XML 50 R40.htm IDEA: XBRL DOCUMENT v3.22.2.2
Business Combinations (Tables)
9 Months Ended
Sep. 30, 2022
Mosaic  
Acquisitions  
Schedule of fair value of assets acquired and liabilities acquired

(in thousands)

    

Preliminary Purchase

Price Allocation

Measurement Period Adjustments

Updated Purchase

Price Allocation

Assets

Cash and cash equivalents

$

100,236

$

$

100,236

Restricted cash

 

23,330

 

 

23,330

Loans, net

 

432,779

 

(20,034)

 

412,745

Investments held to maturity

 

165,302

 

(6,306)

 

158,996

Real estate owned, held for sale

 

78,693

 

(33,945)

 

44,748

Other assets

 

25,761

 

(3,683)

 

22,078

Total assets acquired

$

826,101

$

(63,968)

$

762,133

Liabilities

Secured borrowings

66,202

66,202

Loan participations sold

73,656

73,656

Due to third parties

24,634

(333)

24,301

Accounts payable and other accrued liabilities

38,182

(900)

37,282

Total liabilities assumed

$

202,674

$

(1,233)

$

201,441

Net assets acquired

$

623,427

$

(62,735)

$

560,692

Non-controlling interests

(82,257)

(82,257)

Net assets acquired, net of non-controlling interests

$

541,170

$

(62,735)

$

478,435

Schedule of aggregate amount of consideration transferred, net assets acquired, and related goodwill

(in thousands)

Preliminary Purchase

Price Allocation

Measurement

Period Adjustments

Updated Purchase

Price Allocation

Fair value of net assets acquired

$

541,170

$

(62,735)

$

478,435

Consideration transferred based on the value of Class B shares issued

437,311

437,311

Consideration transferred based on the value of OP units issued

20,745

20,745

Fair value of CERs issued

84,348

(59,348)

25,000

Total consideration transferred

$

542,404

$

(59,348)

$

483,056

Goodwill

$

1,234

$

3,387

$

4,621

Schedule of pro-forma revenue and earnings

Three Months Ended September 30, 

Nine Months Ended September 30, 

(in thousands)

2022

2021

    

2022

2021

Selected Financial Data

Interest income

$

186,026

$

124,888

$

477,163

$

337,126

Interest expense

(115,495)

(52,555)

(260,264)

(168,877)

Provision for loan losses

(3,431)

(1,579)

(583)

(7,088)

Non-interest income

78,528

88,512

217,768

253,365

Non-interest expense

(73,064)

(93,595)

(206,336)

(250,485)

Income before provision for income taxes

$

72,564

$

65,671

$

227,748

$

164,041

Income tax expense

(4,776)

(6,540)

(32,943)

(22,216)

Net income

$

67,788

$

59,131

$

194,805

$

141,825

ANH  
Acquisitions  
Schedule of fair value of assets acquired and liabilities acquired

(in thousands)

    

March 19, 2021

Assets

Cash and cash equivalents

$

110,545

Mortgage-backed securities, at fair value

 

2,010,504

Loans, held for sale, at fair value

 

102,798

Real estate owned, held for sale

 

26,107

Accrued interest

 

8,183

Other assets

38,216

Total assets acquired

$

2,296,353

Liabilities

Secured borrowings

 

1,784,047

Corporate debt, net

36,250

Derivative instruments, at fair value

60,719

Accounts payable and other accrued liabilities

4,811

Total liabilities assumed

$

1,885,827

Net assets acquired

$

410,526

Schedule of aggregate amount of consideration transferred, net assets acquired, and related goodwill

(in thousands, except per share data)

Fair value of net assets acquired

$

410,526

Anworth shares outstanding at March 19, 2021

99,374

Exchange ratio

x

0.1688

Shares issued

16,774

Market price as of March 19, 2021

$

14.28

Consideration transferred based on value of common shares issued

$

239,537

Cash paid per share

$

0.61

Cash paid based on outstanding Anworth shares

$

60,626

Preferred Stock, Series B Issued

1,919,378

Market price as of March 19, 2021

$

25.00

Consideration transferred based on value of Preferred Stock, Series B issued

$

47,984

Preferred Stock, Series C Issued

779,743

Market price as of March 19, 2021

$

25.00

Consideration transferred based on value of Preferred Stock, Series C issued

$

19,494

Preferred Stock, Series D Issued

2,010,278

Market price as of March 19, 2021

$

25.00

Consideration transferred based on value of Preferred Stock, Series D issued

$

50,257

Total consideration transferred

$

417,898

Goodwill

$

7,372

Red Stone  
Acquisitions  
Schedule of fair value of assets acquired and liabilities acquired

(in thousands)

    

July 31, 2021

Assets

Cash and cash equivalents

$

1,553

Restricted cash

 

6,994

Investment in unconsolidated joint ventures

 

20,793

Servicing rights

 

30,503

Other assets:

 

Intangible Assets

9,300

Other

1,330

Total assets acquired

$

70,473

Liabilities

Accounts payable and other accrued liabilities

9,082

Total liabilities assumed

$

9,082

Net assets acquired

$

61,391

Schedule of aggregate amount of consideration transferred, net assets acquired, and related goodwill

(in thousands)

Fair value of net assets acquired

$

61,391

Cash paid

63,000

Contingent consideration

12,400

Total consideration transferred

$

75,400

Goodwill

$

14,009