XML 49 R39.htm IDEA: XBRL DOCUMENT v3.25.2
Fair Value (Tables)
 6 Months Ended
Jun. 30, 2025
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, 2025December 31, 2024
Principal /
Notional Amount		Carrying
Value		Estimated
Fair Value		Principal /
Notional Amount		Carrying
Value		Estimated
Fair Value
Financial assets:
Loans and investments, net$11,609,235 $11,333,023 $11,381,419 $11,304,956 $11,033,997 $11,122,205 
Loans held-for-sale, net361,138 361,447 369,542 438,233 435,759 449,339 
Capitalized mortgage servicing rights, netn/a348,326 484,774 n/a368,678 511,282 
Securities held-to-maturity, net229,890 156,920 152,805 230,012 157,154 144,508 
Derivative financial instruments255,081 2,033 2,033 41,724 95 95 
Financial liabilities:
Credit and repurchase facilities$4,730,120 $4,721,622 $4,711,663 $3,568,361 $3,559,490 $3,592,120 
Securitized debt3,523,470 3,510,865 3,520,999 4,632,015 4,622,489 4,616,409 
Senior unsecured notes1,245,000 1,238,174 1,177,250 1,245,000 1,236,147 1,160,154 
Convertible senior unsecured notes287,500 287,258 286,925 287,500 285,853 287,500 
Junior subordinated notes154,336 145,085 110,541 154,336 144,686 109,099 
Mortgage notes payable - real estate owned184,618 184,618 183,686 74,897 74,897 74,495 
Derivative financial instruments89,084 394 394 354,300 4,209 4,209 
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, 2025 (in thousands):
Carrying ValueFair ValueFair Value Measurements Using Fair Value Hierarchy
Level 1Level 2Level 3
Financial assets:
Derivative financial instruments$2,033 $2,033 $— $1,651 $382 
Financial liabilities:
Derivative financial instruments$394 $394 $— $394 $— 
Fair Value Measurements, Nonrecurring The fair values of these financial and non-financial assets, if applicable, were determined using the following input levels at June 30, 2025 (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)$452,291 $452,291 $— $— $452,291 
Loans held-for-sale (2)13,038 13,038 — 13,038 — 
$465,329 $465,329 $— $13,038 $452,291 
________________________
(1)We had an allowance for credit losses of $144.6 million relating to 27 impaired loans with an aggregate carrying value, before loan loss reserves, of $596.9 million at June 30, 2025. The fair values of these impaired loans are based on the value of the underlying collateral.
(2)We have an impairment loss of $1.0 million related to 3 loans held-for-sale with an aggregate carrying value, before unrealized impairment losses, of $14.1 million.
Fair Value Measurement Inputs and Valuation Techniques
Quantitative information about Level 3 fair value measurements at June 30, 2025 is as follows ($ in thousands):
Fair ValueValuation Techniques
Significant Unobservable Inputs
Financial assets:
Impaired loans:Weighted AverageMinimum / Maximum
Multifamily$390,517 Discounted cash flowsCapitalization rate6.07 %
5.50 % - 7.00 %
Land49,999 Discounted cash flowsDiscount rate21.50 %21.50 %
Revenue growth rate3.00 %3.00 %
Retail11,775 Sales comparativePrice per acre$165$165
Derivative financial instruments:
Rate lock commitments$382 Discounted cash flowsW/A discount rate13.32 %13.32 %
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,
2025202420252024
Derivative assets and liabilities, net
Beginning balance$309 $1,071 $— $428 
Settlements(10,856)(14,006)(18,678)(23,442)
Realized gains recorded in earnings10,547 12,935 18,678 23,014 
Unrealized gains recorded in earnings382 1,066 382 1,066 
Ending balance$382 $1,066 $382 $1,066 
Schedule of Components of Fair and Other Relevant Information
The components of fair value and other relevant information associated with our 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, 2025Notional/
Principal Amount		Fair Value of
Servicing Rights		Unrealized
Impairment Loss		Total Fair Value
Adjustment
Rate lock commitments$35,162 $382 $— $382 
Forward sale commitments309,003 — — — 
Loans held-for-sale, net (1)361,138 3,480 1,407 4,887 
Total$3,862 $1,407 $5,269 
________________________
(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 values of these assets and liabilities are determined using the following input levels at June 30, 2025 (in thousands):
Fair Value Measurements Using Fair Value Hierarchy
Carrying ValueFair ValueLevel 1Level 2Level 3
Financial assets: 
Loans and investments, net$11,333,023 $11,381,419 $— $— $11,381,419 
Loans held-for-sale, net361,447 369,542 — 366,062 3,480 
Capitalized mortgage servicing rights, net348,326 484,774 — — 484,774 
Securities held-to-maturity, net156,920 152,805 — — 152,805 
Financial liabilities:
Credit and repurchase facilities$4,721,622 $4,711,663 $— $329,484 $4,382,179 
Securitized debt3,510,865 3,520,999 — — 3,520,999 
Senior unsecured notes1,238,174 1,177,250 1,177,250 — — 
Convertible senior unsecured notes287,258 286,925 — 286,925 — 
Junior subordinated notes145,085 110,541 — — 110,541 
Mortgage notes payable - real estate owned184,618 183,686 — — 183,686