Fair Value (Tables) | 6 Months Ended |
Jun. 30, 2021 |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | |
Summary of the recognized assets and liabilities that are measured at fair value on a recurring basis | The following table provides a summary of the recognized assets and liabilities that are measured at fair value on a recurring basis (in thousands): June 30, 2021 Successor Total Fair Level 1 Level 2 Level 3 Assets Reverse mortgage loans held for investment, subject to HMBS related obligations $ 10,316,027 $ — $ — $ 10,316,027 Mortgage loans held for investment, subject to nonrecourse debt: Reverse mortgage loans 5,189,679 — — 5,189,679 Fix & flip mortgage loans 234,942 — — 234,942 Mortgage loans held for investment: Reverse mortgage loans 1,020,143 — — 1,020,143 Fix & flip mortgage loans 44,578 — — 44,578 Agricultural loans 160,369 — — 160,369 Mortgage loans held for sale: Residential mortgage loans 1,908,107 — 1,896,654 11,453 SRL 96,569 — — 96,569 Portfolio 52,866 — — 52,866 Mortgage servicing rights 290,938 — — 290,938 Investments 6,000 — — 6,000 Derivative assets: Forward commitments, TBAs, and Treasury Futures 1,187 32 319 836 IRLCs 34,647 — — 34,647 Forward MBS 996 — 996 — Interest rate swap futures 24,981 24,981 — — Other assets: Retained bonds 15,671 — — 15,671 Total assets $ 19,397,700 $ 25,013 $ 1,897,969 $ 17,474,718 Liabilities HMBS related obligation $ 10,168,224 $ — $ — $ 10,168,224 Nonrecourse debt: Nonrecourse debt in VIE trusts 5,360,603 — — 5,360,603 Nonrecourse MSR financing liability 65,129 — — 65,129 Deferred purchase price liabilities: Deferred purchase price liabilities 11,663 — — 11,663 TRA obligation 32,810 — — 32,810 Derivative liabilities: Forward MBS 4,364 — 4,364 — Forward commitments, TBAs, and Treasury Futures 1,176 31 34 1,111 Interest rate swap futures 13,789 13,789 — — Warrants 19,261 19,261 — — Total liabilities $ 15,677,019 $ 33,081 $ 4,398 $ 15,639,540 December 31, 2020 Predecessor Total Fair Level 1 Level 2 Level 3 Assets Reverse mortgage loans held for investment, subject to HMBS related obligations $ 9,929,163 $ — $ — $ 9,929,163 Mortgage loans held for investment, subject to nonrecourse debt: Reverse mortgage loans 5,057,624 — — 5,057,624 Fix & flip mortgage loans 338,543 — — 338,543 Mortgage loans held for investment: Reverse mortgage loans 661,790 — — 661,790 Agricultural loans 69,031 — — 69,031 Mortgage loans held for sale: Residential mortgage loans 2,080,585 — 2,069,957 10,628 SRL 60,467 — — 60,467 Portfolio 38,850 — — 38,850 Fix & flip mortgage loans 42,909 — — 42,909 Mortgage servicing rights 180,684 — — 180,684 Investments 18,934 — — 18,934 Derivative assets: Forward commitments and TBAs 1,806 — 722 1,084 IRLCs 87,576 — — 87,576 Interest rate swaps and interest rate swap futures 2,683 186 2,497 — Total assets $ 18,570,645 $ 186 $ 2,073,176 $ 16,497,283 Liabilities HMBS related obligation $ 9,788,668 $ — $ — $ 9,788,668 Nonrecourse debt: Nonrecourse debt in VIE trusts 5,257,754 — — 5,257,754 Nonrecourse MSR financing liability 14,088 — — 14,088 Deferred purchase price liabilities 3,842 — — 3,842 Derivative liabilities: Forward MBS 18,634 — 18,634 — Forward commitments and TBAs 1,332 — 248 1,084 Interest rate swaps and interest rate swap futures 755 186 569 — Total liabilities $ 15,085,073 $ 186 $ 19,451 $ 15,065,436 |
Fair value, assets measured on recurring basis, unobservable input reconciliation | Assets and liabilities measured at fair value on a recurring basis using significant unobservable inputs (Level 3, in thousands): Successor Assets June 30, 2021 Mortgage Mortgage Mortgage Derivative Mortgage Retained Investments Beginning balance, April 1, 2021 $ 11,171,736 $ 5,291,444 $ 135,681 $ 38,574 $ 267,364 $ — $ 9,470 Total gain or losses included in earnings 153,690 80,408 1,816 (3,066 ) (26,536 ) 666 (3,470 ) Purchases, settlements and transfers: Purchases and additions, net 1,428,976 22,041 256,438 — 50,110 15,078 — Sales and settlements (615,958 ) (522,141 ) (275,956 ) (25 ) — (73 ) — Transfers in/(out) between categories (597,327 ) 552,869 42,909 — — — — Ending balance, June 30, 2021 $ 11,541,117 $ 5,424,621 $ 160,888 $ 35,483 $ 290,938 $ 15,671 $ 6,000 Predecessor Assets March 31, 2021 Mortgage Mortgage Mortgage Derivative Mortgage Investments Beginning balance, January 1, 2021 $ 10,659,984 $ 5,396,167 $ 152,854 $ 88,660 $ 180,684 $ 18,934 Total gain or losses included in earnings 132,499 (37,757 ) 2,764 (50,040 ) 20,349 (9,464 ) Purchases, settlements and transfers: Purchases and additions, net 1,143,109 21,064 175,551 — 74,978 — Sales and settlements (534,738 ) (360,128 ) (152,579 ) (46 ) (8,647 ) — Transfers in/(out) between categories (229,118 ) 272,098 (42,909 ) — — — Ending balance, March 31, 2021 $ 11,171,736 $ 5,291,444 $ 135,681 $ 38,574 $ 267,364 $ 9,470 Predecessor Assets December 31, 2020 Mortgage Mortgage Mortgage Derivative Mortgage Debt Investments Beginning balance, January 1, 2020 $ 10,894,577 $ 3,511,212 $ 182,973 $ 14,008 $ 2,600 $ 102,260 $ 20,508 Total gain or losses included in earnings 627,251 304,663 (2,158 ) 74,470 4,562 2,288 (5,512 ) Purchases, settlements and transfers: Purchases and additions, net 3,616,667 136,838 409,467 182 173,522 24,489 3,938 Sales and settlements (1,536,977 ) (1,285,902 ) (605,018 ) — — (129,037 ) — Transfers in/(out) between categories (2,941,534 ) 2,729,356 167,590 — — — — Ending balance, December 31, 2020 $ 10,659,984 $ 5,396,167 $ 152,854 $ 88,660 $ 180,684 $ — $ 18,934 |
Fair value, liabilities measured on recurring basis, unobservable input reconciliation | Successor Liabilities June 30, 2021 HMBS related Derivative Deferred Nonrecourse Nonrecourse TRA Beginning balance, April 1, 2021 $ (9,926,132 ) $ (936 ) $ (3,214 ) $ (5,205,892 ) $ (22,051 ) $ — Total gains or losses included in earnings (44,651 ) $ — (1,760 ) (32,601 ) 4,123 (860 ) Purchases, settlements and transfers: Purchases and additions, net (795,333 ) — (7,000 ) (796,376 ) (47,201 ) (31,950 ) Settlements 597,892 (175 ) 311 674,266 — — Ending balance, June 30, 2021 $ (10,168,224 ) $ (1,111 ) $ (11,663 ) $ (5,360,603 ) $ (65,129 ) $ (32,810 ) Predecessor Liabilities March 31, 2021 HMBS Derivative Deferred Nonrecourse Nonrecourse Beginning balance, January 1, 2021 $ (9,788,668 ) $ (1,084 ) $ (3,842 ) $ (5,257,754 ) $ (14,088 ) Total gain or losses included in earnings (41,434 ) $ — (29 ) (30,770 ) 390 Purchases, settlements and transfers: Purchases and additions, net (602,172 ) — — (575,668 ) (8,353 ) Sales and settlements 506,142 148 657 658,300 Ending balance, March 31, 2021 $ (9,926,132 ) $ (936 ) $ (3,214 ) $ (5,205,892 ) $ (22,051 ) |
Summary of the fair value and unpaid principal balance ("UPB") | Presented in the tables below are the fair value and unpaid principal balance (“UPB”) at June 30, 2021 (Successor) and December 31, 2020 (Predecessor), of assets and liabilities for which the Company has elected the fair value option (in thousands): Successor: June 30, 2021 Estimated Unpaid Principal Assets at fair value under the fair value option Reverse mortgage loans held for investment, subject to HMBS related obligations $ 10,316,027 $ 9,406,924 Mortgage loans held for investment, subject to nonrecourse debt: Reverse mortgage loans 5,189,680 4,615,128 Commercial mortgage loans 234,941 229,858 Mortgage loans held for investment: Reverse mortgage loans 1,020,143 879,794 Commercial mortgage loans 204,947 202,195 Mortgage loans held for sale: Residential mortgage loans 1,908,107 1,858,087 Commercial mortgage loans 149,435 144,789 Liabilities at fair value under the fair value option HMBS related obligations 10,168,224 9,406,924 Nonrecourse debt: Nonrecourse debt in VIE trusts 5,360,603 5,276,781 Nonrecourse MSR financing liability 65,129 65,129 Predecessor: December 31, 2020 Estimated Unpaid Principal Assets at fair value under the fair value option Reverse mortgage loans held for investment, subject to HMBS related obligations $ 9,929,163 $ 9,045,104 Mortgage loans held for investment, subject to nonrecourse debt: Reverse mortgage loans 5,057,624 4,457,805 Commercial mortgage loans 338,543 333,344 Mortgage loans held for investment: Reverse mortgage loans 661,790 589,429 Commercial mortgage loans 69,031 69,127 Mortgage loans held for sale: Residential mortgage loans 2,080,585 2,000,795 Commercial mortgage loans 142,226 140,693 Liabilities at fair value under the fair value option HMBS related obligations 9,788,668 9,045,104 Nonrecourse debt: Nonrecourse debt in VIE trusts 5,257,754 5,155,017 Nonrecourse MSR financing liability 14,088 14,088 |
Summary of the components of net fair value gains on mortgage loans and related obligations | Provided in the table below is a summary of the components of net fair value gains on mortgage loans and related obligations (in thousands): April 1, 2021 June 30, 2021 January 1, 2021 March 31, 2021 For the three For the six Successor Predecessor Net fair value gains (losses) on mortgage loans and related obligations: Interest income on mortgage loans $ 173,940 $ 160,568 $ 217,841 $ 401,513 Change in fair value of mortgage loans 84,983 (51,346 ) 180,904 82,338 Change in fair value of mortgage backed securities — — (1,470 ) 817 Fair value gains on mortgage loans 258,923 109,222 397,275 484,668 Interest expense on related obligations (113,474 ) (119,201 ) (127,488 ) (261,845 ) Change in fair value of derivatives (46,478 ) 43,972 8,567 (5,743 ) Change in fair value of related obligations 32,180 42,670 (166,051 ) (91,397 ) Fair value losses on related obligations (127,772 ) (32,559 ) (284,972 ) (358,985 ) Net fair value gains on mortgage loans and related obligations $ 131,151 $ 76,663 $ 112,303 $ 125,683 |
Reverse Mortgage Loans Held for Investment, Subject to HMBS Related Obligations [Member] | |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | |
Fair value measurement inputs and valuation techniques | The following table presents the weighted average significant unobservable inputs used in the fair value measurement of reverse mortgage loans held for investment, subject to HMBS related obligations, for the periods indicated: June 30, 2021 December 31, 2020 Predecessor Successor Range of Input Weighted Average of Range of Input Weighted Average of Conditional repayment rate NM 20.3 % NM 20.0 % Loss frequency NM 4.3 % NM 4.4 % Loss severity 4.9% - 11.7% 5.2 % 5.1% - 13.3% 5.4 % Discount rate NM 1.9 % NM 1.6 % Average draw rate NM 1.1 % NM 1.1 % |
HECM Buyouts [Member] | |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | |
Fair value measurement inputs and valuation techniques | The following table presents the weighted average significant unobservable inputs used in the fair value measurement of nonperforming securitized HECM buyouts for the periods indicated: June 30, 2021 December 31, 2020 Successor Predecessor Range of Input Weighted Average of Range of Input Weighted Average of Conditional repayment rate NM 40.6 % NM 42.9 % Loss frequency 25.0% - 100.0% 52.5 % 25.0% - 100.0% 54.8 % Loss severity 4.9% - 11.7% 7.0 % 5.1% - 13.3% 7.5 % Discount rate NM 3.6 % NM 4.1 % |
HECM Buyouts Securitized [Member] | |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | |
Fair value measurement inputs and valuation techniques | The following table presents the weighted average significant unobservable inputs used in the fair value measurement of performing securitized HECM buyouts for the periods indicated: June 30, 2021 December 31, 2020 Successor Predecessor Range of Input Weighted Average of Range of Input Weighted Average of Weighted average remaining life in years NM 8.7 NM 8.5 Conditional repayment rate NM 13.7 % NM 14.7 % Loss severity 4.9% - 11.7% 8.6 % 5.1% - 13.3% 7.7 % Discount rate NM 3.4 % NM 3.5 % |
Non Agency Reverse Mortgage Securitized [Member] | |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | |
Fair value measurement inputs and valuation techniques | The following table presents the significant unobservable inputs used in the fair value measurements of non-agency June 30, 2021 December 31, 2020 Successor Predecessor Range of Input Weighted Average of Range of Input Weighted Average of Weighted-average remaining life in years NM 7.1 NM 6.9 Loan to value 0.1% - 75.7% 50.0 % 9.0% - 73.1% 48.2 % Conditional repayment rate NM 19.2 % NM 18.7 % Loss severity NM 10.0 % NM 10.0 % Home price appreciation 3.9% - 8.8% 5.9 % 1.1% - 8.9% 5.6 % Discount rate NM 3.7 % NM 3.6 % |
Fix And Flip Securitized Commercial Mortgage Loans [Member] | |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | |
Fair value measurement inputs and valuation techniques | The Company utilized the following weighted average assumptions in estimating the fair value of securitized Fix & Flip mortgage loans for the periods indicated: June 30, 2021 December 31, 2020 Successor Predecessor Range of Input Weighted Average of Range of Input Weighted Average of Prepayment rate (SMM) NM 15.3 % NM 17.1 % Discount rate 5.1% - 10.0% 5.1 % 6.7% - 10.0% 6.7 % Loss frequency 0.3% - 77.2% 0.7 % 0.2% - 44.0% 0.6 % |
Inventory Buyout [Member] | |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | |
Fair value measurement inputs and valuation techniques | The following table presents the weighted average significant unobservable inputs used in the fair value measurement of Inventory Buyouts classified as reverse mortgage loans held for investment for the periods indicated: June 30, 2021 December 31, 2020 Successor Predecessor Range of Input Weighted Average of Range of Input Weighted Average of Conditional repayment rate NM 45.8 % NM 44.0 % Loss frequency NM 53.6 % NM 46.9 % Loss severity NM 9.4 % NM 10.5 % Discount rate NM 3.6 % NM 4.1 % |
Non Agency Reverse Mortgage Loans [Member] | |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | |
Fair value measurement inputs and valuation techniques | The following table presents the weighted average significant unobservable inputs used in the fair value measurement of non-agency June 30, 2021 December 31, 2020 Successor Predecessor Range of Input Weighted Average of Range of Input Weighted Average of Weighted-average remaining life in years NM 8.0 NM 8.0 Loan to value 0.4% - 62.8% 44.6 % 0.1% - 62.1% 44.0 % Conditional repayment rate NM 16.9 % NM 16.8 % Loss severity NM 10.0 % NM 10.0 % Home price appreciation 3.9% - 8.8% 5.9 % 1.1% - 8.9% 5.5 % Discount rate NM 3.7 % NM 3.6 % |
Commercial Mortgage Agricultural Loans [Member] | |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | |
Fair value measurement inputs and valuation techniques | The Company utilized the following assumptions in estimating the fair value of agricultural loans for the periods indicated: June 30, 2021 December 31, 2020 Successor Predecessor Range of Input Weighted Average of Range of Input Weighted Average of Discount rate NM 4.7 % NM 6.4 % Prepayment rate (SMM) 10.0% - 100.0% 28.3 % 0% - 1.0% 0.7 % Default rate (CDR) NM 1.0 % 0% - 2.0% 0.4 % |
Commercial Mortgage Fix and Flip Loans [Member] | |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | |
Fair value measurement inputs and valuation techniques | The Company utilized the following weighted average assumptions in estimating the fair value of Fix & Flip mortgage loans for the periods indicated: June 30, 2021 Successor Range of Input Weighted Average of Prepayment rate (SMM) NM 12.5 % Discount rate NM 5.4 % Loss frequency NM 0.4 % |
Commercial Mortgage Single Rental Loans [Member] | |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | |
Fair value measurement inputs and valuation techniques | The Company utilized the following weighted average assumptions in estimating the fair value of SRL mortgage loans held for sale for the periods indicated: June 30, 2021 December 31, 2020 Successor Predecessor Range of Input Weighted Average of Range of Input Weighted Average of Prepayment rate (CPR) 1.0% - 17.0% 14.0 % 1.0% - 17.1% 15.4 % Discount rate NM 3.3 % NM 5.0 % Default rate (CDR) 1.0% - 54.0% 2.4 % 1.0% - 64.9% 3.6 % |
Commercial Mortgage Portfolio Lending [Member] | |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | |
Fair value measurement inputs and valuation techniques | The Company utilized the following weighted average assumptions in estimating the fair value of Portfolio mortgage loans held for sale for the periods indicated: June 30, 2021 December 31, 2020 Successor Predecessor Range of Input Weighted Average of Range of Input Weighted Average of Prepayment rate (CPR) 0.0% - 14.8% 8.1 % 0% - 15.0% 9.3 % Discount rate NM 3.8 % NM 4.9 % Default rate (CDR) 1.0% - 27.1% 1.7 % 1.0% - 42.7% 2.0 % |
Fix And Flip Loans [Member] | |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | |
Fair value measurement inputs and valuation techniques | The Company utilized the following weighted average assumptions in estimating the fair value of fix & flip mortgage loans for the periods indicated: December 31, 2020 Predecessor Range of Input Weighted Average Prepayment rate (SMM) NM 12.4 % Discount rate 6.7% - 10.0% 7.2 % Loss frequency NM 0.8 % |
Mortgage Servicing Rights [Member] | |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | |
Fair value measurement inputs and valuation techniques | The following tables summarize certain information regarding the servicing portfolio of retained MSRs for the periods indicated: June 30, 2021 December 31, 2020 Successor Predecessor Capitalization servicing rate 1.0 % 0.8 % Capitalization servicing multiple 3.8 3.2 Weighted-average servicing fee (in basis points) 25 25 The significant assumptions used in estimating the fair value of MSRs were as follows (in annual rates): June 30, 2021 December 31, 2020 Successor Predecessor Range of Input Weighted Average Range of Input Weighted Average Weighted average prepayment speed (CPR) 5.7% - 19.9% 10.1 % 6.6% - 24.9% 12.1 % Discount rate NM 10.4 % NM 12.1 % Weighted average delinquency rate 1.2% - 9.1% 1.3 % 1.2% - 9.2% 1.3 % The following table summarizes the estimated change in the fair value of MSRs from adverse changes in the significant assumptions (in thousands): June 30, 2021 Successor Weighted Average Discount Weighted Average Impact on fair value of 10% adverse change $ (10,734 ) $ (10,921 ) $ (138 ) Impact on fair value of 20% adverse change (20,763 ) (21,093 ) (348 ) |
HMBS Related Obligations [Member] | |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | |
Fair value measurement inputs and valuation techniques | The following table presents the weighted average significant unobservable inputs used in the fair value measurement of HMBS related obligations for the periods indicated: June 30, 2021 December 31, 2020 Successor Predecessor Range of Input Weighted Average Range of Input Weighted Average Conditional repayment rate NM 20.2 % NM 19.9 % Discount rate NM 1.7 % NM 1.4 % |
Reverse Mortgage Loans [Member] | |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | |
Fair value measurement inputs and valuation techniques | The following table presents the weighted average significant unobservable inputs used in the fair value measurements of nonrecourse debt for the periods indicated: June 30, 2021 December 31, 2020 Successor Predecessor Range of Input Weighted Range of Input Weighted Performing/Nonperforming HECM securitizations Weighted-average remaining life (in years) 0.6 - 1.2 0.9 0.2 - 1.5 1.0 Conditional repayment rate 19.6% - 29.1% 23.9 % 34.3% - 56.3% 42.8 % Discount rate NM 2.1 % NM 3.1 % Securitized Non-Agency Weighted-average remaining life (in years) 1.3 - 2.1 1.9 0.3 - 2.7 2.1 Conditional repayment rate 20.6% - 31.2% 25.6 % 19.6% - 35.8% 23.9 % Discount rate NM 2.0 % NM 2.2 % |
Commercial Mortgage Loans [Member] | |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | |
Fair value measurement inputs and valuation techniques | The following table presents the significant unobservable inputs used in the fair value measurements of nonrecourse debt for the periods indicated: June 30, 2021 December 31, 2020 Successor Predecessor Range of Input Weighted Range of Input Weighted Nonrecourse debt Weighted-average remaining life (in months) NM 3.8 1.9 3.4 Weighted-average prepayment speed (SMM) NM 17.1 % 17.7% - 32.0% 21.4 % Discount rate NM 2.5 % NM 5.8 % |
Non Recourse MSR Financing Liability [Member] | |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | |
Fair value measurement inputs and valuation techniques | The significant assumptions used in estimating the fair value of the outstanding nonrecourse MSR financing liability were as follows (in annual rates): June 30, 2021 December 31, 2020 Successor Predecessor Range of Input Weighted Average Range of Weighted Average Weighted average prepayment speed (CPR) 6.0% - 16.0% 9.2 % 6.9% - 12.7% 11.6 % Discount rate 10.9% - 11.0% 11.0 % 11.7% - 12.0% 12.0 % Weighted average delinquency rate NM 1.0 % NM 1.8 % The following table summarizes the estimated change in the fair value of the nonrecourse MSR financing liability, at fair value from adverse changes in the significant assumptions (in thousands): June 30, 2021 Successor Weighted Discount Weighted Impact on fair value of 10% adverse change $ (1,231 ) $ (2,112 ) $ (23 ) Impact on fair value of 20% adverse change (2,889 ) (4,552 ) (58 ) |