XML 31 R20.htm IDEA: XBRL DOCUMENT v3.20.2
Fair Value
6 Months Ended
Jun. 30, 2020
Fair Value.  
Fair Value

Note 13 — Fair Value

Fair value estimates are dependent upon subjective assumptions and involve significant uncertainties resulting in variability in estimates with changes in assumptions. The following table summarizes the principal amounts, carrying values and the estimated fair values of our financial instruments (in thousands):

June 30, 2020

December 31, 2019

Principal /

Carrying

Estimated

Principal /

Carrying

Estimated

    

Notional Amount

    

Value

    

Fair Value

    

Notional Amount

    

Value

    

Fair Value

Financial assets:

Loans and investments, net

$

4,972,138

$

4,800,176

$

4,972,258

$

4,279,611

$

4,189,960

$

4,228,071

Loans held-for-sale, net

349,860

360,372

366,343

847,126

861,360

876,975

Capitalized mortgage servicing rights, net

n/a

313,288

333,374

n/a

286,420

328,995

Securities held-to-maturity, net

168,457

119,019

119,881

111,028

88,699

91,738

Derivative financial instruments

290,081

 

2,214

 

2,214

173,532

 

1,435

 

1,435

Financial liabilities:

Credit and repurchase facilities

$

1,240,910

$

1,235,613

$

1,238,062

$

1,681,146

$

1,678,288

$

1,677,658

Collateralized loan obligations

2,532,593

 

2,514,524

 

2,410,954

2,147,467

 

2,130,121

 

2,147,944

Senior unsecured notes

670,750

 

661,757

 

552,038

325,000

 

319,799

 

331,225

Convertible senior unsecured notes, net

278,490

265,244

253,359

300,914

284,152

310,778

Junior subordinated notes

154,336

 

141,295

 

98,628

154,336

 

140,949

 

97,668

Derivative financial instruments

112,458

 

219

 

219

347,701

 

3,097

 

3,097

Debt fund

 

 

70,000

68,629

70,138

Assets and liabilities disclosed at fair value are categorized based upon the level of judgment associated with the inputs used to measure their fair value. Hierarchical levels directly related to the amount of subjectivity associated with the inputs to fair valuation of these assets and liabilities are as follows:

Level 1—Inputs are unadjusted and quoted prices exist in active markets for identical assets or liabilities, such as government, agency and equity securities.

Level 2—Inputs (other than quoted prices included in Level 1) are observable for the asset or liability through correlation with market data. Level 2 inputs may include quoted market prices for a similar asset or liability, interest rates and credit risk. Examples include non-government securities, certain mortgage and asset-backed securities, certain corporate debt and certain derivative instruments.

Level 3—Inputs reflect our best estimate of what market participants would use in pricing the asset or liability and are based on significant unobservable inputs that require a considerable amount of judgment and assumptions. Examples include certain mortgage and asset-backed securities, certain corporate debt and certain derivative instruments.

Determining which category an asset or liability falls within the hierarchy requires judgment and we evaluate our hierarchy disclosures each quarter.

The following is a description of the valuation techniques used to measure fair value and the general classification of these instruments pursuant to the fair value hierarchy.

Loans and investments, net. Fair values of loans and investments that are not impaired are estimated using inputs based on direct capitalization rate and discounted cash flow methodologies using discount rates, which, in our opinion, best reflect current market interest rates that would be offered for loans with similar characteristics and credit quality (Level 3). Fair values of impaired loans and investments are estimated using inputs that require significant judgments, which include assumptions regarding discount rates, capitalization rates, creditworthiness of major tenants, occupancy rates, availability of financing, exit plans and other factors (Level 3).

Loans held-for-sale, net. Consists of originated loans that are generally expected to be transferred or sold within 60 days to 180 days of loan funding, and are valued using pricing models that incorporate observable inputs from current market assumptions or a hypothetical securitization model utilizing observable market data from recent securitization spreads and observable pricing of loans with similar characteristics (Level 2). Fair value includes the fair value allocated to the associated future MSRs and is calculated pursuant to the valuation techniques described below for capitalized mortgage servicing rights, net (Level 3).

Capitalized mortgage servicing rights, net. Fair values are estimated using inputs based on discounted future net cash flow methodology (Level 3). The fair value of MSRs carried at amortized cost are estimated using a process that involves the use of independent third-party valuation experts, supported by commercially available discounted cash flow models and analysis of current market data. The key inputs used in estimating fair value include the contractually specified servicing fees, prepayment speed of the underlying loans, discount rate, annual per loan cost to service loans, delinquency rates, late charges and other economic factors.

Securities held-to-maturity, net. Fair values are approximated using inputs based on current market quotes received from financial sources that trade such securities and are based on prevailing market data and, in some cases, are derived from third-party proprietary models based on well recognized financial principles and reasonable estimates about relevant future market conditions (Level 3).

Derivative financial instruments. The fair values of rate lock and forward sale commitments are estimated using valuation techniques, which include internally-developed models developed based on changes in the U.S. Treasury rate and other observable market data (Level 2). The fair value of rate lock commitments includes the fair value of the expected net cash flows associated with the servicing of the loans, see capitalized mortgage servicing rights, net above for details on the applicable valuation technique (Level 3). We also consider the impact of counterparty non-performance risk when measuring the fair value of these derivatives. Given the credit quality of our counterparties, the short duration of interest rate lock commitments and forward sale contracts, and our historical experience, the risk of nonperformance by our counterparties is not significant.

Credit facilities and repurchase agreements. Fair values for credit facilities and repurchase agreements of the Structured Business are estimated using discounted cash flow methodology, using discount rates, which, in our opinion, best reflect current market interest rates for financing with similar characteristics and credit quality (Level 3). The majority of our credit facilities and repurchase agreement for the Agency Business bear interest at rates that are similar to those available in the market currently and the fair values are estimated using Level 2 inputs. For these facilities, the fair values approximate their carrying values.

Collateralized loan obligations, junior subordinated notes and Debt Fund. Fair values are estimated based on broker quotations, representing the discounted expected future cash flows at a yield that reflects current market interest rates and credit spreads (Level 3).

Senior unsecured notes. Fair values are estimated at current market quotes received from active markets when available (Level 1). If quotes from active markets are unavailable, then the fair values are estimated utilizing current market quotes received from inactive markets (Level 2).

Convertible senior unsecured notes, net. Fair values are estimated based on current market quotes received from inactive markets (Level 2).

We measure certain financial assets and financial liabilities 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 June 30, 2020 (in thousands):

Fair Value Measurements Using Fair

Carrying

Value  Hierarchy

    

Value

    

Fair Value

    

Level 1

    

Level 2

    

Level 3

Financial assets:

Derivative financial instruments

$

2,214

$

2,214

$

$

1,665

$

549

Financial liabilities:

Derivative financial instruments

$

219

$

219

$

$

219

$

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 June 30, 2020 (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)

$

114,366

$

114,366

$

$

$

114,366

(1)We had an allowance for loan losses of $106.3 million relating to ten impaired loans with an aggregate carrying value, before loan loss reserves, of $220.7 million at June 30, 2020.

Loan impairment assessments. Loans held for investment are intended to be held to maturity and, accordingly, are carried at cost, net of unamortized loan origination costs and fees, loan purchase discounts, and net of the allowance for loan losses, when such loan or investment is deemed to be impaired. We consider a loan impaired when, based upon current information, it is probable that we will be unable to collect all amounts due for both principal and interest according to the contractual terms of the loan agreement. We evaluate our loans to determine if the value of the underlying collateral securing the impaired loan is less than the net carrying value of the loan, which may result in an allowance and corresponding charge to the provision for loan losses. These valuations require significant judgments, which include assumptions regarding capitalization and discount rates, revenue growth rates, creditworthiness of major tenants, occupancy rates, availability of financing, exit plan and other factors. The table above and below includes all impaired loans, regardless of the period in which the impairment was recognized.

Quantitative information about Level 3 fair value measurements at June 30, 2020 were as follows ($ in thousands):

Valuation

    

    

Fair Value

    

Techniques

    

Significant Unobservable Inputs

 

Financial assets:

Impaired loans:

Land

$

49,299

Discounted cash flows

 

Discount rate

21.50

%

 

Revenue growth rate

3.00

%

Hotel

42,191

 

Discounted cash flows /

 

Discount rate

11.50

%

direct capitalization

 

Capitalization rate

3.10

%

 

Revenue growth rate

25.00

%

Retail

21,295

Discounted cash flows

Discount rate

10.13

%

Capitalization rate

9.25

%

Revenue growth rate

1.65

%

Healthcare

885

Discounted cash flows

Capitalization rate

14.30

%

Office

696

Discounted cash flows

 

Discount rate

11.00

%

 

Capitalization rate

9.00

%

 

Revenue growth rate

2.50

%

Derivative financial instruments:

Rate lock commitments

549

Discounted cash flows

W/A discount rate

11.98

%

The derivative financial instruments using Level 3 inputs are outstanding for short periods of time (generally less than 60 days). A roll-forward of Level 3 derivative instruments were as follows (in thousands):

Fair Value Measurements Using 

Fair Value Measurements Using 

Significant Unobservable Inputs

Significant Unobservable Inputs

Three Months Ended June 30, 

Six Months Ended June 30, 

    

2020

    

2019

    

2020

2019

Derivative assets and liabilities, net

Balance at beginning of period

$

2,069

$

400

$

1,066

$

324

Settlements

(33,936)

(18,364)

(54,867)

(32,521)

Realized gains recorded in earnings

31,867

17,964

53,801

32,197

Unrealized gains recorded in earnings

549

745

549

745

Balance at end of period

$

549

$

745

$

549

$

745

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

June 30, 2020

    

Principal Amount

    

Servicing Rights

    

Movement Effect

    

Adjustment

Rate lock commitments

$

29,070

$

549

$

(128)

$

421

Forward sale commitments

373,468

128

128

Loans held-for-sale, net (1)

349,860

11,234

11,234

Total

$

11,783

$

$

11,783

(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.

We measure certain assets and liabilities for which fair value is only disclosed. The fair value of these assets and liabilities are determined using the following input levels as of June 30, 2020 (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

$

4,800,176

$

4,972,258

$

$

$

4,972,258

Loans held-for-sale, net

360,372

366,343

355,109

11,234

Capitalized mortgage servicing rights, net

313,288

333,374

333,374

Securities held-to-maturity, net

119,019

119,881

119,881

Financial liabilities:

Credit and repurchase facilities

$

1,235,613

$

1,238,062

$

$

333,473

$

904,589

Collateralized loan obligations

 

2,514,524

 

2,410,954

 

 

 

2,410,954

Senior unsecured notes

 

661,757

 

552,038

 

552,038

 

 

Convertible senior unsecured notes, net

265,244

253,359

253,359

Junior subordinated notes

 

141,295

 

98,628

 

 

 

98,628