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 September 30, 2018 Structured Agency Other / Business Business Eliminations (1) Consolidated Interest income $ 61,232 $ 6,268 $ — $ 67,500 Interest expense 35,508 4,040 — 39,548 Net interest income 25,724 2,228 — 27,952 Other revenue: Gain on sales, including fee-based services, net — 17,451 — 17,451 Mortgage servicing rights — 25,216 — 25,216 Servicing revenue — 26,082 — 26,082 Amortization of MSRs — (11,838) — (11,838) Property operating income 2,651 — — 2,651 Other income, net 406 (4,388) — (3,982) Total other revenue 3,057 52,523 — 55,580 Other expenses: Employee compensation and benefits 6,683 21,092 — 27,775 Selling and administrative 4,465 5,529 — 9,994 Property operating expenses 2,437 — — 2,437 Depreciation and amortization 447 1,401 — 1,848 Provision for loss sharing (net of recoveries) — 2,019 — 2,019 Provision for loan losses (net of recoveries) 836 — — 836 Litigation settlement gain (10,170) — — (10,170) Total other expenses 4,698 30,041 — 34,739 Income before extinguishment of debt, loss from equity affiliates and income taxes 24,083 24,710 — 48,793 Loss on extinguishment of debt (4,960) — — (4,960) Loss from equity affiliates (1,028) — — (1,028) Provision for income taxes — (5,381) — (5,381) Net income 18,095 19,329 — 37,424 Preferred stock dividends 1,888 — — 1,888 Net income attributable to noncontrolling interest — — 7,799 7,799 Net income attributable to common stockholders $ 16,207 $ 19,329 $ (7,799) $ 27,737 Three Months Ended September 30, 2017 Structured Agency Other / Business Business Eliminations (1) Consolidated Interest income $ 37,259 $ 4,881 $ — $ 42,140 Interest expense 19,913 2,975 962 23,850 Net interest income 17,346 1,906 (962) 18,290 Other revenue: Gain on sales, including fee-based services, net — 17,126 — 17,126 Mortgage servicing rights — 18,897 — 18,897 Servicing revenue — 20,231 — 20,231 Amortization of MSRs — (11,711) — (11,711) Property operating income 2,668 — — 2,668 Other income, net 540 238 — 778 Total other revenue 3,208 44,781 — 47,989 Other expenses: Employee compensation and benefits 5,670 19,524 — 25,194 Selling and administrative 3,014 4,593 — 7,607 Property operating expenses 2,583 — — 2,583 Depreciation and amortization 429 1,400 — 1,829 Provision for loss sharing (net of recoveries) — (2,617) — (2,617) Provision for loan losses (net of recoveries) 2,000 — — 2,000 Total other expenses 13,696 22,900 — 36,596 Income before income from equity affiliates and income taxes 6,858 23,787 (962) 29,683 Income from equity affiliates 996 — — 996 Provision for income taxes — (6,708) — (6,708) Net income 7,854 17,079 (962) 23,971 Preferred stock dividends 1,888 — — 1,888 Net income attributable to noncontrolling interest — — 5,662 5,662 Net income attributable to common stockholders $ 5,966 $ 17,079 $ (6,624) $ 16,421 Nine Months Ended September 30, 2018 Structured Agency Other / Business Business Eliminations (1) Consolidated Interest income $ 162,645 $ 15,763 $ — $ 178,408 Interest expense 100,324 10,166 329 110,819 Net interest income 62,321 5,597 (329) 67,589 Other revenue: Gain on sales, including fee-based services, net — 51,266 — 51,266 Mortgage servicing rights — 62,787 — 62,787 Servicing revenue — 70,301 — 70,301 Amortization of MSRs — (35,639) — (35,639) Property operating income 8,525 — — 8,525 Other income, net 757 (2,331) — (1,574) Total other revenue 9,282 146,384 — 155,666 Other expenses: Employee compensation and benefits 21,019 63,065 — 84,084 Selling and administrative 11,500 16,283 — 27,783 Property operating expenses 8,089 — — 8,089 Depreciation and amortization 1,338 4,201 — 5,539 Impairment loss on real estate owned 2,000 — — 2,000 Provision for loss sharing (net of recoveries) — 2,840 — 2,840 Provision for loan losses (net of recoveries) (967) — — (967) Litigation settlement gain (10,170) — — (10,170) Total other expenses 32,809 86,389 — 119,198 Income before extinguishment of debt, income from equity affiliates and income taxes 38,794 65,592 (329) 104,057 Loss on extinguishment of debt (4,960) — — (4,960) Income from equity affiliates 1,104 — — 1,104 Benefit from (provision for) income taxes 500 (1,596) — (1,096) Net income 35,438 63,996 (329) 99,105 Preferred stock dividends 5,665 — — 5,665 Net income attributable to noncontrolling interest — — 22,347 22,347 Net income attributable to common stockholders $ 29,773 $ 63,996 $ (22,676) $ 71,093 Nine Months Ended September 30, 2017 Structured Agency Other / Business Business Eliminations (1) Consolidated Interest income $ 95,685 $ 14,448 $ — $ 110,133 Interest expense 51,866 8,946 2,886 63,698 Net interest income 43,819 5,502 (2,886) 46,435 Other revenue: Gain on sales, including fee-based services, net — 55,127 — 55,127 Mortgage servicing rights — 56,182 — 56,182 Servicing revenue — 55,350 — 55,350 Amortization of MSRs — (35,427) — (35,427) Property operating income 8,755 — — 8,755 Other income, net 1,381 (2,312) — (931) Total other revenue 10,136 128,920 — 139,056 Other expenses: Employee compensation and benefits 13,570 53,291 — 66,861 Selling and administrative 8,993 14,143 — 23,136 Property operating expenses 7,843 — — 7,843 Depreciation and amortization 1,341 4,201 — 5,542 Impairment loss on real estate owned 2,700 — — 2,700 Provision for loss sharing (net of recoveries) — (405) — (405) Provision for loan losses (net of recoveries) (457) — — (457) Management fee - related party 3,259 3,414 — 6,673 Total other expenses 37,249 74,644 — 111,893 Income before extinguishment of debt, income from equity affiliates and income taxes 16,706 59,778 (2,886) 73,598 Gain on extinguishment of debt 7,116 — — 7,116 Income from equity affiliates 1,756 — — 1,756 Provision for income taxes — (16,244) — (16,244) Net income 25,578 43,534 (2,886) 66,226 Preferred stock dividends 5,665 — — 5,665 Net income attributable to noncontrolling interest — — 16,597 16,597 Net income attributable to common stockholders $ 19,913 $ 43,534 $ (19,483) $ 43,964 (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. September 30, 2018 Structured Business Agency Business Other / Eliminations Consolidated Assets: Cash and cash equivalents $ 45,001 $ 47,597 $ — $ 92,598 Restricted cash 202,736 — — 202,736 Loans and investments, net 3,097,689 — — 3,097,689 Loans held-for-sale, net — 500,281 — 500,281 Capitalized mortgage servicing rights, net — 259,401 — 259,401 Securities held to maturity — 50,520 — 50,520 Investments in equity affiliates 22,101 — — 22,101 Goodwill and other intangible assets 12,500 105,065 — 117,565 Other assets 172,078 19,291 — 191,369 Total assets $ 3,552,105 $ 982,155 $ — $ 4,534,260 Liabilities: Debt obligations $ 2,863,266 $ 492,603 $ — $ 3,355,869 Allowance for loss-sharing obligations — 33,405 — 33,405 Other liabilities 140,662 37,852 — 178,514 Total liabilities $ 3,003,928 $ 563,860 $ — $ 3,567,788 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 September 30, Nine Months Ended September 30, 2018 2017 2018 2017 Origination Data: Structured Business New loan originations $ 287,480 $ 473,171 $ 1,208,550 $ 1,057,004 Loan payoffs / paydowns 255,575 270,010 684,216 723,977 Agency Business Origination Volumes by Investor: Fannie Mae $ 995,662 $ 650,374 $ 2,264,870 $ 2,216,820 Freddie Mac 317,516 328,075 1,060,456 880,597 FHA 77,236 18,273 137,973 189,087 CMBS/Conduit 20,650 — 36,883 21,370 Total $ 1,411,064 $ 996,722 $ 3,500,182 $ 3,307,874 Total loan commitment volume $ 1,376,376 $ 928,181 $ 3,499,569 $ 3,181,367 Loan Sales Data: Agency Business Fannie Mae $ 867,601 $ 665,960 $ 2,175,846 $ 2,569,821 Freddie Mac 286,423 342,630 974,551 862,376 FHA 15,330 43,483 83,443 167,709 CMBS/Conduit 20,650 — 36,883 21,370 Total $ 1,190,004 $ 1,052,073 $ 3,270,723 $ 3,621,276 Sales margin (fee-based services as a % of loan sales) 1.47 % 1.63 % 1.57 % 1.52 % MSR rate (MSR income as a % of loan commitments) 1.83 % 2.04 % 1.79 % 1.77 % September 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 $ 13,195,643 52.3 7.7 Freddie Mac 3,977,619 30.8 11.0 FHA 621,419 15.7 20.1 Total $ 17,794,681 46.2 8.8 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 |