XML 60 R50.htm IDEA: XBRL DOCUMENT v3.22.2
Valuation (Significant Unobservable Inputs Rollforward) (Details) - Level 3
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2022
USD ($)
Jun. 30, 2021
USD ($)
Jun. 30, 2022
USD ($)
Jun. 30, 2021
USD ($)
Dec. 31, 2021
USD ($)
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Assets, Beginning Balance $ 3,348,826 $ 1,998,486 $ 2,881,539 $ 1,959,802  
Assets, Accreted Discounts/Amortized Premiums (6,957) (6,514) (15,351) (10,478)  
Assets, Realized Gain (Loss) 2,799 1,957 10,253 3,344  
Assets, Change In Net Unrealized Gain/(Loss) (152,622) 28,673 (238,400) 47,598  
Assets, Purchases 1,057,895 526,832 2,229,118 891,873  
Assets, Sales (320,222) (350,732) (924,856) (671,899)  
Assets, Transfers into Level 3 26,331 13,806 38,365 12,005  
Assets, Transfers out of Level 3 (5,937) (31,396) (30,555) (51,133)  
Assets, Ending Balance 3,950,113 2,181,112 3,950,113 2,181,112  
Liabilities, Begining Balance (1,426,542) (911,594) (984,168) (755,405)  
Liabilities, Accreted Discounts/Amortized Premiums 0 0 0 0  
Liabilities, Realized Gain/(Loss) 0 (860) 0 (1,360)  
Liabilities, Change In Net Unrealized Gain/(Loss) 74,608 2,479 130,249 3,805  
Liabilities Purchases/Payments 99,198 231,521 213,953 325,014  
Liabilities, Sales/Issuance (398,096) (324,639) (1,010,866) (575,147)  
Liabilities, Transfers into Level 3 0 0 0 0  
Liabilities, Transfers out of Level 3 0 0 0 0  
Liabilities, Ending Balance (1,650,832) (1,003,093) (1,650,832) (1,003,093)  
Non-Agency RMBS          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Total assets 131,449   131,449   $ 134,888
Non-Agency RMBS | Valuation, Income Approach          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Total assets 44,317   44,317   45,544
Non-Agency RMBS | Valuation, Market Approach          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Total assets 87,132   87,132   89,344
CMBS          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Total assets 9,380   9,380   13,134
CMBS | Valuation, Income Approach          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Total assets 1,926   1,926   268
CMBS | Valuation, Market Approach          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Total assets 7,454   7,454   12,866
CLOs          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Total assets 23,378   23,378   26,678
CLOs | Valuation, Income Approach          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Total assets 8,128   8,128   8,014
CLOs | Valuation, Market Approach          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Total assets 15,250   15,250   18,664
Asset-backed securities, backed by consumer loans | Valuation, Income Approach          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Total assets 78,183   78,183   73,108
Residential mortgage loans | Performing Financial Instruments [Member]          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Total assets         952,656
Residential mortgage loans | Valuation, Income Approach | Performing Financial Instruments [Member]          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Total assets 1,414,837   1,414,837   951,723
Residential mortgage loans | Measurement Input, Exercise Price | Valuation, Cost Approach | Performing Financial Instruments [Member]          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Total assets         933
Commercial mortgage loans | Valuation, Income Approach | Performing Financial Instruments [Member]          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Total assets 445,913   445,913   310,735
Consumer loans | Valuation, Income Approach          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Total assets 7,410   7,410   62,365
Corporate loan [Member]          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Total assets 10,448   10,448   10,531
Corporate loan [Member] | Valuation, Income Approach          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Total assets 3,448   3,448   3,531
Corporate loan [Member] | Valuation, Market Approach          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Total assets 7,000   7,000   7,000
Credit default swaps on asset-backed securities | Valuation, Income Approach          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Total assets 202   202   303
Other secured borrowings, at fair value | Valuation, Market Approach          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Fair value $ (1,448,182)   $ (1,448,182)   $ (984,168)
Other secured borrowings, at fair value | Measurement Input, Quoted Price | Valuation, Market Approach | Minimum          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Debt instrument, measurement input 57.86   57.86   93.34
Other secured borrowings, at fair value | Measurement Input, Quoted Price | Valuation, Market Approach | Maximum          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Debt instrument, measurement input 98.79   98.79   102.14
Other secured borrowings, at fair value | Measurement Input, Quoted Price | Valuation, Market Approach | Weighted Average          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Debt instrument, measurement input 91.80   91.80   99.94
Investment in unconsolidated entities          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Total assets $ 192,269   $ 192,269   $ 195,643
Investment in unconsolidated entities | Measurement Input, Net Asset Value | Enterprise Value          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Total assets 80,579   80,579   57,828
Investment in unconsolidated entities | Measurement Input, Exercise Price | Valuation, Cost Approach          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Total assets 12,931   12,931   $ 14,036
Senior Notes | Valuation, Market Approach          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Fair value $ (202,650)   $ (202,650)    
Senior Notes | Measurement Input, Quoted Price | Valuation, Market Approach | Minimum          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Debt instrument, measurement input 96.50   96.50    
Senior Notes | Measurement Input, Quoted Price | Valuation, Market Approach | Maximum          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Debt instrument, measurement input 96.50   96.50    
Senior Notes | Measurement Input, Quoted Price | Valuation, Market Approach | Weighted Average          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Debt instrument, measurement input 96.50   96.50    
Other secured borrowings, at fair value          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Liabilities, Payments   230,661   323,654  
Liabilities, Issuances   (324,639)   (575,147)  
Liabilities, Begining Balance $ (1,216,542) (911,256) $ (984,168) (754,921)  
Liabilities, Accreted Discounts/Amortized Premiums 0 0 0 0  
Liabilities, Realized Gain/(Loss) 0 0 0 0  
Liabilities, Change In Net Unrealized Gain/(Loss) 67,258 2,197 122,899 3,377  
Liabilities Purchases/Payments 99,198   213,953    
Liabilities, Sales/Issuance (398,096)   (800,866)    
Liabilities, Transfers into Level 3 0 0 0 0  
Liabilities, Transfers out of Level 3 0 0 0 0  
Liabilities, Ending Balance (1,448,182) (1,003,037) (1,448,182) (1,003,037)  
Change in unrealized gains (losses), liabilities 67,300 2,200 122,900 3,200  
Financial Derivatives - Liabilities          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Change in unrealized gains (losses), liabilities   300   400  
Senior notes          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Liabilities, Begining Balance (210,000)   0    
Liabilities, Accreted Discounts/Amortized Premiums 0   0    
Liabilities, Realized Gain/(Loss) 0   0    
Liabilities, Change In Net Unrealized Gain/(Loss) 7,350   7,350    
Liabilities Purchases/Payments 0   0    
Liabilities, Sales/Issuance 0   (210,000)    
Liabilities, Transfers into Level 3 0   0    
Liabilities, Transfers out of Level 3 0   0    
Liabilities, Ending Balance (202,650)   (202,650)    
Senior Notes          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Change in unrealized gains (losses), liabilities 7,400   7,400    
Securities          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Change in unrealized gain (loss), assets (17,900) 10,400 (22,600) 11,900  
Securities | Agency RMBS          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Assets, Beginning Balance 8,621 17,402 9,710 11,663  
Assets, Accreted Discounts/Amortized Premiums (672) (833) (1,088) (1,779)  
Assets, Realized Gain (Loss) (250) 1,510 133 959  
Assets, Change In Net Unrealized Gain/(Loss) 206 (1,389) (1,182) (1,571)  
Assets, Purchases 441 0 840 555  
Assets, Sales 0 (4,528) (514) (1,533)  
Assets, Transfers into Level 3 4,043 1,897 4,805 4,567  
Assets, Transfers out of Level 3 0 (4,123) (315) (2,925)  
Assets, Ending Balance 12,389 9,936 12,389 9,936  
Securities | Non-Agency RMBS          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Assets, Beginning Balance 116,776 127,329 134,888 127,838  
Assets, Accreted Discounts/Amortized Premiums 208 604 783 1,248  
Assets, Realized Gain (Loss) 2,076 2,576 1,951 2,351  
Assets, Change In Net Unrealized Gain/(Loss) (6,407) (137) (9,458) (740)  
Assets, Purchases 15,577 1,782 18,614 22,392  
Assets, Sales (5,096) (14,497) (12,160) (33,076)  
Assets, Transfers into Level 3 12,048 4,299 17,710 5,834  
Assets, Transfers out of Level 3 (3,733) (7,492) (20,879) (11,383)  
Assets, Ending Balance 131,449 114,464 131,449 114,464  
Securities | CMBS          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Assets, Beginning Balance 9,526 17,294 13,134 63,148  
Assets, Accreted Discounts/Amortized Premiums 32 (13) 61 319  
Assets, Realized Gain (Loss) (24) 0 1,118 1,931  
Assets, Change In Net Unrealized Gain/(Loss) (533) 1,249 (1,281) 5,029  
Assets, Purchases 0 0 620 0  
Assets, Sales 0 0 (2,234) (41,088)  
Assets, Transfers into Level 3 379 3,353 5,119 0  
Assets, Transfers out of Level 3 0 4,858 7,157 12,314  
Assets, Ending Balance 9,380 17,025 9,380 17,025  
Securities | CLOs          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Assets, Beginning Balance 22,824 37,585 26,678 111,100  
Assets, Accreted Discounts/Amortized Premiums (557) 272 (1,420) 1,240  
Assets, Realized Gain (Loss) 2,067 (2,497) 3,020 (1,754)  
Assets, Change In Net Unrealized Gain/(Loss) (3,915) 9,155 (2,947) 16,208  
Assets, Purchases 26 140 0 104  
Assets, Sales (4,724) 0 (10,480) (70,002)  
Assets, Transfers into Level 3 9,861 4,257 10,731 1,604  
Assets, Transfers out of Level 3 (2,204) (14,923) (2,204) (24,511)  
Assets, Ending Balance 23,378 33,989 23,378 33,989  
Securities | Asset-backed securities, backed by consumer loans          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Assets, Beginning Balance 76,504 59,473 73,108 44,925  
Assets, Accreted Discounts/Amortized Premiums (1,040) (1,326) (2,153) (1,983)  
Assets, Realized Gain (Loss) (26) 146 (299) 179  
Assets, Change In Net Unrealized Gain/(Loss) (3,608) (1,098) (5,632) (1,583)  
Assets, Purchases 17,444 21,478 36,237 45,812  
Assets, Sales (11,091) (9,419) (23,078) (18,096)  
Assets, Transfers into Level 3 0 0 0 0  
Assets, Transfers out of Level 3 0 0 0 0  
Assets, Ending Balance 78,183 69,254 78,183 69,254  
Securities | Corporate debt securities          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Assets, Beginning Balance 500 4,761 5,198 4,082  
Assets, Accreted Discounts/Amortized Premiums 0 0 0 0  
Assets, Realized Gain (Loss) (1) 47 1,533 227  
Assets, Change In Net Unrealized Gain/(Loss) (172) 177 (1,680) 183  
Assets, Purchases 3,584 591 5,312 1,617  
Assets, Sales (2,144) (132) (8,596) (665)  
Assets, Transfers into Level 3 0 0 0 0  
Assets, Transfers out of Level 3 0 0 0 0  
Assets, Ending Balance 1,767 5,444 1,767 5,444  
Securities | Corporate equity securities          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Assets, Beginning Balance 9,841 4,120 7,556 1,590  
Assets, Accreted Discounts/Amortized Premiums 0 0 0 0  
Assets, Realized Gain (Loss) 114 0 1,739 (385)  
Assets, Change In Net Unrealized Gain/(Loss) (535) 1,711 (1,365) 2,315  
Assets, Purchases 856 2,666 4,983 4,977  
Assets, Sales 0 0 (2,637) 0  
Assets, Transfers into Level 3 0 0 0 0  
Assets, Transfers out of Level 3 0 0 0 0  
Assets, Ending Balance 10,276 8,497 10,276 8,497  
Loans          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Change in unrealized gain (loss), assets (114,000) 100 (184,400) 2,300  
Loans | Residential mortgage loans          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Assets, Beginning Balance 2,433,007 1,280,637 2,016,228 1,187,069  
Assets, Accreted Discounts/Amortized Premiums (4,544) (3,240) (9,011) (5,711)  
Assets, Realized Gain (Loss) 105 267 1,617 462  
Assets, Change In Net Unrealized Gain/(Loss) (112,735) (528) (183,248) 1,686  
Assets, Purchases 896,384 327,697 1,619,479 549,778  
Assets, Sales (216,633) (159,182) (449,481) (287,633)  
Assets, Transfers into Level 3 0 0 0 0  
Assets, Transfers out of Level 3 0 0 0 0  
Assets, Ending Balance 2,995,584 1,445,651 2,995,584 1,445,651  
Loans | Commercial mortgage loans          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Assets, Beginning Balance 429,954 235,948 326,197 213,031  
Assets, Accreted Discounts/Amortized Premiums 0 15 0 24  
Assets, Realized Gain (Loss) 0 (130) 10 306  
Assets, Change In Net Unrealized Gain/(Loss) (1,388) 334 (1,224) 70  
Assets, Purchases 66,164 90,332 333,806 147,499  
Assets, Sales (17,352) (98,049) (181,411) (132,480)  
Assets, Transfers into Level 3 0 0 0 0  
Assets, Transfers out of Level 3 0 0 0 0  
Assets, Ending Balance 477,378 228,450 477,378 228,450  
Loans | Consumer loans          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Assets, Beginning Balance 9,878 52,705 62,365 47,525  
Assets, Accreted Discounts/Amortized Premiums (384) (1,993) (2,523) (3,836)  
Assets, Realized Gain (Loss) (518) (11) (698) (1,276)  
Assets, Change In Net Unrealized Gain/(Loss) 94 129 (371) 457  
Assets, Purchases 37 9,319 10,982 26,068  
Assets, Sales (1,697) (8,133) (62,345) (16,922)  
Assets, Transfers into Level 3 0 0 0 0  
Assets, Transfers out of Level 3 0 0 0 0  
Assets, Ending Balance 7,410 52,016 7,410 52,016  
Loans | Corporate loan [Member]          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Assets, Beginning Balance 11,788 13,226 10,531 5,855  
Assets, Accreted Discounts/Amortized Premiums 0 0 0 0  
Assets, Realized Gain (Loss) (1,000) 0 (1,000) 0  
Assets, Change In Net Unrealized Gain/(Loss) 0 0 0 0  
Assets, Purchases 675 3,360 2,325 10,731  
Assets, Sales (1,015) (2) (1,408) (2)  
Assets, Transfers into Level 3 0 0 0 0  
Assets, Transfers out of Level 3 0 0 0 0  
Assets, Ending Balance 10,448 16,584 10,448 16,584  
Investment in unconsolidated entities          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Assets, Beginning Balance 219,303 147,684 195,643 141,620  
Assets, Accreted Discounts/Amortized Premiums 0 0 0 0  
Assets, Realized Gain (Loss) 262 33 1,140 161  
Assets, Change In Net Unrealized Gain/(Loss) (23,527) 18,569 (29,911) 25,076  
Assets, Purchases 56,701 69,464 195,909 82,333  
Assets, Sales (60,470) (56,771) (170,512) (70,211)  
Assets, Transfers into Level 3 0 0 0 0  
Assets, Transfers out of Level 3 0 0 0 0  
Assets, Ending Balance 192,269 178,979 192,269 178,979  
Change in unrealized gain (loss), assets (26,200) 16,400 (34,000) 22,700  
Financial Derivatives - Assets          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Change in unrealized gain (loss), assets (100) 400 (100) 500  
Financial Derivatives - Assets | Total return swaps          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Assets, Beginning Balance   2   9  
Assets, Accreted Discounts/Amortized Premiums   0   0  
Assets, Realized Gain (Loss)   0   141  
Assets, Change In Net Unrealized Gain/(Loss)   518   512  
Assets, Purchases   0   0  
Assets, Sales   0   (142)  
Assets, Transfers into Level 3   0   0  
Assets, Transfers out of Level 3   0   0  
Assets, Ending Balance   520   520  
Financial Derivatives - Assets | Credit default swaps on asset-backed securities          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Assets, Beginning Balance 304 320 303 347  
Assets, Accreted Discounts/Amortized Premiums 0 0 0 0  
Assets, Realized Gain (Loss) (6) 16 (11) 42  
Assets, Change In Net Unrealized Gain/(Loss) (102) (17) (101) (44)  
Assets, Purchases 6 3 11 7  
Assets, Sales 0 (19) 0 (49)  
Assets, Transfers into Level 3 0 0 0 0  
Assets, Transfers out of Level 3 0 0 0 0  
Assets, Ending Balance $ 202 303 $ 202 303  
Financial Derivatives - Liabilities | Total return swaps          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Liabilities, Payments   860   1,360  
Liabilities, Issuances   0   0  
Liabilities, Begining Balance   (338)   (484)  
Liabilities, Accreted Discounts/Amortized Premiums   0   0  
Liabilities, Realized Gain/(Loss)   (860)   (1,360)  
Liabilities, Change In Net Unrealized Gain/(Loss)   282   428  
Liabilities, Transfers into Level 3   0   0  
Liabilities, Transfers out of Level 3   0   0  
Liabilities, Ending Balance   $ (56)   $ (56)