Quarterly report pursuant to Section 13 or 15(d)

FAIR VALUE (Tables)

v2.4.0.6
FAIR VALUE (Tables)
3 Months Ended
Mar. 31, 2013
Fair Value Tables  
Schedule Of Carrying Value and Fair Value Of Assets and Liabilities
The carrying values and fair values of Newcastle’s assets and liabilities at March 31, 2013 were as follows:

   
Principal
                 
Weighted
   
Weighted
 
   
Balance or
                 
Average
   
Average
 
   
Notional
   
Carrying
   
Estimated
     
Yield/Funding
   
Maturity
 
   
Amount
   
Value
   
Fair Value
 
Fair Value Method (A)
 
Cost
   
(Years)
 
Assets
                               
Financial instruments:
                               
Real estate securities, available-for-sale*
  $ 2,946,191     $ 2,495,473     $ 2,495,473  
Broker quotations, counterparty quotations,  pricing services,  pricing models
    3.92 %     4.7  
Real estate related loans, held-for-sale, net
    1,251,678       851,525       867,777  
 Broker quotations, counterparty quotations, pricing services,  pricing models
    11.56 %     1.6  
Residential mortgage loans, held-for-investment, net
    374,264       317,708       324,554  
 Pricing models
    8.58 %     5.6  
Residential mortgage loans, held-for-sale, net
    3,451       2,380       2,380  
 Pricing models
    18.86 %     4.7  
Investments in excess mortgage servicing rights at fair value* (B)
    73,322,892       236,555       236,555  
 Pricing models
    17.60 %     5.4  
Investments in equity method investees at fair value* (B)
    66,160,202       102,588       102,588  
 Pricing models
    15.56 %     6.3  
Investments in real estate and intangibles, net
            184,733       194,878  
 Broker quotations, recent purchase price
               
Subprime mortgage loans subject to call option (C)
    406,217       406,115       406,115  
 (C)
    9.09 %  
(C)
 
Restricted cash*
    11,494       11,494       11,494                    
Cash and cash equivalents*
    534,772       534,772       534,772                    
Non-hedge derivative assets (D)(E)*
    23,400       176       176  
 Counterparty quotations
    N/A    
(D)
 
Other investments
            24,907       13,165  
 Pricing models
               
Receivables and other assets
            27,577       27,577                    
            $ 5,196,003     $ 5,217,504                    
                                           
Liabilities
                                         
Financial instruments:
                                         
CDO bonds payable (G)
  $ 1,014,993     $ 1,015,560     $ 791,641  
 Pricing models
    2.17 %     1.8  
Other bonds and notes payable
    178,041       173,723       180,638  
 Broker quotations, pricing models
    5.13 %     4.0  
Repurchase agreements
    1,473,586       1,473,586       1,473,586  
 Market comparables
    0.63 %     0.1  
Mortgage notes payable
    120,525       120,525       120,525  
 Pricing models
    3.79 %     5.6  
Financing of subprime mortgage loans subject to call option (C)
    406,217       406,115       406,115  
 (C)
    9.09 %  
(C)
 
Junior subordinated notes payable
    51,004       51,242       32,840  
 Pricing models
    7.40 %     22.1  
Interest rate swaps, treated as hedges (E)(F)*
    154,100       10,331       10,331  
 Counterparty quotations
    N/A    
(F)
 
Non-hedge derivatives (D)(E)*
    281,869       16,281       16,281  
 Counterparty quotations
    N/A    
(D)
 
Due to affiliates
            4,611       4,611                    
Dividends payable, accrued expenses and other liabilities
            74,530       74,530                    
            $ 3,346,504     $ 3,111,098                    
 
*Measured at fair value on a recurring basis.

 
(A)
Methods are listed in order of priority. In the case of real estate securities and real estate related loans, broker quotations are obtained if available and practicable, otherwise counterparty quotations or pricing service valuations are obtained or, finally, internal pricing models are used. Internal pricing models are only used for (i) securities and loans that are not traded in an active market, and, therefore, have little or no price transparency, and for which significant unobservable inputs must be used in estimating fair value, or (ii) loans or debt obligations which are private and untraded.
 
(B)
The notional amount represents the total unpaid principal balance of the mortgage loans. Newcastle does not receive an excess mortgage servicing amount on nonperforming loans for Agency portfolios. The weighted average yield and maturity for the investments in equity method investees represents the yield and maturity of the underlying investments in Excess MSRs.
 
(C)
These two items result from an option, not an obligation, to repurchase loans from Newcastle’s subprime mortgage loan securitizations (Note 4), are noneconomic until such option is exercised, and are equal and offsetting.
 
(D)
This represents two interest rate swap agreements with a total notional balance of $281.9 million, maturing in March 2014 and March 2015, respectively, and an interest rate cap agreement with a notional balance of $23.4 million, maturing in August 2019. Newcastle entered into these agreements to reduce its exposure to interest rate changes on the floating rate financings of CDO IV, CDO VI and the senior living assets. These derivative agreements were not designated as hedges for accounting purposes as of March 31, 2013.
 
(E) 
Newcastle’s derivatives fall into two categories. As of March 31, 2013, all derivative liabilities were held within Newcastle’s nonrecourse structures. An aggregate notional balance of $436.0 million, which were liabilities at period end, are only subject to the credit risks of the respective CDO structures.  As they are senior to all the debt obligations of the respective CDOs and the fair value of each of the CDOs’ total investments exceeded the fair value of each of the CDOs’ derivative liabilities, no credit valuation adjustments were recorded. A notional balance of $23.4 million was an asset at period end and therefore is subject to the counterparty’s credit risk. No adjustments have been made to the fair value quotations received related to credit risk as a result of the counterparty’s “AA” credit rating. Newcastle’s significant derivative counterparties include Bank of America, Credit Suisse and Wells Fargo.
 
(F) 
Represents derivative agreements as follows:
 
Year of Maturity
 
 Weighted Average
Month of Maturity
 
Aggregate Notional
Amount
   
Weighted Average Fixed
Pay Rate / Cap Rate
   
Aggregate Fair Value
 Asset / (Liability)
 
                       
Interest rate swap agreements which receive 1-Month LIBOR:
             
2016
 
Apr
  $ 154,100       5.04 %   $ (10,331 )
 
(G)
Newcastle notes that the unrealized gain on the liabilities within such structures cannot be fully realized.
 
(H)
Assets held within CDOs and other non-recourse structures are not available to satisfy obligations outside of such financings, except to the extent Newcastle receives net cash flow distributions from such structures. Furthermore, creditors or beneficial interest holders of these structures have no recourse to the general credit of Newcastle. Therefore, Newcastle’s exposure to the economic losses from such structures is limited to its invested equity in them and economically their book value cannot be less than zero. As a result, the fair value of Newcastle’s net investments in these nonrecourse financing structures is equal to the present value of their expected future net cash flows.
Schedule of Fair Value Of Derivative Assets
Represents derivative agreements as follows:
 
Year of Maturity
 
 Weighted Average
Month of Maturity
 
Aggregate Notional
Amount
   
Weighted Average Fixed
Pay Rate / Cap Rate
   
Aggregate Fair Value
 Asset / (Liability)
 
                       
Interest rate swap agreements which receive 1-Month LIBOR:
             
2016
 
Apr
  $ 154,100       5.04 %   $ (10,331 )
 
Schedule of Fair Value of Assets and Liabilities Measured on a Recurring Basis
The following table summarizes such financial assets and liabilities measured at fair value on a recurring basis at March 31, 2013:
 
               
Fair Value
 
   
Principal Balance or
Notional Amount
   
Carrying Value
   
Level 2
   
Level 3A
   
Level 3B
   
Total
 
Assets:
                                   
  Real estate securities, available-for-sale:
                                   
     CMBS
  $ 468,584     $ 384,017     $     $ 327,173     $ 56,844     $ 384,017  
     REIT debt
    50,700       54,119       54,119                   54,119  
     Non-Agency RMBS
    904,784       583,900             559,703       24,197       583,900  
     ABS - other real estate
    10,036       1,384             746       638       1,384  
     FNMA / FHLMC
    1,309,855       1,400,428       1,400,428                   1,400,428  
     CDO
    202,232       71,625             66,371       5,254       71,625  
     Real estate securities total
  $ 2,946,191     $ 2,495,473     $ 1,454,547     $ 953,993     $ 86,933     $ 2,495,473  
     Investments in Excess MSRs (1)
  $ 73,322,892     $ 236,555     $     $     $ 236,555     $ 236,555  
     Investments in equity method investees (1)
  $ 66,160,202     $ 102,588     $     $     $ 102,588     $ 102,588  
Derivative assets:
                                               
   Interest rate caps, not treated as hedges
    23,400       176       176                   176  
          Derivative assets total
  $ 23,400     $ 176     $ 176     $     $     $ 176  
                                                 
Liabilities:
                                               
  Derivative Liabilities:
                                               
     Interest rate swaps, treated as hedges
  $ 154,100     $ 10,331     $ 10,331     $     $     $ 10,331  
     Interest rate swaps, not treated as hedges
    281,869       16,281       16,281                   16,281  
          Derivative liabilities total
  $ 435,969     $ 26,612     $ 26,612     $     $     $ 26,612  
 
(1)
The notional amount represents the total unpaid principal balance of the mortgage loans.  Newcastle does not receive an excess mortgage servicing amount on nonperforming loans for Agency portfolios.
Schedule of Change in Fair Value of Level 3 Investments
Newcastle’s investments in instruments (excluding the Excess MSRs and investment in equity method investees, see below) measured at fair value on a recurring basis using Level 3 inputs changed during the three months ended March 31, 2013 as follows:
 
   
Level 3A
 
   
CMBS
 
ABS
           
   
Conduit
   
Other
   
Non-Agency RMBS
 
Other
   
Equity/Other
Securities
 
Total
 
Balance at December 31, 2012
  $ 225,575     $ 104,451     $ 330,021     $ 798     $ 65,027     $ 725,872  
Transfers (A)
                                               
Transfers from Level 3B
                1,861                   1,861  
Transfers into Level 3B
          (8,257 )                       (8,257 )
Total gains (losses) (B)
                                               
Included in net income (C)
                                   
Included in other comprehensive income (loss)
    8,544       1,347       14,166       (25 )     1,334       25,366  
Amortization included in interest income
    2,055       161       5,622             998       8,836  
Purchases, sales and repayments
                                               
Purchases
                227,293                   227,293  
Proceeds from sales
                                   
Proceeds from repayments
    (3,219 )     (3,484 )     (19,260 )     (27 )     (988 )     (26,978 )
Balance at March 31, 2013
  $ 232,955     $ 94,218     $ 559,703     $ 746     $ 66,371     $ 953,993  
                                                 
   
Level 3B
 
   
CMBS
 
ABS
               
   
Conduit
   
Other
   
Non-Agency RMBS
 
Other
   
Equity/Other
Securities
 
Total
 
Balance at December 31, 2012
  $ 29,194     $ 17,171     $ 25,954     $ 677     $ 5,998     $ 78,994  
Transfers (A)
                                               
Transfers from Level 3A
          8,257                         8,257  
Transfers into Level 3A
                (1,861 )                 (1,861 )
Total gains (losses) (B)
                                               
Included in net income (C)
    (539 )                             (539 )
Included in other comprehensive income (loss)
    1,271       1,338       (349 )     (9 )     57       2,308  
Amortization included in interest income
    1,120       119       1,435       256       232       3,162  
Purchases, sales and repayments
                                               
Purchases
                                   
Proceeds from sales
                                   
Proceeds from repayments
    (1,087 )           (982 )     (286 )     (1,033 )     (3,388 )
Balance at March 31, 2013
  $ 29,959     $ 26,885     $ 24,197     $ 638     $ 5,254     $ 86,933  
 
(A)
Transfers are assumed to occur at the beginning of the quarter.
(B)
None of the gains (losses) recorded in earnings during the period is attributable to the change in unrealized gains (losses) relating to Level 3 assets still held at the reporting date.
(C)
These gains (losses) are recorded in the following line items in the consolidated statements of income:
 
   
Three Months Ended March 31, 2013
 
   
Level 3A
   
Level 3B
 
Gain (loss) on settlement of investments, net
  $     $  
Other income (loss), net
           
OTTI
          (539 )
Total
  $     $ (539 )
Gain (loss) on settlement of investments, net, from investments transferred into Level 3 during the period
  $     $  
 
Schedule of Gains Losses on Fair Value of RE Securities
These gains (losses) are recorded in the following line items in the consolidated statements of income:
 
   
Three Months Ended March 31, 2013
 
   
Level 3A
   
Level 3B
 
Gain (loss) on settlement of investments, net
  $     $  
Other income (loss), net
           
OTTI
          (539 )
Total
  $     $ (539 )
Gain (loss) on settlement of investments, net, from investments transferred into Level 3 during the period
  $     $  
 
Schedule of Securities Valuation Methodology And Results
As of March 31, 2013, Newcastle’s securities valuation methodology and results are further detailed as follows:
 
               
Fair Value
 
   
Outstanding
   
Amortized
               
Internal
       
   
Face
   
Cost
   
Multiple
   
Single
   
Pricing
       
Asset Type
 
Amount (A)
   
Basis (B)
   
Quotes (C)
   
Quote (D)
   
Models (E)
   
Total
 
                                     
CMBS
  $ 468,584     $ 332,092     $ 269,126     $ 58,047     $ 56,844     $ 384,017  
REIT debt
    50,700       50,055       28,321       25,798             54,119  
Non-Agency RMBS
    904,784       535,908       531,929       27,774       24,197       583,900  
ABS - other real estate
    10,036       1,490             746       638       1,384  
FNMA / FHLMC
    1,309,855       1,396,400       1,310,147       90,281             1,400,428  
CDO
    202,232       66,747             66,371       5,254       71,625  
Total
  $ 2,946,191     $ 2,382,692     $ 2,139,523     $ 269,017     $ 86,933     $ 2,495,473  
 
(A)
Net of incurred losses
(B)
Net of discounts (or gross of premiums) and after OTTI, including impairment taken during the period ended March 31, 2013.
(C)
Management generally obtained pricing service quotations or broker quotations from two sources, one of which was generally the seller (the party that sold us the security). Management selected one of the quotes received as being most representative of fair value and did not use an average of the quotes. Even if Newcastle receives two or more quotes on a particular security that come from non-selling brokers or pricing services, it does not use an average because management believes using an actual quote more closely represents a transactable price for the security than an average level. Furthermore, in some cases there is a wide disparity between the quotes Newcastle receives. Management believes using an average of the quotes in these cases would generally not represent the fair value of the asset. Based on Newcastle’s own fair value analysis using internal models, management selects one of the quotes which is believed to more accurately reflect fair value. Newcastle never adjusts quotes received. These quotations are generally received via email and contain disclaimers which state that they are “indicative” and not “actionable” – meaning that the party giving the quotation is not bound to actually purchase the security at the quoted price.
(D)
Management was unable to obtain quotations from more than one source on these securities. The one source was generally the seller (the party that sold us the security) or a pricing service.
(E)
Securities whose fair value was estimated based on internal pricing models are further detailed as follows:
 
               
Impairment
   
Unrealized
   
Weighted Average Significant Input
 
   
Amortized
         
Recorded
   
Gains (Losses)
               
Cumulative
       
   
Cost
         
In Current
   
in Accumulated
   
Discount
   
Prepayment
   
Default
   
Loss
 
   
Basis (B)
   
Fair Value
   
Period
   
OCI
   
Rate
   
Speed (F)
   
Rate
   
Severity
 
CMBS - Conduit
  $ 23,143     $ 29,959     $ 539     $ 6,816       10.0 %     N/A       21.8 %     38.7 %
CMBS - Large loan /single borrower
    26,367       26,885             518       2.5 %     N/A       31.3 %     31.3 %
Non-Agency RMBS
    12,481       24,197             11,716       8.0 %     2.8 %     19.9 %     43.0 %
ABS - other RE
    424       638             214       8.0 %     0.5 %     44.1 %     99.7 %
CDO
    3,179       5,254             2,075       19.8 %     5.0 %     8.2 %     73.0 %
Total
    65,594       86,933       539       21,339                                  
 
All of the assumptions listed have some degree of market observability, based on Newcastle’s knowledge of the market, relationships with market participants, and use of common market data sources. Collateral prepayment, default and loss severity projections are in the form of “curves” or “vectors” that vary for each monthly collateral cash flow projection. Methods used to develop these projections vary by asset class (e.g., CMBS projections are developed differently than home equity ABS projections) but conform to industry conventions.  Newcastle uses assumptions that generate its best estimate of future cash flows of each respective security.
 
The prepayment vector specifies the percentage of the collateral balance that is expected to voluntarily pay off at each point in the future. The prepayment vector is based on projections from a widely published investment bank model which considers factors such as collateral FICO score, loan-to-value ratio, debt-to-income ratio, and vintage on a loan level basis. This vector is scaled up or down to match recent collateral-specific prepayment experience, as obtained from remittance reports and market data services.
 
Loss severities are based on recent collateral-specific experience with additional consideration given to collateral characteristics. Collateral age is taken into consideration because severities tend to initially increase with collateral age before eventually stabilizing. Newcastle typically uses projected severities that are higher than the historic experience for collateral that is relatively new to account for this effect. Collateral characteristics such as loan size, lien position, and location (state) also effect loss severity. Newcastle considers whether a collateral pool has experienced a significant change in its composition with respect to these factors when assigning severity projections.
 
Default rates are determined from the current “pipeline” of loans that are more than 90 days delinquent, in foreclosure, or are real estate owned (REO). These significantly delinquent loans determine the first 24 months of the default vector. Beyond month 24, the default vector transitions to a steady-state value that is generally equal to or greater than that given by the widely published investment bank model.
 
The discount rates Newcastle uses are derived from a range of observable pricing on securities backed by similar collateral and offered in a live market. As the markets in which Newcastle transacts have become less liquid, Newcastle has had to rely on fewer data points in this analysis.
 
(F)
    Projected annualized average prepayment rate.
 
Securities valued based on internal pricing models
Securities whose fair value was estimated based on internal pricing models are further detailed as follows:
 
               
Impairment
   
Unrealized
   
Weighted Average Significant Input
 
   
Amortized
         
Recorded
   
Gains (Losses)
               
Cumulative
       
   
Cost
         
In Current
   
in Accumulated
   
Discount
   
Prepayment
   
Default
   
Loss
 
   
Basis (B)
   
Fair Value
   
Period
   
OCI
   
Rate
   
Speed (F)
   
Rate
   
Severity
 
CMBS - Conduit
  $ 23,143     $ 29,959     $ 539     $ 6,816       10.0 %     N/A       21.8 %     38.7 %
CMBS - Large loan /single borrower
    26,367       26,885             518       2.5 %     N/A       31.3 %     31.3 %
Non-Agency RMBS
    12,481       24,197             11,716       8.0 %     2.8 %     19.9 %     43.0 %
ABS - other RE
    424       638             214       8.0 %     0.5 %     44.1 %     99.7 %
CDO
    3,179       5,254             2,075       19.8 %     5.0 %     8.2 %     73.0 %
Total
    65,594       86,933       539       21,339                                  
 
Schedule of fair value for real estate related loans and residential mortgage loans held for sale
The following tables summarize certain information for real estate related loans and residential mortgage loans held-for-sale as of March 31, 2013:

                     
Valuation
   
Significant Input
 
   
Outstanding
               
Allowance/
   
Range
   
Weighted Average
 
   
Face
   
Carrying
   
Fair
   
(Reversal) In
   
Discount
   
Loss
   
Discount
   
Loss
 
Loan Type
 
Amount
   
Value
   
Value
   
Current Year
   
Rate
   
Severity
   
Rate
   
Severity
 
Mezzanine
  $ 518,307     $ 432,432     $ 445,343     $ (838 )     3.5% - 25.0%       0.0% - 100.0%       9.1%       10.9%      
Bank Loan
    582,474       277,831       277,830       2,285       6.7% - 41.7%       0.0% - 100.0%       16.7%       45.6%  
B-Note
    120,872       111,237       114,437       (6 )     6.0% - 15.0%       0.0%       10.4%       0.0%  
Whole Loan
    30,025       30,025       30,167             4.8% - 6.9%       0.0% - 15.0%       4.8%       14.5%  
Total Real Estate Related
   Loans Held-for-Sale, Net
  $ 1,251,678     $ 851,525     $ 867,777     $ 1,441                                  
                                                                 
                           
Valuation
                                 
   
Outstanding
                   
Allowance/
   
Significant Input (Weighted Average)
 
   
Face
   
Carrying
   
Fair
   
(Reversal) In
   
Discount
   
Prepayment
   
Constant
   
Loss
 
Loan Type
 
Amount
   
Value
   
Value
   
Current Year
   
Rate
   
Speed
   
Default Rate
   
Severity
 
Non-securitized Manufactured
Housing Loans Portfolio I
  $ 569     $ 153     $ 153     $ (3 )     68.2     5.0     11.6     70.0
Non-securitized Manufactured
Housing Loans Portfolio II
    2,882       2,227       2,227       (3 )     15.5     5.0     3.5     75.0
Total Residential Mortgage
Loans Held-for-Sale, Net
  $ 3,451     $ 2,380     $ 2,380     $ (6 )                                
 
Schedule of fair value for residential mortgage loans held for investment
The following table summarizes certain information for residential mortgage loans held-for-investment as of March 31, 2013:
 
                           
Significant Input (Weighted Average)
 
Loan Type
 
Outstanding Face Amount
   
Carrying Value
   
Fair Value
   
Valuation Allowance/
(Reversal) In Current Year
   
Discount Rate
   
Prepayment Speed
   
Constant Default Rate
   
Loss Severity
 
Securitized Manufactured Housing
   Loans Portfolio I
  $ 114,355     $ 96,752     $ 97,192     $ 13       9.5 %     5.0 %     4.0 %     70.0 %
Securitized Manufactured Housing
   Loans Portfolio II
    146,865       144,274       143,048       835       7.5 %     5.0 %     3.5 %     75.0 %
Residential Loans
    54,458       41,198       47,134       (49 )     7.4 %     4.7 %     2.8 %     46.5 %
Reverse Mortgage Loans
    58,586       35,484       37,180             10.6 %     N/A       N/A       N/A  
Total Residential Mortgage Loans, Held-for-Investment, Net
  $ 374,264     $ 317,708     $ 324,554     $ 799                                  
 
Schedule of Fair Value Inputs in Valuing Excess MSRs
The following table summarizes certain information regarding the inputs used in valuing the Excess MSRs owned directly and through equity method investees as of March 31, 2013:
 
   
Significant Input
 
Held Directly (Note 5)
 
Prepayment Speed (A)
   
Delinquency
(B)
   
Recapture Rate (C)
 
Excess Mortgage
Servicing Amount
(D)
 
Discount Rate
 
MSR Pool 1
    16.1 %     10.0 %     35.0 %
28 bps
    18.0 %
MSR Pool 1 - Recapture Agreement
    8.0 %     10.0 %     35.0 %
21 bps
    18.0 %
MSR Pool 2
    16.0 %     11.0 %     35.0 %
23 bps
    17.3 %
MSR Pool 2 - Recapture Agreement
    8.0 %     10.0 %     35.0 %
21 bps
    17.3 %
MSR Pool 3
    16.2 %     12.1 %     35.0 %
23 bps
    17.6 %
MSR Pool 3 - Recapture Agreement
    8.0 %     10.0 %     35.0 %
21 bps
    17.6 %
MSR Pool 4
    18.3 %     15.8 %     35.0 %
17 bps
    17.9 %
MSR Pool 4 - Recapture Agreement
    8.0 %     10.0 %     35.0 %
21 bps
    17.9 %
MSR Pool 5
    15.0 %     N/A(E)         20.0 %
13 bps
    17.5 %
MSR Pool 5 - Recapture Agreement
    8.0 %     N/A(E)         20.0 %
 21 bps
    17.5 %
Held through Equity Method Investees (Note 6)
                           
MSR Pool 6
    19.6 %     8.8 %     35.0 %
25 bps
    17.4 %
MSR Pool 6 - Recapture Agreement
    10.0 %     6.0 %     35.0 %
23 bps
    17.4 %
MSR Pool 7
    13.8 %     8.4 %     35.0 %
16 bps
    15.2 %
MSR Pool 7 - Recapture Agreement
    10.0 %     5.0 %     35.0 %
19 bps
    15.2 %
MSR Pool 8
    15.2 %     7.4 %     35.0 %
19 bps
    15.0 %
MSR Pool 8 - Recapture Agreement
    10.0 %     5.0 %     35.0 %
19 bps
    15.0 %
 
(A)          Projected annualized weighted average voluntary and involuntary prepayment rate using a prepayment vector.
(B)           Projected percentage of mortgage loans in the pool that are expected to miss their mortgage payments.
(C)           Percentage of voluntarily prepaid loans that are expected to be refinanced by Nationstar.
(D)          Weighted average total mortgage servicing amount in excess of the basic fee.
(E)           The Excess MSR will be paid on the total UPB of the mortgage portfolio (including both performing and delinquent loans until REO)
 
Schedule of MSRs valued on a recurring basis using Level 3B inputs
Newcastle’s MSRs investments measured at fair value on a recurring basis using Level 3B inputs changed during the period ended March 31, 2013 as follows:
 
   
Level 3B (A)
 
   
MSR Pool 1
   
MSR Pool 2
   
MSR Pool 3
   
MSR Pool 4
   
MSR Pool 5
   
Total
 
Balance at December 31, 2012
  $ 40,910     $ 39,322     $ 35,434     $ 15,036     $ 114,334     $ 245,036  
Transfers (B)
                                               
Transfers from Level 3A
                                   
Transfers into Level 3A
                                   
Gains (losses) included in net income (C)
    440       897       798       98       (375 )     1,858  
Interest income
    1,970       1,485       1,628       601       4,340       10,024  
Purchases, sales and repayments
                                               
Purchases
                                   
Purchase adjustments
                                   
Proceeds from sales
                                   
Proceeds from repayments
    (3,632 )     (3,129 )     (3,182 )     (1,061 )     (9,359 )     (20,363 )
Balance at March 31, 2013
  $ 39,688     $ 38,575     $ 34,678     $ 14,674     $ 108,940     $ 236,555  
 
(A)
Includes the recapture agreement for each respective pool.
(B)
Transfers are assumed to occur at the beginning of the quarter.
(C)
The gains (losses) recorded in earnings during the period are attributable to the change in unrealized gains (losses) relating to Level 3 assets still held at the reporting dates. These gains(losses) are recorded in “Other Income (Loss)” in the consolidated statement of income.
 
Schedule of fair value of equity method investments
Newcastle’s investments in equity method investees measured at fair value on a recurring basis using Level 3B inputs changed during the period ended March 31, 2013 as follows:
 
       
   
Three Months
Ended March 31,
2013
 
Balance at December 31, 2012
  $  
Contributions to equity method investees
    109,588  
Distributions of earnings from equity method investees
    (1,344 )
Distributions of capital from equity method investees
    (6,625 )
Change in fair value of investments in equity method investees
    969  
Balance at March 31, 2013
  $ 102,588  
 
Schedule of Fair Value of Derivatives
Newcastle’s derivatives are recorded on its balance sheet as follows:
 
     
Fair Value
 
     
March 31,
   
December 31,
 
 
Balance sheet location
 
2013
   
2012
 
Derivative Assets
             
Interest rate caps, not designated as hedges
Derivative Assets
    176       165  
      $ 176     $ 165  
Derivative Liabilities
                 
Interest rate swaps, designated as hedges
Derivative Liabilities
  $ 10,331     $ 12,175  
Interest rate swaps, not designated as hedges
Derivative Liabilities
    16,281       19,401  
      $ 26,612     $ 31,576  
 
Schedule of Outstanding Derivatives
The following table summarizes information related to derivatives:
 
   
March 31, 2013
   
December 31, 2012
 
Cash flow hedges
           
Notional amount of interest rate swap agreements
  $ 154,100     $ 154,450  
Amount of (loss) recognized in OCI on effective portion
    (10,207 )     (12,050 )
Deferred hedge gain (loss) related to anticipated financings, which have subsequently occurred, net of amortization
    221       237  
Deferred hedge gain (loss) related to dedesignation, net of amortization
    (195 )     (210 )
Expected reclassification of deferred hedges from AOCI into earnings over the next 12 months
    5       4  
                 
Expected reclassification of current hedges from AOCI into earnings over the next 12 months
    (6,181 )     (6,259 )
                 
Non-hedge Derivatives
               
Notional amount of interest rate swap agreements
    281,869       294,203  
Notional amount of interest rate cap agreements
    23,400       23,400  
 
Schedule of Gain Loss on Derivatives
The following table summarizes gains (losses) recorded in relation to derivatives:
 
     
Three Months Ended
March 31,
 
 
Income statement location
 
2013
   
2012
 
Cash flow hedges
             
   Gain (loss) on the ineffective portion
Other income (loss)
  $     $ 30  
   Gain (loss) immediately recognized at dedesignation
Gain (loss) on sale of investments;
Other income (loss)
          (276 )
   Amount of gain (loss) reclassified from AOCI into
                 
      income, related to effective portion
Interest expense
    (1,865 )     (10,646 )
   Deferred hedge gain reclassified from AOCI into income,
                 
      related to anticipated financings
Interest expense
    16       15  
   Deferred hedge gain (loss) reclassified from AOCI into
                 
      income, related to effective portion of dedesignated hedges
Interest expense
    (16 )     442  
Non-hedge derivatives gain (loss)
Other income (loss)
    3,126       2,056