XML 50 R40.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Segment Information (Tables)
6 Months Ended
Jun. 30, 2024
Segment Reporting [Abstract]  
Schedule of Statement of Income and Balance Sheet by Segment
Three Months Ended June 30, 2024
Structured
Business
Agency
Business
Other (1)Consolidated
Interest income$282,077 $15,111 $— $297,188 
Interest expense203,062 6,165 — 209,227 
Net interest income79,015 8,946 — 87,961 
Other revenue:
Gain on sales, including fee-based services, net— 17,448 — 17,448 
Mortgage servicing rights— 14,534 — 14,534 
Servicing revenue— 46,797 — 46,797 
Amortization of MSRs— (16,887)— (16,887)
Property operating income1,444 — — 1,444 
Loss on derivative instruments, net— (275)— (275)
Other income, net1,975 106 — 2,081 
Total other revenue3,419 61,723 — 65,142 
Other expenses:
Employee compensation and benefits15,805 27,031 — 42,836 
Selling and administrative5,828 6,995 — 12,823 
Property operating expenses1,584 — — 1,584 
Depreciation and amortization1,250 1,173 — 2,423 
Provision for loss sharing (net of recoveries)— 4,333 — 4,333 
Provision for credit losses (net of recoveries)28,030 1,534 — 29,564 
Total other expenses52,497 41,066 — 93,563 
Income before extinguishment of debt, sale of real estate, income from equity affiliates and income taxes29,937 29,603 — 59,540 
Loss on extinguishment of debt(412)— — (412)
Gain on sale of real estate3,813 — — 3,813 
Income from equity affiliates2,793 — — 2,793 
Benefit from (provision for) income taxes865 (4,766)— (3,901)
Net income36,996 24,837 — 61,833 
Preferred stock dividends10,342 — — 10,342 
Net income attributable to noncontrolling interest— — 4,094 4,094 
Net income attributable to common stockholders$26,654 $24,837 $(4,094)$47,397 
Three Months Ended June 30, 2023
Structured
Business
Agency
Business
Other (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 dividends 10,342 — — 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 
Six Months Ended June 30, 2024
Structured
Business
Agency
Business
Other (1)Consolidated
Interest income$589,965 $28,515 $— $618,480 
Interest expense415,661 11,242 — 426,903 
Net interest income174,304 17,273 — 191,577 
Other revenue:
Gain on sales, including fee-based services, net— 34,114 — 34,114 
Mortgage servicing rights— 24,733 — 24,733 
Servicing revenue— 94,954 — 94,954 
Amortization of MSRs— (33,518)— (33,518)
Property operating income3,014 — — 3,014 
Loss on derivative instruments, net— (5,533)— (5,533)
Other income, net4,275 139 — 4,414 
Total other revenue7,289 114,889 — 122,178 
Other expenses:
Employee compensation and benefits34,352 56,177 — 90,529 
Selling and administrative12,624 14,132 — 26,756 
Property operating expenses3,262 — — 3,262 
Depreciation and amortization2,648 2,346 — 4,994 
Provision for loss sharing (net of recoveries)— 4,607 — 4,607 
Provision for credit losses (net of recoveries)45,806 2,876 — 48,682 
Total other expenses98,692 80,138 — 178,830 
Income before extinguishment of debt, sale of real estate, income from equity affiliates and income taxes82,901 52,024 — 134,925 
Loss on extinguishment of debt(412)— — (412)
Gain on sale of real estate3,813 — — 3,813 
Income from equity affiliates4,211 — — 4,211 
Benefit from (provision for) income taxes784 (8,277)— (7,493)
Net income91,297 43,747 — 135,044 
Preferred stock dividends20,684 — — 20,684 
Net income attributable to noncontrolling interest— — 9,090 9,090 
Net income attributable to common stockholders$70,613 $43,747 $(9,090)$105,270 
Six Months Ended June 30, 2023
Structured
Business
Agency
Business
Other (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 dividends 20,684 — — 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 
________________________
(1)Includes income allocated to the noncontrolling interest holders not allocated to the two reportable segments.
June 30, 2024
Structured BusinessAgency BusinessConsolidated
Assets:
Cash and cash equivalents$272,614 $464,871 $737,485 
Restricted cash203,223 15,005 218,228 
Loans and investments, net11,603,944 — 11,603,944 
Loans held-for-sale, net— 342,870 342,870 
Capitalized mortgage servicing rights, net— 380,719 380,719 
Securities held-to-maturity, net— 156,080 156,080 
Investments in equity affiliates72,872 — 72,872 
Goodwill and other intangible assets12,500 76,532 89,032 
Other assets and due from related party521,039 74,943 595,982 
Total assets$12,686,192 $1,511,020 $14,197,212 
Liabilities:
Debt obligations$10,216,430 $335,171 $10,551,601 
Allowance for loss-sharing obligations— 76,561 76,561 
Other liabilities and due to related parties305,813 76,598 382,411 
Total liabilities$10,522,243 $488,330 $11,010,573 
December 31, 2023
Assets:
Cash and cash equivalents$619,487 $309,487 $928,974 
Restricted cash595,342 12,891 608,233 
Loans and investments, net12,377,806 — 12,377,806 
Loans held-for-sale, net— 551,707 551,707 
Capitalized mortgage servicing rights, net— 391,254 391,254 
Securities held-to-maturity, net— 155,279 155,279 
Investments in equity affiliates79,303 — 79,303 
Goodwill and other intangible assets12,500 78,878 91,378 
Other assets and due from related party453,073 101,629 554,702 
Total assets$14,137,511 $1,601,125 $15,738,636 
Liabilities:
Debt obligations$11,520,492 $413,327 $11,933,819 
Allowance for loss-sharing obligations— 71,634 71,634 
Other liabilities and due to related parties369,588 108,990 478,578 
Total liabilities$11,890,080 $593,951 $12,484,031 
Schedule of Origination Data and Loans Sales Data By Segment
Three Months Ended June 30,Six Months Ended June 30,
2024202320242023
Origination Data:
Structured Business
Bridge:
Multifamily$19,650 $98,530 $58,885 $284,630 
SFR185,500 108,964 356,990 185,053 
Land10,350 — 10,350 — 
215,500 207,494 426,225 469,683 
Mezzanine / Preferred Equity11,684 1,500 56,813 7,345 
Total New Loan Originations$227,184 $208,994 $483,038 $477,028 
Number of Loans Originated452610450
SFR Commitments$277,260 $200,182 $688,877 $254,532 
Loan Runoff$629,641 $685,220 $1,269,659 $1,871,869 
Agency Business
Origination Volumes by Investor:
Fannie Mae$742,724 $1,079,910 $1,201,153 $1,874,931 
Freddie Mac346,821 217,884 716,923 319,216 
Private Label34,714 50,256 50,124 91,363 
SFR - Fixed Rate24,996 11,837 27,314 17,298 
FHA— 62,552 — 211,492 
Total New Loan Originations$1,149,255 $1,422,439 $1,995,514 $2,514,300 
Total Loan Commitment Volume$1,099,713 $1,133,312 $2,033,956 $2,633,422 
Agency Business Loan Sales Data:
Fannie Mae$731,237 $1,023,088 $1,457,135 $1,674,846 
Freddie Mac332,921 175,342 662,600 243,799 
Private Label34,714 72,803 50,124 232,748 
FHA11,419 134,383 23,488 177,858 
SFR - Fixed Rate24,996 5,108 27,314 14,172 
Total Loan Sales$1,135,287 $1,410,724 $2,220,661 $2,343,423 
Sales Margin (fee-based services as a % of loan sales)1.54 %1.60 %1.54 %1.59 %
MSR Rate (MSR income as a % of loan commitments) (1)1.32 %1.43 %1.22 %1.32 %
________________________
(1) Excluding $160.2 million of loan commitments not serviced for a fee from the first quarter of 2024, the MSR rate was 1.32% for the six months ended June 30, 2024.
Schedule of Key Servicing Metrics for Agency Business
June 30, 2024
Key Servicing Metrics for Agency Business:Servicing Portfolio UPBWtd. Avg. Servicing Fee Rate (basis points)Wtd. Avg. Life of Portfolio (years)
Fannie Mae$22,114,193 46.77.0
Freddie Mac5,587,178 22.77.4
Private Label2,547,308 18.96.0
FHA1,369,507 14.418.9
Bridge380,547 10.93.4
SFR - Fixed Rate279,962 20.14.9
Total$32,278,695 38.47.5
December 31, 2023
Fannie Mae$21,264,578 47.47.4
Freddie Mac5,181,933 24.08.5
Private Label2,510,449 19.56.7
FHA1,359,624 14.419.2
Bridge379,425 10.93.2
SFR - Fixed Rate287,446 20.15.1
Total$30,983,455 39.18.0