servicing spread associated with certain MSRs. Payment of principal and interest on these term notes is considered to be largely dependent on cash flows generated by the underlying MSRs, as this impacts the cash flows available to the SPV that issued the term notes. At September 30, 2017 , these term notes had an amortized cost of $311.0 million , gross unrealized gains of $563,000 , a weighted average yield of 5.62% and a weighted average term to maturity of 3.7 years . At December 31, 2016, the term notes had an amortized cost of $141.0 million , no gross unrealized gains, a weighted average yield of 5.50% and a weighted average term to maturity of 4.6 years . ( b ) Corporate Loan The Company has entered into a loan agreement with an entity that originates loans and owns the related MSRs. The loan is secured by certain U.S. Government, Agency and private-label MSRs, as well as other unencumbered assets owned by the borrower. Under the terms of the loan agreement, the Company has committed to lend $130.0 million of which approximately $101.1 million was drawn at September 30, 2017 . At September 30, 2017 , the coupon paid by the borrower on the drawn amount is 7.74% , the remaining term associated with the loan is 2.8 years and remaining commitment period on any undrawn amount is nine months . During the remaining commitment period, the Company receives a commitment fee of 1% of the undrawn amount for the first three months, which then increases to 1.5% for the subsequent six month period. For the three months ended September 30, 2017 , the Company recognized interest income of $2.1 million , including discount accretion and commitment fee income of $76,000 . For the nine months ended September 30, 2017 , the Company recognized interest income of $5.7 million including discount accretion and commitment fee income of $212,000 . Impact of AFS Securities on AOCI The following table presents the impact of the Company’s AFS securities on its AOCI for the three and nine months ended September 30, 2017 and 2016 : Three Months Ended September 30, Nine Months Ended September 30, (In Thousands) 2017 2016 2017 2016 AOCI from AFS securities: Unrealized gain on AFS securities at beginning of period $ 668,223 $ 625,697 $ 620,403 $ 585,250 Unrealized (loss)/gain on Agency MBS, net (3,032 ) (6,941 ) (22,241 ) 17,857 Unrealized gain on Non-Agency MBS, net 10,020 71,291 93,429 106,906 Reclassification adjustment for MBS sales included in net income (14,935 ) (6,829 ) (30,283 ) (26,795 ) Reclassification adjustment for OTTI included in net income — (485 ) (1,032 ) (485 ) Change in AOCI from AFS securities (7,947 ) 57,036 39,873 97,483 Balance at end of period $ 660,276 $ 682,733 $ 660,276 $ 682,733 Interest Income on MBS, CRT Securities and MSR Related Assets The following table presents the components of interest income on the Company’s MBS, CRT securities and MSR related assets for the three and nine months ended September 30, 2017 and 2016 : Three Months Ended September 30, Nine Months Ended September 30, (In Thousands) 2017 2016 2017 2016 Agency MBS Coupon interest $ 23,473 $ 29,283 $ 74,589 $ 92,263 Effective yield adjustment (1) (7,940 ) (10,326 ) (24,575 ) (27,717 ) Interest income $ 15,533 $ 18,957 $ 50,014 $ 64,546 Legacy Non-Agency MBS Coupon interest $ 30,688 $ 37,763 $ 97,796 $ 117,620 Effective yield adjustment (2) 18,005 20,055 59,033 59,270 Interest income $ 48,693 $ 57,818 $ 156,829 $ 176,890 RPL/NPL MBS Coupon interest $ 13,947 $ 25,630 $ 54,475 $ 74,773 Effective yield adjustment (1) 612 190 1,424 1,892 Interest income $ 14,559 $ 25,820 $ 55,899 $ 76,665 CRT securities Coupon interest $ 7,868 $ 3,562 $ 19,712 $ 8,725 Effective yield adjustment (2) 808 421 3,186 1,172 Interest income $ 8,676 $ 3,983 $ 22,898 $ 9,897 MSR related assets Coupon interest $ 7,117 $ — $ 17,621 $ — Effective yield adjustment (1) 77 — 212 — Interest income $ 7,194 $ — $ 17,833 $ — (1) Includes amortization of premium paid net of accretion of purchase discount. For Agency MBS, RPL/NPL MBS and the corporate loan secured by MSRs, interest income is recorded at an effective yield, which reflects net premium amortization/accretion based on actual prepayment activity. (2) The effective yield adjustment is the difference between the net income calculated using the net yield, which is based on management’s estimates of the amount and timing of future cash flows, less the current coupon yield. |