XML 41 R31.htm IDEA: XBRL DOCUMENT v3.22.2.2
Valuation (Tables)
9 Months Ended
Sep. 30, 2022
Fair Value Disclosures [Abstract]  
Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis [Table Text Block]
The tables below reflect the value of the Company's Level 1, Level 2, and Level 3 financial instruments that are measured at fair value on a recurring basis as of September 30, 2022 and December 31, 2021:
September 30, 2022:
DescriptionLevel 1Level 2Level 3Total
(In thousands)
Assets:
Securities, at fair value:
Agency RMBS$— $1,127,496 $7,819 $1,135,315 
Non-Agency RMBS— 110,763 105,785 216,548 
CMBS— 10,883 8,669 19,552 
CLOs— 13,247 17,288 30,535 
Asset-backed securities, backed by consumer loans— — 75,568 75,568 
Corporate debt securities— — 3,602 3,602 
Corporate equity securities— — 11,169 11,169 
U.S. Treasury securities— 30,483 — 30,483 
Loans, at fair value:
Residential mortgage loans— — 3,348,810 3,348,810 
Commercial mortgage loans— — 464,513 464,513 
Consumer loans
— — 6,038 6,038 
Corporate loans
— — 3,534 3,534 
Investment in unconsolidated entities, at fair value— — 171,379 171,379 
Financial derivatives–assets, at fair value:
Credit default swaps on asset-backed securities— — 77 77 
Credit default swaps on asset-backed indices— 2,250 — 2,250 
Credit default swaps on corporate bonds— 95 — 95 
Credit default swaps on corporate bond indices— 930 — 930 
Interest rate swaps— 125,823 — 125,823 
TBAs— 29,116 — 29,116 
Warrants— 663 — 663 
Futures828 — — 828 
Forwards— 261 — 261 
Total assets
$828 $1,452,010 $4,224,251 $5,677,089 
Liabilities:
Securities sold short, at fair value:
Government debt
$— $(199,542)$— $(199,542)
Financial derivatives–liabilities, at fair value:
Credit default swaps on asset-backed indices— (32)— (32)
Credit default swaps on corporate bonds— (251)— (251)
Credit default swaps on corporate bond indices— (17)— (17)
Interest rate swaps— (49,041)— (49,041)
TBAs— (798)— (798)
Futures(242)— — (242)
Total return swaps— — (37)(37)
Other secured borrowings, at fair value
— — (1,635,829)(1,635,829)
Senior notes, at fair value— — (193,515)(193,515)
Total liabilities
$(242)$(249,681)$(1,829,381)$(2,079,304)
December 31, 2021:
DescriptionLevel 1Level 2Level 3Total
(In thousands)
Assets:
Securities, at fair value:
Agency RMBS$— $1,686,906 $9,710 $1,696,616 
Non-Agency RMBS— 81,666 134,888 216,554 
CMBS— 12,509 13,134 25,643 
CLOs— 35,651 26,678 62,329 
Asset-backed securities, backed by consumer loans— — 73,108 73,108 
Corporate debt securities— 356 5,198 5,554 
Corporate equity securities— — 7,556 7,556 
Loans, at fair value:
Residential mortgage loans— — 2,016,228 2,016,228 
Commercial mortgage loans— — 326,197 326,197 
Consumer loans
— — 62,365 62,365 
Corporate loans
— — 10,531 10,531 
Investment in unconsolidated entities, at fair value— — 195,643 195,643 
Financial derivatives–assets, at fair value:
Credit default swaps on asset-backed securities— — 303 303 
Credit default swaps on asset-backed indices— 1,751 — 1,751 
Credit default swaps on corporate bond indices— 156 — 156 
Interest rate swaps— 13,993 — 13,993 
TBAs— 1,229 — 1,229 
Options— 278 — 278 
Warrants— 706 — 706 
Futures478 — — 478 
Total assets
$478 $1,835,201 $2,881,539 $4,717,218 
Liabilities:
Securities sold short, at fair value:
Government debt
$— $(120,525)$— $(120,525)
Financial derivatives–liabilities, at fair value:
Credit default swaps on asset-backed indices— (39)— (39)
Credit default swaps on corporate bonds— (99)— (99)
Credit default swaps on corporate bond indices— (1,870)— (1,870)
Interest rate swaps— (9,098)— (9,098)
TBAs— (909)— (909)
Futures(75)— — (75)
Forwards— (208)— (208)
Other secured borrowings, at fair value
— — (984,168)(984,168)
Total liabilities
$(75)$(132,748)$(984,168)$(1,116,991)
Schedule of Significant Unobservable Inputs, Qualitative Information
The following tables identify the significant unobservable inputs that affect the valuation of the Company's Level 3 assets and liabilities as of September 30, 2022 and December 31, 2021:
September 30, 2022:
Fair ValueValuation 
Technique
Unobservable InputRangeWeighted
Average
DescriptionMinMax
(In thousands)
Non-Agency RMBS
$62,658 Market QuotesNon Binding Third-Party Valuation$0.47 $153.16 $69.69 
43,127 Discounted Cash Flows
105,785 
Yield(1)
— %121.3 %13.7 %
Projected Collateral Prepayments— %99.0 %34.0 %
Projected Collateral Losses— %97.3 %20.3 %
Projected Collateral Recoveries— %70.1 %18.9 %
Non-Agency CMBS8,115 Market QuotesNon Binding Third-Party Valuation$6.35 $74.51 $34.62 
554 Discounted Cash Flows
8,669 Yield6.7 %15.9 %11.6 %
Projected Collateral Losses0.5 %29.5 %4.8 %
Projected Collateral Recoveries70.5 %96.4 %93.1 %
CLOs
10,755 Market QuotesNon Binding Third-Party Valuation$4.00 $70.00 $40.18 
6,533 Discounted Cash Flows
17,288 Yield16.0 %49.6 %28.8 %
Agency interest only RMBS
2,650 Market QuotesNon Binding Third-Party Valuation$0.39 $18.97 $11.36 
5,169 Option Adjusted Spread ("OAS")
7,819 
LIBOR OAS(2)(3)
74 4,176 611 
Projected Collateral Prepayments23.7 %100.0 %58.9 %
ABS backed by consumer loans
75,568 Discounted Cash FlowsYield2.2 %29.1 %12.7 %
Projected Collateral Prepayments0.0 %17.7 %14.1 %
Projected Collateral Losses0.5 %29.2 %22.8 %
Corporate debt and equity
14,771 Discounted Cash FlowsYield10.0 %25.8 %11.3 %
Performing and re-performing residential mortgage loans
1,560,948 Discounted Cash FlowsYield2.5 %62.4 %7.5 %
Securitized residential mortgage loans(4)(5)
1,676,395 Market QuotesNon Binding Third-Party Valuation$0.57 $97.28 $86.70 
86,450 Discounted Cash Flows
1,762,845 Yield4.2 %18.3 %7.2 %
Non-performing residential mortgage loans
25,017 Discounted Cash FlowsYield4.0 %60.1 %13.1 %
Recovery Amount1.6 %188.3 %28.4 %
Months to Resolution5.8 103.7 25.7 
Performing commercial mortgage loans432,740 Discounted Cash FlowsYield7.4 %11.7 %9.4 %
Non-performing commercial mortgage loans
31,773 Discounted Cash FlowsYield14.5 %23.5 %19.1 %
Recovery Amount100.0 %100.2 %100.1 %
Months to Resolution2.82.82.8
Fair ValueValuation 
Technique
Unobservable InputRangeWeighted
Average
DescriptionMinMax
(continued)(In thousands)
Consumer loans
6,038 Discounted Cash FlowsYield10.5 %73.0 %14.5 %
Projected Collateral Prepayments0.0 %23.7 %13.4 %
Projected Collateral Losses1.4 %60.3 %11.5 %
Corporate loans
3,534 Discounted Cash FlowsYield6.0 %7.0 %6.1 %
Investment in unconsolidated entities—Loan origination entities32,848 Enterprise Value
Equity Price-to-Book(6)
1.0x3.3x1.4x
Investment in unconsolidated entities—Other87,864 Enterprise ValueNet Asset Valuen/an/an/a
Investment in unconsolidated entities—Loan origination-related entities50,667 Recent TransactionsTransaction Pricen/an/an/a
171,379 
Credit default swaps on asset-backed securities
77 Net Discounted Cash FlowsProjected Collateral Prepayments22.8 %31.0 %23.7 %
Projected Collateral Losses6.5 %8.8 %8.6 %
Projected Collateral Recoveries12.1 %15.8 %12.2 %
Total return swaps(37)Discounted Cash FlowsYield16.3 %16.3 %16.3 %
Other secured borrowings, at fair value(4)
(1,635,829)Market QuotesNon Binding Third-Party Valuation$51.06 $97.28 $88.76 
Yield5.0%6.7%6.3%
Projected Collateral Prepayments87.4%90.9%88.9%
Senior notes, at fair value(193,515)Market QuotesNon Binding Third-Party Valuation$92.15 $92.15 $92.15 
(1)For the range minimum, the range maximum, and the weighted average yield, excludes non-Agency RMBS with a negative yield, with a total fair value of $0.2 million. Including these securities the weighted average yield was 13.6%.
(2)Shown in basis points.
(3)For range minimum, range maximum, and the weighted average of LIBOR OAS, excludes Agency interest only securities with a negative LIBOR OAS, with a total fair value of $0.5 million. Including these securities the weighted average was 512 basis points.
(4)Securitized residential mortgage loans and Other secured borrowings, at fair value, represent financial assets and liabilities of the Company's CFEs as discussed in Note 2.
(5)Includes $9.0 million of non-performing securitized residential mortgage loans.
(6)Represents an estimation of where market participants might value an enterprise on a price-to-book basis.
December 31, 2021:
Fair ValueValuation 
Technique
Unobservable InputRangeWeighted
Average
DescriptionMinMax
(In thousands)
Non-Agency RMBS
$89,344 Market QuotesNon Binding Third-Party Valuation$0.34 $222.87 $85.17 
45,544 Discounted Cash Flows
134,888 
Yield(1)
— %38.6 %6.8 %
Projected Collateral Prepayments— %74.4 %39.1 %
Projected Collateral Losses— %82.9 %22.5 %
Projected Collateral Recoveries— %91.5 %17.5 %
Non-Agency CMBS12,866 Market QuotesNon Binding Third-Party Valuation$7.00 $90.77 $56.98 
268 Discounted Cash Flows
13,134 Yield7.6 %26.3 %10.3 %
Projected Collateral Losses— %6.5 %2.3 %
Projected Collateral Recoveries10.0 %100.0 %95.0 %
CLOs
18,664 Market QuotesNon Binding Third-Party Valuation$14.00 $99.75 $54.99 
8,014 Discounted Cash Flows
26,678 
Yield(2)
9.0 %292.1 %32.8 %
Projected Collateral Prepayments13.4 %94.5 %91.3 %
Projected Collateral Losses1.9 %68.9 %4.4 %
Projected Collateral Recoveries1.3 %17.8 %3.4 %
Agency interest only RMBS
3,558 Market QuotesNon Binding Third-Party Valuation$0.72 $20.36 $7.31 
6,152 Option Adjusted Spread ("OAS")
9,710 
LIBOR OAS(3)(4)
135 19,247 683 
Projected Collateral Prepayments49.5 %100.0 %78.8 %
ABS backed by consumer loans
73,108 Discounted Cash FlowsYield9.5 %22.8 %15.7 %
Projected Collateral Prepayments0.0 %11.6 %9.0 %
Projected Collateral Losses1.0 %31.1 %20.9 %
Corporate debt and equity
12,754 Discounted Cash FlowsYield8.1 %44.3 %14.7 %
Performing and re-performing residential mortgage loans
933 Recent TransactionsTransaction Pricen/an/an/a
951,723 Discounted Cash Flows
952,656 Yield0.9 %57.5 %4.7 %
Securitized residential mortgage loans(5)(6)
1,003,164 Market QuotesNon Binding Third-Party Valuation$88.36 $102.14 $99.83 
38,381 Discounted Cash Flows
1,041,545 Yield1.3 %23.5 %4.2 %
Fair ValueValuation 
Technique
Unobservable InputRangeWeighted
Average
DescriptionMinMax
(Continued)(In thousands)
Non-performing residential mortgage loans
$22,027 Discounted Cash FlowsYield0.8 %35.9 %11.5 %
Recovery Amount0.5 %174.8 %34.8 %
Months to Resolution5.8 100.8 29.5 
Performing commercial mortgage loans310,735 Discounted Cash FlowsYield5.1 %10.6 %7.2 %
Non-performing commercial mortgage loans15,462 Discounted Cash FlowsYield10.6 %10.6 %10.6 %
Recovery Amount100.2 %100.2 %100.2 %
Months to Resolution1.81.81.8
Consumer loans
62,365 Discounted Cash FlowsYield5.2 %75.6 %9.3 %
Projected Collateral Prepayments0.0 %28.4 %14.1 %
Projected Collateral Losses0.9 %86.6 %9.7 %
Corporate loans
7,000 Market QuotesNon Binding Third-Party Valuation$100.00 $100.00 $100.00 
3,531 Discounted Cash Flows
10,531 Yield3.0 %21.9 %16.1 %
Investment in unconsolidated entities—Loan Originators(6)
123,779 Enterprise Value
Equity Price-to-Book(7)
1.2x1.9x1.5x
Investment in unconsolidated entities—Other(6)
57,828 Enterprise ValueNet Asset Valuen/an/an/a
14,036 Recent TransactionsTransaction Pricen/an/an/a
195,643 
Credit default swaps on asset-backed securities
303 Net Discounted Cash FlowsProjected Collateral Prepayments33.9 %41.9 %40.1 %
Projected Collateral Losses6.5 %8.8 %7.0 %
Projected Collateral Recoveries11.2 %11.4 %11.3 %
Other secured borrowings, at fair value(5)
(984,168)Market QuotesNon Binding Third-Party Valuation$93.34 $102.14 $99.94 
Yield1.8%2.5%2.1%
Projected Collateral Prepayments—%97.2%68.1%
(1)For the range minimum, the range maximum, and the weighted average yield, excludes non-Agency RMBS with a negative yield, with a total fair value of $2.1 million. Including these securities the weighted average yield was 6.5%.
(2)For the range minimum, the range maximum, and the weighted average yield, excludes CLOs with a negative yield, with a total fair value of $14 thousand. Including these securities the weighted average yield was 32.7%.
(3)Shown in basis points.
(4)For range minimum, range maximum, and the weighted average of LIBOR OAS, excludes Agency interest only securities with a negative LIBOR OAS, with a total fair value of $2.1 million. Including these securities the weighted average was 485 basis points.
(5)Securitized residential mortgage loans and Other secured borrowings, at fair value, represent financial assets and liabilities of the Company's CFEs as discussed in Note 2.
(6)Includes $8.8 million of non-performing securitized residential mortgage loans.
(7)Represent an estimation of where market participants might value an enterprise on a price-to-book basis.
Fair Value Measurement Using Significant Unobservable Inputs
The tables below includes a roll-forward of the Company's financial instruments for the three- and nine-month periods ended September 30, 2022 and 2021 (including the change in fair value), for financial instruments classified by the Company within Level 3 of the valuation hierarchy.
Three-Month Period Ended September 30, 2022
(In thousands)Beginning Balance as of 
June 30, 2022
Accreted
Discounts /
(Amortized
Premiums)
Net Realized
Gain/
(Loss)
Change in Net
Unrealized
Gain/(Loss)
Purchases/Payments(1)
Sales/Issuances(2)
Transfers Into Level 3Transfers Out of Level 3Ending
Balance as of 
September 30, 2022
Assets:
Securities, at fair value:
Agency RMBS$12,389 $(751)$(723)$(62)$— $(2,214)$1,094 $(1,914)$7,819 
Non-Agency RMBS131,449 (73)216 (5,402)— (13,789)3,240 (9,856)105,785 
CMBS9,380 54 1,932 (581)— (3,265)3,230 (2,081)8,669 
CLOs23,378 (631)3,324 (221)— (6,086)643 (3,119)17,288 
Asset-backed securities backed by consumer loans78,183 (2,376)318 (2,618)13,063 (11,002)— — 75,568 
Corporate debt securities1,767 — 133 (148)5,391 (3,541)— — 3,602 
Corporate equity securities10,276 — (80)188 785 — — — 11,169 
Loans, at fair value:
Residential mortgage loans2,995,584 (3,394)(1,561)(114,175)712,965 (240,609)— — 3,348,810 
Commercial mortgage loans477,378 — 11 54 77,888 (90,818)— — 464,513 
Consumer loans7,410 (362)(1,172)986 523 (1,347)— — 6,038 
Corporate loan10,448 — — — 100 (7,014)— — 3,534 
Investments in unconsolidated entities, at fair value192,269 — (1,317)(24,196)36,928 (32,305)— — 171,379 
Financial derivatives–assets, at fair value:
Credit default swaps on asset-backed securities202 — (844)717 — — — 77 
Total assets, at fair value$3,950,113 $(7,533)$237 $(145,458)$847,645 $(411,990)$8,207 $(16,970)$4,224,251 
Liabilities:
Financial derivatives–liabilities, at fair value:
Total return swaps$— $— $— $(37)$— $— $— $— $(37)
Other secured borrowings, at fair value(1,448,182)(397)— 79,430 57,864 (324,544)— — (1,635,829)
Senior notes, at fair value(202,650)— — 9,135 — — — — (193,515)
Total liabilities, at fair value$(1,650,832)$(397)$— $88,528 $57,864 $(324,544)$— $— $(1,829,381)
(1)For Investments in unconsolidated entities, at fair value, amount represents contributions to investments in unconsolidated entities.
(2)For Investments in unconsolidated entities, at fair value, amount represents distributions from investments in unconsolidated entities.
All amounts of net realized and change in net unrealized gain (loss) in the table above are reflected in the accompanying Condensed Consolidated Statement of Operations. The table above incorporates changes in net unrealized gain (loss) for both Level 3 financial instruments held by the Company at September 30, 2022, as well as Level 3 financial instruments disposed of by the Company during the three-month period ended September 30, 2022. For Level 3 financial instruments held by the Company at September 30, 2022, change in net unrealized gain (loss) of $(8.0) million, $(113.1) million, $(27.0) million, $0.7 million, $(37) thousand, $79.4 million, and $9.1 million, for the three-month period ended September 30, 2022 relate to securities, loans, investments in unconsolidated entities, financial derivatives–assets, financial derivatives–liabilities, other secured borrowings, at fair value, and senior notes, at fair value, respectively.
At September 30, 2022, the Company transferred $17.0 million of assets from Level 3 to Level 2 and $8.2 million from Level 2 to Level 3. Transfers between these hierarchy levels were based on the availability of sufficient observable inputs to
meet Level 2 versus Level 3 criteria. The leveling of each financial instrument is reassessed at the end of each period, and is based on pricing information received from third-party pricing sources.
Three-Month Period Ended September 30, 2021
(In thousands)Beginning Balance as of 
June 30, 2021
Accreted
Discounts /
(Amortized
Premiums)
Net Realized
Gain/
(Loss)
Change in Net
Unrealized
Gain/(Loss)
Purchases/Payments(1)
Sales/Issuances(2)
Transfers Into Level 3Transfers Out of Level 3Ending
Balance as of 
September 30, 2021
Assets:
Securities, at fair value:
Agency RMBS$9,936 $(1,285)$(15)$278 $2,038 $— $780 $— $11,732 
Non-Agency RMBS114,464 612 680 (1,918)154 (9,005)1,613 — 106,600 
CMBS17,025 27 1,987 (468)— (15,070)8,647 — 12,148 
CLOs33,989 (1,688)2,689 3,007 85 (7,961)— — 30,121 
Asset-backed securities backed by consumer loans69,254 (1,813)287 (1,598)15,853 (10,688)— — 71,295 
Corporate debt securities5,444 — 1,271 (700)2,207 (3,803)— — 4,419 
Corporate equity securities8,497 — 661 224 351 (1,739)— — 7,994 
Loans, at fair value:
Residential mortgage loans1,445,651 (3,864)277 (4,475)405,291 (186,179)— — 1,656,701 
Commercial mortgage loans228,450 — 17 71 72,415 (33,362)— — 267,591 
Consumer loans52,016 (1,919)(105)19 13,941 (8,276)— — 55,676 
Corporate loan16,584 — — (267)254 (10)— — 16,561 
Investments in unconsolidated entities, at fair value178,979 — 4,225 (1,676)9,674 (49,183)— — 142,019 
Financial derivatives–assets, at fair value:
Credit default swaps on asset-backed securities303 — (4)— — — — 303 
Total return swaps520 — 26 (520)— (26)— — — 
Total assets, at fair value$2,181,112 $(9,930)$11,996 $(8,023)$522,267 $(325,302)$11,040 $— $2,383,160 
Liabilities:
Financial derivatives–liabilities, at fair value:
Total return swaps$(56)$— $(67)$56 $67 $— $— $— $— 
Other secured borrowings, at fair value(3)
(1,003,037)— — 1,482 129,249 — — — (872,306)
Total liabilities, at fair value$(1,003,093)$— $(67)$1,538 $129,316 $— $— $— $(872,306)
(1)For Investments in unconsolidated entities, at fair value, amount represents contributions to investments in unconsolidated entities.
(2)For Investments in unconsolidated entities, at fair value, amount represents distributions from investments in unconsolidated entities.
(3)Conformed to current period presentation.
All amounts of net realized and change in net unrealized gain (loss) in the table above are reflected in the accompanying Condensed Consolidated Statement of Operations. The table above incorporates changes in net unrealized gain (loss) for both Level 3 financial instruments held by the Company at September 30, 2021, as well as Level 3 financial instruments disposed of by the Company during the three-month period ended September 30, 2021. For Level 3 financial instruments held by the Company at September 30, 2021, change in net unrealized gain (loss) of $3.1 million, $(4.7) million, $(2.7) million, $0.1 million, $0.1 million, and $1.5 million, for the three-month period ended September 30, 2021 relate to securities, loans, investments in unconsolidated entities, financial derivatives–assets, financial derivatives–liabilities, and other secured borrowings, at fair value, respectively.
At September 30, 2021, the Company transferred $11.0 million from Level 2 to Level 3. Transfers between these hierarchy levels were based on the availability of sufficient observable inputs to meet Level 2 versus Level 3 criteria. The leveling of each financial instrument is reassessed at the end of each period, and is based on pricing information received from third-party pricing sources.
Nine-Month Period Ended September 30, 2022
(In thousands)Beginning Balance as of 
December 31, 2021
Accreted
Discounts /
(Amortized
Premiums)
Net Realized
Gain/
(Loss)
Change in Net
Unrealized
Gain/(Loss)
Purchases/Payments(1)
Sales/Issuances(2)
Transfers Into Level 3Transfers Out of Level 3Ending
Balance as of 
September 30, 2022
Assets:
Securities, at fair value:
Agency RMBS$9,710 $(1,595)$$(1,421)$840 $(1,074)$3,393 $(2,043)$7,819 
Non-Agency RMBS134,888 743 2,167 (14,655)18,614 (26,541)18,916 (28,347)105,785 
CMBS13,134 97 3,050 (2,142)620 (5,297)5,470 (6,263)8,669 
CLOs26,678 (2,048)6,231 (2,859)— (13,659)8,205 (5,260)17,288 
Asset-backed securities backed by consumer loans73,108 (4,528)18 (8,250)49,300 (34,080)— — 75,568 
Corporate debt securities5,198 — 1,666 (1,828)10,703 (12,137)— — 3,602 
Corporate equity securities7,556 — 1,659 (1,176)5,768 (2,638)— — 11,169 
Loans, at fair value:
Residential mortgage loans2,016,228 (12,405)56 (297,423)2,332,444 (690,090)— — 3,348,810 
Commercial mortgage loans326,197 — 22 (1,170)411,693 (272,229)— — 464,513 
Consumer loans62,365 (2,885)(1,870)615 11,505 (63,692)— — 6,038 
Corporate loan10,531 — (1,000)— 2,425 (8,422)— — 3,534 
Investments in unconsolidated entities, at fair value195,643 — (177)(54,107)232,838 (202,818)— — 171,379 
Financial derivatives–assets, at fair value:
Credit default swaps on asset-backed securities303 — (853)615 12 — — — 77 
Total assets, at fair value$2,881,539 $(22,621)$10,978 $(383,801)$3,076,762 $(1,332,677)$35,984 $(41,913)$4,224,251 
Liabilities:
Financial derivatives–liabilities, at fair value:
Total return swaps$— $— $— $(37)$— $— $— $— $(37)
Other secured borrowings, at fair value(984,168)(397)— 202,329 271,817 (1,125,410)— — (1,635,829)
Senior notes, at fair value— — — 16,485 — (210,000)— — (193,515)
Total liabilities, at fair value$(984,168)$(397)$— $218,777 $271,817 $(1,335,410)$— $— $(1,829,381)
(1)For Investments in unconsolidated entities, at fair value, amount represents contributions to investments in unconsolidated entities.
(2)For Investments in unconsolidated entities, at fair value, amount represents distributions from investments in unconsolidated entities.
All amounts of net realized and change in net unrealized gain (loss) in the table above are reflected in the accompanying Condensed Consolidated Statement of Operations. The table above incorporates changes in net unrealized gain (loss) for both Level 3 financial instruments held by the Company at September 30, 2022, as well as Level 3 financial instruments disposed of by the Company during the nine-month period ended September 30, 2022. For Level 3 financial instruments held by the Company at September 30, 2022, change in net unrealized gain (loss) of $(31.8) million, $(297.6) million, $(61.0) million, $0.6 million, $(37) thousand, $202.3 million, and $16.5 million, for the nine-month period ended September 30, 2022 relate to securities, loans, investments in unconsolidated entities, financial derivatives–assets, financial derivatives–liabilities, other secured borrowings, at fair value, and senior notes, at fair value, respectively.
At September 30, 2022, the Company transferred $41.9 million of assets from Level 3 to Level 2 and $36.0 million from Level 2 to Level 3. Transfers between these hierarchy levels were based on the availability of sufficient observable inputs to meet Level 2 versus Level 3 criteria. The leveling of each financial instrument is reassessed at the end of each period, and is based on pricing information received from third-party pricing sources.
Nine-Month Period Ended September 30, 2021
(In thousands)Beginning Balance as of 
December 31, 2020
Accreted
Discounts /
(Amortized
Premiums)
Net Realized
Gain/
(Loss)
Change in Net
Unrealized
Gain/(Loss)
Purchases/Payments(1)
Sales/Issuances(2)
Transfers Into Level 3Transfers Out of Level 3Ending
Balance as of 
September 30, 2021
Assets:
Securities, at fair value:
Agency RMBS$11,663 $(2,570)$943 $(1,408)$2,039 $(1,533)$5,093 $(2,495)$11,732 
Non-Agency RMBS127,838 1,926 2,993 (2,533)22,392 (42,009)5,831 (9,838)106,600 
CMBS63,148 404 4,329 4,946 — (60,449)397 (627)12,148 
CLOs111,100 (371)934 19,782 104 (77,879)1,601 (25,150)30,121 
Asset-backed securities backed by consumer loans44,925 (3,796)466 (3,181)61,665 (28,784)— — 71,295 
Corporate debt securities4,082 — 1,497 (517)3,824 (4,467)— — 4,419 
Corporate equity securities1,590 — 276 2,538 5,329 (1,739)— — 7,994 
Loans, at fair value:
Residential mortgage loans1,187,069 (9,575)738 (2,788)955,069 (473,812)— — 1,656,701 
Commercial mortgage loans213,031 24 323 141 219,914 (165,842)— — 267,591 
Consumer loans47,525 (5,756)(1,381)476 40,008 (25,196)— — 55,676 
Corporate loan5,855 — — (267)10,985 (12)— — 16,561 
Investment in unconsolidated entities, at fair value141,620 — 4,386 23,400 92,008 (119,395)— — 142,019 
Financial derivatives–assets, at fair value:
Credit default swaps on asset-backed securities347 — 39 (44)10 (49)— — 303 
Total return swaps— 167 (9)— (167)— — — 
Total assets, at fair value$1,959,802 $(19,714)$15,710 $40,536 $1,413,347 $(1,001,333)$12,922 $(38,110)$2,383,160 
Liabilities:
Financial derivatives–liabilities, at fair value:
Total return swaps$(484)$— $(1,428)$484 $1,428 $— $— $— $— 
Other secured borrowings, at fair value(3)
(754,921)— — 4,730 453,032 (575,147)— — (872,306)
Total liabilities, at fair value$(755,405)$— $(1,428)$5,214 $454,460 $(575,147)$— $— $(872,306)
(1)For Investments in unconsolidated entities, at fair value, amount represents contributions to investments in unconsolidated entities.
(2)For Investments in unconsolidated entities, at fair value, amount represents distributions from investments in unconsolidated entities.
(3)Conformed to current period presentation.
All amounts of net realized and change in net unrealized gain (loss) in the table above are reflected in the accompanying Condensed Consolidated Statement of Operations. The table above incorporates changes in net unrealized gain (loss) for both Level 3 financial instruments held by the Company at September 30, 2021, as well as Level 3 financial instruments disposed of by the Company during the nine-month period ended September 30, 2021. For Level 3 financial instruments held by the Company at September 30, 2021, change in net unrealized gain (loss) of $13.6 million, $(2.4) million, $19.9 million, $(0.1) million, and $4.7 million, for the nine-month period ended September 30, 2021 relate to securities, loans, investments in unconsolidated entities, financial derivatives–assets, and other secured borrowings, at fair value, respectively.
At September 30, 2021, the Company transferred $38.1 million of assets from Level 3 to Level 2 and $12.9 million from Level 2 to Level 3. Transfers between these hierarchy levels were based on the availability of sufficient observable inputs to meet Level 2 versus Level 3 criteria. The leveling of each financial instrument is reassessed at the end of each period, and is based on pricing information received from third-party pricing sources.
Schedule of Financial Instruments
The following table summarizes the estimated fair value of all other financial instruments not measured at fair value on a recurring basis as of September 30, 2022 and December 31, 2021:
As of
September 30, 2022December 31, 2021
(In thousands)Fair ValueCarrying ValueFair ValueCarrying Value
Other financial instruments
Assets:
Cash and cash equivalents$175,230 $175,230 $92,661 $92,661 
Restricted cash— — 175 175 
Due from brokers86,957 86,957 93,549 93,549 
Reverse repurchase agreements204,654 204,654 123,250 123,250 
Liabilities:
Repurchase agreements2,895,019 2,895,019 2,469,763 2,469,763 
Other secured borrowings40,900 40,900 96,622 96,622 
Senior notes, net— — 86,249 85,802 
Due to brokers61,978 61,978 2,233 2,233 
Cash and cash equivalents generally includes cash held in interest bearing overnight accounts, for which fair value equals the carrying value, and investments which are liquid in nature, such as investments in money market accounts or U.S. Treasury Bills, for which fair value equals the carrying value; such assets are considered Level 1. Restricted cash includes cash held in a segregated account for which fair value equals the carrying value; such assets are considered Level 1. Due from brokers and Due to brokers include collateral transferred to or received from counterparties, along with receivables and payables for open and/or closed derivative positions. These receivables and payables are short term in nature and any collateral transferred consists primarily of cash; fair value of these items is approximated by carrying value and such items are considered Level 1. The Company's reverse repurchase agreements, repurchase agreements, and other secured borrowings are carried at cost, which approximates fair value due to their short term nature. Reverse repurchase agreements, repurchase agreements, and other secured borrowings are classified as Level 2 based on the adequacy of the collateral and their short term nature. Senior notes, net are considered Level 3 liabilities given the relative unobservability of the most significant inputs to valuation estimation as well as the lack of trading activity of these instruments. As of December 31, 2021, the estimated fair value of the Company's Senior notes, net was based on a third-party valuation.