Business Segment Reporting |
17. Business Segment Reporting
The following tables are a presentation of financial information by segment (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended June 30, 2024 |
|
|
Retirement Solutions |
|
Portfolio Management |
|
|
Total Reportable Segments |
|
Corporate and Other |
|
Eliminations |
|
|
Total |
Portfolio interest income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
$ |
—
|
|
|
$ |
478,091
|
|
|
|
$ |
478,091
|
|
|
$ |
—
|
|
|
$ |
—
|
|
|
|
$ |
478,091
|
|
Interest expense |
|
—
|
|
|
(412,618) |
|
|
|
(412,618) |
|
|
—
|
|
|
—
|
|
|
|
(412,618) |
|
Net portfolio interest income |
|
—
|
|
|
65,473
|
|
|
|
65,473
|
|
|
—
|
|
|
—
|
|
|
|
65,473
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net origination gains |
|
40,260
|
|
|
—
|
|
|
|
40,260
|
|
|
—
|
|
|
—
|
|
|
|
40,260
|
|
Gain on securitization of HECM tails, net |
|
—
|
|
|
11,031
|
|
|
|
11,031
|
|
|
—
|
|
|
—
|
|
|
|
11,031
|
|
Fair value changes from model amortization |
|
—
|
|
|
(47,813) |
|
|
|
(47,813) |
|
|
—
|
|
|
—
|
|
|
|
(47,813) |
|
Fair value changes from market inputs or model assumptions |
|
—
|
|
|
11,260
|
|
|
|
11,260
|
|
|
—
|
|
|
—
|
|
|
|
11,260
|
|
Net fair value changes on loans and related obligations |
|
40,260
|
|
|
(25,522) |
|
|
|
14,738
|
|
|
—
|
|
|
—
|
|
|
|
14,738
|
|
Fee income |
|
6,894
|
|
|
1,109
|
|
|
|
8,003
|
|
|
—
|
|
|
(123) |
|
|
|
7,880
|
|
Gain on sale and other income from loans held for sale, net |
|
—
|
|
|
216
|
|
|
|
216
|
|
|
—
|
|
|
—
|
|
|
|
216
|
|
Non-funding interest expense, net |
|
—
|
|
|
—
|
|
|
|
—
|
|
|
(9,268) |
|
|
—
|
|
|
|
(9,268) |
|
Net other income (expense) |
|
47,154
|
|
|
(24,197) |
|
|
|
22,957
|
|
|
(9,268) |
|
|
(123) |
|
|
|
13,566
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
47,154
|
|
|
41,276
|
|
|
|
88,430
|
|
|
(9,268) |
|
|
(123) |
|
|
|
79,039
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total expenses |
|
48,835
|
|
|
19,762
|
|
|
|
68,597
|
|
|
16,573
|
|
|
(123) |
|
|
|
85,047
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other, net |
|
—
|
|
|
—
|
|
|
|
—
|
|
|
2,240
|
|
|
—
|
|
|
|
2,240
|
|
Net income (loss) before taxes |
|
$ |
(1,681) |
|
|
$ |
21,514
|
|
|
|
$ |
19,833
|
|
|
$ |
(23,601) |
|
|
$ |
—
|
|
|
|
$ |
(3,768) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
$ |
9,426
|
|
|
$ |
15
|
|
|
|
$ |
9,441
|
|
|
$ |
312
|
|
|
$ |
—
|
|
|
|
$ |
9,753
|
|
Total assets |
|
$ |
282,516
|
|
|
$ |
27,659,539
|
|
|
|
$ |
27,942,055
|
|
|
$ |
1,441,787
|
|
|
$ |
(1,414,146) |
|
|
|
$ |
27,969,696
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended June 30, 2023 |
|
|
Retirement Solutions |
|
Portfolio Management |
|
|
Total Reportable Segments |
|
Corporate and Other |
|
Eliminations |
|
|
Total |
Portfolio interest income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
$ |
— |
|
|
$ |
414,661 |
|
|
|
$ |
414,661 |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
$ |
414,661 |
|
Interest expense |
|
— |
|
|
(349,582) |
|
|
|
(349,582) |
|
|
— |
|
|
— |
|
|
|
(349,582) |
|
Net portfolio interest income |
|
— |
|
|
65,079 |
|
|
|
65,079 |
|
|
— |
|
|
— |
|
|
|
65,079 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net origination gains |
|
32,926 |
|
|
— |
|
|
|
32,926 |
|
|
— |
|
|
— |
|
|
|
32,926 |
|
Gain on securitization of HECM tails, net |
|
— |
|
|
5,604 |
|
|
|
5,604 |
|
|
— |
|
|
— |
|
|
|
5,604 |
|
Fair value changes from model amortization |
|
— |
|
|
(55,238) |
|
|
|
(55,238) |
|
|
— |
|
|
— |
|
|
|
(55,238) |
|
Fair value changes from market inputs or model assumptions |
|
— |
|
|
(162,410) |
|
|
|
(162,410) |
|
|
— |
|
|
— |
|
|
|
(162,410) |
|
Net fair value changes on loans and related obligations |
|
32,926 |
|
|
(212,044) |
|
|
|
(179,118) |
|
|
— |
|
|
— |
|
|
|
(179,118) |
|
Fee income |
|
10,073 |
|
|
2,978 |
|
|
|
13,051 |
|
|
2,045 |
|
|
(1,272) |
|
|
|
13,824 |
|
Loss on sale and other income from loans held for sale, net |
|
(2,265) |
|
|
(1,845) |
|
|
|
(4,110) |
|
|
— |
|
|
56 |
|
|
|
(4,054) |
|
Non-funding interest expense, net |
|
— |
|
|
— |
|
|
|
— |
|
|
(7,628) |
|
|
— |
|
|
|
(7,628) |
|
Net other income (expense) |
|
40,734 |
|
|
(210,911) |
|
|
|
(170,177) |
|
|
(5,583) |
|
|
(1,216) |
|
|
|
(176,976) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
40,734 |
|
|
(145,832) |
|
|
|
(105,098) |
|
|
(5,583) |
|
|
(1,216) |
|
|
|
(111,897) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total expenses |
|
58,767 |
|
|
22,238 |
|
|
|
81,005 |
|
|
30,216 |
|
|
(1,216) |
|
|
|
110,005 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other, net |
|
28 |
|
|
— |
|
|
|
28 |
|
|
(1,965) |
|
|
— |
|
|
|
(1,937) |
|
Net loss before taxes |
|
$ |
(18,005) |
|
|
$ |
(168,070) |
|
|
|
$ |
(186,075) |
|
|
$ |
(37,764) |
|
|
$ |
— |
|
|
|
$ |
(223,839) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
$ |
11,911 |
|
|
$ |
34 |
|
|
|
$ |
11,945 |
|
|
$ |
427 |
|
|
$ |
— |
|
|
|
$ |
12,372 |
|
Total assets |
|
$ |
332,516 |
|
|
$ |
26,063,685 |
|
|
|
$ |
26,396,201 |
|
|
$ |
1,250,637 |
|
|
$ |
(1,222,574) |
|
|
|
$ |
26,424,264 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the six months ended June 30, 2024 |
|
|
Retirement Solutions |
|
Portfolio Management |
|
|
Total Reportable Segments |
|
Corporate and Other |
|
Eliminations |
|
|
Total |
Portfolio interest income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
$ |
—
|
|
|
$ |
942,070
|
|
|
|
$ |
942,070
|
|
|
$ |
—
|
|
|
$ |
—
|
|
|
|
$ |
942,070
|
|
Interest expense |
|
—
|
|
|
(806,422) |
|
|
|
(806,422) |
|
|
—
|
|
|
—
|
|
|
|
(806,422) |
|
Net portfolio interest income |
|
—
|
|
|
135,648
|
|
|
|
135,648
|
|
|
—
|
|
|
—
|
|
|
|
135,648
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net origination gains |
|
79,917
|
|
|
—
|
|
|
|
79,917
|
|
|
—
|
|
|
—
|
|
|
|
79,917
|
|
Gain on securitization of HECM tails, net |
|
—
|
|
|
21,757
|
|
|
|
21,757
|
|
|
—
|
|
|
—
|
|
|
|
21,757
|
|
Fair value changes from model amortization |
|
—
|
|
|
(105,421) |
|
|
|
(105,421) |
|
|
—
|
|
|
—
|
|
|
|
(105,421) |
|
Fair value changes from market inputs or model assumptions |
|
—
|
|
|
24,822
|
|
|
|
24,822
|
|
|
—
|
|
|
—
|
|
|
|
24,822
|
|
Net fair value changes on loans and related obligations |
|
79,917
|
|
|
(58,842) |
|
|
|
21,075
|
|
|
—
|
|
|
—
|
|
|
|
21,075
|
|
Fee income |
|
13,022
|
|
|
1,340
|
|
|
|
14,362
|
|
|
—
|
|
|
(246) |
|
|
|
14,116
|
|
Gain (loss) on sale and other income from loans held for sale, net |
|
(76) |
|
|
378
|
|
|
|
302
|
|
|
—
|
|
|
—
|
|
|
|
302
|
|
Non-funding interest expense, net |
|
—
|
|
|
—
|
|
|
|
—
|
|
|
(17,420) |
|
|
—
|
|
|
|
(17,420) |
|
Net other income (expense) |
|
92,863
|
|
|
(57,124) |
|
|
|
35,739
|
|
|
(17,420) |
|
|
(246) |
|
|
|
18,073
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
92,863
|
|
|
78,524
|
|
|
|
171,387
|
|
|
(17,420) |
|
|
(246) |
|
|
|
153,721
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total expenses |
|
98,245
|
|
|
42,515
|
|
|
|
140,760
|
|
|
35,848
|
|
|
(246) |
|
|
|
176,362
|
|
Impairment of other assets |
|
—
|
|
|
—
|
|
|
|
—
|
|
|
(600) |
|
|
—
|
|
|
|
(600) |
|
Other, net |
|
(174) |
|
|
—
|
|
|
|
(174) |
|
|
3,867
|
|
|
—
|
|
|
|
3,693
|
|
Net income (loss) before taxes |
|
$ |
(5,556) |
|
|
$ |
36,009
|
|
|
|
$ |
30,453
|
|
|
$ |
(50,001) |
|
|
$ |
—
|
|
|
|
$ |
(19,548) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
$ |
18,914
|
|
|
$ |
23
|
|
|
|
$ |
18,937
|
|
|
$ |
494
|
|
|
$ |
—
|
|
|
|
$ |
19,431
|
|
Total assets |
|
$ |
282,516
|
|
|
$ |
27,659,539
|
|
|
|
$ |
27,942,055
|
|
|
$ |
1,441,787
|
|
|
$ |
(1,414,146) |
|
|
|
$ |
27,969,696
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the six months ended June 30, 2023 |
|
|
Retirement Solutions |
|
Portfolio Management |
|
|
Total Reportable Segments |
|
Corporate and Other |
|
Eliminations |
|
|
Total |
Portfolio interest income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
$ |
— |
|
|
$ |
725,625 |
|
|
|
$ |
725,625 |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
$ |
725,625 |
|
Interest expense |
|
— |
|
|
(597,969) |
|
|
|
(597,969) |
|
|
— |
|
|
— |
|
|
|
(597,969) |
|
Net portfolio interest income |
|
— |
|
|
127,656 |
|
|
|
127,656 |
|
|
— |
|
|
— |
|
|
|
127,656 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net origination gains |
|
57,401 |
|
|
— |
|
|
|
57,401 |
|
|
— |
|
|
— |
|
|
|
57,401 |
|
Gain on securitization of HECM tails, net |
|
— |
|
|
9,995 |
|
|
|
9,995 |
|
|
— |
|
|
— |
|
|
|
9,995 |
|
Fair value changes from model amortization |
|
— |
|
|
(105,504) |
|
|
|
(105,504) |
|
|
— |
|
|
— |
|
|
|
(105,504) |
|
Fair value changes from market inputs or model assumptions |
|
— |
|
|
(49,719) |
|
|
|
(49,719) |
|
|
— |
|
|
— |
|
|
|
(49,719) |
|
Net fair value changes on loans and related obligations |
|
57,401 |
|
|
(145,228) |
|
|
|
(87,827) |
|
|
— |
|
|
— |
|
|
|
(87,827) |
|
Fee income |
|
13,253 |
|
|
8,441 |
|
|
|
21,694 |
|
|
4,998 |
|
|
(6,516) |
|
|
|
20,176 |
|
Loss on sale and other income from loans held for sale, net |
|
(3,577) |
|
|
(12,903) |
|
|
|
(16,480) |
|
|
— |
|
|
— |
|
|
|
(16,480) |
|
Non-funding interest expense, net |
|
— |
|
|
— |
|
|
|
— |
|
|
(14,567) |
|
|
— |
|
|
|
(14,567) |
|
Net other income (expense) |
|
67,077 |
|
|
(149,690) |
|
|
|
(82,613) |
|
|
(9,569) |
|
|
(6,516) |
|
|
|
(98,698) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
67,077 |
|
|
(22,034) |
|
|
|
45,043 |
|
|
(9,569) |
|
|
(6,516) |
|
|
|
28,958 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total expenses |
|
94,291 |
|
|
46,917 |
|
|
|
141,208 |
|
|
59,090 |
|
|
(6,516) |
|
|
|
193,782 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other, net |
|
59 |
|
|
— |
|
|
|
59 |
|
|
(1,060) |
|
|
— |
|
|
|
(1,001) |
|
Net loss before taxes |
|
$ |
(27,155) |
|
|
$ |
(68,951) |
|
|
|
$ |
(96,106) |
|
|
$ |
(69,719) |
|
|
$ |
— |
|
|
|
$ |
(165,825) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
$ |
21,554 |
|
|
$ |
48 |
|
|
|
$ |
21,602 |
|
|
$ |
875 |
|
|
$ |
— |
|
|
|
$ |
22,477 |
|
Total assets |
|
$ |
332,516 |
|
|
$ |
26,063,685 |
|
|
|
$ |
26,396,201 |
|
|
$ |
1,250,637 |
|
|
$ |
(1,222,574) |
|
|
|
$ |
26,424,264 |
|
|