XML 54 R41.htm IDEA: XBRL DOCUMENT v3.8.0.1
Fair Value (Tables)
9 Months Ended
Sep. 30, 2017
Fair Value  
Summary of the principal amounts, carrying values and the estimated fair values of the Company's financial instruments

 

 

 

September 30, 2017

 

December 31, 2016

 

 

 

Principal /
Notional Amount

 

Carrying Value

 

Estimated
Fair Value

 

Principal /
Notional Amount

 

Carrying Value

 

Estimated
Fair Value

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and investments, net

 

$

2,094,376,123

 

$

1,997,555,985

 

$

2,056,020,469

 

$

1,790,159,966

 

$

1,695,732,351

 

$

1,749,130,232

 

Loans held-for-sale, net

 

333,983,865

 

333,267,976

 

338,766,761

 

675,493,536

 

673,367,304

 

683,833,449

 

Capitalized mortgage servicing rights, net

 

n/a

 

247,875,659

 

293,807,076

 

n/a

 

227,742,986

 

245,455,881

 

Available-for-sale securities

 

58,789

 

4,707,085

 

4,707,085

 

58,789

 

5,403,463

 

5,403,463

 

Securities held-to-maturity, net

 

28,035,293

 

18,851,089

 

18,882,997

 

 

 

 

Derivative financial instuments

 

100,898,203

 

488,747

 

488,747

 

550,117,700

 

5,614,990

 

5,614,990

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit and repurchase facilities

 

$

564,231,866

 

$

562,326,537

 

$

563,366,477

 

$

908,680,198

 

$

906,636,790

 

$

907,882,886

 

Collateralized loan obligations

 

1,079,874,000

 

1,066,230,488

 

1,080,228,695

 

737,000,000

 

728,441,109

 

728,642,500

 

Senior unsecured notes

 

97,860,025

 

95,088,379

 

99,817,226

 

97,860,025

 

94,521,566

 

99,034,345

 

Convertible senior unsecured notes, net

 

100,000,000

 

95,381,121

 

105,438,000

 

86,250,000

 

80,660,038

 

86,586,375

 

Junior subordinated notes

 

154,336,000

 

139,418,416

 

93,833,687

 

175,858,000

 

157,858,555

 

105,649,537

 

Related party financing

 

50,000,000

 

50,000,000

 

53,270,857

 

50,000,000

 

50,000,000

 

55,119,744

 

Derivative financial instruments

 

287,993,000

 

1,881,450

 

1,881,450

 

522,650,829

 

2,451,422

 

2,451,422

 

 

Schedule of certain financial assets and financial liabilities measured at fair value on a recurring basis

The fair value of these financial assets and liabilities was determined using the following input levels as of September 30, 2017:

 

 

 

Carrying

 

 

 

Fair Value Measurements Using Fair
Value Hierarchy

 

 

 

Value

 

Fair Value

 

Level 1

 

Level 2

 

Level 3

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

Available-for-sale securities

 

$

4,707,085

 

$

4,707,085

 

$

264,553

 

$

 

$

4,442,532

 

Derivative financial instruments

 

488,747

 

488,747

 

 

68,989

 

419,758

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

$

1,881,450

 

$

1,881,450

 

$

 

$

1,881,450

 

$

 

 

Schedule of certain financial assets and financial liabilities measured at fair value on a nonrecurring basis

The fair values of these financial and non-financial assets were determined using the following input levels as of September 30, 2017:

 

 

 

Net Carrying

 

 

 

Fair Value Measurements Using Fair
Value Hierarchy

 

 

 

Value

 

Fair Value

 

Level 1

 

Level 2

 

Level 3

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

Impaired loans, net (1)

 

$

101,284,128

 

$

101,284,128

 

$

 

$

 

$

101,284,128

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-financial assets:

 

 

 

 

 

 

 

 

 

 

 

Long-lived assets (2)

 

$

11,540,664

 

$

11,540,664

 

$

 

$

 

$

11,540,664

 

 

(1)

We had an allowance for loan losses of $83.3 million relating to six loans with an aggregate carrying value, before loan loss reserves, of $184.5 million at September 30, 2017.

(2)

During the second quarter of 2016, we determined that a real estate owned hotel property exhibited indicators of impairment and an impairment analysis was performed, which resulted in an impairment loss of $11.2 million. During the first half of 2017, we received additional market analyses which resulted in a further impairment loss of $2.7 million.

Schedule of quantitative information about Level 3 fair value measurements

 

Quantitative information about Level 3 fair value measurements at September 30, 2017 were as follows:

 

 

 

 

 

Valuation

 

 

 

 

 

 

 

Fair Value

 

Techniques

 

Significant Unobservable Inputs

 

 

 

 

 

 

 

 

 

 

 

Financial assets:

 

 

 

 

 

 

 

 

 

Impaired loans (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Discount rate

 

11.00%

 

Office

 

$

792,500

 

Discounted cash flows

 

Capitalization rate

 

8.10%

 

 

 

 

 

 

 

Revenue growth rate

 

2.50%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Discount rate

 

15.00%

 

Land

 

71,441,628

 

Discounted cash flows

 

Capitalization rate

 

7.25%

 

 

 

 

 

 

 

Revenue growth rate

 

3.00%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Discount rate

 

9.00%

 

Hotel

 

29,050,000

 

Discounted cash flows

 

Capitalization rate

 

7.00%

 

 

 

 

 

 

 

Revenue growth rate

 

3.30%

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rate lock commitments

 

419,758

 

Discounted cash flows

 

W/A discount rate

 

10.22%

 

 

 

 

 

 

 

 

 

 

 

Non-financial assets:

 

 

 

 

 

 

 

 

 

Long-lived assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Discount rate

 

11.75%

 

Hotel

 

11,540,664

 

Discounted cash flows

 

Capitalization rate

 

9.75%

 

 

 

 

 

 

 

Revenue growth rate

 

3.50%

 

 

 

 

 

 

 

Hold period

 

3 years

 

 

 

 

(1)

Includes all impaired loans regardless of the period in which a loan loss provision was recorded.

Schedule of roll forward of Level 3 derivative instruments

 

 

 

Fair Value Measurements Using Significant Unobservable Inputs

 

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

 

 

2017

 

2016

 

2017

 

2016

 

Derivative assets and liabilities, net

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

1,419,530

 

$

 

$

2,816,132

 

$

 

Additions from the Acquisition

 

 

4,528,640

 

 

4,528,640

 

Settlements

 

(18,897,011

)

(15,286,185

)

(57,578,012

)

(15,286,185

)

Realized gains recorded in earnings

 

17,477,481

 

10,757,545

 

54,761,880

 

10,757,545

 

Unrealized gains recorded in earnings

 

419,758

 

681,882

 

419,758

 

681,882

 

 

 

 

 

 

 

 

 

 

 

Balance at end of period

 

$

419,758

 

$

681,882

 

$

419,758

 

$

681,882

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Schedule of components of fair value and other relevant information

 

 

 

Notional/
Principal Amount

 

Fair Value of
Servicing Rights

 

Interest Rate
Movement Effect

 

Total Fair Value
Adjustment

 

September 30, 2017

 

 

 

 

 

 

 

 

 

Rate lock commitments

 

$

30,179,000

 

$

419,758

 

$

(64,378

)

$

355,380

 

Forward sale commitments

 

358,712,203

 

 

64,378

 

64,378

 

Loans held-for-sale, net (1)

 

328,533,203

 

5,450,662

 

 

5,450,662

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

$

5,870,420

 

$

 

$

5,870,420

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Loans held-for-sale, net are recorded at the lower of cost or market on an aggregate basis and includes fair value adjustments related to estimated cash flows from mortgage servicing rights.

Schedule of fair value of assets and liabilities

The fair value of these assets and liabilities was determined using the following input levels as of September 30, 2017:

 

 

 

 

 

 

 

Fair Value Measurements Using Fair Value Hierarchy

 

 

 

Carrying Value

 

Fair Value

 

Level 1

 

Level 2

 

Level 3

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

Loans and investments, net

 

$

1,997,555,985

 

$

2,056,020,469

 

$

 

$

 

$

2,056,020,469

 

Loans held-for-sale, net

 

333,267,976

 

338,766,761

 

 

333,316,099

 

5,450,662

 

Capitalized mortgage servicing rights, net

 

247,875,659

 

293,807,076

 

 

 

293,807,076

 

Securities held-to-maturity, net

 

18,851,089

 

18,882,997

 

 

 

18,882,997

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

Credit and repurchase facilities

 

$

562,326,537

 

$

563,366,477

 

$

 

$

327,987,187

 

$

235,379,290

 

Collateralized loan obligations

 

1,066,230,488

 

1,080,228,695

 

 

 

1,080,228,695

 

Senior unsecured notes

 

95,088,379

 

99,817,226

 

99,817,226

 

 

 

Convertible senior unsecured notes, net

 

95,381,121

 

105,438,000

 

 

105,438,000

 

 

Junior subordinated notes

 

139,418,416

 

93,833,687

 

 

 

93,833,687

 

Related party financing

 

50,000,000

 

53,270,857

 

 

 

53,270,857