Fair Value of Assets and Liabilities (Tables)
|
6 Months Ended |
Jun. 30, 2023 |
| Fair Value Disclosures [Abstract] |
|
| Fair Value Hierarchy of Assets and Liabilities Measured on a Recurring Basis |
The following tables present the fair value hierarchy for assets and liabilities measured at fair value: | | | | | | | | | | | | | | | | | | | | | | | | | June 30, 2023 | Level 1 Inputs | | Level 2 Inputs | | Level 3 Inputs | | Balance at Fair Value | | Assets: | | | | | | | | | Loans held for sale at fair value | $ | — | | | $ | — | | | $ | 250,361 | | | $ | 250,361 | | | Loans held for investment at fair value | — | | | — | | | 404,119 | | | 404,119 | | | Retail and certificate loans held for investment at fair value | — | | | — | | | 26,837 | | | 26,837 | | | Securities available for sale: | | | | | | | | | U.S. agency residential mortgage-backed securities | — | | | 214,516 | | | — | | | 214,516 | | | Senior asset-backed securities related to Structured Program transactions | — | | | 1,139 | | | 142,785 | | | 143,924 | | | U.S. agency securities | — | | | 79,040 | | | — | | | 79,040 | | | Mortgage-backed securities | — | | | 38,143 | | | — | | | 38,143 | | | Other asset-backed securities | — | | | 28,466 | | | — | | | 28,466 | | | Other asset-backed securities related to Structured Program transactions | — | | | — | | | 16,980 | | | 16,980 | | | | | | | | | | | Municipal securities | — | | | 2,510 | | | — | | | 2,510 | | | | | | | | | | | Total securities available for sale | — | | | 363,814 | | | 159,765 | | | 523,579 | | | Servicing assets | — | | | — | | | 85,387 | | | 85,387 | | | Other assets | — | | | 4,726 | | | — | | | 4,726 | | | Total assets | $ | — | | | $ | 368,540 | | | $ | 926,469 | | | $ | 1,295,009 | | | | | | | | | | | Liabilities: | | | | | | | | | Borrowings | $ | — | | | $ | — | | | $ | 4,460 | | | $ | 4,460 | | | Retail notes, certificates and secured borrowings | — | | | — | | | 26,837 | | | 26,837 | | | Other liabilities | — | | | 4,726 | | | 2,570 | | | 7,296 | | | Total liabilities | $ | — | | | $ | 4,726 | | | $ | 33,867 | | | $ | 38,593 | |
| | | | | | | | | | | | | | | | | | | | | | | | December 31, 2022 | Level 1 Inputs | | Level 2 Inputs | | Level 3 Inputs | | Balance at Fair Value | | Assets: | | | | | | | | | Loans held for sale at fair value | $ | — | | | $ | — | | | $ | 110,400 | | | $ | 110,400 | | | Loans held for investment at fair value | — | | | — | | | 925,938 | | | 925,938 | | | Retail and certificate loans held for investment at fair value | — | | | — | | | 55,425 | | | 55,425 | | | Securities available for sale: | | | | | | | | | U.S. agency residential mortgage-backed securities | — | | | 214,427 | | | — | | | 214,427 | | | U.S. agency securities | — | | | 74,394 | | | — | | | 74,394 | | | Mortgaged-backed securities | — | | | 22,518 | | | — | | | 22,518 | | | Other asset-backed securities | — | | | 14,203 | | | — | | | 14,203 | | | Asset-backed securities related to Structured Program transactions | — | | | 5,248 | | | 12,469 | | | 17,717 | | | | | | | | | | | Municipal securities | — | | | 2,443 | | | — | | | 2,443 | | | | | | | | | | | Total securities available for sale | — | | | 333,233 | | | 12,469 | | | 345,702 | | | Servicing assets | — | | | — | | | 84,308 | | | 84,308 | | | Other assets | — | | | — | | | 5,099 | | | 5,099 | | | Total assets | $ | — | | | $ | 333,233 | | | $ | 1,193,639 | | | $ | 1,526,872 | | | | | | | | | | | Liabilities: | | | | | | | | | Borrowings | $ | — | | | $ | — | | | $ | 8,085 | | | 8,085 | | Retail notes, certificates and secured borrowings | — | | | — | | | 55,425 | | | 55,425 | | | Other liabilities | — | | | — | | | 8,583 | | | 8,583 | | Total liabilities | $ | — | | | $ | — | | | $ | 72,093 | | | $ | 72,093 | |
|
| Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation |
The following tables present additional information about Level 3 loans HFS on a recurring basis: | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, | | Six Months Ended June 30, | | 2023 | | 2022 | | 2023 | | 2022 | | Fair value at beginning of period | $ | 44,647 | | | $ | 156,730 | | | $ | 110,400 | | | $ | 142,370 | | | Originations and purchases | 1,272,118 | | | 2,728,499 | | | 2,477,147 | | | 4,999,424 | | | Sales | (1,238,252) | | | (2,811,843) | | | (2,485,498) | | | (5,069,544) | | | Principal payments | (5,135) | | | (8,524) | | | (11,600) | | | (21,860) | | | Transfers | 191,807 | | | (11,888) | | | 191,807 | | | (11,888) | | | Fair value adjustments recorded in earnings | (14,824) | | | 9,837 | | | (31,895) | | | 24,309 | | | Fair value at end of period | $ | 250,361 | | | $ | 62,811 | | | $ | 250,361 | | | $ | 62,811 | | | | | | | | | |
The following table presents additional information about Level 3 loans HFI at fair value on a recurring basis: | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, | | Six Months Ended June 30, | | 2023 | | 2022 | | 2023 | | 2022 | | Fair value at beginning of period | $ | 748,618 | | | $ | 15,384 | | | $ | 925,938 | | | $ | 21,240 | | | Purchases | — | | | — | | | 4,037 | | | 14 | | | | | | | | | | | Principal payments | (156,287) | | | (5,724) | | | (342,738) | | | (11,747) | | | Transfers | (191,634) | | | 11,966 | | | (191,634) | | | 11,966 | | | Interest income accretion and fair value adjustments recorded in earnings | 3,422 | | | (1,043) | | | 8,516 | | | (890) | | | Fair value at end of period | $ | 404,119 | | | $ | 20,583 | | | $ | 404,119 | | | $ | 20,583 | | | | | | | | | |
The following table presents additional information about Level 3 senior asset-backed securities related to Structured Program transactions measured at fair value on a recurring basis: | | | | | | | | | | | | | Three and Six Months Ended | | | | | | June 30, 2023 | | | | | | Fair value at beginning of period | $ | — | | | | | | | | | Additions | 144,680 | | | | | | | | | | | | | | | | | Cash received | (1,290) | | | | | | | | | Change in unrealized loss | (605) | | | | | | | | | | | | | | | | | Fair value at end of period | $ | 142,785 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
The following table presents additional information about Level 3 other asset-backed securities related to Structured Program transactions measured at fair value on a recurring basis: | | | | | | | | | | | | | | | | | Three Months Ended | | Six Months Ended | | | | June 30, 2023 | | | | | | Fair value at beginning of period | $ | 10,397 | | | $ | 12,469 | | | | | | | Additions | 8,667 | | | 8,780 | | | | | | | | | | | | | | | Cash received | (2,084) | | | (4,269) | | | | | | | | | | | | | | | | | | | | | | | Fair value at end of period | $ | 16,980 | | | $ | 16,980 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
The following table presents additional information about Level 3 servicing assets measured at fair value on a recurring basis: | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, | | Six Months Ended June 30, | | 2023 | | 2022 | | 2023 | | 2022 | | Fair value at beginning of period | $ | 89,241 | | | $ | 72,112 | | | $ | 84,308 | | | $ | 67,726 | | Issuances (1) | 13,576 | | | 29,090 | | | 27,701 | | | 51,455 | | | Change in fair value, included in Marketplace revenue | (17,074) | | | (21,034) | | | (29,650) | | | (38,013) | | | Other net changes | (356) | | | (741) | | | 3,028 | | | (1,741) | | | Fair value at end of period | $ | 85,387 | | | $ | 79,427 | | | $ | 85,387 | | | $ | 79,427 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(1) Represents the gains or losses on sales of the related loans.
|
| Quantitative Information about Significant Unobservable Inputs Used for Fair Value Measurements |
The following table presents quantitative information about the significant unobservable inputs used for the Company’s Level 3 loans HFI at fair value: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | June 30, 2023 | | December 31, 2022 | | | | | | | | Minimum | | Maximum | | Weighted- Average | | Minimum | | Maximum | | Weighted- Average | Discount rates | | 8.6 | % | | 16.7 | % | | 12.7 | % | | 8.8 | % | | 17.1 | % | | 12.7 | % | Net cumulative expected loss rates (1) | | 2.2 | % | | 10.2 | % | | 6.3 | % | | 2.1 | % | | 9.8 | % | | 5.7 | % | Cumulative expected prepayment rates (1) | | 22.0 | % | | 30.7 | % | | 27.3 | % | | 26.2 | % | | 35.3 | % | | 30.8 | % |
(1) Expressed as a percentage of the acquired principal balance of the loan. The following table presents quantitative information about the significant unobservable inputs used for the Company’s Level 3 fair value measurements for other asset-backed securities related to Structured Program transactions: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | June 30, 2023 | | | | | | | | | | | | | | | | Minimum | | Maximum | | Weighted- Average | | | | | | | | | | | | | | Discount rates | | 5.5 | % | | 6.6 | % | | 5.8 | % | | | | | | | | | | | | | Net cumulative expected loss rates (1) | | 7.2 | % | | 9.1 | % | | 8.3 | % | | | | | | | | | | | | | Cumulative expected prepayment rates (1) | | 33.0 | % | | 34.0 | % | | 33.4 | % | | | | | | | | | | | | |
(1) Expressed as a percentage of the outstanding collateral balance. The following table presents quantitative information about the significant unobservable inputs used for the Company’s Level 3 fair value measurements for servicing assets relating to loans sold to investors: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | June 30, 2023 | | December 31, 2022 | | | | | | | | Minimum | | Maximum | | Weighted- Average | | Minimum | | Maximum | | Weighted- Average | | Discount rates | | 7.5 | % | | 16.4 | % | | 9.9 | % | | 7.5 | % | | 16.4 | % | | 10.1 | % | Net cumulative expected loss rates (1) | | 2.0 | % | | 36.4 | % | | 15.4 | % | | 2.1 | % | | 36.7 | % | | 15.6 | % | Cumulative expected prepayment rates (1) | | 17.0 | % | | 47.7 | % | | 32.9 | % | | 15.8 | % | | 47.2 | % | | 35.9 | % | Total market servicing rates (% per annum on outstanding principal balance) (2) | | 0.62 | % | | 0.62 | % | | 0.62 | % | | 0.62 | % | | 0.62 | % | | 0.62 | % |
(1) Expressed as a percentage of the original principal balance of the loan. (2) Includes collection fees estimated to be paid to a hypothetical third-party servicer.
|
| Schedule of Fair Value Sensitivity of Loans |
The sensitivity of loans HFI at fair value to adverse changes in key assumptions are as follows: | | | | | | | | | | | | | | | June 30, 2023 | | December 31, 2022 | | | | Loans held for investment at fair value | $ | 404,119 | | | $ | 925,938 | | | | | Expected weighted-average life (in years) | 1.0 | | 0.9 | | | | Discount rates: | | | | | | | 100 basis point increase | $ | (3,057) | | | $ | (7,471) | | | | | 200 basis point increase | $ | (6,071) | | | $ | (14,830) | | | | | Expected credit loss rates on underlying loans: | | | | | | | 10% increase | $ | (2,454) | | | $ | (5,574) | | | | | 20% increase | $ | (5,006) | | | $ | (11,307) | | | | | Expected prepayment rates: | | | | | | | 10% increase | $ | (2,146) | | | $ | (4,311) | | | | | 20% increase | $ | (4,157) | | | $ | (7,480) | | | |
|
| Schedule of Sensitivity Analysis of Debt Securities Available-for-Sale |
The following tables present adverse changes to the fair value sensitivity of Level 3 other asset-backed securities related to Structured Program transactions to changes in key assumptions: | | | | | | | | | June 30, 2023 | | | | | | Fair value of interests held | $ | 16,980 | | | | | Expected weighted-average life (in years) | 1.6 | | | | Discount rates | | | | | 100 basis point increase | $ | (193) | | | | | 200 basis point increase | $ | (388) | | | | | Expected loss rates | | | | | 10% increase | $ | (390) | | | | | 20% increase | $ | (798) | | | | | Expected prepayment rates | | | | | 10% increase | $ | (216) | | | | | 20% increase | $ | (496) | | | |
|
| Fair Value Disclosure And Measurement |
The table below shows the impact on the estimated fair value of servicing assets, calculated using different market servicing rate assumptions: | | | | | | | | | | | | | June 30, 2023 | | December 31, 2022 | Weighted-average market servicing rate assumptions | 0.62 | % | | 0.62 | % | | Change in fair value from: | | | | Servicing rate increase by 0.10% | $ | (9,923) | | | $ | (10,505) | | Servicing rate decrease by 0.10% | $ | 9,923 | | | $ | 10,505 | |
|
| Fair Value Sensitivity of Servicing Assets |
The following table presents the fair value sensitivity of servicing assets to adverse changes in key assumptions: | | | | | | | | | | | | | June 30, 2023 | | December 31, 2022 | | Fair value of servicing assets | $ | 85,387 | | | $ | 84,308 | | | Discount rates | | | | | 100 basis point increase | $ | (726) | | | $ | (726) | | | 200 basis point increase | $ | (1,453) | | | $ | (1,451) | | | Expected loss rates | | | | | 10% increase | $ | (1,069) | | | $ | (1,037) | | | 20% increase | $ | (2,137) | | | $ | (2,074) | | | Expected prepayment rates | | | | | 10% increase | $ | (1,790) | | | $ | (1,994) | | | 20% increase | $ | (3,581) | | | $ | (3,989) | |
|
| Fair Value, by Balance Sheet Grouping |
The following tables present the fair value hierarchy for financial instruments, assets, and liabilities not recorded at fair value: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | June 30, 2023 | Carrying Amount | | Level 1 Inputs | | Level 2 Inputs | | Level 3 Inputs | | Balance at Fair Value | | Assets: | | | | | | | | | | | Loans and leases held for investment, net | $ | 5,178,186 | | | $ | — | | | $ | — | | | $ | 5,408,746 | | | $ | 5,408,746 | | | | | | | | | | | | | | | | | | | | | | | Other assets | 37,375 | | | — | | | 36,393 | | | 1,359 | | | 37,752 | | | Total assets | $ | 5,215,561 | | | $ | — | | | $ | 36,393 | | | $ | 5,410,105 | | | $ | 5,446,498 | | | Liabilities: | | | | | | | | | | Deposits (1) | $ | 829,798 | | | $ | — | | | $ | — | | | $ | 826,478 | | | $ | 826,478 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Borrowings | 11,215 | | | — | | | 561 | | | 10,654 | | | 11,215 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Other liabilities | 59,342 | | | — | | | 28,260 | | | 31,082 | | | 59,342 | | | Total liabilities | $ | 900,355 | | | $ | — | | | $ | 28,821 | | | $ | 868,214 | | | $ | 897,035 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | December 31, 2022 | Carrying Amount | | Level 1 Inputs | | Level 2 Inputs | | Level 3 Inputs | | Balance at Fair Value | | Assets: | | | | | | | | | | | | | | | | | | | | | Loans and leases held for investment, net | $ | 4,705,302 | | | $ | — | | | $ | — | | | $ | 4,941,825 | | | $ | 4,941,825 | | | Other assets | 36,646 | | | — | | | 35,300 | | | 1,397 | | | 36,697 | | | | | | | | | | | | | Total assets | $ | 4,741,948 | | | $ | — | | | $ | 35,300 | | | $ | 4,943,222 | | | $ | 4,978,522 | | | Liabilities: | | | | | | | | | | Deposits (1) | $ | 860,808 | | | $ | — | | | $ | — | | | $ | 860,808 | | | $ | 860,808 | | | Borrowings | 66,773 | | | — | | | 2,619 | | | 64,154 | | | 66,773 | | | | | | | | | | | | | Other liabilities | 62,247 | | | — | | | 30,311 | | | 31,936 | | | 62,247 | | | Total liabilities | $ | 989,828 | | | $ | — | | | $ | 32,930 | | | $ | 956,898 | | | $ | 989,828 | |
(1) Excludes deposit liabilities with no defined or contractual maturities.
|