Segment Information | Note 19 — Segment Information The summarized statements of income and balance sheet data, as well as certain other data, by segment are included in the following tables ($ in thousands). Specifically identifiable costs are recorded directly to each business segment. For items not specifically identifiable, costs have been allocated between the business segments using the most meaningful allocation methodologies, which was predominately direct labor costs (i.e., time spent working on each business segment). Such costs include, but are not limited to, compensation and employee related costs, selling and administrative expenses, management fees (through May 31, 2017 -- effective date of the full internalization of our management team and termination of the existing management agreement with ACM) and stock-based compensation. Three Months Ended June 30, 2018 Structured Agency Other / Business Business Eliminations (1) Consolidated Interest income $ 54,177 $ 5,118 $ — $ 59,295 Interest expense 34,612 3,272 — 37,884 Net interest income 19,565 1,846 — 21,411 Other revenue: Gain on sales, including fee-based services, net — 15,622 — 15,622 Mortgage servicing rights — 17,936 — 17,936 Servicing revenue — 22,808 — 22,808 Amortization of MSRs — (11,937) — (11,937) Property operating income 2,964 — — 2,964 Other income, net 117 (587) — (470) Total other revenue 3,081 43,842 — 46,923 Other expenses: Employee compensation and benefits 6,749 20,066 — 26,815 Selling and administrative 3,497 5,376 — 8,873 Property operating expenses 2,856 — — 2,856 Depreciation and amortization 444 1,401 — 1,845 Impairment loss on real estate owned 2,000 — — 2,000 Provision for loss sharing (net of recoveries) — 348 — 348 Provision for loan losses (net of recoveries) (2,127) — — (2,127) Total other expenses 13,419 27,191 — 40,610 Income before income from equity affiliates and income taxes 9,227 18,497 — 27,724 Income from equity affiliates 1,387 — — 1,387 Benefit from (provision for) income taxes 500 (4,999) — (4,499) Net income 11,114 13,498 — 24,612 Preferred stock dividends 1,888 — — 1,888 Net income attributable to noncontrolling interest — — 5,557 5,557 Net income attributable to common stockholders $ 9,226 $ 13,498 $ (5,557) $ 17,167 Three Months Ended June 30, 2017 Structured Agency Other / Business Business Eliminations (1) Consolidated Interest income $ 29,917 $ 4,551 $ — $ 34,468 Interest expense 16,712 2,737 962 20,411 Net interest income 13,205 1,814 (962) 14,057 Other revenue: Gain on sales, including fee-based services, net — 18,830 — 18,830 Mortgage servicing rights — 17,254 — 17,254 Servicing revenue — 18,437 — 18,437 Amortization of MSRs — (11,828) — (11,828) Property operating income 2,863 — — 2,863 Other income, net 731 (1,552) — (821) Total other revenue 3,594 41,141 — 44,735 Other expenses: Employee compensation and benefits 4,067 17,758 — 21,825 Selling and administrative 2,898 4,937 — 7,835 Property operating expenses 2,622 — — 2,622 Depreciation and amortization 415 1,401 — 1,816 Impairment loss on real estate owned 1,500 — 1,500 Provision for loss sharing (net of recoveries) — 532 — 532 Provision for loan losses (net of recoveries) (1,760) — — (1,760) Management fee - related party 1,284 1,389 — 2,673 Total other expenses 11,026 26,017 — 37,043 Income before loss from equity affiliates and income taxes 5,773 16,938 (962) 21,749 Loss from equity affiliates (3) — — (3) Provision for income taxes — (3,435) — (3,435) Net income 5,770 13,503 (962) 18,311 Preferred stock dividends 1,888 — — 1,888 Net income attributable to noncontrolling interest — — 4,494 4,494 Net income attributable to common stockholders $ 3,882 $ 13,503 $ (5,456) $ 11,929 Six Months Ended June 30, 2018 Structured Agency Other / Business Business Eliminations (1) Consolidated Interest income $ 101,413 $ 9,495 $ — $ 110,908 Interest expense 64,817 6,125 329 71,271 Net interest income 36,596 3,370 (329) 39,637 Other revenue: Gain on sales, including fee-based services, net — 33,815 — 33,815 Mortgage servicing rights — 37,571 — 37,571 Servicing revenue — 44,220 — 44,220 Amortization of MSRs — (23,802) — (23,802) Property operating income 5,874 — — 5,874 Other income, net 351 2,057 — 2,408 Total other revenue 6,225 93,861 — 100,086 Other expenses: Employee compensation and benefits 14,336 41,973 — 56,309 Selling and administrative 7,034 10,755 — 17,789 Property operating expenses 5,652 — — 5,652 Depreciation and amortization 890 2,801 — 3,691 Impairment loss on real estae owned 2,000 — — 2,000 Provision for loss sharing (net of recoveries) — 821 — 821 Provision for loan losses (net of recoveries) (1,802) — — (1,802) Total other expenses 28,110 56,350 — 84,460 Income before income from equity affiliates and income taxes 14,711 40,881 (329) 55,263 Income from equity affiliates 2,132 — — 2,132 Benefit from income taxes 500 3,785 — 4,285 Net income 17,343 44,666 (329) 61,680 Preferred stock dividends 3,777 — — 3,777 Net income attributable to noncontrolling interest — — 14,547 14,547 Net income attributable to common stockholders $ 13,566 $ 44,666 $ (14,876) $ 43,356 Six Months Ended June 30, 2017 Structured Agency Other / Business Business Eliminations (1) Consolidated Interest income $ 58,426 $ 9,567 $ — $ 67,993 Interest expense 31,953 5,971 1,924 39,848 Net interest income 26,473 3,596 (1,924) 28,145 Other revenue: Gain on sales, including fee-based services, net — 38,001 — 38,001 Mortgage servicing rights — 37,284 — 37,284 Servicing revenue — 35,119 — 35,119 Amortization of MSRs — (23,716) — (23,716) Property operating income 6,086 — — 6,086 Other income, net 842 (2,549) — (1,707) Total other revenue 6,928 84,139 — 91,067 Other expenses: Employee compensation and benefits 7,899 33,767 — 41,666 Selling and administrative 5,979 9,550 — 15,529 Property operating expenses 5,260 — — 5,260 Depreciation and amortization 912 2,801 — 3,713 Impairment loss on real estate owned 2,700 — — 2,700 Provision for loss sharing (net of recoveries) — 2,212 — 2,212 Provision for loan losses (net of recoveries) (2,456) — — (2,456) Management fee - related party 3,259 3,414 — 6,673 Total other expenses 23,553 51,744 — 75,297 Income before gain on extinguishment of debt, income from equity affiliates and income taxes 9,848 35,991 (1,924) 43,915 Gain on extinguishment of debt 7,116 — — 7,116 Income from equity affiliates 760 — — 760 Provision for income taxes — (9,536) — (9,536) Net income 17,724 26,455 (1,924) 42,255 Preferred stock dividends 3,777 — — 3,777 Net income attributable to noncontrolling interest — — 10,935 10,935 Net income attributable to common stockholders $ 13,947 $ 26,455 $ (12,859) $ 27,543 (1) Includes certain corporate expenses not allocated to the two reportable segments, such as financing costs associated with the Acquisition, as well as income allocated to the noncontrolling interest holders. June 30, 2018 Structured Business Agency Business Other / Eliminations Consolidated Assets: Cash and cash equivalents $ 78,997 $ 27,971 $ — $ 106,968 Restricted cash 172,954 732 — 173,686 Loans and investments, net 3,064,798 — — 3,064,798 Loans held-for-sale, net — 311,487 — 311,487 Capitalized mortgage servicing rights, net — 257,021 — 257,021 Securities held to maturity — 50,342 — 50,342 Investments in equity affiliates 24,144 — — 24,144 Goodwill and other intangible assets 12,500 106,465 — 118,965 Other assets 79,751 17,158 — 96,909 Total assets $ 3,433,144 $ 771,176 $ — $ 4,204,320 Liabilities: Debt obligations $ 2,759,445 $ 307,656 $ — $ 3,067,101 Allowance for loss-sharing obligations — 31,402 — 31,402 Other liabilities 135,944 26,361 — 162,305 Total liabilities $ 2,895,389 $ 365,419 $ — $ 3,260,808 December 31, 2017 Structured Business Agency Business Other / Eliminations Consolidated Assets: Cash and cash equivalents $ 37,056 $ 67,318 $ — $ 104,374 Restricted cash 139,398 — — 139,398 Loans and investments, net 2,579,127 — — 2,579,127 Loans held-for-sale, net — 297,443 — 297,443 Capitalized mortgage servicing rights, net — 252,608 — 252,608 Securities held-to-maturity, net — 27,837 — 27,837 Investments in equity affiliates 23,653 — — 23,653 Goodwill and other intangible assets 12,500 109,266 — 121,766 Other assets 66,227 13,512 — 79,739 Total assets $ 2,857,961 $ 767,984 $ — $ 3,625,945 Liabilities: Debt obligations $ 2,189,700 $ 291,536 $ 50,000 $ 2,531,236 Allowance for loss-sharing obligations — 30,511 — 30,511 Other liabilities 155,814 42,819 1,009 199,642 Total liabilities $ 2,345,514 $ 364,866 $ 51,009 $ 2,761,389 Three Months Ended June 30, Six Months Ended June 30, 2018 2017 2018 2017 Origination Data: Structured Business New loan originations $ 606,855 $ 437,915 $ 921,070 $ 583,933 Loan payoffs / paydowns 238,026 263,558 428,641 453,967 Agency Business Origination Volumes by Investor: Fannie Mae $ 606,287 $ 669,897 $ 1,269,208 $ 1,566,446 Freddie Mac 434,789 317,490 742,940 552,522 FHA — 32,878 60,738 170,814 CMBS/Conduit — — 16,233 21,370 Total $ 1,041,076 $ 1,020,265 $ 2,089,119 $ 2,311,152 Total loan commitment volume $ 1,079,478 $ 1,101,243 $ 2,123,193 $ 2,253,187 Loan Sales Data: Agency Business Fannie Mae $ 579,851 $ 830,515 $ 1,308,246 $ 1,903,861 Freddie Mac 409,612 309,508 688,128 519,747 FHA 28,820 64,330 68,113 124,225 CMBS/Conduit — — 16,233 21,370 Total $ 1,018,283 $ 1,204,353 $ 2,080,720 $ 2,569,203 Sales margin (fee-based services as a % of loan sales) 1.53 % 1.56 % 1.63 % 1.48 % MSR rate (MSR income as a % of loan commitments) 1.66 % 1.57 % 1.77 % 1.65 % June 30, 2018 Wtd. Avg. Servicing Wtd. Avg. Life of UPB of Servicing Fee Rate Servicing Portfolio Key Servicing Metrics for Agency Business: Portfolio (basis points) (in years) Fannie Mae $ 12,794,277 53.0 7.3 Freddie Mac 3,730,980 30.8 11.0 FHA 585,017 15.9 20.1 Total $ 17,110,274 46.9 8.6 December 31, 2017 Fannie Mae $ 12,502,699 53.6 6.9 Freddie Mac 3,166,134 29.5 10.5 FHA 537,482 16.5 19.6 Total $ 16,206,315 47.7 8.1 |