XML 46 R36.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Fair Value (Tables)
 6 Months Ended
Jun. 30, 2024
Fair Value Disclosures [Abstract]  
Schedule of Principal Amounts, Carrying Values, and Estimated Fair Values of Financial Instruments The following table summarizes the principal amounts, carrying values and the estimated fair values of our financial instruments (in thousands):
June 30, 2024December 31, 2023
Principal /
Notional Amount		Carrying
Value		Estimated
Fair Value		Principal /
Notional Amount		Carrying
Value		Estimated
Fair Value
Financial assets:
Loans and investments, net$11,873,208 $11,603,944 $11,555,363 $12,615,006 $12,377,806 $12,452,563 
Loans held-for-sale, net347,439 342,870 354,818 552,325 551,707 566,451 
Capitalized mortgage servicing rights, netn/a380,719 520,994 n/a391,254 510,472 
Securities held-to-maturity, net230,330 156,080 134,991 230,495 155,279 129,390 
Derivative financial instruments152,484 1,834 1,834 447,609 6,547 6,547 
Financial liabilities:
Credit and repurchase facilities$3,167,067 $3,160,384 $3,154,002 $3,242,939 $3,237,827 $3,228,324 
Securitized debt5,731,427 5,716,513 5,674,069 6,956,284 6,935,010 6,864,557 
Senior unsecured notes1,255,000 1,245,956 1,112,206 1,345,000 1,333,968 1,214,331 
Convertible senior unsecured notes287,500 284,473 287,859 287,500 283,118 301,156 
Junior subordinated notes154,336 144,275 107,761 154,336 143,896 106,444 
Derivative financial instruments306,745 1,564 1,564 138,270 1,021 1,021 
Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis The fair values of these financial assets and liabilities are determined using the following input levels at June 30, 2024 (in thousands):
Carrying ValueFair ValueFair Value Measurements Using Fair Value Hierarchy
Level 1Level 2Level 3
Financial assets:
Derivative financial instruments$1,834 $1,834 $— $768 $1,066 
Financial liabilities:
Derivative financial instruments$1,564 $1,564 $— $1,564 $— 
Fair Value Measurements, Nonrecurring The fair values of these financial and non-financial assets, if applicable, are determined using the following input levels at June 30, 2024 (in thousands):
Net Carrying ValueFair Value
Fair Value Measurements Using Fair Value Hierarchy
Level 1Level 2Level 3
Financial assets:
Impaired loans, net
Loans held-for-investment (1)$417,751 $417,751 $— $— $417,751 
Loans held-for-sale (2)16,672 16,672 — 16,672 — 
$434,423 $434,423 $— $16,672 $417,751 
________________________
(1)We had an allowance for credit losses of $140.4 million related to twenty-five impaired loans with a total carrying value, before loan loss reserves, of $558.1 million at June 30, 2024.
(2)We had unrealized impairment losses of $2.0 million related to five held-for-sale loans with a total carrying value, before unrealized impairment losses, of $18.7 million.
Fair Value Measurement Inputs and Valuation Techniques
Quantitative information about Level 3 fair value measurements at June 30, 2024 is as follows ($ in thousands):
Fair ValueValuation Techniques
Significant Unobservable Inputs
Financial assets:
Impaired loans:Weighted AverageMinimum / Maximum
Multifamily$355,987 Discounted cash flowsCapitalization rate6.27%
5.75% - 7.00%
Land49,999 Discounted cash flowsDiscount rate21.50%21.50%
Revenue growth rate3.00%3.00%
Retail11,765 Sales comparativePrice per acre$165,128$165,128
Derivative financial instruments:
Rate lock commitments1,066 Discounted cash flowsW/A discount rate11.41%11.41%
Schedule of Roll Forward of Level 3 Derivative Instruments A roll-forward of Level 3 derivative instruments is as follows (in thousands):
Fair Value Measurements Using Significant Unobservable Inputs
Three Months Ended June 30,Six Months Ended June 30,
2024202320242023
Derivative assets and liabilities, net
Beginning balance$1,071 $3,097 $428 $354 
Settlements(14,006)(17,688)(23,442)(32,754)
Realized gains recorded in earnings12,935 14,591 23,014 32,400 
Unrealized gains recorded in earnings1,066 757 1,066 757 
Ending balance$1,066 $757 $1,066 $757 
Schedule of Components of Fair 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):
June 30, 2024Notional/
Principal Amount		Fair Value of
Servicing Rights		Interest Rate
Movement Effect		Unrealized
Impairment Loss		Total Fair Value
Adjustment
Rate lock commitments$65,242 $1,066 $377 $— $1,443 
Forward sale commitments393,987 — (377)— (377)
Loans held-for-sale, net (1)347,439 4,475 — (2,020)2,455 
Total$5,541 $— $(2,020)$3,521 
________________________
(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.
Fair Value Measurements, Recurring and Nonrecurring The fair value of these assets and liabilities are determined using the following input levels at June 30, 2024 (in thousands):
Fair Value Measurements Using Fair Value Hierarchy
Carrying ValueFair ValueLevel 1Level 2Level 3
Financial assets: 
Loans and investments, net$11,603,944 $11,555,363 $— $— $11,555,363 
Loans held-for-sale, net342,870 354,818 — 350,343 4,475 
Capitalized mortgage servicing rights, net380,719 520,994 — — 520,994 
Securities held-to-maturity, net156,080 134,991 — — 134,991 
Financial liabilities:
Credit and repurchase facilities$3,160,384 $3,154,002 $— $335,171 $2,818,831 
Securitized debt5,716,513 5,674,069 — — 5,674,069 
Senior unsecured notes1,245,956 1,112,206 1,112,206 — — 
Convertible senior unsecured notes284,473 287,859 — 287,859 — 
Junior subordinated notes144,275 107,761 — — 107,761