XML 61 R45.htm IDEA: XBRL DOCUMENT v3.22.4
Segment Information (Tables)
12 Months Ended
Dec. 31, 2022
Segment Information  
Schedule of statement of income and balance sheet by segment

Year Ended December 31, 2022

Structured

Agency

Other /

    

Business

    

 Business

    

Eliminations (1)

    

Consolidated

Interest income

$

903,622

$

44,779

$

$

948,401

Interest expense

538,659

18,958

557,617

Net interest income

364,963

25,821

390,784

Other revenue:

Gain on sales, including fee-based services, net

55,816

55,816

Mortgage servicing rights

69,346

69,346

Servicing revenue

152,068

152,068

Amortization of MSRs

(59,876)

(59,876)

Property operating income

1,877

1,877

Gain on derivative instruments, net

26,609

26,609

Other income, net

(2,360)

(15,203)

(17,563)

Total other revenue

(483)

228,760

228,277

Other expenses:

Employee compensation and benefits

56,032

105,793

161,825

Selling and administrative

26,059

27,931

53,990

Property operating expenses

2,136

2,136

Depreciation and amortization

4,041

4,691

8,732

Provision for loss sharing (net of recoveries)

1,862

1,862

Provision for credit losses (net of recoveries)

19,770

1,399

21,169

Litigation settlement

7,350

7,350

Total other expenses

115,388

141,676

257,064

Income before extinguishment of debt, income from equity affiliates and income taxes

249,092

112,905

361,997

Loss on extinguishment of debt

(4,933)

(4,933)

Income from equity affiliates

14,247

14,247

Provision for income taxes

(821)

(16,663)

(17,484)

Net income

257,585

96,242

353,827

Preferred stock dividends

40,954

40,954

Net income attributable to noncontrolling interest

28,044

28,044

Net income attributable to common stockholders

$

216,631

$

96,242

$

(28,044)

$

284,829

Year Ended December 31, 2021

Structured

Agency

Other /

    

Business

    

Business

    

Eliminations (1)

    

Consolidated

Interest income

$

427,039

 

$

39,048

 

$

 

$

466,087

Interest expense

194,435

17,570

212,005

Net interest income

232,604

21,478

254,082

Other revenue:

Gain on sales, including fee-based services, net

123,037

123,037

Mortgage servicing rights

130,230

130,230

Servicing revenue

133,429

133,429

Amortization of MSRs

(58,615)

(58,615)

Property operating income

185

185

Loss on derivative instruments, net

(2,684)

(2,684)

Other income, net

7,491

75

7,566

Total other revenue

7,676

325,472

333,148

Other expenses:

Employee compensation and benefits

51,225

120,571

171,796

Selling and administrative

21,064

24,511

 

45,575

Property operating expenses

718

718

Depreciation and amortization

2,524

4,691

7,215

Provision for loss sharing (net of recoveries)

(6,167)

(6,167)

Provision for credit losses (net of recoveries)

(21,223)

110

(21,113)

Total other expenses

54,308

143,716

198,024

Income before extinguishment of debt, sale of real estate, income from equity affiliates and income taxes

185,972

203,234

389,206

Loss on extinguishment of debt

(3,374)

(3,374)

Sale of real estate

2,466

1,227

3,693

Income from equity affiliates

34,567

34,567

Provision for income taxes

(5,940)

(40,345)

(46,285)

Net income

213,691

164,116

377,807

Preferred stock dividends

21,888

21,888

Net income attributable to noncontrolling interest

38,507

38,507

Net income attributable to common stockholders

$

191,803

 

$

164,116

 

$

(38,507)

 

$

317,412

Year Ended December 31, 2020

Structured

Agency

Other /

    

Business

    

Business

    

Eliminations (1)

    

Consolidated

Interest income

$

305,893

$

33,572

$

$

339,465

Interest expense

150,964

18,252

169,216

Net interest income

154,929

15,320

170,249

Other revenue:

Gain on sales, including fee-based services, net

94,607

94,607

Mortgage servicing rights

165,517

165,517

Servicing revenue

103,607

103,607

Amortization of MSRs

(49,222)

(49,222)

Property operating income

3,976

3,976

Loss on derivative instruments, net

(2,859)

(55,476)

(58,335)

Other income, net

4,052

57

4,109

Total other revenue

5,169

259,090

264,259

Other expenses:

Employee compensation and benefits

40,292

104,088

144,380

Selling and administrative

15,706

21,642

37,348

Property operating expenses

4,898

4,898

Depreciation and amortization

2,391

5,249

7,640

Provision for loss sharing (net of recoveries)

14,822

14,822

Provision for credit losses (net of recoveries)

59,967

1,143

61,110

Total other expenses

123,254

146,944

270,198

Income before extinguishment of debt, sale of real estate, income from equity affiliates and income taxes

36,844

127,466

164,310

Loss on extinguishment of debt

(3,546)

(3,546)

(Loss) gain on sale of real estate

(878)

503

(375)

Income from equity affiliates

76,161

76,161

Provision for income taxes

(14,303)

(26,090)

(40,393)

Net income

94,278

101,879

196,157

Preferred stock dividends

7,554

7,554

Net income attributable to noncontrolling interest

25,208

25,208

Net income attributable to common stockholders

$

86,724

$

101,879

$

(25,208)

$

163,395

(1) Includes income allocated to the noncontrolling interest holders not allocated to the two reportable segments.

December 31, 2022

    

Structured Business

    

Agency Business

    

Consolidated

Assets:

Cash and cash equivalents

$

200,514

$

333,843

$

534,357

Restricted cash

713,615

193

713,808

Loans and investments, net

14,254,674

14,254,674

Loans held-for-sale, net

354,070

354,070

Capitalized mortgage servicing rights, net

401,471

401,471

Securities held-to-maturity, net

156,547

156,547

Investments in equity affiliates

79,130

79,130

Goodwill and other intangible assets

12,500

83,569

96,069

Other assets and due from related party

367,837

81,022

448,859

Total assets

$

15,628,270

$

1,410,715

$

17,038,985

Liabilities:

Debt obligations

$

13,195,120

$

305,442

$

13,500,562

Allowance for loss-sharing obligations

57,168

57,168

Other liabilities and due to related parties

299,559

109,817

409,376

Total liabilities

$

13,494,679

$

472,427

$

13,967,106

December 31, 2021

Assets:

    

    

    

Cash and cash equivalents

$

142,771

$

261,809

$

404,580

Restricted cash

 

468,013

18,677

 

486,690

Loans and investments, net

 

11,981,048

 

11,981,048

Loans held-for-sale, net

1,093,609

1,093,609

Capitalized mortgage servicing rights, net

422,734

422,734

Securities held-to-maturity, net

140,484

140,484

Investments in equity affiliates

 

89,676

 

89,676

Goodwill and other intangible assets

12,500

88,260

100,760

Other assets and due from related party

 

285,600

68,664

 

354,264

Total assets

$

12,979,608

$

2,094,237

$

15,073,845

 

 

 

Liabilities:

 

 

 

Debt obligations

$

11,100,429

$

956,272

$

12,056,701

Allowance for loss-sharing obligations

56,064

56,064

Other liabilities and due to related parties

 

278,726

132,370

 

411,096

Total liabilities

$

11,379,155

$

1,144,706

$

12,523,861

Year Ended December 31, 

    

2022

    

2021

    

2020

Origination Data:

  

 

  

 

  

Structured Business

  

 

  

 

  

Bridge loans (1)

$

6,082,041

$

9,490,402

$

2,312,061

Mezzanine / Preferred Equity

69,606

203,875

76,722

SFR - Permanent loans

26,238

44,896

Total new loan originations

$

6,151,647

$

9,720,515

$

2,433,679

(1) 2022 and 2021 includes 132 and 103 SFR loans, respectively, with a UPB of $613.8 million and $389.2 million, respectively. During 2022, 2021 and 2020, we committed to fund SFR loans totaling $1.08 billion, $729.5 million and $261.5 million, respectively.

Loan runoff

$

3,818,554

$

2,516,771

$

1,208,071

 

  

 

  

 

  

Agency Business

 

  

 

  

 

  

Origination Volumes by Investor:

Fannie Mae

$

2,919,566

$

3,389,312

$

5,041,925

Freddie Mac

1,353,001

1,016,142

960,508

Private Label

 

217,542

 

1,436,853

 

382,191

FHA

 

188,394

 

430,320

 

327,345

SFR - Fixed Rate

 

89,683

 

136,931

 

Total

$

4,768,186

$

6,409,558

$

6,711,969

Total loan commitment volume

$

5,146,718

$

6,347,752

$

6,810,666

 

  

 

  

 

  

Agency Business Loan Sales Data:

 

  

 

  

 

  

Fannie Mae

$

3,139,414

$

3,675,763

$

4,771,113

Freddie Mac

1,456,595

1,081,702

816,802

Private Label

515,086

985,094

727,154

FHA

241,457

480,275

272,659

SFR - Fixed Rate

 

86,071

 

192,335

 

Total

$

5,438,623

$

6,415,169

$

6,587,728

Sales margin (fee-based services as a % of loan sales) (1)

 

1.34

%  

 

1.92

%  

 

1.44

%  

MSR rate (MSR income as a % of loan commitments)

 

1.35

%  

 

2.05

%  

 

2.43

%  

Schedule of origination data and loan sales data

Schedule of key servicing metrics for Agency Business

December 31, 2022

Wtd. Avg. Servicing

Wtd. Avg. Life of

Servicing

Fee Rate

Servicing Portfolio

Key Servicing Metrics for Agency Business:

    

Portfolio UPB

    

(basis points)

    

(years)

Fannie Mae

$

19,038,124

50.2

8.0

Freddie Mac

5,153,207

25.0

9.0

Private Label

2,074,859

18.5

7.6

FHA

1,155,893

14.9

19.5

Bridge

301,182

12.5

1.7

SFR - Fixed Rate

274,764

19.8

6.0

Total

$

27,998,029

41.1

8.6

    

December 31, 2021

Fannie Mae

    

$

19,127,397

    

53.5

    

8.0

Freddie Mac

4,943,905

27.1

9.3

Private Label

1,711,326

20.0

8.3

FHA

985,063

15.4

21.0

SFR - Fixed Rate

191,698

20.0

6.5

Total

$

26,959,389

44.9

8.8