Fair Value of Financial Instruments (Tables)
|
9 Months Ended |
Sep. 30, 2018 |
Fair Value Disclosures [Abstract] |
|
Schedule of Financial Instruments Measured at Fair Value on a Recurring Basis |
The following table presents the Company’s financial instruments measured at fair value on a recurring basis as of September 30, 2018 and December 31, 2017, respectively, on the Company’s condensed consolidated balance sheets (dollar amounts in thousands): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Measured at Fair Value on a Recurring Basis at | | September 30, 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 | $ | — |
| | $ | 1,055,433 |
| | $ | — |
| | $ | 1,055,433 |
| | $ | — |
| | $ | 1,169,536 |
| | $ | — |
| | $ | 1,169,536 |
| Non-Agency RMBS | — |
| | 98,244 |
| | — |
| | 98,244 |
| | — |
| | 102,125 |
| | — |
| | 102,125 |
| CMBS | — |
| | 81,760 |
| | 51,751 |
| | 133,511 |
| | — |
| | 93,498 |
| | 47,922 |
| | 141,420 |
| Multi-family loans held in securitization trusts | — |
| | — |
| | 10,070,834 |
| | 10,070,834 |
| | — |
| | — |
| | 9,657,421 |
| | 9,657,421 |
| Residential mortgage loans, at fair value | — |
| | — |
| | 181,910 |
| | 181,910 |
| | — |
| | — |
| | 87,153 |
| | 87,153 |
| Derivative assets: | | | | | | |
|
| | | | | | | |
|
| Interest rate swaps | — |
| | 8,760 |
| | — |
| | 8,760 |
| | — |
| | 10,101 |
| | — |
| | 10,101 |
| Investments in unconsolidated entities | — |
| | — |
| | 35,061 |
| | 35,061 |
| | — |
| | — |
| | 42,823 |
| | 42,823 |
| Total | $ | — |
| | $ | 1,244,197 |
| | $ | 10,339,556 |
| | $ | 11,583,753 |
| | $ | — |
| | $ | 1,375,260 |
| | $ | 9,835,319 |
| | $ | 11,210,579 |
| Liabilities carried at fair value | | | | | | | | | | | | | | | | Multi-family collateralized debt obligations | $ | — |
| | $ | — |
| | $ | 9,504,313 |
| | $ | 9,504,313 |
| | $ | — |
| | $ | — |
| | $ | 9,189,459 |
| | $ | 9,189,459 |
| Total | $ | — |
| | $ | — |
| | $ | 9,504,313 |
| | $ | 9,504,313 |
| | $ | — |
| | $ | — |
| | $ | 9,189,459 |
| | $ | 9,189,459 |
|
|
Changes in Valuation of Level 3 Assets |
The following table details changes in valuation for the Level 3 assets for the nine months ended September 30, 2018 and 2017, respectively (amounts in thousands):
Level 3 Assets: | | | | | | | | | | Nine Months Ended September 30, | | 2018 | | 2017 | Balance at beginning of period | $ | 9,835,319 |
| | $ | 7,061,842 |
| Total (losses)/gains (realized/unrealized) | | | | Included in earnings (1) | (280,300 | ) | | 38,978 |
| Included in other comprehensive income | 901 |
| | 208 |
| Contributions | — |
| | 1,300 |
| Paydowns/Distributions | (133,101 | ) | | (139,751 | ) | Sales | (7,105 | ) | | (4,100 | ) | Purchases (2) | 923,842 |
| | 1,598,018 |
| Balance at the end of period | $ | 10,339,556 |
| | $ | 8,556,495 |
|
| | (1) | Amounts included in 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) | During the nine months ended September 30, 2018 and 2017, the Company purchased PO securities, certain IOs and mezzanine CMBS securities issued from Freddie Mac-sponsored multi-family K-Series securitization trusts. The Company determined that the securitization trusts are VIEs and that the Company is the primary beneficiary of the VIEs. As a result, during the nine months ended September 30, 2018 and 2017, the Company consolidated assets of these Freddie Mac sponsored multi-family K-Series securitization trusts in the amounts of $0.8 billion and $1.5 billion, respectively (see Notes 2 and 7). |
|
Changes in Valuation of Level 3 Liabilities |
The following table details changes in valuation for the Level 3 liabilities for the nine months ended September 30, 2018 and 2017, respectively (amounts in thousands):
Level 3 Liabilities: | | | | | | | | | | Nine Months Ended September 30, | | 2018 | | 2017 | Balance at beginning of period | $ | 9,189,459 |
| | $ | 6,624,896 |
| Total gains (realized/unrealized) | | | | Included in earnings (1) | (350,674 | ) | | (1,389 | ) | Purchases (2) | 767,477 |
| | 1,472,073 |
| Paydowns | (101,949 | ) | | (104,961 | ) | Balance at the end of period | $ | 9,504,313 |
| | $ | 7,990,619 |
|
| | (1) | Amounts included in interest expense on Multi-Family CDOs and unrealized gain on multi-family loans and debt held in securitization trusts. |
| | (2) | During the nine months ended September 30, 2018 and 2017, the Company purchased PO securities, certain IOs and mezzanine CMBS securities issued from Freddie Mac-sponsored multi-family K-Series securitization trusts. The Company determined that the securitization trusts are VIEs and that the Company is the primary beneficiary of the VIEs. As a result, during the nine months ended September 30, 2018 and 2017, the Company consolidated liabilities of these Freddie Mac sponsored multi-family K-Series securitization trusts in the amounts of $0.8 billion and $1.5 billion, respectively (see Notes 2 and 7). |
|
Changes in Unrealized Gains (Losses) Included in Earnings for Level 3 Assets and Liabilities |
The following table details the changes in unrealized gains (losses) included in earnings for our Level 3 multi-family loans and debt held in securitization trusts for the three and nine months ended September 30, 2018 and 2017, respectively (dollar amounts in thousands): | | | | | | | | | | | | | | | | | | Three Months Ended September 30, | | Nine Months Ended September 30, | | 2018 | | 2017 | | 2018 | | 2017 | Change in unrealized (losses) gains – assets | $ | (33,153 | ) | | $ | (19,767 | ) | | $ | (252,899 | ) | | $ | 56,995 |
| Change in unrealized gains (losses) – liabilities | 45,456 |
| | 22,120 |
| | 284,766 |
| | (51,811 | ) | Net change in unrealized gains included in earnings for assets and liabilities | $ | 12,303 |
| | $ | 2,353 |
| | $ | 31,867 |
| | $ | 5,184 |
|
|
Schedule of Assets Measured at Fair Value on a Non-recurring Basis |
The following table presents assets measured at fair value on a non-recurring basis as of September 30, 2018 and December 31, 2017, respectively, on the Company's condensed consolidated balance sheets (dollar amounts in thousands): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Assets Measured at Fair Value on a Non-Recurring Basis at | | September 30, 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 | $ | — |
| | $ | — |
| | $ | 6,336 |
| | $ | 6,336 |
| | $ | — |
| | $ | — |
| | $ | 10,317 |
| | $ | 10,317 |
| Real estate owned held in residential securitization trusts | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 111 |
| | 111 |
|
|
Schedule of Gains (Losses) Incurred for Assets Measured at Fair Value on a Non-recurring Basis |
The following table presents gains (losses) incurred for assets measured at fair value on a non-recurring basis for the three and nine months ended September 30, 2018 and 2017, respectively, on the Company’s condensed consolidated statements of operations (dollar amounts in thousands): | | | | | | | | | | | | | | | | | | Three Months Ended September 30, | | Nine Months Ended September 30, | | 2018 | | 2017 | | 2018 | | 2017 | Residential mortgage loans held in securitization trusts – impaired loans, net | $ | (17 | ) | | $ | 199 |
| | $ | 93 |
| | $ | (6 | ) | Real estate owned held in residential securitization trusts | — |
| | (297 | ) | | — |
| | (303 | ) |
|
Schedule of Carrying Value and Estimated Fair Value of Financial Instruments |
The following table presents the carrying value and estimated fair value of the Company’s financial instruments at September 30, 2018 and December 31, 2017, respectively (dollar amounts in thousands): | | | | | | | | | | | | | | | | | | | | | | September 30, 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 | | $ | 57,471 |
| | $ | 57,471 |
| | $ | 95,191 |
| | $ | 95,191 |
| Investment securities available for sale (1) | Level 2 or 3 | | 1,287,188 |
| | 1,287,188 |
| | 1,413,081 |
| | 1,413,081 |
| Residential mortgage loans held in securitization trusts, net | Level 3 | | 60,459 |
| | 60,228 |
| | 73,820 |
| | 72,131 |
| Distressed residential mortgage loans, at carrying value, net (2) | Level 3 | | 260,837 |
| | 263,935 |
| | 331,464 |
| | 334,765 |
| Residential mortgage loans, at fair value (3) | Level 3 | | 181,910 |
| | 181,910 |
| | 87,153 |
| | 87,153 |
| Multi-family loans held in securitization trusts | Level 3 | | 10,070,834 |
| | 10,070,834 |
| | 9,657,421 |
| | 9,657,421 |
| Derivative assets | Level 2 | | 8,760 |
| | 8,760 |
| | 10,101 |
| | 10,101 |
| Mortgage loans held for sale, net (4) | Level 3 | | 3,284 |
| | 3,622 |
| | 5,507 |
| | 5,598 |
| Mortgage loans held for investment (4) | Level 3 | | 1,760 |
| | 1,760 |
| | 1,760 |
| | 1,900 |
| Preferred equity and mezzanine loan investments (5) | Level 3 | | 198,277 |
| | 199,885 |
| | 138,920 |
| | 140,129 |
| Investments in unconsolidated entities (6) | Level 3 | | 43,736 |
| | 43,795 |
| | 51,143 |
| | 51,212 |
| Financial Liabilities: | | | | | | | | | | Financing arrangements, portfolio investments | Level 2 | | 1,130,659 |
| | 1,130,659 |
| | 1,276,918 |
| | 1,276,918 |
| Financing arrangements, residential mortgage loans | Level 2 | | 177,226 |
| | 177,226 |
| | 149,063 |
| | 149,063 |
| Residential collateralized debt obligations | Level 3 | | 56,504 |
| | 54,228 |
| | 70,308 |
| | 66,865 |
| Multi-family collateralized debt obligations | Level 3 | | 9,504,313 |
| | 9,504,313 |
| | 9,189,459 |
| | 9,189,459 |
| Securitized debt | Level 3 | | 53,597 |
| | 57,236 |
| | 81,537 |
| | 87,891 |
| Subordinated debentures | Level 3 | | 45,000 |
| | 44,988 |
| | 45,000 |
| | 45,002 |
| Convertible notes | Level 2 | | 130,251 |
| | 137,923 |
| | 128,749 |
| | 140,060 |
|
| | (1) | Includes $51.8 million and $47.9 million of investment securities for sale held in securitization trusts as of September 30, 2018 and December 31, 2017, respectively. |
| | (2) | Includes distressed residential mortgage loans held in securitization trusts with a carrying value amounting to approximately $96.5 million and $121.8 million at September 30, 2018 and December 31, 2017, respectively, and distressed residential mortgage loans with a carrying value amounting to approximately $164.3 million and $209.7 million at September 30, 2018 and December 31, 2017, respectively. |
| | (3) | Includes distressed residential mortgage loans with a carrying value amounting to $112.5 million and $36.9 million at September 30, 2018 and December 31, 2017, respectively, and second mortgages with a carrying value amounting to $69.4 million and $50.2 million at September 30, 2018 and December 31, 2017, respectively. |
| | (4) | Included in receivables and other assets in the accompanying condensed consolidated balance sheets. |
| | (5) | Includes preferred equity and mezzanine loan investments accounted for as loans (see Note 9). |
| | (6) | Includes investments in unconsolidated entities accounted for under the fair value option with a carrying value of $35.1 million and $42.8 million at September 30, 2018 and December 31, 2017, respectively (see Note 8). |
|