XML 64 R49.htm IDEA: XBRL DOCUMENT v3.10.0.1
Fair Value of Financial Instruments (Tables)
12 Months Ended
Dec. 31, 2018
Fair Value Disclosures [Abstract]  
Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis
The following table presents the Company’s financial instruments measured at fair value on a recurring basis as of December 31, 2018 and 2017, respectively, on the Company’s consolidated balance sheets (dollar amounts in thousands):
 
Measured at Fair Value on a Recurring Basis at
 
December 31, 2018
 
December 31, 2017
 
Level 1
 
Level 2
 
Level 3
 
Total
 
Level 1
 
Level 2
 
Level 3
 
Total
Assets carried at fair value
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Investment securities available for sale:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Agency RMBS
$

 
$
1,037,730

 
$

 
$
1,037,730

 
$

 
$
1,169,536

 
$

 
$
1,169,536

Non-Agency RMBS

 
214,037

 

 
214,037

 

 
102,125

 

 
102,125

CMBS

 
207,785

 
52,700

 
260,485

 

 
93,498

 
47,922

 
141,420

Multi-family loans held in securitization trusts

 

 
11,679,847

 
11,679,847

 

 

 
9,657,421

 
9,657,421

Distressed and other residential mortgage loans, at fair value

 

 
737,523

 
737,523

 

 

 
87,153

 
87,153

Derivative assets:
 
 
 
 
 
 


 
 

 
 

 
 

 


Interest rate swaps

 
10,263

 

 
10,263

 

 
10,101

 

 
10,101

Investments in unconsolidated entities

 

 
32,994

 
32,994

 

 

 
42,823

 
42,823

Total
$

 
$
1,469,815

 
$
12,503,064

 
$
13,972,879

 
$

 
$
1,375,260

 
$
9,835,319

 
$
11,210,579

Liabilities carried at fair value
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Multi-family collateralized debt obligations
$

 
$

 
$
11,022,248

 
$
11,022,248

 
$

 
$

 
$
9,189,459

 
$
9,189,459

Total
$

 
$

 
$
11,022,248

 
$
11,022,248

 
$

 
$

 
$
9,189,459

 
$
9,189,459


The following table details changes in valuation for the Level 3 assets for the years ended December 31, 2018, 2017 and 2016, respectively (amounts in thousands):

Level 3 Assets:
 
Years Ended December 31,
 
2018
 
2017
 
2016
Balance at beginning of period
$
9,835,319

 
$
7,061,842

 
$
7,214,587

Total (losses)/gains (realized/unrealized)
 
 
 
 
 
Included in earnings (1)
(117,330
)
 
(17,841
)
 
(19,495
)
Included in other comprehensive income
798

 
602

 
224

Transfers in (2)

 

 
52,176

Transfers out (3)
(56
)
 

 
(56,756
)
Contributions

 
2,500

 
3,200

Paydowns/Distributions
(180,788
)
 
(176,037
)
 
(150,824
)
Sales
(18,173
)
 
(7,224
)
 

Purchases (4)
2,983,294

 
2,971,477

 
18,730

Balance at the end of period
$
12,503,064

 
$
9,835,319

 
$
7,061,842


(1) 
Amounts include interest income from multi-family loans held in securitization trusts, interest income from residential mortgage loans, realized gain on distressed residential mortgage loans, net gain on residential mortgage loans at fair value, unrealized gain on multi-family loans and debt held in securitization trusts, and other income.
(2) 
Transfers into Level 3 include investments in unconsolidated entities held by RiverBanc and RBMI for which the Company accounts under the equity method of accounting with a fair value election. These transfers in are a result of the Company's acquisition of the outstanding membership interests in RiverBanc and RBMI that were not previously owned by the Company on May 16, 2016, which resulted in consolidation of these entities into the Company's financial statements (see Note 23).
(3) 
Transfers out of Level 3 for the year ended December 31, 2016 represent the Company's previously held membership interests in RBMI and RBDHC that were accounted for under the equity method of accounting with a fair value election. These transfers out are a result of the Company's acquisition of the outstanding membership interests in RBMI and RBDHC that were not previously owned by the Company on May 16, 2016, which resulted in consolidation of these entities into the Company's financial statements (see Note 23).
(4) 
In the years ended December 31, 2018 and 2017, the Company purchased POs, certain IOs and mezzanine multi-family CMBS securities issued from securitizations that it determined to consolidate and include in the Consolidated K-Series. As a result, the Company consolidated assets of these securitizations in the amount of $2.3 billion and $2.9 billion, for the years ended December 31, 2018 and 2017, respectively (see Notes 2 and 7).

Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation
The following table presents the Company’s financial instruments measured at fair value on a recurring basis as of December 31, 2018 and 2017, respectively, on the Company’s consolidated balance sheets (dollar amounts in thousands):
 
Measured at Fair Value on a Recurring Basis at
 
December 31, 2018
 
December 31, 2017
 
Level 1
 
Level 2
 
Level 3
 
Total
 
Level 1
 
Level 2
 
Level 3
 
Total
Assets carried at fair value
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Investment securities available for sale:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Agency RMBS
$

 
$
1,037,730

 
$

 
$
1,037,730

 
$

 
$
1,169,536

 
$

 
$
1,169,536

Non-Agency RMBS

 
214,037

 

 
214,037

 

 
102,125

 

 
102,125

CMBS

 
207,785

 
52,700

 
260,485

 

 
93,498

 
47,922

 
141,420

Multi-family loans held in securitization trusts

 

 
11,679,847

 
11,679,847

 

 

 
9,657,421

 
9,657,421

Distressed and other residential mortgage loans, at fair value

 

 
737,523

 
737,523

 

 

 
87,153

 
87,153

Derivative assets:
 
 
 
 
 
 


 
 

 
 

 
 

 


Interest rate swaps

 
10,263

 

 
10,263

 

 
10,101

 

 
10,101

Investments in unconsolidated entities

 

 
32,994

 
32,994

 

 

 
42,823

 
42,823

Total
$

 
$
1,469,815

 
$
12,503,064

 
$
13,972,879

 
$

 
$
1,375,260

 
$
9,835,319

 
$
11,210,579

Liabilities carried at fair value
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Multi-family collateralized debt obligations
$

 
$

 
$
11,022,248

 
$
11,022,248

 
$

 
$

 
$
9,189,459

 
$
9,189,459

Total
$

 
$

 
$
11,022,248

 
$
11,022,248

 
$

 
$

 
$
9,189,459

 
$
9,189,459


The following table details changes in valuation for the Level 3 assets for the years ended December 31, 2018, 2017 and 2016, respectively (amounts in thousands):

Level 3 Assets:
 
Years Ended December 31,
 
2018
 
2017
 
2016
Balance at beginning of period
$
9,835,319

 
$
7,061,842

 
$
7,214,587

Total (losses)/gains (realized/unrealized)
 
 
 
 
 
Included in earnings (1)
(117,330
)
 
(17,841
)
 
(19,495
)
Included in other comprehensive income
798

 
602

 
224

Transfers in (2)

 

 
52,176

Transfers out (3)
(56
)
 

 
(56,756
)
Contributions

 
2,500

 
3,200

Paydowns/Distributions
(180,788
)
 
(176,037
)
 
(150,824
)
Sales
(18,173
)
 
(7,224
)
 

Purchases (4)
2,983,294

 
2,971,477

 
18,730

Balance at the end of period
$
12,503,064

 
$
9,835,319

 
$
7,061,842


(1) 
Amounts include interest income from multi-family loans held in securitization trusts, interest income from residential mortgage loans, realized gain on distressed residential mortgage loans, net gain on residential mortgage loans at fair value, unrealized gain on multi-family loans and debt held in securitization trusts, and other income.
(2) 
Transfers into Level 3 include investments in unconsolidated entities held by RiverBanc and RBMI for which the Company accounts under the equity method of accounting with a fair value election. These transfers in are a result of the Company's acquisition of the outstanding membership interests in RiverBanc and RBMI that were not previously owned by the Company on May 16, 2016, which resulted in consolidation of these entities into the Company's financial statements (see Note 23).
(3) 
Transfers out of Level 3 for the year ended December 31, 2016 represent the Company's previously held membership interests in RBMI and RBDHC that were accounted for under the equity method of accounting with a fair value election. These transfers out are a result of the Company's acquisition of the outstanding membership interests in RBMI and RBDHC that were not previously owned by the Company on May 16, 2016, which resulted in consolidation of these entities into the Company's financial statements (see Note 23).
(4) 
In the years ended December 31, 2018 and 2017, the Company purchased POs, certain IOs and mezzanine multi-family CMBS securities issued from securitizations that it determined to consolidate and include in the Consolidated K-Series. As a result, the Company consolidated assets of these securitizations in the amount of $2.3 billion and $2.9 billion, for the years ended December 31, 2018 and 2017, respectively (see Notes 2 and 7).

Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation
The following table details changes in valuation for the Level 3 liabilities for the years ended December 31, 2018, 2017 and 2016, respectively (amounts in thousands):

Level 3 Liabilities:
 
Years Ended December 31,
 
2018
 
2017
 
2016
Balance at beginning of period
$
9,189,459

 
$
6,624,896

 
$
6,818,901

Total losses (realized/unrealized)
 
 
 
 
 
Included in earnings (1)
(211,738
)
 
(82,650
)
 
(57,687
)
Purchases (2)
2,182,330

 
2,784,377

 

Paydowns
(137,803
)
 
(137,164
)
 
(136,318
)
Balance at the end of period
$
11,022,248

 
$
9,189,459

 
$
6,624,896


(1) 
Amounts include interest expense on Multi-Family CDOs and unrealized gain on multi-family loans and debt held in securitization trusts.
(2) 
During the years ended December 31, 2018 and 2017, the Company purchased POs, certain IOs and mezzanine multi-family CMBS securities issued from securitizations that it determined to consolidate and include in the Consolidated K-Series. As a result, the Company consolidated liabilities of these securitizations in the amount $2.2 billion and $2.8 billion, for the years ended December 31, 2018 and 2017, respectively (see Notes 2 and 7).


Fair Value, Measured on Recurring Basis, Gain (Loss) Included in Earnings
he following table details the changes in unrealized gains (losses) included in earnings for our Level 3 assets and liabilities for the years ended December 31, 2018, 2017 and 2016, respectively (dollar amounts in thousands):
 
Years Ended December 31,
 
2018
 
2017
 
2016
Change in unrealized (losses) gains – assets
$
(77,007
)
 
$
12,402

 
$
13,865

Change in unrealized gains (losses) – liabilities
122,696

 
8,851

 
(7,762
)
Net change in unrealized gains included in earnings for assets and liabilities
$
45,689

 
$
21,253

 
$
6,103


Fair Value Measurements, Nonrecurring
he following table presents assets measured at fair value on a non-recurring basis as of December 31, 2018 and 2017, respectively, on the Company's consolidated balance sheets (dollar amounts in thousands):
 
Assets Measured at Fair Value on a Non-Recurring Basis at
 
December 31, 2018
 
December 31, 2017
 
Level 1
 
Level 2
 
Level 3
 
Total
 
Level 1
 
Level 2
 
Level 3
 
Total
Residential mortgage loans held in securitization trusts – impaired loans, net
$

 
$

 
$
5,921

 
$
5,921

 
$

 
$

 
$
10,317

 
$
10,317

Real estate owned held in residential securitization trusts

 

 

 

 

 

 
111

 
111



Fair Value, Gains (Losses) for Assets Measured on Nonrecurring Basis
he following table presents gains (losses) incurred for assets measured at fair value on a non-recurring basis for the years ended December 31, 2018, 2017 and 2016, respectively, on the Company’s consolidated statements of operations (dollar amounts in thousands):
 
Years Ended December 31,
 
2018
 
2017
 
2016
Residential mortgage loans held in securitization trusts – impaired loans, net
$
(165
)
 
$
(472
)
 
$
(482
)
Real estate owned held in residential securitization trusts

 
(6
)
 
(130
)

Carrying Value and Estimated Fair Value
The following table presents the carrying value and estimated fair value of the Company’s financial instruments at December 31, 2018 and 2017, respectively (dollar amounts in thousands):
 
 
 
December 31, 2018
 
December 31, 2017
 
Fair Value
Hierarchy
Level
 
Carrying
Value
 
Estimated
Fair Value
 
Carrying
Value
 
Estimated
Fair Value
Financial Assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
Level 1
 
$
103,724

 
$
103,724

 
$
95,191

 
$
95,191

Investment securities available for sale
Level 2 or 3
 
1,512,252

 
1,512,252

 
1,413,081

 
1,413,081

Residential mortgage loans held in securitization trusts, net
Level 3
 
56,795

 
56,497

 
73,820

 
72,131

Distressed residential mortgage loans, at carrying value, net
Level 3
 
228,466

 
232,879

 
331,464

 
334,765

Distressed and other residential mortgage loans, at fair value
Level 3
 
737,523

 
737,523

 
87,153

 
87,153

Multi-family loans held in securitization trusts
Level 3
 
11,679,847

 
11,679,847

 
9,657,421

 
9,657,421

Derivative assets
Level 2
 
10,263

 
10,263

 
10,101

 
10,101

Mortgage loans held for sale, net (1)
Level 3
 
3,414

 
3,584

 
5,507

 
5,598

Mortgage loans held for investment (1)
Level 3
 
1,580

 
1,580

 
1,760

 
1,900

Preferred equity and mezzanine loan investments
Level 3
 
165,555

 
167,739

 
138,920

 
140,129

Investments in unconsolidated entities
Level 3
 
73,466

 
73,833

 
51,143

 
51,212

Financial Liabilities:
 
 
 
 
 
 
 
 
 
Financing arrangements, portfolio investments
Level 2
 
1,543,577

 
1,543,577

 
1,276,918

 
1,276,918

Financing arrangements, distressed and other residential mortgage loans
Level 2
 
587,928

 
587,928

 
149,063

 
149,063

Residential collateralized debt obligations
Level 3
 
53,040

 
50,031

 
70,308

 
66,865

Multi-family collateralized debt obligations
Level 3
 
11,022,248

 
11,022,248

 
9,189,459

 
9,189,459

Securitized debt
Level 3
 
42,335

 
45,030

 
81,537

 
87,891

Subordinated debentures
Level 3
 
45,000

 
44,897

 
45,000

 
45,002

Convertible notes
Level 2
 
130,762

 
135,689

 
128,749

 
140,060




(1) 
Included in receivables and other assets in the accompanying consolidated balance sheets.