XML 60 R50.htm IDEA: XBRL DOCUMENT v3.22.2.2
Valuation (Significant Unobservable Inputs Rollforward) (Details) - Level 3
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2022
USD ($)
Sep. 30, 2021
USD ($)
Sep. 30, 2022
USD ($)
Sep. 30, 2021
USD ($)
Dec. 31, 2021
USD ($)
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Assets, Beginning Balance $ 3,950,113 $ 2,181,112 $ 2,881,539 $ 1,959,802  
Assets, Accreted Discounts/Amortized Premiums (7,533) (9,930) (22,621) (19,714)  
Assets, Realized Gain (Loss) 237 11,996 10,978 15,710  
Assets, Change In Net Unrealized Gain/(Loss) (145,458) (8,023) (383,801) 40,536  
Assets, Purchases 847,645 522,267 3,076,762 1,413,347  
Assets, Sales (411,990) (325,302) (1,332,677) (1,001,333)  
Assets, Transfers into Level 3 8,207 11,040 35,984 12,922  
Assets, Transfers out of Level 3 (16,970) 0 (41,913) (38,110)  
Assets, Ending Balance 4,224,251 2,383,160 4,224,251 2,383,160  
Liabilities, Begining Balance (1,650,832) (1,003,093) (984,168) (755,405)  
Liabilities, Accreted Discounts/Amortized Premiums (397) 0 (397) 0  
Liabilities, Realized Gain/(Loss) 0 (67) 0 (1,428)  
Liabilities, Change In Net Unrealized Gain/(Loss) 88,528 1,538 218,777 5,214  
Liabilities Purchases/Payments 57,864 129,316 271,817 454,460  
Liabilities, Sales/Issuance (324,544) 0 (1,335,410) (575,147)  
Liabilities, Transfers into Level 3 0 0 0 0  
Liabilities, Transfers out of Level 3 0 0 0 0  
Liabilities, Ending Balance (1,829,381) (872,306) (1,829,381) (872,306)  
Non-Agency RMBS          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Total assets 105,785   105,785   $ 134,888
Non-Agency RMBS | Valuation, Income Approach          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Total assets 43,127   43,127   45,544
Non-Agency RMBS | Valuation, Market Approach          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Total assets 62,658   62,658   89,344
CMBS          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Total assets 8,669   8,669   13,134
CMBS | Valuation, Income Approach          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Total assets 554   554   268
CMBS | Valuation, Market Approach          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Total assets 8,115   8,115   12,866
CLOs          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Total assets 17,288   17,288   26,678
CLOs | Valuation, Income Approach          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Total assets 6,533   6,533   8,014
CLOs | Valuation, Market Approach          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Total assets 10,755   10,755   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 75,568   75,568   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 1,560,948   1,560,948   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 432,740   432,740   310,735
Consumer loans | Valuation, Income Approach          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Total assets 6,038   6,038   62,365
Corporate loan [Member]          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Total assets         10,531
Corporate loan [Member] | Valuation, Income Approach          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Total assets 3,534   3,534   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
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 77   77   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 $ (1,635,829)   $ (1,635,829)   $ (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 51.06   51.06   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 97.28   97.28   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 88.76   88.76   99.94
Investment in unconsolidated entities          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Total assets $ 171,379   $ 171,379   $ 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 87,864   87,864   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 50,667   50,667   $ 14,036
Senior Notes | Valuation, Market Approach          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Fair value $ (193,515)   $ (193,515)    
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 92.15   92.15    
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 92.15   92.15    
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 92.15   92.15    
Other secured borrowings, at fair value          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Liabilities, Payments   129,249   453,032  
Liabilities, Issuances   0   (575,147)  
Liabilities, Begining Balance $ (1,448,182) (1,003,037) $ (984,168) (754,921)  
Liabilities, Accreted Discounts/Amortized Premiums (397) 0 (397) 0  
Liabilities, Realized Gain/(Loss) 0 0 0 0  
Liabilities, Change In Net Unrealized Gain/(Loss) 79,430 1,482 202,329 4,730  
Liabilities Purchases/Payments 57,864   271,817    
Liabilities, Sales/Issuance (324,544)   (1,125,410)    
Liabilities, Transfers into Level 3 0 0 0 0  
Liabilities, Transfers out of Level 3 0 0 0 0  
Liabilities, Ending Balance (1,635,829) (872,306) (1,635,829) (872,306)  
Change in unrealized gains (losses), liabilities 79,400 1,500 202,300 4,700  
Financial Derivatives - Liabilities          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Change in unrealized gains (losses), liabilities (37) 100 (37)    
Financial Derivatives - Liabilities | Total return swaps          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Assets, Beginning Balance 0   0    
Assets, Accreted Discounts/Amortized Premiums 0   0    
Assets, Realized Gain (Loss) 0   0    
Assets, Change In Net Unrealized Gain/(Loss) (37)   (37)    
Assets, Purchases 0   0    
Assets, Sales 0   0    
Assets, Transfers into Level 3 0   0    
Assets, Transfers out of Level 3 0   0    
Assets, Ending Balance (37)   (37)    
Senior notes          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Liabilities, Begining Balance (202,650)   0    
Liabilities, Accreted Discounts/Amortized Premiums 0   0    
Liabilities, Realized Gain/(Loss) 0   0    
Liabilities, Change In Net Unrealized Gain/(Loss) 9,135   16,485    
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 (193,515)   (193,515)    
Senior Notes          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Change in unrealized gains (losses), liabilities 9,100   16,500    
Securities          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Change in unrealized gain (loss), assets (8,000) 3,100 (31,800) 13,600  
Securities | Agency RMBS          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Assets, Beginning Balance 12,389 9,936 9,710 11,663  
Assets, Accreted Discounts/Amortized Premiums (751) (1,285) (1,595) (2,570)  
Assets, Realized Gain (Loss) (723) (15) 9 943  
Assets, Change In Net Unrealized Gain/(Loss) (62) 278 (1,421) (1,408)  
Assets, Purchases 0 2,038 840 2,039  
Assets, Sales (2,214) 0 (1,074) (1,533)  
Assets, Transfers into Level 3 1,094 780 3,393 5,093  
Assets, Transfers out of Level 3 (1,914) 0 (2,043) (2,495)  
Assets, Ending Balance 7,819 11,732 7,819 11,732  
Securities | Non-Agency RMBS          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Assets, Beginning Balance 131,449 114,464 134,888 127,838  
Assets, Accreted Discounts/Amortized Premiums (73) 612 743 1,926  
Assets, Realized Gain (Loss) 216 680 2,167 2,993  
Assets, Change In Net Unrealized Gain/(Loss) (5,402) (1,918) (14,655) (2,533)  
Assets, Purchases 0 154 18,614 22,392  
Assets, Sales (13,789) (9,005) (26,541) (42,009)  
Assets, Transfers into Level 3 3,240 1,613 18,916 5,831  
Assets, Transfers out of Level 3 (9,856) 0 (28,347) (9,838)  
Assets, Ending Balance 105,785 106,600 105,785 106,600  
Securities | CMBS          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Assets, Beginning Balance 9,380 17,025 13,134 63,148  
Assets, Accreted Discounts/Amortized Premiums 54 27 97 404  
Assets, Realized Gain (Loss) 1,932 1,987 3,050 4,329  
Assets, Change In Net Unrealized Gain/(Loss) (581) (468) (2,142) 4,946  
Assets, Purchases 0 0 620 0  
Assets, Sales (3,265) (15,070) (5,297) (60,449)  
Assets, Transfers into Level 3 3,230 8,647 5,470 397  
Assets, Transfers out of Level 3 2,081 0 6,263 627  
Assets, Ending Balance 8,669 12,148 8,669 12,148  
Securities | CLOs          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Assets, Beginning Balance 23,378 33,989 26,678 111,100  
Assets, Accreted Discounts/Amortized Premiums (631) (1,688) (2,048) (371)  
Assets, Realized Gain (Loss) 3,324 2,689 6,231 934  
Assets, Change In Net Unrealized Gain/(Loss) (221) 3,007 (2,859) 19,782  
Assets, Purchases 0 85 0 104  
Assets, Sales (6,086) (7,961) (13,659) (77,879)  
Assets, Transfers into Level 3 643 0 8,205 1,601  
Assets, Transfers out of Level 3 (3,119) 0 (5,260) (25,150)  
Assets, Ending Balance 17,288 30,121 17,288 30,121  
Securities | Asset-backed securities, backed by consumer loans          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Assets, Beginning Balance 78,183 69,254 73,108 44,925  
Assets, Accreted Discounts/Amortized Premiums (2,376) (1,813) (4,528) (3,796)  
Assets, Realized Gain (Loss) 318 287 18 466  
Assets, Change In Net Unrealized Gain/(Loss) (2,618) (1,598) (8,250) (3,181)  
Assets, Purchases 13,063 15,853 49,300 61,665  
Assets, Sales (11,002) (10,688) (34,080) (28,784)  
Assets, Transfers into Level 3 0 0 0 0  
Assets, Transfers out of Level 3 0 0 0 0  
Assets, Ending Balance 75,568 71,295 75,568 71,295  
Securities | Corporate debt securities          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Assets, Beginning Balance 1,767 5,444 5,198 4,082  
Assets, Accreted Discounts/Amortized Premiums 0 0 0 0  
Assets, Realized Gain (Loss) 133 1,271 1,666 1,497  
Assets, Change In Net Unrealized Gain/(Loss) (148) (700) (1,828) (517)  
Assets, Purchases 5,391 2,207 10,703 3,824  
Assets, Sales (3,541) (3,803) (12,137) (4,467)  
Assets, Transfers into Level 3 0 0 0 0  
Assets, Transfers out of Level 3 0 0 0 0  
Assets, Ending Balance 3,602 4,419 3,602 4,419  
Securities | Corporate equity securities          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Assets, Beginning Balance 10,276 8,497 7,556 1,590  
Assets, Accreted Discounts/Amortized Premiums 0 0 0 0  
Assets, Realized Gain (Loss) (80) 661 1,659 276  
Assets, Change In Net Unrealized Gain/(Loss) 188 224 (1,176) 2,538  
Assets, Purchases 785 351 5,768 5,329  
Assets, Sales 0 (1,739) (2,638) (1,739)  
Assets, Transfers into Level 3 0 0 0 0  
Assets, Transfers out of Level 3 0 0 0 0  
Assets, Ending Balance 11,169 7,994 11,169 7,994  
Loans          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Change in unrealized gain (loss), assets (113,100) (4,700) (297,600) (2,400)  
Loans | Residential mortgage loans          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Assets, Beginning Balance 2,995,584 1,445,651 2,016,228 1,187,069  
Assets, Accreted Discounts/Amortized Premiums (3,394) (3,864) (12,405) (9,575)  
Assets, Realized Gain (Loss) (1,561) 277 56 738  
Assets, Change In Net Unrealized Gain/(Loss) (114,175) (4,475) (297,423) (2,788)  
Assets, Purchases 712,965 405,291 2,332,444 955,069  
Assets, Sales (240,609) (186,179) (690,090) (473,812)  
Assets, Transfers into Level 3 0 0 0 0  
Assets, Transfers out of Level 3 0 0 0 0  
Assets, Ending Balance 3,348,810 1,656,701 3,348,810 1,656,701  
Loans | Commercial mortgage loans          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Assets, Beginning Balance 477,378 228,450 326,197 213,031  
Assets, Accreted Discounts/Amortized Premiums 0 0 0 24  
Assets, Realized Gain (Loss) 11 17 22 323  
Assets, Change In Net Unrealized Gain/(Loss) 54 71 (1,170) 141  
Assets, Purchases 77,888 72,415 411,693 219,914  
Assets, Sales (90,818) (33,362) (272,229) (165,842)  
Assets, Transfers into Level 3 0 0 0 0  
Assets, Transfers out of Level 3 0 0 0 0  
Assets, Ending Balance 464,513 267,591 464,513 267,591  
Loans | Consumer loans          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Assets, Beginning Balance 7,410 52,016 62,365 47,525  
Assets, Accreted Discounts/Amortized Premiums (362) (1,919) (2,885) (5,756)  
Assets, Realized Gain (Loss) (1,172) (105) (1,870) (1,381)  
Assets, Change In Net Unrealized Gain/(Loss) 986 19 615 476  
Assets, Purchases 523 13,941 11,505 40,008  
Assets, Sales (1,347) (8,276) (63,692) (25,196)  
Assets, Transfers into Level 3 0 0 0 0  
Assets, Transfers out of Level 3 0 0 0 0  
Assets, Ending Balance 6,038 55,676 6,038 55,676  
Loans | Corporate loan [Member]          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Assets, Beginning Balance 10,448 16,584 10,531 5,855  
Assets, Accreted Discounts/Amortized Premiums 0 0 0 0  
Assets, Realized Gain (Loss) 0 0 (1,000) 0  
Assets, Change In Net Unrealized Gain/(Loss) 0 (267) 0 (267)  
Assets, Purchases 100 254 2,425 10,985  
Assets, Sales (7,014) (10) (8,422) (12)  
Assets, Transfers into Level 3 0 0 0 0  
Assets, Transfers out of Level 3 0 0 0 0  
Assets, Ending Balance 3,534 16,561 3,534 16,561  
Investment in unconsolidated entities          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Assets, Beginning Balance 192,269 178,979 195,643 141,620  
Assets, Accreted Discounts/Amortized Premiums 0 0 0 0  
Assets, Realized Gain (Loss) (1,317) 4,225 (177) 4,386  
Assets, Change In Net Unrealized Gain/(Loss) (24,196) (1,676) (54,107) 23,400  
Assets, Purchases 36,928 9,674 232,838 92,008  
Assets, Sales (32,305) (49,183) (202,818) (119,395)  
Assets, Transfers into Level 3 0 0 0 0  
Assets, Transfers out of Level 3 0 0 0 0  
Assets, Ending Balance 171,379 142,019 171,379 142,019  
Change in unrealized gain (loss), assets (27,000) (2,700) (61,000) 19,900  
Financial Derivatives - Assets          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Change in unrealized gain (loss), assets 700 100 600 (100)  
Financial Derivatives - Assets | Total return swaps          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Assets, Beginning Balance   520   9  
Assets, Accreted Discounts/Amortized Premiums   0   0  
Assets, Realized Gain (Loss)   26   167  
Assets, Change In Net Unrealized Gain/(Loss)   (520)   (9)  
Assets, Purchases   0   0  
Assets, Sales   (26)   (167)  
Assets, Transfers into Level 3   0   0  
Assets, Transfers out of Level 3   0   0  
Assets, Ending Balance   0   0  
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 202 303 303 347  
Assets, Accreted Discounts/Amortized Premiums 0 0 0 0  
Assets, Realized Gain (Loss) (844) (4) (853) 39  
Assets, Change In Net Unrealized Gain/(Loss) 717 0 615 (44)  
Assets, Purchases 2 4 12 10  
Assets, Sales 0 0 0 (49)  
Assets, Transfers into Level 3 0 0 0 0  
Assets, Transfers out of Level 3 0 0 0 0  
Assets, Ending Balance $ 77 303 $ 77 303  
Financial Derivatives - Liabilities | Total return swaps          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]          
Liabilities, Payments   67   1,428  
Liabilities, Issuances   0   0  
Liabilities, Begining Balance   (56)   (484)  
Liabilities, Accreted Discounts/Amortized Premiums   0   0  
Liabilities, Realized Gain/(Loss)   (67)   (1,428)  
Liabilities, Change In Net Unrealized Gain/(Loss)   56   484  
Liabilities, Transfers into Level 3   0   0  
Liabilities, Transfers out of Level 3   0   0  
Liabilities, Ending Balance   $ 0   $ 0