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 and stock-based compensation. Three Months Ended September 30, 2019 Structured Agency Other / Business Business Eliminations (1) Consolidated Interest income $ 73,829 $ 6,680 $ — $ 80,509 Interest expense 43,209 4,855 — 48,064 Net interest income 30,620 1,825 — 32,445 Other revenue: Gain on sales, including fee-based services, net — 21,298 — 21,298 Mortgage servicing rights — 29,911 — 29,911 Servicing revenue — 25,916 — 25,916 Amortization of MSRs — (12,126) — (12,126) Property operating income 2,237 — — 2,237 Other income, net 17 (4,695) — (4,678) Total other revenue 2,254 60,304 — 62,558 Other expenses: Employee compensation and benefits 7,769 25,092 — 32,861 Selling and administrative 5,352 5,530 — 10,882 Property operating expenses 2,563 — — 2,563 Depreciation and amortization 503 1,338 — 1,841 Provision for loss sharing (net of recoveries) — 735 — 735 Total other expenses 16,187 32,695 — 48,882 Income before income from equity affiliates and income taxes 16,687 29,434 — 46,121 Income from equity affiliates 3,718 — — 3,718 Provision for income taxes — (6,623) — (6,623) Net income 20,405 22,811 — 43,216 Preferred stock dividends 1,888 — — 1,888 Net income attributable to noncontrolling interest — — 7,363 7,363 Net income attributable to common stockholders $ 18,517 $ 22,811 $ (7,363) $ 33,965 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 Nine Months Ended September 30, 2019 Structured Agency Other / Business Business Eliminations (1) Consolidated Interest income $ 215,782 $ 18,175 $ — $ 233,957 Interest expense 126,182 12,031 — 138,213 Net interest income 89,600 6,144 — 95,744 Other revenue: Gain on sales, including fee-based services, net — 51,897 — 51,897 Mortgage servicing rights — 62,852 — 62,852 Servicing revenue — 76,685 — 76,685 Amortization of MSRs — (36,731) — (36,731) Property operating income 8,187 — — 8,187 Other income, net 646 (6,058) — (5,412) Total other revenue 8,833 148,645 — 157,478 Other expenses: Employee compensation and benefits 23,048 70,599 — 93,647 Selling and administrative 15,101 16,021 — 31,122 Property operating expenses 7,649 — — 7,649 Depreciation and amortization 1,524 4,139 — 5,663 Impairment loss on real estate owned 1,000 — — 1,000 Provision for loss sharing (net of recoveries) — 1,557 — 1,557 Total other expenses 48,322 92,316 — 140,638 Income before extinguishment of debt, income from equity affiliates and income taxes 50,111 62,473 — 112,584 Loss on extinguishment of debt (128) — — (128) Income from equity affiliates 9,133 — — 9,133 Provision for income taxes — (10,963) — (10,963) Net income 59,116 51,510 — 110,626 Preferred stock dividends 5,665 — — 5,665 Net income attributable to noncontrolling interest — — 19,429 19,429 Net income attributable to common stockholders $ 53,451 $ 51,510 $ (19,429) $ 85,532 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 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 (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, 2019 Structured Business Agency Business Consolidated Assets: Cash and cash equivalents $ 102,734 $ 32,551 $ 135,285 Restricted cash 188,572 1,474 190,046 Loans and investments, net 3,874,069 — 3,874,069 Loans held-for-sale, net — 537,826 537,826 Capitalized mortgage servicing rights, net — 283,688 283,688 Securities held to maturity 20,000 75,181 95,181 Investments in equity affiliates 36,698 — 36,698 Goodwill and other intangible assets 12,500 99,526 112,026 Other assets 103,541 27,274 130,815 Total assets $ 4,338,114 $ 1,057,520 $ 5,395,634 Liabilities: Debt obligations $ 3,477,005 $ 461,248 $ 3,938,253 Allowance for loss-sharing obligations — 35,525 35,525 Other liabilities 166,780 56,680 223,460 Total liabilities $ 3,643,785 $ 553,453 $ 4,197,238 December 31, 2018 Assets: Cash and cash equivalents $ 89,457 $ 70,606 $ 160,063 Restricted cash 180,606 — 180,606 Loans and investments, net 3,200,145 — 3,200,145 Loans held-for-sale, net — 481,664 481,664 Capitalized mortgage servicing rights, net — 273,770 273,770 Securities held-to-maturity, net — 76,363 76,363 Investments in equity affiliates 21,580 — 21,580 Goodwill and other intangible assets 12,500 103,665 116,165 Other assets 81,494 20,325 101,819 Total assets $ 3,585,782 $ 1,026,393 $ 4,612,175 Liabilities: Debt obligations $ 2,842,688 $ 472,181 $ 3,314,869 Allowance for loss-sharing obligations — 34,298 34,298 Other liabilities 159,413 38,029 197,442 Total liabilities $ 3,002,101 $ 544,508 $ 3,546,609 Three Months Ended September 30, Nine Months Ended September 30, 2019 2018 2019 2018 Origination Data: Structured Business New loan originations $ 541,474 $ 287,480 $ 1,971,872 $ 1,208,550 Loan payoffs / paydowns 456,847 255,575 1,239,449 684,216 Agency Business Origination Volumes by Investor: Fannie Mae $ 1,097,095 $ 995,662 $ 2,581,958 $ 2,264,870 Freddie Mac 203,981 317,516 631,324 1,060,456 FHA — 77,236 44,668 137,973 CMBS/Conduit 34,000 20,650 211,325 36,883 Private Label 80,740 — 80,740 — Total $ 1,415,816 $ 1,411,064 $ 3,550,015 $ 3,500,182 Total loan commitment volume $ 1,477,436 $ 1,376,376 $ 3,626,528 $ 3,499,569 Loan Sales Data: Agency Business Fannie Mae $ 1,141,780 $ 867,601 $ 2,556,781 $ 2,175,846 Freddie Mac 262,735 286,423 663,053 974,551 FHA 49,915 15,330 82,085 83,443 CMBS/Conduit 34,000 20,650 211,324 36,883 Total $ 1,488,430 $ 1,190,004 $ 3,513,243 $ 3,270,723 Sales margin (fee-based services as a % of loan sales) 1.43 % 1.47 % % 1.57 % MSR rate (MSR income as a % of loan commitments) % 1.83 % % 1.79 % September 30, 2019 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 $ 14,616,816 49.2 8.1 Freddie Mac 4,664,750 30.0 11.0 FHA 684,316 15.4 19.2 Total $ 19,965,882 43.5 9.2 December 31, 2018 Fannie Mae $ 13,562,667 51.3 7.4 Freddie Mac 4,394,287 30.8 10.8 FHA 644,687 15.5 19.6 Total $ 18,601,641 45.2 8.6 |