|
x
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
For the fiscal year ended December 31, 2017
|
|
or
|
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
For the transition period from
to
|
|
|
Delaware
|
|
45-3449660
|
(State or other jurisdiction of incorporation or organization)
|
|
(I.R.S. Employer Identification No.)
|
|
|
|
1345 Avenue of the Americas, New York, NY
|
|
10105
|
(Address of principal executive offices)
|
|
(Zip Code)
|
Title of each class:
|
|
Name of each exchange on which registered:
|
Common Stock, $0.01 par value per share
|
|
New York Stock Exchange (NYSE)
|
Large accelerated filer
x
|
|
Accelerated filer
¨
|
|
|
|
Non-accelerated filer
¨
|
|
Smaller reporting company
¨
|
(Do not check if a smaller reporting company)
|
|
Emerging growth company
¨
|
•
|
reductions in cash flows received from our investments;
|
•
|
the quality and size of the investment pipeline and our ability to take advantage of investment opportunities at attractive risk-adjusted prices;
|
•
|
the relationship between yields on assets which are paid off and yields on assets in which such monies can be reinvested;
|
•
|
our ability to deploy capital accretively and the timing of such deployment;
|
•
|
our counterparty concentration and default risks in Nationstar, Ocwen, OneMain, Ditech, PHH and other third parties;
|
•
|
events, conditions or actions that might occur at Nationstar, Ocwen, OneMain, Ditech, PHH and other third parties, as well as the continued effect of prior events;
|
•
|
a lack of liquidity surrounding our investments, which could impede our ability to vary our portfolio in an appropriate manner;
|
•
|
the impact that risks associated with subprime mortgage loans and consumer loans, as well as deficiencies in servicing and foreclosure practices, may have on the value of our MSRs, Excess MSRs, Servicer Advance Investments, RMBS, residential mortgage loans and consumer loan portfolios;
|
•
|
the risks that default and recovery rates on our MSRs, Excess MSRs, Servicer Advance Investments, RMBS, residential mortgage loans and consumer loans deteriorate compared to our underwriting estimates;
|
•
|
changes in prepayment rates on the loans underlying certain of our assets, including, but not limited to, our MSRs or Excess MSRs;
|
•
|
the risk that projected recapture rates on the loan pools underlying our MSRs or Excess MSRs are not achieved;
|
•
|
servicer advances may not be recoverable or may take longer to recover than we expect, which could cause us to fail to achieve our targeted return on our Servicer Advance Investments or MSRs;
|
•
|
impairments in the value of the collateral underlying our investments and the relation of any such impairments to our judgments as to whether changes in the market value of our securities or loans are temporary or not and whether circumstances bearing on the value of such assets warrant changes in carrying values;
|
•
|
the relative spreads between the yield on the assets in which we invest and the cost of financing;
|
•
|
adverse changes in the financing markets we access affecting our ability to finance our investments on attractive terms, or at all;
|
•
|
changing risk assessments by lenders that potentially lead to increased margin calls, not extending our repurchase agreements or other financings in accordance with their current terms or not entering into new financings with us;
|
•
|
changes in interest rates and/or credit spreads, as well as the success of any hedging strategy we may undertake in relation to such changes;
|
•
|
the availability and terms of capital for future investments;
|
•
|
changes in economic conditions generally and the real estate and bond markets specifically;
|
•
|
competition within the finance and real estate industries;
|
•
|
the legislative/regulatory environment, including, but not limited to, the impact of the Dodd-Frank Act, U.S. government programs intended to grow the economy, future changes to tax laws, the federal conservatorship of Fannie Mae and Freddie Mac and legislation that permits modification of the terms of residential mortgage loans;
|
•
|
the risk that GSE or other regulatory initiatives or actions may adversely affect returns from investments in MSRs and Excess MSRs;
|
•
|
our ability to maintain our qualification as a REIT for U.S. federal income tax purposes and the potentially onerous consequences that any failure to maintain such qualification would have on our business;
|
•
|
our ability to maintain our exclusion from registration under the 1940 Act and the fact that maintaining such exclusion imposes limits on our operations;
|
•
|
the risks related to Home Loan Servicing Solutions (“HLSS”) liabilities that we have assumed;
|
•
|
the impact of current or future legal proceedings and regulatory investigations and inquiries;
|
•
|
the impact of any material transactions with FIG LLC (the “Manager”) or one of its affiliates, including the impact of any actual, potential or perceived conflicts of interest; and
|
•
|
effects of the recently completed merger of Fortress Investment Group LLC with affiliates of SoftBank Group Corp.
|
•
|
should not in all instances be treated as categorical statements of fact, but rather as a way of allocating the risk to one of the parties if those statements proved to be inaccurate;
|
•
|
have been qualified by disclosures that were made to the other party in connection with the negotiation of the applicable agreement, which disclosures are not necessarily reflected in the agreement;
|
•
|
may apply standards of materiality in a way that is different from what may be viewed as material to you or other investors; and
|
•
|
were made only as of the date of the applicable agreement or such other date or dates as may be specified in the agreement and are subject to more recent developments.
|
NEW RESIDENTIAL INVESTMENT CORP.
|
||||
FORM 10-K
|
||||
|
|
|
|
|
INDEX
|
||||
|
|
|
|
|
|
|
|
|
Page
|
Item 1.
|
||||
Item 1A.
|
||||
Item 1B.
|
||||
Item 2.
|
||||
Item 3.
|
||||
Item 4.
|
||||
Item 5.
|
||||
Item 6.
|
||||
Item 7.
|
||||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
Item 7A.
|
||||
Item 8.
|
||||
|
||||
|
||||
|
||||
|
||||
|
||||
|
||||
|
||||
|
||||
|
|
Note 1.
|
||
|
|
Note 2.
|
||
|
|
Note 3.
|
||
|
|
Note 4.
|
||
|
|
Note 5.
|
||
|
|
Note 6.
|
||
|
|
Note 7.
|
||
|
|
Note 8.
|
||
|
|
Note 9.
|
||
|
|
Note 10.
|
||
|
|
Note 11.
|
||
|
|
Note 12.
|
||
|
|
Note 13.
|
||
|
|
Note 14.
|
||
|
|
Note 15.
|
||
|
|
Note 16.
|
|
|
Note 17.
|
||
|
|
Note 18.
|
||
|
|
Note 19.
|
||
Item 9.
|
||||
Item 9A.
|
||||
|
||||
Item 9B.
|
||||
Item 10.
|
||||
Item 11.
|
||||
Item 12.
|
||||
Item 13.
|
||||
Item 14.
|
||||
Item 15.
|
||||
Item 16.
|
||||
|
•
|
Government-Sponsored Enterprise and Government Guaranteed Loans.
This category of residential mortgage loans includes “conforming loans,” which are first lien residential mortgage loans that are secured by single-family residences that meet or “conform” to the underwriting standards established by the Federal National Mortgage Association (“Fannie Mae”) or the Federal Home Loan Mortgage Corporation (“Freddie Mac,” and collectively with Fannie Mae, the “GSEs”). The conforming loan limit is established by statute and currently is $453,100 with certain exceptions for high-priced real estate markets. This category also includes residential mortgage loans issued to borrowers that do not meet conforming loan standards, but who qualify for a loan that is insured or guaranteed by the government through the Government National Mortgage Association (“Ginnie Mae” and, collectively with the GSEs, the “Agencies” (with each of Fannie Mae, Freddie Mac and Ginnie Mae an “Agency”)), primarily through federal programs operated by the Federal Housing Administration (“FHA”) and the Department of Veterans Affairs.
|
•
|
Non-GSE or Government Guaranteed Loans.
Residential mortgage loans that are not guaranteed by the GSEs or the government are generally referred to as “non-conforming loans” and fall into one of the following categories: jumbo, subprime, Alt-A or second lien loans. The loans may be non-conforming due to various factors, including mortgage
|
•
|
Jumbo
. Jumbo mortgage loans have original principal amounts that exceed the statutory conforming limit for GSE loans. Jumbo borrowers generally have strong credit histories and provide full loan documentation, including verification of income and assets.
|
•
|
Subprime
. Subprime mortgage loans are generally issued to borrowers with weak credit histories, who make low or no down payments on the properties they purchase or have limited documentation of their income or assets. Subprime borrowers generally pay higher interest rates and fees than prime borrowers.
|
•
|
Alt-A
. Alt-A mortgage loans are generally issued to borrowers with risk profiles that fall between prime and subprime. These loans have one or more high-risk features, such as the borrower having a high debt-to-income ratio, limited documentation verifying the borrower’s income or assets, or the option of making monthly payments that are lower than required for a fully amortizing loan. Alt-A mortgage loans generally have interest rates that fall between the interest rates on conforming loans and subprime loans.
|
•
|
Second Lien
. Second mortgages and home equity lines are often referred to as second liens and fall into a separate category of the residential mortgage market. These loans typically have higher interest rates than loans secured by first liens because the lender generally will only receive proceeds from a foreclosure of a property after the first lien holder is paid in full. In addition, these loans often feature higher loan-to-value ratios and are less secure than first lien mortgages.
|
•
|
Servicer Advance Investments.
These investments are associated with specified pools of mortgage loans and include the related outstanding servicer advances, the requirement to purchase future servicer advances and the rights to the basic fee component of the related MSR. We have purchased Servicer Advance Investments on certain loan pools underlying our Excess MSRs.
|
•
|
Servicer advances receivable.
The outstanding servicer advances related to a specified pool of mortgage loans.
|
•
|
Principal and Interest Advances
: Cash payments made by the servicer to cover scheduled payments of principal of, and interest on, a residential mortgage loan that have not been paid on a timely basis by the borrower.
|
•
|
Escrow Advances (Taxes and Insurance Advances)
: Cash payments made by the servicer to third parties on behalf of the borrower for real estate taxes and insurance premiums on the property that have not been paid on a timely basis by the borrower.
|
•
|
Foreclosure Advances
: Cash payments made by the servicer to third parties for the costs and expenses incurred in connection with the foreclosure, preservation and sale of the mortgaged property, including attorneys’ and other professional fees.
|
•
|
acquiring bonds issued by the securitization at a discount, prior to initiating the call, such that the portion of the payment we make to the trust, which is returned to us as bondholders when the call is exercised, exceeds our purchase price for the bonds;
|
•
|
re-securitizing or selling performing loans for a gain; and
|
•
|
retaining distressed loans to modify or liquidate over time at a premium to our basis (which results in increases in our portfolio of residential mortgage loans and REO).
|
•
|
“Servicing Related Assets”:
|
◦
|
MSRs, including mortgage servicing rights financing receivables (which are MSRs where our subsidiary, NRM, is the named servicer and we acquired the entire economic interest in the MSR but, solely for accounting purposes, the acquisition was not treated as a sale);
|
◦
|
Excess MSRs;
|
◦
|
Servicer Advance Investments (which include the related servicer advances receivable, the requirement to make future servicer advances, and the rights to receive the base fee portion of the related MSR, each of which on the loans underlying such investments); and
|
◦
|
Servicer advances receivable (and the requirement under our MSRs to make future servicer advances);
|
•
|
“Residential Securities and Loans”:
|
◦
|
Real estate securities, or RMBS; and
|
◦
|
Residential mortgage loans; and
|
•
|
Consumer loans.
|
|
Outstanding
Face Amount
|
|
Amortized
Cost Basis
|
|
Percentage of
Total
Amortized
Cost Basis
|
|
Carrying Value
|
|
Weighted
Average Life
(years)
(A)
|
|||||||
Investments in:
|
|
|
|
|
|
|
|
|
|
|||||||
Excess MSRs
(B)
|
$
|
267,622,353
|
|
|
$
|
1,145,271
|
|
|
6.1
|
%
|
|
$
|
1,345,478
|
|
|
6.3
|
MSRs
(B) (C)
|
172,454,150
|
|
|
1,476,330
|
|
|
7.9
|
%
|
|
1,735,504
|
|
|
6.3
|
|||
Mortgage Servicing Rights Financing Receivables
(B) (C)
|
64,344,893
|
|
|
489,144
|
|
|
2.6
|
%
|
|
598,728
|
|
|
5.8
|
|||
Servicer Advance Investments
(B) (D)
|
3,581,876
|
|
|
3,924,003
|
|
|
21.0
|
%
|
|
4,027,379
|
|
|
5.1
|
|||
Agency RMBS
(E)
|
2,065,629
|
|
|
2,105,121
|
|
|
11.3
|
%
|
|
2,096,351
|
|
|
7.5
|
|||
Non-Agency RMBS
(E)
|
12,757,357
|
|
|
5,599,644
|
|
|
29.9
|
%
|
|
5,974,789
|
|
|
7.7
|
|||
Residential Mortgage Loans
|
2,713,686
|
|
|
2,447,953
|
|
|
13.1
|
%
|
|
2,416,689
|
|
|
4.6
|
|||
Real Estate Owned
|
N/A
|
|
|
137,668
|
|
|
0.7
|
%
|
|
128,295
|
|
|
N/A
|
|||
Consumer Loans
|
1,377,792
|
|
|
1,380,369
|
|
|
7.4
|
%
|
|
1,374,263
|
|
|
3.5
|
|||
Consumer Loans, Equity Method Investees
|
178,422
|
|
|
N/A
|
|
|
N/A
|
|
|
51,412
|
|
|
1.4
|
|||
Total / Weighted Average
|
|
|
|
$
|
18,705,503
|
|
|
100.0
|
%
|
|
$
|
19,748,888
|
|
|
6.1
|
|
Reconciliation to GAAP total assets:
|
|
|
|
|
|
|
|
|
|
|||||||
Cash and restricted cash
|
|
|
|
|
|
|
446,050
|
|
|
|
||||||
Servicer advances receivable
|
|
|
|
|
|
|
675,593
|
|
|
|
||||||
Trades receivable
|
|
|
|
|
|
|
1,030,850
|
|
|
|
||||||
Deferred tax asset, net
|
|
|
|
|
|
|
—
|
|
|
|
||||||
Other assets
|
|
|
|
|
|
|
312,181
|
|
|
|
||||||
GAAP total assets
|
|
|
|
|
|
|
$
|
22,213,562
|
|
|
|
(A)
|
Weighted average life is based on the timing of our expected principal reduction on the asset.
|
(B)
|
The outstanding face amount of Excess MSRs, MSRs, Mortgage Servicing Rights Financing Receivables, and Servicer Advance Investments is based on 100% of the face amount of the underlying residential mortgage loans and currently outstanding advances, as applicable.
|
(C)
|
Represents MSRs where our subsidiary, NRM, is the named servicer.
|
(D)
|
The value of our Servicer Advance Investments also includes the rights to a portion of the related MSR.
|
(E)
|
Amortized cost basis is net of impairment.
|
|
Servicing Related Assets
|
|
Residential Securities and Loans
|
|
Consumer
Loans
|
|
Corporate
|
|
Total
|
||||||||||||||||||||||
|
Excess MSRs
|
|
MSRs
|
|
Servicer
Advances |
|
Real Estate
Securities
|
|
Residential Mortgage
Loans
|
|
|||||||||||||||||||||
Investments
|
$
|
1,345,478
|
|
|
$
|
2,334,232
|
|
|
$
|
4,027,379
|
|
|
$
|
8,071,140
|
|
|
$
|
2,544,984
|
|
|
$
|
1,425,675
|
|
|
$
|
—
|
|
|
$
|
19,748,888
|
|
Cash and cash equivalents
|
408
|
|
|
104,545
|
|
|
78,353
|
|
|
38,728
|
|
|
15,483
|
|
|
40,687
|
|
|
17,594
|
|
|
295,798
|
|
||||||||
Restricted cash
|
13,153
|
|
|
30,454
|
|
|
60,516
|
|
|
—
|
|
|
—
|
|
|
46,129
|
|
|
—
|
|
|
150,252
|
|
||||||||
Other assets
|
2,891
|
|
|
726,530
|
|
|
18,576
|
|
|
1,098,921
|
|
|
113,035
|
|
|
28,621
|
|
|
30,050
|
|
|
2,018,624
|
|
||||||||
Total assets
|
$
|
1,361,930
|
|
|
$
|
3,195,761
|
|
|
$
|
4,184,824
|
|
|
$
|
9,208,789
|
|
|
$
|
2,673,502
|
|
|
$
|
1,541,112
|
|
|
$
|
47,644
|
|
|
$
|
22,213,562
|
|
Debt
|
$
|
483,978
|
|
|
$
|
1,761,011
|
|
|
$
|
3,526,380
|
|
|
$
|
6,534,300
|
|
|
$
|
2,108,007
|
|
|
$
|
1,332,854
|
|
|
$
|
—
|
|
|
$
|
15,746,530
|
|
Other liabilities
|
1,033
|
|
|
194,465
|
|
|
(5,658
|
)
|
|
1,200,905
|
|
|
23,917
|
|
|
6,596
|
|
|
249,612
|
|
|
1,670,870
|
|
||||||||
Total liabilities
|
485,011
|
|
|
1,955,476
|
|
|
3,520,722
|
|
|
7,735,205
|
|
|
2,131,924
|
|
|
1,339,450
|
|
|
249,612
|
|
|
17,417,400
|
|
||||||||
Total Equity
|
876,919
|
|
|
1,240,285
|
|
|
664,102
|
|
|
1,473,584
|
|
|
541,578
|
|
|
201,662
|
|
|
(201,968
|
)
|
|
4,796,162
|
|
||||||||
Noncontrolling interests in equity of consolidated subsidiaries
|
—
|
|
|
—
|
|
|
71,491
|
|
|
—
|
|
|
—
|
|
|
34,466
|
|
|
—
|
|
|
105,957
|
|
||||||||
Total New Residential stockholders’ equity
|
$
|
876,919
|
|
|
$
|
1,240,285
|
|
|
$
|
592,611
|
|
|
$
|
1,473,584
|
|
|
$
|
541,578
|
|
|
$
|
167,196
|
|
|
$
|
(201,968
|
)
|
|
$
|
4,690,205
|
|
•
|
interest rate swap agreements, interest rate cap agreements, exchange-traded derivatives and swaptions;
|
•
|
puts and calls on securities or indices of securities;
|
•
|
U.S. Treasury securities and options on U.S. Treasury securities;
|
•
|
TBAs; and
|
•
|
other similar transactions.
|
•
|
rates of prepayment and repayment of the underlying loans;
|
•
|
potential fluctuations in prevailing interest rates and credit spreads;
|
•
|
rates of delinquencies and defaults, and related loss severities;
|
•
|
costs of engaging a subservicer to service MSRs;
|
•
|
market discount rates;
|
•
|
in the case of MSRs and Excess MSRs, recapture rates; and
|
•
|
in the case of Servicer Advance Investments and servicer advances receivable, the amount and timing of servicer advances and recoveries.
|
•
|
payments on the servicer advances and the deferred servicing fees depend on the source of repayment, and whether and when the related servicer receives such payment (certain servicer advances are reimbursable only out of late payments and other collections and recoveries on the related residential mortgage loan, while others are also reimbursable out of principal and interest collections with respect to all residential mortgage loans serviced under the related servicing agreement, and as a consequence, the timing of such reimbursement is highly uncertain);
|
•
|
the length of time necessary to obtain liquidation proceeds may be affected by conditions in the real estate market or the financial markets generally, the availability of financing for the acquisition of the real estate and other factors, including, but not limited to, government intervention;
|
•
|
the length of time necessary to effect a foreclosure may be affected by variations in the laws of the particular jurisdiction in which the related mortgaged property is located, including whether or not foreclosure requires judicial action;
|
•
|
the requirements for judicial actions for foreclosure (which can result in substantial delays in reimbursement of servicer advances and payment of deferred servicing fees), which vary from time to time as a result of changes in applicable state law; and
|
•
|
the ability of the related servicer to sell delinquent residential mortgage loans to third parties prior to a sale of the underlying real estate, resulting in the early reimbursement of outstanding unreimbursed servicer advances in respect of such residential mortgage loans.
|
•
|
its failure to comply with applicable laws and regulations;
|
•
|
its failure to comply with contractual and financing obligations and covenants;
|
•
|
a downgrade in, or failure to maintain, any of its servicer ratings;
|
•
|
its failure to maintain sufficient liquidity or access to sources of liquidity;
|
•
|
its failure to perform its loss mitigation obligations;
|
•
|
its failure to perform adequately in its external audits;
|
•
|
a failure in or poor performance of its operational systems or infrastructure;
|
•
|
regulatory or legal scrutiny or regulatory actions regarding any aspect of a servicer’s operations, including, but not limited to, servicing practices and foreclosure processes lengthening foreclosure timelines;
|
•
|
an Agency’s or a whole-loan owner’s transfer of servicing to another party; or
|
•
|
any other reason.
|
•
|
By regulatory actions taken against our Servicing Partners;
|
•
|
By a default by one of our Servicing Partners under their debt agreements;
|
•
|
By downgrades in our Servicing Partners’ servicer ratings;
|
•
|
If our Servicing Partners fail to ensure their servicer advances comply with the terms of their PSAs;
|
•
|
If our Servicing Partners were terminated as servicer under certain PSAs;
|
•
|
If our Servicing Partners become subject to a bankruptcy proceeding; or
|
•
|
If our Servicing Partners fail to meet their obligations or are deemed to be in default under the indenture governing notes issued under any servicer advance facility with respect to which such Servicing Partner is the servicer.
|
•
|
Was made to or for the benefit of a creditor;
|
•
|
Was for or on account of an antecedent debt owed by such servicer before that transfer was made;
|
•
|
Was made while such servicer was insolvent (a company is presumed to have been insolvent on and during the 90 days preceding the date the company’s bankruptcy petition was filed);
|
•
|
Was made on or within 90 days (or if we are determined to be a statutory insider, on or within one year) before such servicer’s bankruptcy filing;
|
•
|
Permitted us to receive more than we would have received in a Chapter 7 liquidation case of such servicer under U.S. bankruptcy laws; and
|
•
|
Was a payment as to which none of the statutory defenses to a preference action apply.
|
•
|
interest rates and credit spreads;
|
•
|
the availability of credit, including the price, terms and conditions under which it can be obtained;
|
•
|
the quality, pricing and availability of suitable investments;
|
•
|
the ability to obtain accurate market-based valuations;
|
•
|
the ability of securities dealers to make markets in relevant securities and loans;
|
•
|
loan values relative to the value of the underlying real estate assets;
|
•
|
default rates on the loans underlying our investments and the amount of the related losses, and credit losses with respect to our investments;
|
•
|
prepayment and repayment rates, delinquency rates and legislative/regulatory changes with respect to our investments, and the timing and amount of servicer advances;
|
•
|
the availability and cost of quality Servicing Partners, and advance, recovery and recapture rates;
|
•
|
competition;
|
•
|
the actual and perceived state of the real estate markets, bond markets, market for dividend-paying stocks and public capital markets generally;
|
•
|
unemployment rates; and
|
•
|
the attractiveness of other types of investments relative to investments in real estate or REITs generally.
|
•
|
the integration of the portfolio into Nationstar’s information technology platforms and servicing systems;
|
•
|
the quality of servicing during any interim servicing period after we purchase the portfolio but before Nationstar assumes servicing obligations from the seller or its agents;
|
•
|
the disruption to our ongoing businesses and distraction of our management teams from ongoing business concerns;
|
•
|
incomplete or inaccurate files and records;
|
•
|
the retention of existing customers;
|
•
|
the creation of uniform standards, controls, procedures, policies and information systems;
|
•
|
the occurrence of unanticipated expenses; and
|
•
|
potential unknown liabilities associated with the transactions, including legal liability related to origination and servicing prior to the acquisition.
|
•
|
We have limited experience acquiring MSRs and operating a servicer. Although ownership of MSRs and the operation of a servicer includes many of the same risks as our other target assets and business activities, including risks related to prepayments, borrower credit, defaults, interest rates, hedging, and regulatory changes, there can be no assurance that we will be able to successfully operate a servicer subsidiary and integrate MSR investments into our business operations.
|
•
|
As of today, we rely on subservicers to subservice the mortgage loans underlying our MSRs on our behalf. We are generally responsible under the applicable Servicing Guidelines for any subservicer’s non-compliance with any such applicable Servicing Guideline. In addition, there is a risk that our current subservicers will be unwilling or unable to continue subservicing on our behalf on terms favorable to us in the future. In such a situation, we may be unable to locate a replacement subservicer on favorable terms.
|
•
|
NRM’s existing approvals from government-related entities or federal agencies are subject to compliance with their respective servicing guidelines, minimum capital requirements, reporting requirements and other conditions that they may impose from time to time at their discretion. Failure to satisfy such guidelines or conditions could result in the unilateral termination of NRM’s existing approvals or pending applications by one or more entities or agencies.
|
•
|
NRM is presently licensed or otherwise eligible to hold MSRs in all states within the United States and the District of Columbia. Such state licenses may be suspended or revoked by a state regulatory authority, and we may as a result lose the ability to own MSRs under the regulatory jurisdiction of such state regulatory authority.
|
•
|
Changes in minimum servicing compensation for Agency loans could occur at any time and could negatively impact the value of the income derived from any MSRs that we hold or may acquire in the future.
|
•
|
Investments in MSRs are highly illiquid and subject to numerous restrictions on transfer and, as a result, there is risk that we would be unable to locate a willing buyer or get approval to sell any MSRs in the future should we desire to do so.
|
•
|
part of the income and gain recognized by certain qualified employee pension trusts with respect to our stock may be treated as unrelated business taxable income if shares of our stock are predominantly held by qualified employee pension trusts, and we are required to rely on a special look-through rule for purposes of meeting one of the REIT ownership tests, and we are not operated in a manner to avoid treatment of such income or gain as unrelated business taxable income;
|
•
|
part of the income and gain recognized by a tax-exempt investor with respect to our stock would constitute unrelated business taxable income if the investor incurs debt in order to acquire the stock; and
|
•
|
to the extent that we are (or a part of us, or a disregarded subsidiary of ours, is) a “taxable mortgage pool,” or if we hold residual interests in a real estate mortgage investment conduit, a portion of the distributions paid to a tax exempt stockholder that is allocable to excess inclusion income may be treated as unrelated business taxable income.
|
•
|
a shift in our investor base;
|
•
|
our quarterly or annual earnings and cash flows, or those of other comparable companies;
|
•
|
actual or anticipated fluctuations in our operating results;
|
•
|
changes in accounting standards, policies, guidance, interpretations or principles;
|
•
|
announcements by us or our competitors of significant investments, acquisitions or dispositions;
|
•
|
the failure of securities analysts to cover our common stock;
|
•
|
changes in earnings estimates by securities analysts or our ability to meet those estimates;
|
•
|
market performance of affiliates and other counterparties with whom we conduct business;
|
•
|
the operating and stock price performance of other comparable companies;
|
•
|
our failure to qualify as a REIT, maintain our exemption under the 1940 Act or satisfy the NYSE listing requirements;
|
•
|
negative public perception of us, our competitors or industry;
|
•
|
overall market fluctuations; and
|
•
|
general economic conditions.
|
•
|
a classified board of directors with staggered three-year terms;
|
•
|
provisions regarding the election of directors, classes of directors, the term of office of directors, the filling of director vacancies and the resignation and removal of directors for cause only upon the affirmative vote of at least 80% of the then issued and outstanding shares of our capital stock entitled to vote thereon;
|
•
|
provisions regarding corporate opportunity only upon the affirmative vote of at least 80% of the then issued and outstanding shares of our capital stock entitled to vote thereon;
|
•
|
removal of directors only for cause and only with the affirmative vote of at least 80% of the then issued and outstanding shares of our capital stock entitled to vote in the election of directors;
|
•
|
our board of directors to determine the powers, preferences and rights of our preferred stock and to issue such preferred stock without stockholder approval;
|
•
|
advance notice requirements applicable to stockholders for director nominations and actions to be taken at annual meetings;
|
•
|
a prohibition, in our certificate of incorporation, stating that no holder of shares of our common stock will have cumulative voting rights in the election of directors, which means that the holders of a majority of the issued and outstanding shares of common stock can elect all the directors standing for election; and
|
•
|
a requirement in our bylaws specifically denying the ability of our stockholders to consent in writing to take any action in lieu of taking such action at a duly called annual or special meeting of our stockholders.
|
|
|
Period Ended
|
||||||||||||||||||||||||||||||||||
Index
|
|
5/16/2013
|
|
6/30/2013
|
|
9/30/2013
|
|
12/31/2013
|
|
3/31/2014
|
|
6/30/2014
|
|
9/30/2014
|
|
12/31/2014
|
|
3/31/2015
|
|
6/30/2015
|
|
9/30/2015
|
|
12/31/2015
|
||||||||||||
New Residential Investment Corp.
|
|
100.00
|
|
|
97.34
|
|
|
98.17
|
|
|
102.76
|
|
|
102.25
|
|
|
103.53
|
|
|
98.62
|
|
|
111.19
|
|
|
134.18
|
|
|
139.61
|
|
|
120.01
|
|
|
119.90
|
|
NAREIT All REIT
|
|
|
|
97.72
|
|
|
95.39
|
|
|
95.68
|
|
|
103.89
|
|
|
111.12
|
|
|
108.20
|
|
|
121.66
|
|
|
126.59
|
|
|
115.28
|
|
|
116.16
|
|
|
124.44
|
|
|
Russell 2000
|
|
100.00
|
|
|
99.41
|
|
|
109.56
|
|
|
119.12
|
|
|
120.45
|
|
|
122.92
|
|
|
113.87
|
|
|
124.95
|
|
|
130.34
|
|
|
130.89
|
|
|
115.29
|
|
|
119.43
|
|
NAREIT Mortgage REIT
|
|
|
|
96.13
|
|
|
94.28
|
|
|
94.42
|
|
|
104.96
|
|
|
111.17
|
|
|
106.40
|
|
|
111.31
|
|
|
113.92
|
|
|
105.64
|
|
|
102.51
|
|
|
101.43
|
|
|
S&P 500
|
|
100.00
|
|
|
97.55
|
|
|
102.66
|
|
|
113.45
|
|
|
115.50
|
|
|
121.55
|
|
|
122.92
|
|
|
128.98
|
|
|
130.21
|
|
|
130.57
|
|
|
122.17
|
|
|
130.77
|
|
|
|
Period Ended
|
||||||||||||||||||||||
Index
|
|
3/31/2016
|
|
6/30/2016
|
|
9/30/2016
|
|
12/31/2016
|
|
3/31/2017
|
|
6/30/2017
|
|
9/30/2017
|
|
12/31/2017
|
||||||||
New Residential Investment Corp.
|
|
119.21
|
|
|
141.86
|
|
|
151.44
|
|
|
177.47
|
|
|
197.22
|
|
|
186.42
|
|
|
206.43
|
|
|
226.72
|
|
NAREIT All REIT
|
|
131.73
|
|
|
141.43
|
|
|
140.08
|
|
|
135.99
|
|
|
140.03
|
|
|
143.38
|
|
|
145.16
|
|
|
148.60
|
|
Russell 2000
|
|
117.62
|
|
|
122.08
|
|
|
133.12
|
|
|
144.88
|
|
|
148.46
|
|
|
152.11
|
|
|
160.74
|
|
|
166.10
|
|
NAREIT Mortgage REIT
|
|
105.75
|
|
|
116.07
|
|
|
121.88
|
|
|
124.60
|
|
|
138.09
|
|
|
144.52
|
|
|
149.58
|
|
|
149.26
|
|
S&P 500
|
|
132.53
|
|
|
135.79
|
|
|
141.02
|
|
|
146.41
|
|
|
155.29
|
|
|
160.09
|
|
|
167.26
|
|
|
178.37
|
|
2017
|
High
|
|
Low
|
|
Last Sale
|
|
Distributions
Declared |
||||||||
First Quarter
|
$
|
17.25
|
|
|
$
|
15.03
|
|
|
$
|
16.98
|
|
|
$
|
0.48
|
|
Second Quarter
|
$
|
17.86
|
|
|
$
|
15.37
|
|
|
$
|
15.56
|
|
|
$
|
0.50
|
|
Third Quarter
|
$
|
17.30
|
|
|
$
|
15.04
|
|
|
$
|
16.73
|
|
|
$
|
0.50
|
|
Fourth Quarter
|
$
|
18.43
|
|
|
$
|
16.68
|
|
|
$
|
17.88
|
|
|
$
|
0.50
|
|
2016
|
|
|
|
|
|
|
|
||||||||
First Quarter
|
$
|
12.50
|
|
|
$
|
9.07
|
|
|
$
|
11.63
|
|
|
$
|
0.46
|
|
Second Quarter
|
$
|
13.98
|
|
|
$
|
11.36
|
|
|
$
|
13.84
|
|
|
$
|
0.46
|
|
Third Quarter
|
$
|
14.89
|
|
|
$
|
12.73
|
|
|
$
|
13.81
|
|
|
$
|
0.46
|
|
Fourth Quarter
|
$
|
16.43
|
|
|
$
|
13.30
|
|
|
$
|
15.72
|
|
|
$
|
0.46
|
|
Plan Category
|
Number of
Securities to
be Issued
Upon
Exercise of
Outstanding
Options
|
|
Weighted
Average
Exercise
Price of
Outstanding
Options
|
|
Number of Securities Remaining Available for Future Issuance Under the 2013 Equity Compensation Plan
|
|
||||
Equity Compensation Plans Approved by Security Holders:
|
|
|
|
|
|
|
||||
Nonqualified Stock Option and Incentive Award Plan
|
17,641,617
|
|
|
$
|
14.90
|
|
|
14,859,204
|
|
|
Total
|
17,641,617
|
|
(A)
|
$
|
14.90
|
|
|
14,859,204
|
|
(B)
|
Equity Compensation Plans Not Approved by Security Holders:
|
|
|
|
|
|
|
||||
None
|
|
|
|
|
|
|
(A)
|
The number of securities to be issued upon exercise of outstanding options does not include
860,571
Converted Options (with a weighted average exercise price of
$11.36
) held by an affiliate of our Manager.
|
(B)
|
No award shall be granted on or after May 15, 2023 (but awards granted may extend beyond this date). The number of securities remaining available for future issuance is net of an aggregate of
134,796
shares of our common stock and
6,000
options awarded to our directors, the shares being awarded in lieu of contractual cash compensation. The number of securities remaining available for future issuance is adjusted on the first day of each fiscal year beginning during the ten-year term of the plan and in and after calendar year 2014, by a number of shares of our common stock equal to 10% of the number of shares of our common stock newly issued by us during the immediately preceding fiscal year (and, in the case of fiscal year 2013, after the effective date of the Plan). No adjustment was made on January 1, 2014. On January 1,
2018
,
2017
,
2016
and
2015
,
5,654,578
shares,
2,000,000
shares,
8,543,539
shares and
1,437,500
shares, respectively, were added to the number of securities remaining available for future issuance; all of these amounts have been included in the table above.
|
|
Year Ended December 31,
|
||||||||||||||||||
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
||||||||||
Statement of Income Data
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest income
|
$
|
1,519,679
|
|
|
$
|
1,076,735
|
|
|
$
|
645,072
|
|
|
$
|
346,857
|
|
|
$
|
87,567
|
|
Interest expense
|
460,865
|
|
|
373,424
|
|
|
274,013
|
|
|
140,708
|
|
|
15,024
|
|
|||||
Net Interest Income
|
1,058,814
|
|
|
703,311
|
|
|
371,059
|
|
|
206,149
|
|
|
72,543
|
|
|||||
Impairment
|
86,092
|
|
|
87,980
|
|
|
24,384
|
|
|
11,282
|
|
|
5,454
|
|
|||||
Net interest income after impairment
|
972,722
|
|
|
615,331
|
|
|
346,675
|
|
|
194,867
|
|
|
67,089
|
|
|||||
Servicing revenue, net
|
424,349
|
|
|
118,169
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Other Income
|
207,786
|
|
|
62,337
|
|
|
42,029
|
|
|
375,088
|
|
|
241,008
|
|
|||||
Operating Expenses
|
422,577
|
|
|
174,210
|
|
|
117,823
|
|
|
104,899
|
|
|
42,474
|
|
|||||
Income Before Income Taxes
|
1,182,280
|
|
|
621,627
|
|
|
270,881
|
|
|
465,056
|
|
|
265,623
|
|
|||||
Income tax expense (benefit)
|
167,628
|
|
|
38,911
|
|
|
(11,001
|
)
|
|
22,957
|
|
|
—
|
|
|||||
Net Income
|
$
|
1,014,652
|
|
|
$
|
582,716
|
|
|
$
|
281,882
|
|
|
$
|
442,099
|
|
|
$
|
265,623
|
|
Noncontrolling Interests in Income of Consolidated Subsidiaries
|
$
|
57,119
|
|
|
$
|
78,263
|
|
|
$
|
13,246
|
|
|
$
|
89,222
|
|
|
$
|
(326
|
)
|
Net Income Attributable to Common Stockholders
|
$
|
957,533
|
|
|
$
|
504,453
|
|
|
$
|
268,636
|
|
|
$
|
352,877
|
|
|
$
|
265,949
|
|
Net Income per Share of Common Stock, Basic
|
$
|
3.17
|
|
|
$
|
2.12
|
|
|
$
|
1.34
|
|
|
$
|
2.59
|
|
|
$
|
2.10
|
|
Net Income per Share of Common Stock, Diluted
|
$
|
3.15
|
|
|
$
|
2.12
|
|
|
$
|
1.32
|
|
|
$
|
2.53
|
|
|
$
|
2.07
|
|
Weighted Average Number of Shares of Common Stock Outstanding, Basic
|
302,238,065
|
|
|
238,122,665
|
|
|
200,739,809
|
|
|
136,472,865
|
|
|
126,539,024
|
|
|||||
Weighted Average Number of Shares of Common Stock Outstanding, Diluted
|
304,381,388
|
|
|
238,486,772
|
|
|
202,907,605
|
|
|
139,565,709
|
|
|
128,684,128
|
|
|||||
Dividends Declared per Share of Common Stock
|
$
|
1.98
|
|
|
$
|
1.84
|
|
|
$
|
1.75
|
|
|
$
|
1.58
|
|
|
$
|
0.99
|
|
|
December 31,
|
||||||||||||||||||
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
||||||||||
Balance Sheet Data
|
|
|
|
|
|
|
|
|
|
||||||||||
Investments in:
|
|
|
|
|
|
|
|
|
|
||||||||||
Excess mortgage servicing rights, at fair value
|
$
|
1,173,713
|
|
|
$
|
1,399,455
|
|
|
$
|
1,581,517
|
|
|
$
|
417,733
|
|
|
$
|
324,151
|
|
Excess mortgage servicing rights, equity method investees, at fair value
|
171,765
|
|
|
194,788
|
|
|
217,221
|
|
|
330,876
|
|
|
352,766
|
|
|||||
Mortgage servicing rights, at fair value
|
1,735,504
|
|
|
659,483
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Mortgage servicing rights financing receivables, at fair value
|
598,728
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Servicer advance investments, at fair value
|
4,027,379
|
|
|
5,706,593
|
|
|
7,426,794
|
|
|
3,270,839
|
|
|
2,665,551
|
|
|||||
Real estate and other securities, available-for-sale
|
8,071,140
|
|
|
5,073,858
|
|
|
2,501,881
|
|
|
2,463,163
|
|
|
1,973,189
|
|
|||||
Residential mortgage loans, held-for-investment
|
691,155
|
|
|
190,761
|
|
|
330,178
|
|
|
47,838
|
|
|
33,539
|
|
|||||
Residential mortgage loans, held-for-sale
|
1,725,534
|
|
|
696,665
|
|
|
776,681
|
|
|
1,126,439
|
|
|
—
|
|
|||||
Real estate owned
|
128,295
|
|
|
59,591
|
|
|
50,574
|
|
|
61,933
|
|
|
—
|
|
|||||
Consumer loans, held-for-investment
|
1,374,263
|
|
|
1,799,486
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Consumer loans, equity method investees
|
51,412
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
215,062
|
|
|||||
Cash and cash equivalents
|
295,798
|
|
|
290,602
|
|
|
249,936
|
|
|
212,985
|
|
|
271,994
|
|
|||||
Total assets
|
22,213,562
|
|
|
18,399,529
|
|
|
15,192,722
|
|
|
8,089,244
|
|
|
5,958,658
|
|
|||||
Total debt
|
15,746,530
|
|
|
13,181,236
|
|
|
11,292,622
|
|
|
6,057,853
|
|
|
4,109,329
|
|
|||||
Total liabilities
|
17,417,400
|
|
|
14,931,352
|
|
|
12,206,142
|
|
|
6,239,319
|
|
|
4,445,583
|
|
|||||
Total New Residential stockholders’ equity
|
4,690,205
|
|
|
3,260,100
|
|
|
2,795,933
|
|
|
1,596,089
|
|
|
1,265,850
|
|
|||||
Noncontrolling interests in equity of consolidated subsidiaries
|
105,957
|
|
|
208,077
|
|
|
190,647
|
|
|
253,836
|
|
|
247,225
|
|
|||||
Total equity
|
4,796,162
|
|
|
3,468,177
|
|
|
2,986,580
|
|
|
1,849,925
|
|
|
1,513,075
|
|
|||||
Supplemental Balance Sheet Data
|
|
|
|
|
|
|
|
|
|
||||||||||
Common shares outstanding
|
307,361,309
|
|
|
250,773,117
|
|
|
230,471,202
|
|
|
141,434,905
|
|
|
126,598,987
|
|
|||||
Book value per share of common stock
|
$
|
15.26
|
|
|
$
|
13.00
|
|
|
$
|
12.13
|
|
|
$
|
11.28
|
|
|
$
|
10.00
|
|
Other Data
|
|
|
|
|
|
|
|
|
|
||||||||||
Core earnings
(A)
|
$
|
861,381
|
|
|
$
|
510,821
|
|
|
$
|
388,756
|
|
|
$
|
219,261
|
|
|
$
|
129,997
|
|
(A)
|
We have four primary variables that impact our operating performance: (i) the current yield earned on our investments, (ii) the interest expense under the debt incurred to finance our investments, (iii) our operating expenses and taxes and (iv) our realized and unrealized gains or losses, including any impairment, on our investments. “Core earnings” is a non-GAAP measure of our operating performance, excluding the fourth variable above, and adjusts the earnings from the consumer loan investment to a level yield basis. Core earnings is used by management to evaluate our performance without taking into account: (i) realized and unrealized gains and losses, which although they represent a part of our recurring operations, are subject to significant variability and are generally limited to a potential indicator of future economic performance; (ii) incentive compensation paid to our Manager; (iii) non-capitalized transaction-related expenses; and (iv) deferred taxes, which are not representative of current operations.
|
|
Year Ended December 31,
|
||||||||||||||||||
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
||||||||||
Net income attributable to common stockholders
|
$
|
957,533
|
|
|
$
|
504,453
|
|
|
$
|
268,636
|
|
|
352,877
|
|
|
$
|
265,949
|
|
|
Impairment
|
86,092
|
|
|
87,980
|
|
|
24,384
|
|
|
11,282
|
|
|
5,454
|
|
|||||
Other Income adjustments:
|
|
|
|
|
|
|
|
|
|
||||||||||
Other Income
|
|
|
|
|
|
|
|
|
|
||||||||||
Change in fair value of investments in excess mortgage servicing rights
|
(4,322
|
)
|
|
7,297
|
|
|
(38,643
|
)
|
|
(41,615
|
)
|
|
(53,332
|
)
|
|||||
Change in fair value of investments in excess mortgage servicing rights, equity method investees
|
(12,617
|
)
|
|
(16,526
|
)
|
|
(31,160
|
)
|
|
(57,280
|
)
|
|
(50,343
|
)
|
|||||
Change in fair value of investments in mortgage servicing rights financing receivables
|
(109,584
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Change in fair value of servicer advance investments
|
(84,418
|
)
|
|
7,768
|
|
|
57,491
|
|
|
(84,217
|
)
|
|
—
|
|
|||||
Gain on consumer loans investment
|
—
|
|
|
(9,943
|
)
|
|
(43,954
|
)
|
|
(92,020
|
)
|
|
—
|
|
|||||
Gain on remeasurement of consumer loans investment
|
—
|
|
|
(71,250
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
(Gain) loss on settlement of investments, net
|
(10,310
|
)
|
|
48,800
|
|
|
19,626
|
|
|
(31,297
|
)
|
|
(52,657
|
)
|
|||||
Earnings from investments in consumer loans, equity method investees
|
—
|
|
|
—
|
|
|
—
|
|
|
(53,840
|
)
|
|
(82,856
|
)
|
|||||
Unrealized (gain) loss on derivative instruments
|
2,190
|
|
|
(5,774
|
)
|
|
3,538
|
|
|
8,847
|
|
|
(1,820
|
)
|
|||||
Unrealized (gain) loss on other ABS
|
(2,883
|
)
|
|
2,322
|
|
|
(879
|
)
|
|
—
|
|
|
—
|
|
|||||
(Gain) loss on transfer of loans to REO
|
(22,938
|
)
|
|
(18,356
|
)
|
|
(2,065
|
)
|
|
(17,489
|
)
|
|
—
|
|
|||||
(Gain) loss on transfer of loans to other assets
|
(488
|
)
|
|
(2,938
|
)
|
|
690
|
|
|
—
|
|
|
—
|
|
|||||
Gain on Excess MSR recapture agreements
|
(2,384
|
)
|
|
(2,802
|
)
|
|
(2,999
|
)
|
|
(1,157
|
)
|
|
—
|
|
|||||
(Gain) loss on Ocwen common stock
|
(5,346
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Fee earned on deal termination
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,000
|
)
|
|
—
|
|
|||||
Other (income) loss
|
27,741
|
|
|
9,437
|
|
|
5,529
|
|
|
(20
|
)
|
|
—
|
|
|||||
Total Other Income Adjustments
|
(225,359
|
)
|
|
(51,965
|
)
|
|
(32,826
|
)
|
|
(375,088
|
)
|
|
(241,008
|
)
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Other Income and Impairment attributable to non-controlling interests
|
(30,416
|
)
|
|
(26,303
|
)
|
|
(22,102
|
)
|
|
44,961
|
|
|
—
|
|
|||||
Change in fair value of investments in mortgage servicing rights
|
(155,495
|
)
|
|
(103,679
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Non-capitalized transaction-related expenses
|
21,723
|
|
|
9,493
|
|
|
31,002
|
|
|
10,281
|
|
|
5,698
|
|
|||||
Incentive compensation to affiliate
|
81,373
|
|
|
42,197
|
|
|
16,017
|
|
|
54,334
|
|
|
16,847
|
|
|||||
Deferred taxes
|
168,518
|
|
|
34,846
|
|
|
(6,633
|
)
|
|
16,421
|
|
|
—
|
|
|||||
Interest income on residential mortgage loans, held-for sale
|
13,623
|
|
|
18,356
|
|
|
22,484
|
|
|
—
|
|
|
—
|
|
|||||
Limit on RMBS discount accretion related to called deals
|
(28,652
|
)
|
|
(30,233
|
)
|
|
(9,129
|
)
|
|
—
|
|
|
—
|
|
|||||
Adjust consumer loans to level yield
|
(41,250
|
)
|
|
7,470
|
|
|
71,070
|
|
|
70,394
|
|
|
53,696
|
|
|||||
Core earnings of equity method investees:
|
|
|
|
|
|
|
|
|
|
||||||||||
Excess mortgage servicing rights
|
13,691
|
|
|
18,206
|
|
|
25,853
|
|
|
33,799
|
|
|
23,361
|
|
|||||
Core Earnings
|
$
|
861,381
|
|
|
$
|
510,821
|
|
|
$
|
388,756
|
|
|
$
|
219,261
|
|
|
$
|
129,997
|
|
|
Outstanding
Face Amount
|
|
Amortized
Cost Basis
|
|
Percentage of
Total
Amortized
Cost Basis
|
|
Carrying Value
|
|
Weighted
Average Life
(years)
(A)
|
|||||||
Investments in:
|
|
|
|
|
|
|
|
|
|
|||||||
Excess MSRs
(B)
|
$
|
267,622,353
|
|
|
$
|
1,145,271
|
|
|
6.1
|
%
|
|
$
|
1,345,478
|
|
|
6.3
|
MSRs
(B) (C)
|
172,454,150
|
|
|
1,476,330
|
|
|
7.9
|
%
|
|
1,735,504
|
|
|
6.3
|
|||
Mortgage Servicing Rights Financing Receivables
(B) (C)
|
64,344,893
|
|
|
489,144
|
|
|
2.6
|
%
|
|
598,728
|
|
|
5.8
|
|||
Servicer Advance Investments
(B) (D)
|
3,581,876
|
|
|
3,924,003
|
|
|
21.0
|
%
|
|
4,027,379
|
|
|
5.1
|
|||
Agency RMBS
(E)
|
2,065,629
|
|
|
2,105,121
|
|
|
11.3
|
%
|
|
2,096,351
|
|
|
7.5
|
|||
Non-Agency RMBS
(E)
|
12,757,357
|
|
|
5,599,644
|
|
|
29.9
|
%
|
|
5,974,789
|
|
|
7.7
|
|||
Residential Mortgage Loans
|
2,713,686
|
|
|
2,447,953
|
|
|
13.1
|
%
|
|
2,416,689
|
|
|
4.6
|
|||
Real Estate Owned
|
N/A
|
|
|
137,668
|
|
|
0.7
|
%
|
|
128,295
|
|
|
N/A
|
|||
Consumer Loans
|
1,377,792
|
|
|
1,380,369
|
|
|
7.4
|
%
|
|
1,374,263
|
|
|
3.5
|
|||
Consumer Loans, Equity Method Investees
|
178,422
|
|
|
N/A
|
|
|
N/A
|
|
|
51,412
|
|
|
1.4
|
|||
Total/Weighted Average
|
|
|
|
$
|
18,705,503
|
|
|
100.0
|
%
|
|
$
|
19,748,888
|
|
|
6.1
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Reconciliation to GAAP total assets:
|
|
|
|
|
|
|
|
|
|
|||||||
Cash and restricted cash
|
|
|
|
|
|
|
446,050
|
|
|
|
||||||
Servicer advances receivable
|
|
|
|
|
|
|
675,593
|
|
|
|
||||||
Trades receivable
|
|
|
|
|
|
|
1,030,850
|
|
|
|
||||||
Deferred tax asset, net
|
|
|
|
|
|
|
—
|
|
|
|
||||||
Other assets
|
|
|
|
|
|
|
312,181
|
|
|
|
||||||
GAAP total assets
|
|
|
|
|
|
|
$
|
22,213,562
|
|
|
|
(A)
|
Weighted average life is based on the timing of expected principal reduction on the asset.
|
(B)
|
The outstanding face amount of Excess MSRs, MSRs, Mortgage Servicing Rights Financing Receivables, and Servicer Advance Investments is based on 100% of the face amount of the underlying residential mortgage loans and currently outstanding advances, as applicable.
|
(C)
|
Represents MSRs where our subsidiary, NRM, is the named servicer.
|
(D)
|
The value of our Servicer Advance Investments also includes the rights to a portion of the related MSR.
|
(E)
|
Amortized cost basis is net of impairment.
|
|
Current UPB (bn)
|
|
Weighted Average MSR (bps)
|
|
|
Carrying Value (mm)
|
|||||
Mortgage Servicing Rights
|
|
|
|
|
|
|
|||||
Agency
|
$
|
172.4
|
|
|
27
|
|
bps
|
|
$
|
1,735.5
|
|
Non-Agency
|
0.1
|
|
|
50
|
|
|
|
—
|
|
||
Mortgage Servicing Rights Financing Receivables
|
|
|
|
|
|
|
|||||
Agency
|
49.5
|
|
|
27
|
|
|
|
476.2
|
|
||
Non-Agency
|
14.8
|
|
|
34
|
|
|
|
122.5
|
|
||
Total
|
$
|
236.8
|
|
|
27
|
|
bps
|
|
$
|
2,334.2
|
|
|
Collateral Characteristics
|
||||||||||||||||||||||||||||||||||||
|
Current Carrying Amount
|
|
Current Principal Balance
|
|
Number of Loans
|
|
WA FICO Score
(A)
|
|
WA Coupon
|
|
WA Maturity (months)
|
|
Average Loan Age (months)
|
|
Adjustable Rate Mortgage %
(B)
|
|
Three Month Average CPR
(C)
|
|
Three Month Average CRR
(D)
|
|
Three Month Average CDR
(E)
|
|
Three Month Average Recapture Rate
|
||||||||||||||
Mortgage Servicing Rights
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Agency
|
$
|
1,735,504
|
|
|
$
|
172,392,496
|
|
|
1,233,955
|
|
|
744
|
|
|
4.3
|
%
|
|
257
|
|
|
68
|
|
|
3.3
|
%
|
|
13.3
|
%
|
|
13.0
|
%
|
|
0.4
|
%
|
|
16.3
|
%
|
Non-Agency
|
—
|
|
|
61,654
|
|
|
891
|
|
|
624
|
|
|
7.2
|
%
|
|
194
|
|
|
177
|
|
|
42.8
|
%
|
|
15.8
|
%
|
|
10.4
|
%
|
|
6.0
|
%
|
|
—
|
%
|
||
Mortgage Servicing Rights Financing Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Agency
|
476,206
|
|
|
49,498,415
|
|
|
364,791
|
|
|
744
|
|
|
4.2
|
%
|
|
246
|
|
|
74
|
|
|
7.5
|
%
|
|
13.5
|
%
|
|
12.9
|
%
|
|
0.6
|
%
|
|
14.3
|
%
|
||
Non-Agency
|
122,522
|
|
|
14,846,478
|
|
|
107,347
|
|
|
661
|
|
|
5.1
|
%
|
|
267
|
|
|
143
|
|
|
22.5
|
%
|
|
13.6
|
%
|
|
10.5
|
%
|
|
3.4
|
%
|
|
—
|
%
|
||
Total
|
$
|
2,334,232
|
|
|
$
|
236,799,043
|
|
|
1,706,984
|
|
|
739
|
|
|
4.4
|
%
|
|
255
|
|
|
74
|
|
|
5.4
|
%
|
|
13.4
|
%
|
|
12.9
|
%
|
|
0.6
|
%
|
|
14.8
|
%
|
|
Collateral Characteristics
|
||||||||||||||||
|
Delinquency 30 Days
(F)
|
|
Delinquency 60 Days
(F)
|
|
Delinquency 90+ Days
(F)
|
|
Loans in Foreclosure
|
|
Real Estate Owned
|
|
Loans in Bankruptcy
|
||||||
Mortgage Servicing Rights
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Agency
|
1.7
|
%
|
|
0.5
|
%
|
|
0.8
|
%
|
|
0.3
|
%
|
|
—
|
%
|
|
0.3
|
%
|
Non-Agency
|
9.2
|
%
|
|
3.7
|
%
|
|
2.1
|
%
|
|
19.3
|
%
|
|
—
|
%
|
|
1.7
|
%
|
Mortgage Servicing Rights Financing Receivables
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Agency
|
1.7
|
%
|
|
0.4
|
%
|
|
0.5
|
%
|
|
0.5
|
%
|
|
—
|
%
|
|
0.3
|
%
|
Non-Agency
|
7.1
|
%
|
|
4.4
|
%
|
|
8.0
|
%
|
|
3.3
|
%
|
|
2.0
|
%
|
|
3.0
|
%
|
Total
|
2.0
|
%
|
|
0.7
|
%
|
|
1.2
|
%
|
|
0.5
|
%
|
|
0.2
|
%
|
|
0.4
|
%
|
(A)
|
The WA FICO score is based on the weighted average of information provided by the loan servicer on a monthly basis. The loan servicer generally updates the FICO score when loans are refinanced or become delinquent.
|
(B)
|
Adjustable Rate Mortgage % represents the percentage of the total principal balance of the pool that corresponds to adjustable rate mortgages.
|
(C)
|
Three Month Average CPR, or the constant prepayment rate, represents the annualized rate of the prepayments during the quarter as a percentage of the total principal balance of the pool.
|
(D)
|
Three Month Average CRR, or the voluntary prepayment rate, represents the annualized rate of the voluntary prepayments during the quarter as a percentage of the total principal balance of the pool.
|
(E)
|
Three Month Average CDR, or the involuntary prepayment rate, represents the annualized rate of the involuntary prepayments (defaults) during the quarter as a percentage of the total principal balance of the pool.
|
(F)
|
Delinquency 30 Days, Delinquency 60 Days and Delinquency 90+ Days represent the percentage of the total principal balance of the pool that corresponds to loans that are delinquent by 30–59 days, 60–89 days or 90 or more days, respectively.
|
|
|
|
MSR Component
(A)
|
|
|
|
Excess MSR
|
||||||||
|
Current UPB (bn)
|
|
Weighted Average MSR (bps)
|
|
Weighted Average Excess MSR (bps)
|
|
Interest in Excess MSR (%)
|
|
Carrying Value (mm)
|
||||||
Agency
|
|
|
|
|
|
|
|
|
|
||||||
Original and Recaptured Pools
|
$
|
63.8
|
|
|
28
|
|
bps
|
21
|
|
bps
|
32.5% - 66.7%
|
|
$
|
280.0
|
|
Recapture Agreements
|
—
|
|
|
29
|
|
|
22
|
|
|
32.5% - 66.7%
|
|
44.6
|
|
||
|
63.8
|
|
|
28
|
|
|
21
|
|
|
|
|
324.6
|
|
||
Non-Agency
(B)
|
|
|
|
|
|
|
|
|
|
||||||
Nationstar and SLS Serviced:
|
|
|
|
|
|
|
|
|
|
||||||
Original and Recaptured Pools
|
$
|
64.1
|
|
|
34
|
|
|
16
|
|
|
33.3% - 100.0%
|
|
$
|
190.7
|
|
Recapture Agreements
|
—
|
|
|
26
|
|
|
20
|
|
|
33.3% - 100.0%
|
|
19.8
|
|
||
Ocwen Serviced Pools
|
89.1
|
|
|
46
|
|
|
14
|
|
|
100.0%
|
|
638.6
|
|
||
|
153.2
|
|
|
43
|
|
|
15
|
|
|
|
|
849.1
|
|
||
Total/Weighted Average
|
$
|
217.0
|
|
|
39
|
|
bps
|
17
|
|
bps
|
|
|
$
|
1,173.7
|
|
(A)
|
The MSR is a weighted average as of
December 31, 2017
, and the Excess MSR represents the difference between the weighted average MSR and the basic fee (which fee remains constant).
|
(B)
|
We also invested in related Servicer Advance Investments, including the basic fee component of the related MSR (Note 6 to our Consolidated Financial Statements) on
$139.5 billion
UPB underlying these Excess MSRs.
|
|
|
|
|
MSR Component
(A)
|
|
|
|
|
|
|
|
||||||||||||
|
|
Current UPB (bn)
|
|
Weighted Average MSR (bps)
|
|
Weighted Average Excess MSR (bps)
|
|
New Residential Interest in Investee (%)
|
|
Investee Interest in Excess MSR (%)
|
|
New Residential Effective Ownership (%)
|
|
Investee Carrying Value (mm)
|
|||||||||
Agency
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Original and Recaptured Pools
|
|
$
|
50.5
|
|
|
32
|
|
bps
|
21
|
|
bps
|
50.0
|
%
|
|
66.7
|
%
|
|
33.3
|
%
|
|
$
|
271.8
|
|
Recapture Agreements
|
|
—
|
|
|
32
|
|
|
23
|
|
|
50.0
|
%
|
|
66.7
|
%
|
|
33.3
|
%
|
|
49.4
|
|
||
Total/Weighted Average
|
|
$
|
50.5
|
|
|
32
|
|
bps
|
21
|
|
bps
|
|
|
|
|
|
|
|
$
|
321.2
|
|
(A)
|
The MSR is a weighted average as of
December 31, 2017
, and the Excess MSR represents the difference between the weighted average MSR and the basic fee (which fee remains constant).
|
|
Collateral Characteristics
|
||||||||||||||||||||||||||||||||||||
|
Current Carrying Amount
|
|
Current Principal Balance
|
|
Number of Loans
|
|
WA FICO Score
(A)
|
|
WA Coupon
|
|
WA Maturity (months)
|
|
Average Loan Age (months)
|
|
Adjustable Rate Mortgage %
(B)
|
|
Three Month Average CPR
(C)
|
|
Three Month Average CRR
(D)
|
|
Three Month Average CDR
(E)
|
|
Three Month Average Recapture Rate
|
||||||||||||||
Agency
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Original Pools
|
$
|
212,755
|
|
|
$
|
51,089,370
|
|
|
346,633
|
|
|
708
|
|
|
4.5
|
%
|
|
275
|
|
|
101
|
|
|
9.1
|
%
|
|
15.2
|
%
|
|
14.2
|
%
|
|
1.2
|
%
|
|
26.2
|
%
|
Recaptured Loans
|
67,278
|
|
|
12,749,911
|
|
|
74,471
|
|
|
721
|
|
|
4.1
|
%
|
|
290
|
|
|
29
|
|
|
0.7
|
%
|
|
10.4
|
%
|
|
10.1
|
%
|
|
0.3
|
%
|
|
29.0
|
%
|
||
Recapture Agreement
|
44,603
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
||
|
$
|
324,636
|
|
|
$
|
63,839,281
|
|
|
421,104
|
|
|
711
|
|
|
4.4
|
%
|
|
278
|
|
|
85
|
|
|
7.5
|
%
|
|
14.3
|
%
|
|
13.4
|
%
|
|
1.0
|
%
|
|
26.6
|
%
|
Non-Agency
(F)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Nationstar and SLS Serviced:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Original Pools
|
173,818
|
|
|
60,864,831
|
|
|
333,199
|
|
|
670
|
|
|
4.3
|
%
|
|
281
|
|
|
143
|
|
|
38.0
|
%
|
|
15.9
|
%
|
|
12.0
|
%
|
|
4.3
|
%
|
|
13.4
|
%
|
||
Recaptured Loans
|
16,878
|
|
|
3,281,599
|
|
|
14,508
|
|
|
739
|
|
|
4.0
|
%
|
|
290
|
|
|
20
|
|
|
3.6
|
%
|
|
11.9
|
%
|
|
11.9
|
%
|
|
—
|
%
|
|
26.9
|
%
|
||
Recapture Agreement
|
19,814
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
||
Ocwen Serviced Pools
(H)
|
638,567
|
|
|
89,135,588
|
|
|
621,801
|
|
|
642
|
|
|
4.4
|
%
|
|
314
|
|
|
146
|
|
|
15.6
|
%
|
|
10.6
|
%
|
|
7.2
|
%
|
|
3.6
|
%
|
|
—
|
%
|
||
|
$
|
849,077
|
|
|
$
|
153,282,018
|
|
|
969,508
|
|
|
651
|
|
|
4.4
|
%
|
|
305
|
|
|
144
|
|
|
24.2
|
%
|
|
12.0
|
%
|
|
8.5
|
%
|
|
3.8
|
%
|
|
4.3
|
%
|
Total/Weighted Average
(I)
|
$
|
1,173,713
|
|
|
$
|
217,121,299
|
|
|
1,390,612
|
|
|
664
|
|
|
4.4
|
%
|
|
300
|
|
|
132
|
|
|
19.3
|
%
|
|
12.5
|
%
|
|
9.5
|
%
|
|
3.2
|
%
|
|
9.9
|
%
|
|
Collateral Characteristics
|
||||||||||||||||
|
Delinquency 30 Days
(G)
|
|
Delinquency 60 Days
(G)
|
|
Delinquency 90+ Days
(G)
|
|
Loans in Foreclosure
|
|
Real Estate Owned
|
|
Loans in Bankruptcy
|
||||||
Agency
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Original Pools
|
4.3
|
%
|
|
1.7
|
%
|
|
1.8
|
%
|
|
1.1
|
%
|
|
0.3
|
%
|
|
0.2
|
%
|
Recaptured Loans
|
2.0
|
%
|
|
0.7
|
%
|
|
0.8
|
%
|
|
0.2
|
%
|
|
0.1
|
%
|
|
—
|
%
|
Recapture Agreement
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
3.8
|
%
|
|
1.4
|
%
|
|
1.6
|
%
|
|
0.9
|
%
|
|
0.3
|
%
|
|
0.2
|
%
|
Non-Agency
(F)
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Nationstar and SLS Serviced:
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Original Pools
|
10.0
|
%
|
|
3.2
|
%
|
|
3.5
|
%
|
|
7.3
|
%
|
|
1.3
|
%
|
|
2.1
|
%
|
Recaptured Loans
|
1.4
|
%
|
|
0.3
|
%
|
|
0.3
|
%
|
|
0.1
|
%
|
|
—
|
%
|
|
—
|
%
|
Recapture Agreement
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
Ocwen Serviced Pools
(H)
|
8.3
|
%
|
|
5.2
|
%
|
|
7.0
|
%
|
|
7.4
|
%
|
|
2.1
|
%
|
|
1.8
|
%
|
|
8.7
|
%
|
|
4.6
|
%
|
|
6.0
|
%
|
|
7.3
|
%
|
|
1.8
|
%
|
|
1.9
|
%
|
Total/Weighted Average
(I)
|
7.7
|
%
|
|
4.0
|
%
|
|
5.1
|
%
|
|
6.0
|
%
|
|
1.5
|
%
|
|
1.5
|
%
|
(A)
|
The WA FICO score is based on the weighted average of information provided by the loan servicer on a monthly basis. The loan servicer generally updates the FICO score when loans are refinanced or become delinquent.
|
(B)
|
Adjustable Rate Mortgage % represents the percentage of the total principal balance of the pool that corresponds to adjustable rate mortgages.
|
(C)
|
Three Month Average CPR, or the constant prepayment rate, represents the annualized rate of the prepayments during the quarter as a percentage of the total principal balance of the pool.
|
(D)
|
Three Month Average CRR, or the voluntary prepayment rate, represents the annualized rate of the voluntary prepayments during the quarter as a percentage of the total principal balance of the pool.
|
(E)
|
Three Month Average CDR, or the involuntary prepayment rate, represents the annualized rate of the involuntary prepayments (defaults) during the quarter as a percentage of the total principal balance of the pool.
|
(F)
|
We also invested in related Servicer Advance Investments, including the basic fee component of the related MSR (Note 6 to our Consolidated Financial Statements) on
$139.5 billion
UPB underlying these Excess MSRs.
|
(G)
|
Delinquency 30 Days, Delinquency 60 Days and Delinquency 90+ Days represent the percentage of the total principal balance of the pool that corresponds to loans that are delinquent by 30–59 days, 60–89 days or 90 or more days, respectively.
|
(H)
|
Collateral characteristics related to approximately
$2.1 billion
of UPB are as of November 30,
2017
.
|
(I)
|
Weighted averages exclude collateral information for which collateral data was not available as of the report date.
|
|
Collateral Characteristics
|
|||||||||||||||||||||||||||||||||||||||
|
Current Carrying Amount
|
|
Current
Principal
Balance
|
|
New Residential Effective Ownership
(%)
|
|
Number
of Loans
|
|
WA FICO Score
(A)
|
|
WA Coupon
|
|
WA Maturity (months)
|
|
Average Loan
Age (months)
|
|
Adjustable Rate Mortgage %
(B)
|
|
Three Month Average
CPR (C) |
|
Three Month Average
CRR (D) |
|
Three Month Average CDR
(E)
|
|
Three Month Average
Recapture Rate |
|||||||||||||||
Agency
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Original Pools
|
$
|
160,409
|
|
|
$
|
35,038,897
|
|
|
33.3
|
%
|
|
309,839
|
|
|
691
|
|
|
5.1
|
%
|
|
268
|
|
|
117
|
|
|
9.7
|
%
|
|
17.2
|
%
|
|
15.2
|
%
|
|
2.3
|
%
|
|
29.5
|
%
|
Recaptured Loans
|
111,376
|
|
|
15,462,157
|
|
|
33.3
|
%
|
|
106,118
|
|
|
704
|
|
|
4.1
|
%
|
|
285
|
|
|
35
|
|
|
0.6
|
%
|
|
11.3
|
%
|
|
10.9
|
%
|
|
0.5
|
%
|
|
36.4
|
%
|
||
Recapture Agreement
|
49,412
|
|
|
—
|
|
|
33.3
|
%
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
||
Total/Weighted Average
|
$
|
321,197
|
|
|
$
|
50,501,054
|
|
|
|
|
415,957
|
|
|
695
|
|
|
4.8
|
%
|
|
273
|
|
|
92
|
|
|
6.9
|
%
|
|
15.5
|
%
|
|
14.0
|
%
|
|
1.8
|
%
|
|
31.1
|
%
|
|
Collateral Characteristics
|
||||||||||||||||
|
Delinquency 30 Days
(F)
|
|
Delinquency 60 Days
(F)
|
|
Delinquency 90+ Days
(F)
|
|
Loans in Foreclosure
|
|
Real Estate Owned
|
|
Loans in Bankruptcy
|
||||||
Agency
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Original Pools
|
5.9
|
%
|
|
2.1
|
%
|
|
1.9
|
%
|
|
1.7
|
%
|
|
0.5
|
%
|
|
0.3
|
%
|
Recaptured Loans
|
3.4
|
%
|
|
1.2
|
%
|
|
1.0
|
%
|
|
0.3
|
%
|
|
0.1
|
%
|
|
0.1
|
%
|
Recapture Agreement
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
Total/Weighted Average
(G)
|
5.2
|
%
|
|
1.9
|
%
|
|
1.6
|
%
|
|
1.2
|
%
|
|
0.4
|
%
|
|
0.2
|
%
|
(A)
|
The WA FICO score is based on the weighted average of information provided by the loan servicer on a monthly basis. The loan servicer generally updates the FICO score on a monthly basis.
|
(B)
|
Adjustable Rate Mortgage % represents the percentage of the total principal balance of the pool that corresponds to adjustable rate mortgages.
|
(C)
|
Three Month Average CPR, or the constant prepayment rate, represents the annualized rate of the prepayments during the quarter as a percentage of the total principal balance of the pool.
|
(D)
|
Three Month Average CRR, or the voluntary prepayment rate, represents the annualized rate of the voluntary prepayments during the quarter as a percentage of the total principal balance of the pool.
|
(E)
|
Three Month Average CDR, or the involuntary prepayment rate, represents the annualized rate of the involuntary prepayments (defaults) during the quarter as a percentage of the total principal balance of the pool.
|
(F)
|
Delinquency 30 Days, Delinquency 60 Days and Delinquency 90+ Days represent the percentage of the total principal balance of the pool that corresponds to loans that are delinquent by 30-59 days, 60-89 days or 90 or more days, respectively.
|
(G)
|
Weighted averages exclude collateral information for which collateral data was not available as of the report date.
|
|
December 31, 2017
|
|||||||||||||||||
|
Amortized Cost Basis
|
|
Carrying Value
(A)
|
|
UPB of Underlying Residential Mortgage Loans
|
|
Outstanding Servicer Advances
|
|
Servicer Advances to UPB of Underlying Residential Mortgage Loans
|
|||||||||
Servicer Advance Investments
|
|
|
|
|
|
|
|
|
|
|||||||||
Nationstar and SLS serviced pools
|
$
|
1,016,344
|
|
|
$
|
1,047,136
|
|
|
$
|
50,363,639
|
|
|
$
|
883,031
|
|
|
1.8
|
%
|
Ocwen serviced pools
|
2,907,659
|
|
|
2,980,243
|
|
|
89,096,733
|
|
|
2,698,845
|
|
|
3.0
|
%
|
||||
Total
|
$
|
3,924,003
|
|
|
$
|
4,027,379
|
|
|
$
|
139,460,372
|
|
|
$
|
3,581,876
|
|
|
2.6
|
%
|
(A)
|
Carrying value represents the fair value of the Servicer Advance Investments, including the basic fee component of the related MSRs.
|
|
|
|
|
|
|
Year Ended December 31, 2017
|
|
|
|
Loan-to-Value (“LTV”)
(A)
|
|
Cost of Funds
(B)
|
|||||||||||||
|
|
Weighted Average Discount Rate
|
|
Weighted Average Life (Years)
(C)
|
|
Change in Fair Value Recorded in Other Income
|
|
Face Amount of Notes and Bonds Payable
|
|
Gross
|
|
Net
(D)
|
|
Gross
|
|
Net
|
|||||||||
Servicer Advance Investments
(E)
|
|
6.8
|
%
|
|
5.1
|
|
$
|
84,418
|
|
|
$
|
3,461,718
|
|
|
93.2
|
%
|
|
92.0
|
%
|
|
3.3
|
%
|
|
3.0
|
%
|
(A)
|
Based on outstanding servicer advances, excluding purchased but unsettled servicer advances and certain deferred servicing fees (“DSF”) which we received financing on. If we were to include these DSF in the servicer advance balance, gross and net LTV as of
December 31, 2017
would be
87.4%
and
86.3%
, respectively. Also excludes retained Non-Agency bonds with a current face amount of
$80.0 million
from the outstanding servicer advances debt. If we were to sell these bonds, gross and net LTV as of
December 31, 2017
would be
95.3%
and
94.1%
, respectively.
|
(B)
|
Annualized measure of the cost associated with borrowings. Gross Cost of Funds primarily includes interest expense and facility fees. Net Cost of Funds excludes facility fees.
|
(C)
|
Weighted Average Life represents the weighted average expected timing of the receipt of expected net cash flows for this investment.
|
(D)
|
Ratio of face amount of borrowings to par amount of servicer advance collateral, net of any general reserve.
|
(E)
|
The following types of advances are included in Servicer Advance Investments:
|
|
|
December 31, 2017
|
||
Principal and interest advances
|
|
$
|
909,133
|
|
Escrow advances (taxes and insurance advances)
|
|
1,636,381
|
|
|
Foreclosure advances
|
|
1,036,362
|
|
|
Total
|
|
$
|
3,581,876
|
|
|
|
|
|
|
|
|
|
Gross Unrealized
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Asset Type
|
|
Outstanding Face Amount
|
|
Amortized Cost Basis
|
|
Percentage of Total Amortized Cost Basis
|
|
Gains
|
|
Losses
|
|
Carrying
Value
(A)
|
|
Count
|
|
Weighted Average Life (Years)
|
|
3-Month CPR
|
|
Outstanding Repurchase Agreements
|
|||||||||||||||
Agency ARM RMBS
|
|
$
|
105,777
|
|
|
$
|
115,180
|
|
|
9.2
|
%
|
|
$
|
—
|
|
|
$
|
(4,649
|
)
|
|
$
|
110,531
|
|
|
26
|
|
|
3.7
|
|
19.8
|
%
|
|
$
|
119,335
|
|
Agency Specified Pools
|
|
1,097,852
|
|
|
1,131,913
|
|
|
90.8
|
%
|
|
1,176
|
|
|
(3
|
)
|
|
1,133,086
|
|
|
72
|
|
|
7.4
|
|
0.6
|
%
|
|
8,017
|
|
||||||
Agency RMBS
|
|
$
|
1,203,629
|
|
|
$
|
1,247,093
|
|
|
100.0
|
%
|
|
$
|
1,176
|
|
|
$
|
(4,652
|
)
|
|
$
|
1,243,617
|
|
|
98
|
|
|
7.0
|
|
2.3
|
%
|
|
$
|
127,352
|
|
(A)
|
Fair value, which is equal to carrying value for all securities.
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Periodic Cap
|
|
|
|
|
|||||||||||||||
Months to Next Reset
(A)
|
|
Number of Securities
|
|
Outstanding Face Amount
|
|
Amortized Cost Basis
|
|
Percentage of Total Amortized Cost Basis
|
|
Carrying Value
|
|
Coupon
|
|
Margin
|
|
1st Coupon Adjustment
(B)
|
|
Subsequent Coupon Adjustment
(C)
|
|
Lifetime Cap
(D)
|
|
Months to Reset
(E)
|
|||||||||||||
1 - 12
|
|
26
|
|
|
$
|
105,777
|
|
|
$
|
115,180
|
|
|
100.0
|
%
|
|
$
|
110,531
|
|
|
3.5
|
%
|
|
1.7
|
%
|
|
N/A
|
|
1.9
|
%
|
|
8.9
|
%
|
|
6
|
|
(A)
|
Of these investments,
94.5%
reset based on 12-month LIBOR index,
3.3%
reset based on one-month LIBOR, and
2.2%
reset based on the one-year Treasury Constant Maturity Rate.
|
(B)
|
Represents the maximum change in the coupon at the end of the fixed rate period. All securities in this category are past the first coupon adjustment.
|
(C)
|
Represents the maximum change in the coupon at each reset date subsequent to the first coupon adjustment.
|
(D)
|
Represents the maximum coupon on the underlying security over its life.
|
(E)
|
Represents recurrent weighted average months to the next interest rate reset.
|
Net Interest Spread
(A)
|
||
Weighted Average Asset Yield
|
2.83
|
%
|
Weighted Average Funding Cost
|
1.42
|
%
|
Net Interest Spread
|
1.41
|
%
|
(A)
|
The Agency RMBS portfolio consists of
9.2%
floating rate securities and
90.8%
fixed rate securities (based on amortized cost basis). See table above for details on rate resets of the floating rate securities.
|
|
|
|
|
|
|
Gross Unrealized
|
|
|
|
|
||||||||||||||
Asset Type
|
|
Outstanding Face Amount
|
|
Amortized Cost Basis
|
|
Gains
|
|
Losses
|
|
Carrying
Value
(A)
|
|
Outstanding Repurchase Agreements
|
||||||||||||
Non-Agency RMBS
|
|
$
|
12,757,357
|
|
|
$
|
5,599,644
|
|
|
$
|
423,504
|
|
|
$
|
(48,359
|
)
|
|
$
|
5,974,789
|
|
|
$
|
4,720,290
|
|
(A)
|
Fair value, which is equal to carrying value for all securities.
|
|
|
Non- Agency RMBS Characteristics
(A)
|
||||||||||||||||||||||||||||||
Vintage
(B)
|
|
Average Minimum Rating
(C)
|
|
Number of Securities
|
|
Outstanding Face Amount
|
|
Amortized Cost Basis
|
|
Percentage of Total Amortized Cost Basis
|
|
Carrying Value
|
|
Principal Subordination
(D)
|
|
Excess Spread
(E)
|
|
Weighted Average Life (Years)
|
|
Weighted Average Coupon
(F)
|
||||||||||||
Pre 2006
|
|
CC
|
|
393
|
|
|
$
|
1,958,012
|
|
|
$
|
1,415,651
|
|
|
25.4
|
%
|
|
$
|
1,579,898
|
|
|
13.2
|
%
|
|
1.6
|
%
|
|
8.6
|
|
|
2.6
|
%
|
2006
|
|
CC
|
|
120
|
|
|
2,618,417
|
|
|
1,646,999
|
|
|
29.6
|
%
|
|
1,768,446
|
|
|
7.0
|
%
|
|
1.9
|
%
|
|
8.5
|
|
|
1.9
|
%
|
|||
2007
|
|
CC
|
|
89
|
|
|
3,192,167
|
|
|
1,841,903
|
|
|
33.1
|
%
|
|
1,934,340
|
|
|
6.1
|
%
|
|
1.3
|
%
|
|
7.3
|
|
|
2.2
|
%
|
|||
2008 and later
|
|
BBB-
|
|
146
|
|
|
4,959,071
|
|
|
665,311
|
|
|
11.9
|
%
|
|
661,882
|
|
|
8.6
|
%
|
|
—
|
%
|
|
5.1
|
|
|
2.8
|
%
|
|||
Total/Weighted
Average
|
|
CCC-
|
|
748
|
|
|
$
|
12,727,667
|
|
|
$
|
5,569,864
|
|
|
100.0
|
%
|
|
$
|
5,944,566
|
|
|
8.5
|
%
|
|
1.4
|
%
|
|
7.7
|
|
|
2.3
|
%
|
|
|
Collateral Characteristics
(A) (G)
|
|||||||||||||
Vintage
(B)
|
|
Average Loan Age (years)
|
|
Collateral Factor
(H)
|
|
3-Month CPR
(I)
|
|
Delinquency
(J)
|
|
Cumulative Losses to Date
|
|||||
Pre 2006
|
|
13.0
|
|
|
0.08
|
|
|
10.7
|
%
|
|
12.9
|
%
|
|
12.7
|
%
|
2006
|
|
11.7
|
|
|
0.14
|
|
|
10.4
|
%
|
|
14.3
|
%
|
|
30.6
|
%
|
2007
|
|
10.9
|
|
|
0.27
|
|
|
12.2
|
%
|
|
13.8
|
%
|
|
35.0
|
%
|
2008 and later
|
|
12.2
|
|
|
0.74
|
|
|
12.9
|
%
|
|
4.0
|
%
|
|
2.0
|
%
|
Total/Weighted Average
|
|
11.8
|
|
|
0.24
|
|
|
11.4
|
%
|
|
12.5
|
%
|
|
24.1
|
%
|
(A)
|
Excludes
$29.7 million
face amount of bonds backed by consumer loans.
|
(B)
|
The year in which the securities were issued.
|
(C)
|
Ratings provided above were determined by third party rating agencies, represent the most recent credit ratings available as of the reporting date and may not be current. This excludes the ratings of the collateral underlying
204
bonds with a carrying value of
$380.5 million
which either have never been rated or for which rating information is no longer provided. We had
no
assets that were on negative watch for possible downgrade by at least one rating agency as of
December 31, 2017
.
|
(D)
|
The percentage of amortized cost basis of securities and residual interests that is subordinate to our investments. This excludes interest-only bonds.
|
(E)
|
The current amount of interest received on the underlying loans in excess of the interest paid on the securities, as a percentage of the outstanding collateral balance for the quarter ended
December 31, 2017
.
|
(F)
|
Excludes residual bonds, and certain other Non-Agency bonds, with a carrying value of
$186.0 million
and
$0.0 million
, respectively, for which no coupon payment is expected.
|
(G)
|
The weighted average loan size of the underlying collateral is
$172.5 thousand
.
|
(H)
|
The ratio of original UPB of loans still outstanding.
|
(I)
|
Three month average constant prepayment rate and default rates.
|
(J)
|
The percentage of underlying loans that are 90+ days delinquent, or in foreclosure or considered REO.
|
Net Interest Spread
(A)
|
||
Weighted Average Asset Yield
|
5.66
|
%
|
Weighted Average Funding Cost
|
2.90
|
%
|
Net Interest Spread
|
2.76
|
%
|
(A)
|
The Non-Agency RMBS portfolio consists of
90.5%
floating rate securities and
9.5%
fixed rate securities (based on amortized cost basis).
|
|
Outstanding Face Amount
|
|
Carrying
Value (A) |
|
Loan
Count |
|
Weighted Average Yield
|
|
Weighted Average Life (Years)
(B)
|
|
Floating Rate Loans as a % of Face Amount
|
|
LTV
Ratio
(C)
|
|
Weighted Avg. Delinquency
(D)
|
|
Weighted Average FICO
(E)
|
|||||||||||
Performing Loans
(H)
|
$
|
557,381
|
|
|
$
|
507,615
|
|
|
8,876
|
|
|
8.0
|
%
|
|
5.5
|
|
|
22.1
|
%
|
|
76.4
|
%
|
|
8.7
|
%
|
|
649
|
|
Purchased Credit Deteriorated Loans
(I)
|
249,254
|
|
|
183,540
|
|
|
2,142
|
|
|
7.2
|
%
|
|
3.1
|
|
|
14.7
|
%
|
|
84.2
|
%
|
|
75.8
|
%
|
|
597
|
|
||
Total Residential Mortgage Loans, held-for-investment
|
$
|
806,635
|
|
|
$
|
691,155
|
|
|
11,018
|
|
|
7.7
|
%
|
|
4.8
|
|
|
19.8
|
%
|
|
78.8
|
%
|
|
29.4
|
%
|
|
633
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Reverse Mortgage Loans
(F) (G)
|
$
|
16,755
|
|
|
$
|
6,870
|
|
|
48
|
|
|
7.5
|
%
|
|
4.5
|
|
|
15.9
|
%
|
|
141.2
|
%
|
|
77.8
|
%
|
|
N/A
|
|
Performing Loans
(H) (J)
|
1,044,116
|
|
|
1,071,371
|
|
|
15,464
|
|
|
4.0
|
%
|
|
4.8
|
|
|
10.2
|
%
|
|
53.2
|
%
|
|
7.0
|
%
|
|
654
|
|
||
Non-Performing Loans
(I) (J)
|
846,181
|
|
|
647,293
|
|
|
5,597
|
|
|
5.6
|
%
|
|
4.3
|
|
|
18.7
|
%
|
|
94.4
|
%
|
|
63.3
|
%
|
|
581
|
|
||
Residential Mortgage Loans, held- for-sale
|
$
|
1,907,052
|
|
|
$
|
1,725,534
|
|
|
21,109
|
|
|
4.8
|
%
|
|
4.6
|
|
|
14.0
|
%
|
|
72.2
|
%
|
|
32.6
|
%
|
|
622
|
|
(A)
|
Includes residential mortgage loans with a United States federal income tax basis of
$2,414.4 million
as of
December 31, 2017
.
|
(B)
|
The weighted average life is based on the expected timing of the receipt of cash flows.
|
(C)
|
LTV refers to the ratio comparing the loan’s unpaid principal balance to the value of the collateral property.
|
(D)
|
Represents the percentage of the total principal balance that is 60+ days delinquent.
|
(E)
|
The weighted average FICO score is based on the weighted average of information updated and provided by the loan servicer on a monthly basis.
|
(F)
|
Represents a
70%
participation interest we hold in a portfolio of reverse mortgage loans. The average loan balance outstanding based on total UPB was
$0.5 million
at
December 31, 2017
. Approximately
54.3%
of these loans outstanding have reached a termination event. As a result of the termination event, each such loan has matured and the borrower can no longer make draws on these loans.
|
(G)
|
FICO scores are not used in determining how much a borrower can access via a reverse mortgage loan.
|
(H)
|
Performing loans are generally placed on nonaccrual status when principal or interest is 120 days or more past due.
|
(I)
|
Includes loans with evidence of credit deterioration since origination where it is probable that we will not collect all contractually required principal and interest payments. As of
December 31, 2017
, we have placed all Non-Performing Loans, held-for-sale on nonaccrual status, except as described in (J) below.
|
(J)
|
Includes
$33.7 million
and
$66.5 million
UPB of Ginnie Mae EBO performing and non-performing loans, respectively, on accrual status as contractual cash flows are guaranteed by the FHA.
|
|
Collateral Characteristics
|
|||||||||||||||||||||||||||||||||||||||||
|
UPB
|
|
Personal Unsecured Loans %
|
|
Personal Homeowner Loans %
|
|
Number of Loans
|
|
Weighted Average Original FICO Score
(A)
|
|
Weighted Average Coupon
|
|
Adjustable Rate Loan %
|
|
Average Loan Age (months)
|
|
Average Expected Life (Years)
|
|
Delinquency 30 Days
(B)
|
|
Delinquency 60 Days
(B)
|
|
Delinquency 90+ Days
(B)
|
|
12-Month CRR
(C)
|
|
12-Month CDR
(D)
|
|||||||||||||||
Consumer loans, held-for-investment
|
$
|
1,377,792
|
|
|
69.5
|
%
|
|
30.5
|
%
|
|
174,843
|
|
|
639
|
|
|
17.9
|
%
|
|
10.7
|
%
|
|
144
|
|
|
3.5
|
|
|
3.1
|
%
|
|
1.7
|
%
|
|
2.5
|
%
|
|
17.4
|
%
|
|
6.2
|
%
|
(A)
|
Weighted average original FICO score represents the FICO score at the time the loan was originated.
|
(B)
|
Delinquency 30 Days, Delinquency 60 Days and Delinquency 90+ Days represent the percentage of the total principal balance of the pool that corresponds to loans that are delinquent by 30-59 days, 60-89 days or 90 or more days, respectively.
|
(C)
|
12-Month CRR, or the voluntary prepayment rate, represents the annualized rate of the voluntary prepayments during the three months as a percentage of the total principal balance of the pool.
|
(D)
|
12-Month CDR, or the involuntary prepayment rate, represents the annualized rate of the involuntary prepayments (defaults) during the three months as a percentage of the total principal balance of the pool.
|
|
Unpaid Principal Balance
|
|
Interest in Consumer Loans
|
|
Carrying Value
|
|
Weighted Average Coupon
|
|
Weighted Average Expected Life (Years)
(A)
|
|
Weighted Average Delinquency
(B)
|
|||||||
December 31, 2017
(C)
|
$
|
178,422
|
|
|
25.0
|
%
|
|
$
|
178,422
|
|
|
15.1
|
%
|
|
1.4
|
|
0.4
|
%
|
(A)
|
Represents the weighted average expected timing of the receipt of expected cash flows for this investment.
|
(B)
|
Represents the percentage of the total unpaid principal balance that is 30+ days delinquent. Delinquency status is the primary credit quality indicator as it provides early warning of borrowers who may be experiencing financial difficulties.
|
(C)
|
Data as of November 30,
2017
as a result of the one month reporting lag.
|
1)
|
Marked to Market Assets (“MTM Assets”): Assets that are marked to market through the statement of income. Changes in the value of these assets (a) are recorded on the statement of income, as unrealized gains or losses that impact net income, and (b) impact our Total New Residential Stockholders’ Equity (net book value).
|
2)
|
Other Comprehensive Income Assets (“OCI Assets”): Assets that are marked to market through the statement of comprehensive income. Changes in the value of these assets (a) are recorded on the statement of comprehensive income, as unrealized gains or losses, and therefore do not impact net income on the statement of income, and (b) impact our Total New Residential Stockholders’ Equity (net book value).
|
3)
|
Cost Assets: Assets that are not marked to market. Changes in value of these assets do not impact net income on the statement of income nor do they impact our Total New Residential Stockholders’ Equity (net book value).
|
MTM Assets
|
|
OCI Assets
|
|
Cost Assets
|
Excess MSRs
|
|
Real estate and other securities, available-for-sale
|
|
Residential mortgage loans, held-for-investment
|
Excess MSRs, equity method investees
|
|
|
|
Residential mortgage loans, held-for-sale
|
MSRs
|
|
|
|
Real estate owned (REO)
|
MSR Financing Receivables
|
|
|
|
Consumer loans, held-for-investment
|
Servicer Advance Investments
|
|
|
|
Consumer loans, equity method investees
|
Certain assets within Other Assets, primarily derivatives
|
|
|
|
Servicer advances receivable
|
|
|
|
|
Trades receivable
|
|
|
|
|
Deferred tax asset, net
|
|
|
|
|
Other assets, except as described above
|
|
Year Ended December 31,
|
|
Increase (Decrease)
|
|||||||||||
|
2017
|
|
2016
|
|
Amount
|
|
%
|
|||||||
Interest income
|
$
|
1,519,679
|
|
|
$
|
1,076,735
|
|
|
$
|
442,944
|
|
|
41.1
|
%
|
Interest expense
|
460,865
|
|
|
373,424
|
|
|
87,441
|
|
|
23.4
|
%
|
|||
Net Interest Income
|
1,058,814
|
|
|
703,311
|
|
|
355,503
|
|
|
50.5
|
%
|
|||
Impairment
|
|
|
|
|
|
|
|
|||||||
Other-than-temporary impairment (OTTI) on securities
|
10,334
|
|
|
10,264
|
|
|
70
|
|
|
0.7
|
%
|
|||
Valuation and loss provision (reversal) on loans and real estate owned
|
75,758
|
|
|
77,716
|
|
|
(1,958
|
)
|
|
(2.5
|
)%
|
|||
|
86,092
|
|
|
87,980
|
|
|
(1,888
|
)
|
|
(2.1
|
)%
|
|||
Net interest income after impairment
|
972,722
|
|
|
615,331
|
|
|
357,391
|
|
|
58.1
|
%
|
|||
Servicing revenue, net
|
424,349
|
|
|
118,169
|
|
|
306,180
|
|
|
259.1
|
%
|
|||
Other Income
|
|
|
|
|
|
|
|
|||||||
Change in fair value of investments in excess mortgage servicing rights
|
4,322
|
|
|
(7,297
|
)
|
|
11,619
|
|
|
(159.2
|
)%
|
|||
Change in fair value of investments in excess mortgage servicing rights, equity method investees
|
12,617
|
|
|
16,526
|
|
|
(3,909
|
)
|
|
(23.7
|
)%
|
|||
Change in fair value of investments in mortgage servicing rights financing receivables
|
66,394
|
|
|
—
|
|
|
66,394
|
|
|
100.0
|
%
|
|||
Change in fair value of servicer advance investments
|
84,418
|
|
|
(7,768
|
)
|
|
92,186
|
|
|
(1,186.7
|
)%
|
|||
Gain on consumer loans investment
|
—
|
|
|
9,943
|
|
|
(9,943
|
)
|
|
(100.0
|
)%
|
|||
Gain on remeasurement of consumer loans investment
|
—
|
|
|
71,250
|
|
|
(71,250
|
)
|
|
(100.0
|
)%
|
|||
Gain (loss) on settlement of investments, net
|
10,310
|
|
|
(48,800
|
)
|
|
59,110
|
|
|
(121.1
|
)%
|
|||
Earnings from investments in consumer loans, equity method investees
|
25,617
|
|
|
—
|
|
|
25,617
|
|
|
100.0
|
%
|
|||
Other income (loss), net
|
4,108
|
|
|
28,483
|
|
|
(24,375
|
)
|
|
(85.6
|
)%
|
|||
|
207,786
|
|
|
62,337
|
|
|
145,449
|
|
|
233.3
|
%
|
|||
Operating Expenses
|
|
|
|
|
|
|
|
|||||||
General and administrative expenses
|
67,159
|
|
|
38,570
|
|
|
28,589
|
|
|
74.1
|
%
|
|||
Management fee to affiliate
|
55,634
|
|
|
41,610
|
|
|
14,024
|
|
|
33.7
|
%
|
|||
Incentive compensation to affiliate
|
81,373
|
|
|
42,197
|
|
|
39,176
|
|
|
92.8
|
%
|
|||
Loan servicing expense
|
52,330
|
|
|
44,001
|
|
|
8,329
|
|
|
18.9
|
%
|
|||
Subservicing expense
|
166,081
|
|
|
7,832
|
|
|
158,249
|
|
|
2,020.5
|
%
|
|||
|
422,577
|
|
|
174,210
|
|
|
248,367
|
|
|
142.6
|
%
|
|||
Income (Loss) Before Income Taxes
|
1,182,280
|
|
|
621,627
|
|
|
560,653
|
|
|
90.2
|
%
|
|||
Income tax expense (benefit)
|
167,628
|
|
|
38,911
|
|
|
128,717
|
|
|
330.8
|
%
|
|||
Net Income (Loss)
|
$
|
1,014,652
|
|
|
$
|
582,716
|
|
|
$
|
431,936
|
|
|
74.1
|
%
|
Noncontrolling Interests in Income (Loss) of Consolidated
Subsidiaries
|
$
|
57,119
|
|
|
$
|
78,263
|
|
|
$
|
(21,144
|
)
|
|
(27.0
|
)%
|
Net Income (Loss) Attributable to Common Stockholders
|
$
|
957,533
|
|
|
$
|
504,453
|
|
|
$
|
453,080
|
|
|
89.8
|
%
|
|
|
Year Ended December 31,
|
|
Increase (Decrease)
|
||||||||
|
|
2017
|
|
2016
|
|
Amount
|
||||||
Changes in interest rates and prepayment rates
|
|
$
|
(38,848
|
)
|
|
$
|
120,602
|
|
|
$
|
(159,450
|
)
|
Changes in discount rates
|
|
165,496
|
|
|
(1,767
|
)
|
|
167,263
|
|
|||
Changes in other factors
|
|
28,847
|
|
|
(15,156
|
)
|
|
44,003
|
|
|||
Total
|
|
$
|
155,495
|
|
|
$
|
103,679
|
|
|
$
|
51,816
|
|
|
|
Year Ended December 31,
|
|
Increase (Decrease)
|
||||||||
|
|
2017
|
|
2016
|
|
Amount
|
||||||
Changes in interest rates and prepayment rates
|
|
$
|
(41,410
|
)
|
|
$
|
(2,080
|
)
|
|
$
|
(39,330
|
)
|
Changes in discount rates
|
|
41,526
|
|
|
—
|
|
|
41,526
|
|
|||
Changes in other factors
|
|
4,206
|
|
|
(5,217
|
)
|
|
9,423
|
|
|||
Total
|
|
$
|
4,322
|
|
|
$
|
(7,297
|
)
|
|
$
|
11,619
|
|
|
|
Year Ended December 31,
|
|
Increase (Decrease)
|
||||||||
|
|
2017
|
|
2016
|
|
Amount
|
||||||
Changes in interest rates and prepayment rates
|
|
$
|
(3,420
|
)
|
|
$
|
2,669
|
|
|
$
|
(6,089
|
)
|
Changes in discount rates
|
|
4,840
|
|
|
—
|
|
|
4,840
|
|
|||
Changes in other factors
|
|
11,197
|
|
|
13,857
|
|
|
(2,660
|
)
|
|||
Total
|
|
$
|
12,617
|
|
|
$
|
16,526
|
|
|
$
|
(3,909
|
)
|
|
|
Year Ended December 31,
|
|
Increase (Decrease)
|
||||||||
|
|
2017
|
|
2016
|
|
Amount
|
||||||
Changes in interest rates and prepayment rates
|
|
$
|
(259
|
)
|
|
$
|
—
|
|
|
$
|
(259
|
)
|
Changes in discount rates
|
|
115,840
|
|
|
—
|
|
|
115,840
|
|
|||
Changes in other factors
|
|
(5,997
|
)
|
|
—
|
|
|
(5,997
|
)
|
|||
Total
|
|
$
|
109,584
|
|
|
$
|
—
|
|
|
$
|
109,584
|
|
|
|
Year Ended December 31,
|
|
Increase (Decrease)
|
||||||||
|
|
2017
|
|
2016
|
|
Amount
|
||||||
Changes in interest rates and prepayment rates
|
|
$
|
(16,109
|
)
|
|
$
|
(23,806
|
)
|
|
$
|
7,697
|
|
Changes in discount rates
|
|
(128,336
|
)
|
|
7,864
|
|
|
(136,200
|
)
|
|||
Changes in other factors
|
|
228,863
|
|
|
8,174
|
|
|
220,689
|
|
|||
Total
|
|
$
|
84,418
|
|
|
$
|
(7,768
|
)
|
|
$
|
92,186
|
|
|
Year Ended December 31,
|
|
Increase (Decrease)
|
|||||||||||
|
2016
|
|
2015
|
|
Amount
|
|
%
|
|||||||
Interest income
|
$
|
1,076,735
|
|
|
$
|
645,072
|
|
|
$
|
431,663
|
|
|
66.9
|
%
|
Interest expense
|
373,424
|
|
|
274,013
|
|
|
99,411
|
|
|
36.3
|
%
|
|||
Net Interest Income
|
703,311
|
|
|
371,059
|
|
|
332,252
|
|
|
89.5
|
%
|
|||
Impairment
|
|
|
|
|
|
|
|
|||||||
Other-than-temporary impairment (OTTI) on securities
|
10,264
|
|
|
5,788
|
|
|
4,476
|
|
|
77.3
|
%
|
|||
Valuation and loss provision (reversal) on loans and real estate owned
|
77,716
|
|
|
18,596
|
|
|
59,120
|
|
|
317.9
|
%
|
|||
|
87,980
|
|
|
24,384
|
|
|
63,596
|
|
|
260.8
|
%
|
|||
Net interest income after impairment
|
615,331
|
|
|
346,675
|
|
|
268,656
|
|
|
77.5
|
%
|
|||
Servicing revenue, net
|
118,169
|
|
|
—
|
|
|
118,169
|
|
|
—
|
%
|
|||
Other Income
|
|
|
|
|
|
|
|
|||||||
Change in fair value of investments in excess mortgage servicing rights
|
(7,297
|
)
|
|
38,643
|
|
|
(45,940
|
)
|
|
(118.9
|
)%
|
|||
Change in fair value of investments in excess mortgage servicing rights, equity method investees
|
16,526
|
|
|
31,160
|
|
|
(14,634
|
)
|
|
(47.0
|
)%
|
|||
Change in fair value of servicer advance investments
|
(7,768
|
)
|
|
(57,491
|
)
|
|
49,723
|
|
|
(86.5
|
)%
|
|||
Gain on consumer loans investment
|
9,943
|
|
|
43,954
|
|
|
(34,011
|
)
|
|
(77.4
|
)%
|
|||
Gain on remeasurement of consumer loans investment
|
71,250
|
|
|
—
|
|
|
71,250
|
|
|
—
|
%
|
|||
Gain (loss) on settlement of investments, net
|
(48,800
|
)
|
|
(19,626
|
)
|
|
(29,174
|
)
|
|
148.6
|
%
|
|||
Other income (loss), net
|
28,483
|
|
|
5,389
|
|
|
23,094
|
|
|
428.5
|
%
|
|||
|
62,337
|
|
|
42,029
|
|
|
20,308
|
|
|
48.3
|
%
|
|||
Operating Expenses
|
|
|
|
|
|
|
|
|||||||
General and administrative expenses
|
38,570
|
|
|
61,862
|
|
|
(23,292
|
)
|
|
(37.7
|
)%
|
|||
Management fee to affiliate
|
41,610
|
|
|
33,475
|
|
|
8,135
|
|
|
24.3
|
%
|
|||
Incentive compensation to affiliate
|
42,197
|
|
|
16,017
|
|
|
26,180
|
|
|
163.5
|
%
|
|||
Loan servicing expense
|
44,001
|
|
|
6,469
|
|
|
37,532
|
|
|
580.2
|
%
|
|||
Subservicing expense
|
7,832
|
|
|
—
|
|
|
7,832
|
|
|
—
|
%
|
|||
|
174,210
|
|
|
117,823
|
|
|
56,387
|
|
|
47.9
|
%
|
|||
Income (Loss) Before Income Taxes
|
621,627
|
|
|
270,881
|
|
|
350,746
|
|
|
129.5
|
%
|
|||
Income tax expense (benefit)
|
38,911
|
|
|
(11,001
|
)
|
|
49,912
|
|
|
(453.7
|
)%
|
|||
Net Income (Loss)
|
$
|
582,716
|
|
|
$
|
281,882
|
|
|
$
|
300,834
|
|
|
106.7
|
%
|
Noncontrolling Interests in Income (Loss) of Consolidated
Subsidiaries
|
$
|
78,263
|
|
|
$
|
13,246
|
|
|
$
|
65,017
|
|
|
490.8
|
%
|
Net Income (Loss) Attributable to Common Stockholders
|
$
|
504,453
|
|
|
$
|
268,636
|
|
|
$
|
235,817
|
|
|
87.8
|
%
|
•
|
Access to Financing from Counterparties
– Decisions by investors, counterparties and lenders to enter into transactions with us will depend upon a number of factors, such as our historical and projected financial performance, compliance with the terms of our current credit arrangements, industry and market trends, the availability of capital and our investors’, counterparties’ and lenders’ policies and rates applicable thereto, and the relative attractiveness of alternative investment or lending opportunities. Our business strategy is dependent upon our ability to finance certain of our investments at rates that provide a positive net spread.
|
•
|
Impact of Expected Repayment or Forecasted Sale on Cash Flows
– The timing of and proceeds from the repayment or sale of certain investments may be different than expected or may not occur as expected. Proceeds from sales of assets are unpredictable and may vary materially from their estimated fair value and their carrying value. Further, the availability of investments that provide similar returns to those repaid or sold investments is unpredictable and returns on new investments may vary materially from those on existing investments.
|
|
December 31, 2017
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Collateral
|
|||||||||||||||||
Debt Obligations/Collateral
|
|
Outstanding Face Amount
|
|
Carrying Value
(A)
|
|
Final Stated Maturity
(B)
|
|
Weighted Average Funding Cost
|
|
Weighted Average Life (Years)
|
|
Outstanding Face
|
|
Amortized Cost Basis
|
|
Carrying Value
|
|
Weighted Average Life (Years)
|
|||||||||||
Repurchase Agreements
(C)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Agency RMBS
(D)
|
|
$
|
1,974,164
|
|
|
$
|
1,974,164
|
|
|
Jan-18
|
|
1.37
|
%
|
|
0.1
|
|
$
|
1,951,238
|
|
|
$
|
2,014,038
|
|
|
$
|
1,997,348
|
|
|
3.7
|
Non-Agency RMBS
(E)
|
|
4,720,290
|
|
|
4,720,290
|
|
|
Jan-18 to Mar-18
|
|
2.90
|
%
|
|
0.1
|
|
11,899,935
|
|
|
5,467,187
|
|
|
5,839,524
|
|
|
7.7
|
|||||
Residential Mortgage Loans
(F)
|
|
1,850,515
|
|
|
1,849,004
|
|
|
Feb-18 to Dec-19
|
|
3.73
|
%
|
|
0.9
|
|
2,364,874
|
|
|
2,165,584
|
|
|
2,135,698
|
|
|
4.3
|
|||||
Real Estate Owned
(G) (H)
|
|
118,778
|
|
|
118,681
|
|
|
Feb-18 to Dec-19
|
|
3.70
|
%
|
|
0.8
|
|
N/A
|
|
|
N/A
|
|
|
142,404
|
|
|
N/A
|
|||||
Total Repurchase Agreements
|
|
8,663,747
|
|
|
8,662,139
|
|
|
|
|
2.74
|
%
|
|
0.3
|
|
|
|
|
|
|
|
|
||||||||
Notes and Bonds Payable
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Excess MSRs
(I)
|
|
484,199
|
|
|
483,978
|
|
|
Jun-19 to Jul-22
|
|
5.31
|
%
|
|
2.8
|
|
264,504,619
|
|
|
1,107,042
|
|
|
1,328,008
|
|
|
6.1
|
|||||
MSRs
(J)
|
|
1,158,085
|
|
|
1,157,179
|
|
|
Feb-18 to Dec-22
|
|
5.44
|
%
|
|
2.2
|
|
221,952,565
|
|
|
1,904,987
|
|
|
2,211,710
|
|
|
6.2
|
|||||
Servicer Advances
(K)
|
|
4,066,567
|
|
|
4,060,156
|
|
|
Mar-18 to Dec-21
|
|
3.26
|
%
|
|
2.0
|
|
4,255,047
|
|
|
4,596,042
|
|
|
4,699,418
|
|
|
4.5
|
|||||
Residential Mortgage Loans
(L)
|
|
137,196
|
|
|
137,196
|
|
|
Oct-18 to Apr-20
|
|
3.61
|
%
|
|
2.3
|
|
229,522
|
|
|
179,812
|
|
|
179,812
|
|
|
8.0
|
|||||
Consumer Loans
(M)
|
|
1,248,050
|
|
|
1,242,756
|
|
|
Dec-21 to Mar-24
|
|
3.36
|
%
|
|
3.1
|
|
1,377,625
|
|
|
1,380,202
|
|
|
1,374,097
|
|
|
3.5
|
|||||
Receivable from government agency
(L)
|
|
3,126
|
|
|
3,126
|
|
|
Oct-18
|
|
3.90
|
%
|
|
0.8
|
|
N/A
|
|
|
N/A
|
|
|
2,782
|
|
|
N/A
|
|||||
Total Notes and Bonds Payable
|
|
7,097,223
|
|
|
7,084,391
|
|
|
|
|
3.78
|
%
|
|
2.3
|
|
|
|
|
|
|
|
|
||||||||
Total/Weighted Average
|
|
$
|
15,760,970
|
|
|
$
|
15,746,530
|
|
|
|
|
3.21
|
%
|
|
1.2
|
|
|
|
|
|
|
|
|
(A)
|
Net of deferred financing costs.
|
(B)
|
All debt obligations with a stated maturity through February 13,
2018
were refinanced, extended or repaid.
|
(C)
|
These repurchase agreements had approximately
$16.9 million
of associated accrued interest payable as of
December 31, 2017
.
|
(D)
|
All of the Agency RMBS repurchase agreements have a fixed rate. Collateral amounts include approximately
$1.0 billion
of related trade and other receivables and
$0.9 billion
of treasury securities.
|
(E)
|
All of the Non-Agency RMBS repurchase agreements have LIBOR-based floating interest rates. This includes repurchase agreements of
$160.2 million
on retained servicer advance and consumer loan bonds.
|
(F)
|
All of these repurchase agreements have LIBOR-based floating interest rates.
|
(G)
|
All of these repurchase agreements have LIBOR-based floating interest rates.
|
(H)
|
Includes financing collateralized by receivables including claims from FHA on Ginnie Mae EBO loans for which foreclosure has been completed and for which we have made or intend to make a claim on the FHA guarantee.
|
(I)
|
Includes
$204.2 million
of corporate loans which bear interest equal to the sum of (i) a floating rate index equal to one-month LIBOR and (ii) a margin of
3.75%
, and includes
$280.0 million
of corporate loans which bear interest equal to the sum of (i) a floating rate index equal to one-month LIBOR and (ii) a margin of
3.75%
. The outstanding face amount of the collateral represents the UPB of the residential mortgage loans underlying the interests in MSRs that secure these notes.
|
(J)
|
Includes:
$290.0 million
of MSR notes which bear interest equal to the sum of (i) a floating rate index equal to one-month LIBOR and (ii) a margin of
4.25%
,
$232.9 million
of MSR notes which bear interest equal to the sum of (i) a floating rate index equal to one-month LIBOR and (ii) a margin of
3.75%
,
$74.0 million
of MSR notes which bear interest equal to the sum of (i) a floating rate index equal to one-month LIBOR and (ii) a margin of
3.50%
;
$487.2 million
of MSR notes which bear interest equal to the sum of (i) a floating rate index equal to one-month LIBOR and (ii) a margin of
4.00%
; and
$74.0 million
of MSR notes which bear interest equal to the sum of (i) a floating rate index equal to one-month LIBOR and (ii) a margin of
3.13%
. The outstanding face amount of the collateral represents the UPB of the residential mortgage loans underlying the MSRs and mortgage servicing rights financing receivables that secure these notes.
|
(K)
|
$3.5 billion
face amount of the notes have a fixed rate while the remaining notes bear interest equal to the sum of (i) a floating rate index equal to one-month LIBOR or a cost of funds rate, as applicable, and (ii) a margin ranging from
1.5%
to
2.4%
. Collateral includes Servicer Advance Investments, as well as servicer advances receivable related to the mortgage servicing rights and mortgage servicing rights financing receivables owned by NRM.
|
(L)
|
Represents: (i) a
$10.3 million
note payable to Nationstar that bears interest equal to one-month LIBOR plus
2.88%
and (ii)
$130.0 million
of asset-backed notes held by third parties which bear interest equal to
3.60%
.
|
(M)
|
Includes the SpringCastle debt, which is comprised of the following classes of asset-backed notes held by third parties:
$927.0 million
UPB of Class A notes with a coupon of
3.05%
and a stated maturity date in November 2023;
$210.8 million
UPB of Class B notes with a coupon of
4.10%
and a stated maturity date in March 2024;
$18.3 million
UPB of Class C-1 notes with a coupon of
5.63%
and a stated maturity date in March 2024;
$18.3 million
UPB of Class C-2 notes with a coupon of
5.63%
and a stated maturity date in March 2024. Also includes a
$73.6 million
face amount note collateralized by newly originated consumer loans which bears interest equal to
4.00%
.
|
|
|
|
Year Ended December 31, 2017
|
|||||||||||
|
Outstanding
Balance at December 31, 2017
|
|
Average Daily Amount Outstanding
(A)
|
|
Maximum Amount Outstanding
|
|
Weighted Average Daily Interest Rate
|
|||||||
Repurchase Agreements
|
|
|
|
|
|
|
|
|||||||
Agency RMBS
|
$
|
1,974,164
|
|
|
$
|
2,074,376
|
|
|
$
|
2,727,309
|
|
|
1.12
|
%
|
Non-Agency RMBS
|
4,720,290
|
|
|
3,886,420
|
|
|
4,738,144
|
|
|
2.67
|
%
|
|||
Residential mortgage loans
|
1,601,593
|
|
|
1,145,357
|
|
|
1,979,070
|
|
|
3.66
|
%
|
|||
Real estate owned
|
116,902
|
|
|
88,428
|
|
|
163,264
|
|
|
3.62
|
%
|
|||
Consumer loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|||
Notes and Bonds Payable
|
|
|
|
|
|
|
|
|||||||
Excess MSRs
|
—
|
|
|
217,114
|
|
|
220,000
|
|
|
5.84
|
%
|
|||
MSRs
|
596,898
|
|
|
484,161
|
|
|
596,898
|
|
|
5.16
|
%
|
|||
Servicer advances
|
1,160,873
|
|
|
365,030
|
|
|
1,244,107
|
|
|
3.00
|
%
|
|||
Residential mortgage loans
|
7,173
|
|
|
7,725
|
|
|
8,819
|
|
|
3.88
|
%
|
|||
Real estate owned
|
3,126
|
|
|
2,758
|
|
|
3,237
|
|
|
3.90
|
%
|
|||
Total/Weighted Average
|
$
|
10,181,019
|
|
|
$
|
8,271,369
|
|
|
|
|
|
2.72
|
%
|
(A)
|
Represents the average for the period the debt was outstanding.
|
|
Average Daily Amount Outstanding
(A)
|
||||||||||||||
|
Three Months Ended
|
||||||||||||||
|
March 31, 2017
|
|
June 30, 2017
|
|
September 30, 2017
|
|
December 31, 2017
|
||||||||
Repurchase Agreements
|
|
|
|
|
|
|
|
||||||||
Agency RMBS
|
$
|
1,905,559
|
|
|
$
|
2,531,373
|
|
|
$
|
1,961,597
|
|
|
$
|
1,900,271
|
|
Non-Agency RMBS
|
2,891,179
|
|
|
3,713,734
|
|
|
4,319,758
|
|
|
4,584,859
|
|
||||
Residential mortgage loans
|
785,283
|
|
|
1,020,082
|
|
|
1,170,488
|
|
|
1,596,385
|
|
||||
Real estate owned
|
92,169
|
|
|
83,235
|
|
|
75,870
|
|
|
102,464
|
|
||||
Consumer loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Average Daily Amount Outstanding
(A)
|
||||||||||||||
|
Three Months Ended
|
||||||||||||||
|
March 31, 2016
|
|
June 30, 2016
|
|
September 30, 2016
|
|
December 31, 2016
|
||||||||
Repurchase Agreements
|
|
|
|
|
|
|
|
||||||||
Agency RMBS
|
$
|
1,637,506
|
|
|
$
|
1,650,738
|
|
|
$
|
1,636,200
|
|
|
$
|
1,530,739
|
|
Non-Agency RMBS
|
1,369,703
|
|
|
1,959,069
|
|
|
2,259,505
|
|
|
2,653,867
|
|
||||
Residential mortgage loans
|
889,834
|
|
|
672,344
|
|
|
692,282
|
|
|
578,532
|
|
||||
Real estate owned
|
87,270
|
|
|
99,796
|
|
|
102,896
|
|
|
60,494
|
|
||||
Consumer loans
|
34,569
|
|
|
35,609
|
|
|
22,153
|
|
|
30,565
|
|
(A)
|
Represents the average for the period the debt was outstanding.
|
Servicer Advance Note Amount
|
|
Revolving Period Ends
(A)
|
||
$
|
353,383
|
|
|
March 2018
|
61,072
|
|
|
May 2018
|
|
746,418
|
|
|
November 2018
|
|
249,141
|
|
|
January 2019
|
|
94,442
|
|
|
March 2019
|
|
259,846
|
|
|
June 2019
|
|
750,000
|
|
|
October 2019
|
|
38,565
|
|
|
November 2019
|
|
376,246
|
|
|
December 2020
|
|
374,207
|
|
|
February 2021
|
|
400,000
|
|
|
October 2021
|
|
363,247
|
|
|
December 2021
|
|
$
|
4,066,567
|
|
|
|
(A)
|
On the earlier of this date or the occurrence of an early amortization event or a target amortization event.
|
Transaction
|
|
Outstanding
Note Amount
|
|
Maturity Date
|
||
PLS1
|
|
$
|
280,000
|
|
|
June 2019
(A)
|
Agency MSRs Loan
|
|
204,199
|
|
|
July 2022
(B)
|
|
|
|
$
|
484,199
|
|
|
|
(A)
|
The PLS1 Excess Spread Notes may be paid off on any payment date occurring on or after December 2017 upon 180 days written notice from the Borrowers or Noteholders.
|
(B)
|
The Agency MSRs Loan has a loan repayment date of
July 11, 2022
.
|
Year
|
|
Nonrecourse
(A)
|
|
Recourse
(B)
|
|
Total
|
||||||
2018
|
|
$
|
1,160,873
|
|
|
$
|
9,020,147
|
|
|
$
|
10,181,020
|
|
2019
|
|
1,391,994
|
|
|
530,794
|
|
|
1,922,788
|
|
|||
2020
|
|
506,269
|
|
|
—
|
|
|
506,269
|
|
|||
2021
|
|
1,211,100
|
|
|
—
|
|
|
1,211,100
|
|
|||
2022
|
|
74,000
|
|
|
691,385
|
|
|
765,385
|
|
|||
2023 and thereafter
|
|
1,174,408
|
|
|
—
|
|
|
1,174,408
|
|
|||
|
|
$
|
5,518,644
|
|
|
$
|
10,242,326
|
|
|
$
|
15,760,970
|
|
(A)
|
Includes repurchase agreements and notes and bonds payable of
$0.0 million
and
$5,519.0 million
, respectively.
|
(B)
|
Includes repurchase agreements and notes and bonds payable of
$8,664.0 million
and
$1,578.0 million
, respectively.
|
Debt Obligations/ Collateral
|
|
Borrowing Capacity
|
|
Balance Outstanding
|
|
Available Financing
|
||||||
Repurchase Agreements
|
|
|
|
|
|
|
||||||
Residential mortgage loans and REO
|
|
$
|
2,735,000
|
|
|
$
|
1,969,293
|
|
|
$
|
765,707
|
|
Notes and Bonds Payable
|
|
|
|
|
|
|
||||||
Excess MSRs
|
|
750,000
|
|
|
280,000
|
|
|
470,000
|
|
|||
MSRs
|
|
775,000
|
|
|
670,898
|
|
|
104,102
|
|
|||
Servicer advances
(A)
|
|
1,910,120
|
|
|
1,585,069
|
|
|
325,051
|
|
|||
Consumer loans
|
|
150,000
|
|
|
73,646
|
|
|
76,354
|
|
|||
|
|
$
|
6,320,120
|
|
|
$
|
4,578,906
|
|
|
$
|
1,741,214
|
|
(A)
|
Our unused borrowing capacity is available to us if we have additional eligible collateral to pledge and meet other borrowing conditions as set forth in the applicable agreements, including any applicable advance rate. We pay a
0.02%
fee on the unused borrowing capacity. Excludes borrowing capacity and outstanding debt for retained Non-Agency bonds collateralized by servicer advances with a current face amount of
$93.5 million
.
|
Held by the Manager
|
16,387,480
|
|
Issued to the Manager and subsequently transferred to certain of the Manager’s employees
|
2,108,708
|
|
Issued to the independent directors
|
6,000
|
|
Total
|
18,502,188
|
|
|
Total Accumulated Other Comprehensive Income
|
||
Accumulated other comprehensive income, December 31, 2016
|
$
|
126,363
|
|
Net unrealized gain (loss) on securities
|
248,412
|
|
|
Reclassification of net realized (gain) loss on securities into earnings
|
(10,308
|
)
|
|
Accumulated other comprehensive income, December 31, 2017
|
$
|
364,467
|
|
Common Dividends Declared for the Period Ended
|
|
Paid/Payable
|
|
Amount Per Share
|
|
||
March 31, 2015
|
|
April 2015
|
|
$
|
0.38
|
|
|
June 30, 2015
|
|
July 2015
|
|
$
|
0.45
|
|
|
September 30, 2015
|
|
October 2015
|
|
$
|
0.46
|
|
|
December 31, 2015
|
|
January 2016
|
|
$
|
0.46
|
|
|
March 31, 2016
|
|
April 2016
|
|
$
|
0.46
|
|
|
June 30, 2016
|
|
July 2016
|
|
$
|
0.46
|
|
|
September 30, 2016
|
|
October 2016
|
|
$
|
0.46
|
|
|
December 31, 2016
|
|
January 2017
|
|
$
|
0.46
|
|
|
March 31, 2017
|
|
April 2017
|
|
$
|
0.48
|
|
|
June 30, 2017
|
|
July 2017
|
|
$
|
0.50
|
|
|
September 30, 2017
|
|
October 2017
|
|
$
|
0.50
|
|
|
December 31, 2017
|
|
January 2018
|
|
$
|
0.50
|
|
|
Contract
|
|
Terms
|
|
|
|
Debt Obligations
|
|
|
|
|
|
Repurchase Agreements
|
|
Described under Note 11 to our Consolidated Financial Statements.
|
|
|
|
Notes and Bonds Payable
|
|
Described under Note 11 to our Consolidated Financial Statements.
|
|
|
|
Other Contractual Obligations
|
|
|
|
|
|
Management Agreement
|
|
For its services, our Manager is entitled to management fees, incentive fees, and reimbursement for certain expenses, as defined in, and in accordance with the terms of, the Management Agreement. Such terms are described in Note 15 to our Consolidated Financial Statements.
|
|
|
|
Interest Rate Swaps
|
|
Described under Note 10 to our Consolidated Financial Statements.
|
|
Fixed and Determinable Payments Due by Period
|
||||||||||||||||||
Contract
|
2018
|
|
2019 - 2020
|
|
2021 - 2022
|
|
Thereafter
|
|
Total
|
||||||||||
Debt Obligations
|
|
|
|
|
|
|
|
|
|
||||||||||
Repurchase Agreements
(A)
|
$
|
10,268,942
|
|
|
$
|
520,960
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
10,789,902
|
|
Notes and Bonds Payable
(A)
|
1,992,543
|
|
|
2,497,302
|
|
|
2,152,936
|
|
|
1,215,086
|
|
|
7,857,867
|
|
|||||
Other Contractual Obligations
|
|
|
|
|
|
|
|
|
|
||||||||||
Management Agreement
(B)
|
138,621
|
|
|
114,495
|
|
|
114,495
|
|
|
1,431,194
|
|
|
1,798,805
|
|
|||||
Total
|
$
|
12,400,106
|
|
|
$
|
3,132,757
|
|
|
$
|
2,267,431
|
|
|
$
|
2,646,280
|
|
|
$
|
20,446,574
|
|
(A)
|
Interest is included based on the expected LIBOR curve that existed at
December 31, 2017
and the scheduled maturities of our debt obligations.
|
(B)
|
Amounts reflect management fees and full expense reimbursements for the next 30 years, assuming no change in gross equity. Incentive fee is included for the amount currently outstanding as of
December 31, 2017
.
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
Net income attributable to common stockholders
|
|
$
|
957,533
|
|
|
$
|
504,453
|
|
|
$
|
268,636
|
|
Impairment
|
|
86,092
|
|
|
87,980
|
|
|
24,384
|
|
|||
Other Income adjustments:
|
|
|
|
|
|
|
||||||
Other Income
|
|
|
|
|
|
|
||||||
Change in fair value of investments in excess mortgage servicing rights
|
|
(4,322
|
)
|
|
7,297
|
|
|
(38,643
|
)
|
|||
Change in fair value of investments in excess mortgage servicing rights, equity method investees
|
|
(12,617
|
)
|
|
(16,526
|
)
|
|
(31,160
|
)
|
|||
Change in fair value of investments in mortgage servicing rights financing receivables
|
|
(109,584
|
)
|
|
—
|
|
|
—
|
|
|||
Change in fair value of servicer advance investments
|
|
(84,418
|
)
|
|
7,768
|
|
|
57,491
|
|
|||
Gain on consumer loans investment
|
|
—
|
|
|
(9,943
|
)
|
|
(43,954
|
)
|
|||
Gain on remeasurement of consumer loans investment
|
|
—
|
|
|
(71,250
|
)
|
|
—
|
|
|||
(Gain) loss on settlement of investments, net
|
|
(10,310
|
)
|
|
48,800
|
|
|
19,626
|
|
|||
Unrealized (gain) loss on derivative instruments
|
|
2,190
|
|
|
(5,774
|
)
|
|
3,538
|
|
|||
Unrealized (gain) loss on other ABS
|
|
(2,883
|
)
|
|
2,322
|
|
|
(879
|
)
|
|||
(Gain) loss on transfer of loans to REO
|
|
(22,938
|
)
|
|
(18,356
|
)
|
|
(2,065
|
)
|
|||
(Gain) loss on transfer of loans to other assets
|
|
(488
|
)
|
|
(2,938
|
)
|
|
690
|
|
|||
Gain on Excess MSR recapture agreements
|
|
(2,384
|
)
|
|
(2,802
|
)
|
|
(2,999
|
)
|
|||
Gain (loss) on Ocwen common stock
|
|
(5,346
|
)
|
|
—
|
|
|
—
|
|
|||
Other (income) loss
|
|
27,741
|
|
|
9,437
|
|
|
5,529
|
|
|||
Total Other Income Adjustments
|
|
(225,359
|
)
|
|
(51,965
|
)
|
|
(32,826
|
)
|
|||
|
|
|
|
|
|
|
||||||
Other Income and Impairment attributable to non-controlling interests
|
|
(30,416
|
)
|
|
(26,303
|
)
|
|
(22,102
|
)
|
|||
Change in fair value of investments in mortgage servicing rights
|
|
(155,495
|
)
|
|
(103,679
|
)
|
|
—
|
|
|||
Non-capitalized transaction-related expenses
|
|
21,723
|
|
|
9,493
|
|
|
31,002
|
|
|||
Incentive compensation to affiliate
|
|
81,373
|
|
|
42,197
|
|
|
16,017
|
|
|||
Deferred taxes
|
|
168,518
|
|
|
34,846
|
|
|
(6,633
|
)
|
|||
Interest income on residential mortgage loans, held-for sale
|
|
13,623
|
|
|
18,356
|
|
|
22,484
|
|
|||
Limit on RMBS discount accretion related to called deals
|
|
(28,652
|
)
|
|
(30,233
|
)
|
|
(9,129
|
)
|
|||
Adjust consumer loans to level yield
|
|
(41,250
|
)
|
|
7,470
|
|
|
71,070
|
|
|||
Core earnings of equity method investees:
|
|
|
|
|
|
|
||||||
Excess mortgage servicing rights
|
|
13,691
|
|
|
18,206
|
|
|
25,853
|
|
|||
Core Earnings
|
|
$
|
861,381
|
|
|
$
|
510,821
|
|
|
$
|
388,756
|
|
Fair value at December 31, 2017
|
|
$
|
324,636
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
||||||||
Discount rate shift in %
|
|
-20%
|
|
-10%
|
|
10%
|
|
20%
|
||||||||
Estimated fair value
|
|
$
|
352,763
|
|
|
$
|
338,192
|
|
|
$
|
312,416
|
|
|
$
|
300,970
|
|
Change in estimated fair value:
|
|
|
|
|
|
|
|
|
||||||||
Amount
|
|
$
|
28,127
|
|
|
$
|
13,556
|
|
|
$
|
(12,220
|
)
|
|
$
|
(23,666
|
)
|
%
|
|
8.7
|
%
|
|
4.2
|
%
|
|
(3.8
|
)%
|
|
(7.3
|
)%
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Prepayment rate shift in %
|
|
-20%
|
|
-10%
|
|
10%
|
|
20%
|
||||||||
Estimated fair value
|
|
$
|
348,427
|
|
|
$
|
336,342
|
|
|
$
|
313,754
|
|
|
$
|
303,216
|
|
Change in estimated fair value:
|
|
|
|
|
|
|
|
|
||||||||
Amount
|
|
$
|
23,791
|
|
|
$
|
11,706
|
|
|
$
|
(10,882
|
)
|
|
$
|
(21,420
|
)
|
%
|
|
7.3
|
%
|
|
3.6
|
%
|
|
(3.4
|
)%
|
|
(6.6
|
)%
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Delinquency rate shift in %
|
|
-20%
|
|
-10%
|
|
10%
|
|
20%
|
||||||||
Estimated fair value
|
|
$
|
328,006
|
|
|
$
|
326,318
|
|
|
$
|
322,957
|
|
|
$
|
321,271
|
|
Change in estimated fair value:
|
|
|
|
|
|
|
|
|
||||||||
Amount
|
|
$
|
3,370
|
|
|
$
|
1,682
|
|
|
$
|
(1,679
|
)
|
|
$
|
(3,365
|
)
|
%
|
|
1.0
|
%
|
|
0.5
|
%
|
|
(0.5
|
)%
|
|
(1.0
|
)%
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Recapture rate shift in %
|
|
-20%
|
|
-10%
|
|
10%
|
|
20%
|
||||||||
Estimated fair value
|
|
$
|
315,362
|
|
|
$
|
320,044
|
|
|
$
|
329,606
|
|
|
$
|
334,502
|
|
Change in estimated fair value:
|
|
|
|
|
|
|
|
|
||||||||
Amount
|
|
$
|
(9,274
|
)
|
|
$
|
(4,592
|
)
|
|
$
|
4,970
|
|
|
$
|
9,866
|
|
%
|
|
(2.9
|
)%
|
|
(1.4
|
)%
|
|
1.5
|
%
|
|
3.0
|
%
|
Fair value at December 31, 2017
|
|
$
|
2,211,710
|
|
|
|
|
|
|
|
||||||
Discount rate shift in %
|
|
-20%
|
|
-10%
|
|
10%
|
|
20%
|
||||||||
Estimated fair value
|
|
$
|
2,387,170
|
|
|
$
|
2,296,034
|
|
|
$
|
2,133,510
|
|
|
$
|
2,060,819
|
|
Change in estimated fair value:
|
|
|
|
|
|
|
|
|
||||||||
Amount
|
|
$
|
175,460
|
|
|
$
|
84,324
|
|
|
$
|
(78,200
|
)
|
|
$
|
(150,891
|
)
|
%
|
|
7.9
|
%
|
|
3.8
|
%
|
|
(3.5
|
)%
|
|
(6.8
|
)%
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Prepayment rate shift in %
|
|
-20%
|
|
-10%
|
|
10%
|
|
20%
|
||||||||
Estimated fair value
|
|
$
|
2,376,247
|
|
|
$
|
2,291,864
|
|
|
$
|
2,135,532
|
|
|
$
|
2,063,113
|
|
Change in estimated fair value:
|
|
|
|
|
|
|
|
|
||||||||
Amount
|
|
$
|
164,537
|
|
|
$
|
80,154
|
|
|
$
|
(76,178
|
)
|
|
$
|
(148,597
|
)
|
%
|
|
7.4
|
%
|
|
3.6
|
%
|
|
(3.4
|
)%
|
|
(6.7
|
)%
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Delinquency rate shift in %
|
|
-20%
|
|
-10%
|
|
10%
|
|
20%
|
||||||||
Estimated fair value
|
|
$
|
2,229,044
|
|
|
$
|
2,220,379
|
|
|
$
|
2,203,046
|
|
|
$
|
2,194,382
|
|
Change in estimated fair value:
|
|
|
|
|
|
|
|
|
||||||||
Amount
|
|
$
|
17,334
|
|
|
$
|
8,669
|
|
|
$
|
(8,664
|
)
|
|
$
|
(17,328
|
)
|
%
|
|
0.8
|
%
|
|
0.4
|
%
|
|
(0.4
|
)%
|
|
(0.8
|
)%
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Recapture rate shift in %
|
|
-20%
|
|
-10%
|
|
10%
|
|
20%
|
||||||||
Estimated fair value
|
|
$
|
2,159,047
|
|
|
$
|
2,185,378
|
|
|
$
|
2,238,048
|
|
|
$
|
2,264,390
|
|
Change in estimated fair value:
|
|
|
|
|
|
|
|
|
||||||||
Amount
|
|
$
|
(52,663
|
)
|
|
$
|
(26,332
|
)
|
|
$
|
26,338
|
|
|
$
|
52,680
|
|
%
|
|
(2.4
|
)%
|
|
(1.2
|
)%
|
|
1.2
|
%
|
|
2.4
|
%
|
Fair value at December 31, 2017
|
|
$
|
122,522
|
|
|
|
|
|
|
|
||||||
Discount rate shift in %
|
|
-20%
|
|
-10%
|
|
10%
|
|
20%
|
||||||||
Estimated fair value
|
|
$
|
135,223
|
|
|
$
|
128,605
|
|
|
$
|
116,914
|
|
|
$
|
111,730
|
|
Change in estimated fair value:
|
|
|
|
|
|
|
|
|
||||||||
Amount
|
|
$
|
12,701
|
|
|
$
|
6,083
|
|
|
$
|
(5,608
|
)
|
|
$
|
(10,792
|
)
|
%
|
|
10.4
|
%
|
|
5.0
|
%
|
|
(4.6
|
)%
|
|
(8.8
|
)%
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Prepayment rate shift in %
|
|
-20%
|
|
-10%
|
|
10%
|
|
20%
|
||||||||
Estimated fair value
|
|
$
|
124,996
|
|
|
$
|
123,725
|
|
|
$
|
121,379
|
|
|
$
|
120,291
|
|
Change in estimated fair value:
|
|
|
|
|
|
|
|
|
||||||||
Amount
|
|
$
|
2,474
|
|
|
$
|
1,203
|
|
|
$
|
(1,143
|
)
|
|
$
|
(2,231
|
)
|
%
|
|
2.0
|
%
|
|
1.0
|
%
|
|
(0.9
|
)%
|
|
(1.8
|
)%
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Delinquency rate shift in %
|
|
-20%
|
|
-10%
|
|
10%
|
|
20%
|
||||||||
Estimated fair value
|
|
$
|
122,910
|
|
|
$
|
122,716
|
|
|
$
|
122,327
|
|
|
$
|
122,133
|
|
Change in estimated fair value:
|
|
|
|
|
|
|
|
|
||||||||
Amount
|
|
$
|
388
|
|
|
$
|
194
|
|
|
$
|
(195
|
)
|
|
$
|
(389
|
)
|
%
|
|
0.3
|
%
|
|
0.2
|
%
|
|
(0.2
|
)%
|
|
(0.3
|
)%
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Recapture rate shift in %
|
|
-20%
|
|
-10%
|
|
10%
|
|
20%
|
||||||||
Estimated fair value
|
|
$
|
122,522
|
|
|
$
|
122,522
|
|
|
$
|
122,522
|
|
|
$
|
122,522
|
|
Change in estimated fair value:
|
|
|
|
|
|
|
|
|
||||||||
Amount
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
December 31,
|
||||||
|
2017
|
|
2016
|
||||
Assets
|
|
|
|
||||
Investments in:
|
|
|
|
||||
Excess mortgage servicing rights, at fair value
|
$
|
1,173,713
|
|
|
$
|
1,399,455
|
|
Excess mortgage servicing rights, equity method investees, at fair value
|
171,765
|
|
|
194,788
|
|
||
Mortgage servicing rights, at fair value
|
1,735,504
|
|
|
659,483
|
|
||
Mortgage servicing rights financing receivables, at fair value
|
598,728
|
|
|
—
|
|
||
Servicer advance investments, at fair value
(A)
|
4,027,379
|
|
|
5,706,593
|
|
||
Real estate and other securities, available-for-sale
|
8,071,140
|
|
|
5,073,858
|
|
||
Residential mortgage loans, held-for-investment
|
691,155
|
|
|
190,761
|
|
||
Residential mortgage loans, held-for-sale
(A)
|
1,725,534
|
|
|
696,665
|
|
||
Real estate owned
|
128,295
|
|
|
59,591
|
|
||
Consumer loans, held-for-investment
(A)
|
1,374,263
|
|
|
1,799,486
|
|
||
Consumer loans, equity method investees
|
51,412
|
|
|
—
|
|
||
Cash and cash equivalents
(A)
|
295,798
|
|
|
290,602
|
|
||
Restricted cash
|
150,252
|
|
|
163,095
|
|
||
Servicer advances receivable
|
675,593
|
|
|
81,582
|
|
||
Trades receivable
|
1,030,850
|
|
|
1,687,788
|
|
||
Deferred tax asset, net
|
—
|
|
|
151,284
|
|
||
Other assets
|
312,181
|
|
|
244,498
|
|
||
|
$
|
22,213,562
|
|
|
$
|
18,399,529
|
|
|
|
|
|
||||
Liabilities and Equity
|
|
|
|
|
|||
|
|
|
|
||||
Liabilities
|
|
|
|
|
|||
Repurchase agreements
|
$
|
8,662,139
|
|
|
$
|
5,190,631
|
|
Notes and bonds payable
(A)
|
7,084,391
|
|
|
7,990,605
|
|
||
Trades payable
|
1,169,896
|
|
|
1,381,968
|
|
||
Due to affiliates
|
88,961
|
|
|
47,348
|
|
||
Dividends payable
|
153,681
|
|
|
115,356
|
|
||
Deferred tax liability, net
|
19,218
|
|
|
—
|
|
||
Accrued expenses and other liabilities
|
239,114
|
|
|
205,444
|
|
||
|
17,417,400
|
|
|
14,931,352
|
|
||
|
|
|
|
||||
Commitments and Contingencies
|
|
|
|
|
|
||
|
|
|
|
||||
Equity
|
|
|
|
|
|||
Common Stock, $0.01 par value, 2,000,000,000 shares authorized, 307,361,309 and 250,773,117 issued and outstanding at December 31, 2017 and December 31, 2016, respectively
|
3,074
|
|
|
2,507
|
|
||
Additional paid-in capital
|
3,763,188
|
|
|
2,920,730
|
|
||
Retained earnings
|
559,476
|
|
|
210,500
|
|
||
Accumulated other comprehensive income (loss)
|
364,467
|
|
|
126,363
|
|
||
Total New Residential stockholders’ equity
|
4,690,205
|
|
|
3,260,100
|
|
||
Noncontrolling interests in equity of consolidated subsidiaries
|
105,957
|
|
|
208,077
|
|
||
Total Equity
|
4,796,162
|
|
|
3,468,177
|
|
||
|
$
|
22,213,562
|
|
|
$
|
18,399,529
|
|
(A)
|
New Residential’s Consolidated Balance Sheets include the assets and liabilities of certain consolidated VIEs, the Buyer (Note 6), the RPL Borrowers (Note 8), and the Consumer Loan SPVs (Note 9), which primarily hold investments in Servicer Advance Investments, residential mortgage loans, and consumer loans, respectively, financed with notes and bonds payable. The balance sheets of the Buyer, the RPL Borrowers, and the Consumer Loan SPVs are included in Notes 6, 8, and 9, respectively. The creditors of the Buyer, the RPL Borrowers, and the Consumer Loan SPVs do not have recourse to the general credit of New Residential and the assets of the Buyer, the RPL Borrowers, and the Consumer Loan SPVs are not directly available to satisfy New Residential’s obligations.
|
|
Year Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Interest income
|
$
|
1,519,679
|
|
|
$
|
1,076,735
|
|
|
$
|
645,072
|
|
Interest expense
|
460,865
|
|
|
373,424
|
|
|
274,013
|
|
|||
Net Interest Income
|
1,058,814
|
|
|
703,311
|
|
|
371,059
|
|
|||
|
|
|
|
|
|
||||||
Impairment
|
|
|
|
|
|
||||||
Other-than-temporary impairment (OTTI) on securities
|
10,334
|
|
|
10,264
|
|
|
5,788
|
|
|||
Valuation and loss provision (reversal) on loans and real estate owned
|
75,758
|
|
|
77,716
|
|
|
18,596
|
|
|||
|
86,092
|
|
|
87,980
|
|
|
24,384
|
|
|||
|
|
|
|
|
|
||||||
Net interest income after impairment
|
972,722
|
|
|
615,331
|
|
|
346,675
|
|
|||
|
|
|
|
|
|
||||||
Servicing revenue, net
|
424,349
|
|
|
118,169
|
|
|
—
|
|
|||
Other Income
|
|
|
|
|
|
||||||
Change in fair value of investments in excess mortgage servicing rights
|
4,322
|
|
|
(7,297
|
)
|
|
38,643
|
|
|||
Change in fair value of investments in excess mortgage servicing rights, equity method investees
|
12,617
|
|
|
16,526
|
|
|
31,160
|
|
|||
Change in fair value of investments in mortgage servicing rights financing receivables
|
66,394
|
|
|
—
|
|
|
—
|
|
|||
Change in fair value of servicer advance investments
|
84,418
|
|
|
(7,768
|
)
|
|
(57,491
|
)
|
|||
Gain on consumer loans investment
|
—
|
|
|
9,943
|
|
|
43,954
|
|
|||
Gain on remeasurement of consumer loans investment
|
—
|
|
|
71,250
|
|
|
—
|
|
|||
Gain (loss) on settlement of investments, net
|
10,310
|
|
|
(48,800
|
)
|
|
(19,626
|
)
|
|||
Earnings from investments in consumer loans, equity method investees
|
25,617
|
|
|
—
|
|
|
—
|
|
|||
Other income (loss), net
|
4,108
|
|
|
28,483
|
|
|
5,389
|
|
|||
|
207,786
|
|
|
62,337
|
|
|
42,029
|
|
|||
|
|
|
|
|
|
||||||
Operating Expenses
|
|
|
|
|
|
||||||
General and administrative expenses
|
67,159
|
|
|
38,570
|
|
|
61,862
|
|
|||
Management fee to affiliate
|
55,634
|
|
|
41,610
|
|
|
33,475
|
|
|||
Incentive compensation to affiliate
|
81,373
|
|
|
42,197
|
|
|
16,017
|
|
|||
Loan servicing expense
|
52,330
|
|
|
44,001
|
|
|
6,469
|
|
|||
Subservicing expense
|
166,081
|
|
|
7,832
|
|
|
—
|
|
|||
|
422,577
|
|
|
174,210
|
|
|
117,823
|
|
|||
|
|
|
|
|
|
||||||
Income Before Income Taxes
|
1,182,280
|
|
|
621,627
|
|
|
270,881
|
|
|||
Income tax expense (benefit)
|
167,628
|
|
|
38,911
|
|
|
(11,001
|
)
|
|||
Net Income
|
$
|
1,014,652
|
|
|
$
|
582,716
|
|
|
$
|
281,882
|
|
Noncontrolling Interests in Income of Consolidated Subsidiaries
|
$
|
57,119
|
|
|
$
|
78,263
|
|
|
$
|
13,246
|
|
Net Income Attributable to Common Stockholders
|
$
|
957,533
|
|
|
$
|
504,453
|
|
|
$
|
268,636
|
|
|
|
|
|
|
|
||||||
Net Income Per Share of Common Stock
|
|
|
|
|
|
||||||
Basic
|
$
|
3.17
|
|
|
$
|
2.12
|
|
|
$
|
1.34
|
|
Diluted
|
$
|
3.15
|
|
|
$
|
2.12
|
|
|
$
|
1.32
|
|
|
|
|
|
|
|
||||||
Weighted Average Number of Shares of Common Stock Outstanding
|
|
|
|
|
|
||||||
Basic
|
302,238,065
|
|
|
238,122,665
|
|
|
200,739,809
|
|
|||
Diluted
|
304,381,388
|
|
|
238,486,772
|
|
|
202,907,605
|
|
|||
|
|
|
|
|
|
||||||
Dividends Declared per Share of Common Stock
|
$
|
1.98
|
|
|
$
|
1.84
|
|
|
$
|
1.75
|
|
|
December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Comprehensive income (loss), net of tax
|
|
|
|
|
|
||||||
Net income
|
$
|
1,014,652
|
|
|
$
|
582,716
|
|
|
$
|
281,882
|
|
Other comprehensive income (loss)
|
|
|
|
|
|
||||||
Net unrealized gain (loss) on securities
|
248,412
|
|
|
84,703
|
|
|
(17,075
|
)
|
|||
Reclassification of net realized (gain) loss on securities into earnings
|
(10,308
|
)
|
|
37,724
|
|
|
(7,308
|
)
|
|||
|
238,104
|
|
|
122,427
|
|
|
(24,383
|
)
|
|||
Total comprehensive income
|
$
|
1,252,756
|
|
|
$
|
705,143
|
|
|
$
|
257,499
|
|
Comprehensive income attributable to noncontrolling interests
|
$
|
57,119
|
|
|
$
|
78,263
|
|
|
$
|
13,246
|
|
Comprehensive income attributable to common stockholders
|
$
|
1,195,637
|
|
|
$
|
626,880
|
|
|
$
|
244,253
|
|
|
Common Stock
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Shares
|
|
Amount
|
|
Additional
Paid-in
Capital
|
|
Retained
Earnings
|
|
Accumulated
Other
Comprehensive
Income
|
|
Total New
Residential
Stockholders’
Equity
|
|
Noncontrolling
Interests in
Equity of
Consolidated
Subsidiaries
|
|
Total
Equity
|
|||||||||||||||
Equity - December 31, 2014
|
141,434,905
|
|
|
$
|
1,414
|
|
|
$
|
1,328,587
|
|
|
$
|
237,769
|
|
|
$
|
28,319
|
|
|
$
|
1,596,089
|
|
|
$
|
253,836
|
|
|
$
|
1,849,925
|
|
Dividends declared
|
—
|
|
|
—
|
|
|
—
|
|
|
(355,295
|
)
|
|
—
|
|
|
(355,295
|
)
|
|
—
|
|
|
(355,295
|
)
|
|||||||
Capital contributions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,161
|
|
|
5,161
|
|
|||||||
Capital distributions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(81,596
|
)
|
|
(81,596
|
)
|
|||||||
Issuance of common stock
|
85,435,389
|
|
|
854
|
|
|
1,311,892
|
|
|
—
|
|
|
—
|
|
|
1,312,746
|
|
|
—
|
|
|
1,312,746
|
|
|||||||
Option exercise
|
3,570,984
|
|
|
36
|
|
|
(36
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Director share grants
|
29,924
|
|
|
—
|
|
|
450
|
|
|
—
|
|
|
—
|
|
|
450
|
|
|
—
|
|
|
450
|
|
|||||||
Modified retrospective adjustment for the adoption of ASU No. 2014-11
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,310
|
)
|
|
—
|
|
|
(2,310
|
)
|
|
—
|
|
|
(2,310
|
)
|
|||||||
Comprehensive income (loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Net income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
268,636
|
|
|
—
|
|
|
268,636
|
|
|
13,246
|
|
|
281,882
|
|
|||||||
Net unrealized gain (loss) on securities
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(17,075
|
)
|
|
(17,075
|
)
|
|
—
|
|
|
(17,075
|
)
|
|||||||
Reclassification of net realized (gain) loss on securities into earnings
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7,308
|
)
|
|
(7,308
|
)
|
|
—
|
|
|
(7,308
|
)
|
|||||||
Total comprehensive income (loss)
|
|
|
|
|
|
|
|
|
|
|
244,253
|
|
|
13,246
|
|
|
257,499
|
|
||||||||||||
Equity - December 31, 2015
|
230,471,202
|
|
|
$
|
2,304
|
|
|
$
|
2,640,893
|
|
|
$
|
148,800
|
|
|
$
|
3,936
|
|
|
$
|
2,795,933
|
|
|
$
|
190,647
|
|
|
$
|
2,986,580
|
|
Dividends declared
|
—
|
|
|
—
|
|
|
—
|
|
|
(442,753
|
)
|
|
—
|
|
|
(442,753
|
)
|
|
—
|
|
|
(442,753
|
)
|
|||||||
SpringCastle Transaction (Note 9)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
110,438
|
|
|
110,438
|
|
|||||||
Capital contributions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Capital distributions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(167,026
|
)
|
|
(167,026
|
)
|
|||||||
Issuance of common stock
|
20,000,000
|
|
|
200
|
|
|
278,575
|
|
|
—
|
|
|
—
|
|
|
278,775
|
|
|
—
|
|
|
278,775
|
|
|||||||
Option exercise
|
280,111
|
|
|
3
|
|
|
(3
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Purchase of noncontrolling interests in the Buyer
|
—
|
|
|
—
|
|
|
965
|
|
|
—
|
|
|
—
|
|
|
965
|
|
|
(4,245
|
)
|
|
(3,280
|
)
|
|||||||
Director share grants
|
21,804
|
|
|
—
|
|
|
300
|
|
|
—
|
|
|
—
|
|
|
300
|
|
|
—
|
|
|
300
|
|
|||||||
Comprehensive income (loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Net income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
504,453
|
|
|
—
|
|
|
504,453
|
|
|
78,263
|
|
|
582,716
|
|
|||||||
Net unrealized gain (loss) on securities
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
84,703
|
|
|
84,703
|
|
|
—
|
|
|
84,703
|
|
|||||||
Reclassification of net realized (gain) loss on securities into earnings
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
37,724
|
|
|
37,724
|
|
|
—
|
|
|
37,724
|
|
|||||||
Total comprehensive income (loss)
|
|
|
|
|
|
|
|
|
|
|
626,880
|
|
|
78,263
|
|
|
705,143
|
|
||||||||||||
Equity - December 31, 2016
|
250,773,117
|
|
|
$
|
2,507
|
|
|
$
|
2,920,730
|
|
|
$
|
210,500
|
|
|
$
|
126,363
|
|
|
$
|
3,260,100
|
|
|
$
|
208,077
|
|
|
$
|
3,468,177
|
|
Dividends declared
|
—
|
|
|
—
|
|
|
—
|
|
|
(608,557
|
)
|
|
—
|
|
|
(608,557
|
)
|
|
—
|
|
|
(608,557
|
)
|
|||||||
Capital contributions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Capital distributions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(84,196
|
)
|
|
(84,196
|
)
|
|||||||
Issuance of common stock
|
56,545,787
|
|
|
566
|
|
|
833,963
|
|
|
—
|
|
|
—
|
|
|
834,529
|
|
|
—
|
|
|
834,529
|
|
|||||||
Purchase of noncontrolling interests in the Buyer
|
—
|
|
|
—
|
|
|
9,183
|
|
|
—
|
|
|
—
|
|
|
9,183
|
|
|
(75,043
|
)
|
|
(65,860
|
)
|
|||||||
Other dilution
|
—
|
|
|
—
|
|
|
(1,386
|
)
|
|
—
|
|
|
—
|
|
|
(1,386
|
)
|
|
—
|
|
|
(1,386
|
)
|
|||||||
Director share grants
|
42,405
|
|
|
1
|
|
|
698
|
|
|
—
|
|
|
—
|
|
|
699
|
|
|
—
|
|
|
699
|
|
|||||||
Comprehensive income (loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Net income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
957,533
|
|
|
—
|
|
|
957,533
|
|
|
57,119
|
|
|
1,014,652
|
|
|||||||
Net unrealized gain (loss) on securities
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
248,412
|
|
|
248,412
|
|
|
—
|
|
|
248,412
|
|
|||||||
Reclassification of net realized (gain) loss on securities into earnings
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(10,308
|
)
|
|
(10,308
|
)
|
|
—
|
|
|
(10,308
|
)
|
|||||||
Total comprehensive income (loss)
|
|
|
|
|
|
|
|
|
|
|
1,195,637
|
|
|
57,119
|
|
|
1,252,756
|
|
||||||||||||
Equity - December 31, 2017
|
307,361,309
|
|
|
$
|
3,074
|
|
|
$
|
3,763,188
|
|
|
$
|
559,476
|
|
|
$
|
364,467
|
|
|
$
|
4,690,205
|
|
|
$
|
105,957
|
|
|
$
|
4,796,162
|
|
NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(dollars in thousands)
|
|||||||||||
|
Year Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
|
|
|
|
|
|
||||||
Cash Flows From Operating Activities
|
|
|
|
|
|
||||||
Net income
|
$
|
1,014,652
|
|
|
$
|
582,716
|
|
|
$
|
281,882
|
|
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
|
|
|
|
|
|
||||||
Change in fair value of investments in excess mortgage servicing rights
|
(4,322
|
)
|
|
7,297
|
|
|
(38,643
|
)
|
|||
Change in fair value of investments in excess mortgage servicer rights, equity method investees
|
(12,617
|
)
|
|
(16,526
|
)
|
|
(31,160
|
)
|
|||
Change in fair value of investments in mortgage servicing rights financing receivables
|
(66,394
|
)
|
|
—
|
|
|
—
|
|
|||
Change in fair value of servicer advance investments
|
(84,418
|
)
|
|
7,768
|
|
|
57,491
|
|
|||
(Gain) / loss on remeasurement of consumer loans investment
|
—
|
|
|
(71,250
|
)
|
|
—
|
|
|||
(Gain) / loss on settlement of investments (net)
|
(10,310
|
)
|
|
48,800
|
|
|
19,626
|
|
|||
Earnings from investments consumer loans, equity method investees
|
(25,617
|
)
|
|
—
|
|
|
—
|
|
|||
Unrealized (gain) / loss on derivative instruments
|
2,190
|
|
|
(5,774
|
)
|
|
3,538
|
|
|||
Unrealized (gain) / loss on other ABS
|
(2,883
|
)
|
|
2,322
|
|
|
(879
|
)
|
|||
(Gain) / loss on transfer of loans to REO
|
(22,938
|
)
|
|
(18,356
|
)
|
|
(2,065
|
)
|
|||
(Gain) / loss on transfer of loans to other assets
|
(488
|
)
|
|
(2,938
|
)
|
|
690
|
|
|||
(Gain) / loss on Excess MSR recapture agreements
|
(2,384
|
)
|
|
(2,802
|
)
|
|
(2,999
|
)
|
|||
(Gain) / loss on Ocwen common stock
|
(5,346
|
)
|
|
—
|
|
|
—
|
|
|||
Accretion and other amortization
|
(1,031,384
|
)
|
|
(747,932
|
)
|
|
(525,298
|
)
|
|||
Other-than-temporary impairment
|
10,334
|
|
|
10,264
|
|
|
5,788
|
|
|||
Valuation and loss provision on loans and real estate owned
|
75,758
|
|
|
77,716
|
|
|
18,596
|
|
|||
Non-cash portions of servicing revenue, net
|
67,672
|
|
|
(88,325
|
)
|
|
—
|
|
|||
Non-cash directors’ compensation
|
699
|
|
|
300
|
|
|
450
|
|
|||
Deferred tax provision
|
168,518
|
|
|
34,846
|
|
|
(6,633
|
)
|
|||
Changes in:
|
|
|
|
|
|
||||||
Servicer advances receivable
|
(30,688
|
)
|
|
(2,503
|
)
|
|
—
|
|
|||
Other assets
|
(32,174
|
)
|
|
229,916
|
|
|
216,778
|
|
|||
Due to affiliates
|
41,613
|
|
|
23,563
|
|
|
(33,639
|
)
|
|||
Accrued expenses and other liabilities
|
26,081
|
|
|
3,223
|
|
|
(42,494
|
)
|
|||
Other operating cash flows:
|
|
|
|
|
|
||||||
Interest received from excess mortgage servicing rights
|
79,612
|
|
|
152,589
|
|
|
127,131
|
|
|||
Interest received from servicer advance investments
|
168,595
|
|
|
185,204
|
|
|
172,711
|
|
|||
Interest received from Non-Agency RMBS
|
211,599
|
|
|
100,883
|
|
|
43,824
|
|
|||
Interest received from residential mortgage loans, held-for-investment
|
8,021
|
|
|
2,815
|
|
|
—
|
|
|||
Interest received from PCD consumer loans, held-for-investment
|
52,372
|
|
|
49,582
|
|
|
—
|
|
|||
Distributions of earnings from excess mortgage servicing rights, equity method investees
|
13,668
|
|
|
22,046
|
|
|
37,874
|
|
|||
Distributions of earnings from consumer loan equity method investees
|
6,240
|
|
|
—
|
|
|
—
|
|
|||
Purchases of residential mortgage loans, held-for-sale
|
(5,135,700
|
)
|
|
(1,196,018
|
)
|
|
(1,278,322
|
)
|
|||
Proceeds from sales of purchased residential mortgage loans, held-for-sale
|
3,514,108
|
|
|
1,109,876
|
|
|
1,226,442
|
|
|||
Principal repayments from purchased residential mortgage loans, held-for-sale
|
106,213
|
|
|
61,494
|
|
|
55,804
|
|
|||
Net cash provided by (used in) operating activities
|
(899,718
|
)
|
|
560,796
|
|
|
306,493
|
|
|||
|
|
|
|
|
|
NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(dollars in thousands)
|
|||||||||||
|
Year Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
|
|
|
|
|
|
||||||
Cash Flows From Investing Activities
|
|
|
|
|
|
||||||
Acquisition of investments in excess mortgage servicing rights
|
—
|
|
|
(2,146
|
)
|
|
(252,127
|
)
|
|||
Acquisition of HLSS (Note 1), net of cash acquired
|
—
|
|
|
—
|
|
|
(881,165
|
)
|
|||
SpringCastle Transaction (Note 9), net of cash acquired
|
—
|
|
|
(55,523
|
)
|
|
—
|
|
|||
Restricted cash acquired from SpringCastle Transaction
|
—
|
|
|
74,604
|
|
|
—
|
|
|||
Purchase of servicer advance investments
|
(12,168,519
|
)
|
|
(15,266,816
|
)
|
|
(14,945,858
|
)
|
|||
Purchase of MSRs, MSR financing receivables and servicer advances receivable
|
(1,661,608
|
)
|
|
(526,653
|
)
|
|
—
|
|
|||
Purchase of Agency RMBS
|
(9,165,868
|
)
|
|
(6,812,258
|
)
|
|
(4,610,680
|
)
|
|||
Purchase of Non-Agency RMBS
|
(2,570,753
|
)
|
|
(2,577,625
|
)
|
|
(1,252,516
|
)
|
|||
Purchase of residential mortgage loans
|
(609,627
|
)
|
|
(191,081
|
)
|
|
(290,652
|
)
|
|||
Purchase of derivatives
|
(2,350
|
)
|
|
(8,292
|
)
|
|
(5,830
|
)
|
|||
Purchase of real estate owned and other assets
|
(38,127
|
)
|
|
(14,097
|
)
|
|
(26,208
|
)
|
|||
Purchase of consumer loans
|
—
|
|
|
(176,107
|
)
|
|
—
|
|
|||
Purchase of investment in consumer loans, equity method investees
|
(470,344
|
)
|
|
—
|
|
|
—
|
|
|||
Draws on revolving consumer loans
|
(56,321
|
)
|
|
(49,289
|
)
|
|
—
|
|
|||
Payments for settlement of derivatives
|
(164,025
|
)
|
|
(84,587
|
)
|
|
(85,493
|
)
|
|||
Return of investments in excess mortgage servicing rights
|
172,395
|
|
|
175,243
|
|
|
154,777
|
|
|||
Return of investments in excess mortgage servicing rights, equity method investees
|
21,972
|
|
|
16,913
|
|
|
8,683
|
|
|||
Return of investments in consumer loans, equity method investees
|
393,722
|
|
|
—
|
|
|
—
|
|
|||
Principal repayments from servicer advance investments
|
13,820,019
|
|
|
17,158,395
|
|
|
16,008,741
|
|
|||
Principal repayments from Agency RMBS
|
107,666
|
|
|
95,030
|
|
|
129,112
|
|
|||
Principal repayments from Non-Agency RMBS
|
815,451
|
|
|
726,176
|
|
|
135,948
|
|
|||
Principal repayments from residential mortgage loans
|
94,807
|
|
|
38,700
|
|
|
46,496
|
|
|||
Proceeds from sale of residential mortgage loans
|
13,313
|
|
|
11,176
|
|
|
643,788
|
|
|||
Principal repayments from consumer loans
|
401,403
|
|
|
301,876
|
|
|
—
|
|
|||
Proceeds from sale of excess mortgage servicing rights
|
13,505
|
|
|
—
|
|
|
—
|
|
|||
Proceeds from sale of Agency RMBS
|
8,880,766
|
|
|
6,594,868
|
|
|
4,468,398
|
|
|||
Proceeds from sale of Non-Agency RMBS
|
182,384
|
|
|
261,489
|
|
|
425,761
|
|
|||
Proceeds from settlement of derivatives
|
126,319
|
|
|
55,851
|
|
|
37,938
|
|
|||
Proceeds from sale of real estate owned
|
86,241
|
|
|
71,570
|
|
|
57,699
|
|
|||
Net cash provided by (used in) investing activities
|
(1,777,579
|
)
|
|
(182,583
|
)
|
|
(233,188
|
)
|
|
Year Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Cash Flows From Financing Activities
|
|
|
|
|
|
||||||
Repayments of repurchase agreements
|
(54,289,124
|
)
|
|
(29,866,052
|
)
|
|
(8,798,578
|
)
|
|||
Margin deposits under repurchase agreements and derivatives
|
(1,056,408
|
)
|
|
(487,072
|
)
|
|
(387,143
|
)
|
|||
Repayments of notes and bonds payable
|
(8,971,523
|
)
|
|
(10,843,732
|
)
|
|
(7,286,860
|
)
|
|||
Payment of deferred financing fees
|
(6,610
|
)
|
|
(37,908
|
)
|
|
(45,654
|
)
|
|||
Common stock dividends paid
|
(570,232
|
)
|
|
(433,414
|
)
|
|
(303,023
|
)
|
|||
Borrowings under repurchase agreements
|
57,762,563
|
|
|
31,015,797
|
|
|
9,607,475
|
|
|||
Return of margin deposits under repurchase agreements and derivatives
|
1,058,791
|
|
|
486,050
|
|
|
391,705
|
|
|||
Borrowings under notes and bonds payable
|
8,057,720
|
|
|
9,719,242
|
|
|
6,053,950
|
|
|||
Issuance of common stock
|
835,465
|
|
|
279,600
|
|
|
882,166
|
|
|||
Costs related to issuance of common stock
|
(936
|
)
|
|
(825
|
)
|
|
(3,512
|
)
|
|||
Noncontrolling interest in equity of consolidated subsidiaries - contributions
|
—
|
|
|
—
|
|
|
—
|
|
|||
Noncontrolling interest in equity of consolidated subsidiaries - distributions
|
(84,196
|
)
|
|
(97,560
|
)
|
|
(81,596
|
)
|
|||
Purchase of noncontrolling interests in the Buyer
|
(65,860
|
)
|
|
(3,280
|
)
|
|
—
|
|
|||
Net cash provided by (used in) financing activities
|
2,669,650
|
|
|
(269,154
|
)
|
|
28,930
|
|
|||
|
|
|
|
|
|
||||||
Net Increase (Decrease) in Cash, Cash Equivalents, and Restricted Cash
|
(7,647
|
)
|
|
109,059
|
|
|
102,235
|
|
|||
|
|
|
|
|
|
||||||
Cash, Cash Equivalents, and Restricted Cash, Beginning of Period
|
453,697
|
|
|
344,638
|
|
|
242,403
|
|
|||
|
|
|
|
|
|
||||||
Cash, Cash Equivalents, and Restricted Cash, End of Period
|
$
|
446,050
|
|
|
$
|
453,697
|
|
|
$
|
344,638
|
|
|
|
|
|
|
|
||||||
Supplemental Disclosure of Cash Flow Information
|
|
|
|
|
|
||||||
Cash paid during the period for interest
|
$
|
442,287
|
|
|
$
|
350,028
|
|
|
$
|
244,188
|
|
Cash paid during the period for income taxes
|
5,021
|
|
|
1,109
|
|
|
535
|
|
|||
|
|
|
|
|
|
||||||
Supplemental Schedule of Non-Cash Investing and Financing Activities
|
|||||||||||
Dividends declared but not paid
|
153,681
|
|
|
115,356
|
|
|
106,017
|
|
|||
Reclassification resulting from the application of ASU No. 2014-11
|
—
|
|
|
—
|
|
|
85,955
|
|
|||
Purchase of Agency and Non-Agency RMBS, settled after year end
|
1,169,896
|
|
|
1,381,968
|
|
|
725,672
|
|
|||
Sale of investments, primarily Agency RMBS, settled after year end
|
1,030,850
|
|
|
1,687,788
|
|
|
1,538,481
|
|
|||
Transfer from residential mortgage loans to real estate owned and other assets
|
141,968
|
|
|
249,497
|
|
|
90,414
|
|
|||
Transfer from residential mortgage loans, held-for-investment to residential mortgage loans, held-for-sale
|
23,080
|
|
|
316,199
|
|
|
—
|
|
|||
Non-cash distributions from Consumer Loan Companies
|
—
|
|
|
25
|
|
|
585
|
|
|||
Non-cash distributions from LoanCo
|
44,587
|
|
|
—
|
|
|
—
|
|
|||
Non-cash distributions to noncontrolling interest
|
—
|
|
|
69,466
|
|
|
—
|
|
|||
Portion of HLSS Acquisition (Note 1) paid in common stock
|
—
|
|
|
—
|
|
|
434,092
|
|
|||
Capital contributions by HLSS Ltd.
|
—
|
|
|
—
|
|
|
5,161
|
|
|||
MSR purchase price holdback
|
40,854
|
|
|
90,058
|
|
|
—
|
|
|||
Real estate securities retained from loan securitizations
|
403,270
|
|
|
165,782
|
|
|
36,967
|
|
|||
Remeasurement of Consumer Loan Companies noncontrolling interest
|
—
|
|
|
110,438
|
|
|
—
|
|
|||
Ocwen transaction (Note 5) - excess mortgage servicing rights
|
71,982
|
|
|
—
|
|
|
—
|
|
|||
Ocwen transaction (Note 5) - servicer advance investments
|
481,220
|
|
|
—
|
|
|
—
|
|
|||
Ocwen transaction (Note 5) - mortgage servicing rights financing receivables, at fair value
|
64,450
|
|
|
—
|
|
|
—
|
|
Total Consideration
|
|
Amount
|
||
Share Issuance Consideration
|
|
28,286,980
|
|
|
New Residential's 4/6/2015 share price
|
|
$
|
15.3460
|
|
Dollar Value of Share Issuance
(A)
|
|
$
|
434,092
|
|
Cash Consideration
|
|
621,982
|
|
|
HLSS Seller Financing
(B)
|
|
385,174
|
|
|
HLSS New Merger Payment (71,016,771 @ $0.704059)
(C)
|
|
50,000
|
|
|
Total Consideration
|
|
$
|
1,491,248
|
|
(A)
|
Share Issuance Consideration
|
(B)
|
HLSS Seller Financing
|
(C)
|
HLSS New Merger Payment
|
Total Consideration ($ in millions)
|
$
|
1,491.2
|
|
Assets
|
|
||
Cash and cash equivalents
|
$
|
51.4
|
|
Servicer advance investments, at fair value
|
5,096.7
|
|
|
Excess mortgage servicing rights, at fair value
|
917.1
|
|
|
Residential mortgage loans, held-for-sale
(A)
|
416.8
|
|
|
Deferred tax asset
(B)
|
195.1
|
|
|
Investment in HLSS Ltd.
|
44.9
|
|
|
Other assets
(C)
|
402.4
|
|
|
Total Assets Acquired
|
$
|
7,124.4
|
|
|
|
||
Liabilities
|
|
||
Notes and bonds payable
|
5,580.3
|
|
|
Accrued expenses and other liabilities
(D)(E)
|
52.9
|
|
|
Total Liabilities Assumed
|
$
|
5,633.2
|
|
|
|
||
Net Assets
|
$
|
1,491.2
|
|
(A)
|
Represents
$424.3 million
unpaid principal balance (“UPB”) of Government National Mortgage Association (“Ginnie Mae”) early buy-out (“EBO”) residential mortgage loans not subject to Accounting Standards Codification (“ASC”) No. 310-30 as the contractual cash flows are guaranteed by the Federal Housing Administration (“FHA”).
|
(B)
|
Due primarily to the difference between carryover historical tax basis and acquisition date fair value of one of HLSS’s first tier subsidiaries.
|
(C)
|
Includes restricted cash and receivables not subject to ASC No. 310-30 which New Residential has deemed fully collectible.
|
(D)
|
Includes liabilities which arose from contingencies regarding HLSS matters.
|
(E)
|
Contingencies for HLSS class action law suits had not been recognized at the acquisition date as the criteria in ASC No. 450 had not been met (Note 14).
|
|
Year Ended December 31, 2015
|
||
|
(unaudited)
|
||
Pro Forma
|
|
||
Interest Income
|
$
|
731,660
|
|
Income Before Income Taxes
|
322,365
|
|
|
Year Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Accretion of servicer advance investment and receivable interest income
|
$
|
542,983
|
|
|
$
|
364,350
|
|
|
$
|
352,316
|
|
Accretion of excess mortgage servicing rights income
|
103,053
|
|
|
150,141
|
|
|
134,565
|
|
|||
Accretion of net discount on securities and loans
(A)
|
398,213
|
|
|
253,243
|
|
|
65,925
|
|
|||
Amortization of deferred financing costs
|
(12,076
|
)
|
|
(18,326
|
)
|
|
(26,036
|
)
|
|||
Amortization of discount on notes and bonds payable
|
(789
|
)
|
|
(1,476
|
)
|
|
(1,472
|
)
|
|||
|
$
|
1,031,384
|
|
|
$
|
747,932
|
|
|
$
|
525,298
|
|
|
Year Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Unrealized gain (loss) on derivative instruments
|
$
|
(2,190
|
)
|
|
$
|
5,774
|
|
|
$
|
(3,538
|
)
|
Unrealized gain (loss) on other ABS
|
2,883
|
|
|
(2,322
|
)
|
|
879
|
|
|||
Gain (loss) on transfer of loans to REO
|
22,938
|
|
|
18,356
|
|
|
2,065
|
|
|||
Gain (loss) on transfer of loans to other assets
|
488
|
|
|
2,938
|
|
|
(690
|
)
|
|||
Gain on Excess MSR recapture agreements
|
2,384
|
|
|
2,802
|
|
|
2,999
|
|
|||
Gain (loss) on Ocwen common stock
|
5,346
|
|
|
—
|
|
|
—
|
|
|||
Other income (loss)
|
(27,741
|
)
|
|
935
|
|
|
3,674
|
|
|||
|
$
|
4,108
|
|
|
$
|
28,483
|
|
|
$
|
5,389
|
|
|
Year Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Gain (loss) on sale of real estate securities, net
|
$
|
20,642
|
|
|
$
|
(27,460
|
)
|
|
$
|
13,096
|
|
Gain (loss) on sale of residential mortgage loans, net
|
39,731
|
|
|
12,142
|
|
|
35,175
|
|
|||
Gain (loss) on settlement of derivatives
|
(39,214
|
)
|
|
(27,491
|
)
|
|
(46,982
|
)
|
|||
Gain (loss) on liquidated residential mortgage loans
|
(10,201
|
)
|
|
(1,810
|
)
|
|
(2,170
|
)
|
|||
Gain (loss) on sale of REO
|
(9,215
|
)
|
|
4,690
|
|
|
(10,742
|
)
|
|||
Other gains (losses)
|
8,567
|
|
|
(8,871
|
)
|
|
(8,003
|
)
|
|||
|
$
|
10,310
|
|
|
$
|
(48,800
|
)
|
|
$
|
(19,626
|
)
|
|
Other Assets
|
|
|
Accrued Expenses and Other Liabilities
|
||||||||||||
|
December 31,
|
|
|
December 31,
|
||||||||||||
|
2017
|
|
2016
|
|
|
2017
|
|
2016
|
||||||||
Margin receivable, net
|
$
|
53,150
|
|
|
$
|
55,481
|
|
|
Interest payable
|
$
|
28,821
|
|
|
$
|
23,108
|
|
Other receivables
|
10,635
|
|
|
16,350
|
|
|
Accounts payable
|
73,017
|
|
|
31,299
|
|
||||
Principal and interest receivable
|
48,373
|
|
|
52,738
|
|
|
Derivative liabilities (Note 10)
|
697
|
|
|
3,021
|
|
||||
Receivable from government agency
(A)
|
41,429
|
|
|
54,706
|
|
|
Current taxes payable
|
—
|
|
|
2,314
|
|
||||
Call rights
|
327
|
|
|
337
|
|
|
Due to servicers
|
24,571
|
|
|
77,148
|
|
||||
Derivative assets (Note 10)
|
2,423
|
|
|
6,762
|
|
|
MSRs purchase price holdback
|
101,290
|
|
|
60,436
|
|
||||
Servicing fee receivables
|
60,520
|
|
|
7,405
|
|
|
Other liabilities
|
10,718
|
|
|
8,118
|
|
||||
Ginnie Mae EBO servicer advances receivable, net
(B)
|
8,916
|
|
|
14,829
|
|
|
|
$
|
239,114
|
|
|
$
|
205,444
|
|
||
Due from servicers
|
38,601
|
|
|
22,134
|
|
|
|
|
|
|
||||||
Ocwen common stock, at fair value
|
19,259
|
|
|
—
|
|
|
|
|
|
|
||||||
Prepaid expenses
|
7,308
|
|
|
9,487
|
|
|
|
|
|
|
||||||
Other assets
|
21,240
|
|
|
4,269
|
|
|
|
|
|
|
||||||
|
$
|
312,181
|
|
|
$
|
244,498
|
|
|
|
|
|
|
(A)
|
Represents claims receivable from the FHA on EBO and reverse mortgage loans for which foreclosure has been completed and for which New Residential has made or intends to make a claim on the FHA guarantee.
|
(B)
|
Represents an HLSS (Note 1) loan to a counterparty collateralized by servicer advances on Ginnie Mae EBO loans.
|
|
Servicing Related Assets
|
|
Residential Securities and Loans
|
|
|
|
|
|
|
||||||||||||||||||||||
|
Excess MSRs
|
|
MSRs
|
|
Servicer
Advances |
|
Real Estate
Securities
|
|
Residential Mortgage Loans
|
|
Consumer
Loans
|
|
Corporate
|
|
Total
|
||||||||||||||||
Year Ended December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Interest income
|
$
|
103,053
|
|
|
$
|
78,715
|
|
|
$
|
531,645
|
|
|
$
|
431,706
|
|
|
$
|
110,087
|
|
|
$
|
263,844
|
|
|
$
|
629
|
|
|
$
|
1,519,679
|
|
Interest expense
|
36,086
|
|
|
43,327
|
|
|
154,174
|
|
|
122,997
|
|
|
51,473
|
|
|
52,808
|
|
|
—
|
|
|
460,865
|
|
||||||||
Net interest income (expense)
|
66,967
|
|
|
35,388
|
|
|
377,471
|
|
|
308,709
|
|
|
58,614
|
|
|
211,036
|
|
|
629
|
|
|
1,058,814
|
|
||||||||
Impairment
|
—
|
|
|
—
|
|
|
—
|
|
|
10,334
|
|
|
12,593
|
|
|
63,165
|
|
|
—
|
|
|
86,092
|
|
||||||||
Servicing revenue, net
|
—
|
|
|
424,349
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
424,349
|
|
||||||||
Other income (loss)
|
18,919
|
|
|
66,608
|
|
|
89,034
|
|
|
(16,371
|
)
|
|
16,175
|
|
|
28,075
|
|
|
5,346
|
|
|
207,786
|
|
||||||||
Operating expenses
|
606
|
|
|
180,604
|
|
|
5,120
|
|
|
1,471
|
|
|
31,529
|
|
|
43,552
|
|
|
159,695
|
|
|
422,577
|
|
||||||||
Income (Loss) Before Income Taxes
|
85,280
|
|
|
345,741
|
|
|
461,385
|
|
|
280,533
|
|
|
30,667
|
|
|
132,394
|
|
|
(153,720
|
)
|
|
1,182,280
|
|
||||||||
Income tax expense (benefit)
|
—
|
|
|
22,393
|
|
|
143,793
|
|
|
—
|
|
|
1,272
|
|
|
170
|
|
|
—
|
|
|
167,628
|
|
||||||||
Net Income (Loss)
|
$
|
85,280
|
|
|
$
|
323,348
|
|
|
$
|
317,592
|
|
|
$
|
280,533
|
|
|
$
|
29,395
|
|
|
$
|
132,224
|
|
|
$
|
(153,720
|
)
|
|
$
|
1,014,652
|
|
Noncontrolling interests in income (loss) of consolidated subsidiaries
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
11,227
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
45,892
|
|
|
$
|
—
|
|
|
$
|
57,119
|
|
Net income (loss) attributable to common stockholders
|
$
|
85,280
|
|
|
$
|
323,348
|
|
|
$
|
306,365
|
|
|
$
|
280,533
|
|
|
$
|
29,395
|
|
|
$
|
86,332
|
|
|
$
|
(153,720
|
)
|
|
$
|
957,533
|
|
|
Servicing Related Assets
|
|
Residential Securities
and Loans
|
|
|
|
|
|
|
||||||||||||||||||||||
|
Excess MSRs
|
|
MSRs
|
|
Servicer
Advances |
|
Real Estate
Securities
|
|
Residential Mortgage Loans
|
|
Consumer
Loans
|
|
Corporate
|
|
Total
|
||||||||||||||||
December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Investments
|
$
|
1,345,478
|
|
|
$
|
2,334,232
|
|
|
$
|
4,027,379
|
|
|
$
|
8,071,140
|
|
|
$
|
2,544,984
|
|
|
$
|
1,425,675
|
|
|
$
|
—
|
|
|
$
|
19,748,888
|
|
Cash and cash equivalents
|
408
|
|
|
104,545
|
|
|
78,353
|
|
|
38,728
|
|
|
15,483
|
|
|
40,687
|
|
|
17,594
|
|
|
295,798
|
|
||||||||
Restricted cash
|
13,153
|
|
|
30,454
|
|
|
60,516
|
|
|
—
|
|
|
—
|
|
|
46,129
|
|
|
—
|
|
|
150,252
|
|
||||||||
Other assets
|
2,891
|
|
|
726,530
|
|
|
18,576
|
|
|
1,098,921
|
|
|
113,035
|
|
|
28,621
|
|
|
30,050
|
|
|
2,018,624
|
|
||||||||
Total assets
|
$
|
1,361,930
|
|
|
$
|
3,195,761
|
|
|
$
|
4,184,824
|
|
|
$
|
9,208,789
|
|
|
$
|
2,673,502
|
|
|
$
|
1,541,112
|
|
|
$
|
47,644
|
|
|
$
|
22,213,562
|
|
Debt
|
$
|
483,978
|
|
|
$
|
1,761,011
|
|
|
$
|
3,526,380
|
|
|
$
|
6,534,300
|
|
|
$
|
2,108,007
|
|
|
$
|
1,332,854
|
|
|
$
|
—
|
|
|
$
|
15,746,530
|
|
Other liabilities
|
1,033
|
|
|
194,465
|
|
|
(5,658
|
)
|
|
1,200,905
|
|
|
23,917
|
|
|
6,596
|
|
|
249,612
|
|
|
1,670,870
|
|
||||||||
Total liabilities
|
485,011
|
|
|
1,955,476
|
|
|
3,520,722
|
|
|
7,735,205
|
|
|
2,131,924
|
|
|
1,339,450
|
|
|
249,612
|
|
|
17,417,400
|
|
||||||||
Total equity
|
876,919
|
|
|
1,240,285
|
|
|
664,102
|
|
|
1,473,584
|
|
|
541,578
|
|
|
201,662
|
|
|
(201,968
|
)
|
|
4,796,162
|
|
||||||||
Noncontrolling interests in equity of consolidated subsidiaries
|
—
|
|
|
—
|
|
|
71,491
|
|
|
—
|
|
|
—
|
|
|
34,466
|
|
|
—
|
|
|
105,957
|
|
||||||||
Total New Residential stockholders’ equity
|
$
|
876,919
|
|
|
$
|
1,240,285
|
|
|
$
|
592,611
|
|
|
$
|
1,473,584
|
|
|
$
|
541,578
|
|
|
$
|
167,196
|
|
|
$
|
(201,968
|
)
|
|
$
|
4,690,205
|
|
Investments in equity method investees
|
$
|
171,765
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
51,412
|
|
|
$
|
—
|
|
|
$
|
223,177
|
|
|
Servicing Related Assets
|
|
Residential Securities
and Loans
|
|
|
|
|
|
|
||||||||||||||||||||||
|
Excess MSRs
|
|
MSRs
|
|
Servicer
Advances |
|
Real Estate
Securities
|
|
Residential Mortgage Loans
|
|
Consumer
Loans
|
|
Corporate
|
|
Total
|
||||||||||||||||
Year Ended December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Interest income
|
$
|
150,141
|
|
|
$
|
—
|
|
|
$
|
369,809
|
|
|
$
|
265,862
|
|
|
$
|
56,249
|
|
|
$
|
232,750
|
|
|
$
|
1,924
|
|
|
$
|
1,076,735
|
|
Interest expense
|
19,160
|
|
|
—
|
|
|
224,879
|
|
|
49,283
|
|
|
25,675
|
|
|
54,427
|
|
|
—
|
|
|
373,424
|
|
||||||||
Net interest income (expense)
|
130,981
|
|
|
—
|
|
|
144,930
|
|
|
216,579
|
|
|
30,574
|
|
|
178,323
|
|
|
1,924
|
|
|
703,311
|
|
||||||||
Impairment
|
—
|
|
|
—
|
|
|
—
|
|
|
10,264
|
|
|
23,870
|
|
|
53,846
|
|
|
—
|
|
|
87,980
|
|
||||||||
Servicing revenue, net
|
—
|
|
|
118,169
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
118,169
|
|
||||||||
Other income (loss)
|
11,398
|
|
|
—
|
|
|
(4,624
|
)
|
|
(47,747
|
)
|
|
26,779
|
|
|
76,518
|
|
|
13
|
|
|
62,337
|
|
||||||||
Operating expenses
|
1,259
|
|
|
10,693
|
|
|
3,724
|
|
|
1,480
|
|
|
14,961
|
|
|
39,466
|
|
|
102,627
|
|
|
174,210
|
|
||||||||
Income (Loss) Before Income Taxes
|
141,120
|
|
|
107,476
|
|
|
136,582
|
|
|
157,088
|
|
|
18,522
|
|
|
161,529
|
|
|
(100,690
|
)
|
|
621,627
|
|
||||||||
Income tax expense (benefit)
|
—
|
|
|
15,683
|
|
|
21,036
|
|
|
—
|
|
|
2,117
|
|
|
75
|
|
|
—
|
|
|
38,911
|
|
||||||||
Net Income (Loss)
|
$
|
141,120
|
|
|
$
|
91,793
|
|
|
$
|
115,546
|
|
|
$
|
157,088
|
|
|
$
|
16,405
|
|
|
$
|
161,454
|
|
|
$
|
(100,690
|
)
|
|
$
|
582,716
|
|
Noncontrolling interests in income (loss) of consolidated subsidiaries
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
40,136
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
38,127
|
|
|
$
|
—
|
|
|
$
|
78,263
|
|
Net income (loss) attributable to common stockholders
|
$
|
141,120
|
|
|
$
|
91,793
|
|
|
$
|
75,410
|
|
|
$
|
157,088
|
|
|
$
|
16,405
|
|
|
$
|
123,327
|
|
|
$
|
(100,690
|
)
|
|
$
|
504,453
|
|
|
Servicing Related Assets
|
|
Residential Securities
and Loans
|
|
|
|
|
|
|
||||||||||||||||||||||
|
Excess MSRs
|
|
MSRs
|
|
Servicer
Advances |
|
Real Estate
Securities
|
|
Residential Mortgage Loans
|
|
Consumer
Loans
|
|
Corporate
|
|
Total
|
||||||||||||||||
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Investments
|
$
|
1,594,243
|
|
|
$
|
659,483
|
|
|
$
|
5,806,740
|
|
|
$
|
4,973,711
|
|
|
$
|
947,017
|
|
|
$
|
1,799,486
|
|
|
$
|
—
|
|
|
$
|
15,780,680
|
|
Cash and cash equivalents
|
2,225
|
|
|
95,840
|
|
|
94,368
|
|
|
8,405
|
|
|
5,366
|
|
|
27,962
|
|
|
56,436
|
|
|
290,602
|
|
||||||||
Restricted cash
|
24,538
|
|
|
—
|
|
|
82,122
|
|
|
—
|
|
|
—
|
|
|
56,435
|
|
|
—
|
|
|
163,095
|
|
||||||||
Other assets
|
2,404
|
|
|
75,102
|
|
|
180,705
|
|
|
1,753,076
|
|
|
100,951
|
|
|
35,921
|
|
|
16,993
|
|
|
2,165,152
|
|
||||||||
Total assets
|
$
|
1,623,410
|
|
|
$
|
830,425
|
|
|
$
|
6,163,935
|
|
|
$
|
6,735,192
|
|
|
$
|
1,053,334
|
|
|
$
|
1,919,804
|
|
|
$
|
73,429
|
|
|
$
|
18,399,529
|
|
Debt
|
$
|
729,145
|
|
|
$
|
—
|
|
|
$
|
5,698,160
|
|
|
$
|
4,203,249
|
|
|
$
|
783,006
|
|
|
$
|
1,767,676
|
|
|
$
|
—
|
|
|
$
|
13,181,236
|
|
Other liabilities
|
2,189
|
|
|
132,417
|
|
|
24,123
|
|
|
1,394,682
|
|
|
22,689
|
|
|
6,382
|
|
|
167,634
|
|
|
1,750,116
|
|
||||||||
Total liabilities
|
731,334
|
|
|
132,417
|
|
|
5,722,283
|
|
|
5,597,931
|
|
|
805,695
|
|
|
1,774,058
|
|
|
167,634
|
|
|
14,931,352
|
|
||||||||
Total equity
|
892,076
|
|
|
698,008
|
|
|
441,652
|
|
|
1,137,261
|
|
|
247,639
|
|
|
145,746
|
|
|
(94,205
|
)
|
|
3,468,177
|
|
||||||||
Noncontrolling interests in equity of consolidated subsidiaries
|
—
|
|
|
—
|
|
|
173,057
|
|
|
—
|
|
|
—
|
|
|
35,020
|
|
|
—
|
|
|
208,077
|
|
||||||||
Total New Residential stockholders’ equity
|
$
|
892,076
|
|
|
$
|
698,008
|
|
|
$
|
268,595
|
|
|
$
|
1,137,261
|
|
|
$
|
247,639
|
|
|
$
|
110,726
|
|
|
$
|
(94,205
|
)
|
|
$
|
3,260,100
|
|
Investments in equity method investees
|
$
|
194,788
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
194,788
|
|
|
Servicing Related Assets
|
|
Residential Securities
and Loans
|
|
|
|
|
|
|
||||||||||||||||||
|
Excess MSRs
|
|
Servicer
Advances |
|
Real Estate
Securities
|
|
Residential Mortgage Loans
|
|
Consumer
Loans
|
|
Corporate
|
|
Total
|
||||||||||||||
Year Ended December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Interest income
|
$
|
134,565
|
|
|
$
|
354,616
|
|
|
$
|
110,123
|
|
|
$
|
43,180
|
|
|
$
|
1
|
|
|
$
|
2,587
|
|
|
$
|
645,072
|
|
Interest expense
|
11,625
|
|
|
216,837
|
|
|
18,230
|
|
|
21,510
|
|
|
1,615
|
|
|
4,196
|
|
|
274,013
|
|
|||||||
Net interest income (expense)
|
122,940
|
|
|
137,779
|
|
|
91,893
|
|
|
21,670
|
|
|
(1,614
|
)
|
|
(1,609
|
)
|
|
371,059
|
|
|||||||
Impairment
|
—
|
|
|
—
|
|
|
5,788
|
|
|
18,596
|
|
|
—
|
|
|
—
|
|
|
24,384
|
|
|||||||
Other income (loss)
|
72,802
|
|
|
(53,426
|
)
|
|
(33,604
|
)
|
|
15,405
|
|
|
43,954
|
|
|
(3,102
|
)
|
|
42,029
|
|
|||||||
Operating expenses
|
1,101
|
|
|
14,316
|
|
|
1,227
|
|
|
13,415
|
|
|
228
|
|
|
87,536
|
|
|
117,823
|
|
|||||||
Income (Loss) Before Income Taxes
|
194,641
|
|
|
70,037
|
|
|
51,274
|
|
|
5,064
|
|
|
42,112
|
|
|
(92,247
|
)
|
|
270,881
|
|
|||||||
Income tax expense (benefit)
|
—
|
|
|
(8,127
|
)
|
|
—
|
|
|
(3,199
|
)
|
|
325
|
|
|
—
|
|
|
(11,001
|
)
|
|||||||
Net Income (Loss)
|
$
|
194,641
|
|
|
$
|
78,164
|
|
|
$
|
51,274
|
|
|
$
|
8,263
|
|
|
$
|
41,787
|
|
|
$
|
(92,247
|
)
|
|
$
|
281,882
|
|
Noncontrolling interests in income of consolidated subsidiaries
|
$
|
—
|
|
|
$
|
18,407
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(5,161
|
)
|
|
$
|
13,246
|
|
Net income (loss) attributable to common stockholders
|
$
|
194,641
|
|
|
$
|
59,757
|
|
|
$
|
51,274
|
|
|
$
|
8,263
|
|
|
$
|
41,787
|
|
|
$
|
(87,086
|
)
|
|
$
|
268,636
|
|
|
|
Servicer
|
||||||||||||||
|
|
Nationstar
|
|
SLS
(A)
|
|
Ocwen
(B)
|
|
Total
|
||||||||
Balance as of December 31, 2015
|
|
$
|
698,304
|
|
|
$
|
5,307
|
|
|
$
|
877,906
|
|
|
$
|
1,581,517
|
|
Purchases
|
|
—
|
|
|
124
|
|
|
—
|
|
|
124
|
|
||||
Interest income
|
|
63,772
|
|
|
(244
|
)
|
|
86,613
|
|
|
150,141
|
|
||||
Other income
|
|
2,802
|
|
|
—
|
|
|
—
|
|
|
2,802
|
|
||||
Proceeds from repayments
|
|
(145,186
|
)
|
|
(1,015
|
)
|
|
(181,631
|
)
|
|
(327,832
|
)
|
||||
Change in fair value
|
|
(8,399
|
)
|
|
(237
|
)
|
|
1,339
|
|
|
(7,297
|
)
|
||||
Balance as of December 31, 2016
|
|
611,293
|
|
|
3,935
|
|
|
784,227
|
|
|
1,399,455
|
|
||||
Purchases
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Interest income
|
|
46,393
|
|
|
(191
|
)
|
|
56,851
|
|
|
103,053
|
|
||||
Other income
|
|
2,384
|
|
|
—
|
|
|
1,993
|
|
|
4,377
|
|
||||
Proceeds from repayments
|
|
(120,485
|
)
|
|
(1,400
|
)
|
|
(130,122
|
)
|
|
(252,007
|
)
|
||||
Proceeds from sales
|
|
(13,505
|
)
|
|
—
|
|
|
—
|
|
|
(13,505
|
)
|
||||
Change in fair value
|
|
6,153
|
|
|
569
|
|
|
(2,400
|
)
|
|
4,322
|
|
||||
Ocwen Transaction (Note 5)
|
|
—
|
|
|
—
|
|
|
(71,982
|
)
|
|
(71,982
|
)
|
||||
Balance as of December 31, 2017
|
|
$
|
532,233
|
|
|
$
|
2,913
|
|
|
$
|
638,567
|
|
|
$
|
1,173,713
|
|
(A)
|
Specialized Loan Servicing LLC (“SLS”).
|
(B)
|
Ocwen Loan Servicing LLC, a subsidiary of Ocwen, services the loans underlying the Excess MSRs and Servicer Advance Investments acquired from HLSS (Note 1).
|
|
December 31, 2017
|
||||||||||||||||||
|
UPB of Underlying Mortgages
|
|
Interest in Excess MSR
|
|
Weighted Average Life Years
(A)
|
|
Amortized Cost Basis
(B)
|
|
Carrying Value
(C)
|
||||||||||
|
|
|
New Residential
(D)
|
|
Fortress-managed funds
|
|
Nationstar
|
|
|
|
|
|
|
||||||
Agency
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Original and Recaptured Pools
|
$
|
63,839,281
|
|
|
32.5% - 66.7% (53.5%)
|
|
0.0% - 40.0%
|
|
20.0% - 35.0%
|
|
5.8
|
|
$
|
249,003
|
|
|
$
|
280,033
|
|
Recapture Agreements
|
—
|
|
|
32.5% - 66.7% (53.5%)
|
|
0.0% - 40.0%
|
|
20.0% - 35.0%
|
|
11.4
|
|
18,944
|
|
|
44,603
|
|
|||
|
63,839,281
|
|
|
|
|
|
|
|
|
6.2
|
|
267,947
|
|
|
324,636
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Non-Agency
(E)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Nationstar and SLS Serviced:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Original and Recaptured Pools
|
$
|
64,146,430
|
|
|
33.3% - 100.0% (59.6%)
|
|
0.0% - 50.0%
|
|
0.0% - 33.3%
|
|
5.4
|
|
$
|
154,938
|
|
|
$
|
190,696
|
|
Recapture Agreements
|
—
|
|
|
33.3% - 100.0% (59.6%)
|
|
0.0% - 50.0%
|
|
0.0% - 33.3%
|
|
11.3
|
|
7,489
|
|
|
19,814
|
|
|||
Ocwen Serviced Pools
|
89,135,588
|
|
|
100.0%
|
|
—%
|
|
—%
|
|
6.5
|
|
598,149
|
|
|
638,567
|
|
|||
|
153,282,018
|
|
|
|
|
|
|
|
|
6.3
|
|
760,576
|
|
|
849,077
|
|
|||
Total
|
$
|
217,121,299
|
|
|
|
|
|
|
|
|
6.3
|
|
$
|
1,028,523
|
|
|
$
|
1,173,713
|
|
|
December 31, 2016
|
||||||||||||||||||
|
UPB of Underlying Mortgages
|
|
Interest in Excess MSR
|
|
Weighted Average Life Years
(A)
|
|
Amortized Cost Basis
(B)
|
|
Carrying Value
(C)
|
||||||||||
|
|
|
New Residential
(D)
|
|
Fortress-managed funds
|
|
Nationstar
|
|
|
|
|
|
|
||||||
Agency
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Original and Recaptured Pools
|
$
|
78,295,454
|
|
|
32.5% - 66.7% (53.3%)
|
|
0.0% - 40.0%
|
|
20.0% - 35.0%
|
|
5.9
|
|
$
|
296,508
|
|
|
$
|
330,323
|
|
Recapture Agreements
|
—
|
|
|
32.5% - 66.7% (53.3%)
|
|
0.0% - 40.0%
|
|
20.0% - 35.0%
|
|
12.3
|
|
25,524
|
|
|
51,434
|
|
|||
|
78,295,454
|
|
|
|
|
|
|
|
|
6.4
|
|
322,032
|
|
|
381,757
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Non-Agency
(E)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Nationstar and SLS Serviced:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Original and Recaptured Pools
|
$
|
78,209,375
|
|
|
33.3% - 100.0% (59.4%)
|
|
0.0% - 50.0%
|
|
0.0% - 33.3%
|
|
5.2
|
|
$
|
183,775
|
|
|
$
|
219,980
|
|
Recapture Agreements
|
—
|
|
|
33.3% - 100.0% (59.4%)
|
|
0.0% - 50.0%
|
|
0.0% - 33.3%
|
|
12.2
|
|
11,370
|
|
|
13,491
|
|
|||
Ocwen Serviced Pools
|
121,471,168
|
|
|
100.0%
|
|
—%
|
|
—%
|
|
6.6
|
|
741,411
|
|
|
784,227
|
|
|||
|
199,680,543
|
|
|
|
|
|
|
|
|
6.4
|
|
936,556
|
|
|
1,017,698
|
|
|||
Total
|
$
|
277,975,997
|
|
|
|
|
|
|
|
|
6.4
|
|
$
|
1,258,588
|
|
|
$
|
1,399,455
|
|
(A)
|
Weighted Average Life represents the weighted average expected timing of the receipt of expected cash flows for this investment.
|
(B)
|
The amortized cost basis of the recapture agreements is determined based on the relative fair values of the recapture agreements and related Excess MSRs at the time they were acquired.
|
(C)
|
Carrying Value represents the fair value of the pools or recapture agreements, as applicable.
|
(D)
|
Amounts in parentheses represent weighted averages.
|
(E)
|
New Residential also invested in related Servicer Advance Investments, including the basic fee component of the related MSR as of
December 31, 2017
and
2016
(Note 6) on
$139.5 billion
and
$186.4 billion
UPB, respectively, underlying these Excess MSRs.
|
|
Year Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Original and Recaptured Pools
|
$
|
(5,630
|
)
|
|
$
|
(11,221
|
)
|
|
$
|
34,936
|
|
Recapture Agreements
|
9,952
|
|
|
3,924
|
|
|
3,707
|
|
|||
|
$
|
4,322
|
|
|
$
|
(7,297
|
)
|
|
$
|
38,643
|
|
|
December 31,
|
||||||
|
2017
|
|
2016
|
||||
Excess MSR assets
|
$
|
321,197
|
|
|
$
|
372,391
|
|
Other assets
|
22,333
|
|
|
17,184
|
|
||
Other liabilities
|
—
|
|
|
—
|
|
||
Equity
|
$
|
343,530
|
|
|
$
|
389,575
|
|
New Residential’s investment
|
$
|
171,765
|
|
|
$
|
194,788
|
|
|
|
|
|
||||
New Residential’s ownership
|
50.0
|
%
|
|
50.0
|
%
|
|
Year Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Interest income
|
$
|
27,450
|
|
|
$
|
36,502
|
|
|
$
|
51,811
|
|
Other income (loss)
|
(2,149
|
)
|
|
(3,359
|
)
|
|
10,615
|
|
|||
Expenses
|
(68
|
)
|
|
(91
|
)
|
|
(107
|
)
|
|||
Net income
|
$
|
25,233
|
|
|
$
|
33,052
|
|
|
$
|
62,319
|
|
|
2017
|
|
2016
|
||||
Balance at beginning of period
|
$
|
194,788
|
|
|
$
|
217,221
|
|
Contributions to equity method investees
|
—
|
|
|
—
|
|
||
Distributions of earnings from equity method investees
|
(13,668
|
)
|
|
(22,046
|
)
|
||
Distributions of capital from equity method investees
|
(21,972
|
)
|
|
(16,913
|
)
|
||
Change in fair value of investments in equity method investees
|
12,617
|
|
|
16,526
|
|
||
Balance at end of period
|
$
|
171,765
|
|
|
$
|
194,788
|
|
|
December 31, 2017
|
||||||||||||||||
|
Unpaid Principal Balance
|
|
Investee Interest in Excess MSR
(A)
|
|
New Residential Interest in Investees
|
|
Amortized Cost Basis
(B)
|
|
Carrying Value
(C)
|
|
Weighted Average Life (Years)
(D)
|
||||||
Agency
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Original and Recaptured Pools
|
$
|
50,501,054
|
|
|
66.7%
|
|
50.0%
|
|
$
|
209,924
|
|
|
$
|
271,785
|
|
|
5.7
|
Recapture Agreements
|
—
|
|
|
66.7%
|
|
50.0%
|
|
23,571
|
|
|
49,412
|
|
|
11.4
|
|||
Total
|
$
|
50,501,054
|
|
|
|
|
|
|
$
|
233,495
|
|
|
$
|
321,197
|
|
|
6.3
|
|
December 31, 2016
|
||||||||||||||||
|
Unpaid Principal Balance
|
|
Investee Interest in Excess MSR
(A)
|
|
New Residential Interest in Investees
|
|
Amortized Cost Basis
(B)
|
|
Carrying Value
(C)
|
|
Weighted Average Life (Years)
(D)
|
||||||
Agency
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Original and Recaptured Pools
|
$
|
60,677,300
|
|
|
66.7%
|
|
50.0%
|
|
$
|
247,105
|
|
|
$
|
314,401
|
|
|
5.8
|
Recapture Agreements
|
—
|
|
|
66.7%
|
|
50.0%
|
|
29,974
|
|
|
57,990
|
|
|
12.2
|
|||
|
$
|
60,677,300
|
|
|
|
|
|
|
$
|
277,079
|
|
|
$
|
372,391
|
|
|
6.5
|
(A)
|
The remaining interests are held by Nationstar.
|
(B)
|
Represents the amortized cost basis of the equity method investees in which New Residential holds a
50%
interest. The amortized cost basis of the recapture agreements is determined based on the relative fair values of the recapture agreements and related Excess MSRs at the time they were acquired.
|
(C)
|
Represents the carrying value of the Excess MSRs held in equity method investees, in which New Residential holds a
50%
interest. Carrying value represents the fair value of the pools or recapture agreements, as applicable.
|
(D)
|
The weighted average life represents the weighted average expected timing of the receipt of cash flows of each investment.
|
|
Year Ended December 31,
|
||||||
|
2017
|
|
2016
|
||||
Servicing fee revenue
|
$
|
412,971
|
|
|
$
|
29,168
|
|
Ancillary and other fees
|
79,050
|
|
|
676
|
|
||
Servicing fee revenue and fees
|
492,021
|
|
|
29,844
|
|
||
Amortization of servicing rights
|
(223,167
|
)
|
|
(15,354
|
)
|
||
Change in valuation inputs and assumptions
|
155,495
|
|
|
103,679
|
|
||
Servicing revenue, net
|
$
|
424,349
|
|
|
$
|
118,169
|
|
Balance as of December 31, 2015
|
|
$
|
—
|
|
Purchases
|
|
571,158
|
|
|
Amortization of servicing rights
(A)
|
|
(15,354
|
)
|
|
Change in valuation inputs and assumptions
|
|
103,679
|
|
|
Balance as of December 31, 2016
|
|
$
|
659,483
|
|
Purchases
|
|
1,143,693
|
|
|
Amortization of servicing rights
(A)
|
|
(223,167
|
)
|
|
Change in valuation inputs and assumptions
|
|
155,495
|
|
|
Balance as of December 31, 2017
|
|
$
|
1,735,504
|
|
(A)
|
Based on the ratio of the current UPB of the underlying residential mortgage loans relative to the original UPB of the underlying residential mortgage loans.
|
|
UPB of Underlying Mortgages
|
|
Weighted Average Life (Years)
(A)
|
|
Amortized Cost Basis
|
|
Carrying Value
(B)
|
||||||
2017
|
|
|
|
|
|
|
|
||||||
Agency
|
$
|
172,392,496
|
|
|
6.3
|
|
$
|
1,476,330
|
|
|
$
|
1,735,504
|
|
Non-Agency
|
61,654
|
|
|
5.6
|
|
—
|
|
|
—
|
|
|||
Total
|
$
|
172,454,150
|
|
|
6.3
|
|
$
|
1,476,330
|
|
|
$
|
1,735,504
|
|
2016
|
|
|
|
|
|
|
|
||||||
Agency
|
$
|
79,935,302
|
|
|
7.0
|
|
$
|
555,804
|
|
|
$
|
659,483
|
|
(A)
|
Weighted Average Life represents the weighted average expected timing of the receipt of expected cash flows for this investment.
|
(B)
|
Carrying Value represents fair value. As of
December 31, 2017
and
2016
, weighted average discount rates of
9.1%
and
12.0%
, respectively, were used to value New Residential’s investments in MSRs.
|
•
|
The parties will cooperate to obtain any third party consents required to transfer Ocwen’s remaining interests in the Ocwen Subject MSRs to New Residential.
|
•
|
Upon obtaining the required third party consents and each Ocwen Subject MSR ceasing to be a Deferred Servicing Agreement (as defined in the Original Ocwen Agreements) covered under the Original Ocwen Agreements, New Residential will make a lump sum payment to Ocwen. These lump sum payments may total up to approximately
$400.0 million
in the aggregate if all of the Ocwen Subject MSRs are transferred to New Residential.
|
•
|
Upon transfer, Ocwen will subservice the mortgage loans related to such Ocwen Subject MSRs pursuant to the Ocwen Subservicing Agreement (as defined below).
|
•
|
In the event that the required third party consents are not obtained within one year (by July 23, 2018) or such earlier date mutually agreed to by the parties, the applicable Ocwen Subject MSRs may (i) become subject to a new mortgage servicing rights agreement to be negotiated between Ocwen and New Residential, (ii) be acquired by Ocwen at a price determined in accordance with the terms of the Ocwen Master Agreement, (iii) be sold to one or more third parties in accordance with the terms of the Ocwen Master Agreement, or (iv) remain subject to the Original Ocwen Agreements.
|
•
|
New Residential agrees to up to an eighteen month standstill (until January 23, 2019), subject to certain conditions, of its rights with respect to certain Ocwen Subject MSRs under the Original Ocwen Agreements to replace Ocwen as named servicer upon the occurrence of certain specified termination events. New Residential will permanently waive such rights if a specified percentage of the Ocwen Subject MSRs have been transferred to NRM or are not otherwise subject to the Original Ocwen Agreements before the end of the period contemplated by the Ocwen Master Agreement.
|
•
|
The resolution of certain payment obligations by New Residential and Ocwen under the terms of the Original Ocwen Agreements.
|
|
Year Ended December 31, 2017
|
||
Servicing fee revenue
|
$
|
94,945
|
|
Ancillary and other fees
|
17,313
|
|
|
Less: subservicing expense
|
(33,686
|
)
|
|
Interest income, investments in mortgage servicing rights financing receivables
|
$
|
78,572
|
|
|
Year Ended December 31, 2017
|
||
Amortization of servicing rights
|
$
|
(43,190
|
)
|
Change in valuation inputs and assumptions
|
109,584
|
|
|
Change in fair value of investments in mortgage servicing rights financing receivables
|
$
|
66,394
|
|
Balance as of December 31, 2016
|
|
$
|
—
|
|
Investments made
|
|
467,884
|
|
|
Ocwen Transaction
|
|
64,450
|
|
|
Amortization of servicing rights
(A)
|
|
(43,190
|
)
|
|
Change in valuation inputs and assumptions
|
|
109,584
|
|
|
Balance as of December 31, 2017
|
|
$
|
598,728
|
|
(A)
|
Based on the ratio of the current UPB of the underlying residential mortgage loans relative to the original UPB of the underlying residential mortgage loans.
|
|
UPB of Underlying Mortgages
|
|
Weighted Average Life (Years)
(A)
|
|
Amortized Cost Basis
|
|
Carrying Value
(B)
|
||||||
Agency
|
$
|
49,498,415
|
|
|
5.9
|
|
$
|
428,657
|
|
|
$
|
476,206
|
|
Non-Agency
|
14,846,478
|
|
|
5.6
|
|
60,487
|
|
|
122,522
|
|
|||
Total
|
$
|
64,344,893
|
|
|
5.8
|
|
$
|
489,144
|
|
|
$
|
598,728
|
|
(A)
|
Weighted Average Life represents the weighted average expected timing of the receipt of expected cash flows for this investment.
|
(B)
|
Carrying Value represents fair value. As of
December 31, 2017
, a weighted average discount rate of
9.4%
was used to value New Residential’s investments in mortgage servicing rights financing receivables.
|
|
Amortized Cost Basis
|
|
Carrying Value
(A)
|
|
Weighted Average Discount Rate
|
|
Weighted Average Yield
|
|
Weighted Average Life (Years)
(B)
|
|
Change in Fair Value Recorded in Other Income for Year then Ended
|
||||||||
December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Servicer Advance Investments
(C)
|
$
|
3,924,003
|
|
|
$
|
4,027,379
|
|
|
6.8
|
%
|
|
7.3
|
%
|
|
5.1
|
|
$
|
84,418
|
|
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Servicer Advance Investments
(C)
|
$
|
5,687,635
|
|
|
$
|
5,706,593
|
|
|
5.6
|
%
|
|
5.5
|
%
|
|
4.6
|
|
$
|
(7,768
|
)
|
(A)
|
Carrying value represents the fair value of the Servicer Advance Investments, including the basic fee component of the related MSRs.
|
(B)
|
Weighted Average Life represents the weighted average expected timing of the receipt of expected net cash flows for this investment.
|
(C)
|
Excludes asset-backed securities collateralized by servicer advances, which had an aggregate face amount of
$100.0 million
and an aggregate carrying value of
$100.1 million
as of
December 31, 2016
.
|
|
|
|
|
|
|
|
|
|
Loan-to-Value (“LTV”)
(A)
|
|
Cost of Funds
(C)
|
|||||||||||||||
|
UPB of Underlying Residential Mortgage Loans
|
|
Outstanding Servicer Advances
|
|
Servicer Advances to UPB of Underlying Residential Mortgage Loans
|
|
Face Amount of Notes and Bonds Payable
|
|
Gross
|
|
Net
(B)
|
|
Gross
|
|
Net
|
|||||||||||
December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Servicer Advance Investments
(D)
|
$
|
139,460,371
|
|
|
$
|
3,581,876
|
|
|
2.6
|
%
|
|
$
|
3,461,718
|
|
|
93.2
|
%
|
|
92.0
|
%
|
|
3.3
|
%
|
|
3.0
|
%
|
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Servicer Advance Investments
(D)
|
$
|
186,362,657
|
|
|
$
|
5,617,759
|
|
|
3.0
|
%
|
|
$
|
5,560,412
|
|
|
94.5
|
%
|
|
93.4
|
%
|
|
3.2
|
%
|
|
2.8
|
%
|
(A)
|
Based on outstanding servicer advances, excluding purchased but unsettled servicer advances and certain deferred servicing fees (“DSF”) on which New Residential receives financing. If New Residential were to include these DSF in the servicer advance balance, gross and net LTV as of
December 31, 2017
would be
87.4%
and
86.3%
, respectively. Also excludes retained Non-Agency bonds with a current face amount of
$80.0 million
from the outstanding servicer advance debt. If New Residential were to sell these bonds, gross and net LTV as of
December 31, 2017
would be
95.3%
and
94.1%
, respectively.
|
(B)
|
Ratio of face amount of borrowings to par amount of servicer advance collateral, net of any general reserve.
|
(C)
|
Annualized measure of the cost associated with borrowings. Gross Cost of Funds primarily includes interest expense and facility fees. Net Cost of Funds excludes facility fees.
|
(D)
|
The following types of advances are included in the Servicer Advance Investments:
|
|
December 31,
|
||||||
|
2017
|
|
2016
|
||||
Principal and interest advances
|
$
|
909,133
|
|
|
$
|
1,489,929
|
|
Escrow advances (taxes and insurance advances)
|
1,636,381
|
|
|
2,613,050
|
|
||
Foreclosure advances
|
1,036,362
|
|
|
1,514,780
|
|
||
Total
|
$
|
3,581,876
|
|
|
$
|
5,617,759
|
|
|
Year Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Interest income, gross of amounts attributable to servicer compensation
|
$
|
871,506
|
|
|
$
|
922,006
|
|
|
$
|
799,126
|
|
Amounts attributable to base servicer compensation
(A)
|
(227,585
|
)
|
|
(127,631
|
)
|
|
(107,929
|
)
|
|||
Amounts attributable to incentive servicer compensation
(A)
|
(115,565
|
)
|
|
(430,025
|
)
|
|
(338,881
|
)
|
|||
Interest income from Servicer Advance Investments
(A)
|
$
|
528,356
|
|
|
$
|
364,350
|
|
|
$
|
352,316
|
|
(A)
|
Total interest income of
$528.4 million
for the year ended
December 31, 2017
includes retrospective adjustments of
$204.1 million
, mainly due to changes in cash flow assumptions relating to the HLSS portfolio, including a change in the cost of subservicing assumption to
13
bps.
|
|
|
As of December 31,
|
||||||
|
|
2017
|
|
2016
|
||||
Assets
|
|
|
|
|
||||
Servicer advance investments, at fair value
|
|
$
|
1,002,102
|
|
|
$
|
1,731,633
|
|
Cash and cash equivalents
|
|
40,929
|
|
|
37,854
|
|
||
All other assets
|
|
13,011
|
|
|
19,799
|
|
||
Total assets
(A)
|
|
$
|
1,056,042
|
|
|
$
|
1,789,286
|
|
Liabilities
|
|
|
|
|
||||
Notes and bonds payable
|
|
$
|
789,979
|
|
|
$
|
1,464,851
|
|
All other liabilities
|
|
3,308
|
|
|
5,187
|
|
||
Total liabilities
(A)
|
|
$
|
793,287
|
|
|
$
|
1,470,038
|
|
(A)
|
The creditors of the Buyer do not have recourse to the general credit of New Residential and the assets of the Buyer are not directly available to satisfy New Residential’s obligations.
|
|
December 31,
|
||||||
|
2017
|
|
2016
|
||||
Total Advance Purchaser LLC equity
|
$
|
262,755
|
|
|
$
|
319,248
|
|
Others’ ownership interest
|
27.2
|
%
|
|
54.2
|
%
|
||
Others’ interest in equity of consolidated subsidiary
|
$
|
71,491
|
|
|
$
|
173,057
|
|
|
Year Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Net Advance Purchaser LLC income
|
$
|
23,604
|
|
|
$
|
72,159
|
|
|
$
|
33,180
|
|
Others’ ownership interest as a percent of total
(A)
|
47.6
|
%
|
|
55.6
|
%
|
|
55.5
|
%
|
|||
Others’ interest in net income of consolidated subsidiaries
|
$
|
11,227
|
|
|
$
|
40,136
|
|
|
$
|
18,407
|
|
(A)
|
As a result, New Residential owned
52.4%
,
44.4%
and
44.5%
of the Buyer, on average during the years ended
December 31, 2017
,
2016
and
2015
, respectively.
|
|
Year Ended December 31, 2017
|
|
Year Ended December 31, 2016
|
||||||||||||||||
|
(in millions)
|
|
(in millions)
|
||||||||||||||||
|
Treasury
|
|
Agency
|
|
Non-Agency
|
|
Agency
|
|
Non-Agency
|
||||||||||
Purchases
|
|
|
|
|
|
|
|
|
|
||||||||||
Face
|
$
|
1,552.0
|
|
|
$
|
7,135.2
|
|
|
$
|
7,606.5
|
|
|
$
|
7,163.3
|
|
|
$
|
5,431.6
|
|
Purchase Price
|
1,545.3
|
|
|
7,367.8
|
|
|
3,053.0
|
|
|
7,467.6
|
|
|
2,746.3
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Sales
|
|
|
|
|
|
|
|
|
|
||||||||||
Face
|
$
|
690.0
|
|
|
$
|
7,310.7
|
|
|
$
|
235.1
|
|
|
$
|
6,466.1
|
|
|
$
|
332.5
|
|
Amortized Cost
|
687.2
|
|
|
7,536.6
|
|
|
164.3
|
|
|
6,749.4
|
|
|
284.7
|
|
|||||
Sale Price
|
686.7
|
|
|
7,539.6
|
|
|
182.4
|
|
|
6,740.0
|
|
|
266.6
|
|
|||||
Gain (Loss) on Sale
|
(0.5
|
)
|
|
3.0
|
|
|
18.0
|
|
|
(9.4
|
)
|
|
(18.1
|
)
|
|
|
|
|
|
|
Gross Unrealized
|
|
|
|
|
|
Weighted Average
|
||||||||||||||||||||||||
Asset Type
|
|
Outstanding Face Amount
|
|
Amortized Cost Basis
|
|
Gains
|
|
Losses
|
|
Carrying Value
(A)
|
|
Number of Securities
|
|
Rating
(B)
|
|
Coupon
(C)
|
|
Yield
|
|
Life (Years)
(D)
|
|
Principal Subordination
(E)
|
||||||||||||||
December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Treasury
|
|
$
|
862,000
|
|
|
$
|
858,028
|
|
|
$
|
—
|
|
|
$
|
(5,294
|
)
|
|
$
|
852,734
|
|
|
3
|
|
|
AAA
|
|
2.21
|
%
|
|
2.27
|
%
|
|
8.1
|
|
N/A
|
|
Agency RMBS
(F)(G)
|
|
1,203,629
|
|
|
1,247,093
|
|
|
1,176
|
|
|
(4,652
|
)
|
|
1,243,617
|
|
|
98
|
|
|
AAA
|
|
3.49
|
%
|
|
2.83
|
%
|
|
7.0
|
|
N/A
|
|
|||||
Non-Agency RMBS
(H) (I)
|
|
12,757,357
|
|
|
5,599,644
|
|
|
423,504
|
|
|
(48,359
|
)
|
|
5,974,789
|
|
|
751
|
|
|
CCC-
|
|
2.27
|
%
|
|
5.66
|
%
|
|
7.7
|
|
8.5
|
%
|
|||||
Total/Weighted Average
|
|
$
|
14,822,986
|
|
|
$
|
7,704,765
|
|
|
$
|
424,680
|
|
|
$
|
(58,305
|
)
|
|
$
|
8,071,140
|
|
|
852
|
|
|
B+
|
|
2.44
|
%
|
|
4.83
|
%
|
|
7.6
|
|
|
|
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Agency RMBS
(F)(G)
|
|
$
|
1,486,739
|
|
|
$
|
1,532,421
|
|
|
$
|
1,803
|
|
|
$
|
(3,926
|
)
|
|
$
|
1,530,298
|
|
|
57
|
|
|
AAA
|
|
3.45
|
%
|
|
2.94
|
%
|
|
9.1
|
|
N/A
|
|
Non-Agency RMBS
(H) (I)
|
|
7,302,218
|
|
|
3,415,906
|
|
|
147,206
|
|
|
(19,552
|
)
|
|
3,543,560
|
|
|
536
|
|
|
CCC-
|
|
1.59
|
%
|
|
5.88
|
%
|
|
7.9
|
|
8.8
|
%
|
|||||
Total/Weighted Average
|
|
$
|
8,788,957
|
|
|
$
|
4,948,327
|
|
|
$
|
149,009
|
|
|
$
|
(23,478
|
)
|
|
$
|
5,073,858
|
|
|
593
|
|
|
BB-
|
|
2.16
|
%
|
|
4.97
|
%
|
|
8.3
|
|
|
(A)
|
Fair value, which is equal to carrying value for all securities. See Note 12 regarding the estimation of fair value.
|
(B)
|
Represents the weighted average of the ratings of all securities in each asset type, expressed as an S&P equivalent rating. This excludes the ratings of the collateral underlying
204
bonds with a carrying value of
$380.5 million
which either have never been rated or for which rating information is no longer provided. For each security rated by multiple rating agencies, the lowest rating is used. New Residential used an implied AAA rating for the Agency RMBS. Ratings provided were determined by third party rating agencies, and represent the most recent credit ratings available as of the reporting date and may not be current.
|
(C)
|
Excludes residual bonds, and certain other Non-Agency bonds, with a carrying value of
$186.0 million
and
$0.0 million
, respectively, for which no coupon payment is expected.
|
(D)
|
The weighted average life is based on the timing of expected principal reduction on the assets.
|
(E)
|
Percentage of the amortized cost basis of securities that is subordinate to New Residential’s investments, excluding fair value option securities and servicer advance bonds.
|
(F)
|
Includes securities issued or guaranteed by U.S. Government agencies such as Fannie Mae or Freddie Mac.
|
(G)
|
The total outstanding face amount was
$1.1 billion
and
$1.3 billion
for fixed rate securities and
$0.1 billion
and
$0.2 billion
for floating rate securities as of
December 31, 2017
and
2016
, respectively.
|
(H)
|
The total outstanding face amount was
$1.3 billion
(including
$0.7 billion
of residual and fair value option notional amount) and
$1.2 billion
(including
$0.8 billion
of residual and fair value option notional amount) for fixed rate securities and
$11.5 billion
(including
$4.5 billion
of residual and fair value option notional amount) and
$6.1 billion
(including
$2.1 billion
of residual and fair value option notional amount) for floating rate securities as of
December 31, 2017
and
2016
, respectively.
|
(I)
|
Includes other asset backed securities (“ABS”) consisting primarily of (i) interest-only securities and servicing strips (fair value option securities) which New Residential elected to carry at fair value and record changes to valuation through the income statement, (ii) bonds backed by servicer advances and (iii) bonds backed by consumer loans.
|
|
|
|
|
|
|
Gross Unrealized
|
|
|
|
|
|
Weighted Average
|
|||||||||||||||||||||||
Asset Type
|
|
Outstanding Face Amount
|
|
Amortized Cost Basis
|
|
Gains
|
|
Losses
|
|
Carrying Value
|
|
Number of Securities
|
|
Rating
|
|
Coupon
|
|
Yield
|
|
Life (Years)
|
|
Principal Subordination
|
|||||||||||||
December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Consumer loan bonds
|
|
$
|
29,690
|
|
|
$
|
29,780
|
|
|
$
|
971
|
|
|
$
|
(528
|
)
|
|
$
|
30,223
|
|
|
3
|
|
|
N/A
|
|
N/A
|
|
|
17.17
|
%
|
|
1.5
|
|
N/A
|
Fair Value Option Securities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Interest-only Securities
|
|
4,475,794
|
|
|
205,740
|
|
|
10,407
|
|
|
(9,887
|
)
|
|
206,260
|
|
|
49
|
|
|
AA-
|
|
1.51
|
%
|
|
5.33
|
%
|
|
3.2
|
|
N/A
|
|||||
Servicing Strips
|
|
450,974
|
|
|
4,958
|
|
|
1,613
|
|
|
(225
|
)
|
|
6,346
|
|
|
20
|
|
|
N/A
|
|
0.27
|
%
|
|
21.62
|
%
|
|
6.7
|
|
N/A
|
|||||
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Servicer Advance Bonds
|
|
$
|
100,000
|
|
|
$
|
99,838
|
|
|
$
|
310
|
|
|
$
|
—
|
|
|
$
|
100,148
|
|
|
1
|
|
|
AAA
|
|
3.21
|
%
|
|
3.10
|
%
|
|
0.7
|
|
N/A
|
Fair Value Option Securities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Interest-only Securities
|
|
2,062,647
|
|
|
113,342
|
|
|
5,270
|
|
|
(6,555
|
)
|
|
112,057
|
|
|
28
|
|
|
AA+
|
|
1.85
|
%
|
|
5.30
|
%
|
|
2.9
|
|
N/A
|
|||||
Servicing Strips
|
|
456,629
|
|
|
5,613
|
|
|
311
|
|
|
(1
|
)
|
|
5,923
|
|
|
11
|
|
|
NA
|
|
0.27
|
%
|
|
21.74
|
%
|
|
6.2
|
|
N/A
|
|
|
|
|
Amortized Cost Basis
|
|
|
|
|
|
|
|
Weighted Average
|
|||||||||||||||||||||||||
Securities in an Unrealized Loss Position
|
|
Outstanding Face Amount
|
|
Before Impairment
|
|
Other-Than-
Temporary Impairment
(A)
|
|
After Impairment
|
|
Gross Unrealized Losses
|
|
Carrying Value
|
|
Number of Securities
|
|
Rating
(B)
|
|
Coupon
|
|
Yield
|
|
Life
(Years)
|
|||||||||||||||
Less than 12 Months
|
|
$
|
4,446,684
|
|
|
$
|
2,234,124
|
|
|
$
|
(1,307
|
)
|
|
$
|
2,232,817
|
|
|
$
|
(44,537
|
)
|
|
$
|
2,188,280
|
|
|
155
|
|
|
CCC+
|
|
2.22
|
%
|
|
3.83
|
%
|
|
7.6
|
12 or More Months
|
|
916,578
|
|
|
235,064
|
|
|
(291
|
)
|
|
234,773
|
|
|
(13,768
|
)
|
|
221,005
|
|
|
86
|
|
|
BBB
|
|
2.54
|
%
|
|
4.10
|
%
|
|
4.5
|
||||||
Total/Weighted Average
|
|
$
|
5,363,262
|
|
|
$
|
2,469,188
|
|
|
$
|
(1,598
|
)
|
|
$
|
2,467,590
|
|
|
$
|
(58,305
|
)
|
|
$
|
2,409,285
|
|
|
241
|
|
|
B
|
|
2.25
|
%
|
|
3.85
|
%
|
|
7.3
|
(A)
|
This amount represents OTTI recorded on securities that are in an unrealized loss position as of
December 31, 2017
.
|
(B)
|
The weighted average rating of securities in an unrealized loss position for less than 12 months excludes the rating of
29
bonds which either have never been rated or for which rating information is no longer provided. The weighted average rating of securities in an unrealized loss position for 12 or more months excludes the rating of
40
bonds which either have never been rated or for which rating information is no longer provided.
|
|
December 31, 2017
|
||||||||||||||
|
|
|
|
|
Gross Unrealized Losses
|
||||||||||
|
Fair Value
|
|
Amortized Cost Basis After Impairment
|
|
Credit
(A)
|
|
Non-Credit
(B)
|
||||||||
Securities New Residential intends to sell
(C)
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Securities New Residential is more likely than not to be required to sell
(D)
|
—
|
|
|
—
|
|
|
—
|
|
|
N/A
|
|
||||
Securities New Residential has no intent to sell and is not more likely than not to be required to sell:
|
|
|
|
|
|
|
|
|
|
|
|
||||
Credit impaired securities
|
516,765
|
|
|
534,878
|
|
|
(1,598
|
)
|
|
(18,113
|
)
|
||||
Non-credit impaired securities
|
1,892,520
|
|
|
1,932,712
|
|
|
—
|
|
|
(40,192
|
)
|
||||
Total debt securities in an unrealized loss position
|
$
|
2,409,285
|
|
|
$
|
2,467,590
|
|
|
$
|
(1,598
|
)
|
|
$
|
(58,305
|
)
|
(A)
|
This amount is required to be recorded as OTTI through earnings. In measuring the portion of credit losses, New Residential estimates the expected cash flow for each of the securities. This evaluation includes a review of the credit status and the performance of the collateral supporting those securities, including the credit of the issuer, key terms of the securities and the effect of local, industry and broader economic trends. Significant inputs in estimating the cash flows include New Residential’s expectations of prepayment rates, default rates and loss severities. Credit losses are measured as the decline in the present value of the expected future cash flows discounted at the investment’s effective interest rate.
|
(B)
|
This amount represents unrealized losses on securities that are due to non-credit factors and recorded through other comprehensive income.
|
(C)
|
A portion of securities New Residential intends to sell have a fair value equal to their amortized cost basis after impairment, and, therefore do
no
t have unrealized losses reflected in other comprehensive income as of
December 31, 2017
.
|
(D)
|
New Residential may, at times, be more likely than not to be required to sell certain securities for liquidity purposes. While the amount of the securities to be sold may be an estimate, and the securities to be sold have not yet been identified, New Residential must make its best estimate, which is subject to significant judgment regarding future events, and may differ materially from actual future sales.
|
|
Year Ended December 31,
|
||||||
|
2017
|
|
2016
|
||||
Beginning balance of credit losses on debt securities for which a portion of an OTTI was recognized in other comprehensive income
|
$
|
15,495
|
|
|
$
|
6,239
|
|
Increases to credit losses on securities for which an OTTI was previously recognized and a portion of an OTTI was recognized in other comprehensive income
|
3,903
|
|
|
3,008
|
|
||
Additions for credit losses on securities for which an OTTI was not previously recognized
|
6,431
|
|
|
7,256
|
|
||
Reductions for securities for which the amount previously recognized in other comprehensive income was recognized in earnings because the entity intends to sell the security or more likely than not will be required to sell the security before recovery of its amortized cost basis
|
—
|
|
|
—
|
|
||
Reduction for credit losses on securities for which no OTTI was recognized in other comprehensive income at the current measurement date
|
—
|
|
|
—
|
|
||
Reduction for securities sold during the period
|
(2,008
|
)
|
|
(1,008
|
)
|
||
Ending balance of credit losses on debt securities for which a portion of an OTTI was recognized in other comprehensive income
|
$
|
23,821
|
|
|
$
|
15,495
|
|
|
|
December 31,
|
||||||||||||
|
|
2017
|
|
2016
|
||||||||||
Geographic Location
(A)
|
|
Outstanding Face Amount
|
|
Percentage of Total Outstanding
|
|
Outstanding Face Amount
|
|
Percentage of Total Outstanding
|
||||||
Western U.S.
|
|
$
|
4,882,136
|
|
|
38.4
|
%
|
|
$
|
2,757,424
|
|
|
38.3
|
%
|
Southeastern U.S.
|
|
3,005,519
|
|
|
23.6
|
%
|
|
1,635,596
|
|
|
22.7
|
%
|
||
Northeastern U.S.
|
|
2,555,514
|
|
|
20.1
|
%
|
|
1,426,519
|
|
|
19.8
|
%
|
||
Midwestern U.S.
|
|
1,337,980
|
|
|
10.5
|
%
|
|
778,372
|
|
|
10.8
|
%
|
||
Southwestern U.S.
|
|
927,647
|
|
|
7.3
|
%
|
|
557,033
|
|
|
7.7
|
%
|
||
Other
(B)
|
|
18,871
|
|
|
0.1
|
%
|
|
47,274
|
|
|
0.7
|
%
|
||
|
|
$
|
12,727,667
|
|
|
100.0
|
%
|
|
$
|
7,202,218
|
|
|
100.0
|
%
|
(A)
|
Excludes
$29.7 million
face amount of bonds backed by consumer loans as of
December 31, 2017
and
$100.0 million
face amount of bonds backed by servicer advances as of
December 31, 2016
.
|
(B)
|
Represents collateral for which New Residential was unable to obtain geographic information.
|
|
Outstanding Face Amount
|
|
Carrying Value
|
||||
December 31, 2017
|
$
|
5,364,847
|
|
|
$
|
3,493,723
|
|
December 31, 2016
|
2,951,498
|
|
|
1,871,466
|
|
|
Year Ended December 31,
|
||||||
|
2017
|
|
2016
|
||||
Beginning Balance
|
$
|
1,200,125
|
|
|
$
|
316,521
|
|
Additions
|
863,681
|
|
|
952,271
|
|
||
Accretion
|
(215,018
|
)
|
|
(130,745
|
)
|
||
Reclassifications from (to) non-accretable difference
|
218,675
|
|
|
63,239
|
|
||
Disposals
|
(67,197
|
)
|
|
(1,161
|
)
|
||
Ending Balance
|
$
|
2,000,266
|
|
|
$
|
1,200,125
|
|
•
|
Loans Held-for-Investment (which may include PCD Loans)
|
•
|
Loans Held-for-Sale
|
•
|
Real Estate Owned (“REO”)
|
December 31, 2017
|
Outstanding Face Amount
|
|
Carrying
Value (A) |
|
Loan
Count |
|
Weighted Average Yield
|
|
Weighted Average Life (Years)
(B)
|
|
Floating Rate Loans as a % of Face Amount
|
|
LTV Ratio
(C)
|
|
Weighted Avg. Delinquency
(D)
|
|
Weighted Average FICO
(E)
|
||||||||||
Loan Type
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Performing Loans
(H)
|
$
|
557,381
|
|
|
$
|
507,615
|
|
|
8,876
|
|
|
8.0
|
%
|
|
5.5
|
|
22.1
|
%
|
|
76.4
|
%
|
|
8.7
|
%
|
|
649
|
|
Purchased Credit Deteriorated Loans
(I)
|
249,254
|
|
|
183,540
|
|
|
2,142
|
|
|
7.2
|
%
|
|
3.1
|
|
14.7
|
%
|
|
84.2
|
%
|
|
75.8
|
%
|
|
597
|
|
||
Total Residential Mortgage Loans, held-for-investment
|
$
|
806,635
|
|
|
$
|
691,155
|
|
|
11,018
|
|
|
7.7
|
%
|
|
4.8
|
|
19.8
|
%
|
|
78.8
|
%
|
|
29.4
|
%
|
|
633
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Reverse Mortgage Loans
(F) (G)
|
$
|
16,755
|
|
|
$
|
6,870
|
|
|
48
|
|
|
7.5
|
%
|
|
4.5
|
|
15.9
|
%
|
|
141.2
|
%
|
|
77.8
|
%
|
|
N/A
|
|
Performing Loans
(H) (J)
|
1,044,116
|
|
|
1,071,371
|
|
|
15,464
|
|
|
4.0
|
%
|
|
4.8
|
|
10.2
|
%
|
|
53.2
|
%
|
|
7.0
|
%
|
|
654
|
|
||
Non-Performing Loans
(I) (J)
|
846,181
|
|
|
647,293
|
|
|
5,597
|
|
|
5.6
|
%
|
|
4.3
|
|
18.7
|
%
|
|
94.4
|
%
|
|
63.3
|
%
|
|
581
|
|
||
Total Residential Mortgage Loans, held-for-sale
|
$
|
1,907,052
|
|
|
$
|
1,725,534
|
|
|
21,109
|
|
|
4.8
|
%
|
|
4.6
|
|
14.0
|
%
|
|
72.2
|
%
|
|
32.6
|
%
|
|
622
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Loan Type
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Performing Loans
(H)
|
$
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
|
Purchased Credit Deteriorated Loans
(I)
|
203,673
|
|
|
190,761
|
|
|
1,183
|
|
|
5.5
|
%
|
|
2.7
|
|
8.7
|
%
|
|
71.5
|
%
|
|
94.9
|
%
|
|
590
|
|
||
Total Residential Mortgage Loans, held-for-investment
|
$
|
203,673
|
|
|
$
|
190,761
|
|
|
1,183
|
|
|
5.5
|
%
|
|
2.7
|
|
8.7
|
%
|
|
71.5
|
%
|
|
94.9
|
%
|
|
590
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Reverse Mortgage Loans
(F) (G)
|
$
|
22,645
|
|
|
$
|
11,468
|
|
|
69
|
|
|
7.2
|
%
|
|
4.5
|
|
15.4
|
%
|
|
135.6
|
%
|
|
70.7
|
%
|
|
N/A
|
|
Performing Loans
(H) (J)
|
179,983
|
|
|
175,194
|
|
|
1,957
|
|
|
4.3
|
%
|
|
5.9
|
|
22.4
|
%
|
|
102.9
|
%
|
|
6.4
|
%
|
|
625
|
|
||
Non-Performing Loans
(I) (J)
|
706,302
|
|
|
510,003
|
|
|
3,759
|
|
|
7.1
|
%
|
|
2.9
|
|
20.6
|
%
|
|
105.0
|
%
|
|
75.9
|
%
|
|
575
|
|
||
Total Residential Mortgage Loans, held-for-sale
|
$
|
908,930
|
|
|
$
|
696,665
|
|
|
5,785
|
|
|
6.5
|
%
|
|
3.5
|
|
20.8
|
%
|
|
105.4
|
%
|
|
62.0
|
%
|
|
585
|
|
(A)
|
Includes residential mortgage loans with a United States federal income tax basis of
$2,414.4 million
and
$905.7 million
as of
December 31, 2017
and
2016
, respectively.
|
(B)
|
The weighted average life is based on the expected timing of the receipt of cash flows.
|
(C)
|
LTV refers to the ratio comparing the loan’s unpaid principal balance to the value of the collateral property.
|
(D)
|
Represents the percentage of the total principal balance that is 60+ days delinquent.
|
(E)
|
The weighted average FICO score is based on the weighted average of information updated and provided by the loan servicer on a monthly basis.
|
(F)
|
Represents a
70%
participation interest that New Residential holds in a portfolio of reverse mortgage loans. Nationstar holds the other
30%
interest and services the loans. The average loan balance outstanding based on total UPB was
$0.5 million
and
$0.5 million
at
December 31, 2017
and
2016
, respectively. Approximately
54.3%
and
60.9%
of these loans have reached a termination event at
December 31, 2017
and
2016
, respectively. As a result of the termination event, each such loan has matured and the borrower can no longer make draws on these loans.
|
(G)
|
FICO scores are not used in determining how much a borrower can access via a reverse mortgage loan.
|
(H)
|
Performing loans are generally placed on nonaccrual status when principal or interest is 120 days or more past due.
|
(I)
|
Includes loans with evidence of credit deterioration since origination where it is probable that New Residential will not collect all contractually required principal and interest payments. As of
December 31, 2017
, New Residential has placed Non-Performing Loans, held-for-sale on nonaccrual status, except as described in (J) below.
|
(J)
|
Includes
$33.7 million
and
$66.5 million
UPB of Ginnie Mae EBO performing and non-performing loans as of
December 31, 2017
, respectively, on accrual status as contractual cash flows are guaranteed by the FHA. As of
December 31, 2016
, these amounts were
$45.2 million
and
$87.5 million
, respectively.
|
|
|
|
|
Securities Owned Prior
|
|
Assets Acquired
|
|
|
|
Loans Sold
(C)
|
|
Retained Bonds
|
|
Retained Assets
(C)
|
|||||||||||||||||||||||||||||||||||
Date of Call
(A)
|
|
Number of Trusts Called
|
|
Face Amount
|
|
Amortized Cost Basis
|
|
Loan UPB
|
|
Loan Price
(B)
|
|
REO & Other Price
(B)
|
|
Date of Securitization
|
|
UPB
|
|
Gain (Loss)
|
|
Basis
|
|
Loan UPB
|
|
Loan Price
|
|
REO & Other Price
|
|||||||||||||||||||||||
June 2015
|
|
18
|
|
|
$
|
13.7
|
|
|
$
|
9.1
|
|
|
$
|
369.0
|
|
|
$
|
388.8
|
|
|
$
|
—
|
|
|
June 2015
|
|
$
|
334.5
|
|
|
$
|
(2.8
|
)
|
|
$
|
15.0
|
|
|
$
|
34.5
|
|
|
$
|
31.7
|
|
|
$
|
1.3
|
|
September 2015
|
|
7
|
|
|
7.4
|
|
|
4.5
|
|
|
216.3
|
|
|
223.1
|
|
|
1.5
|
|
|
N/A
(C)
|
|
N/A
(C)
|
|
|
N/A
(C)
|
|
|
N/A
(C)
|
|
|
19.4
|
|
|
17.2
|
|
|
1.5
|
|
|||||||||||
November 2015
|
|
14
|
|
|
3.9
|
|
|
3.0
|
|
|
345.4
|
|
|
351.7
|
|
|
1.2
|
|
|
November 2015
|
|
511.8
|
|
|
2.4
|
|
|
22.0
|
|
|
29.8
|
|
|
23.4
|
|
|
1.2
|
|
|||||||||||
December 2015
|
|
14
|
|
|
61.4
|
|
|
48.0
|
|
|
309.1
|
|
|
315.1
|
|
|
3.1
|
|
|
March 2016
|
|
261.3
|
|
|
2.1
|
|
|
36.6
|
|
|
35.8
|
|
|
26.6
|
|
|
2.9
|
|
|||||||||||
March 2016
|
|
13
|
|
|
58.0
|
|
|
41.0
|
|
|
167.2
|
|
|
173.3
|
|
|
3.1
|
|
|
N/A
(C)
|
|
N/A
(C)
|
|
|
N/A
(C)
|
|
|
N/A
(C)
|
|
|
65.0
|
|
|
61.8
|
|
|
3.4
|
|
|||||||||||
May 2016
|
|
12
|
|
|
60.0
|
|
|
44.0
|
|
|
290.6
|
|
|
298.7
|
|
|
0.6
|
|
|
May 2016
|
|
306.9
|
|
|
(2.2
|
)
|
|
40.0
|
|
|
85.9
|
|
|
78.2
|
|
|
1.1
|
|
|||||||||||
August 2016
|
|
11
|
|
|
6.2
|
|
|
1.4
|
|
|
312.3
|
|
|
319.2
|
|
|
1.7
|
|
|
September 2016
|
|
308.0
|
|
|
8.1
|
|
|
45.7
|
|
|
45.6
|
|
|
41.1
|
|
|
2.3
|
|
|||||||||||
November 2016
|
|
13
|
|
|
41.7
|
|
|
24.2
|
|
|
289.1
|
|
|
286.8
|
|
|
3.7
|
|
|
December 2016
|
|
273.6
|
|
|
(5.2
|
)
|
|
43.2
|
|
|
46.2
|
|
|
21.6
|
|
|
4.4
|
|
|||||||||||
December 2016
|
|
1
|
|
|
116.6
|
|
|
102.0
|
|
|
124.4
|
|
|
119.1
|
|
|
0.4
|
|
|
N/A
(C)
|
|
N/A
(C)
|
|
|
N/A
(C)
|
|
|
N/A
(C)
|
|
|
N/A
(C)
|
|
|
N/A
(C)
|
|
|
N/A
(C)
|
|
|||||||||||
January 2017
|
|
2
|
|
|
49.3
|
|
|
43.6
|
|
|
98.8
|
|
|
96.7
|
|
|
7.5
|
|
|
N/A
(C)
|
|
N/A
(C)
|
|
|
N/A
(C)
|
|
|
N/A
(C)
|
|
|
N/A
(C)
|
|
|
N/A
(C)
|
|
|
N/A
(C)
|
|
|||||||||||
February 2017
|
|
31
|
|
|
60.9
|
|
|
40.1
|
|
|
882.0
|
|
|
895.5
|
|
|
10.1
|
|
|
March 2017
|
|
773.8
|
|
|
2.1
|
|
|
81.9
|
|
|
105.9
|
|
|
90.1
|
|
|
10.8
|
|
|||||||||||
March 2017
|
|
12
|
|
|
—
|
|
|
—
|
|
|
222.4
|
|
|
228.8
|
|
|
0.4
|
|
|
N/A
(C)
|
|
N/A
(C)
|
|
|
N/A
(C)
|
|
|
N/A
(C)
|
|
|
27.7
|
|
|
25.7
|
|
|
0.4
|
|
|||||||||||
April 2017
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
April 2017
|
|
668.0
|
|
|
10.3
|
|
|
76.1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||||
April 2017
|
|
14
|
|
|
9.8
|
|
|
6.3
|
|
|
376.9
|
|
|
378.8
|
|
|
5.9
|
|
|
N/A
(C)
|
|
N/A
(C)
|
|
|
N/A
(C)
|
|
|
N/A
(C)
|
|
|
62.5
|
|
|
55.7
|
|
|
5.9
|
|
|||||||||||
May 2017
|
|
15
|
|
|
26.4
|
|
|
16.9
|
|
|
420.5
|
|
|
424.4
|
|
|
3.7
|
|
|
June 2017 #1
|
|
716.0
|
|
|
5.7
|
|
|
68.4
|
|
|
47.6
|
|
|
40.5
|
|
|
3.7
|
|
|||||||||||
June 2017
|
|
20
|
|
|
1.0
|
|
|
0.5
|
|
|
534.8
|
|
|
549.8
|
|
|
0.8
|
|
|
June 2017 #2
|
|
497.6
|
|
|
10.3
|
|
|
58.4
|
|
|
34.9
|
|
|
40.4
|
|
|
0.8
|
|
|||||||||||
June 2017
|
|
3
|
|
|
28.2
|
|
|
17.3
|
|
|
101.7
|
|
|
106.6
|
|
|
1.9
|
|
|
N/A
(C)
|
|
N/A
(C)
|
|
|
N/A
(C)
|
|
|
N/A
(C)
|
|
|
N/A
(C)
|
|
|
N/A
(C)
|
|
|
N/A
(C)
|
|
|||||||||||
July 2017
|
|
22
|
|
|
19.9
|
|
|
15.7
|
|
|
358.5
|
|
|
360.5
|
|
|
1.7
|
|
|
July 2017
|
|
339.3
|
|
|
2.7
|
|
|
25.7
|
|
|
18.3
|
|
|
18.6
|
|
|
1.7
|
|
|||||||||||
September 2017
|
|
21
|
|
|
120.6
|
|
|
95.1
|
|
|
583.7
|
|
|
593.2
|
|
|
5.3
|
|
|
October 2017
|
|
612.5
|
|
|
—
|
|
|
92.7
|
|
|
82.5
|
|
|
70.7
|
|
|
5.9
|
|
|||||||||||
October 2017
|
|
11
|
|
|
19.4
|
|
|
13.7
|
|
|
322.5
|
|
|
328.0
|
|
|
4.9
|
|
|
N/A
(C)
|
|
N/A
(C)
|
|
|
N/A
(C)
|
|
|
N/A
(C)
|
|
|
N/A
(C)
|
|
|
N/A
(C)
|
|
|
N/A
(C)
|
|
|||||||||||
November 2017
|
|
15
|
|
|
39.5
|
|
|
27.1
|
|
|
370.5
|
|
|
372.4
|
|
|
4.6
|
|
|
N/A
(C)
|
|
N/A
(C)
|
|
|
N/A
(C)
|
|
|
N/A
(C)
|
|
|
N/A
(C)
|
|
|
N/A
(C)
|
|
|
N/A
(C)
|
|
|||||||||||
December 2017
|
|
10
|
|
|
22.6
|
|
|
20.9
|
|
|
298.8
|
|
|
287.9
|
|
|
4.5
|
|
|
N/A
(C)
|
|
N/A
(C)
|
|
|
N/A
(C)
|
|
|
N/A
(C)
|
|
|
N/A
(C)
|
|
|
N/A
(C)
|
|
|
N/A
(C)
|
|
(A)
|
Any related securitization may occur on the same or a subsequent date, depending on market conditions and other factors.
|
(B)
|
Price includes par amount paid for all underlying residential mortgage loans of the trusts, plus the basis of the exercised call rights, plus advances and costs incurred (including MSR Fund Payments, as defined in Note 15) in exercising such call rights.
|
(C)
|
Loans were sold through a securitization which was treated as a sale for accounting purposes. Retained assets are reflected as of the date of the relevant securitization. The securitization that occurred in November 2015 primarily included loans from the
September 2015
and
November 2015
calls, but also included previously acquired loans. The securitization that occurred in March 2016 primarily included loans from the
December 2015
call, but also included previously acquired loans. The securitization that occurred in May 2016 primarily included loans from the March 2016 and May 2016 calls. The securitization that occurred in September 2016 primarily included loans from the August 2016 call, but also included
$42.2 million
of previously acquired loans. The securitization that occurred in December 2016 primarily included loans from the November 2016 call, but also included
$31.2 million
of previously acquired loans. The securitization that occurred in April 2017 primarily included loans from the March 2017 calls and other acquired loans. The June 2017 #1 securitization primarily included loans from the April 2017 and May 2017 calls, but also included
$31.1 million
of previously acquired loans. The securitization that occurred in October 2017 primarily included loans from the September 2017 call, but also included loans from a June 2017 call and other previously acquired loans. No loans from the December 2016 call, the January 2017 calls, the last two June 2017 calls, or any of the calls in the fourth quarter of 2017 had been securitized by December 31, 2017. In May 2017, certain reperforming residential mortgage loans were financed with a securitization which was not treated as a sale for accounting purposes (see Variable Interest Entities below and Note 11).
|
December 31, 2017
|
|||
Days Past Due
|
|
Delinquency Status
(A)
|
|
Current
|
|
84.2
|
%
|
30-59
|
|
6.6
|
%
|
60-89
|
|
2.6
|
%
|
90-119
(B)
|
|
1.5
|
%
|
120+
(C)
|
|
5.1
|
%
|
|
|
100.0
|
%
|
(A)
|
Represents the percentage of the total principal balance that corresponds to loans that are in each delinquency status.
|
(B)
|
Includes loans 90-119 days past due and still accruing interest because they are generally placed on nonaccrual status at 120 days or more past due.
|
(C)
|
Represents nonaccrual loans.
|
|
Reverse Mortgage Loans
|
|
Performing Loans
|
||||
Balance at December 31, 2015
|
$
|
19,560
|
|
|
$
|
19,964
|
|
Purchases/additional fundings
|
319
|
|
|
—
|
|
||
Proceeds from repayments
|
(1,352
|
)
|
|
(811
|
)
|
||
Accretion of loan discount (premium) and other amortization
(A)
|
2,002
|
|
|
123
|
|
||
Provision for loan losses
|
(73
|
)
|
|
(4
|
)
|
||
Transfer of loans to other assets
(B)
|
(4,203
|
)
|
|
—
|
|
||
Sales
|
(1,795
|
)
|
|
—
|
|
||
Transfer of loans to held-for-sale
(C)
|
(14,458
|
)
|
|
(19,272
|
)
|
||
Balance at December 31, 2016
|
$
|
—
|
|
|
$
|
—
|
|
Purchases/additional fundings
|
—
|
|
|
550,742
|
|
||
Proceeds from repayments
|
—
|
|
|
(50,562
|
)
|
||
Accretion of loan discount (premium) and other amortization
(A)
|
—
|
|
|
8,101
|
|
||
Provision for loan losses
|
—
|
|
|
(646
|
)
|
||
Transfer of loans to other assets
(B)
|
—
|
|
|
—
|
|
||
Transfer of loans to real estate owned
|
—
|
|
|
(20
|
)
|
||
Balance at December 31, 2017
|
$
|
—
|
|
|
$
|
507,615
|
|
(A)
|
Includes accelerated accretion of discount on loans paid in full and on loans transferred to other assets.
|
(B)
|
Represents loans for which foreclosure has been completed and for which New Residential has made, or intends to make, a claim with the governmental agency that has guaranteed the loans that are now recognized as claims receivable in Other Assets (Note 2).
|
(C)
|
Represents loans not initially acquired with the intent to sell for which New Residential determined that it no longer has the intent to hold for the foreseeable future, or until maturity or payoff.
|
|
Reverse Mortgage Loans
|
|
Performing Loans
|
||||
Balance at December 31, 2015
|
$
|
1,553
|
|
|
$
|
119
|
|
Provision for loan losses
(A)
|
73
|
|
|
4
|
|
||
Charge-offs
(B)
|
—
|
|
|
—
|
|
||
Sales
|
(171
|
)
|
|
—
|
|
||
Transfer of loans to held-for-sale
(C)
|
(1,455
|
)
|
|
(123
|
)
|
||
Balance at December 31, 2016
|
$
|
—
|
|
|
$
|
—
|
|
Provision for loan losses
(A)
|
—
|
|
|
646
|
|
||
Charge-offs
(B)
|
—
|
|
|
(450
|
)
|
||
Balance at December 31, 2017
|
$
|
—
|
|
|
$
|
196
|
|
(A)
|
Based on an analysis of collective borrower performance, credit ratings of borrowers, loan-to-value ratios, estimated value of the underlying collateral, key terms of the loans and historical and anticipated trends in defaults and loss severities at a pool level.
|
(B)
|
Loans, other than PCD loans, are generally charged off or charged down to the net realizable value of the collateral (i.e., fair value less costs to sell), with an offset to the allowance for loan losses, when available information confirms that loans are uncollectible.
|
(C)
|
Represents loans not initially acquired with the intent to sell for which New Residential determined that it no longer has the intent to hold for the foreseeable future, or until maturity or payoff.
|
Balance at December 31, 2015
|
$
|
290,654
|
|
Purchases/additional fundings
|
190,761
|
|
|
Sales
|
—
|
|
|
Proceeds from repayments
|
(8,897
|
)
|
|
Accretion of loan discount and other amortization
|
8,295
|
|
|
Transfer of loans to real estate owned
|
(7,583
|
)
|
|
Transfer of loans to held-for-sale
|
(282,469
|
)
|
|
Balance at December 31, 2016
|
$
|
190,761
|
|
Purchases/additional fundings
|
58,884
|
|
|
Sales
|
—
|
|
|
Proceeds from repayments
|
(32,455
|
)
|
|
Accretion of loan discount and other amortization
|
20,217
|
|
|
(Allowance) reversal for loan losses
(A)
|
(1,488
|
)
|
|
Transfer of loans to real estate owned
|
(29,299
|
)
|
|
Transfer of loans to held-for-sale
|
(23,080
|
)
|
|
Balance at December 31, 2017
|
$
|
183,540
|
|
(A)
|
An allowance represents the present value of cash flows expected at acquisition that are no longer expected to be collected. A reversal results from an increase to expected cash flows that reverses a prior allowance.
|
|
Contractually Required Payments Receivable
|
|
Cash Flows Expected to be Collected
|
|
Fair Value
|
|||
As of Acquisition Date
|
94,951
|
|
|
80,744
|
|
|
58,884
|
|
|
Unpaid Principal Balance
|
|
Carrying Value
|
||||
December 31, 2017
|
$
|
249,254
|
|
|
$
|
183,540
|
|
December 31, 2016
|
203,673
|
|
|
190,761
|
|
Balance at December 31, 2015
|
$
|
71,063
|
|
Additions
|
23,688
|
|
|
Accretion
|
(8,876
|
)
|
|
Reclassifications from non-accretable difference
(A)
|
29,569
|
|
|
Disposals
(B)
|
(2,680
|
)
|
|
Transfer of loans to held-for-sale
(C)
|
(89,076
|
)
|
|
Balance at December 31, 2016
|
$
|
23,688
|
|
Additions
|
21,860
|
|
|
Accretion
|
(20,217
|
)
|
|
Reclassifications from non-accretable difference
(A)
|
66,751
|
|
|
Disposals
(B)
|
(3,451
|
)
|
|
Transfer of loans to held-for-sale
(C)
|
—
|
|
|
Balance at December 31, 2017
|
$
|
88,631
|
|
(A)
|
Represents a probable and significant increase in cash flows previously expected to be uncollectible.
|
(B)
|
Includes sales of loans or foreclosures, which result in removal of the loan from the PCD loan pool at its carrying amount.
|
(C)
|
Represents loans not initially acquired with the intent to sell for which New Residential determined that it no longer has the intent to hold for the foreseeable future, or until maturity or payoff.
|
Balance at December 31, 2015
|
$
|
776,681
|
|
Purchases
(A)
|
1,196,018
|
|
|
Transfer of loans from held-for-investment
(B)
|
316,199
|
|
|
Sales
|
(1,274,707
|
)
|
|
Transfer of loans to other assets
(C)
|
(158,807
|
)
|
|
Transfer of loans to real estate owned
|
(56,001
|
)
|
|
Proceeds from repayments
|
(91,339
|
)
|
|
Valuation (provision) reversal on loans
(D)
|
(11,379
|
)
|
|
Balance at December 31, 2016
|
$
|
696,665
|
|
Purchases
(A)
|
5,135,700
|
|
|
Transfer of loans from held-for-investment
(B)
|
23,080
|
|
|
Sales
|
(3,901,161
|
)
|
|
Transfer of loans to other assets
(C)
|
(17,487
|
)
|
|
Transfer of loans to real estate owned
|
(71,756
|
)
|
|
Proceeds from repayments
|
(125,987
|
)
|
|
Valuation (provision) reversal on loans
(D)
|
(13,520
|
)
|
|
Balance at December 31, 2017
|
$
|
1,725,534
|
|
(A)
|
Represents loans acquired with the intent to sell.
|
(B)
|
Represents loans not initially acquired with the intent to sell for which New Residential determined that it no longer has the intent to hold for the foreseeable future, or until maturity or payoff.
|
(C)
|
Represents loans for which foreclosure has been completed and for which New Residential has made, or intends to make, a claim with the governmental agency that has guaranteed the loans that are now recognized as claims receivable in Other Assets (Note 2).
|
(D)
|
Represents the fair value adjustments to loans upon transfer to held-for-sale and provision recorded on certain purchased held-for-sale loans, including an aggregate of
$30.1 million
and
$30.2 million
of provision related to the call transactions executed during the years ended
December 31, 2017
and
2016
, respectively.
|
|
|
Real Estate Owned
|
||
Balance at December 31, 2015
|
|
$
|
50,574
|
|
Purchases
|
|
11,283
|
|
|
Transfer of loans to real estate owned
|
|
81,940
|
|
|
Sales
|
|
(66,880
|
)
|
|
Valuation provision on REO
|
|
(17,326
|
)
|
|
Balance at December 31, 2016
|
|
$
|
59,591
|
|
Purchases
|
|
38,127
|
|
|
Transfer of loans to real estate owned
|
|
124,013
|
|
|
Sales
|
|
(95,456
|
)
|
|
Valuation (provision) reversal on REO
|
|
2,020
|
|
|
Balance at December 31, 2017
|
|
$
|
128,295
|
|
|
|
As of
|
||
|
|
December 31, 2017
|
||
Assets
|
|
|
||
Residential mortgage loans
|
|
$
|
188,957
|
|
Other assets
|
|
—
|
|
|
Total assets
(A)
|
|
$
|
188,957
|
|
Liabilities
|
|
|
||
Notes and bonds payable
(B)
|
|
$
|
184,490
|
|
Accounts payable and accrued expenses
|
|
16
|
|
|
Total liabilities
(A)
|
|
$
|
184,506
|
|
(A)
|
The creditors of the RPL Borrowers do not have recourse to the general credit of New Residential, and the assets of the RPL Borrowers are not directly available to satisfy New Residential’s obligations.
|
(B)
|
Includes
$78.2 million
of bonds retained by New Residential issued by these VIEs.
|
Residential mortgage loan UPB
|
|
$
|
5,031,191
|
|
Weighted average delinquency
(A)
|
|
2.38
|
%
|
|
Net credit losses for the year ended December 31, 2017
|
|
$
|
6,163
|
|
Face amount of debt held by third parties
(B)
|
|
$
|
5,025,028
|
|
|
|
|
||
Carrying value of bonds retained by New Residential
(C)
|
|
$
|
467,072
|
|
Cash flows received by New Residential on these bonds for the year ended December 31, 2017
|
|
$
|
93,698
|
|
(A)
|
Represents the percentage of the UPB that is
60
+ days delinquent.
|
(B)
|
Excludes bonds retained by New Residential.
|
(C)
|
Retained pursuant to required risk retention regulations.
|
Total Consideration ($ in millions)
|
$
|
237.5
|
|
Assets
|
|
||
Consumer loans, held-for-investment
|
$
|
1,934.7
|
|
Cash and cash equivalents
|
0.3
|
|
|
Restricted cash
|
74.6
|
|
|
Other assets
|
35.9
|
|
|
Total Assets Acquired
|
2,045.5
|
|
|
|
|
||
Liabilities
|
|
||
Notes and bonds payable
|
$
|
1,803.2
|
|
Accrued expenses and other liabilities
|
4.8
|
|
|
Total Liabilities Assumed
|
1,808.0
|
|
|
|
|
||
Net Assets
|
$
|
237.5
|
|
|
|
Year Ended December 31,
|
||||||
|
|
2016
|
|
2015
|
||||
|
|
(unaudited)
|
|
(unaudited)
|
||||
Pro Forma
|
|
|
|
|
||||
Interest Income
|
|
$
|
1,163,648
|
|
|
$
|
1,030,522
|
|
Income Before Income Taxes
|
|
581,925
|
|
|
466,915
|
|
||
Noncontrolling Interests in Income of Consolidated Subsidiaries
|
|
96,852
|
|
|
92,413
|
|
•
|
Loans Held-for-Investment:
|
◦
|
Performing Loans
|
◦
|
PCD Loans
|
|
Unpaid Principal Balance
|
|
Interest in Consumer Loans
|
|
Carrying Value
|
|
Weighted Average Coupon
|
|
Weighted Average Expected Life (Years)
(A)
|
|
Weighted Average Delinquency
(B)
|
|||||||
December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Consumer Loan Companies
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Performing Loans
|
$
|
1,005,570
|
|
|
53.5
|
%
|
|
$
|
1,052,561
|
|
|
18.7
|
%
|
|
3.7
|
|
6.0
|
%
|
Purchased Credit Deteriorated Loans
(C)
|
282,540
|
|
|
53.5
|
%
|
|
236,449
|
|
|
16.2
|
%
|
|
3.3
|
|
12.5
|
%
|
||
Other - Performing Loans
|
89,682
|
|
|
100.0
|
%
|
|
85,253
|
|
|
14.1
|
%
|
|
1.0
|
|
4.5
|
%
|
||
Total Consumer Loans, held-for-investment
|
$
|
1,377,792
|
|
|
|
|
$
|
1,374,263
|
|
|
17.9
|
%
|
|
3.5
|
|
7.3
|
%
|
|
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Consumer Loan Companies
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Performing Loans
|
$
|
1,275,121
|
|
|
53.5
|
%
|
|
$
|
1,321,825
|
|
|
18.7
|
%
|
|
4.2
|
|
6.3
|
%
|
Purchased Credit Deteriorated Loans
(C)
|
371,261
|
|
|
53.5
|
%
|
|
316,532
|
|
|
16.6
|
%
|
|
3.6
|
|
14.0
|
%
|
||
Other - Performing Loans
|
163,570
|
|
|
100.0
|
%
|
|
161,129
|
|
|
14.2
|
%
|
|
1.5
|
|
0.3
|
%
|
||
Total Consumer Loans, held-for-investment
|
$
|
1,809,952
|
|
|
|
|
$
|
1,799,486
|
|
|
17.9
|
%
|
|
3.8
|
|
7.3
|
%
|
(A)
|
Represents the weighted average expected timing of the receipt of expected cash flows for this investment.
|
(B)
|
Represents the percentage of the total unpaid principal balance that is 30+ days delinquent. Delinquency status is the primary credit quality indicator as it provides early warning of borrowers who may be experiencing financial difficulties.
|
(C)
|
Includes loans with evidence of credit deterioration since origination where it is probable that New Residential will not collect all contractually required principal and interest payments, which are accounted for as PCD loans.
|
December 31, 2017
|
|||
Days Past Due
|
|
Delinquency Status
(A)
|
|
Current
|
|
94.0
|
%
|
30-59
|
|
2.5
|
%
|
60-89
|
|
1.4
|
%
|
90-119
(B)
|
|
0.8
|
%
|
120+
(B) (C)
|
|
1.3
|
%
|
|
|
100.0
|
%
|
(A)
|
Represents the percentage of the total unpaid principal balance that corresponds to loans that are in each delinquency status.
|
(B)
|
Includes loans more than 90 days past due and still accruing interest.
|
(C)
|
Interest is accrued up to the date of charge-off at 180 days past due.
|
|
|
Performing Loans
|
||
Balance at December 31, 2015
|
|
$
|
—
|
|
SpringCastle Transaction
|
|
1,539,569
|
|
|
Purchases
|
|
176,107
|
|
|
Additional fundings
(A)
|
|
49,289
|
|
|
Proceeds from repayments
|
|
(239,236
|
)
|
|
Accretion of loan discount and premium amortization, net
|
|
7,728
|
|
|
Net charge-offs
|
|
(47,065
|
)
|
|
Allowance for loan losses
|
|
(3,438
|
)
|
|
Balance at December 31, 2016
|
|
$
|
1,482,954
|
|
Purchases
|
|
|
|
|
Additional fundings
(A)
|
|
56,321
|
|
|
Proceeds from repayments
|
|
(329,843
|
)
|
|
Accretion of loan discount and premium amortization, net
|
|
4,891
|
|
|
Gross charge-offs
|
|
(73,842
|
)
|
|
Additions to the allowance for loan losses, net
|
|
(2,667
|
)
|
|
Balance at December 31, 2017
|
|
$
|
1,137,814
|
|
(A)
|
Represents draws on consumer loans with revolving privileges.
|
|
|
Collectively Evaluated
(A)
|
|
Individually Impaired
(B)
|
|
Total
|
||||||
Balance at March 31, 2016 (date of SpringCastle Transaction)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Provision for loan losses
|
|
49,506
|
|
|
997
|
|
|
50,503
|
|
|||
Net charge-offs
(C)
|
|
(47,065
|
)
|
|
—
|
|
|
(47,065
|
)
|
|||
Balance at December 31, 2016
|
|
$
|
2,441
|
|
|
$
|
997
|
|
|
$
|
3,438
|
|
Provision (reversal) for loan losses
|
|
65,059
|
|
|
679
|
|
|
65,738
|
|
|||
Net charge-offs
(C)
|
|
(63,071
|
)
|
|
—
|
|
|
(63,071
|
)
|
|||
Balance at December 31, 2017
|
|
$
|
4,429
|
|
|
$
|
1,676
|
|
|
$
|
6,105
|
|
(A)
|
Represents smaller-balance homogeneous loans that are not individually considered impaired and are evaluated based on an analysis of collective borrower performance, key terms of the loans and historical and anticipated trends in defaults and loss severities, and consideration of the unamortized acquisition discount.
|
(B)
|
Represents consumer loan modifications considered to be troubled debt restructurings (“TDRs”) as they provide concessions to borrowers, primarily in the form of interest rate reductions, who are experiencing financial difficulty. As of
December 31, 2017
, there are
$10.9 million
in UPB and
$9.4 million
in carrying value of consumer loans classified as TDRs.
|
(C)
|
Consumer loans, other than PCD loans, are charged off when available information confirms that loans are uncollectible, which is generally when they become 180 days past due. Charge-offs are presented net of
$10.8 million
and
$8.1 million
in recoveries of previously charged-off UPB in
2017
and
2016
, respectively.
|
Balance at December 31, 2015
|
|
$
|
—
|
|
SpringCastle Transaction
|
|
395,129
|
|
|
Allowance for Loan Losses
(A)
|
|
(3,013
|
)
|
|
Proceeds from repayments
|
|
(112,222
|
)
|
|
Accretion of loan discount and other amortization
|
|
36,638
|
|
|
Balance at December 31, 2016
|
|
$
|
316,532
|
|
(Allowance) reversal for loan losses
(A)
|
|
3,013
|
|
|
Proceeds from repayments
|
|
(123,932
|
)
|
|
Accretion of loan discount and other amortization
|
|
40,836
|
|
|
Balance at December 31, 2017
|
|
$
|
236,449
|
|
(A)
|
An allowance represents the present value of cash flows expected at acquisition that are no longer expected to be collected. A reversal results from an increase to expected cash flows that reverses a prior allowance.
|
|
Unpaid Principal Balance
|
|
Carrying Value
|
||||
December 31, 2017
|
$
|
282,540
|
|
|
$
|
236,449
|
|
December 31, 2016
|
371,261
|
|
|
316,532
|
|
Balance at December 31, 2015
|
|
$
|
—
|
|
SpringCastle Transaction
|
|
176,387
|
|
|
Accretion
|
|
(36,638
|
)
|
|
Reclassifications from (to) non-accretable difference
(A)
|
|
28,179
|
|
|
Balance at December 31, 2016
|
|
$
|
167,928
|
|
Accretion
|
|
(40,836
|
)
|
|
Reclassifications from (to) non-accretable difference
(A)
|
|
5,199
|
|
|
Balance at December 31, 2017
|
|
$
|
132,291
|
|
(A)
|
Represents a probable and significant increase (decrease) in cash flows previously expected to be uncollectible.
|
|
|
December 31,
|
||||||
|
|
2017
|
|
2016
|
||||
Total Consumer Loan Companies equity
|
|
$
|
74,071
|
|
|
$
|
75,311
|
|
Others’ ownership interest
|
|
46.5
|
%
|
|
46.5
|
%
|
||
Others’ interests in equity of consolidated subsidiary
|
|
$
|
34,466
|
|
|
$
|
35,020
|
|
|
Year Ended December 31,
|
||||||
|
2017
|
|
2016
|
||||
Net Consumer Loan Companies income (loss)
|
$
|
98,692
|
|
|
$
|
81,992
|
|
Others’ ownership interest as a percent of total
|
46.5
|
%
|
|
46.5
|
%
|
||
Others’ interest in net income (loss) of consolidated subsidiaries
|
$
|
45,892
|
|
|
$
|
38,127
|
|
|
|
As of December 31,
|
||||||
|
|
2017
|
|
2016
|
||||
Assets
|
|
|
|
|
||||
Consumer loans, held-for-investment
|
|
$
|
1,289,010
|
|
|
$
|
1,638,357
|
|
Restricted cash
|
|
11,563
|
|
|
13,393
|
|
||
Accrued interest receivable
|
|
19,360
|
|
|
24,528
|
|
||
Total assets
(A)
|
|
$
|
1,319,933
|
|
|
$
|
1,676,278
|
|
Liabilities
|
|
|
|
|
||||
Notes and bonds payable
(B)
|
|
$
|
1,284,436
|
|
|
$
|
1,648,488
|
|
Accounts payable and accrued expenses
|
|
4,007
|
|
|
951
|
|
||
Total liabilities
(A)
|
|
$
|
1,288,443
|
|
|
$
|
1,649,439
|
|
(A)
|
The creditors of the Consumer Loan SPVs do not have recourse to the general credit of New Residential, and the assets of the Consumer Loan SPVs are not directly available to satisfy New Residential’s obligations.
|
(B)
|
Includes
$121.0 million
face amount of bonds retained by New Residential issued by these VIEs.
|
|
December 31, 2017
(A)
|
||
Consumer loans, at fair value
|
$
|
178,422
|
|
Warrants, at fair value
|
80,746
|
|
|
Other assets
|
46,342
|
|
|
Warehouse financing
|
(117,944
|
)
|
|
Other liabilities
|
(13,059
|
)
|
|
Equity
|
$
|
174,507
|
|
Undistributed retained earnings
|
$
|
—
|
|
New Residential’s investment
|
$
|
42,473
|
|
New Residential’s ownership
|
24.3
|
%
|
|
Year Ended
|
||
|
December 31, 2017
(A)
|
||
Interest income
|
$
|
35,912
|
|
Interest expense
|
(8,144
|
)
|
|
Change in fair value of consumer loans and warrants
|
56,324
|
|
|
Gain on sale of consumer loans
(B)
|
26,400
|
|
|
Other expenses
|
(4,623
|
)
|
|
Net income
|
$
|
105,869
|
|
New Residential’s equity in net income
|
$
|
25,617
|
|
New Residential’s ownership
|
24.2
|
%
|
(A)
|
Data as of, and for the periods ended, November 30,
2017
, as a result of the one month reporting lag.
|
(B)
|
During the year ended
December 31, 2017
, LoanCo sold, through securitizations which were treated as sales for accounting purposes,
$1.7 billion
in UPB of consumer loans. LoanCo retained
$178.4 million
of residual interests in the securitizations and distributed them to the LoanCo co-investors, including New Residential.
|
|
Unpaid Principal Balance
|
|
Interest in Consumer Loans
|
|
Carrying Value
|
|
Weighted Average Coupon
|
|
Weighted Average Expected Life (Years)
(A)
|
|
Weighted Average Delinquency
(B)
|
|||||||
December 31, 2017
(C)
|
$
|
178,422
|
|
|
25.0
|
%
|
|
$
|
178,422
|
|
|
15.1
|
%
|
|
1.4
|
|
0.4
|
%
|
(A)
|
Represents the weighted average expected timing of the receipt of expected cash flows for this investment.
|
(B)
|
Represents the percentage of the total unpaid principal balance that is 30+ days delinquent. Delinquency status is the primary credit quality indicator as it provides early warning of borrowers who may be experiencing financial difficulties.
|
(C)
|
Data as of November 30,
2017
as a result of the one month reporting lag.
|
Balance at December 31, 2016
|
$
|
—
|
|
Contributions to equity method investees
|
470,344
|
|
|
Distributions of earnings from equity method investees
|
(6,240
|
)
|
|
Distributions of capital from equity method investees
|
(438,309
|
)
|
|
Earnings from investments in consumer loans, equity method investees
|
25,617
|
|
|
Balance at December 31, 2017
|
$
|
51,412
|
|
(A)
|
Net of related variation margin accounts. As of
December 31, 2017
, no variation margin accounts existed.
|
|
December 31,
|
||||||
|
2017
|
|
2016
|
||||
TBAs, short position
(A)
|
$
|
3,101,100
|
|
|
$
|
3,465,500
|
|
TBAs, long position
(A)
|
1,014,000
|
|
|
2,125,552
|
|
||
Interest Rate Caps
(B)
|
772,500
|
|
|
1,185,000
|
|
||
Interest Rate Swaps
(C)
|
—
|
|
|
3,640,000
|
|
(A)
|
Represents the notional amount of Agency RMBS, classified as derivatives.
|
(B)
|
As of
December 31, 2017
, caps LIBOR at
0.50%
for
$425.0 million
of notional, at
2.00%
for
$185.0 million
of notional, at
4.00%
for
$12.5 million
of notional, and at
4.00%
for
$150.0 million
of notional. The weighted average maturity of the interest rate caps as of
December 31, 2017
was
11
months.
|
(C)
|
Receive LIBOR and pay a fixed rate. The weighted average maturity of the interest rate swaps as of December 31,
2016
was
22
months and the weighted average fixed pay rate was
1.35%
. There were
no
interest rate swaps outstanding at
December 31, 2017
.
|
|
Year Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Other income (loss), net
(A)
|
|
|
|
|
|
||||||
TBAs
|
$
|
(1,793
|
)
|
|
$
|
(414
|
)
|
|
$
|
(2,058
|
)
|
Interest Rate Caps
|
323
|
|
|
688
|
|
|
(1,749
|
)
|
|||
Interest Rate Swaps
|
(720
|
)
|
|
5,500
|
|
|
269
|
|
|||
|
(2,190
|
)
|
|
5,774
|
|
|
(3,538
|
)
|
|||
Gain (loss) on settlement of investments, net
|
|
|
|
|
|
||||||
TBAs
|
$
|
(44,224
|
)
|
|
$
|
(17,927
|
)
|
|
$
|
(27,142
|
)
|
Interest Rate Caps
|
(1,911
|
)
|
|
(4,754
|
)
|
|
(1,180
|
)
|
|||
Interest Rate Swaps
|
6,921
|
|
|
(4,810
|
)
|
|
(18,660
|
)
|
|||
|
(39,214
|
)
|
|
(27,491
|
)
|
|
(46,982
|
)
|
|||
Total income (losses)
|
$
|
(41,404
|
)
|
|
$
|
(21,717
|
)
|
|
$
|
(50,520
|
)
|
(A)
|
Represents unrealized gains (losses).
|
|
|
December 31, 2017
|
|
December 31, 2016
|
|||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Collateral
|
|
|
|||||||||||||||||||
Debt Obligations/Collateral
|
|
Outstanding Face Amount
|
|
Carrying Value
(A)
|
|
Final Stated Maturity
(B)
|
|
Weighted Average Funding Cost
|
|
Weighted Average Life (Years)
|
|
Outstanding Face
|
|
Amortized Cost Basis
|
|
Carrying Value
|
|
Weighted Average Life (Years)
|
|
Carrying Value
(A)
|
|||||||||||||
Repurchase Agreements
(C)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Agency RMBS
(D)
|
|
$
|
1,974,164
|
|
|
$
|
1,974,164
|
|
|
Jan-18
|
|
1.37
|
%
|
|
0.1
|
|
$
|
1,951,238
|
|
|
$
|
2,014,038
|
|
|
$
|
1,997,348
|
|
|
3.7
|
|
$
|
1,764,760
|
|
Non-Agency RMBS
(E)
|
|
4,720,290
|
|
|
4,720,290
|
|
|
Jan-18 to Mar-18
|
|
2.90
|
%
|
|
0.1
|
|
11,899,935
|
|
|
5,467,187
|
|
|
5,839,524
|
|
|
7.7
|
|
2,654,242
|
|
||||||
Residential Mortgage Loans
(F)
|
|
1,850,515
|
|
|
1,849,004
|
|
|
Feb-18 to Dec-19
|
|
3.73
|
%
|
|
0.9
|
|
2,364,874
|
|
|
2,165,584
|
|
|
2,135,698
|
|
|
4.3
|
|
686,412
|
|
||||||
Real Estate Owned
(G) (H)
|
|
118,778
|
|
|
118,681
|
|
|
Feb-18 to Dec-19
|
|
3.70
|
%
|
|
0.8
|
|
N/A
|
|
|
N/A
|
|
|
142,404
|
|
|
N/A
|
|
85,217
|
|
||||||
Total Repurchase Agreements
|
|
8,663,747
|
|
|
8,662,139
|
|
|
|
|
2.74
|
%
|
|
0.3
|
|
|
|
|
|
|
|
|
|
5,190,631
|
|
|||||||||
Notes and Bonds Payable
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Excess MSRs
(I)
|
|
484,199
|
|
|
483,978
|
|
|
Jun-19 to Jul-22
|
|
5.31
|
%
|
|
2.8
|
|
264,504,619
|
|
|
1,107,042
|
|
|
1,328,008
|
|
|
6.1
|
|
729,145
|
|
||||||
MSRs
(J)
|
|
1,158,085
|
|
|
1,157,179
|
|
|
Feb-18 to Dec-22
|
|
5.44
|
%
|
|
2.2
|
|
221,952,565
|
|
|
1,904,987
|
|
|
2,211,710
|
|
|
6.2
|
|
—
|
|
||||||
Servicer Advances
(K)
|
|
4,066,567
|
|
|
4,060,156
|
|
|
Mar-18 to Dec-21
|
|
3.26
|
%
|
|
2.0
|
|
4,255,047
|
|
|
4,596,042
|
|
|
4,699,418
|
|
|
4.5
|
|
5,549,872
|
|
||||||
Residential Mortgage Loans
(L)
|
|
137,196
|
|
|
137,196
|
|
|
Oct-18 to Apr-20
|
|
3.61
|
%
|
|
2.3
|
|
229,522
|
|
|
179,812
|
|
|
179,812
|
|
|
8.0
|
|
8,271
|
|
||||||
Consumer Loans
(M)
|
|
1,248,050
|
|
|
1,242,756
|
|
|
Dec-21 to Mar-24
|
|
3.36
|
%
|
|
3.1
|
|
1,377,625
|
|
|
1,380,202
|
|
|
1,374,097
|
|
|
3.5
|
|
1,700,211
|
|
||||||
Receivable from government agency
(L)
|
|
3,126
|
|
|
3,126
|
|
|
Oct-18
|
|
3.90
|
%
|
|
0.8
|
|
N/A
|
|
|
N/A
|
|
|
2,782
|
|
|
N/A
|
|
3,106
|
|
||||||
Total Notes and Bonds Payable
|
|
7,097,223
|
|
|
7,084,391
|
|
|
|
|
3.78
|
%
|
|
2.3
|
|
|
|
|
|
|
|
|
|
7,990,605
|
|
|||||||||
Total/Weighted Average
|
|
$
|
15,760,970
|
|
|
$
|
15,746,530
|
|
|
|
|
3.21
|
%
|
|
1.2
|
|
|
|
|
|
|
|
|
|
$
|
13,181,236
|
|
(A)
|
Net of deferred financing costs.
|
(B)
|
All debt obligations with a stated maturity through February 13,
2018
were refinanced, extended or repaid.
|
(C)
|
These repurchase agreements had approximately
$16.9 million
of associated accrued interest payable as of
December 31, 2017
.
|
(D)
|
All of the Agency RMBS repurchase agreements have a fixed rate. Collateral amounts include approximately
$1.0 billion
of related trade and other receivables and
$0.9 billion
of treasury securities.
|
(E)
|
All of the Non-Agency RMBS repurchase agreements have LIBOR-based floating interest rates. This includes repurchase agreements of
$160.2 million
on retained servicer advance and consumer loan bonds.
|
(F)
|
All of these repurchase agreements have LIBOR-based floating interest rates.
|
(G)
|
All of these repurchase agreements have LIBOR-based floating interest rates.
|
(H)
|
Includes financing collateralized by receivables including claims from FHA on Ginnie Mae EBO loans for which foreclosure has been completed and for which New Residential has made or intends to make a claim on the FHA guarantee.
|
(I)
|
Includes
$204.2 million
of corporate loans which bear interest equal to the sum of (i) a floating rate index equal to one-month LIBOR and (ii) a margin of
3.75%
, and includes
$280.0 million
of corporate loans which bear interest equal to the sum of (i) a floating rate index equal to one-month LIBOR and (ii) a margin of
3.75%
. The outstanding face amount of the collateral represents the UPB of the residential mortgage loans underlying the interests in MSRs that secure these notes.
|
(J)
|
Includes:
$290.0 million
of MSR notes which bear interest equal to the sum of (i) a floating rate index equal to one-month LIBOR and (ii) a margin of
4.25%
,
$232.9 million
of MSR notes which bear interest equal to the sum of (i) a floating rate index equal to one-month LIBOR and (ii) a margin of
3.75%
,
$74.0 million
of MSR notes which bear interest equal to the sum of (i) a floating rate index equal to one-month LIBOR and (ii) a margin of
3.50%
;
$487.2 million
of MSR notes which bear interest equal to the sum of (i) a floating rate index equal to one-month LIBOR and (ii) a margin of
4.00%
; and
$74.0 million
of MSR notes which bear interest equal to the sum of (i) a floating rate index equal to one-month LIBOR and (ii) a margin of
3.13%
. The outstanding face amount of the collateral represents the UPB of the residential mortgage loans underlying the MSRs and mortgage servicing rights financing receivables that secure these notes.
|
(K)
|
$3.5 billion
face amount of the notes have a fixed rate while the remaining notes bear interest equal to the sum of (i) a floating rate index equal to one-month LIBOR or a cost of funds rate, as applicable, and (ii) a margin ranging from
1.5%
to
2.4%
. Collateral includes Servicer Advance Investments, as well as servicer advances receivable related to the mortgage servicing rights and mortgage servicing rights financing receivables owned by NRM.
|
(L)
|
Represents: (i) a
$10.3 million
note payable to Nationstar that bears interest equal to one-month LIBOR plus
2.88%
and (ii)
$130.0 million
of asset-backed notes held by third parties which bear interest equal to
3.60%
.
|
(M)
|
Includes the SpringCastle debt, which is comprised of the following classes of asset-backed notes held by third parties:
$927.0 million
UPB of Class A notes with a coupon of
3.05%
and a stated maturity date in November 2023;
$210.8 million
UPB of Class B notes with a coupon of
4.10%
and a stated maturity date in March 2024;
$18.3 million
UPB of Class C-1 notes with a coupon of
5.63%
and a stated maturity date in March 2024;
$18.3 million
UPB of Class C-2 notes with a coupon of
5.63%
and a stated maturity date in March 2024. Also includes a
$73.6 million
face amount note collateralized by newly originated consumer loans which bears interest equal to
4.00%
.
|
|
|
Excess MSRs
|
|
MSRs
|
|
Servicer Advances
(A)
|
|
Real Estate Securities
|
|
Residential Mortgage Loans and REO
|
|
Consumer Loans
|
|
Total
|
||||||||||||||
Balance at December 31, 2015
|
|
$
|
182,978
|
|
|
$
|
—
|
|
|
$
|
7,047,061
|
|
|
$
|
3,017,157
|
|
|
$
|
1,004,980
|
|
|
$
|
40,446
|
|
|
$
|
11,292,622
|
|
Repurchase Agreements:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Borrowings
|
|
—
|
|
|
—
|
|
|
—
|
|
|
30,441,880
|
|
|
552,459
|
|
|
21,458
|
|
|
31,015,797
|
|
|||||||
Repayments
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(29,040,035
|
)
|
|
(764,113
|
)
|
|
(61,904
|
)
|
|
(29,866,052
|
)
|
|||||||
Capitalized deferred financing costs, net of amortization
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,169
|
)
|
|
—
|
|
|
(2,169
|
)
|
|||||||
Notes and Bonds Payable:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Acquired borrowings, net of discount
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,803,192
|
|
|
1,803,192
|
|
|||||||
Borrowings
|
|
1,141,996
|
|
|
—
|
|
|
6,857,006
|
|
|
—
|
|
|
—
|
|
|
1,789,706
|
|
|
9,788,708
|
|
|||||||
Repayments
|
|
(592,175
|
)
|
|
—
|
|
|
(8,354,692
|
)
|
|
—
|
|
|
(8,151
|
)
|
|
(1,888,714
|
)
|
|
(10,843,732
|
)
|
|||||||
Discount on borrowings, net of amortization
|
|
1,420
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,374
|
)
|
|
(1,954
|
)
|
|||||||
Capitalized deferred financing costs, net of amortization
|
|
(5,074
|
)
|
|
—
|
|
|
497
|
|
|
—
|
|
|
—
|
|
|
(599
|
)
|
|
(5,176
|
)
|
|||||||
Balance at December 31, 2016
|
|
$
|
729,145
|
|
|
$
|
—
|
|
|
$
|
5,549,872
|
|
|
$
|
4,419,002
|
|
|
$
|
783,006
|
|
|
$
|
1,700,211
|
|
|
$
|
13,181,236
|
|
Repurchase Agreements:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Borrowings
|
|
—
|
|
|
—
|
|
|
—
|
|
|
55,233,007
|
|
|
2,529,556
|
|
|
—
|
|
|
57,762,563
|
|
|||||||
Repayments
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(52,957,555
|
)
|
|
(1,334,952
|
)
|
|
—
|
|
|
(54,292,507
|
)
|
|||||||
Capitalized deferred financing costs, net of amortization
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,449
|
|
|
—
|
|
|
1,449
|
|
|||||||
Notes and Bonds Payable:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Borrowings
|
|
1,400,354
|
|
|
1,172,058
|
|
|
5,344,985
|
|
|
—
|
|
|
140,323
|
|
|
—
|
|
|
8,057,720
|
|
|||||||
Repayments
|
|
(1,650,409
|
)
|
|
(13,973
|
)
|
|
(6,838,862
|
)
|
|
—
|
|
|
(11,375
|
)
|
|
(456,904
|
)
|
|
(8,971,523
|
)
|
|||||||
Discount on borrowings, net of amortization
|
|
—
|
|
|
—
|
|
|
(147
|
)
|
|
—
|
|
|
—
|
|
|
(700
|
)
|
|
(847
|
)
|
|||||||
Capitalized deferred financing costs, net of amortization
|
|
4,888
|
|
|
(906
|
)
|
|
4,308
|
|
|
—
|
|
|
—
|
|
|
149
|
|
|
8,439
|
|
|||||||
Balance at December 31, 2017
|
|
$
|
483,978
|
|
|
$
|
1,157,179
|
|
|
$
|
4,060,156
|
|
|
$
|
6,694,454
|
|
|
$
|
2,108,007
|
|
|
$
|
1,242,756
|
|
|
$
|
15,746,530
|
|
(A)
|
New Residential net settles daily borrowings and repayments of the Notes and Bonds Payable on its servicer advances.
|
Year
|
|
Nonrecourse
|
|
Recourse
|
|
Total
|
||||||
2018
|
|
$
|
1,160,873
|
|
|
$
|
9,020,147
|
|
|
$
|
10,181,020
|
|
2019
|
|
1,391,994
|
|
|
530,794
|
|
|
1,922,788
|
|
|||
2020
|
|
506,269
|
|
|
—
|
|
|
506,269
|
|
|||
2021
|
|
1,211,100
|
|
|
—
|
|
|
1,211,100
|
|
|||
2022
|
|
74,000
|
|
|
691,385
|
|
|
765,385
|
|
|||
2023 and thereafter
|
|
1,174,408
|
|
|
—
|
|
|
1,174,408
|
|
|||
|
|
$
|
5,518,644
|
|
|
$
|
10,242,326
|
|
|
$
|
15,760,970
|
|
Debt Obligations/ Collateral
|
|
Borrowing Capacity
|
|
Balance Outstanding
|
|
Available Financing
|
||||||
Repurchase Agreements
|
|
|
|
|
|
|
||||||
Residential mortgage loans and REO
|
|
$
|
2,735,000
|
|
|
$
|
1,969,293
|
|
|
$
|
765,707
|
|
Notes and Bonds Payable
|
|
|
|
|
|
|
||||||
Excess MSRs
|
|
750,000
|
|
|
280,000
|
|
|
470,000
|
|
|||
MSRs
|
|
775,000
|
|
|
670,898
|
|
|
104,102
|
|
|||
Servicer advances
(A)
|
|
1,910,120
|
|
|
1,585,069
|
|
|
325,051
|
|
|||
Consumer loans
|
|
150,000
|
|
|
73,646
|
|
|
76,354
|
|
|||
|
|
$
|
6,320,120
|
|
|
$
|
4,578,906
|
|
|
$
|
1,741,214
|
|
(A)
|
New Residential’s unused borrowing capacity is available if New Residential has additional eligible collateral to pledge and meets other borrowing conditions as set forth in the applicable agreements, including any applicable advance rate. New Residential pays a
0.02%
fee on the unused borrowing capacity. Excludes borrowing capacity and outstanding debt for retained Non-Agency bonds collateralized by servicer advances with a current face amount of
$93.5 million
.
|
•
|
Quoted prices in active markets for similar instruments,
|
•
|
Quoted prices in less active or inactive markets for identical or similar instruments,
|
•
|
Other observable inputs (such as interest rates, yield curves, volatilities, prepayment rates, loss severities, credit risks and default rates), and
|
•
|
Market corroborated inputs (derived principally from or corroborated by observable market data).
|
|
|
|
|
|
Fair Value
|
||||||||||||||||||
|
Principal Balance or Notional Amount
|
|
Carrying Value
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||||||
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Investments in:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Excess mortgage servicing rights, at fair value
(A)
|
$
|
217,121,299
|
|
|
$
|
1,173,713
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,173,713
|
|
|
$
|
1,173,713
|
|
Excess mortgage servicing rights, equity method investees, at fair value
(A)
|
50,501,054
|
|
|
171,765
|
|
|
—
|
|
|
—
|
|
|
171,765
|
|
|
171,765
|
|
||||||
Mortgage servicing rights, at fair value
(A)
|
172,454,150
|
|
|
1,735,504
|
|
|
—
|
|
|
—
|
|
|
1,735,504
|
|
|
1,735,504
|
|
||||||
Mortgage servicing rights financing receivables, at fair value
(A)
|
64,344,893
|
|
|
598,728
|
|
|
—
|
|
|
—
|
|
|
598,728
|
|
|
598,728
|
|
||||||
Servicer advance investments, at fair value
|
3,581,876
|
|
|
4,027,379
|
|
|
—
|
|
|
—
|
|
|
4,027,379
|
|
|
4,027,379
|
|
||||||
Real estate and other securities, available-for-sale
|
14,822,986
|
|
|
8,071,140
|
|
|
—
|
|
|
2,096,351
|
|
|
5,974,789
|
|
|
8,071,140
|
|
||||||
Residential mortgage loans, held-for-investment
|
806,635
|
|
|
691,155
|
|
|
—
|
|
|
—
|
|
|
694,692
|
|
|
694,692
|
|
||||||
Residential mortgage loans, held-for-sale
|
1,907,052
|
|
|
1,725,534
|
|
|
—
|
|
|
—
|
|
|
1,794,210
|
|
|
1,794,210
|
|
||||||
Consumer loans, held-for-investment
|
1,377,792
|
|
|
1,374,263
|
|
|
—
|
|
|
—
|
|
|
1,379,746
|
|
|
1,379,746
|
|
||||||
Derivative assets
|
772,500
|
|
|
2,423
|
|
|
—
|
|
|
2,423
|
|
|
—
|
|
|
2,423
|
|
||||||
Cash and cash equivalents
|
295,798
|
|
|
295,798
|
|
|
295,798
|
|
|
—
|
|
|
—
|
|
|
295,798
|
|
||||||
Restricted cash
|
150,252
|
|
|
150,252
|
|
|
150,252
|
|
|
—
|
|
|
—
|
|
|
150,252
|
|
||||||
Other assets
|
1,788,354
|
|
|
28,802
|
|
|
19,259
|
|
|
—
|
|
|
9,543
|
|
|
28,802
|
|
||||||
|
|
|
$
|
20,046,456
|
|
|
$
|
465,309
|
|
|
$
|
2,098,774
|
|
|
$
|
17,560,069
|
|
|
$
|
20,124,152
|
|
||
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Repurchase agreements
|
$
|
8,663,747
|
|
|
$
|
8,662,139
|
|
|
$
|
—
|
|
|
$
|
8,663,747
|
|
|
$
|
—
|
|
|
$
|
8,663,747
|
|
Notes and bonds payable
|
7,097,223
|
|
|
7,084,391
|
|
|
—
|
|
|
—
|
|
|
7,109,803
|
|
|
7,109,803
|
|
||||||
Derivative liabilities
|
4,115,100
|
|
|
697
|
|
|
—
|
|
|
697
|
|
|
—
|
|
|
697
|
|
||||||
|
|
|
$
|
15,747,227
|
|
|
$
|
—
|
|
|
$
|
8,664,444
|
|
|
$
|
7,109,803
|
|
|
$
|
15,774,247
|
|
(A)
|
The notional amount represents the total unpaid principal balance of the residential mortgage loans underlying the MSRs, MSR financing receivables, and Excess MSRs. New Residential does not receive an excess mortgage servicing amount on non-performing loans in Agency portfolios.
|
|
|
|
|
|
Fair Value
|
||||||||||||||||||
|
Principal Balance or Notional Amount
|
|
Carrying Value
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||||||
Assets
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Investments in:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Excess mortgage servicing rights, at fair value
(A)
|
$
|
277,975,997
|
|
|
$
|
1,399,455
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,399,455
|
|
|
$
|
1,399,455
|
|
Excess mortgage servicing rights, equity method investees, at fair value
(A)
|
60,677,300
|
|
|
194,788
|
|
|
—
|
|
|
—
|
|
|
194,788
|
|
|
194,788
|
|
||||||
Mortgage servicing rights, at fair value
(A)
|
79,935,302
|
|
|
659,483
|
|
|
—
|
|
|
—
|
|
|
659,483
|
|
|
659,483
|
|
||||||
Servicer advance investments, at fair value
|
5,617,759
|
|
|
5,706,593
|
|
|
—
|
|
|
—
|
|
|
5,706,593
|
|
|
5,706,593
|
|
||||||
Real estate securities, available-for-sale
|
8,788,957
|
|
|
5,073,858
|
|
|
—
|
|
|
1,530,298
|
|
|
3,543,560
|
|
|
5,073,858
|
|
||||||
Residential mortgage loans, held-for-investment
|
203,673
|
|
|
190,761
|
|
|
—
|
|
|
—
|
|
|
190,343
|
|
|
190,343
|
|
||||||
Residential mortgage loans, held-for-sale
|
908,930
|
|
|
696,665
|
|
|
—
|
|
|
—
|
|
|
717,985
|
|
|
717,985
|
|
||||||
Consumer loans, held-for-investment
|
1,809,952
|
|
|
1,799,486
|
|
|
—
|
|
|
—
|
|
|
1,819,106
|
|
|
1,819,106
|
|
||||||
Derivative assets
|
6,776,052
|
|
|
6,762
|
|
|
—
|
|
|
6,762
|
|
|
—
|
|
|
6,762
|
|
||||||
Cash and cash equivalents
|
290,602
|
|
|
290,602
|
|
|
290,602
|
|
|
—
|
|
|
—
|
|
|
290,602
|
|
||||||
Restricted cash
|
163,095
|
|
|
163,095
|
|
|
163,095
|
|
|
—
|
|
|
—
|
|
|
163,095
|
|
||||||
Other assets
|
888,412
|
|
|
4,856
|
|
|
—
|
|
|
—
|
|
|
4,856
|
|
|
4,856
|
|
||||||
|
|
|
$
|
16,186,404
|
|
|
$
|
453,697
|
|
|
$
|
1,537,060
|
|
|
$
|
14,236,169
|
|
|
$
|
16,226,926
|
|
||
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Repurchase agreements
|
$
|
5,193,686
|
|
|
$
|
5,190,631
|
|
|
$
|
—
|
|
|
$
|
5,193,686
|
|
|
$
|
—
|
|
|
$
|
5,193,686
|
|
Notes and bonds payable
|
8,015,097
|
|
|
7,990,605
|
|
|
—
|
|
|
—
|
|
|
7,993,326
|
|
|
7,993,326
|
|
||||||
Derivative liabilities
|
3,640,000
|
|
|
3,021
|
|
|
—
|
|
|
3,021
|
|
|
—
|
|
|
3,021
|
|
||||||
|
|
|
$
|
13,184,257
|
|
|
$
|
—
|
|
|
$
|
5,196,707
|
|
|
$
|
7,993,326
|
|
|
$
|
13,190,033
|
|
(A)
|
The notional amount represents the total unpaid principal balance of the residential mortgage loans underlying the MSRs and Excess MSRs. New Residential does not receive an excess mortgage servicing amount on non-performing loans in Agency portfolios.
|
|
Level 3
|
|
|
||||||||||||||||||||||||||||
|
Excess MSRs
(A)
|
|
Excess MSRs in Equity Method Investees
(A)(B)
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Agency
|
|
Non-Agency
|
|
|
MSRs
(A)
|
|
Mortgage Servicing Rights Financing Receivables
(A)
|
|
Servicer Advance Investments
|
|
Non-Agency RMBS
|
|
Total
|
|||||||||||||||||
Balance at December 31, 2015
|
$
|
437,201
|
|
|
$
|
1,144,316
|
|
|
$
|
217,221
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
7,426,794
|
|
|
$
|
1,584,283
|
|
|
$
|
10,809,815
|
|
Transfers
(C)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Transfers from Level 3
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Transfers to Level 3
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Gains (losses) included in net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Included in other-than-temporary impairment on securities
(D)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(10,264
|
)
|
|
(10,264
|
)
|
||||||||
Included in change in fair value of investments in excess mortgage servicing rights
(D)
|
(5,372
|
)
|
|
(1,925
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7,297
|
)
|
||||||||
Included in change in fair value of investments in excess mortgage servicing rights, equity method investees
(D)
|
—
|
|
|
—
|
|
|
16,526
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
16,526
|
|
||||||||
Included in servicing revenue, net
(E)
|
—
|
|
|
—
|
|
|
—
|
|
|
88,325
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
88,325
|
|
||||||||
Included in change in fair value of servicer advance investments
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7,768
|
)
|
|
—
|
|
|
(7,768
|
)
|
||||||||
Included in gain (loss) on settlement of investments, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(18,117
|
)
|
|
(18,117
|
)
|
||||||||
Included in other income (loss), net
(D)
|
2,452
|
|
|
350
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,875
|
)
|
|
(2,073
|
)
|
||||||||
Gains (losses) included in other comprehensive income
(F)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
124,669
|
|
|
124,669
|
|
||||||||
Interest income
|
35,526
|
|
|
114,615
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
364,350
|
|
|
209,706
|
|
|
724,197
|
|
||||||||
Purchases, sales, repayments and transfers
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Purchases
|
—
|
|
|
124
|
|
|
—
|
|
|
571,158
|
|
|
—
|
|
|
15,266,816
|
|
|
2,746,409
|
|
|
18,584,507
|
|
||||||||
Proceeds from sales
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(261,192
|
)
|
|
(261,192
|
)
|
||||||||
Proceeds from repayments
|
(88,050
|
)
|
|
(239,782
|
)
|
|
(38,959
|
)
|
|
—
|
|
|
—
|
|
|
(17,343,599
|
)
|
|
(827,059
|
)
|
|
(18,537,449
|
)
|
||||||||
Balance at December 31, 2016
|
$
|
381,757
|
|
|
$
|
1,017,698
|
|
|
$
|
194,788
|
|
|
$
|
659,483
|
|
|
$
|
—
|
|
|
$
|
5,706,593
|
|
|
$
|
3,543,560
|
|
|
$
|
11,503,879
|
|
Transfers
(C)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Transfers from Level 3
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Transfers to Level 3
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Gains (losses) included in net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Included in other-than-temporary impairment on securities
(D)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(10,334
|
)
|
|
(10,334
|
)
|
||||||||
Included in change in fair value of investments in excess mortgage servicing rights
(D)
|
(3,037
|
)
|
|
7,359
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,322
|
|
||||||||
Included in change in fair value of investments in excess mortgage servicing rights, equity method investees
(D)
|
—
|
|
|
—
|
|
|
12,617
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12,617
|
|
||||||||
Included in servicing revenue, net
(E)
|
—
|
|
|
—
|
|
|
—
|
|
|
(67,672
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(67,672
|
)
|
||||||||
Included in change in fair value of investments in mortgage servicing rights financing receivables
(D)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
66,394
|
|
|
—
|
|
|
—
|
|
|
66,394
|
|
||||||||
Included in change in fair value of servicer advance investments
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
84,418
|
|
|
—
|
|
|
84,418
|
|
||||||||
Included in gain (loss) on settlement of investments, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9,327
|
|
|
18,050
|
|
|
27,377
|
|
||||||||
Included in other income (loss), net
(D)
|
2,150
|
|
|
2,227
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,883
|
|
|
7,260
|
|
||||||||
Gains (losses) included in other comprehensive income
(F)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
244,608
|
|
|
244,608
|
|
||||||||
Interest income
|
28,351
|
|
|
74,702
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
528,356
|
|
|
333,297
|
|
|
964,706
|
|
||||||||
Purchases, sales and repayments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Purchases
|
—
|
|
|
—
|
|
|
—
|
|
|
1,143,693
|
|
|
467,884
|
|
|
12,168,519
|
|
|
3,052,965
|
|
|
16,833,061
|
|
||||||||
Proceeds from sales
|
(13,505
|
)
|
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(182,325
|
)
|
|
(195,830
|
)
|
||||||||
Proceeds from repayments
|
(71,080
|
)
|
|
(180,927
|
)
|
|
(35,640
|
)
|
|
—
|
|
|
—
|
|
|
(13,988,614
|
)
|
|
(1,027,915
|
)
|
|
(15,304,176
|
)
|
||||||||
Ocwen Transaction (Note 5)
|
—
|
|
|
(71,982
|
)
|
|
—
|
|
|
—
|
|
|
64,450
|
|
|
(481,220
|
)
|
|
—
|
|
|
(488,752
|
)
|
||||||||
Balance at December 31, 2017
|
$
|
324,636
|
|
|
$
|
849,077
|
|
|
$
|
171,765
|
|
|
$
|
1,735,504
|
|
|
$
|
598,728
|
|
|
$
|
4,027,379
|
|
|
$
|
5,974,789
|
|
|
$
|
13,681,878
|
|
(A)
|
Includes the recapture agreement for each respective pool, as applicable.
|
(B)
|
Amounts represent New Residential’s portion of the Excess MSRs held by the respective joint ventures in which New Residential has a
50%
interest.
|
(C)
|
Transfers are assumed to occur at the beginning of the respective period.
|
(D)
|
The gains (losses) recorded in earnings during the period are attributable to the change in unrealized gains (losses) relating to Level 3 assets still held at the reporting dates and realized gains (losses) recorded during the period.
|
(E)
|
The components of Servicing revenue, net are disclosed in Note 5.
|
(F)
|
These gains (losses) were included in net unrealized gain (loss) on securities in the Consolidated Statements of Comprehensive Income.
|
|
December 31, 2017
|
||||||||||||
|
Significant Inputs
(A)
|
||||||||||||
|
Prepayment
Rate
(B)
|
|
Delinquency
(C)
|
|
Recapture Rate
(D)
|
|
Mortgage Servicing Amount
or Excess Mortgage Servicing Amount (bps) (E) |
|
Collateral Weighted Average Maturity Years
(F)
|
||||
Excess MSRs Directly Held (Note 4)
|
|
|
|
|
|
|
|
|
|
||||
Agency
|
|
|
|
|
|
|
|
|
|
||||
Original Pools
|
9.7
|
%
|
|
3.0
|
%
|
|
31.6
|
%
|
|
21
|
|
|
23
|
Recaptured Pools
|
7.1
|
%
|
|
4.4
|
%
|
|
23.1
|
%
|
|
22
|
|
|
24
|
Recapture Agreement
|
7.1
|
%
|
|
4.3
|
%
|
|
26.2
|
%
|
|
21
|
|
|
—
|
|
8.8
|
%
|
|
3.5
|
%
|
|
29.1
|
%
|
|
21
|
|
|
23
|
Non-Agency
(G)
|
|
|
|
|
|
|
|
|
|
||||
Nationstar and SLS Serviced:
|
|
|
|
|
|
|
|
|
|
||||
Original Pools
|
12.2
|
%
|
|
N/A
|
|
|
15.4
|
%
|
|
15
|
|
|
24
|
Recaptured Pools
|
6.9
|
%
|
|
N/A
|
|
|
19.8
|
%
|
|
22
|
|
|
24
|
Recapture Agreement
|
6.9
|
%
|
|
N/A
|
|
|
19.7
|
%
|
|
20
|
|
|
—
|
Ocwen Serviced Pools
|
8.8
|
%
|
|
N/A
|
|
|
—
|
%
|
|
14
|
|
|
26
|
|
9.4
|
%
|
|
N/A
|
|
|
4.0
|
%
|
|
15
|
|
|
26
|
Total/Weighted Average--Excess MSRs Directly Held
|
9.2
|
%
|
|
3.5
|
%
|
|
10.9
|
%
|
|
16
|
|
|
25
|
|
|
|
|
|
|
|
|
|
|
||||
Excess MSRs Held through Equity Method Investees (Note 4)
|
|
|
|
|
|
|
|
|
|
||||
Agency
|
|
|
|
|
|
|
|
|
|
||||
Original Pools
|
11.3
|
%
|
|
5.0
|
%
|
|
34.8
|
%
|
|
19
|
|
|
22
|
Recaptured Pools
|
7.3
|
%
|
|
4.7
|
%
|
|
24.3
|
%
|
|
23
|
|
|
24
|
Recapture Agreement
|
7.3
|
%
|
|
4.7
|
%
|
|
24.2
|
%
|
|
23
|
|
|
—
|
Total/Weighted Average--Excess MSRs Held through Investees
|
9.3
|
%
|
|
4.8
|
%
|
|
29.5
|
%
|
|
21
|
|
|
23
|
|
|
|
|
|
|
|
|
|
|
||||
Total/Weighted Average--Excess MSRs All Pools
|
9.2
|
%
|
|
3.8
|
%
|
|
14.9
|
%
|
|
17
|
|
|
25
|
|
|
|
|
|
|
|
|
|
|
||||
MSRs
|
|
|
|
|
|
|
|
|
|
||||
Agency
|
|
|
|
|
|
|
|
|
|
||||
Mortgage Servicing Rights
(H)
|
10.5
|
%
|
|
0.9
|
%
|
|
25.4
|
%
|
|
27
|
|
|
21
|
Mortgage Servicing Rights Financing Receivables
(H)
|
10.3
|
%
|
|
0.9
|
%
|
|
14.8
|
%
|
|
27
|
|
|
20
|
Non-Agency
|
|
|
|
|
|
|
|
|
|
||||
Mortgage Servicing Rights Financing Receivables
(H)
|
10.0
|
%
|
|
10.9
|
%
|
|
—
|
%
|
|
34
|
|
|
22
|
|
December 31, 2016
|
||||||||||||
|
Significant Inputs
(A)
|
||||||||||||
|
Prepayment
Rate
(B)
|
|
Delinquency
(C)
|
|
Recapture Rate
(D)
|
|
Mortgage Servicing Amount
or Excess Mortgage Servicing Amount (bps) (E) |
|
Collateral Weighted Average Maturity Years
(F)
|
||||
Excess MSRs Directly Held (Note 4)
|
|
|
|
|
|
|
|
|
|
||||
Agency
|
|
|
|
|
|
|
|
|
|
||||
Original Pools
|
10.1
|
%
|
|
3.2
|
%
|
|
32.6
|
%
|
|
21
|
|
|
24
|
Recaptured Pools
|
7.4
|
%
|
|
4.3
|
%
|
|
23.0
|
%
|
|
21
|
|
|
25
|
Recapture Agreement
|
7.4
|
%
|
|
5.0
|
%
|
|
20.0
|
%
|
|
22
|
|
|
—
|
|
9.3
|
%
|
|
3.6
|
%
|
|
29.5
|
%
|
|
21
|
|
|
24
|
Non-Agency
(G)
|
|
|
|
|
|
|
|
|
|
||||
Nationstar and SLS Serviced:
|
|
|
|
|
|
|
|
|
|
||||
Original Pools
|
11.8
|
%
|
|
N/A
|
|
|
10.7
|
%
|
|
14
|
|
|
24
|
Recaptured Pools
|
7.9
|
%
|
|
N/A
|
|
|
20.0
|
%
|
|
21
|
|
|
24
|
Recapture Agreement
|
7.5
|
%
|
|
N/A
|
|
|
20.0
|
%
|
|
20
|
|
|
—
|
Ocwen Serviced Pools
|
8.8
|
%
|
|
N/A
|
|
|
—
|
%
|
|
14
|
|
|
26
|
|
9.4
|
%
|
|
N/A
|
|
|
2.7
|
%
|
|
14
|
|
|
26
|
Total/Weighted Average--Excess MSRs Directly Held
|
9.4
|
%
|
|
3.6
|
%
|
|
10.0
|
%
|
|
16
|
|
|
26
|
|
|
|
|
|
|
|
|
|
|
||||
Excess MSRs Held through Equity Method Investees (Note 4)
|
|
|
|
|
|
|
|
|
|
||||
Agency
|
|
|
|
|
|
|
|
|
|
||||
Original Pools
|
11.8
|
%
|
|
5.2
|
%
|
|
35.0
|
%
|
|
19
|
|
|
23
|
Recaptured Pools
|
7.3
|
%
|
|
4.5
|
%
|
|
24.7
|
%
|
|
23
|
|
|
25
|
Recapture Agreement
|
7.3
|
%
|
|
5.0
|
%
|
|
20.0
|
%
|
|
23
|
|
|
—
|
Total/Weighted Average--Excess MSRs Held through Investees
|
9.8
|
%
|
|
5.0
|
%
|
|
29.8
|
%
|
|
21
|
|
|
24
|
|
|
|
|
|
|
|
|
|
|
||||
Total/Weighted Average--Excess MSRs All Pools
|
9.5
|
%
|
|
3.9
|
%
|
|
14.2
|
%
|
|
17
|
|
|
26
|
|
|
|
|
|
|
|
|
|
|
||||
MSRs
|
|
|
|
|
|
|
|
|
|
||||
Agency
|
|
|
|
|
|
|
|
|
|
||||
Mortgage Servicing Rights
(H)
|
12.4
|
%
|
|
2.8
|
%
|
|
27.5
|
%
|
|
26
|
|
|
23
|
(A)
|
Weighted by fair value of the portfolio.
|
(B)
|
Projected annualized weighted average lifetime voluntary and involuntary prepayment rate using a prepayment vector.
|
(C)
|
Projected percentage of residential mortgage loans in the pool for which the borrower will miss its mortgage payments.
|
(D)
|
Percentage of voluntarily prepaid loans that are expected to be refinanced by the related servicer or subservicer, as applicable.
|
(E)
|
Weighted average total mortgage servicing amount, in excess of the basic fee as applicable, measured in bps. A weighted average cost of subservicing of
$7.23
per loan per month was used to value the agency MSRs, including MSR Financing Receivables. A weighted average cost of subservicing of
$12.45
per loan per month was used to value the non-agency MSRs, including MSR Financing Receivables.
|
(F)
|
Weighted average maturity of the underlying residential mortgage loans in the pool.
|
(G)
|
For certain pools, the Excess MSR will be paid on the total UPB of the mortgage portfolio (including both performing and delinquent loans until REO). For these pools, no delinquency assumption is used.
|
(H)
|
For certain pools, recapture rate represents the expected recapture rate with the successor subservicer appointed by NRM.
|
•
|
Prepayment Rate: Prepayment rate projections are in the form of a “vector” that varies over the expected life of the pool. The prepayment vector specifies the percentage of the collateral balance that is expected to prepay voluntarily (i.e., pay off) and involuntarily (i.e., default) at each point in the future. The prepayment vector is based on assumptions that reflect macroeconomic conditions and loan level factors such as the borrower’s interest rate, FICO score, loan-to-value ratio, debt-to-income ratio, vintage on a loan level basis, as well as the projected effect on loans eligible for the Home Affordable Refinance Program 2.0 (“HARP 2.0”). New Residential considers historical prepayment experience associated with the collateral when determining this vector and also reviews industry research on the prepayment experience of similar loan pools. This data is obtained from remittance reports, market data services and other market sources.
|
•
|
Delinquency Rates: For existing mortgage pools, delinquency rates are based on the recent pool-specific experience of loans that missed their latest mortgage payments. Delinquency rate projections are in the form of a “vector” that varies over the expected life of the pool. The delinquency vector specifies the percentage of the unpaid principal balance that is expected to be delinquent each month. The delinquency vector is based on assumptions that reflect macroeconomic conditions, the historical delinquency rates for the pools and the underlying borrower characteristics such as the FICO score and loan-to-value ratio. For the recapture agreements and recaptured loans, delinquency rates are based on the experience of similar loan pools originated by New Residential’s servicers and subservicers, and delinquency experience over the past year. New Residential believes this time period provides a reasonable sample for projecting future delinquency rates while taking into account current market conditions. Additional consideration is given to loans that are expected to become
30
or more days delinquent.
|
•
|
Recapture Rates: Recapture rates are based on actual average recapture rates experienced by New Residential’s servicers and subservicers on similar residential mortgage loan pools. Generally, New Residential looks to
three
to
six
months’ worth of actual recapture rates, which it believes provides a reasonable sample for projecting future recapture rates while taking into account current market conditions. Recapture rate projections are in the form of a “vector” that varies over the expected life of the pool. The recapture vector specifies the percentage of the refinanced loans that have been recaptured within the pool by the servicer or subservicer. The recapture vector takes into account the nature and timeline of the relationship between the borrowers in the pool and the servicer or subservicer, the customer retention programs offered by the servicer or subservicer and the historical recapture rates.
|
•
|
Mortgage Servicing Amount or Excess Mortgage Servicing Amount: For existing mortgage pools, mortgage servicing amount and excess mortgage servicing amount projections are based on the actual total mortgage servicing amount, in excess of a base fee as applicable. For loans expected to be refinanced by the related servicer or subservicer and subject to a recapture agreement, New Residential considers the mortgage servicing amount or excess mortgage servicing amount on loans recently originated by the related servicer over the past three months and other general market considerations. New Residential believes this time period provides a reasonable sample for projecting future mortgage servicing amounts and excess mortgage servicing amounts while taking into account current market conditions.
|
•
|
Discount Rate: The discount rates used by New Residential are derived from market data on pricing of mortgage servicing rights backed by similar collateral.
|
•
|
Cost of subservicing: The costs of subservicing used by New Residential are based on available market data for various loan types.
|
|
Significant Inputs
|
|||||||||||||||
|
Weighted Average
|
|
|
|||||||||||||
|
Outstanding
Servicer Advances
to UPB of Underlying
Residential Mortgage
Loans
|
|
Prepayment Rate
(A)
|
|
Delinquency
|
|
Mortgage Servicing Amount
(B)
|
|
Discount
Rate
|
|
Collateral Weighted Average Maturity (Years)
(C)
|
|||||
December 31, 2017
|
1.7
|
%
|
|
10.0
|
%
|
|
13.8
|
%
|
|
18.2
|
bps
|
|
6.8
|
%
|
|
25.6
|
December 31, 2016
|
2.1
|
%
|
|
9.8
|
%
|
|
14.9
|
%
|
|
8.3
|
bps
|
|
5.6
|
%
|
|
24.8
|
(A)
|
Projected annual weighted average lifetime voluntary and involuntary prepayment rate using a prepayment vector.
|
(B)
|
Mortgage servicing amount is net of
12.5
bps and
22.4
bps which represent the amounts New Residential paid its servicers as a monthly servicing fee as of
December 31, 2017
and
2016
, respectively.
|
(C)
|
Weighted average maturity of the underlying residential mortgage loans in the pool.
|
•
|
Servicer advance balance: Servicer advance balance projections are in the form of a “vector” that varies over the expected life of the residential mortgage loan pool. The servicer advance balance projection is based on assumptions that reflect factors such as the borrower’s expected delinquency status, the rate at which delinquent borrowers re-perform or become current again, servicer modification offer and acceptance rates, liquidation timelines and the servicers’ stop advance and clawback policies.
|
•
|
Prepayment Rate: Prepayment rate projections are in the form of a “vector” that varies over the expected life of the pool. The prepayment vector specifies the percentage of the collateral balance that is expected to prepay voluntarily (i.e., pay off) and involuntarily (i.e., default) at each point in the future. The prepayment vector is based on assumptions that reflect macroeconomic conditions and factors such as the borrower’s FICO score, loan-to-value ratio, debt-to-income ratio, and vintage on a loan level basis. New Residential considers collateral-specific prepayment experience when determining this vector.
|
•
|
Delinquency Rates: For existing mortgage pools, delinquency rates are based on the recent pool-specific experience of loans that missed recent mortgage payment(s) as well as loan- and borrower-specific characteristics such as the borrower’s FICO score, the loan-to-value ratio, debt-to-income ratio, occupancy status, loan documentation, payment history and previous loan modifications. New Residential believes the time period utilized provides a reasonable sample for projecting future delinquency rates while taking into account current market conditions.
|
•
|
Mortgage Servicing Amount: Mortgage servicing amounts are contractually determined on a pool-by-pool basis. New Residential projects the weighted average mortgage servicing amount based on its projections for prepayment rates.
|
•
|
LIBOR: The performance-based incentive fees on both Ocwen-serviced and Nationstar-serviced Servicer Advance Investments portfolios are driven by LIBOR-based factors. The LIBOR curves used are widely used by market participants as reference rates for many financial instruments.
|
•
|
Discount Rate: The discount rates used by New Residential are derived from market data on pricing of mortgage servicing rights backed by similar collateral and the advances made thereon.
|
|
|
|
|
|
|
Fair Value
|
|||||||||||||||||
Asset Type
|
|
Outstanding Face Amount
|
|
Amortized Cost Basis
|
|
Multiple Quotes
(A)
|
|
Single Quote
(B)
|
|
Total
|
|
Level
|
|||||||||||
December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Agency RMBS
|
|
$
|
1,203,629
|
|
|
$
|
1,247,093
|
|
|
$
|
1,243,617
|
|
|
$
|
—
|
|
|
$
|
1,243,617
|
|
|
2
|
|
Treasury
|
|
862,000
|
|
|
858,028
|
|
|
852,734
|
|
|
—
|
|
|
852,734
|
|
|
2
|
|
|||||
Non-Agency RMBS
(C)
|
|
12,757,357
|
|
|
5,599,644
|
|
|
5,963,577
|
|
|
11,212
|
|
|
5,974,789
|
|
|
3
|
|
|||||
Total
|
|
$
|
14,822,986
|
|
|
$
|
7,704,765
|
|
|
$
|
8,059,928
|
|
|
$
|
11,212
|
|
|
$
|
8,071,140
|
|
|
|
|
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Agency RMBS
|
|
$
|
1,486,739
|
|
|
$
|
1,532,421
|
|
|
$
|
1,530,298
|
|
|
$
|
—
|
|
|
$
|
1,530,298
|
|
|
2
|
|
Non-Agency RMBS
(C)
|
|
7,302,218
|
|
|
3,415,906
|
|
|
3,028,094
|
|
|
515,466
|
|
|
3,543,560
|
|
|
3
|
|
|||||
Total
|
|
$
|
8,788,957
|
|
|
$
|
4,948,327
|
|
|
$
|
4,558,392
|
|
|
$
|
515,466
|
|
|
$
|
5,073,858
|
|
|
|
(A)
|
New Residential generally obtained pricing service quotations or broker quotations from
two
sources, one of which was generally the seller (the party that sold New Residential the security) for Non-Agency RMBS. New Residential evaluates quotes received and determines one as being most representative of fair value, and does not use an average of the quotes. Even if New Residential receives two or more quotes on a particular security that come from non-selling brokers or pricing services, it does not use an average because it believes using an actual quote more closely represents a transactable price for the security than an average level. Furthermore, in some cases there is a wide disparity between the quotes New Residential receives. New Residential believes using an average of the quotes in these cases would not represent the fair value of the asset. Based on New Residential’s own fair value analysis, it selects one of the quotes which is believed to more accurately reflect fair value. New Residential has not adjusted any of the quotes received in the periods presented.
|
|
|
Fair Value
|
|
Discount Rate
|
|
Prepayment Rate
(a)
|
|
CDR
(b)
|
|
Loss Severity
(c)
|
||
Non-Agency RMBS
|
|
$
|
4,928,338
|
|
|
2.38% to 32.75%
|
|
0.25% to 22.40%
|
|
0.10% to 9.00%
|
|
5.0% to 100%
|
(a)
|
Represents the annualized rate of the prepayments as a percentage of the total principal balance of the pool.
|
(b)
|
Represents the annualized rate of the involuntary prepayments (defaults) as a percentage of the total principal balance of the pool.
|
(c)
|
Represents the expected amount of future realized losses resulting from the ultimate liquidation of a particular loan, expressed as the net amount of loss relative to the outstanding balance.
|
(B)
|
New Residential was unable to obtain quotations from more than one source on these securities. For approximately
$10.5 million
in
2017
and
$509.6 million
in
2016
, the one source was the party that sold New Residential the security.
|
(C)
|
Includes New Residential’s investments in interest-only notes for which the fair value option for financial instruments was elected.
|
|
|
Fair Value and Carrying Value
|
|
Discount Rate
|
|
Weighted Average Life (Years)
(A)
|
|
Prepayment Rate
|
|
CDR
(B)
|
|
Loss Severity
(C)
|
||||||
December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Performing Loans
|
|
$
|
721,121
|
|
|
3.8
|
%
|
|
4.8
|
|
11.5
|
%
|
|
1.1
|
%
|
|
36.9
|
%
|
Non-Performing Loans
|
|
4,203
|
|
|
7.5
|
%
|
|
3.8
|
|
3.0
|
%
|
|
3.0
|
%
|
|
30.0
|
%
|
|
Total/Weighted Average
|
|
$
|
725,324
|
|
|
3.8
|
%
|
|
4.8
|
|
11.5
|
%
|
|
|
|
36.9
|
%
|
|
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Performing Loans
|
|
$
|
151,436
|
|
|
3.8
|
%
|
|
6.0
|
|
11.7
|
%
|
|
1.2
|
%
|
|
24.4
|
%
|
Non-Performing Loans
|
|
254,848
|
|
|
5.6
|
%
|
|
3.0
|
|
2.8
|
%
|
|
N/A
|
|
|
30.0
|
%
|
|
Total/Weighted Average
|
|
$
|
406,284
|
|
|
4.9
|
%
|
|
4.1
|
|
6.1
|
%
|
|
|
|
27.9
|
%
|
(A)
|
The weighted average life is based on the expected timing of the receipt of cash flows.
|
(B)
|
Represents the annualized rate of the involuntary prepayments (defaults) as a percentage of the total principal balance.
|
(C)
|
Loss severity is the expected amount of future realized losses resulting from the ultimate liquidation of a particular loan, expressed as the net amount of loss relative to the outstanding loan balance.
|
|
|
Carrying Value
|
|
Fair Value
|
|
Discount Rate
|
|
Weighted Average Life (Years)
(A)
|
|
Prepayment Rate
|
|
CDR
(B)
|
|
Loss Severity
(C)
|
||||||||
December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Reverse Mortgage Loans
(D)
|
|
$
|
6,870
|
|
|
$
|
8,964
|
|
|
7.0
|
%
|
|
4.5
|
|
N/A
|
|
|
N/A
|
|
|
9.6
|
%
|
Performing Loans
|
|
857,865
|
|
|
866,020
|
|
|
6.6
|
%
|
|
5.3
|
|
7.5
|
%
|
|
2.3
|
%
|
|
42.8
|
%
|
||
Non-Performing Loans
|
|
826,630
|
|
|
888,594
|
|
|
5.9
|
%
|
|
4.0
|
|
2.8
|
%
|
|
3.0
|
%
|
|
32.6
|
%
|
||
Total/Weighted Average
|
|
$
|
1,691,365
|
|
|
$
|
1,763,578
|
|
|
6.3
|
%
|
|
4.7
|
|
|
|
|
|
37.7
|
%
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Consumer Loans
|
|
$
|
1,374,263
|
|
|
$
|
1,379,746
|
|
|
9.4
|
%
|
|
3.5
|
|
22.7
|
%
|
|
6.2
|
%
|
|
92.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Reverse Mortgage Loans
(D)
|
|
$
|
11,468
|
|
|
$
|
12,952
|
|
|
7.0
|
%
|
|
4.5
|
|
N/A
|
|
|
N/A
|
|
|
9.5
|
%
|
Performing Loans
|
|
23,758
|
|
|
24,420
|
|
|
7.4
|
%
|
|
5.6
|
|
6.2
|
%
|
|
2.1
|
%
|
|
50.3
|
%
|
||
Non-Performing Loans
|
|
445,916
|
|
|
464,674
|
|
|
7.6
|
%
|
|
2.7
|
|
2.0
|
%
|
|
N/A
|
|
|
30.0
|
%
|
||
Total/Weighted Average
|
|
$
|
481,142
|
|
|
$
|
502,046
|
|
|
7.6
|
%
|
|
2.9
|
|
|
|
|
|
30.5
|
%
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Consumer Loans
|
|
$
|
1,799,486
|
|
|
$
|
1,819,106
|
|
|
9.3
|
%
|
|
3.8
|
|
15.4
|
%
|
|
5.7
|
%
|
|
87.6
|
%
|
(A)
|
The weighted average life is based on the expected timing of the receipt of cash flows.
|
(B)
|
Represents the annualized rate of the involuntary prepayments (defaults) as a percentage of the total principal balance.
|
(C)
|
Loss severity is the expected amount of future realized losses resulting from the ultimate liquidation of a particular loan, expressed as the net amount of loss relative to the outstanding loan balance.
|
(D)
|
Carrying value and fair value represent a
70%
participation interest New Residential holds in the portfolio of reverse mortgage loans.
|
|
|
|
|
Per Share
|
|
|
||
Declaration Date
|
|
Payment Date
|
|
Quarterly Dividend
|
|
Total Amounts Distributed (millions)
|
||
March 16, 2015
|
|
April 2015
|
|
0.38
|
|
|
53.7
|
|
May 14, 2015
|
|
July 2015
|
|
0.45
|
|
|
89.5
|
|
September 18, 2015
|
|
October 2015
|
|
0.46
|
|
|
106.0
|
|
December 10, 2015
|
|
January 2016
|
|
0.46
|
|
|
106.0
|
|
March 22, 2016
|
|
April 2016
|
|
0.46
|
|
|
106.0
|
|
June 27, 2016
|
|
July 2016
|
|
0.46
|
|
|
106.0
|
|
September 23, 2016
|
|
October 2016
|
|
0.46
|
|
|
115.4
|
|
December 16, 2016
|
|
January 2017
|
|
0.46
|
|
|
115.4
|
|
January 26, 2017
|
|
April 2017
|
|
0.48
|
|
|
147.5
|
|
June 21, 2017
|
|
July 2017
|
|
0.50
|
|
|
153.7
|
|
September 22, 2017
|
|
October 2017
|
|
0.50
|
|
|
153.7
|
|
December 18, 2017
|
|
January 2018
|
|
0.50
|
|
|
153.7
|
|
|
December 31,
|
||||
|
2017
|
|
2016
|
||
Held by the Manager
|
16,387,480
|
|
|
11,204,242
|
|
Issued to the Manager and subsequently transferred to certain of the Manager’s employees
|
2,108,708
|
|
|
1,986,368
|
|
Issued to the independent directors
|
6,000
|
|
|
6,000
|
|
Total
|
18,502,188
|
|
|
13,196,610
|
|
Recipient
|
Date of
Grant/
Exercise
(A)
|
|
Number of Unexercised Options
|
|
Options
Exercisable
as of
December 31,
2017
|
|
Weighted
Average
Exercise
Price
(B)
|
|
Intrinsic Value of Exercisable Options as of December 31, 2017
(millions)
|
||||||
Directors
|
Various
|
|
6,000
|
|
|
6,000
|
|
|
$
|
13.99
|
|
|
$
|
—
|
|
Manager
(C)
|
2012
|
|
25,000
|
|
|
25,000
|
|
|
7.19
|
|
|
0.3
|
|
||
Manager
(C)
|
2013
|
|
835,571
|
|
|
835,571
|
|
|
11.48
|
|
|
5.3
|
|
||
Manager
(C)
|
2014
|
|
1,437,500
|
|
|
1,437,500
|
|
|
12.20
|
|
|
8.2
|
|
||
Manager
(C)
|
2015
|
|
8,543,539
|
|
|
8,543,539
|
|
|
15.46
|
|
|
20.7
|
|
||
Manager
(C)
|
2016
|
|
2,000,000
|
|
|
1,066,667
|
|
|
14.20
|
|
|
3.9
|
|
||
Manager
(C)
|
2017
|
|
5,654,578
|
|
|
1,884,859
|
|
|
15.00
|
|
|
5.4
|
|
||
Outstanding
|
|
|
18,502,188
|
|
|
13,799,136
|
|
|
|
|
|
(A)
|
Options expire on the tenth anniversary from date of grant.
|
(B)
|
The exercise prices are subject to adjustment in connection with return of capital dividends.
|
(C)
|
The Manager assigned certain of its options to Fortress’s employees as follows:
|
Date of Grant to Manager
|
|
Range of Exercise Prices
|
|
Total Unexercised
Inception to Date
|
|
2015
|
|
$15.25 to $15.88
|
|
1,708,708
|
|
2016
|
|
$14.20
|
|
400,000
|
|
Total
|
|
|
|
2,108,708
|
|
|
|
Amount
|
|
Weighted Average Exercise Price
|
|||
December 31, 2015 outstanding options
|
|
12,380,107
|
|
|
|
||
Options granted
|
|
2,002,000
|
|
|
$
|
14.20
|
|
Options exercised
(A)
|
|
(1,100,497
|
)
|
|
$
|
10.59
|
|
Options expired unexercised
|
|
(85,000
|
)
|
|
|
||
December 31, 2016 outstanding options
|
|
13,196,610
|
|
|
|
||
Options granted
|
|
5,654,578
|
|
|
$
|
15.00
|
|
Options exercised
(A)
|
|
—
|
|
|
$
|
—
|
|
Options expired unexercised
|
|
(349,000
|
)
|
|
|
||
December 31, 2017 outstanding options
|
|
18,502,188
|
|
|
See table above
|
(A)
|
The
1.1 million
options that were exercised in 2016 had an intrinsic value of approximately
$4.0 million
at the date of exercise.
|
|
December 31,
|
||||||
|
2017
|
|
2016
|
||||
Management fees
|
$
|
4,734
|
|
|
$
|
3,689
|
|
Incentive compensation
|
81,373
|
|
|
42,197
|
|
||
Expense reimbursements and other
|
2,854
|
|
|
1,462
|
|
||
Total
|
$
|
88,961
|
|
|
$
|
47,348
|
|
|
Year Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Management fees
|
$
|
55,634
|
|
|
$
|
41,610
|
|
|
$
|
33,475
|
|
Incentive compensation
|
81,373
|
|
|
42,197
|
|
|
16,017
|
|
|||
Expense reimbursements
(A)
|
500
|
|
|
500
|
|
|
500
|
|
|||
Total
|
$
|
137,507
|
|
|
$
|
84,307
|
|
|
$
|
49,992
|
|
Accumulated Other Comprehensive Income Components
|
|
Statement of Income Location
|
|
Year Ended December 31,
|
||||||||||
2017
|
|
2016
|
|
2015
|
||||||||||
Reclassification of net realized (gain) loss on securities into earnings
|
|
Gain (loss) on settlement of investments, net
|
|
$
|
(20,642
|
)
|
|
$
|
27,460
|
|
|
$
|
(13,096
|
)
|
Reclassification of net realized (gain) loss on securities into earnings
|
|
Other-than-temporary impairment on securities
|
|
10,334
|
|
|
10,264
|
|
|
5,788
|
|
|||
Total reclassifications
|
|
|
|
$
|
(10,308
|
)
|
|
$
|
37,724
|
|
|
$
|
(7,308
|
)
|
|
Year Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Current:
|
|
|
|
|
|
||||||
Federal
|
$
|
(1,250
|
)
|
|
$
|
3,813
|
|
|
$
|
(2,737
|
)
|
State and Local
|
360
|
|
|
252
|
|
|
(1,631
|
)
|
|||
Total Current Income Tax Expense (Benefit)
|
(890
|
)
|
|
4,065
|
|
|
(4,368
|
)
|
|||
Deferred:
|
|
|
|
|
|
||||||
Federal
|
148,997
|
|
|
33,999
|
|
|
(2,778
|
)
|
|||
State and Local
|
19,521
|
|
|
847
|
|
|
(3,855
|
)
|
|||
Total Deferred Income Tax Expense (Benefit)
|
168,518
|
|
|
34,846
|
|
|
(6,633
|
)
|
|||
Total Income Tax Expense (Benefit)
|
$
|
167,628
|
|
|
$
|
38,911
|
|
|
$
|
(11,001
|
)
|
|
December 31,
|
|||||||
|
2017
|
|
2016
|
|
2015
|
|||
Provision at the statutory rate
|
35.00
|
%
|
|
35.00
|
%
|
|
35.00
|
%
|
Non-taxable REIT income
|
(21.72
|
)%
|
|
(28.22
|
)%
|
|
(36.51
|
)%
|
State and local taxes
|
1.76
|
%
|
|
0.18
|
%
|
|
(1.16
|
)%
|
Change in valuation allowance
|
0.85
|
%
|
|
0.67
|
%
|
|
0.01
|
%
|
Change in federal tax rate
|
(0.92
|
)%
|
|
—
|
%
|
|
—
|
%
|
Other
|
(0.17
|
)%
|
|
(0.48
|
)%
|
|
(1.59
|
)%
|
Total provision
|
14.80
|
%
|
|
7.15
|
%
|
|
(4.25
|
)%
|
|
December 31,
|
||||||
|
2017
|
|
2016
|
||||
Deferred tax assets:
|
|
|
|
||||
Servicer advances basis difference
(A)
|
$
|
—
|
|
|
$
|
113,354
|
|
Net operating losses and tax credit carryforwards
(B)
|
20,682
|
|
|
44,289
|
|
||
Interest accruals not currently deductible for tax purposes
|
2,628
|
|
|
16,543
|
|
||
Basis differences for REO and other assets
|
8,034
|
|
|
—
|
|
||
Other
|
2,279
|
|
|
5,684
|
|
||
Total deferred tax assets
|
33,623
|
|
|
179,870
|
|
||
Less valuation allowance
|
(12,404
|
)
|
|
(10,054
|
)
|
||
Net deferred tax assets
|
$
|
21,219
|
|
|
$
|
169,816
|
|
|
|
|
|
||||
Deferred tax liabilities:
|
|
|
|
||||
Basis difference for partnership investments
|
(3,873
|
)
|
|
—
|
|
||
Interest accruals not currently includible in income for tax purposes
|
(6,979
|
)
|
|
—
|
|
||
Unrealized mark to market
|
(29,585
|
)
|
|
(18,532
|
)
|
||
Total deferred tax (liability)
|
$
|
(40,437
|
)
|
|
$
|
(18,532
|
)
|
|
|
|
|
||||
Net deferred tax assets (liability)
|
$
|
(19,218
|
)
|
|
$
|
151,284
|
|
(A)
|
On April 6, 2015, as a part of the purchase price allocation related to the HLSS Acquisition (Note 1), New Residential recorded an increase to its deferred tax asset of
$195.1 million
. The deferred tax asset primarily related to the difference in the book basis and tax basis of New Residential’s Servicer Advance Investments and is included as part of the deferred tax asset as of December 31, 2016.
|
(B)
|
As of
December 31, 2017
, New Residential’s TRSs had approximately
$131.3 million
of net operating loss carryforwards for federal and state income tax purposes which may be available to offset future taxable income, if and when it arises. These federal and state net operating loss carryforwards will begin to expire in 2034. The utilization of the net operating loss carryforwards to reduce future income taxes will depend on the TRSs ability to generate sufficient taxable income prior to the expiration of the carryforward period.
|
Valuation allowance at December 31, 2015
|
|
$
|
9,409
|
|
Increase related to net operating losses and loan loss reserves
|
|
1,303
|
|
|
Other increase (decrease)
|
|
(658
|
)
|
|
Valuation allowance at December 31, 2016
|
|
10,054
|
|
|
Increase related to net operating losses and loan loss reserves
|
|
4,720
|
|
|
Decrease related to changes in tax rates
|
|
(3,845
|
)
|
|
Other increase (decrease)
|
|
1,475
|
|
|
Valuation allowance at December 31, 2017
|
|
$
|
12,404
|
|
Year
|
Dividends
per Share
|
|
Ordinary
Income
|
|
Long-term
Capital
Gain
|
|
Return
of
Capital
|
|||||
2017
(A)
|
$
|
1.94
|
|
|
66.64
|
%
|
|
7.83
|
%
|
|
25.53
|
%
|
2016
(B)
|
1.38
|
|
|
96.13
|
%
|
|
3.87
|
%
|
|
—
|
%
|
|
2015
|
1.75
|
|
|
92.92
|
%
|
|
7.08
|
%
|
|
—
|
%
|
(A)
|
The entire
$0.50
per share dividend declared in December
2017
and paid in January
2018
is treated as received by stockholders in
2018
.
|
(B)
|
The entire
$0.46
per share dividend declared in December 2016 and paid in January 2017 is treated as received by stockholders in 2017.
|
•
|
the Existing Ocwen Subject MSRs will remain in the parties’ ownership structure under the Existing Ocwen Agreements while they continue to seek third party consents to transfer Ocwen’s remaining rights to the Existing Ocwen Subject MSRs to New Residential or any permitted assignee of New Residential;
|
•
|
Ocwen will continue to service the related mortgage loans pursuant to the terms of the Ocwen Servicing Addendum until the transfer of the Existing Ocwen Subject MSRs;
|
•
|
a subsidiary of New Residential will make a lump-sum “Fee Restructuring Payment” of
$279.6 million
to Ocwen on the date of the New Ocwen RMSR Agreement with respect to such Existing Ocwen Subject MSRs, subject to certain adjustments within five business days;
|
•
|
under the arrangements contemplated by the New Ocwen RMSR Agreement, Ocwen will receive substantially identical compensation for servicing the related mortgage loans underlying the Existing Ocwen Subject MSRs that it would receive if the Existing Ocwen Subject MSRs had been transferred to NRM as named servicer and Ocwen subserviced such mortgage loans for NRM as named servicer;
|
•
|
in the event that the required third party consents are not obtained with respect to any Existing Ocwen Subject MSRs by certain dates specified in the New Ocwen RMSR Agreement, in accordance with the process set forth in the New Ocwen RMSR Agreement, the Rights to MSRs (as defined in the Existing Ocwen Agreements) related to such Existing Ocwen Subject MSRs could either: (i) remain subject to the New Ocwen RMSR Agreement at the option of New Residential, (ii)
|
•
|
New Residential agrees to waive any rights New Residential may have had under the Existing Ocwen Agreements to replace Ocwen as named servicer with respect to the Existing Ocwen Subject MSRs based on Ocwen’s residential servicer rating agency related downgrades.
|
2017
|
Quarter Ended
|
|
Year Ended
December 31
|
||||||||||||||||
|
March 31
|
|
June 30
|
|
September 30
|
|
December 31
|
|
|||||||||||
Interest income
|
$
|
292,538
|
|
|
$
|
471,952
|
|
|
$
|
397,722
|
|
|
$
|
357,467
|
|
|
$
|
1,519,679
|
|
Interest expense
|
98,229
|
|
|
115,157
|
|
|
125,278
|
|
|
122,201
|
|
|
460,865
|
|
|||||
Net interest income
|
194,309
|
|
|
356,795
|
|
|
272,444
|
|
|
235,266
|
|
|
1,058,814
|
|
|||||
Impairment
|
|
|
|
|
|
|
|
|
|
||||||||||
Other-than-temporary impairment (OTTI) on securities
|
2,112
|
|
|
5,115
|
|
|
1,509
|
|
|
1,598
|
|
|
10,334
|
|
|||||
Valuation and loss provision (reversal) on loans and real estate owned
|
17,910
|
|
|
20,771
|
|
|
26,700
|
|
|
10,377
|
|
|
75,758
|
|
|||||
|
20,022
|
|
|
25,886
|
|
|
28,209
|
|
|
11,975
|
|
|
86,092
|
|
|||||
Net interest income after impairment
|
174,287
|
|
|
330,909
|
|
|
244,235
|
|
|
223,291
|
|
|
972,722
|
|
|||||
Servicing revenue, net
|
40,602
|
|
|
170,851
|
|
|
58,014
|
|
|
154,882
|
|
|
424,349
|
|
|||||
Other income
(A)
|
(3,694
|
)
|
|
57,847
|
|
|
87,145
|
|
|
66,488
|
|
|
207,786
|
|
|||||
Operating Expenses
|
68,441
|
|
|
139,360
|
|
|
117,060
|
|
|
97,716
|
|
|
422,577
|
|
|||||
Income Before Income Taxes
|
142,754
|
|
|
420,247
|
|
|
272,334
|
|
|
346,945
|
|
|
1,182,280
|
|
|||||
Income tax expense (benefit)
|
5,596
|
|
|
82,844
|
|
|
32,613
|
|
|
46,575
|
|
|
167,628
|
|
|||||
Net Income
|
$
|
137,158
|
|
|
$
|
337,403
|
|
|
$
|
239,721
|
|
|
$
|
300,370
|
|
|
$
|
1,014,652
|
|
Noncontrolling Interests in Income (Loss) of Consolidated Subsidiaries
|
$
|
15,780
|
|
|
$
|
15,671
|
|
|
$
|
13,600
|
|
|
$
|
12,068
|
|
|
$
|
57,119
|
|
Net Income Attributable to Common Stockholders
|
$
|
121,378
|
|
|
$
|
321,732
|
|
|
$
|
226,121
|
|
|
$
|
288,302
|
|
|
$
|
957,533
|
|
Net Income Per Share of Common Stock
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic
|
$
|
0.42
|
|
|
$
|
1.05
|
|
|
$
|
0.74
|
|
|
$
|
0.94
|
|
|
$
|
3.17
|
|
Diluted
|
$
|
0.42
|
|
|
$
|
1.04
|
|
|
$
|
0.73
|
|
|
$
|
0.93
|
|
|
$
|
3.15
|
|
Weighted Average Number of Shares of Common Stock Outstanding
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic
|
286,600,324
|
|
|
307,344,874
|
|
|
307,361,309
|
|
|
307,361,309
|
|
|
302,238,065
|
|
|||||
Diluted
|
288,241,188
|
|
|
309,392,512
|
|
|
309,207,345
|
|
|
310,388,102
|
|
|
304,381,388
|
|
|||||
Dividends Declared per Share of Common Stock
|
$
|
0.48
|
|
|
$
|
0.50
|
|
|
$
|
0.50
|
|
|
$
|
0.50
|
|
|
$
|
1.98
|
|
2016
|
Quarter Ended
|
|
Year Ended
December 31
|
||||||||||||||||
|
March 31
|
|
June 30
|
|
September 30
|
|
December 31
(B)
|
|
|||||||||||
Interest income
|
$
|
190,036
|
|
|
$
|
277,477
|
|
|
$
|
282,388
|
|
|
$
|
326,834
|
|
|
$
|
1,076,735
|
|
Interest expense
|
81,228
|
|
|
100,685
|
|
|
96,488
|
|
|
95,023
|
|
|
373,424
|
|
|||||
Net interest income
|
108,808
|
|
|
176,792
|
|
|
185,900
|
|
|
231,811
|
|
|
703,311
|
|
|||||
Impairment
|
|
|
|
|
|
|
|
|
|
||||||||||
Other-than-temporary impairment (OTTI) on securities
|
3,254
|
|
|
2,819
|
|
|
1,765
|
|
|
2,426
|
|
|
10,264
|
|
|||||
Valuation and loss provision (reversal) on loans and real estate owned
|
6,745
|
|
|
16,825
|
|
|
18,275
|
|
|
35,871
|
|
|
77,716
|
|
|||||
|
9,999
|
|
|
19,644
|
|
|
20,040
|
|
|
38,297
|
|
|
87,980
|
|
|||||
Net interest income after impairment
|
98,809
|
|
|
157,148
|
|
|
165,860
|
|
|
193,514
|
|
|
615,331
|
|
|||||
Servicing revenue, net
|
—
|
|
|
—
|
|
|
—
|
|
|
118,169
|
|
|
118,169
|
|
|||||
Other income
(A)
|
31,922
|
|
|
(19,723
|
)
|
|
26,701
|
|
|
23,437
|
|
|
62,337
|
|
|||||
Operating Expenses
|
25,016
|
|
|
36,280
|
|
|
40,575
|
|
|
72,339
|
|
|
174,210
|
|
|||||
Income Before Income Taxes
|
105,715
|
|
|
101,145
|
|
|
151,986
|
|
|
262,781
|
|
|
621,627
|
|
|||||
Income tax expense (benefit)
|
(10,223
|
)
|
|
7,518
|
|
|
20,900
|
|
|
20,716
|
|
|
38,911
|
|
|||||
Net Income
|
$
|
115,938
|
|
|
$
|
93,627
|
|
|
$
|
131,086
|
|
|
$
|
242,065
|
|
|
$
|
582,716
|
|
Noncontrolling Interests in Income (Loss) of Consolidated Subsidiaries
|
$
|
4,202
|
|
|
$
|
24,975
|
|
|
$
|
32,178
|
|
|
$
|
16,908
|
|
|
$
|
78,263
|
|
Net Income Attributable to Common Stockholders
|
$
|
111,736
|
|
|
$
|
68,652
|
|
|
$
|
98,908
|
|
|
$
|
225,157
|
|
|
$
|
504,453
|
|
Net Income Per Share of Common Stock
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic
|
$
|
0.48
|
|
|
$
|
0.30
|
|
|
$
|
0.41
|
|
|
$
|
0.90
|
|
|
$
|
2.12
|
|
Diluted
|
$
|
0.48
|
|
|
$
|
0.30
|
|
|
$
|
0.41
|
|
|
$
|
0.90
|
|
|
$
|
2.12
|
|
Weighted Average Number of Shares of Common Stock Outstanding
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic
|
230,471,202
|
|
|
230,478,390
|
|
|
240,601,691
|
|
|
250,773,117
|
|
|
238,122,665
|
|
|||||
Diluted
|
230,538,712
|
|
|
230,839,753
|
|
|
241,099,381
|
|
|
251,299,730
|
|
|
238,486,772
|
|
|||||
Dividends Declared per Share of Common Stock
|
$
|
0.46
|
|
|
$
|
0.46
|
|
|
$
|
0.46
|
|
|
$
|
0.46
|
|
|
$
|
1.84
|
|
(A)
|
Earnings from investments in equity method investees is included in other income.
|
(B)
|
New Residential completed significant transactions in the fourth quarter of
2016
, as described in Notes 5, 8 and 9, as well as certain financings included in Note 11.
|
•
|
pertain to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions and dispositions of the assets of the Company;
|
•
|
provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with accounting principles generally accepted in the United States, and that receipts and expenditures of the Company are being made only in accordance with authorizations of management and directors of the Company; and
|
•
|
provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of the Company’s assets that could have a material effect on the financial statements.
|
Exhibit
Number |
|
Exhibit Description
|
|
|
|
2.1
†
|
|
Separation and Distribution Agreement, dated as of April 26, 2013, by and between New Residential Investment Corp. and Newcastle Investment Corp. (incorporated by reference to Exhibit 2.1 to Amendment No. 6 of New Residential Investment Corp.’s Registration Statement on Form 10, filed April 29, 2013)
|
|
|
|
2.2
†
|
|
Purchase Agreement, dated as of March 5, 2013, by and among the Sellers listed therein, HSBC Finance Corporation and SpringCastle Acquisition LLC (incorporated by reference to Exhibit 99.1 to Drive Shack Inc.’s Current Report on Form 8-K, filed March 11, 2013)
|
|
|
|
2.3
†
|
|
Master Servicing Rights Purchase Agreement, dated as of December 17, 2013, by and between Nationstar Mortgage LLC and Advance Purchaser LLC (incorporated by reference to Exhibit 2.1 to New Residential Investment Corp.’s Current Report on Form 8-K, filed December 23, 2013)
|
|
|
|
2.4
†
|
|
Sale Supplement (Shuttle 1), dated as of December 17, 2013, by and between Nationstar Mortgage LLC and Advance Purchaser LLC (incorporated by reference to Exhibit 2.2 to New Residential Investment Corp.’s Current Report on Form 8-K, filed December 23, 2013)
|
|
|
|
2.5
†
|
|
Sale Supplement (Shuttle 2), dated as of December 17, 2013, by and between Nationstar Mortgage LLC and Advance Purchaser LLC (incorporated by reference to Exhibit 2.3 to New Residential Investment Corp.’s Current Report on Form 8-K, filed December 23, 2013)
|
|
|
|
2.6
†
|
|
Sale Supplement (First Tennessee), dated as of December 17, 2013, by and between Nationstar Mortgage LLC and Advance Purchaser LLC (incorporated by reference to Exhibit 2.4 to New Residential Investment Corp.’s Current Report on Form 8-K, filed December 23, 2013)
|
|
|
|
2.7
†
|
|
Purchase Agreement, dated as of March 31, 2016, by and among SpringCastle Holdings, LLC, Springleaf Acquisition Corporation, Springleaf Finance, Inc., NRZ Consumer LLC, NRZ SC America LLC, NRZ SC Credit Limited, NRZ SC Finance I LLC, NRZ SC Finance II LLC, NRZ SC Finance III LLC, NRZ SC Finance IV LLC, NRZ SC Finance V LLC, BTO Willow Holdings II, L.P. and Blackstone Family Tactical Opportunities Investment Partnership - NQ - ESC L.P., and solely with respect to Section 11(a) and Section 11(g), NRZ SC America Trust 2015-1, NRZ SC Credit Trust 2015-1, NRZ SC Finance Trust 2015-1, and BTO Willow Holdings, L.P. (incorporated by reference to Exhibit 2.10 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2016, filed on May 4, 2016)
|
|
|
|
2.8
†
|
|
Securities Purchase Agreement, dated as of November 29, 2017, by and between NRM Acquisition LLC and Shellpoint Partners LLC
|
|
|
|
|
Amended and Restated Certificate of Incorporation of New Residential Investment Corp. (incorporated by reference to Exhibit 3.1 to New Residential Investment Corp.’s Current Report on Form 8-K, filed May 3, 2013)
|
|
|
|
|
|
Amended and Restated Bylaws of New Residential Investment Corp. (incorporated by reference to Exhibit 3.2 to New Residential Investment Corp.’s Current Report on Form 8-K, filed May 3, 2013)
|
|
|
|
|
|
Certificate of Amendment to the Amended and Restated Certificate of Incorporation of New Residential Investment Corp. (incorporated by reference to Exhibit 3.1 to New Residential Investment Corp.’s Current Report on Form 8-K, filed October 17, 2014)
|
|
|
|
|
|
Amended and Restated Indenture, dated as of August 17, 2017, by and among NRZ Advance Receivables Trust 2015-ONI, Deutsche Bank National Trust Company, Ocwen Loan Servicing, LLC, HLSS Holdings, LLC, New Residential Mortgage LLC and Credit Suisse AG, New York Branch (incorporated by reference to Exhibit 4.1 to New Residential Investment Corp.’s Current Report on Form 8-K, filed August 22, 2017)
|
|
|
|
|
|
Omnibus Amendment to Term Note Indenture Supplements, dated as of August 17, 2017, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, Ocwen Loan Servicing, LLC, HLSS Holdings, LLC, New Residential Mortgage LLC, Credit Suisse AG, New York Branch and New Residential Investment Corp. (incorporated by reference to Exhibit 4.2 to New Residential Investment Corp.’s Current Report on Form 8-K, filed August 22, 2017)
|
|
|
|
|
|
Series 2015-T1 Indenture Supplement, dated as of August 28, 2015, to the Indenture, dated as of August 28, 2015, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, Ocwen Loan Servicing, LLC, HLSS Holdings, LLC, Credit Suisse AG, New York Branch and New Residential Investment Corp. (incorporated by reference to Exhibit 4.19 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2015)
|
|
|
|
|
|
Series 2015-T2 Indenture Supplement, dated as of August 28, 2015, to the Indenture, dated as of August 28, 2015, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, Ocwen Loan Servicing, LLC, HLSS Holdings, LLC, Credit Suisse AG, New York Branch and New Residential Investment Corp. (incorporated by reference to Exhibit 4.20 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2015)
|
|
|
|
|
|
Series 2015-VF1 Indenture Supplement, dated as of August 28, 2015, to the Indenture, dated as of August 28, 2015, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, Ocwen Loan Servicing, LLC, HLSS Holdings, LLC, Credit Suisse AG, New York Branch and New Residential Investment Corp. (incorporated by reference to Exhibit 4.21 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2015)
|
|
|
|
|
|
Amendment No. 1, dated as of November 24, 2015, to the Series 2015-VF1 Indenture Supplement, dated as of August 28, 2015, to the Indenture, dated as of August 28, 2015, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, Ocwen Loan Servicing, LLC, HLSS Holdings, LLC, Credit Suisse AG, New York Branch and New Residential Investment Corp. (incorporated by reference to Exhibit 4.22 to New Residential Investment Corp.’s Annual Report on Form 10-K for the fiscal year ended December 31, 2015)
|
|
|
|
|
|
Amendment No. 2, dated as of March 22, 2016, to the Series 2015-VF1 Indenture Supplement, dated as of August 28, 2015, to the Indenture, dated as of August 28, 2015, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, Ocwen Loan Servicing, LLC, HLSS Holdings, LLC, Credit Suisse AG, New York Branch and New Residential Investment Corp. (incorporated by reference to Exhibit 4.1 to New Residential Investment Corp.’s Current Report on Form 8-K, filed March 24, 2016)
|
|
|
|
|
|
Amendment No. 3, dated as of May 9, 2016, to the Series 2015-VF1 Indenture Supplement, dated as of August 28, 2015, to the Indenture, dated as of August 28, 2015, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, Ocwen Loan Servicing, LLC, HLSS Holdings, LLC, Credit Suisse AG, New York Branch and New Residential Investment Corp. (incorporated by reference to Exhibit 4.1 to New Residential Investment Corp.’s Current Report on Form 8-K, filed May 13, 2016)
|
|
|
|
|
|
Amendment No. 4, dated as of May 27, 2016, to the Series 2015-VF1 Indenture Supplement, dated as of August 28, 2015, to the Indenture, dated as of August 28, 2015, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, Ocwen Loan Servicing, LLC, HLSS Holdings, LLC, Credit Suisse AG, New York Branch and New Residential Investment Corp. (incorporated by reference to Exhibit 4.1 to New Residential Investment Corp.’s Current Report on Form 8-K, filed June 3, 2016)
|
|
|
|
|
|
Amendment No. 5, dated as of December 15, 2016, to the Series 2015-VF1 Indenture Supplement, dated as of August 28, 2015, to the Indenture, dated as of August 28, 2015, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, Ocwen Loan Servicing, LLC, HLSS Holdings, LLC, Credit Suisse AG, New York Branch and New Residential Investment Corp. (incorporated by reference to Exhibit 4.3 to New Residential Investment Corp.’s Current Report on Form 8-K, filed December 16, 2016)
|
|
|
|
|
|
Amendment No. 6, dated as of August 17, 2017, to Series 2015-VF1 Indenture Supplement, dated as of August 28, 2015, to the Amended and Restated Indenture, dated as of August 21, 2017, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, Ocwen Loan Servicing, LLC, HLSS Holdings, LLC, New Residential Mortgage LLC, Credit Suisse AG, New York Branch and New Residential Investment Corp. (incorporated by reference to Exhibit 4.3 to New Residential Investment Corp.’s Current Report on Form 8-K, filed August 22, 2017)
|
|
|
|
|
|
Amendment No. 7, dated as of November 15, 2017, to Series 2015-VF1 Indenture Supplement, dated as of August 28, 2015, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, HLSS Holdings, LLC, Credit Suisse AG, New York Branch, Ocwen Loan Servicing, LLC, New Residential Mortgage LLC, and New Residential Investment Corp and consented to by Credit Suisse and Credit Suisse International (incorporated by reference to Exhibit 4.1 to New Residential Investment Corp.’s Current Report on Form 8-K filed November 17, 2017)
|
|
|
|
|
|
Series 2015-T3 Indenture Supplement, dated as of November 24, 2015, to the Indenture, dated as of August 28, 2015, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, Ocwen Loan Servicing, LLC, HLSS Holdings, LLC, Credit Suisse AG, New York Branch and New Residential Investment Corp. (incorporated by reference to Exhibit 4.23 to New Residential Investment Corp.’s Annual Report on Form 10-K for the fiscal year ended December 31, 2015)
|
|
|
|
|
|
Series 2015-T4 Indenture Supplement, dated as of November 24, 2015, to the Indenture, dated as of August 28, 2015, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, Ocwen Loan Servicing, LLC, HLSS Holdings, LLC, Credit Suisse AG, New York Branch and New Residential Investment Corp. (incorporated by reference to Exhibit 4.24 to New Residential Investment Corp.’s Annual Report on Form 10-K for the fiscal year ended December 31, 2015)
|
|
|
|
|
|
Series 2016-T1 Indenture Supplement, dated as of June 30, 2016, to the Indenture, dated as of August 28, 2015, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, Ocwen Loan Servicing, LLC, HLSS Holdings, LLC, Credit Suisse AG, New York Branch and New Residential Investment Corp. (incorporated by reference to Exhibit 4.1 to New Residential Investment Corp.’s Current Report on Form 8-K, filed July 7, 2016)
|
|
|
|
|
|
Series 2016-T2 Indenture Supplement, dated as of October 25, 2016, to the Indenture, dated as of August 28, 2015, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, Ocwen Loan Servicing, LLC, HLSS Holdings, LLC, Credit Suisse AG, New York Branch and New Residential Investment Corp. (incorporated by reference to Exhibit 4.1 to New Residential Investment Corp.’s Current Report on Form 8-K, filed October 31, 2016)
|
|
|
|
|
|
Series 2016-T3 Indenture Supplement, dated as of October 25, 2016, to the Indenture, dated as of August 28, 2015, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, Ocwen Loan Servicing, LLC, HLSS Holdings, LLC, Credit Suisse AG, New York Branch and New Residential Investment Corp. (incorporated by reference to Exhibit 4.2 to New Residential Investment Corp.’s Current Report on Form 8-K, filed October 31, 2016)
|
|
|
|
|
|
Series 2016-T4 Indenture Supplement, dated as of December 15, 2016, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, Ocwen Loan Servicing, LLC, HLSS Holdings, LLC, Credit Suisse AG, New York Branch and New Residential Investment Corp. (incorporated by reference to Exhibit 4.1 to New Residential Investment Corp.’s Current Report on Form 8-K, filed December 16, 2016)
|
|
|
|
|
|
Series 2016-T5 Indenture Supplement, dated as of December 15, 2016, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, Ocwen Loan Servicing, LLC, HLSS Holdings, LLC, Credit Suisse AG, New York Branch and New Residential Investment Corp. (incorporated by reference to Exhibit 4.2 to New Residential Investment Corp.’s Current Report on Form 8-K, filed December 16, 2016)
|
|
|
|
|
|
Series 2017-T1 Indenture Supplement, dated as of February 7, 2017, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, Ocwen Loan Servicing, LLC, HLSS Holdings, LLC, Credit Suisse AG, New York Branch and New Residential Investment Corp. (incorporated by reference to Exhibit 4.1 to New Residential Investment Corp.’s Current Report on Form 8-K filed February 8, 2017)
|
|
|
|
|
|
Third Amended and Restated Management and Advisory Agreement, dated as of May 7, 2015, by and between New Residential Investment Corp. and FIG LLC (incorporated by reference to Exhibit 10.4 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2015)
|
|
|
|
|
|
Form of Indemnification Agreement by and between New Residential Investment Corp. and its directors and officers (incorporated by reference to Exhibit 10.2 to Amendment No. 3 to New Residential Investment Corp.’s Registration Statement on Form 10, filed March 27, 2013)
|
|
|
|
|
|
New Residential Investment Corp. Nonqualified Stock Option and Incentive Award Plan, adopted as of April 29, 2013 (incorporated by reference to Exhibit 10.1 to New Residential Investment Corp.’s Current Report on Form 8-K, filed May 3, 2013)
|
|
|
|
|
|
Amended and Restated New Residential Investment Corp. Nonqualified Stock Option and Incentive Plan, adopted as of November 4, 2014 (incorporated by reference to Exhibit 10.6 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2014)
|
|
|
|
|
|
Investment Guidelines (incorporated by reference to Exhibit 10.4 to Amendment No. 4 to New Residential Investment Corp.’s Registration Statement on Form 10, filed April 9, 2013)
|
|
|
|
|
|
Excess Servicing Spread Sale and Assignment Agreement, dated as of December 8, 2011, by and between Nationstar Mortgage LLC and NIC MSR I LLC (incorporated by reference to Exhibit 10.5 to Drive Shack Inc.’s Annual Report on Form 10-K for the fiscal year ended December 31, 2011)
|
|
|
|
|
|
Excess Spread Refinanced Loan Replacement Agreement, dated as of December 8, 2011, by and between Nationstar Mortgage LLC and NIC MSR I LLC (incorporated by reference to Exhibit 10.6 to Drive Shack Inc.’s Annual Report on Form 10-K for the fiscal year ended December 31, 2011)
|
|
|
|
|
|
Future Spread Agreement for FHLMC Mortgage Loans, dated as of May 13, 2012, by and between Nationstar Mortgage LLC and NIC MSR IV LLC (incorporated by reference to Exhibit 10.4 to Drive Shack Inc.’s Current Report on Form 8-K, filed May 15, 2012)
|
|
|
|
|
Future Spread Agreement for FNMA Mortgage Loans, dated as of May 13, 2012, by and between Nationstar Mortgage LLC and NIC MSR V LLC (incorporated by reference to Exhibit 10.2 to Drive Shack Inc.’s Current Report on Form 8-K, filed May 15, 2012)
|
|
|
|
|
|
Future Spread Agreement for Non-Agency Mortgage Loans, dated as of May 13, 2012, by and between Nationstar Mortgage LLC and NIC MSR VI LLC (incorporated by reference to Exhibit 10.6 to Drive Shack Inc.’s Current Report on Form 8-K, filed May 15, 2012)
|
|
|
|
|
|
Future Spread Agreement for GNMA Mortgage Loans, dated as of May 13, 2012, by and between Nationstar Mortgage LLC and NIC MSR VII, LLC (incorporated by reference to Exhibit 10.8 to Drive Shack Inc.’s Current Report on Form 8-K, filed May 15, 2012)
|
|
|
|
|
|
Current Excess Servicing Spread Acquisition Agreement for FHLMC Mortgage Loans, dated as of May 31, 2012, by and between Nationstar Mortgage LLC and NIC MSR III LLC (incorporated by reference to Exhibit 10.1 to Drive Shack Inc.’s Current Report on Form 8-K, filed June 6, 2012)
|
|
|
|
|
|
Future Spread Agreement for FHLMC Mortgage Loans, dated as of May 31, 2012, by and between Nationstar Mortgage LLC and NIC MSR III LLC (incorporated by reference to Exhibit 10.2 to Drive Shack Inc.’s Current Report on Form 8-K, filed June 6, 2012)
|
|
|
|
|
|
Amended and Restated Current Excess Servicing Spread Acquisition Agreement for FNMA Mortgage Loans, dated as of June 7, 2012, by and between Nationstar Mortgage LLC and NIC MSR II LLC (incorporated by reference to Exhibit 10.1 to Drive Shack Inc.’s Current Report on Form 8-K, filed June 7, 2012)
|
|
|
|
|
|
Amended and Restated Future Spread Agreement for FNMA Mortgage Loans, dated as of June 7, 2012, by and between Nationstar Mortgage LLC and NIC MSR II LLC (incorporated by reference to Exhibit 10.2 to Drive Shack Inc.’s Current Report on Form 8-K, filed June 7, 2012)
|
|
|
|
|
|
Amended and Restated Current Excess Servicing Spread Acquisition Agreement for FHLMC Mortgage Loans, dated as of June 7, 2012, by and between Nationstar Mortgage LLC and NIC MSR II LLC (incorporated by reference to Exhibit 10.3 to Drive Shack Inc.’s Current Report on Form 8-K, filed June 7, 2012)
|
|
|
|
|
|
Amended and Restated Future Spread Agreement for FHLMC Mortgage Loans, dated as of June 7, 2012, by and between Nationstar Mortgage LLC and NIC MSR II LLC (incorporated by reference to Exhibit 10.4 to Drive Shack Inc.’s Current Report on Form 8-K, filed June 7, 2012)
|
|
|
|
|
|
Amended and Restated Current Excess Servicing Spread Acquisition Agreement for Non-Agency Mortgage Loans, dated as of June 7, 2012, by and between Nationstar Mortgage LLC and NIC MSR II LLC (incorporated by reference to Exhibit 10.5 to Drive Shack Inc.’s Current Report on Form 8-K, filed June 7, 2012)
|
|
|
|
|
|
Amended and Restated Future Spread Agreement for Non-Agency Mortgage Loans, dated as of June 7, 2012, by and between Nationstar Mortgage LLC and NIC MSR II LLC (incorporated by reference to Exhibit 10.6 to Drive Shack Inc.’s Current Report on Form 8-K, filed June 7, 2012)
|
|
|
|
|
|
Amended and Restated Current Excess Servicing Spread Acquisition Agreement for FNMA Mortgage Loans, dated as of June 28, 2012, by and between Nationstar Mortgage LLC and NIC MSR V LLC (incorporated by reference to Exhibit 10.1 to Drive Shack Inc.’s Current Report on Form 8-K, filed July 5, 2012)
|
|
|
|
|
|
Amended and Restated Current Excess Servicing Spread Acquisition Agreement for FHLMC Mortgage Loans, dated as of June 28, 2012, by and between Nationstar Mortgage LLC and NIC MSR IV LLC (incorporated by reference to Exhibit 10.2 to Drive Shack Inc.’s Current Report on Form 8-K, filed July 5, 2012)
|
|
|
|
|
|
Amended and Restated Current Excess Servicing Spread Acquisition Agreement for Non-Agency Mortgage Loans, dated as of June 28, 2012, by and between Nationstar Mortgage LLC and NIC MSR VI LLC (incorporated by reference to Exhibit 10.3 to Drive Shack Inc.’s Current Report on Form 8-K, filed July 5, 2012)
|
|
|
|
|
|
Amended and Restated Current Excess Servicing Spread Acquisition Agreement for GNMA Mortgage Loans, dated as of June 28, 2012, by and between Nationstar Mortgage LLC and NIC MSR VII LLC (incorporated by reference to Exhibit 10.4 to Drive Shack Inc.’s Current Report on Form 8-K, filed July 5, 2012)
|
|
|
|
|
|
Current Excess Servicing Spread Acquisition Agreement for GNMA Mortgage Loans, dated as of December 31, 2012, by and between Nationstar Mortgage LLC and MSR VIII LLC (incorporated by reference to Exhibit 10.35 to Drive Shack Inc.’s Annual Report on Form 10-K for the fiscal year ended December 31, 2012)
|
|
|
|
|
|
Future Spread Agreement for GNMA Mortgage Loans, dated as of December 31, 2012, by and between Nationstar Mortgage LLC and MSR VIII LLC (incorporated by reference to Exhibit 10.36 to Drive Shack Inc.’s Annual Report on Form 10-K for the fiscal year ended December 31, 2012)
|
|
|
|
|
|
Current Excess Servicing Spread Acquisition Agreement for FHLMC Mortgage Loans, dated as of January 6, 2013, by and between Nationstar Mortgage LLC and MSR IX LLC (incorporated by reference to Exhibit 10.37 to Drive Shack Inc.’s Annual Report on Form 10-K for the fiscal year ended December 31, 2012)
|
|
|
|
|
|
Future Spread Agreement for FHLMC Mortgage Loans, dated as of January 6, 2013, by and between Nationstar Mortgage LLC and MSR IX LLC (incorporated by reference to Exhibit 10.38 to Drive Shack Inc.’s Annual Report on Form 10-K for the fiscal year ended December 31, 2012)
|
|
|
|
|
|
Current Excess Servicing Spread Acquisition Agreement for FNMA Mortgage Loans, dated as of January 6, 2013, by and between Nationstar Mortgage LLC and MSR X LLC (incorporated by reference to Exhibit 10.39 to Drive Shack Inc.’s Annual Report on Form 10-K for the fiscal year ended December 31, 2012)
|
|
|
|
|
|
Future Spread Agreement for FNMA Mortgage Loans, dated as of January 6, 2013, by and between Nationstar Mortgage LLC and MSR X LLC (incorporated by reference to Exhibit 10.40 to Drive Shack Inc.’s Annual Report on Form 10-K for the fiscal year ended December 31, 2012)
|
|
|
|
|
|
Current Excess Servicing Spread Acquisition Agreement for GNMA Mortgage Loans, dated as of January 6, 2013, by and between Nationstar Mortgage LLC and MSR XI LLC (incorporated by reference to Exhibit 10.41 to Drive Shack Inc.’s Annual Report on Form 10-K for the fiscal year ended December 31, 2012)
|
|
|
|
|
|
Future Spread Agreement for GNMA Mortgage Loans, dated as of January 6, 2013, by and between Nationstar Mortgage LLC and MSR XI LLC (incorporated by reference to Exhibit 10.42 to Drive Shack Inc.’s Annual Report on Form 10-K for the fiscal year ended December 31, 2012)
|
|
|
|
|
|
Current Excess Servicing Spread Acquisition Agreement for Non-Agency Mortgage Loans, dated as of January 6, 2013, by and between Nationstar Mortgage LLC and MSR XII LLC (incorporated by reference to Exhibit 10.43 to Drive Shack Inc.’s Annual Report on Form 10-K for the fiscal year ended December 31, 2012)
|
|
|
|
|
|
Future Spread Agreement for Non-Agency Mortgage Loans, dated as of January 6, 2013, by and between Nationstar Mortgage LLC and MSR XII LLC (incorporated by reference to Exhibit 10.44 to Drive Shack Inc.’s Annual Report on Form 10-K for the fiscal year ended December 31, 2012)
|
|
|
|
|
|
Current Excess Servicing Spread Acquisition Agreement for Non-Agency Mortgage Loans, dated as of January 6, 2013, by and between Nationstar Mortgage LLC and MSR XIII LLC (incorporated by reference to Exhibit 10.45 to Drive Shack Inc.’s Annual Report on Form 10-K for the fiscal year ended December 31, 2012)
|
|
|
|
|
|
Future Spread Agreement for Non-Agency Mortgage Loans, dated as of January 6, 2013, by and between Nationstar Mortgage LLC and MSR XIII LLC (incorporated by reference to Exhibit 10.46 to Drive Shack Inc.’s Annual Report on Form 10-K for the fiscal year ended December 31, 2012)
|
|
|
|
|
|
Interim Servicing Agreement, dated as of April 1, 2013, by and among the Interim Servicers listed therein, HSBC Finance Corporation, as Interim Servicer Representative, HSBC Bank USA, National Association, SpringCastle America, LLC, SpringCastle Credit, LLC, SpringCastle Finance, LLC, Wilmington Trust, National Association, as Loan Trustee, and SpringCastle Finance LLC, as Owner Representative (incorporated by reference to Exhibit 10.35 to Amendment No. 4 to New Residential Investment Corp.’s Registration Statement on Form 10, filed April 9, 2013)
|
|
|
|
|
|
Second Amended and Restated Limited Liability Company Agreement of SpringCastle Acquisition LLC, dated as of March 31, 2016 (incorporated by reference to Exhibit 10.37 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2016)
|
|
|
|
|
|
Services Agreement, dated as of April 6, 2015, by and between HLSS Advances Acquisition Corp. and Home Loan Servicing Solutions, Ltd. (incorporated by reference to Exhibit 2.4 to New Residential Investment Corp.’s Current Report on Form 8-K, filed April 10, 2015)
|
|
|
|
|
|
Receivables Sale Agreement, dated as of August 28, 2015, by and among Ocwen Loan Servicing, LLC, HLSS Holdings, LLC and NRZ Advance Facility Transferor 2015-ON1 LLC (incorporated by reference to Exhibit 10.47 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2015)
|
|
|
|
|
|
Receivables Pooling Agreement, dated as of August 28, 2015, by and between NRZ Advance Facility Transferor 2015-ON1 LLC and NRZ Advance Receivables Trust 2015-ON1 (incorporated by reference to Exhibit 10.48 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2015)
|
|
|
|
|
|
Master Agreement, dated as July 23, 2017, by and among Ocwen Loan Servicing, LLC, HLSS Holdings, LLC, HLSS MSR - EBO Acquisition LLC and New Residential Mortgage LLC (incorporated by reference to Exhibit 10.41 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2017)
|
|
|
|
|
|
Amendment No. 1 to Master Agreement, dated as of October 12, 2017, by and among Ocwen Loan Servicing, LLC, HLSS Holdings, LLC, HLSS MSR - EBO Acquisition LLC and New Residential Mortgage LLC (incorporated by reference to Exhibit 10.42 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2017)
|
|
|
|
|
|
Transfer Agreement, dated as of July 23, 2017, by and among Ocwen Loan Servicing, LLC, New Residential Mortgage LLC, Ocwen Financial Corporation and New Residential Investment Corp. (incorporated by reference to Exhibit 10.43 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2017)
|
|
|
|
|
|
Subservicing Agreement, dated as of July 23, 2017, by and between New Residential Mortgage LLC and Ocwen Loan Servicing, LLC (incorporated by reference to Exhibit 10.44 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2017)
|
|
|
|
|
|
Cooperative Brokerage Agreement, dated as of August 28, 2017, by and among REALHome Services and Solutions, Inc., REALHome Services and Solutions - CT, Inc. and New Residential Sales Corp. (incorporated by reference to Exhibit 10.45 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2017)
|
|
|
|
|
|
First Amendment to Cooperative Brokerage Agreement, dated as of November 16, 2017, by and among REALHome Services and Solutions, Inc., REALHome Services and Solutions - CT, Inc. and New Residential Sales Corp.
|
|
|
|
|
|
Second Amendment to Cooperative Brokerage Agreement, dated as of January 18, 2018, by and among REALHome Services and Solutions, Inc., REALHome Services and Solutions - CT, Inc. and New Residential Sales Corp.
|
|
|
|
|
|
Letter Agreement, dated as of August 28, 2017, by and among New Residential Investment Corp., New Residential Mortgage LLC, REALHome Services and Solutions, Inc., REALHome Services and Solutions - CT, Inc. and Altisource Solutions S.a.r.l. (incorporated by reference to Exhibit 10.46 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2017)
|
|
|
|
|
|
Ratio of Earnings to Fixed Charges
|
|
|
|
|
|
List of Subsidiaries of New Residential Investment Corp.
|
|
|
|
|
|
Consent of Ernst & Young LLP, independent registered public accounting firm.
|
|
|
|
|
|
Certification of Chief Executive Officer as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
|
|
|
|
Certification of Chief Financial Officer as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
|
|
|
|
Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
|
|
|
|
Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
|
|
|
101.INS
|
|
XBRL Instance Document
|
|
|
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Document
|
|
|
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
|
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
|
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
|
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
|
|
†
|
Schedules and exhibits may have been omitted pursuant to Item 601(b)(2) of Regulation S-K.
|
|
#
|
Portions of this exhibit have been omitted pursuant to a request for confidential treatment.
|
•
|
Second Amended and Restated Limited Liability Company Agreement of SpringCastle America, LLC, dated as of March 31, 2016.
|
•
|
Second Amended and Restated Limited Liability Company Agreement of SpringCastle Credit, LLC, dated as of March 31, 2016.
|
•
|
Second Amended and Restated Limited Liability Company Agreement of SpringCastle Finance, LLC, dated as of March 31, 2016.
|
•
|
should not in all instances be treated as categorical statements of fact, but rather as a way of allocating the risk to one of the parties if those statements proved to be inaccurate;
|
•
|
have been qualified by disclosures that were made to the other party in connection with the negotiation of the applicable agreement, which disclosures are not necessarily reflected in the agreement;
|
•
|
may apply standards of materiality in a way that is different from what may be viewed as material to you or other investors; and
|
•
|
were made only as of the date of the applicable agreement or such other date or dates as may be specified in the agreement and are subject to more recent developments.
|
|
NEW RESIDENTIAL INVESTMENT CORP.
|
|
|
|
|
|
By:
|
/s/ Michael Nierenberg
|
|
|
Michael Nierenberg
|
|
|
Chairman of the Board
|
|
|
|
|
|
February 14, 2018
|
By:
|
|
/s/ Michael Nierenberg
|
|
By:
|
|
/s/ Nicola Santoro, Jr.
|
Michael Nierenberg
|
|
Nicola Santoro, Jr.
|
||||
Chairman of the Board, Chief Executive Officer and President
|
|
Chief Financial Officer and Treasurer
|
||||
(Principal Executive Officer)
|
|
(Principal Financial Officer)
|
||||
February 14, 2018
|
|
February 14, 2018
|
||||
|
|
|
|
|
|
|
By:
|
|
/s/ Kevin J. Finnerty
|
|
By:
|
|
/s/ Jonathan R. Brown
|
Kevin J. Finnerty
|
|
Jonathan R. Brown
|
||||
Director
|
|
Chief Accounting Officer
|
||||
February 14, 2018
|
|
(Principal Accounting Officer)
|
||||
|
|
February 14, 2018
|
||||
|
|
|
|
|
|
|
By:
|
|
/s/ Douglas L. Jacobs
|
|
|
|
|
Douglas L. Jacobs
|
|
|
|
|
||
Director
|
|
|
|
|
||
February 14, 2018
|
|
|
|
|
||
|
|
|
|
|
||
By:
|
|
/s/ Robert J. McGinnis
|
|
|
|
|
Robert J. McGinnis
|
|
|
|
|
||
Director
|
|
|
|
|
||
February 14, 2018
|
|
|
|
|
||
|
|
|
|
|
|
|
By:
|
|
/s/ David Saltzman
|
|
|
|
|
David Saltzman
|
|
|
|
|
||
Director
|
|
|
|
|
||
February 14, 2018
|
|
|
|
|
||
|
|
|
|
|
|
|
By:
|
|
/s/ Andrew Sloves
|
|
|
|
|
Andrew Sloves
|
|
|
|
|
||
Director
|
|
|
|
|
||
February 14, 2018
|
|
|
|
|
||
|
|
|
|
|
||
By:
|
|
/s/ Alan L. Tyson
|
|
|
|
|
Alan L. Tyson
|
|
|
|
|
||
Director
|
|
|
|
|
||
February 14, 2018
|
|
|
|
|
SMRH:484388213.45
|
|
|
|
|
|
Term
|
Section
|
Acquisition Engagement
|
Section 14.20
|
Adjusted Purchase Price
|
Section 13.01
|
Adjusted TBV
|
Section 1.02(a)
|
Adjustment Holdback Amount
|
Section 13.01
|
Advances
|
Section 13.01
|
Advisers Act
|
Section 4.15(g)
|
Affiliate
|
Section 13.01
|
Agreement
|
Preamble
|
Amendment Schedules
|
Section 7.19(b)
|
Ancillary Agreements
|
Section 13.01
|
Basket
|
Section 13.01
|
Book Value
|
Section 1.02(a)
|
Budget
|
Section 7.01(b)(xi)
|
Broker-Dealer Entity
|
Section 13.01
|
Business
|
Section 13.01
|
Business Day
|
Section 13.01
|
Closing
|
Section 2.01
|
Closing Date
|
Section 2.01
|
Company Fourth A&R LLCA
|
Section 7.19(b)
|
Closing Payment
|
Section 13.01
|
Closing Purchase Price
|
Section 13.01
|
Code
|
Section 4.12(b)
|
Collective Bargaining Agreements
|
Section 4.18(a)
|
Company
|
Preamble
|
Company Debt Payoff
|
Section 7.08(a)
|
Company Fundamental Reps
|
Section 13.01
|
Company LTIP
|
Recitals
|
Confidentiality Agreement
|
Section 7.02
|
Continuing Employee
|
Section 8.03(a)
|
Contract
|
Section 13.01
|
Customers
|
Section 11.01(b)(iii)
|
D&O Tail
|
Section 8.02(b)
|
Debt Contracts
|
Section 4.05(b)
|
Direct Claim
|
Section 12.05
|
Distribution Allocation Schedule
|
Section 13.01
|
Earnout Business
|
Section 13.01
|
Earnout Payment
|
Section 13.01
|
Effective Time
|
Section 2.01
|
Employee Payments
|
Section 1.02(a)
|
Employment Agreement
|
Section 3.01(g)
|
Employment Agreement Recipient
|
Section 3.01(g)
|
Employment Agreement Severance Benefits
|
Section 7.18
|
Environmental Laws
|
Section 13.01
|
ERISA
|
Section 13.01
|
Exchange Act
|
Section 13.01
|
Existing Directors and Officers Policy
|
Section 8.02(b)
|
Existing Indebtedness
|
Section 13.01
|
Fannie Mae
|
Section 13.01
|
Faulkner
|
Section 11.01(c)
|
Federal Funds Rate
|
Section 13.01
|
FHA
|
Section 13.01
|
Final Closing Statement
|
Section 1.02(c)
|
Final Closing Statement Effective Time
|
Section 1.02(c)
|
Final TBV
|
Section 1.02(c)
|
Financing
|
Section 7.07(a)
|
FINRA
|
Section 13.01
|
Form BD
|
Section 4.15(d)
|
Fraud
|
Section 13.01
|
Freddie Mac
|
Section 13.01
|
Fundamental Reps
|
Section 13.01
|
GAAP
|
Section 13.01
|
Gap Period
|
Section 7.14
|
Ginnie Mae
|
Section 13.01
|
Governmental Entity
|
Section 13.01
|
GSSMME
|
Section 13.01
|
Guaranty
|
Recitals
|
Hazardous Materials
|
Section 13.01
|
HSR Act
|
Section 4.03
|
HSR Filing
|
Section 7.03(b)
|
HUD
|
Section 13.01
|
Indemnification Holdback Amount
|
Section 13.01
|
Indemnification Holdback Expiration Date
|
Section 13.01
|
Indemnification Holdback Fund
|
Section 13.01
|
Indemnified Taxes
|
Section 13.01
|
Indemnitee
|
Section 12.04(a)
|
Indemnitor
|
Section 12.04(a)
|
Independent Accounting Firm
|
Section 13.01
|
Intellectual Property
|
Section 13.01
|
Interim Closing Statement
|
Section 1.02(b)
|
Interim TBV
|
Section 1.02(b)
|
Investigation
|
Section 3.01(j)
|
Knowledge
|
Section 13.01
|
Labor Union
|
Section 4.18(a)
|
Latest Balance Sheet Date
|
Section 13.01
|
Law
|
Section 13.01
|
Leased Real Property
|
Section 4.07(c)
|
Leases
|
Section 4.07(c)
|
Legal Proceeding
|
Section 13.01
|
Liability
|
Section 13.01
|
Liens
|
Section 13.01
|
Losses
|
Section 13.01
|
Material Adverse Effect
|
Section 13.01
|
Material Contract
|
Section 4.09(a)
|
Mortgage Joint Venture
|
Section 11.01(b)(ii)
|
Mortgage Loan
|
Section 13.01
|
Mortgagor
|
Section 13.01
|
MSR
|
Section 13.01
|
MSR Purchase Agreement
|
Recitals
|
MSR Seller
|
Recitals
|
Non-Compete Affiliate
|
Section 13.01
|
OFAC
|
Section 13.01
|
Optional Purchaser Extension
|
Section 9.01(d)
|
Other Sub Debt
|
Section 2.02(d)(ii)
|
Outside Date
|
Section 9.01(d)
|
Pass-Through Tax Return
|
Section 13.01
|
Patents
|
Section 13.01
|
Pending Claim
|
Section 12.07(a)
|
Permits
|
Section 4.14(a)
|
Permitted Liens
|
Section 13.01
|
Person
|
Section 13.01
|
Person Engaged in a Competing Business
|
Section 13.01
|
Plan
|
Section 13.01
|
Post-Closing Tax Period
|
Section 13.01
|
Post-Signing Financial Statements
|
Section 7.07(a)(i)
|
Pre-Closing Tax Period
|
Section 13.01
|
Preliminary Closing Statement
|
Section 1.02(a)
|
Pro Rata Percentage
|
Section 13.01
|
Purchaser
|
Preamble
|
Purchaser Fundamental Reps
|
Section 13.01
|
Purchaser Indemnified Parties
|
Section 12.02(a)
|
Purchaser Indemnified Party
|
Section 12.02(a)
|
Purchaser Parent
|
Section 13.01
|
Purchaser Parties
|
Section 13.01
|
Purchaser Plan
|
Section 8.03(b)
|
Ranieri Partners
|
Section 7.17
|
Reference Date
|
Section 1.02(b)
|
Representative
|
Preamble
|
Representative’s Fund
|
Section 13.01
|
Representative’s Account
|
Section 14.19(b)
|
Representative’s Fund Amount
|
Section 13.01
|
Representatives
|
Section 7.02
|
Restricted Period
|
Section 11.01(b)
|
Restricted Affiliate
|
Section 13.01
|
Restricted Provisions
|
Section 7.19
|
Restricted Seller Party
|
Section 13.01
|
Sanctions
|
Section 13.01
|
Sanctioned Person
|
Section 13.01
|
Sanctioned Territory
|
Section 13.01
|
Securities
|
Section 5.03
|
Securities Act
|
Section 13.01
|
Selene Funds
|
Section 13.01
|
Seller Fundamental Reps
|
Section 13.01
|
Seller Indemnified Parties
|
Section 12.03(a)
|
Seller Indemnified Party
|
Section 12.03(a)
|
Seller Parties
|
Section 13.01
|
Seller Restricted Parties
|
Section 13.01
|
Sellers
|
Preamble
|
SGP
|
Section 7.01(b)(vi)
|
SGP Amendment Schedule
|
Section 7.19(b)
|
SGP LLCA
|
Section 13.01
|
SGP Restricted Provisions
|
Section 7.19
|
SMAC
|
Section 11.01(a)
|
SMH
|
Section 7.01(b)(vi)
|
SMH Amendment Schedule
|
Section 7.19(b)
|
SMH LLCA
|
Section 13.01
|
SMH Restricted Provisions
|
Section 7.19
|
SMRH
|
Section 14.20
|
Specified Sub Debt
|
Section 2.02(d)(i)
|
Straddle Period
|
Section 13.01
|
Sub Debt Breach
|
Section 2.04
|
Sub Debt Instructions
|
Section 2.04
|
Sub Debt Review Period
|
Section 2.04
|
Subservicing Agreement
|
Recitals
|
Subsidiary
|
Section 13.01
|
Survival Period
|
Section 12.01
|
Tangible Book Value
|
Section 1.02(a)
|
Tax
|
Section 13.01
|
Tax Contest
|
Section 10.06(a)
|
Tax Returns
|
Section 13.01
|
Third Party Claim
|
Section 12.04(a)
|
Transaction Expenses
|
Section 1.02(a)
|
Transfer Taxes
|
Section 10.02
|
Unaudited Financial Statement
|
Section 4.05(a)
|
Undertaking
|
Section 8.04(d)
|
USDA
|
Section 13.01
|
VA
|
Section 13.01
|
WLR
|
Section 11.01(a)
|
|
SHELLPOINT PARTNERS LLC
By:
/s/ Saul I. Sanders_______
Name: Saul I. Sanders Title: Co-CEO |
|
NRM ACQUISITION LLC
By:
/s/ Nicola Santoro, Jr._______
Name: Nicola Santoro, Jr. Title: Chief Financial Officer and Chief Operating Officer |
|
SHELLPOINT SERVICES LLC
By:
/s/ Joseph McSherry_______
Name: Joseph McSherry Title: Senior Vice President |
|
SHELLPOINT GROUP PARTICIPATION LLC
By:
/s/ Saul I. Sanders______________
Name: Saul I. Sanders Title: Co-CEO |
|
SHELLPOINT MANAGEMENT HOLDINGS LLC
By:
/s/ Saul I. Sanders________
Name: Saul I. Sanders Title: Co-CEO |
|
SHELTER MORTGAGE ACQUISITION CORP
By:
/s/ Marc McManus________
Name: Marc McManus Title: Vice President |
|
WLR-SC FINANCING CONDUIT, LLC
By:
/s/ James Lockhart____________
Name: James Lockhart Title: Manager |
|
RANIERI PARTNERS SM LLC
By:
/s/ Lewis Ranieri_________
Name: Lewis Ranieri Title: |
|
/s/ James Curtis Faulkner
James Curtis Faulkner |
1.
|
Monthly Business Review Deck – To the extent it satisfies the reporting obligations set forth in Vendor Management Addendum Sections 2(b) and 2(c) and as also listed as numbers 1-4 (under the heading “SLA Based Operational Reporting”) in Exhibit 5B of this Agreement and 1-12 (under the heading “Non-SLA Based Operational Reporting”) in Exhibit 5B of this Agreement.
|
2.
|
Monthly New Listing report – To the extent it satisfies the reporting obligations set forth in Vendor Management Addendum Section 2(b) and as also listed as number 14 (under the heading “Non-SLA Based Operational Reporting”).
|
3.
|
Quarterly Results of Governmental Authority Examinations or Investigations – To the extent it satisfies the reporting obligation set forth in section 1(h) of the Vendor Management Addendum.
|
4.
|
Quarterly Licensing Update – To the extent is satisfies the reporting obligation set forth in Section 1(g) of the Vendor Management Addendum.
|
5.
|
Quarterly Financial Statements – To the extent it satisfies the reporting obligation set forth in section 1(k) of the Vendor Management Addendum.”
|
|
Year Ended December 31,
|
|||||||||||||
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|||||
Ratio of Earnings to Fixed Charges
|
3.53
|
|
|
2.68
|
|
|
2.01
|
|
|
4.28
|
|
|
18.29
|
|
Subsidiary
|
|
Jurisdiction of Incorporation/Organization
|
|
|
|
Advance Purchaser LLC
|
|
Delaware
|
Crowne Property Acquisitions LLC
|
|
Delaware
|
Hexagon Merger Sub Ltd.
|
|
Cayman Islands
|
HLSS (Cayman) Finco Ltd.
|
|
Cayman Islands
|
HLSS Advances Acquisition Corp.
|
|
Delaware
|
HLSS Holdings, LLC
|
|
Delaware
|
HLSS Management, LLC
|
|
Delaware
|
HLSS Mortgage LP
|
|
Cayman Islands
|
HLSS Mortgage Master Trust
|
|
Delaware
|
HLSS Mortgage Master Trust II
|
|
Delaware
|
HLSS MSR - EBO Acquisition LLC
|
|
Delaware
|
HLSS Roswell, LLC
|
|
Delaware
|
HLSS Servicer Advance Facility Transferor, LLC
|
|
Delaware
|
HLSS Servicer Advance Facility Transferor II, LLC
|
|
Delaware
|
HLSS Servicer Advance Receivables Trust
|
|
Delaware
|
HLSS Servicer Advance Receivables Trust II
|
|
Delaware
|
HLSS Servicer Advance Receivables Trust M3
|
|
Delaware
|
HLSS Servicer Advance Facility Transferor MS3 LLC
|
|
Delaware
|
HLSS SEZ LP
|
|
Cayman Islands
|
MSR Admin LLC
|
|
Delaware
|
MSR Admin Parent LLC
|
|
Delaware
|
MSR FM Admin LLC
|
|
Delaware
|
MSR FM Admin Parent LLC
|
|
Delaware
|
MSR FN Admin LLC
|
|
Delaware
|
MSR FN Admin Parent LLC
|
|
Delaware
|
MSR Holdings I-A LLC
|
|
Delaware
|
MSR IX Holdings LLC
|
|
Delaware
|
MSR IX LLC
|
|
Delaware
|
MSR IX Parent LLC
|
|
Delaware
|
MSR IX Trust
|
|
Delaware
|
MSR PLS3 1 LLC
|
|
Delaware
|
MSR VIII Holdings LLC
|
|
Delaware
|
MSR VIII LLC
|
|
Delaware
|
MSR VIII Parent LLC
|
|
Delaware
|
MSR VIII Trust
|
|
Delaware
|
MSR WAC LLC
|
|
Delaware
|
MSR X Holdings LLC
|
|
Delaware
|
MSR X LLC
|
|
Delaware
|
MSR X Parent LLC
|
|
Delaware
|
Subsidiary
|
|
Jurisdiction of Incorporation/Organization
|
|
|
|
MSR X Trust
|
|
Delaware
|
MSR XI Holdings LLC
|
|
Delaware
|
MSR XI LLC
|
|
Delaware
|
MSR XI Parent LLC
|
|
Delaware
|
MSR XI Trust
|
|
Delaware
|
MSR XII Direct LLC
|
|
Delaware
|
MSR XIII Direct LLC
|
|
Delaware
|
MSR XIV Holdings LLC
|
|
Delaware
|
MSR XIV LLC
|
|
Delaware
|
MSR XIV Parent LLC
|
|
Delaware
|
MSR XIV Trust
|
|
Delaware
|
MSR XV LLC
|
|
Delaware
|
MSR XVI Direct LLC
|
|
Delaware
|
MSR XVII Direct LLC
|
|
Delaware
|
MSR XVIII LLC
|
|
Delaware
|
MSR XXI LLC
|
|
Delaware
|
MSR XXII LLC
|
|
Delaware
|
MSR XXIII LLC
|
|
Delaware
|
MSR XXIV LLC
|
|
Delaware
|
MSR XXIX LLC
|
|
Delaware
|
MSR XXVI LLC
|
|
Delaware
|
MSR XXVII LLC
|
|
Delaware
|
MSR XXVIII LLC
|
|
Delaware
|
MSR XXX LLC
|
|
Delaware
|
MSR XXXI LLC
|
|
Delaware
|
MSR XXXII LLC
|
|
Delaware
|
MSR XXXIII LLC
|
|
Delaware
|
MSR XXXIV LLC
|
|
Delaware
|
MSR XXXV LLC
|
|
Delaware
|
New Residential Funding 2016-1 LLC
|
|
Delaware
|
New Residential Funding 2016-2 LLC
|
|
Delaware
|
New Residential Funding 2016-3 LLC
|
|
Delaware
|
New Residential Funding 2016-4 LLC
|
|
Delaware
|
New Residential Funding 2017-1 LLC
|
|
Delaware
|
New Residential Funding 2017-2 LLC
|
|
Delaware
|
New Residential Funding 2017-3 LLC
|
|
Delaware
|
New Residential Funding 2017-4 LLC
|
|
Delaware
|
New Residential Funding 2017-5 LLC
|
|
Delaware
|
New Residential Funding 2017-6 LLC
|
|
Delaware
|
New Residential Funding 2017-RPL1 LLC
|
|
Delaware
|
New Residential Funding 2018-1 LLC
|
|
Delaware
|
Subsidiary
|
|
Jurisdiction of Incorporation/Organization
|
|
|
|
New Residential Funding I LLC
|
|
Delaware
|
New Residential Funding II LLC
|
|
Delaware
|
New Residential Funding III LLC
|
|
Delaware
|
New Residential Funding IV LLC
|
|
Delaware
|
New Residential Funding V LLC
|
|
Delaware
|
New Residential Investment Corp. (f/k/a NIC MSR LLC)
|
|
Delaware
|
New Residential Mortgage LLC
|
|
Delaware
|
New Residential Mortgage Loan Trust 2014-1
|
|
Delaware
|
New Residential Mortgage Loan Trust 2014-2
|
|
Delaware
|
New Residential Mortgage Loan Trust 2014-3
|
|
Delaware
|
New Residential Mortgage Loan Trust 2015-1
|
|
Delaware
|
New Residential Mortgage Loan Trust 2015-2
|
|
Delaware
|
New Residential Mortgage Loan Trust 2016-1
|
|
Delaware
|
New Residential Mortgage Loan Trust 2016-2
|
|
Delaware
|
New Residential Mortgage Loan Trust 2016-3
|
|
Delaware
|
NEW RESIDENTIAL MORTGAGE LOAN TRUST 2016-4
|
|
Delaware
|
New Residential Mortgage Loan Trust 2017-1
|
|
Delaware
|
New Residential Mortgage Loan Trust 2017-2
|
|
Delaware
|
New Residential Mortgage Loan Trust 2017-3
|
|
Delaware
|
New Residential Mortgage Loan Trust 2017-4
|
|
Delaware
|
New Residential Mortgage Loan Trust 2017-5
|
|
Delaware
|
New Residential Mortgage Loan Trust 2017-6
|
|
Delaware
|
New Residential Mortgage Loan Trust 2017-RPL1
|
|
Delaware
|
New Residential Sales Corp.
|
|
Delaware
|
New Residential Sales LLC
|
|
Delaware
|
NIC MSR I LLC
|
|
Delaware
|
NIC MSR II LLC
|
|
Delaware
|
NIC MSR III LLC
|
|
Delaware
|
NIC MSR IX FH LLC
|
|
Delaware
|
NIC MSR VIII LLC
|
|
Delaware
|
NIC MSR X FN LLC
|
|
Delaware
|
NIC MSR XI GN LLC
|
|
Delaware
|
NIC MSR XIV TBW FH LLC
|
|
Delaware
|
NIC Reverse Loan LLC
|
|
Delaware
|
NIC RMBS LLC
|
|
Delaware
|
NRM (NSM) Servicer Advance Facility Receivables Trust (Agency) JPMC
|
|
Delaware
|
NRM (NSM) Servicer Advance Facility Transferor (Agency) JPMC LLC
|
|
Delaware
|
NRM Acquisition LLC
|
|
Delaware
|
NRM Holdco LLC
|
|
Delaware
|
NRM PHH Agency SAF Depositor JPMC LLC
|
|
Delaware
|
NRM PHH Agency SAF JPMC Trust
|
|
Delaware
|
Subsidiary
|
|
Jurisdiction of Incorporation/Organization
|
|
|
|
NRM PHH PLS SAF Depositor JPMC LLC
|
|
Delaware
|
NRM PHH PLS SAF JPMC Trust
|
|
Delaware
|
NRM Servicer Advance Facility Receivables Trust (Agency) JPMC
|
|
Delaware
|
NRM Servicer Advance Facility Transferor (Agency) JPMC, LLC
|
|
Delaware
|
NRZ 2014-3 Holdings LLC
|
|
Delaware
|
NRZ 2015-1 Holdings LLC
|
|
Delaware
|
NRZ 2015-2 Holdings LLC
|
|
New York
|
NRZ 2016-1 Holdings LLC
|
|
Delaware
|
NRZ 2016-2 Holdings LLC
|
|
Delaware
|
NRZ 2016-3 Holdings LLC
|
|
Delaware
|
NRZ 2016-4 Holdings LLC
|
|
Delaware
|
NRZ 2016-PLS1A Borrower LLC
|
|
New York
|
NRZ 2016-PLS1B Borrower LLC
|
|
New York
|
NRZ 2017-1 Holdings LLC
|
|
New York
|
NRZ Advance Facility Transferor 2015-ON1 LLC
|
|
New York
|
NRZ Advance Funding PLS3 Depositor, LLC
|
|
Delaware
|
NRZ Advance Funding PLS3 Holdings, LLC
|
|
New York
|
NRZ Advance Funding PLS3 Purchaser, LLC
|
|
New York
|
NRZ Advance Funding PLS3 Trust
|
|
Delaware
|
NRZ Advance Receivables Trust 2015-ON1
|
|
Delaware
|
NRZ Advance Sub LLC (f/k/a Advance TRS LLC)
|
|
Delaware
|
NRZ Advances Holdco LLC
|
|
Delaware
|
NRZ Agency MBS LLC
|
|
Delaware
|
NRZ Consumer 2016-1 LLC
|
|
Delaware
|
NRZ Consumer 2016-1 Trust
|
|
Delaware
|
NRZ Consumer LLC
|
|
Delaware
|
NRZ Consumer Receivables Funding Trust
|
|
Delaware
|
NRZ EBO Holdings LLC
|
|
Delaware
|
NRZ EBO I (Series 2017-1) REO LLC
|
|
Delaware
|
NRZ Holdings Parent LLC
|
|
Delaware
|
NRZ Inventory Trust
|
|
Delaware
|
NRZ MBN Issuer Holdings LLC
|
|
Delaware
|
NRZ Mortgage Holdings LLC
|
|
Delaware
|
NRZ MSR CS LLC
|
|
Delaware
|
NRZ Pass-Through IV Parent LLC
|
|
Delaware
|
NRZ Pass-Through Trust EBO I
|
|
Delaware
|
NRZ Pass-Through Trust I
|
|
New York
|
NRZ Pass-Through Trust II
|
|
New York
|
NRZ Pass-Through Trust IV
|
|
New York
|
NRZ Pass-Through Trust IX
|
|
New York
|
NRZ Pass-Through Trust IX-B
|
|
New York
|
Subsidiary
|
|
Jurisdiction of Incorporation/Organization
|
|
|
|
NRZ Pass-Through Trust V
|
|
New York
|
NRZ Pass-Through Trust V-B
|
|
New York
|
NRZ Pass-Through Trust VI
|
|
New York
|
NRZ Pass-Through Trust VI-B
|
|
New York
|
NRZ Pass-Through Trust VII
|
|
New York
|
NRZ Pass-Through Trust VII (NPL)
|
|
New York
|
NRZ Pass-Through Trust VII (Pref)
|
|
New York
|
NRZ Pass-Through Trust VII-B (Pref)
|
|
New York
|
NRZ Pass-Through Trust VIII
|
|
New York
|
NRZ Pass-Through Trust X
|
|
New York
|
NRZ Pass-Through Trust X-B
|
|
New York
|
NRZ Pass-Through V Parent LLC
|
|
Delaware
|
NRZ Pass-Through VII Parent LLC
|
|
Delaware
|
NRZ Pro Credit Designated Activity Company
|
|
Ireland
|
NRZ Pro Credit Limited
|
|
Cayman Islands
|
NRZ Pro Credit LP
|
|
Delaware
|
NRZ Pro I LLC
|
|
Delaware
|
NRZ Pro II LLC
|
|
Delaware
|
NRZ Pro III LLC
|
|
Delaware
|
NRZ Pro Warrant LLC
|
|
Delaware
|
NRZ RA Holdings LLC
|
|
Delaware
|
NRZ REO I Corp.
|
|
Delaware
|
NRZ REO II Corp.
|
|
Delaware
|
NRZ REO III Corp.
|
|
Delaware
|
NRZ REO Inventory Corp.
|
|
Delaware
|
NRZ REO Inventory LLC
|
|
Delaware
|
NRZ REO IV Corp.
|
|
Delaware
|
NRZ REO IX LLC
|
|
Delaware
|
NRZ REO V Corp.
|
|
Delaware
|
NRZ REO V-2 Corp.
|
|
Delaware
|
NRZ REO V-B Corp.
|
|
Delaware
|
NRZ REO VI Corp.
|
|
Delaware
|
NRZ REO VI-B LLC
|
|
Delaware
|
NRZ REO VII LLC (NPL)
|
|
Delaware
|
NRZ REO VII LLC (Pref)
|
|
Delaware
|
NRZ REO VIII LLC (f/k/a NRZ REO VIII-B LLC)
|
|
Delaware
|
NRZ REO X LLC
|
|
Delaware
|
NZR REO XI LLC
|
|
Delaware
|
NRZ RMBS I L.L.C.
|
|
Marshall Islands
|
NRZ RMBS II L.L.C.
|
|
Marshall Islands
|
NRZ RMBS III L.L.C.
|
|
Marshall Islands
|
Subsidiary
|
|
Jurisdiction of Incorporation/Organization
|
|
|
|
NRZ RMBS IV L.L.C.
|
|
Marshall Islands
|
NRZ RMBS V L.L.C.
|
|
Marshall Islands
|
NRZ RPL Sponsor LLC
|
|
Delaware
|
NRZ SC America LLC
|
|
Delaware
|
NRZ SC America Trust 2015-1
|
|
Delaware
|
NRZ SC Credit Limited
|
|
Cayman Islands
|
NRZ SC Credit Trust 2015-1
|
|
Delaware
|
NRZ SC Finance I LLC
|
|
Delaware
|
NRZ SC Finance II LLC
|
|
Delaware
|
NRZ SC Finance III LLC
|
|
Delaware
|
NRZ SC Finance IV LLC
|
|
Delaware
|
NRZ SC Finance Trust 2015-1
|
|
Delaware
|
NRZ SC Finance V LLC
|
|
Delaware
|
NRZ Servicer Advance Facility Transferor (ON) JPMC LLC
|
|
Delaware
|
NRZ Servicer Advance Facility Transferor JPMC, LLC
|
|
Delaware
|
NRZ Servicer Advance Facility Transferor MS, LLC
|
|
Delaware
|
NRZ Servicer Advance Facility Transferor MS2 LLC
|
|
Delaware
|
NRZ Servicer Advance Receivables Trust (ON) JMPC
|
|
Delaware
|
NRZ Servicer Advance Facility Transferor BAM (AP) LLC (F/K/A NRZ Servicer Advance Facility Transferor CS, LLC)
|
|
Delaware
|
NRZ Servicer Advance Receivables Trust BAM (AP) (f/k/a NRZ Servicer Advance Receivables Trust CS)
|
|
Delaware
|
NRZ Servicer Advance Receivables Trust JPMC
|
|
Delaware
|
NRZ Servicer Advance Receivables Trust MS
|
|
Delaware
|
NRZ Servicer Advance Receivables Trust MS2
|
|
Delaware
|
NRZ SPONSOR HOLDCO LLC
|
|
Delaware
|
NRZ Sponsor IX LLC
|
|
Delaware
|
NRZ Sponsor VIII LLC
|
|
Delaware
|
NRZ Sponsor V LLC
|
|
Delaware
|
NRZ Sponsor VI LLC
|
|
Delaware
|
NRZ Sponsor VII LLC
|
|
Delaware
|
NRZ Sponsor VII LLC (NPL)
|
|
Delaware
|
NRZ Sponsor X LLC
|
|
Delaware
|
NRZ Sponsor XI LLC
|
|
Delaware
|
PF LoanCo Funding LLC
|
|
Cayman Islands
|
PF LoanCo Trust
|
|
New York
|
PF WarehouseCo Funding LLC
|
|
Cayman Islands
|
PF WarehouseCo Trust
|
|
New York
|
PF WarrantCo Holdings, LP
|
|
Delaware
|
Reverse REO JV LLC
|
|
Delaware
|
Reverse REO LLC (f/k/a Reverse TRS LLC)
|
|
Delaware
|
SPRINGCASTLE Acquisition LLC
|
|
Delaware
|
Subsidiary
|
|
Jurisdiction of Incorporation/Organization
|
|
|
|
SpringCastle America Funding, LLC
|
|
Delaware
|
SPRINGCASTLE AMERICA, LLC
|
|
Delaware
|
SpringCastle Credit Funding, LLC
|
|
Delaware
|
SPRINGCASTLE CREDIT, LLC
|
|
Delaware
|
SpringCastle Finance Funding, LLC
|
|
Delaware
|
SPRINGCASTLE FINANCE, LLC
|
|
Delaware
|
|
|
|
|
/s/ Ernst & Young LLP
|
|
|
|
New York, New York
|
|
February 14, 2018
|
1.
|
I have reviewed this annual report on Form 10-K of New Residential Investment Corp.;
|
|
|
|
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
|
|
|
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
|
|
|
|
4.
|
The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d–15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15(d)-15(f)) for the registrant and have:
|
|
|
|
|
|
a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
|
|
|
|
b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
|
|
|
|
c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
|
|
|
|
d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
|
|
|
5.
|
The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
|
|
|
|
|
a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
|
|
|
|
b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
February 14, 2018
|
/s/ Michael Nierenberg
|
|
Michael Nierenberg
|
|
Chief Executive Officer
|
1.
|
I have reviewed this annual report on Form 10-K of New Residential Investment Corp.;
|
|
|
|
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
|
|
|
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
|
|
|
|
4.
|
The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d–15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15(d)-15(f)) for the registrant and have:
|
|
|
|
|
|
a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
|
|
|
|
b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
|
|
|
|
c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
|
|
|
|
d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
|
|
|
5.
|
The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
|
|
|
|
|
a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
|
|
|
|
b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
February 14, 2018
|
/s/ Nicola Santoro, Jr.
|
|
Nicola Santoro, Jr.
|
|
Chief Financial Officer
|
(1)
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
(2)
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
February 14, 2018
|
/s/ Michael Nierenberg
|
|
Michael Nierenberg
|
|
Chief Executive Officer
|
(1)
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
(2)
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
February 14, 2018
|
/s/ Nicola Santoro, Jr.
|
|
Nicola Santoro, Jr.
|
|
Chief Financial Officer
|