XML 49 R40.htm IDEA: XBRL DOCUMENT v3.23.2
Segment Information (Tables)
6 Months Ended
Jun. 30, 2023
Segment Reporting [Abstract]  
Schedule of Statement of Income and Balance Sheet by Segment
Three Months Ended June 30, 2023
Structured
Business
Agency
Business
Other /
Eliminations (1)
Consolidated
Interest income$322,105 $13,632 $— $335,737 
Interest expense220,966 6,229 — 227,195 
Net interest income101,139 7,403 — 108,542 
Other revenue:
Gain on sales, including fee-based services, net— 22,587 — 22,587 
Mortgage servicing rights— 16,201 — 16,201 
Servicing revenue— 47,952 — 47,952 
Amortization of MSRs— (15,605)— (15,605)
Property operating income1,430 — — 1,430 
Loss on derivative instruments, net— (7,384)— (7,384)
Other income (loss), net760 (715)— 45 
Total other revenue2,190 63,036 — 65,226 
Other expenses:
Employee compensation and benefits13,438 27,872 — 41,310 
Selling and administrative5,833 6,751 — 12,584 
Property operating expenses1,365 — — 1,365 
Depreciation and amortization1,214 1,173 — 2,387 
Provision for loss sharing (net of recoveries)— 7,672 — 7,672 
Provision for credit losses (net of recoveries)14,369 (491)— 13,878 
Total other expenses36,219 42,977 — 79,196 
Income before extinguishment of debt, income from equity affiliates and income taxes67,110 27,462 — 94,572 
Loss on extinguishment of debt(1,247)— — (1,247)
Income from equity affiliates5,560 — — 5,560 
Provision for income taxes(1,200)(4,353)— (5,553)
Net income70,223 23,109 — 93,332 
Preferred stock dividends10,342 — — 10,342 
Net income attributable to noncontrolling interest— — 6,826 6,826 
Net income attributable to common stockholders$59,881 $23,109 $(6,826)$76,164 
Three Months Ended June 30, 2022
Structured
Business
Agency
Business
Other /
Eliminations (1)
Consolidated
Interest income$192,047 $9,281 $— $201,328 
Interest expense103,165 3,902 — 107,067 
Net interest income88,882 5,379 — 94,261 
Other revenue:
Gain on sales, including fee-based services, net— 16,510 — 16,510 
Mortgage servicing rights— 17,567 — 17,567 
Servicing revenue— 35,493 — 35,493 
Amortization of MSRs— (14,779)— (14,779)
Property operating income290 — — 290 
Gain on derivative instruments, net— 8,606 — 8,606 
Other loss, net(9,328)(3,921)— (13,249)
Total other revenue(9,038)59,476 — 50,438 
Other expenses:
Employee compensation and benefits13,866 25,034 — 38,900 
Selling and administrative6,429 6,759 — 13,188 
Property operating expenses542 — — 542 
Depreciation and amortization858 1,173 — 2,031 
Provision for loss sharing (net of recoveries)— (1,949)— (1,949)
Provision for credit losses (net of recoveries)5,088 (21)— 5,067 
Total other expenses26,783 30,996 — 57,779 
Income before income from equity affiliates and income taxes53,061 33,859 — 86,920 
Income from equity affiliates6,547 — — 6,547 
Provision for income taxes(255)(5,097)— (5,352)
Net income59,353 28,762 — 88,115 
Preferred stock dividends 11,214 — — 11,214 
Net income attributable to noncontrolling interest— — 6,992 6,992 
Net income attributable to common stockholders$48,139 $28,762 $(6,992)$69,909 
Six Months Ended June 30, 2023
Structured
Business
Agency
Business
Other /
Eliminations (1)
Consolidated
Interest income$639,481 $24,204 $— $663,685 
Interest expense435,860 10,709 — 446,569 
Net interest income203,621 13,495 — 217,116 
Other revenue:
Gain on sales, including fee-based services, net— 37,176 — 37,176 
Mortgage servicing rights— 34,659 — 34,659 
Servicing revenue— 92,933 — 92,933 
Amortization of MSRs— (31,020)— (31,020)
Property operating income2,811 — — 2,811 
Loss on derivative instruments, net— (3,161)— (3,161)
Other income, net2,667 2,256 — 4,923 
Total other revenue5,478 132,843 — 138,321 
Other expenses:
Employee compensation and benefits29,079 54,629 — 83,708 
Selling and administrative12,544 13,663 — 26,207 
Property operating expenses2,747 — — 2,747 
Depreciation and amortization2,665 2,346 — 5,011 
Provision for loss sharing (net of recoveries)— 10,848 — 10,848 
Provision for credit losses (net of recoveries)35,014 1,381 — 36,395 
Total other expenses82,049 82,867 — 164,916 
Income before extinguishment of debt, income from equity affiliates and income taxes127,050 63,471 — 190,521 
Loss on extinguishment of debt(1,247)— — (1,247)
Income from equity affiliates19,886 — — 19,886 
Provision for income taxes(771)(12,811)— (13,582)
Net income144,918 50,660 — 195,578 
Preferred stock dividends20,684 — — 20,684 
Net income attributable to noncontrolling interest— — 14,411 14,411 
Net income attributable to common stockholders$124,234 $50,660 $(14,411)$160,483 
Six Months Ended June 30, 2022
Structured
Business
Agency
Business
Other /
Eliminations (1)
Consolidated
Interest income$348,308 $19,718 $— $368,026 
Interest expense181,367 8,260 — 189,627 
Net interest income166,941 11,458 — 178,399 
Other revenue:
Gain on sales, including fee-based services, net— 18,166 — 18,166 
Mortgage servicing rights— 32,879 — 32,879 
Servicing revenue— 71,519 — 71,519 
Amortization of MSRs— (29,750)— (29,750)
Property operating income586 — — 586 
Gain on derivative instruments, net— 25,992 — 25,992 
Other loss, net(6,131)(3,917)— (10,048)
Total other revenue(5,545)114,889 — 109,344 
Other expenses:
Employee compensation and benefits29,352 51,573 — 80,925 
Selling and administrative13,838 13,897 — 27,735 
Property operating expenses1,077 — — 1,077 
Depreciation and amortization1,668 2,346 — 4,014 
Provision for loss sharing (net of recoveries)— (2,611)— (2,611)
Provision for credit losses (net of recoveries)7,157 269 — 7,426 
Total other expenses53,092 65,474 — 118,566 
Income before extinguishment of debt, income from equity affiliates and income taxes108,304 60,873 — 169,177 
Loss on extinguishment of debt(1,350)— — (1,350)
Income from equity affiliates13,759 — — 13,759 
Provision for income taxes(1,687)(11,853)— (13,540)
Net income119,026 49,020 — 168,046 
Preferred stock dividends 20,270 — — 20,270 
Net income attributable to noncontrolling interest— — 13,808 13,808 
Net income attributable to common stockholders$98,756 $49,020 $(13,808)$133,968 
________________________
(1)Includes income allocated to the noncontrolling interest holders not allocated to the two reportable segments.
June 30, 2023
Structured BusinessAgency BusinessConsolidated
Assets:
Cash and cash equivalents$468,515 $377,847 $846,362 
Restricted cash391,872 4,994 396,866 
Loans and investments, net13,271,359 — 13,271,359 
Loans held-for-sale, net— 485,126 485,126 
Capitalized mortgage servicing rights, net— 394,410 394,410 
Securities held-to-maturity, net— 155,210 155,210 
Investments in equity affiliates72,806 — 72,806 
Goodwill and other intangible assets12,500 81,223 93,723 
Other assets and due from related party358,528 83,237 441,765 
Total assets$14,575,580 $1,582,047 $16,157,627 
Liabilities:
Debt obligations$12,041,014 $463,288 $12,504,302 
Allowance for loss-sharing obligations— 66,681 66,681 
Other liabilities and due to related parties309,875 117,128 427,003 
Total liabilities$12,350,889 $647,097 $12,997,986 
December 31, 2022
Assets:
Cash and cash equivalents$200,514 $333,843 $534,357 
Restricted cash713,615 193 713,808 
Loans and investments, net14,254,674 — 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 affiliates79,130 — 79,130 
Goodwill and other intangible assets12,500 83,569 96,069 
Other assets and due from related party367,837 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 parties299,559 109,817 409,376 
Total liabilities$13,494,679 $472,427 $13,967,106 
Schedule of Origination Data and Loans Sales Data By Segment
Three Months Ended June 30,Six Months Ended June 30,
2023202220232022
Origination Data:
Structured Business
Bridge loans (1)$207,494 $2,047,599 $469,683 $4,868,315 
Mezzanine / Preferred Equity1,500 — 7,345 8,139 
Total new loan originations$208,994 $2,047,599 $477,028 $4,876,454 
Loan runoff$685,220 $1,122,407 $1,871,869 $1,788,958 
Agency Business
Origination Volumes by Investor:
Fannie Mae$1,079,910 $665,449 $1,874,931 $1,115,129 
Freddie Mac217,884 407,691 319,216 706,763 
FHA62,552 78,364 211,492 90,354 
Private Label50,256 83,346 91,363 156,242 
SFR - Fixed Rate11,837 34,334 17,298 39,205 
Total$1,422,439 $1,269,184 $2,514,300 $2,107,693 
Total loan commitment volume$1,133,312 $1,184,282 $2,633,422 $2,159,414 
Agency Business Loan Sales Data:
Fannie Mae$1,023,088 $569,048 $1,674,846 $1,235,592 
Freddie Mac175,342 362,442 243,799 721,528 
FHA134,383 75,101 177,858 146,917 
Private Label72,803 11,250 232,748 500,519 
SFR - Fixed Rate5,108 12,862 14,172 12,862 
Total$1,410,724 $1,030,703 $2,343,423 $2,617,418 
Sales margin (fee-based services as a % of loan sales) (2)1.60 %1.60 %1.59 %1.35 %
MSR rate (MSR income as a % of loan commitments)1.43 %1.48 %1.32 %1.52 %
________________________
(1)The three and six months ended June 30, 2023 includes 23 and 43 SFR loans, respectively, with a UPB of $109.0 million and $185.1 million, respectively. The three and six months ended June 30, 2022 includes 36 and 71 SFR loans, respectively, with a UPB of $155.0 million and $288.4 million, respectively. During the three and six months ended June 30, 2023, we committed to fund SFR loans totaling $200.2 million and $254.5 million, respectively. During the three and six months ended June 30, 2022, we committed to fund SFR loans totaling $185.2 million and $268.5 million, respectively.
(2)The six months ended June 30, 2022 includes $17.1 million of gains recognized on Swaps related to the Private Label loans sold in the three months ended March 31, 2022, which is included in gain (loss) on derivative instruments, net in the consolidated statements of income.
Schedule of Key Servicing Metrics for Agency Business
June 30, 2023
Key Servicing Metrics for Agency Business:Servicing Portfolio UPBWtd. Avg. Servicing Fee Rate (basis points)Wtd. Avg. Life of Servicing Portfolio (years)
Fannie Mae$20,002,570 48.9 7.7
Freddie Mac5,245,325 24.8 8.8
Private Label2,305,000 19.3 7.5
FHA1,303,812 14.5 20.0
Bridge299,578 11.1 3.5
SFR - Fixed Rate290,266 20.0 5.9
Total$29,446,551 40.1 8.4
December 31, 2022
Fannie Mae$19,038,124 50.2 8.0
Freddie Mac5,153,207 25.0 9.0
Private Label2,074,859 18.5 7.6
FHA1,155,893 14.9 19.5
Bridge301,182 12.5 1.7
SFR - Fixed Rate274,764 19.8 6.0
Total$27,998,029 41.1 8.6