XML 48 R37.htm IDEA: XBRL DOCUMENT
v3.25.1

Fair Value of Financial Instruments (Tables) | 3 Months Ended
--- | ---
Mar. 31, 2025
Fair Value Disclosures [Abstract] |
Schedule of Quantitative Information About Significant Unobservable Inputs | The following tables present the Company’s financial instruments carried at fair value on a recurring basis as of March 31, 2025 and December 31, 2024, on the consolidated balance sheets by the valuation hierarchy, as previously described: Fair Value at March 31, 2025
(In Thousands) |  | Level 1 |  | Level 2 |  | Level 3 |  | Total
Assets: |  |  |  |  |  |  |  |
Residential whole loans, at fair value |  | $ | — |  |  | $ | 53,137 |  |  | $ | 7,478,930 |  |  | $ | 7,532,067 |
Securities, at fair value |  | — |  |  | 1,790,285 |  |  | — |  |  | 1,790,285 |
Total assets carried at fair value |  | $ | — |  |  | $ | 1,843,422 |  |  | $ | 7,478,930 |  |  | $ | 9,322,352 |
Liabilities: |  |  |  |  |  |  |  |
Agreements with non-mark-to-market collateral provisions |  | $ | — |  |  | $ | — |  |  | $ | 184,389 |  |  | $ | 184,389 |
Agreements with mark-to-market collateral provisions |  | — |  |  | — |  |  | 11,543 |  |  | 11,543 |
Securitized debt |  | — |  |  | 5,317,030 |  |  | — |  |  | 5,317,030 |
Total liabilities carried at fair value |  | $ | — |  |  | $ | 5,317,030 |  |  | $ | 195,932 |  |  | $ | 5,512,962 |
Fair Value at December 31, 2024
(In Thousands) |  | Level 1 |  | Level 2 |  | Level 3 |  | Total
Assets: |  |  |  |  |  |  |  |
Residential whole loans, at fair value |  | $ | — |  |  | $ | 52,073 |  |  | $ | 7,459,137 |  |  | $ | 7,511,210 |
Securities, at fair value |  | — |  |  | 1,537,513 |  |  | — |  |  | 1,537,513 |
Total assets carried at fair value |  | $ | — |  |  | $ | 1,589,586 |  |  | $ | 7,459,137 |  |  | $ | 9,048,723 |
Liabilities: |  |  |  |  |  |  |  |
Agreements with non-mark-to-market collateral provisions |  | — |  |  | — |  |  | 284,843 |  |  | 284,843 |
Agreements with mark-to-market collateral provisions |  | — |  |  | — |  |  | 19,782 |  |  | 19,782 |
Securitized debt |  | — |  |  | 5,211,380 |  |  | — |  |  | 5,211,380 |
Total liabilities carried at fair value |  | $ | — |  |  | $ | 5,211,380 |  |  | $ | 304,625 |  |  | $ | 5,516,005 |
The following tables present a summary of quantitative information about the significant unobservable inputs used in the fair value measurement of the Company’s residential whole loans held at fair value for which it has utilized Level 3 inputs to determine fair value as of March 31, 2025 and December 31, 2024, dollars in thousands:
March 31, 2025
Fair Value (1) | Valuation Technique | Unobservable Input | Weighted Average (2) |  | Range
| Min |  | Max
$ | 7,074,347 |  | Discounted cash flow | Discount rate | 7.3 | % |  | 6.0 | % |  | 20.0 | %
|  | Prepayment rate | 14.7 | % |  | — | % |  | 46.5 | %
|  | Default rate | 1.6 | % |  | — | % |  | 54.8 | %
|  | Loss severity | 12.0 | % |  | — | % |  | 100.0 | %
$ | 312,376 |  | Liquidation model | Discount rate | 8.5 | % |  | 8.0 | % |  | 15.0 | %
|  | Annual change in home prices | 3.6 | % |  | — | % |  | 8.7 | %
|  | Liquidation timeline (in years) | 1.8 |  | 0.1 |  | 4.5
|  | Current value of underlying properties (3) | $623 |  | $19 |  | $8,500
$ | 7,386,723 |  |  |  |  |  |  |  |
(1)Excludes approximately $92.2 million of Residential whole loans, at fair value, with a UPB of $141.9 million, which were marked-to-market, but not based on a model, at March 31, 2025. (2)Amounts are weighted based on the fair value of the underlying loan. (3)Amounts represent simple average values of the properties underlying residential whole loans held at fair value.
December 31, 2024
Fair Value (1) | Valuation Technique | Unobservable Input | Weighted Average (2) |  | Range
| Min |  | Max
$ | 7,070,535 |  | Discounted cash flow | Discount rate | 7.6 | % |  | 6.2 | % |  | 20.0 | %
|  | Prepayment rate | 13.7 | % |  | — | % |  | 58.3 | %
|  | Default rate | 1.8 | % |  | — | % |  | 54.3 | %
|  | Loss severity | 12.3 | % |  | — | % |  | 100.0 | %
$ | 343,683 |  | Liquidation model | Discount rate | 8.8 | % |  | 8.0 | % |  | 20.0 | %
|  | Annual change in home prices | 3.2 | % |  | — | % |  | 9.7 | %
|  | Liquidation timeline (in years) | 1.7 |  | 0.1 |  | 4.5
|  | Current value of underlying properties (3) | $618 |  | $21 |  | $8,500
$ | 7,414,218 |  |  |  |  |  |  |  |
(1)Excludes approximately $44.9 million of Residential whole loans, at fair value, with a UPB of $78.2 million, which were marked-to-market, but not based on a model at December 31, 2024. (2)Amounts are weighted based on the fair value of the underlying loan. (3)Amounts represent simple average values of the properties underlying residential whole loans held at fair value.
Schedule of Significant Unobservable Inputs Used in Fair Value Measurement | The following table presents additional information for the three months ended March 31, 2025 and 2024 about the Company’s Residential whole loans, at fair value, which are classified as Level 3 and measured at fair value on a recurring basis:
|  | Residential Whole Loans, at Fair Value
|  | Three Months Ended March 31, |  |
(In Thousands) |  | 2025 |  | 2024 |  |  |  |
Balance at beginning of period |  | $ | 7,459,137 |  |  | $ | 7,455,729 |  |  |  |  |
Purchases and originations |  | 505,691 |  |  | 488,051 |  |  |  |  |
Draws |  | 101,170 |  |  | 163,744 |  |  |  |  |
Changes in fair value recorded in Net gain/(loss) on residential whole loans measured at fair value through earnings |  | 52,900 |  |  | 10,208 |  |  |  |  |
Repayments |  | (549,218) |  |  | (346,564) |  |  |  |  |
Loan sales and repurchases |  | (70,352) |  |  | (159,895) |  |  |  |  |
Transfer to REO |  | (20,398) |  |  | (12,020) |  |  |  |  |
Balance at end of period |  | $ | 7,478,930 |  |  | $ | 7,599,253 |  |  |  |  |
The following table presents additional information for the three months ended March 31, 2025 and 2024 about the Company’s financing agreements with non-mark-to-market collateral provisions, which are classified as Level 3 and measured at fair value on a recurring basis:
|  | Agreements with Non-mark-to-market Collateral Provisions
|  | Three Months Ended March 31, |  |
(In Thousands) |  | 2025 |  | 2024 |  |  |  |
Balance at beginning of period |  | $ | 284,843 |  |  | $ | 469,424 |  |  |  |  |
Issuances |  | — |  |  | 67,942 |  |  |  |  |
Payment of principal |  | (100,454) |  |  | (138,317) |  |  |  |  |
Changes in unrealized losses |  | — |  |  | — |  |  |  |  |
Balance at end of period |  | $ | 184,389 |  |  | $ | 399,049 |  |  |  |  |
The following table presents additional information for the three months ended March 31, 2025 and 2024 about the Company’s financing agreements with mark-to-market collateral provisions, which are classified as Level 3 and measured at fair value on a recurring basis:
|  | Agreements with Mark-to-market Collateral Provisions
|  | Three Months Ended March 31, |  |
(In Thousands) |  | 2025 |  | 2024 |  |  |  |
Balance at beginning of period |  | $ | 19,782 |  |  | $ | 178,864 |  |  |  |  |
Issuances |  | — |  |  | — |  |  |  |  |
Payment of principal |  | (8,239) |  |  | (2,105) |  |  |  |  |
Changes in unrealized losses |  | — |  |  | — |  |  |  |  |
Balance at end of period |  | $ | 11,543 |  |  | $ | 176,759 |  |  |  |  |
Schedule of Carrying Value and Fair Value of Financial Instruments | The following table presents the carrying values and estimated fair values of the Company’s financial instruments as of March 31, 2025 and December 31, 2024:
|  | March 31, 2025 |  | March 31, 2025 |  | December 31, 2024
(In Thousands) | Level in Fair Value Hierarchy | Carrying Value |  | Estimated Fair Value | Carrying Value |  | Estimated Fair Value
Financial Assets: |  |  |  |  |  |  |  |  |  |
Residential whole loans |  | 3 |  | $ | 8,731,221 |  |  | $ | 8,724,917 |  |  | $ | 8,759,151 |  |  | $ | 8,743,881 |
Residential whole loans |  | 2 |  | 53,137 |  |  | 53,137 |  |  | 52,073 |  |  | 52,073 |
Securities, at fair value |  | 2 |  | 1,790,285 |  |  | 1,790,285 |  |  | 1,537,513 |  |  | 1,537,513 |
Cash and cash equivalents |  | 1 |  | 253,713 |  |  | 253,713 |  |  | 338,931 |  |  | 338,931 |
Restricted cash |  | 1 |  | 219,581 |  |  | 219,581 |  |  | 262,381 |  |  | 262,381 |
Financial Liabilities (1): |  |  |  |  |  |  |  |  |  |
Financing agreements with non-mark-to-market collateral provisions |  | 3 |  | 416,957 |  |  | 417,281 |  |  | 576,774 |  |  | 577,231 |
Financing agreements with mark-to-market collateral provisions |  | 3 |  | 1,348,106 |  |  | 1,348,855 |  |  | 1,321,041 |  |  | 1,321,584 |
Financing agreements with mark-to-market collateral provisions |  | 2 |  | 1,544,478 |  |  | 1,544,478 |  |  | 1,279,007 |  |  | 1,279,007 |
Securitized debt |  | 2 |  | 5,873,718 |  |  | 5,810,591 |  |  | 5,794,977 |  |  | 5,724,702 |
8.875% Senior Notes |  | 2 |  | 111,456 |  |  | 114,018 |  |  | 111,270 |  |  | 115,720 |
9.00% Senior Notes |  | 2 |  | 72,503 |  |  | 75,128 |  |  | 72,390 |  |  | 75,218 |
(1)Carrying value of securitized debt, Convertible Senior Notes, 8.875% Senior Notes, 9.00% Senior Notes, and certain repurchase agreements is net of associated debt issuance costs.

X
- Definition Tabular disclosure of input and valuation technique used to measure fair value and change in valuation approach and technique for each separate class of asset and liability measured on recurring and nonrecurring basis. + References Reference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 103 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482078/820-10-55-103 Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (bbb)(2) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2 Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (bbb)(1) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2 + Details
Name: | us-gaap_FairValueAssetsAndLiabilitiesMeasuredOnRecurringAndNonrecurringBasisValuationTechniquesTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the fair value measurement of assets using significant unobservable inputs (Level 3), a reconciliation of the beginning and ending balances, separately presenting changes during the period attributable to the following: (1) total gains or losses for the period (realized and unrealized), segregating those gains or losses included in earnings (or changes in net assets) and gains or losses recognized in other comprehensive income (loss), and a description of where those gains or losses included in earnings (or changes in net assets) are reported in the statement of income (or activities); (2) purchases, sales, issues, and settlements (each type disclosed separately); and (3) transfers in and transfers out of Level 3 (for example, transfers due to changes in the observability of significant inputs), by class of asset. + References Reference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 101 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482078/820-10-55-101 Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-3 Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2 Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2 + Details
Name: | us-gaap_FairValueAssetsMeasuredOnRecurringBasisUnobservableInputReconciliationTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the fair value of financial instruments, including financial assets and financial liabilities, and the measurements of those instruments, assets, and liabilities. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 825 -SubTopic 10 -Section 50 -Paragraph 11 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482907/825-10-50-11 + Details
Name: | us-gaap_FairValueByBalanceSheetGroupingTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_FairValueDisclosuresAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration