XML 50 R40.htm IDEA: XBRL DOCUMENT v3.10.0.1
Fair Value (Tables)
9 Months Ended
Sep. 30, 2018
Fair Value  
Summary of the principal amounts, carrying values and the estimated fair values of the Company's financial instruments

The following table summarizes the principal amounts, carrying values and the estimated fair values of our financial instruments (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2018

 

December 31, 2017

 

 

Principal /

 

Carrying

 

Estimated

 

Principal /

 

Carrying

 

Estimated

 

    

Notional Amount

    

Value

    

Fair Value

    

Notional Amount

    

Value

    

Fair Value

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and investments, net

 

$

3,170,117

 

$

3,097,689

 

$

3,154,139

 

$

2,652,538

 

$

2,579,127

 

$

2,652,520

Loans held-for-sale, net

 

 

492,966

 

 

500,281

 

 

507,698

 

 

292,249

 

 

297,443

 

 

302,883

Capitalized mortgage servicing rights, net

 

 

n/a

 

 

259,401

 

 

312,316

 

 

n/a

 

 

252,608

 

 

286,073

Securities held-to-maturity, net

 

 

70,518

 

 

50,520

 

 

52,312

 

 

40,566

 

 

27,837

 

 

28,439

Derivative financial instruments

 

 

155,202

 

 

926

 

 

926

 

 

77,984

 

 

684

 

 

684

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit and repurchase facilities

 

$

1,172,413

 

$

1,169,586

 

$

1,170,235

 

$

530,938

 

$

528,573

 

$

529,992

Collateralized loan obligations

 

 

1,609,524

 

 

1,592,089

 

 

1,616,293

 

 

1,436,274

 

 

1,418,422

 

 

1,436,871

Debt fund

 

 

70,000

 

 

68,099

 

 

70,135

 

 

70,000

 

 

68,084

 

 

70,000

Senior unsecured notes

 

 

125,000

 

 

122,358

 

 

124,375

 

 

97,860

 

 

95,280

 

 

99,582

Convertible senior unsecured notes, net

 

 

280,816

 

 

263,653

 

 

289,560

 

 

243,750

 

 

231,287

 

 

254,335

Junior subordinated notes

 

 

154,336

 

 

140,084

 

 

95,458

 

 

154,336

 

 

139,590

 

 

94,215

Related  party financing

 

 

 —

 

 

 —

 

 

 —

 

 

50,000

 

 

50,000

 

 

49,682

Derivative financial instruments

 

 

413,694

 

 

3,406

 

 

3,406

 

 

291,421

 

 

1,306

 

 

1,306

 

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

The fair values of these financial assets and liabilities were determined using the following input levels as of September 30, 2018 (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements Using Fair

 

 

Carrying

 

 

 

 

Value  Hierarchy

 

    

Value

    

Fair Value

    

Level 1

    

Level 2

    

Level 3

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

$

926

 

$

926

 

$

 —

 

$

177

 

$

749

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

$

3,406

 

$

3,406

 

$

 —

 

$

3,406

 

$

 —

 

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, 2018 (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements Using Fair

 

 

Net Carrying

 

 

 

Value Hierarchy

 

    

Value

    

Fair Value

    

Level 1

    

Level 2

    

Level 3

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans, net (1)

 

$

70,909

 

$

70,909

 

$

 —

 

$

 —

 

$

70,909

Non-financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-lived assets (2)

 

$

14,563

 

$

14,563

 

$

 —

 

$

 —

 

$

14,563


(1)

We had an allowance for loan losses of $61.0 million relating to five loans with an aggregate carrying value, before loan loss reserves, of $131.9 million at September 30, 2018.

(2)

We recorded a $2.0 million impairment loss during the nine months ended September 30, 2018 on the office building we own. See Note 9 - Real Estate Owned for details.

 

Schedule of quantitative information about Level 3 fair value measurements

Quantitative information about Level 3 fair value measurements at September 30, 2018 were as follows ($ in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Valuation

 

 

    

 

 

 

    

Fair Value

    

Techniques

    

Significant Unobservable Inputs

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

Impaired loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land

 

$

70,135

 

Discounted cash flows

 

Discount rate

 

15.00

%

 

 

 

 

 

 

 

Capitalization rate

 

7.25

%

 

 

 

 

 

 

 

Revenue growth rate

 

3.00

%

 

 

 

 

 

 

 

 

 

 

 

Office

 

 

774

 

Discounted cash flows

 

Discount rate

 

10.53

%

 

 

 

 

 

 

 

Capitalization rate

 

8.53

%

 

 

 

 

 

 

 

Revenue growth rate

 

2.63

%

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments:

 

 

 

 

 

 

 

 

 

 

Rate lock commitments

 

 

749

 

Discounted cash flows

 

W/A discount rate

 

10.15

%

 

 

 

 

 

 

 

 

 

 

 

Non-financial assets:

 

 

 

 

 

 

 

 

 

 

Long-lived assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office Building

 

$

3,210

 

Broker quotes

 

N/A

 

N/A

 

 

Schedule of roll forward of Level 3 derivative instruments

A roll-forward of Level 3 derivative instruments were as follows (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements Using Significant Unobservable Inputs

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

    

2018

    

2017

    

 

2018

    

2017

Derivative assets and liabilities, net

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

606

 

$

1,420

 

$

276

 

$

2,816

Settlements

 

 

(17,793)

 

 

(18,897)

 

 

(62,313)

 

 

(57,578)

Realized gains recorded in earnings

 

 

17,187

 

 

17,477

 

 

62,037

 

 

54,762

Unrealized gains recorded in earnings

 

 

749

 

 

420

 

 

749

 

 

420

Balance at end of period

 

$

749

 

$

420

 

$

749

 

$

420

 

Schedule of components of fair value and other relevant information

The components of fair value and other relevant information associated with our rate lock commitments, forward sales commitments and the estimated fair value of cash flows from servicing on loans held-for-sale were as follows (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notional/

 

Fair Value of

 

Interest Rate

 

Total Fair Value

September 30, 2018

    

Principal Amount

    

Servicing Rights

    

Movement Effect

    

Adjustment

Rate lock commitments

 

$

37,965

 

$

749

 

$

(28)

 

$

721

Forward sale commitments

 

 

530,931

 

 

 —

 

 

28

 

 

28

Loans held-for-sale, net (1)

 

 

492,966

 

 

8,459

 

 

 —

 

 

8,459

Total

 

 

 

 

$

9,208

 

$

 —

 

$

9,208


(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 MSRs.

 

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, 2018 (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements Using Fair Value Hierarchy

 

    

Carrying Value

    

Fair Value

    

Level 1

    

Level 2

    

Level 3

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and investments, net

 

$

3,097,689

 

$

3,154,139

 

$

 —

 

$

 —

 

$

3,154,139

Loans held-for-sale, net

 

 

500,281

 

 

507,698

 

 

 —

 

 

499,239

 

 

8,459

Capitalized mortgage servicing rights, net

 

 

259,401

 

 

312,316

 

 

 —

 

 

 —

 

 

312,316

Securities held-to-maturity, net

 

 

50,520

 

 

52,312

 

 

 —

 

 

 —

 

 

52,312

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit and repurchase facilities

 

$

1,169,586

 

$

1,170,235

 

$

 —

 

$

492,603

 

$

677,632

Collateralized loan obligations

 

 

1,592,089

 

 

1,616,293

 

 

 —

 

 

 —

 

 

1,616,293

Debt fund

 

 

68,099

 

 

70,135

 

 

 —

 

 

 —

 

 

70,135

Senior unsecured notes

 

 

122,358

 

 

124,375

 

 

124,375

 

 

 —

 

 

 —

Convertible senior unsecured notes, net

 

 

263,653

 

 

289,560

 

 

 —

 

 

289,560

 

 

 —

Junior subordinated notes

 

 

140,084

 

 

95,458

 

 

 —

 

 

 —

 

 

95,458