x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
Maryland
|
|
13-3950486
|
(State or other jurisdiction of
incorporation or organization)
|
|
(I.R.S. Employer
Identification No.)
|
|
|
|
1100 Virginia Drive, Suite 100
Fort Washington, PA
|
|
19034
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
|
|
|
|
|
|
Large accelerated filer
|
|
o
|
|
Accelerated filer
|
|
x
|
|
|
|
|
|
|
|
Non-accelerated filer
|
|
o
(Do not check if a smaller reporting company)
|
|
Smaller reporting company
|
|
o
|
|
|
|
|
|
|
|
|
|
|
|
Emerging growth company
|
|
o
|
|
|
Page
No.
|
|
|
|
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
|
|
|
|
|
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
|
|
September 30,
2016 |
|
December 31,
2015 |
||||
|
|
(Restated)
|
|
(Restated)
|
||||
|
|
(unaudited)
|
|
|
||||
ASSETS
|
|
|
|
|
||||
Cash and cash equivalents
|
|
$
|
285,682
|
|
|
$
|
202,828
|
|
Restricted cash and cash equivalents
|
|
300,268
|
|
|
708,099
|
|
||
Residential loans at amortized cost, net (includes $3,224 and $4,457 in allowance for loan losses at September 30, 2016 and December 31, 2015, respectively)
|
|
616,936
|
|
|
541,406
|
|
||
Residential loans at fair value
|
|
12,640,302
|
|
|
12,673,439
|
|
||
Receivables, net (includes $15,010 and $16,542 at fair value at September 30, 2016 and December 31, 2015, respectively)
|
|
138,345
|
|
|
137,190
|
|
||
Servicer and protective advances, net (includes $124,055 and $120,338 in allowance for uncollectible advances at September 30, 2016 and December 31, 2015, respectively)
|
|
1,299,913
|
|
|
1,631,065
|
|
||
Servicing rights, net (includes $1,195,014 and $1,682,016 at fair value at September 30, 2016 and December 31, 2015, respectively)
|
|
1,284,543
|
|
|
1,788,576
|
|
||
Goodwill
|
|
65,302
|
|
|
367,911
|
|
||
Intangible assets, net
|
|
68,075
|
|
|
84,038
|
|
||
Premises and equipment, net
|
|
94,586
|
|
|
106,481
|
|
||
Deferred tax assets, net
|
|
56,875
|
|
|
108,050
|
|
||
Other assets (includes $80,435 and $58,512 at fair value at September 30, 2016 and December 31, 2015, respectively)
|
|
255,259
|
|
|
200,364
|
|
||
Total assets
|
|
$
|
17,106,086
|
|
|
$
|
18,549,447
|
|
|
|
|
|
|
||||
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
|
|
|
|
|
||||
Payables and accrued liabilities (includes $18,522 and $6,475 at fair value at September 30, 2016 and December 31, 2015, respectively)
|
|
$
|
730,628
|
|
|
$
|
597,926
|
|
Servicer payables
|
|
141,422
|
|
|
603,692
|
|
||
Servicing advance liabilities
|
|
1,023,770
|
|
|
1,229,280
|
|
||
Warehouse borrowings
|
|
1,362,209
|
|
|
1,340,388
|
|
||
Servicing rights related liabilities at fair value
|
|
119,267
|
|
|
117,000
|
|
||
Corporate debt
|
|
2,124,541
|
|
|
2,157,424
|
|
||
Mortgage-backed debt (includes $529,373 and $582,340 at fair value at September 30, 2016 and December 31, 2015, respectively)
|
|
970,065
|
|
|
1,051,679
|
|
||
HMBS related obligations at fair value
|
|
10,699,720
|
|
|
10,647,382
|
|
||
Total liabilities
|
|
17,171,622
|
|
|
17,744,771
|
|
||
Commitments and contingencies (Note 17)
|
|
|
|
|
||||
Stockholders' equity (deficit):
|
|
|
|
|
||||
Preferred stock, $0.01 par value per share:
|
|
|
|
|
||||
Authorized - 10,000,000 shares
|
|
|
|
|
||||
Issued and outstanding - 0 shares at September 30, 2016 and December 31, 2015
|
|
—
|
|
|
—
|
|
||
Common stock, $0.01 par value per share:
|
|
|
|
|
||||
Authorized - 90,000,000 shares
|
|
|
|
|
||||
Issued and outstanding - 36,311,037 and 35,573,405 shares at September 30, 2016 and December 31, 2015, respectively
|
|
363
|
|
|
355
|
|
||
Additional paid-in capital
|
|
597,139
|
|
|
591,454
|
|
||
Retained earnings (accumulated deficit)
|
|
(663,878
|
)
|
|
212,054
|
|
||
Accumulated other comprehensive income
|
|
840
|
|
|
813
|
|
||
Total stockholders' equity (deficit)
|
|
(65,536
|
)
|
|
804,676
|
|
||
Total liabilities and stockholders' equity (deficit)
|
|
$
|
17,106,086
|
|
|
$
|
18,549,447
|
|
|
|
For the Three Months
Ended September 30, |
|
For the Nine Months
Ended September 30, |
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
|
(Restated)
|
|
|
|
(Restated)
|
|
|
||||||||
REVENUES
|
|
|
|
|
|
|
|
|
||||||||
Net servicing revenue and fees
|
|
$
|
111,629
|
|
|
$
|
(1,771
|
)
|
|
$
|
37,803
|
|
|
$
|
313,031
|
|
Net gains on sales of loans
|
|
122,014
|
|
|
116,218
|
|
|
306,667
|
|
|
360,844
|
|
||||
Net fair value gains on reverse loans and related HMBS obligations
|
|
18,627
|
|
|
52,644
|
|
|
61,485
|
|
|
90,233
|
|
||||
Interest income on loans
|
|
11,332
|
|
|
12,410
|
|
|
35,352
|
|
|
62,537
|
|
||||
Insurance revenue
|
|
10,000
|
|
|
8,763
|
|
|
31,644
|
|
|
34,323
|
|
||||
Other revenues
|
|
23,728
|
|
|
31,129
|
|
|
78,623
|
|
|
81,715
|
|
||||
Total revenues
|
|
297,330
|
|
|
219,393
|
|
|
551,574
|
|
|
942,683
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
EXPENSES
|
|
|
|
|
|
|
|
|
||||||||
General and administrative
|
|
151,792
|
|
|
132,067
|
|
|
417,174
|
|
|
402,814
|
|
||||
Salaries and benefits
|
|
133,199
|
|
|
142,088
|
|
|
399,519
|
|
|
432,473
|
|
||||
Goodwill and intangible assets impairment
|
|
97,716
|
|
|
—
|
|
|
313,128
|
|
|
56,539
|
|
||||
Interest expense
|
|
65,302
|
|
|
66,728
|
|
|
193,950
|
|
|
210,264
|
|
||||
Depreciation and amortization
|
|
16,580
|
|
|
20,646
|
|
|
45,543
|
|
|
53,371
|
|
||||
Other expenses, net
|
|
1,206
|
|
|
2,595
|
|
|
5,609
|
|
|
8,043
|
|
||||
Total expenses
|
|
465,795
|
|
|
364,124
|
|
|
1,374,923
|
|
|
1,163,504
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
OTHER GAINS (LOSSES)
|
|
|
|
|
|
|
|
|
||||||||
Net gains on extinguishment
|
|
13,734
|
|
|
—
|
|
|
14,662
|
|
|
—
|
|
||||
Other net fair value gains (losses)
|
|
(3,302
|
)
|
|
1,119
|
|
|
(6,265
|
)
|
|
3,573
|
|
||||
Other
|
|
(150
|
)
|
|
12,054
|
|
|
(1,706
|
)
|
|
21,013
|
|
||||
Total other gains
|
|
10,282
|
|
|
13,173
|
|
|
6,691
|
|
|
24,586
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Loss before income taxes
|
|
(158,183
|
)
|
|
(131,558
|
)
|
|
(816,658
|
)
|
|
(196,235
|
)
|
||||
Income tax expense (benefit)
|
|
55,084
|
|
|
(54,630
|
)
|
|
59,274
|
|
|
(50,180
|
)
|
||||
Net loss
|
|
$
|
(213,267
|
)
|
|
$
|
(76,928
|
)
|
|
$
|
(875,932
|
)
|
|
$
|
(146,055
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
Comprehensive loss
|
|
$
|
(213,281
|
)
|
|
$
|
(76,793
|
)
|
|
$
|
(875,905
|
)
|
|
$
|
(145,804
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
Net loss
|
|
$
|
(213,267
|
)
|
|
$
|
(76,928
|
)
|
|
$
|
(875,932
|
)
|
|
$
|
(146,055
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
Basic and diluted loss per common and common equivalent share
|
|
$
|
(5.90
|
)
|
|
$
|
(2.04
|
)
|
|
$
|
(24.45
|
)
|
|
$
|
(3.87
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
Weighted-average common and common equivalent shares outstanding — basic and diluted
|
|
36,144
|
|
|
37,802
|
|
|
35,828
|
|
|
37,760
|
|
|
|
Common Stock
|
|
Additional Paid-
In Capital |
|
Retained
Earnings (Accumulated Deficit) |
|
Accumulated Other
Comprehensive Income |
|
|
|||||||||||||
|
|
Shares
|
|
Amount
|
|
|
|
|
Total
|
||||||||||||||
|
|
|
|
|
|
|
|
(Restated)
|
|
|
|
(Restated)
|
|||||||||||
Balance at January 1, 2016
|
|
35,573,405
|
|
|
$
|
355
|
|
|
$
|
591,454
|
|
|
$
|
212,054
|
|
|
$
|
813
|
|
|
$
|
804,676
|
|
Net loss (As Restated)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(875,932
|
)
|
|
—
|
|
|
(875,932
|
)
|
|||||
Other comprehensive income, net of tax
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
27
|
|
|
27
|
|
|||||
Share-based compensation
|
|
—
|
|
|
—
|
|
|
7,656
|
|
|
—
|
|
|
—
|
|
|
7,656
|
|
|||||
Tax shortfall on share-based compensation
|
|
—
|
|
|
—
|
|
|
(1,251
|
)
|
|
—
|
|
|
—
|
|
|
(1,251
|
)
|
|||||
Share-based compensation issuances, net
|
|
737,632
|
|
|
8
|
|
|
(720
|
)
|
|
—
|
|
|
—
|
|
|
(712
|
)
|
|||||
Balance at September 30, 2016
|
|
36,311,037
|
|
|
$
|
363
|
|
|
$
|
597,139
|
|
|
$
|
(663,878
|
)
|
|
$
|
840
|
|
|
$
|
(65,536
|
)
|
|
|
For the Nine Months
Ended September 30, |
||||||
|
|
2016
|
|
2015
|
||||
|
|
(Restated)
|
|
(Restated)
|
||||
Operating activities
|
|
|
|
|
||||
Net loss
|
|
$
|
(875,932
|
)
|
|
$
|
(146,055
|
)
|
|
|
|
|
|
||||
Adjustments to reconcile net loss to net cash provided by operating activities
|
|
|
|
|
||||
Net fair value gains on reverse loans and related HMBS obligations
|
|
(61,485
|
)
|
|
(90,233
|
)
|
||
Amortization of servicing rights
|
|
13,058
|
|
|
20,634
|
|
||
Change in fair value of servicing rights
|
|
600,109
|
|
|
353,023
|
|
||
Change in fair value of servicing rights related liabilities
|
|
(8,486
|
)
|
|
107
|
|
||
Change in fair value of charged-off loans
|
|
(17,781
|
)
|
|
(16,294
|
)
|
||
Other net fair value losses
|
|
11,666
|
|
|
3,483
|
|
||
Accretion of discounts on residential loans and advances
|
|
(2,739
|
)
|
|
(6,301
|
)
|
||
Accretion of discounts on debt and amortization of deferred debt issuance costs
|
|
25,615
|
|
|
24,063
|
|
||
Provision for uncollectible advances
|
|
30,775
|
|
|
39,278
|
|
||
Depreciation and amortization of premises and equipment and intangible assets
|
|
45,543
|
|
|
53,371
|
|
||
Provision (benefit) for deferred income taxes
|
|
49,863
|
|
|
(28,118
|
)
|
||
Share-based compensation
|
|
7,656
|
|
|
14,345
|
|
||
Purchases and originations of residential loans held for sale
|
|
(15,553,394
|
)
|
|
(20,158,426
|
)
|
||
Proceeds from sales of and payments on residential loans held for sale
|
|
15,861,355
|
|
|
20,165,907
|
|
||
Proceeds from sale of trading security
|
|
—
|
|
|
70,390
|
|
||
Net gains on sales of loans
|
|
(306,667
|
)
|
|
(360,844
|
)
|
||
Gain on sale of trading security
|
|
—
|
|
|
(10,296
|
)
|
||
Gain on sale of investments
|
|
—
|
|
|
(8,959
|
)
|
||
Goodwill and intangible assets impairment
|
|
313,128
|
|
|
56,539
|
|
||
Other
|
|
(5,940
|
)
|
|
246
|
|
||
|
|
|
|
|
||||
Changes in assets and liabilities
|
|
|
|
|
||||
Increase in receivables
|
|
(7,279
|
)
|
|
(37,680
|
)
|
||
Decrease in servicer and protective advances
|
|
309,093
|
|
|
211,349
|
|
||
Decrease (increase) in other assets
|
|
(82,724
|
)
|
|
9,396
|
|
||
Increase (decrease) in payables and accrued liabilities
|
|
9,625
|
|
|
(50,291
|
)
|
||
Increase in servicer payables, net of change in restricted cash
|
|
20,113
|
|
|
5,880
|
|
||
Cash flows provided by operating activities
|
|
375,172
|
|
|
114,514
|
|
||
|
|
|
|
|
WALTER INVESTMENT MANAGEMENT CORP. AND SUBSIDIARIES
|
||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS (As Restated, See Note 2) (Continued)
|
||||||||
(Unaudited)
|
||||||||
(in thousands)
|
||||||||
|
|
|
|
|
||||
|
|
For the Nine Months
Ended September 30, |
||||||
|
|
2016
|
|
2015
|
||||
|
|
(Restated)
|
|
|
||||
Investing activities
|
|
|
|
|
||||
Purchases and originations of reverse loans held for investment
|
|
(653,471
|
)
|
|
(1,259,927
|
)
|
||
Principal payments received on reverse loans held for investment
|
|
770,636
|
|
|
618,446
|
|
||
Principal payments received on mortgage loans held for investment
|
|
69,238
|
|
|
93,062
|
|
||
Payments received on charged-off loans held for investment
|
|
17,827
|
|
|
19,859
|
|
||
Payments received on receivables related to Non-Residual Trusts
|
|
6,230
|
|
|
5,547
|
|
||
Proceeds from sales of real estate owned, net
|
|
81,591
|
|
|
56,948
|
|
||
Purchases of premises and equipment
|
|
(29,128
|
)
|
|
(16,706
|
)
|
||
Decrease in restricted cash and cash equivalents
|
|
9,778
|
|
|
7,039
|
|
||
Payments for acquisitions of businesses, net of cash acquired
|
|
(1,947
|
)
|
|
(4,737
|
)
|
||
Acquisitions of servicing rights, net
|
|
(7,701
|
)
|
|
(233,744
|
)
|
||
Proceeds from sales of servicing rights, net
|
|
35,541
|
|
|
778
|
|
||
Proceeds from sale of residual interests in Residual Trusts
|
|
—
|
|
|
189,513
|
|
||
Proceeds from sale of investment
|
|
—
|
|
|
14,376
|
|
||
Other
|
|
(3,665
|
)
|
|
7,950
|
|
||
Cash flows provided by (used in) investing activities
|
|
294,929
|
|
|
(501,596
|
)
|
||
|
|
|
|
|
||||
Financing activities
|
|
|
|
|
||||
Payments on corporate debt
|
|
(480
|
)
|
|
(62,544
|
)
|
||
Extinguishments and settlement of debt
|
|
(31,037
|
)
|
|
—
|
|
||
Proceeds from securitizations of reverse loans
|
|
684,711
|
|
|
1,382,359
|
|
||
Payments on HMBS related obligations
|
|
(958,720
|
)
|
|
(739,447
|
)
|
||
Issuances of servicing advance liabilities
|
|
1,526,733
|
|
|
712,307
|
|
||
Payments on servicing advance liabilities
|
|
(1,734,252
|
)
|
|
(869,110
|
)
|
||
Net change in warehouse borrowings related to mortgage loans
|
|
(147,389
|
)
|
|
142,481
|
|
||
Net change in warehouse borrowings related to reverse loans
|
|
169,210
|
|
|
(94,000
|
)
|
||
Proceeds from sales of servicing rights
|
|
29,742
|
|
|
—
|
|
||
Payments on servicing rights related liabilities
|
|
(16,013
|
)
|
|
(6,849
|
)
|
||
Payments on mortgage-backed debt
|
|
(80,335
|
)
|
|
(109,808
|
)
|
||
Other debt issuance costs paid
|
|
(9,260
|
)
|
|
(6,926
|
)
|
||
Other
|
|
(20,157
|
)
|
|
(12,955
|
)
|
||
Cash flows provided by (used in) financing activities
|
|
(587,247
|
)
|
|
335,508
|
|
||
|
|
|
|
|
||||
Net increase (decrease) in cash and cash equivalents
|
|
82,854
|
|
|
(51,574
|
)
|
||
Cash and cash equivalents at beginning of the period
|
|
202,828
|
|
|
320,175
|
|
||
Cash and cash equivalents at end of the period
|
|
$
|
285,682
|
|
|
$
|
268,601
|
|
|
|
|
|
|
||||
Supplemental Disclosures of Cash Flow Information
|
|
|
|
|
||||
Cash paid for interest
|
|
$
|
190,381
|
|
|
$
|
207,495
|
|
Cash paid (received) for taxes
|
|
(28,155
|
)
|
|
469
|
|
|
|
September 30, 2016 (unaudited)
|
||||||||||||||
|
|
As Previously Reported
|
|
Restatement Adjustments
|
|
Other Adjustments
|
|
As Restated
|
||||||||
ASSETS
|
|
|
|
|
|
|
|
|
||||||||
Cash and cash equivalents
|
|
$
|
285,682
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
285,682
|
|
Restricted cash and cash equivalents
|
|
300,268
|
|
|
—
|
|
|
—
|
|
|
300,268
|
|
||||
Residential loans at amortized cost, net
|
|
616,936
|
|
|
—
|
|
|
—
|
|
|
616,936
|
|
||||
Residential loans at fair value
|
|
12,640,302
|
|
|
—
|
|
|
—
|
|
|
12,640,302
|
|
||||
Receivables, net
|
|
196,939
|
|
|
—
|
|
|
(58,594
|
)
|
|
138,345
|
|
||||
Servicer and protective advances, net
|
|
1,274,641
|
|
|
—
|
|
|
25,272
|
|
|
1,299,913
|
|
||||
Servicing rights, net
|
|
1,284,543
|
|
|
—
|
|
|
—
|
|
|
1,284,543
|
|
||||
Goodwill
|
|
65,302
|
|
|
—
|
|
|
—
|
|
|
65,302
|
|
||||
Intangible assets, net
|
|
68,075
|
|
|
—
|
|
|
—
|
|
|
68,075
|
|
||||
Premises and equipment, net
|
|
94,586
|
|
|
—
|
|
|
—
|
|
|
94,586
|
|
||||
Deferred tax assets, net
|
|
425,878
|
|
|
(369,003
|
)
|
|
—
|
|
|
56,875
|
|
||||
Other assets
|
|
255,259
|
|
|
—
|
|
|
—
|
|
|
255,259
|
|
||||
Total assets
|
|
$
|
17,508,411
|
|
|
$
|
(369,003
|
)
|
|
$
|
(33,322
|
)
|
|
$
|
17,106,086
|
|
|
|
|
|
|
|
|
|
|
||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
||||||||
Payables and accrued liabilities
|
|
$
|
763,950
|
|
|
$
|
—
|
|
|
$
|
(33,322
|
)
|
|
$
|
730,628
|
|
Servicer payables
|
|
141,422
|
|
|
—
|
|
|
—
|
|
|
141,422
|
|
||||
Servicing advance liabilities
|
|
1,023,770
|
|
|
—
|
|
|
—
|
|
|
1,023,770
|
|
||||
Warehouse borrowings
|
|
1,362,209
|
|
|
—
|
|
|
—
|
|
|
1,362,209
|
|
||||
Servicing rights related liabilities at fair value
|
|
119,267
|
|
|
—
|
|
|
—
|
|
|
119,267
|
|
||||
Corporate debt
|
|
2,124,541
|
|
|
—
|
|
|
—
|
|
|
2,124,541
|
|
||||
Mortgage-backed debt
|
|
970,065
|
|
|
—
|
|
|
—
|
|
|
970,065
|
|
||||
HMBS related obligations at fair value
|
|
10,699,720
|
|
|
—
|
|
|
—
|
|
|
10,699,720
|
|
||||
Total liabilities
|
|
17,204,944
|
|
|
—
|
|
|
(33,322
|
)
|
|
17,171,622
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Stockholders' equity (deficit):
|
|
|
|
|
|
|
|
|
||||||||
Preferred stock
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Common stock
|
|
363
|
|
|
—
|
|
|
—
|
|
|
363
|
|
||||
Additional paid-in capital
|
|
597,139
|
|
|
—
|
|
|
—
|
|
|
597,139
|
|
||||
Accumulated deficit
|
|
(294,875
|
)
|
|
(369,003
|
)
|
|
—
|
|
|
(663,878
|
)
|
||||
Accumulated other comprehensive income
|
|
840
|
|
|
—
|
|
|
—
|
|
|
840
|
|
||||
Total stockholders' equity (deficit)
|
|
303,467
|
|
|
(369,003
|
)
|
|
—
|
|
|
(65,536
|
)
|
||||
Total liabilities and stockholders' equity (deficit)
|
|
$
|
17,508,411
|
|
|
$
|
(369,003
|
)
|
|
$
|
(33,322
|
)
|
|
$
|
17,106,086
|
|
|
|
For the Three Months Ended September 30, 2016 (unaudited)
|
||||||||||
|
|
As Previously Reported
|
|
Restatement Adjustments
|
|
As Restated
|
||||||
REVENUES
|
|
|
|
|
|
|
||||||
Net servicing revenue and fees
|
|
$
|
111,629
|
|
|
$
|
—
|
|
|
$
|
111,629
|
|
Net gains on sales of loans
|
|
122,014
|
|
|
—
|
|
|
122,014
|
|
|||
Net fair value gains on reverse loans and related HMBS obligations
|
|
18,627
|
|
|
—
|
|
|
18,627
|
|
|||
Interest income on loans
|
|
11,332
|
|
|
—
|
|
|
11,332
|
|
|||
Insurance revenue
|
|
10,000
|
|
|
—
|
|
|
10,000
|
|
|||
Other revenues
|
|
23,728
|
|
|
—
|
|
|
23,728
|
|
|||
Total revenues
|
|
297,330
|
|
|
—
|
|
|
297,330
|
|
|||
|
|
|
|
|
|
|
||||||
EXPENSES
|
|
|
|
|
|
|
||||||
General and administrative
|
|
151,792
|
|
|
—
|
|
|
151,792
|
|
|||
Salaries and benefits
|
|
133,199
|
|
|
—
|
|
|
133,199
|
|
|||
Goodwill and intangible assets impairment
|
|
97,716
|
|
|
—
|
|
|
97,716
|
|
|||
Interest expense
|
|
65,302
|
|
|
—
|
|
|
65,302
|
|
|||
Depreciation and amortization
|
|
16,580
|
|
|
—
|
|
|
16,580
|
|
|||
Other expenses, net
|
|
1,206
|
|
|
—
|
|
|
1,206
|
|
|||
Total expenses
|
|
465,795
|
|
|
—
|
|
|
465,795
|
|
|||
|
|
|
|
|
|
|
||||||
OTHER GAINS (LOSSES)
|
|
|
|
|
|
|
||||||
Net gains on extinguishment
|
|
13,734
|
|
|
—
|
|
|
13,734
|
|
|||
Other net fair value losses
|
|
(3,302
|
)
|
|
—
|
|
|
(3,302
|
)
|
|||
Other
|
|
(150
|
)
|
|
—
|
|
|
(150
|
)
|
|||
Total other gains
|
|
10,282
|
|
|
—
|
|
|
10,282
|
|
|||
|
|
|
|
|
|
|
||||||
Loss before income taxes
|
|
(158,183
|
)
|
|
—
|
|
|
(158,183
|
)
|
|||
Income tax expense (benefit)
|
|
(56,357
|
)
|
|
111,441
|
|
|
55,084
|
|
|||
Net loss
|
|
$
|
(101,826
|
)
|
|
$
|
(111,441
|
)
|
|
$
|
(213,267
|
)
|
|
|
|
|
|
|
|
||||||
Comprehensive loss
|
|
$
|
(101,840
|
)
|
|
$
|
(111,441
|
)
|
|
$
|
(213,281
|
)
|
|
|
|
|
|
|
|
||||||
Basic and diluted loss per common and common equivalent share
|
|
$
|
(2.82
|
)
|
|
$
|
(3.08
|
)
|
|
$
|
(5.90
|
)
|
Weighted-average common and common equivalent shares outstanding — basic and diluted
|
|
36,144
|
|
|
—
|
|
|
36,144
|
|
|
|
For the Nine Months Ended September 30, 2016 (unaudited)
|
||||||||||
|
|
As Previously Reported
|
|
Restatement Adjustments
|
|
As Restated
|
||||||
REVENUES
|
|
|
|
|
|
|
||||||
Net servicing revenue and fees
|
|
$
|
37,803
|
|
|
$
|
—
|
|
|
$
|
37,803
|
|
Net gains on sales of loans
|
|
306,667
|
|
|
—
|
|
|
306,667
|
|
|||
Net fair value gains on reverse loans and related HMBS obligations
|
|
61,485
|
|
|
—
|
|
|
61,485
|
|
|||
Interest income on loans
|
|
35,352
|
|
|
—
|
|
|
35,352
|
|
|||
Insurance revenue
|
|
31,644
|
|
|
—
|
|
|
31,644
|
|
|||
Other revenues
|
|
78,623
|
|
|
—
|
|
|
78,623
|
|
|||
Total revenues
|
|
551,574
|
|
|
—
|
|
|
551,574
|
|
|||
|
|
|
|
|
|
|
||||||
EXPENSES
|
|
|
|
|
|
|
||||||
General and administrative
|
|
417,174
|
|
|
—
|
|
|
417,174
|
|
|||
Salaries and benefits
|
|
399,519
|
|
|
—
|
|
|
399,519
|
|
|||
Goodwill and intangible assets impairment
|
|
313,128
|
|
|
—
|
|
|
313,128
|
|
|||
Interest expense
|
|
193,950
|
|
|
—
|
|
|
193,950
|
|
|||
Depreciation and amortization
|
|
45,543
|
|
|
—
|
|
|
45,543
|
|
|||
Other expenses, net
|
|
5,609
|
|
|
—
|
|
|
5,609
|
|
|||
Total expenses
|
|
1,374,923
|
|
|
—
|
|
|
1,374,923
|
|
|||
|
|
|
|
|
|
|
||||||
OTHER GAINS (LOSSES)
|
|
|
|
|
|
|
||||||
Net gains on extinguishment
|
|
14,662
|
|
|
—
|
|
|
14,662
|
|
|||
Other net fair value losses
|
|
(6,265
|
)
|
|
—
|
|
|
(6,265
|
)
|
|||
Other
|
|
(1,706
|
)
|
|
—
|
|
|
(1,706
|
)
|
|||
Total other gains
|
|
6,691
|
|
|
—
|
|
|
6,691
|
|
|||
|
|
|
|
|
|
|
||||||
Loss before income taxes
|
|
(816,658
|
)
|
|
—
|
|
|
(816,658
|
)
|
|||
Income tax expense (benefit)
|
|
(309,729
|
)
|
|
369,003
|
|
|
59,274
|
|
|||
Net loss
|
|
$
|
(506,929
|
)
|
|
$
|
(369,003
|
)
|
|
$
|
(875,932
|
)
|
|
|
|
|
|
|
|
||||||
Comprehensive loss
|
|
$
|
(506,902
|
)
|
|
$
|
(369,003
|
)
|
|
$
|
(875,905
|
)
|
|
|
|
|
|
|
|
||||||
Basic and diluted loss per common and common equivalent share
|
|
$
|
(14.15
|
)
|
|
$
|
(10.30
|
)
|
|
$
|
(24.45
|
)
|
Weighted-average common and common equivalent shares outstanding — basic and diluted
|
|
35,828
|
|
|
—
|
|
|
35,828
|
|
|
|
For the Nine Months Ended September 30, 2016 (unaudited)
|
||||||||||||||
|
|
As Previously Reported
|
|
Restatement Adjustments
|
|
Other Adjustments
|
|
As Restated
|
||||||||
Operating activities
|
|
|
|
|
|
|
|
|
||||||||
Net loss
|
|
$
|
(506,929
|
)
|
|
$
|
(369,003
|
)
|
|
$
|
—
|
|
|
$
|
(875,932
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
Adjustments to reconcile net loss to net cash provided by operating activities
|
|
|
|
|
|
|
|
|
||||||||
Net fair value gains on reverse loans and related HMBS obligations
|
|
(61,485
|
)
|
|
—
|
|
|
—
|
|
|
(61,485
|
)
|
||||
Amortization of servicing rights
|
|
13,058
|
|
|
—
|
|
|
—
|
|
|
13,058
|
|
||||
Change in fair value of servicing rights
|
|
600,109
|
|
|
—
|
|
|
—
|
|
|
600,109
|
|
||||
Change in fair value of servicing rights related liabilities
|
|
(8,486
|
)
|
|
—
|
|
|
—
|
|
|
(8,486
|
)
|
||||
Change in fair value of charged-off loans
|
|
(17,781
|
)
|
|
—
|
|
|
—
|
|
|
(17,781
|
)
|
||||
Other net fair value losses
|
|
11,666
|
|
|
—
|
|
|
—
|
|
|
11,666
|
|
||||
Accretion of discounts on residential loans and advances
|
|
(2,739
|
)
|
|
—
|
|
|
—
|
|
|
(2,739
|
)
|
||||
Accretion of discounts on debt and amortization of deferred debt issuance costs
|
|
25,615
|
|
|
—
|
|
|
—
|
|
|
25,615
|
|
||||
Provision for uncollectible advances
|
|
30,775
|
|
|
—
|
|
|
—
|
|
|
30,775
|
|
||||
Depreciation and amortization of premises and equipment and intangible assets
|
|
45,543
|
|
|
—
|
|
|
—
|
|
|
45,543
|
|
||||
Provision (benefit) for deferred income taxes
|
|
(319,140
|
)
|
|
369,003
|
|
|
—
|
|
|
49,863
|
|
||||
Share-based compensation
|
|
7,656
|
|
|
—
|
|
|
—
|
|
|
7,656
|
|
||||
Purchases and originations of residential loans held for sale
|
|
(15,553,394
|
)
|
|
—
|
|
|
—
|
|
|
(15,553,394
|
)
|
||||
Proceeds from sales of and payments on residential loans held for sale
|
|
15,861,355
|
|
|
—
|
|
|
—
|
|
|
15,861,355
|
|
||||
Net gains on sales of loans
|
|
(306,667
|
)
|
|
—
|
|
|
—
|
|
|
(306,667
|
)
|
||||
Goodwill and intangible assets impairment
|
|
313,128
|
|
|
—
|
|
|
—
|
|
|
313,128
|
|
||||
Other
|
|
(5,940
|
)
|
|
—
|
|
|
—
|
|
|
(5,940
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Changes in assets and liabilities
|
|
|
|
|
|
|
|
|
||||||||
Decrease (increase) in receivables
|
|
11,335
|
|
|
—
|
|
|
(18,614
|
)
|
|
(7,279
|
)
|
||||
Decrease in servicer and protective advances
|
|
299,211
|
|
|
—
|
|
|
9,882
|
|
|
309,093
|
|
||||
Increase in other assets
|
|
(82,724
|
)
|
|
—
|
|
|
—
|
|
|
(82,724
|
)
|
||||
Increase in payables and accrued liabilities
|
|
893
|
|
|
—
|
|
|
8,732
|
|
|
9,625
|
|
||||
Increase in servicer payables, net of change in restricted cash
|
|
20,113
|
|
|
—
|
|
|
—
|
|
|
20,113
|
|
||||
Cash flows provided by operating activities
|
|
375,172
|
|
|
—
|
|
|
—
|
|
|
375,172
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
For the Nine Months Ended September 30, 2016 (unaudited)
|
||||||||||||||
|
|
As Previously Reported
|
|
Restatement Adjustments
|
|
Other Adjustments
|
|
As Restated
|
||||||||
Investing activities
|
|
|
|
|
|
|
|
|
||||||||
Purchases and originations of reverse loans held for investment
|
|
(653,471
|
)
|
|
—
|
|
|
—
|
|
|
(653,471
|
)
|
||||
Principal payments received on reverse loans held for investment
|
|
770,636
|
|
|
—
|
|
|
—
|
|
|
770,636
|
|
||||
Principal payments received on mortgage loans held for investment
|
|
69,238
|
|
|
—
|
|
|
—
|
|
|
69,238
|
|
||||
Payments received on charged-off loans held for investment
|
|
17,827
|
|
|
—
|
|
|
—
|
|
|
17,827
|
|
||||
Payments received on receivables related to Non-Residual Trusts
|
|
6,230
|
|
|
—
|
|
|
—
|
|
|
6,230
|
|
||||
Proceeds from sales of real estate owned, net
|
|
81,591
|
|
|
—
|
|
|
—
|
|
|
81,591
|
|
||||
Purchases of premises and equipment
|
|
(29,128
|
)
|
|
—
|
|
|
—
|
|
|
(29,128
|
)
|
||||
Decrease in restricted cash and cash equivalents
|
|
9,778
|
|
|
—
|
|
|
—
|
|
|
9,778
|
|
||||
Payments for acquisitions of businesses, net of cash acquired
|
|
(1,947
|
)
|
|
—
|
|
|
—
|
|
|
(1,947
|
)
|
||||
Acquisitions of servicing rights, net
|
|
(7,701
|
)
|
|
—
|
|
|
—
|
|
|
(7,701
|
)
|
||||
Proceeds from sales of servicing rights, net
|
|
35,541
|
|
|
—
|
|
|
—
|
|
|
35,541
|
|
||||
Other
|
|
(3,665
|
)
|
|
—
|
|
|
—
|
|
|
(3,665
|
)
|
||||
Cash flows provided by investing activities
|
|
294,929
|
|
|
—
|
|
|
—
|
|
|
294,929
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Financing activities
|
|
|
|
|
|
|
|
|
||||||||
Payments on corporate debt
|
|
(480
|
)
|
|
—
|
|
|
—
|
|
|
(480
|
)
|
||||
Extinguishments and settlement of debt
|
|
(31,037
|
)
|
|
—
|
|
|
—
|
|
|
(31,037
|
)
|
||||
Proceeds from securitizations of reverse loans
|
|
684,711
|
|
|
—
|
|
|
—
|
|
|
684,711
|
|
||||
Payments on HMBS related obligations
|
|
(958,720
|
)
|
|
—
|
|
|
—
|
|
|
(958,720
|
)
|
||||
Issuances of servicing advance liabilities
|
|
1,526,733
|
|
|
—
|
|
|
—
|
|
|
1,526,733
|
|
||||
Payments on servicing advance liabilities
|
|
(1,734,252
|
)
|
|
—
|
|
|
—
|
|
|
(1,734,252
|
)
|
||||
Net change in warehouse borrowings related to mortgage loans
|
|
(147,389
|
)
|
|
—
|
|
|
—
|
|
|
(147,389
|
)
|
||||
Net change in warehouse borrowings related to reverse loans
|
|
169,210
|
|
|
—
|
|
|
—
|
|
|
169,210
|
|
||||
Proceeds from sales of servicing rights
|
|
29,742
|
|
|
—
|
|
|
—
|
|
|
29,742
|
|
||||
Payments on servicing rights related liabilities
|
|
(16,013
|
)
|
|
—
|
|
|
—
|
|
|
(16,013
|
)
|
||||
Payments on mortgage-backed debt
|
|
(80,335
|
)
|
|
—
|
|
|
—
|
|
|
(80,335
|
)
|
||||
Other debt issuance costs paid
|
|
(9,260
|
)
|
|
—
|
|
|
—
|
|
|
(9,260
|
)
|
||||
Other
|
|
(20,157
|
)
|
|
—
|
|
|
—
|
|
|
(20,157
|
)
|
||||
Cash flows used in financing activities
|
|
(587,247
|
)
|
|
—
|
|
|
—
|
|
|
(587,247
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Net increase in cash and cash equivalents
|
|
82,854
|
|
|
—
|
|
|
—
|
|
|
82,854
|
|
||||
Cash and cash equivalents at the beginning of the year
|
|
202,828
|
|
|
—
|
|
|
—
|
|
|
202,828
|
|
||||
Cash and cash equivalents at the end of the year
|
|
$
|
285,682
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
285,682
|
|
•
|
Prior to the issuance of the restated consolidated financial statements discussed in Note 2, the Company entered into amendments and/or obtained waivers from each lender, to the extent necessary, to waive any default, event of default, amortization event, termination event or similar event resulting or arising from the restatement discussed in Note 2 or the substantial doubt as to the Company’s ability to continue as a going concern described in this Note 3, and/or to allow for compliance with profitability covenants at the Ditech level;
|
•
|
As a result of the above waivers and/or amendments, no known events of default exist, and amounts due under the Company's outstanding material debt and financing agreements have not been accelerated;
|
•
|
While the Company believes that the debt facilities it relies on to support ongoing operations remain renewable in the ordinary course of business, the Company is seeking additional, or expansion of existing facilities to provide adequate financing capacity for new loan originations should existing facilities not be renewed at their maturity date. The Company may also consider temporary volume reductions within the business lending channel of the originations business, if necessary;
|
•
|
The Company is seeking additional, or expansion of existing, master repurchase or similar agreements for continued growth of the required reverse loan repurchases. As part of this effort, in August 2017, RMS has entered into an amendment that increases the size of an existing credit facility by
$100 million
on a committed basis. The facility expires in
May 2018
. Additionally, in the future, the Company may seek to access the securitization market, if such market is available to the Company, to provide adequate financing capacity for continued growth in the number and amount of required reverse loan repurchases;
|
•
|
The Company is in the process of negotiating a term sheet with a counterparty to resolve its obligations with respect to the remaining mandatory clean-up calls. The negotiated resolution is expected to cover all mandatory calls starting in the fourth quarter of 2017;
|
•
|
The Company has been in contact with the NYSE and is working to regain compliance with NYSE continued listing requirements, including, among other things, by restructuring its corporate debt. The Company continues to monitor other listing standards. No assurance can be given that the Company’s common stock will not be delisted from the NYSE; and
|
•
|
The Company continues to engage in communications with key stakeholders, including the GSEs, Ginnie Mae, HUD, regulators and government agencies in connection with the restatement discussed in Note 2, the status of the Company’s debt restructuring initiative, and the uncertainties regarding the Company’s ability to continue as a going concern as identified above. To date, none of these key stakeholders have communicated any material sanctions, suspensions or prohibitions.
|
|
|
September 30, 2016
|
||||||||||||||||||
|
|
Residual
Trusts |
|
Non-Residual
Trusts |
|
Servicer and Protective Advance Financing VIEs
|
|
Reverse Mortgage VIEs
|
|
Total
|
||||||||||
Assets
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Restricted cash and cash equivalents
|
|
$
|
13,419
|
|
|
$
|
10,993
|
|
|
$
|
99,522
|
|
|
$
|
—
|
|
|
$
|
123,934
|
|
Residential loans at amortized cost, net
|
|
475,693
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
475,693
|
|
|||||
Residential loans at fair value
|
|
—
|
|
|
463,620
|
|
|
—
|
|
|
74,947
|
|
|
538,567
|
|
|||||
Receivables
|
|
—
|
|
|
15,010
|
|
|
—
|
|
|
878
|
|
|
15,888
|
|
|||||
Servicer and protective advances, net
|
|
—
|
|
|
—
|
|
|
894,546
|
|
|
—
|
|
|
894,546
|
|
|||||
Other assets
|
|
9,505
|
|
|
1,370
|
|
|
2,606
|
|
|
16,403
|
|
|
29,884
|
|
|||||
Total assets
|
|
$
|
498,617
|
|
|
$
|
490,993
|
|
|
$
|
996,674
|
|
|
$
|
92,228
|
|
|
$
|
2,078,512
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Liabilities
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Payables and accrued liabilities
|
|
$
|
2,173
|
|
|
$
|
—
|
|
|
$
|
1,050
|
|
|
$
|
—
|
|
|
$
|
3,223
|
|
Servicing advance liabilities
|
|
—
|
|
|
—
|
|
|
866,898
|
|
|
—
|
|
|
866,898
|
|
|||||
Mortgage-backed debt
|
|
440,692
|
|
|
529,373
|
|
|
—
|
|
|
—
|
|
|
970,065
|
|
|||||
Total liabilities
|
|
$
|
442,865
|
|
|
$
|
529,373
|
|
|
$
|
867,948
|
|
|
$
|
—
|
|
|
$
|
1,840,186
|
|
|
|
December 31, 2015
|
||||||||||||||
|
|
Residual
Trusts |
|
Non-Residual
Trusts |
|
Servicer and Protective Advance Financing VIEs
|
|
Total
|
||||||||
Assets
|
|
|
|
|
|
|
|
|
||||||||
Restricted cash and cash equivalents
|
|
$
|
13,369
|
|
|
$
|
11,388
|
|
|
$
|
34,948
|
|
|
$
|
59,705
|
|
Residential loans at amortized cost, net
|
|
500,563
|
|
|
—
|
|
|
—
|
|
|
500,563
|
|
||||
Residential loans at fair value
|
|
—
|
|
|
526,016
|
|
|
—
|
|
|
526,016
|
|
||||
Receivables, net
|
|
—
|
|
|
16,542
|
|
|
—
|
|
|
16,542
|
|
||||
Servicer and protective advances, net
|
|
—
|
|
|
—
|
|
|
1,136,246
|
|
|
1,136,246
|
|
||||
Other assets
|
|
9,357
|
|
|
558
|
|
|
2,255
|
|
|
12,170
|
|
||||
Total assets
|
|
$
|
523,289
|
|
|
$
|
554,504
|
|
|
$
|
1,173,449
|
|
|
$
|
2,251,242
|
|
|
|
|
|
|
|
|
|
|
||||||||
Liabilities
|
|
|
|
|
|
|
|
|
||||||||
Payables and accrued liabilities
|
|
$
|
2,084
|
|
|
$
|
—
|
|
|
$
|
1,351
|
|
|
$
|
3,435
|
|
Servicing advance liabilities
|
|
—
|
|
|
—
|
|
|
992,769
|
|
|
992,769
|
|
||||
Mortgage-backed debt
|
|
469,339
|
|
|
582,340
|
|
|
—
|
|
|
1,051,679
|
|
||||
Total liabilities
|
|
$
|
471,423
|
|
|
$
|
582,340
|
|
|
$
|
994,120
|
|
|
$
|
2,047,883
|
|
|
|
Carrying Value of Assets
Recorded on the Consolidated Balance Sheets |
|
Unpaid
Principal Balance of Sold Loans |
||||||||||||
|
|
Servicing
Rights, Net |
|
Servicer and
Protective Advances, Net |
|
Total
|
|
|||||||||
September 30, 2016
|
|
$
|
418,070
|
|
|
$
|
20,656
|
|
|
$
|
438,726
|
|
|
$
|
52,872,042
|
|
December 31, 2015
|
|
509,785
|
|
|
25,078
|
|
|
534,863
|
|
|
46,983,388
|
|
|
|
For the Three Months
Ended September 30, |
|
For the Nine Months
Ended September 30, |
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
Cash proceeds received from sales, net of fees
|
|
$
|
5,643,244
|
|
|
$
|
7,456,037
|
|
|
$
|
15,933,300
|
|
|
$
|
20,125,035
|
|
Servicing fees collected
(1)
|
|
35,125
|
|
|
31,040
|
|
|
106,304
|
|
|
79,804
|
|
||||
Repurchases of previously sold loans
|
|
7,974
|
|
|
4,355
|
|
|
24,292
|
|
|
12,734
|
|
(1)
|
Represents servicing fees collected on all loans sold whereby the Company has continuing involvement.
|
|
|
September 30,
2016 |
|
December 31,
2015 |
||||
Level 2
|
|
|
|
|
||||
Assets
|
|
|
|
|
||||
Mortgage loans held for sale
|
|
$
|
1,182,352
|
|
|
$
|
1,334,300
|
|
Servicing rights carried at fair value
|
|
212,630
|
|
|
—
|
|
||
Freestanding derivative instruments
|
|
2,014
|
|
|
6,993
|
|
||
Level 2 assets
|
|
$
|
1,396,996
|
|
|
$
|
1,341,293
|
|
Liabilities
|
|
|
|
|
||||
Freestanding derivative instruments
|
|
$
|
18,007
|
|
|
$
|
5,405
|
|
Level 2 liabilities
|
|
$
|
18,007
|
|
|
$
|
5,405
|
|
|
|
|
|
|
||||
Level 3
|
|
|
|
|
||||
Assets
|
|
|
|
|
||||
Reverse loans
|
|
$
|
10,945,069
|
|
|
$
|
10,763,816
|
|
Mortgage loans related to Non-Residual Trusts
|
|
463,620
|
|
|
526,016
|
|
||
Charged-off loans
|
|
49,261
|
|
|
49,307
|
|
||
Receivables related to Non-Residual Trusts
|
|
15,010
|
|
|
16,542
|
|
||
Servicing rights carried at fair value
|
|
982,384
|
|
|
1,682,016
|
|
||
Freestanding derivative instruments (IRLCs)
|
|
78,421
|
|
|
51,519
|
|
||
Level 3 assets
|
|
$
|
12,533,765
|
|
|
$
|
13,089,216
|
|
Liabilities
|
|
|
|
|
||||
Freestanding derivative instruments (IRLCs)
|
|
$
|
515
|
|
|
$
|
1,070
|
|
Servicing rights related liabilities
|
|
119,267
|
|
|
117,000
|
|
||
Mortgage-backed debt related to Non-Residual Trusts
|
|
529,373
|
|
|
582,340
|
|
||
HMBS related obligations
|
|
10,699,720
|
|
|
10,647,382
|
|
||
Level 3 liabilities
|
|
$
|
11,348,875
|
|
|
$
|
11,347,792
|
|
|
|
For the Three Months Ended September 30, 2016
|
||||||||||||||||||||||||||||||
|
|
Fair Value July 1, 2016
|
|
Total
Gains (Losses) Included in Comprehensive Loss |
|
Purchases and Other
|
|
Sales
|
|
Originations / Issuances
|
|
Settlements
|
|
Transfers Out of Level 3
|
|
Fair Value September 30, 2016
|
||||||||||||||||
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Reverse loans
|
|
$
|
10,910,237
|
|
|
$
|
96,139
|
|
|
$
|
157,138
|
|
|
$
|
—
|
|
|
$
|
111,645
|
|
|
$
|
(330,090
|
)
|
|
$
|
—
|
|
|
$
|
10,945,069
|
|
Mortgage loans related to Non-Residual Trusts
|
|
488,179
|
|
|
(1,025
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(23,534
|
)
|
|
—
|
|
|
463,620
|
|
||||||||
Charged-off loans
(1)
|
|
51,062
|
|
|
8,880
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(10,681
|
)
|
|
—
|
|
|
49,261
|
|
||||||||
Receivables related to Non-Residual Trusts
|
|
12,681
|
|
|
4,547
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,218
|
)
|
|
—
|
|
|
15,010
|
|
||||||||
Servicing rights carried at fair value
(2)
|
|
1,255,351
|
|
|
(86,036
|
)
|
|
(11,421
|
)
|
|
(12,792
|
)
|
|
49,912
|
|
|
—
|
|
|
(212,630
|
)
|
|
982,384
|
|
||||||||
Freestanding derivative instruments (IRLCs)
|
|
75,477
|
|
|
3,070
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(126
|
)
|
|
—
|
|
|
78,421
|
|
||||||||
Total assets
|
|
$
|
12,792,987
|
|
|
$
|
25,575
|
|
|
$
|
145,717
|
|
|
$
|
(12,792
|
)
|
|
$
|
161,557
|
|
|
$
|
(366,649
|
)
|
|
$
|
(212,630
|
)
|
|
$
|
12,533,765
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Freestanding derivative instruments (IRLCs)
|
|
$
|
(163
|
)
|
|
$
|
(352
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(515
|
)
|
Servicing rights related liabilities
(3)
|
|
(120,825
|
)
|
|
(9,885
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11,443
|
|
|
—
|
|
|
(119,267
|
)
|
||||||||
Mortgage-backed debt related to Non-Residual Trusts
|
|
(548,067
|
)
|
|
(6,182
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
24,876
|
|
|
—
|
|
|
(529,373
|
)
|
||||||||
HMBS related obligations
|
|
(10,717,148
|
)
|
|
(77,512
|
)
|
|
—
|
|
|
—
|
|
|
(274,604
|
)
|
|
369,544
|
|
|
—
|
|
|
(10,699,720
|
)
|
||||||||
Total liabilities
|
|
$
|
(11,386,203
|
)
|
|
$
|
(93,931
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(274,604
|
)
|
|
$
|
405,863
|
|
|
$
|
—
|
|
|
$
|
(11,348,875
|
)
|
(1)
|
Included in gains on charged-off loans are gains from instrument-specific credit risk, which primarily result from changes in assumptions related to collection rates and discount rates, of
$3.5 million
during the
three months ended September 30, 2016
.
|
(2)
|
During the
three months ended September 30, 2016
, the Company sold mortgage servicing rights with a fair value of
$12.8 million
and recognized a total net loss on sale of
$0.1 million
.
|
(3)
|
Included in losses on servicing rights related liabilities are losses from instrument-specific credit risk, which primarily result from changes in assumptions related to discount rates, conditional prepayment rates and conditional default rates, of
$4.2 million
during the
three months ended September 30, 2016
.
|
|
|
For the Nine Months Ended September 30, 2016
|
||||||||||||||||||||||||||||||
|
|
Fair Value
January 1, 2016 |
|
Total
Gains (Losses) Included in
Comprehensive Loss
|
|
Purchases and Other
|
|
Sales
|
|
Originations / Issuances
|
|
Settlements
|
|
Transfers Out of Level 3
|
|
Fair Value September 30, 2016
|
||||||||||||||||
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Reverse loans
|
|
$
|
10,763,816
|
|
|
$
|
392,348
|
|
|
$
|
296,093
|
|
|
$
|
—
|
|
|
$
|
357,603
|
|
|
$
|
(864,791
|
)
|
|
$
|
—
|
|
|
$
|
10,945,069
|
|
Mortgage loans related to Non-Residual Trusts
|
|
526,016
|
|
|
10,556
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(72,952
|
)
|
|
—
|
|
|
463,620
|
|
||||||||
Charged-off loans
(1)
|
|
49,307
|
|
|
32,924
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(32,970
|
)
|
|
—
|
|
|
49,261
|
|
||||||||
Receivables related to Non-Residual Trusts
|
|
16,542
|
|
|
4,698
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,230
|
)
|
|
—
|
|
|
15,010
|
|
||||||||
Servicing rights carried at fair value
(2)
|
|
1,682,016
|
|
|
(600,109
|
)
|
|
5,685
|
|
|
(41,027
|
)
|
|
148,449
|
|
|
—
|
|
|
(212,630
|
)
|
|
982,384
|
|
||||||||
Freestanding derivative instruments (IRLCs)
|
|
51,519
|
|
|
27,476
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(574
|
)
|
|
—
|
|
|
78,421
|
|
||||||||
Total assets
|
|
$
|
13,089,216
|
|
|
$
|
(132,107
|
)
|
|
$
|
301,778
|
|
|
$
|
(41,027
|
)
|
|
$
|
506,052
|
|
|
$
|
(977,517
|
)
|
|
$
|
(212,630
|
)
|
|
$
|
12,533,765
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Freestanding derivative instruments (IRLCs)
|
|
$
|
(1,070
|
)
|
|
$
|
555
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(515
|
)
|
Servicing rights related liabilities
(3)
|
|
(117,000
|
)
|
|
(4,688
|
)
|
|
—
|
|
|
—
|
|
|
(27,886
|
)
|
|
30,307
|
|
|
—
|
|
|
(119,267
|
)
|
||||||||
Mortgage-backed debt related to Non-Residual Trusts
|
|
(582,340
|
)
|
|
(21,101
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
74,068
|
|
|
—
|
|
|
(529,373
|
)
|
||||||||
HMBS related obligations
|
|
(10,647,382
|
)
|
|
(330,863
|
)
|
|
—
|
|
|
—
|
|
|
(684,711
|
)
|
|
963,236
|
|
|
—
|
|
|
(10,699,720
|
)
|
||||||||
Total liabilities
|
|
$
|
(11,347,792
|
)
|
|
$
|
(356,097
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(712,597
|
)
|
|
$
|
1,067,611
|
|
|
$
|
—
|
|
|
$
|
(11,348,875
|
)
|
(1)
|
Included in gains on charged-off loans are gains from instrument-specific credit risk, which primarily result from changes in assumptions related to collection rates and discount rates, of
$17.8 million
during the
nine months ended September 30, 2016
.
|
(2)
|
During the
nine months ended September 30, 2016
, the Company sold mortgage servicing rights with a fair value of
$41.0 million
and recognized a total net loss on sale of
$0.7 million
.
|
(3)
|
Included in losses on servicing rights related liabilities are gains from instrument-specific credit risk, which primarily result from changes in assumptions related to discount rates, conditional prepayment rates and conditional default rates, of
$9.7 million
during the
nine months ended September 30, 2016
.
|
|
|
For the Three Months Ended September 30, 2015
|
||||||||||||||||||||||||||
|
|
Fair Value July 1, 2015
|
|
Total
Gains (Losses) Included in Comprehensive Loss |
|
Purchases and Other
|
|
Sales
|
|
Originations / Issuances
|
|
Settlements
|
|
Fair Value
September 30, 2015 |
||||||||||||||
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Reverse loans
|
|
$
|
10,736,098
|
|
|
$
|
52,625
|
|
|
$
|
178,021
|
|
|
$
|
—
|
|
|
$
|
158,971
|
|
|
$
|
(254,218
|
)
|
|
$
|
10,871,497
|
|
Mortgage loans related to Non-Residual Trusts
|
|
553,410
|
|
|
9,793
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(25,013
|
)
|
|
538,190
|
|
|||||||
Charged-off loans
(1)
|
|
53,624
|
|
|
12,745
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(12,717
|
)
|
|
53,652
|
|
|||||||
Receivables related to Non-Residual Trusts
|
|
20,800
|
|
|
207
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,694
|
)
|
|
19,313
|
|
|||||||
Servicing rights carried at fair value
|
|
1,797,721
|
|
|
(224,929
|
)
|
|
42,551
|
|
|
(60,094
|
)
|
|
84,375
|
|
|
—
|
|
|
1,639,624
|
|
|||||||
Freestanding derivative instruments (IRLCs)
|
|
50,750
|
|
|
15,638
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(94
|
)
|
|
66,294
|
|
|||||||
Total assets
|
|
$
|
13,212,403
|
|
|
$
|
(133,921
|
)
|
|
$
|
220,572
|
|
|
$
|
(60,094
|
)
|
|
$
|
243,346
|
|
|
$
|
(293,736
|
)
|
|
$
|
13,188,570
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Freestanding derivative instruments (IRLCs)
|
|
$
|
(4,791
|
)
|
|
$
|
4,634
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(157
|
)
|
Servicing rights related liabilities
|
|
(64,556
|
)
|
|
450
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,537
|
|
|
(59,569
|
)
|
|||||||
Mortgage-backed debt related to Non-Residual Trusts
|
|
(616,794
|
)
|
|
(8,668
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
26,073
|
|
|
(599,389
|
)
|
|||||||
HMBS related obligations
|
|
(10,588,671
|
)
|
|
19
|
|
|
—
|
|
|
—
|
|
|
(431,126
|
)
|
|
274,748
|
|
|
(10,745,030
|
)
|
|||||||
Total liabilities
|
|
$
|
(11,274,812
|
)
|
|
$
|
(3,565
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(431,126
|
)
|
|
$
|
305,358
|
|
|
$
|
(11,404,145
|
)
|
(1)
|
Included in gains on charged-off loans are gains from instrument-specific credit risk, which primarily result from changes in assumptions related to collection rates and discount rates, of
$7.6 million
during the
three months ended September 30, 2015
.
|
|
|
For the Nine Months Ended September 30, 2015
|
||||||||||||||||||||||||||
|
|
Fair Value
January 1, 2015 |
|
Total
Gains (Losses) Included in Comprehensive Loss |
|
Purchases and Other
|
|
Sales
|
|
Originations / Issuances
|
|
Settlements
|
|
Fair Value
September 30, 2015 |
||||||||||||||
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Reverse loans
(1)
|
|
$
|
10,064,365
|
|
|
$
|
244,712
|
|
|
$
|
687,880
|
|
|
$
|
(16,592
|
)
|
|
$
|
572,306
|
|
|
$
|
(681,174
|
)
|
|
$
|
10,871,497
|
|
Mortgage loans related to Non-Residual Trusts
|
|
586,433
|
|
|
29,957
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(78,200
|
)
|
|
538,190
|
|
|||||||
Charged-off loans
(2)
|
|
57,217
|
|
|
34,436
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(38,001
|
)
|
|
53,652
|
|
|||||||
Receivables related to Non-Residual Trusts
|
|
25,201
|
|
|
(341
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,547
|
)
|
|
19,313
|
|
|||||||
Servicing rights carried at fair value
|
|
1,599,541
|
|
|
(353,023
|
)
|
|
209,713
|
|
|
(60,094
|
)
|
|
243,487
|
|
|
—
|
|
|
1,639,624
|
|
|||||||
Freestanding derivative instruments (IRLCs)
|
|
60,400
|
|
|
6,308
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(414
|
)
|
|
66,294
|
|
|||||||
Total assets
|
|
$
|
12,393,157
|
|
|
$
|
(37,951
|
)
|
|
$
|
897,593
|
|
|
$
|
(76,686
|
)
|
|
$
|
815,793
|
|
|
$
|
(803,336
|
)
|
|
$
|
13,188,570
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Freestanding derivative instruments (IRLCs)
|
|
$
|
(263
|
)
|
|
$
|
106
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(157
|
)
|
Servicing rights related liabilities
|
|
(66,311
|
)
|
|
(7,062
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
13,804
|
|
|
(59,569
|
)
|
|||||||
Mortgage-backed debt related to Non-Residual Trusts
|
|
(653,167
|
)
|
|
(25,498
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
79,276
|
|
|
(599,389
|
)
|
|||||||
HMBS related obligations
|
|
(9,951,895
|
)
|
|
(154,577
|
)
|
|
—
|
|
|
—
|
|
|
(1,382,359
|
)
|
|
743,801
|
|
|
(10,745,030
|
)
|
|||||||
Total liabilities
|
|
$
|
(10,671,636
|
)
|
|
$
|
(187,031
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(1,382,359
|
)
|
|
$
|
836,881
|
|
|
$
|
(11,404,145
|
)
|
(1)
|
During the
nine months ended September 30, 2015
, the Company sold
$16.6 million
in reverse loans and recognized
$0.1 million
in net losses on sales of loans.
|
(2)
|
Included in gains on charged-off loans are gains from instrument-specific credit risk, which primarily result from changes in assumptions related to collection rates and discount rates, of
$16.3 million
during the
nine months ended September 30, 2015
.
|
•
|
Reverse loans, mortgage loans related to Non-Residual Trusts and charged-off loans
— These loans are not traded in an active, open market with readily observable prices. Accordingly, the Company estimates fair value using Level 3 unobservable market inputs. The estimated fair value is based on the net present value of projected cash flows over the estimated life of the loans. The discount rate assumption for these assets considers, as applicable, collateral and credit risk characteristics of the loans, collection rates, current market interest rates, expected duration, and current market yields.
|
•
|
Mortgage loans held for sale
— These loans are valued using a market approach by utilizing observable quoted market prices, where available, or prices for other whole loans with similar characteristics. The Company classifies these loans as Level 2 within the fair value hierarchy.
|
|
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||||||
|
|
Significant
Unobservable Input (1) (2) |
|
Range of Input
(3)
|
|
Weighted
Average of Input (3) |
|
Range of Input
(3)
|
|
Weighted
Average of Input (3) |
||
Assets
|
|
|
|
|
|
|
|
|
|
|
||
Reverse loans
|
|
Weighted-average remaining life in years
(4)
|
|
0.8 - 11.2
|
|
4.0
|
|
|
1.1 - 10.0
|
|
4.1
|
|
|
|
Conditional repayment rate
|
|
9.82% - 71.03%
|
|
26.38
|
%
|
|
13.53% - 52.94%
|
|
25.59
|
%
|
|
|
Discount rate
|
|
1.66% - 3.00%
|
|
2.29
|
%
|
|
2.08% - 3.56%
|
|
2.84
|
%
|
Mortgage loans related to Non-Residual Trusts
|
|
Conditional prepayment rate
|
|
2.08% - 2.93%
|
|
2.51
|
%
|
|
2.67% - 4.66%
|
|
3.52
|
%
|
|
|
Conditional default rate
|
|
0.93% - 4.14%
|
|
2.41
|
%
|
|
1.47% - 2.74%
|
|
2.05
|
%
|
|
|
Loss severity
|
|
73.67% - 100.00%
|
|
95.76
|
%
|
|
73.07% - 95.88%
|
|
88.72
|
%
|
|
|
Discount rate
|
|
8.00%
|
|
8.00
|
%
|
|
8.00%
|
|
8.00
|
%
|
Charged-off loans
|
|
Collection rate
|
|
2.52% - 3.27%
|
|
2.56
|
%
|
|
2.15% - 3.54%
|
|
2.23
|
%
|
|
|
Discount rate
|
|
28.00%
|
|
28.00
|
%
|
|
28.00%
|
|
28.00
|
%
|
Receivables related to Non-Residual Trusts
|
|
Conditional prepayment rate
|
|
2.31% - 3.46%
|
|
2.89
|
%
|
|
1.93% - 3.62%
|
|
2.90
|
%
|
|
|
Conditional default rate
|
|
2.08% - 4.38%
|
|
2.91
|
%
|
|
1.66% - 2.98%
|
|
2.30
|
%
|
|
|
Loss severity
|
|
71.39% - 100.00%
|
|
92.80
|
%
|
|
70.33% - 93.46%
|
|
85.63
|
%
|
|
|
Discount rate
|
|
0.50%
|
|
0.50
|
%
|
|
0.50%
|
|
0.50
|
%
|
Servicing rights carried at fair value
|
|
Weighted-average remaining life in years
(4)
|
|
2.4 - 6.8
|
|
5.2
|
|
|
5.2 - 9.0
|
|
6.3
|
|
|
|
Discount rate
|
|
11.00% - 14.79%
|
|
11.67
|
%
|
|
10.00% - 14.34%
|
|
10.88
|
%
|
|
|
Conditional prepayment rate
|
|
8.08% - 21.08%
|
|
13.07
|
%
|
|
6.07% - 13.15%
|
|
9.94
|
%
|
|
|
Conditional default rate
|
|
0.02% - 3.33%
|
|
1.03
|
%
|
|
0.05% - 2.49%
|
|
1.06
|
%
|
Interest rate lock commitments
|
|
Loan funding probability
|
|
14.96% - 100.00%
|
|
74.98
|
%
|
|
2.34% - 100.00%
|
|
79.42
|
%
|
|
|
Fair value of initial servicing rights multiple
(5)
|
|
0.05 - 5.59
|
|
3.30
|
|
|
0.05 - 7.06
|
|
3.71
|
|
|
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||||||
|
|
Significant
Unobservable Input (1) (2) |
|
Range of Input
(3)
|
|
Weighted
Average of Input (3) |
|
Range of Input
(3)
|
|
Weighted
Average of Input (3) |
||
Liabilities
|
|
|
|
|
|
|
|
|
|
|
||
Interest rate lock commitments
|
|
Loan funding probability
|
|
26.50% - 100.00%
|
|
87.50
|
%
|
|
38.00% - 100.00%
|
|
83.28
|
%
|
|
|
Fair value of initial servicing rights multiple
(5)
|
|
1.40 - 5.28
|
|
3.54
|
|
|
0.11 - 5.88
|
|
4.00
|
|
Servicing rights related liabilities
|
|
Weighted-average remaining life in years
(4)
|
|
2.0 - 7.5
|
|
5.4
|
|
|
6.3 - 7.4
|
|
6.6
|
|
|
|
Discount rate
|
|
5.10% - 10.70%
|
|
8.33
|
%
|
|
11.67% - 13.85%
|
|
13.24
|
%
|
|
|
Conditional prepayment rate
|
|
7.07% - 19.70%
|
|
13.29
|
%
|
|
8.32% - 11.28%
|
|
9.98
|
%
|
|
|
Conditional default rate
|
|
0.01% - 5.23%
|
|
0.61
|
%
|
|
0.11% - 1.06%
|
|
0.58
|
%
|
Mortgage-backed debt related to Non-Residual Trusts
|
|
Conditional prepayment rate
|
|
2.31% - 3.46%
|
|
2.89
|
%
|
|
1.93% - 3.62%
|
|
2.90
|
%
|
|
|
Conditional default rate
|
|
2.08% - 4.38%
|
|
2.91
|
%
|
|
1.66% - 2.98%
|
|
2.30
|
%
|
|
|
Loss severity
|
|
71.39% - 100.00%
|
|
92.80
|
%
|
|
70.33% - 93.46%
|
|
85.63
|
%
|
|
|
Discount rate
|
|
6.00%
|
|
6.00
|
%
|
|
6.00%
|
|
6.00
|
%
|
HMBS related obligations
|
|
Weighted-average remaining life in years
(4)
|
|
0.5 - 7.9
|
|
3.4
|
|
|
0.9 - 6.6
|
|
3.5
|
|
|
|
Conditional repayment rate
|
|
10.71% - 77.64%
|
|
27.05
|
%
|
|
12.06% - 55.49%
|
|
24.70
|
%
|
|
|
Discount rate
|
|
1.38% - 2.46%
|
|
1.94
|
%
|
|
1.73% - 3.08%
|
|
2.39
|
%
|
(1)
|
Conditional repayment rate includes assumptions for both voluntary and involuntary rates as well as assumptions for the assignment of HECMs to HUD, in accordance with obligations as servicer.
|
(2)
|
Voluntary and involuntary prepayment rates have been presented as conditional prepayment rate and conditional default rate, respectively.
|
(3)
|
With the exception of loss severity, fair value of initial servicing rights embedded in IRLCs and discount rate on charged-off loans, all significant unobservable inputs above are based on the related unpaid principal balance of the underlying collateral, or in the case of HMBS related obligations, the balance outstanding. Loss severity is based on projected liquidations. Fair value of servicing rights embedded in IRLCs represents a multiple of the annual servicing fee. The discount rate on charged-off loans is based on the loan balance at fair value.
|
(4)
|
Represents the remaining weighted-average life of the related unpaid principal balance or balance outstanding of the underlying collateral adjusted for assumptions for conditional repayment rate, conditional prepayment rate and conditional default rate, as applicable.
|
(5)
|
Fair value of servicing rights embedded in IRLCs, which represents a multiple of the annual servicing fee, excludes the impact of IRLCs identified as servicing released.
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||||||||||||
|
|
Estimated
Fair Value |
|
Unpaid Principal
Balance |
|
Estimated
Fair Value |
|
Unpaid Principal
Balance |
||||||||
Loans at fair value under the fair value option
|
|
|
|
|
|
|
|
|
||||||||
Reverse loans
(1)
|
|
$
|
10,945,069
|
|
|
$
|
10,273,910
|
|
|
$
|
10,763,816
|
|
|
$
|
10,187,521
|
|
Mortgage loans held for sale
(1)
|
|
1,182,352
|
|
|
1,128,049
|
|
|
1,334,300
|
|
|
1,285,582
|
|
||||
Mortgage loans related to Non-Residual Trusts
|
|
463,620
|
|
|
528,461
|
|
|
526,016
|
|
|
580,695
|
|
||||
Charged-off loans
|
|
49,261
|
|
|
2,749,110
|
|
|
49,307
|
|
|
2,887,367
|
|
||||
Total
|
|
$
|
12,640,302
|
|
|
$
|
14,679,530
|
|
|
$
|
12,673,439
|
|
|
$
|
14,941,165
|
|
|
|
|
|
|
|
|
|
|
||||||||
Debt instruments at fair value under the fair value option
|
|
|
|
|
|
|
|
|
||||||||
Mortgage-backed debt related to Non-Residual Trusts
|
|
$
|
529,373
|
|
|
$
|
534,656
|
|
|
$
|
582,340
|
|
|
$
|
585,839
|
|
HMBS related obligations
(2)
|
|
10,699,720
|
|
|
9,981,537
|
|
|
10,647,382
|
|
|
10,012,283
|
|
||||
Total
|
|
$
|
11,229,093
|
|
|
$
|
10,516,193
|
|
|
$
|
11,229,722
|
|
|
$
|
10,598,122
|
|
(1)
|
Includes loans that collateralize master repurchase agreements. Refer to Note 12 for additional information.
|
(2)
|
For HMBS related obligations, the unpaid principal balance represents the balance outstanding.
|
|
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||||||
|
|
Significant
Unobservable Input |
|
Range of Input
|
|
Weighted
Average of Input |
|
Range of Input
|
|
Weighted
Average of Input |
||
Real estate owned, net
|
|
Loss severity
(1)
|
|
0.00% - 81.95%
|
|
7.00
|
%
|
|
0.00% - 72.58%
|
|
8.25
|
%
|
(1)
|
Loss severity is based on the unpaid principal balance of the related loan at time of foreclosure.
|
|
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||||||||||||
|
|
Fair Value
Hierarchy |
|
Carrying
Amount |
|
Estimated
Fair Value |
|
Carrying
Amount |
|
Estimated
Fair Value |
||||||||
Financial assets
|
|
|
|
|
|
|
|
|
|
|
||||||||
Residential loans at amortized cost, net
|
|
Level 3
|
|
$
|
616,936
|
|
|
$
|
621,952
|
|
|
$
|
541,406
|
|
|
$
|
554,664
|
|
Insurance premium receivables
(1)
|
|
Level 3
|
|
12,133
|
|
|
11,715
|
|
|
12,845
|
|
|
12,463
|
|
||||
Servicer and protective advances, net
(2)
|
|
Level 3
|
|
1,299,913
|
|
|
1,266,315
|
|
|
1,631,065
|
|
|
1,546,958
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
Financial liabilities
|
|
|
|
|
|
|
|
|
|
|
||||||||
Payables to insurance carriers
(3)
|
|
Level 3
|
|
2,491
|
|
|
2,476
|
|
|
21,356
|
|
|
21,128
|
|
||||
Servicing advance liabilities
(4)
|
|
Level 3
|
|
1,022,919
|
|
|
1,024,676
|
|
|
1,226,898
|
|
|
1,232,147
|
|
||||
Corporate debt
(5)
|
|
Level 2
|
|
2,121,357
|
|
|
1,827,295
|
|
|
2,152,031
|
|
|
1,904,467
|
|
||||
Mortgage-backed debt carried at amortized cost
|
|
Level 3
|
|
440,692
|
|
|
446,258
|
|
|
469,339
|
|
|
475,347
|
|
(1)
|
The carrying amounts of insurance premium receivables were reduced by
$58.6 million
and
$77.2 million
at September 30, 2016 and December 31, 2015, respectively, and the estimated fair values were reduced by
$56.4 million
and
$74.7 million
at September 30, 2016 and December 31, 2015, respectively, to correct an immaterial error as discussed in further detail in Note 2.
|
(2)
|
The carrying amounts of servicer and protective advances, net were increased by
$25.3 million
and
$35.2 million
at September 30, 2016 and December 31, 2015, respectively, and the estimated fair values were increased by
$24.8 million
and
$33.9 million
at September 30, 2016 and December 31, 2015, respectively, to correct an immaterial error as discussed in further detail in Note 2.
|
(3)
|
The carrying amounts of payables to insurance carriers were reduced by
$33.3 million
and
$42.1 million
at September 30, 2016 and December 31, 2015, respectively, and the estimated fair values were reduced by
$32.9 million
and
$41.6 million
at September 30, 2016 and December 31, 2015, respectively, to correct an immaterial error as discussed in further detail in Note 2.
|
(4)
|
The carrying amounts of servicing advance liabilities are net of deferred issuance costs, including those relating to line-of-credit arrangements, which are recorded in other assets.
|
(5)
|
The carrying amounts of corporate debt in the table above are net of the 2013 Revolver deferred issuance costs, which are recorded in other assets on the consolidated balance sheets.
|
|
|
For the Three Months
Ended September 30, |
|
For the Nine Months
Ended September 30, |
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
Realized gains on sales of loans
|
|
$
|
90,736
|
|
|
$
|
51,580
|
|
|
$
|
250,815
|
|
|
$
|
131,655
|
|
Change in unrealized gains on loans held for sale
|
|
(4,261
|
)
|
|
19,146
|
|
|
8,578
|
|
|
4,886
|
|
||||
Gains on interest rate lock commitments
|
|
2,719
|
|
|
20,272
|
|
|
28,031
|
|
|
6,414
|
|
||||
Losses on forward sales commitments
|
|
(6,082
|
)
|
|
(72,448
|
)
|
|
(116,419
|
)
|
|
(39,161
|
)
|
||||
Gains (losses) on MBS purchase commitments
|
|
(18,301
|
)
|
|
4,877
|
|
|
(31,574
|
)
|
|
(13,909
|
)
|
||||
Capitalized servicing rights
|
|
49,912
|
|
|
84,375
|
|
|
148,449
|
|
|
243,487
|
|
||||
Provision for repurchases
|
|
(3,221
|
)
|
|
(6,454
|
)
|
|
(11,658
|
)
|
|
(13,011
|
)
|
||||
Interest income
|
|
10,545
|
|
|
14,870
|
|
|
30,478
|
|
|
40,483
|
|
||||
Other
|
|
(33
|
)
|
|
—
|
|
|
(33
|
)
|
|
—
|
|
||||
Net gains on sales of loans
|
|
$
|
122,014
|
|
|
$
|
116,218
|
|
|
$
|
306,667
|
|
|
$
|
360,844
|
|
|
|
For the Three Months
Ended September 30, |
|
For the Nine Months
Ended September 30, |
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
Interest income on reverse loans
|
|
$
|
112,838
|
|
|
$
|
110,278
|
|
|
$
|
337,063
|
|
|
$
|
325,964
|
|
Change in fair value of reverse loans
|
|
(16,699
|
)
|
|
(57,653
|
)
|
|
55,285
|
|
|
(81,154
|
)
|
||||
Net fair value gains on reverse loans
|
|
96,139
|
|
|
52,625
|
|
|
392,348
|
|
|
244,810
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Interest expense on HMBS related obligations
|
|
(102,879
|
)
|
|
(102,078
|
)
|
|
(309,501
|
)
|
|
(301,178
|
)
|
||||
Change in fair value of HMBS related obligations
|
|
25,367
|
|
|
102,097
|
|
|
(21,362
|
)
|
|
146,601
|
|
||||
Net fair value gains (losses) on HMBS related obligations
|
|
(77,512
|
)
|
|
19
|
|
|
(330,863
|
)
|
|
(154,577
|
)
|
||||
Net fair value gains on reverse loans and related HMBS obligations
|
|
$
|
18,627
|
|
|
$
|
52,644
|
|
|
$
|
61,485
|
|
|
$
|
90,233
|
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||||||||||||||||||||
|
|
Notional/
Contractual Amount |
|
Fair Value
|
|
Notional/
Contractual Amount |
|
Fair Value
|
||||||||||||||||
|
|
|
Derivative
Assets |
|
Derivative
Liabilities |
|
|
Derivative
Assets |
|
Derivative
Liabilities |
||||||||||||||
Interest rate lock commitments
|
|
$
|
3,656,025
|
|
|
$
|
78,421
|
|
|
$
|
515
|
|
|
$
|
3,398,892
|
|
|
$
|
51,519
|
|
|
$
|
1,070
|
|
Forward sales commitments
|
|
4,875,000
|
|
|
431
|
|
|
17,470
|
|
|
4,650,000
|
|
|
6,427
|
|
|
4,871
|
|
||||||
MBS purchase commitments
|
|
1,002,500
|
|
|
1,583
|
|
|
537
|
|
|
703,000
|
|
|
566
|
|
|
534
|
|
||||||
Total derivative instruments
|
|
|
|
$
|
80,435
|
|
|
$
|
18,522
|
|
|
|
|
$
|
58,512
|
|
|
$
|
6,475
|
|
||||
Cash margin
|
|
|
|
$
|
16,335
|
|
|
$
|
906
|
|
|
|
|
$
|
209
|
|
|
$
|
10,101
|
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||||||||||
|
|
Number
of Accounts |
|
Unpaid Principal
Balance |
|
Number
of Accounts |
|
Unpaid Principal
Balance |
||||||
Third-party credit owners
(1)
|
|
|
|
|
|
|
|
|
||||||
Capitalized servicing rights
(2) (3)
|
|
1,525,909
|
|
|
$
|
180,662,145
|
|
|
1,637,541
|
|
|
$
|
197,154,579
|
|
Capitalized sub-servicing
(4)
|
|
136,636
|
|
|
7,789,368
|
|
|
159,368
|
|
|
9,053,755
|
|
||
Sub-servicing
(3) (5)
|
|
375,219
|
|
|
54,711,575
|
|
|
346,755
|
|
|
47,734,378
|
|
||
Total third-party servicing portfolio
|
|
2,037,764
|
|
|
243,163,088
|
|
|
2,143,664
|
|
|
253,942,712
|
|
||
On-balance sheet residential loans and real estate owned
|
|
98,070
|
|
|
12,654,545
|
|
|
102,044
|
|
|
12,705,532
|
|
||
Total servicing portfolio
(6)
|
|
2,135,834
|
|
|
$
|
255,817,633
|
|
|
2,245,708
|
|
|
$
|
266,648,244
|
|
(1)
|
Includes real estate owned serviced for third parties.
|
(2)
|
Includes
$5.1 billion
and
$1.7 billion
in unpaid principal balance associated with servicing rights sold to WCO at
September 30, 2016
and
December 31, 2015
, respectively, that did not meet all of the requirements for sale accounting.
|
(3)
|
Excludes the impact of an agreement to sell servicing rights associated with
253,723
accounts and
$32.3 billion
in unpaid principal balance, which was entered into during the
nine months ended September 30, 2016
. On October 3, 2016, the underlying sale was completed and the Company became the sub-servicer for such servicing rights.
|
(4)
|
Consists of sub-servicing contracts acquired through business combinations whereby the benefits from the contract are greater than adequate compensation for performing the servicing.
|
(5)
|
Includes
$5.6 billion
and
$6.6 billion
in unpaid principal balance of sub-servicing performed for WCO at
September 30, 2016
and December 31, 2015, respectively.
|
(6)
|
Excludes charged-off loans managed by the Servicing segment.
|
|
For the Three Months
Ended September 30, |
|
For the Nine Months
Ended September 30, |
||||||||||||
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
Servicing fees
(1) (2)
|
$
|
172,780
|
|
|
$
|
179,938
|
|
|
$
|
527,616
|
|
|
$
|
527,986
|
|
Incentive and performance fees
(1)
|
17,158
|
|
|
25,093
|
|
|
54,941
|
|
|
90,512
|
|
||||
Ancillary and other fees
(1) (3)
|
23,434
|
|
|
24,333
|
|
|
73,101
|
|
|
75,252
|
|
||||
Servicing revenue and fees
|
213,372
|
|
|
229,364
|
|
|
655,658
|
|
|
693,750
|
|
||||
Amortization of servicing rights
(4)
|
(5,822
|
)
|
|
(6,656
|
)
|
|
(13,058
|
)
|
|
(20,634
|
)
|
||||
Change in fair value of servicing rights
|
(86,036
|
)
|
|
(224,929
|
)
|
|
(600,109
|
)
|
|
(353,023
|
)
|
||||
Change in fair value of servicing rights related liabilities
(2) (5)
|
(9,885
|
)
|
|
450
|
|
|
(4,688
|
)
|
|
(7,062
|
)
|
||||
Net servicing revenue and fees
|
$
|
111,629
|
|
|
$
|
(1,771
|
)
|
|
$
|
37,803
|
|
|
$
|
313,031
|
|
(1)
|
Includes sub-servicing fees related to servicing assets held by WCO of
$1.3 million
and
$3.5 million
for the
three and nine months ended September 30, 2016
, respectively, and
$0.2 million
and
$0.3 million
for the
three and nine months ended September 30, 2015
, respectively. Includes incentive, performance, ancillary and other fees related to servicing assets held by WCO of
$0.2 million
and
$0.5 million
for the
three and nine months ended September 30, 2016
, respectively.
|
(2)
|
Includes a pass-through of
$3.5 million
and
$6.5 million
relating to servicing rights sold to WCO for the
three and nine months ended September 30, 2016
, respectively.
|
(3)
|
Includes late fees of
$15.2 million
for the
three months ended September 30, 2016 and 2015
and
$48.9 million
and
$44.8 million
for the
nine months ended September 30, 2016 and 2015
, respectively.
|
(4)
|
Includes amortization of a servicing liability of
$2.4 million
and less than
$0.1 million
for the
three months ended September 30, 2016 and 2015
, respectively, and
$6.7 million
and less than
$0.1 million
for the
nine months ended September 30, 2016 and 2015
, respectively.
|
(5)
|
Includes interest expense on servicing rights related liabilities, which represents the accretion of fair value, of
$5.0 million
and
$2.3 million
for the
three months ended September 30, 2016 and 2015
, respectively, and
$12.0 million
and
$7.0 million
for the
nine months ended September 30, 2016 and 2015
, respectively.
|
|
|
For the Nine Months
Ended September 30, 2016 |
|
For the Nine Months
Ended September 30, 2015 |
||||||||||||
|
|
Mortgage Loan
|
|
Reverse Loan
|
|
Mortgage Loan
|
|
Reverse Loan
|
||||||||
Balance at beginning of the period
|
|
$
|
99,302
|
|
|
$
|
7,258
|
|
|
$
|
121,364
|
|
|
$
|
9,311
|
|
Servicing rights capitalized upon deconsolidation of Residual Trusts
|
|
—
|
|
|
—
|
|
|
3,133
|
|
|
—
|
|
||||
Sales
|
|
(130
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Amortization of servicing rights
(1)
|
|
(15,545
|
)
|
|
(1,337
|
)
|
|
(19,086
|
)
|
|
(1,576
|
)
|
||||
Impairment
|
|
(19
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Balance at end of the period
|
|
$
|
83,608
|
|
|
$
|
5,921
|
|
|
$
|
105,411
|
|
|
$
|
7,735
|
|
(1)
|
Includes amortization of servicing rights for the mortgage loan class and the reverse loan class of
$4.9 million
and
$0.4 million
, respectively, for the three months ended
September 30, 2016
and
$6.2 million
and
$0.5 million
, respectively, for the three months ended
September 30, 2015
.
|
|
|
September 30, 2016
|
||||
|
|
Mortgage Loan
|
|
Reverse Loan
|
||
Weighted-average remaining life in years
(1)
|
|
4.9
|
|
|
2.8
|
|
Weighted-average discount rate
|
|
11.58
|
%
|
|
15.00
|
%
|
Conditional prepayment rate
(2)
|
|
8.11
|
%
|
|
N/A
|
|
Conditional default rate
(2)
|
|
2.39
|
%
|
|
N/A
|
|
Conditional repayment rate
(3)
|
|
N/A
|
|
|
28.79
|
%
|
(1)
|
Represents the remaining weighted-average life of the related unpaid principal balance of the underlying collateral adjusted for assumptions for conditional repayment rate, conditional prepayment rate and conditional default rate, as applicable.
|
(2)
|
Voluntary and involuntary prepayment rates have been presented as conditional prepayment rate and conditional default rate, respectively.
|
(3)
|
Conditional repayment rate includes assumptions for both voluntary and involuntary rates as well as assumptions for the assignment of HECMs to HUD, in accordance with obligations as servicer.
|
|
|
For the Three Months
Ended September 30, |
|
For the Nine Months
Ended September 30, |
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
Balance at beginning of the period
(1)
|
|
$
|
1,255,351
|
|
|
$
|
1,797,721
|
|
|
$
|
1,682,016
|
|
|
$
|
1,599,541
|
|
Purchases
|
|
497
|
|
|
42,551
|
|
|
22,336
|
|
|
209,713
|
|
||||
Servicing rights capitalized upon sales of loans
|
|
49,912
|
|
|
84,375
|
|
|
148,449
|
|
|
243,487
|
|
||||
Sales
|
|
(12,792
|
)
|
|
(60,094
|
)
|
|
(41,027
|
)
|
|
(60,094
|
)
|
||||
Other
|
|
(11,918
|
)
|
|
—
|
|
|
(16,651
|
)
|
|
—
|
|
||||
Change in fair value due to:
|
|
|
|
|
|
|
|
|
||||||||
Changes in valuation inputs or other assumptions
(2)
|
|
(25,922
|
)
|
|
(158,251
|
)
|
|
(412,095
|
)
|
|
(173,499
|
)
|
||||
Other changes in fair value
(3)
|
|
(60,114
|
)
|
|
(66,678
|
)
|
|
(188,014
|
)
|
|
(179,524
|
)
|
||||
Total change in fair value
|
|
(86,036
|
)
|
|
(224,929
|
)
|
|
(600,109
|
)
|
|
(353,023
|
)
|
||||
Balance at end of the period
(1)
|
|
$
|
1,195,014
|
|
|
$
|
1,639,624
|
|
|
$
|
1,195,014
|
|
|
$
|
1,639,624
|
|
(1)
|
Includes servicing rights that were sold to WCO and accounted for as a financing of
$34.0 million
and
$16.9 million
at
September 30, 2016
and
December 31, 2015
, respectively.
|
(2)
|
Represents the change in fair value resulting primarily from market-driven changes in interest rates and prepayment speeds.
|
(3)
|
Represents the realization of expected cash flows over time.
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||||||||||||||||||
|
|
|
|
Decline in fair value due to
|
|
|
|
Decline in fair value due to
|
||||||||||||||
|
|
Assumption
|
|
10% adverse change
|
|
20% adverse change
|
|
Assumption
|
|
10% adverse change
|
|
20% adverse change
|
||||||||||
Weighted-average discount rate
|
|
11.67
|
%
|
|
$
|
(37,321
|
)
|
|
$
|
(71,943
|
)
|
|
10.88
|
%
|
|
$
|
(68,874
|
)
|
|
$
|
(132,645
|
)
|
Weighted-average conditional prepayment rate
|
|
13.07
|
%
|
|
(46,876
|
)
|
|
(89,693
|
)
|
|
9.94
|
%
|
|
(63,884
|
)
|
|
(123,173
|
)
|
||||
Weighted-average conditional default rate
|
|
1.03
|
%
|
|
(19,172
|
)
|
|
(38,893
|
)
|
|
1.06
|
%
|
|
(21,208
|
)
|
|
(43,576
|
)
|
|
|
For the Three Months
Ended September 30, |
|
For the Nine Months
Ended September 30, |
||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
Weighted-average life in years
|
|
5.8
|
|
6.4
|
|
6.0
|
|
6.5
|
Weighted-average discount rate
|
|
12.14%
|
|
12.28%
|
|
12.51%
|
|
11.43%
|
Weighted-average conditional prepayment rate
|
|
11.32%
|
|
8.49%
|
|
10.11%
|
|
8.06%
|
Weighted-average conditional default rate
|
|
0.18%
|
|
0.37%
|
|
0.31%
|
|
0.43%
|
|
|
Reportable Segment
|
|
|
||||||||
|
|
Servicing
(2)
|
|
Originations
|
|
Total
|
||||||
Balance at January 1, 2016
(1)
|
|
$
|
320,164
|
|
|
$
|
47,747
|
|
|
$
|
367,911
|
|
Acquisition of RCS net assets
|
|
3,784
|
|
|
—
|
|
|
3,784
|
|
|||
Impairment
(3)
|
|
(306,393
|
)
|
|
—
|
|
|
(306,393
|
)
|
|||
Balance at September 30, 2016
(1)
|
|
$
|
17,555
|
|
|
$
|
47,747
|
|
|
$
|
65,302
|
|
(1)
|
The goodwill included in the Reverse Mortgage segment became fully impaired as of the second quarter of 2015. There were accumulated impairment losses of
$138.8 million
relating to the Reverse Mortgage segment at both
September 30, 2016
and
December 31, 2015
. In addition, there were accumulated impairment losses included in goodwill relating to the Servicing segment of
$457.4 million
and
$151.0 million
at
September 30, 2016
and
December 31, 2015
, respectively.
|
(2)
|
The Servicing, Insurance and ARM reporting units are components of the Servicing segment.
|
(3)
|
As discussed in further detail below, the Company recorded goodwill impairment charges in its Servicing segment of
$215.4 million
and
$91.0 million
during the second and third quarters of 2016, respectively.
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||||||||||||||||||||||||
|
|
Gross Carrying Amount
|
|
Accumulated Amortization
|
|
Impairment
|
|
Net Carrying Amount
|
|
Gross Carrying Amount
|
|
Accumulated Amortization
|
|
Net Carrying Amount
|
||||||||||||||
Customer relationships
|
|
$
|
133,067
|
|
|
$
|
(71,469
|
)
|
|
$
|
—
|
|
|
$
|
61,598
|
|
|
$
|
133,067
|
|
|
$
|
(64,238
|
)
|
|
$
|
68,829
|
|
Institutional relationships
|
|
11,900
|
|
|
(4,886
|
)
|
|
(6,340
|
)
|
|
674
|
|
|
16,600
|
|
|
(8,468
|
)
|
|
8,132
|
|
|||||||
Other
|
|
10,000
|
|
|
(3,802
|
)
|
|
(395
|
)
|
|
5,803
|
|
|
10,000
|
|
|
(2,923
|
)
|
|
7,077
|
|
|||||||
Total intangible assets
|
|
$
|
154,967
|
|
|
$
|
(80,157
|
)
|
|
$
|
(6,735
|
)
|
|
$
|
68,075
|
|
|
$
|
159,667
|
|
|
$
|
(75,629
|
)
|
|
$
|
84,038
|
|
|
|
Amortization Expense
|
||
Fourth quarter of 2016
|
|
$
|
2,739
|
|
2017
|
|
9,243
|
|
|
2018
|
|
7,833
|
|
|
2019
|
|
6,877
|
|
|
2020
|
|
6,066
|
|
|
Thereafter
|
|
35,317
|
|
|
Total
|
|
$
|
68,075
|
|
|
|
September 30,
2016 |
|
December 31,
2015 |
||||
Accounts payable and accrued liabilities
|
|
$
|
161,610
|
|
|
$
|
113,325
|
|
Loans subject to repurchase from Ginnie Mae
(1)
|
|
123,135
|
|
|
22,507
|
|
||
Curtailment liability
|
|
108,525
|
|
|
115,453
|
|
||
Income taxes payable
(2)
|
|
72,925
|
|
|
—
|
|
||
Employee-related liabilities
|
|
72,250
|
|
|
95,926
|
|
||
Originations liability
|
|
52,212
|
|
|
48,930
|
|
||
Payables to insurance carriers
(3)
|
|
2,491
|
|
|
21,356
|
|
||
Servicing rights and related advance purchases payable
|
|
24,225
|
|
|
21,649
|
|
||
Accrued interest payable
|
|
22,697
|
|
|
9,819
|
|
||
Derivative instruments
|
|
18,522
|
|
|
6,475
|
|
||
Uncertain tax positions
(4)
|
|
11,383
|
|
|
64,554
|
|
||
Acquisition related escrow funds payable to sellers
|
|
1,236
|
|
|
10,236
|
|
||
Margin payable on derivative instruments
|
|
906
|
|
|
10,101
|
|
||
Other
|
|
58,511
|
|
|
57,595
|
|
||
Total payables and accrued liabilities
|
|
$
|
730,628
|
|
|
$
|
597,926
|
|
(1)
|
For certain mortgage loans that the Company has pooled and securitized with Ginnie Mae, the Company as the issuer has the unilateral right to repurchase, without Ginnie Mae’s prior authorization, any individual loan in a Ginnie Mae securitization pool if that loan meets certain criteria, including being delinquent greater than
90 days
. As a result of this unilateral right, the Company must recognize the delinquent loan on its consolidated balance sheets and establish a corresponding liability regardless of the Company’s intention to repurchase the loan. As the amount of loans securitized with Ginnie Mae increases and the portfolio continues to season, this amount will continue to increase, which will be offset by actual repurchases of, or payments received on, these loans.
|
(2)
|
During the third quarter of 2016, the Company filed certain amended tax returns. The current income taxes payable reflects the tax liability associated with these amended returns, for which payment has not yet been remitted to the various taxing jurisdictions. The Company expects to make such payments during the fourth quarter of 2016.
|
(3)
|
The balances were reduced by
$33.3 million
and
$42.1 million
at September 30, 2016 and December 31, 2015, respectively, to correct an immaterial error as discussed in further detail in Note 2.
|
(4)
|
During the year ended December 31, 2015, the Company determined that a tax accounting method as employed was not more likely than not to be realized, and therefore derecognized the tax position and recorded an offsetting deferred tax asset related to servicing rights. The Company filed for an accounting method change with the IRS during the first quarter of 2016 and, as a result, this uncertain tax position was reversed.
|
|
|
For the Nine Months Ended September 30, 2016
|
||||||||||
|
|
2015 Actions
|
|
2016 Actions
|
|
Total
|
||||||
Balance at January 1, 2016
|
|
$
|
4,183
|
|
|
$
|
—
|
|
|
$
|
4,183
|
|
Charges
|
|
|
|
|
|
|
||||||
Severance and related costs
|
|
1,284
|
|
|
7,994
|
|
|
9,278
|
|
|||
Office closures and other costs
|
|
990
|
|
|
1,114
|
|
|
2,104
|
|
|||
Total charges
|
|
2,274
|
|
|
9,108
|
|
|
11,382
|
|
|||
Cash payments or other settlements
|
|
|
|
|
|
|
||||||
Severance and related costs
|
|
(3,540
|
)
|
|
(4,247
|
)
|
|
(7,787
|
)
|
|||
Office closures and other costs
|
|
(1,641
|
)
|
|
(141
|
)
|
|
(1,782
|
)
|
|||
Total cash payments or other settlements
|
|
(5,181
|
)
|
|
(4,388
|
)
|
|
(9,569
|
)
|
|||
Balance at September 30, 2016
|
|
$
|
1,276
|
|
|
$
|
4,720
|
|
|
$
|
5,996
|
|
|
|
|
|
|
|
|
||||||
Cumulative charges incurred
|
|
|
|
|
|
|
||||||
Severance and related costs
|
|
7,290
|
|
|
7,994
|
|
|
15,284
|
|
|||
Office closures and other costs
|
|
6,545
|
|
|
1,114
|
|
|
7,659
|
|
|||
Total cumulative charges incurred
|
|
$
|
13,835
|
|
|
$
|
9,108
|
|
|
$
|
22,943
|
|
|
|
|
|
|
|
|
||||||
Total expected costs to be incurred
|
|
$
|
13,835
|
|
|
$
|
13,237
|
|
|
$
|
27,072
|
|
|
|
For the Nine Months Ended September 30, 2016
|
||||||||||||||||||
|
|
Servicing
|
|
Originations
|
|
Reverse
Mortgage |
|
Other
|
|
Total
Consolidated |
||||||||||
Balance at January 1, 2016
|
|
|
|
|
|
|
|
|
|
|
||||||||||
2015 Actions
|
|
$
|
1,174
|
|
|
$
|
1,663
|
|
|
$
|
1,346
|
|
|
$
|
—
|
|
|
$
|
4,183
|
|
2016 Actions
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Total balance at January 1, 2016
|
|
1,174
|
|
|
1,663
|
|
|
1,346
|
|
|
—
|
|
|
4,183
|
|
|||||
Charges
|
|
|
|
|
|
|
|
|
|
|
||||||||||
2015 Actions
|
|
19
|
|
|
2,049
|
|
|
206
|
|
|
—
|
|
|
2,274
|
|
|||||
2016 Actions
|
|
7,384
|
|
|
34
|
|
|
361
|
|
|
1,329
|
|
|
9,108
|
|
|||||
Total charges
|
|
7,403
|
|
|
2,083
|
|
|
567
|
|
|
1,329
|
|
|
11,382
|
|
|||||
Cash payments or other settlements
|
|
|
|
|
|
|
|
|
|
|
||||||||||
2015 Actions
|
|
(645
|
)
|
|
(3,323
|
)
|
|
(1,213
|
)
|
|
—
|
|
|
(5,181
|
)
|
|||||
2016 Actions
|
|
(3,777
|
)
|
|
(28
|
)
|
|
(309
|
)
|
|
(274
|
)
|
|
(4,388
|
)
|
|||||
Total cash payments or other settlements
|
|
(4,422
|
)
|
|
(3,351
|
)
|
|
(1,522
|
)
|
|
(274
|
)
|
|
(9,569
|
)
|
|||||
Balance at September 30, 2016
|
|
|
|
|
|
|
|
|
|
|
||||||||||
2015 Actions
|
|
548
|
|
|
389
|
|
|
339
|
|
|
—
|
|
|
1,276
|
|
|||||
2016 Actions
|
|
3,607
|
|
|
6
|
|
|
52
|
|
|
1,055
|
|
|
4,720
|
|
|||||
Total balance at September 30, 2016
|
|
$
|
4,155
|
|
|
$
|
395
|
|
|
$
|
391
|
|
|
$
|
1,055
|
|
|
$
|
5,996
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total cumulative charges incurred
|
|
|
|
|
|
|
|
|
|
|
||||||||||
2015 Actions
|
|
$
|
6,481
|
|
|
$
|
4,657
|
|
|
$
|
1,846
|
|
|
$
|
851
|
|
|
$
|
13,835
|
|
2016 Actions
|
|
7,384
|
|
|
34
|
|
|
361
|
|
|
1,329
|
|
|
9,108
|
|
|||||
Total cumulative charges incurred
|
|
$
|
13,865
|
|
|
$
|
4,691
|
|
|
$
|
2,207
|
|
|
$
|
2,180
|
|
|
$
|
22,943
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total expected costs to be incurred
|
|
|
|
|
|
|
|
|
|
|
||||||||||
2015 Actions
|
|
$
|
6,481
|
|
|
$
|
4,657
|
|
|
$
|
1,846
|
|
|
$
|
851
|
|
|
$
|
13,835
|
|
2016 Actions
|
|
9,073
|
|
|
478
|
|
|
1,111
|
|
|
2,575
|
|
|
13,237
|
|
|||||
Total expected costs to be incurred
|
|
$
|
15,554
|
|
|
$
|
5,135
|
|
|
$
|
2,957
|
|
|
$
|
3,426
|
|
|
$
|
27,072
|
|
|
|
For the Three Months
Ended September 30, |
|
For the Nine Months
Ended September 30, |
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
|
(Restated)
|
|
|
|
(Restated)
|
|
|
||||||||
Basic and diluted loss per share
|
|
|
|
|
|
|
|
|
||||||||
Net loss available to common stockholders (numerator)
|
|
$
|
(213,267
|
)
|
|
$
|
(76,928
|
)
|
|
$
|
(875,932
|
)
|
|
$
|
(146,055
|
)
|
Weighted-average common shares outstanding (denominator)
|
|
36,144
|
|
|
37,802
|
|
|
35,828
|
|
|
37,760
|
|
||||
Basic and diluted loss per common and common equivalent share
|
|
$
|
(5.90
|
)
|
|
$
|
(2.04
|
)
|
|
$
|
(24.45
|
)
|
|
$
|
(3.87
|
)
|
|
|
For the Three Months
Ended September 30, |
|
For the Nine Months
Ended September 30, |
||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||
Outstanding share-based compensation awards
|
|
|
|
|
|
|
|
|
||||
Stock options
|
|
3,962
|
|
|
3,047
|
|
|
3,245
|
|
|
3,047
|
|
Performance shares
(1)
|
|
—
|
|
|
251
|
|
|
—
|
|
|
251
|
|
Restricted stock units
|
|
808
|
|
|
769
|
|
|
564
|
|
|
769
|
|
Assumed conversion of Convertible Notes
|
|
4,932
|
|
|
4,932
|
|
|
4,932
|
|
|
4,932
|
|
(1)
|
Performance shares represent the number of shares expected to be issued based on the performance percentage as of the end of the reporting periods above.
|
•
|
Servicing
— consists of operations that perform servicing for third-party credit owners of mortgage loans for a fee and the Company’s own mortgage loan portfolio. The Servicing segment also operates complementary businesses consisting of an insurance agency serving residential loan borrowers and credit owners and a collections agency that performs collections of post charge-off deficiency balances for third parties and the Company. In addition, the Servicing segment holds the assets and mortgage-backed debt of the Residual Trusts.
|
•
|
Originations
— consists of operations that originate and purchase mortgage loans that are intended for sale to third parties.
|
•
|
Reverse Mortgage
— consists of operations that purchase and originate HECMs that are securitized, but remain on the consolidated balance sheet as collateral for secured borrowings. This segment performs servicing for third-party credit owners and the Company and provides other complementary services for the reverse mortgage market, such as real estate owned property management and disposition.
|
|
|
For the Three Months Ended September 30, 2016
|
||||||||||||||||||||||
|
|
Servicing
|
|
Originations
|
|
Reverse
Mortgage |
|
Other
|
|
Eliminations
|
|
Total
Consolidated |
||||||||||||
Total revenues
(1) (2) (3)
|
|
$
|
148,873
|
|
|
$
|
133,440
|
|
|
$
|
27,023
|
|
|
$
|
(194
|
)
|
|
$
|
(11,812
|
)
|
|
$
|
297,330
|
|
Income (loss) before income taxes
|
|
(161,581
|
)
|
|
51,672
|
|
|
(23,023
|
)
|
|
(25,251
|
)
|
|
—
|
|
|
(158,183
|
)
|
|
|
For the Three Months Ended September 30, 2015
|
||||||||||||||||||||||
|
|
Servicing
|
|
Originations
|
|
Reverse
Mortgage |
|
Other
|
|
Eliminations
|
|
Total
Consolidated |
||||||||||||
Total revenues
(1) (2) (3)
|
|
$
|
31,186
|
|
|
$
|
132,026
|
|
|
$
|
65,395
|
|
|
$
|
739
|
|
|
$
|
(9,953
|
)
|
|
$
|
219,393
|
|
Income (loss) before income taxes
|
|
(152,822
|
)
|
|
36,518
|
|
|
22,543
|
|
|
(37,797
|
)
|
|
—
|
|
|
(131,558
|
)
|
(1)
|
With the exception of
$3.0 million
and
$2.2 million
for the
three months ended September 30, 2016 and 2015
, respectively, associated with intercompany activity with the Originations segment and the Other non-reportable segment, all net servicing revenue and fees of the Servicing segment were derived from external customers, including WCO. Included in these revenues for the
three months ended September 30, 2016
are late fees of
$1.0 million
recorded by the Servicing segment that were waived as an incentive for borrowers refinancing their loans. These fees reduced the gain on sale of loans recognized by the Originations segment. All net servicing revenue and fees of the Company's Reverse Mortgage segment were derived from external customers.
|
(2)
|
The Company's Servicing segment includes other revenues of
$9.8 million
and
$7.0 million
for the
three months ended September 30, 2016 and 2015
, respectively, associated with fees earned for certain loan originations completed by the Originations segment from leads generated through the Servicing segment's servicing portfolio. Beginning in the first quarter of 2016, the Servicing segment increased the fee per origination charged to the Originations segment to reflect current market pricing. As a result of the change in fee, these intersegment revenues increased by
$2.9 million
.
|
(3)
|
The Company’s Originations segment includes other revenues of less than
$0.1 million
and
$0.8 million
for the
three months ended September 30, 2016 and 2015
, respectively, associated with fees earned for supporting the Servicing segment in administrative functions relating to the acquisition of certain servicing rights.
|
|
|
For the Nine Months Ended September 30, 2016
|
||||||||||||||||||||||
|
|
Servicing
|
|
Originations
|
|
Reverse
Mortgage |
|
Other
|
|
Eliminations
|
|
Total
Consolidated |
||||||||||||
Total revenues
(1) (2) (3)
|
|
$
|
158,431
|
|
|
$
|
343,926
|
|
|
$
|
87,255
|
|
|
$
|
(119
|
)
|
|
$
|
(37,919
|
)
|
|
$
|
551,574
|
|
Income (loss) before income taxes
|
|
(773,928
|
)
|
|
113,688
|
|
|
(44,940
|
)
|
|
(111,478
|
)
|
|
—
|
|
|
(816,658
|
)
|
|
|
For the Nine Months Ended September 30, 2015
|
||||||||||||||||||||||
|
|
Servicing
|
|
Originations
|
|
Reverse
Mortgage |
|
Other
|
|
Eliminations
|
|
Total
Consolidated |
||||||||||||
Total revenues
(1) (2) (3)
|
|
$
|
449,145
|
|
|
$
|
391,028
|
|
|
$
|
129,494
|
|
|
$
|
4,886
|
|
|
$
|
(31,870
|
)
|
|
$
|
942,683
|
|
Income (loss) before income taxes
|
|
(121,198
|
)
|
|
111,281
|
|
|
(81,874
|
)
|
|
(104,444
|
)
|
|
—
|
|
|
(196,235
|
)
|
(1)
|
With the exception of
$9.2 million
and
$7.0 million
for the
nine months ended September 30, 2016 and 2015
, respectively, associated with intercompany activity with the Originations segment and the Other non-reportable segment, all net servicing revenue and fees of the Servicing segment were derived from external customers, including WCO. Included in these revenues for the
nine months ended September 30, 2016
are late fees of
$3.0 million
recorded by the Servicing segment that were waived as an incentive for borrowers refinancing their loans. These fees reduced the gain on sale of loans recognized by the Originations segment. All net servicing revenue and fees of the Company's Reverse Mortgage segment were derived from external customers.
|
(2)
|
The Company's Servicing segment includes other revenues of
$30.8 million
and
$23.5 million
for the
nine months ended September 30, 2016 and 2015
, respectively, associated with fees earned for certain loan originations completed by the Originations segment from leads generated through the Servicing segment's servicing portfolio. Beginning in the first quarter of 2016, the Servicing segment increased the fee per origination charged to the Originations segment to reflect current market pricing. As a result of the change in fee, these intersegment revenues increased by
$9.2 million
.
|
(3)
|
The Company’s Originations segment includes other revenues of
$1.0 million
and
$1.4 million
for the
nine months ended September 30, 2016 and 2015
, respectively, associated with fees earned for supporting the Servicing segment in administrative functions relating to the acquisition of certain servicing rights.
|
|
|
Total Assets Per Segment (As Restated)
|
||||||||||||||||||||||
|
|
Servicing
|
|
Originations
|
|
Reverse
Mortgage |
|
Other
|
|
Eliminations
|
|
Total
Consolidated |
||||||||||||
September 30, 2016
|
|
$
|
3,840,912
|
|
|
$
|
1,468,720
|
|
|
$
|
11,238,121
|
|
|
$
|
1,227,127
|
|
|
$
|
(668,794
|
)
|
|
$
|
17,106,086
|
|
December 31, 2015
|
|
5,244,070
|
|
|
1,570,258
|
|
|
11,127,641
|
|
|
1,318,840
|
|
|
(711,362
|
)
|
|
18,549,447
|
|
Condensed Consolidating Statement of Comprehensive Income (Loss)
|
||||||||||||||||||||
For the Three Months Ended September 30, 2015
|
||||||||||||||||||||
Unaudited
|
||||||||||||||||||||
(in thousands)
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
Parent Company
|
|
Guarantor Subsidiaries
|
|
Non-Guarantor Subsidiaries and VIEs
|
|
Eliminations
and Reclassifications |
|
Consolidated
|
||||||||||
REVENUES
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net servicing revenue and fees
|
|
$
|
—
|
|
|
$
|
564
|
|
|
$
|
—
|
|
|
$
|
(2,335
|
)
|
|
$
|
(1,771
|
)
|
Net gains on sales of loans
|
|
—
|
|
|
116,218
|
|
|
—
|
|
|
—
|
|
|
116,218
|
|
|||||
Net fair value gains on reverse loans and related HMBS obligations
|
|
—
|
|
|
52,644
|
|
|
—
|
|
|
—
|
|
|
52,644
|
|
|||||
Interest income on loans
|
|
344
|
|
|
122
|
|
|
11,944
|
|
|
—
|
|
|
12,410
|
|
|||||
Insurance revenue
|
|
—
|
|
|
7,849
|
|
|
1,118
|
|
|
(204
|
)
|
|
8,763
|
|
|||||
Other revenues
|
|
239
|
|
|
31,518
|
|
|
11,708
|
|
|
(12,336
|
)
|
|
31,129
|
|
|||||
Total revenues
|
|
583
|
|
|
208,915
|
|
|
24,770
|
|
|
(14,875
|
)
|
|
219,393
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
EXPENSES
|
|
|
|
|
|
|
|
|
|
|
||||||||||
General and administrative
|
|
8,223
|
|
|
132,657
|
|
|
3,633
|
|
|
(12,446
|
)
|
|
132,067
|
|
|||||
Salaries and benefits
|
|
5,998
|
|
|
136,090
|
|
|
—
|
|
|
—
|
|
|
142,088
|
|
|||||
Interest expense
|
|
38,371
|
|
|
12,511
|
|
|
16,517
|
|
|
(671
|
)
|
|
66,728
|
|
|||||
Depreciation and amortization
|
|
37
|
|
|
20,425
|
|
|
184
|
|
|
—
|
|
|
20,646
|
|
|||||
Corporate allocations
|
|
(12,661
|
)
|
|
12,661
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Other expenses, net
|
|
214
|
|
|
999
|
|
|
1,382
|
|
|
—
|
|
|
2,595
|
|
|||||
Total expenses
|
|
40,182
|
|
|
315,343
|
|
|
21,716
|
|
|
(13,117
|
)
|
|
364,124
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
OTHER GAINS (LOSSES)
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Other net fair value gains (losses)
|
|
—
|
|
|
(213
|
)
|
|
1,332
|
|
|
—
|
|
|
1,119
|
|
|||||
Other
|
|
3,117
|
|
|
8,937
|
|
|
—
|
|
|
—
|
|
|
12,054
|
|
|||||
Total other gains
|
|
3,117
|
|
|
8,724
|
|
|
1,332
|
|
|
—
|
|
|
13,173
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Income (loss) before income taxes
|
|
(36,482
|
)
|
|
(97,704
|
)
|
|
4,386
|
|
|
(1,758
|
)
|
|
(131,558
|
)
|
|||||
Income tax expense (benefit)
|
|
(14,058
|
)
|
|
(40,885
|
)
|
|
1,015
|
|
|
(702
|
)
|
|
(54,630
|
)
|
|||||
Income (loss) before equity in earnings (losses) of consolidated subsidiaries and VIEs
|
|
(22,424
|
)
|
|
(56,819
|
)
|
|
3,371
|
|
|
(1,056
|
)
|
|
(76,928
|
)
|
|||||
Equity in earnings (losses) of consolidated subsidiaries and VIEs
|
(54,504
|
)
|
|
1,331
|
|
|
—
|
|
|
53,173
|
|
|
—
|
|
||||||
Net income (loss)
|
|
$
|
(76,928
|
)
|
|
$
|
(55,488
|
)
|
|
$
|
3,371
|
|
|
$
|
52,117
|
|
|
$
|
(76,928
|
)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Comprehensive income (loss)
|
|
$
|
(76,793
|
)
|
|
$
|
(55,488
|
)
|
|
$
|
3,371
|
|
|
$
|
52,117
|
|
|
$
|
(76,793
|
)
|
Condensed Consolidating Statement of Comprehensive Income (Loss)
|
||||||||||||||||||||
For the Nine Months Ended September 30, 2015
|
||||||||||||||||||||
Unaudited
|
||||||||||||||||||||
(in thousands)
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
Parent Company
|
|
Guarantor Subsidiaries
|
|
Non-Guarantor Subsidiaries and VIEs
|
|
Eliminations
and Reclassifications |
|
Consolidated
|
||||||||||
REVENUES
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net servicing revenue and fees
|
|
$
|
—
|
|
|
$
|
322,570
|
|
|
$
|
66
|
|
|
$
|
(9,605
|
)
|
|
$
|
313,031
|
|
Net gains on sales of loans
|
|
—
|
|
|
360,844
|
|
|
—
|
|
|
—
|
|
|
360,844
|
|
|||||
Net fair value gains on reverse loans and related HMBS obligations
|
|
—
|
|
|
90,233
|
|
|
—
|
|
|
—
|
|
|
90,233
|
|
|||||
Interest income on loans
|
|
893
|
|
|
222
|
|
|
61,422
|
|
|
—
|
|
|
62,537
|
|
|||||
Insurance revenue
|
|
—
|
|
|
31,240
|
|
|
3,710
|
|
|
(627
|
)
|
|
34,323
|
|
|||||
Other revenues
|
|
3,527
|
|
|
80,157
|
|
|
42,858
|
|
|
(44,827
|
)
|
|
81,715
|
|
|||||
Total revenues
|
|
4,420
|
|
|
885,266
|
|
|
108,056
|
|
|
(55,059
|
)
|
|
942,683
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
EXPENSES
|
|
|
|
|
|
|
|
|
|
|
||||||||||
General and administrative
|
|
27,311
|
|
|
402,715
|
|
|
14,555
|
|
|
(41,767
|
)
|
|
402,814
|
|
|||||
Salaries and benefits
|
|
18,369
|
|
|
414,026
|
|
|
78
|
|
|
—
|
|
|
432,473
|
|
|||||
Goodwill impairment
|
|
—
|
|
|
56,539
|
|
|
—
|
|
|
—
|
|
|
56,539
|
|
|||||
Interest expense
|
|
112,170
|
|
|
35,939
|
|
|
64,265
|
|
|
(2,110
|
)
|
|
210,264
|
|
|||||
Depreciation and amortization
|
|
96
|
|
|
52,715
|
|
|
560
|
|
|
—
|
|
|
53,371
|
|
|||||
Corporate allocations
|
|
(39,114
|
)
|
|
39,114
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Other expenses, net
|
|
(599
|
)
|
|
4,042
|
|
|
4,600
|
|
|
—
|
|
|
8,043
|
|
|||||
Total expenses
|
|
118,233
|
|
|
1,005,090
|
|
|
84,058
|
|
|
(43,877
|
)
|
|
1,163,504
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
OTHER GAINS (LOSSES)
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Other net fair value gains (losses)
|
|
—
|
|
|
(545
|
)
|
|
4,118
|
|
|
—
|
|
|
3,573
|
|
|||||
Other
|
|
12,076
|
|
|
8,937
|
|
|
—
|
|
|
—
|
|
|
21,013
|
|
|||||
Total other gains
|
|
12,076
|
|
|
8,392
|
|
|
4,118
|
|
|
—
|
|
|
24,586
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Income (loss) before income taxes
|
|
(101,737
|
)
|
|
(111,432
|
)
|
|
28,116
|
|
|
(11,182
|
)
|
|
(196,235
|
)
|
|||||
Income tax expense (benefit)
|
|
(32,552
|
)
|
|
(16,213
|
)
|
|
3,053
|
|
|
(4,468
|
)
|
|
(50,180
|
)
|
|||||
Income (loss) before equity in earnings (loss) of consolidated subsidiaries and VIEs
|
|
(69,185
|
)
|
|
(95,219
|
)
|
|
25,063
|
|
|
(6,714
|
)
|
|
(146,055
|
)
|
|||||
Equity in earnings (loss) of consolidated subsidiaries and VIEs
|
(76,870
|
)
|
|
10,719
|
|
|
—
|
|
|
66,151
|
|
|
—
|
|
||||||
Net income (loss)
|
|
$
|
(146,055
|
)
|
|
$
|
(84,500
|
)
|
|
$
|
25,063
|
|
|
$
|
59,437
|
|
|
$
|
(146,055
|
)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Comprehensive income (loss)
|
|
$
|
(145,804
|
)
|
|
$
|
(84,500
|
)
|
|
$
|
25,063
|
|
|
$
|
59,437
|
|
|
$
|
(145,804
|
)
|
Condensed Consolidating Statement of Cash Flows
|
||||||||||||||||||||
For the Nine Months Ended September 30, 2016
|
||||||||||||||||||||
Unaudited
|
||||||||||||||||||||
(in thousands)
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
Parent Company
|
|
Guarantor Subsidiaries
|
|
Non-Guarantor Subsidiaries and VIEs
|
|
Eliminations
and Reclassifications |
|
Consolidated
|
||||||||||
Cash flows provided by (used in) operating activities
|
|
$
|
(3,013
|
)
|
|
$
|
170,573
|
|
|
$
|
207,612
|
|
|
$
|
—
|
|
|
$
|
375,172
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Investing activities
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Purchases and originations of reverse loans held for investment
|
|
—
|
|
|
(653,471
|
)
|
|
—
|
|
|
—
|
|
|
(653,471
|
)
|
|||||
Principal payments received on reverse loans held for investment
|
|
—
|
|
|
770,636
|
|
|
—
|
|
|
—
|
|
|
770,636
|
|
|||||
Principal payments received on mortgage loans held for investment
|
|
705
|
|
|
—
|
|
|
68,533
|
|
|
—
|
|
|
69,238
|
|
|||||
Payments received on charged-off loans held for investment
|
|
—
|
|
|
17,827
|
|
|
—
|
|
|
—
|
|
|
17,827
|
|
|||||
Payments received on receivables related to Non-Residual Trusts
|
|
—
|
|
|
—
|
|
|
6,230
|
|
|
—
|
|
|
6,230
|
|
|||||
Proceeds from sales of real estate owned, net
|
|
26
|
|
|
78,616
|
|
|
2,949
|
|
|
—
|
|
|
81,591
|
|
|||||
Purchases of premises and equipment
|
|
(468
|
)
|
|
(28,660
|
)
|
|
—
|
|
|
—
|
|
|
(29,128
|
)
|
|||||
Decrease (increase) in restricted cash and cash equivalents
|
|
9,011
|
|
|
818
|
|
|
(51
|
)
|
|
—
|
|
|
9,778
|
|
|||||
Payments for acquisitions of businesses, net of cash acquired
|
|
—
|
|
|
(1,947
|
)
|
|
—
|
|
|
—
|
|
|
(1,947
|
)
|
|||||
Acquisitions of servicing rights, net
|
|
—
|
|
|
(7,701
|
)
|
|
—
|
|
|
—
|
|
|
(7,701
|
)
|
|||||
Proceeds from sales of servicing rights, net
|
|
—
|
|
|
35,541
|
|
|
—
|
|
|
—
|
|
|
35,541
|
|
|||||
Capital contributions to subsidiaries and VIEs
|
|
—
|
|
|
(11,878
|
)
|
|
—
|
|
|
11,878
|
|
|
—
|
|
|||||
Returns of capital from subsidiaries and VIEs
|
|
10,524
|
|
|
18,629
|
|
|
—
|
|
|
(29,153
|
)
|
|
—
|
|
|||||
Change in due from affiliates
|
|
10,927
|
|
|
58,684
|
|
|
(3,963
|
)
|
|
(65,648
|
)
|
|
—
|
|
|||||
Other
|
|
235
|
|
|
(3,900
|
)
|
|
—
|
|
|
—
|
|
|
(3,665
|
)
|
|||||
Cash flows provided by investing activities
|
|
30,960
|
|
|
273,194
|
|
|
73,698
|
|
|
(82,923
|
)
|
|
294,929
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Financing activities
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Payments on corporate debt
|
|
—
|
|
|
(480
|
)
|
|
—
|
|
|
—
|
|
|
(480
|
)
|
|||||
Extinguishments and settlement of debt
|
|
(31,037
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(31,037
|
)
|
|||||
Proceeds from securitizations of reverse loans
|
|
—
|
|
|
684,711
|
|
|
—
|
|
|
—
|
|
|
684,711
|
|
|||||
Payments on HMBS related obligations
|
|
—
|
|
|
(958,720
|
)
|
|
—
|
|
|
—
|
|
|
(958,720
|
)
|
|||||
Issuances of servicing advance liabilities
|
|
—
|
|
|
185,444
|
|
|
1,341,289
|
|
|
—
|
|
|
1,526,733
|
|
|||||
Payments on servicing advance liabilities
|
|
—
|
|
|
(265,083
|
)
|
|
(1,469,169
|
)
|
|
—
|
|
|
(1,734,252
|
)
|
|||||
Net change in warehouse borrowings related to mortgage loans
|
|
—
|
|
|
(147,389
|
)
|
|
—
|
|
|
—
|
|
|
(147,389
|
)
|
|||||
Net change in warehouse borrowings related to reverse loans
|
|
—
|
|
|
169,210
|
|
|
—
|
|
|
—
|
|
|
169,210
|
|
|||||
Proceeds from sales of servicing rights
|
|
—
|
|
|
29,742
|
|
|
—
|
|
|
—
|
|
|
29,742
|
|
|||||
Payments on servicing rights related liabilities
|
|
—
|
|
|
(16,013
|
)
|
|
—
|
|
|
—
|
|
|
(16,013
|
)
|
|||||
Payments on mortgage-backed debt
|
|
—
|
|
|
—
|
|
|
(80,335
|
)
|
|
—
|
|
|
(80,335
|
)
|
|||||
Other debt issuance costs paid
|
|
(528
|
)
|
|
(6,707
|
)
|
|
(2,025
|
)
|
|
—
|
|
|
(9,260
|
)
|
|||||
Capital contributions
|
|
—
|
|
|
—
|
|
|
11,878
|
|
|
(11,878
|
)
|
|
—
|
|
|||||
Capital distributions
|
|
—
|
|
|
(6,125
|
)
|
|
(23,028
|
)
|
|
29,153
|
|
|
—
|
|
|||||
Change in due to affiliates
|
|
1,382
|
|
|
(6,742
|
)
|
|
(60,288
|
)
|
|
65,648
|
|
|
—
|
|
|||||
Other
|
|
(781
|
)
|
|
(19,744
|
)
|
|
368
|
|
|
—
|
|
|
(20,157
|
)
|
|||||
Cash flows used in financing activities
|
|
(30,964
|
)
|
|
(357,896
|
)
|
|
(281,310
|
)
|
|
82,923
|
|
|
(587,247
|
)
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net increase (decrease) in cash and cash equivalents
|
|
(3,017
|
)
|
|
85,871
|
|
|
—
|
|
|
—
|
|
|
82,854
|
|
|||||
Cash and cash equivalents at the beginning of the period
|
|
4,016
|
|
|
196,812
|
|
|
2,000
|
|
|
—
|
|
|
202,828
|
|
|||||
Cash and cash equivalents at the end of the period
|
|
$
|
999
|
|
|
$
|
282,683
|
|
|
$
|
2,000
|
|
|
$
|
—
|
|
|
$
|
285,682
|
|
Condensed Consolidating Statement of Cash Flows
|
||||||||||||||||||||
For the Nine Months Ended September 30, 2015
|
||||||||||||||||||||
Unaudited
|
||||||||||||||||||||
(in thousands)
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
Parent Company
|
|
Guarantor Subsidiaries
|
|
Non-Guarantor Subsidiaries and VIEs
|
|
Eliminations
and Reclassifications |
|
Consolidated
|
||||||||||
Cash flows provided by (used in) operating activities
|
|
$
|
(100,939
|
)
|
|
$
|
5,820
|
|
|
$
|
209,633
|
|
|
$
|
—
|
|
|
$
|
114,514
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Investing activities
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Purchases and originations of reverse loans held for investment
|
|
—
|
|
|
(1,259,927
|
)
|
|
—
|
|
|
—
|
|
|
(1,259,927
|
)
|
|||||
Principal payments received on reverse loans held for investment
|
|
—
|
|
|
618,446
|
|
|
—
|
|
|
—
|
|
|
618,446
|
|
|||||
Principal payments received on mortgage loans held for investment
|
|
709
|
|
|
—
|
|
|
92,353
|
|
|
—
|
|
|
93,062
|
|
|||||
Payments received on charged-off loans held for investment
|
|
—
|
|
|
19,859
|
|
|
—
|
|
|
—
|
|
|
19,859
|
|
|||||
Payments received on receivables related to Non-Residual Trusts
|
|
—
|
|
|
—
|
|
|
5,547
|
|
|
—
|
|
|
5,547
|
|
|||||
Proceeds from sales of real estate owned, net
|
|
13
|
|
|
50,902
|
|
|
6,033
|
|
|
—
|
|
|
56,948
|
|
|||||
Purchases of premises and equipment
|
|
(175
|
)
|
|
(16,531
|
)
|
|
—
|
|
|
—
|
|
|
(16,706
|
)
|
|||||
Decrease (increase) in restricted cash and cash equivalents
|
|
(4
|
)
|
|
(871
|
)
|
|
7,914
|
|
|
—
|
|
|
7,039
|
|
|||||
Payments for acquisitions of businesses, net of cash acquired
|
|
—
|
|
|
(4,737
|
)
|
|
—
|
|
|
—
|
|
|
(4,737
|
)
|
|||||
Acquisitions of servicing rights, net
|
|
—
|
|
|
(233,744
|
)
|
|
—
|
|
|
—
|
|
|
(233,744
|
)
|
|||||
Proceeds from sales of servicing rights, net
|
|
—
|
|
|
778
|
|
|
—
|
|
|
—
|
|
|
778
|
|
|||||
Proceeds from sale of residual interests in Residual Trusts
|
|
189,513
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
189,513
|
|
|||||
Proceeds from sale of investment
|
|
14,376
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
14,376
|
|
|||||
Capital contributions to subsidiaries and VIEs
|
|
(14,531
|
)
|
|
(8,891
|
)
|
|
—
|
|
|
23,422
|
|
|
—
|
|
|||||
Returns of capital from subsidiaries and VIEs
|
|
22,449
|
|
|
15,464
|
|
|
—
|
|
|
(37,913
|
)
|
|
—
|
|
|||||
Change in due from affiliates
|
|
(59,695
|
)
|
|
33,094
|
|
|
82
|
|
|
26,519
|
|
|
—
|
|
|||||
Other
|
|
7,468
|
|
|
482
|
|
|
—
|
|
|
—
|
|
|
7,950
|
|
|||||
Cash flows provided by (used in) investing activities
|
|
160,123
|
|
|
(785,676
|
)
|
|
111,929
|
|
|
12,028
|
|
|
(501,596
|
)
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Financing activities
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Payments on corporate debt
|
|
(61,250
|
)
|
|
(1,294
|
)
|
|
—
|
|
|
—
|
|
|
(62,544
|
)
|
|||||
Proceeds from securitizations of reverse loans
|
|
—
|
|
|
1,382,359
|
|
|
—
|
|
|
—
|
|
|
1,382,359
|
|
|||||
Payments on HMBS related obligations
|
|
—
|
|
|
(739,447
|
)
|
|
—
|
|
|
—
|
|
|
(739,447
|
)
|
|||||
Issuances of servicing advance liabilities
|
|
—
|
|
|
193,843
|
|
|
518,464
|
|
|
—
|
|
|
712,307
|
|
|||||
Payments on servicing advance liabilities
|
|
—
|
|
|
(186,887
|
)
|
|
(682,223
|
)
|
|
—
|
|
|
(869,110
|
)
|
|||||
Net change in warehouse borrowings related to mortgage loans
|
|
—
|
|
|
142,481
|
|
|
—
|
|
|
—
|
|
|
142,481
|
|
|||||
Net change in warehouse borrowings related to reverse loans
|
|
—
|
|
|
(94,000
|
)
|
|
—
|
|
|
—
|
|
|
(94,000
|
)
|
|||||
Payments on servicing rights related liabilities
|
|
—
|
|
|
(6,849
|
)
|
|
—
|
|
|
—
|
|
|
(6,849
|
)
|
|||||
Payments on mortgage-backed debt
|
|
—
|
|
|
—
|
|
|
(109,808
|
)
|
|
—
|
|
|
(109,808
|
)
|
|||||
Other debt issuance costs paid
|
|
—
|
|
|
(5,912
|
)
|
|
(1,014
|
)
|
|
—
|
|
|
(6,926
|
)
|
|||||
Capital contributions
|
|
—
|
|
|
14,235
|
|
|
9,187
|
|
|
(23,422
|
)
|
|
—
|
|
|||||
Capital distributions
|
|
—
|
|
|
(9,926
|
)
|
|
(27,987
|
)
|
|
37,913
|
|
|
—
|
|
|||||
Change in due to affiliates
|
|
(444
|
)
|
|
59,366
|
|
|
(32,403
|
)
|
|
(26,519
|
)
|
|
—
|
|
|||||
Other
|
|
252
|
|
|
(14,226
|
)
|
|
1,019
|
|
|
—
|
|
|
(12,955
|
)
|
|||||
Cash flows provided by (used in) financing activities
|
|
(61,442
|
)
|
|
733,743
|
|
|
(324,765
|
)
|
|
(12,028
|
)
|
|
335,508
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net decrease in cash and cash equivalents
|
|
(2,258
|
)
|
|
(46,113
|
)
|
|
(3,203
|
)
|
|
—
|
|
|
(51,574
|
)
|
|||||
Cash and cash equivalents at the beginning of the period
|
|
3,162
|
|
|
311,810
|
|
|
5,203
|
|
|
—
|
|
|
320,175
|
|
|||||
Cash and cash equivalents at the end of the period
|
|
$
|
904
|
|
|
$
|
265,697
|
|
|
$
|
2,000
|
|
|
$
|
—
|
|
|
$
|
268,601
|
|
|
|
Carrying Value of Assets and Liabilities
Recorded on the Consolidated Balance Sheets |
|
|
||||||||||||||||||||||||||||
|
|
Servicing Rights, Net
(1)
|
|
Servicer and Protective Advances, Net
|
|
Receivables, Net
|
|
Other Assets
(2)
|
|
Payables and Accrued Liabilities
|
|
Servicing Rights Related Liabilities
|
|
Net Liabilities
(3)
|
|
Size of VIE
(4)
|
||||||||||||||||
September 30, 2016
|
|
$
|
33,990
|
|
|
$
|
6,435
|
|
|
$
|
5,454
|
|
|
$
|
20,625
|
|
|
$
|
(7,149
|
)
|
|
$
|
(119,267
|
)
|
|
$
|
(59,912
|
)
|
|
$
|
199,712
|
|
December 31, 2015
|
|
16,889
|
|
|
7,015
|
|
|
9,814
|
|
|
23,578
|
|
|
(4,500
|
)
|
|
(117,000
|
)
|
|
(64,204
|
)
|
|
228,361
|
|
(1)
|
During May 2016, the Company sold additional mortgage servicing rights to WCO for
$27.9 million
.
|
(2)
|
Other assets at
September 30, 2016
and
December 31, 2015
are primarily comprised of the Company's investment in WCO.
|
(3)
|
At
September 30, 2016
and
December 31, 2015
, the Company had no net exposure to loss as it relates to transactions with WCO as a result of its net liabilities due to WCO.
|
(4)
|
The size of the VIE is deemed to be WCO's net assets.
|
•
|
risks and uncertainties relating to, or arising in connection with, the restatement of financial statements included in the amendments to our Annual Report on Form 10-K for the year ended December 31, 2016 and our Quarterly Reports on Form 10-Q for the quarterly periods ended June 30, 2016, September 30, 2016 and March 31, 2017, including: reactions from the Company’s creditors, stockholders, or business partners; and the impact and result of any litigation or regulatory inquiries or investigations related to the findings of the Company’s assessment or the restatement;
|
•
|
risks and uncertainties relating to the Company's proposed financial restructuring, including: the ability of the Company to comply with the terms of the Restructuring Support Agreement described in Note 3 to the Consolidated Financial Statements, including completing various stages of the restructuring within the dates specified by the Restructuring Support Agreement; the ability of the Company to obtain requisite support of the restructuring from various stakeholders; and the effects of disruption from the proposed restructuring making it more difficult to maintain business, financing and operational relationships;
|
•
|
our ability to operate our business in compliance with existing and future laws, rules, regulations and contractual commitments affecting our business, including those relating to the origination and servicing of residential loans, default servicing and foreclosure practices, the management of third-party assets and the insurance industry, and changes to, and/or more stringent enforcement of, such laws, rules, regulations and contracts;
|
•
|
scrutiny of our industry by, and potential enforcement actions by, federal and state authorities;
|
•
|
the substantial resources (including senior management time and attention) we devote to, and the significant compliance costs we incur in connection with, regulatory compliance and regulatory examinations and inquiries, and any consumer redress, fines, penalties or similar payments we make in connection with resolving such matters;
|
•
|
uncertainties relating to interest curtailment obligations and any related financial and litigation exposure (including exposure relating to false claims);
|
•
|
potential costs and uncertainties, including the effect on future revenues, associated with and arising from litigation, regulatory investigations and other legal proceedings, and uncertainties relating to the reaction of our key counterparties to the announcement of any such matters;
|
•
|
our dependence on U.S. GSEs and agencies (especially Fannie Mae, Freddie Mac and Ginnie Mae) and their residential loan programs and our ability to maintain relationships with, and remain qualified to participate in programs sponsored by, such entities, our ability to satisfy various existing or future GSE, agency and other capital, net worth, liquidity and other financial requirements applicable to our business, and our ability to remain qualified as a GSE and agency approved seller, servicer or component servicer, including the ability to continue to comply with the GSEs’ and agencies' respective residential loan selling and servicing guides;
|
•
|
uncertainties relating to the status and future role of GSEs and agencies, and the effects of any changes to the origination and/or servicing requirements of the GSEs, agencies or various regulatory authorities or the servicing compensation structure for mortgage servicers pursuant to programs of GSEs, agencies or various regulatory authorities;
|
•
|
our ability to maintain our loan servicing, loan origination or collection agency licenses, or any other licenses necessary to operate our businesses, or changes to, or our ability to comply with, our licensing requirements;
|
•
|
our ability to comply with the terms of the stipulated order resolving allegations arising from an FTC and CFPB investigation of Ditech Financial and a CFPB investigation of RMS;
|
•
|
operational risks inherent in the mortgage servicing and mortgage originations businesses, including our ability to comply with the various contracts to which we are a party, and reputational risks;
|
•
|
risks related to the significant amount of senior management turnover and employee reductions recently experienced by the Company;
|
•
|
risks related to our substantial levels of indebtedness, including our ability to comply with covenants contained in our debt agreements or obtain any necessary waivers or amendments, generate sufficient cash to service such indebtedness and refinance such indebtedness on favorable terms, or at all, as well as our ability to incur substantially more debt;
|
•
|
our ability to renew advance financing facilities or warehouse facilities on favorable terms, or at all, and maintain adequate borrowing capacity under such facilities;
|
•
|
our ability to maintain or grow our residential loan servicing or subservicing business and our mortgage loan originations business;
|
•
|
our ability to achieve our strategic initiatives, particularly our ability to: increase the mix of our fee-for-service business, including by entering into new subservicing arrangements; improve servicing performance; successfully develop our originations capabilities in the consumer and wholesale lending channels; reduce our debt; and execute and realize planned operational improvements and efficiencies, including those relating to our core and non-core framework;
|
•
|
the success of our business strategy in returning us to sustained profitability;
|
•
|
changes in prepayment rates and delinquency rates on the loans we service or subservice;
|
•
|
the ability of Fannie Mae, Freddie Mac and Ginnie Mae, as well as our other clients and credit owners, to transfer or otherwise terminate our servicing or subservicing rights, with or without cause;
|
•
|
a downgrade of, other adverse change relating to, or our ability to improve our servicer ratings or credit ratings;
|
•
|
our ability to collect reimbursements for servicing advances and earn and timely receive incentive payments and ancillary fees on our servicing portfolio;
|
•
|
our ability to collect indemnification payments and enforce repurchase obligations relating to mortgage loans we purchase from our correspondent clients and our ability to collect in a timely manner indemnification payments relating to servicing rights we purchase from prior servicers;
|
•
|
local, regional, national and global economic trends and developments in general, and local, regional and national real estate and residential mortgage market trends in particular, including the volume and pricing of home sales and uncertainty regarding the levels of mortgage originations and prepayments;
|
•
|
uncertainty as to the volume of originations activity we can achieve and the effects of the expiration of HARP, which is scheduled to occur on September 30, 2017, including uncertainty as to the number of "in-the-money" accounts we may be able to refinance and uncertainty as to what type of product or government program will be introduced, if any, to replace HARP;
|
•
|
risks associated with the reverse mortgage business, including changes to reverse mortgage programs operated by FHA, HUD or Ginnie Mae, our ability to accurately estimate interest curtailment liabilities, our ability to fund HECM repurchase obligations, our ability to fund principal additions on our HECM loans, and our ability to securitize our HECM loans and tails;
|
•
|
our ability to realize all anticipated benefits of past, pending or potential future acquisitions or joint venture investments;
|
•
|
the effects of competition on our existing and potential future business, including the impact of competitors with greater financial resources and broader scopes of operation;
|
•
|
changes in interest rates and the effectiveness of any hedge we may employ against such changes;
|
•
|
risks and potential costs associated with technology and cybersecurity, including: the risks of technology failures and of cyber-attacks against us or our vendors; our ability to adequately respond to actual or alleged cyber-attacks; and our ability to implement adequate internal security measures and protect confidential borrower information;
|
•
|
risks and potential costs associated with the implementation of new or more current technology, such as MSP, the use of vendors (including offshore vendors) or the transfer of our servers or other infrastructure to new data center facilities;
|
•
|
our ability to comply with evolving and complex accounting rules, many of which involve significant judgment and assumptions;
|
•
|
risks related to our deferred tax assets, including the risk of an "ownership change" under Section 382 of the Code;
|
•
|
our ability to regain and maintain compliance with the continued listing requirements of the NYSE, and risks arising from the potential suspension of trading of our common stock on, and delisting of our common stock from, the NYSE;
|
•
|
our ability to continue as a going concern;
|
•
|
uncertainties regarding impairment charges relating to our goodwill or other intangible assets;
|
•
|
risks associated with one or more material weaknesses identified in our internal controls over financial reporting, including the timing, expense and effectiveness of our remediation plans;
|
•
|
our ability to implement and maintain effective internal controls over financial reporting and disclosure controls and procedures;
|
•
|
our ability to manage potential conflicts of interest relating to our relationship with WCO; and
|
•
|
risks related to our relationship with Walter Energy and uncertainties arising from or relating to its bankruptcy filings and liquidation proceedings, including potential liability for any taxes, interest and/or penalties owed by the Walter Energy consolidated group for the full or partial tax years during which certain of the Company's former subsidiaries were a part of such consolidated group and certain other tax risks allocated to us in connection with our spin-off from Walter Energy.
|
(i)
|
we entered into a management agreement with WCO pursuant to which GTIM was appointed the manager of WCO. Under the management agreement, GTIM provides investment advisory and management services to WCO and administers its business activities and day-to-day operations, including providing the management team of WCO (which is comprised of persons that are also officers and/or employees of the Company) and counseling WCO regarding its qualification as a REIT. GTIM provides its services under the management agreement subject to the supervision of WCO’s board of directors, which was comprised of four members as of June 30, 2016. Effective June 30, 2016, our former Chief Executive Officer and Vice Chairman resigned from the WCO board, and effective July 1, 2016, we appointed two of our officers to the WCO board, which resulted in the WCO board being comprised of five members as of July 1, 2016. Pursuant to the management agreement, GTIM is entitled to earn a base management fee and certain performance-based incentive fees. The management agreement has an initial four-year term, with automatic one-year renewal periods;
|
(ii)
|
we entered into a contribution agreement with WCO, which was subsequently amended, and pursuant thereto, in May 2015, contributed 100% of the equity of Marix to WCO (Marix holds certain state licenses to own MSRs and is an approved Freddie Mac and Fannie Mae servicer; however, any transfer to Marix of an MSR relating to a GSE mortgage loan would require the consent of the applicable GSE, and potentially other approvals);
|
(iii)
|
we sold to WCO a portion of the excess servicing spread associated with certain mortgage loans serviced by us for $75.4 million; and
|
(iv)
|
we entered into various other ancillary agreements with WCO pursuant to which, among other things, WCO has the right to make the first offer to purchase servicing rights relating to certain mortgage loans we originate and certain excess servicing spread that we may create from time to time.
|
(i)
|
we sold to WCO excess servicing spread associated with certain mortgage loans serviced by us for $46.8 million;
|
(ii)
|
we sold mortgage servicing rights originated by Ditech Financial to WCO for $17.8 million;
|
(iii)
|
we entered into a sub-servicing arrangement with WCO pursuant to which we sub-service the mortgage loans underlying the mortgage servicing rights sold by Ditech Financial to WCO in exchange for a sub-servicing fee; and
|
(iv)
|
Ditech Financial was engaged by WCO to offer refinancing options to borrowers with mortgage loans underlying the aforementioned excess spread sale transaction and mortgage servicing rights transaction for purposes of minimizing portfolio runoff.
|
|
For the Three Months
Ended September 30, |
|
Variance
|
|
For the Nine Months
Ended September 30, |
|
Variance
|
||||||||||||||||||||||
|
2016
|
|
2015
|
|
$
|
|
%
|
|
2016
|
|
2015
|
|
$
|
|
%
|
||||||||||||||
Servicing fees
|
$
|
172,780
|
|
|
$
|
179,938
|
|
|
$
|
(7,158
|
)
|
|
(4
|
)%
|
|
$
|
527,616
|
|
|
$
|
527,986
|
|
|
$
|
(370
|
)
|
|
—
|
%
|
Incentive and performance fees
|
17,158
|
|
|
25,093
|
|
|
(7,935
|
)
|
|
(32
|
)%
|
|
54,941
|
|
|
90,512
|
|
|
(35,571
|
)
|
|
(39
|
)%
|
||||||
Ancillary and other fees
|
23,434
|
|
|
24,333
|
|
|
(899
|
)
|
|
(4
|
)%
|
|
73,101
|
|
|
75,252
|
|
|
(2,151
|
)
|
|
(3
|
)%
|
||||||
Servicing revenue and fees
|
213,372
|
|
|
229,364
|
|
|
(15,992
|
)
|
|
(7
|
)%
|
|
655,658
|
|
|
693,750
|
|
|
(38,092
|
)
|
|
(5
|
)%
|
||||||
Changes in valuation inputs or other assumptions
(1)
|
(25,922
|
)
|
|
(158,251
|
)
|
|
132,329
|
|
|
(84
|
)%
|
|
(412,095
|
)
|
|
(173,499
|
)
|
|
(238,596
|
)
|
|
138
|
%
|
||||||
Other changes in fair value
(2)
|
(60,114
|
)
|
|
(66,678
|
)
|
|
6,564
|
|
|
(10
|
)%
|
|
(188,014
|
)
|
|
(179,524
|
)
|
|
(8,490
|
)
|
|
5
|
%
|
||||||
Change in fair value of servicing rights
|
(86,036
|
)
|
|
(224,929
|
)
|
|
138,893
|
|
|
(62
|
)%
|
|
(600,109
|
)
|
|
(353,023
|
)
|
|
(247,086
|
)
|
|
70
|
%
|
||||||
Amortization of servicing rights
|
(5,822
|
)
|
|
(6,656
|
)
|
|
834
|
|
|
(13
|
)%
|
|
(13,058
|
)
|
|
(20,634
|
)
|
|
7,576
|
|
|
(37
|
)%
|
||||||
Change in fair value of servicing rights related liabilities
|
(9,885
|
)
|
|
450
|
|
|
(10,335
|
)
|
|
n/m
|
|
|
(4,688
|
)
|
|
(7,062
|
)
|
|
2,374
|
|
|
(34
|
)%
|
||||||
Net servicing revenue and fees
|
$
|
111,629
|
|
|
$
|
(1,771
|
)
|
|
$
|
113,400
|
|
|
n/m
|
|
|
$
|
37,803
|
|
|
$
|
313,031
|
|
|
$
|
(275,228
|
)
|
|
(88
|
)%
|
(1)
|
Represents the net change in servicing rights carried at fair value resulting primarily from market-driven changes in interest rates and prepayment speeds.
|
(2)
|
Represents the realization of expected cash flows over time.
|
|
|
For the Three Months
Ended September 30, |
|
|
|
For the Nine Months
Ended September 30, |
|
|
||||||||||||||||
|
|
2016
|
|
2015
|
|
Variance
|
|
2016
|
|
2015
|
|
Variance
|
||||||||||||
Residential loans at amortized cost
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest income
|
|
$
|
11,332
|
|
|
$
|
12,410
|
|
|
$
|
(1,078
|
)
|
|
$
|
35,352
|
|
|
$
|
62,537
|
|
|
$
|
(27,185
|
)
|
Average balance
(1) (2)
|
|
503,166
|
|
|
538,474
|
|
|
(35,308
|
)
|
|
512,518
|
|
|
883,016
|
|
|
(370,498
|
)
|
||||||
Annualized average yield
|
|
9.01
|
%
|
|
9.22
|
%
|
|
(0.21
|
)%
|
|
9.20
|
%
|
|
9.44
|
%
|
|
(0.24
|
)%
|
(1)
|
Average balance is calculated as the average recorded investment in the loans at the beginning of each month during the period.
|
(2)
|
Average balance excludes delinquent mortgage loans that we are required to record on our consolidated balance sheets as a result of our unilateral right to repurchase such loans from Ginnie Mae as we do not own these mortgage loans and, therefore, are not entitled to any interest income they generate. Refer to Note 10 to the Consolidated Financial Statements for further information.
|
|
|
For the Three Months
Ended September 30, |
|
|
|
For the Nine Months
Ended September 30, |
|
|
||||||||||||||||
|
|
2016
|
|
2015
|
|
Variance
|
|
2016
|
|
2015
|
|
Variance
|
||||||||||||
Corporate debt
(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest expense
|
|
$
|
36,986
|
|
|
$
|
38,378
|
|
|
$
|
(1,392
|
)
|
|
$
|
108,803
|
|
|
$
|
112,204
|
|
|
$
|
(3,401
|
)
|
Average balance
(4)
|
|
2,167,598
|
|
|
2,267,256
|
|
|
(99,658
|
)
|
|
2,177,966
|
|
|
2,268,233
|
|
|
(90,267
|
)
|
||||||
Annualized average rate
|
|
6.83
|
%
|
|
6.77
|
%
|
|
0.06
|
%
|
|
6.66
|
%
|
|
6.60
|
%
|
|
0.06
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Servicing advance liabilities
(2)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest expense
|
|
$
|
9,608
|
|
|
$
|
9,714
|
|
|
$
|
(106
|
)
|
|
$
|
31,899
|
|
|
$
|
30,385
|
|
|
$
|
1,514
|
|
Average balance
(4)
|
|
992,338
|
|
|
1,228,972
|
|
|
(236,634
|
)
|
|
1,146,433
|
|
|
1,272,349
|
|
|
(125,916
|
)
|
||||||
Annualized average rate
|
|
3.87
|
%
|
|
3.16
|
%
|
|
0.71
|
%
|
|
3.71
|
%
|
|
3.18
|
%
|
|
0.53
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Master repurchase agreements
(3)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest expense
|
|
$
|
11,704
|
|
|
$
|
11,053
|
|
|
$
|
651
|
|
|
$
|
31,771
|
|
|
$
|
31,030
|
|
|
$
|
741
|
|
Average balance
(4)
|
|
1,321,527
|
|
|
1,540,823
|
|
|
(219,296
|
)
|
|
1,223,034
|
|
|
1,497,058
|
|
|
(274,024
|
)
|
||||||
Annualized average rate
|
|
3.54
|
%
|
|
2.87
|
%
|
|
0.67
|
%
|
|
3.46
|
%
|
|
2.76
|
%
|
|
0.70
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Mortgage-backed debt of the Residual Trusts
(2)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest expense
|
|
$
|
7,004
|
|
|
$
|
7,583
|
|
|
$
|
(579
|
)
|
|
$
|
21,477
|
|
|
$
|
36,645
|
|
|
$
|
(15,168
|
)
|
Average balance
(5)
|
|
449,848
|
|
|
487,629
|
|
|
(37,781
|
)
|
|
459,578
|
|
|
754,248
|
|
|
(294,670
|
)
|
||||||
Annualized average rate
|
|
6.23
|
%
|
|
6.22
|
%
|
|
0.01
|
%
|
|
6.23
|
%
|
|
6.48
|
%
|
|
(0.25
|
)%
|
(1)
|
Corporate debt includes our 2013 Term Loan, Senior Notes and Convertible Notes. Corporate debt activities are included in the Other non-reportable segment.
|
(2)
|
Servicing advance liabilities and mortgage-backed debt of the Residual Trusts are held by our Servicing segment.
|
(3)
|
Master repurchase agreements are held by the Originations and Reverse Mortgage segments.
|
(4)
|
Average balance for corporate debt, servicing advance liabilities and master repurchase agreements is calculated as the average daily carrying value.
|
(5)
|
Average balance for mortgage-backed debt of the Residual Trusts is calculated as the average carrying value at the beginning of each month during the period.
|
•
|
Adjusted Earnings (Loss) and Adjusted EBITDA do not reflect cash expenditures for long-term assets and other items that have been and will be incurred, future requirements for capital expenditures or contractual commitments;
|
•
|
Adjusted Earnings (Loss) and Adjusted EBITDA do not reflect changes in, or cash requirements for, our working capital needs;
|
•
|
Adjusted Earnings (Loss) and Adjusted EBITDA do not reflect certain tax payments that represent reductions in cash available to us;
|
•
|
Adjusted Earnings (Loss) and Adjusted EBITDA do not reflect any cash requirements for the assets being depreciated and amortized that may have to be replaced in the future;
|
•
|
Adjusted Earnings (Loss) and Adjusted EBITDA do not reflect non-cash compensation that is and will remain a key element of our overall long-term incentive compensation package;
|
•
|
Adjusted Earnings (Loss) and Adjusted EBITDA do not reflect the change in fair value due to changes in valuation inputs and other assumptions;
|
•
|
Adjusted EBITDA does not reflect the change in fair value resulting from the realization of expected cash flows; and
|
•
|
Adjusted EBITDA does not reflect the significant interest expense or the cash requirements necessary to service interest or principal payments on our servicing rights related liabilities and corporate debt, although it does reflect interest expense associated with our servicing advance liabilities, master repurchase agreements, mortgage-backed debt, and HMBS related obligations.
|
|
|
For the Nine Months
Ended September 30, 2016 |
||
|
|
(Restated)
|
||
Net loss
|
|
$
|
(875,932
|
)
|
Adjust for income tax expense
|
|
59,274
|
|
|
Loss before income taxes
|
|
(816,658
|
)
|
|
Adjustments to loss before income taxes
|
|
|
||
Changes in fair value due to changes in valuation inputs and other assumptions
(1)
|
|
385,826
|
|
|
Goodwill and intangible assets impairment
|
|
313,128
|
|
|
Step-up depreciation and amortization
(2)
|
|
31,643
|
|
|
Restructuring and exit costs
(3)
|
|
11,382
|
|
|
Non-cash interest expense
|
|
9,460
|
|
|
Share-based compensation expense
|
|
7,656
|
|
|
Fair value to cash adjustment for reverse loans
(4)
|
|
(2,507
|
)
|
|
Legal and regulatory matters
|
|
2,196
|
|
|
Other
(5)
|
|
22,955
|
|
|
Sub-total
|
|
781,739
|
|
|
Adjusted Loss
|
|
$
|
(34,919
|
)
|
(1)
|
Consists of the change in fair value due to changes in valuation inputs and other assumptions relating to servicing rights, servicing rights related liabilities and charged-off loans.
|
(2)
|
Represents depreciation and amortization costs related to the increased basis in assets, including servicing and sub-servicing rights, acquired within business combination transactions.
|
(3)
|
Restructuring and exit costs include expenses related to the closing of offices and the termination of certain employees as well as other expenses to institute efficiencies. Restructuring and exit costs incurred in the nine months ended September 30, 2016 include those relating to our exit from the consumer retail channel of the Originations segment and actions initiated in 2015 and 2016 in connection with our continued efforts to enhance efficiencies and streamline processes of the organization. Refer to Note 10 to the Consolidated Financial Statements.
|
(4)
|
Represents the non-cash fair value adjustment to arrive at cash generated from reverse mortgage origination activities.
|
(5)
|
Includes severance, gain on extinguishment of debt, the net impact of the Non-Residual Trusts, transaction and integration costs, and certain non-recurring costs.
|
|
|
For the Nine Months
Ended September 30, 2016 |
||
|
|
(Restated)
|
||
Net loss
|
|
$
|
(875,932
|
)
|
Adjust for income tax expense
|
|
59,274
|
|
|
Loss before income taxes
|
|
(816,658
|
)
|
|
EBITDA Adjustments
|
|
|
||
Amortization of servicing rights and other fair value adjustments
(1)
|
|
586,899
|
|
|
Goodwill and intangible assets impairment
|
|
313,128
|
|
|
Interest expense
|
|
115,125
|
|
|
Depreciation and amortization
|
|
45,543
|
|
|
Restructuring and exit costs
(2)
|
|
11,382
|
|
|
Share-based compensation expense
|
|
7,656
|
|
|
Fair value to cash adjustment for reverse loans
(3)
|
|
(2,507
|
)
|
|
Legal and regulatory matters
|
|
2,196
|
|
|
Other
(4)
|
|
16,832
|
|
|
Sub-total
|
|
1,096,254
|
|
|
Adjusted EBITDA
|
|
$
|
279,596
|
|
(1)
|
Consists of the change in fair value due to changes in valuation inputs and other assumptions relating to servicing rights, servicing rights related liabilities and charged-off loans as well as the amortization of servicing rights and the realization of expected cash flows relating to servicing rights carried at fair value.
|
(2)
|
Restructuring and exit costs include expenses related to the closing of offices and the termination of certain employees as well as other expenses to institute efficiencies. Restructuring and exit costs incurred in the nine months ended September 30, 2016 include those relating to our exit from the consumer retail channel of the Originations segment and actions initiated in 2015 and 2016 in connection with our continued efforts to enhance efficiencies and streamline processes of the organization. Refer to Note 10 to the Consolidated Financial Statements.
|
(3)
|
Represents the non-cash fair value adjustment to arrive at cash generated from reverse mortgage origination activities.
|
(4)
|
Includes the net provision for the repurchase of loans sold, non-cash interest income, severance, gain on extinguishment of debt, interest income on unrestricted cash and cash equivalents, the net impact of the Non-Residual Trusts, the provision for loan losses, Residual Trust cash flows, transaction and integration costs, servicing fee economics, and certain non-recurring costs.
|
|
|
For the Three Months Ended September 30, 2016
|
||||||||||||||||||
|
|
Servicing
|
|
Originations
|
|
Reverse
Mortgage |
|
Other
|
|
Total
Consolidated |
||||||||||
Income (loss) before income taxes
|
|
$
|
(161,581
|
)
|
|
$
|
51,672
|
|
|
$
|
(23,023
|
)
|
|
$
|
(25,251
|
)
|
|
$
|
(158,183
|
)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjustments to income (loss) before income taxes
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Changes in fair value due to changes in valuation inputs and other assumptions
|
|
26,672
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
26,672
|
|
|||||
Goodwill and intangible assets impairment
|
|
90,981
|
|
|
—
|
|
|
6,735
|
|
|
—
|
|
|
97,716
|
|
|||||
Step-up depreciation and amortization
|
|
6,632
|
|
|
156
|
|
|
966
|
|
|
—
|
|
|
7,754
|
|
|||||
Restructuring and exit costs
|
|
1,396
|
|
|
(16
|
)
|
|
160
|
|
|
1,102
|
|
|
2,642
|
|
|||||
Non-cash interest expense
|
|
829
|
|
|
—
|
|
|
—
|
|
|
2,835
|
|
|
3,664
|
|
|||||
Step-up amortization of sub-servicing rights
|
|
4,335
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,335
|
|
|||||
Share-based compensation expense
|
|
1,178
|
|
|
357
|
|
|
157
|
|
|
259
|
|
|
1,951
|
|
|||||
Fair value to cash adjustment for reverse loans
|
|
—
|
|
|
—
|
|
|
690
|
|
|
—
|
|
|
690
|
|
|||||
Other
|
|
11,842
|
|
|
3,488
|
|
|
1,961
|
|
|
(14,666
|
)
|
|
2,625
|
|
|||||
Total adjustments
|
|
143,865
|
|
|
3,985
|
|
|
10,669
|
|
|
(10,470
|
)
|
|
148,049
|
|
|||||
Adjusted Earnings (Loss)
|
|
(17,716
|
)
|
|
55,657
|
|
|
(12,354
|
)
|
|
(35,721
|
)
|
|
(10,134
|
)
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
EBITDA adjustments
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Amortization of servicing rights and other fair value adjustments
|
|
61,170
|
|
|
—
|
|
|
432
|
|
|
—
|
|
|
61,602
|
|
|||||
Interest expense on debt
|
|
1,518
|
|
|
—
|
|
|
—
|
|
|
34,152
|
|
|
35,670
|
|
|||||
Depreciation and amortization
|
|
5,690
|
|
|
2,185
|
|
|
951
|
|
|
—
|
|
|
8,826
|
|
|||||
Other
|
|
(2,215
|
)
|
|
119
|
|
|
32
|
|
|
(146
|
)
|
|
(2,210
|
)
|
|||||
Total adjustments
|
|
66,163
|
|
|
2,304
|
|
|
1,415
|
|
|
34,006
|
|
|
103,888
|
|
|||||
Adjusted EBITDA
|
|
$
|
48,447
|
|
|
$
|
57,961
|
|
|
$
|
(10,939
|
)
|
|
$
|
(1,715
|
)
|
|
$
|
93,754
|
|
|
|
For the Nine Months Ended September 30, 2016
|
||||||||||||||||||
|
|
Servicing
|
|
Originations
|
|
Reverse
Mortgage
|
|
Other
|
|
Total
Consolidated
|
||||||||||
Income (loss) before income taxes
|
|
$
|
(773,928
|
)
|
|
$
|
113,688
|
|
|
$
|
(44,940
|
)
|
|
$
|
(111,478
|
)
|
|
$
|
(816,658
|
)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjustments to income (loss) before income taxes
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Changes in fair value due to changes in valuation inputs and other assumptions
|
|
385,826
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
385,826
|
|
|||||
Goodwill and intangible assets impairment
|
|
306,393
|
|
|
—
|
|
|
6,735
|
|
|
—
|
|
|
313,128
|
|
|||||
Step-up depreciation and amortization
|
|
19,967
|
|
|
608
|
|
|
2,755
|
|
|
—
|
|
|
23,330
|
|
|||||
Restructuring and exit costs
|
|
7,403
|
|
|
2,083
|
|
|
567
|
|
|
1,329
|
|
|
11,382
|
|
|||||
Non-cash interest expense
|
|
818
|
|
|
—
|
|
|
—
|
|
|
8,642
|
|
|
9,460
|
|
|||||
Step-up amortization of sub-servicing rights
|
|
8,313
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,313
|
|
|||||
Share-based compensation expense
|
|
5,119
|
|
|
590
|
|
|
1,080
|
|
|
867
|
|
|
7,656
|
|
|||||
Fair value to cash adjustment for reverse loans
|
|
—
|
|
|
—
|
|
|
(2,507
|
)
|
|
—
|
|
|
(2,507
|
)
|
|||||
Legal and regulatory matters
|
|
2,196
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,196
|
|
|||||
Other
|
|
18,215
|
|
|
5,003
|
|
|
4,407
|
|
|
(4,670
|
)
|
|
22,955
|
|
|||||
Total adjustments
|
|
754,250
|
|
|
8,284
|
|
|
13,037
|
|
|
6,168
|
|
|
781,739
|
|
|||||
Adjusted Earnings (Loss)
|
|
(19,678
|
)
|
|
121,972
|
|
|
(31,903
|
)
|
|
(105,310
|
)
|
|
(34,919
|
)
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
EBITDA adjustments
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Amortization of servicing rights and other fair value adjustments
|
|
191,422
|
|
|
—
|
|
|
1,338
|
|
|
—
|
|
|
192,760
|
|
|||||
Interest expense on debt
|
|
5,504
|
|
|
—
|
|
|
—
|
|
|
100,161
|
|
|
105,665
|
|
|||||
Depreciation and amortization
|
|
13,840
|
|
|
6,326
|
|
|
2,037
|
|
|
10
|
|
|
22,213
|
|
|||||
Other
|
|
(3,317
|
)
|
|
(3,093
|
)
|
|
86
|
|
|
201
|
|
|
(6,123
|
)
|
|||||
Total adjustments
|
|
207,449
|
|
|
3,233
|
|
|
3,461
|
|
|
100,372
|
|
|
314,515
|
|
|||||
Adjusted EBITDA
|
|
$
|
187,771
|
|
|
$
|
125,205
|
|
|
$
|
(28,442
|
)
|
|
$
|
(4,938
|
)
|
|
$
|
279,596
|
|
|
|
For the Three Months Ended September 30, 2015
|
||||||||||||||||||
|
|
Servicing
|
|
Originations
|
|
Reverse
Mortgage |
|
Other
|
|
Total
Consolidated |
||||||||||
Income (loss) before income taxes
|
|
$
|
(152,822
|
)
|
|
$
|
36,518
|
|
|
$
|
22,543
|
|
|
$
|
(37,797
|
)
|
|
$
|
(131,558
|
)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjustments to income (loss) before income taxes
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Changes in fair value due to changes in valuation inputs and other assumptions
|
|
147,900
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
147,900
|
|
|||||
Step-up depreciation and amortization
|
|
6,945
|
|
|
5,068
|
|
|
1,329
|
|
|
—
|
|
|
13,342
|
|
|||||
Restructuring and exit costs
|
|
3,756
|
|
|
664
|
|
|
973
|
|
|
127
|
|
|
5,520
|
|
|||||
Non-cash interest expense
|
|
375
|
|
|
—
|
|
|
—
|
|
|
2,759
|
|
|
3,134
|
|
|||||
Step-up amortization of sub-servicing rights
|
|
4,737
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,737
|
|
|||||
Share-based compensation expense
|
|
3,346
|
|
|
1,487
|
|
|
929
|
|
|
154
|
|
|
5,916
|
|
|||||
Fair value to cash adjustment for reverse loans
|
|
—
|
|
|
—
|
|
|
(27,441
|
)
|
|
—
|
|
|
(27,441
|
)
|
|||||
Legal and regulatory matters
|
|
—
|
|
|
—
|
|
|
2,158
|
|
|
—
|
|
|
2,158
|
|
|||||
Curtailment expense
|
|
—
|
|
|
—
|
|
|
450
|
|
|
—
|
|
|
450
|
|
|||||
Other
|
|
335
|
|
|
137
|
|
|
26
|
|
|
2,188
|
|
|
2,686
|
|
|||||
Total adjustments
|
|
167,394
|
|
|
7,356
|
|
|
(21,576
|
)
|
|
5,228
|
|
|
158,402
|
|
|||||
Adjusted Earnings (Loss)
|
|
14,572
|
|
|
43,874
|
|
|
967
|
|
|
(32,569
|
)
|
|
26,844
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
EBITDA adjustments
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Amortization of servicing rights and other fair value adjustments
|
|
68,098
|
|
|
—
|
|
|
499
|
|
|
—
|
|
|
68,597
|
|
|||||
Interest expense on debt
|
|
2,270
|
|
|
—
|
|
|
1
|
|
|
35,612
|
|
|
37,883
|
|
|||||
Depreciation and amortization
|
|
4,492
|
|
|
2,136
|
|
|
672
|
|
|
4
|
|
|
7,304
|
|
|||||
Other
|
|
(232
|
)
|
|
4,950
|
|
|
76
|
|
|
22
|
|
|
4,816
|
|
|||||
Total adjustments
|
|
74,628
|
|
|
7,086
|
|
|
1,248
|
|
|
35,638
|
|
|
118,600
|
|
|||||
Adjusted EBITDA
|
|
$
|
89,200
|
|
|
$
|
50,960
|
|
|
$
|
2,215
|
|
|
$
|
3,069
|
|
|
$
|
145,444
|
|
|
|
For the Nine Months Ended September 30, 2015
|
||||||||||||||||||
|
|
Servicing
|
|
Originations
|
|
Reverse
Mortgage
|
|
Other
|
|
Total
Consolidated
|
||||||||||
Income (loss) before income taxes
|
|
$
|
(121,198
|
)
|
|
$
|
111,281
|
|
|
$
|
(81,874
|
)
|
|
$
|
(104,444
|
)
|
|
$
|
(196,235
|
)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjustments to income (loss) before income taxes
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Changes in fair value due to changes in valuation inputs and other assumptions
|
|
157,312
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
157,312
|
|
|||||
Goodwill and intangible assets impairment
|
|
—
|
|
|
—
|
|
|
56,539
|
|
|
—
|
|
|
56,539
|
|
|||||
Step-up depreciation and amortization
|
|
20,912
|
|
|
6,856
|
|
|
3,985
|
|
|
—
|
|
|
31,753
|
|
|||||
Restructuring and exit costs
|
|
5,739
|
|
|
985
|
|
|
973
|
|
|
851
|
|
|
8,548
|
|
|||||
Non-cash interest expense
|
|
1,493
|
|
|
—
|
|
|
—
|
|
|
7,983
|
|
|
9,476
|
|
|||||
Step-up amortization of sub-servicing rights
|
|
14,564
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
14,564
|
|
|||||
Share-based compensation expense
|
|
8,474
|
|
|
3,737
|
|
|
1,749
|
|
|
385
|
|
|
14,345
|
|
|||||
Fair value to cash adjustment for reverse loans
|
|
—
|
|
|
—
|
|
|
(7,647
|
)
|
|
—
|
|
|
(7,647
|
)
|
|||||
Legal and regulatory matters
|
|
2,218
|
|
|
—
|
|
|
5,020
|
|
|
—
|
|
|
7,238
|
|
|||||
Curtailment expense
|
|
—
|
|
|
—
|
|
|
23,012
|
|
|
—
|
|
|
23,012
|
|
|||||
Other
|
|
1,583
|
|
|
559
|
|
|
456
|
|
|
6,470
|
|
|
9,068
|
|
|||||
Total adjustments
|
|
212,295
|
|
|
12,137
|
|
|
84,087
|
|
|
15,689
|
|
|
324,208
|
|
|||||
Adjusted Earnings (Loss)
|
|
91,097
|
|
|
123,418
|
|
|
2,213
|
|
|
(88,755
|
)
|
|
127,973
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
EBITDA adjustments
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Amortization of servicing rights and other fair value adjustments
|
|
184,019
|
|
|
—
|
|
|
1,576
|
|
|
—
|
|
|
185,595
|
|
|||||
Interest expense on debt
|
|
6,987
|
|
|
—
|
|
|
2
|
|
|
104,187
|
|
|
111,176
|
|
|||||
Depreciation and amortization
|
|
13,410
|
|
|
6,227
|
|
|
1,970
|
|
|
11
|
|
|
21,618
|
|
|||||
Other
|
|
(5,640
|
)
|
|
7,493
|
|
|
175
|
|
|
109
|
|
|
2,137
|
|
|||||
Total adjustments
|
|
198,776
|
|
|
13,720
|
|
|
3,723
|
|
|
104,307
|
|
|
320,526
|
|
|||||
Adjusted EBITDA
|
|
$
|
289,873
|
|
|
$
|
137,138
|
|
|
$
|
5,936
|
|
|
$
|
15,552
|
|
|
$
|
448,499
|
|
|
|
For the Three Months
Ended September 30, |
|
Variance
|
|
For the Nine Months
Ended September 30, |
|
Variance
|
||||||||||||||||||||||
|
|
2016
|
|
2015
|
|
$
|
|
%
|
|
2016
|
|
2015
|
|
$
|
|
%
|
||||||||||||||
Net servicing revenue and fees
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Third parties
|
|
$
|
104,474
|
|
|
$
|
(12,094
|
)
|
|
$
|
116,568
|
|
|
n/m
|
|
|
$
|
16,738
|
|
|
$
|
279,387
|
|
|
$
|
(262,649
|
)
|
|
(94
|
)%
|
Intercompany
|
|
2,999
|
|
|
2,235
|
|
|
764
|
|
|
34
|
%
|
|
9,216
|
|
|
7,018
|
|
|
2,198
|
|
|
31
|
%
|
||||||
Total net servicing revenue and fees
|
|
107,473
|
|
|
(9,859
|
)
|
|
117,332
|
|
|
n/m
|
|
|
25,954
|
|
|
286,405
|
|
|
(260,451
|
)
|
|
(91
|
)%
|
||||||
Interest income on loans
|
|
11,320
|
|
|
12,397
|
|
|
(1,077
|
)
|
|
(9
|
)%
|
|
35,315
|
|
|
62,487
|
|
|
(27,172
|
)
|
|
(43
|
)%
|
||||||
Insurance revenue
|
|
10,000
|
|
|
8,763
|
|
|
1,237
|
|
|
14
|
%
|
|
31,644
|
|
|
34,323
|
|
|
(2,679
|
)
|
|
(8
|
)%
|
||||||
Intersegment retention revenue
|
|
9,772
|
|
|
6,969
|
|
|
2,803
|
|
|
40
|
%
|
|
30,766
|
|
|
23,508
|
|
|
7,258
|
|
|
31
|
%
|
||||||
Net gains (losses) on sales of loans
|
|
(2,271
|
)
|
|
(2,286
|
)
|
|
15
|
|
|
(1
|
)%
|
|
(7,998
|
)
|
|
1,418
|
|
|
(9,416
|
)
|
|
n/m
|
|
||||||
Other revenues
|
|
12,579
|
|
|
15,202
|
|
|
(2,623
|
)
|
|
(17
|
)%
|
|
42,750
|
|
|
41,004
|
|
|
1,746
|
|
|
4
|
%
|
||||||
Total revenues
|
|
148,873
|
|
|
31,186
|
|
|
117,687
|
|
|
377
|
%
|
|
158,431
|
|
|
449,145
|
|
|
(290,714
|
)
|
|
(65
|
)%
|
||||||
General and administrative and allocated indirect expenses
|
|
123,018
|
|
|
94,398
|
|
|
28,620
|
|
|
30
|
%
|
|
330,444
|
|
|
267,464
|
|
|
62,980
|
|
|
24
|
%
|
||||||
Goodwill impairment
|
|
90,981
|
|
|
—
|
|
|
90,981
|
|
|
n/m
|
|
|
306,393
|
|
|
—
|
|
|
306,393
|
|
|
n/m
|
|
||||||
Salaries and benefits
|
|
66,980
|
|
|
68,120
|
|
|
(1,140
|
)
|
|
(2
|
)%
|
|
205,075
|
|
|
202,476
|
|
|
2,599
|
|
|
1
|
%
|
||||||
Interest expense
|
|
16,657
|
|
|
17,303
|
|
|
(646
|
)
|
|
(4
|
)%
|
|
53,549
|
|
|
67,062
|
|
|
(13,513
|
)
|
|
(20
|
)%
|
||||||
Depreciation and amortization
|
|
12,322
|
|
|
11,437
|
|
|
885
|
|
|
8
|
%
|
|
33,807
|
|
|
34,322
|
|
|
(515
|
)
|
|
(2
|
)%
|
||||||
Other expenses, net
|
|
(298
|
)
|
|
1,474
|
|
|
(1,772
|
)
|
|
(120
|
)%
|
|
1,991
|
|
|
4,608
|
|
|
(2,617
|
)
|
|
(57
|
)%
|
||||||
Total expenses
|
|
309,660
|
|
|
192,732
|
|
|
116,928
|
|
|
61
|
%
|
|
931,259
|
|
|
575,932
|
|
|
355,327
|
|
|
62
|
%
|
||||||
Other net fair value losses
|
|
(644
|
)
|
|
(213
|
)
|
|
(431
|
)
|
|
202
|
%
|
|
(418
|
)
|
|
(545
|
)
|
|
127
|
|
|
(23
|
)%
|
||||||
Other
|
|
(150
|
)
|
|
8,937
|
|
|
(9,087
|
)
|
|
(102
|
)%
|
|
(682
|
)
|
|
6,134
|
|
|
(6,816
|
)
|
|
(111
|
)%
|
||||||
Total other gains (losses)
|
|
(794
|
)
|
|
8,724
|
|
|
(9,518
|
)
|
|
(109
|
)%
|
|
(1,100
|
)
|
|
5,589
|
|
|
(6,689
|
)
|
|
(120
|
)%
|
||||||
Loss before income taxes
|
|
(161,581
|
)
|
|
(152,822
|
)
|
|
(8,759
|
)
|
|
6
|
%
|
|
(773,928
|
)
|
|
(121,198
|
)
|
|
(652,730
|
)
|
|
n/m
|
|
||||||
Adjustments to loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Changes in fair value due to changes in valuation inputs and other assumptions
|
|
26,672
|
|
|
147,900
|
|
|
(121,228
|
)
|
|
(82
|
)%
|
|
385,826
|
|
|
157,312
|
|
|
228,514
|
|
|
145
|
%
|
||||||
Goodwill impairment
|
|
90,981
|
|
|
—
|
|
|
90,981
|
|
|
n/m
|
|
|
306,393
|
|
|
—
|
|
|
306,393
|
|
|
n/m
|
|
||||||
Step-up depreciation and amortization
|
|
6,632
|
|
|
6,945
|
|
|
(313
|
)
|
|
(5
|
)%
|
|
19,967
|
|
|
20,912
|
|
|
(945
|
)
|
|
(5
|
)%
|
||||||
Step-up amortization of sub-servicing rights
|
|
4,335
|
|
|
4,737
|
|
|
(402
|
)
|
|
(8
|
)%
|
|
8,313
|
|
|
14,564
|
|
|
(6,251
|
)
|
|
(43
|
)%
|
||||||
Restructuring and exit costs
|
|
1,396
|
|
|
3,756
|
|
|
(2,360
|
)
|
|
(63
|
)%
|
|
7,403
|
|
|
5,739
|
|
|
1,664
|
|
|
29
|
%
|
||||||
Share-based compensation expense
|
|
1,178
|
|
|
3,346
|
|
|
(2,168
|
)
|
|
(65
|
)%
|
|
5,119
|
|
|
8,474
|
|
|
(3,355
|
)
|
|
(40
|
)%
|
||||||
Legal and regulatory matters
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
2,196
|
|
|
2,218
|
|
|
(22
|
)
|
|
(1
|
)%
|
||||||
Non-cash interest expense
|
|
829
|
|
|
375
|
|
|
454
|
|
|
121
|
%
|
|
818
|
|
|
1,493
|
|
|
(675
|
)
|
|
(45
|
)%
|
||||||
Other
|
|
11,842
|
|
|
335
|
|
|
11,507
|
|
|
n/m
|
|
|
18,215
|
|
|
1,583
|
|
|
16,632
|
|
|
n/m
|
|
||||||
Total adjustments
|
|
143,865
|
|
|
167,394
|
|
|
(23,529
|
)
|
|
(14
|
)%
|
|
754,250
|
|
|
212,295
|
|
|
541,955
|
|
|
255
|
%
|
||||||
Adjusted Earnings (Loss)
|
|
(17,716
|
)
|
|
14,572
|
|
|
(32,288
|
)
|
|
(222
|
)%
|
|
(19,678
|
)
|
|
91,097
|
|
|
(110,775
|
)
|
|
(122
|
)%
|
||||||
EBITDA adjustments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Amortization of servicing rights and other fair value adjustments
|
|
61,170
|
|
|
68,098
|
|
|
(6,928
|
)
|
|
(10
|
)%
|
|
191,422
|
|
|
184,019
|
|
|
7,403
|
|
|
4
|
%
|
||||||
Depreciation and amortization
|
|
5,690
|
|
|
4,492
|
|
|
1,198
|
|
|
27
|
%
|
|
13,840
|
|
|
13,410
|
|
|
430
|
|
|
3
|
%
|
||||||
Interest expense on debt
|
|
1,518
|
|
|
2,270
|
|
|
(752
|
)
|
|
(33
|
)%
|
|
5,504
|
|
|
6,987
|
|
|
(1,483
|
)
|
|
(21
|
)%
|
||||||
Other
|
|
(2,215
|
)
|
|
(232
|
)
|
|
(1,983
|
)
|
|
n/m
|
|
|
(3,317
|
)
|
|
(5,640
|
)
|
|
2,323
|
|
|
(41
|
)%
|
||||||
Total adjustments
|
|
66,163
|
|
|
74,628
|
|
|
(8,465
|
)
|
|
(11
|
)%
|
|
207,449
|
|
|
198,776
|
|
|
8,673
|
|
|
4
|
%
|
||||||
Adjusted EBITDA
|
|
$
|
48,447
|
|
|
$
|
89,200
|
|
|
$
|
(40,753
|
)
|
|
(46
|
)%
|
|
$
|
187,771
|
|
|
$
|
289,873
|
|
|
$
|
(102,102
|
)
|
|
(35
|
)%
|
|
For the Nine Months
Ended September 30, 2016 |
|
For the Nine Months
Ended September 30, 2015 |
||||||||||
|
Number
of Accounts
|
|
Unpaid Principal Balance
|
|
Number
of Accounts |
|
Unpaid Principal Balance
|
||||||
Third-party servicing portfolio
(1)
|
|
|
|
|
|
|
|
||||||
Balance at beginning of the period
|
2,087,618
|
|
|
$
|
244,124,312
|
|
|
2,142,689
|
|
|
$
|
234,905,729
|
|
Loan sales with servicing retained
|
48,558
|
|
|
10,336,625
|
|
|
64,964
|
|
|
14,447,066
|
|
||
Other new business added
(2)
|
93,475
|
|
|
16,053,749
|
|
|
126,438
|
|
|
22,753,658
|
|
||
Sales
|
(26,598
|
)
|
|
(5,867,129
|
)
|
|
—
|
|
|
—
|
|
||
Payoffs and other reductions, net
(2)
(3)
|
(222,980
|
)
|
|
(31,900,449
|
)
|
|
(222,862
|
)
|
|
(28,909,388
|
)
|
||
Balance at end of the period
(4)
|
1,980,073
|
|
|
232,747,108
|
|
|
2,111,229
|
|
|
243,197,065
|
|
||
On-balance sheet residential loans and real estate owned
(5)
|
34,845
|
|
|
2,287,944
|
|
|
36,369
|
|
|
2,368,012
|
|
||
Total mortgage loan servicing portfolio
|
2,014,918
|
|
|
$
|
235,035,052
|
|
|
2,147,598
|
|
|
$
|
245,565,077
|
|
(1)
|
Third-party servicing includes servicing rights capitalized, sub-servicing rights capitalized and sub-servicing rights not capitalized. Sub-servicing rights capitalized consist of contracts acquired through business combinations whereby the benefits from the contract are greater than adequate compensation for performing the servicing.
|
(2)
|
Consists of activities associated with servicing and sub-servicing contracts.
|
(3)
|
Amounts presented are net of loan sales associated with servicing retained multi-channel recapture activities of
$4.6 billion
and $4.9 billion for the
nine months ended September 30, 2016 and 2015
, respectively.
|
(4)
|
Excludes the impact of the sale of servicing rights during the
nine months ended September 30, 2016
associated with 7,481 accounts and $1.7 billion in unpaid principal balance as we continue to service these loans as sub-servicer until the expected release of servicing in the fourth quarter of 2016.
|
(5)
|
On-balance sheet residential loans and real estate owned primarily includes mortgage loans held for sale as well as assets of the Non-Residual Trusts and Residual Trusts.
|
|
|
At September 30, 2016
|
|||||||||||
|
|
Number
of Accounts
|
|
Unpaid Principal
Balance
|
|
Weighted Average
Contractual Servicing Fee (1) |
|
30 Days or
More Past Due (2) |
|||||
Third-party servicing portfolio
|
|
|
|
|
|
|
|
|
|||||
First lien mortgages
|
|
1,619,153
|
|
|
$
|
221,829,407
|
|
|
0.26
|
%
|
|
11.14
|
%
|
Second lien mortgages
|
|
151,831
|
|
|
4,900,645
|
|
|
0.46
|
%
|
|
4.61
|
%
|
|
Manufactured housing and other
|
|
209,089
|
|
|
6,017,056
|
|
|
1.09
|
%
|
|
9.84
|
%
|
|
Total accounts serviced for third parties
(3) (4)
|
|
1,980,073
|
|
|
232,747,108
|
|
|
0.29
|
%
|
|
10.97
|
%
|
|
On-balance sheet residential loans and real estate owned
(5)
|
|
34,845
|
|
|
2,287,944
|
|
|
|
|
11.99
|
%
|
||
Total mortgage loan servicing portfolio
|
|
2,014,918
|
|
|
$
|
235,035,052
|
|
|
|
|
10.98
|
%
|
|
|
At December 31, 2015
|
|||||||||||
|
|
Number
of Accounts
|
|
Unpaid Principal
Balance
|
|
Weighted Average
Contractual Servicing Fee (1) |
|
30 Days or
More Past Due (2) |
|||||
Third-party servicing portfolio
|
|
|
|
|
|
|
|
|
|||||
First lien mortgages
|
|
1,676,307
|
|
|
$
|
231,637,730
|
|
|
0.27
|
%
|
|
9.09
|
%
|
Second lien mortgages
|
|
179,594
|
|
|
5,823,302
|
|
|
0.46
|
%
|
|
3.41
|
%
|
|
Manufactured housing and other
|
|
231,717
|
|
|
6,663,280
|
|
|
1.09
|
%
|
|
6.42
|
%
|
|
Total accounts serviced for third parties
(3) (4)
|
|
2,087,618
|
|
|
244,124,312
|
|
|
0.30
|
%
|
|
8.88
|
%
|
|
On-balance sheet residential loans and real estate owned
(5)
|
|
36,857
|
|
|
2,439,806
|
|
|
|
|
5.07
|
%
|
||
Total mortgage loan servicing portfolio
|
|
2,124,475
|
|
|
$
|
246,564,118
|
|
|
|
|
8.85
|
%
|
(1)
|
The weighted average contractual servicing fee is calculated as the annual average servicing fee divided by the ending unpaid principal balance.
|
(2)
|
Past due status is measured based on either the MBA method or the OTS method as specified in the servicing agreement. Under the MBA method, a loan is considered past due if its monthly payment is not received by the end of the day immediately preceding the loan's next due date. Under the OTS method, a loan is considered past due if its monthly payment is not received by the loan's due date in the following month. Past due status is based on the current contractual due date of the loan, except in the case of an approved repayment plan, including a plan approved by the bankruptcy court, or a completed loan modification, in which case past due status is based on the modified due date or status of the loan.
|
(3)
|
Consists of
$178.6 billion
and
$54.2 billion
in unpaid principal balance associated with servicing and sub-servicing contracts, respectively, at
September 30, 2016
and $194.8 billion and $49.3 billion, respectively, at
December 31, 2015
.
|
(4)
|
Includes
$5.6 billion
and
$6.6 billion
in unpaid principal balance of sub-servicing performed for WCO at
September 30, 2016
and
December 31, 2015
, respectively, and
$5.1 billion
and
$1.7 billion
associated with servicing rights sold to WCO at
September 30, 2016
and
December 31, 2015
, respectively. Refer to Note 19 to the Consolidated Financial Statements for further information.
|
(5)
|
Includes residential loans and real estate owned held by the Servicing segment for which it does not recognize servicing fees. The Servicing segment receives intercompany servicing fees related to on-balance sheet assets of the Originations segment and the Other non-reportable segment.
|
|
For the Three Months
Ended September 30, |
|
Variance
|
|
For the Nine Months
Ended September 30, |
|
Variance
|
||||||||||||||||||||||
|
2016
|
|
2015
|
|
$
|
|
%
|
|
2016
|
|
2015
|
|
$
|
|
%
|
||||||||||||||
Servicing fees
|
$
|
171,249
|
|
|
$
|
178,702
|
|
|
$
|
(7,453
|
)
|
|
(4
|
)%
|
|
$
|
523,215
|
|
|
$
|
524,732
|
|
|
$
|
(1,517
|
)
|
|
—
|
%
|
Incentive and performance fees
|
14,729
|
|
|
19,361
|
|
|
(4,632
|
)
|
|
(24
|
)%
|
|
47,818
|
|
|
70,976
|
|
|
(23,158
|
)
|
|
(33
|
)%
|
||||||
Ancillary and other fees
|
22,807
|
|
|
22,714
|
|
|
93
|
|
|
—
|
%
|
|
71,439
|
|
|
69,840
|
|
|
1,599
|
|
|
2
|
%
|
||||||
Servicing revenue and fees
|
208,785
|
|
|
220,777
|
|
|
(11,992
|
)
|
|
(5
|
)%
|
|
642,472
|
|
|
665,548
|
|
|
(23,076
|
)
|
|
(3
|
)%
|
||||||
Changes in valuation inputs or other assumptions
(1)
|
(25,922
|
)
|
|
(158,251
|
)
|
|
132,329
|
|
|
(84
|
)%
|
|
(412,095
|
)
|
|
(173,499
|
)
|
|
(238,596
|
)
|
|
138
|
%
|
||||||
Other changes in fair value
(2)
|
(60,114
|
)
|
|
(66,678
|
)
|
|
6,564
|
|
|
(10
|
)%
|
|
(188,014
|
)
|
|
(179,524
|
)
|
|
(8,490
|
)
|
|
5
|
%
|
||||||
Change in fair value of servicing rights
|
(86,036
|
)
|
|
(224,929
|
)
|
|
138,893
|
|
|
(62
|
)%
|
|
(600,109
|
)
|
|
(353,023
|
)
|
|
(247,086
|
)
|
|
70
|
%
|
||||||
Amortization of servicing rights
|
(5,391
|
)
|
|
(6,157
|
)
|
|
766
|
|
|
(12
|
)%
|
|
(11,721
|
)
|
|
(19,058
|
)
|
|
7,337
|
|
|
(38
|
)%
|
||||||
Change in fair value of servicing rights related liabilities
(3)
|
(9,885
|
)
|
|
450
|
|
|
(10,335
|
)
|
|
n/m
|
|
|
(4,688
|
)
|
|
(7,062
|
)
|
|
2,374
|
|
|
(34
|
)%
|
||||||
Net servicing revenue and fees
|
$
|
107,473
|
|
|
$
|
(9,859
|
)
|
|
$
|
117,332
|
|
|
n/m
|
|
|
$
|
25,954
|
|
|
$
|
286,405
|
|
|
$
|
(260,451
|
)
|
|
(91
|
)%
|
(1)
|
Represents the net change in servicing rights carried at fair value resulting primarily from market-driven changes in interest rates and prepayment speeds.
|
(2)
|
Represents the realization of expected cash flows over time.
|
(3)
|
Includes interest expense on servicing rights related liabilities, which represents the accretion of fair value, of
$5.0 million
and
$2.3 million
for the
three months ended September 30, 2016 and 2015
, respectively, and
$12.0 million
and
$7.0 million
for the
nine months ended September 30, 2016 and 2015
, respectively.
|
|
|
For the Three Months
Ended September 30, |
|
|
|
For the Nine Months
Ended September 30, |
|
|
||||||||||||||||
|
|
2016
|
|
2015
|
|
Variance
|
|
2016
|
|
2015
|
|
Variance
|
||||||||||||
Average unpaid principal balance of loans serviced
(1)
|
|
$
|
241,485,090
|
|
|
$
|
245,468,475
|
|
|
$
|
(3,983,385
|
)
|
|
$
|
248,591,780
|
|
|
$
|
243,272,016
|
|
|
$
|
5,319,764
|
|
Annualized average servicing fee
(2)
|
|
0.28
|
%
|
|
0.29
|
%
|
|
(0.01
|
)%
|
|
0.28
|
%
|
|
0.29
|
%
|
|
(0.01
|
)%
|
(1)
|
Average unpaid principal balance of loans serviced is calculated as the average of the average monthly unpaid principal balances. The average unpaid principal balance presented above includes on-balance sheet loans owned by the Servicing segment for which it does not earn a servicing fee.
|
(2)
|
Average servicing fee is calculated by dividing gross servicing fees by the average unpaid principal balance of loans serviced.
|
|
|
September 30,
2016 |
|
December 31,
2015 |
|
Variance
|
||||||
Servicing rights at fair value
|
|
$
|
1,195,014
|
|
|
$
|
1,682,016
|
|
|
$
|
(487,002
|
)
|
Unpaid principal balance of accounts serviced
|
|
168,582,554
|
|
|
183,506,006
|
|
|
(14,923,452
|
)
|
|||
Inputs and assumptions
|
|
|
|
|
|
|
||||||
Weighted-average remaining life in years
|
|
5.2
|
|
|
6.3
|
|
|
(1.1
|
)
|
|||
Weighted-average stated borrower interest rate on underlying collateral
|
|
3.92
|
%
|
|
4.31
|
%
|
|
(0.39
|
)%
|
|||
Weighted-average discount rate
|
|
11.67
|
%
|
|
10.88
|
%
|
|
0.79
|
%
|
|||
Weighted-average conditional prepayment rate
|
|
13.07
|
%
|
|
9.94
|
%
|
|
3.13
|
%
|
|||
Weighted-average conditional default rate
|
|
1.03
|
%
|
|
1.06
|
%
|
|
(0.03
|
)%
|
|
|
For the Three Months
Ended September 30, |
|
|
|
For the Nine Months
Ended September 30, |
|
|
||||||||||
|
|
2016
|
|
2015
|
|
Variance
|
|
2016
|
|
2015
|
|
Variance
|
||||||
Annualized Adjusted Earnings (Loss) margin
(1)
|
|
(3
|
)
|
|
2
|
|
|
(5
|
)
|
|
(1
|
)
|
|
5
|
|
|
(6
|
)
|
Annualized Adjusted EBITDA margin
(1)
|
|
8
|
|
|
15
|
|
|
(7
|
)
|
|
10
|
|
|
16
|
|
|
(6
|
)
|
(1)
|
Margins are calculated by dividing the applicable non-GAAP measure by the average unpaid principal balance of loans serviced during the period as set forth in the table above under Net Servicing Revenue and Fees.
|
|
|
For the Three Months
Ended September 30, |
|
Variance
|
|
For the Nine Months
Ended September 30, |
|
Variance
|
||||||||||||||||||||||
|
|
2016
|
|
2015
|
|
$
|
|
%
|
|
2016
|
|
2015
|
|
$
|
|
%
|
||||||||||||||
Net gains on sales of loans
|
|
$
|
123,285
|
|
|
$
|
117,580
|
|
|
$
|
5,705
|
|
|
5
|
%
|
|
$
|
311,625
|
|
|
$
|
358,600
|
|
|
$
|
(46,975
|
)
|
|
(13
|
)%
|
Other revenues
|
|
10,155
|
|
|
14,446
|
|
|
(4,291
|
)
|
|
(30
|
)%
|
|
32,301
|
|
|
32,428
|
|
|
(127
|
)
|
|
—
|
%
|
||||||
Total revenues
|
|
133,440
|
|
|
132,026
|
|
|
1,414
|
|
|
1
|
%
|
|
343,926
|
|
|
391,028
|
|
|
(47,102
|
)
|
|
(12
|
)%
|
||||||
Salaries and benefits
|
|
33,163
|
|
|
38,767
|
|
|
(5,604
|
)
|
|
(14
|
)%
|
|
93,408
|
|
|
121,467
|
|
|
(28,059
|
)
|
|
(23
|
)%
|
||||||
General and administrative and allocated indirect expenses
|
|
27,774
|
|
|
32,357
|
|
|
(4,583
|
)
|
|
(14
|
)%
|
|
74,401
|
|
|
93,731
|
|
|
(19,330
|
)
|
|
(21
|
)%
|
||||||
Intersegment retention expense
|
|
9,772
|
|
|
6,969
|
|
|
2,803
|
|
|
40
|
%
|
|
30,766
|
|
|
23,508
|
|
|
7,258
|
|
|
31
|
%
|
||||||
Interest expense
|
|
8,718
|
|
|
10,211
|
|
|
(1,493
|
)
|
|
(15
|
)%
|
|
24,729
|
|
|
27,958
|
|
|
(3,229
|
)
|
|
(12
|
)%
|
||||||
Depreciation and amortization
|
|
2,341
|
|
|
7,204
|
|
|
(4,863
|
)
|
|
(68
|
)%
|
|
6,934
|
|
|
13,083
|
|
|
(6,149
|
)
|
|
(47
|
)%
|
||||||
Total expenses
|
|
81,768
|
|
|
95,508
|
|
|
(13,740
|
)
|
|
(14
|
)%
|
|
230,238
|
|
|
279,747
|
|
|
(49,509
|
)
|
|
(18
|
)%
|
||||||
Income before income taxes
|
|
51,672
|
|
|
36,518
|
|
|
15,154
|
|
|
41
|
%
|
|
113,688
|
|
|
111,281
|
|
|
2,407
|
|
|
2
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Adjustments to income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Restructuring and exit costs
|
|
(16
|
)
|
|
664
|
|
|
(680
|
)
|
|
(102
|
)%
|
|
2,083
|
|
|
985
|
|
|
1,098
|
|
|
111
|
%
|
||||||
Step-up depreciation and amortization
|
|
156
|
|
|
5,068
|
|
|
(4,912
|
)
|
|
(97
|
)%
|
|
608
|
|
|
6,856
|
|
|
(6,248
|
)
|
|
(91
|
)%
|
||||||
Share-based compensation expense
|
|
357
|
|
|
1,487
|
|
|
(1,130
|
)
|
|
(76
|
)%
|
|
590
|
|
|
3,737
|
|
|
(3,147
|
)
|
|
(84
|
)%
|
||||||
Other
|
|
3,488
|
|
|
137
|
|
|
3,351
|
|
|
n/m
|
|
|
5,003
|
|
|
559
|
|
|
4,444
|
|
|
795
|
%
|
||||||
Total adjustments
|
|
3,985
|
|
|
7,356
|
|
|
(3,371
|
)
|
|
(46
|
)%
|
|
8,284
|
|
|
12,137
|
|
|
(3,853
|
)
|
|
(32
|
)%
|
||||||
Adjusted Earnings
|
|
55,657
|
|
|
43,874
|
|
|
11,783
|
|
|
27
|
%
|
|
121,972
|
|
|
123,418
|
|
|
(1,446
|
)
|
|
(1
|
)%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
EBITDA adjustments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Depreciation and amortization
|
|
2,185
|
|
|
2,136
|
|
|
49
|
|
|
2
|
%
|
|
6,326
|
|
|
6,227
|
|
|
99
|
|
|
2
|
%
|
||||||
Other
|
|
119
|
|
|
4,950
|
|
|
(4,831
|
)
|
|
(98
|
)%
|
|
(3,093
|
)
|
|
7,493
|
|
|
(10,586
|
)
|
|
(141
|
)%
|
||||||
Total adjustments
|
|
2,304
|
|
|
7,086
|
|
|
(4,782
|
)
|
|
(67
|
)%
|
|
3,233
|
|
|
13,720
|
|
|
(10,487
|
)
|
|
(76
|
)%
|
||||||
Adjusted EBITDA
|
|
$
|
57,961
|
|
|
$
|
50,960
|
|
|
$
|
7,001
|
|
|
14
|
%
|
|
$
|
125,205
|
|
|
$
|
137,138
|
|
|
$
|
(11,933
|
)
|
|
(9
|
)%
|
|
|
For the Three Months Ended September 30, 2016
|
|
For the Three Months Ended September 30, 2015
|
||||||||||||||||||||
|
|
Locked
Volume (1) |
|
Funded
Volume |
|
Sold
Volume |
|
Locked
Volume (1) |
|
Funded
Volume |
|
Sold
Volume |
||||||||||||
Correspondent
|
|
$
|
3,711,254
|
|
|
$
|
3,671,766
|
|
|
$
|
3,766,945
|
|
|
$
|
4,523,989
|
|
|
$
|
5,089,333
|
|
|
$
|
5,344,220
|
|
Consumer
|
|
1,991,016
|
|
|
1,616,508
|
|
|
1,602,796
|
|
|
1,644,160
|
|
|
1,625,948
|
|
|
1,674,207
|
|
||||||
Wholesale
(2)
|
|
72,831
|
|
|
3,417
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Retail
(3)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
165,623
|
|
|
151,735
|
|
|
167,775
|
|
||||||
Total
|
|
$
|
5,775,101
|
|
|
$
|
5,291,691
|
|
|
$
|
5,369,741
|
|
|
$
|
6,333,772
|
|
|
$
|
6,867,016
|
|
|
$
|
7,186,202
|
|
|
|
For the Nine Months Ended September 30, 2016
|
|
For the Nine Months Ended September 30, 2015
|
||||||||||||||||||||
|
|
Locked
Volume (1) |
|
Funded
Volume |
|
Sold
Volume |
|
Locked
Volume (1) |
|
Funded
Volume |
|
Sold
Volume |
||||||||||||
Correspondent
|
|
$
|
10,373,503
|
|
|
$
|
10,020,528
|
|
|
$
|
10,042,879
|
|
|
$
|
14,001,723
|
|
|
$
|
13,935,924
|
|
|
$
|
13,834,431
|
|
Consumer
|
|
5,205,788
|
|
|
4,970,836
|
|
|
5,043,170
|
|
|
5,134,562
|
|
|
5,227,300
|
|
|
5,205,129
|
|
||||||
Wholesale
(2)
|
|
72,831
|
|
|
3,417
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Retail
(3)
|
|
10,923
|
|
|
14,883
|
|
|
64,667
|
|
|
446,215
|
|
|
400,988
|
|
|
385,289
|
|
||||||
Total
|
|
$
|
15,663,045
|
|
|
$
|
15,009,664
|
|
|
$
|
15,150,716
|
|
|
$
|
19,582,500
|
|
|
$
|
19,564,212
|
|
|
$
|
19,424,849
|
|
(1)
|
Volume has been adjusted by the percentage of mortgage loans not expected to close based on previous historical experience and change in interest rates.
|
(2)
|
During the third quarter of 2016 we re-entered the wholesale channel to expand our non-HARP customer base.
|
(3)
|
We exited the consumer retail channel in January 2016.
|
|
|
For the Three Months
Ended September 30, |
|
Variance
|
|
For the Nine Months
Ended September 30, |
|
Variance
|
||||||||||||||||||||||
|
|
2016
|
|
2015
|
|
$
|
|
%
|
|
2016
|
|
2015
|
|
$
|
|
%
|
||||||||||||||
Realized gains on sales of loans
|
|
$
|
88,693
|
|
|
$
|
50,456
|
|
|
$
|
38,237
|
|
|
76
|
%
|
|
$
|
243,560
|
|
|
$
|
130,517
|
|
|
$
|
113,043
|
|
|
87
|
%
|
Change in unrealized gains on loans held for sale
|
|
(5,775
|
)
|
|
19,241
|
|
|
(25,016
|
)
|
|
(130
|
)%
|
|
8,641
|
|
|
4,981
|
|
|
3,660
|
|
|
73
|
%
|
||||||
Gains on interest rate lock commitments
(1)
|
|
3,669
|
|
|
21,823
|
|
|
(18,154
|
)
|
|
(83
|
)%
|
|
30,683
|
|
|
6,047
|
|
|
24,636
|
|
|
n/m
|
|
||||||
Losses on forward sales commitments
(1)
|
|
(6,082
|
)
|
|
(72,448
|
)
|
|
66,366
|
|
|
(92
|
)%
|
|
(116,419
|
)
|
|
(39,161
|
)
|
|
(77,258
|
)
|
|
197
|
%
|
||||||
Gains (losses) on MBS purchase commitments
(1)
|
|
(18,301
|
)
|
|
4,877
|
|
|
(23,178
|
)
|
|
(475
|
)%
|
|
(31,574
|
)
|
|
(13,909
|
)
|
|
(17,665
|
)
|
|
127
|
%
|
||||||
Capitalized servicing rights
|
|
53,851
|
|
|
85,215
|
|
|
(31,364
|
)
|
|
(37
|
)%
|
|
158,053
|
|
|
242,653
|
|
|
(84,600
|
)
|
|
(35
|
)%
|
||||||
Provision for repurchases
|
|
(3,221
|
)
|
|
(6,454
|
)
|
|
3,233
|
|
|
(50
|
)%
|
|
(11,658
|
)
|
|
(13,011
|
)
|
|
1,353
|
|
|
(10
|
)%
|
||||||
Interest income
|
|
10,484
|
|
|
14,870
|
|
|
(4,386
|
)
|
|
(29
|
)%
|
|
30,372
|
|
|
40,483
|
|
|
(10,111
|
)
|
|
(25
|
)%
|
||||||
Other
|
|
(33
|
)
|
|
—
|
|
|
(33
|
)
|
|
n/m
|
|
|
(33
|
)
|
|
—
|
|
|
(33
|
)
|
|
n/m
|
|
||||||
Net gains on sales of loans
|
|
$
|
123,285
|
|
|
$
|
117,580
|
|
|
$
|
5,705
|
|
|
5
|
%
|
|
$
|
311,625
|
|
|
$
|
358,600
|
|
|
$
|
(46,975
|
)
|
|
(13
|
)%
|
(1)
|
Realized losses on freestanding derivatives were
$40.4 million
and
$15.6 million
for the
three months ended September 30, 2016 and 2015
, respectively, and
$129.8 million
and
$42.4 million
for the
nine months ended September 30, 2016 and 2015
, respectively.
|
|
|
For the Three Months
Ended September 30, |
|
Variance
|
|
For the Nine Months
Ended September 30, |
|
Variance
|
||||||||||||||||
|
|
2016
|
|
2015
|
|
Amount
|
|
%
|
|
2016
|
|
2015
|
|
Amount
|
|
%
|
||||||||
Gain on sale of loans
(1)
|
|
213
|
|
|
186
|
|
|
27
|
|
|
15
|
%
|
|
199
|
|
|
183
|
|
|
16
|
|
|
9
|
%
|
Fee income
(2)
|
|
19
|
|
|
21
|
|
|
(2
|
)
|
|
(10
|
)%
|
|
22
|
|
|
17
|
|
|
5
|
|
|
29
|
%
|
Direct expenses
(2)
|
|
(123
|
)
|
|
(101
|
)
|
|
(22
|
)
|
|
22
|
%
|
|
(128
|
)
|
|
(107
|
)
|
|
(21
|
)
|
|
20
|
%
|
Direct margin
|
|
109
|
|
|
106
|
|
|
3
|
|
|
3
|
%
|
|
93
|
|
|
93
|
|
|
—
|
|
|
—
|
%
|
(1)
|
Calculated on pull-through adjusted lock volume.
|
(2)
|
Calculated on funded volume.
|
|
|
For the Three Months
Ended September 30, |
|
Variance
|
|
For the Nine Months
Ended September 30, |
|
Variance
|
||||||||||||||||||||||
|
|
2016
|
|
2015
|
|
$
|
|
%
|
|
2016
|
|
2015
|
|
$
|
|
%
|
||||||||||||||
Net fair value gains on reverse loans and related HMBS obligations
|
|
$
|
18,627
|
|
|
$
|
52,644
|
|
|
$
|
(34,017
|
)
|
|
(65
|
)%
|
|
$
|
61,485
|
|
|
$
|
90,233
|
|
|
$
|
(28,748
|
)
|
|
(32
|
)%
|
Net servicing revenue and fees
|
|
7,155
|
|
|
11,247
|
|
|
(4,092
|
)
|
|
(36
|
)%
|
|
21,065
|
|
|
34,568
|
|
|
(13,503
|
)
|
|
(39
|
)%
|
||||||
Net losses on sales of loans
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
(98
|
)
|
|
98
|
|
|
(100
|
)%
|
||||||
Other revenues
|
|
1,241
|
|
|
1,504
|
|
|
(263
|
)
|
|
(17
|
)%
|
|
4,705
|
|
|
4,791
|
|
|
(86
|
)
|
|
(2
|
)%
|
||||||
Total revenues
|
|
27,023
|
|
|
65,395
|
|
|
(38,372
|
)
|
|
(59
|
)%
|
|
87,255
|
|
|
129,494
|
|
|
(42,239
|
)
|
|
(33
|
)%
|
||||||
General and administrative and allocated indirect expenses
|
|
19,832
|
|
|
16,859
|
|
|
2,973
|
|
|
18
|
%
|
|
57,794
|
|
|
73,050
|
|
|
(15,256
|
)
|
|
(21
|
)%
|
||||||
Salaries and benefits
|
|
17,478
|
|
|
22,116
|
|
|
(4,638
|
)
|
|
(21
|
)%
|
|
51,876
|
|
|
69,619
|
|
|
(17,743
|
)
|
|
(25
|
)%
|
||||||
Interest expense
|
|
2,941
|
|
|
843
|
|
|
2,098
|
|
|
249
|
%
|
|
6,870
|
|
|
3,074
|
|
|
3,796
|
|
|
123
|
%
|
||||||
Depreciation and amortization
|
|
1,917
|
|
|
2,001
|
|
|
(84
|
)
|
|
(4
|
)%
|
|
4,792
|
|
|
5,955
|
|
|
(1,163
|
)
|
|
(20
|
)%
|
||||||
Goodwill and intangible assets impairment
|
|
6,735
|
|
|
—
|
|
|
6,735
|
|
|
n/m
|
|
|
6,735
|
|
|
56,539
|
|
|
(49,804
|
)
|
|
(88
|
)%
|
||||||
Other expenses, net
|
|
1,143
|
|
|
1,033
|
|
|
110
|
|
|
11
|
%
|
|
3,104
|
|
|
3,131
|
|
|
(27
|
)
|
|
(1
|
)%
|
||||||
Total expenses
|
|
50,046
|
|
|
42,852
|
|
|
7,194
|
|
|
17
|
%
|
|
131,171
|
|
|
211,368
|
|
|
(80,197
|
)
|
|
(38
|
)%
|
||||||
Other losses
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
(1,024
|
)
|
|
—
|
|
|
(1,024
|
)
|
|
n/m
|
|
||||||
Income (loss) before income taxes
|
|
(23,023
|
)
|
|
22,543
|
|
|
(45,566
|
)
|
|
(202
|
)%
|
|
(44,940
|
)
|
|
(81,874
|
)
|
|
36,934
|
|
|
(45
|
)%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Adjustments to income (loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Fair value to cash adjustment for reverse loans
|
|
690
|
|
|
(27,441
|
)
|
|
28,131
|
|
|
(103
|
)%
|
|
(2,507
|
)
|
|
(7,647
|
)
|
|
5,140
|
|
|
(67
|
)%
|
||||||
Step-up depreciation and amortization
|
|
966
|
|
|
1,329
|
|
|
(363
|
)
|
|
(27
|
)%
|
|
2,755
|
|
|
3,985
|
|
|
(1,230
|
)
|
|
(31
|
)%
|
||||||
Share-based compensation expense
|
|
157
|
|
|
929
|
|
|
(772
|
)
|
|
(83
|
)%
|
|
1,080
|
|
|
1,749
|
|
|
(669
|
)
|
|
(38
|
)%
|
||||||
Restructuring and exit costs
|
|
160
|
|
|
973
|
|
|
(813
|
)
|
|
(84
|
)%
|
|
567
|
|
|
973
|
|
|
(406
|
)
|
|
(42
|
)%
|
||||||
Goodwill and intangible assets impairment
|
|
6,735
|
|
|
—
|
|
|
6,735
|
|
|
n/m
|
|
|
6,735
|
|
|
56,539
|
|
|
(49,804
|
)
|
|
(88
|
)%
|
||||||
Curtailment expense
|
|
—
|
|
|
450
|
|
|
(450
|
)
|
|
(100
|
)%
|
|
—
|
|
|
23,012
|
|
|
(23,012
|
)
|
|
(100
|
)%
|
||||||
Legal and regulatory matters
|
|
—
|
|
|
2,158
|
|
|
(2,158
|
)
|
|
(100
|
)%
|
|
—
|
|
|
5,020
|
|
|
(5,020
|
)
|
|
(100
|
)%
|
||||||
Other
|
|
1,961
|
|
|
26
|
|
|
1,935
|
|
|
n/m
|
|
|
4,407
|
|
|
456
|
|
|
3,951
|
|
|
n/m
|
|
||||||
Total adjustments
|
|
10,669
|
|
|
(21,576
|
)
|
|
32,245
|
|
|
(149
|
)%
|
|
13,037
|
|
|
84,087
|
|
|
(71,050
|
)
|
|
(84
|
)%
|
||||||
Adjusted Earnings (Loss)
|
|
(12,354
|
)
|
|
967
|
|
|
(13,321
|
)
|
|
n/m
|
|
|
(31,903
|
)
|
|
2,213
|
|
|
(34,116
|
)
|
|
n/m
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
EBITDA adjustments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Depreciation and amortization
|
|
951
|
|
|
672
|
|
|
279
|
|
|
42
|
%
|
|
2,037
|
|
|
1,970
|
|
|
67
|
|
|
3
|
%
|
||||||
Amortization of servicing rights
|
|
432
|
|
|
499
|
|
|
(67
|
)
|
|
(13
|
)%
|
|
1,338
|
|
|
1,576
|
|
|
(238
|
)
|
|
(15
|
)%
|
||||||
Interest expense on debt
|
|
—
|
|
|
1
|
|
|
(1
|
)
|
|
(100
|
)%
|
|
—
|
|
|
2
|
|
|
(2
|
)
|
|
(100
|
)%
|
||||||
Other
|
|
32
|
|
|
76
|
|
|
(44
|
)
|
|
(58
|
)%
|
|
86
|
|
|
175
|
|
|
(89
|
)
|
|
(51
|
)%
|
||||||
Total adjustments
|
|
1,415
|
|
|
1,248
|
|
|
167
|
|
|
13
|
%
|
|
3,461
|
|
|
3,723
|
|
|
(262
|
)
|
|
(7
|
)%
|
||||||
Adjusted EBITDA
|
|
$
|
(10,939
|
)
|
|
$
|
2,215
|
|
|
$
|
(13,154
|
)
|
|
n/m
|
|
|
$
|
(28,442
|
)
|
|
$
|
5,936
|
|
|
$
|
(34,378
|
)
|
|
n/m
|
|
|
|
For the Nine Months
Ended September 30, 2016 |
|
For the Nine Months
Ended September 30, 2015 |
||||||||||
|
|
Number
of Accounts
|
|
Unpaid Principal Balance
|
|
Number
of Accounts
|
|
Unpaid Principal Balance
|
||||||
Third-party servicing portfolio
|
|
|
|
|
|
|
|
|
||||||
Balance at beginning of the period
|
|
56,046
|
|
|
$
|
9,818,400
|
|
|
50,196
|
|
|
$
|
8,626,946
|
|
New business added
|
|
8,789
|
|
|
1,517,807
|
|
|
9,955
|
|
|
1,555,587
|
|
||
Other additions
(1)
|
|
—
|
|
|
588,043
|
|
|
—
|
|
|
463,977
|
|
||
Payoffs and sales
|
|
(7,144
|
)
|
|
(1,508,270
|
)
|
|
(5,069
|
)
|
|
(1,073,699
|
)
|
||
Balance at end of the period
|
|
57,691
|
|
|
$
|
10,415,980
|
|
|
55,082
|
|
|
$
|
9,572,811
|
|
(1)
|
Other additions include additions to the principal balance serviced related to draws on lines-of-credit, interest, servicing fees, mortgage insurance and advances owed by the existing borrower.
|
|
|
At September 30, 2016
|
|
At December 31, 2015
|
||||||||||
|
|
Number
of Accounts
|
|
Unpaid Principal
Balance
|
|
Number
of Accounts
|
|
Unpaid Principal
Balance
|
||||||
Third-party servicing portfolio
(1)
|
|
57,691
|
|
|
$
|
10,415,980
|
|
|
56,046
|
|
|
$
|
9,818,400
|
|
On-balance sheet residential loans and real estate owned
|
|
63,225
|
|
|
10,366,601
|
|
|
65,187
|
|
|
10,265,726
|
|
||
Total reverse loan servicing portfolio
|
|
120,916
|
|
|
$
|
20,782,581
|
|
|
121,233
|
|
|
$
|
20,084,126
|
|
(1)
|
We earn a fixed dollar amount per loan on a majority of our third-party reverse loan servicing portfolio. The weighted-average contractual servicing fee for our third-party servicing portfolio, which is calculated as the annual average servicing fee divided by the ending unpaid principal balance, was
0.14%
at
September 30, 2016
and
December 31, 2015
.
|
|
|
For the Three Months
Ended September 30, |
|
Variance
|
|
For the Nine Months
Ended September 30, |
|
Variance
|
||||||||||||||||||||
|
|
2016
|
|
2015
|
|
$
|
|
%
|
|
2016
|
|
2015
|
|
$
|
|
%
|
||||||||||||
Interest income on reverse loans
|
|
$
|
112,838
|
|
|
$
|
110,278
|
|
|
$
|
2,560
|
|
|
2%
|
|
$
|
337,063
|
|
|
$
|
325,964
|
|
|
$
|
11,099
|
|
|
3%
|
Interest expense on HMBS related obligations
|
|
(102,879
|
)
|
|
(102,078
|
)
|
|
(801
|
)
|
|
1%
|
|
(309,501
|
)
|
|
(301,178
|
)
|
|
(8,323
|
)
|
|
3%
|
||||||
Net interest income on reverse loans and HMBS related obligations
|
|
9,959
|
|
|
8,200
|
|
|
1,759
|
|
|
21%
|
|
27,562
|
|
|
24,786
|
|
|
2,776
|
|
|
11%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Change in fair value of reverse loans
|
|
(16,699
|
)
|
|
(57,653
|
)
|
|
40,954
|
|
|
(71)%
|
|
55,285
|
|
|
(81,154
|
)
|
|
136,439
|
|
|
(168)%
|
||||||
Change in fair value of HMBS related obligations
|
|
25,367
|
|
|
102,097
|
|
|
(76,730
|
)
|
|
(75)%
|
|
(21,362
|
)
|
|
146,601
|
|
|
(167,963
|
)
|
|
(115)%
|
||||||
Net change in fair value on reverse loans and HMBS related obligations
|
|
8,668
|
|
|
44,444
|
|
|
(35,776
|
)
|
|
(80)%
|
|
33,923
|
|
|
65,447
|
|
|
(31,524
|
)
|
|
(48)%
|
||||||
Net fair value gains on reverse loans and related HMBS obligations
|
|
$
|
18,627
|
|
|
$
|
52,644
|
|
|
$
|
(34,017
|
)
|
|
(65)%
|
|
$
|
61,485
|
|
|
$
|
90,233
|
|
|
$
|
(28,748
|
)
|
|
(32)%
|
|
|
For the Three Months
Ended September 30, |
|
Variance
|
|
For the Nine Months
Ended September 30, |
|
Variance
|
||||||||||||||||||||||
|
|
2016
|
|
2015
|
|
$
|
|
%
|
|
2016
|
|
2015
|
|
$
|
|
%
|
||||||||||||||
Funded volume
|
|
$
|
255,544
|
|
|
$
|
327,330
|
|
|
$
|
(71,786
|
)
|
|
(22
|
)%
|
|
$
|
640,568
|
|
|
$
|
1,208,025
|
|
|
$
|
(567,457
|
)
|
|
(47
|
)%
|
Securitized volume
(1)
|
|
245,628
|
|
|
389,772
|
|
|
(144,144
|
)
|
|
(37
|
)%
|
|
622,013
|
|
|
1,244,964
|
|
|
(622,951
|
)
|
|
(50
|
)%
|
(1)
|
Securitized volume includes $101.7 million and $104.0 million of tails securitized for the
three months ended September 30, 2016 and 2015
, respectively, and $330.6 million and $294.5 million for the
nine months ended September 30, 2016 and 2015
, respectively. Tail draws associated with the HECM IDL product were $59.5 million and $53.9 million during the
three months ended September 30, 2016 and 2015
, respectively, and $198.0 million and $136.9 million for the
nine months ended September 30, 2016 and 2015
, respectively.
|
|
|
For the Three Months
Ended September 30, |
|
Variance
|
|
For the Nine Months
Ended September 30, |
|
Variance
|
||||||||||||||||||||||
|
|
2016
|
|
2015
|
|
$
|
|
%
|
|
2016
|
|
2015
|
|
$
|
|
%
|
||||||||||||||
Servicing fees
|
|
$
|
3,530
|
|
|
$
|
3,471
|
|
|
$
|
59
|
|
|
2
|
%
|
|
$
|
10,577
|
|
|
$
|
10,272
|
|
|
$
|
305
|
|
|
3
|
%
|
Incentive and performance fees
|
|
2,429
|
|
|
5,732
|
|
|
(3,303
|
)
|
|
(58
|
)%
|
|
7,123
|
|
|
19,536
|
|
|
(12,413
|
)
|
|
(64
|
)%
|
||||||
Ancillary and other fees
|
|
1,627
|
|
|
2,543
|
|
|
(916
|
)
|
|
(36
|
)%
|
|
4,702
|
|
|
6,336
|
|
|
(1,634
|
)
|
|
(26
|
)%
|
||||||
Servicing revenue and fees
|
|
7,586
|
|
|
11,746
|
|
|
(4,160
|
)
|
|
(35
|
)%
|
|
22,402
|
|
|
36,144
|
|
|
(13,742
|
)
|
|
(38
|
)%
|
||||||
Amortization of servicing rights
|
|
(431
|
)
|
|
(499
|
)
|
|
68
|
|
|
(14
|
)%
|
|
(1,337
|
)
|
|
(1,576
|
)
|
|
239
|
|
|
(15
|
)%
|
||||||
Net servicing revenue and fees
|
|
$
|
7,155
|
|
|
$
|
11,247
|
|
|
$
|
(4,092
|
)
|
|
(36
|
)%
|
|
$
|
21,065
|
|
|
$
|
34,568
|
|
|
$
|
(13,503
|
)
|
|
(39
|
)%
|
|
|
For the Three Months
Ended September 30, |
|
For the Nine Months
Ended September 30, |
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
Balance at beginning of the period
|
|
$
|
20,263
|
|
|
$
|
15,375
|
|
|
$
|
23,145
|
|
|
$
|
10,959
|
|
Provision for new sales
|
|
3,221
|
|
|
6,454
|
|
|
11,658
|
|
|
13,011
|
|
||||
Change in estimate of existing reserves
(1)
|
|
(2,686
|
)
|
|
(251
|
)
|
|
(13,445
|
)
|
|
(1,278
|
)
|
||||
Net realized losses on repurchases
|
|
(198
|
)
|
|
(267
|
)
|
|
(758
|
)
|
|
(1,381
|
)
|
||||
Balance at end of the period
|
|
$
|
20,600
|
|
|
$
|
21,311
|
|
|
$
|
20,600
|
|
|
$
|
21,311
|
|
(1)
|
The change in estimate during the nine months ended September 30, 2016 is primarily due to adjustments to certain assumptions based on recently observed trends as compared to historical expectations, primarily relating to loan defect rates and counterparty review probabilities.
|
|
|
For the Three Months
Ended September 30, 2016 |
|
For the Three Months
Ended September 30, 2015 |
||||||||||
|
|
No. of Loans
|
|
Unpaid Principal Balance
|
|
No. of Loans
|
|
Unpaid Principal Balance
|
||||||
Balance at beginning of the period
|
|
30
|
|
|
$
|
6,996
|
|
|
94
|
|
|
$
|
19,992
|
|
Repurchases and indemnifications
|
|
(6
|
)
|
|
(1,122
|
)
|
|
(45
|
)
|
|
(10,200
|
)
|
||
Claims initiated
|
|
33
|
|
|
6,591
|
|
|
59
|
|
|
13,771
|
|
||
Rescinded
|
|
(34
|
)
|
|
(7,915
|
)
|
|
(73
|
)
|
|
(16,836
|
)
|
||
Balance at end of the period
|
|
23
|
|
|
$
|
4,550
|
|
|
35
|
|
|
$
|
6,727
|
|
|
|
For the Nine Months
Ended September 30, 2016 |
|
For the Nine Months
Ended September 30, 2015 |
||||||||||
|
|
No. of Loans
|
|
Unpaid Principal Balance
|
|
No. of Loans
|
|
Unpaid Principal Balance
|
||||||
Balance at beginning of the period
|
|
30
|
|
|
$
|
6,225
|
|
|
48
|
|
|
$
|
11,509
|
|
Repurchases and indemnifications
|
|
(25
|
)
|
|
(5,538
|
)
|
|
(78
|
)
|
|
(16,270
|
)
|
||
Claims initiated
|
|
143
|
|
|
31,316
|
|
|
234
|
|
|
49,835
|
|
||
Rescinded
|
|
(125
|
)
|
|
(27,453
|
)
|
|
(169
|
)
|
|
(38,347
|
)
|
||
Balance at end of the period
|
|
23
|
|
|
$
|
4,550
|
|
|
35
|
|
|
$
|
6,727
|
|
|
|
Unpaid Principal Balance
|
||
2013
|
|
$
|
10,276,699
|
|
2014
|
|
13,488,771
|
|
|
2015
|
|
21,569,097
|
|
|
2016
|
|
14,795,424
|
|
|
Total
|
|
$
|
60,129,991
|
|
|
|
For the Three Months
Ended September 30, |
|
For the Nine Months
Ended September 30, |
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
Balance at beginning of the period
|
|
$
|
316,555
|
|
|
$
|
173,882
|
|
|
$
|
233,594
|
|
|
$
|
114,727
|
|
Repurchases and other additions
(1)
|
|
175,069
|
|
|
93,442
|
|
|
445,408
|
|
|
221,304
|
|
||||
Liquidations
|
|
(122,017
|
)
|
|
(62,074
|
)
|
|
(309,395
|
)
|
|
(130,781
|
)
|
||||
Balance at end of the period
|
|
$
|
369,607
|
|
|
$
|
205,250
|
|
|
$
|
369,607
|
|
|
$
|
205,250
|
|
(1)
|
Other additions include additions to the principal balance related to interest, servicing fees, mortgage insurance and advances.
|
Debt Agreement
|
|
Interest Rate
|
|
Amortization
|
|
Maturity/Expiration
|
$1.5 billion 2013 Term Loan
|
|
LIBOR plus 3.75%
LIBOR floor of 1.00%
|
|
1.00% per annum beginning 1st quarter of 2014; remainder at final maturity
|
|
December 18, 2020
|
$100.0 million 2013 Revolver
(1)
|
|
LIBOR plus 4.50%
|
|
Bullet payment at maturity
|
|
December 19, 2018
|
(1)
|
Under the 2013 Credit Agreement, in order to borrow in excess of 20% of the committed amount under the 2013 Revolver, we must satisfy both a specified Interest Coverage Ratio and a specified Total Leverage Ratio on a pro forma basis after giving effect to the borrowing. As of
September 30, 2016
, we did not satisfy both of these ratios, and as a result the maximum amount we would have been able to borrow on the 2013 Revolver was
$20.0 million
, of which
$19.7 million
remained available.
|
|
|
For the Nine Months
Ended September 30, |
|
|
||||||||
|
|
2016
|
|
2015
|
|
Variance
|
||||||
Cash flows provided by operating activities:
|
|
|
|
|
|
|
||||||
Net loss adjusted for non-cash operating activities
|
|
$
|
(181,617
|
)
|
|
$
|
(102,011
|
)
|
|
$
|
(79,606
|
)
|
Changes in assets and liabilities
|
|
248,828
|
|
|
138,654
|
|
|
110,174
|
|
|||
Net cash provided by originations activities
(1)
|
|
307,961
|
|
|
7,481
|
|
|
300,480
|
|
|||
Proceeds from sale of a trading security
|
|
—
|
|
|
70,390
|
|
|
(70,390
|
)
|
|||
Cash flows provided by operating activities
|
|
375,172
|
|
|
114,514
|
|
|
260,658
|
|
|||
Cash flows provided by (used in) investing activities
|
|
294,929
|
|
|
(501,596
|
)
|
|
796,525
|
|
|||
Cash flows provided by (used in) financing activities
|
|
(587,247
|
)
|
|
335,508
|
|
|
(922,755
|
)
|
|||
Net increase (decrease) in cash and cash equivalents
|
|
$
|
82,854
|
|
|
$
|
(51,574
|
)
|
|
$
|
134,428
|
|
(1)
|
Represents purchases and originations of residential loans held for sale, net of proceeds from sales and payments.
|
|
|
Moody's
|
|
S&P
|
Corporate / CCR
|
|
Caa1
|
|
B
|
Senior Secured Debt
|
|
B3
|
|
B+
|
Senior Unsecured Debt
|
|
Caa2
|
|
CCC+
|
Outlook
|
|
Negative
|
|
Negative
|
Date of Last Action
|
|
September 2016
|
|
July 2016
|
|
|
Moody's
|
|
S&P
|
Residential Prime Servicer
|
|
—
|
|
—
|
Residential Subprime Servicer
|
|
SQ3+
|
|
Above Average
|
Residential Special Servicer
|
|
—
|
|
Above Average
|
Residential Second/Subordinated Lien Servicer
|
|
SQ2-
|
|
Above Average
|
Manufactured Housing Servicer
|
|
SQ2-
|
|
Above Average
|
Residential HLTV Servicer
|
|
—
|
|
—
|
Residential HELOC Servicer
|
|
—
|
|
—
|
Residential Reverse Mortgage Servicer
|
|
—
|
|
Strong
(1)
|
Outlook
|
|
Not on review
|
|
Stable
|
Date of Last Action
|
|
December 2015
|
|
October 2015
|
(1)
|
S&P last affirmed its rating for RMS as a residential reverse mortgage servicer in November 2015 with a stable outlook.
|
2011 Plan
|
2011 Omnibus Incentive Plan established by the Company on May 10, 2011, as amended and restated
|
2013 Credit Agreement
|
Credit Agreement entered into on December 19, 2013 among the Company, Credit Suisse AG, as administrative agent and collateral agent, the lenders from time to time party thereto and other parties thereto, as amended
|
2013 Revolver
|
Senior secured revolving credit facility entered into on December 19, 2013, as amended
|
2013 Term Loan
|
$1.5 billion senior secured first lien term loan entered into on December 19, 2013, as amended
|
2013 Secured Credit Facilities
|
2013 Term Loan and 2013 Revolver, collectively
|
Adjusted EBITDA
|
Adjusted earnings before interest, taxes, depreciation and amortization, a non-GAAP financial measure; refer to Non-GAAP Financial Measures section under Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations for a description of this metric
|
Adjusted Earnings (Loss)
|
Adjusted earnings or loss before taxes, a non-GAAP financial measure; refer to Non-GAAP Financial Measures section under Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations for a description of this metric
|
Amended Filing
|
The Company's Amended Quarterly Report on Form 10-Q/A for the quarterly period ended September 30, 2016
|
ARM
|
Asset Receivables Management, a reporting unit of the Company
|
Baker Street
|
Baker Street Capital Management, LLC and certain of its affiliates, collectively
|
Bankruptcy Code
|
Title 11 of the United States Code
|
Birch Run
|
Birch Run Capital Advisors, LP
|
Borrowers
|
Borrowers under residential mortgage loans and installment obligors under residential retail installment agreements
|
Bps
|
Basis points
|
Bulk MSR
|
Bulk MSR
as defined under the 2013 Credit Agreement
|
CCR
|
Corporate credit rating
|
CFPA
|
Consumer Financial Protection Act of 2010
|
CFPB
|
Consumer Financial Protection Bureau
|
Charged-off loans
|
Defaulted consumer and residential loans acquired by the Company at substantial discounts to face value acquired during 2014, which are also referred to as post charge-off deficiency balances
|
CID
|
Civil investigative demand
|
Coal Acquisition
|
Warrior Met Coal, LLC (f/k/a Coal Acquisition LLC)
|
Code
|
Internal Revenue Code of 1986, as amended
|
Computershare
|
Computershare Trust Company, N.A., as Rights Agent to the Rights Agreement
|
Consenting Term Lenders
|
Lenders holding, as of July 31, 2017, more than 50% of the loans and/or commitments outstanding under the 2013 Credit Agreement
|
Consolidated Financial Statements
|
The consolidated financial statements of Walter Investment Management Corp. and its subsidiaries and the notes thereto included in Item 1 of this Form 10-Q/A
|
Convertible Notes
|
$290 million aggregate principal amount of 4.50% convertible senior subordinated notes sold in a registered underwritten public offering on October 23, 2012
|
Distribution taxes
|
Taxes imposed on Walter Energy or a Walter Energy shareholder as a result of the potential determination that the Company's spin-off from Walter Energy was not tax-free pursuant to Section 355 of the Code
|
Ditech Financial
|
Ditech Financial LLC, formerly Green Tree Servicing LLC, an indirect wholly-owned subsidiary of the Company
|
Ditech Mortgage Corp
|
Formerly an indirect wholly-owned subsidiary of the Company; Ditech Mortgage Corp and DT Holdings LLC were merged with and into Green Tree Servicing LLC, with Green Tree Servicing LLC continuing as the surviving entity, which was renamed Ditech Financial LLC
|
EBITDA
|
Earnings before interest, taxes, depreciation, and amortization
|
Agreement
|
$200 million financing facility with Fannie Mae
|
ECOA
|
Equal Credit Opportunity Act
|
EFTA
|
Electronic Fund Transfer Act
|
Exchange Act
|
Securities Exchange Act of 1934, as amended
|
Fannie Mae
|
Federal National Mortgage Association
|
FASB
|
Financial Accounting Standards Board
|
FHA
|
Federal Housing Administration
|
FHFA
|
Federal Housing Finance Agency
|
Fitch
|
Fitch Ratings Inc., a nationally recognized statistical rating organization designated by the SEC
|
Forward sales commitments
|
Forward sales of agency to-be-announced securities, a freestanding derivative financial instrument
|
Freddie Mac
|
Federal Home Loan Mortgage Corporation
|
FTC
|
Federal Trade Commission
|
GAAP
|
United States
Generally Accepted Accounting Principles
|
Ginnie Mae
|
Government National Mortgage Association
|
Green Tree Servicing
|
Green Tree Servicing LLC; former name of Ditech Financial. Ditech Mortgage Corp and DT Holdings LLC were merged with and into Green Tree Servicing LLC, with Green Tree Servicing LLC continuing as the surviving entity, which was renamed Ditech Financial LLC
|
GSE
|
Government-sponsored entity
|
GTAAFT Facility
|
Green Tree Agency Advance Funding Trust financing facility
|
GTIM
|
Green Tree Investment Management, LLC, an indirect wholly-owned subsidiary of the Company
|
HAMP
|
Home Affordable Modification Program
|
HARP
|
Home Affordable Refinance Program
|
HECM
|
Home Equity Conversion Mortgage
|
HECM IDL
|
Home Equity Conversion Mortgage Initial Disbursement Limit
|
HELOC
|
Home equity line of credit
|
HLTV
|
High loan-to-value
|
HMBS
|
Home Equity Conversion Mortgage-Backed Securities
|
HUD
|
U.S. Department of Housing and Urban Development
|
Interest Coverage Ratio
|
Interest Coverage Ratio
as defined under the 2013 Credit Agreement
|
IRLC
|
Interest rate lock commitment, a freestanding derivative financial instrument
|
IRS
|
Internal Revenue Service
|
Lender-placed
|
Also referred to as "force-placed"
|
LIBOR
|
London Interbank Offered Rate
|
LOC
|
Letter of Credit
|
MAP Rule
|
Mortgage Acts and Practices Advertising Rule
|
Marix
|
Marix Servicing LLC
|
MBA
|
Mortgage Bankers Association
|
MBS
|
Mortgage-backed securities
|
MBS purchase commitments
|
Commitments to purchase mortgage-backed securities, a freestanding derivative financial instrument
|
Moody's
|
Moody's Investors Service Limited, a nationally recognized statistical rating organization designated by the SEC
|
Mortgage loans
|
Traditional mortgage loans and residential retail installment agreements, which include manufactured housing loans as well as consumer loans
|
MSP
|
A mortgage and consumer loan servicing platform licensed from Black Knight Financial Services, LLC
|
MSR
|
Mortgage servicing rights
|
Net realizable value
|
Fair value less cost to sell
|
n/m
|
Not meaningful
|
Non-Residual Trusts
|
Securitization trusts that the Company consolidates and in which the Company does not hold residual interests
|
NRM
|
New Residential Mortgage LLC, a wholly owned subsidiary of New Residential Investment Corp., a Delaware Corporation
|
NRM Flow and Bulk Agreement
|
Flow and Bulk Agreement for the Purchase and Sale of Mortgage Servicing Rights, dated as of August 8, 2016, by and between Ditech Financial LLC and New Residential Mortgage LLC
|
NRM Sub-servicing Agreement
|
Sub-servicing Agreement, dated as of August 8, 2016, by and between New Residential Mortgage LLC and Ditech Financial LLC
|
Original Filing
|
The Company's Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2016, initially filed with the SEC on November 9, 2016
|
OTS
|
Office of Thrift Supervision
|
Parent Company
|
Walter Investment Management Corp.
|
RCS
|
Residential Credit Solutions, Inc., a Delaware corporation
|
REIT
|
Real estate investment trust
|
Residential loans
|
Residential mortgage loans, including traditional mortgage loans, reverse mortgage loans and residential retail installment agreements, which include manufactured housing loans as well as consumer loans
|
Residual Trusts
|
Securitization trusts that the Company consolidates and in which it holds a residual interest
|
RESPA
|
Real Estate Settlement Procedures Act
|
Restructuring Support Agreement
|
Restructuring Support Agreement, dated as of July 31, 2017, by and among Walter Investment Management Corp. and the Consenting Term Lenders
|
Reverse loans
|
Reverse mortgage loans, including HECMs
|
Rights Agent
|
Computershare Trust Company, N.A.
|
Rights Agreement
|
Rights Agreement, dated as of June 29, 2015, between Walter Investment Management Corp. and Computershare Trust Company, N.A., as Rights Agent
|
RMS
|
Reverse Mortgage Solutions, Inc., an indirect wholly-owned subsidiary of the Company
|
RSA
|
Restructuring support agreement, dated as of July 15, 2015, by and between Walter Energy and its affiliated debtors and debtors-in-possession and the holders of its first lien claims party thereto, relating to Walter Energy’s Chapter 11 bankruptcy filed on July 15, 2015 in the United States Bankruptcy Court for the Northern District of Alabama
|
RSU
|
Restricted stock unit
|
SEC
|
U.S. Securities and Exchange Commission
|
Securities Act
|
Securities Act of 1933, as amended
|
Senior Notes
|
$575 million aggregate principal amount of 7.875% senior notes due 2021 issued on December 17, 2013
|
Senior Notes Indenture
|
Indenture for the 7.875% Senior Notes due 2021 dated as of December 17, 2013 among the Company, the guarantors and Wells Fargo Bank, National Association, as trustee
|
S&P
|
Standard and Poor's
Ratings Services, a nationally recognized statistical rating organization designated by the SEC
|
TBAs
|
To-be-announced securities
|
TCPA
|
Telephone Consumer Protection Act
|
TILA
|
Truth in Lending Act
|
Total Leverage Ratio
|
Total Leverage Ratio as defined under the 2013 Credit Agreement
|
U.S.
|
United States of America
|
VA
|
United States Department of Veteran Affairs
|
VIE
|
Variable interest entity
|
Walter Energy
|
Walter Energy, Inc.
|
Agreement
|
Stalking horse asset purchase agreement entered into by Walter Energy, together with certain of its subsidiaries, and Coal Acquisition on November 5, 2015 and amended and restated on March 31, 2016
|
Warehouse borrowings
|
Borrowings under master repurchase agreements
|
WCO
|
Walter Capital Opportunity Corp. and its consolidated subsidiaries
|
|
September 30, 2016
|
||||||||||||||
|
Down 50 bps
|
|
Down 25 bps
|
|
Up 25 bps
|
|
Up 50 bps
|
||||||||
Servicing segment
|
|
|
|
|
|
|
|
||||||||
Servicing rights carried at fair value
|
$
|
(206,938
|
)
|
|
$
|
(112,348
|
)
|
|
$
|
111,764
|
|
|
$
|
200,513
|
|
Servicing rights related liabilities
|
19,200
|
|
|
11,169
|
|
|
(12,252
|
)
|
|
(22,576
|
)
|
||||
Net change in fair value - Servicing segment
|
$
|
(187,738
|
)
|
|
$
|
(101,179
|
)
|
|
$
|
99,512
|
|
|
$
|
177,937
|
|
|
|
|
|
|
|
|
|
||||||||
Originations segment
|
|
|
|
|
|
|
|
||||||||
Residential loans held for sale
|
$
|
12,698
|
|
|
$
|
7,674
|
|
|
$
|
(10,643
|
)
|
|
$
|
(23,688
|
)
|
Freestanding derivatives
(1)
|
(24,033
|
)
|
|
(12,543
|
)
|
|
13,086
|
|
|
27,300
|
|
||||
Net change in fair value - Originations segment
|
$
|
(11,335
|
)
|
|
$
|
(4,869
|
)
|
|
$
|
2,443
|
|
|
$
|
3,612
|
|
|
|
|
|
|
|
|
|
||||||||
Reverse Mortgage segment
|
|
|
|
|
|
|
|
||||||||
Reverse loans
|
$
|
122,923
|
|
|
$
|
60,919
|
|
|
$
|
(59,844
|
)
|
|
$
|
(118,652
|
)
|
HMBS related obligations
|
(99,625
|
)
|
|
(49,499
|
)
|
|
48,879
|
|
|
97,138
|
|
||||
Net change in fair value - Reverse Mortgage segment
|
$
|
23,298
|
|
|
$
|
11,420
|
|
|
$
|
(10,965
|
)
|
|
$
|
(21,514
|
)
|
|
December 31, 2015
|
||||||||||||||
|
Down 50 bps
|
|
Down 25 bps
|
|
Up 25 bps
|
|
Up 50 bps
|
||||||||
Servicing segment
|
|
|
|
|
|
|
|
||||||||
Servicing rights carried at fair value
|
$
|
(227,315
|
)
|
|
$
|
(99,025
|
)
|
|
$
|
78,064
|
|
|
$
|
145,147
|
|
Servicing rights related liabilities
|
8,408
|
|
|
4,005
|
|
|
(3,662
|
)
|
|
(7,011
|
)
|
||||
Net change in fair value - Servicing segment
|
$
|
(218,907
|
)
|
|
$
|
(95,020
|
)
|
|
$
|
74,402
|
|
|
$
|
138,136
|
|
|
|
|
|
|
|
|
|
||||||||
Originations segment
|
|
|
|
|
|
|
|
||||||||
Residential loans held for sale
|
$
|
29,695
|
|
|
$
|
15,759
|
|
|
$
|
(17,443
|
)
|
|
$
|
(36,162
|
)
|
Freestanding derivatives
(1)
|
(35,817
|
)
|
|
(18,457
|
)
|
|
18,404
|
|
|
37,024
|
|
||||
Net change in fair value - Originations segment
|
$
|
(6,122
|
)
|
|
$
|
(2,698
|
)
|
|
$
|
961
|
|
|
$
|
862
|
|
|
|
|
|
|
|
|
|
||||||||
Reverse Mortgage segment
|
|
|
|
|
|
|
|
||||||||
Reverse loans
|
$
|
128,204
|
|
|
$
|
64,074
|
|
|
$
|
(63,184
|
)
|
|
$
|
(125,508
|
)
|
HMBS related obligations
|
(108,500
|
)
|
|
(54,385
|
)
|
|
53,808
|
|
|
107,053
|
|
||||
Net change in fair value - Reverse Mortgage segment
|
$
|
19,704
|
|
|
$
|
9,689
|
|
|
$
|
(9,376
|
)
|
|
$
|
(18,455
|
)
|
(1)
|
Consists of IRLCs, forward sales commitments and MBS purchase commitments.
|
•
|
Management will design, document, and implement control procedures related to the review of foreclosure liens, foreclosure related advance coding, and bankruptcy plans.
|
•
|
Management will test and evaluate the design and operating effectiveness of control procedures throughout the default servicing function.
|
•
|
Management will assess the effectiveness of the remediation plan.
|
•
|
Management will enhance the key control over the review of the calculation of the deferred tax asset valuation allowances in accordance with GAAP.
|
•
|
Management will supplement our current tax professionals with personnel who have expertise in accounting for deferred tax asset valuation allowances and/or will augment the internal review procedures to include consultation and external review procedures over the quarterly and annual income tax calculations that are used to determine the deferred tax asset valuation, as applicable.
|
•
|
relationships with counterparties and key stakeholders who are critical to its business;
|
•
|
ability to access the capital markets;
|
•
|
ability to execute on its operational and strategic goals;
|
•
|
ability to recruit and/or retain key personnel; and
|
•
|
business, prospects, results of operations and liquidity generally,
|
a)
|
Not applicable.
|
b)
|
Not applicable.
|
c)
|
Not applicable.
|
|
|
WALTER INVESTMENT MANAGEMENT CORP.
|
||
|
|
|
|
|
Dated: August 9, 2017
|
|
By:
|
|
/s/ Anthony N. Renzi
|
|
|
|
|
Anthony N. Renzi
|
|
|
|
|
Chief Executive Officer and President
(Principal Executive Officer)
|
|
|
|
|
|
Dated: August 9, 2017
|
|
By:
|
|
/s/ Gary L. Tillett
|
|
|
|
|
Gary L. Tillett
|
|
|
|
|
Executive Vice President and Chief Financial Officer
(Principal Financial Officer and Principal Accounting Officer)
|
Exhibit No.
|
|
Note
|
|
Description
|
|
|
|
|
|
4.1
|
|
|
|
Amendment No. 1 to Second Amended and Restated Indenture, dated as of September 30, 2016, among Green Tree Agency Advance Funding Trust I, as Issuer, Wells Fargo Bank, N.A., as Indenture Trustee, Calculation Agent, Paying Agent and Securities Intermediary, Ditech Financial LLC, as Servicer and Administrator, and Barclays Bank PLC, as Administrative Agent, and consented to by Barclays Bank PLC (Incorporated herein by reference to Exhibit 4.1 to the Registrant's Current Report on Form 8-K as filed with the Securities and Exchange Commission on October 6, 2016).
|
|
|
|
|
|
4.2
|
|
|
|
Amendment No. 1 to Amended and Restated Series 2014-VF2 Indenture Supplement to Second Amended and Restated Indenture, dated as of October 5, 2016, among Green Tree Agency Advance Funding Trust I, as Issuer, Wells Fargo Bank, N.A., as Indenture Trustee, Calculation Agent, Paying Agent and Securities Intermediary, Ditech Financial LLC, as Servicer and Administrator, and Barclays Bank PLC, as Administrative Agent (Incorporated herein by reference to Exhibit 4.2 to the Registrant's Current Report on Form 8-K as filed with the Securities and Exchange Commission on October 6, 2016).
|
|
|
|
|
|
4.3
|
|
|
|
Series 2016-T1 Indenture Supplement to Second Amended and Restated Indenture, dated as of September 30, 2016, among Green Tree Agency Advance Funding Trust I, as Issuer, Wells Fargo Bank, N.A., as Indenture Trustee, Calculation Agent, Paying Agent and Securities Intermediary, Ditech Financial LLC, as Servicer and Administrator, and Barclays Bank PLC, as Administrative Agent (Incorporated herein by reference to Exhibit 4.3 to the Registrant's Current Report on Form 8-K as filed with the Securities and Exchange Commission on October 6, 2016).
|
|
|
|
|
|
10.1
|
|
|
|
Side Letter, dated as of July 22, 2016, among Credit Suisse First Boston Mortgage Capital LLC, as administrative agent, Reverse Mortgage Solutions, Inc., as seller, RMS REO CS, LLC, as REO subsidiary, RMS CS Repo Trust 2016, as transaction subsidiary, and Credit Suisse AG, as buyer (Incorporated herein by reference to Exhibit 10.7 to the Registrant's Quarterly Report on Form 10-Q as filed with the Securities and Exchange Commission on August 9, 2016).
|
|
|
|
|
|
10.2
|
|
|
|
Amendment No. 2 to Amended and Restated Credit Agreement, dated as of August 5, 2016, among Walter Investment Management Corp., as borrower, the lender from time to time and parties thereto, and Credit Suisse AG, as administrative agent. (Incorporated herein by reference to Exhibit 10.8 to the Registrant's Quarterly Report on Form 10-Q as filed with the Securities and Exchange Commission on August 9, 2016).
|
|
|
|
|
|
10.3
|
|
|
|
Employment Agreement, by and between Walter Investment Management Corp. and Anthony Renzi, entered into as of August 8, 2016 (Incorporated herein by reference to Exhibit 10.1 to the Registrant's Current Report on Form 8-K as filed with the Securities and Exchange Commission on August 12, 2016).
|
|
|
|
|
|
10.4
|
|
(1)
|
|
Walter Investment Management Corp. Long Term Incentive Cash-Based Award Agreement Under the 2011 Omnibus Incentive Plan (Amended and Restated June 9, 2016), entered into September 13, 2016, between the Company and Anthony Renzi.
|
|
|
|
|
|
10.5
|
|
(1)
|
|
Walter Investment Management Corp. Restricted Stock Unit Award Agreement Under the 2011 Omnibus Incentive Plan (Amended and Restated June 9, 2016), entered into September 13, 2016, between the Company and Anthony Renzi.
|
|
|
|
|
|
10.6
|
|
|
|
Fifth Amended and Restated Consent Agreement, dated as of September 30, 2016, among Ditech Financial LLC, Green Tree Agency Advance Funding Trust I, Barclays Bank PLC, as Administrative Agent, Green Tree Advance Receivables III LLC, Wells Fargo Bank, N.A., as Indenture Trustee, and the Federal Home Loan Mortgage Corporation (Incorporated herein by reference to Exhibit 10.1 to the Registrant's Current Report on Form 8-K as filed with the Securities and Exchange Commission on October 6, 2016).
|
|
|
|
|
|
31.1
|
|
(1)
|
|
Certification by Anthony N. Renzi pursuant to Securities Exchange Act Rule 13a-14(a), as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
|
31.2
|
|
(1)
|
|
Certification by Gary L. Tillett pursuant to Securities Exchange Act Rule 13a-14(a), as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
|
32
|
|
(1)
|
|
Certification by Anthony N. Renzi and Gary L. Tillett pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
|
101
|
|
(1)
|
|
XBRL (Extensible Business Reporting Language) — The following materials from Walter Investment Management Corp.’s Quarterly Report on Form 10-Q/A for the quarter ended September 30, 2016, formatted in XBRL (Extensible Business Reporting Language); (i) Consolidated Balance Sheets as of September 30, 2016 and December 31, 2015; (ii) Consolidated Statements of Comprehensive Loss for the three and nine months ended September 30, 2016 and 2015; (iii) Consolidated Statement of Stockholders’ Equity (Deficit) for the nine months ended September 30, 2016; (iv) Consolidated Statements of Cash Flows for the nine months ended September 30, 2016 and 2015; and (v) Notes to Consolidated Financial Statements.
|
Note
|
|
Notes to Exhibit Index
|
|
|
|
(1)
|
|
Filed or furnished herewith.
|
1.
|
Employment with the Company
. Except as may otherwise be provided in Section 4 or Section 5 below, the Cash-Based Award granted hereunder will become vested in substantially equal installments subject to the condition that the Participant remains an employee of the Company from the Commencement Date through (and including) each applicable Vesting Date;
provided
, that if
|
2.
|
Timing of Payout
. Cash payments in satisfaction of the Company’s obligations with respect to any vested installment of the Cash-Based Award shall occur as soon as administratively feasible after (but in all events prior to March 15 of the calendar year immediately following the calendar year in which the applicable event occurs) the earliest to occur of (a) the applicable Vesting Date, (b) the date of the Participant’s termination of employment due to death or Disability, (c) the date of the Participant’s termination of employment (x) by the Company without Cause (other than due to death or Disability), (y) by the Company due to non-renewal of the term of employment under the Employment Agreement, or (z) by the Participant for Good Reason, or (d) a Change in Control; unless, in the case of (a), (b), (c) or (d) of this Section 2, the Participant irrevocably elects to voluntarily defer the payout of the Cash-Based Award to a specific date or event as approved by the Committee and in compliance with Section 409A of the Code and the regulations promulgated thereunder.
|
3.
|
Form of Payout
. The Cash-Based Award shall be paid out solely in the form of United States dollars.
|
4.
|
Termination of Employment
.
|
(a)
|
By Death or Disability
. In the event the Participant’s employment with the Company terminates due to the Participant’s death or Disability, in each case, prior to the final Vesting Date, any unvested portion of the Cash-Based Award shall become immediately fully vested and paid out in accordance with Section 2 above.
|
(b)
|
By the Company Without Cause (other than due to death or Disability), due to Non-Renewal of the Term of Employment by the Company, or by the Participant for Good Reason
. In the event the Participant’s employment with the Company is terminated (i) by the Company without Cause (other than due to death or Disability), (ii) by the Company due to non-renewal of the term of employment under the Employment Agreement, or (iii) by the Participant for Good Reason, in each case, prior to the final Vesting Date, any unvested portion of the Cash-Based Award shall become immediately fully vested and paid out in accordance with Section 2 above.
|
(c)
|
For Cause
. In the event the Participant’s employment is terminated by the Company for Cause prior to the final Vesting Date (or the payout date relating to a Vesting Date), the Participant shall forfeit any unvested portion of the Cash-Based Award.
|
(d)
|
For Other Reasons
. If the Participant’s employment terminates for any reason prior to the final Vesting Date (other than as provided for above), the Participant shall forfeit any unvested portion of the Cash-Based Award.
|
5.
|
Change in Control
. Notwithstanding anything to the contrary in this Agreement, in the event of a Change in Control that occurs prior to the final Vesting Date (or the payout date relating to the final Vesting Date), and provided that prior to such Change in Control the Participant’s employment with
|
6.
|
Beneficiary Designation
. The Participant may, from time to time, name any beneficiary or beneficiaries (who may be named contingently or successively) to whom any benefit under this Agreement is to be paid in case of the Participant’s death before the Participant receives any or all of such benefit. Each such designation shall revoke all prior designations by the Participant, shall be in a form prescribed by the Company, and will be effective only when filed by the Participant in writing with the Secretary of the Company during the Participant’s lifetime. In the absence of any such designation, benefits remaining unpaid at the Participant’s death shall be paid to the Participant’s estate.
|
7.
|
Continuation of Employment
. This Agreement shall not confer upon the Participant any right to continued employment with the Company or any of its Subsidiaries, nor shall this Agreement interfere in any way with the Company’s right to terminate the Participant’s employment with the Company at any time.
|
8.
|
Miscellaneous
.
|
(a)
|
This Agreement and the rights of the Participant hereunder are subject to all the terms and conditions of the Plan, as the same may be amended from time to time, as well as to such rules and regulations as the Committee may adopt for administration of the Plan. It is expressly understood that the Committee is authorized to administer, construe, and make all determinations necessary or appropriate to the administration of the Plan and this Agreement, all of which shall be binding upon the Participant.
|
(b)
|
With the approval of the Board, the Committee may terminate, amend, or modify this Agreement;
provided
,
however
, that no such termination, amendment, or modification of this Agreement may in any material way adversely affect the Participant’s rights under this Agreement, without the written consent of the Participant.
|
(c)
|
The Company shall have the power and the right to deduct or withhold from the Participant’s Cash-Based Award, or require the Participant to remit to the Company, an amount sufficient to satisfy the minimum statutory required withholding for federal, state, and local taxes (including the Participant’s FICA obligation), domestic or foreign, required by law to be withheld with respect to any payout to the Participant under this Agreement.
|
(d)
|
This Agreement and the Plan constitute the entire understanding between the Participant and the Company regarding the Cash-Based Award. This Agreement and the Plan supersede any prior agreements, commitments or negotiations concerning the Cash-Based Award, including, without limitation, the Employment Agreement.
|
(e)
|
All obligations of the Company under the Plan and this Agreement with respect to the Cash-Based Award shall be binding on any successor to the Company, whether the existence of such successor is the result of a direct or indirect merger, consolidation, acquisition, purchase of all or substantially all of the business and/or assets of the Company, or otherwise.
|
(f)
|
To the extent not preempted by federal law, this Agreement shall be governed by, and construed in accordance with, the laws of the state of Maryland.
|
(g)
|
The intent of the parties is that payments and benefits under this Agreement with respect to the Cash-Based Award be exempt from Section 409A of the Code, and accordingly, to the maximum extent permitted, this Agreement shall be interpreted and administered to be in accordance therewith.
|
(h)
|
To the extent any provision of this Agreement is held by a court of competent jurisdiction to be unenforceable or invalid for any reason, the remaining provisions of this Agreement shall not be affected by such holding and shall continue in full force in accordance with their terms.
|
(i)
|
Notice hereunder shall be given to the Company at its principal place of business, and shall be given to the Participant at the address set forth below, or in either case at such addresses as one party may subsequently furnish to the other party in writing.
|
(j)
|
This Agreement may be signed in counterparts, each of which shall be an original, with the same effect as if the signatures thereto and hereto were upon the same instrument.
|
(a)
|
“Cause” as defined in any employment or similar agreement between the Participant and the Company (or any Subsidiary) in effect at the time of the Participant’s termination of employment; or
|
(b)
|
In the absence of any such employment, consulting or similar agreement (or the absence of any definition of “Cause” contained therein) any one or more of the following:
|
(i)
|
Willful misconduct of the Participant;
|
(ii)
|
Willful failure to perform the Participant’s duties;
|
(iii)
|
The conviction of the Participant by a court of competent jurisdiction of a felony or entering the plea of
nolo contendere
to such crime by the Participant; or
|
(iv)
|
The commission of an act of theft, fraud, dishonesty or insubordination that is materially detrimental to the Company or any Subsidiary.
|
B.
|
“
Change in Control
” shall mean the occurrence of one or more of the following events:
|
(a)
|
The acquisition by any Person of Beneficial Ownership of more than 40% of either (A) the then-outstanding Shares (“Outstanding Company Common Stock”) or (B) the combined voting power of the then-outstanding voting securities of the Company entitled to vote generally in the election of directors (the “Outstanding Company Voting Securities”);
provided
,
however
, that, for purposes of this subsection (a) the following acquisitions shall not constitute a Change in Control:
|
(i)
|
Any acquisition by the Company;
|
(ii)
|
Any acquisition by any employee benefit plan (or related trust) sponsored or maintained by the Company;
|
(iii)
|
Any acquisition by any entity controlled by the Company; or
|
(iv)
|
Any acquisition by any entity pursuant to a transaction that complies with subsections (c)(i), (ii) and (iii), below.
|
(b)
|
Individuals who, as of the Effective Date, constitute the Board (the “Incumbent Board”) cease for any reason to constitute at least a majority of the Board;
provided
,
however
, that any individual becoming a Director subsequent to the Effective Date whose election, or nomination for election by the Company’s shareholders, was approved by a vote of at least a majority of the Directors then comprising the Incumbent Board shall be considered as though such individual was a member of the Incumbent Board, but excluding, for this purpose, any such individual whose initial assumption of office
|
(c)
|
Consummation of a reorganization, merger, statutory share exchange or consolidation or similar corporate transaction involving the Company and/or any entity controlled by the Company, or a sale or other disposition of all or substantially all of the assets of the Company, or the acquisition of assets or stock of another entity by the Company or any entity controlled by the Company (each, a “Business Combination”), in each case,
provided
,
however
, that, for purposes of this subsection (d) a Business Combination shall not constitute a Change in Control if following such Business Combination:
|
(i)
|
All or substantially all of the individuals and entities that were the Beneficial Owners of the Outstanding Company Common Stock and Outstanding Company Voting Securities immediately prior to such Business Combination beneficially own, directly or indirectly, more than 66 2/3% of the then-outstanding Shares and the combined voting power of the then-outstanding voting securities entitled to vote generally in the election of directors, as the case may be, of the corporation resulting from such Business Combination (including, without limitation, an entity that, as a result of such transaction, owns the Company or all or substantially all of the Company’s assets either directly or through one or more subsidiaries) in substantially the same proportions as their ownership, immediately prior to such Business Combination of the Outstanding Company Common Stock and Outstanding Company Voting Securities, as the case may be;
|
(ii)
|
No Person (excluding any entity resulting from such Business Combination or any employee benefit plan (or related trust) of the Company or such entity resulting from such Business Combination) beneficially owns, directly or indirectly, 25% or more of, respectively, the then-outstanding Shares of the corporation resulting from such Business Combination or the combined voting power of the then-outstanding voting securities of such corporation, except to the extent that such ownership existed prior to the Business Combination; and
|
(iii)
|
At least a majority of the members of the board of directors of the entity resulting from such Business Combination were members of the Incumbent Board at the time of the execution of the initial agreement, or of the action of the Board, providing for such Business Combination.
|
(d)
|
Approval by the shareholders of the Company of a complete liquidation or dissolution of the Company.
|
C.
|
“
Disability
” shall mean:
|
(a)
|
“Disability” as defined in any employment or similar agreement between the Participant and the Company (or any Subsidiary) in effect at the time of the Participant’s termination of employment; or
|
(b)
|
In the absence of any such employment, consulting or similar agreement (or the absence of any definition of “Disability” contained therein), permanent and total
|
D.
|
“
Good Reason
” shall mean “Good Reason” as defined in any employment, consulting or similar agreement between the Participant and the Company (or any Subsidiary) in effect at the time of the Participant’s termination of employment.
|
E.
|
“
Share
” shall mean a share of common stock of the Company.
|
1.
|
Employment with the Company
. Except as may otherwise be provided in Section 5 or Section 6 below, the RSUs granted hereunder will become vested in substantially equal installments subject to the condition that the Participant remains an employee of the Company from the Commencement Date through (and including) each applicable Vesting Date and will be settled in
|
2.
|
Timing of Payout
. Payout of any vested RSUs (and any accrued but unpaid dividend equivalents thereon) shall occur as soon as administratively feasible after (but in all events prior to March 15 of the calendar year immediately following the calendar year in which the applicable event occurs) the earliest to occur of (a) the applicable Vesting Date, (b) the date of the Participant’s termination of employment due to death or Disability, (c) the date of the Participant’s termination of employment (x) by the Company without Cause (other than due to death or Disability), (y) by the Company due to non-renewal of the term of employment under the Employment Agreement, or (z) by the Participant for Good Reason, or (d) a Change in Control; unless, in the case of (a), (b), (c) or (d) of this Section 2, the Participant irrevocably elects to voluntarily defer the payout of RSUs to a specific date or event as approved by the Committee and in compliance with Section 409A of the Code and the regulations promulgated thereunder.
|
3.
|
Form of Payout
. Each vested RSU will be paid out solely in the form of one Share.
|
4.
|
Voting Rights and Dividends Equivalents
. Until such time as the RSUs are paid out in Shares, the Participant shall not have voting rights with respect to the RSUs. However, the Company will pay dividend equivalents on the RSUs, in the same form (
e.g.
, cash, stock, a combination of cash and stock, or such other dividend as shall be determined by the Company) paid on the Company’s outstanding Shares. All dividend equivalents will be accrued as of the time such dividend equivalents are paid on the Company’s outstanding Shares, however, such dividend equivalents will not be earned or payable to the Participant unless and until such time as the RSUs to which such dividend equivalents apply are settled as provided for in Section 2 above.
|
5.
|
Termination of Employment
.
|
(a)
|
By Death or Disability
. In the event the Participant’s employment with the Company terminates due to the Participant’s death or Disability, in each case, prior to the final Vesting Date, any unvested RSUs (and any dividend equivalents accrued thereon pursuant to this Agreement) shall become immediately fully vested and settled in accordance with Section 2 above.
|
(b)
|
By the Company Without Cause (other than due to death or Disability), due to Non-Renewal of the Term of Employment by the Company, or by the Participant for Good Reason
. In the event the Participant’s employment with the Company is terminated (i) by the Company without Cause (other than due to death or Disability), (ii) by the Company due to non-renewal of the term of employment under the Employment Agreement, or (iii) by the Participant for Good Reason, in each case, prior to the final Vesting Date, any unvested RSUs (and any dividend equivalents accrued thereon pursuant to this Agreement) shall become immediately fully vested and settled in accordance with Section 2 above.
|
(c)
|
For Cause
. In the event the Participant’s employment is terminated by the Company for Cause prior to the final Vesting Date (or the payout date relating to a Vesting Date), the Participant shall forfeit any outstanding RSUs and any accrued but unpaid dividend equivalents thereon.
|
(d)
|
For Other Reasons
. If the Participant’s employment terminates for any reason prior to the final Vesting Date (other than as provided for above), the Participant shall forfeit any outstanding RSUs and any accrued but unpaid dividend equivalents thereon.
|
6.
|
Change in Control
. Notwithstanding anything to the contrary in this Agreement, in the event of a Change in Control that occurs prior to the final Vesting Date (or the payout date relating to the final Vesting Date), and provided that prior to such Change in Control the Participant’s employment with the Company has not terminated, any unvested RSUs (and any dividend equivalents accrued thereon pursuant to this Agreement) shall become immediately fully vested and settled in accordance with Section 2 above.
|
7.
|
Restrictions on Transfer
. Subject to Committee discretion, unless and until actual Shares are received upon payout, RSUs granted pursuant to this Agreement may not be sold, transferred, pledged, assigned, or otherwise alienated or hypothecated, other than by will or by the laws of descent and distribution, except as provided in the Plan.
|
8.
|
Recapitalization
. In the event of any corporate event or transaction, including, but not limited to, a change in the Shares or the capitalization of the Company, in accordance with the terms of the Plan, the number and class of Shares subject to this Award shall be equitably adjusted by the Committee, as determined in its sole discretion, in order to prevent the dilution or enlargement of the Participant’s rights.
|
9.
|
Beneficiary Designation
. The Participant may, from time to time, name any beneficiary or beneficiaries (who may be named contingently or successively) to whom any benefit under this Agreement is to be paid in case of the Participant’s death before the Participant receives any or all of such benefit. Each such designation shall revoke all prior designations by the Participant, shall be in a form prescribed by the Company, and will be effective only when filed by the Participant in writing with the Secretary of the Company during the Participant’s lifetime. In the absence of any such designation, benefits remaining unpaid at the Participant’s death shall be paid to the Participant’s estate.
|
10.
|
Continuation of Employment
. This Agreement shall not confer upon the Participant any right to continued employment with the Company or any of its Subsidiaries, nor shall this Agreement interfere in any way with the Company’s right to terminate the Participant’s employment with the Company at any time.
|
11.
|
Miscellaneous
.
|
(a)
|
This Agreement and the rights of the Participant hereunder are subject to all the terms and conditions of the Plan, as the same may be amended from time to time, as well as to such rules and regulations as the Committee may adopt for administration of the Plan. The Committee shall have the right to impose such restrictions on any Shares acquired pursuant to this Agreement as it may deem advisable, including, without limitation, restrictions under applicable federal securities laws, under the requirements of any stock exchange or market upon which such Shares are then listed and/or traded, and under any blue sky or state securities laws applicable to such Shares. It is expressly understood that the Committee is authorized to administer, construe, and make all determinations necessary or appropriate to the administration of the Plan and this Agreement, all of which shall be binding upon the Participant.
|
(b)
|
With the approval of the Board, the Committee may terminate, amend, or modify this Agreement;
provided
,
however
, that no such termination, amendment, or modification of this Agreement may in any material way adversely affect the Participant’s rights under this Agreement, without the written consent of the Participant.
|
(c)
|
The Participant may elect, subject to any procedural rules adopted by the Committee, to satisfy the withholding requirement, in whole or in part, by having the Company withhold and sell Shares having an aggregate Fair Market Value on the date the tax is to be determined equal to the amount required to be withheld.
|
(d)
|
The Company shall have the power and the right to deduct or withhold Shares from the Participant’s payout under this Agreement, or require the Participant to remit to the Company, an amount sufficient to satisfy the minimum statutory required withholding for federal, state, and local taxes (including the Participant’s FICA obligation), domestic or foreign, required by law to be withheld with respect to any payout to the Participant under this Agreement.
|
(e)
|
The Participant agrees to take all steps necessary to comply with all applicable provisions of federal and state securities laws in exercising the Participant’s rights under this Agreement.
|
(f)
|
This Agreement shall be subject to all applicable laws, rules, and regulations, and to such approvals by any governmental agencies or national securities exchanges as may be required.
|
(g)
|
This Agreement and the Plan constitute the entire understanding between the Participant and the Company regarding the RSUs granted hereunder. This Agreement and the Plan supersede any prior agreements, commitments or negotiations concerning the RSUs granted hereunder, including, without limitation, the Employment Agreement.
|
(h)
|
All obligations of the Company under the Plan and this Agreement with respect to the RSUs shall be binding on any successor to the Company, whether the existence of such successor is the result of a direct or indirect merger, consolidation, acquisition, purchase of all or substantially all of the business and/or assets of the Company, or otherwise.
|
(i)
|
To the extent not preempted by federal law, this Agreement shall be governed by, and construed in accordance with, the laws of the State of Maryland.
|
(j)
|
The intent of the parties is that payments and benefits under this Agreement with respect to the Award be exempt from Section 409A of the Code, and accordingly, to the maximum extent permitted, this Agreement shall be interpreted and administered to be in accordance therewith.
|
(k)
|
To the extent any provision of this Agreement is held by a court of competent jurisdiction to be unenforceable or invalid for any reason, the remaining provisions of this Agreement shall not be affected by such holding and shall continue in full force in accordance with their terms.
|
(l)
|
Notice hereunder shall be given to the Company at its principal place of business, and shall be given to the Participant at the address set forth below, or in either case at such addresses as one party may subsequently furnish to the other party in writing.
|
(m)
|
This Agreement may be signed in counterparts, each of which shall be an original, with the same effect as if the signatures thereto and hereto were upon the same instrument.
|
(a)
|
“Cause” as defined in any employment or similar agreement between the Participant and the Company (or any Subsidiary) in effect at the time of the Participant’s termination of employment; or
|
(b)
|
In the absence of any such employment, consulting or similar agreement (or the absence of any definition of “Cause” contained therein) any one or more of the following:
|
(i)
|
Willful misconduct of the Participant;
|
(ii)
|
Willful failure to perform the Participant’s duties;
|
(iii)
|
The conviction of the Participant by a court of competent jurisdiction of a felony or entering the plea of
nolo contendere
to such crime by the Participant; or
|
(iv)
|
The commission of an act of theft, fraud, dishonesty or insubordination that is materially detrimental to the Company or any Subsidiary.
|
B.
|
“
Change in Control
” shall mean the occurrence of one or more of the following events:
|
(a)
|
The acquisition by any Person of Beneficial Ownership of more than 40% of either (A) the then-outstanding Shares (“Outstanding Company Common Stock”) or (B) the combined voting power of the then-outstanding voting securities of the Company entitled to vote generally in the election of directors (the “Outstanding Company Voting Securities”);
provided
,
however
, that, for purposes of this subsection (a) the following acquisitions shall not constitute a Change in Control:
|
(i)
|
Any acquisition by the Company;
|
(ii)
|
Any acquisition by any employee benefit plan (or related trust) sponsored or maintained by the Company;
|
(iii)
|
Any acquisition by any entity controlled by the Company; or
|
(iv)
|
Any acquisition by any entity pursuant to a transaction that complies with subsections (c)(i), (ii) and (iii), below.
|
(b)
|
Individuals who, as of the Effective Date, constitute the Board (the “Incumbent Board”) cease for any reason to constitute at least a majority of the Board;
provided
,
however
, that any individual becoming a Director subsequent to the Effective Date whose election, or nomination for election by the Company’s shareholders, was approved by a vote of at least a majority of the Directors then comprising the Incumbent Board shall be considered as though such individual was a member of the Incumbent Board, but excluding, for this purpose, any such individual whose initial assumption of office occurs as a result of an actual or threatened election contest with respect to the election or removal of Directors or
|
(c)
|
Consummation of a reorganization, merger, statutory share exchange or consolidation or similar corporate transaction involving the Company and/or any entity controlled by the Company, or a sale or other disposition of all or substantially all of the assets of the Company, or the acquisition of assets or stock of another entity by the Company or any entity controlled by the Company (each, a “Business Combination”), in each case,
provided
,
however
, that, for purposes of this subsection (d) a Business Combination shall not constitute a Change in Control if following such Business Combination:
|
(i)
|
All or substantially all of the individuals and entities that were the Beneficial Owners of the Outstanding Company Common Stock and Outstanding Company Voting Securities immediately prior to such Business Combination beneficially own, directly or indirectly, more than 66 2/3% of the then-outstanding Shares and the combined voting power of the then-outstanding voting securities entitled to vote generally in the election of directors, as the case may be, of the corporation resulting from such Business Combination (including, without limitation, an entity that, as a result of such transaction, owns the Company or all or substantially all of the Company’s assets either directly or through one or more subsidiaries) in substantially the same proportions as their ownership, immediately prior to such Business Combination of the Outstanding Company Common Stock and Outstanding Company Voting Securities, as the case may be;
|
(ii)
|
No Person (excluding any entity resulting from such Business Combination or any employee benefit plan (or related trust) of the Company or such entity resulting from such Business Combination) beneficially owns, directly or indirectly, 25% or more of, respectively, the then-outstanding Shares of the corporation resulting from such Business Combination or the combined voting power of the then-outstanding voting securities of such corporation, except to the extent that such ownership existed prior to the Business Combination; and
|
(iii)
|
At least a majority of the members of the board of directors of the entity resulting from such Business Combination were members of the Incumbent Board at the time of the execution of the initial agreement, or of the action of the Board, providing for such Business Combination.
|
(d)
|
Approval by the shareholders of the Company of a complete liquidation or dissolution of the Company.
|
C.
|
“
Disability
” shall mean:
|
(a)
|
“Disability” as defined in any employment or similar agreement between the Participant and the Company (or any Subsidiary) in effect at the time of the Participant’s termination of employment; or
|
(b)
|
In the absence of any such employment, consulting or similar agreement (or the absence of any definition of “Disability” contained therein),
permanent and total disability as defined in Code Section 22(e)(3). A determination of Disability may be made by a physician selected or approved by the Committee and, in this respect, the Participant shall submit to any reasonable examination(s) required by such physician upon request.
|
D.
|
“
Fair Market Value
” or “
FMV
” shall mean, as applied to a specific date, the price of a Share that is based on the opening, closing, actual, high, low or average selling prices of a Share reported on any established stock exchange or national market system including without limitation the New York Stock Exchange and the National Market System of the National Association of Securities Dealers, Inc. Automated Quotation System on the applicable date, the preceding trading day, the next succeeding trading day, or an average of trading days, as determined by the Committee in its discretion. Unless the Committee determines otherwise or unless otherwise specified in an Award Agreement, Fair Market Value shall be deemed to be equal to the closing price of a Share on the most recent date on which Shares were publicly traded. Notwithstanding the foregoing, if Shares are not traded on any established stock exchange or national market system, the Fair Market Value means the price of a Share as established by the Committee acting in good faith based on a reasonable valuation method that is consistent with the requirements of Section 409A of the Code and the regulations thereunder.
|
E.
|
“
Good Reason
” shall mean “Good Reason” as defined in any employment, consulting or similar agreement between the Participant and the Company (or any Subsidiary) in effect at the time of the Participant’s termination of employment.
|
F.
|
“
Share
” shall mean a share of common stock of the Company.
|
|
/s/ Anthony N. Renzi
|
Anthony N. Renzi
|
Chief Executive Officer and President
|
Date: August 9, 2017
|
|
/s/ Gary L. Tillett
|
Gary L. Tillett
|
Executive Vice President and Chief Financial Officer
|
Date: August 9, 2017
|
|
|
|
|
Date: August 9, 2017
|
By:
|
|
/s/ Anthony N. Renzi
|
|
|
|
Anthony N. Renzi
|
|
|
|
Chief Executive Officer and President
|
|
|
|
|
Date: August 9, 2017
|
By:
|
|
/s/ Gary L. Tillett
|
|
|
|
Gary L. Tillett
|
|
|
|
Executive Vice President and Chief Financial Officer
|