Fair Value of Financial Instruments | Fair Value of Financial Instruments The Company has established and documented processes for determining fair values. Fair value is based upon quoted market prices, where available. If listed prices or quotes are not available, then fair value is based upon internally developed models that primarily use inputs that are market-based or independently-sourced market parameters, including interest rate yield curves. A financial instrument’s categorization within the valuation hierarchy is based upon the lowest level of input that is significant to the fair value measurement. The three levels of valuation hierarchy are defined as follows: Level 1 - inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets. Level 2 - inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument. Level 3 - inputs to the valuation methodology are unobservable and significant to the fair value measurement. The following describes the valuation methodologies used for the Company’s financial instruments measured at fair value, as well as the general classification of such instruments pursuant to the valuation hierarchy. a. Residential Loans Held in Consolidated SLST and Multi - Family Loans Held in the Consolidated K-Series –Residential loans held in Consolidated SLST and multi-family loans held in the Consolidated K-Series are carried at fair value and classified as Level 3 fair values. In accordance with the practical expedient in ASC 810, the Company determines the fair value of residential loans held in Consolidated SLST and multi-family loans held in the Consolidated K-Series based on the fair value of the CDOs issued by these securitizations and its investment in these securitizations (eliminated in consolidation in accordance with GAAP), as the fair value of these instruments is more observable. The investment securities that we own in these securitizations are generally illiquid and trade infrequently, as such they are classified as Level 3 in the fair value hierarchy. The fair valuation of these investment securities is determined based on an internal valuation model that considers expected cash flows from the underlying loans and yields required by market participants. The significant unobservable inputs used in the measurement of these investments are projected losses within the pool of loans and a discount rate. The discount rate used in determining fair value incorporates default rate, loss severity, prepayment rate and current market interest rates. Significant increases or decreases in these inputs would result in a significantly lower or higher fair value measurement. b. Residential Loans and Residential Loans Held in Securitization Trusts – The Company’s acquired residential loans are recorded at fair value and classified as Level 3 in the fair value hierarchy. The fair value for residential loans is determined using valuations obtained from a third party that specializes in providing valuations of residential loans. The valuation approach depends on whether the residential loan is considered performing, re-performing or non-performing at the date the valuation is performed. For performing and re-performing loans, estimates of fair value are derived using a discounted cash flow model, where estimates of cash flows are determined from scheduled payments for each loan, adjusted using forecast prepayment rates, default rates and rates for loss upon default. For non-performing loans, asset liquidation cash flows are derived based on the estimated time to liquidate the loan, expected liquidation costs and home price appreciation. Estimated cash flows for both performing and non-performing loans are discounted at yields considered appropriate to arrive at a reasonable exit price for the asset. Indications of loan value such as actual trades, bids, offers and generic market color may be used in determining the appropriate discount yield. c. Preferred Equity and Mezzanine Loan Investments – Fair value for preferred equity and mezzanine loan investments is determined by both market comparable pricing and discounted cash flows. The discounted cash flows are based on the underlying contractual cash flows and estimated changes in market yields. The fair value also reflects consideration of changes in credit risk since the origination or time of initial investment. This fair value measurement is generally based on unobservable inputs and, as such, is classified as Level 3 in the fair value hierarchy. d. Investment Securities Available for Sale – The Company determines the fair value of the investment securities available for sale in our portfolio by considering several observable market data points, including prices obtained from third-party pricing services or dealers who make markets in similar financial instruments, as well as dialogue with market participants. Third-party pricing services typically incorporate commonly used market pricing methods, trading activity observed in the marketplace and other data inputs. The methodology considers the characteristics of the particular security and its underlying collateral, which are observable inputs. These inputs include, but are not limited to, historical performance, coupon, periodic and life caps, collateral type, rate reset period, seasoning, prepayment speeds and credit enhancement levels. The Company’s investment securities available for sale are valued based upon readily observable market parameters and are classified as Level 2 fair values. e. Equity Investments – Fair value for equity investments is determined (i) by the valuation process for preferred equity and mezzanine loan investments as described in c. above or (ii) using the net asset value ("NAV") of the equity investment entity as a practical expedient. These fair value measurements are generally based on unobservable inputs and, as such, are classified as Level 3 in the fair value hierarchy. f. Derivative Instruments – The Company’s derivative instruments as of December 31, 2019 were classified as Level 2 fair values and were measured using valuations reported by the clearing house, CME Clearing, through which these instruments were cleared. The derivatives are presented net of variation margin payments pledged or received. g. Collateralized Debt Obligations – CDOs issued by Consolidated SLST and the Consolidated K-Series are classified as Level 3 fair values for which fair value is determined by considering several market data points, including prices obtained from third-party pricing services or dealers who make markets in similar financial instruments. The third-party pricing service or dealers incorporate common market pricing methods, including a spread measurement to the Treasury curve or interest rate swap curve as well as underlying characteristics of the particular security. They will also consider contractual cash payments and yields expected by market participants. Refer to a . above for a description of the fair valuation of CDOs issued by Consolidated SLST and the Consolidated K-Series that are eliminated in consolidation. Management reviews all prices used in determining fair value to ensure they represent current market conditions. This review includes surveying similar market transactions and comparisons to pricing models as well as offerings of like securities by dealers. Any changes to the valuation methodology are reviewed by management to ensure the changes are appropriate. As markets and products develop and the pricing for certain products becomes more transparent, the Company continues to refine its valuation methodologies. The methods described above may produce a fair value calculation that may not be indicative of net realizable value or reflective of future fair values. Furthermore, while the Company believes its 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 reporting date. The Company uses inputs that are current as of each reporting date, which may include periods of market dislocation, during which time price transparency may be reduced. This condition could cause the Company’s financial instruments to be reclassified from Level 2 to Level 3 in future periods. The following table presents the Company’s financial instruments measured at fair value on a recurring basis as of December 31, 2020 and 2019, respectively, on the Company’s consolidated balance sheets (dollar amounts in thousands): Measured at Fair Value on a Recurring Basis at December 31, 2020 December 31, 2019 Level 1 Level 2 Level 3 Total Level 1 Level 2 Level 3 Total Assets carried at fair value Residential loans: Residential loans $ — $ — $ 1,090,930 $ 1,090,930 $ — $ — $ 1,429,754 $ 1,429,754 Consolidated SLST — — 1,266,785 1,266,785 — — 1,328,886 1,328,886 Residential loans held in securitization trusts — — 691,451 691,451 — — — — Multi-family loans Preferred equity and mezzanine loan investments — — 163,593 163,593 — — — — Consolidated K-Series — — — — — — 17,816,746 17,816,746 Investment securities available for sale: Agency RMBS — 139,395 — 139,395 — 922,877 — 922,877 Agency CMBS — — — — — 50,958 — 50,958 Non-Agency RMBS — 355,666 — 355,666 — 715,314 — 715,314 CMBS — 186,440 — 186,440 — 267,777 — 267,777 ABS — 43,225 — 43,225 — 49,214 — 49,214 Equity investments — — 259,095 259,095 — — 83,882 83,882 Derivative assets: Interest rate swaps (1) — — — — — 15,878 — 15,878 Total $ — $ 724,726 $ 3,471,854 $ 4,196,580 $ — $ 2,022,018 $ 20,659,268 $ 22,681,286 Liabilities carried at fair value Collateralized debt obligations Consolidated K-Series $ — $ — $ — $ — $ — $ — $ 16,724,451 $ 16,724,451 Consolidated SLST — — 1,054,335 1,054,335 — — 1,052,829 1,052,829 Total $ — $ — $ 1,054,335 $ 1,054,335 $ — $ — $ 17,777,280 $ 17,777,280 (1) All of the Company’s interest rate swaps were cleared through a central clearing house. The Company exchanged variation margin for swaps based upon daily changes in fair value. Includes derivative liabilities of $29.0 million netted against a variation margin of $44.8 million at December 31, 2019. The following tables detail changes in valuation for the Level 3 assets for the years ended December 31, 2020, 2019, and 2018, respectively (dollar amounts in thousands): Level 3 Assets: Year Ended December 31, 2020 Residential loans Multi-family loans Residential loans Consolidated SLST Residential loans held in securitization trusts Preferred equity and mezzanine loan investments Consolidated K-Series Equity investments Total Balance at beginning of period $ 1,429,754 $ 1,328,886 $ — $ — $ 17,816,746 $ 83,882 $ 20,659,268 Total (losses) gains (realized/unrealized) Included in earnings (9,240) 27,898 31,402 20,454 41,795 26,670 138,979 Transfers in (1) 164,279 — 46,572 182,465 — 107,477 500,793 Transfers out (2) (3) (6,017) — (2,492) (8,719) (237,297) — (254,525) Transfer to securitization trust (4) (651,911) — 651,911 — — — — Contributions — — — 14,164 — 66,336 80,500 Paydowns/Distributions (308,600) (89,999) (35,942) (44,771) (239,796) (25,270) (744,378) Recovery of charge-off — — — — 35 — 35 Sales (3) (96,892) — — — (17,381,483) — (17,478,375) Purchases 569,557 — — — — — 569,557 Balance at the end of period $ 1,090,930 $ 1,266,785 $ 691,451 $ 163,593 $ — $ 259,095 $ 3,471,854 (1) As of January 1, 2020, the Company has elected to account for all residential loans, residential loans held in securitization trusts, equity investments and preferred equity and mezzanine loan investments using the fair value option ( see Note 2 ). (2) Transfers out of Level 3 assets include the transfer of residential loans to real estate owned and the consolidation of Campus Lodge into the Company's consolidated financial statements ( see Note 7 ). (3) During the year ended December 31, 2020, the Company sold first loss PO securities included in the Consolidated K-Series and, as a result, de-consolidated the multi-family loans held in the Consolidated K-Series and transferred its remaining securities owned in the Consolidated K-Series to investment securities available for sale ( see Notes 2 and 4 ). (4) During the year ended December 31, 2020, the Company completed two securitizations of certain performing, re-performing and non-performing residential loans ( see Note 7 ). Year Ended December 31, 2019 Residential loans Residential loans Consolidated SLST Consolidated K-Series CMBS held in re-securitization trusts Equity investments Total Balance at beginning of period $ 737,523 $ — $ 11,679,847 $ 52,700 $ 32,994 $ 12,503,064 Total gains/(losses) (realized/unrealized) Included in earnings 55,459 (445) 533,094 17,734 15,100 620,942 Included in other comprehensive income (loss) — — — (13,665) — (13,665) Transfers out (1) (913) — — — — (913) Contributions — — — — 50,000 50,000 Paydowns/Distributions (171,909) (3,729) (992,912) — (14,212) (1,182,762) Charge-off — — (3,257) — — (3,257) Sales (19,814) — — (56,769) — (76,583) Purchases (2) 829,408 1,333,060 6,599,974 — — 8,762,442 Balance at the end of period $ 1,429,754 $ 1,328,886 $ 17,816,746 $ — $ 83,882 $ 20,659,268 (1) Transfers out of Level 3 assets include the transfer of residential loans to real estate owned. (2) During the year ended December 31, 2019, the Company purchased first loss PO securities and certain IOs and senior or mezzanine CMBS securities issued from securitizations that it determined to consolidate and included in the Consolidated K-Series. Also during the year ended December 31, 2019, the Company purchased first loss subordinated securities, IOs and senior RMBS securities issued from a securitization that it determined to consolidate as Consolidated SLST. As a result, the Company consolidated assets of the respective securitizations ( see Notes 2, 3 and 4 ). Year Ended December 31, 2018 Residential loans Consolidated K-Series CMBS held in re-securitization trusts Equity investments Total Balance at beginning of period $ 87,153 $ 9,657,421 $ 47,922 $ 42,823 $ 9,835,319 Total gains/(losses) (realized/unrealized) Included in earnings 3,913 (134,298) 3,980 9,075 (117,330) Included in other comprehensive income (loss) — — 798 — 798 Transfers out (1) (56) — — — (56) Paydowns/Distributions (24,064) (137,820) — (18,904) (180,788) Sales (18,173) — — — (18,173) Purchases (2) 688,750 2,294,544 — — 2,983,294 Balance at the end of period $ 737,523 $ 11,679,847 $ 52,700 $ 32,994 $ 12,503,064 (1) Transfers out of Level 3 assets include the transfer of residential loans to real estate owned. (2) During the year ended December 31, 2018, the Company purchased first loss PO securities and certain IOs and mezzanine CMBS securities issued from securitizations that it determined to consolidate and included in the Consolidated K-Series. As a result, the Company consolidated assets of these securitizations ( see Notes 2 and 4 ). The following tables detail changes in valuation for the Level 3 liabilities for the years ended December 31, 2020, 2019 and 2018, respectively (dollar amounts in thousands): Level 3 Liabilities: Year Ended December 31, 2020 Collateralized debt obligations Consolidated K-Series Consolidated SLST Total Balance at beginning of period $ 16,724,451 $ 1,052,829 $ 17,777,280 Total losses (realized/unrealized) Included in earnings 35,018 68,764 103,782 Paydowns (147,376) (89,484) (236,860) Sales (1) (16,612,093) 22,226 (16,589,867) Balance at the end of period $ — $ 1,054,335 $ 1,054,335 (1) During the year ended December 31, 2020, the Company sold first loss PO securities included in the Consolidated K-Series, and, as a result, de-consolidated the Consolidated K-Series CDOs ( see Notes 2 and 4 ). Also includes the Company's net sales of senior securities issued by Consolidated SLST for the year ended December 31, 2020 ( see Note 3 ). Year Ended December 31, 2019 Collateralized debt obligations Consolidated K-Series Consolidated SLST Total Balance at beginning of period $ 11,022,248 $ — $ 11,022,248 Total losses (realized/unrealized) Included in earnings 443,796 27 443,823 Purchases (1) 6,253,739 1,055,720 7,309,459 Paydowns (992,075) (2,918) (994,993) Charge-off (3,257) — (3,257) Balance at the end of period $ 16,724,451 $ 1,052,829 $ 17,777,280 (1) During the year ended December 31, 2019, the Company purchased first loss PO securities and certain IOs and senior or mezzanine CMBS securities issued from securitizations that it determined to consolidate and included in the Consolidated K-Series. Also during the year ended December 31, 2019, the Company purchased first loss subordinated securities, IOs and senior RMBS securities issued from a securitization that it determined to consolidate as Consolidated SLST. As a result, the Company consolidated liabilities of the respective securitizations ( see Notes 2, 3 and 4 ). Year Ended December 31, 2018 Consolidated K-Series Balance at beginning of period $ 9,189,459 Total gains (realized/unrealized) Included in earnings (211,738) Purchases (1) 2,182,330 Paydowns (137,803) Balance at the end of period $ 11,022,248 (1) During the year ended December 31, 2018, the Company purchased first loss PO securities and certain IOs and mezzanine CMBS securities issued from securitizations that it determined to consolidate and included in the Consolidated K-Series. As a result, the Company consolidated liabilities of these securitizations ( see Notes 2 and 4 ). The following table discloses quantitative information regarding the significant unobservable inputs used in the valuation of our Level 3 assets and liabilities measured at fair value (dollar amounts in thousands, except input values): December 31, 2020 Fair Value Valuation Technique Unobservable Input Weighted Average Range Assets Residential loans: Residential loans and residential loans held in securitization trusts (1) $1,639,327 Discounted cash flow Lifetime CPR 8.5% — - 64.6% Lifetime CDR 1.0% — - 23.0% Loss severity 13.7% — - 100.0% Yield 5.3% 2.4% - 27.3% $143,054 Liquidation model Annual home price appreciation — — - 7.3% Liquidation timeline (months) 29 9 - 57 Property value $578,738 $12,430 - $3,650,000 Yield 7.2% 7.0% - 16.3% Consolidated SLST (2) $1,266,785 Liability price N/A Total $3,049,166 Preferred equity and mezzanine loan investments (1) $163,593 Discounted cash flow Discount rate 11.5% 11.0% - 19.5% Months to assumed redemption 44 8 - 185 Loss severity — Equity investments (1) (2) $182,765 Discounted cash flow Discount rate 11.7% 11.0% - 12.5% Months to assumed redemption 40 9 - 59 Loss severity — Liabilities Residential collateralized debt obligations Consolidated SLST (3) (4) $1,054,335 Discounted cash flow Yield 2.1% 1.0% - 11.1% Collateral prepayment rate 5.5% 2.8% - 6.2% Collateral default rate 2.0% — - 7.6% Loss severity 21.1% — - 23.7% (1) Weighted average amounts are calculated based on the weighted average fair value of the assets. (2) Equity investments does not include equity ownership interests in entities that invest in residential properties and loans. The fair value of these investments is determined using the net asset value ("NAV") as a practical expedient. (3) In accordance with the practical expedient in ASC 810, the Company determines the fair value of the residential loans held in Consolidated SLST based on the fair value of the CDOs issued by Consolidated SLST, including securities we own, as the fair value of these instruments is more observable. At December 31, 2020, the fair value of securities we owned in Consolidated SLST was $212.1 million. (4) Weighted average yield calculated based on the weighted average fair value of the liabilities. Weighted average collateral prepayment rate, weighted average collateral default rate, and weighted average loss severity are calculated based on the weighted average unpaid balance of the liabilities. The following table details the changes in unrealized gains (losses) included in earnings for the years ended December 31, 2020, 2019 and 2018, respectively, for our Level 3 assets and liabilities held as of December 31, 2020, 2019 and 2018, respectively (dollar amounts in thousands): For the Years Ended December 31, 2020 2019 2018 Assets Residential loans Residential loans (1) $ 16,449 $ 44,470 $ 4,333 Consolidated SLST (1) 33,479 300 — Residential loans held in securitization trust (1) 17,785 — — Multi-family loans Preferred equity and mezzanine loan investments (1) (682) — — Consolidated K-Series (1) — 586,993 (85,115) Equity investments (2) 256 5,374 6,091 Liabilities Collateralized debt obligations Consolidated K-Series (1) $ — $ (563,031) $ 122,696 Consolidated SLST (1) (65,552) (383) — (1) Presented in unrealized gains (losses), net on the Company’s consolidated statements of operations. (2) Presented in income from equity investments on the Company’s consolidated statements of operations. The following table presents assets measured at fair value on a non-recurring basis as of December 31, 2019 on the Company’s consolidated balance sheets (dollar amounts in thousands): Assets Measured at Fair Value on a Non-Recurring Basis at December 31, 2019 Level 1 Level 2 Level 3 Total Residential loans held in securitization trusts – impaired loans, net $ — $ — $ 5,256 $ 5,256 The following table presents gains (losses) incurred for assets measured at fair value on a non-recurring basis for the years ended December 31, 2019 and 2018, respectively, on the Company’s consolidated statements of operations (dollar amounts in thousands): For the Years Ended December 31, 2019 2018 Residential loans held in securitization trusts – impaired loans, net $ (24) $ (165) Residential Loans Held in Securitization Trusts – Impaired Loans, Net – Impaired residential loans held in securitization trusts were recorded at amortized cost less specific loan loss reserves. Impaired loan value was based on management’s estimate of the net realizable value taking into consideration local market conditions for the property, updated appraisal values of the property and estimated expenses required to remediate the impaired loan. The following table presents the carrying value and estimated fair value of the Company’s financial instruments at December 31, 2020 and 2019, respectively (dollar amounts in thousands): December 31, 2020 December 31, 2019 Fair Value Carrying Estimated Carrying Estimated Financial Assets: Cash and cash equivalents Level 1 $ 293,183 $ 293,183 $ 118,763 $ 118,763 Residential loans Residential loans, at fair value Level 3 3,049,166 3,049,166 2,758,640 2,758,640 Residential loans at amortized cost, net Level 3 — — 202,756 208,471 Multi-family loans Preferred equity and mezzanine loan investments Level 3 163,593 163,593 180,045 182,465 Consolidated K-Series Level 3 — — 17,816,746 17,816,746 Investment securities available for sale Level 2 724,726 724,726 2,006,140 2,006,140 Equity investments Level 3 259,095 259,095 189,965 191,359 Derivative assets Level 2 — — 15,878 15,878 Loans held for sale, net Level 3 — — 2,406 2,482 Financial Liabilities: Repurchase agreements Level 2 405,531 405,531 3,105,416 3,105,416 Collateralized debt obligations Residential loan securitizations at amortized cost, net Level 3 554,067 561,329 40,429 38,888 Consolidated K-Series Level 3 — — 16,724,451 16,724,451 Consolidated SLST Level 3 1,054,335 1,054,335 1,052,829 1,052,829 Non-Agency RMBS re-securitization Level 2 15,256 15,472 — — Subordinated debentures Level 3 45,000 36,871 45,000 41,592 Convertible notes Level 2 135,327 137,716 132,955 140,865 In addition to the methodology to determine the fair value of the Company’s financial assets and liabilities reported at fair value on a recurring basis and non-recurring basis, as previously described, the following methods and assumptions were used by the Company in arriving at the fair value of the Company’s other financial instruments in the table immediately above: a. Cash and cash equivalents – Estimated fair value approximates the carrying value of such assets. b. Repurchase agreements – The fair value of these repurchase agreements approximates cost as they are short term in nature. c. Residential loan securitizations at amortized cost, net and non-Agency RMBS re-securitization – The fair value of these CDOs is based on discounted cash flows as well as market pricing on comparable obligations. d. Subordinated debentures – The fair value of these subordinated debentures is based on discounted cash flows using management’s estimate for market yields. e. Convertible notes – The fair value is based on quoted prices provided by dealers who make markets in similar financial instruments. |