XML 47 R35.htm IDEA: XBRL DOCUMENT v3.10.0.1
Fair Value of Assets and Liabilities (Tables)
9 Months Ended
Sep. 30, 2018
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]  
Fair Value Hierarchy of Assets and Liabilities Measured on a Recurring Basis
The following tables present the fair value hierarchy for assets and liabilities measured at fair value at September 30, 2018 and December 31, 2017:
September 30, 2018
Level 1 Inputs
 
Level 2 Inputs
 
Level 3 Inputs
 
Balance at
Fair Value
Assets:
 
 
 
 
 
 
 
Loans held for investment
$

 
$

 
$
2,133,829

 
$
2,133,829

Loans held for investment by the Company

 

 
12,198

 
12,198

Loans held for sale by the Company

 

 
459,283

 
459,283

Securities available for sale:
 
 
 
 
 
 
 
Securitized asset-backed senior securities and subordinated residual certificates

 
67,055

 
13,578

 
80,633

CLUB Certificate asset-backed securities

 

 
29,046

 
29,046

Certificates of deposit

 
22,446

 

 
22,446

Asset-backed securities

 
12,036

 

 
12,036

Corporate debt securities

 
11,690

 

 
11,690

Commercial paper

 
9,093

 

 
9,093

Other securities

 
498

 

 
498

Total securities available for sale

 
122,818

 
42,624

 
165,442

Servicing assets

 

 
60,160

 
60,160

Total assets
$

 
$
122,818

 
$
2,708,094

 
$
2,830,912

 
 
 
 
 
 
 
 
Liabilities:
 
 
 
 
 
 
 
Notes, certificates and secured borrowings
$

 
$

 
$
2,152,316

 
$
2,152,316

Loan trailing fee liability

 

 
9,856

 
9,856

Servicing liabilities

 

 
156

 
156

Total liabilities
$

 
$

 
$
2,162,328

 
$
2,162,328


December 31, 2017
Level 1 Inputs
 
Level 2 Inputs
 
Level 3 Inputs
 
Balance at
Fair Value
Assets:
 
 
 
 
 
 
 
Loans held for investment
$

 
$

 
$
2,932,325

 
$
2,932,325

Loans held for investment by the Company

 

 
361,230

 
361,230

Loans held for sale by the Company

 

 
235,825

 
235,825

Securities available for sale:
 
 
 
 
 
 
 
Securitized asset-backed senior securities and subordinated residual certificates

 
37,020

 
8,236

 
45,256

Certificates of deposit

 
24,758

 

 
24,758

Corporate debt securities

 
16,258

 

 
16,258

Asset-backed securities

 
14,843

 

 
14,843

Commercial paper

 
14,665

 

 
14,665

CLUB Certificate asset-backed securities

 

 
1,793

 
1,793

Total securities available for sale

 
107,544

 
10,029

 
117,573

Servicing assets

 

 
33,676

 
33,676

Total assets
$

 
$
107,544

 
$
3,573,085

 
$
3,680,629

 
 
 
 
 
 
 
 
Liabilities:
 
 
 
 
 
 
 
Notes, certificates and secured borrowings
$

 
$

 
$
2,954,768

 
$
2,954,768

Payable to securitization residual certificate holders

 

 
1,479

 
1,479

Loan trailing fee liability

 

 
8,432

 
8,432

Servicing liabilities

 

 
833

 
833

Total liabilities
$

 
$

 
$
2,965,512

 
$
2,965,512

Fair Value Disclosure And Measurement
The table below shows the impact on the estimated fair value of servicing assets and liabilities, calculated using different market servicing rate assumptions as of September 30, 2018 and December 31, 2017:
 
September 30, 2018
 
December 31, 2017
 
Servicing Assets
 
Servicing Liabilities
 
Servicing Assets
 
Servicing Liabilities
Weighted-average market servicing rate assumptions
0.66
%
 
0.66
%
 
0.66
%
 
0.66
%
Change in fair value from:
 
 
 
 
 
 
 
Servicing rate increase by 0.10%
$
(10,511
)
 
$
65

 
$
(7,749
)
 
$
233

Servicing rate decrease by 0.10%
$
10,519

 
$
(57
)
 
$
7,760

 
$
(222
)
Fair Value, Liabilities Measured on Recurring Basis
The following table presents additional information about Level 3 loan trailing fee liability measured at fair value on a recurring basis for the third quarters and first nine months of 2018 and 2017:
 
Three Months Ended  
 September 30,
 
Nine Months Ended 
 September 30,
 
2018
 
2017
 
2018
 
2017
Fair value at beginning of period
$
9,388

 
$
6,788

 
$
8,432

 
$
4,913

Issuances
1,994

 
2,047

 
5,838

 
5,521

Cash payment of Loan Trailing Fee
(1,769
)
 
(1,184
)
 
(4,974
)
 
(3,008
)
Change in fair value, included in Origination and Servicing
243

 
123

 
560

 
348

Fair value at end of period
$
9,856

 
$
7,774

 
$
9,856

 
$
7,774

Fair Value, by Balance Sheet Grouping
The following tables present the fair value hierarchy for financial instruments, assets, and liabilities not recorded at fair value at September 30, 2018 and December 31, 2017:
September 30, 2018
Carrying Amount
 
Level 1 Inputs
 
Level 2 Inputs
 
Level 3 Inputs
 
Balance at
Fair Value
Assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents (1)
$
348,018

 
$

 
$
348,018

 
$

 
$
348,018

Restricted cash (1)
203,258

 

 
203,258

 

 
203,258

Servicer reserve receivable
968

 

 
968

 

 
968

Deposits
860

 

 
860

 

 
860

Total assets
$
553,104

 
$

 
$
553,104

 
$

 
$
553,104

Liabilities:
 
 
 
 
 
 
 
 
 
Accrued expenses and other liabilities
$
17,226

 
$

 
$

 
$
17,226

 
$
17,226

Accounts payable
8,778

 

 
8,778

 

 
8,778

Payables to investors
96,767

 

 
96,767

 

 
96,767

Credit facilities and securities sold under repurchase agreements
305,336

 

 
24,584

 
280,752

 
305,336

Total liabilities
$
428,107

 
$

 
$
130,129

 
$
297,978

 
$
428,107

(1) 
Carrying amount approximates fair value due to the short maturity of these financial instruments.

December 31, 2017
Carrying Amount
 
Level 1 Inputs
 
Level 2 Inputs
 
Level 3 Inputs
 
Balance at
Fair Value
Assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents (1)
$
401,719

 
$

 
$
401,719

 
$

 
$
401,719

Restricted cash (1)
242,570

 

 
242,570

 

 
242,570

Servicer reserve receivable
13,685

 

 
13,685

 

 
13,685

Deposits
855

 

 
855

 

 
855

Total assets
$
658,829

 
$

 
$
658,829

 
$

 
$
658,829

Liabilities:
 
 
 
 
 
 
 
 
 
Accrued expenses and other liabilities
$
13,856

 
$

 
$

 
$
13,856

 
$
13,856

Accounts payable
11,151

 

 
11,151

 

 
11,151

Payables to investors
143,310

 

 
143,310

 

 
143,310

Payable to securitization note holders
310,644

 

 
310,644

 

 
310,644

Payable to revolving credit facilities
32,100

 

 

 
32,100

 
32,100

Total liabilities
$
511,061

 
$

 
$
465,105

 
$
45,956

 
$
511,061

(1) 
Carrying amount approximates fair value due to the short maturity of these financial instruments.

Asset-backed Securities Related to Structured Program Transactions  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]  
Quantitative Information about Significant Unobservable Inputs Used for Fair Value Measurements
The following tables present quantitative information about the significant unobservable inputs used for the Company’s Level 3 fair value measurements for asset-backed securities related to structured program transactions at September 30, 2018 and December 31, 2017:
 
 
 
 
Asset-Backed Securities Related to Structured Program Transactions
 
 
 
 
 
 
 
September 30, 2018
 
December 31, 2017
 
 
 
 
 
 
 
Minimum
 
Maximum
 
Weighted
Average
 
Minimum
 
Maximum
 
Weighted
Average
Discount rates
 
3.2
%
 
15.0
%
 
7.8
%
 
5.8
%
 
15.0
%
 
9.5
%
Net cumulative expected loss rates (1)
 
6.6
%
 
43.7
%
 
17.0
%
 
10.9
%
 
37.2
%
 
19.7
%
Cumulative expected prepayment rates (1)
 
24.4
%
 
32.5
%
 
30.2
%
 
28.3
%
 
33.7
%
 
30.5
%
(1) 
Expressed as a percentage of the outstanding collateral balance.
Fair Value Sensitivity of Loans
The following tables provide adverse changes to the fair value sensitivity of asset-backed securities related to structured program transactions to changes in key assumptions at September 30, 2018 and December 31, 2017:
 
September 30, 2018
 
Asset-Backed Securities Related to
Structured Program Transactions
 
Senior Securities
 
Subordinated Residual Certificates
 
CLUB Certificates
Fair value of interests held
$
67,055

 
$
13,578

 
$
29,046

Expected weighted-average life (in years)
1.0

 
1.6

 
1.1

Discount rates
 
 
 
 
 
100 basis point increase
$
(696
)
 
$
(167
)
 
$
(293
)
200 basis point increase
$
(1,374
)
 
$
(330
)
 
$
(579
)
Expected credit loss rates on underlying loans
 
 
 
 
 
10% adverse change
$

 
$
(1,702
)
 
$
(550
)
20% adverse change
$

 
$
(3,403
)
 
$
(1,089
)
Expected prepayment rates
 
 
 
 
 
10% adverse change
$

 
$
(640
)
 
$
(169
)
20% adverse change
$

 
$
(1,274
)
 
$
(328
)

 
December 31, 2017
 
Asset-Backed Securities Related to
Structured Program Transactions
 
Senior Securities
 
Subordinated Residual Certificates
 
CLUB Certificates
Fair value of interests held
$
37,020

 
$
8,236

 
$
1,793

Expected weighted-average life (in years)
1.0

 
1.5

 
1.4

Discount rates
 
 
 
 
 
100 basis point increase
$
(326
)
 
$
(105
)
 
$
(41
)
200 basis point increase
$
(644
)
 
$
(208
)
 
$
(76
)
Expected credit loss rates on underlying loans
 
 
 
 
 
10% adverse change
$
(1
)
 
$
(1,060
)
 
$
(15
)
20% adverse change
$
(2
)
 
$
(2,118
)
 
$
(25
)
Expected prepayment rates
 
 
 
 
 
10% adverse change
$
(1
)
 
$
(265
)
 
$
(21
)
20% adverse change
$
(3
)
 
$
(513
)
 
$
(42
)
Loans Invested in by Company  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]  
Quantitative Information about Significant Unobservable Inputs Used for Fair Value Measurements

The following tables present quantitative information about the significant unobservable inputs used for the Company’s Level 3 fair value measurements for loans invested in by the Company at September 30, 2018 and December 31, 2017:
 
 
 
 
Loans Invested in by the Company
 
 
 
 
 
 
 
September 30, 2018
 
December 31, 2017
 
 
 
 
 
 
 
Minimum
 
Maximum
 
Weighted
Average
 
Minimum
 
Maximum
 
Weighted
Average
Discount rates
 
0.9
%
 
17.2
%
 
10.1
%
 
1.7
%
 
17.2
%
 
9.3
%
Net cumulative expected loss rates (1)
 
1.9
%
 
42.1
%
 
15.0
%
 
0.8
%
 
41.8
%
 
14.3
%
Cumulative expected prepayment rates (1)
 
11.3
%
 
46.0
%
 
32.7
%
 
11.3
%
 
46.0
%
 
33.3
%
(1)  
Expressed as a percentage of the original principal balance of the loan.
Fair Value Assets And Liabilities Measured On Recurring Basis Unobservable Input Reconciliation Table
The following tables present additional information about Level 3 loans invested in by the Company measured at fair value on a recurring basis for the third quarters and first nine months of 2018 and 2017:
 
 
Loans Held for Investment by the Company
 
Loans Held for Sale by the Company
 
Total Loans Invested in by the Company
 
 
Outstanding Principal Balance
 
Valuation Adjustment
 
Fair Value
 
Outstanding Principal Balance
 
Valuation Adjustment
 
Fair Value
 
Outstanding Principal Balance
 
Valuation Adjustment
 
Fair Value
 
Balance at
June 30, 2018
$
10,761

 
$
(1,140
)
 
$
9,621

 
$
535,910

 
$
(20,603
)
 
$
515,307

 
$
546,671

 
$
(21,743
)
 
$
524,928

 
Purchases
1,521

 
(256
)
 
1,265

 
1,189,737

 
(602
)
 
1,189,135

 
1,191,258

 
(858
)
 
1,190,400

 
Transfers (to) from loans held for investment (from) to loans held for sale
3,011

 

 
3,011

 
(3,011
)
 

 
(3,011
)
 

 

 

 
Sales

 

 

 
(1,193,980
)
 
17,598

 
(1,176,382
)
 
(1,193,980
)
 
17,598

 
(1,176,382
)
 
Principal payments and retirements
(1,456
)
 

 
(1,456
)
 
(45,265
)
 

 
(45,265
)
 
(46,721
)
 

 
(46,721
)
 
Charge-offs, net of recoveries
(541
)
 
303

 
(238
)
 
(4,075
)
 
4,048

 
(27
)
 
(4,616
)
 
4,351

 
(265
)
 
Change in fair value recorded in earnings

 
(5
)
 
(5
)
 

 
(20,474
)
 
(20,474
)
 

 
(20,479
)
 
(20,479
)
 
Balance at September 30, 2018
$
13,296

 
$
(1,098
)
 
$
12,198

 
$
479,316

 
$
(20,033
)
 
$
459,283

 
$
492,612

 
$
(21,131
)
 
$
471,481

 
 
 
 
 
 
Loans Held for Investment by the Company
 
Loans Held for Sale by the Company
 
Total Loans Invested in by the Company
 
 
Outstanding Principal Balance
 
Valuation Adjustment
 
Fair Value
 
Outstanding Principal Balance
 
Valuation Adjustment
 
Fair Value
 
Outstanding Principal Balance
 
Valuation Adjustment
 
Fair Value
 
Balance at
June 30, 2017
$
19,934

 
$
(1,416
)
 
$
18,518

 
$
37,287

 
$
(956
)
 
$
36,331

 
$
57,221

 
$
(2,372
)
 
$
54,849

 
Purchases
13,666

 
(470
)
 
13,196

 
573,042

 
(2
)
 
573,040

 
586,708

 
(472
)
 
586,236

 
Transfers (to) from loans held for investment (from) to loans held for sale
(16,138
)
 

 
(16,138
)
 
16,138

 

 
16,138

 

 

 

 
Sales

 

 

 
(429,481
)
 
1,740

 
(427,741
)
 
(429,481
)
 
1,740

 
(427,741
)
 
Principal payments and retirements
(2,567
)
 

 
(2,567
)
 
(16,153
)
 

 
(16,153
)
 
(18,720
)
 

 
(18,720
)
 
Charge-offs, net of recoveries
(1,004
)
 
949

 
(55
)
 
(534
)
 
534

 

 
(1,538
)
 
1,483

 
(55
)
 
Change in fair value recorded in earnings

 
(551
)
 
(551
)
 

 
(7,224
)
 
(7,224
)
 

 
(7,775
)
 
(7,775
)
 
Balance at September 30, 2017
$
13,891

 
$
(1,488
)
 
$
12,403

 
$
180,299

 
$
(5,908
)
 
$
174,391

 
$
194,190

 
$
(7,396
)
 
$
186,794

 
 
Loans Held for Investment by the Company
 
Loans Held for Sale by the Company
 
Total Loans Invested in by the Company
 
 
Outstanding Principal Balance
 
Valuation Adjustment
 
Fair Value
 
Outstanding Principal Balance
 
Valuation Adjustment
 
Fair Value
 
Outstanding Principal Balance
 
Valuation Adjustment
 
Fair Value
 
Balance at
December 31, 2017
$
371,379

 
$
(10,149
)
 
$
361,230

 
$
242,273

 
$
(6,448
)
 
$
235,825

 
$
613,652

 
$
(16,597
)
 
$
597,055

 
Purchases
4,682

 
(685
)
 
3,997

 
3,172,818

 
(2,734
)
 
3,170,084

 
3,177,500

 
(3,419
)
 
3,174,081

 
Transfers (to) from loans held for investment (from) to loans held for sale
(313,328
)
 
22,152

 
(291,176
)
 
313,328

 
(22,152
)
 
291,176

 

 

 

 
Sales

 

 

 
(3,119,245
)
 
62,477

 
(3,056,768
)
 
(3,119,245
)
 
62,477

 
(3,056,768
)
 
Principal payments and retirements
(45,770
)
 

 
(45,770
)
 
(120,964
)
 

 
(120,964
)
 
(166,734
)
 

 
(166,734
)
 
Charge-offs, net of recoveries
(3,667
)
 
3,062

 
(605
)
 
(8,894
)
 
8,843

 
(51
)
 
(12,561
)
 
11,905

 
(656
)
 
Change in fair value recorded in earnings

 
(15,478
)
 
(15,478
)
 

 
(60,019
)
 
(60,019
)
 

 
(75,497
)
 
(75,497
)
 
Balance at September 30, 2018
$
13,296

 
$
(1,098
)
 
$
12,198

 
$
479,316

 
$
(20,033
)
 
$
459,283

 
$
492,612

 
$
(21,131
)
 
$
471,481

 
 
 
 
 
 
Loans Held for Investment by the Company
 
Loans Held for Sale by the Company
 
Total Loans Invested in by the Company
 
 
Outstanding Principal Balance
 
Valuation Adjustment
 
Fair Value
 
Outstanding Principal Balance
 
Valuation Adjustment
 
Fair Value
 
Outstanding Principal Balance
 
Valuation Adjustment
 
Fair Value
 
Balance at
December 31, 2016
$
18,515

 
$
(1,652
)
 
$
16,863

 
$
9,345

 
$
(297
)
 
$
9,048

 
$
27,860

 
$
(1,949
)
 
$
25,911

 
Purchases
20,467

 
(478
)
 
19,989

 
756,650

 
(3
)
 
756,647

 
777,117

 
(481
)
 
776,636

 
Transfers (to) from loans held for investment (from) to loans held for sale
(16,138
)
 

 
(16,138
)
 
16,138

 

 
16,138

 

 

 

 
Sales

 

 

 
(576,065
)
 
2,634

 
(573,431
)
 
(576,065
)
 
2,634

 
(573,431
)
 
Principal payments and retirements
(5,829
)
 

 
(5,829
)
 
(24,874
)
 

 
(24,874
)
 
(30,703
)
 

 
(30,703
)
 
Charge-offs, net of recoveries
(3,124
)
 
2,868

 
(256
)
 
(895
)
 
895

 

 
(4,019
)
 
3,763

 
(256
)
 
Change in fair value recorded in earnings

 
(2,226
)
 
(2,226
)
 

 
(9,137
)
 
(9,137
)
 

 
(11,363
)
 
(11,363
)
 
Balance at September 30, 2017
$
13,891

 
$
(1,488
)
 
$
12,403

 
$
180,299

 
$
(5,908
)
 
$
174,391

 
$
194,190

 
$
(7,396
)
 
$
186,794

Fair Value Sensitivity of Loans
The fair value sensitivity of loans invested in by the Company to adverse changes in key assumptions as of September 30, 2018 and December 31, 2017 are as follows:
 
September 30, 
 2018
 
December 31, 
 2017
Fair value of loans invested in by the Company
$
471,481

 
$
597,055

Expected weighted-average life (in years)
1.5

 
1.5

Discount rates
 
 
 
100 basis point increase
$
(5,618
)
 
$
(7,449
)
200 basis point increase
$
(11,103
)
 
$
(14,715
)
Expected credit loss rates on underlying loans
 
 
 
10% adverse change
$
(7,066
)
 
$
(10,090
)
20% adverse change
$
(13,980
)
 
$
(18,935
)
Expected prepayment rates
 
 
 
10% adverse change
$
(1,863
)
 
$
(3,548
)
20% adverse change
$
(3,634
)
 
$
(5,894
)
Servicing Assets and Servicing Liabilities  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]  
Quantitative Information about Significant Unobservable Inputs Used for Fair Value Measurements
The following tables present quantitative information about the significant unobservable inputs used for the Company’s Level 3 fair value measurements for servicing assets and servicing liabilities at September 30, 2018 and December 31, 2017:
 
 
 
 
Servicing Assets and Servicing Liabilities
 
 
 
 
 
 
 
September 30, 2018
 
December 31, 2017
 
 
 
 
 
 
 
Minimum
 
Maximum
 
Weighted
Average
 
Minimum
 
Maximum
 
Weighted
Average
Discount rates
 
4.0
%
 
15.6
%
 
9.1
%
 
1.9
%
 
17.1
%
 
8.8
%
Net cumulative expected loss rates (1)
 
0.4
%
 
42.1
%
 
12.2
%
 
0.4
%
 
41.8
%
 
12.4
%
Cumulative expected prepayment rates (1)
 
11.3
%
 
46.1
%
 
32.2
%
 
11.3
%
 
51.0
%
 
31.7
%
Total market servicing rates (% per annum on outstanding principal balance) (2)
 
0.66
%
 
0.66
%
 
0.66
%
 
0.66
%
 
0.90
%
 
0.66
%
(1)  
Expressed as a percentage of the original principal balance of the loan.
(2)  
Includes collection fees estimated to be paid to a hypothetical third-party servicer.
Fair Value Assets And Liabilities Measured On Recurring Basis Unobservable Input Reconciliation Table
The following tables present additional information about Level 3 Asset-backed subordinated residual certificates related to Company-sponsored securitization and CLUB Certificate transactions measured at fair value on a recurring basis for the third quarters and first nine months of 2018 and 2017:
 
Three Months Ended  
 September 30,
 
Nine Months Ended 
 September 30,
 
2018
 
2017
 
2018
 
2017
Fair value at beginning of period
$
28,727

 
$
3,567

 
$
10,029

 
$

Additions
16,836

 
2,372

 
41,641

 
5,939

Redemptions
(417
)
 

 
(2,742
)
 

Cash received
(3,075
)
 

 
(4,362
)
 

Change in unrealized gain (loss)
718

 
(31
)
 
347

 
(31
)
Other-than-temporary impairment
(165
)
 
(505
)
 
(2,289
)
 
(505
)
Fair value at end of period
$
42,624

 
$
5,403

 
$
42,624

 
$
5,403


Servicing Assets and Servicing Liabilities

Significant Unobservable Inputs

The following tables present quantitative information about the significant unobservable inputs used for the Company’s Level 3 fair value measurements for servicing assets and servicing liabilities at September 30, 2018 and December 31, 2017:
 
 
 
 
Servicing Assets and Servicing Liabilities
 
 
 
 
 
 
 
September 30, 2018
 
December 31, 2017
 
 
 
 
 
 
 
Minimum
 
Maximum
 
Weighted
Average
 
Minimum
 
Maximum
 
Weighted
Average
Discount rates
 
4.0
%
 
15.6
%
 
9.1
%
 
1.9
%
 
17.1
%
 
8.8
%
Net cumulative expected loss rates (1)
 
0.4
%
 
42.1
%
 
12.2
%
 
0.4
%
 
41.8
%
 
12.4
%
Cumulative expected prepayment rates (1)
 
11.3
%
 
46.1
%
 
32.2
%
 
11.3
%
 
51.0
%
 
31.7
%
Total market servicing rates (% per annum on outstanding principal balance) (2)
 
0.66
%
 
0.66
%
 
0.66
%
 
0.66
%
 
0.90
%
 
0.66
%
(1)  
Expressed as a percentage of the original principal balance of the loan.
(2)  
Includes collection fees estimated to be paid to a hypothetical third-party servicer.

Significant Recurring Level 3 Fair Value Input Sensitivity

The Company’s selection of the most representative market servicing rates for servicing assets and servicing liabilities is inherently judgmental. The Company reviews third-party servicing rates for its loans, loans in similar credit sectors, and market servicing benchmarking analyses provided by third-party valuation firms, when available. The table below shows the impact on the estimated fair value of servicing assets and liabilities, calculated using different market servicing rate assumptions as of September 30, 2018 and December 31, 2017:
 
September 30, 2018
 
December 31, 2017
 
Servicing Assets
 
Servicing Liabilities
 
Servicing Assets
 
Servicing Liabilities
Weighted-average market servicing rate assumptions
0.66
%
 
0.66
%
 
0.66
%
 
0.66
%
Change in fair value from:
 
 
 
 
 
 
 
Servicing rate increase by 0.10%
$
(10,511
)
 
$
65

 
$
(7,749
)
 
$
233

Servicing rate decrease by 0.10%
$
10,519

 
$
(57
)
 
$
7,760

 
$
(222
)


Fair Value Reconciliation

The following tables present additional information about Level 3 servicing assets and servicing liabilities measured at fair value on a recurring basis for the third quarters and first nine months of 2018 and 2017:
 
Three Months Ended September 30, 2018
 
Three Months Ended September 30, 2017
 
Servicing Assets
 
Servicing Liabilities
 
Servicing Assets
 
Servicing Liabilities
Fair value at beginning of period
$
50,984

 
$
276

 
$
25,901

 
$
1,711

Issuances (1)
16,308

 

 
10,563

 
19

Change in fair value, included in investor fees
(9,194
)
 
(120
)
 
(6,961
)
 
(499
)
Other net changes included in deferred revenue
2,062

 

 
118

 

Fair value at end of period
$
60,160

 
$
156

 
$
29,621

 
$
1,231

 
Nine Months Ended 
 September 30, 2018
 
Nine Months Ended 
 September 30, 2017
 
Servicing Assets
 
Servicing Liabilities
 
Servicing Assets
 
Servicing Liabilities
Fair value at beginning of period
$
33,676

 
$
833

 
$
21,398

 
$
2,846

Issuances (1)
44,476

 

 
24,460

 
332

Change in fair value, included in investor fees
(22,253
)
 
(677
)
 
(16,083
)
 
(1,947
)
Other net changes included in deferred revenue
4,261

 

 
(154
)
 

Fair value at end of period
$
60,160

 
$
156

 
$
29,621

 
$
1,231

(1) 
Represents the gains or losses on sales of the related loans.

Loans Held for Investment, Loans Held for Sale, Notes, Certificates and Secured Borrowings  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]  
Quantitative Information about Significant Unobservable Inputs Used for Fair Value Measurements
The following tables present quantitative information about the significant unobservable inputs used for the Company’s Level 3 fair value measurements for loans held for investment, notes, certificates and secured
borrowings at September 30, 2018 and December 31, 2017:
 
 
 
 
Loans Held for Investment, Notes, Certificates and Secured Borrowings
 
 
 
 
 
 
 
September 30, 2018
 
December 31, 2017
 
 
 
 
 
 
 
Minimum
 
Maximum
 
Weighted
Average
 
Minimum
 
Maximum
 
Weighted
Average
Discount rates
 
3.3
%
 
17.2
%
 
9.2
%
 
2.9
%
 
17.2
%
 
8.4
%
Net cumulative expected loss rates (1)
 
0.4
%
 
42.1
%
 
12.8
%
 
0.4
%
 
41.8
%
 
13.7
%
Cumulative expected prepayment rates (1)
 
21.3
%
 
46.1
%
 
31.0
%
 
13.5
%
 
51.0
%
 
31.3
%
(1)  
Expressed as a percentage of the original principal balance of the loan, note or certificate.

Fair Value Assets And Liabilities Measured On Recurring Basis Unobservable Input Reconciliation Table
The following tables present additional information about Level 3 loans held for investment, loans held for sale, notes, certificates and secured borrowings measured at fair value on a recurring basis for the third quarters and first nine months of 2018 and 2017:
 
 
Loans Held for Investment
 
Loans Held for Sale
 
Notes, Certificates and Secured Borrowings
 
 
Outstanding Principal Balance
 
Valuation Adjustment
 
Fair Value
 
Outstanding Principal Balance
 
Valuation Adjustment
 
Fair Value
 
Outstanding Principal Balance
 
Valuation Adjustment
 
Fair Value
 
Balance at
June 30, 2018
$
2,538,256

 
$
(179,627
)
 
$
2,358,629

 
$

 
$

 
$

 
$
2,553,926

 
$
(176,846
)
 
$
2,377,080

 
Purchases
236,354

 
8

 
236,362

 
680,191

 

 
680,191

 

 

 

 
Issuances

 

 

 

 

 

 
236,463

 

 
236,463

 
Sales

 

 

 
(680,191
)
 
(981
)
 
(681,172
)
 

 

 

 
Principal payments and retirements
(419,933
)
 

 
(419,933
)
 

 

 

 
(419,898
)
 
7

 
(419,891
)
 
Charge-offs, net of recoveries
(69,833
)
 
53,054

 
(16,779
)
 

 

 

 
(69,832
)
 
53,054

 
(16,778
)
 
Change in fair value recorded in earnings

 
(24,450
)
 
(24,450
)
 

 
981

 
981

 

 
(24,558
)
 
(24,558
)
 
Balance at September 30, 2018
$
2,284,844

 
$
(151,015
)
 
$
2,133,829

 
$

 
$

 
$

 
$
2,300,659

 
$
(148,343
)
 
$
2,152,316

 
 
 
 
 
 
Loans Held for Investment
 
Loans Held for Sale
 
Notes and Certificates
 
 
Outstanding Principal Balance
 
Valuation Adjustment
 
Fair Value
 
Outstanding Principal Balance
 
Valuation Adjustment
 
Fair Value
 
Outstanding Principal Balance
 
Valuation Adjustment
 
Fair Value
 
Balance at
June 30, 2017
$
4,021,616

 
$
(243,135
)
 
$
3,778,481

 
$

 
$

 
$

 
$
4,048,717

 
$
(243,135
)
 
$
3,805,582

 
Purchases
391,806

 
1

 
391,807

 
1,358,046

 
(2,134
)
 
1,355,912

 

 

 

 
Transfers (to) from loans held for investment (from) to loans held for sale
(97,449
)
 

 
(97,449
)
 
97,449

 

 
97,449

 

 

 

 
Issuances

 

 

 

 

 

 
394,013

 

 
394,013

 
Sales

 

 

 
(1,358,046
)
 
2,134

 
(1,355,912
)
 

 

 

 
Principal payments and retirements
(594,737
)
 

 
(594,737
)
 
(557
)
 

 
(557
)
 
(602,051
)
 
2

 
(602,049
)
 
Charge-offs and recoveries
(115,066
)
 
103,007

 
(12,059
)
 

 

 

 
(115,064
)
 
103,007

 
(12,057
)
 
Change in fair value recorded in earnings

 
(64,553
)
 
(64,553
)
 

 
(5,358
)
 
(5,358
)
 

 
(69,911
)
 
(69,911
)
 
Balance at September 30, 2017
$
3,606,170

 
$
(204,680
)
 
$
3,401,490

 
$
96,892

 
$
(5,358
)
 
$
91,534

 
$
3,725,615

 
$
(210,037
)
 
$
3,515,578

 
 
Loans Held for Investment
 
Loans Held for Sale
 
Notes, Certificates and Secured Borrowings
 
 
Outstanding Principal Balance
 
Valuation Adjustment
 
Fair Value
 
Outstanding Principal Balance
 
Valuation Adjustment
 
Fair Value
 
Outstanding Principal Balance
 
Valuation Adjustment
 
Fair Value
 
Balance at
December 31, 2017
$
3,141,391

 
$
(209,066
)
 
$
2,932,325

 
$

 
$

 
$

 
$
3,161,080

 
$
(206,312
)
 
$
2,954,768

 
Purchases
774,918

 
17

 
774,935

 
2,624,026

 
(3,318
)
 
2,620,708

 

 

 

 
Transfers (to) from loans held for investment (from) to loans held for sale
(1,181
)
 
(22,152
)
 
(23,333
)
 
1,181

 
22,152

 
23,333

 

 

 

 
Issuances

 

 

 

 

 

 
775,441

 

 
775,441

 
Sales

 

 

 
(2,625,207
)
 
627

 
(2,624,580
)
 

 

 

 
Principal payments and retirements
(1,373,600
)
 

 
(1,373,600
)
 

 

 

 
(1,379,179
)
 
101

 
(1,379,078
)
 
Charge-offs, net of recoveries
(256,684
)
 
207,825

 
(48,859
)
 

 

 

 
(256,683
)
 
207,825

 
(48,858
)
 
Change in fair value recorded in earnings

 
(127,639
)
 
(127,639
)
 

 
(19,461
)
 
(19,461
)
 

 
(149,957
)
 
(149,957
)
 
Balance at September 30, 2018
$
2,284,844

 
$
(151,015
)
 
$
2,133,829

 
$

 
$

 
$

 
$
2,300,659

 
$
(148,343
)
 
$
2,152,316

 
 
 
 
 
 
Loans Held for Investment
 
Loans Held for Sale
 
Notes and Certificates
 
 
Outstanding Principal Balance
 
Valuation Adjustment
 
Fair Value
 
Outstanding Principal Balance
 
Valuation Adjustment
 
Fair Value
 
Outstanding Principal Balance
 
Valuation Adjustment
 
Fair Value
 
Balance at
December 31, 2016
$
4,547,138

 
$
(252,017
)
 
$
4,295,121

 
$

 
$

 
$

 
$
4,572,912

 
$
(252,017
)
 
$
4,320,895

 
Purchases
1,387,671

 
4

 
1,387,675

 
4,072,848

 
4,290

 
4,077,138

 

 

 

 
Transfers (to) from loans held for investment (from) to loans held for sale
(97,449
)
 

 
(97,449
)
 
97,449

 

 
97,449

 

 

 

 
Issuances

 

 

 

 

 

 
1,389,999

 

 
1,389,999

 
Sales

 

 

 
(4,072,848
)
 
(4,290
)
 
(4,077,138
)
 

 

 

 
Principal payments and retirements
(1,856,938
)
 

 
(1,856,938
)
 
(557
)
 

 
(557
)
 
(1,863,045
)
 
4

 
(1,863,041
)
 
Charge-offs, net of recoveries
(374,252
)
 
339,700

 
(34,552
)
 

 

 

 
(374,251
)
 
339,701

 
(34,550
)
 
Change in fair value recorded in earnings

 
(292,367
)
 
(292,367
)
 

 
(5,358
)
 
(5,358
)
 

 
(297,725
)
 
(297,725
)
 
Balance at September 30, 2017
$
3,606,170

 
$
(204,680
)
 
$
3,401,490

 
$
96,892

 
$
(5,358
)
 
$
91,534

 
$
3,725,615

 
$
(210,037
)
 
$
3,515,578

Loan Trailing Fee Liability  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]  
Quantitative Information about Significant Unobservable Inputs Used for Fair Value Measurements
The following tables present quantitative information about the significant unobservable inputs used for the Company’s Level 3 fair value measurements for loan trailing fee liability at September 30, 2018 and December 31, 2017:
 
 
 
 
Loan Trailing Fee Liability
 
 
 
 
 
 
 
September 30, 2018
 
December 31, 2017
 
 
 
 
 
 
 
Minimum
 
Maximum
 
Weighted
Average
 
Minimum
 
Maximum
 
Weighted
Average
Discount rates
 
4.0
%
 
15.6
%
 
9.6
%
 
1.9
%
 
17.1
%
 
8.9
%
Net cumulative expected loss rates (1)
 
1.0
%
 
42.1
%
 
13.3
%
 
0.8
%
 
41.8
%
 
13.2
%
Cumulative expected prepayment rates (1)
 
11.3
%
 
46.1
%
 
32.3
%
 
11.3
%
 
51.0
%
 
31.4
%
(1)  
Expressed as a percentage of the original principal balance of the loan.