Summary of Financial Information By Segment |
The following tables are a presentation of financial information by segment (in thousands), and have been restated to reflect the new segment structure as described in Note 1 - Organization and Description of Business:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended September 30, 2023 |
|
|
Retirement Solutions |
|
Portfolio Management |
|
|
Total Operating Segments |
|
Corporate and Other |
|
Eliminations |
|
|
Total |
REVENUES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss on sale and other income from loans held for sale, net |
|
$ |
(2,212) |
|
|
$ |
(4,772) |
|
|
|
$ |
(6,984) |
|
|
$ |
—
|
|
|
$ |
—
|
|
|
|
$ |
(6,984) |
|
Net fair value gains (losses) on loans and related obligations |
|
31,376
|
|
|
(84,511) |
|
|
|
(53,135) |
|
|
—
|
|
|
—
|
|
|
|
(53,135) |
|
Fee income |
|
10,983
|
|
|
2,473
|
|
|
|
13,456
|
|
|
1,354
|
|
|
(1,609) |
|
|
|
13,201
|
|
Net interest expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
—
|
|
|
4,118
|
|
|
|
4,118
|
|
|
325
|
|
|
—
|
|
|
|
4,443
|
|
Interest expense |
|
—
|
|
|
(20,298) |
|
|
|
(20,298) |
|
|
(7,667) |
|
|
—
|
|
|
|
(27,965) |
|
Net interest expense |
|
—
|
|
|
(16,180) |
|
|
|
(16,180) |
|
|
(7,342) |
|
|
—
|
|
|
|
(23,522) |
|
Total revenues |
|
40,147
|
|
|
(102,990) |
|
|
|
(62,843) |
|
|
(5,988) |
|
|
(1,609) |
|
|
|
(70,440) |
|
Total expenses |
|
60,034
|
|
|
21,490
|
|
|
|
81,524
|
|
|
25,511
|
|
|
(1,609) |
|
|
|
105,426
|
|
Impairment of other assets |
|
—
|
|
|
—
|
|
|
|
—
|
|
|
(558) |
|
|
—
|
|
|
|
(558) |
|
Other, net |
|
16
|
|
|
—
|
|
|
|
16
|
|
|
3,837
|
|
|
—
|
|
|
|
3,853
|
|
Net loss before taxes |
|
$ |
(19,871) |
|
|
$ |
(124,480) |
|
|
|
$ |
(144,351) |
|
|
$ |
(28,220) |
|
|
$ |
—
|
|
|
|
$ |
(172,571) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
$ |
9,503
|
|
|
$ |
30
|
|
|
|
$ |
9,533
|
|
|
$ |
421
|
|
|
$ |
—
|
|
|
|
$ |
9,954
|
|
Total assets |
|
$ |
309,534
|
|
|
$ |
26,022,716
|
|
|
|
$ |
26,332,250
|
|
|
$ |
1,510,951
|
|
|
$ |
(1,454,095) |
|
|
|
$ |
26,389,106
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended September 30, 2022 |
|
|
Retirement Solutions |
|
Portfolio Management |
|
|
Total Operating Segments |
|
Corporate and Other |
|
Eliminations |
|
|
Total |
REVENUES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain (loss) on sale and other income from loans held for sale, net |
|
$ |
142 |
|
|
$ |
(6,650) |
|
|
|
$ |
(6,508) |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
$ |
(6,508) |
|
Net fair value gains (losses) on loans and related obligations |
|
71,204 |
|
|
(80,721) |
|
|
|
(9,517) |
|
|
— |
|
|
(727) |
|
|
|
(10,244) |
|
Fee income |
|
3,906 |
|
|
7,147 |
|
|
|
11,053 |
|
|
5,774 |
|
|
(6,615) |
|
|
|
10,212 |
|
Net interest expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
— |
|
|
2,051 |
|
|
|
2,051 |
|
|
476 |
|
|
— |
|
|
|
2,527 |
|
Interest expense |
|
— |
|
|
(26,098) |
|
|
|
(26,098) |
|
|
(7,436) |
|
|
— |
|
|
|
(33,534) |
|
Net interest expense |
|
— |
|
|
(24,047) |
|
|
|
(24,047) |
|
|
(6,960) |
|
|
— |
|
|
|
(31,007) |
|
Total revenues |
|
75,252 |
|
|
(104,271) |
|
|
|
(29,019) |
|
|
(1,186) |
|
|
(7,342) |
|
|
|
(37,547) |
|
Total expenses |
|
43,369 |
|
|
27,463 |
|
|
|
70,832 |
|
|
28,891 |
|
|
(7,372) |
|
|
|
92,351 |
|
Impairment of intangible assets |
|
— |
|
|
(3,800) |
|
|
|
(3,800) |
|
|
— |
|
|
— |
|
|
|
(3,800) |
|
Other, net |
|
24 |
|
|
784 |
|
|
|
808 |
|
|
19,690 |
|
|
(30) |
|
|
|
20,468 |
|
Net income (loss) before taxes |
|
$ |
31,907 |
|
|
$ |
(134,750) |
|
|
|
$ |
(102,843) |
|
|
$ |
(10,387) |
|
|
$ |
— |
|
|
|
$ |
(113,230) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
$ |
9,671 |
|
|
$ |
109 |
|
|
|
$ |
9,780 |
|
|
$ |
1,105 |
|
|
$ |
— |
|
|
|
$ |
10,885 |
|
Total assets |
|
$ |
356,776 |
|
|
$ |
19,871,260 |
|
|
|
$ |
20,228,036 |
|
|
$ |
1,585,163 |
|
|
$ |
(1,560,617) |
|
|
|
$ |
20,252,582 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the nine months ended September 30, 2023 |
|
|
Retirement Solutions |
|
Portfolio Management |
|
|
Total Operating Segments |
|
Corporate and Other |
|
Eliminations |
|
|
Total |
REVENUES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss on sale and other income from loans held for sale, net |
|
$ |
(5,789) |
|
|
$ |
(17,675) |
|
|
|
$ |
(23,464) |
|
|
$ |
—
|
|
|
$ |
—
|
|
|
|
$ |
(23,464) |
|
Net fair value gains (losses) on loans and related obligations |
|
88,777
|
|
|
(58,651) |
|
|
|
30,126
|
|
|
—
|
|
|
—
|
|
|
|
30,126
|
|
Fee income |
|
24,236
|
|
|
10,914
|
|
|
|
35,150
|
|
|
6,352
|
|
|
(8,125) |
|
|
|
33,377
|
|
Net interest expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
—
|
|
|
8,788
|
|
|
|
8,788
|
|
|
946
|
|
|
—
|
|
|
|
9,734
|
|
Interest expense |
|
—
|
|
|
(68,400) |
|
|
|
(68,400) |
|
|
(22,855) |
|
|
—
|
|
|
|
(91,255) |
|
Net interest expense |
|
—
|
|
|
(59,612) |
|
|
|
(59,612) |
|
|
(21,909) |
|
|
—
|
|
|
|
(81,521) |
|
Total revenues |
|
107,224
|
|
|
(125,024) |
|
|
|
(17,800) |
|
|
(15,557) |
|
|
(8,125) |
|
|
|
(41,482) |
|
Total expenses |
|
154,325
|
|
|
68,407
|
|
|
|
222,732
|
|
|
84,601
|
|
|
(8,125) |
|
|
|
299,208
|
|
Impairment of other assets |
|
—
|
|
|
—
|
|
|
|
—
|
|
|
(558) |
|
|
—
|
|
|
|
(558) |
|
Other, net |
|
75
|
|
|
—
|
|
|
|
75
|
|
|
2,777
|
|
|
—
|
|
|
|
2,852
|
|
Net loss before taxes |
|
$ |
(47,026) |
|
|
$ |
(193,431) |
|
|
|
$ |
(240,457) |
|
|
$ |
(97,939) |
|
|
$ |
—
|
|
|
|
$ |
(338,396) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
$ |
31,057
|
|
|
$ |
78
|
|
|
|
$ |
31,135
|
|
|
$ |
1,296
|
|
|
$ |
—
|
|
|
|
$ |
32,431
|
|
Total assets |
|
$ |
309,534
|
|
|
$ |
26,022,716
|
|
|
|
$ |
26,332,250
|
|
|
$ |
1,510,951
|
|
|
$ |
(1,454,095) |
|
|
|
$ |
26,389,106
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the nine months ended September 30, 2022 |
|
|
Retirement Solutions |
|
Portfolio Management |
|
|
Total Operating Segments |
|
Corporate and Other |
|
Eliminations |
|
|
Total |
REVENUES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain (loss) on sale and other income from loans held for sale, net |
|
$ |
220 |
|
|
$ |
(462) |
|
|
|
$ |
(242) |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
$ |
(242) |
|
Net fair value gains (losses) on loans and related obligations |
|
254,831 |
|
|
(255,755) |
|
|
|
(924) |
|
|
— |
|
|
(4,185) |
|
|
|
(5,109) |
|
Fee income |
|
12,646 |
|
|
62,870 |
|
|
|
75,516 |
|
|
23,053 |
|
|
(26,344) |
|
|
|
72,225 |
|
Net interest expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
43 |
|
|
4,613 |
|
|
|
4,656 |
|
|
664 |
|
|
— |
|
|
|
5,320 |
|
Interest expense |
|
(54) |
|
|
(63,108) |
|
|
|
(63,162) |
|
|
(20,877) |
|
|
— |
|
|
|
(84,039) |
|
Net interest expense |
|
(11) |
|
|
(58,495) |
|
|
|
(58,506) |
|
|
(20,213) |
|
|
— |
|
|
|
(78,719) |
|
Total revenues |
|
267,686 |
|
|
(251,842) |
|
|
|
15,844 |
|
|
2,840 |
|
|
(30,529) |
|
|
|
(11,845) |
|
Total expenses |
|
141,239 |
|
|
96,728 |
|
|
|
237,967 |
|
|
109,739 |
|
|
(30,508) |
|
|
|
317,198 |
|
Impairment of intangible assets |
|
— |
|
|
(3,800) |
|
|
|
(3,800) |
|
|
— |
|
|
— |
|
|
|
(3,800) |
|
Other, net |
|
3,276 |
|
|
848 |
|
|
|
4,124 |
|
|
33,461 |
|
|
21 |
|
|
|
37,606 |
|
Net income (loss) before taxes |
|
$ |
129,723 |
|
|
$ |
(351,522) |
|
|
|
$ |
(221,799) |
|
|
$ |
(73,438) |
|
|
$ |
— |
|
|
|
$ |
(295,237) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
$ |
28,980 |
|
|
$ |
306 |
|
|
|
$ |
29,286 |
|
|
$ |
2,783 |
|
|
$ |
— |
|
|
|
$ |
32,069 |
|
Total assets |
|
$ |
356,776 |
|
|
$ |
19,871,260 |
|
|
|
$ |
20,228,036 |
|
|
$ |
1,585,163 |
|
|
$ |
(1,560,617) |
|
|
|
$ |
20,252,582 |
|
|