XML 31 R20.htm IDEA: XBRL DOCUMENT v3.20.2
Fair Value Measurements
6 Months Ended
Jun. 30, 2020
Fair Value Disclosures [Abstract]  
Fair Value Measurements

Note 14 — Fair Value Measurements

(a)

Fair Value Determination

ASC Topic 820, “Fair Value Measurement,” defines fair value, establishes a framework for measuring fair value including a three-level valuation hierarchy, and requires disclosures about fair value measurements. Fair value is defined as the exchange price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date reflecting assumptions that a market participant would use when pricing an asset or liability. The hierarchy uses three levels of inputs to measure the fair value of assets and liabilities as follows:

 

Level 1 - Valuation is based on quoted prices for identical instruments traded in active markets.

 

Level 2 - Valuation is based on quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in markets that are not active; and model-derived valuations whose inputs are observable and can be corroborated by market data.

 

Level 3 - Valuation is based on significant unobservable inputs for determining the fair value of assets or liabilities. These significant unobservable inputs reflect assumptions that market participants may use in pricing the assets or liabilities.

Given the nature of some of the Company’s assets and liabilities, clearly determinable market-based valuation inputs are often not available; therefore, these assets and liabilities are valued using internal estimates. As subjectivity exists with respect to the valuation estimates used, the fair values disclosed may not equal prices that can ultimately be realized if the assets are sold or the liabilities are settled with third parties.

Below is a description of the valuation methods for the assets and liabilities recorded at fair value on either a recurring or nonrecurring basis and for estimating fair value of financial instruments not recorded at fair value for disclosure purposes. While management believes the valuation methods are appropriate and consistent with other market participants, the use of different methodologies or assumptions to determine the fair value of certain financial instruments could result in a different estimate of fair value at the measurement date.

(b)

Cash and Cash Equivalents and Restricted Cash

Cash and restricted cash are recorded at historical cost. The carrying amount is a reasonable estimate of fair value as these instruments have short-term maturities and interest rates that approximate market, a Level 1 measurement.

(c)

Loans Held for Investment

Loans held for investment are recorded at their outstanding principal balance, net of purchase discounts, deferred loan origination fees/costs, and allowance for credit losses.

The Company determined the fair value estimate of loans held for investment using a cash flow model incorporating the latest securitization execution prices as a proxy, a Level 3 measurement. The significant unobservable inputs used in the fair value measurement of the Company’s mortgage loans held for investment are interest rates, prepayment speeds, loss severity, and default rates. Significant changes in any of those inputs could result in a significant change to the loans’ fair value measurement.

(d)

Collateral Dependent or Loans Individually Evaluated

Nonaccrual loans held for investment are evaluated individually and are recorded at fair value on a nonrecurring basis. To the extent a loan is collateral dependent, the Company determines the allowance for credit losses based on the estimated fair value of the underlying collateral. The fair value of each loan’s collateral is generally based on appraisals or broker price opinions obtained, less estimated costs to sell, a Level 3 measurement.

(e)

Loans Held for Sale

Loans held for sale are carried at the lower of cost or fair value, with fair value adjustments recorded on a nonrecurring basis. The Company uses a discounted cash flow model to estimate the fair value of loans held for sale, a Level 3 measurement.

(f)

Interest-Only Strips

The Company retains an interest-only strip on certain sales of held for sale loans. The interest-only strips are classified as trading securities under FASB ASC Topic 320, Investments-Debt Securities. The interest-only strips are measured based on their estimated fair values using a discounted cash flow model, a Level 3 measurement. Changes in fair value are reflected in income as they occur.

(g)

Loans Held for Investment, at Fair Value

The Company has elected to account for certain purchased distressed loans held for investment, at fair value (the FVO Loans) using FASB ASC Topic 825, Financial Instruments (ASC 825). The FVO loans are measured based on their estimated fair values. Management identified all of these loans to be accounted for at estimated fair value at the instrument level. Changes in fair value are reflected in income as they occur.

The Company uses a modified discounted cash flow model to estimate the fair value at instrument level, a Level 3 measurement. The significant unobservable inputs used in the fair value measurement of the Company’s mortgage loans held for investment, at fair value are discount rate, property values, prepayment speeds, loss severity, and default rates. Significant changes in any of those inputs in isolation could result in a significant change to the loans’ fair value measurement.

(h)

Real Estate Owned, Net (REO)

Real estate owned, net is initially recorded at the property’s estimated fair value, based on appraisals or broker price opinions obtained, less estimated costs to sell, at the acquisition date, a Level 3 measurement. From time to time, nonrecurring fair value adjustments are made to real estate owned, net based on the current updated appraised value of the property, or management’s judgment and estimation of value based on recent market trends or negotiated sales prices with potential buyers.

(i)

Secured Financing, Net (Corporate Debt)

The Company determined the fair values estimate of the secured financing using the estimated cash flows discounted at an appropriate market rate, a Level 3 measurement.

(j)

Warehouse Repurchase Facilities, Net

Warehouse repurchase facilities are recorded at historical cost. The carrying amount is a reasonable estimate of fair value as these instruments have short-term maturities of one-year or less and interest rates that approximate market plus a spread, a Level 2 measurement.

(k)

Securitizations, Net

The fair value estimate of securities issued is determined by using estimated cash flows discounted at an appropriate market rate, a Level 3 measurement.

(l)

Accrued Interest Receivable and Accrued Interest Payable

The carrying amounts of accrued interest receivable and accrued interest payable approximate fair value due to the short-term nature of these instruments, a Level 1 measurement.

The Company does not have any off-balance sheet financial instruments.

(m)

Fair Value Disclosures

The following tables present information on assets measured and recorded at fair value as of June 30, 2020 and December 31, 2019, by level, in the fair value hierarchy (in thousands):

 

 

 

Fair value measurements using

 

 

Total at

 

June 30, 2020

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

fair value

 

Recurring fair value measurements:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for investment, at fair value

 

$

 

 

$

 

 

$

2,956

 

 

$

2,956

 

Interest-only strips

 

 

 

 

 

 

 

 

845

 

 

 

845

 

Total recurring fair value measurements

 

 

 

 

 

 

 

 

3,801

 

 

 

3,801

 

Nonrecurring fair value measurements:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale, net

 

 

 

 

 

 

 

 

212,344

 

 

 

212,344

 

Real estate owned, net

 

 

 

 

 

 

 

 

15,648

 

 

 

15,648

 

Individually evaluated loans requiring specific allowance, net

 

 

 

 

 

 

 

 

269,499

 

 

 

269,499

 

Total nonrecurring fair value measurements

 

 

 

 

 

 

 

 

497,491

 

 

 

497,491

 

Total assets

 

$

 

 

$

 

 

$

501,292

 

 

$

501,292

 

 

 

 

 

Fair value measurements using

 

 

Total at

 

December 31, 2019

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

fair value

 

Recurring fair value measurements:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for investment, at fair value

 

$

 

 

$

 

 

$

2,960

 

 

$

2,960

 

Interest-only strips

 

 

 

 

 

 

 

 

894

 

 

 

894

 

Total recurring fair value measurements

 

 

 

 

 

 

 

 

3,854

 

 

 

3,854

 

Nonrecurring fair value measurements:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale, net

 

 

 

 

 

 

 

 

214,467

 

 

 

214,467

 

Real estate owned, net

 

 

 

 

 

 

 

 

13,068

 

 

 

13,068

 

Impaired loans requiring specific allowance, net

 

 

 

 

 

 

 

 

11,373

 

 

 

11,373

 

Total nonrecurring fair value measurements

 

 

 

 

 

 

 

 

238,908

 

 

 

238,908

 

Total assets

 

$

 

 

$

 

 

$

242,762

 

 

$

242,762

 

 

The following table presents gains and losses recognized on assets measured on a nonrecurring basis for the three and six months ended June 30, 2020 and 2019 (in thousands):

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

Gain (loss) on assets measured on a nonrecurring basis

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Loans held for sale, net

 

$

(921

)

 

$

(20

)

 

$

(961

)

 

$

69

 

Real estate held for sale, net

 

 

(648

)

 

 

(363

)

 

 

(1,216

)

 

 

(377

)

Individually evaluated loans requiring specific allowance, net

 

 

(431

)

 

 

(66

)

 

 

(360

)

 

 

(167

)

Total net loss

 

$

(2,000

)

 

$

(449

)

 

$

(2,537

)

 

$

(475

)

 

The following tables present the primary valuation techniques and unobservable inputs related to Level 3 assets as of June 30, 2020 and December 31, 2019 (dollars in thousands):

 

 

 

June 30, 2020

 

Asset category

 

Fair value

 

 

Primary

valuation

technique

 

Unobservable

input

 

Range

 

 

Weighted

average

 

Individually evaluated

   loans requiring allowance, net

 

$

269,499

 

 

Market comparables

 

Selling costs

 

8.0%

 

 

8.0%

 

Real estate owned, net

 

 

15,648

 

 

Market comparables

 

Selling costs

 

8.0%

 

 

8.0%

 

Loans held for investment,

   at fair value

 

 

2,956

 

 

Discounted cash flow

 

Discount rate

 

10.5%

 

 

10.5%

 

 

 

 

 

 

 

 

 

Collateral value (% of UPB)

 

8.0% to 97.0%

 

 

88.0%

 

 

 

 

 

 

 

 

 

Timing of resolution/payoff (months)

 

5 to 212

 

 

 

60.0

 

 

 

 

 

 

 

 

 

Prepayment rate

 

15.0%

 

 

15.0%

 

 

 

 

 

 

 

 

 

Default rate

 

1.0%

 

 

1.0%

 

 

 

 

 

 

 

 

 

Loss severity rate

 

10.0%

 

 

10.0%

 

Loans held for sale

 

 

212,344

 

 

Discounted cash flow

 

Discount rate

 

12.0% to 15.0%

 

 

14.5%

 

 

 

 

 

 

 

 

 

Timing of resolution/payoff (months)

 

0 to 13

 

 

 

7.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-only strips

 

 

845

 

 

Discounted cash flow

 

Discount rate

 

15.0%

 

 

15.0%

 

 

 

 

 

 

 

 

 

Timing of resolution/payoff (months)

 

0 to 13.0

 

 

 

2.4

 

 

 

 

 

December 31, 2019

 

Asset category

 

Fair value

 

 

Primary

valuation

technique

 

Unobservable

input

 

Range

 

 

Weighted

average

 

Collateral dependent

   impaired loans requiring

   specific allowance, net

 

$

11,373

 

 

Market comparables

 

Selling costs

 

8.0%

 

 

8.0%

 

Real estate owned, net

 

 

13,068

 

 

Market comparables

 

Selling costs

 

8.0%

 

 

8.0%

 

Loans held for investment,

   at fair value

 

 

2,960

 

 

Discounted cash flow

 

Discount rate

 

10.5%

 

 

10.5%

 

 

 

 

 

 

 

 

 

Collateral value (% of UPB)

 

18.0% to 94.0%

 

 

87.0%

 

 

 

 

 

 

 

 

 

Timing of resolution/payoff (months)

 

5 to 218

 

 

 

65.0

 

 

 

 

 

 

 

 

 

Prepayment rate

 

15.0%

 

 

15.0%

 

 

 

 

 

 

 

 

 

Default rate

 

1.0%

 

 

1.0%

 

 

 

 

 

 

 

 

 

Loss severity rate

 

10.0%

 

 

10.0%

 

Loans held for sale

 

 

214,467

 

 

Discounted cash flow

 

Discount rate

 

12.0% to 15.0%

 

 

14.7%

 

 

 

 

 

 

 

 

 

Timing of resolution/payoff (months)

 

0 to 12

 

 

 

7.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-only strips

 

 

894

 

 

Discounted cash flow

 

Discount rate

 

15.0%

 

 

15.0%

 

 

 

 

 

 

 

 

 

Timing of resolution/payoff (months)

 

0 to 7.0

 

 

 

2.1

 

 

The following is a rollforward of loans that are measured at estimated fair value on a recurring basis for the periods indicated (in thousands):

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Beginning balance

 

$

2,987

 

 

$

2,971

 

 

$

2,960

 

 

$

3,463

 

Loans liquidated

 

 

 

 

 

45

 

 

 

 

 

 

(421

)

Principal paydowns

 

 

(18

)

 

 

(17

)

 

 

(36

)

 

 

(34

)

Total unrealized gain (loss) included in net income

 

 

(13

)

 

 

(25

)

 

 

32

 

 

 

(34

)

Ending balance

 

$

2,956

 

 

$

2,974

 

 

$

2,956

 

 

$

2,974

 

 

The following is a rollforward of interest-only strips that are measured at estimated fair value on a recurring basis for the periods indicated (in thousands):

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Beginning balance

 

$

1,534

 

 

$

1,609

 

 

$

894

 

 

$

812

 

Interest-only strip additions

 

 

 

 

 

330

 

 

 

1,820

 

 

 

1,634

 

Interest-only strip write-offs

 

 

(689

)

 

 

(661

)

 

 

(1,869

)

 

 

(1,131

)

Total unrealized loss included in net income

 

 

 

 

 

(85

)

 

 

 

 

 

(122

)

Ending balance

 

$

845

 

 

$

1,193

 

 

$

845

 

 

$

1,193

 

 

The Company estimates the fair value of certain financial instruments on a quarterly basis. These instruments are recorded at fair value through the use of a valuation allowance only if they are individually evaluated. As described above, these adjustments to fair value usually result from the application of lower of cost or fair value accounting or write-downs of individual assets. As of June 30, 2020 and December 31, 2019, the only financial assets measured at fair value were certain individually evaluated loans held for investment, loans held for sale, interest-only strips, REO and FVO loans, which were measured using unobservable inputs, including appraisals and broker price opinions on the values of the underlying collateral. Individually evaluated loans requiring an allowance were carried at approximately $9.6 million and $11.4 million as of June 30, 2020 and December 31, 2019, net of specific allowance for credit losses of approximately $1.3 million and $0.9 million, respectively.

A financial instrument is cash, evidence of an ownership interest in an entity, or a contract that creates a contractual obligation or right to deliver or receive cash or another financial instrument from a second entity on potentially favorable terms. The methods and assumptions used in estimating the fair values of the Company’s financial instruments are described above.

The following tables present carrying amounts and estimated fair values of certain financial instruments as of the dates indicated (in thousands):

 

 

 

June 30, 2020

 

 

 

Carrying

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Estimated

 

Asset category

 

Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Fair Value

 

Assets:

 

 

 

Cash

 

$

9,803

 

 

$

9,803

 

 

$

 

 

$

 

 

$

9,803

 

Restricted cash

 

 

6,735

 

 

 

6,735

 

 

 

 

 

 

 

 

 

6,735

 

Loans held for sale, net

 

 

212,344

 

 

 

 

 

 

 

 

 

212,344

 

 

 

212,344

 

Loans held for investment, net

 

 

1,861,819

 

 

 

 

 

 

 

 

 

1,767,635

 

 

 

1,767,635

 

Loans held for investment, at fair value

 

 

2,956

 

 

 

 

 

 

 

 

 

2,956

 

 

 

2,956

 

Accrued interest receivables

 

 

17,793

 

 

 

17,793

 

 

 

 

 

 

 

 

 

17,793

 

Interest-only strips

 

 

845

 

 

 

 

 

 

 

 

 

845

 

 

 

845

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured financing, net

 

$

74,571

 

 

$

 

 

$

 

 

$

75,010

 

 

$

75,010

 

Warehouse repurchase facilities, net

 

 

160,796

 

 

 

 

 

 

160,796

 

 

 

 

 

 

160,796

 

Securitizations, net

 

 

1,599,719

 

 

 

 

 

 

 

 

 

1,617,114

 

 

 

1,617,114

 

Accrued interest payable

 

 

7,777

 

 

 

7,777

 

 

 

 

 

 

 

 

 

7,777

 

 

 

 

 

December 31, 2019

 

 

 

Carrying

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Estimated

 

Asset category

 

Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Fair Value

 

Assets:

 

 

 

Cash

 

$

21,465

 

 

$

21,465

 

 

$

 

 

$

 

 

$

21,465

 

Restricted cash

 

 

6,087

 

 

 

6,087

 

 

 

 

 

 

 

 

 

6,087

 

Loans held for sale, net

 

 

214,467

 

 

 

 

 

 

 

 

 

222,260

 

 

 

222,260

 

Loans held for investment, net

 

 

1,863,360

 

 

 

 

 

 

 

 

 

1,913,481

 

 

 

1,913,481

 

Loans held for investment, at fair value

 

 

2,960

 

 

 

 

 

 

 

 

 

2,960

 

 

 

2,960

 

Accrued interest receivable

 

 

13,295

 

 

 

13,295

 

 

 

 

 

 

 

 

 

13,295

 

Real estate owned, net

 

 

13,068

 

 

 

 

 

 

 

 

 

13,068

 

 

 

13,068

 

Interest-only strips

 

894

 

 

 

 

 

 

 

 

894

 

 

894

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured financing, net

 

$

145,599

 

 

$

 

 

$

 

 

$

153,000

 

 

$

153,000

 

Warehouse repurchase facilities, net

 

 

421,548

 

 

 

 

 

 

421,548

 

 

 

 

 

 

421,548

 

Securitizations, net

 

 

1,438,629

 

 

 

 

 

 

 

 

 

1,486,990

 

 

 

1,486,990

 

Accrued interest payable

 

 

7,190

 

 

 

7,190

 

 

 

 

 

 

 

 

 

7,190