XML 93 R45.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Fair Value (Tables)
12 Months Ended
Dec. 31, 2019
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):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2019

 

 

December 31, 2018

 

    

Principal /

    

 

 

    

 

 

    

Principal /

    

 

 

    

 

 

 

 

Notional

 

Carrying

 

Estimated

 

Notional

 

Carrying

 

Estimated

 

 

Amount

 

 Value

 

Fair Value

 

Amount

 

 Value

 

Fair Value

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and investments, net

 

$

4,279,611

 

$

4,189,960

 

$

4,228,071

 

$

3,283,342

 

$

3,200,145

 

$

3,249,499

Loans held-for-sale, net

 

 

847,126

 

 

861,360

 

 

876,975

 

 

472,964

 

 

481,664

 

 

489,546

Capitalized mortgage servicing rights, net

 

 

n/a

 

 

286,420

 

 

328,995

 

 

n/a

 

 

273,770

 

 

322,463

Securities held-to-maturity, net

 

 

111,028

 

 

88,699

 

 

91,738

 

 

103,515

 

 

76,363

 

 

79,097

Derivative financial instruments

 

 

173,532

 

 

1,435

 

 

1,435

 

 

400,661

 

 

6,113

 

 

6,113

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit and repurchase facilities

 

$

1,681,146

 

$

1,678,288

 

$

1,677,658

 

$

1,138,135

 

$

1,135,627

 

$

1,135,774

Collateralized loan obligations

 

 

2,147,467

 

 

2,130,121

 

 

2,147,944

 

 

1,609,524

 

 

1,593,548

 

 

1,588,989

Debt fund

 

 

70,000

 

 

68,629

 

 

70,138

 

 

70,000

 

 

68,183

 

 

70,154

Senior unsecured notes

 

 

325,000

 

 

319,799

 

 

331,225

 

 

125,000

 

 

122,484

 

 

123,750

Convertible senior unsecured notes, net

 

 

300,914

 

 

284,152

 

 

310,778

 

 

270,057

 

 

254,768

 

 

267,324

Junior subordinated notes

 

 

154,336

 

 

140,949

 

 

97,668

 

 

154,336

 

 

140,259

 

 

95,873

Derivative financial instruments

 

 

347,701

 

 

3,097

 

 

3,097

 

 

108,625

 

 

732

 

 

732

 

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 December 31, 2019 (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements

 

 

Carrying

 

 

 

Using Fair Value Hierarchy

 

    

Value

    

Fair Value

    

Level 1

    

Level 2

    

Level 3

Financial assets:

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

Derivative financial instruments

 

$

1,435

 

$

1,435

 

$

 —

 

$

369

 

$

1,066

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

$

3,097

 

$

3,097

 

$

 —

 

$

3,097

 

$

 —

 

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

We measure certain financial and non-financial assets at fair value on a nonrecurring basis. The fair values of these financial and non-financial assets, if applicable, were determined using the following input levels as of December 31, 2019 (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements

 

 

Net Carrying

 

 

 

Using Fair Value Hierarchy

 

    

Value

    

Fair Value

    

Level 1

    

Level 2

    

Level 3

Financial assets:

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

Impaired loans, net (1)

 

$

59,657

 

$

59,657

 

$

 —

 

$

 —

 

$

59,657

Non-financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-lived assets (2)

 

$

13,220

 

$

13,220

 

$

 —

 

$

 —

 

$

13,220


(1)

We had an allowance for loan losses of $71.1 million relating to five loans with an aggregate carrying value, before loan loss reserves, of $130.7 million at December 31, 2019.

(2)

We recorded a $1.0 million impairment loss during 2019 on the hotel property we own. See Note 9 for details.

Schedule of quantitative information about Level 3 fair value measurements

Quantitative information about Level 3 fair value measurements at December 31, 2019 is as follows ($ in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Valuation

 

Significant

 

 

    

Fair Value

    

 Techniques

    

Unobservable Inputs

 

Financial assets:

 

 

 

 

 

 

 

    

 

 

Impaired loans:

 

 

 

 

 

 

 

 

 

 

Land

 

$

58,931

 

Discounted cash flows

 

Discount rate

 

23.00

%

 

 

 

 

 

 

 

Revenue growth rate

 

3.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

 

726

 

Discounted cash flows

 

Discount rate

 

11.00

%

 

 

 

 

 

 

 

Capitalization rate

 

9.00

%

 

 

 

 

 

 

 

Revenue growth rate

 

2.50

%

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments:

 

 

 

 

 

 

 

 

 

 

Rate lock commitments

 

 

1,066

 

Discounted cash flows

 

W/A discount rate

 

13.59

%

 

 

 

 

 

 

 

 

 

 

 

Long-lived assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hotel proerty

 

 

10,208

 

Broker quotes

 

N/A

 

N/A

 

 

Schedule of financial assets measured at fair value on a recurring basis using Level 3 inputs

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

 

 

 

 

 

 

 

 

 

 

 

 

    

Fair Value 

 

 

Measurements Using

 

 

Significant

 

 

 Unobservable Inputs

 

 

for the Year Ended

 

 

December 31,

 

    

2019

    

2018

 

2017

Derivative assets

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

324

 

$

276

 

$

2,816

Settlements

 

 

(83,992)

 

 

(98,791)

 

 

(79,360)

Realized gains recorded in earnings

 

 

83,668

 

 

98,515

 

 

76,544

Unrealized gains recorded in earnings

 

 

1,066

 

 

324

 

 

276

Balance at end of period

 

$

1,066

 

$

324

 

$

276

 

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 are as follows (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notional/

 

Fair Value of

 

Interest Rate

 

Total Fair

 

    

Principal Amount

    

Servicing Rights

    

Movement Effect

    

Value Adjustment

December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

Rate lock commitments

 

$

37,657

 

$

1,066

 

$

(202)

 

$

864

Forward sale commitments

 

 

483,576

 

 

 —

 

 

202

 

 

202

Loans held-for-sale, net (1)

 

 

847,126

 

 

16,519

 

 

 —

 

 

16,519

Total

 

 

 

 

$

17,585

 

$

 —

 

$

17,585


(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 values of these assets and liabilities are determined using the following input levels as of December 31, 2019 (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements

 

 

Carrying 

 

 

 

 

Using Fair Value Hierarchy

 

    

Value

    

Fair Value

    

Level 1

    

Level 2

    

Level 3

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and investments, net

 

$

4,189,960

 

$

4,228,071

 

$

 —

 

$

 —

 

$

4,228,071

Loans held-for-sale, net

 

 

861,360

 

 

876,975

 

 

 —

 

 

860,456

 

 

16,519

Capitalized mortgage servicing rights, net

 

 

286,420

 

 

328,995

 

 

 —

 

 

 —

 

 

328,995

Securities held-to-maturity, net

 

 

88,699

 

 

91,738

 

 

 —

 

 

 —

 

 

91,738

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit and repurchase facilities

 

$

1,678,288

 

$

1,677,658

 

$

 —

 

$

743,594

 

$

934,064

Collateralized loan obligations

 

 

2,130,121

 

 

2,147,944

 

 

 —

 

 

 —

 

 

2,147,944

Debt fund

 

 

68,629

 

 

70,138

 

 

 —

 

 

 —

 

 

70,138

Senior unsecured notes

 

 

319,799

 

 

331,225

 

 

331,225

 

 

 —

 

 

 —

Convertible senior unsecured notes, net

 

 

284,152

 

 

310,778

 

 

 —

 

 

310,778

 

 

 —

Junior subordinated notes

 

 

140,949

 

 

97,668

 

 

 —

 

 

 —

 

 

97,668