Fair Value (Tables)
|
6 Months Ended |
Jun. 30, 2026 |
| Fair Value Disclosures [Abstract] |
|
| Schedule of Principal Amounts, Carrying Values, and Estimated Fair Values of Financial Instruments |
The following table summarizes the principal amounts, carrying values and the estimated fair values of our financial instruments ($ in thousands): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | June 30, 2026 | | December 31, 2025 | | Principal / Notional Amount | | Carrying Value | | Estimated Fair Value | | Principal / Notional Amount | | Carrying Value | | Estimated Fair Value | | Financial assets: | | | | | | | | | | | | | Loans and investments, net | $ | 12,107,031 | | | $ | 11,915,216 | | | $ | 11,916,632 | | | $ | 12,113,107 | | | $ | 11,934,248 | | | $ | 11,964,280 | | | Loans held-for-sale, net | 378,247 | | | 375,797 | | | 385,894 | | | 408,386 | | | 409,081 | | | 421,398 | | | Capitalized mortgage servicing rights, net | n/a | | 323,887 | | | 462,029 | | | n/a | | 340,842 | | | 474,767 | | | Securities held-to-maturity, net | 224,761 | | | 157,137 | | | 150,321 | | | 229,521 | | | 156,087 | | | 150,147 | | | Derivative financial instruments | 231,927 | | | 1,594 | | | 1,594 | | | 94,319 | | | 585 | | | 585 | | | | | | | | | | | | | | | Financial liabilities: | | | | | | | | | | | | | Credit and repurchase facilities | $ | 5,821,983 | | | $ | 5,812,258 | | | $ | 5,800,728 | | | $ | 5,161,707 | | | $ | 5,149,651 | | | $ | 5,143,472 | | | Securitized debt | 2,992,050 | | | 2,972,246 | | | 2,999,104 | | | 3,485,786 | | | 3,468,258 | | | 3,487,773 | | | Senior unsecured notes | 1,875,000 | | | 1,857,769 | | | 1,789,738 | | | 2,050,000 | | | 2,029,078 | | | 2,009,938 | | | | | | | | | | | | | | | Junior subordinated notes | 154,336 | | | 145,907 | | | 113,551 | | | 154,336 | | | 145,497 | | | 111,992 | | | Notes payable - real estate owned | 270,410 | | | 270,410 | | | 269,131 | | | 222,965 | | | 222,965 | | | 221,893 | | | Derivative financial instruments | 447,896 | | | 2,637 | | | 2,637 | | | 292,734 | | | 1,082 | | | 1,082 | |
|
| Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis |
The fair values of these financial assets and liabilities are determined using the following input levels at June 30, 2026 ($ in thousands): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Carrying Value | | Fair Value | | Fair Value Measurements Using Fair Value Hierarchy | | | | Level 1 | | Level 2 | | Level 3 | | Financial assets: | | | | | | | | | | | Derivative financial instruments | $ | 1,594 | | | $ | 1,594 | | | $ | — | | | $ | 846 | | | $ | 748 | | | | | | | | | | | | | Financial liabilities: | | | | | | | | | | | Derivative financial instruments | $ | 2,637 | | | $ | 2,637 | | | $ | — | | | $ | 2,637 | | | $ | — | |
|
| Schedule of Fair Value Measurements, Nonrecurring |
The fair values of these financial and non-financial assets, if applicable, were determined using the following input levels at June 30, 2026 ($ in thousands): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Net Carrying Value | | Fair Value | | Fair Value Measurements Using Fair Value Hierarchy | | | | Level 1 | | Level 2 | | Level 3 | | Financial assets: | | | | | | | | | | | Impaired loans, net | | | | | | | | | | | Loans held-for-investment (1) | $ | 399,189 | | | $ | 399,189 | | | $ | — | | | $ | — | | | $ | 399,189 | | | Loans held-for-sale (2) | 12,937 | | | 12,937 | | | — | | | 12,937 | | | — | | | $ | 412,126 | | | $ | 412,126 | | | $ | — | | | $ | 12,937 | | | $ | 399,189 | |
________________________ (1)We had an allowance for credit losses of $46.5 million relating to 19 impaired loans with an aggregate carrying value, before loan loss reserves, of $445.7 million at June 30, 2026. The fair values of these impaired loans are based on the value of the underlying collateral. (2)We have an impairment loss of $1.0 million related to 3 loans held-for-sale with an aggregate carrying value, before unrealized impairment losses, of $13.9 million.
|
| Schedule of Fair Value Measurement Inputs and Valuation Techniques |
Quantitative information about Level 3 fair value measurements at June 30, 2026 is as follows ($ in thousands): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Fair Value | | Valuation Techniques | | Significant Unobservable Inputs | | Financial assets: | | | | | | | | | | | Impaired loans: | | | | | | | Weighted Average | | Minimum / Maximum | | Multifamily | $ | 237,717 | | | Discounted cash flows | | Capitalization rate | | 5.95 % | | 5.50 % - 7.50 % | | 147,464 | | | Price quotes | | N/A | | N/A | | N/A | | $ | 385,181 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Retail | $ | 14,008 | | | Sales comparative | | Price per acre | | $165 | | $165 | | | | | | | | | | | | Derivative financial instruments: | | | | | | | | | | | Rate lock commitments | $ | 748 | | | Discounted cash flows | | W/A discount rate | | 6.36 % | | 0.00% - 9.00% |
|
| Schedule of Roll Forward of Level 3 Derivative Instruments |
A roll-forward of Level 3 derivative instruments is as follows ($ in thousands): | | | | | | | | | | | | | | | | | | | | | | | | | Fair Value Measurements Using Significant Unobservable Inputs | | Three Months Ended June 30, | | Six Months Ended June 30, | | 2026 | | 2025 | | 2026 | | 2025 | | Derivative assets and liabilities, net | | | | | | | | | Beginning balance | $ | 633 | | | $ | 309 | | | $ | 473 | | | $ | — | | | Settlements | (11,996) | | | (10,856) | | | (21,496) | | | (18,678) | | | Realized gains recorded in earnings | 11,363 | | | 10,547 | | | 21,023 | | | 18,678 | | | Unrealized gains recorded in earnings | 748 | | | 382 | | | 748 | | | 382 | | | Ending balance | $ | 748 | | | $ | 382 | | | $ | 748 | | | $ | 382 | | | | | | | | | | | | | | | | | |
|
| Schedule of Components of Fair and Other Relevant Information |
The components of fair value and other relevant information associated with our forward sales commitments and the estimated fair value of cash flows from servicing on loans held-for-sale are as follows ($ in thousands): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | June 30, 2026 | | Notional/ Principal Amount | | Fair Value of Servicing Rights | | | | Unrealized Impairment Recovery (Loss) | | Total Fair Value Adjustment | | Rate lock commitments | | $ | 191,041 | | | $ | 748 | | | | | $ | — | | | $ | 748 | | | Forward sale commitments | | 488,782 | | | — | | | | | — | | | — | | | Loans held-for-sale, net (1) | | 378,247 | | | 3,939 | | | | | 1,002 | | | 4,941 | | | Total | | | | $ | 4,687 | | | | | $ | 1,002 | | | $ | 5,689 | |
________________________ (1)Loans held-for-sale, net are recorded at the lower of cost or market on an aggregate basis and includes fair value adjustments related to estimated cash flows from MSRs.
|
| Schedule of Fair Value Measurements, Recurring and Nonrecurring |
The fair values of these assets and liabilities are determined using the following input levels at June 30, 2026 ($ in thousands): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Fair Value Measurements Using Fair Value Hierarchy | | Carrying Value | | Fair Value | | Level 1 | | Level 2 | | Level 3 | | Financial assets: | | | | | | | | | | | Loans and investments, net | $ | 11,915,216 | | | $ | 11,916,632 | | | $ | — | | | $ | — | | | $ | 11,916,632 | | | Loans held-for-sale, net | 375,797 | | | 385,894 | | | — | | | 381,955 | | | 3,939 | | | Capitalized mortgage servicing rights, net | 323,887 | | | 462,029 | | | — | | | — | | | 462,029 | | | Securities held-to-maturity, net | 157,137 | | | 150,321 | | | — | | | — | | | 150,321 | | | | | | | | | | | | | Financial liabilities: | | | | | | | | | | | Credit and repurchase facilities | $ | 5,812,258 | | | $ | 5,800,728 | | | $ | — | | | $ | 359,277 | | | $ | 5,441,451 | | | Securitized debt | 2,972,246 | | | 2,999,104 | | | — | | | — | | | 2,999,104 | | | Senior unsecured notes | 1,857,769 | | | 1,789,738 | | | 1,789,738 | | | — | | | — | | | | | | | | | | | | | Junior subordinated notes | 145,907 | | | 113,551 | | | — | | | — | | | 113,551 | | | Notes payable - real estate owned | 270,410 | | | 269,131 | | | — | | | — | | | 269,131 | |
|