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 fixed-rate mortgages for Agency MBS and, for Non-Agency MBS, 30-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. The payments of principal and interest on the CRT securities are paid by Fannie Mae or Freddie Mac, as the case may be, on a monthly basis and are dependent on the performance of loans in a reference pool of Agency MBS securitized by the issuing entity. As an investor in a CRT security, the Company may incur a loss if losses on the mortgage loans in the reference pool exceed the credit enhancement on the underlying CRT security owned by the Company. 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 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 December 31, 2017 and 2016 : December 31, 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 $ 2,170,974 $ 82,271 $ (40 ) $ — $ 2,253,205 $ 2,246,600 $ 21,736 $ (28,341 ) $ (6,605 ) Freddie Mac 561,346 21,683 — — 584,920 571,748 1,624 (14,796 ) (13,172 ) Ginnie Mae 6,142 112 — — 6,254 6,333 79 — 79 Total Agency MBS 2,738,462 104,066 (40 ) — 2,844,379 2,824,681 23,439 (43,137 ) (19,698 ) Non-Agency MBS: Expected to Recover Par (3)(4) 1,128,808 50 (22,737 ) — 1,106,121 1,132,205 26,518 (434 ) 26,084 Expected to Recover Less than Par (3) 2,589,935 — (192,588 ) (593,227 ) 1,804,120 2,401,761 597,660 (19 ) 597,641 Total Non-Agency MBS (5) 3,718,743 50 (215,325 ) (593,227 ) 2,910,241 3,533,966 624,178 (453 ) 623,725 Total MBS 6,457,205 104,116 (215,365 ) (593,227 ) 5,754,620 6,358,647 647,617 (43,590 ) 604,027 CRT securities (6) 602,799 8,887 (3,550 ) — 608,136 664,403 56,290 (23 ) 56,267 Total MBS and CRT securities $ 7,060,004 $ 113,003 $ (218,915 ) $ (593,227 ) $ 6,362,756 $ 7,023,050 $ 703,907 $ (43,613 ) $ 660,294 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 December 31, 2017 reflect Credit Reserve of $579 million and OTTI of $14.2 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 $1.9 million and $2.6 million at December 31, 2017 and 2016 , respectively, which are not included in the Principal/Current Face. (3) Based on management ’ s current estimates of future principal cash flows expected to be received. (4) Includes RPL/NPL MBS, which at December 31, 2017 had a $922.0 million Principal/Current face, $920.1 million amortized cost and $923.1 million 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 December 31, 2017 and 2016 , the Company expected to recover approximately 84% and 89% , respectively, of the then-current face amount of Non-Agency MBS. (6) Amounts disclosed at December 31, 2017 includes CRT securities with a fair value of $480.8 million for which the fair value option has been elected. Such securities had gross unrealized gains of approximately $40.5 million and gross unrealized losses of approximately $23,000 at December 31, 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 December 31, 2017 : Unrealized Loss Position For: Less than 12 Months 12 Months or more Total (Dollars in Thousands) Fair Value Unrealized Losses Number of Securities Fair Value Unrealized Losses Number of Securities Fair Value Unrealized Losses Agency MBS: Fannie Mae $ 385,839 $ 3,128 104 $ 871,828 $ 25,213 200 $ 1,257,667 $ 28,341 Freddie Mac 63,924 472 23 407,885 14,324 105 471,809 14,796 Ginnie Mae 233 — 1 — — — 233 — Total Agency MBS 449,996 3,600 128 1,279,713 39,537 305 1,729,709 43,137 Non-Agency MBS: Expected to Recover Par (1) 64,394 195 2 12,531 239 9 76,925 434 Expected to Recover Less than Par (1) 6,237 19 4 — — — 6,237 19 Total Non-Agency MBS 70,631 214 6 12,531 239 9 83,162 453 Total MBS 520,627 3,814 134 1,292,244 39,776 314 1,812,871 43,590 CRT securities (2) 16,266 23 4 — — — 16,266 23 Total MBS and CRT securities $ 536,893 $ 3,837 138 $ 1,292,244 $ 39,776 314 $ 1,829,137 $ 43,613 (1) Based on management’s current estimates of future principal cash flows expected to be received. (2) Amounts disclosed at December 31, 2017 includes CRT securities with a fair value of $16.3 million for which the fair value option has been elected. Such securities have unrealized losses of $23,000 at December 31, 2017 . At December 31, 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 $43.1 million at December 31, 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 December 31, 2017 any unrealized losses on its Agency MBS were temporary. Gross unrealized losses on the Company’s Non-Agency MBS were $453,000 at December 31, 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 recognized credit-related OTTI losses through earnings related to its Non-Agency MBS of $1.0 million , $485,000 , and $705,000 during the years ended December 31, 2017 , 2016 , and 2015 , respectively. 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, 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 years ended December 31, 2017 , 2016 and 2015 : For the Year Ended December 31, (In Thousands) 2017 2016 2015 Total OTTI losses $ (63 ) $ (1,255 ) $ (525 ) OTTI recognized in/(reclassified from) OCI (969 ) 770 (180 ) OTTI recognized in earnings $ (1,032 ) $ (485 ) $ (705 ) 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 for the years ended December 31, 2017 , 2016 and 2015 . 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. For the Year Ended December 31, (In Thousands) 2017 2016 2015 Credit loss component of OTTI at beginning of period $ 37,305 $ 36,820 $ 36,115 Additions for credit related OTTI not previously recognized 63 314 461 Subsequent additional credit related OTTI recorded 969 171 244 Credit loss component of OTTI at end of period $ 38,337 $ 37,305 $ 36,820 Purchase Discounts on Non-Agency MBS The following table presents 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 years ended December 31, 2017 and 2016 : For the Year Ended December 31, 2017 2016 (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 $ (694,241 ) $ (278,191 ) $ (787,541 ) $ (312,182 ) Impact of RMBS Issuer settlement (2) — — — (59,900 ) Accretion of discount — 77,513 — 80,548 Realized credit losses 49,291 — 64,217 — Purchases (29,810 ) 18,386 (25,999 ) 13,094 Sales 31,730 17,802 17,863 37,953 Net impairment losses recognized in earnings (1,032 ) — (485 ) — Transfers/release of credit reserve 50,835 (50,835 ) 37,704 (37,704 ) Balance at end of period $ (593,227 ) $ (215,325 ) $ (694,241 ) $ (278,191 ) (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 and $7.0 million of cash proceeds (a one-time payment) received by the Company during the year ended December 31, 2016 in connection with the settlements of litigation related to certain Countrywide and Citigroup sponsored residential mortgage backed securitization trusts, respectively. Sales of MBS During 2017, the Company sold certain Non-Agency MBS for $104.0 million , realizing gross gains of $39.9 million . During 2016, the Company sold certain Non-Agency MBS for $85.6 million , realizing gross gains of $35.8 million . During 2015, the Company sold certain Non-Agency MBS for $70.7 million realizing gross gains of $34.9 million . The Company has no continuing involvement with any of the sold MBS. MSR Related Assets ( a ) Term Notes Backed by MSR Related Collateral At December 31, 2017 and December 31, 2016 , the Company had $381.8 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 December 31, 2017 , these term notes had an amortized cost of $381.0 million , gross unrealized gains of $804,000 , a weighted average yield of 5.80% and a weighted average term to maturity of 3.4 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 $111.2 million was drawn at December 31, 2017 . At December 31, 2017 , the coupon paid by the borrower on the drawn amount is 8.07% , the remaining term associated with the loan is 2.5 years and the remaining commitment period on any undrawn amount is six months . During the remaining commitment period of six months, the Company receives a commitment fee of 1.5% . For the year ended December 31, 2017 , the Company recognized interest income of $7.9 million including discount accretion and commitment fee income of $296,000 . Impact of AFS Securities on AOCI The following table presents the impact of the Company’s AFS securities on its AOCI for the years ended December 31, 2017 , 2016 , and 2015 : For the Year Ended December 31, (In Thousands) 2017 2016 2015 AOCI from AFS securities: Unrealized gain on AFS securities at beginning of period $ 620,403 $ 585,250 $ 813,515 Unrealized loss on Agency MBS, net (39,158 ) (9,322 ) (51,332 ) Unrealized gain/(loss) on Non-Agency MBS, net 79,142 81,882 (143,558 ) Cumulative effect adjustment on adoption of revised accounting standard for repurchase agreement financing (1) — — 4,537 Reclassification adjustment for MBS sales included in net income (38,707 ) (36,922 ) (37,207 ) Reclassification adjustment for OTTI included in net income (1,032 ) (485 ) (705 ) Change in AOCI from AFS securities 245 35,153 (228,265 ) Balance at end of period $ 620,648 $ 620,403 $ 585,250 (1) Cumulative effect adjustment on adoption of accounting guidance that was effective for the Company as of January 1, 2015 which prospectively eliminated the use of linked transactions accounting for certain assets that were purchased from and financed by the same counterparty. Interest Income on MBS, CRT Securities and MSR Related Assets The following table presents components of interest income on the Company’s MBS, CRT securities and MSR related assets for the years ended December 31, 2017 , 2016 and 2015 : For the Year Ended December 31, (In Thousands) 2017 2016 2015 Agency MBS Coupon interest $ 96,678 $ 119,966 $ 147,066 Effective yield adjustment (1) (31,323 ) (36,897 ) (41,231 ) Interest income $ 65,355 $ 83,069 $ 105,835 Legacy Non-Agency MBS Coupon interest $ 127,645 $ 154,057 $ 183,349 Effective yield adjustment (2) 76,005 78,443 91,003 Interest income $ 203,650 $ 232,500 $ 274,352 RPL/NPL MBS Coupon interest $ 65,957 $ 98,213 $ 87,429 Effective yield adjustment (1) 1,505 2,108 1,789 Interest income $ 67,462 $ 100,321 $ 89,218 CRT securities Coupon interest $ 27,706 $ 13,023 $ 5,844 Effective yield adjustment (2) 4,009 1,747 728 Interest income $ 31,715 $ 14,770 $ 6,572 MSR related assets Coupon interest $ 24,534 $ 2,090 $ — Effective yield adjustment (1) 296 10 — Interest income $ 24,830 $ 2,100 $ — (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. |