Fair Value (Tables) | 3 Months Ended |
Mar. 31, 2022 |
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): March 31, 2022 Total Fair Level 1 Level 2 Level 3 Assets Loans held for investment, subject to HMBS related obligations $ 10,672,152 $ — $ — $ 10,672,152 Loans held for investment, subject to nonrecourse debt: Reverse mortgage loans 5,830,105 — — 5,830,105 Fix & flip mortgage loans 405,885 — — 405,885 Loans held for investment: Reverse mortgage loans 1,103,163 — — 1,103,163 Fix & flip mortgage loans 69,962 — — 69,962 Agricultural loans 45,865 — — 45,865 Loans held for sale: Residential mortgage loans 1,500,785 — 1,480,312 20,473 SRL 131,137 — — 131,137 Portfolio 77,435 — — 77,435 MSRs 426,102 — — 426,102 Derivative assets: Forward commitments, TBAs, and Treasury Futures 2,172 — 2,172 — IRLCs 2,736 — — 2,736 Forward MBS 34,867 — 34,867 — Interest rate swap futures 241,430 241,430 — — Other assets: Investments 6,000 — — 6,000 Retained bonds 50,875 — — 50,875 Total assets $ 20,600,671 $ 241,430 $ 1,517,351 $ 18,841,890 Liabilities HMBS related obligations $ 10,548,131 $ — $ — $ 10,548,131 Nonrecourse debt: Nonrecourse debt in consolidated VIE trusts 6,032,157 — — 6,032,157 Nonrecourse commercial loan financing liability 127,639 — — 127,639 Nonrecourse MSR financing liability 163,981 — — 163,981 Deferred purchase price liabilities: Deferred purchase price liabilities 7,852 — — 7,852 TRA obligation 29,380 — — 29,380 Derivative liabilities: Forward MBS 1,183 — 1,183 — Forward commitments, TBAs, and Treasury Futures 57 57 — — Interest rate swap futures 90,124 90,124 0 — Warrant Liability 5,648 5,648 — — Total liabilities $ 17,006,152 $ 95,829 $ 1,183 $ 16,909,140 December 31, 2021 Total Fair Level 1 Level 2 Level 3 Assets Loans held for investment, subject to HMBS related obligations $ 10,556,054 $ — $ — $ 10,556,054 Loans held for investment, subject to nonrecourse debt: Reverse mortgage loans 5,823,301 — — 5,823,301 Fix & flip mortgage loans 394,893 — — 394,893 Loans held for investment: Reverse mortgage loans 940,604 — — 940,604 Fix & flip mortgage loans 62,933 — — 62,933 Agricultural loans 27,791 — — 27,791 Loans held for sale: Residential mortgage loans 1,902,952 — 1,885,627 17,325 SRL 98,852 — — 98,852 Portfolio 50,574 — — 50,574 MSRs 427,942 — — 427,942 Derivative assets: Forward commitments, TBAs, and Treasury Futures 1,763 — 1,763 — IRLCs 23,222 — — 23,222 Forward MBS 1,235 — 1,235 — Interest rate swap futures 22,650 22,650 — — Other assets: Investments 6,000 — — 6,000 Retained bonds 55,614 — — 55,614 Total assets $ 20,396,380 $ 22,650 $ 1,888,625 $ 18,485,105 Liabilities HMBS related obligations $ 10,422,358 $ — $ — $ 10,422,358 Nonrecourse debt: Nonrecourse debt in consolidated VIE trusts 5,857,069 — — 5,857,069 Nonrecourse commercial loan financing liability 111,738 — — 111,738 Nonrecourse MSR financing liability 142,435 — — 142,435 Deferred purchase price liabilities: Deferred purchase price liabilities 12,852 — — 12,852 TRA obligation 29,380 — — 29,380 Derivative liabilities: Forward MBS 1,644 — 1,644 — Forward commitments, TBAs, and Treasury Futures 186 108 78 — Interest rate swap futures 24,848 24,848 — — Warrant Liability 5,497 5,497 — — Total liabilities $ 16,608,007 $ 30,453 $ 1,722 $ 16,575,832 |
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 March 31, 2022 Loans held for Loans held for Loans held Derivative MSRs Retained Investments Beginning balance, January 1, 2022 $ 11,587,382 $ 6,218,194 $ 166,750 $ 23,222 $ 427,942 $ 55,614 $ 6,000 Total gain or losses included in earnings (35,895 ) (313,720 ) (7,040 ) (20,486 ) 52,368 (3,289 ) — Purchases, settlements and transfers: Purchases and additions, net 1,848,155 30,342 396,020 — 53,444 — — Sales and settlements (612,624 ) (586,276 ) (329,590 ) — (107,652 ) (1,450 ) — Transfers in/(out) between categories (895,876 ) 887,450 2,905 — — — — Ending balance, March 31, 2022 $ 11,891,142 $ 6,235,990 $ 229,045 $ 2,736 $ 426,102 $ 50,875 $ 6,000 Successor Liabilities March 31, 2022 HMBS related Deferred Nonrecourse Nonrecourse Nonrecourse TRA Beginning balance, January 1, 2022 $ (10,422,358 ) $ (12,852 ) $ (5,857,069 ) $ (111,738 ) $ (155,108 ) $ (29,380 ) Total gains or losses included in earnings 85,582 — 105,340 254 (16,038 ) — Purchases, settlements and transfers: Purchases and additions, net (948,682 ) — (1,048,499 ) (60,658 ) 7,165 — Sales and settlements 737,327 5,000 768,072 44,502 — — Transfers in/(out) between categories — — — — — — Ending balance, March 31, 2022 $ (10,548,131 ) $ (7,852 ) $ (6,032,156 ) $ (127,640 ) $ (163,981 ) $ (29,380 ) |
Fair value, liabilities measured on recurring basis, unobservable input reconciliation | Predecessor Assets March 31, 2021 Loans held for Loans held Loans held Derivative MSRs 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 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") | Fair Value Option The Company has elected to measure substantially all of its loans held for investment, loans held for sale, HMBS related obligations and non-recourse 825-10, Financial Instruments-Overall. March 31, 2022 Estimated Fair Unpaid Principal Assets at fair value under the fair value option Loans held for investment, subject to HMBS related obligations $ 10,672,152 $ 10,109,820 Loans held for investment, subject to nonrecourse debt: Reverse mortgage loans 5,830,105 5,481,952 Commercial mortgage loans 405,885 404,974 Loans held for investment: Reverse mortgage loans 1,103,163 988,321 Commercial mortgage loans 115,827 115,091 Loans held for sale: Residential mortgage loans 1,500,785 1,499,525 Commercial mortgage loans 208,572 211,516 Liabilities at fair value under the fair value option HMBS related obligations 10,548,131 10,109,820 Nonrecourse debt: Nonrecourse debt in consolidated VIE trusts 6,032,157 6,152,713 Nonrecourse MSR financing liability 163,981 163,981 Nonrecourse commercial loan financing liability 127,639 123,900 December 31, 2021 Estimated Fair Unpaid Principal Assets at fair value under the fair value option Loans held for investment, subject to HMBS related obligations $ 10,556,054 $ 9,849,835 Loans held for investment, subject to nonrecourse debt: Reverse mortgage loans 5,823,301 5,165,479 Commercial mortgage loans 394,893 388,788 Loans held for investment: Reverse mortgage loans 940,605 815,426 Commercial mortgage loans 90,723 89,267 Loans held for sale: Residential mortgage loans 1,902,953 1,859,788 Commercial mortgage loans 149,425 145,463 Liabilities at fair value under the fair value option HMBS related obligations 10,422,358 9,849,835 Nonrecourse debt: Nonrecourse debt in consolidated VIE trusts 5,857,069 5,709,946 Nonrecourse MSR financing liability 142,435 142,435 Nonrecourse commercial loan financing liability 111,738 107,744 |
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 loans and related obligations (in thousands): For the three months January 1, 2021 to March 31, 2021 Successor Predecessor Net fair value gains (losses) on loans and related obligations: Interest income on commercial and reverse loans $ 163,694 $ 160,568 Change in fair value of loans (507,327 ) (51,346 ) Change in fair value of MBS — — Net fair value gains (losses) on loans (343,633 ) 109,222 Interest expense on HMBS and nonrecourse obligations (106,643 ) (119,201 ) Change in fair value of derivatives 165,579 43,972 Change in fair value of related obligations 295,132 42,670 Net fair value gains (losses) on related obligations 354,068 (32,559 ) Net fair value gains (losses) on loans and related $ 10,435 $ 76,663 |
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 assumptions used in the fair value measurement of loans held for investment, subject to HMBS related obligations, for the periods indicated: March 31, 2022 December 31, 2021 Unobservable Assumptions Range Weighted Range Weighted Conditional repayment rate NM 21.6 % NM 20.8 % Loss frequency NM 4.2 % NM 4.5 % Loss severity 2.4% - 6.9 % 2.6 % 3.1% - 7.7 % 3.3 % Discount rate NM 3.4 % NM 2.4 % 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 assumptions used in the fair value measurement of nonperforming securitized HECM buyouts for the periods indicated: March 31, 2022 December 31, 2021 Unobservable Assumptions Range Weighted Range Weighted Conditional repayment rate NM 39.7 % NM 41.2 % Loss frequency NM 60.5 % 25.0% - 100 % 59.5 % Loss severity 2.4% - 6.9 % 3.1 % 3.1% -7.7 % 4.3 % Discount rate NM 5.8 % NM 4.1 % |
HECM Buyouts Securitized [Member] | |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | |
Fair value measurement inputs and valuation techniques | T he following table presents the weighted average significant unobservable assumptions used in the fair value measurement of performing securitized HECM buyouts for the periods indicated: March 31, 2022 December 31, 2021 Unobservable Assumptions Range Weighted Range Weighted Weighted average remaining life (in years) NM 9.0 NM 9.0 Conditional repayment rate NM 13.4 % NM 13.3 % Loss severity 2.4% - 6.9 % 6.9 % 3.1% - 7.7 % 7.7 % Discount rate NM 5.0 % NM 3.7 % |
Non Agency Reverse Mortgage Securitized [Member] | |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | |
Fair value measurement inputs and valuation techniques | T non-agency March 31, 2022 December 31, 2021 Unobservable Assumptions Range Weighted Range Weighted Weighted average remaining life (in years) NM 7.8 NM 7.5 Loan to value 0.1% - 69.0 % 43.1 % 0.1% - 64.7 % 43.4 % Conditional repayment rate NM 17.5 % NM 18.6 % Loss severity NM 10.0 % NM 10.0 % Home price appreciation -4.3% - 15.8 % 4.7 % -4.6% - 14 % 4.7 % Discount rate NM 4.9 % 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: March 31, 2022 December 31, 2021 Unobservable Assumptions Range Weighted Range Weighted Prepayment rate (SMM) NM 14.4 % NM 14.1 % Discount rate NM 7.5 % NM 5.7 % Loss frequency 0.3% - 72.9 % 0.6 % 0.3% - 69.0 % 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 assumptions used in the fair value measurement of Inventory Buyouts classified as loans held for investment, at fair value for the periods indicated: March 31, 2022 December 31, 2021 Unobservable Assumptions Range Weighted Range Weighted Conditional repayment rate NM 44.9 % NM 43.2 % Loss frequency NM 68.3 % NM 59.4 % Loss severity 2.4% -6.9 % 4.9 % 3.1% - 7.7 % 3.8 % Discount rate NM 5.8 % 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 assumptions used in the fair value measurement of non-agency March 31, 2022 December 31, 2021 Unobservable Assumptions Range Weighted Range Weighted Weighted average remaining life (in years) NM 9.9 NM 9.2 Loan to value 2.9% - 69.1 % 47.2 % 0.2% - 68.7 % 47.8 % Conditional repayment rate NM 13.6 % NM 14.8 % Loss severity NM 10.0 % NM 10.0 % Home price appreciation -4.3% - 15.8 % 4.3 % -4.6% - 14.0 % 4.4 % Discount rate NM 4.9 % 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: March 31, 2022 December 31, 2021 Unobservable Assumptions Range Weighted Range Weighted Discount rate NM 6.2 % NM 4.8 % Prepayment rate (SMM) 9.0% - 100.0 % 19.6 % 9.0% - 100.0 % 22.1 % Default rate (CDR) 0.0% - 1.0 % 0.9 % 0% - 0.7 % 0.9 % |
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 loans for the periods indicated: March 31, 2022 December 31, 2021 Unobservable Assumptions Range Weighted Range Weighted Prepayment rate (SMM) NM 11.2 % NM 11.9 % Discount rate 7.5% - 10.9 % 7.6 % 5.7% - 10.0 % 5.9 % Loss frequency NM 0.4 % 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: March 31, 2022 December 31, 2021 Unobservable Assumptions Range Weighted Range Weighted Prepayment rate (CPR) 18.0% - 25.0 % 18.3 % 1.0% - 17.1 % 14.2 % Discount rate NM 5.1 % NM 3.3 % Default rate (CDR) NM 1.0 % 1.0% - 57.2 % 2.2 % |
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 Lending mortgage loans held for sale for the periods indicated: March 31, 2022 December 31, 2021 Unobservable Assumptions Range Weighted Range Weighted Prepayment rate (CPR) 0.0% - 22.6 % 13.0 % 0.0% - 14.5 % 8.7 % Discount rate NM 4.9 % NM 3.9 % Default rate (CDR) NM 1.0 % 1.0% - 54.0 % 3.2 % |
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: March 31, December 31, Capitalization servicing rate 1.3 % 1.1 % Capitalization servicing multiple 5.0 4.4 Weighted average servicing fee (in basis points) 26 25 The Company utilized the following weighted average assumptions in estimating the fair value of MSRs: March 31, 2022 December 31, 2021 Unobservable Assumptions Range Weighted Range Weighted Weighted average prepayment speed (CPR) 0.1% - 10.5 % 6.7 % 0% - 12.8 % 8.3 % Discount rate NM 8.3 % NM 8.5 % Weighted average delinquency rate 0.8% - 12.4 % 1.4 % 0.8% - 14.3 % 1.3 % The following table summarizes the estimated change in the fair value of MSRs from adverse changes in the significant assumptions (in thousands): March 31, 2022 Weighted Discount Weighted Impact on fair value of 10% adverse change $ (9,330 ) $ (15,406 ) $ (481 ) Impact on fair value of 20% adverse change $ (18,140 ) $ (29,748 ) $ (963 ) |
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: March 31, 2022 December 31, 2021 Unobservable Assumptions Range Weighted Range Weighted Conditional repayment rate NM 21.6 % NM 20.8 % Discount rate NM 3.3 % NM 2.3 % |
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 assumptions used in the fair value measurements of nonrecourse debt for the periods indicated: March 31, 2022 December 31, 2021 Unobservable Assumptions Range Weighted Range Weighted Performing/Nonperforming HECM securitizations Weighted average remaining life (in years) 0.7-0.9 0.8 0.2 - 0.8 0.5 Conditional repayment rate 16.1% - 26.0 % 19.9 % 30.8% - 54.4 % 43.5 % Discount rate NM 4.1 % NM 2.3 % Securitized Non-Agency Weighted average remaining life (in years) 0.8-2.2 1.6 1.0 - 2.3 1.6 Conditional repayment rate 15.6% - 37.0 % 26.3 % 18.4% - 35.9 % 28.2 % Discount rate NM 4.0 % 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 assumptions used in the fair value measurements of nonrecourse debt for the periods indicated: March 31, 2022 December 31, 2021 Unobservable Assumptions Range Weighted Average Range Weighted Average Weighted average remaining life (in months) NM 3.7 NM 4.0 Weighted average prepayment speed (SMM) NM 15.7 % NM 14.0 % Discount rate NM 4.9 % NM 3.1 % |
Non Recourse MSR Financing Liability [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 the outstanding nonrecourse MSR financing liability: March 31, 2022 December 31, 2021 Unobservable Assumptions Range Weighted Range Weighted Weighted average prepayment speed (CPR) 0.7% - 10.5 % 6.6 % 2.0% - 11.0 % 7.7% Discount rate 8.1% - 10.1 % 8.5 % 8.1% - 10.1 % 9.1% Weighted average delinquency rate NM 1.3 % NM 1.3% |
Retained Bonds [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 assumptions used in the fair value measurement of retained bonds for the period indicated: March 31, 2022 December 31, 2021 Unobservable Assumptions Range Weighted Range Weighted Weighted average remaining life (in years) 2.5 - 24.7 5.0 2.6 - 25.0 5.1 Discount rate -2.6% - 8.9 % 4.1 % 1.9% - 8.2 % 2.7 % |