XML 52 R42.htm IDEA: XBRL DOCUMENT v3.22.2
Fair Value Measurements (Tables)
6 Months Ended
Jun. 30, 2022
Fair Value Measurements  
Schedule of financial instruments carried at fair value on a recurring basis

(in thousands)

Level 1

Level 2

Level 3

Total

June 30, 2022

Assets:

Loans, held for sale, at fair value

$

$

268,579

$

200,863

$

469,442

Loans, net, at fair value

 

 

 

9,956

 

9,956

Investments held to maturity

 

 

 

9,601

 

9,601

Paycheck Protection Program loans

 

 

763

 

 

763

MBS, at fair value

 

 

38,982

 

1,666

 

40,648

Derivative instruments, at fair value

44,131

2,399

46,530

Residential MSRs, at fair value

 

 

 

168,653

 

168,653

Investment in unconsolidated joint ventures

 

 

 

8,439

 

8,439

Total assets

$

$

352,455

$

401,577

$

754,032

Liabilities:

Derivative instruments, at fair value

$

$

1,303

$

$

1,303

Contingent consideration

92,548

92,548

Total liabilities

$

$

1,303

$

92,548

$

93,851

December 31, 2021

Assets:

Loans, held for sale, at fair value

$

$

321,070

$

231,865

$

552,935

Loans, net, at fair value

 

 

 

10,766

 

10,766

Paycheck Protection Program loans

 

 

 

3,243

 

3,243

MBS, at fair value

 

 

97,915

 

1,581

 

99,496

Derivative instruments, at fair value

 

4,683

2,339

 

7,022

Residential MSRs, at fair value

 

 

 

120,142

 

120,142

Investment in unconsolidated joint ventures

 

 

 

8,894

8,894

Total assets

$

$

423,668

$

378,830

$

802,498

Liabilities:

Derivative instruments, at fair value

$

$

410

$

$

410

Contingent consideration

16,400

16,400

Total liabilities

$

$

410

$

16,400

$

16,810

Summary of the valuation techniques and significant unobservable inputs used for the Company's financial instruments that are categorized within Level 3 of the fair value hierarchy

The table below presents the valuation techniques and significant unobservable inputs used to value Level 3 financial instruments, using third party information without adjustment.

(in thousands)

Fair Value

Predominant Valuation Technique (a)

Type

Range

Weighted Average

June 30, 2022

Investments held to maturity

$

9,601

Income Approach

Discount rate

12.0%

12.0%

Residential MSRs, at fair value

$

168,653

 

Income Approach

 

Forward prepayment rate | Forward Default Rate | Discount rate | Servicing expense

(b)

(b)

Investment in unconsolidated joint ventures

$

8,439

Income Approach

Discount rate

9.0%

9.0%

Derivative instruments, at fair value

$

2,399

Market Approach

Origination pull-through rate | Servicing Fee Multiple | Percentage of unpaid principal balance

48.3 - 100% | 1.1 - 6.5% | 0.3 to 3.2%

85.1% | 4.7% | 1.6%

Contingent consideration- Red Stone

$

(8,200)

Monte Carlo Simulation Model

EBT volatility | EBT discount rate | Liability discount rate

25.0% | 4.0% | 6.5%

25.0% | 4.0% | 6.5%

Contingent consideration- Mosaic CER dividends

$

(18,475)

Monte Carlo Simulation Model

Equity volatility | Risk-free rate of return | Discount Rate

45.0% | 2.14% | 9.98%

45.0% | 2.14% | 9.98%

Contingent consideration- Mosaic CER units

$

(65,873)

Income Approach and PWERM Model

Revaluation discount rate | Discount rate

8.50 - 12.00% | 9.98%

9.6% | 9.98%

December 31, 2021

Derivative instruments, at fair value

$

2,339

Market Approach

Origination pull-through rate | Servicing Fee Multiple | Percentage of unpaid principal balance

63.0 - 100% | 0.4 - 5.2% | 0.1 to 3.1%

86.7% | 4.1% | 1.3%

Residential MSRs, at fair value

$

120,142

 

Income Approach

 

Forward prepayment rate | Forward Default Rate | Discount rate | Servicing expense

(b)

(b)

Investment in unconsolidated joint ventures

$

8,894

Income Approach

Discount rate

9.0%

9.0%

Contingent consideration

$

(16,400)

Monte Carlo Simulation Model

EBT volatility | Risk-free rate of return | EBT discount rate | Liability discount rate

25.0% | 0.4% | 17.6% | 3.8%

25.0% | 0.4% | 17.6% | 3.8%

(a)Prices are weighted based on the unpaid principal balance of the loans and securities included in the range for each class.
(b)Refer to Note 9 - Servicing Rights for more information on residential MSRs unobservable inputs.

Summary of changes in the fair value of financial instruments held at fair value classified as Level 3

(in thousands)

MBS

    

Derivatives

    

Loans, net

    

Loans, held for sale, at fair value

Investments held to maturity

PPP loans

    

Residential MSRs

    

Investment in unconsolidated joint ventures

    

Contingent Consideration

Total

Three Months Ended June 30, 2022

Beginning Balance

$

7,014

$

(2,616)

$

10,722

$

203,958

$

17,053

$

$

159,834

$

8,610

$

(92,148)

$

312,427

Purchases or Originations

 

 

 

 

5,900

 

 

 

 

 

5,900

Additions due to loans sold, servicing retained

12,448

12,448

Sales / Principal payments

(1,352)

(115)

(7,296)

(3,614)

(12,377)

Realized gains (losses), net

(1,449)

(1)

(156)

(1,606)

Unrealized gains (losses), net

2,661

5,015

(766)

(5,014)

(15)

(171)

(400)

1,310

Accreted discount, net

1

1

Transfer to loans, held for investment

(3,862)

(3,862)

Transfer to (from) Level 3

(5,209)

(3)

(5,212)

Ending Balance

$

1,666

$

2,399

$

9,956

$

200,863

$

9,601

$

$

168,653

$

8,439

$

(92,548)

$

309,029

Unrealized gains (losses), net on assets/liabilities

$

239

$

2,399

$

(1,000)

$

(13,953)

$

$

$

2,293

$

(757)

$

(800)

$

(11,579)

Six Months Ended June 30, 2022

Beginning Balance

$

1,581

$

2,339

$

10,766

$

231,865

$

$

3,243

$

120,142

$

8,894

$

(16,400)

$

362,430

Purchases or Originations

 

 

 

 

23,470

 

 

 

 

 

 

23,470

Additions due to loans sold, servicing retained

22,954

22,954

Sales / Principal payments

(1,352)

(32,709)

(7,296)

(1,400)

(7,026)

9,000

(40,783)

Realized gains (losses), net

(1,449)

(787)

(156)

(2,392)

Unrealized gains (losses), net

2,705

60

(810)

(15,774)

32,583

(455)

(800)

17,509

Accreted discount, net

1

1

Merger

17,053

(84,348)

(67,295)

Transfer to loans, held for investment

(3,862)

(3,862)

Transfer to (from) Level 3

180

(1,340)

(1,843)

(3,003)

Ending Balance

$

1,666

$

2,399

$

9,956

$

200,863

$

9,601

$

$

168,653

$

8,439

$

(92,548)

$

309,029

Unrealized gains (losses), net on assets/liabilities

$

239

$

2,399

$

(1,000)

$

(13,953)

$

$

$

2,293

$

(757)

$

(800)

$

(11,579)

Three Months Ended June 30, 2021

Beginning Balance

$

5,633

$

11,724

$

13,618

$

$

$

38,388

$

98,542

$

$

$

167,905

Accreted discount, net

 

2

 

 

 

 

 

 

 

 

2

Additions due to loans sold, servicing retained

 

 

 

 

 

 

 

11,925

 

 

11,925

Sales / Principal payments

(11)

(21,957)

(4,948)

(26,916)

Unrealized gains (losses), net

125

(5,594)

74

(4,699)

(10,094)

Transfer to (from) Level 3

(4,046)

(4,046)

Ending Balance

$

1,714

$

6,130

$

13,681

$

$

$

16,431

$

100,820

$

$

$

138,776

Unrealized gains (losses), net on assets/liabilities

$

286

$

6,130

$

(189)

$

$

$

$

(36,553)

$

$

$

(30,326)

Six Months Ended June 30, 2021

Beginning Balance

$

25,131

$

16,363

$

13,795

$

$

$

74,931

$

76,840

$

$

$

207,060

Purchases or Originations

 

 

 

 

 

 

3,866

 

 

 

3,866

Additions due to loans sold, servicing retained

23,973

23,973

Sales / Principal payments

(92)

(212)

(62,366)

(10,650)

(73,320)

Realized gains (losses), net

(5)

(5)

Unrealized gains (losses), net

1,194

(10,233)

103

10,657

1,721

Accreted discount, net

60

60

Transfer to (from) Level 3

(24,579)

(24,579)

Ending Balance

$

1,714

$

6,130

$

13,681

$

$

$

16,431

$

100,820

$

$

$

138,776

Unrealized gains (losses), net on assets/liabilities

$

286

$

6,130

$

(189)

$

$

$

$

(36,553)

$

$

$

(30,326)

Summary of the carrying value and estimated fair value of financial instruments not carried at fair value on the consolidated balance sheets and are classified as Level 3

June 30, 2022

December 31, 2021

(in thousands)

    

Carrying Value

    

Estimated
Fair Value

    

Carrying Value

    

Estimated
Fair Value

Assets:

Loans, net

$

9,701,653

$

9,795,382

$

6,986,528

$

7,112,282

Paycheck Protection Program loans

388,426

388,427

867,109

927,766

Investments held to maturity

149,440

149,440

Purchased future receivables, net

8,704

8,704

7,872

7,872

Servicing rights

84,858

 

88,455

 

84,457

 

89,470

Total assets

$

10,333,081

$

10,430,408

$

7,945,966

$

8,137,390

Liabilities:

Secured borrowings

$

3,212,383

$

3,212,383

$

2,517,600

$

2,517,600

Paycheck Protection Program Liquidity Facility borrowings

427,759

427,759

941,505

941,505

Securitized debt obligations of consolidated VIEs, net

 

4,533,789

 

4,499,632

 

3,214,303

 

3,238,155

Senior secured note, net

342,469

318,459

342,035

338,990

Guaranteed loan financing

 

304,158

 

318,209

 

345,217

 

366,887

Convertible notes, net

113,818

116,733

113,247

118,922

Corporate debt, net

565,230

550,057

441,817

457,741

Total liabilities

$

9,499,606

$

9,443,232

$

7,915,724

$

7,979,800