SEC Info℠ | Home | Search | My Interests | Help | Sign In | Please Sign In | ||||||||||||||||||||
As Of Filer Filing For·On·As Docs:Size Issuer Agent 4/26/07 Indymac Bancorp Inc 10-Q 3/31/07 5:2.3M RR Donnelley |
Document/Exhibit Description Pages Size 1: 10-Q Quarterly Report HTML 1.84M 2: EX-31.1 Certification per Sarbanes-Oxley Act (Section 302) HTML 11K 3: EX-31.2 Certification per Sarbanes-Oxley Act (Section 302) HTML 11K 4: EX-32.1 Certification per Sarbanes-Oxley Act (Section 906) HTML 8K 5: EX-32.2 Certification per Sarbanes-Oxley Act (Section 906) HTML 8K
Indymac Bancorp, Inc. |
þ
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | |
For the quarterly period ended March 31, 2007 | ||
or
|
||
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
|
For the transition period from to |
Delaware (State or other jurisdiction of incorporation or organization) |
95-3983415 (I.R.S. Employer Identification No.) |
|
888 East Walnut Street, Pasadena, California (Address of principal executive offices) |
91101-7211 (Zip Code) |
Page | ||||||||
PART I. FINANCIAL
INFORMATION
|
||||||||
2 | ||||||||
3 | ||||||||
3 | ||||||||
7 | ||||||||
15 | ||||||||
21 | ||||||||
22 | ||||||||
27 | ||||||||
29 | ||||||||
32 | ||||||||
36 | ||||||||
37 | ||||||||
44 | ||||||||
46 | ||||||||
47 | ||||||||
51 | ||||||||
52 | ||||||||
52 | ||||||||
53 | ||||||||
57 | ||||||||
58 | ||||||||
58 | ||||||||
58 | ||||||||
58 | ||||||||
59 | ||||||||
59 | ||||||||
60 | ||||||||
61 | ||||||||
62 | ||||||||
63 | ||||||||
70 | ||||||||
70 | ||||||||
70 | ||||||||
70 | ||||||||
70 | ||||||||
70 | ||||||||
EXHIBIT 31.1 | ||||||||
EXHIBIT 31.2 | ||||||||
EXHIBIT 32.1 | ||||||||
EXHIBIT 32.2 |
1
2
ITEM 2. | MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
Three Months Ended | ||||||||||||
March 31, |
March 31, |
December 31, |
||||||||||
2007 | 2006 | 2006 | ||||||||||
(Dollars in millions, except per share data) | ||||||||||||
Selected Balance Sheet
Information (at period end)(1)
|
||||||||||||
Cash and cash equivalents
|
$ | 577 | $ | 442 | $ | 542 | ||||||
Securities (trading and available
for sale)
|
5,253 | 4,564 | 5,443 | |||||||||
Loans held for sale
|
10,511 | 7,434 | 9,468 | |||||||||
Loans held for investment
|
8,988 | 8,784 | 10,177 | |||||||||
Allowance for loan losses
|
(68 | ) | (57 | ) | (62 | ) | ||||||
Mortgage servicing rights
|
2,053 | 1,354 | 1,822 | |||||||||
Other
|
2,380 | 1,682 | 2,105 | |||||||||
Total Assets
|
29,694 | 24,203 | 29,495 | |||||||||
Deposits
|
11,452 | 8,266 | 10,898 | |||||||||
Advances from Federal Home
Loan Bank
|
10,350 | 7,995 | 10,413 | |||||||||
Other borrowings
|
4,313 | 5,195 | 4,637 | |||||||||
Other liabilities
|
1,525 | 1,104 | 1,519 | |||||||||
Total Liabilities
|
27,640 | 22,560 | 27,467 | |||||||||
Shareholders’
Equity
|
2,055 | 1,644 | 2,028 | |||||||||
Income Statement(1)
|
||||||||||||
Net interest income before
provision for loan losses
|
$ | 135 | $ | 127 | $ | 133 | ||||||
Provision for loan losses
|
11 | 4 | 9 | |||||||||
Gain on sale of loans
|
118 | 141 | 165 | |||||||||
Service fee income
|
49 | 31 | 22 | |||||||||
Loss on mortgage-backed
securities, net
|
(5 | ) | (3 | ) | (4 | ) | ||||||
Fee and other income
|
16 | 12 | 13 | |||||||||
Net revenues
|
302 | 305 | 320 | |||||||||
Operating expenses
|
216 | 172 | 211 | |||||||||
Net earnings
|
52 | 80 | 72 | |||||||||
Basic earnings per share(2)
|
0.72 | 1.24 | 1.02 | |||||||||
Diluted earnings per share(3)
|
0.70 | 1.18 | 0.97 | |||||||||
Other Operating Data
|
||||||||||||
Single Family Residence
(“SFR”) mortgage production
|
$ | 25,569 | $ | 19,977 | $ | 25,946 | ||||||
Total loan production(4)
|
25,930 | 20,340 | 26,328 | |||||||||
Mortgage industry share(5)
|
3.92 | % | 3.19 | % | 3.64 | % | ||||||
Pipeline of SFR mortgage loans in
process(6)
|
16,112 | 11,681 | 11,821 | |||||||||
Loans sold
|
24,537 | 16,708 | 23,417 | |||||||||
Loans sold/mortgage loans produced
|
96 | % | 84 | % | 90 | % | ||||||
Mortgage loans serviced for others
(as of period end)(7)
|
156,144 | 96,512 | 139,817 | |||||||||
Total mortgage loans serviced (as
of period end)
|
171,955 | 109,703 | 155,656 | |||||||||
Average full-time equivalent
employees
|
8,755 | 7,229 | 8,477 |
3
Three Months Ended | ||||||||||||
March 31, |
March 31, |
December 31, |
||||||||||
2007 | 2006 | 2006 | ||||||||||
(Dollars in millions, except per share data) | ||||||||||||
Other Per Share Data
|
||||||||||||
Dividends declared per share
|
$ | 0.50 | $ | 0.44 | $ | 0.50 | ||||||
Dividend payout ratio(8)
|
71 | % | 37 | % | 52 | % | ||||||
Book value per share at period end
|
27.93 | 25.00 | 27.78 | |||||||||
Closing price per share at period
end
|
32.05 | 40.93 | 45.16 | |||||||||
Average Common Shares (in
thousands)
|
||||||||||||
Basic
|
72,297 | 64,310 | 71,059 | |||||||||
Diluted
|
74,305 | 67,528 | 74,443 | |||||||||
Performance Ratios
|
||||||||||||
Return on average equity
(“ROE”) (annualized)
|
10.45 | % | 20.26 | % | 14.56 | % | ||||||
Return on average assets
(“ROA”) (annualized)
|
0.60 | % | 1.22 | % | 0.85 | % | ||||||
Net interest income to pretax
income after minority interest
|
157.24 | % | 96.25 | % | 122.52 | % | ||||||
Net interest margin
|
1.77 | % | 2.15 | % | 1.76 | % | ||||||
Net interest margin, thrift(9)
|
2.11 | % | 2.42 | % | 2.09 | % | ||||||
Mortgage banking revenue
(“MBR”) margin on loans sold(10)
|
0.68 | % | 1.10 | % | 0.91 | % | ||||||
Efficiency ratio(11)
|
69 | % | 56 | % | 64 | % | ||||||
Operating expenses to loan
production
|
0.83 | % | 0.84 | % | 0.80 | % | ||||||
Balance Sheet and Asset Quality
Ratios
|
||||||||||||
Average interest-earning assets
|
$ | 31,030 | $ | 24,034 | $ | 29,868 | ||||||
Average equity
|
2,033 | 1,598 | 1,969 | |||||||||
Debt to equity ratio(12)
|
13.5:1 | 13.7:1 | 13.5:1 | |||||||||
Core capital ratio(13)
|
7.41 | % | 7.62 | % | 7.39 | % | ||||||
Risk-based capital ratio(13)
|
11.28 | % | 11.26 | % | 11.72 | % | ||||||
Non-performing assets to total
assets
|
1.09 | % | 0.43 | % | 0.63 | % | ||||||
Allowance for loan losses to total
loans held for investment
|
0.75 | % | 0.65 | % | 0.61 | % | ||||||
Allowance for loan losses to
non-performing loans held for investment
|
44.11 | % | 106.12 | % | 57.51 | % | ||||||
Loan Loss Activity
|
||||||||||||
Net charge-offs
|
$ | (3,825 | ) | $ | (1,669 | ) | $ | (7,602 | ) | |||
Allowance for loan losses to
annualized net charge-offs
|
4.4 | x | 8.6 | x | 2.0x | |||||||
Provision for loan losses to net
charge-offs
|
279.40 | % | 229.00 | % | 117.77 | % | ||||||
Net charge-offs (annualized) to
average non-performing loans held for investment
|
11.69 | % | 13.71 | % | 32.47 | % | ||||||
Net charge-offs (annualized) to
average loans held for investment
|
0.15 | % | 0.08 | % | 0.31 | % |
(1) | The items under the balance sheet and income statement sections are rounded individually and therefore may not necessarily add to the total. | |
(2) | Net earnings for the period divided by weighted average basic shares outstanding for the period. | |
(3) | Net earnings for the period divided by weighted average dilutive shares outstanding for the period. | |
(4) | Includes newly originated commitments on construction loans. | |
(5) | Our market share is calculated based on our total loan production, both purchased (correspondent and conduit) and originated (retail and wholesale), in all channels (the numerator) divided by the Mortgage Bankers Association (“MBA”) April 23, 2007 Mortgage Finance Long-Term Forecast estimate of the overall mortgage |
4
market (the denominator). As we review industry publications such as National Mortgage News, we have confirmed that our calculation is consistent with its methodologies for reporting market share of Indymac and our mortgage banking peers. It is important to note that these industry calculations cause purchased mortgages to be counted more than once, i.e., first when they are originated and again by the purchasers (through correspondent and conduit channels) of the mortgages. Therefore, our market share calculation may not be mathematically precise, but it is consistent with industry calculations, which provide investors with a good view of our relative standing compared to the other top mortgage lending peers. | ||
(6) | The amount includes $3.3 billion, $1.3 billion and $1.9 billion of non-specific rate locks on bulk purchases in our conduit channel at March 31, 2007, March 31, 2006 and December 31, 2006, respectively. | |
(7) | Mortgage loans serviced for others represent the unpaid principal balance on loans sold with servicing retained by Indymac. Total mortgage loans serviced includes mortgage loans serviced for others and mortgage loans owned by and serviced for Indymac. | |
(8) | Dividends declared per common share as a percentage of diluted earnings per share. | |
(9) | Net interest margin, thrift represents the combined margin from thrift, elimination and other, and corporate overhead. | |
(10) | Mortgage banking revenue margin is calculated using the sum of consolidated gain on sale of loans and the net interest income earned on loans held for sale by our mortgage banking production divisions divided by total loans sold. | |
(11) | Defined as operating expenses divided by net interest income and other income. | |
(12) | Debt includes deposits. | |
(13) | Ratio is for Indymac Bank and excludes unencumbered cash at the Parent Company available for investment in Indymac Bank. Risk-based capital ratio is calculated based on the regulatory standard risk weighting adjusted for the additional risk weightings for subprime loans. |
5
6
Consumer |
||||||||||||||||||||||||||||||||||||||||
Mortgage |
Commercial |
Total |
Total |
|||||||||||||||||||||||||||||||||||||
Production |
Mortgage |
Banking |
Mortgage |
Mortgage |
Elimination |
Operating |
Corporate |
Total |
||||||||||||||||||||||||||||||||
Divisions | Servicing | Overhead(1) | Banking | Banking | Thrift | & Other | Results | Overhead | Company | |||||||||||||||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||||||||||||||||||
Net Income Q107
|
$ | 44,035 | $ | 24,905 | $ | (9,300 | ) | $ | (672 | ) | $ | 58,968 | $ | 29,945 | $ | (7,504 | ) | $ | 81,409 | $ | (29,027 | ) | $ | 52,382 | ||||||||||||||||
Net Income Q106
|
64,555 | 11,661 | (7,948 | ) | — | 68,268 | 45,436 | (9,821 | ) | 103,883 | (24,034 | ) | 79,849 | |||||||||||||||||||||||||||
$ Change
|
(20,520 | ) | 13,244 | (1,352 | ) | (672 | ) | (9,300 | ) | (15,491 | ) | 2,317 | (22,474 | ) | (4,993 | ) | (27,467 | ) | ||||||||||||||||||||||
% Change
|
(32 | )% | 114 | % | (17 | )% | N/A | (14 | )% | (34 | )% | 24 | % | (22 | )% | (21 | )% | (34 | )% | |||||||||||||||||||||
Average Capital Q107
|
$ | 679,808 | $ | 332,085 | $ | 6,637 | $ | 3 | $ | 1,018,533 | $ | 851,976 | $ | 2,057 | $ | 1,872,566 | $ | 160,333 | $ | 2,032,899 | ||||||||||||||||||||
Average Capital Q106
|
510,832 | 197,253 | 12,509 | — | 720,594 | 727,465 | 1,792 | 1,449,851 | 148,455 | 1,598,306 | ||||||||||||||||||||||||||||||
% Change
|
33 | % | 68 | % | (47 | )% | N/A | 41 | % | 17 | % | 15 | % | 29 | % | 8 | % | 27 | % | |||||||||||||||||||||
ROE Q107
|
26 | % | 30 | % | N/A | N/A | 23 | % | 14 | % | N/A | 18 | % | N/A | 10 | % | ||||||||||||||||||||||||
ROE Q106
|
51 | % | 24 | % | N/A | N/A | 38 | % | 25 | % | N/A | 29 | % | N/A | 20 | % | ||||||||||||||||||||||||
% Change
|
(49 | )% | 27 | % | N/A | N/A | (39 | )% | (44 | )% | N/A | (39 | )% | N/A | (48 | )% |
Mortgage Banking Production Divisions | ||||||||||||||||||||||||||||||||
Mortgage Professionals Group | ||||||||||||||||||||||||||||||||
Consumer |
Financial |
Production |
||||||||||||||||||||||||||||||
Direct | Retail | Wholesale | Correspondent | Conduit | Total | Freedom | Divisions | |||||||||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||||||||||
Net Income Q107
|
$ | 110 | $ | (527 | ) | $ | 12,994 | $ | 2,609 | $ | 816 | $ | 15,892 | $ | 28,033 | $ | 44,035 | |||||||||||||||
Net Income Q106
|
(688 | ) | (118 | ) | 41,853 | 5,842 | 9,638 | 57,215 | 8,028 | 64,555 | ||||||||||||||||||||||
$ Change
|
$ | 798 | $ | (409 | ) | $ | (28,859 | ) | $ | (3,233 | ) | $ | (8,822 | ) | $ | (41,323 | ) | $ | 20,005 | $ | (20,520 | ) | ||||||||||
% Change
|
(116 | )% | (347 | )% | (69 | )% | (55 | )% | (92 | )% | (72 | )% | 249 | % | (32 | )% | ||||||||||||||||
Average Capital Q107
|
$ | 6,552 | $ | 845 | $ | 234,272 | $ | 64,391 | $ | 239,364 | $ | 538,872 | $ | 134,384 | $ | 679,808 | ||||||||||||||||
Average Capital Q106
|
12,765 | — | 204,467 | 46,483 | 179,170 | 430,120 | 67,947 | 510,832 | ||||||||||||||||||||||||
% Change
|
(49 | )% | N/A | 15 | % | 39 | % | 34 | % | 25 | % | 98 | % | 33 | % | |||||||||||||||||
ROE Q107
|
7 | % | N/A | 22 | % | 16 | % | 1 | % | 12 | % | 85 | % | 26 | % | |||||||||||||||||
ROE Q106
|
(22 | )% | N/A | 83 | % | 51 | % | 22 | % | 54 | % | 48 | % | 51 | % | |||||||||||||||||
% Change
|
131 | % | N/A | (73 | )% | (68 | )% | (94 | )% | (78 | )% | 77 | % | (49 | )% |
7
Thrift | ||||||||||||||||||||||||||||||||
Consumer |
||||||||||||||||||||||||||||||||
Mortgage- |
Prime SFR |
Home |
Construction |
Builder |
||||||||||||||||||||||||||||
Backed |
Mortgage |
Equity |
and Lot |
Construction |
Warehouse |
Discontinued |
||||||||||||||||||||||||||
Securities | Loans | Division | Loans | Financing | Lending | Products | Total Thrift | |||||||||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||||||||||
Net Income Q107
|
$ | 9,770 | $ | (185 | ) | $ | 5,293 | $ | 7,637 | $ | 6,740 | $ | 723 | $ | (33 | ) | $ | 29,945 | ||||||||||||||
Net Income Q106
|
11,592 | 12,548 | 8,317 | 7,531 | 5,676 | (112 | ) | (116 | ) | 45,436 | ||||||||||||||||||||||
$ Change
|
$ | (1,822 | ) | $ | (12,733 | ) | $ | (3,024 | ) | $ | 106 | $ | 1,064 | $ | 835 | $ | 83 | $ | (15,491 | ) | ||||||||||||
% Change
|
(16 | )% | (101 | )% | (36 | )% | 1 | % | 19 | % | 746 | % | 72 | % | (34 | )% | ||||||||||||||||
Average Capital Q107
|
$ | 219,454 | $ | 253,595 | $ | 122,934 | $ | 127,733 | $ | 106,815 | $ | 18,300 | $ | 3,145 | $ | 851,976 | ||||||||||||||||
Average Capital Q106
|
136,493 | 220,742 | 152,023 | 113,989 | 95,000 | 5,513 | 3,705 | 727,465 | ||||||||||||||||||||||||
% Change
|
61 | % | 15 | % | (19 | )% | 12 | % | 12 | % | 232 | % | (15 | )% | 17 | % | ||||||||||||||||
ROE Q107
|
18 | % | — | 17 | % | 24 | % | 26 | % | 16 | % | (4 | )% | 14 | % | |||||||||||||||||
ROE Q106
|
34 | % | 23 | % | 22 | % | 27 | % | 24 | % | (8 | )% | (13 | )% | 25 | % | ||||||||||||||||
% Change
|
(48 | )% | (101 | )% | (21 | )% | (10 | )% | 6 | % | 294 | % | 66 | % | (44 | )% |
(1) | Included production division overhead, servicing overhead and secondary marketing overhead of $3.2 million, $3.1 million and $3.0 million, respectively, for the first quarter of 2007. For the first quarter of 2006, the production division overhead, servicing overhead and secondary marketing overhead were $3.5 million, $2.2 million and $2.2 million, respectively. |
8
Consumer |
||||||||||||||||||||||||||||||||||||||||
Mortgage |
Commercial |
Total |
Total |
|||||||||||||||||||||||||||||||||||||
Production |
Mortgage |
Banking |
Mortgage |
Mortgage |
Elimination |
Operating |
Corporate |
Total |
||||||||||||||||||||||||||||||||
Divisions | Servicing | O/H(1) | Banking | Banking | Thrift | & Other(2) | Results | Overhead | Company | |||||||||||||||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||||||||||||||||||
Three Months Ended
March 31, 2007
|
||||||||||||||||||||||||||||||||||||||||
Operating Results
|
||||||||||||||||||||||||||||||||||||||||
Net interest income
|
$ | 49,762 | $ | (5,052 | ) | $ | 58 | $ | 1 | $ | 44,769 | $ | 69,820 | $ | 24,235 | $ | 138,824 | $ | (3,754 | ) | $ | 135,070 | ||||||||||||||||||
Provision for loan losses
|
— | — | — | — | — | (10,687 | ) | — | (10,687 | ) | — | (10,687 | ) | |||||||||||||||||||||||||||
Gain (loss) on sale of loans
|
110,387 | 17,261 | — | — | 127,648 | 12,004 | (22,109 | ) | 117,543 | — | 117,543 | |||||||||||||||||||||||||||||
Service fee income
|
7,190 | 43,928 | — | — | 51,118 | 490 | (2,421 | ) | 49,187 | — | 49,187 | |||||||||||||||||||||||||||||
Gain (loss) on securities
|
— | (265 | ) | — | — | (265 | ) | (5,759 | ) | 677 | (5,347 | ) | — | (5,347 | ) | |||||||||||||||||||||||||
Other income
|
673 | 3,798 | 1,206 | 2 | 5,679 | 9,081 | 931 | 15,691 | 625 | 16,316 | ||||||||||||||||||||||||||||||
Net revenues (expense)
|
168,012 | 59,670 | 1,264 | 3 | 228,949 | 74,949 | 1,313 | 305,211 | (3,129 | ) | 302,082 | |||||||||||||||||||||||||||||
Operating expenses
|
156,818 | 21,852 | 16,535 | 1,106 | 196,311 | 29,700 | 14,230 | 240,241 | 44,535 | 284,776 | ||||||||||||||||||||||||||||||
Deferral of expenses under
SFAS 91
|
(61,517 | ) | (3,077 | ) | — | — | (64,594 | ) | (3,924 | ) | (78 | ) | (68,596 | ) | — | (68,596 | ) | |||||||||||||||||||||||
Pretax income (loss)
|
72,711 | 40,895 | (15,271 | ) | (1,103 | ) | 97,232 | 49,173 | (12,839 | ) | 133,566 | (47,664 | ) | 85,902 | ||||||||||||||||||||||||||
Net income (loss)
|
$ | 44,035 | $ | 24,905 | $ | (9,300 | ) | $ | (672 | ) | $ | 58,968 | $ | 29,945 | $ | (7,504 | ) | $ | 81,409 | $ | (29,027 | ) | $ | 52,382 | ||||||||||||||||
Relevant Financial and
Performance Data
|
||||||||||||||||||||||||||||||||||||||||
Average interest-earning assets
|
$ | 12,751,754 | $ | 908,581 | $ | 2,623 | $ | 22 | $ | 13,662,980 | $ | 17,057,623 | $ | (90,717 | ) | $ | 30,629,886 | $ | 399,712 | $ | 31,029,598 | |||||||||||||||||||
Allocated capital
|
679,808 | 332,085 | 6,637 | 3 | 1,018,533 | 851,976 | 2,057 | 1,872,566 | 160,333 | 2,032,899 | ||||||||||||||||||||||||||||||
Loans produced
|
23,613,994 | 1,118,417 | N/A | 1,000 | 24,733,411 | 1,196,960 | N/A | 25,930,371 | N/A | 25,930,371 | ||||||||||||||||||||||||||||||
Loans sold
|
23,216,581 | 1,177,631 | N/A | N/A | 24,394,212 | 2,167,639 | (2,025,039 | ) | 24,536,812 | N/A | 24,536,812 | |||||||||||||||||||||||||||||
MBR margin
|
0.69 | % | 1.47 | % | N/A | N/A | 0.54 | % | 0.55 | % | N/A | N/A | N/A | 0.68 | % | |||||||||||||||||||||||||
ROE
|
26 | % | 30 | % | N/A | N/A | 23 | % | 14 | % | N/A | 18 | % | N/A | 10 | % | ||||||||||||||||||||||||
ROA
|
1.37 | % | 3.14 | % | N/A | N/A | 1.46 | % | 0.71 | % | N/A | 0.98 | % | N/A | 0.60 | % | ||||||||||||||||||||||||
Net interest margin, thrift.
|
N/A | N/A | N/A | N/A | N/A | 1.66 | % | N/A | N/A | N/A | 2.11 | % | ||||||||||||||||||||||||||||
Average FTE
|
4,958 | 278 | 1,186 | 14 | 6,436 | 647 | 319 | 7,402 | 1,353 | 8,755 | ||||||||||||||||||||||||||||||
Three Months Ended
March 31, 2006
|
||||||||||||||||||||||||||||||||||||||||
Operating Results
|
||||||||||||||||||||||||||||||||||||||||
Net interest income
|
$ | 43,251 | $ | (3,296 | ) | $ | (146 | ) | $ | — | $ | 39,809 | $ | 75,662 | $ | 13,578 | $ | 129,049 | $ | (1,839 | ) | $ | 127,210 | |||||||||||||||||
Provision for loan losses
|
— | — | — | — | — | (3,822 | ) | — | (3,822 | ) | — | (3,822 | ) | |||||||||||||||||||||||||||
Gain (loss) on sale of loans
|
134,209 | 4,322 | — | — | 138,531 | 15,676 | (13,008 | ) | 141,199 | — | 141,199 | |||||||||||||||||||||||||||||
Service fee income
|
4,437 | 36,573 | — | — | 41,010 | 1,020 | (11,141 | ) | 30,889 | — | 30,889 | |||||||||||||||||||||||||||||
Gain (loss) on securities
|
— | (9,187 | ) | — | — | (9,187 | ) | 979 | 5,593 | (2,615 | ) | — | (2,615 | ) | ||||||||||||||||||||||||||
Other income
|
613 | 867 | 866 | — | 2,346 | 9,084 | (410 | ) | 11,020 | 654 | 11,674 | |||||||||||||||||||||||||||||
Net revenues (expense)
|
182,510 | 29,279 | 720 | — | 212,509 | 98,599 | (5,388 | ) | 305,720 | (1,185 | ) | 304,535 | ||||||||||||||||||||||||||||
Operating expenses
|
133,657 | 11,460 | 13,771 | — | 158,888 | 27,966 | 10,459 | 197,313 | 38,280 | 235,593 | ||||||||||||||||||||||||||||||
Deferral of expenses under
SFAS 91
|
(57,349 | ) | (1,328 | ) | — | — | (58,677 | ) | (3,974 | ) | (575 | ) | (63,226 | ) | — | (63,226 | ) | |||||||||||||||||||||||
Pretax income (loss)
|
106,202 | 19,147 | (13,051 | ) | — | 112,298 | 74,607 | (15,272 | ) | 171,633 | (39,465 | ) | 132,168 | |||||||||||||||||||||||||||
Net income (loss)
|
$ | 64,555 | $ | 11,661 | $ | (7,948 | ) | $ | — | $ | 68,268 | $ | 45,436 | $ | (9,821 | ) | $ | 103,883 | $ | (24,034 | ) | $ | 79,849 | |||||||||||||||||
Relevant Financial and
Performance Data
|
||||||||||||||||||||||||||||||||||||||||
Average interest-earning assets
|
$ | 8,976,934 | $ | 387,795 | $ | 3,614 | $ | — | $ | 9,368,343 | $ | 13,875,551 | $ | (84,647 | ) | $ | 23,159,247 | $ | 874,926 | $ | 24,034,173 | |||||||||||||||||||
Allocated capital
|
510,832 | 197,253 | 12,509 | — | 720,594 | 727,465 | 1,792 | 1,449,851 | 148,455 | 1,598,306 | ||||||||||||||||||||||||||||||
Loans produced
|
18,836,170 | 427,355 | N/A | — | 19,263,525 | 1,076,525 | N/A | 20,340,050 | N/A | 20,340,050 | ||||||||||||||||||||||||||||||
Loans sold
|
17,265,075 | 309,466 | N/A | — | 17,574,541 | 1,243,892 | (2,110,246 | ) | 16,708,187 | N/A | 16,708,187 | |||||||||||||||||||||||||||||
MBR margin
|
1.03 | % | 1.40 | % | N/A | N/A | 0.79 | % | 1.26 | % | N/A | N/A | N/A | 1.10 | % | |||||||||||||||||||||||||
ROE
|
51 | % | 24 | % | N/A | N/A | 38 | % | 25 | % | N/A | 29 | % | N/A | 20 | % | ||||||||||||||||||||||||
ROA
|
2.85 | % | 2.79 | % | N/A | N/A | 2.52 | % | 1.31 | % | N/A | 1.68 | % | N/A | 1.22 | % | ||||||||||||||||||||||||
Net interest margin, thrift.
|
N/A | N/A | N/A | N/A | N/A | 2.21 | % | N/A | N/A | N/A | 2.42 | % | ||||||||||||||||||||||||||||
Average FTE
|
4,021 | 170 | 958 | — | 5,149 | 659 | 295 | 6,103 | 1,126 | 7,229 |
(1) | Included production division overhead, servicing overhead and secondary marketing overhead of $3.2 million, $3.1 million and $3.0 million, respectively, for the first quarter of 2007. For the first quarter of 2006, the production division overhead, servicing overhead and secondary marketing overhead were $3.5 million, $2.2 million and $2.2 million, respectively. | |
(2) | Included are eliminations, deposits, and treasury items, the details of which are provided on page 13. |
9
Mortgage Professionals Group | ||||||||||||||||||||||||||||||||
Total |
Financial |
|||||||||||||||||||||||||||||||
Mortgage |
Freedom |
Total |
||||||||||||||||||||||||||||||
Consumer |
Professionals |
(Reverse |
Production |
|||||||||||||||||||||||||||||
Direct | Retail | Wholesale | Correspondent | Conduit | Group | Mortgage) | Divisions | |||||||||||||||||||||||||
Three Months Ended
March 31, 2007
|
||||||||||||||||||||||||||||||||
Operating Results
|
||||||||||||||||||||||||||||||||
Net interest income
|
$ | 391 | $ | 45 | $ | 18,546 | $ | 4,977 | $ | 20,088 | $ | 43,656 | $ | 5,715 | $ | 49,762 | ||||||||||||||||
Provision for loan losses
|
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||
Gain (loss) on sale of loans
|
3,888 | 547 | 48,944 | 3,816 | (9,904 | ) | 43,403 | 63,096 | 110,387 | |||||||||||||||||||||||
Gain (loss) on securities
|
— | — | — | — | — | — | 7,190 | 7,190 | ||||||||||||||||||||||||
Service fee income
|
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||
Other income
|
184 | 418 | — | — | (130 | ) | 288 | 201 | 673 | |||||||||||||||||||||||
Net revenues (expense)
|
4,463 | 1,010 | 67,490 | 8,793 | 10,054 | 87,347 | 76,202 | 168,012 | ||||||||||||||||||||||||
Operating expenses
|
7,805 | 1,998 | 89,211 | 11,818 | 8,714 | 111,741 | 37,272 | 156,818 | ||||||||||||||||||||||||
Deferral of expenses under
SFAS 91
|
(3,522 | ) | (123 | ) | (43,057 | ) | (7,309 | ) | — | (50,489 | ) | (7,506 | ) | (61,517 | ) | |||||||||||||||||
Pretax income (loss)
|
180 | (865 | ) | 21,336 | 4,284 | 1,340 | 26,095 | 46,436 | 72,711 | |||||||||||||||||||||||
Net income (loss)
|
$ | 110 | $ | (527 | ) | $ | 12,994 | $ | 2,609 | $ | 816 | $ | 15,892 | $ | 28,033 | $ | 44,035 | |||||||||||||||
Relevant Financial and
Performance Data
|
||||||||||||||||||||||||||||||||
Average interest-earning assets
|
$ | 133,841 | $ | 17,997 | 4,664,135 | $ | 1,228,276 | $ | 5,724,044 | $ | 11,634,452 | $ | 983,461 | $ | 12,751,754 | |||||||||||||||||
Allocated capital
|
6,552 | 845 | 234,272 | 64,391 | 239,364 | 538,872 | 134,384 | 679,808 | ||||||||||||||||||||||||
Loans produced
|
319,503 | 49,332 | 10,632,218 | 3,023,925 | 8,367,590 | 22,073,065 | 1,221,426 | 23,613,994 | ||||||||||||||||||||||||
Loans sold
|
329,077 | 44,730 | 10,167,185 | 2,894,620 | 8,254,935 | 21,361,470 | 1,526,034 | 23,216,581 | ||||||||||||||||||||||||
MBR Margin
|
1.30 | % | N/A | 0.66 | % | 0.30 | % | 0.12 | % | 0.41 | % | 4.51 | % | 0.69 | % | |||||||||||||||||
Pretax/income/loan sold
|
0.05 | % | N/A | 0.21 | % | 0.15 | % | 0.02 | % | 0.12 | % | 3.04 | % | 0.31 | % | |||||||||||||||||
ROE
|
7 | % | N/A | 22 | % | 16 | % | 1 | % | 12 | % | 85 | % | 26 | % | |||||||||||||||||
ROA
|
0.32 | % | N/A | 1.13 | % | 0.86 | % | 0.06 | % | 0.55 | % | 9.27 | % | 1.37 | % | |||||||||||||||||
Net interest margin
|
1.18 | % | N/A | 1.61 | % | 1.64 | % | 1.42 | % | 1.52 | % | 2.36 | % | 1.58 | % | |||||||||||||||||
Average FTE
|
281 | 78 | 2,690 | 284 | 177 | 3,229 | 1,448 | 4,958 | ||||||||||||||||||||||||
Three Months Ended
March 31, 2006
|
||||||||||||||||||||||||||||||||
Operating Results
|
||||||||||||||||||||||||||||||||
Net interest income
|
$ | 766 | $ | — | $ | 16,790 | $ | 3,477 | $ | 20,852 | $ | 41,119 | $ | 1,366 | $ | 43,251 | ||||||||||||||||
Provision for loan losses
|
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||
Gain (loss) on sale of loans
|
9,150 | — | 84,698 | 10,454 | 1,667 | 96,819 | 28,240 | 134,209 | ||||||||||||||||||||||||
Gain (loss) on securities
|
— | — | — | — | — | — | 4,437 | 4,437 | ||||||||||||||||||||||||
Service fee income
|
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||
Other income
|
(33 | ) | — | — | — | 235 | 235 | 411 | 613 | |||||||||||||||||||||||
Net revenues (expense)
|
9,883 | — | 101,488 | 13,931 | 22,754 | 138,173 | 34,454 | 182,510 | ||||||||||||||||||||||||
Operating expenses
|
17,342 | 193 | 71,278 | 9,914 | 6,928 | 88,313 | 28,002 | 133,657 | ||||||||||||||||||||||||
Deferral of expenses under
SFAS 91
|
(6,329 | ) | — | (38,514 | ) | (5,576 | ) | — | (44,090 | ) | (6,930 | ) | (57,349 | ) | ||||||||||||||||||
Pretax income (loss)
|
(1,130 | ) | (193 | ) | 68,724 | 9,593 | 15,826 | 93,950 | 13,382 | 106,202 | ||||||||||||||||||||||
Net income (loss)
|
$ | (688 | ) | $ | (118 | ) | $ | 41,853 | $ | 5,842 | $ | 9,638 | $ | 57,215 | $ | 8,028 | $ | 64,555 | ||||||||||||||
Relevant Financial and
Performance Data
|
||||||||||||||||||||||||||||||||
Average interest-earning assets
|
$ | 231,300 | $ | — | $ | 3,778,924 | $ | 856,353 | $ | 3,814,192 | $ | 8,449,469 | $ | 296,165 | $ | 8,976,934 | ||||||||||||||||
Allocated capital
|
12,765 | — | 204,467 | 46,483 | 179,170 | 430,120 | 67,947 | 510,832 | ||||||||||||||||||||||||
Loans produced
|
525,270 | — | 8,780,708 | 2,276,214 | 6,135,724 | 17,192,646 | 1,118,254 | 18,836,170 | ||||||||||||||||||||||||
Loans sold
|
509,978 | — | 7,968,626 | 2,095,509 | 5,645,770 | 15,709,905 | 1,045,192 | 17,265,075 | ||||||||||||||||||||||||
MBR Margin
|
1.94 | % | — | 1.27 | % | 0.66 | % | 0.40 | % | 0.88 | % | 2.83 | % | 1.03 | % | |||||||||||||||||
Pretax/income/loan sold
|
(0.22 | )% | — | 0.86 | % | 0.46 | % | 0.28 | % | 0.60 | % | 1.28 | % | 0.62 | % | |||||||||||||||||
ROE
|
(22 | )% | — | 83 | % | 0.51 | % | 22 | % | 54 | % | 48 | % | 51 | % | |||||||||||||||||
ROA
|
(1.14 | )% | — | 4.48 | % | 2.76 | % | 1.02 | % | 2.73 | % | 7.37 | % | 2.85 | % | |||||||||||||||||
Net interest margin
|
1.34 | % | — | 1.80 | % | 1.65 | % | 2.22 | % | 1.97 | % | 1.87 | % | 1.95 | % | |||||||||||||||||
Average FTE
|
462 | 5 | 2,153 | 209 | 135 | 2,502 | 1,057 | 4,021 |
10
Mortgage |
Total |
|||||||||||
Servicing |
Customer |
Mortgage |
||||||||||
Rights | Retention | Servicing | ||||||||||
(Dollars in thousands) | ||||||||||||
Three Months Ended
March 31, 2007
|
||||||||||||
Operating Results
|
||||||||||||
Net interest income
|
$ | (8,135 | ) | $ | 3,083 | $ | (5,052 | ) | ||||
Provision for loan losses
|
— | — | — | |||||||||
Gain (loss) on sale of loans
|
532 | 16,729 | 17,261 | |||||||||
Service fee income
|
43,928 | — | 43,928 | |||||||||
Gain (loss) on sale of securities
|
(265 | ) | — | (265 | ) | |||||||
Other income
|
1,799 | 1,999 | 3,798 | |||||||||
Net revenues (expense)
|
37,859 | 21,811 | 59,670 | |||||||||
Operating expenses
|
11,188 | 10,664 | 21,852 | |||||||||
Deferral of expenses under
SFAS 91
|
— | (3,077 | ) | (3,077 | ) | |||||||
Pretax income (loss)
|
26,671 | 14,224 | 40,895 | |||||||||
Net income (loss)
|
$ | 16,243 | $ | 8,662 | $ | 24,905 | ||||||
Relevant Financial and
Performance Data
|
||||||||||||
Average interest-earning assets
|
$ | 214,057 | $ | 694,524 | $ | 908,581 | ||||||
Allocated capital
|
300,419 | 31,666 | 332,085 | |||||||||
Loans produced
|
— | 1,118,417 | 1,118,417 | |||||||||
Loans sold
|
— | 1,177,631 | 1,177,631 | |||||||||
MBR Margin
|
N/A | 1.42 | % | 1.47 | % | |||||||
Pretax income/loan sold
|
N/A | N/A | N/A | |||||||||
ROE
|
22 | % | 111 | % | 30 | % | ||||||
ROA
|
2.61 | % | 5.04 | % | 3.14 | % | ||||||
Net interest margin
|
N/A | N/A | N/A | |||||||||
Average FTE
|
91 | 187 | 278 | |||||||||
Three Months Ended
March 31, 2006
|
||||||||||||
Operating Results
|
||||||||||||
Net interest income
|
$ | (4,083 | ) | $ | 787 | $ | (3,296 | ) | ||||
Provision for loan losses
|
— | — | — | |||||||||
Gain (loss) on sale of loans
|
670 | 3,652 | 4,322 | |||||||||
Service fee income
|
36,581 | (8 | ) | 36,573 | ||||||||
Gain (loss) on sale of securities
|
(9,187 | ) | — | (9,187 | ) | |||||||
Other income
|
— | 867 | 867 | |||||||||
Net revenues (expense)
|
23,981 | 5,298 | 29,279 | |||||||||
Operating expenses
|
6,591 | 4,869 | 11,460 | |||||||||
Deferral of expenses under
SFAS 91
|
— | (1,328 | ) | (1,328 | ) | |||||||
Pretax income (loss)
|
17,390 | 1,757 | 19,147 | |||||||||
Net income (loss)
|
$ | 10,591 | $ | 1,070 | $ | 11,661 | ||||||
Relevant Financial and
Performance Data
|
||||||||||||
Average interest-earning assets
|
$ | 184,453 | $ | 203,342 | $ | 387,795 | ||||||
Allocated capital
|
186,904 | 10,349 | 197,253 | |||||||||
Loans produced
|
— | 427,355 | 427,355 | |||||||||
Loans sold
|
4,934 | 304,532 | 309,466 | |||||||||
MBR Margin
|
N/A | 1.20 | % | 1.40 | % | |||||||
Pretax income/loan sold
|
N/A | N/A | N/A | |||||||||
ROE
|
23 | % | 42 | % | 24 | % | ||||||
ROA
|
2.88 | % | 2.12 | % | 2.79 | % | ||||||
Net interest margin
|
N/A | N/A | N/A | |||||||||
Average FTE
|
79 | 91 | 170 |
11
Thrift | ||||||||||||||||||||||||||||||||||||||||
Non- |
||||||||||||||||||||||||||||||||||||||||
Investment |
Total |
|||||||||||||||||||||||||||||||||||||||
Investment |
Grade and |
Mortgage- |
Prime SFR |
Home |
Consumer |
|||||||||||||||||||||||||||||||||||
Grade |
Residual |
Backed |
Mortgage |
Equity |
Construction |
Homebuilder |
Warehouse |
Discontinued |
Total |
|||||||||||||||||||||||||||||||
Securities | Securities | Securities | Loans | Division | Division | Division | Lending | Products | Thrift | |||||||||||||||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||||||||||||||||||
Three Months Ended
March 31, 2007
|
||||||||||||||||||||||||||||||||||||||||
Operating Results
|
||||||||||||||||||||||||||||||||||||||||
Net interest income
|
$ | 6,956 | $ | 10,718 | $ | 17,674 | $ | 14,251 | $ | 7,030 | $ | 13,781 | $ | 15,119 | $ | 1,466 | $ | 499 | $ | 69,820 | ||||||||||||||||||||
Provision for loan losses
|
— | — | — | (8,500 | ) | (170 | ) | (1,402 | ) | — | (115 | ) | (500 | ) | (10,687 | ) | ||||||||||||||||||||||||
Gain (loss) on sale of loans
|
— | — | — | (4,967 | ) | 8,084 | 8,887 | — | — | — | 12,004 | |||||||||||||||||||||||||||||
Service fee income
|
— | — | — | — | 490 | — | — | — | — | 490 | ||||||||||||||||||||||||||||||
Gain (loss) on securities
|
(222 | ) | (1,377 | ) | (1,599 | ) | — | (4,120 | ) | (40 | ) | — | — | — | (5,759 | ) | ||||||||||||||||||||||||
Other income
|
613 | — | 613 | 503 | 1,668 | 5,312 | 294 | 691 | — | 9,081 | ||||||||||||||||||||||||||||||
Net revenues (expense)
|
7,347 | 9,341 | 16,688 | 1,287 | 12,982 | 26,538 | 15,413 | 2,042 | (1 | ) | 74,949 | |||||||||||||||||||||||||||||
Operating expenses
|
284 | 360 | 644 | 1,590 | 4,592 | 15,896 | 6,070 | 854 | 54 | 29,700 | ||||||||||||||||||||||||||||||
Deferral of expenses under
SFAS 91
|
— | — | — | — | (302 | ) | (1,898 | ) | (1,724 | ) | — | — | (3,924 | ) | ||||||||||||||||||||||||||
Pretax income (loss)
|
7,063 | 8,981 | 16,044 | (303 | ) | 8,692 | 12,540 | 11,067 | 1,188 | (55 | ) | 49,173 | ||||||||||||||||||||||||||||
Net income (loss)
|
$ | 4,301 | $ | 5,469 | $ | 9,770 | $ | (185 | ) | $ | 5,293 | $ | 7,637 | $ | 6,740 | $ | 723 | $ | (33 | ) | $ | 29,945 | ||||||||||||||||||
Relevant Financial and Performance
Data
|
||||||||||||||||||||||||||||||||||||||||
Average interest-earning assets
|
$ | 4,406,164 | $ | 270,994 | $ | 4,677,158 | $ | 6,724,536 | $ | 1,563,737 | $ | 2,646,508 | $ | 1,182,040 | $ | 229,115 | $ | 34,529 | $ | 17,057,623 | ||||||||||||||||||||
Allocated capital
|
82,473 | 136,981 | 219,454 | 253,595 | 122,934 | 127,733 | 106,815 | 18,300 | 3,145 | 851,976 | ||||||||||||||||||||||||||||||
Loans produced
|
— | — | — | — | 24,676 | 812,508 | 359,776 | — | — | 1,196,960 | ||||||||||||||||||||||||||||||
Loans sold
|
— | — | — | 737,527 | 740,327 | 689,785 | — | — | — | 2,167,639 | ||||||||||||||||||||||||||||||
ROE
|
21 | % | 16 | % | 18 | % | 0 | % | 17 | % | 24 | % | 26 | % | 16 | % | (4 | )% | 14 | % | ||||||||||||||||||||
ROA
|
0.39 | % | 7.08 | % | 0.83 | % | (0.01 | )% | 1.33 | % | 1.17 | % | 2.33 | % | 1.28 | % | (0.44 | )% | 0.71 | % | ||||||||||||||||||||
Net interest margin, thrift.
|
0.64 | % | 16.04 | % | 1.53 | % | 0.86 | % | 1.82 | % | 2.11 | % | 5.19 | % | 2.59 | % | 5.86 | % | 1.66 | % | ||||||||||||||||||||
Efficiency ratio
|
4 | % | 4 | % | 4 | % | 16 | % | 33 | % | 50 | % | 28 | % | 40 | % | 11 | % | 30 | % | ||||||||||||||||||||
Average FTE
|
4 | 5 | 9 | 11 | 82 | 391 | 125 | 29 | — | 647 | ||||||||||||||||||||||||||||||
Three Months Ended
March 31, 2006
|
||||||||||||||||||||||||||||||||||||||||
Operating Results
|
||||||||||||||||||||||||||||||||||||||||
Net interest income
|
$ | 11,152 | $ | 6,824 | $ | 17,976 | $ | 22,373 | $ | 10,235 | $ | 11,295 | $ | 12,665 | $ | 414 | $ | 704 | $ | 75,662 | ||||||||||||||||||||
Provision for loan losses
|
— | — | — | (1,750 | ) | — | (941 | ) | (250 | ) | (71 | ) | (810 | ) | (3,822 | ) | ||||||||||||||||||||||||
Gain (loss) on sale of loans
|
— | — | — | 122 | 6,454 | 9,100 | — | — | — | 15,676 | ||||||||||||||||||||||||||||||
Service fee income
|
— | — | — | — | 1,020 | — | — | — | — | 1,020 | ||||||||||||||||||||||||||||||
Gain (loss) on securities
|
(832 | ) | 2,625 | 1,793 | 384 | (1,523 | ) | 325 | — | — | — | 979 | ||||||||||||||||||||||||||||
Other income
|
— | — | — | 332 | 1,991 | 6,230 | 236 | 295 | — | 9,084 | ||||||||||||||||||||||||||||||
Net revenues (expense)
|
10,320 | 9,449 | 19,769 | 21,461 | 18,177 | 26,009 | 12,651 | 638 | (106 | ) | 98,599 | |||||||||||||||||||||||||||||
Operating expenses
|
228 | 507 | 735 | 857 | 4,787 | 15,901 | 4,780 | 822 | 84 | 27,966 | ||||||||||||||||||||||||||||||
Deferral of expenses under
SFAS 91
|
— | — | — | — | (266 | ) | (2,258 | ) | (1,450 | ) | — | — | (3,974 | ) | ||||||||||||||||||||||||||
Pretax income (loss)
|
10,092 | 8,942 | 19,034 | 20,604 | 13,656 | 12,366 | 9,321 | (184 | ) | (190 | ) | 74,607 | ||||||||||||||||||||||||||||
Net income (loss)
|
$ | 6,146 | $ | 5,446 | $ | 11,592 | $ | 12,548 | $ | 8,317 | $ | 7,531 | $ | 5,676 | $ | (112 | ) | $ | (116 | ) | $ | 45,436 | ||||||||||||||||||
Relevant Financial and Performance
Data
|
||||||||||||||||||||||||||||||||||||||||
Average interest-earning assets
|
$ | 2,723,048 | $ | 146,080 | $ | 2,869,128 | $ | 5,541,875 | $ | 2,038,001 | $ | 2,354,582 | $ | 971,064 | $ | 56,218 | $ | 44,683 | $ | 13,875,551 | ||||||||||||||||||||
Allocated capital
|
55,854 | 80,639 | 136,493 | 220,742 | 152,023 | 113,989 | 95,000 | 5,513 | 3,705 | 727,465 | ||||||||||||||||||||||||||||||
Loans produced
|
— | — | — | — | 29,584 | 684,156 | 362,785 | — | — | 1,076,525 | ||||||||||||||||||||||||||||||
Loans sold
|
— | — | — | — | 586,055 | 657,837 | — | — | — | 1,243,892 | ||||||||||||||||||||||||||||||
ROE
|
45 | % | 27 | % | 34 | % | 23 | % | 22 | % | 27 | % | 24 | % | (8 | )% | (13 | )% | 25 | % | ||||||||||||||||||||
ROA
|
0.90 | % | 11.62 | % | 1.59 | % | 0.91 | % | 1.62 | % | 1.30 | % | 2.39 | % | (0.81 | )% | (1.21 | )% | 1.31 | % | ||||||||||||||||||||
Net interest margin, thrift.
|
1.66 | % | 18.95 | % | 2.54 | % | 1.64 | % | 2.04 | % | 1.95 | % | 5.29 | % | 2.99 | % | 6.39 | % | 2.21 | % | ||||||||||||||||||||
Efficiency ratio
|
2 | % | 5 | % | 4 | % | 4 | % | 25 | % | 51 | % | 26 | % | 116 | % | 12 | % | 23 | % | ||||||||||||||||||||
Average FTE
|
5 | 7 | 12 | 13 | 67 | 441 | 102 | 24 | — | 659 |
12
Eliminations | ||||||||||||||||||||||||
Interdivision |
||||||||||||||||||||||||
Interdivision |
Hedge |
|||||||||||||||||||||||
Deposits | Treasury | Loan Sales | Transactions | Other | Total | |||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||
Three Months Ended
March 31, 2007
|
||||||||||||||||||||||||
Operating Results
|
||||||||||||||||||||||||
Net interest income
|
$ | — | $ | 9,634 | $ | 9,054 | $ | — | $ | 5,547 | $ | 24,235 | ||||||||||||
Provision for loan losses
|
— | — | — | — | — | — | ||||||||||||||||||
Gain (loss) on sale of loans
|
— | — | (14,381 | ) | (7,728 | ) | — | (22,109 | ) | |||||||||||||||
Service fee income
|
— | — | (1,340 | ) | 7,728 | (8,809 | ) | (2,421 | ) | |||||||||||||||
Gain (loss) on sale of securities
|
— | — | 677 | — | — | 677 | ||||||||||||||||||
Other income
|
958 | 563 | — | — | (590 | ) | 931 | |||||||||||||||||
Net revenues (expense)
|
958 | 10,197 | (5,990 | ) | — | (3,852 | ) | 1,313 | ||||||||||||||||
Operating expenses
|
6,501 | 11,709 | — | — | (3,980 | ) | 14,230 | |||||||||||||||||
Deferral of expenses under
SFAS 91
|
— | — | — | — | (78 | ) | (78 | ) | ||||||||||||||||
Pretax income (loss)
|
(5,543 | ) | (1,512 | ) | (5,990 | ) | — | 206 | (12,839 | ) | ||||||||||||||
Net income (loss)
|
$ | (3,376 | ) | $ | (921 | ) | $ | (3,648 | ) | $ | — | $ | 441 | $ | (7,504 | ) | ||||||||
Relevant Financial and
Performance Data
|
||||||||||||||||||||||||
Average interest-earning assets
|
$ | 179 | $ | — | $ | (90,896 | ) | $ | — | $ | — | $ | (90,717 | ) | ||||||||||
Allocated capital
|
2,057 | — | — | — | — | 2,057 | ||||||||||||||||||
Loans produced
|
N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
Loans sold
|
N/A | N/A | (2,025,039 | ) | N/A | N/A | (2,025,039 | ) | ||||||||||||||||
ROE
|
N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
ROA
|
N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
Net interest margin
|
N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
Average FTE
|
277 | 42 | — | — | — | 319 | ||||||||||||||||||
Three Months Ended
March 31, 2006
|
||||||||||||||||||||||||
Operating Results
|
||||||||||||||||||||||||
Net interest income
|
$ | — | $ | 3,556 | $ | 6,799 | $ | — | $ | 3,223 | $ | 13,578 | ||||||||||||
Provision for loan losses
|
— | — | — | — | — | — | ||||||||||||||||||
Gain (loss) on sale of loans
|
— | — | (13,008 | ) | — | — | (13,008 | ) | ||||||||||||||||
Service fee income
|
— | — | (5,138 | ) | — | (6,003 | ) | (11,141 | ) | |||||||||||||||
Gain (loss) on sale of securities
|
— | — | 5,593 | — | — | 5,593 | ||||||||||||||||||
Other income
|
790 | 180 | — | — | (1,380 | ) | (410 | ) | ||||||||||||||||
Net revenues (expense)
|
790 | 3,736 | (5,754 | ) | — | (4,160 | ) | (5,388 | ) | |||||||||||||||
Operating expenses
|
5,969 | 7,742 | — | — | (3,252 | ) | 10,459 | |||||||||||||||||
Deferral of expenses under
SFAS 91
|
— | — | — | — | (575 | ) | (575 | ) | ||||||||||||||||
Pretax income (loss)
|
(5,179 | ) | (4,006 | ) | (5,754 | ) | — | (333 | ) | (15,272 | ) | |||||||||||||
Net income (loss)
|
$ | (3,154 | ) | $ | (2,440 | ) | $ | (3,504 | ) | $ | — | $ | (723 | ) | $ | (9,821 | ) | |||||||
Relevant Financial and
Performance Data
|
||||||||||||||||||||||||
Average interest-earning assets
|
$ | 192 | $ | — | $ | (84,839 | ) | $ | — | $ | — | $ | (84,647 | ) | ||||||||||
Allocated capital
|
1,792 | — | — | — | — | 1,792 | ||||||||||||||||||
Loans produced
|
N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
Loans sold
|
N/A | N/A | (2,110,246 | ) | N/A | N/A | (2,110,246 | ) | ||||||||||||||||
ROE
|
N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
ROA
|
N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
Net interest margin
|
N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
Average FTE
|
256 | 39 | — | — | — | 295 |
13
14
Home |
||||||||||||||||||||||||||||
Standard |
Specialty |
Loans & |
Specialty |
|||||||||||||||||||||||||
Consumer |
Consumer |
Related |
Commercial |
Total |
||||||||||||||||||||||||
Home Loans | Home Loans | Investments | Loans | Treasury | Overhead | Company | ||||||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||||||
Three Months Ended
March 31, 2007
|
||||||||||||||||||||||||||||
Operating Results
|
||||||||||||||||||||||||||||
Net interest income
|
$ | 37,219 | $ | 42,225 | $ | 34,704 | $ | 19,322 | $ | 280 | $ | 1,320 | $ | 135,070 | ||||||||||||||
Provision for loan losses
|
— | (1,923 | ) | (8,500 | ) | (264 | ) | — | — | (10,687 | ) | |||||||||||||||||
Gain (loss) on sale of loans
|
25,680 | 79,569 | 12,294 | — | — | — | 117,543 | |||||||||||||||||||||
Service fee income
|
— | 11,700 | 36,942 | — | — | 545 | 49,187 | |||||||||||||||||||||
Gain (loss) on sale of securities
|
— | 27 | (5,374 | ) | — | — | — | (5,347 | ) | |||||||||||||||||||
Other income
|
— | 8,269 | 3,116 | 1,697 | 563 | 2,671 | 16,316 | |||||||||||||||||||||
Net revenue (expense)
|
62,899 | 139,867 | 73,182 | 20,755 | 843 | 4,536 | 302,082 | |||||||||||||||||||||
Variable expenses
|
60,035 | 41,715 | 4,451 | 3,155 | — | — | 109,356 | |||||||||||||||||||||
Deferral of expenses under
SFAS 91
|
(47,452 | ) | (17,014 | ) | (2,312 | ) | (1,818 | ) | — | — | (68,596 | ) | ||||||||||||||||
Fixed expenses
|
51,827 | 25,165 | 16,960 | 6,168 | 2,355 | 72,945 | 175,420 | |||||||||||||||||||||
Pretax income (loss)
|
(1,511 | ) | 90,001 | 54,083 | 13,250 | (1,512 | ) | (68,409 | ) | 85,902 | ||||||||||||||||||
Net income (loss)
|
$ | (920 | ) | $ | 54,564 | $ | 32,937 | $ | 8,069 | $ | (921 | ) | $ | (41,347 | ) | $ | 52,382 | |||||||||||
Balance Sheet Data
|
||||||||||||||||||||||||||||
Average interest-earning assets
|
$ | 11,212,591 | $ | 5,655,547 | $ | 12,156,616 | $ | 1,623,528 | $ | — | $ | 381,316 | $ | 31,029,598 | ||||||||||||||
Allocated capital
|
$ | 500,702 | $ | 395,620 | $ | 741,762 | $ | 140,667 | $ | — | $ | 254,148 | $ | 2,032,899 | ||||||||||||||
Performance Ratios
|
||||||||||||||||||||||||||||
ROE
|
(1 | )% | 56 | % | 18 | % | 23 | % | N/A | N/A | 10 | % | ||||||||||||||||
Net interest margin
|
1.35 | % | 3.03 | % | 1.16 | % | 4.83 | % | N/A | N/A | 1.77 | % | ||||||||||||||||
MBR margin
|
0.34 | % | 2.36 | % | 0.64 | % | N/A | N/A | N/A | 0.68 | % | |||||||||||||||||
Efficiency ratio
|
102 | % | 35 | % | 23 | % | 36 | % | N/A | N/A | 69 | % | ||||||||||||||||
Operating Data
|
||||||||||||||||||||||||||||
Loan production
|
$ | 20,346,404 | $ | 4,187,584 | $ | 969,709 | $ | 426,674 | $ | — | $ | — | $ | 25,930,371 | ||||||||||||||
Loans sold
|
$ | 18,658,889 | $ | 3,962,765 | $ | 1,915,158 | $ | — | $ | — | $ | — | $ | 24,536,812 | ||||||||||||||
Three Months Ended
March 31, 2006
|
||||||||||||||||||||||||||||
Operating Results
|
||||||||||||||||||||||||||||
Net interest income
|
$ | 30,281 | $ | 37,218 | $ | 44,651 | $ | 16,550 | $ | (2,447 | ) | $ | 957 | $ | 127,210 | |||||||||||||
Provision for loan losses
|
— | (1,679 | ) | (1,750 | ) | (393 | ) | — | — | (3,822 | ) | |||||||||||||||||
Gain (loss) on sale of loans
|
101,369 | 35,002 | 4,828 | — | — | — | 141,199 | |||||||||||||||||||||
Service fee income
|
— | 5,457 | 25,041 | — | — | 391 | 30,889 | |||||||||||||||||||||
Gain (loss) on sale of securities
|
— | (1,198 | ) | (1,417 | ) | — | — | — | (2,615 | ) | ||||||||||||||||||
Other income
|
— | 7,755 | 1,199 | 1,408 | 180 | 1,132 | 11,674 | |||||||||||||||||||||
Net revenue (expense)
|
131,650 | 82,555 | 72,552 | 17,565 | (2,267 | ) | 2,480 | 304,535 | ||||||||||||||||||||
Variable expenses
|
57,065 | 38,270 | 987 | 3,258 | — | — | 99,580 | |||||||||||||||||||||
Deferral of expenses under
SFAS 91
|
(43,545 | ) | (17,327 | ) | (827 | ) | (1,527 | ) | — | — | (63,226 | ) | ||||||||||||||||
Fixed expenses
|
39,093 | 19,684 | 11,386 | 3,340 | 1,739 | 60,771 | 136,013 | |||||||||||||||||||||
Pretax income (loss)
|
79,037 | 41,928 | 61,006 | 12,494 | (4,006 | ) | (58,291 | ) | 132,168 | |||||||||||||||||||
Net income (loss)
|
$ | 48,134 | $ | 25,412 | $ | 37,153 | $ | 7,608 | $ | (2,440 | ) | $ | (36,018 | ) | $ | 79,849 | ||||||||||||
Balance Sheet Data
|
||||||||||||||||||||||||||||
Average interest-earning assets
|
$ | 7,712,367 | $ | 5,426,475 | $ | 8,778,529 | $ | 1,268,342 | $ | 811,173 | $ | 37,287 | $ | 24,034,173 | ||||||||||||||
Allocated capital
|
$ | 362,914 | $ | 347,900 | $ | 553,657 | $ | 118,992 | $ | 43,332 | $ | 171,511 | $ | 1,598,306 | ||||||||||||||
Performance Ratios
|
||||||||||||||||||||||||||||
ROE
|
54 | % | 30 | % | 27 | % | 26 | % | N/A | N/A | 20 | % | ||||||||||||||||
Net interest margin
|
1.59 | % | 2.78 | % | 2.06 | % | 5.29 | % | N/A | N/A | 2.15 | % | ||||||||||||||||
MBR margin
|
0.98 | % | 1.60 | % | 1.56 | % | N/A | N/A | N/A | 1.10 | % | |||||||||||||||||
Efficiency ratio
|
40 | % | 48 | % | 16 | % | 28 | % | N/A | N/A | 56 | % | ||||||||||||||||
Operating Data
|
||||||||||||||||||||||||||||
Loan production
|
$ | 15,535,796 | $ | 4,077,455 | $ | 317,525 | $ | 409,274 | $ | — | $ | — | $ | 20,340,050 | ||||||||||||||
Loans sold
|
$ | 13,395,747 | $ | 3,002,974 | $ | 309,466 | $ | — | $ | — | $ | — | $ | 16,708,187 |
15
Standard Consumer Home Loans Held for Sale | ||||||||||||||||
Agency |
||||||||||||||||
Conforming/ |
||||||||||||||||
Jumbo | Alt-A | Subprime | Total | |||||||||||||
(Dollars in thousands) | ||||||||||||||||
Three Months Ended
March 31, 2007
|
||||||||||||||||
Operating Results
|
||||||||||||||||
Net interest income
|
$ | 602 | $ | 32,782 | $ | 3,835 | $ | 37,219 | ||||||||
Provision for loan losses
|
— | — | — | — | ||||||||||||
Gain (loss) on sale of loans
|
(897 | ) | 31,738 | (5,161 | ) | 25,680 | ||||||||||
Service fee income
|
— | — | — | — | ||||||||||||
Gain (loss) on sale of securities
|
— | — | — | — | ||||||||||||
Other income
|
— | — | — | — | ||||||||||||
Net revenues (expense)
|
(295 | ) | 64,520 | (1,326 | ) | 62,899 | ||||||||||
Variable expenses
|
3,155 | 48,083 | 8,797 | 60,035 | ||||||||||||
Deferral of expenses under
SFAS 91
|
(2,494 | ) | (38,005 | ) | (6,953 | ) | (47,452 | ) | ||||||||
Fixed expenses
|
2,578 | 43,363 | 5,886 | 51,827 | ||||||||||||
Pretax income (loss)
|
(3,534 | ) | 11,079 | (9,056 | ) | (1,511 | ) | |||||||||
Net income (loss)
|
$ | (2,152 | ) | $ | 6,747 | $ | (5,515 | ) | $ | (920 | ) | |||||
Balance Sheet Data
|
||||||||||||||||
Average interest-earning assets
|
$ | 234,313 | $ | 10,406,526 | $ | 571,752 | $ | 11,212,591 | ||||||||
Allocated capital
|
$ | 9,485 | $ | 456,639 | $ | 34,578 | $ | 500,702 | ||||||||
Performance Ratios
|
||||||||||||||||
ROE
|
(92 | )% | 6 | % | (65 | )% | (1 | )% | ||||||||
Net interest margin
|
1.04 | % | 1.28 | % | 2.72 | % | 1.35 | % | ||||||||
MBR margin
|
(0.05 | )% | 0.38 | % | (0.14 | )% | 0.34 | % | ||||||||
Efficiency ratio
|
N/M | 83 | % | (583 | )% | 102 | % | |||||||||
Operating Data
|
||||||||||||||||
Loan production
|
$ | 578,339 | $ | 18,704,030 | $ | 1,064,035 | $ | 20,346,404 | ||||||||
Loans sold
|
$ | 580,450 | $ | 17,101,239 | $ | 977,200 | $ | 18,658,889 | ||||||||
Three Months Ended
March 31, 2006
|
||||||||||||||||
Operating Results
|
||||||||||||||||
Net interest income
|
$ | 443 | $ | 26,701 | $ | 3,137 | $ | 30,281 | ||||||||
Provision for loan losses
|
— | — | — | — | ||||||||||||
Gain (loss) on sale of loans
|
377 | 95,300 | 5,692 | 101,369 | ||||||||||||
Service fee income
|
— | — | — | — | ||||||||||||
Gain (loss) on sale of securities
|
— | — | — | — | ||||||||||||
Other income
|
— | — | — | — | ||||||||||||
Net revenues (expense)
|
820 | 122,001 | 8,829 | 131,650 | ||||||||||||
Variable expenses
|
1,830 | 48,167 | 7,068 | 57,065 | ||||||||||||
Deferral of expenses under
SFAS 91
|
(1,723 | ) | (36,355 | ) | (5,467 | ) | (43,545 | ) | ||||||||
Fixed expenses
|
1,178 | 34,163 | 3,752 | 39,093 | ||||||||||||
Pretax income (loss)
|
(465 | ) | 76,026 | 3,476 | 79,037 | |||||||||||
Net income (loss)
|
$ | (283 | ) | $ | 46,300 | $ | 2,117 | $ | 48,134 | |||||||
Balance Sheet Data
|
||||||||||||||||
Average interest-earning assets
|
$ | 114,839 | $ | 7,218,316 | $ | 379,212 | $ | 7,712,367 | ||||||||
Allocated capital
|
$ | 4,790 | $ | 334,582 | $ | 23,542 | $ | 362,914 | ||||||||
Performance Ratios
|
||||||||||||||||
ROE
|
(24 | )% | 56 | % | 36 | % | 54 | % | ||||||||
Net interest margin
|
1.56 | % | 1.50 | % | 3.35 | % | 1.59 | % | ||||||||
MBR margin
|
0.40 | % | 0.97 | % | 1.31 | % | 0.98 | % | ||||||||
Efficiency ratio
|
157 | % | 38 | % | 61 | % | 40 | % | ||||||||
Operating Data
|
||||||||||||||||
Loan production
|
$ | 208,142 | $ | 14,786,384 | $ | 541,270 | $ | 15,535,796 | ||||||||
Loans sold
|
$ | 206,998 | $ | 12,515,637 | $ | 673,112 | $ | 13,395,747 |
16
Specialty Consumer Home Loans Held for Sale and/or Investment | ||||||||||||||||||||
HELOCs/ |
Reverse |
|||||||||||||||||||
Seconds | Mortgages | CTP/Lot | Discontinued | Total | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||
Three Months Ended
March 31, 2007
|
||||||||||||||||||||
Operating Results
|
||||||||||||||||||||
Net interest income
|
$ | 20,890 | $ | 5,715 | $ | 15,121 | $ | 499 | $ | 42,225 | ||||||||||
Provision for loan losses
|
(170 | ) | — | (1,253 | ) | (500 | ) | (1,923 | ) | |||||||||||
Gain (loss) on sale of loans
|
6,956 | 63,096 | 9,517 | — | 79,569 | |||||||||||||||
Service fee income
|
4,510 | 7,190 | — | — | 11,700 | |||||||||||||||
Gain (loss) on sale of securities
|
67 | — | (40 | ) | — | 27 | ||||||||||||||
Other income
|
3,466 | 201 | 4,602 | — | 8,269 | |||||||||||||||
Net revenues (expense)
|
35,719 | 76,202 | 27,947 | (1 | ) | 139,867 | ||||||||||||||
Variable expenses
|
11,350 | 23,012 | 7,353 | — | 41,715 | |||||||||||||||
Deferral of expenses under
SFAS 91
|
(7,704 | ) | (7,506 | ) | (1,804 | ) | — | (17,014 | ) | |||||||||||
Fixed expenses
|
3,601 | 14,260 | 7,250 | 54 | 25,165 | |||||||||||||||
Pretax income (loss)
|
28,472 | 46,436 | 15,148 | (55 | ) | 90,001 | ||||||||||||||
Net income (loss)
|
$ | 17,339 | $ | 28,033 | $ | 9,225 | $ | (33 | ) | $ | 54,564 | |||||||||
Balance Sheet Data
|
||||||||||||||||||||
Average interest-earning assets
|
$ | 2,210,168 | $ | 983,461 | $ | 2,427,389 | $ | 34,529 | $ | 5,655,547 | ||||||||||
Allocated capital
|
227,042 | 53,790 | 111,643 | 3,145 | 395,620 | |||||||||||||||
Performance Ratios
|
||||||||||||||||||||
ROE
|
31 | % | 211 | % | 34 | % | (4 | )% | 56 | % | ||||||||||
Net interest margin
|
3.83 | % | 2.36 | % | 2.53 | % | 5.86 | % | 3.03 | % | ||||||||||
MBR margin
|
0.86 | % | 4.51 | % | 1.38 | % | N/A | 2.36 | % | |||||||||||
Efficiency ratio
|
20 | % | 39 | % | 44 | % | 11 | % | 35 | % | ||||||||||
Operating Data
|
||||||||||||||||||||
Loan production
|
$ | 1,702,862 | $ | 1,221,426 | $ | 1,263,296 | $ | — | $ | 4,187,584 | ||||||||||
Loans sold
|
$ | 1,746,946 | $ | 1,526,034 | $ | 689,785 | $ | — | $ | 3,962,765 | ||||||||||
Three Months Ended
March 31, 2006
|
||||||||||||||||||||
Operating Results
|
||||||||||||||||||||
Net interest income
|
$ | 23,806 | $ | 1,366 | $ | 11,342 | $ | 704 | $ | 37,218 | ||||||||||
Provision for loan losses
|
— | — | (869 | ) | (810 | ) | (1,679 | ) | ||||||||||||
Gain (loss) on sale of loans
|
(5,563 | ) | 28,240 | 12,325 | — | 35,002 | ||||||||||||||
Service fee income
|
1,020 | 4,437 | — | — | 5,457 | |||||||||||||||
Gain (loss) on sale of securities
|
(1,523 | ) | — | 325 | — | (1,198 | ) | |||||||||||||
Other income
|
1,991 | 411 | 5,353 | — | 7,755 | |||||||||||||||
Net revenues (expense)
|
19,731 | 34,454 | 28,476 | (106 | ) | 82,555 | ||||||||||||||
Variable expenses
|
12,307 | 16,167 | 9,796 | — | 38,270 | |||||||||||||||
Deferral of expenses under
SFAS 91
|
(8,216 | ) | (6,930 | ) | (2,181 | ) | — | (17,327 | ) | |||||||||||
Fixed expenses
|
2,656 | 11,835 | 5,109 | 84 | 19,684 | |||||||||||||||
Pretax income (loss)
|
12,984 | 13,382 | 15,752 | (190 | ) | 41,928 | ||||||||||||||
Net income (loss)
|
$ | 7,907 | $ | 8,028 | $ | 9,593 | $ | (116 | ) | $ | 25,412 | |||||||||
Balance Sheet Data
|
||||||||||||||||||||
Average interest-earning assets
|
$ | 2,979,563 | $ | 296,165 | $ | 2,106,064 | $ | 44,683 | $ | 5,426,475 | ||||||||||
Allocated capital
|
$ | 229,793 | $ | 19,504 | $ | 94,898 | $ | 3,705 | $ | 347,900 | ||||||||||
Performance Ratios
|
||||||||||||||||||||
ROE
|
14 | % | 167 | % | 41 | % | (13 | )% | 30 | % | ||||||||||
Net interest margin
|
3.24 | % | 1.87 | % | 2.18 | % | 6.39 | % | 2.78 | % | ||||||||||
MBR margin
|
0.46 | % | 2.83 | % | 1.87 | % | N/A | 1.60 | % | |||||||||||
Efficiency ratio
|
34 | % | 61 | % | 43 | % | 12 | % | 48 | % | ||||||||||
Operating Data
|
||||||||||||||||||||
Loan production
|
$ | 1,643,233 | $ | 1,118,254 | $ | 1,315,968 | $ | — | $ | 4,077,455 | ||||||||||
Loans sold
|
$ | 1,299,945 | $ | 1,045,192 | $ | 657,837 | $ | — | $ | 3,002,974 |
17
Home Loans and Related Investments | ||||||||||||||||
Retained Assets |
SFR Loans |
|||||||||||||||
and Retention |
Held for |
|||||||||||||||
Activities | MBS | Investment | Total | |||||||||||||
(Dollars in thousands) | ||||||||||||||||
Three Months Ended
March 31, 2007
|
||||||||||||||||
Operating Results
|
||||||||||||||||
Net interest income
|
$ | 4,845 | $ | 13,398 | $ | 16,461 | $ | 34,704 | ||||||||
Provision for loan losses
|
— | — | (8,500 | ) | (8,500 | ) | ||||||||||
Gain (loss) on sale of loans
|
17,261 | — | (4,967 | ) | 12,294 | |||||||||||
Service fee income
|
36,942 | — | — | 36,942 | ||||||||||||
Gain (loss) on sale of securities
|
(719 | ) | (4,655 | ) | — | (5,374 | ) | |||||||||
Other income
|
2,000 | 613 | 503 | 3,116 | ||||||||||||
Net revenues (expense)
|
60,329 | 9,356 | 3,497 | 73,182 | ||||||||||||
Variable expenses
|
4,451 | — | — | 4,451 | ||||||||||||
Deferral of expenses under
SFAS 91
|
(2,312 | ) | — | — | (2,312 | ) | ||||||||||
Fixed expenses
|
14,726 | 644 | 1,590 | 16,960 | ||||||||||||
Pretax income (loss)
|
43,464 | 8,712 | 1,907 | 54,083 | ||||||||||||
Net income (loss)
|
$ | 26,470 | $ | 5,306 | $ | 1,161 | $ | 32,937 | ||||||||
Balance Sheet Data
|
||||||||||||||||
Average interest-earning assets
|
$ | 904,721 | $ | 4,553,556 | $ | 6,698,339 | $ | 12,156,616 | ||||||||
Allocated capital
|
$ | 324,766 | $ | 164,449 | $ | 252,547 | $ | 741,762 | ||||||||
Performance Ratios
|
||||||||||||||||
ROE
|
33 | % | 13 | % | 2 | % | 18 | % | ||||||||
Net interest margin
|
2.17 | % | 1.19 | % | 1.00 | % | 1.16 | % | ||||||||
MBR margin
|
1.47 | % | N/A | N/A | 0.64 | % | ||||||||||
Efficiency ratio
|
28 | % | 7 | % | 13 | % | 23 | % | ||||||||
Operating Data
|
||||||||||||||||
Loan production
|
$ | 969,709 | $ | — | $ | — | $ | 969,709 | ||||||||
Loans sold
|
$ | 1,177,631 | $ | — | $ | 737,527 | $ | 1,915,158 | ||||||||
Three Months Ended
March 31, 2006
|
||||||||||||||||
Operating Results
|
||||||||||||||||
Net interest income
|
$ | 2,707 | $ | 17,976 | $ | 23,968 | $ | 44,651 | ||||||||
Provision for loan losses
|
— | — | (1,750 | ) | (1,750 | ) | ||||||||||
Gain (loss) on sale of loans
|
4,706 | — | 122 | 4,828 | ||||||||||||
Service fee income
|
25,041 | — | — | 25,041 | ||||||||||||
Gain (loss) on sale of securities
|
(3,594 | ) | 1,793 | 384 | (1,417 | ) | ||||||||||
Other income
|
867 | — | 332 | 1,199 | ||||||||||||
Net revenues (expense)
|
29,727 | 19,769 | 23,056 | 72,552 | ||||||||||||
Variable expenses
|
987 | — | — | 987 | ||||||||||||
Deferral of expenses under
SFAS 91
|
(827 | ) | — | — | (827 | ) | ||||||||||
Fixed expenses
|
9,794 | 735 | 857 | 11,386 | ||||||||||||
Pretax income (loss)
|
19,773 | 19,034 | 22,199 | 61,006 | ||||||||||||
Net income (loss)
|
$ | 12,042 | $ | 11,592 | $ | 13,519 | $ | 37,153 | ||||||||
Balance Sheet Data
|
||||||||||||||||
Average interest-earning assets
|
$ | 387,795 | $ | 2,869,128 | $ | 5,521,606 | $ | 8,778,529 | ||||||||
Allocated capital
|
$ | 197,253 | $ | 136,493 | $ | 219,911 | $ | 553,657 | ||||||||
Performance Ratios
|
||||||||||||||||
ROE
|
25 | % | 34 | % | 25 | % | 27 | % | ||||||||
Net interest margin
|
2.83 | % | 2.54 | % | 1.76 | % | 2.06 | % | ||||||||
MBR margin
|
1.52 | % | N/A | N/A | 1.56 | % | ||||||||||
Efficiency ratio
|
33 | % | 4 | % | 3 | % | 16 | % | ||||||||
Operating Data
|
||||||||||||||||
Loan production
|
$ | 317,525 | $ | — | $ | — | $ | 317,525 | ||||||||
Loans sold
|
$ | 309,466 | $ | — | $ | — | $ | 309,466 |
18
Specialty Commercial Loans Held for Sale and/or Investment | ||||||||||||||||||||
Warehouse |
Commercial |
|||||||||||||||||||
Single Spec | Subdivision | lending | lending | Total | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||
Three Months Ended
March 31, 2007
|
||||||||||||||||||||
Operating Results
|
||||||||||||||||||||
Net interest income
|
$ | 2,736 | $ | 15,119 | $ | 1,466 | $ | 1 | $ | 19,322 | ||||||||||
Provision for loan losses
|
(149 | ) | — | (115 | ) | — | (264 | ) | ||||||||||||
Gain (loss) on sale of loans
|
— | — | — | — | — | |||||||||||||||
Service fee income
|
— | — | — | — | — | |||||||||||||||
Gain (loss) on sale of securities
|
— | — | — | — | — | |||||||||||||||
Other income
|
710 | 294 | 691 | 2 | 1,697 | |||||||||||||||
Net revenues (expense)
|
3,297 | 15,413 | 2,042 | 3 | 20,755 | |||||||||||||||
Variable expenses
|
729 | 2,426 | — | — | 3,155 | |||||||||||||||
Deferral of expenses under
SFAS 91
|
(94 | ) | (1,724 | ) | — | — | (1,818 | ) | ||||||||||||
Fixed expenses
|
564 | 3,644 | 854 | 1,106 | 6,168 | |||||||||||||||
Pretax income (loss)
|
2,098 | 11,067 | 1,188 | (1,103 | ) | 13,250 | ||||||||||||||
Net income (loss)
|
$ | 1,278 | $ | 6,740 | $ | 723 | $ | (672 | ) | $ | 8,069 | |||||||||
Balance Sheet Data
|
||||||||||||||||||||
Average interest-earning assets
|
$ | 212,351 | $ | 1,182,040 | $ | 229,115 | $ | 22 | $ | 1,623,528 | ||||||||||
Allocated capital
|
$ | 15,549 | $ | 106,815 | $ | 18,300 | $ | 3 | $ | 140,667 | ||||||||||
Performance Ratios
|
||||||||||||||||||||
ROE
|
33 | % | 26 | % | 16 | % | N/A | 23 | % | |||||||||||
Net interest margin
|
5.23 | % | 5.19 | % | 2.59 | % | N/A | 4.83 | % | |||||||||||
Efficiency ratio
|
35 | % | 28 | % | 40 | % | N/A | 36 | % | |||||||||||
Operating Data
|
N/A | |||||||||||||||||||
Loan production
|
$ | 65,898 | $ | 359,776 | $ | — | $ | 1,000 | $ | 426,674 | ||||||||||
Loans sold
|
$ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||
Three Months Ended
March 31, 2006
|
||||||||||||||||||||
Operating Results
|
||||||||||||||||||||
Net interest income
|
$ | 3,471 | $ | 12,665 | $ | 414 | $ | — | $ | 16,550 | ||||||||||
Provision for loan losses
|
(72 | ) | (250 | ) | (71 | ) | — | (393 | ) | |||||||||||
Gain (loss) on sale of loans
|
— | — | — | — | — | |||||||||||||||
Service fee income
|
— | — | — | — | — | |||||||||||||||
Gain (loss) on sale of securities
|
— | — | — | — | — | |||||||||||||||
Other income
|
877 | 236 | 295 | — | 1,408 | |||||||||||||||
Net revenues (expense)
|
4,276 | 12,651 | 638 | — | 17,565 | |||||||||||||||
Variable expenses
|
630 | 2,628 | — | — | 3,258 | |||||||||||||||
Deferral of expenses under
SFAS 91
|
(77 | ) | (1,450 | ) | — | — | (1,527 | ) | ||||||||||||
Fixed expenses
|
366 | 2,152 | 822 | — | 3,340 | |||||||||||||||
Pretax income (loss)
|
3,357 | 9,321 | (184 | ) | — | 12,494 | ||||||||||||||
Net income (loss)
|
$ | 2,044 | $ | 5,676 | $ | (112 | ) | $ | — | $ | 7,608 | |||||||||
Balance Sheet Data
|
||||||||||||||||||||
Average interest-earning assets
|
$ | 241,060 | $ | 971,064 | $ | 56,218 | $ | — | $ | 1,268,342 | ||||||||||
Allocated capital
|
$ | 18,479 | $ | 95,000 | $ | 5,513 | $ | — | $ | 118,992 | ||||||||||
Performance Ratios
|
||||||||||||||||||||
ROE
|
45 | % | 24 | % | N/A | N/A | 26 | % | ||||||||||||
Net interest margin
|
5.84 | % | 5.29 | % | N/A | N/A | 5.29 | % | ||||||||||||
Efficiency ratio
|
21 | % | 26 | % | N/A | N/A | 28 | % | ||||||||||||
Operating Data
|
||||||||||||||||||||
Loan production
|
$ | 46,489 | $ | 362,785 | $ | — | $ | — | $ | 409,274 | ||||||||||
Loans sold
|
$ | — | $ | — | $ | — | $ | — | $ | — |
19
Servicing OH | MB OH | Deposit OH | Corporate OH | Total Overhead | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||
Three Months Ended
March 31, 2007
|
||||||||||||||||||||
Operating Results
|
||||||||||||||||||||
Net interest income
|
$ | 72 | $ | (14 | ) | $ | 5,544 | $ | (4,282 | ) | $ | 1,320 | ||||||||
Provision for loan losses
|
— | — | — | — | — | |||||||||||||||
Gain (loss) on sale of loans
|
— | — | — | — | — | |||||||||||||||
Service fee income
|
— | — | — | 545 | 545 | |||||||||||||||
Gain (loss) on sale of securities
|
— | — | — | — | — | |||||||||||||||
Other income
|
1,132 | 74 | 958 | 507 | 2,671 | |||||||||||||||
Net revenues (expense)
|
1,204 | 60 | 6,502 | (3,230 | ) | 4,536 | ||||||||||||||
Variable expenses
|
— | — | — | — | — | |||||||||||||||
Deferral of expenses under
SFAS 91
|
— | — | — | — | — | |||||||||||||||
Fixed expenses
|
6,287 | 10,248 | 12,045 | 44,365 | 72,945 | |||||||||||||||
Pretax income (loss)
|
(5,083 | ) | (10,188 | ) | (5,543 | ) | (47,595 | ) | (68,409 | ) | ||||||||||
Net income (loss)
|
$ | (3,096 | ) | $ | (6,204 | ) | $ | (3,376 | ) | $ | (28,671 | ) | $ | (41,347 | ) | |||||
Balance Sheet Data
|
||||||||||||||||||||
Average interest-earning assets
|
$ | — | $ | 2,623 | $ | 179 | $ | 378,514 | $ | 381,316 | ||||||||||
Allocated capital
|
$ | (488 | ) | $ | 7,125 | $ | 2,057 | $ | 245,454 | $ | 254,148 | |||||||||
Performance Ratios
|
||||||||||||||||||||
ROE
|
N/A | N/A | N/A | N/A | N/A | |||||||||||||||
Net interest margin
|
N/A | N/A | N/A | N/A | N/A | |||||||||||||||
Efficiency ratio
|
N/A | N/A | N/A | N/A | N/A | |||||||||||||||
Operating Data
|
N/A | N/A | N/A | N/A | N/A | |||||||||||||||
Loan production
|
$ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||
Loans sold
|
$ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||
Three Months Ended
March 31, 2006
|
||||||||||||||||||||
Operating Results
|
||||||||||||||||||||
Net interest income
|
$ | (32 | ) | $ | (114 | ) | $ | 2,898 | $ | (1,795 | ) | $ | 957 | |||||||
Provision for loan losses
|
— | — | — | — | — | |||||||||||||||
Gain (loss) on sale of loans
|
— | — | — | — | — | |||||||||||||||
Service fee income
|
— | — | — | 391 | 391 | |||||||||||||||
Gain (loss) on sale of securities
|
— | — | — | — | — | |||||||||||||||
Other income
|
669 | 197 | 790 | (524 | ) | 1,132 | ||||||||||||||
Net revenues (expense)
|
637 | 83 | 3,688 | (1,928 | ) | 2,480 | ||||||||||||||
Variable expenses
|
— | — | — | — | — | |||||||||||||||
Deferral of expenses under
SFAS 91
|
— | — | — | — | — | |||||||||||||||
Fixed expenses
|
4,258 | 9,513 | 8,867 | 38,133 | 60,771 | |||||||||||||||
Pretax income (loss)
|
(3,621 | ) | (9,430 | ) | (5,179 | ) | (40,061 | ) | (58,291 | ) | ||||||||||
Net income (loss)
|
$ | (2,205 | ) | $ | (5,743 | ) | $ | (3,154 | ) | $ | (24,916 | ) | $ | (36,018 | ) | |||||
Balance Sheet Data
|
||||||||||||||||||||
Average interest-earning assets
|
$ | — | $ | 3,614 | $ | 192 | $ | 33,481 | $ | 37,287 | ||||||||||
Allocated capital
|
$ | 270 | $ | 12,239 | $ | 1,792 | $ | 157,210 | $ | 171,511 | ||||||||||
Performance Ratios
|
||||||||||||||||||||
ROE
|
N/A | N/A | N/A | N/A | N/A | |||||||||||||||
Net interest margin
|
N/A | N/A | N/A | N/A | N/A | |||||||||||||||
Efficiency ratio
|
N/A | N/A | N/A | N/A | N/A | |||||||||||||||
Operating Data
|
||||||||||||||||||||
Loan production
|
$ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||
Loans sold
|
$ | — | $ | — | $ | — | $ | — | $ | — |
20
Total Assets | Core | Risk-Based | ||||||||||||||||||||||||||||||||||||||
% of |
Avg. |
% of |
Avg. |
% of |
||||||||||||||||||||||||||||||||||||
Average |
Total |
Allocated |
Total |
Capital/ |
Allocated |
Total |
Capital/ |
|||||||||||||||||||||||||||||||||
Assets | Assets | Capital | Capital | Assets | ROE | Capital | Capital | Assets | ROE | |||||||||||||||||||||||||||||||
($ in thousands) | ||||||||||||||||||||||||||||||||||||||||
Mortgage
Banking:
|
||||||||||||||||||||||||||||||||||||||||
Consumer Direct
|
$ | 138,984 | 0.4 | % | $ | 7,783 | 0.4 | % | 5.6 | % | 6 | % | $ | 6,552 | 0.3 | % | 4.7 | % | 7 | % | ||||||||||||||||||||
Retail
|
18,142 | 0.1 | % | 1,016 | 0.0 | % | 5.6 | % | N/A | 845 | 0.0 | % | 4.7 | % | N/A | |||||||||||||||||||||||||
Wholesale
|
4,677,347 | 13.2 | % | 261,931 | 12.9 | % | 5.6 | % | 20 | % | 234,272 | 11.5 | % | 5.0 | % | 22 | % | |||||||||||||||||||||||
Correspondent
|
1,230,616 | 3.5 | % | 68.914 | 3.4 | % | 5.6 | % | 16 | % | 64,391 | 3.2 | % | 5.2 | % | 16 | % | |||||||||||||||||||||||
Conduit
|
5,773,537 | 16.3 | % | 323,318 | 15.9 | % | 5.6 | % | 2 | % | 239,364 | 11.8 | % | 4.1 | % | 1 | % | |||||||||||||||||||||||
Total Mortgage
Professionals
|
11,699,642 | 33.1 | % | 655,179 | 32.2 | % | 5.6 | % | 10 | % | 538,872 | 26.5 | % | 4.6 | % | 12 | % | |||||||||||||||||||||||
Financial Freedom
|
1,226,568 | 3.5 | % | 134,384 | 6.6 | % | 11.0 | % | 85 | % | 134,384 | 6.6 | % | 11.0 | % | 85 | % | |||||||||||||||||||||||
Total Production
Divisions
|
13,065,194 | 37.0 | % | 797,346 | 39.2 | % | 6.1 | % | 23 | % | 679,808 | 33.4 | % | 5.2 | % | 26 | % | |||||||||||||||||||||||
Mortgage Servicing Rights
|
2,520,626 | 7.1 | % | 250,046 | 12.3 | % | 9.9 | % | 26 | % | 300,419 | 14.8 | % | 11.9 | % | 22 | % | |||||||||||||||||||||||
Servicing/Customer Retention
|
696,988 | 2.0 | % | 39,031 | 1.9 | % | 5.6 | % | 91 | % | 31,666 | 1.6 | % | 4.5 | % | 111 | % | |||||||||||||||||||||||
Total Mortgage
Servicing
|
3,217,614 | 9.1 | % | 289,077 | 14.2 | % | 9.0 | % | 34 | % | 332,085 | 16.3 | % | 10.3 | % | 30 | % | |||||||||||||||||||||||
Mortgage Bank Overhead
|
151,288 | 0.4 | % | 8,472 | 0.4 | % | 5.6 | % | N/A | 6,637 | 0.3 | % | 4.4 | % | N/A | |||||||||||||||||||||||||
Total Consumer Mortgage
Banking
|
16,434,096 | 46.5 | % | 1,094,895 | 53.9 | % | 6.7 | % | 22 | % | 1,018,530 | 50.1 | % | 6.2 | % | 24 | % | |||||||||||||||||||||||
Commercial Mortgage Banking
|
37 | 0.0 | % | 2 | 0.0 | % | 5.4 | % | N/A | 3 | 0.0 | % | 8.1 | % | N/A | |||||||||||||||||||||||||
Total Mortgage Banking
|
16,434,133 | 46.5 | % | 1,094,897 | 53.9 | % | 6.7 | % | 22 | % | 1,018,533 | 50.1 | % | 6.2 | % | 23 | % | |||||||||||||||||||||||
Thrift:
|
||||||||||||||||||||||||||||||||||||||||
Investment grade securities
|
4,432,220 | 12.5 | % | 248,204 | 12.2 | % | 5.6 | % | 9 | % | 82,473 | 4.1 | % | 1.9 | % | 21 | % | |||||||||||||||||||||||
Non-investment grade and residuals
|
313,441 | 0.9 | % | 17,553 | 0.9 | % | 5.6 | % | 104 | % | 136,981 | 6.7 | % | 43.7 | % | 16 | % | |||||||||||||||||||||||
Total Mortgage-Backed
Securities
|
4,745,661 | 13.4 | % | 265,757 | 13.1 | % | 5.6 | % | 15 | % | 219,454 | 10.8 | % | 4.6 | % | 18 | % | |||||||||||||||||||||||
Consumer lending portfolio
|
||||||||||||||||||||||||||||||||||||||||
Prime SFR mortgage loans
|
6,757,210 | 19.1 | % | 378,404 | 18.6 | % | 5.6 | % | 1 | % | 253,595 | 12.5 | % | 3.8 | % | — | ||||||||||||||||||||||||
Home equity division
|
1,609,056 | 4.6 | % | 90,477 | 4.5 | % | 5.6 | % | 23 | % | 122,934 | 6.0 | % | 7.6 | % | 17 | % | |||||||||||||||||||||||
Total Consumer Loans
|
8,366,266 | 23.7 | % | 468,881 | 23.1 | % | 5.6 | % | 5 | % | 376,529 | 18.5 | % | 4.5 | % | 6 | % | |||||||||||||||||||||||
Consumer construction division
|
2,651,736 | 7.5 | % | 148,497 | 7.3 | % | 5.6 | % | 21 | % | 127,733 | 6.3 | % | 4.8 | % | 24 | % | |||||||||||||||||||||||
Total Consumer Thrift
Activities
|
11,018,002 | 31.2 | % | 617,378 | 30.4 | % | 5.6 | % | 9 | % | 504,262 | 24.8 | % | 4.6 | % | 10 | % | |||||||||||||||||||||||
Home builder division
|
1,171,999 | 3.3 | % | 65,632 | 3.2 | % | 5.6 | % | 40 | % | 106,815 | 5.3 | % | 9.1 | % | 26 | % | |||||||||||||||||||||||
Warehouse Lending
|
229,385 | 0.6 | % | 12,846 | 0.6 | % | 5.6 | % | 21 | % | 18,300 | 0.9 | % | 8.0 | % | 16 | % | |||||||||||||||||||||||
Total Commercial Thrift
Activities
|
1,401,384 | 4.0 | % | 78,478 | 3.9 | % | 5.6 | % | 37 | % | 125,115 | 6.2 | % | 8.9 | % | 24 | % | |||||||||||||||||||||||
Discontinued products
|
30,192 | 0.1 | % | 1,691 | 0.1 | % | 5.6 | % | (11 | )% | 3,145 | 0.2 | % | 10.4 | % | (4 | )% | |||||||||||||||||||||||
Total Thrift
Activities
|
17,195,239 | 48.7 | % | 963,304 | 47.4 | % | 5.6 | % | 13 | % | 851,976 | 41.9 | % | 5.0 | % | 14 | % | |||||||||||||||||||||||
Consumer Bank — Deposits
|
50,341 | 0.1 | % | 2,819 | 0.1 | % | 5.6 | % | N/A | 2,057 | 0.1 | % | 4.1 | % | N/A | |||||||||||||||||||||||||
Treasury
|
— | — | — | — | N/A | N/A | — | — | N/A | N/A | ||||||||||||||||||||||||||||||
Eliminations
|
— | — | — | — | N/A | N/A | — | — | N/A | N/A | ||||||||||||||||||||||||||||||
Total Operating
Activities
|
33,679,713 | 95.3 | % | 2,061,020 | 101.4 | % | 6.1 | % | 16 | % | 1,872,566 | 92.1 | % | 5.6 | % | 18 | % | |||||||||||||||||||||||
Corporate overhead
|
1,661,208 | 4.7 | % | (28,121 | ) | (1.4 | )% | (1.7 | )% | N/A | 160,333 | 7.9 | % | 9.7 | % | N/A | % | |||||||||||||||||||||||
Total Company
|
$ | 35,340,921 | 100.0 | % | $ | 2,032,899 | 100.0 | % | 5.8 | % | 10 | % | $ | 2,032,899 | 100.0 | % | 5.8 | % | 10 | % | ||||||||||||||||||||
21
Three Months Ended | ||||||||||||||||||||
March 31, |
March 31, |
Percent |
December 31, |
Percent |
||||||||||||||||
2007 | 2006 | Change | 2006 | Change | ||||||||||||||||
(Dollars in millions) | ||||||||||||||||||||
Production by
Channel:
|
||||||||||||||||||||
SFR Mortgage Loan
Production:
|
||||||||||||||||||||
Mortgage Professionals Group:
|
||||||||||||||||||||
Wholesale(1)
|
$ | 10,632 | $ | 8,781 | 21 | % | $ | 9,972 | 7 | % | ||||||||||
Correspondent
|
3,024 | 2,276 | 33 | % | 2,957 | 2 | % | |||||||||||||
Conduit
|
8,368 | 6,136 | 36 | % | 9,416 | (11 | )% | |||||||||||||
Retail
|
49 | — | N/M | 7 | 543 | % | ||||||||||||||
Consumer Direct
|
320 | 525 | (39 | )% | 418 | (23 | )% | |||||||||||||
Financial Freedom
|
1,221 | 1,118 | 9 | % | 1,441 | (15 | )% | |||||||||||||
Servicing Retention
|
1,118 | 427 | 162 | % | 1,010 | 11 | % | |||||||||||||
Home Equity Division
|
25 | 30 | (17 | )% | 17 | 47 | % | |||||||||||||
Consumer Construction and Lot
|
812 | 684 | 19 | % | 708 | 15 | % | |||||||||||||
Total SFR Mortgage Loan Production
|
25,569 | 19,977 | 28 | % | 25,946 | (1 | )% | |||||||||||||
Commercial Loan
Production:
|
||||||||||||||||||||
Commercial Real Estate
|
1 | — | N/M | — | N/M | |||||||||||||||
Builder Construction
|
360 | 363 | (1 | )% | 382 | (6 | )% | |||||||||||||
Total Production
|
$ | 25,930 | $ | 20,340 | 27 | % | $ | 26,328 | (2 | )% | ||||||||||
(1) | Wholesale channel includes $1.3 billion, $627 million, and $1.1 billion of production from wholesale inside sales for the quarters ended March 31, 2007 and 2006 and December 31, 2006, respectively. The wholesale inside sales force focuses on small and geographically remote mortgage brokers through centralized in-house sales personnel instead of field sales personnel. |
22
Three Months Ended | ||||||||||||||||||||
March 31, |
March 31, |
Percent |
December 31, |
Percent |
||||||||||||||||
2007 | 2006 | Change | 2006 | Change | ||||||||||||||||
Key Production
Drivers:
|
||||||||||||||||||||
Active customers(1)
|
8,290 | 7,174 | 16 | % | 7,927 | 5 | % | |||||||||||||
Sales personnel
|
1,182 | 811 | 46 | % | 1,025 | 15 | % | |||||||||||||
Number of regional offices
|
16 | 13 | 23 | % | 16 | — |
(1) | Active customers are defined as customers who funded at least one loan during the most recent 90-day period. |
Three Months Ended | ||||||||||||||||||||
March 31, |
March 31, |
Percent |
December 31, |
Percent |
||||||||||||||||
2007 | 2006 | Change | 2006 | Change | ||||||||||||||||
(Dollars in millions) | ||||||||||||||||||||
Production by Product
Type:
|
||||||||||||||||||||
Standard First Mortgage Products:
|
||||||||||||||||||||
Alt-A
|
$ | 19,996 | $ | 15,449 | 29 | % | $ | 20,504 | (2 | )% | ||||||||||
Agency conforming
|
723 | 279 | 159 | % | 474 | 53 | % | |||||||||||||
Subprime
|
1,084 | 554 | 96 | % | 886 | 22 | % | |||||||||||||
Total standard first mortgage
products (S&P evaluated)
|
21,803 | 16,282 | 34 | % | 21,864 | — | ||||||||||||||
Specialty Consumer Home Mortgage
Products:
|
||||||||||||||||||||
Home equity line of
credit(1)/Seconds
|
1,703 | 1,643 | 4 | % | 1,856 | (8 | )% | |||||||||||||
Reverse mortgages
|
1,221 | 1,118 | 9 | % | 1,441 | (15 | )% | |||||||||||||
Consumer construction(1)
|
842 | 934 | (10 | )% | 785 | 7 | % | |||||||||||||
Subtotal SFR mortgage production
|
25,569 | 19,977 | 28 | % | 25,946 | (1 | )% | |||||||||||||
Commercial Loan Products:
|
||||||||||||||||||||
Commercial Real Estate
|
1 | — | N/M | — | N/M | |||||||||||||||
Builder construction commitments(1)
|
360 | 363 | (1 | )% | 382 | (6 | )% | |||||||||||||
Total production
|
$ | 25,930 | $ | 20,340 | 27 | % | $ | 26,328 | (2 | )% | ||||||||||
(1) | Amounts represent total commitments. |
23
As of and for the Three Months Ended | ||||||||||||||||||||
March 31, |
March 31, |
Percent |
December 31, |
Percent |
||||||||||||||||
2007 | 2006 | Change | 2006 | Change | ||||||||||||||||
(Dollars in millions) | ||||||||||||||||||||
Production and Pipeline by
Purpose:
|
||||||||||||||||||||
SFR mortgage loan
production:
|
||||||||||||||||||||
Purchase transactions
|
$ | 9,274 | $ | 7,778 | 19 | % | $ | 9,445 | (2 | )% | ||||||||||
Cash-out refinance transactions
|
11,226 | 9,779 | 15 | % | 11,956 | (6 | )% | |||||||||||||
Rate/term refinance transactions
|
5,069 | 2,420 | 109 | % | 4,545 | 12 | % | |||||||||||||
Total single-family mortgage
production
|
$ | 25,569 | $ | 19,977 | 28 | % | $ | 25,946 | (1 | )% | ||||||||||
% purchase and cash-out
refinance transactions
|
80 | % | 88 | % | 82 | % | ||||||||||||||
Mortgage industry market
share
|
3.92 | % | 3.19 | % | 23 | % | 3.64 | % | 8 | % | ||||||||||
Mortgage pipeline:
|
||||||||||||||||||||
Purchase transactions
|
$ | 5,278 | $ | 4,517 | 17 | % | $ | 3,914 | 35 | % | ||||||||||
Cash-out refinance transactions
|
5,054 | 4,558 | 11 | % | 4,193 | 21 | % | |||||||||||||
Rate/term refinance transactions
|
2,512 | 1,349 | 86 | % | 1,792 | 40 | % | |||||||||||||
Total specific rate locks
|
12,844 | 10,424 | 23 | % | 9,899 | 30 | % | |||||||||||||
Non-specific rate locks on bulk
purchases
|
3,268 | 1,257 | 160 | % | 1,922 | 70 | % | |||||||||||||
Total pipeline at period end(1)
|
$ | 16,112 | $ | 11,681 | 38 | % | $ | 11,821 | 36 | % | ||||||||||
(1) | Total pipeline of loans in process includes rate lock commitments we have provided on loans that are specifically identified or non-specific bulk packages, and loan applications we have received for which the borrower has not yet locked in the interest rate commitment. Non-specific bulk packages represent pools of loans we have committed to purchase, where the pool characteristics are specified but the actual loans are not. |
Three Months Ended | ||||||||||||
March 31, |
March 31, |
December 31, |
||||||||||
2007 | 2006 | 2006 | ||||||||||
SFR Mortgage Production by
Amortization Type:
|
||||||||||||
Fixed-rate mortgages
|
25 | % | 21 | % | 22 | % | ||||||
Intermediate term fixed-rate loans
|
7 | % | 7 | % | 7 | % | ||||||
Interest-only loans
|
47 | % | 32 | % | 39 | % | ||||||
Pay option ARMs
|
11 | % | 27 | % | 21 | % | ||||||
Other ARMs
|
10 | % | 13 | % | 11 | % | ||||||
100 | % | 100 | % | 100 | % | |||||||
24
Three Months Ended | ||||||||||||
March 31, |
March 31, |
December 31, |
||||||||||
2007 | 2006 | 2006 | ||||||||||
Geographic
distribution:
|
||||||||||||
California
|
45 | % | 44 | % | 47 | % | ||||||
Florida
|
8 | % | 9 | % | 7 | % | ||||||
New York
|
6 | % | 6 | % | 6 | % | ||||||
New Jersey
|
4 | % | 4 | % | 4 | % | ||||||
Maryland
|
3 | % | 3 | % | 4 | % | ||||||
Other
|
34 | % | 34 | % | 32 | % | ||||||
Total
|
100 | % | 100 | % | 100 | % | ||||||
Type 1
|
Borrower documents income, employment and assets. Lender verifiers income, employment, assets, credit history and home value (by appraisal). | |
Type 2
|
Borrower states income and documents employment and assets. Lender assesses income for reasonableness and verifies employment, assets, credit history and home value (by appraisal). | |
Type 3
|
Borrower does not document or state income but does document employment and assets. Lender verifies employment, assets, credit history and home value (by appraisal). | |
Type 4
|
Borrower does not document or state income or assets. Lender verifies credit history and home value (by appraisal). | |
Type 5
|
Reverse mortgages. Borrower does not document or state income or assets. Lender verifies home value (by appraisal). |
Documentation |
||||||||||||||||||||||||||||
Type/CLTV Ratio
|
<60 | ³60<70 | ³70£80 | >80<90 | ³90£95 | >95£100 | Total | |||||||||||||||||||||
1
|
2 | % | 2 | % | 11 | % | 1 | % | 2 | % | 2 | % | 20 | % | ||||||||||||||
2
|
5 | % | 6 | % | 30 | % | 2 | % | 3 | % | 7 | % | 53 | % | ||||||||||||||
3
|
1 | % | 1 | % | 6 | % | — | 1 | % | 2 | % | 11 | % | |||||||||||||||
4
|
3 | % | 3 | % | 5 | % | — | — | — | 11 | % | |||||||||||||||||
5
|
4 | % | 1 | % | — | — | — | — | 5 | % | ||||||||||||||||||
Total
|
15 | % | 13 | % | 52 | % | 3 | % | 6 | % | 11 | % | 100 | % | ||||||||||||||
Weighted Average CLTV
ratio
|
44 | % | 65 | % | 78 | % | 85 | % | 93 | % | 76 | % | 74 | % | ||||||||||||||
Documentation |
Reverse |
|||||||||||||||||||||||
Type/FICO
|
<620 | ³620<660 | ³660£700 | ³700 | Mortgage | Total | ||||||||||||||||||
1
|
2 | % | 3 | % | 4 | % | 11 | % | — | 20 | % | |||||||||||||
2
|
2 | % | 8 | % | 16 | % | 27 | % | — | 53 | % | |||||||||||||
3
|
— | 2 | % | 3 | % | 6 | % | — | 11 | % | ||||||||||||||
4
|
— | 2 | % | 3 | % | 6 | % | — | 11 | % | ||||||||||||||
5
|
— | — | — | — | 5 | % | 5 | % | ||||||||||||||||
Total
|
4 | % | 15 | % | 26 | % | 50 | % | 5 | % | 100 | % | ||||||||||||
25
Three Months Ended | ||||||||||||||||||||||||
March 31, 2007 | March 31, 2006 | December 31, 2006 | ||||||||||||||||||||||
Average |
Average |
Average |
||||||||||||||||||||||
Lifetime |
Percent of |
Lifetime |
Percent of |
Lifetime |
Percent of |
|||||||||||||||||||
Loss Rate | Total | Loss Rate | Total | Loss Rate | Total | |||||||||||||||||||
(Dollars in millions) | ||||||||||||||||||||||||
S&P Lifetime Loss
Estimate(1) by Product Type:
|
||||||||||||||||||||||||
Agency conforming equivalent
(<48 bps)
|
0.23 | % | 53 | % | 0.22 | % | 45 | % | 0.23 | % | 48 | % | ||||||||||||
Prime Alt-A equivalent
(48-135 bps)
|
0.74 | % | 40 | % | 0.78 | % | 47 | % | 0.75 | % | 44 | % | ||||||||||||
Subprime equivalent
(>135 bps)
|
6.05 | % | 7 | % | 3.34 | % | 8 | % | 5.12 | % | 8 | % | ||||||||||||
Total S&P lifetime loss
estimate
|
0.85 | % | 100 | % | 0.74 | % | 100 | % | 0.84 | % | 100 | % | ||||||||||||
Total S&P evaluated production
|
$ | 21,803 | $ | 16,282 | $ | 21,864 | ||||||||||||||||||
(1) | While our production is evaluated using the S&P Levels model, the data are not audited or endorsed by S&P. S&P evaluated production excludes second liens, HELOC, reverse mortgages, and construction loans. In the third quarter of 2006, we adopted version 5.7 of the S&P Levels model. The average lifetime loss for the first quarter of 2006 has been restated utilizing the new model. |
Type 1 | Type 2 | Type 3 | Type 4 | Type 5 | Total | |||||||||||||||||||||||||||||||||||||||||||||||
Average |
Percent |
Average |
Percent |
Average |
Percent |
Average |
Percent |
Average |
Percent |
Average |
Percent |
|||||||||||||||||||||||||||||||||||||||||
Lifetime |
of |
Lifetime |
of |
Lifetime |
of |
Lifetime |
of |
Lifetime |
of |
Lifetime |
of |
|||||||||||||||||||||||||||||||||||||||||
Loss Rate | Total | Loss Rate | Total | Loss Rate | Total | Loss Rate | Total | Loss Rate | Total | Loss Rate | Total | |||||||||||||||||||||||||||||||||||||||||
S&P Lifetime Loss Estimates
by Documentation Type
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Agency conforming equivalent
(<48bps)
|
0.23 | % | 13 | % | 0.24 | % | 26 | % | 0.25 | % | 5 | % | 0.16 | % | 9 | % | — | — | 0.23 | % | 53 | % | ||||||||||||||||||||||||||||||
Prime Alt-A Equivalent
(48-135 bps)
|
0.71 | % | 6 | % | 0.75 | % | 24 | % | 0.25 | % | 6 | % | 0.71 | % | 4 | % | — | — | 0.74 | % | 40 | % | ||||||||||||||||||||||||||||||
Subprime Equivalent (>135bps)
|
7.79 | % | 3 | % | 5.81 | % | 4 | % | 2.08 | % | — | 2.04 | % | — | — | — | 6.05 | % | 7 | % | ||||||||||||||||||||||||||||||||
Total
|
1.18 | % | 22 | % | 0.90 | % | 54 | % | 0.56 | % | 11 | % | 0.35 | % | 13 | % | — | — | 0.85 | % | 100 | % | ||||||||||||||||||||||||||||||
Three Months Ended | ||||||||||||||||||||||||||||||||||||
March 31, 2007 | March 31, 2006 | December 31, 2006 | ||||||||||||||||||||||||||||||||||
Production | FICO | CLTV(2) | Production | FICO | CLTV(2) | Production | FICO | CLTV(2) | ||||||||||||||||||||||||||||
Total production
|
$ | 25,930 | N/A | N/A | $ | 20,340 | N/A | N/A | $ | 26,328 | N/A | N/A | ||||||||||||||||||||||||
Less:
|
||||||||||||||||||||||||||||||||||||
Home equity line of
credit(1)/Seconds
|
1,703 | 706 | 91 | % | 1,643 | 708 | 87 | 1,856 | 709 | 90 | % | |||||||||||||||||||||||||
Reverse mortgages
|
1,221 | N/A | 54 | % | 1,118 | N/A | 55 | 1,441 | N/A | 54 | % | |||||||||||||||||||||||||
Consumer construction(1)
|
842 | 722 | 76 | % | 934 | 720 | 76 | 785 | 718 | 74 | % | |||||||||||||||||||||||||
Commercial Real Estate
|
1 | N/A | 45 | % | — | N/A | N/A | — | N/A | N/A | ||||||||||||||||||||||||||
Builder construction commitments(1)
|
360 | N/A | 75 | % | 363 | N/A | 74 | 382 | N/A | 77 | % | |||||||||||||||||||||||||
Total S&P evaluated production
|
$ | 21,803 | 704 | 80 | % | $ | 16,282 | 697 | 80 | $ | 21,864 | 703 | 81 | % | ||||||||||||||||||||||
(1) | Amounts represent total commitments. | |
(2) | Combined loan-to-value ratio for loans in the second lien position is used to calculate weighted average original loan-to-value ratio for the portfolio. |
26
Three Months Ended | ||||||||||||||||||||
March 31, |
March 31, |
Percent |
December 31, |
Percent |
||||||||||||||||
2007 | 2006 | Change | 2006 | Change | ||||||||||||||||
(Dollars in millions) | ||||||||||||||||||||
Total loans sold
|
$ | 24,537 | $ | 16,708 | 47 | % | $ | 23,417 | 5 | % | ||||||||||
Ratios:
|
||||||||||||||||||||
Gross MBR margin before hedging
|
0.76 | % | 0.86 | % | (12 | )% | 0.88 | % | (14 | )% | ||||||||||
Net MBR margin after hedging
|
0.68 | % | 1.10 | % | (38 | )% | 0.91 | % | (25 | )% |
Three Months Ended | ||||||||||||
March 31, |
March 31, |
December 31, |
||||||||||
2007 | 2006 | 2006 | ||||||||||
MBR Margin by
Channel:
|
||||||||||||
Consumer Direct
|
1.30 | % | 1.94 | % | 1.72 | % | ||||||
Wholesale
|
0.66 | % | 1.27 | % | 1.02 | % | ||||||
Correspondent
|
0.30 | % | 0.66 | % | 0.28 | % | ||||||
Conduit
|
0.12 | % | 0.40 | % | 0.40 | % | ||||||
Financial Freedom
|
4.51 | % | 2.83 | % | 4.49 | % | ||||||
Other
|
0.55 | % | 1.26 | % | 1.18 | % | ||||||
Total MBR margin
|
0.68 | % | 1.10 | % | 0.91 | % | ||||||
MBR Margin by
Product:
|
||||||||||||
Agency Conforming
|
(0.05 | )% | 0.40 | % | 0.26 | % | ||||||
Alt-A
|
0.38 | % | 0.97 | % | 0.62 | % | ||||||
Subprime
|
(0.14 | )% | 1.31 | % | 1.20 | % | ||||||
HELOC/Seconds
|
0.86 | % | 0.46 | % | 0.84 | % | ||||||
Reverse Mortgages
|
4.51 | % | 2.83 | % | 4.49 | % | ||||||
CTP/Lot
|
1.38 | % | 1.87 | % | 1.94 | % | ||||||
Other
|
0.64 | % | 1.56 | % | 1.68 | % | ||||||
Total MBR margin
|
0.68 | % | 1.10 | % | 0.91 | % |
27
Three Months Ended | ||||||||||||
March 31, |
March 31, |
December 31, |
||||||||||
2007 | 2006 | 2006 | ||||||||||
(Dollars in millions) | ||||||||||||
Distribution of Loan Sales
by Channel:
|
||||||||||||
Sales of government-sponsored
enterprises (“GSEs”) equivalent loans
|
29 | % | 21 | % | 23 | % | ||||||
Private-label securitizations
|
30 | % | 38 | % | 32 | % | ||||||
Whole loan sales, servicing
retained
|
38 | % | 36 | % | 40 | % | ||||||
Whole loan sales, servicing
released
|
1 | % | 2 | % | 2 | % | ||||||
Subtotal sales
|
98 | % | 97 | % | 97 | % | ||||||
Investment portfolio acquisitions
|
2 | % | 3 | % | 3 | % | ||||||
Total loan distribution percentage
|
100 | % | 100 | % | 100 | % | ||||||
Total loan distribution
|
$ | 24,933 | $ | 17,319 | $ | 24,098 | ||||||
28
Three Months Ended | ||||||||||||
March 31, |
March 31, |
December 31, |
||||||||||
2007 | 2006 | 2006 | ||||||||||
(Dollars in millions) | ||||||||||||
Servicing Portfolio
|
||||||||||||
Unpaid principal balance at
beginning of period
|
$ | 139,817 | $ | 84,495 | $ | 124,395 | ||||||
Additions
|
24,690 | 16,691 | 23,415 | |||||||||
Loan payments and prepayments
|
(8,363 | ) | (4,674 | ) | (7,993 | ) | ||||||
Unpaid principal balance at end of
period
|
$ | 156,144 | $ | 96,512 | $ | 139,817 | ||||||
As of | ||||||||||||
March 31, |
March 31, |
December 31, |
||||||||||
2007 | 2006 | 2006 | ||||||||||
By Product
Type:
|
||||||||||||
Fixed rate mortgages
|
35 | % | 36 | % | 35 | % | ||||||
Intermediate term fixed-rate loans
|
32 | % | 27 | % | 30 | % | ||||||
Pay option ARMs
|
21 | % | 25 | % | 23 | % | ||||||
Reverse mortgages (all ARMs)
|
9 | % | 9 | % | 9 | % | ||||||
HELOCs
|
2 | % | 2 | % | 2 | % | ||||||
Other
|
1 | % | 1 | % | 1 | % | ||||||
Total
|
100 | % | 100 | % | 100 | % | ||||||
Additional
Information(1)
|
||||||||||||
Weighted average FICO
|
703 | 698 | 703 | |||||||||
Weighted average original LTV(2)
|
72 | % | 73 | % | 73 | % | ||||||
Average original loan size (in
thousands)
|
230 | 222 | 232 | |||||||||
Percent of portfolio with
prepayment penalty
|
41 | % | 38 | % | 42 | % | ||||||
Portfolio delinquency (% of unpaid
principal balance)(3)
|
5.41 | % | 3.17 | % | 5.02 | % | ||||||
By Geographic Distribution:
|
||||||||||||
California
|
43 | % | 42 | % | 43 | % | ||||||
Florida
|
8 | % | 8 | % | 8 | % | ||||||
New York
|
8 | % | 9 | % | 8 | % | ||||||
New Jersey
|
4 | % | 5 | % | 4 | % | ||||||
Virginia
|
4 | % | 4 | % | 4 | % | ||||||
Other
|
33 | % | 32 | % | 33 | % | ||||||
Total
|
100 | % | 100 | % | 100 | % | ||||||
(1) | Portfolio delinquency is calculated for the entire servicing portfolio. All other information presented excludes reverse mortgages. | |
(2) | Combined loan-to-value ratio for loans in the second lien position is used to calculate weighted average original loan-to-value ratio for the portfolio. | |
(3) | Delinquency is defined as 30 days or more past the due date. |
29
Three Months Ended | ||||||||||||
March 31, |
March 31, |
December 31, |
||||||||||
2007 | 2006 | 2006 | ||||||||||
(Dollars in thousands) | ||||||||||||
Balance at beginning of period
|
$ | 1,822,455 | $ | 1,094,490 | $ | 1,631,316 | ||||||
Cumulative-effect adjustment due
to change in accounting for MSRs
|
— | 17,561 | — | |||||||||
Net additions from loan sale or
securitization
|
319,663 | 230,057 | 318,919 | |||||||||
Transfers due to clean-up calls
and other
|
(2,355 | ) | — | (2,122 | ) | |||||||
Change in fair value due to run-off
|
(117,781 | ) | (68,158 | ) | (122,585 | ) | ||||||
Change in fair value due to market
changes
|
30,840 | 84,054 | (3,073 | ) | ||||||||
Change in fair value due to
application of external benchmarking policies
|
— | (3,571 | ) | — | ||||||||
Balance at end of period
|
$ | 2,052,822 | $ | 1,354,433 | $ | 1,822,455 | ||||||
MSRs as basis points of unpaid
principal balance
|
131 | 140 | 130 |
Three Months Ended | ||||||||||||||||||||||||
March 31, |
BPS |
March 31, |
BPS |
December 31, |
BPS |
|||||||||||||||||||
2007 | UPB | 2006 | UPB | 2006 | UPB | |||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||
Service fee (expense)
income:
|
||||||||||||||||||||||||
Gross service fee income
|
$ | 164,875 | 45 | $ | 98,193 | 44 | $ | 151,106 | 46 | |||||||||||||||
Change in value due to portfolio
run-off
|
(117,781 | ) | (32 | ) | (68,158 | ) | (31 | ) | (120,822 | ) | (37 | ) | ||||||||||||
Service fee income (expense), net
of change in value due to portfolio run-off
|
47,094 | 13 | 30,035 | 13 | 30,284 | 9 | ||||||||||||||||||
Change in value due to application
of external benchmarking policies
|
— | — | (3,571 | ) | (2 | ) | — | — | ||||||||||||||||
Valuation adjustment due to market
changes
|
30,840 | 8 | 84,054 | 38 | (3,073 | ) | (1 | ) | ||||||||||||||||
Hedge loss on MSRs
|
(28,747 | ) | (8 | ) | (79,629 | ) | (36 | ) | (5,088 | ) | (2 | ) | ||||||||||||
Total service fee (expense)
income
|
$ | 49,187 | 13 | $ | 30,889 | 13 | $ | 22,123 | 6 | |||||||||||||||
30
Three Months Ended | ||||||||||||
March 31, |
March 31, |
December 31, |
||||||||||
2007 | 2006 | 2006 | ||||||||||
(Dollars in thousands) | ||||||||||||
Valuation adjustment due to market
changes and external benchmarking
|
$ | 30,840 | $ | 80,483 | $ | (3,073 | ) | |||||
Hedge loss on MSRs
|
(28,747 | ) | (79,629 | ) | (5,088 | ) | ||||||
Hedge (loss) gain on AAA-rated and
agency interest-only securities
|
(435 | ) | (9,373 | ) | 287 | |||||||
Unrealized gain (loss) on
AAA-rated and agency interest-only securities
|
1,481 | 6,495 | (1,002 | ) | ||||||||
Unrealized gain (loss) on
principal-only securities
|
301 | (894 | ) | 689 | ||||||||
Unrealized (loss) gain on
prepayment penalty securities
|
(2,204 | ) | (6,252 | ) | 5,718 | |||||||
Net gain (loss) on MSRs, AAA-rated
and agency interest-only securities, and hedges
|
$ | 1,236 | $ | (9,170 | ) | $ | (2,469 | ) | ||||
31
Three Months Ended | ||||||||||||||||||||||||||||||||||||
March 31, 2007 | March 31, 2006 | December 31, 2006 | ||||||||||||||||||||||||||||||||||
Trading | AFS | Total | Trading | AFS | Total | Trading | AFS | Total | ||||||||||||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||||||||||||||
Mortgage-backed
securities:
|
||||||||||||||||||||||||||||||||||||
AAA-rated non-agency securities
|
$ | 24,258 | $ | 4,265,012 | $ | 4,289,270 | $ | 24,244 | $ | 3,917,482 | $ | 3,941,726 | $ | 43,957 | $ | 4,604,489 | $ | 4,648,446 | ||||||||||||||||||
AAA-rated agency securities
|
— | 57,947 | 57,947 | — | 40,675 | 40,675 | — | 65,175 | 65,175 | |||||||||||||||||||||||||||
AAA-rated and agency interest-only
securities
|
74,720 | — | 74,720 | 84,816 | — | 84,816 | 73,570 | — | 73,570 | |||||||||||||||||||||||||||
AAA-rated principal-only securities
|
55,977 | — | 55,977 | 12,820 | — | 12,820 | 38,478 | — | 38,478 | |||||||||||||||||||||||||||
Prepayment penalty securities
|
93,106 | — | 93,106 | 66,949 | — | 66,949 | 97,576 | — | 97,576 | |||||||||||||||||||||||||||
Other investment grade securities
|
67,155 | 233,559 | 300,714 | 13,603 | 131,896 | 145,499 | 29,015 | 160,238 | 189,253 | |||||||||||||||||||||||||||
Other non-investment grade
securities
|
70,809 | 39,395 | 110,204 | 13,258 | 53,081 | 66,339 | 41,390 | 38,784 | 80,174 | |||||||||||||||||||||||||||
Non-investment grade residual
securities
|
244,579 | 26,252 | 270,831 | 157,264 | 47,864 | 205,128 | 218,745 | 31,828 | 250,573 | |||||||||||||||||||||||||||
Total mortgage-backed securities
|
$ | 630,604 | $ | 4,622,165 | $ | 5,252,769 | $ | 372,954 | $ | 4,190,998 | $ | 4,563,952 | $ | 542,731 | $ | 4,900,514 | $ | 5,443,245 | ||||||||||||||||||
32
Three Months Ended | ||||||||||||
March 31, |
March 31, |
December 31, |
||||||||||
2007 | 2006 | 2006 | ||||||||||
(Dollars in thousands) | ||||||||||||
AAA-rated and agency
interest-only securities:
|
||||||||||||
Beginning balance
|
$ | 73,570 | $ | 78,731 | $ | 68,440 | ||||||
Retained investments from
securitizations
|
3,532 | 5,196 | 9,323 | |||||||||
Cash received, net of accretion
|
(3,863 | ) | (5,606 | ) | (3,191 | ) | ||||||
Valuation gains (losses) before
hedges
|
1,481 | 6,495 | (1,002 | ) | ||||||||
Ending balance
|
$ | 74,720 | $ | 84,816 | $ | 73,750 | ||||||
Principal-only
securities:
|
||||||||||||
Beginning balance
|
$ | 38,478 | $ | 9,483 | $ | 35,158 | ||||||
Retained investments from
securitizations
|
2,637 | 4,224 | 2,955 | |||||||||
Purchases
|
14,925 | — | — | |||||||||
Cash received, net of accretion
|
(364 | ) | 7 | (324 | ) | |||||||
Valuation gains (losses) before
hedges
|
301 | (894 | ) | 689 | ||||||||
Ending balance
|
$ | 55,977 | $ | 12,820 | $ | 38,478 | ||||||
Prepayment penalty
securities:
|
||||||||||||
Beginning balance
|
$ | 97,576 | $ | 75,741 | $ | 98,422 | ||||||
Retained investments from
securitizations
|
8,105 | 8,591 | 7,236 | |||||||||
Transfer from MSRs/residual
securities
|
163 | — | 881 | |||||||||
Sales
|
— | — | (2,078 | ) | ||||||||
Cash received, net of accretion
|
(10,534 | ) | (11,131 | ) | (12,603 | ) | ||||||
Valuation (losses) gains before
hedges
|
(2,204 | ) | (6,252 | ) | 5,718 | |||||||
Ending balance
|
$ | 93,106 | $ | 66,949 | $ | 97,576 | ||||||
Investment-grade
securities:
|
||||||||||||
Beginning balance
|
$ | 189,253 | $ | 92,120 | $ | 193,195 | ||||||
Retained investments from
securitizations
|
55,658 | 14,801 | — | |||||||||
Purchases
|
58,799 | 41,023 | — | |||||||||
Transfer to non-investment-grade
securities
|
(1,439 | ) | — | — | ||||||||
Impairments
|
(182 | ) | (183 | ) | — | |||||||
Sales
|
— | — | (2,757 | ) | ||||||||
Cash received, net of accretion
|
(3,209 | ) | (1,424 | ) | (1,342 | ) | ||||||
Valuation gains (losses) before
hedges
|
1,834 | (838 | ) | 157 | ||||||||
Ending balance
|
$ | 300,714 | $ | 145,499 | $ | 189,253 | ||||||
33
Three Months Ended | ||||||||||||
March 31, |
March 31, |
December 31, |
||||||||||
2007 | 2006 | 2006 | ||||||||||
(Dollars in thousands) | ||||||||||||
Non-Investment-grade
securities:
|
||||||||||||
Beginning balance
|
$ | 80,173 | $ | 57,712 | $ | 78,278 | ||||||
Retained investments from
securitizations
|
25,911 | 8,649 | — | |||||||||
Purchases
|
1,827 | — | 3,697 | |||||||||
Transfer from investment-grade
securities
|
1,439 | — | — | |||||||||
Impairments
|
(103 | ) | (252 | ) | (236 | ) | ||||||
Sales
|
— | — | (1,141 | ) | ||||||||
Cash received, net of accretion
|
843 | 207 | (23 | ) | ||||||||
Valuation gain (losses) before
hedges
|
114 | 23 | (401 | ) | ||||||||
Ending balance
|
$ | 110,204 | $ | 66,339 | $ | 80,174 | ||||||
Residual
securities(1):
|
||||||||||||
Beginning balance
|
$ | 250,573 | $ | 167,771 | $ | 261,658 | ||||||
Retained investments from
securitizations, net(2)
|
23,707 | 41,876 | 67,586 | |||||||||
Transfer due to clean-up calls and
other
|
(5,615 | ) | — | 1,241 | ||||||||
Impairments
|
(1,770 | ) | — | (4,283 | ) | |||||||
Sales
|
— | — | (60,349 | ) | ||||||||
Cash received, net of accretion
|
6,864 | (6,049 | ) | (6,627 | ) | |||||||
Valuation (losses) gains before
hedges
|
(2,928 | ) | 1,530 | (8,653 | ) | |||||||
Ending balance
|
$ | 270,831 | $ | 205,128 | $ | 250,573 | ||||||
(1) | Included in the residual securities balance at March 31, 2007 were $26.3 million of HELOC residuals retained from two separate guaranteed mortgage securitization transactions. There was no gain on sale of loans recognized in connection with these transactions. | |
(2) | Amounts retained consist of 15% in prime-lot loans, 26% in subprime loans and 59% in HELOCs for the three months ended March 31, 2007. |
34
March 31, 2007 | December 31, 2006 | |||||||||||||||||||
Current |
Net Discount |
|||||||||||||||||||
Face |
to Face |
Amortized |
||||||||||||||||||
Value | Value | Cost | Fair Value | Fair Value | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||
Other investment grade
mortgage-backed securities:
|
||||||||||||||||||||
AA+
|
$ | 7,445 | $ | (67 | ) | $ | 7,378 | $ | 7,551 | $ | 7,513 | |||||||||
AA
|
125,260 | (1,057 | ) | 124,203 | 124,999 | 86,311 | ||||||||||||||
AA−
|
14,005 | (342 | ) | 13,663 | 13,988 | 14,138 | ||||||||||||||
A+
|
4,000 | — | 4,000 | 4,000 | — | |||||||||||||||
A
|
17,248 | (572 | ) | 16,676 | 16,656 | 2,160 | ||||||||||||||
A−
|
13,650 | — | 13,650 | 13,651 | — | |||||||||||||||
BBB+
|
13,550 | (484 | ) | 13,066 | 13,066 | — | ||||||||||||||
BBB
|
33,731 | (2,721 | ) | 31,010 | 31,137 | 20,734 | ||||||||||||||
BBB−
|
82,474 | (7,164 | ) | 75,310 | 75,666 | 58,397 | ||||||||||||||
Total other investment grade
mortgage-backed securities
|
$ | 311,363 | $ | (12,407 | ) | $ | 298,956 | $ | 300,714 | $ | 189,253 | |||||||||
Non-investment grade
mortgage-backed securities:
|
||||||||||||||||||||
BB+
|
$ | 31,519 | $ | (7,138 | ) | $ | 24,381 | $ | 24,381 | $ | 7,299 | |||||||||
BB
|
75,369 | (13,704 | ) | 61,665 | 62,034 | 49,856 | ||||||||||||||
BB−
|
23,039 | (1,140 | ) | 21,899 | 21,924 | 21,170 | ||||||||||||||
B
|
6,549 | (5,549 | ) | 1,000 | 1,468 | 1,442 | ||||||||||||||
Other
|
4,856 | (4,653 | ) | 203 | 397 | 407 | ||||||||||||||
Total other non-investment grade
mortgage-backed securities
|
$ | 141,332 | $ | (32,184 | ) | $ | 109,148 | $ | 110,204 | $ | 80,174 | |||||||||
Three Months Ended | ||||||||||||
March 31, |
March 31, |
December 31, |
||||||||||
2007 | 2006 | 2006 | ||||||||||
(Dollars in thousands) | ||||||||||||
Net loss on
securities:
|
||||||||||||
Realized (loss) gain on available
for sale securities
|
$ | (486 | ) | $ | — | $ | 195 | |||||
Impairments on available for sale
securities
|
(2,057 | ) | (435 | ) | (4,520 | ) | ||||||
Unrealized (loss) gain on
prepayment penalty securities
|
(2,204 | ) | (6,252 | ) | 5,718 | |||||||
Unrealized (loss) gain on
AAA-rated and agency interest-only and residual securities
|
(1,145 | ) | 6,284 | (9,654 | ) | |||||||
Net gain (loss) on trading
securities and other instruments used to hedge AAA-rated and
agency interest-only and residual securities
|
545 | (2,212 | ) | 4,132 | ||||||||
Total loss on securities, net
|
$ | (5,347 | ) | $ | (2,615 | ) | $ | (4,129 | ) | |||
35
Actual | Valuation Assumptions | |||||||||||||||||||||||||||||||||||||||
Servicing |
||||||||||||||||||||||||||||||||||||||||
Gross Wtd. |
Fee/ |
3-Month |
Weighted |
Lifetime |
3-Month |
Remaining |
||||||||||||||||||||||||||||||||||
Collateral |
Average |
Interest |
Prepayment |
Average |
Prepayment |
Prepayment |
Discount |
Cumulative |
||||||||||||||||||||||||||||||||
Book Value | Balance | Coupon | Strip | Speeds | Multiple | Speeds | Speeds | Yield | Loss Rate(1) | |||||||||||||||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||||||||||||||||||
MSRs
|
$ | 2,052,822 | $ | 156,144,082 | 7.09 | % | 0.36 | % | 18.4 | % | 3.63 | 26.3 | % | 25.2 | % | 8.1 | % | N/A | ||||||||||||||||||||||
AAA-rated interest-only securities
|
$ | 74,720 | $ | 6,152,269 | 6.63 | % | 0.50 | % | 21.1 | % | 2.43 | 21.6 | % | 21.2 | % | 12.5 | % | N/A | ||||||||||||||||||||||
Prepayment penalty securities
|
$ | 93,106 | $ | 20,887,449 | 7.54 | % | N/A | 16.3 | % | N/A | 27.7 | % | 21.1 | % | 23.1 | % | N/A | |||||||||||||||||||||||
Lot loan residual securities
|
65,186 | $ | 2,201,884 | 9.34 | % | 3.74 | % | 30.8 | % | 0.79 | 40.3 | % | 37.8 | % | 23.4 | % | 0.66 | % | ||||||||||||||||||||||
HELOC residual securities
|
107,985 | $ | 3,377,932 | 9.41 | % | 3.28 | % | 38.5 | % | 0.97 | 47.3 | % | 45.7 | % | 20.3 | % | 1.54 | % | ||||||||||||||||||||||
Closed-end seconds residual
securities
|
21,001 | $ | 2,358,518 | 10.51 | % | 4.43 | % | 15.3 | % | 0.20 | 37.7 | % | 26.0 | % | 23.7 | % | 8.13 | % | ||||||||||||||||||||||
Subprime residual securities
|
76,659 | $ | 5,707,589 | 7.96 | % | 1.41 | % | 29.1 | % | 0.95 | 32.1 | % | 25.9 | % | 22.2 | % | 6.25 | % | ||||||||||||||||||||||
Total non-investment grade residual
securities
|
$ | 270,831 | ||||||||||||||||||||||||||||||||||||||
MSRs
|
$ | 1,354,433 | $ | 96,511,574 | 6.43 | % | 0.37 | % | 17.6 | % | 3.82 | 21.0 | % | 17.5 | % | 10.3 | % | N/A | ||||||||||||||||||||||
AAA-rated and agency interest-only
securities
|
$ | 84,816 | $ | 7,708,837 | 6.62 | % | 0.39 | % | 15.6 | % | 2.86 | 20.7 | % | 18.2 | % | 10.2 | % | N/A | ||||||||||||||||||||||
Prepayment penalty securities
|
$ | 66,949 | $ | 14,528,867 | 6.61 | % | N/A | 17.4 | % | N/A | 20.9 | % | 22.1 | % | 10.5 | % | N/A | |||||||||||||||||||||||
Prime residual securities
|
$ | 3,954 | $ | 1,117,251 | 6.19 | % | N/M | 72.1 | % | N/M | 45.4 | % | 51.6 | % | 15.0 | % | 1.92 | % | ||||||||||||||||||||||
Lot loan residual securities
|
50,649 | $ | 1,103,266 | 8.02 | % | 2.79 | % | 29.3 | % | 1.64 | 42.7 | % | 41.4 | % | 22.1 | % | 0.50 | % | ||||||||||||||||||||||
HELOC residual securities
|
80,819 | $ | 1,929,000 | 8.64 | % | 2.70 | % | 48.1 | % | 1.55 | 50.2 | % | 48.2 | % | 19.2 | % | 0.70 | % | ||||||||||||||||||||||
Subprime residual securities
|
69,706 | $ | 5,726,600 | 7.53 | % | 1.72 | % | 24.7 | % | 0.71 | 37.5 | % | 30.4 | % | 24.9 | % | 4.92 | % | ||||||||||||||||||||||
Total non-investment grade residual
securities
|
$ | 205,128 | ||||||||||||||||||||||||||||||||||||||
MSRs
|
$ | 1,822,455 | $ | 139,816,763 | 7.05 | % | 0.37 | % | 20.2 | % | 3.57 | 25.8 | % | 19.8 | % | 8.8 | % | N/A | ||||||||||||||||||||||
AAA-rated and agency interest-only
securities
|
$ | 73,570 | $ | 5,957,550 | 6.93 | % | 0.51 | % | 19.5 | % | 2.41 | 16.4 | % | 19.7 | % | 15.4 | % | N/A | ||||||||||||||||||||||
Prepayment penalty securities
|
$ | 97,576 | $ | 20,282,718 | 7.40 | % | N/A | 18.1 | % | N/A | 28.2 | % | 20.6 | % | 26.3 | % | N/A | |||||||||||||||||||||||
Lot loan residual securities
|
57,640 | $ | 2,246,833 | 9.24 | % | 3.54 | % | 35.6 | % | 0.73 | 39.8 | % | 37.9 | % | 23.5 | % | 0.61 | % | ||||||||||||||||||||||
HELOC residual securities
|
98,697 | $ | 3,039,555 | 9.59 | % | 2.71 | % | 43.7 | % | 1.20 | 50.3 | % | 47.6 | % | 20.7 | % | 1.11 | % | ||||||||||||||||||||||
Closed-end seconds residual
securities
|
14,572 | $ | 1,737,859 | 10.44 | % | 3.69 | % | 17.5 | % | 0.23 | 37.1 | % | 24.8 | % | 24.1 | % | 8.08 | % | ||||||||||||||||||||||
Subprime residual securities
|
79,664 | $ | 4,848,859 | 7.74 | % | 1.68 | % | 33.0 | % | 0.98 | 39.5 | % | 38.1 | % | 23.4 | % | 5.85 | % | ||||||||||||||||||||||
Total non-investment grade residual
securities
|
$ | 250,573 | ||||||||||||||||||||||||||||||||||||||
36
(1) | As a percentage of the original pool balance, the actual cumulative loss rate to date totaled 0.50%, 0.15% and 0.49% for HELOC, closed-end seconds and subprime loans, respectively, at March 31, 2007. No loss has been incurred on lot loans as of March 31, 2007. |
37
March 31, |
March 31, |
December 31, |
||||||||||
2007 | 2006 | 2006 | ||||||||||
(Dollars in thousands) | ||||||||||||
SFR mortgage loans held for
investment (book value)
|
$ | 5,214,423 | $ | 5,663,142 | $ | 6,519,340 | ||||||
Average loan size
|
338 | 292 | 310 | |||||||||
Non-performing loans
|
2.12 | % | 0.69 | % | 1.09 | % | ||||||
Estimated average life in years(1)
|
2.8 | 2.3 | 2.6 | |||||||||
Estimated average net duration in
month(2)
|
(2.7 | ) | 0.8 | (3.5 | ) | |||||||
Annualized yield
|
6.21 | % | 5.61 | % | 6.01 | % | ||||||
Percent of loans with active
prepayment penalty
|
38 | % | 40 | % | 34 | % | ||||||
Fixed-rate mortgages
|
7 | % | 6 | % | 5 | % | ||||||
Intermediate term fixed-rate loans
|
14 | % | 16 | % | 15 | % | ||||||
Interest-only loans
|
55 | % | 51 | % | 60 | % | ||||||
Pay option ARMs
|
22 | % | 24 | % | 18 | % | ||||||
Other ARMs
|
2 | % | 3 | % | 2 | % | ||||||
Additional
Information:
|
||||||||||||
Average FICO score(3)
|
714 | 713 | 716 | |||||||||
Original average loan to value
ratio
|
73 | % | 73 | % | 73 | % | ||||||
Current average loan to value
ratio(4)
|
58 | % | 59 | % | 61 | % | ||||||
Geographic distribution of top
five states:
|
||||||||||||
Southern California
|
34 | % | 31 | % | 32 | % | ||||||
Northern California
|
21 | % | 21 | % | 20 | % | ||||||
Total California
|
55 | % | 52 | % | 52 | % | ||||||
Florida
|
6 | % | 6 | % | 6 | % | ||||||
New York
|
4 | % | 4 | % | 4 | % | ||||||
Virginia
|
3 | % | 3 | % | 3 | % | ||||||
Michigan
|
3 | % | 4 | % | 3 | % | ||||||
Other
|
29 | % | 31 | % | 32 | % | ||||||
Total
|
100 | % | 100 | % | 100 | % | ||||||
(1) | Represents the estimated length of time, on average, the SFR loan portfolio will remain outstanding based on our estimates for prepayments. | |
(2) | Average net duration measures the expected change in the value of a financial instrument in response to changes in interest rates, taking into consideration the impact of the related hedges. The negative net duration implies an increase in value as rates rise while the positive net duration implies a decrease in value. | |
(3) | FICO scores are the result of a credit scoring system developed by Fair Isaacs and Co. and are generally used by lenders to evaluate a borrower’s credit history. FICO scores of 700 or higher are generally considered in the mortgage industry to be very high quality borrowers with low risk of default, but in general, the secondary market will consider FICO scores of 620 or higher to be prime. | |
(4) | Current average loan-to-value ratio is estimated based on the Office of the Federal Housing Enterprise Oversight House Price Index Metropolitan Statistical Area data for the fourth quarter of 2006 on a loan level basis. |
38
39
As of | ||||||||||||
March 31, |
March 31, |
December 31, |
||||||||||
2007 | 2006 | 2006 | ||||||||||
(Dollars in thousands) | ||||||||||||
Construction loans (book value)
|
$ | 2,275,210 | $ | 1,976,278 | $ | 2,225,979 | ||||||
Lot, land and other mortgage loans
(book value)
|
48,341 | 92,687 | 50,154 | |||||||||
Total commitments
|
3,625,265 | 3,413,092 | 3,600,454 | |||||||||
Average loan commitment
|
496 | 446 | 474 | |||||||||
Non-performing loans
|
1.23 | % | 0.71 | % | 1.14 | % | ||||||
Fixed-rate loans
|
61 | % | 84 | % | 71 | % | ||||||
Adjustable-rate loans
|
39 | % | 16 | % | 29 | % | ||||||
Additional
Information:
|
||||||||||||
Average
loan-to-value
ratio(1)
|
73 | % | 71 | % | 73 | % | ||||||
Average FICO score
|
712 | 712 | 712 | |||||||||
Geographic distribution of top
five states:
|
||||||||||||
Southern California
|
29 | % | 29 | % | 28 | % | ||||||
Northern California
|
14 | % | 17 | % | 15 | % | ||||||
Total California
|
43 | % | 46 | % | 43 | % | ||||||
Florida
|
8 | % | 9 | % | 9 | % | ||||||
New York
|
4 | % | 4 | % | 4 | % | ||||||
Washington
|
4 | % | 3 | % | 4 | % | ||||||
Colorado
|
3 | % | 3 | % | 4 | % | ||||||
Other
|
38 | % | 35 | % | 36 | % | ||||||
Total Consumer Construction
|
100 | % | 100 | % | 100 | % | ||||||
(1) | The average loan-to-value ratio is based on the estimated appraised value of the completed project compared to the commitment amount at the date indicated. |
40
March 31, |
March 31, |
December 31, |
||||||||||
2007 | 2006 | 2006 | ||||||||||
(Dollars in thousands) | ||||||||||||
Outstanding balance (book value)
|
$ | 557,492 | $ | 666,848 | $ | 656,714 | ||||||
Total commitments(1)
|
2,347,329 | 1,534,414 | $ | 2,211,298 | ||||||||
Average spread over prime
|
1.42 | % | 1.23 | % | 1.39 | % | ||||||
Average FICO score
|
738 | 728 | 737 | |||||||||
Average CLTV ratio(2)
|
76 | % | 77 | % | 77 | % |
March 31, 2007 | ||||||||||||||||||||||||
Average Loan |
30+ Days |
|||||||||||||||||||||||
Outstanding |
Commitment |
Average Spread |
Average |
Delinquency |
||||||||||||||||||||
CLTV
|
Balance | Balance | Over Prime | FICO | Percentage | |||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||
96% to 100%
|
$ | 61,869 | $ | 172 | 2.48 | % | 718 | 7.57 | % | |||||||||||||||
91% to 95%
|
98,131 | 150 | 2.21 | % | 715 | 1.89 | % | |||||||||||||||||
81% to 90%
|
207,899 | 141 | 1.70 | % | 719 | 2.15 | % | |||||||||||||||||
71% to 80%
|
106,391 | 240 | 0.41 | % | 747 | 1.04 | % | |||||||||||||||||
70% or less
|
83,202 | 243 | 0.26 | % | 754 | 0.38 | % | |||||||||||||||||
Total
|
$ | 557,492 | 193 | 1.42 | % | 738 | 2.23 | % | ||||||||||||||||
March 31, 2006 | ||||||||||||||||||||||||
96% to 100%
|
$ | 79,234 | $ | 103 | 2.37 | % | 722 | 1.10 | % | |||||||||||||||
91% to 95%
|
64,606 | 89 | 2.20 | % | 712 | 0.15 | % | |||||||||||||||||
81% to 90%
|
244,867 | 84 | 1.55 | % | 711 | 0.38 | % | |||||||||||||||||
71% to 80%
|
144,590 | 128 | 0.50 | % | 732 | 0.54 | % | |||||||||||||||||
70% or less
|
133,551 | 131 | 0.26 | % | 746 | 0.22 | % | |||||||||||||||||
Total
|
$ | 666,848 | 107 | 1.23 | % | 728 | 0.45 | % | ||||||||||||||||
(1) | On funded loans. | |
(2) | The CLTV combines the loan-to-value on both the first mortgage loan and the HELOC. |
41
As of | ||||||||||||
March 31, |
March 31, |
December 31, |
||||||||||
2007 | 2006 | 2006 | ||||||||||
(Dollars in thousands) | ||||||||||||
Construction loans (book value)
|
$ | 781,425 | $ | 722,189 | $ | 786,279 | ||||||
Land and other mortgage loans
(book value)
|
391,676 | 303,745 | 358,556 | |||||||||
Total commitments
|
1,967,262 | 1,884,760 | 2,010,727 | |||||||||
Average loan commitments
|
9,836 | 10,832 | 10,810 | |||||||||
Percentage of homes under
construction or completed that are sold(1)
|
37 | % | 51 | % | 37 | % | ||||||
Median sales price of homes
|
432 | 402 | 420 | |||||||||
Non-performing loans
|
0.77 | % | 0.00 | % | 0.78 | % | ||||||
Additional
Information:
|
||||||||||||
Average
loan-to-value
ratio(2)
|
73 | % | 71 | % | 73 | % | ||||||
Geographic distribution of top
five states:
|
||||||||||||
Southern California
|
42 | % | 39 | % | 41 | % | ||||||
Northern California
|
22 | % | 17 | % | 19 | % | ||||||
Total California
|
64 | % | 56 | % | 60 | % | ||||||
Florida
|
10 | % | 10 | % | 11 | % | ||||||
Illinois
|
8 | % | 15 | % | 9 | % | ||||||
Oregon
|
5 | % | 5 | % | 6 | % | ||||||
Massachusetts
|
2 | % | 2 | % | 2 | % | ||||||
Other
|
11 | % | 12 | % | 12 | % | ||||||
Total Builder Construction
|
100 | % | 100 | % | 100 | % | ||||||
(1) | The methodology of data collection was refined in the first quarter of 2007, which resulted in a more conservative approach of monitoring the absorption rate of the underlying projects. All prior periods have been restated to reflect the change in methodology. | |
(2) | The average loan-to-value ratio is based on the estimated appraised value of the completed project compared to the commitment amount at the date indicated. |
42
As of | ||||||||||||
March 31, |
March 31, |
December 31, |
||||||||||
2007 | 2006 | 2006 | ||||||||||
(Dollars in thousands) | ||||||||||||
Total Customers
|
117 | 55 | 107 | |||||||||
Outstanding balance (book value)
|
$ | 276,686 | $ | 78,331 | $ | 246,778 | ||||||
Total commitments
|
826,500 | 342,000 | 712,000 |
43
Three Months Ended | ||||||||||||||||||||||||||||||||||||
March 31, 2007 | March 31, 2006 | December 31, 2006 | ||||||||||||||||||||||||||||||||||
Average |
Yield/ |
Average |
Yield/ |
Average |
Yield/ |
|||||||||||||||||||||||||||||||
Balance | Interest | Rate | Balance | Interest | Rate | Balance | Interest | Rate | ||||||||||||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||||||||||||||
Assets
|
||||||||||||||||||||||||||||||||||||
Securities
|
$ | 5,377,680 | $ | 92,279 | 6.96 | % | $ | 4,130,581 | $ | 66,483 | 6.53 | % | $ | 5,005,888 | $ | 86,153 | 6.83 | % | ||||||||||||||||||
Loans held for sale
|
14,442,890 | 252,157 | 7.08 | % | 10,626,563 | 173,561 | 6.62 | % | 13,975,255 | 245,896 | 6.98 | % | ||||||||||||||||||||||||
Mortgage loans held for investment
|
7,117,335 | 108,994 | 6.21 | % | 5,945,154 | 82,179 | 5.61 | % | 6,922,638 | 104,882 | 6.01 | % | ||||||||||||||||||||||||
Builder construction
|
789,266 | 19,753 | 10.15 | % | 661,746 | 15,363 | 9.42 | % | 764,370 | 20,231 | 10.50 | % | ||||||||||||||||||||||||
Consumer construction
|
2,158,355 | 43,646 | 8.20 | % | 1,855,329 | 30,364 | 6.64 | % | 2,153,544 | 41,780 | 7.70 | % | ||||||||||||||||||||||||
Investment in Federal Home Loan
Bank stock and other
|
1,144,072 | 15,848 | 5.62 | % | 814,800 | 9,896 | 4.93 | % | 1,046,419 | 15,266 | 5.79 | % | ||||||||||||||||||||||||
Total interest-earning assets
|
31,029,598 | 532,677 | 6.96 | % | 24,034,173 | 377,846 | 6.38 | % | 29,868,114 | 514,208 | 6.83 | % | ||||||||||||||||||||||||
Mortgage servicing assets
|
1,867,582 | 1,140,750 | 1,612,215 | |||||||||||||||||||||||||||||||||
Other
|
2,443,740 | 1,342,240 | 2,285,160 | |||||||||||||||||||||||||||||||||
Total assets
|
$ | 35,340,920 | $ | 26,517,163 | $ | 33,765,489 | ||||||||||||||||||||||||||||||
Liabilities and
Shareholders’ Equity
|
||||||||||||||||||||||||||||||||||||
Interest-bearing deposits
|
$ | 10,333,760 | 132,067 | 5.18 | % | $ | 7,322,611 | 74,243 | 4.11 | % | $ | 9,876,612 | 127,367 | 5.12 | % | |||||||||||||||||||||
Advances from Federal Home Loan Bank
|
13,651,211 | 174,529 | 5.18 | % | 9,975,973 | 103,609 | 4.21 | % | 12,700,996 | 161,454 | 5.04 | % | ||||||||||||||||||||||||
Other borrowings
|
6,428,718 | 91,011 | 5.74 | % | 5,951,582 | 72,784 | 4.96 | % | 6,403,620 | 92,741 | 5.75 | % | ||||||||||||||||||||||||
Total interest-bearing liabilities
|
30,413,689 | 397,607 | 5.30 | % | 23,250,166 | 250,636 | 4.37 | % | 28,981,228 | 381,562 | 5.22 | % | ||||||||||||||||||||||||
Other
|
2,894,332 | 1,668,691 | 2,815,678 | |||||||||||||||||||||||||||||||||
Total liabilities
|
33,308,021 | 24,918,857 | 31,796,906 | |||||||||||||||||||||||||||||||||
Shareholders’ equity
|
2,032,899 | 1,598,306 | 1,968,583 | |||||||||||||||||||||||||||||||||
Total liabilities and
shareholders’ equity
|
$ | 35,340,920 | $ | 26,517,163 | $ | 33,765,489 | ||||||||||||||||||||||||||||||
Net interest income
|
$ | 135,070 | $ | 127,210 | $ | 132,646 | ||||||||||||||||||||||||||||||
Net interest spread
|
1.66 | % | 2.01 | % | 1.61 | % | ||||||||||||||||||||||||||||||
Net interest margin
|
1.77 | % | 2.15 | % | 1.76 | % | ||||||||||||||||||||||||||||||
44
Three Months Ended | ||||||||||||||||||||||||||||||||||||
March 31, 2007 | March 31, 2006 | December 31, 2006 | ||||||||||||||||||||||||||||||||||
Average |
Net |
Net |
Average |
Net |
Net |
Average |
Net |
Net |
||||||||||||||||||||||||||||
Earning |
Interest |
Interest |
Earning |
Interest |
Interest |
Earning |
Interest |
Interest |
||||||||||||||||||||||||||||
Assets | Income | Margin | Assets | Income | Margin | Assets | Income | Margin | ||||||||||||||||||||||||||||
(Dollars in millions) | ||||||||||||||||||||||||||||||||||||
By Segment:
|
||||||||||||||||||||||||||||||||||||
Thrift segment and other
|
$ | 17,367 | $ | 90 | 2.11 | % | $ | 14,666 | $ | 87 | 2.42 | % | $ | 16,734 | $ | 88 | 2.09 | % | ||||||||||||||||||
Mortgage banking segment
|
13,663 | 45 | 1.33 | % | 9,368 | 40 | 1.72 | % | 13,134 | 45 | 1.34 | % | ||||||||||||||||||||||||
Total Company
|
$ | 31,030 | $ | 135 | 1.77 | % | $ | 24,034 | $ | 127 | 2.15 | % | $ | 29,868 | $ | 133 | 1.76 | % | ||||||||||||||||||
Increase/(Decrease) Due to | ||||||||||||||||
Volume(1) | Rate(2) | Mix(3) | Total Change | |||||||||||||
(Dollars in thousands) | ||||||||||||||||
Three Months Ended
March 31, 2007 vs. 2006
|
||||||||||||||||
Interest income:
|
||||||||||||||||
Mortgage-backed securities
|
$ | 20,072 | $ | 4,396 | $ | 1,328 | $ | 25,796 | ||||||||
Loans held for sale
|
62,331 | 11,967 | 4,298 | 78,596 | ||||||||||||
Mortgage loans held for investment
|
16,203 | 8,864 | 1,748 | 26,815 | ||||||||||||
Builder construction
|
2,960 | 1,199 | 231 | 4,390 | ||||||||||||
Consumer construction
|
4,959 | 7,154 | 1,169 | 13,282 | ||||||||||||
Investment in Federal Home
Loan Bank stock and other
|
3,999 | 1,391 | 562 | 5,952 | ||||||||||||
Total interest income
|
110,524 | 34,971 | 9,336 | 154,831 | ||||||||||||
Interest expense:
|
||||||||||||||||
Interest-bearing deposits
|
30,530 | 19,341 | 7,953 | 57,824 | ||||||||||||
Advances from Federal Home
Loan Bank
|
38,170 | 23,933 | 8,817 | 70,920 | ||||||||||||
Other borrowings
|
5,835 | 11,472 | 920 | 18,227 | ||||||||||||
Total interest expense
|
74,535 | 54,746 | 17,690 | 146,971 | ||||||||||||
Net interest income
|
$ | 35,989 | $ | (19,775 | ) | $ | (8,354 | ) | $ | 7,860 | ||||||
45
(1) | Changes in volume are calculated by taking changes in average outstanding balances multiplied by the prior period’s rate. | |
(2) | Changes in the rate are calculated by taking changes in the average interest rate multiplied by the prior period’s volume. | |
(3) | Changes in rate/volume (“mix”) are calculated by taking changes in rates times the changes in volume. |
March 31, 2007 | December 31, 2006 | |||||||||||||||||||||||
Effect of Change in |
Effect of Change in |
|||||||||||||||||||||||
Interest Rates | Interest Rates | |||||||||||||||||||||||
Decrease |
Increase |
Decrease |
Increase |
|||||||||||||||||||||
Fair Value | 100 bps | 100 bps | Fair Value | 100 bps | 100 bps | |||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||
Cash and cash equivalents
|
$ | 576,891 | $ | 576,891 | $ | 576,891 | $ | 541,545 | $ | 541,545 | $ | 541,545 | ||||||||||||
Trading securities
|
629,192 | 661,000 | 608,528 | 541,175 | 573,028 | 522,503 | ||||||||||||||||||
Available for sale securities
|
4,032,737 | 4,091,196 | 3,915,944 | 4,183,629 | 4,272,980 | 4,064,097 | ||||||||||||||||||
Loans held for sale
|
10,583,978 | 10,693,753 | 10,409,081 | 9,566,224 | 9,645,767 | 9,440,968 | ||||||||||||||||||
Loans held for investment
|
9,013,607 | 9,074,412 | 8,925,395 | 10,191,350 | 10,266,772 | 10,081,430 | ||||||||||||||||||
MSRs
|
2,052,822 | 1,537,663 | 2,424,294 | 1,822,455 | 1,393,979 | 2,142,276 | ||||||||||||||||||
Other assets
|
2,207,385 | 2,686,582 | 1,929,615 | 1,882,732 | 2,219,807 | 1,692,256 | ||||||||||||||||||
Total assets
|
$ | 29,096,612 | $ | 29,321,497 | $ | 28,789,748 | $ | 28,729,110 | $ | 28,913,878 | $ | 28,485,075 | ||||||||||||
Deposits
|
$ | 11,427,496 | $ | 11,474,110 | $ | 11,381,767 | $ | 10,936,012 | $ | 10,978,982 | $ | 10,894,553 | ||||||||||||
Advances from Federal Home
Loan Bank
|
10,362,179 | 10,525,315 | 10,201,208 | 10,409,767 | 10,565,054 | 10,256,128 | ||||||||||||||||||
Other borrowings
|
3,290,767 | 3,292,200 | 3,289,337 | 3,464,290 | 3,466,577 | 3,462,006 | ||||||||||||||||||
Other liabilities
|
682,063 | 682,063 | 682,063 | 775,455 | 775,455 | 775,455 | ||||||||||||||||||
Total liabilities
|
25,762,505 | 25,973,688 | 25,554,375 | 25,585,524 | 25,786,068 | 25,388,142 | ||||||||||||||||||
Shareholders’ equity (NPV)
|
$ | 3,334,107 | $ | 3,347,809 | $ | 3,235,373 | $ | 3,143,586 | $ | 3,127,810 | $ | 3,096,933 | ||||||||||||
% Change from base case
|
0.41 | % | (2.96 | )% | (0.50 | )% | (1.48 | )% | ||||||||||||||||
46
47
Total |
||||||||||||||||
Allowance |
Reserves as a |
|||||||||||||||
For Loan |
Credit |
Percentage of |
||||||||||||||
Type of Loan
|
Book Value | Losses | Discounts(1) | Book Value | ||||||||||||
Held for sale
portfolio(2)
|
$ | 10,576,381 | $ | 65,276 | 0.62 | % | ||||||||||
Held for investment
portfolio
|
||||||||||||||||
SFR mortgage loans and HELOCs(3)
|
5,242,454 | $ | 34,937 | 0.67 | % | |||||||||||
Land and other mortgage loans
|
412,044 | 6,291 | 1.53 | % | ||||||||||||
Builder construction
|
781,425 | 14,545 | 1.86 | % | ||||||||||||
Consumer construction loans
|
2,275,210 | 11,401 | 0.50 | % | ||||||||||||
Revolving warehouse lines of credit
|
276,686 | 413 | 0.15 | % | ||||||||||||
Total held for investment portfolio
|
8,987,819 | $ | 67,587 | 0.75 | % | |||||||||||
Total loans
|
$ | 19,564,200 | ||||||||||||||
(1) | The amount represents the lower of cost or market adjustments in the held for sale portfolio. | |
(2) | Book value of held for sale portfolio is before credit discounts. | |
(3) | Includes discontinued product lines, which consist of manufactured home loans and home improvement loans that were discontinued in 1999. |
48
March 31, |
March 31, |
December 31, |
||||||||||
2007 | 2006 | 2006 | ||||||||||
(Dollars in thousands) | ||||||||||||
Non-performing loans held for sale
before market valuation reserves
|
$ | 174,275 | $ | 51,988 | $ | 78,238 | ||||||
Market valuation reserves
|
(37,172 | ) | (11,439 | ) | (23,891 | ) | ||||||
Net non-performing loans held for
sale
|
$ | 137,103 | $ | 40,549 | $ | 54,347 | ||||||
Loans held for investment:
|
||||||||||||
Portfolio loans
|
||||||||||||
SFR mortgage loans
|
$ | 114,270 | $ | 39,686 | $ | 73,545 | ||||||
Land and other mortgage loans
|
6,082 | 121 | 5,959 | |||||||||
Builder construction
|
8,981 | — | 8,981 | |||||||||
Consumer construction loans
|
22,587 | 14,210 | 19,998 | |||||||||
Revolving warehouse lines of credit
|
1,311 | — | — | |||||||||
Total non-performing loans held
for investment
|
$ | 153,231 | $ | 54,017 | $ | 108,483 | ||||||
Total non-performing loans
|
290,334 | 94,566 | 162,830 | |||||||||
Foreclosed assets
|
33,307 | 8,519 | 21,638 | |||||||||
Total non-performing assets
|
$ | 323,641 | $ | 103,085 | $ | 184,468 | ||||||
Allowance for loan losses to
non-performing loans held for investment
|
44 | % | 106 | % | 58 | % | ||||||
Total non-performing assets to
total assets
|
1.09 | % | 0.43 | % | 0.63 | % | ||||||
49
Three Months Ended | ||||||||||||
March 31, |
March 31, |
December 31, |
||||||||||
2007 | 2006 | 2006 | ||||||||||
(Dollars in thousands) | ||||||||||||
Balance, beginning of period
|
$ | 62,386 | $ | 55,168 | $ | 61,035 | ||||||
Allowance transferred to loans
held for sale
|
(1,661 | ) | — | — | ||||||||
Provision for loan losses
|
10,687 | 3,822 | 8,953 | |||||||||
Charge-offs net of recoveries:
|
||||||||||||
SFR mortgage loans
|
(2,434 | ) | (1,285 | ) | (6,058 | ) | ||||||
Consumer construction
|
(1,391 | ) | (384 | ) | (1,544 | ) | ||||||
Charge-offs net of recoveries
|
(3,825 | ) | (1,669 | ) | (7,602 | ) | ||||||
Balance, end of period
|
$ | 67,587 | $ | 57,321 | $ | 62,386 | ||||||
Annualized charge-offs to average
loans held for investment
|
0.15 | % | 0.08 | % | 0.31 | % |
Three Months Ended | ||||||||
March 31, |
March 31, |
|||||||
2007 | 2006 | |||||||
(Dollars in millions) | ||||||||
Loans sold:
|
||||||||
GSEs and whole loans
|
$ | 17,146 | $ | 10,161 | ||||
Securitization trusts
|
7,391 | 6,547 | ||||||
Total
|
$ | 24,537 | $ | 16,708 | ||||
Total repurchases(1)
|
$ | 224 | $ | 15 | ||||
Repurchases as a percentage of
total loans sold during the period
|
0.91 | % | 0.09 | % |
(1) | Amounts exclude repurchases that are administrative in nature and generally are re-sold immediately at little or no loss. |
50
Three Months Ended | ||||||||||||
March 31, |
March 31, |
December 31, |
||||||||||
2007 | 2006 | 2006 | ||||||||||
(Dollars in thousands) | ||||||||||||
Balance, beginning of period
|
$ | 33,932 | $ | 27,638 | $ | 30,190 | ||||||
Additions/provisions
|
31,670 | 4,527 | 13,186 | |||||||||
Actual
losses/mark-to-market
|
(15,085 | ) | (2,526 | ) | (10,394 | ) | ||||||
Recoveries on previous claims
|
75 | 774 | 950 | |||||||||
Balance, end of period
|
$ | 50,592 | $ | 30,413 | $ | 33,932 | ||||||
Three Months Ended | ||||||||||||
March 31, |
March 31, |
December 31, |
||||||||||
2007 | 2006 | 2006 | ||||||||||
(Dollars in thousands) | ||||||||||||
Salaries and related
|
$ | 182,474 | $ | 152,558 | $ | 180,340 | ||||||
Premises and equipment
|
24,297 | 16,972 | 22,063 | |||||||||
Loan purchase and servicing costs
|
15,026 | 12,906 | 14,754 | |||||||||
Professional services
|
9,864 | 8,108 | 11,309 | |||||||||
Data processing
|
19,756 | 14,275 | 17,962 | |||||||||
Office and related
|
16,127 | 15,095 | 18,610 | |||||||||
Advertising and promotion
|
9,635 | 11,217 | 10,001 | |||||||||
Operations and sale of foreclosed
assets
|
2,180 | 542 | 2,474 | |||||||||
Other
|
5,038 | 3,319 | 3,946 | |||||||||
Deferral of expenses under
SFAS 91
|
(68,647 | ) | (63,226 | ) | (70,647 | ) | ||||||
Total operating expenses
|
215,750 | 171,766 | 210,812 | |||||||||
Amortization of other intangible
assets
|
430 | 134 | 429 | |||||||||
Total expenses
|
$ | 216,180 | $ | 171,900 | $ | 211,241 | ||||||
51
Total Number of |
Maximum Approximate |
|||||||||||||||
Total |
Shares Purchased |
Dollar Value (In Million) of |
||||||||||||||
Number of |
Weighted |
as Part of Publicly |
Shares that May Yet be |
|||||||||||||
Shares |
Average Price |
Announced Plans or |
Purchased Under the |
|||||||||||||
Purchased(1) | Paid per Share | Programs | Plans or Programs(2) | |||||||||||||
Calendar Month:
|
||||||||||||||||
January 2007
|
19,763 | $ | 45.27 | — | $ | 300 | ||||||||||
February 2007
|
450 | 39.33 | — | 300 | ||||||||||||
March 2007
|
17,064 | 29.96 | — | 300 | ||||||||||||
Total
|
37,277 | $ | 38.19 | — | 300 | |||||||||||
(1) | All shares purchased during the periods indicated represent withholding of a portion of shares to cover taxes in connection with vesting of restricted stocks or exercise of stock options. | |
(2) | Our Board of Directors previously approved a $500 million share repurchase program. Since its inception in 1999, we have repurchased a total of 28.0 million shares through this program. In January 2007, we have obtained an authorization from the Board of Directors to repurchase an additional $236.4 million of common stock for a total current authorization of up to $300 million. |
52
53
March 31, 2007 | March 31, 2006 | December 31, 2006 | ||||||||||||||||||||||
% of |
% of |
% of |
||||||||||||||||||||||
Total |
Total |
Total |
||||||||||||||||||||||
Amount | Deposits | Amount | Deposits | Amount | Deposits | |||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||
Deposit Channel
|
||||||||||||||||||||||||
Branch
|
$ | 5,697,039 | 50 | % | $ | 3,627,684 | 44 | % | $ | 5,211,365 | 48 | % | ||||||||||||
Internet
|
1,198,872 | 10 | % | 822,608 | 10 | % | 1,185,423 | 11 | % | |||||||||||||||
Telebanking
|
1,347,431 | 12 | % | 981,756 | 12 | % | 1,290,595 | 12 | % | |||||||||||||||
Money desk
|
2492,241 | 22 | % | 2,271,282 | 27 | % | 2,593,719 | 24 | % | |||||||||||||||
Custodial
|
716,599 | 6 | % | 563,046 | 7 | % | 616,904 | 5 | % | |||||||||||||||
Total deposits
|
$ | 11,452,182 | 100 | % | $ | 8,266,376 | 100 | % | $ | 10,898,006 | 100 | % | ||||||||||||
March 31, 2007 | March 31, 2006 | December 31, 2006 | ||||||||||||||||||||||
Amount | Rate | Amount | Rate | Amount | Rate | |||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||
Deposit Category
|
||||||||||||||||||||||||
Non-interest-bearing checking
|
$ | 79,002 | 0.0 | % | $ | 66,076 | 0.0 | % | $ | 72,081 | 0.0 | % | ||||||||||||
Interest-bearing checking
|
55,702 | 1.2 | % | 57,143 | 1.3 | % | 54,844 | 1.2 | % | |||||||||||||||
Savings
|
2,255,677 | 5.0 | % | 1,257,956 | 4.2 | % | 1,915,333 | 5.0 | % | |||||||||||||||
Custodial accounts
|
716,599 | 0.0 | % | 563,046 | 0.0 | % | 616,904 | 0.0 | % | |||||||||||||||
Total core deposits
|
3,106,980 | 3.7 | % | 1,944,221 | 2.7 | % | 2,659,162 | 3.6 | % | |||||||||||||||
Certificates of deposit
|
8,345,202 | 5.2 | % | 6,322,155 | 4.3 | % | 8,238,844 | 5.2 | % | |||||||||||||||
Total deposits
|
$ | 11,452,182 | 4.8 | % | $ | 8,266,376 | 3.9 | % | $ | 10,898,006 | 4.8 | % | ||||||||||||
54
55
56
Capital Ratios | ||||||||||||||||
Tangible | Tier 1 Core | Tier 1 Risk-Based | Total Risk-Based | |||||||||||||
(Dollars in thousands) | ||||||||||||||||
As reported pre-subprime
risk-weighting
|
7.41 | % | 7.41 | % | 10.98 | % | 11.37 | % | ||||||||
Adjusted for additional subprime
risk weighting
|
7.41 | % | 7.41 | % | 10.90 | % | 11.28 | % | ||||||||
Well-capitalized minimum
|
2.00 | % | 5.00 | % | 6.00 | % | 10.00 | % | ||||||||
Excess over well-capitalized
minimum requirement
|
$ | 1,558,939 | $ | 695,133 | $ | 838,513 | $ | 219,645 |
57
ITEM 3. | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK |
58
ITEM 1. | FINANCIAL STATEMENTS |
March 31, |
December 31, |
|||||||
2007 | 2006 | |||||||
(Unaudited) | ||||||||
(Dollars in thousands) | ||||||||
ASSETS
|
||||||||
Cash and cash equivalents
|
$ | 577,471 | $ | 541,725 | ||||
Securities classified as trading
($158.8 million and $152.9 million pledged as
collateral for borrowings at March 31, 2007 and
December 31, 2006, respectively)
|
630,604 | 542,731 | ||||||
Securities classified as available
for sale, amortized cost of $4.6 billion and
$4.9 billion at March 31, 2007 and December 31,
2006, respectively ($4.0 billion and $4.1 billion
pledged as collateral for borrowings at March 31, 2007 and
December 31, 2006, respectively)
|
4,622,165 | 4,900,514 | ||||||
Loans receivable:
|
||||||||
Loans held for sale
|
||||||||
SFR mortgage
|
9,952,670 | 8,801,252 | ||||||
HELOC
|
529,461 | 633,096 | ||||||
Consumer lot loans and other
mortgage
|
28,974 | 33,495 | ||||||
Total loans held for sale
|
10,511,105 | 9,467,843 | ||||||
Loans held for investment
|
||||||||
SFR mortgage
|
5,214,423 | 6,519,340 | ||||||
Consumer construction
|
2,275,210 | 2,225,979 | ||||||
Builder construction
|
781,425 | 786,279 | ||||||
HELOC
|
28,031 | 23,618 | ||||||
Land and other mortgage
|
412,044 | 375,215 | ||||||
Revolving warehouse lines of credit
|
276,686 | 246,778 | ||||||
Allowance for loan losses
|
(67,587 | ) | (62,386 | ) | ||||
Total loans held for investment
|
8,920,232 | 10,114,823 | ||||||
Total loans receivable
($14.6 billion and $14.9 billion pledged as collateral
for borrowings at March 31, 2007 and December 31,
2006, respectively)
|
19,431,337 | 19,582,666 | ||||||
Mortgage servicing rights
|
2,052,822 | 1,822,455 | ||||||
Investment in Federal Home
Loan Bank stock
|
805,632 | 762,054 | ||||||
Interest receivable
|
283,604 | 217,667 | ||||||
Goodwill and other intangible assets
|
112,178 | 112,608 | ||||||
Foreclosed assets
|
33,307 | 21,638 | ||||||
Other assets held for sale
|
54,785 | — | ||||||
Other assets
|
1,090,434 | 991,258 | ||||||
Total assets
|
$ | 29,694,339 | $ | 29,495,316 | ||||
LIABILITIES AND
SHAREHOLDERS’ EQUITY
|
||||||||
Deposits
|
$ | 11,452,182 | $ | 10,898,006 | ||||
Advances from Federal Home
Loan Bank
|
10,349,800 | 10,412,800 | ||||||
Other borrowings
|
4,312,965 | 4,637,000 | ||||||
Other liabilities
|
1,524,604 | 1,519,242 | ||||||
Total liabilities
|
27,639,551 | 27,467,048 | ||||||
Shareholders’ Equity
|
||||||||
Preferred stock —
authorized, 10,000,000 shares of $0.01 par value; none
issued
|
— | — | ||||||
Common stock —
authorized, 200,000,000 shares of $0.01 par value;
issued 102,624,002 shares (73,578,966 outstanding) at
March 31, 2007, and issued 102,258,939 shares
(73,017,356 outstanding) at December 31, 2006
|
1,026 | 1,023 | ||||||
Additional
paid-in-capital
|
1,606,051 | 1,597,814 | ||||||
Accumulated other comprehensive loss
|
(28,751 | ) | (31,439 | ) | ||||
Retained earnings
|
999,166 | 983,348 | ||||||
Treasury stock,
29,045,036 shares and 29,241,583 shares at
March 31, 2007 and December 31, 2006, respectively
|
(522,704 | ) | (522,478 | ) | ||||
Total shareholders’ equity
|
2,054,788 | 2,028,268 | ||||||
Total liabilities and
shareholders’ equity
|
$ | 29,694,339 | $ | 29,495,316 | ||||
59
For the Three Months |
||||||||
Ended March 31, | ||||||||
2007 | 2006 | |||||||
(Unaudited) |
||||||||
(Dollars in thousands, except per share data) | ||||||||
Interest income
|
||||||||
Mortgage-backed and other securities
|
$ | 92,279 | $ | 66,483 | ||||
Loans held for sale
|
||||||||
SFR mortgage
|
231,748 | 153,397 | ||||||
HELOC
|
19,666 | 17,745 | ||||||
Consumer lot loans and other
mortgage
|
743 | 2,419 | ||||||
Total loans held for sale
|
252,157 | 173,561 | ||||||
Loans held for investment
|
||||||||
SFR mortgage
|
94,453 | 73,795 | ||||||
Consumer construction
|
43,646 | 30,364 | ||||||
Builder construction
|
19,753 | 15,363 | ||||||
Land and other mortgage
|
9,715 | 6,848 | ||||||
HELOC
|
600 | 614 | ||||||
Revolving warehouse lines of credit
|
4,226 | 922 | ||||||
Total loans held for investment
|
172,393 | 127,906 | ||||||
Other
|
15,848 | 9,896 | ||||||
Total interest income
|
532,677 | 377,846 | ||||||
Interest expense
|
||||||||
Deposits
|
132,067 | 74,243 | ||||||
Advances from Federal Home
Loan Bank
|
174,529 | 103,609 | ||||||
Other borrowings
|
91,011 | 72,784 | ||||||
Total interest expense
|
397,607 | 250,636 | ||||||
Net interest income
|
135,070 | 127,210 | ||||||
Provision for loan
losses
|
10,687 | 3,822 | ||||||
Net interest income after provision
for loan losses
|
124,383 | 123,388 | ||||||
Other income
|
||||||||
Gain on sale of loans
|
117,543 | 141,199 | ||||||
Service fee income
|
49,187 | 30,889 | ||||||
Loss on mortgage-backed securities,
net
|
(5,347 | ) | (2,615 | ) | ||||
Fee and other income
|
16,316 | 11,674 | ||||||
Total other income
|
177,699 | 181,147 | ||||||
Net revenues
|
302,082 | 304,535 | ||||||
Other expense
|
||||||||
Operating expenses
|
215,750 | 171,766 | ||||||
Amortization of other intangible
assets
|
430 | 134 | ||||||
Total other expense
|
216,180 | 171,900 | ||||||
Earnings before provision for
income taxes and minority interests
|
85,902 | 132,635 | ||||||
Provision for income taxes
|
33,520 | 52,319 | ||||||
Net earnings before minority
interests
|
52,382 | 80,316 | ||||||
Minority interests
|
— | 467 | ||||||
Net earnings
|
$ | 52,382 | $ | 79,849 | ||||
Earnings per share:
|
||||||||
Basic
|
$ | 0.72 | $ | 1.24 | ||||
Diluted
|
$ | 0.70 | $ | 1.18 | ||||
Weighted-average shares
outstanding:
|
||||||||
Basic
|
72,297 | 64,310 | ||||||
Diluted
|
74,305 | 67,528 | ||||||
Dividends declared per
share
|
$ | 0.50 | $ | 0.44 |
60
Accumulated |
||||||||||||||||||||||||||||||||
Additional |
Other |
Total |
Total |
|||||||||||||||||||||||||||||
Shares |
Common |
Paid-In- |
Comprehensive |
Retained |
Comprehensive |
Treasury |
Shareholders’ |
|||||||||||||||||||||||||
Outstanding | Stock | Capital | Loss | Earnings | Income | Stock | Equity | |||||||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||||||||||
Balance at December 31,
2005
|
64,246,767 | $ | 934 | $ | 1,318,751 | $ | (15,157 | ) | $ | 759,330 | $ | — | $ | (520,417 | ) | $ | 1,543,441 | |||||||||||||||
Cumulative-effect adjustment due to
change in accounting for MSRs
|
— | — | — | — | 10,624 | — | — | 10,624 | ||||||||||||||||||||||||
Issuance of common stock
|
617,414 | 6 | 23,919 | — | — | — | — | 23,925 | ||||||||||||||||||||||||
Exercises of common stock options
|
162,029 | 2 | 4,203 | — | — | — | — | 4,205 | ||||||||||||||||||||||||
Exercises of warrants
|
407,286 | 4 | 8,924 | — | — | — | — | 8,928 | ||||||||||||||||||||||||
Compensation expenses for common
stock options
|
— | — | 2,515 | — | — | — | — | 2,515 | ||||||||||||||||||||||||
Net officers’ notes receivable
payments
|
— | — | 18 | — | — | — | — | 18 | ||||||||||||||||||||||||
Deferred compensation and
restricted stock amortization, net of forfeitures
|
363,976 | 4 | 2,166 | — | — | — | — | 2,170 | ||||||||||||||||||||||||
Net unrealized loss on
mortgage-backed securities available for sale
|
— | — | — | (11,287 | ) | — | (11,287 | ) | — | (11,287 | ) | |||||||||||||||||||||
Net unrealized gain on derivatives
used in cash flow hedges
|
— | — | — | 9,975 | — | 9,975 | — | 9,975 | ||||||||||||||||||||||||
Purchases of common stock
|
(49,689 | ) | — | — | — | — | — | (1,977 | ) | (1,977 | ) | |||||||||||||||||||||
Cash dividends
|
— | — | — | — | (28,844 | ) | — | — | (28,844 | ) | ||||||||||||||||||||||
Net earnings
|
— | — | — | — | 79,849 | 79,849 | — | 79,849 | ||||||||||||||||||||||||
Total comprehensive income
|
— | — | — | — | — | $ | 78,537 | — | — | |||||||||||||||||||||||
65,747,783 | $ | 950 | $ | 1,360,496 | $ | (16,469 | ) | $ | 820,959 | $ | (522,394 | ) | $ | 1,643,542 | ||||||||||||||||||
Balance at December 31,
2006
|
73,017,356 | $ | 1,023 | $ | 1,597,814 | $ | (31,439 | ) | $ | 983,348 | $ | — | $ | (522,478 | ) | $ | 2,028,268 | |||||||||||||||
Exercises of common stock options
|
100,230 | — | — | — | — | — | 2,693 | 2,693 | ||||||||||||||||||||||||
Exercises of warrants
|
63,888 | 1 | 1,405 | — | — | — | — | 1,406 | ||||||||||||||||||||||||
Compensation expenses for common
stock options
|
— | — | 2,594 | — | — | — | — | 2,594 | ||||||||||||||||||||||||
Net officers’ notes receivable
payments
|
— | — | 59 | — | — | — | — | 59 | ||||||||||||||||||||||||
Deferred compensation and
restricted stock amortization, net of forfeitures
|
434,769 | 2 | 4,179 | — | — | — | (1,495 | ) | 2,686 | |||||||||||||||||||||||
Net unrealized gain on
mortgage-backed securities available for sale
|
— | — | — | 5,331 | — | 5,331 | — | 5,331 | ||||||||||||||||||||||||
Net unrealized loss on derivatives
used in cash flow hedges
|
— | — | — | (2,643 | ) | — | (2,643 | ) | — | (2,643 | ) | |||||||||||||||||||||
Purchases of common stock
|
(37,277 | ) | — | — | — | — | — | (1,424 | ) | (1,424 | ) | |||||||||||||||||||||
Cash dividends
|
— | — | — | — | (36,564 | ) | — | — | (36,564 | ) | ||||||||||||||||||||||
Net earnings
|
— | — | — | — | 52,382 | 52,382 | — | 52,382 | ||||||||||||||||||||||||
Total comprehensive income
|
— | — | — | — | — | $ | 55,070 | — | — | |||||||||||||||||||||||
73,578,966 | $ | 1,026 | $ | 1,606,051 | $ | (28,751 | ) | $ | 999,166 | $ | (522,704 | ) | $ | 2,054,788 | ||||||||||||||||||
61
For the Three Months |
||||||||
Ended March 31, | ||||||||
2007 | 2006 | |||||||
(Unaudited) |
||||||||
(Dollars in thousands) | ||||||||
Cash flows from operating
activities:
|
||||||||
Net earnings
|
$ | 52,382 | $ | 79,849 | ||||
Adjustments to reconcile net
earnings to net cash used in operating activities:
|
||||||||
Gain on sale of loans
|
(117,543 | ) | (141,199 | ) | ||||
Compensation expenses related to
stock options and restricted stocks
|
5,280 | 4,685 | ||||||
Other amortization and depreciation
|
33,833 | 14,586 | ||||||
Change in valuation of mortgage
servicing rights, including amortization
|
86,941 | (12,325 | ) | |||||
Loss on mortgage-backed securities,
net
|
5,347 | 2,615 | ||||||
Provision for loan losses
|
10,687 | 3,822 | ||||||
Net decrease in deferred tax
liability
|
33,409 | 82,222 | ||||||
Net (increase) decrease in other
assets and liabilities
|
(239,758 | ) | 47,804 | |||||
Net cash (used in) provided by
operating activities before activity for trading securities and
loans held for sale
|
(129,422 | ) | 82,059 | |||||
Net sales of trading securities
|
24,867 | 99,286 | ||||||
Net purchases and originations of
loans held for sale
|
(956,618 | ) | (2,661,562 | ) | ||||
Net cash used in operating
activities
|
(1,061,173 | ) | (2,480,217 | ) | ||||
Cash flows from investing
activities:
|
||||||||
Net sales of and payments from
loans held for investment
|
762,813 | 102,095 | ||||||
Purchases of mortgage-backed
securities available for sale
|
(282,226 | ) | (192,630 | ) | ||||
Proceeds from sales of and
principal payments from mortgage-backed securities available for
sale
|
578,850 | 158,193 | ||||||
Net increase in investment in
Federal Home Loan Bank stock, at cost
|
(43,578 | ) | (33,654 | ) | ||||
Net (increase) decrease in real
estate investment
|
(554 | ) | 3,324 | |||||
Net purchases of property, plant
and equipment
|
(21,110 | ) | (25,198 | ) | ||||
Net cash provided by investing
activities
|
994,195 | 12,130 | ||||||
Cash flows from financing
activities:
|
||||||||
Net increase in deposits
|
553,182 | 593,476 | ||||||
Net (decrease) increase in advances
from Federal Home Loan Bank
|
(63,000 | ) | 1,042,000 | |||||
Net (decrease) increase in
borrowings
|
(325,488 | ) | 825,917 | |||||
Net proceeds from issuance of
common stock
|
— | 23,925 | ||||||
Redemption of trust preferred
securities
|
(28,140 | ) | — | |||||
Net proceeds from stock options,
warrants and notes receivable
|
4,158 | 13,151 | ||||||
Cash dividends paid
|
(36,564 | ) | (28,844 | ) | ||||
Purchases of common stock
|
(1,424 | ) | (1,977 | ) | ||||
Net cash provided by financing
activities
|
102,724 | 2,467,648 | ||||||
Net increase (decrease) in cash and
cash equivalents
|
35,746 | (439 | ) | |||||
Cash and cash equivalents at
beginning of period
|
541,725 | 442,525 | ||||||
Cash and cash equivalents at end of
period
|
$ | 577,471 | $ | 442,086 | ||||
Supplemental cash flow
information:
|
||||||||
Cash paid for interest
|
$ | 357,977 | $ | 239,390 | ||||
Cash paid (received) for income
taxes
|
$ | 111 | $ | (49,425 | ) | |||
Supplemental disclosure of
non-cash investing and financing activities:
|
||||||||
Net transfer of loans held for sale
to loans held for investment
|
$ | 403,648 | $ | 621,116 | ||||
Net transfer of mortgage servicing
rights to trading securities
|
$ | 163 | $ | — | ||||
62
63
64
Mortgage Banking | ||||||||||||||||||||
Production |
Mortgage |
Total |
||||||||||||||||||
Divisions | Servicing | Thrift | Other | Company | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||
Three months ended
March 31, 2007
|
||||||||||||||||||||
Net interest income (expense)
|
$ | 49,762 | $ | (5,052 | ) | $ | 69,820 | $ | 20,540 | $ | 135,070 | |||||||||
Net revenues (expense)
|
168,012 | 59,670 | 74,949 | (549 | ) | 302,082 | ||||||||||||||
Net earnings (loss)
|
44,035 | 24,905 | 29,945 | (46,503 | ) | 52,382 | ||||||||||||||
Allocated average capital
|
679,808 | 332,085 | 851,976 | 169,030 | 2,032,899 | |||||||||||||||
Assets as of March 31, 2007
|
$ | 9,164,307 | $ | 3,119,507 | $ | 16,374,788 | $ | 1,035,737 | $ | 29,694,339 | ||||||||||
Return on equity
|
26 | % | 30 | % | 14 | % | N/A | 10 | % | |||||||||||
Three months ended
March 31, 2006
|
||||||||||||||||||||
Net interest income (expense)
|
$ | 43,251 | $ | (3,296 | ) | $ | 75,662 | $ | 11,593 | $ | 127,210 | |||||||||
Net revenues (expense)
|
182,510 | 29,279 | 98,599 | (5,853 | ) | 304,535 | ||||||||||||||
Net earnings (loss)
|
64,555 | 11,661 | 45,436 | (41,803 | ) | 79,849 | ||||||||||||||
Allocated average capital
|
510,832 | 197,253 | 727,465 | 162,756 | 1,598,306 | |||||||||||||||
Assets as of March 31, 2006
|
$ | 6,528,233 | $ | 1,880,361 | $ | 14,315,533 | $ | 1,479,120 | $ | 24,203,247 | ||||||||||
Return on equity
|
51 | % | 24 | % | 25 | % | N/A | 20 | % |
65
March 31, |
December 31, |
|||||||
2007 | 2006 | |||||||
(Dollars in thousands) | ||||||||
Mortgage-backed
securities — trading
|
||||||||
AAA-rated non-agency securities
|
$ | 24,258 | $ | 43,957 | ||||
AAA-rated and agency interest-only
securities
|
74,720 | 73,570 | ||||||
AAA-rated principal-only securities
|
55,977 | 38,478 | ||||||
Prepayment penalty securities
|
93,106 | 97,576 | ||||||
Other investment grade securities
|
67,155 | 29,015 | ||||||
Other non-investment grade
securities
|
70,809 | 41,390 | ||||||
Non-investment grade residual
securities
|
244,579 | 218,745 | ||||||
Total mortgage-backed
securities — trading
|
$ | 630,604 | $ | 542,731 | ||||
Mortgage-backed
securities — available for sale
|
||||||||
AAA-rated non-agency securities
|
$ | 4,265,012 | $ | 4,604,489 | ||||
AAA-rated agency securities
|
57,947 | 65,175 | ||||||
Other investment grade securities
|
233,559 | 160,238 | ||||||
Other non-investment grade
securities
|
39,395 | 38,784 | ||||||
Non-investment grade residual
securities
|
26,252 | 31,828 | ||||||
Total mortgage-backed
securities — available for sale
|
$ | 4,622,165 | $ | 4,900,514 | ||||
As of March 31, 2007 | ||||||||||||||||||||||||
Less Than 12 Months | 12 Months or Greater | Total | ||||||||||||||||||||||
Unrealized |
Unrealized |
Unrealized |
||||||||||||||||||||||
Losses | Fair Value | Losses | Fair Value | Losses | Fair Value | |||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||
Securities — available
for sale:
|
||||||||||||||||||||||||
AAA-rated non-agency securities
|
$ | (1,376 | ) | $ | 271,886 | $ | (36,055 | ) | $ | 1,515,412 | $ | (37,431 | ) | $ | 1,787,298 | |||||||||
AAA-rated agency securities
|
(644 | ) | 13,228 | (146 | ) | 15,154 | (790 | ) | 28,382 | |||||||||||||||
Other investment grade securities
|
(322 | ) | 35,376 | (1,037 | ) | 26,049 | (1,359 | ) | 61,425 | |||||||||||||||
Non-investment grade residual
securities
|
(303 | ) | 26,252 | — | — | (303 | ) | 26,252 | ||||||||||||||||
Total securities —
available for sale
|
$ | (2,645 | ) | $ | 346,742 | $ | (37,238 | ) | $ | 1,556,615 | $ | (39,883 | ) | $ | 1,903,357 | |||||||||
66
For the Three Months Ended March 31, | ||||||||
2007 | 2006 | |||||||
(Dollars in thousands except per share data) | ||||||||
Stock option compensation cost,
before tax
|
$ | 2,594 | $ | 2,515 | ||||
Stock option compensation cost,
after tax
|
1,638 | 1,655 | ||||||
Effect on basic earnings per share
|
0.02 | 0.03 | ||||||
Effect on dilutive earnings per
share
|
0.02 | 0.02 |
67
Weighted- |
||||||||
Average |
||||||||
Grant-Date |
||||||||
Shares | Fair Value | |||||||
Restricted Stock:
|
||||||||
Nonvested, at beginning of period
|
889,117 | $ | 39.14 | |||||
Granted
|
455,132 | 30.68 | ||||||
Vested
|
(133,594 | ) | 37.37 | |||||
Canceled and forfeited
|
(16,302 | ) | 39.15 | |||||
Nonvested, at end of period
|
1,194,353 | 36.11 | ||||||
68
69
ITEM 4. | CONTROLS AND PROCEDURES |
ITEM 1. | LEGAL PROCEEDINGS |
ITEM 1A. | RISK FACTORS |
ITEM 2. | UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS |
ITEM 5. | OTHER INFORMATION |
ITEM 6. | EXHIBITS |
31 | .1 | Chief Executive Officer’s Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | ||
31 | .2 | Chief Financial Officer’s Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | ||
32 | .1 | Chief Executive Officer’s Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. | ||
32 | .2 | Chief Financial Officer’s Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
70
By: |
/s/ MICHAEL
W. PERRY
|
By: |
/s/ A.
SCOTT KEYS
|
71
This ‘10-Q’ Filing | Date | Other Filings | ||
---|---|---|---|---|
1/1/08 | ||||
12/31/07 | 10-K, 11-K | |||
11/15/07 | 4 | |||
5/31/07 | ||||
Filed on: | 4/26/07 | 8-K, DEF 14A | ||
4/23/07 | ||||
4/18/07 | ||||
4/1/07 | 3 | |||
For Period End: | 3/31/07 | |||
3/12/07 | ||||
3/2/07 | ||||
1/1/07 | 3 | |||
12/31/06 | 10-K, 11-K, 5 | |||
12/15/06 | ||||
12/1/06 | ||||
11/14/06 | 4 | |||
9/15/06 | ||||
4/25/06 | 10-Q, 8-K, DEF 14A | |||
3/31/06 | 10-Q | |||
3/15/06 | 4 | |||
1/1/06 | ||||
12/31/05 | 10-K, 11-K, 5 | |||
7/1/03 | ||||
1/1/03 | ||||
12/31/02 | 10-K, 11-K | |||
11/14/01 | ||||
List all Filings |