New Residential Investment Corp.
|
(Exact name of registrant as specified in its charter)
|
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)
|
(212) 798-3150
|
(Registrant’s telephone number, including area code)
|
•
|
reductions in the value of, or 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 real estate investment trust (“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 Investment Company Act of 1940 (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.
|
|
PAGE
|
Part I. Financial Information
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Part II. Other Information
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
(dollars in thousands)
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
|
(Unaudited)
|
|
|||||
Assets
|
|
|
|
||||
Investments in:
|
|
|
|
||||
Excess mortgage servicing rights, at fair value
|
$
|
515,676
|
|
|
$
|
1,173,713
|
|
Excess mortgage servicing rights, equity method investees, at fair value
|
164,886
|
|
|
171,765
|
|
||
Mortgage servicing rights, at fair value
|
2,129,665
|
|
|
1,735,504
|
|
||
Mortgage servicing rights financing receivables, at fair value
|
1,886,771
|
|
|
598,728
|
|
||
Servicer advance investments, at fair value
(A)
|
955,364
|
|
|
4,027,379
|
|
||
Real estate and other securities, available-for-sale
|
7,585,323
|
|
|
8,071,140
|
|
||
Residential mortgage loans, held-for-investment
|
647,960
|
|
|
691,155
|
|
||
Residential mortgage loans, held-for-sale
(A)
|
1,441,955
|
|
|
1,725,534
|
|
||
Real estate owned
|
115,616
|
|
|
128,295
|
|
||
Consumer loans, held-for-investment
(A)
|
1,305,793
|
|
|
1,374,263
|
|
||
Consumer loans, equity method investees
|
46,135
|
|
|
51,412
|
|
||
Cash and cash equivalents
(A)
|
233,233
|
|
|
295,798
|
|
||
Restricted cash
|
179,688
|
|
|
150,252
|
|
||
Servicer advances receivable
|
3,393,375
|
|
|
675,593
|
|
||
Trades receivable
|
1,083,558
|
|
|
1,030,850
|
|
||
Other assets
|
326,943
|
|
|
312,181
|
|
||
|
$
|
22,011,941
|
|
|
$
|
22,213,562
|
|
|
|
|
|
||||
Liabilities and Equity
|
|
|
|
||||
|
|
|
|
||||
Liabilities
|
|
|
|
||||
Repurchase agreements
|
$
|
7,635,494
|
|
|
$
|
8,662,139
|
|
Notes and bonds payable
(A)
|
7,031,021
|
|
|
7,084,391
|
|
||
Trades payable
|
1,116,948
|
|
|
1,169,896
|
|
||
Due to affiliates
|
20,292
|
|
|
88,961
|
|
||
Dividends payable
|
168,068
|
|
|
153,681
|
|
||
Deferred tax liability, net
|
10,162
|
|
|
19,218
|
|
||
Accrued expenses and other liabilities
|
268,269
|
|
|
239,114
|
|
||
|
16,250,254
|
|
|
17,417,400
|
|
||
|
|
|
|
||||
Commitments and Contingencies
|
|
|
|
|
|
||
|
|
|
|
||||
Equity
|
|
|
|
||||
Common Stock, $0.01 par value, 2,000,000,000 shares authorized, 336,135,391 and 307,361,309 issued and outstanding at March 31, 2018 and December 31, 2017, respectively
|
3,362
|
|
|
3,074
|
|
||
Additional paid-in capital
|
4,245,573
|
|
|
3,763,188
|
|
||
Retained earnings
|
995,661
|
|
|
559,476
|
|
||
Accumulated other comprehensive income (loss)
|
419,340
|
|
|
364,467
|
|
||
Total New Residential stockholders’ equity
|
5,663,936
|
|
|
4,690,205
|
|
||
Noncontrolling interests in equity of consolidated subsidiaries
|
97,751
|
|
|
105,957
|
|
||
Total Equity
|
5,761,687
|
|
|
4,796,162
|
|
||
|
$
|
22,011,941
|
|
|
$
|
22,213,562
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS, CONTINUED
|
(dollars in thousands)
|
(A)
|
New Residential’s Condensed 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.
|
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
|
(dollars in thousands, except per share data)
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2018
|
|
2017
|
||||
Interest income
|
|
$
|
383,573
|
|
|
$
|
292,538
|
|
Interest expense
|
|
124,387
|
|
|
98,229
|
|
||
Net Interest Income
|
|
259,186
|
|
|
194,309
|
|
||
|
|
|
|
|
||||
Impairment
|
|
|
|
|
||||
Other-than-temporary impairment (OTTI) on securities
|
|
6,670
|
|
|
2,112
|
|
||
Valuation and loss provision (reversal) on loans and real estate owned
|
|
19,007
|
|
|
17,910
|
|
||
|
|
25,677
|
|
|
20,022
|
|
||
|
|
|
|
|
||||
Net interest income after impairment
|
|
233,509
|
|
|
174,287
|
|
||
Servicing revenue, net
|
|
217,236
|
|
|
40,602
|
|
||
Other Income
|
|
|
|
|
||||
Change in fair value of investments in excess mortgage servicing rights
|
|
(45,691
|
)
|
|
821
|
|
||
Change in fair value of investments in excess mortgage servicing rights, equity method investees
|
|
523
|
|
|
(244
|
)
|
||
Change in fair value of investments in mortgage servicing rights financing receivables
|
|
271,076
|
|
|
—
|
|
||
Change in fair value of servicer advance investments
|
|
(79,476
|
)
|
|
2,559
|
|
||
Gain (loss) on settlement of investments, net
|
|
103,302
|
|
|
(13,674
|
)
|
||
Earnings from investments in consumer loans, equity method investees
|
|
4,806
|
|
|
—
|
|
||
Other income (loss), net
|
|
9,984
|
|
|
6,844
|
|
||
|
|
264,524
|
|
|
(3,694
|
)
|
||
|
|
|
|
|
||||
Operating Expenses
|
|
|
|
|
||||
General and administrative expenses
|
|
20,007
|
|
|
11,827
|
|
||
Management fee to affiliate
|
|
15,110
|
|
|
13,074
|
|
||
Incentive compensation to affiliate
|
|
14,589
|
|
|
12,460
|
|
||
Loan servicing expense
|
|
11,514
|
|
|
13,376
|
|
||
Subservicing expense
|
|
46,597
|
|
|
17,704
|
|
||
|
|
107,817
|
|
|
68,441
|
|
||
|
|
|
|
|
||||
Income Before Income Taxes
|
|
607,452
|
|
|
142,754
|
|
||
Income tax expense (benefit)
|
|
(6,912
|
)
|
|
5,596
|
|
||
Net Income
|
|
$
|
614,364
|
|
|
$
|
137,158
|
|
Noncontrolling Interests in Income of Consolidated Subsidiaries
|
|
$
|
10,111
|
|
|
$
|
15,780
|
|
Net Income Attributable to Common Stockholders
|
|
$
|
604,253
|
|
|
$
|
121,378
|
|
|
|
|
|
|
||||
Net Income Per Share of Common Stock
|
|
|
|
|
||||
Basic
|
|
$
|
1.83
|
|
|
$
|
0.42
|
|
Diluted
|
|
$
|
1.81
|
|
|
$
|
0.42
|
|
|
|
|
|
|
||||
Weighted Average Number of Shares of Common Stock Outstanding
|
|
|
|
|
||||
Basic
|
|
330,384,856
|
|
|
286,600,324
|
|
||
Diluted
|
|
333,380,436
|
|
|
288,241,188
|
|
||
|
|
|
|
|
||||
Dividends Declared per Share of Common Stock
|
|
$
|
0.50
|
|
|
$
|
0.48
|
|
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED)
|
(dollars in thousands)
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2018
|
|
2017
|
||||
Comprehensive income (loss), net of tax
|
|
|
|
|
||||
Net income
|
|
$
|
614,364
|
|
|
$
|
137,158
|
|
Other comprehensive income (loss)
|
|
|
|
|
||||
Net unrealized gain (loss) on securities
|
|
18,976
|
|
|
31,638
|
|
||
Reclassification of net realized (gain) loss on securities into earnings
|
|
35,897
|
|
|
1,119
|
|
||
|
|
54,873
|
|
|
32,757
|
|
||
Total comprehensive income
|
|
$
|
669,237
|
|
|
$
|
169,915
|
|
Comprehensive income attributable to noncontrolling interests
|
|
$
|
10,111
|
|
|
$
|
15,780
|
|
Comprehensive income attributable to common stockholders
|
|
$
|
659,126
|
|
|
$
|
154,135
|
|
(dollars in thousands)
|
|
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, 2017
|
307,361,309
|
|
|
$
|
3,074
|
|
|
$
|
3,763,188
|
|
|
$
|
559,476
|
|
|
$
|
364,467
|
|
|
$
|
4,690,205
|
|
|
$
|
105,957
|
|
|
$
|
4,796,162
|
|
Dividends declared
|
—
|
|
|
—
|
|
|
—
|
|
|
(168,068
|
)
|
|
—
|
|
|
(168,068
|
)
|
|
—
|
|
|
(168,068
|
)
|
|||||||
Capital contributions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Capital distributions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(18,317
|
)
|
|
(18,317
|
)
|
|||||||
Issuance of common stock
|
28,750,000
|
|
|
288
|
|
|
481,965
|
|
|
—
|
|
|
—
|
|
|
482,253
|
|
|
—
|
|
|
482,253
|
|
|||||||
Director share grants
|
24,082
|
|
|
—
|
|
|
420
|
|
|
—
|
|
|
—
|
|
|
420
|
|
|
—
|
|
|
420
|
|
|||||||
Comprehensive income (loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Net income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
604,253
|
|
|
—
|
|
|
604,253
|
|
|
10,111
|
|
|
614,364
|
|
|||||||
Net unrealized gain (loss) on securities
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
18,976
|
|
|
18,976
|
|
|
—
|
|
|
18,976
|
|
|||||||
Reclassification of net realized (gain) loss on securities into earnings
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
35,897
|
|
|
35,897
|
|
|
—
|
|
|
35,897
|
|
|||||||
Total comprehensive income (loss)
|
|
|
|
|
|
|
|
|
|
|
659,126
|
|
|
10,111
|
|
|
669,237
|
|
||||||||||||
Equity - March 31, 2018
|
336,135,391
|
|
|
$
|
3,362
|
|
|
$
|
4,245,573
|
|
|
$
|
995,661
|
|
|
$
|
419,340
|
|
|
$
|
5,663,936
|
|
|
$
|
97,751
|
|
|
$
|
5,761,687
|
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
|
(dollars in thousands)
|
|
Three Months Ended
March 31, |
||||||
|
2018
|
|
2017
|
||||
Cash Flows From Operating Activities
|
|
|
|
||||
Net income
|
$
|
614,364
|
|
|
$
|
137,158
|
|
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
|
45,691
|
|
|
(821
|
)
|
||
Change in fair value of investments in excess mortgage servicing rights, equity method investees
|
(523
|
)
|
|
244
|
|
||
Change in fair value of investments in mortgage servicing rights financing receivables
|
(271,076
|
)
|
|
—
|
|
||
Change in fair value of servicer advance investments
|
79,476
|
|
|
(2,559
|
)
|
||
(Gain) / loss on settlement of investments (net)
|
(103,302
|
)
|
|
13,674
|
|
||
Earnings from investments in consumer loans, equity method investees
|
(4,806
|
)
|
|
—
|
|
||
Unrealized (gain) / loss on derivative instruments
|
(2,446
|
)
|
|
(4,326
|
)
|
||
Unrealized (gain) / loss on other ABS
|
313
|
|
|
(758
|
)
|
||
(Gain) / loss on transfer of loans to REO
|
(4,170
|
)
|
|
(6,634
|
)
|
||
(Gain) / loss on transfer of loans to other assets
|
(55
|
)
|
|
(212
|
)
|
||
(Gain) / loss on Excess MSRs
|
(2,905
|
)
|
|
(627
|
)
|
||
(Gain) / loss on Ocwen common stock
|
(5,772
|
)
|
|
—
|
|
||
Accretion and other amortization
|
(177,371
|
)
|
|
(192,424
|
)
|
||
Other-than-temporary impairment
|
6,670
|
|
|
2,112
|
|
||
Valuation and loss provision on loans and real estate owned
|
19,007
|
|
|
17,910
|
|
||
Non-cash portions of servicing revenue, net
|
(74,666
|
)
|
|
27,055
|
|
||
Non-cash directors’ compensation
|
420
|
|
|
243
|
|
||
Deferred tax provision
|
(9,056
|
)
|
|
3,418
|
|
||
Changes in:
|
|
|
|
||||
Servicer advances receivable
|
189,207
|
|
|
9,233
|
|
||
Other assets
|
(19,593
|
)
|
|
6,906
|
|
||
Due to affiliates
|
(68,669
|
)
|
|
(24,229
|
)
|
||
Accrued expenses and other liabilities
|
25,590
|
|
|
(33,337
|
)
|
||
Other operating cash flows:
|
|
|
|
||||
Interest received from excess mortgage servicing rights
|
9,702
|
|
|
21,413
|
|
||
Interest received from servicer advance investments
|
9,130
|
|
|
52,124
|
|
||
Interest received from Non-Agency RMBS
|
45,104
|
|
|
40,801
|
|
||
Interest received from residential mortgage loans, held-for-investment
|
1,728
|
|
|
3,762
|
|
||
Interest received from PCD consumer loans, held-for-investment
|
7,190
|
|
|
14,824
|
|
||
Distributions of earnings from excess mortgage servicing rights, equity method investees
|
4,938
|
|
|
5,805
|
|
||
Distributions of earnings from consumer loan equity method investees
|
1,449
|
|
|
—
|
|
||
Purchases of residential mortgage loans, held-for-sale
|
(494,207
|
)
|
|
(1,223,734
|
)
|
||
Proceeds from sales of purchased residential mortgage loans, held-for-sale
|
659,559
|
|
|
739,640
|
|
||
Principal repayments from purchased residential mortgage loans, held-for-sale
|
32,738
|
|
|
14,497
|
|
||
Net cash provided by (used in) operating activities
|
513,659
|
|
|
(378,842
|
)
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED), CONTINUED
|
(dollars in thousands)
|
|
Three Months Ended
March 31, |
||||
|
2018
|
|
2017
|
||
Cash Flows From Investing Activities
|
|
|
|
||
Purchase of servicer advance investments
|
(853,672
|
)
|
|
(3,302,794
|
)
|
Purchase of MSRs, MSR financing receivables and servicer advances receivable
|
(371,165
|
)
|
|
(1,003,650
|
)
|
Purchase of Agency RMBS
|
(1,116,130
|
)
|
|
(1,867,168
|
)
|
Purchase of Non-Agency RMBS
|
(461,358
|
)
|
|
(850,046
|
)
|
Purchase of residential mortgage loans
|
(194
|
)
|
|
—
|
|
Purchase of derivatives
|
—
|
|
|
—
|
|
Purchase of real estate owned and other assets
|
(4,160
|
)
|
|
(9,730
|
)
|
Purchase of investment in consumer loans, equity method investees
|
(83,227
|
)
|
|
(41,314
|
)
|
Draws on revolving consumer loans
|
(8,020
|
)
|
|
(12,877
|
)
|
Payments for settlement of derivatives
|
(32,487
|
)
|
|
(15,732
|
)
|
Return of investments in excess mortgage servicing rights
|
16,358
|
|
|
41,566
|
|
Return of investments in excess mortgage servicing rights, equity method investees
|
2,464
|
|
|
2,869
|
|
Return of investments in consumer loans, equity method investees
|
79,248
|
|
|
—
|
|
Principal repayments from servicer advance investments
|
752,663
|
|
|
3,998,693
|
|
Principal repayments from Agency RMBS
|
19,757
|
|
|
18,779
|
|
Principal repayments from Non-Agency RMBS
|
200,077
|
|
|
159,247
|
|
Principal repayments from residential mortgage loans
|
28,337
|
|
|
4,481
|
|
Proceeds from sale of residential mortgage loans
|
780
|
|
|
—
|
|
Principal repayments from consumer loans
|
62,805
|
|
|
110,200
|
|
Proceeds from sale of Agency RMBS
|
1,876,403
|
|
|
1,682,689
|
|
Proceeds from sale of Non-Agency RMBS
|
—
|
|
|
28,339
|
|
Proceeds from settlement of derivatives
|
77,165
|
|
|
24,570
|
|
Proceeds from sale of real estate owned
|
30,598
|
|
|
17,999
|
|
Net cash provided by (used in) investing activities
|
216,242
|
|
|
(1,013,879
|
)
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED), CONTINUED
|
(dollars in thousands)
|
|
Three Months Ended
March 31, |
||||||
|
2018
|
|
2017
|
||||
Cash Flows From Financing Activities
|
|
|
|
||||
Repayments of repurchase agreements
|
(16,316,397
|
)
|
|
(8,788,534
|
)
|
||
Margin deposits under repurchase agreements and derivatives
|
(309,178
|
)
|
|
(285,881
|
)
|
||
Repayments of notes and bonds payable
|
(2,556,961
|
)
|
|
(2,653,967
|
)
|
||
Payment of deferred financing fees
|
(7,109
|
)
|
|
(4,494
|
)
|
||
Common stock dividends paid
|
(153,681
|
)
|
|
(115,356
|
)
|
||
Borrowings under repurchase agreements
|
15,286,068
|
|
|
9,874,154
|
|
||
Return of margin deposits under repurchase agreements and derivatives
|
321,626
|
|
|
276,805
|
|
||
Borrowings under notes and bonds payable
|
2,508,665
|
|
|
2,220,907
|
|
||
Issuance of common stock
|
482,696
|
|
|
835,465
|
|
||
Costs related to issuance of common stock
|
(442
|
)
|
|
(936
|
)
|
||
Noncontrolling interest in equity of consolidated subsidiaries - contributions
|
—
|
|
|
—
|
|
||
Noncontrolling interest in equity of consolidated subsidiaries - distributions
|
(18,317
|
)
|
|
(24,209
|
)
|
||
Purchase of noncontrolling interests in the Buyer
|
—
|
|
|
—
|
|
||
Net cash provided by (used in) financing activities
|
(763,030
|
)
|
|
1,333,954
|
|
||
|
|
|
|
||||
Net Increase (Decrease) in Cash, Cash Equivalents, and Restricted Cash
|
(33,129
|
)
|
|
(58,767
|
)
|
||
|
|
|
|
||||
Cash, Cash Equivalents, and Restricted Cash, Beginning of Period
|
446,050
|
|
|
453,697
|
|
||
|
|
|
|
||||
Cash, Cash Equivalents, and Restricted Cash, End of Period
|
$
|
412,921
|
|
|
$
|
394,930
|
|
|
|
|
|
||||
Supplemental Disclosure of Cash Flow Information
|
|
|
|
||||
Cash paid during the period for interest
|
$
|
124,748
|
|
|
$
|
94,494
|
|
Cash paid during the period for income taxes
|
335
|
|
|
3
|
|
||
|
|
|
|
||||
Supplemental Schedule of Non-Cash Investing and Financing Activities
|
|
|
|
||||
Dividends declared but not paid
|
$
|
168,068
|
|
|
$
|
147,520
|
|
Purchase of Agency and Non-Agency RMBS, settled after quarter end
|
1,116,948
|
|
|
1,446,276
|
|
||
Sale of investments, primarily Agency RMBS, settled after quarter end
|
1,083,558
|
|
|
1,857,537
|
|
||
Transfer from residential mortgage loans to real estate owned and other assets
|
18,228
|
|
|
43,763
|
|
||
Transfer from residential mortgage loans, held-for-investment to residential mortgage loans, held-for-sale
|
20,842
|
|
|
—
|
|
||
Non-cash distributions from LoanCo
|
12,613
|
|
|
—
|
|
||
MSR purchase price holdback
|
174
|
|
|
60,001
|
|
||
Real estate securities retained from loan securitizations
|
75,950
|
|
|
81,888
|
|
||
Ocwen transaction (Note 5) - excess mortgage servicing rights
|
638,567
|
|
|
—
|
|
||
Ocwen transaction (Note 5) - servicer advance investments
|
3,175,891
|
|
|
—
|
|
||
Ocwen transaction (Note 5) - mortgage servicing rights financing receivables
|
1,017,993
|
|
|
—
|
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
March 31, 2018
|
(dollars in tables in thousands, except share data)
|
1.
|
ORGANIZATION AND BASIS OF PRESENTATION
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
March 31, 2018
|
(dollars in tables in thousands, except share data)
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
March 31, 2018
|
(dollars in tables in thousands, except share data)
|
2.
|
OTHER INCOME, ASSETS AND LIABILITIES
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2018
|
|
2017
|
||||
Gain (loss) on sale of real estate securities, net
|
|
$
|
(29,227
|
)
|
|
$
|
993
|
|
Gain (loss) on sale of residential mortgage loans, net
|
|
(14,651
|
)
|
|
2,565
|
|
||
Gain (loss) on settlement of derivatives
|
|
37,363
|
|
|
(11,836
|
)
|
||
Gain (loss) on liquidated residential mortgage loans
|
|
(385
|
)
|
|
(2,216
|
)
|
||
Gain (loss) on sale of REO
|
|
(2,800
|
)
|
|
(2,610
|
)
|
||
Gains reclassified from change in fair value of investments in excess MSRs and servicer advance investments
|
|
113,002
|
|
|
—
|
|
||
Other gains (losses)
|
|
—
|
|
|
(570
|
)
|
||
|
|
$
|
103,302
|
|
|
$
|
(13,674
|
)
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2018
|
|
2017
|
||||
Unrealized gain (loss) on derivative instruments
|
|
$
|
2,446
|
|
|
$
|
4,326
|
|
Unrealized gain (loss) on other ABS
|
|
(313
|
)
|
|
758
|
|
||
Gain (loss) on transfer of loans to REO
|
|
4,170
|
|
|
6,634
|
|
||
Gain (loss) on transfer of loans to other assets
|
|
55
|
|
|
212
|
|
||
Gain (loss) on Excess MSRs
|
|
2,905
|
|
|
627
|
|
||
Gain (loss) on Ocwen common stock
|
|
5,772
|
|
|
—
|
|
||
Other income (loss)
|
|
(5,051
|
)
|
|
(5,713
|
)
|
||
|
|
$
|
9,984
|
|
|
$
|
6,844
|
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
March 31, 2018
|
(dollars in tables in thousands, except share data)
|
|
Other Assets
|
|
|
|
Accrued Expenses
and Other Liabilities
|
||||||||||||
|
March 31, 2018
|
|
December 31, 2017
|
|
|
|
March 31, 2018
|
|
December 31, 2017
|
||||||||
Margin receivable, net
|
$
|
40,702
|
|
|
$
|
53,150
|
|
|
Interest payable
|
|
$
|
26,124
|
|
|
$
|
28,821
|
|
Other receivables
|
62,109
|
|
|
10,635
|
|
|
Accounts payable
|
|
47,877
|
|
|
73,017
|
|
||||
Principal and interest receivable
|
45,548
|
|
|
48,373
|
|
|
Derivative liabilities (Note 10)
|
|
4,091
|
|
|
697
|
|
||||
Receivable from government agency
|
30,863
|
|
|
41,429
|
|
|
Current taxes payable
|
|
—
|
|
|
—
|
|
||||
Call rights
|
327
|
|
|
327
|
|
|
Due to servicers
|
|
72,705
|
|
|
24,571
|
|
||||
Derivative assets (Note 10)
|
588
|
|
|
2,423
|
|
|
MSR purchase price holdback
|
|
101,464
|
|
|
101,290
|
|
||||
Servicing fee receivables
|
63,199
|
|
|
60,520
|
|
|
Other liabilities
|
|
16,008
|
|
|
10,718
|
|
||||
Ginnie Mae EBO servicer advances receivable, net
|
3,554
|
|
|
8,916
|
|
|
|
|
$
|
268,269
|
|
|
$
|
239,114
|
|
||
Due from servicers
|
26,595
|
|
|
38,601
|
|
|
|
|
|
|
|
||||||
Ocwen common stock, at fair value
|
25,031
|
|
|
19,259
|
|
|
|
|
|
|
|
||||||
Prepaid expenses
|
6,449
|
|
|
7,308
|
|
|
|
|
|
|
|
||||||
Other assets
|
21,978
|
|
|
21,240
|
|
|
|
|
|
|
|
||||||
|
$
|
326,943
|
|
|
$
|
312,181
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2018
|
|
2017
|
||||
Accretion of servicer advance investment and receivable interest income
|
|
$
|
77,640
|
|
|
$
|
76,043
|
|
Accretion of excess mortgage servicing rights income
|
|
9,359
|
|
|
31,418
|
|
||
Accretion of net discount on securities and loans
(A)
|
|
92,708
|
|
|
88,984
|
|
||
Amortization of deferred financing costs
|
|
(1,874
|
)
|
|
(3,574
|
)
|
||
Amortization of discount on notes and bonds payable
|
|
(462
|
)
|
|
(447
|
)
|
||
|
|
$
|
177,371
|
|
|
$
|
192,424
|
|
(A)
|
Includes accretion of the accretable yield on PCD loans.
|
3.
|
SEGMENT REPORTING
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
March 31, 2018
|
(dollars in tables in thousands, except share data)
|
|
Servicing Related Assets
|
|
Residential Securities and Loans
|
|
|
|
|
|
|
||||||||||||||||||||||
|
Excess MSRs
|
|
MSRs
|
|
Servicer Advances
|
|
Real Estate Securities
|
|
Residential Mortgage Loans
|
|
Consumer Loans
|
|
Corporate
|
|
Total
|
||||||||||||||||
Three Months Ended March 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Interest income
|
$
|
9,359
|
|
|
$
|
166,518
|
|
|
$
|
18,891
|
|
|
$
|
101,133
|
|
|
$
|
34,392
|
|
|
$
|
52,648
|
|
|
$
|
632
|
|
|
$
|
383,573
|
|
Interest expense
|
4,489
|
|
|
44,111
|
|
|
6,430
|
|
|
41,530
|
|
|
16,311
|
|
|
11,516
|
|
|
—
|
|
|
124,387
|
|
||||||||
Net interest income (expense)
|
4,870
|
|
|
122,407
|
|
|
12,461
|
|
|
59,603
|
|
|
18,081
|
|
|
41,132
|
|
|
632
|
|
|
259,186
|
|
||||||||
Impairment
|
—
|
|
|
—
|
|
|
—
|
|
|
6,670
|
|
|
5,183
|
|
|
13,824
|
|
|
—
|
|
|
25,677
|
|
||||||||
Servicing revenue, net
|
—
|
|
|
217,236
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
217,236
|
|
||||||||
Other income (loss)
|
(1,889
|
)
|
|
271,777
|
|
|
(6,577
|
)
|
|
10,569
|
|
|
(20,217
|
)
|
|
5,090
|
|
|
5,771
|
|
|
264,524
|
|
||||||||
Operating expenses
|
61
|
|
|
52,278
|
|
|
144
|
|
|
297
|
|
|
8,947
|
|
|
9,437
|
|
|
36,653
|
|
|
107,817
|
|
||||||||
Income (Loss) Before Income Taxes
|
2,920
|
|
|
559,142
|
|
|
5,740
|
|
|
63,205
|
|
|
(16,266
|
)
|
|
22,961
|
|
|
(30,250
|
)
|
|
607,452
|
|
||||||||
Income tax expense (benefit)
|
—
|
|
|
(6,729
|
)
|
|
(427
|
)
|
|
—
|
|
|
—
|
|
|
244
|
|
|
—
|
|
|
(6,912
|
)
|
||||||||
Net Income (Loss)
|
$
|
2,920
|
|
|
$
|
565,871
|
|
|
$
|
6,167
|
|
|
$
|
63,205
|
|
|
$
|
(16,266
|
)
|
|
$
|
22,717
|
|
|
$
|
(30,250
|
)
|
|
$
|
614,364
|
|
Noncontrolling interests in income (loss) of consolidated subsidiaries
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,383
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
8,728
|
|
|
$
|
—
|
|
|
$
|
10,111
|
|
Net income (loss) attributable to common stockholders
|
$
|
2,920
|
|
|
$
|
565,871
|
|
|
$
|
4,784
|
|
|
$
|
63,205
|
|
|
$
|
(16,266
|
)
|
|
$
|
13,989
|
|
|
$
|
(30,250
|
)
|
|
$
|
604,253
|
|
|
Servicing Related Assets
|
|
Residential Securities and Loans
|
|
|
|
|
|
|
||||||||||||||||||||||
|
Excess MSRs
|
|
MSRs
|
|
Servicer Advances
|
|
Real Estate Securities
|
|
Residential Mortgage Loans
|
|
Consumer Loans
|
|
Corporate
|
|
Total
|
||||||||||||||||
March 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Investments
|
$
|
680,562
|
|
|
$
|
4,016,436
|
|
|
$
|
955,364
|
|
|
$
|
7,585,323
|
|
|
$
|
2,205,531
|
|
|
$
|
1,351,928
|
|
|
$
|
—
|
|
|
$
|
16,795,144
|
|
Cash and cash equivalents
|
187
|
|
|
147,305
|
|
|
35,829
|
|
|
1,673
|
|
|
2,532
|
|
|
25,382
|
|
|
20,325
|
|
|
233,233
|
|
||||||||
Restricted cash
|
3,624
|
|
|
114,152
|
|
|
10,664
|
|
|
—
|
|
|
—
|
|
|
51,248
|
|
|
—
|
|
|
179,688
|
|
||||||||
Other assets
|
4,343
|
|
|
3,465,768
|
|
|
3,614
|
|
|
1,136,075
|
|
|
92,496
|
|
|
26,177
|
|
|
75,403
|
|
|
4,803,876
|
|
||||||||
Total assets
|
$
|
688,716
|
|
|
$
|
7,743,661
|
|
|
$
|
1,005,471
|
|
|
$
|
8,723,071
|
|
|
$
|
2,300,559
|
|
|
$
|
1,454,735
|
|
|
$
|
95,728
|
|
|
$
|
22,011,941
|
|
Debt
|
$
|
197,563
|
|
|
$
|
4,864,332
|
|
|
$
|
729,539
|
|
|
$
|
6,053,287
|
|
|
$
|
1,549,489
|
|
|
$
|
1,272,305
|
|
|
$
|
—
|
|
|
$
|
14,666,515
|
|
Other liabilities
|
1,555
|
|
|
225,321
|
|
|
(14,129
|
)
|
|
1,137,019
|
|
|
23,577
|
|
|
13,852
|
|
|
196,544
|
|
|
1,583,739
|
|
||||||||
Total liabilities
|
199,118
|
|
|
5,089,653
|
|
|
715,410
|
|
|
7,190,306
|
|
|
1,573,066
|
|
|
1,286,157
|
|
|
196,544
|
|
|
16,250,254
|
|
||||||||
Total equity
|
489,598
|
|
|
2,654,008
|
|
|
290,061
|
|
|
1,532,765
|
|
|
727,493
|
|
|
168,578
|
|
|
(100,816
|
)
|
|
5,761,687
|
|
||||||||
Noncontrolling interests in equity of consolidated subsidiaries
|
—
|
|
|
—
|
|
|
65,392
|
|
|
—
|
|
|
—
|
|
|
32,359
|
|
|
—
|
|
|
97,751
|
|
||||||||
Total New Residential stockholders’ equity
|
$
|
489,598
|
|
|
$
|
2,654,008
|
|
|
$
|
224,669
|
|
|
$
|
1,532,765
|
|
|
$
|
727,493
|
|
|
$
|
136,219
|
|
|
$
|
(100,816
|
)
|
|
$
|
5,663,936
|
|
Investments in equity method investees
|
$
|
164,886
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
46,135
|
|
|
$
|
—
|
|
|
$
|
211,021
|
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
March 31, 2018
|
(dollars in tables in thousands, except share data)
|
|
Servicing Related Assets
|
|
Residential Securities and Loans
|
|
|
|
|
|
|
||||||||||||||||||||||
|
Excess MSRs
|
|
MSRs
|
|
Servicer Advances
|
|
Real Estate Securities
|
|
Residential Mortgage Loans
|
|
Consumer Loans
|
|
Corporate
|
|
Total
|
||||||||||||||||
Three Months Ended March 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Interest income
|
$
|
31,418
|
|
|
$
|
25
|
|
|
$
|
76,704
|
|
|
$
|
93,808
|
|
|
$
|
17,993
|
|
|
$
|
72,406
|
|
|
$
|
184
|
|
|
$
|
292,538
|
|
Interest expense
|
10,072
|
|
|
987
|
|
|
43,876
|
|
|
20,881
|
|
|
7,540
|
|
|
14,873
|
|
|
—
|
|
|
98,229
|
|
||||||||
Net interest income (expense)
|
21,346
|
|
|
(962
|
)
|
|
32,828
|
|
|
72,927
|
|
|
10,453
|
|
|
57,533
|
|
|
184
|
|
|
194,309
|
|
||||||||
Impairment
|
—
|
|
|
—
|
|
|
—
|
|
|
2,112
|
|
|
(2,018
|
)
|
|
19,928
|
|
|
—
|
|
|
20,022
|
|
||||||||
Servicing revenue, net
|
—
|
|
|
40,602
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
40,602
|
|
||||||||
Other income (loss)
|
1,204
|
|
|
213
|
|
|
1,801
|
|
|
(5,596
|
)
|
|
(1,336
|
)
|
|
20
|
|
|
—
|
|
|
(3,694
|
)
|
||||||||
Operating expenses
|
86
|
|
|
19,723
|
|
|
824
|
|
|
331
|
|
|
5,853
|
|
|
11,438
|
|
|
30,186
|
|
|
68,441
|
|
||||||||
Income (Loss) Before Income Taxes
|
22,464
|
|
|
20,130
|
|
|
33,805
|
|
|
64,888
|
|
|
5,282
|
|
|
26,187
|
|
|
(30,002
|
)
|
|
142,754
|
|
||||||||
Income tax expense (benefit)
|
—
|
|
|
(1,279
|
)
|
|
9,192
|
|
|
—
|
|
|
(2,317
|
)
|
|
—
|
|
|
—
|
|
|
5,596
|
|
||||||||
Net Income (Loss)
|
$
|
22,464
|
|
|
$
|
21,409
|
|
|
$
|
24,613
|
|
|
$
|
64,888
|
|
|
$
|
7,599
|
|
|
$
|
26,187
|
|
|
$
|
(30,002
|
)
|
|
$
|
137,158
|
|
Noncontrolling interests in income (loss) of consolidated subsidiaries
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5,820
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
9,960
|
|
|
$
|
—
|
|
|
$
|
15,780
|
|
Net income (loss) attributable to common stockholders
|
$
|
22,464
|
|
|
$
|
21,409
|
|
|
$
|
18,793
|
|
|
$
|
64,888
|
|
|
$
|
7,599
|
|
|
$
|
16,227
|
|
|
$
|
(30,002
|
)
|
|
$
|
121,378
|
|
4.
|
INVESTMENTS IN EXCESS MORTGAGE SERVICING RIGHTS
|
|
|
Servicer
|
||||||||||||||
|
|
Nationstar
|
|
SLS
(A)
|
|
Ocwen
(B)
|
|
Total
|
||||||||
Balance as of December 31, 2017
|
|
$
|
532,233
|
|
|
$
|
2,913
|
|
|
$
|
638,567
|
|
|
$
|
1,173,713
|
|
Purchases
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Interest income
|
|
9,354
|
|
|
5
|
|
|
—
|
|
|
9,359
|
|
||||
Other income
|
|
2,905
|
|
|
—
|
|
|
—
|
|
|
2,905
|
|
||||
Proceeds from repayments
|
|
(26,290
|
)
|
|
(170
|
)
|
|
—
|
|
|
(26,460
|
)
|
||||
Proceeds from sales
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Change in fair value
|
|
(5,326
|
)
|
|
52
|
|
|
(40,417
|
)
|
|
(45,691
|
)
|
||||
New Ocwen Agreements (Note 5)
|
|
—
|
|
|
—
|
|
|
(598,150
|
)
|
|
(598,150
|
)
|
||||
Balance as of March 31, 2018
|
|
$
|
512,876
|
|
|
$
|
2,800
|
|
|
$
|
—
|
|
|
$
|
515,676
|
|
(A)
|
Specialized Loan Servicing LLC (“SLS”).
|
(B)
|
Ocwen Loan Servicing LLC, a subsidiary of Ocwen Financial Corporation (together with its subsidiaries, including Ocwen Loan Servicing LLC, “Ocwen”), services the loans underlying the Excess MSRs and Servicer Advance Investments acquired from HLSS.
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
March 31, 2018
|
(dollars in tables in thousands, except share data)
|
|
March 31, 2018
|
|
December 31, 2017
|
||||||||||||||||||||
|
UPB of Underlying Mortgages
|
|
Interest in Excess MSR
|
|
Weighted Average Life Years
(A)
|
|
Amortized Cost Basis
(B)
|
|
Carrying Value
(C)
|
|
Carrying Value
(C)
|
||||||||||||
|
|
|
New Residential
(D)
|
|
Fortress-managed funds
|
|
Nationstar
|
|
|
|
|
|
|
|
|
||||||||
Agency
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Original and Recaptured Pools
|
$
|
62,526,609
|
|
|
32.5% - 66.7% (53.3%)
|
|
0.0% - 40.0%
|
|
20.0% - 35.0%
|
|
5.8
|
|
$
|
242,028
|
|
|
$
|
271,623
|
|
|
$
|
280,033
|
|
Recapture Agreements
|
—
|
|
|
32.5% - 66.7% (53.3%)
|
|
0.0% - 40.0%
|
|
20.0% - 35.0%
|
|
12.5
|
|
17,836
|
|
|
41,762
|
|
|
44,603
|
|
||||
|
62,526,609
|
|
|
|
|
|
|
|
|
6.3
|
|
259,864
|
|
|
313,385
|
|
|
324,636
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Non-Agency
(E)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Nationstar and SLS Serviced:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Original and Recaptured Pools
|
$
|
62,374,141
|
|
|
33.3% - 100.0% (59.4%)
|
|
0.0% - 50.0%
|
|
0.0% - 33.3%
|
|
5.3
|
|
$
|
149,606
|
|
|
$
|
184,094
|
|
|
$
|
190,696
|
|
Recapture Agreements
|
—
|
|
|
33.3% - 100.0% (59.4%)
|
|
0.0% - 50.0%
|
|
0.0% - 33.3%
|
|
12.4
|
|
6,708
|
|
|
18,197
|
|
|
19,814
|
|
||||
Ocwen Serviced Pools
|
—
|
|
|
100.0%
|
|
—%
|
|
—%
|
|
—
|
|
—
|
|
|
—
|
|
|
638,567
|
|
||||
|
62,374,141
|
|
|
|
|
|
|
|
|
5.6
|
|
156,314
|
|
|
202,291
|
|
|
849,077
|
|
||||
Total
|
$
|
124,900,750
|
|
|
|
|
|
|
|
|
6.0
|
|
$
|
416,178
|
|
|
$
|
515,676
|
|
|
$
|
1,173,713
|
|
(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
March 31, 2018
(Note 6) on
$47.8 billion
UPB underlying these Excess MSRs.
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2018
|
|
2017
|
||||
Original and Recaptured Pools
|
|
$
|
(43,122
|
)
|
|
$
|
(7,248
|
)
|
Recapture Agreements
|
|
(2,569
|
)
|
|
8,069
|
|
||
|
|
$
|
(45,691
|
)
|
|
$
|
821
|
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
March 31, 2018
|
(dollars in tables in thousands, except share data)
|
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
Excess MSR assets
|
|
$
|
309,322
|
|
|
$
|
321,197
|
|
Other assets
|
|
21,137
|
|
|
22,333
|
|
||
Other liabilities
|
|
(687
|
)
|
|
—
|
|
||
Equity
|
|
$
|
329,772
|
|
|
$
|
343,530
|
|
New Residential’s investment
|
|
$
|
164,886
|
|
|
$
|
171,765
|
|
|
|
|
|
|
||||
New Residential’s ownership
|
|
50.0
|
%
|
|
50.0
|
%
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2018
|
|
2017
|
||||
Interest income
|
|
$
|
5,227
|
|
|
$
|
4,182
|
|
Other income (loss)
|
|
(4,181
|
)
|
|
(4,646
|
)
|
||
Expenses
|
|
—
|
|
|
(25
|
)
|
||
Net income (loss)
|
|
$
|
1,046
|
|
|
$
|
(489
|
)
|
Balance at December 31, 2017
|
$
|
171,765
|
|
Contributions to equity method investees
|
—
|
|
|
Distributions of earnings from equity method investees
|
(4,938
|
)
|
|
Distributions of capital from equity method investees
|
(2,464
|
)
|
|
Change in fair value of investments in equity method investees
|
523
|
|
|
Balance at March 31, 2018
|
$
|
164,886
|
|
|
March 31, 2018
|
||||||||||||||||||
|
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
|
$
|
49,435,804
|
|
|
66.7
|
%
|
|
50.0
|
%
|
|
$
|
203,978
|
|
|
$
|
262,014
|
|
|
5.4
|
Recapture Agreements
|
—
|
|
|
66.7
|
%
|
|
50.0
|
%
|
|
22,503
|
|
|
47,308
|
|
|
12.3
|
|||
Total
|
$
|
49,435,804
|
|
|
|
|
|
|
$
|
226,481
|
|
|
$
|
309,322
|
|
|
6.1
|
(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.
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
March 31, 2018
|
(dollars in tables in thousands, except share data)
|
(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.
|
5.
|
INVESTMENTS IN MORTGAGE SERVICING RIGHTS AND MORTGAGE SERVICING RIGHTS FINANCING RECEIVABLES
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
March 31, 2018
|
(dollars in tables in thousands, except share data)
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
March 31, 2018
|
(dollars in tables in thousands, except share data)
|
|
Three Months Ended
March 31, |
||||||
|
2018
|
|
2017
|
||||
Servicing fee revenue
|
$
|
119,223
|
|
|
$
|
65,469
|
|
Ancillary and other fees
|
23,347
|
|
|
2,188
|
|
||
Servicing fee revenue and fees
|
142,570
|
|
|
67,657
|
|
||
Amortization of servicing rights
|
(55,127
|
)
|
|
(26,296
|
)
|
||
Change in valuation inputs and assumptions
|
129,793
|
|
|
(759
|
)
|
||
Servicing revenue, net
|
$
|
217,236
|
|
|
$
|
40,602
|
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
March 31, 2018
|
(dollars in tables in thousands, except share data)
|
Balance as of December 31, 2017
|
|
$
|
1,735,504
|
|
Purchases
|
|
319,495
|
|
|
Amortization of servicing rights
(A)
|
|
(55,127
|
)
|
|
Change in valuation inputs and assumptions
|
|
129,793
|
|
|
Balance as of March 31, 2018
|
|
$
|
2,129,665
|
|
(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
|
$
|
197,403,568
|
|
|
6.4
|
|
$
|
1,740,698
|
|
|
$
|
2,129,665
|
|
Non-Agency
|
59,381
|
|
|
6.3
|
|
—
|
|
|
—
|
|
|||
Total
|
$
|
197,462,949
|
|
|
6.4
|
|
$
|
1,740,698
|
|
|
$
|
2,129,665
|
|
(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
March 31, 2018
, a weighted average discount rate of
9.1%
was used to value New Residential’s investments in MSRs.
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
March 31, 2018
|
(dollars in tables in thousands, except share data)
|
•
|
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;
|
•
|
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) if New Residential does not opt for the New Ocwen RMSR Agreement to remain in place with respect to certain Existing Ocwen Subject MSRs, Ocwen may acquire such Existing Ocwen Subject MSRs at a price determined in accordance with the terms of the New Ocwen RMSR Agreement, or (iii) if Ocwen does not acquire such Existing Ocwen Subject MSRs, be sold to a third party in accordance with the terms of the New Ocwen RMSR Agreement, as determined pursuant to the terms of the New Ocwen RMSR Agreement; and
|
•
|
New Residential agreed 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.
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
March 31, 2018
|
(dollars in tables in thousands, except share data)
|
|
|
Three Months Ended
March 31, 2018 |
||
Servicing fee revenue
|
|
$
|
201,952
|
|
Ancillary and other fees
|
|
30,235
|
|
|
Less: subservicing expense
|
|
(65,706
|
)
|
|
Interest income, investments in mortgage servicing rights financing receivables
|
|
$
|
166,481
|
|
|
|
Three Months Ended
March 31, 2018 |
||
Amortization of servicing rights
|
|
$
|
(48,703
|
)
|
Change in valuation inputs and assumptions
|
|
319,779
|
|
|
Change in fair value of investments in mortgage servicing rights financing receivables
|
|
$
|
271,076
|
|
Balance as of December 31, 2017
|
|
$
|
598,728
|
|
Investments made
|
|
—
|
|
|
New Ocwen Agreements
|
|
1,017,993
|
|
|
Proceeds from sales
|
|
(1,026
|
)
|
|
Amortization of servicing rights
(A)
|
|
(48,703
|
)
|
|
Change in valuation inputs and assumptions
|
|
319,779
|
|
|
Balance as of March 31, 2018
|
|
$
|
1,886,771
|
|
(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
|
$
|
47,739,062
|
|
|
6.0
|
|
$
|
414,116
|
|
|
$
|
485,860
|
|
Non-Agency
|
98,426,090
|
|
|
6.3
|
|
1,043,292
|
|
|
1,400,911
|
|
|||
Total
|
$
|
146,165,152
|
|
|
6.2
|
|
$
|
1,457,408
|
|
|
$
|
1,886,771
|
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
March 31, 2018
|
(dollars in tables in thousands, except share data)
|
(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
March 31, 2018
, a weighted average discount rate of
10.5%
was used to value New Residential’s investments in mortgage servicing rights financing receivables.
|
6.
|
SERVICER ADVANCE INVESTMENTS
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
March 31, 2018
|
(dollars in tables in thousands, except share data)
|
|
Amortized Cost Basis
|
|
Carrying Value
(A)
|
|
Weighted Average Discount Rate
|
|
Weighted Average Yield
|
|
Weighted Average Life (Years)
(B)
|
||||||
March 31, 2018
|
|
|
|
|
|
|
|
|
|
||||||
Servicer Advance Investments
|
$
|
931,465
|
|
|
$
|
955,364
|
|
|
5.8
|
%
|
|
5.8
|
%
|
|
5.0
|
As of December 31, 2017
|
|
|
|
|
|
|
|
|
|
||||||
Servicer Advance Investments
|
$
|
3,924,003
|
|
|
$
|
4,027,379
|
|
|
6.8
|
%
|
|
7.3
|
%
|
|
5.1
|
(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.
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2018
|
|
2017
|
||||
Change in Fair Value of Servicer Advance Investments
|
|
$
|
(79,476
|
)
|
|
$
|
2,559
|
|
|
|
|
|
|
|
|
|
|
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
|
|||||||||||
March 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Servicer Advance Investments
(D)
|
$
|
47,831,952
|
|
|
$
|
818,431
|
|
|
1.7
|
%
|
|
$
|
753,158
|
|
|
88.5
|
%
|
|
87.5
|
%
|
|
3.7
|
%
|
|
3.2
|
%
|
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
|
%
|
(A)
|
Based on outstanding servicer advances, excluding purchased but unsettled servicer advances.
|
(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.
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
March 31, 2018
|
(dollars in tables in thousands, except share data)
|
(D)
|
The following types of advances are included in the Servicer Advance Investments:
|
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
Principal and interest advances
|
|
$
|
121,089
|
|
|
$
|
909,133
|
|
Escrow advances (taxes and insurance advances)
|
|
371,452
|
|
|
1,636,381
|
|
||
Foreclosure advances
|
|
325,890
|
|
|
1,036,362
|
|
||
Total
|
|
$
|
818,431
|
|
|
$
|
3,581,876
|
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2018
|
|
2017
|
||||
Interest income, gross of amounts attributable to servicer compensation
|
|
$
|
20,387
|
|
|
$
|
73,856
|
|
Amounts attributable to base servicer compensation
|
|
(1,972
|
)
|
|
(4,147
|
)
|
||
Amounts attributable to incentive servicer compensation
|
|
474
|
|
|
6,334
|
|
||
Interest income from Servicer Advance Investments
|
|
$
|
18,889
|
|
|
$
|
76,043
|
|
|
|
As of
|
||||||
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
Assets
|
|
|
|
|
||||
Servicer advance investments, at fair value
|
|
$
|
914,287
|
|
|
$
|
1,002,102
|
|
Cash and cash equivalents
|
|
35,018
|
|
|
40,929
|
|
||
All other assets
|
|
13,046
|
|
|
13,011
|
|
||
Total assets
(A)
|
|
$
|
962,351
|
|
|
$
|
1,056,042
|
|
Liabilities
|
|
|
|
|
||||
Notes and bonds payable
|
|
$
|
718,844
|
|
|
$
|
789,979
|
|
All other liabilities
|
|
3,166
|
|
|
3,308
|
|
||
Total liabilities
(A)
|
|
$
|
722,010
|
|
|
$
|
793,287
|
|
(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.
|
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
Total Advance Purchaser LLC equity
|
|
$
|
240,340
|
|
|
$
|
262,755
|
|
Others’ ownership interest
|
|
27.2
|
%
|
|
27.2
|
%
|
||
Others’ interest in equity of consolidated subsidiary
|
|
$
|
65,392
|
|
|
$
|
71,491
|
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
March 31, 2018
|
(dollars in tables in thousands, except share data)
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2018
|
|
2017
|
||||
Net Advance Purchaser LLC income
|
|
$
|
5,085
|
|
|
$
|
10,736
|
|
Others’ ownership interest as a percent of total
(A)
|
|
27.2
|
%
|
|
54.2
|
%
|
||
Others’ interest in net income of consolidated subsidiaries
|
|
$
|
1,383
|
|
|
$
|
5,820
|
|
(A)
|
As a result, New Residential owned
72.8%
and
45.8%
of the Buyer, on average during the
three months ended March 31, 2018
and
2017
, respectively.
|
7.
|
INVESTMENTS IN REAL ESTATE AND OTHER SECURITIES
|
|
Three Months Ended March 31, 2018
|
||||||||||
|
(in millions)
|
||||||||||
|
Treasury
|
|
Agency
|
|
Non-Agency
|
||||||
Purchases
|
|
|
|
|
|
||||||
Face
|
$
|
—
|
|
|
$
|
1,107.1
|
|
|
$
|
1,328.5
|
|
Purchase Price
|
$
|
—
|
|
|
$
|
1,093.7
|
|
|
$
|
523.8
|
|
|
|
|
|
|
|
||||||
Sales
|
|
|
|
|
|
||||||
Face
|
$
|
862.0
|
|
|
$
|
1,068.9
|
|
|
$
|
—
|
|
Amortized Cost
|
$
|
858.0
|
|
|
$
|
1,101.4
|
|
|
$
|
—
|
|
Sale Price
|
$
|
849.8
|
|
|
$
|
1,079.8
|
|
|
$
|
—
|
|
Gain (Loss) on Sale
|
$
|
(8.2
|
)
|
|
$
|
(21.6
|
)
|
|
$
|
—
|
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
March 31, 2018
|
(dollars in tables in thousands, except share data)
|
|
|
March 31, 2018
|
|
December 31, 2017
|
||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
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)
|
|
Carrying Value
|
||||||||||||||||
Treasury
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
N/A
|
|
—
|
%
|
|
—
|
%
|
|
—
|
|
N/A
|
|
|
$
|
852,734
|
|
Agency
RMBS
(F) (G)
|
|
1,221,259
|
|
|
1,217,176
|
|
|
847
|
|
|
(3,908
|
)
|
|
1,214,115
|
|
|
91
|
|
|
AAA
|
|
3.28
|
%
|
|
3.14
|
%
|
|
9.5
|
|
N/A
|
|
|
1,243,617
|
|
||||||
Non-Agency
RMBS
(H) (I)
|
|
13,556,931
|
|
|
5,947,212
|
|
|
477,813
|
|
|
(53,817
|
)
|
|
6,371,208
|
|
|
773
|
|
|
CCC
|
|
2.56
|
%
|
|
5.73
|
%
|
|
7.8
|
|
9.9
|
%
|
|
5,974,789
|
|
||||||
Total/
Weighted
Average
|
|
$
|
14,778,190
|
|
|
$
|
7,164,388
|
|
|
$
|
478,660
|
|
|
$
|
(57,725
|
)
|
|
$
|
7,585,323
|
|
|
864
|
|
|
B
|
|
2.67
|
%
|
|
5.29
|
%
|
|
8.1
|
|
|
|
$
|
8,071,140
|
|
(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
210
bonds with a carrying value of
$461.5 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
$195.6 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.
|
(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
for fixed rate securities and
$0.1 billion
for floating rate securities as of
March 31, 2018
.
|
(H)
|
The total outstanding face amount was
$1.3 billion
(including
$0.6 billion
of residual and fair value option notional amount) for fixed rate securities and
$12.3 billion
(including
$4.9 billion
of residual and fair value option notional amount) for floating rate securities as of
March 31, 2018
.
|
(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 MSRs 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
|
|||||||||||||
Consumer loan bonds
|
|
$
|
43,303
|
|
|
$
|
41,077
|
|
|
$
|
—
|
|
|
$
|
(1,008
|
)
|
|
$
|
40,069
|
|
|
4
|
|
|
N/A
|
|
N/A
|
|
|
21.50
|
%
|
|
1.0
|
|
N/A
|
MSR bonds
|
|
100,000
|
|
|
100,000
|
|
|
375
|
|
|
—
|
|
|
100,375
|
|
|
1
|
|
|
BBB-
|
|
4.72
|
%
|
|
4.30
|
%
|
|
9.6
|
|
N/A
|
|||||
Fair Value Option Securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Interest-only securities
|
|
4,846,532
|
|
|
227,709
|
|
|
10,446
|
|
|
(10,133
|
)
|
|
228,022
|
|
|
55
|
|
|
AA
|
|
1.55
|
%
|
|
6.47
|
%
|
|
3.1
|
|
N/A
|
|||||
Servicing Strips
|
|
390,144
|
|
|
4,813
|
|
|
1,500
|
|
|
(218
|
)
|
|
6,095
|
|
|
21
|
|
|
N/A
|
|
0.27
|
%
|
|
21.24
|
%
|
|
6.6
|
|
N/A
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
March 31, 2018
|
(dollars in tables in thousands, except share data)
|
|
|
|
|
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
|
|
$
|
4,106,582
|
|
|
$
|
1,591,636
|
|
|
$
|
(4,712
|
)
|
|
$
|
1,586,924
|
|
|
$
|
(42,313
|
)
|
|
$
|
1,544,611
|
|
|
159
|
|
|
BB-
|
|
2.53
|
%
|
|
4.89
|
%
|
|
7.6
|
12 or More Months
|
|
1,043,681
|
|
|
291,116
|
|
|
(1,958
|
)
|
|
289,158
|
|
|
(15,412
|
)
|
|
273,746
|
|
|
103
|
|
|
A
|
|
2.41
|
%
|
|
4.63
|
%
|
|
5.2
|
||||||
Total/Weighted Average
|
|
$
|
5,150,263
|
|
|
$
|
1,882,752
|
|
|
$
|
(6,670
|
)
|
|
$
|
1,876,082
|
|
|
$
|
(57,725
|
)
|
|
$
|
1,818,357
|
|
|
262
|
|
|
BB
|
|
2.51
|
%
|
|
4.85
|
%
|
|
7.2
|
(A)
|
This amount represents OTTI recorded on securities that are in an unrealized loss position as of
March 31, 2018
.
|
(B)
|
The weighted average rating of securities in an unrealized loss position for less than 12 months excludes the rating of
20
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
49
bonds which either have never been rated or for which rating information is no longer provided.
|
|
March 31, 2018
|
||||||||||||||
|
|
|
|
|
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
|
524,597
|
|
|
548,149
|
|
|
(6,670
|
)
|
|
(23,552
|
)
|
||||
Non-credit impaired securities
|
1,293,760
|
|
|
1,327,933
|
|
|
—
|
|
|
(34,173
|
)
|
||||
Total debt securities in an unrealized loss position
|
$
|
1,818,357
|
|
|
$
|
1,876,082
|
|
|
$
|
(6,670
|
)
|
|
$
|
(57,725
|
)
|
(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
March 31, 2018
.
|
(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.
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
March 31, 2018
|
(dollars in tables in thousands, except share data)
|
|
Three Months Ended March 31, 2018
|
||
Beginning balance of credit losses on debt securities for which a portion of an OTTI was recognized in other comprehensive income
|
$
|
23,821
|
|
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
|
5,677
|
|
|
Additions for credit losses on securities for which an OTTI was not previously recognized
|
993
|
|
|
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
|
(355
|
)
|
|
Ending balance of credit losses on debt securities for which a portion of an OTTI was recognized in other comprehensive income
|
$
|
30,136
|
|
|
|
March 31, 2018
|
|
December 31, 2017
|
||||||||||
Geographic Location
(A)
|
|
Outstanding Face Amount
|
|
Percentage of Total Outstanding
|
|
Outstanding Face Amount
|
|
Percentage of Total Outstanding
|
||||||
Western U.S.
|
|
$
|
4,930,956
|
|
|
36.5
|
%
|
|
$
|
4,882,136
|
|
|
38.4
|
%
|
Southeastern U.S.
|
|
3,255,867
|
|
|
24.1
|
%
|
|
3,005,519
|
|
|
23.6
|
%
|
||
Northeastern U.S.
|
|
2,716,696
|
|
|
20.1
|
%
|
|
2,555,514
|
|
|
20.1
|
%
|
||
Midwestern U.S.
|
|
1,483,452
|
|
|
11.0
|
%
|
|
1,337,980
|
|
|
10.5
|
%
|
||
Southwestern U.S.
|
|
1,002,858
|
|
|
7.4
|
%
|
|
927,647
|
|
|
7.3
|
%
|
||
Other
(B)
|
|
123,789
|
|
|
0.9
|
%
|
|
18,871
|
|
|
0.1
|
%
|
||
|
|
$
|
13,513,618
|
|
|
100.0
|
%
|
|
$
|
12,727,667
|
|
|
100.0
|
%
|
(A)
|
Excludes
$43.3 million
and
$29.7 million
face amount of bonds backed by consumer loans as of
March 31, 2018
and
December 31, 2017
, respectively.
|
(B)
|
Represents collateral for which New Residential was unable to obtain geographic information.
|
|
Outstanding Face Amount
|
|
Carrying Value
|
||||
March 31, 2018
|
$
|
5,753,822
|
|
|
$
|
3,752,014
|
|
December 31, 2017
|
5,364,847
|
|
|
3,493,723
|
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
March 31, 2018
|
(dollars in tables in thousands, except share data)
|
|
Three Months Ended March 31, 2018
|
||
Balance at December 31, 2017
|
$
|
2,000,266
|
|
Additions
|
121,442
|
|
|
Accretion
|
(56,964
|
)
|
|
Reclassifications from (to) non-accretable difference
|
63,131
|
|
|
Disposals
|
—
|
|
|
Balance at March 31, 2018
|
$
|
2,127,875
|
|
8.
|
INVESTMENTS IN RESIDENTIAL MORTGAGE LOANS
|
•
|
Loans Held-for-Investment (which may include PCD Loans)
|
•
|
Loans Held-for-Sale
|
•
|
Real Estate Owned (“REO”)
|
|
|
March 31, 2018
|
|
December 31, 2017
|
||||||||||||||||||||||||||||
|
|
Outstanding Face Amount
|
|
Carrying
Value |
|
Loan
Count |
|
Weighted Average Yield
|
|
Weighted Average Life (Years)
(A)
|
|
Floating Rate Loans as a % of Face Amount
|
|
Loan to Value Ratio (“LTV”)
(B)
|
|
Weighted Avg. Delinquency
(C)
|
|
Weighted Average FICO
(D)
|
|
Carrying Value
|
||||||||||||
Loan Type
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Performing Loans
(G)
|
|
$
|
534,823
|
|
|
$
|
489,493
|
|
|
8,619
|
|
|
8.0
|
%
|
|
5.3
|
|
22.3
|
%
|
|
79.3
|
%
|
|
5.9
|
%
|
|
649
|
|
|
$
|
507,615
|
|
Purchased Credit Deteriorated Loans
(H)
|
|
216,332
|
|
|
158,467
|
|
|
1,936
|
|
|
7.3
|
%
|
|
3.1
|
|
16.1
|
%
|
|
86.4
|
%
|
|
76.2
|
%
|
|
597
|
|
|
183,540
|
|
|||
Total Residential Mortgage Loans, held-for-investment
|
|
$
|
751,155
|
|
|
$
|
647,960
|
|
|
10,555
|
|
|
7.7
|
%
|
|
4.8
|
|
17.3
|
%
|
|
79.6
|
%
|
|
30.7
|
%
|
|
634
|
|
|
$
|
691,155
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Reverse Mortgage Loans
(E) (F)
|
|
$
|
17,181
|
|
|
$
|
7,635
|
|
|
47
|
|
|
7.5
|
%
|
|
5.0
|
|
14.3
|
%
|
|
130.2
|
%
|
|
68.1
|
%
|
|
N/A
|
|
|
$
|
6,870
|
|
Performing Loans
(G) (I)
|
|
728,083
|
|
|
741,903
|
|
|
10,813
|
|
|
4.1
|
%
|
|
4.7
|
|
8.5
|
%
|
|
57.8
|
%
|
|
4.4
|
%
|
|
661
|
|
|
1,071,371
|
|
|||
Non-Performing Loans
(H) (I)
|
|
895,724
|
|
|
692,417
|
|
|
5,905
|
|
|
6.2
|
%
|
|
5.3
|
|
19.8
|
%
|
|
91.4
|
%
|
|
53.0
|
%
|
|
581
|
|
|
647,293
|
|
|||
Total Residential Mortgage Loans, held-for-sale
|
|
$
|
1,640,988
|
|
|
$
|
1,441,955
|
|
|
16,765
|
|
|
4.8
|
%
|
|
4.6
|
|
18.9
|
%
|
|
82.4
|
%
|
|
33.0
|
%
|
|
622
|
|
|
$
|
1,725,534
|
|
(A)
|
The weighted average life is based on the expected timing of the receipt of cash flows.
|
(B)
|
LTV refers to the ratio comparing the loan’s unpaid principal balance to the value of the collateral property.
|
(C)
|
Represents the percentage of the total principal balance that is 60+ days delinquent.
|
(D)
|
The weighted average FICO score is based on the weighted average of information updated and provided by the loan servicer on a monthly basis.
|
(E)
|
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
$0.4 million
. Approximately
44%
of these loans 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.
|
(F)
|
FICO scores are not used in determining how much a borrower can access via a reverse mortgage loan.
|
(G)
|
Performing loans are generally placed on nonaccrual status when principal or interest is 120 days or more past due.
|
(H)
|
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
March 31, 2018
, New Residential has placed Non-Performing Loans, held-for-sale on nonaccrual status, except as described in (I) below.
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
March 31, 2018
|
(dollars in tables in thousands, except share data)
|
(I)
|
Includes
$32.5 million
and
$64.5 million
UPB of Ginnie Mae EBO performing and non-performing loans, respectively, on accrual status as contractual cash flows are guaranteed by the FHA.
|
|
|
|
|
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
|
|||||||||||||||||||||||
January 2018
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Jan 2018
|
|
$
|
726.5
|
|
|
$
|
(17.8
|
)
|
|
$
|
76.8
|
|
|
$
|
265.3
|
|
|
$
|
239.0
|
|
|
$
|
14.4
|
|
January 2018
|
|
7
|
|
|
0.4
|
|
|
0.2
|
|
|
32.5
|
|
|
32.8
|
|
|
0.1
|
|
|
N/A
(C)
|
|
N/A
(C)
|
|
|
N/A
(C)
|
|
|
N/A
(C)
|
|
|
N/A
(C)
|
|
|
N/A
(C)
|
|
|
N/A
(C)
|
|
|||||||||||
March 2018
|
|
25
|
|
|
85.9
|
|
|
75.4
|
|
|
458.8
|
|
|
461.4
|
|
|
4.1
|
|
|
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 loans from the fourth quarter of 2017 calls were securitized in January 2018. No loans from the December 2016 call, January 2017 calls, the last two June 2017 calls, the January 2018 call, or the March 2018 calls were securitized by March 31, 2018.
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
March 31, 2018
|
(dollars in tables in thousands, except share data)
|
March 31, 2018
|
|||
Days Past Due
|
|
Delinquency Status
(A)
|
|
Current
|
|
84.9
|
%
|
30-59
|
|
5.8
|
%
|
60-89
|
|
2.3
|
%
|
90-119
(B)
|
|
1.0
|
%
|
120+
(C)
|
|
6.0
|
%
|
|
|
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.
|
|
Performing Loans
|
||
Balance at December 31, 2017
|
$
|
507,615
|
|
Purchases/additional fundings
|
—
|
|
|
Proceeds from repayments
|
(21,256
|
)
|
|
Accretion of loan discount (premium) and other amortization
(A)
|
3,590
|
|
|
Provision for loan losses
|
(140
|
)
|
|
Transfer of loans to other assets
(B)
|
—
|
|
|
Transfer of loans to real estate owned
|
(316
|
)
|
|
Balance at March 31, 2018
|
$
|
489,493
|
|
(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).
|
|
Performing Loans
|
||
Balance at December 31, 2017
|
$
|
196
|
|
Provision for loan losses
(A)
|
140
|
|
|
Charge-offs
(B)
|
(336
|
)
|
|
Balance at March 31, 2018
|
$
|
—
|
|
(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.
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
March 31, 2018
|
(dollars in tables in thousands, except share data)
|
(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.
|
Balance at December 31, 2017
|
$
|
183,540
|
|
Purchases/additional fundings
|
—
|
|
|
Sales
|
—
|
|
|
Proceeds from repayments
|
(6,343
|
)
|
|
Accretion of loan discount and other amortization
|
6,929
|
|
|
(Allowance) reversal for loan losses
(A)
|
—
|
|
|
Transfer of loans to real estate owned
|
(4,817
|
)
|
|
Transfer of loans to held-for-sale
|
(20,842
|
)
|
|
Balance at March 31, 2018
|
$
|
158,467
|
|
(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
|
||||
March 31, 2018
|
$
|
216,332
|
|
|
$
|
158,467
|
|
December 31, 2017
|
249,254
|
|
|
183,540
|
|
Balance at December 31, 2017
|
$
|
88,631
|
|
Additions
|
—
|
|
|
Accretion
|
(6,929
|
)
|
|
Change in accretable yield for non-credit related changes in expected cash flows
(A)
|
(3,413
|
)
|
|
Disposals
(B)
|
(1,034
|
)
|
|
Transfer of loans to held-for-sale
(C)
|
(4,566
|
)
|
|
Balance at March 31, 2018
|
$
|
72,689
|
|
(A)
|
Represents a probable and significant increase (decrease) 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.
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
March 31, 2018
|
(dollars in tables in thousands, except share data)
|
Balance at December 31, 2017
|
|
$
|
1,725,534
|
|
Purchases
(A)
|
|
494,207
|
|
|
Transfer of loans from held-for-investment
(B)
|
|
20,842
|
|
|
Sales
|
|
(750,324
|
)
|
|
Transfer of loans to other assets
(C)
|
|
(885
|
)
|
|
Transfer of loans to real estate owned
|
|
(8,301
|
)
|
|
Proceeds from repayments
|
|
(35,121
|
)
|
|
Valuation (provision) reversal on loans
(D)
|
|
(3,997
|
)
|
|
Balance at March 31, 2018
|
|
$
|
1,441,955
|
|
(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
$4.2 million
of provision related to the call transactions executed during the
three months ended March 31, 2018
.
|
|
|
Real Estate Owned
|
||
Balance at December 31, 2017
|
|
$
|
128,295
|
|
Purchases
|
|
4,160
|
|
|
Transfer of loans to real estate owned
|
|
17,604
|
|
|
Sales
|
|
(33,398
|
)
|
|
Valuation (provision) reversal on REO
|
|
(1,045
|
)
|
|
Balance at March 31, 2018
|
|
$
|
115,616
|
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
March 31, 2018
|
(dollars in tables in thousands, except share data)
|
|
|
As of
|
||||||
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
Assets
|
|
|
|
|
||||
Residential mortgage loans
|
|
$
|
185,758
|
|
|
$
|
188,957
|
|
Other assets
|
|
—
|
|
|
—
|
|
||
Total assets
(A)
|
|
$
|
185,758
|
|
|
$
|
188,957
|
|
Liabilities
|
|
|
|
|
||||
Notes and bonds payable
(B)
|
|
$
|
180,243
|
|
|
$
|
184,490
|
|
Accounts payable and accrued expenses
|
|
16
|
|
|
16
|
|
||
Total liabilities
(A)
|
|
$
|
180,259
|
|
|
$
|
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
|
|
$
|
5,499,491
|
|
Weighted average delinquency
(A)
|
|
2.64
|
%
|
|
Net credit losses for the three months ended March 31, 2018
|
|
$
|
1,776
|
|
Face amount of debt held by third parties
(B)
|
|
$
|
5,129,663
|
|
|
|
|
||
Carrying value of bonds retained by New Residential
(C)
|
|
$
|
522,549
|
|
Cash flows received by New Residential on these bonds for the three months ended March 31, 2018
|
|
$
|
30,611
|
|
(A)
|
Represents the percentage of the UPB that is
60
+ days delinquent.
|
(B)
|
Excludes bonds retained by New Residential.
|
(C)
|
Includes bonds retained pursuant to required risk retention regulations.
|
9.
|
INVESTMENTS IN CONSUMER LOANS
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
March 31, 2018
|
(dollars in tables in thousands, except share data)
|
|
Unpaid Principal Balance
|
|
Interest in Consumer Loans
|
|
Carrying Value
|
|
Weighted Average Coupon
|
|
Weighted Average Expected Life (Years)
(A)
|
|
Weighted Average Delinquency
(B)
|
|||||||
March 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Consumer Loan Companies
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Performing Loans
|
$
|
966,553
|
|
|
53.5
|
%
|
|
$
|
1,009,187
|
|
|
18.7
|
%
|
|
3.8
|
|
6.1
|
%
|
Purchased Credit Deteriorated Loans
(C)
|
271,329
|
|
|
53.5
|
%
|
|
228,319
|
|
|
16.2
|
%
|
|
3.4
|
|
12.6
|
%
|
||
Other - Performing Loans
|
73,007
|
|
|
100.0
|
%
|
|
68,287
|
|
|
14.1
|
%
|
|
0.9
|
|
4.6
|
%
|
||
Total Consumer Loans, held-for-investment
|
$
|
1,310,889
|
|
|
|
|
$
|
1,305,793
|
|
|
17.9
|
%
|
|
3.5
|
|
7.3
|
%
|
|
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
|
%
|
(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.
|
March 31, 2018
|
|||
Days Past Due
|
|
Delinquency Status
(A)
|
|
Current
|
|
94.0
|
%
|
30-59
|
|
2.4
|
%
|
60-89
|
|
1.3
|
%
|
90-119
(B)
|
|
0.9
|
%
|
120+
(B) (C)
|
|
1.4
|
%
|
|
|
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.
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
March 31, 2018
|
(dollars in tables in thousands, except share data)
|
|
|
Performing Loans
|
||
Balance at December 31, 2017
|
|
$
|
1,137,814
|
|
Purchases
|
|
—
|
|
|
Additional fundings
(A)
|
|
8,020
|
|
|
Proceeds from repayments
|
|
(52,799
|
)
|
|
Accretion of loan discount and premium amortization, net
|
|
358
|
|
|
Gross charge-offs
|
|
(15,600
|
)
|
|
Additions to the allowance for loan losses, net
|
|
(319
|
)
|
|
Balance at March 31, 2018
|
|
$
|
1,077,474
|
|
(A)
|
Represents draws on consumer loans with revolving privileges.
|
|
|
Collectively Evaluated
(A)
|
|
Individually Impaired
(B)
|
|
Total
|
||||||
Balance at December 31, 2017
|
|
$
|
4,429
|
|
|
$
|
1,676
|
|
|
$
|
6,105
|
|
Provision (reversal) for loan losses
|
|
13,718
|
|
|
28
|
|
|
13,746
|
|
|||
Net charge-offs
(C)
|
|
(13,427
|
)
|
|
—
|
|
|
(13,427
|
)
|
|||
Balance at March 31, 2018
|
|
$
|
4,720
|
|
|
$
|
1,704
|
|
|
$
|
6,424
|
|
(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
March 31, 2018
, there are
$11.5 million
in UPB and
$10.1 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
$2.2 million
in recoveries of previously charged-off UPB.
|
Balance at December 31, 2017
|
|
$
|
236,449
|
|
(Allowance) reversal for loan losses
(A)
|
|
—
|
|
|
Proceeds from repayments
|
|
(17,196
|
)
|
|
Accretion of loan discount and other amortization
|
|
9,066
|
|
|
Balance at March 31, 2018
|
|
$
|
228,319
|
|
(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.
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
March 31, 2018
|
(dollars in tables in thousands, except share data)
|
|
Unpaid Principal Balance
|
|
Carrying Value
|
||||
March 31, 2018
|
$
|
271,329
|
|
|
$
|
228,319
|
|
December 31, 2017
|
282,540
|
|
|
236,449
|
|
Balance at December 31, 2017
|
|
$
|
132,291
|
|
Accretion
|
|
(9,066
|
)
|
|
Reclassifications from (to) non-accretable difference
(A)
|
|
9,700
|
|
|
Balance at March 31, 2018
|
|
$
|
132,925
|
|
(A)
|
Represents a probable and significant increase (decrease) in cash flows previously expected to be uncollectible.
|
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
Total Consumer Loan Companies equity
|
|
$
|
69,589
|
|
|
$
|
74,071
|
|
Others’ ownership interest
|
|
46.5
|
%
|
|
46.5
|
%
|
||
Others’ interests in equity of consolidated subsidiary
|
|
$
|
32,359
|
|
|
$
|
34,466
|
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2018
|
|
2017
|
||||
Net Consumer Loan Companies income (loss)
|
|
$
|
18,769
|
|
|
$
|
21,420
|
|
Others’ ownership interest as a percent of total
|
|
46.5
|
%
|
|
46.5
|
%
|
||
Others’ interest in net income (loss) of consolidated subsidiaries
|
|
$
|
8,728
|
|
|
$
|
9,960
|
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
March 31, 2018
|
(dollars in tables in thousands, except share data)
|
|
|
As of
|
||||||
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
Assets
|
|
|
|
|
||||
Consumer loans, held-for-investment
|
|
$
|
1,237,506
|
|
|
$
|
1,289,010
|
|
Restricted cash
|
|
11,189
|
|
|
11,563
|
|
||
Accrued interest receivable
|
|
17,859
|
|
|
19,360
|
|
||
Total assets
(A)
|
|
$
|
1,266,554
|
|
|
$
|
1,319,933
|
|
Liabilities
|
|
|
|
|
||||
Notes and bonds payable
(B)
|
|
$
|
1,234,288
|
|
|
$
|
1,284,436
|
|
Accounts payable and accrued expenses
|
|
4,178
|
|
|
4,007
|
|
||
Total liabilities
(A)
|
|
$
|
1,238,466
|
|
|
$
|
1,288,443
|
|
(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.
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
March 31, 2018
|
(dollars in tables in thousands, except share data)
|
|
|
March 31, 2018
(A)
|
|
December 31, 2017
(A)
|
||||
Consumer loans, at fair value
|
|
$
|
523,714
|
|
|
$
|
178,422
|
|
Warrants, at fair value
|
|
94,680
|
|
|
80,746
|
|
||
Other assets
|
|
55,721
|
|
|
46,342
|
|
||
Warehouse financing
|
|
(400,000
|
)
|
|
(117,944
|
)
|
||
Other liabilities
|
|
(3,566
|
)
|
|
(13,059
|
)
|
||
Equity
|
|
$
|
270,549
|
|
|
$
|
174,507
|
|
Undistributed retained earnings
|
|
$
|
—
|
|
|
$
|
—
|
|
New Residential’s investment
|
|
$
|
66,285
|
|
|
$
|
42,473
|
|
New Residential’s ownership
|
|
24.5
|
%
|
|
24.3
|
%
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2018
(B)
|
|
2017
(B) (C)
|
||||
Interest income
|
|
$
|
12,792
|
|
|
$
|
—
|
|
Interest expense
|
|
(3,368
|
)
|
|
—
|
|
||
Change in fair value of consumer loans and warrants
|
|
13,552
|
|
|
—
|
|
||
Gain on sale of consumer loans
|
|
(420
|
)
|
|
—
|
|
||
Other expenses
|
|
(3,207
|
)
|
|
—
|
|
||
Net income
|
|
$
|
19,349
|
|
|
$
|
—
|
|
New Residential’s equity in net income
|
|
$
|
4,806
|
|
|
$
|
—
|
|
New Residential’s ownership
|
|
24.8
|
%
|
|
—
|
%
|
(A)
|
Data as of
February 28, 2018
and November 30,
2017
, respectively, as a result of the one month reporting lag.
|
(B)
|
Data for the periods ended
February 28, 2018
and
2017
, respectively, as a result of the one month reporting lag.
|
(C)
|
No activity due to LoanCo operations and distribution of income beginning March 2017.
|
|
Unpaid Principal Balance
|
|
Interest in Consumer Loans
|
|
Carrying Value
|
|
Weighted Average Coupon
|
|
Weighted Average Expected Life (Years)
(A)
|
|
Weighted Average Delinquency
(B)
|
|||||||
March 31, 2018
(C)
|
$
|
523,714
|
|
|
25.0
|
%
|
|
$
|
523,714
|
|
|
14.4
|
%
|
|
1.4
|
|
0.3
|
%
|
(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)
|
Data as of
February 28, 2018
as a result of the one month reporting lag.
|
Balance at December 31, 2017
|
$
|
51,412
|
|
Contributions to equity method investees
|
83,227
|
|
|
Distributions of earnings from equity method investees
|
(1,449
|
)
|
|
Distributions of capital from equity method investees
|
(91,861
|
)
|
|
Earnings from investments in consumer loans, equity method investees
|
4,806
|
|
|
Balance at March 31, 2018
|
$
|
46,135
|
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
March 31, 2018
|
(dollars in tables in thousands, except share data)
|
10.
|
DERIVATIVES
|
|
Balance Sheet Location
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
Derivative assets
|
|
|
|
|
|
||||
Interest Rate Swaps
(A)
|
Other assets
|
|
$
|
3
|
|
|
$
|
—
|
|
Interest Rate Caps
|
Other assets
|
|
585
|
|
|
2,423
|
|
||
TBAs
|
Other assets
|
|
—
|
|
|
—
|
|
||
|
|
|
$
|
588
|
|
|
$
|
2,423
|
|
Derivative liabilities
|
|
|
|
|
|
||||
Interest Rate Swaps
(A)
|
Accrued expenses and other liabilities
|
|
$
|
—
|
|
|
$
|
—
|
|
TBAs
|
Accrued expenses and other liabilities
|
|
4,091
|
|
|
697
|
|
||
|
|
|
$
|
4,091
|
|
|
$
|
697
|
|
(A)
|
Net of less than
$0.1 million
of related variation margin accounts as of
March 31, 2018
. As of
December 31, 2017
,
no
variation margin accounts existed.
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
TBAs, short position
(A)
|
$
|
2,176,700
|
|
|
$
|
3,101,100
|
|
TBAs, long position
(A)
|
1,066,300
|
|
|
1,014,000
|
|
||
Interest Rate Caps
(B)
|
347,500
|
|
|
772,500
|
|
||
Interest Rate Swaps
(C)
|
430,000
|
|
|
—
|
|
(A)
|
Represents the notional amount of Agency RMBS, classified as derivatives.
|
(B)
|
As of
March 31, 2018
, caps LIBOR 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
March 31, 2018
was
13
months.
|
(C)
|
Receive LIBOR and pay a fixed rate. The weighted average maturity of the interest rate swaps as of
March 31, 2018
was
37
months and the weighted average fixed pay rate was
2.67%
.
|
|
|
For the
Three Months Ended March 31, |
||||||
|
|
2018
|
|
2017
|
||||
Other income (loss), net
(A)
|
|
|
|
|
||||
TBAs
|
|
$
|
1,994
|
|
|
$
|
123
|
|
Interest Rate Caps
|
|
486
|
|
|
573
|
|
||
Interest Rate Swaps
|
|
(34
|
)
|
|
3,630
|
|
||
|
|
2,446
|
|
|
4,326
|
|
||
Gain (loss) on settlement of investments, net
|
|
|
|
|
||||
TBAs
|
|
15,436
|
|
|
(6,801
|
)
|
||
Interest Rate Caps
|
|
(733
|
)
|
|
(562
|
)
|
||
Interest Rate Swaps
|
|
22,660
|
|
|
(4,473
|
)
|
||
|
|
37,363
|
|
|
(11,836
|
)
|
||
Total income (losses)
|
|
$
|
39,809
|
|
|
$
|
(7,510
|
)
|
(A)
|
Represents unrealized gains (losses).
|
11.
|
DEBT OBLIGATIONS
|
|
|
March 31, 2018
|
|
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)
|
|
Carrying Value
(A)
|
|||||||||||||
Repurchase Agreements
(C)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Agency RMBS
(D)
|
|
$
|
1,143,995
|
|
|
$
|
1,143,995
|
|
|
Apr-18 to May-18
|
|
1.87
|
%
|
|
0.1
|
|
$
|
1,174,559
|
|
|
$
|
1,194,658
|
|
|
$
|
1,191,311
|
|
|
0.4
|
|
$
|
1,974,164
|
|
Non-Agency RMBS
(E)
|
|
5,078,084
|
|
|
5,078,084
|
|
|
Apr-18 to Aug-18
|
|
3.19
|
%
|
|
0.1
|
|
12,806,279
|
|
|
5,876,597
|
|
|
6,299,657
|
|
|
7.8
|
|
4,720,290
|
|
||||||
Residential Mortgage Loans
(F)
|
|
1,311,527
|
|
|
1,310,315
|
|
|
Jul-18 to Dec-19
|
|
3.96
|
%
|
|
0.9
|
|
1,730,220
|
|
|
1,590,315
|
|
|
1,556,309
|
|
|
4.8
|
|
1,849,004
|
|
||||||
Real Estate Owned
(G)(H)
|
|
103,195
|
|
|
103,100
|
|
|
Jul-18 to Dec-19
|
|
4.02
|
%
|
|
0.5
|
|
N/A
|
|
|
N/A
|
|
|
132,788
|
|
|
N/A
|
|
118,681
|
|
||||||
Total Repurchase Agreements
|
|
7,636,801
|
|
|
7,635,494
|
|
|
|
|
3.14
|
%
|
|
0.2
|
|
|
|
|
|
|
|
|
|
8,662,139
|
|
|||||||||
Notes and Bonds Payable
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Excess MSRs
(I)
|
|
197,759
|
|
|
197,563
|
|
|
Feb-20 to Jul-22
|
|
4.88
|
%
|
|
4.3
|
|
157,136,623
|
|
|
424,942
|
|
|
545,851
|
|
|
5.6
|
|
483,978
|
|
||||||
MSRs
(J)
|
|
1,752,489
|
|
|
1,747,218
|
|
|
Feb-19 to Dec-22
|
|
4.03
|
%
|
|
2.9
|
|
343,628,101
|
|
|
3,198,106
|
|
|
4,016,436
|
|
|
6.3
|
|
1,157,179
|
|
||||||
Servicer Advances
(K)
|
|
3,784,178
|
|
|
3,776,597
|
|
|
May-18 to Dec-21
|
|
3.52
|
%
|
|
2.4
|
|
4,298,166
|
|
|
4,324,840
|
|
|
4,348,739
|
|
|
1.3
|
|
4,060,156
|
|
||||||
Residential Mortgage Loans
(L)
|
|
132,844
|
|
|
132,844
|
|
|
Oct-18 to Apr-20
|
|
3.60
|
%
|
|
2.0
|
|
225,044
|
|
|
176,795
|
|
|
175,170
|
|
|
7.9
|
|
137,196
|
|
||||||
Consumer Loans
(M)
|
|
1,178,425
|
|
|
1,173,568
|
|
|
Dec-21 to Mar-24
|
|
3.36
|
%
|
|
3.1
|
|
1,310,728
|
|
|
1,312,055
|
|
|
1,305,631
|
|
|
3.5
|
|
1,242,756
|
|
||||||
Receivable from government agency
(L)
|
|
3,231
|
|
|
3,231
|
|
|
Oct-18
|
|
3.78
|
%
|
|
0.6
|
|
N/A
|
|
|
N/A
|
|
|
2,025
|
|
|
N/A
|
|
3,126
|
|
||||||
Total Notes and Bonds Payable
|
|
7,048,926
|
|
|
7,031,021
|
|
|
|
|
3.66
|
%
|
|
2.7
|
|
|
|
|
|
|
|
|
|
7,084,391
|
|
|||||||||
Total/ Weighted Average
|
|
$
|
14,685,727
|
|
|
$
|
14,666,515
|
|
|
|
|
3.39
|
%
|
|
1.4
|
|
|
|
|
|
|
|
|
|
$
|
15,746,530
|
|
(A)
|
Net of deferred financing costs.
|
(B)
|
All debt obligations with a stated maturity through
April 24, 2018
were refinanced, extended or repaid.
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
March 31, 2018
|
(dollars in tables in thousands, except share data)
|
(C)
|
These repurchase agreements had approximately
$16.4 million
of associated accrued interest payable as of
March 31, 2018
.
|
(D)
|
All of the Agency RMBS repurchase agreements have a fixed rate. Collateral amounts include approximately
$1.1 billion
of related trade and other receivables.
|
(E)
|
All of the Non-Agency RMBS repurchase agreements have LIBOR-based floating interest rates. This includes repurchase agreements of
$168.8 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
$197.8 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
3.00%
, and includes corporate loans with
no
balance currently outstanding which bear interest equal to the sum of (i) a floating rate index equal to one-month LIBOR and (ii) a margin of
2.50%
. 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:
$313.9 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
2.25%
;
$480.0 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
3.00%
;
$73.4 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
2.50%
; and
$885.2 million
of corporate loans with fixed interest rates ranging from
3.55%
to
3.68%
. 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
2.0%
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)
$125.8 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:
$876.5 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
$54.5 million
face amount note which bears interest equal to
4.00%
.
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
March 31, 2018
|
(dollars in tables in thousands, except share data)
|
|
Excess MSRs
|
|
MSRs
|
|
Servicer Advances
(A)
|
|
Real Estate Securities
|
|
Residential Mortgage Loans and REO
|
|
Consumer Loans
|
|
Total
|
||||||||||||||
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
|
|
Repurchase Agreements:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Borrowings
|
—
|
|
|
—
|
|
|
—
|
|
|
15,141,907
|
|
|
144,161
|
|
|
—
|
|
|
15,286,068
|
|
|||||||
Repayments
|
—
|
|
|
—
|
|
|
—
|
|
|
(15,614,282
|
)
|
|
(698,732
|
)
|
|
—
|
|
|
(16,313,014
|
)
|
|||||||
Capitalized deferred financing costs, net of amortization
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
301
|
|
|
—
|
|
|
301
|
|
|||||||
Notes and Bonds Payable:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Borrowings
|
—
|
|
|
1,130,000
|
|
|
1,378,665
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,508,665
|
|
|||||||
Repayments
|
(286,440
|
)
|
|
(535,596
|
)
|
|
(1,661,053
|
)
|
|
—
|
|
|
(4,247
|
)
|
|
(69,625
|
)
|
|
(2,556,961
|
)
|
|||||||
Discount on borrowings, net of amortization
|
—
|
|
|
—
|
|
|
10
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
10
|
|
|||||||
Capitalized deferred financing costs, net of amortization
|
25
|
|
|
(4,365
|
)
|
|
(1,180
|
)
|
|
—
|
|
|
—
|
|
|
437
|
|
|
(5,083
|
)
|
|||||||
Balance at March 31, 2018
|
$
|
197,563
|
|
|
$
|
1,747,218
|
|
|
$
|
3,776,597
|
|
|
$
|
6,222,079
|
|
|
$
|
1,549,490
|
|
|
$
|
1,173,568
|
|
|
$
|
14,666,515
|
|
(A)
|
New Residential net settles daily borrowings and repayments of the Notes and Bonds Payable on its servicer advances.
|
Year
|
|
Nonrecourse
|
|
Recourse
|
|
Total
|
||||||
April 1 through December 31, 2018
|
|
$
|
56,793
|
|
|
$
|
7,108,217
|
|
|
$
|
7,165,010
|
|
2019
|
|
1,063,238
|
|
|
852,754
|
|
|
1,915,992
|
|
|||
2020
|
|
952,691
|
|
|
—
|
|
|
952,691
|
|
|||
2021
|
|
1,891,699
|
|
|
885,163
|
|
|
2,776,862
|
|
|||
2022
|
|
73,442
|
|
|
677,770
|
|
|
751,212
|
|
|||
2023 and thereafter
|
|
1,123,960
|
|
|
—
|
|
|
1,123,960
|
|
|||
|
|
$
|
5,161,823
|
|
|
$
|
9,523,904
|
|
|
$
|
14,685,727
|
|
Debt Obligations / Collateral
|
|
Borrowing Capacity
|
|
Balance Outstanding
|
|
Available Financing
|
||||||
Repurchase Agreements
|
|
|
|
|
|
|
||||||
Residential mortgage loans and REO
|
|
$
|
2,065,000
|
|
|
$
|
1,414,722
|
|
|
$
|
650,278
|
|
Notes and Bonds Payable
|
|
|
|
|
|
|
||||||
Excess MSRs
|
|
150,000
|
|
|
—
|
|
|
150,000
|
|
|||
MSRs
|
|
875,000
|
|
|
387,313
|
|
|
487,687
|
|
|||
Servicer advances
(A)
|
|
1,780,120
|
|
|
1,302,681
|
|
|
477,439
|
|
|||
Consumer loans
|
|
150,000
|
|
|
54,466
|
|
|
95,534
|
|
|||
|
|
$
|
5,020,120
|
|
|
$
|
3,159,182
|
|
|
$
|
1,860,938
|
|
(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
0.1%
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
.
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
March 31, 2018
|
(dollars in tables in thousands, except share data)
|
12.
|
FAIR VALUE MEASUREMENT
|
|
|
|
|
|
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)
|
$
|
124,900,750
|
|
|
$
|
515,676
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
515,676
|
|
|
$
|
515,676
|
|
|
Excess mortgage servicing rights, equity method investees, at fair value
(A)
|
49,435,804
|
|
|
164,886
|
|
|
—
|
|
|
—
|
|
|
164,886
|
|
|
164,886
|
|
|||||||
Mortgage servicing rights, at fair value
(A)
|
197,462,949
|
|
|
2,129,665
|
|
|
—
|
|
|
—
|
|
|
2,129,665
|
|
|
2,129,665
|
|
|||||||
Mortgage servicing rights financing receivables, at fair value
|
146,165,152
|
|
|
1,886,771
|
|
|
—
|
|
—
|
|
—
|
|
|
1,886,771
|
|
|
1,886,771
|
|
||||||
Servicer advance investments, at fair
value
|
818,431
|
|
|
955,364
|
|
|
—
|
|
|
—
|
|
|
955,364
|
|
|
955,364
|
|
|||||||
Real estate and other securities, available-for-sale
|
14,778,190
|
|
|
7,585,323
|
|
|
—
|
|
|
1,214,115
|
|
|
6,371,208
|
|
|
7,585,323
|
|
|||||||
Residential mortgage loans, held-for-investment
|
751,155
|
|
|
647,960
|
|
|
—
|
|
|
—
|
|
|
640,769
|
|
|
640,769
|
|
|||||||
Residential mortgage loans, held-for-sale
|
1,640,988
|
|
|
1,441,955
|
|
|
—
|
|
|
—
|
|
|
1,512,223
|
|
|
1,512,223
|
|
|||||||
Consumer loans, held-for-investment
|
1,310,889
|
|
|
1,305,793
|
|
|
—
|
|
|
—
|
|
|
1,299,054
|
|
|
1,299,054
|
|
|||||||
Derivative assets
|
777,500
|
|
|
588
|
|
|
—
|
|
|
588
|
|
|
—
|
|
|
588
|
|
|||||||
Cash and cash equivalents
|
233,233
|
|
|
233,233
|
|
|
233,233
|
|
|
—
|
|
|
—
|
|
|
233,233
|
|
|||||||
Restricted cash
|
179,688
|
|
|
179,688
|
|
|
179,688
|
|
|
—
|
|
|
—
|
|
|
179,688
|
|
|||||||
Other assets
|
|
|
35,377
|
|
|
25,031
|
|
|
—
|
|
|
10,346
|
|
|
35,377
|
|
||||||||
|
|
|
$
|
17,082,279
|
|
|
$
|
437,952
|
|
|
$
|
1,214,703
|
|
|
$
|
15,485,962
|
|
|
$
|
17,138,617
|
|
|||
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Repurchase agreements
|
$
|
7,636,801
|
|
|
$
|
7,635,494
|
|
|
$
|
—
|
|
|
$
|
7,636,801
|
|
|
$
|
—
|
|
|
$
|
7,636,801
|
|
|
Notes and bonds payable
|
7,048,926
|
|
|
7,031,021
|
|
|
—
|
|
|
—
|
|
|
7,005,197
|
|
|
7,005,197
|
|
|||||||
Derivative liabilities
|
3,243,000
|
|
|
4,091
|
|
|
—
|
|
|
4,091
|
|
|
—
|
|
|
4,091
|
|
|||||||
|
|
|
$
|
14,670,606
|
|
|
$
|
—
|
|
|
$
|
7,640,892
|
|
|
$
|
7,005,197
|
|
|
$
|
14,646,089
|
|
(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.
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
March 31, 2018
|
(dollars in tables in thousands, except share data)
|
|
Level 3
|
|
|
||||||||||||||||||||||||||||
|
Excess MSRs
(A)
|
|
Excess MSRs in Equity Method Investees
(A)(B)
|
|
MSRs
(A)
|
|
Mortgage Servicing Rights Financing Receivable
(A)
|
|
Servicer Advance Investments
|
|
Non-Agency RMBS
|
|
|
||||||||||||||||||
|
Agency
|
|
Non-Agency
|
|
|
|
|
|
Total
|
||||||||||||||||||||||
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
|
|
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)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,670
|
)
|
|
(6,670
|
)
|
||||||||
Included in change in fair value of investments in excess mortgage servicing rights
(D)
|
(3,169
|
)
|
|
(42,522
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(45,691
|
)
|
||||||||
Included in change in fair value of investments in excess mortgage servicing rights, equity method investees
(D)
|
—
|
|
|
|
|
|
523
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
523
|
|
||||||||
Included in servicing revenue, net
(E)
|
—
|
|
|
—
|
|
|
—
|
|
|
74,666
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
74,666
|
|
||||||||
Included in change in fair value of investments in mortgage servicing rights financing receivables
(D)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
271,076
|
|
|
—
|
|
|
—
|
|
|
271,076
|
|
||||||||
Included in change in fair value of servicer advance investments
|
—
|
|
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(79,476
|
)
|
|
—
|
|
|
(79,476
|
)
|
||||||||
Included in gain (loss) on settlement of investments, net
|
—
|
|
|
40,417
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
72,585
|
|
|
—
|
|
|
113,002
|
|
||||||||
Included in other income (loss), net
(D)
|
2,879
|
|
|
26
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(313
|
)
|
|
2,592
|
|
||||||||
Gains (losses) included in other comprehensive income
(F)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
49,164
|
|
|
49,164
|
|
||||||||
Interest income
|
4,240
|
|
|
5,119
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
18,889
|
|
|
75,678
|
|
|
103,926
|
|
||||||||
Purchases, sales and repayments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Purchases
|
—
|
|
|
—
|
|
|
—
|
|
|
319,495
|
|
|
—
|
|
|
880,618
|
|
|
523,785
|
|
|
1,723,898
|
|
||||||||
Proceeds from sales
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,026
|
)
|
|
—
|
|
|
—
|
|
|
(1,026
|
)
|
||||||||
Proceeds from repayments
|
(15,201
|
)
|
|
(11,259
|
)
|
|
(7,402
|
)
|
|
—
|
|
|
—
|
|
|
(761,793
|
)
|
|
(245,225
|
)
|
|
(1,040,880
|
)
|
||||||||
New Ocwen Agreements (Note 5)
|
—
|
|
|
(638,567
|
)
|
|
—
|
|
|
—
|
|
|
1,017,993
|
|
|
(3,202,838
|
)
|
|
—
|
|
|
(2,823,412
|
)
|
||||||||
Balance at March 31, 2018
|
$
|
313,385
|
|
|
$
|
202,291
|
|
|
$
|
164,886
|
|
|
$
|
2,129,665
|
|
|
$
|
1,886,771
|
|
|
$
|
955,364
|
|
|
$
|
6,371,208
|
|
|
$
|
12,023,570
|
|
(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 Condensed Consolidated Statements of Comprehensive Income.
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
March 31, 2018
|
(dollars in tables in thousands, except share data)
|
|
|
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
|
|
9.8
|
%
|
|
3.0
|
%
|
|
32.1
|
%
|
|
21
|
|
|
23
|
Recaptured Pools
|
|
7.4
|
%
|
|
4.4
|
%
|
|
23.8
|
%
|
|
22
|
|
|
24
|
Recapture Agreement
|
|
7.4
|
%
|
|
4.4
|
%
|
|
24.9
|
%
|
|
22
|
|
|
—
|
|
|
9.0
|
%
|
|
3.5
|
%
|
|
29.5
|
%
|
|
21
|
|
|
23
|
Non-Agency
(G)
|
|
|
|
|
|
|
|
|
|
|
||||
Nationstar and SLS Serviced:
|
|
|
|
|
|
|
|
|
|
|
||||
Original Pools
|
|
12.1
|
%
|
|
N/A
|
|
|
15.5
|
%
|
|
15
|
|
|
24
|
Recaptured Pools
|
|
7.0
|
%
|
|
N/A
|
|
|
19.8
|
%
|
|
22
|
|
|
24
|
Recapture Agreement
|
|
7.0
|
%
|
|
N/A
|
|
|
19.7
|
%
|
|
20
|
|
|
—
|
|
|
11.3
|
%
|
|
N/A
|
|
|
16.1
|
%
|
|
16
|
|
|
24
|
Total/Weighted Average--Excess MSRs Directly Held
|
|
9.9
|
%
|
|
3.5
|
%
|
|
24.2
|
%
|
|
19
|
|
|
23
|
|
|
|
|
|
|
|
|
|
|
|
||||
Excess MSRs Held through Equity Method Investees (Note 4)
|
|
|
|
|
|
|
|
|
|
|
||||
Agency
|
|
|
|
|
|
|
|
|
|
|
||||
Original Pools
|
|
11.1
|
%
|
|
4.9
|
%
|
|
34.9
|
%
|
|
19
|
|
|
22
|
Recaptured Pools
|
|
7.4
|
%
|
|
4.6
|
%
|
|
24.1
|
%
|
|
23
|
|
|
24
|
Recapture Agreement
|
|
7.4
|
%
|
|
4.6
|
%
|
|
24.4
|
%
|
|
23
|
|
|
—
|
Total/Weighted Average--Excess MSRs Held through Investees
|
|
9.2
|
%
|
|
4.7
|
%
|
|
29.5
|
%
|
|
21
|
|
|
23
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total/Weighted Average--Excess MSRs All Pools
|
|
9.7
|
%
|
|
4.0
|
%
|
|
26.2
|
%
|
|
20
|
|
|
23
|
|
|
|
|
|
|
|
|
|
|
|
||||
MSRs
|
|
|
|
|
|
|
|
|
|
|
||||
Agency
|
|
|
|
|
|
|
|
|
|
|
||||
Mortgage Servicing Rights
(H)
|
|
9.3
|
%
|
|
1.4
|
%
|
|
24.7
|
%
|
|
27
|
|
|
22
|
Mortgage Servicing Rights Financing Receivables
|
|
9.2
|
%
|
|
1.2
|
%
|
|
15.0
|
%
|
|
27
|
|
|
20
|
Non-Agency
|
|
|
|
|
|
|
|
|
|
|
||||
Mortgage Servicing Rights Financing Receivables
|
|
9.1
|
%
|
|
15.2
|
%
|
|
—
|
%
|
|
45
|
|
|
26
|
(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 basis points (bps). A weighted average cost of subservicing of
$7.43
per loan per month was used to value the agency MSRs, including MSR Financing Receivables. A weighted average cost of subservicing of
$12.80
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.
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
March 31, 2018
|
(dollars in tables in thousands, except share data)
|
|
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)
|
|||||
March 31, 2018
|
1.5
|
%
|
|
12.8
|
%
|
|
19.7
|
%
|
|
19.5
|
|
bps
|
5.8
|
%
|
|
23.2
|
(A)
|
Projected annual weighted average lifetime voluntary and involuntary prepayment rate using a prepayment vector.
|
(B)
|
Mortgage servicing amount is net of
9.1
bps which represents the amount New Residential paid its servicers as a monthly servicing fee.
|
(C)
|
Weighted average maturity of the underlying residential mortgage loans in the pool.
|
|
|
|
|
|
|
Fair Value
|
|||||||||||||||||
Asset Type
|
|
Outstanding Face Amount
|
|
Amortized Cost Basis
|
|
Multiple Quotes
(A)
|
|
Single Quote
(B)
|
|
Total
|
|
Level
|
|||||||||||
Agency RMBS
|
|
$
|
1,221,259
|
|
|
$
|
1,217,176
|
|
|
$
|
1,214,115
|
|
|
$
|
—
|
|
|
$
|
1,214,115
|
|
|
2
|
|
Non-Agency RMBS
(C)
|
|
13,556,931
|
|
|
5,947,212
|
|
|
6,364,120
|
|
|
7,088
|
|
|
6,371,208
|
|
|
3
|
|
|||||
Total
|
|
$
|
14,778,190
|
|
|
$
|
7,164,388
|
|
|
$
|
7,578,235
|
|
|
$
|
7,088
|
|
|
$
|
7,585,323
|
|
|
|
(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. These quotations are generally received via email and contain disclaimers which state that they are “indicative” and not “actionable” — meaning that the party giving the quotation is not bound to actually purchase the security at the quoted price. New Residential’s investments in Agency RMBS are classified within Level 2 of the fair value hierarchy because the market for these securities is very active and market prices are readily observable.
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
March 31, 2018
|
(dollars in tables in thousands, except share data)
|
|
|
Fair Value
|
|
Discount Rate
|
|
Prepayment Rate
(a)
|
|
CDR
(b)
|
|
Loss Severity
(c)
|
||
Non-Agency RMBS
|
|
$
|
5,210,885
|
|
|
2.66% to 28.00%
|
|
0.25% to 22.00%
|
|
0.15% 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
$6.7 million
, 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.
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
March 31, 2018
|
(dollars in tables in thousands, except share data)
|
|
|
Fair Value and Carrying Value
|
|
Discount Rate
|
|
Weighted Average Life (Years)
(A)
|
|
Prepayment Rate
|
|
CDR
(B)
|
|
Loss Severity
(C)
|
||||||
Performing Loans
|
|
$
|
215,406
|
|
|
4.0
|
%
|
|
5.1
|
|
10.3
|
%
|
|
1.5
|
%
|
|
31.6
|
%
|
Non-Performing Loans
|
|
49,837
|
|
|
6.6
|
%
|
|
3.2
|
|
3.0
|
%
|
|
3.0
|
%
|
|
30.0
|
%
|
|
Total/Weighted Average
|
|
$
|
265,243
|
|
|
4.0
|
%
|
|
4.9
|
|
8.9
|
%
|
|
1.3
|
%
|
|
36.6
|
%
|
(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.
|
13.
|
EQUITY AND EARNINGS PER SHARE
|
Held by the Manager
|
18,131,564
|
|
Issued to the Manager and subsequently transferred to certain of the Manager’s employees
|
3,239,624
|
|
Issued to the independent directors
|
6,000
|
|
Total
|
21,377,188
|
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
March 31, 2018
|
(dollars in tables in thousands, except share data)
|
Recipient
|
Date of
Grant/
Exercise
(A)
|
|
Number of Unexercised
Options
|
|
Options
Exercisable as of
March 31, 2018
|
|
Weighted
Average
Exercise
Price
(B)
|
|
Intrinsic Value of Exercisable Options as of
March 31, 2018
(millions)
|
||||||
Directors
|
Various
|
|
6,000
|
|
|
6,000
|
|
|
$
|
13.49
|
|
|
$
|
—
|
|
Manager
(C)
|
2012
|
|
25,000
|
|
|
25,000
|
|
|
6.70
|
|
|
0.2
|
|
||
Manager
(C)
|
2013
|
|
835,571
|
|
|
835,571
|
|
|
10.98
|
|
|
4.6
|
|
||
Manager
(C)
|
2014
|
|
1,437,500
|
|
|
1,437,500
|
|
|
11.70
|
|
|
6.8
|
|
||
Manager
(C)
|
2015
|
|
8,543,539
|
|
|
8,543,539
|
|
|
14.96
|
|
|
12.7
|
|
||
Manager
(C)
|
2016
|
|
2,000,000
|
|
|
1,266,667
|
|
|
13.70
|
|
|
3.5
|
|
||
Manager
(C)
|
2017
|
|
5,654,578
|
|
|
2,450,317
|
|
|
14.50
|
|
|
4.8
|
|
||
Manager
(C)
|
2018
|
|
2,875,000
|
|
|
191,667
|
|
|
17.10
|
|
|
—
|
|
||
Outstanding
|
|
|
21,377,188
|
|
|
14,756,261
|
|
|
|
|
|
(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. A portion of New Residential’s 2017 dividends was deemed to be a return of capital and the exercise prices were adjusted accordingly.
|
(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
|
|
$14.75 to $15.38
|
|
1,708,708
|
|
2016
|
|
$13.70
|
|
400,000
|
|
2017
|
|
$14.50
|
|
1,130,916
|
|
Total
|
|
|
|
3,239,624
|
|
|
|
Amount
|
|
Weighted Average Exercise Price
|
|||
December 31, 2017 outstanding options
|
|
18,502,188
|
|
|
|
||
Options granted
|
|
2,875,000
|
|
|
$
|
17.10
|
|
Options exercised
|
|
—
|
|
|
$
|
—
|
|
Options expired unexercised
|
|
—
|
|
|
|
||
March 31, 2018 outstanding options
|
|
21,377,188
|
|
|
See table above
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
March 31, 2018
|
(dollars in tables in thousands, except share data)
|
14.
|
COMMITMENTS AND CONTINGENCIES
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
March 31, 2018
|
(dollars in tables in thousands, except share data)
|
15.
|
TRANSACTIONS WITH AFFILIATES AND AFFILIATED ENTITIES
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
March 31, 2018
|
(dollars in tables in thousands, except share data)
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
Management fees
|
$
|
5,156
|
|
|
$
|
4,734
|
|
Incentive compensation
|
14,589
|
|
|
81,373
|
|
||
Expense reimbursements and other
|
547
|
|
|
2,854
|
|
||
Total
|
$
|
20,292
|
|
|
$
|
88,961
|
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2018
|
|
2017
|
||||
Management fees
|
|
$
|
15,110
|
|
|
$
|
13,074
|
|
Incentive compensation
|
|
14,589
|
|
|
12,460
|
|
||
Expense reimbursements
(A)
|
|
125
|
|
|
125
|
|
||
Total
|
|
$
|
29,824
|
|
|
$
|
25,659
|
|
(A)
|
Included in General and Administrative Expenses in the Condensed Consolidated Statements of Income.
|
16.
|
RECLASSIFICATION FROM ACCUMULATED OTHER COMPREHENSIVE INCOME INTO NET INCOME
|
|
|
|
|
Three Months Ended
March 31, |
||||||
Accumulated Other Comprehensive Income Components
|
|
Statement of Income Location
|
|
2018
|
|
2017
|
||||
Reclassification of net realized (gain) loss on securities into earnings
|
|
Gain (loss) on settlement of investments, net
|
|
$
|
29,227
|
|
|
$
|
(993
|
)
|
Reclassification of net realized (gain) loss on securities into earnings
|
|
Other-than-temporary impairment on securities
|
|
6,670
|
|
|
2,112
|
|
||
Total reclassifications
|
|
|
|
$
|
35,897
|
|
|
$
|
1,119
|
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
March 31, 2018
|
(dollars in tables in thousands, except share data)
|
17.
|
INCOME TAXES
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2018
|
|
2017
|
||||
Current:
|
|
|
|
|
||||
Federal
|
|
$
|
1,708
|
|
|
$
|
2,108
|
|
State and Local
|
|
436
|
|
|
70
|
|
||
Total Current Income Tax Expense (Benefit)
|
|
2,144
|
|
|
2,178
|
|
||
Deferred:
|
|
|
|
|
||||
Federal
|
|
(8,673
|
)
|
|
2,746
|
|
||
State and Local
|
|
(383
|
)
|
|
672
|
|
||
Total Deferred Income Tax Expense (Benefit)
|
|
(9,056
|
)
|
|
3,418
|
|
||
Total Income Tax Expense (Benefit)
|
|
$
|
(6,912
|
)
|
|
$
|
5,596
|
|
18.
|
SUBSEQUENT EVENTS
|
|
Outstanding
Face Amount
|
|
Amortized
Cost Basis
|
|
Percentage of Total Amortized Cost Basis
|
|
Carrying
Value
|
|
Weighted
Average
Life (years)
(A)
|
|||||||
Investments in:
|
|
|
|
|
|
|
|
|
|
|||||||
Excess MSRs
(B)
|
$
|
174,336,554
|
|
|
$
|
529,419
|
|
|
3.4
|
%
|
|
$
|
680,562
|
|
|
6.0
|
MSRs
(B) (C)
|
197,462,949
|
|
|
1,740,698
|
|
|
11.3
|
%
|
|
2,129,665
|
|
|
6.4
|
|||
Mortgage Servicing Rights Financing Receivables
(B) (C)
|
146,165,152
|
|
|
1,457,408
|
|
|
9.5
|
%
|
|
1,886,771
|
|
|
6.2
|
|||
Servicer Advance Investments
(B) (D)
|
818,431
|
|
|
931,465
|
|
|
6.1
|
%
|
|
955,364
|
|
|
5.0
|
|||
Agency RMBS
(E)
|
1,221,259
|
|
|
1,217,176
|
|
|
7.9
|
%
|
|
1,214,115
|
|
|
9.5
|
|||
Non-Agency RMBS
(E)
|
13,556,931
|
|
|
5,947,212
|
|
|
38.7
|
%
|
|
6,371,208
|
|
|
7.8
|
|||
Residential Mortgage Loans
|
2,392,143
|
|
|
2,124,991
|
|
|
13.8
|
%
|
|
2,089,915
|
|
|
4.6
|
|||
Real Estate Owned
|
N/A
|
|
|
126,033
|
|
|
0.8
|
%
|
|
115,616
|
|
|
N/A
|
|||
Consumer Loans
|
1,310,889
|
|
|
1,312,217
|
|
|
8.5
|
%
|
|
1,305,793
|
|
|
3.5
|
|||
Consumer Loans, Equity Method Investees
|
523,714
|
|
|
N/A
|
|
|
N/A
|
|
|
46,135
|
|
|
1.4
|
|||
Total/Weighted Average
|
|
|
$
|
15,386,619
|
|
|
100.0
|
%
|
|
$
|
16,795,144
|
|
|
6.5
|
||
|
|
|
|
|
|
|
|
|
|
|||||||
Reconciliation to GAAP total assets:
|
|
|
|
|
|
|
|
|
|
|||||||
Cash and restricted cash
|
|
|
|
|
|
|
412,921
|
|
|
|
||||||
Servicer advances receivable
|
|
|
|
|
|
|
3,393,375
|
|
|
|
||||||
Trades receivable
|
|
|
|
|
|
|
1,083,558
|
|
|
|
||||||
Other assets
|
|
|
|
|
|
|
326,943
|
|
|
|
||||||
GAAP total assets
|
|
|
|
|
|
|
$
|
22,011,941
|
|
|
|
(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
|
$
|
197.4
|
|
|
27
|
|
bps
|
|
$
|
2,129.7
|
|
Non-Agency
|
0.1
|
|
|
50
|
|
|
|
—
|
|
||
Mortgage Servicing Rights Financing Receivables
|
|
|
|
|
|
|
|||||
Agency
|
47.7
|
|
|
27
|
|
|
|
485.8
|
|
||
Non-Agency
|
98.4
|
|
|
45
|
|
|
|
1,400.9
|
|
||
Total
|
$
|
343.6
|
|
|
32
|
|
bps
|
|
$
|
4,016.4
|
|
|
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
|
$
|
2,129,665
|
|
|
$
|
197,403,568
|
|
|
1,364,376
|
|
|
743
|
|
|
4.3
|
%
|
|
260
|
|
|
67
|
|
|
3.6
|
%
|
|
11.9
|
%
|
|
11.5
|
%
|
|
0.4
|
%
|
|
18.5
|
%
|
Non-Agency
|
—
|
|
|
59,381
|
|
|
866
|
|
|
624
|
|
|
7.2
|
%
|
|
191
|
|
|
180
|
|
|
42.7
|
%
|
|
11.5
|
%
|
|
4.3
|
%
|
|
7.4
|
%
|
|
—
|
%
|
||
Mortgage Servicing Rights Financing Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Agency
|
485,860
|
|
|
47,739,062
|
|
|
353,675
|
|
|
744
|
|
|
4.2
|
%
|
|
244
|
|
|
76
|
|
|
7.3
|
%
|
|
11.4
|
%
|
|
10.8
|
%
|
|
0.6
|
%
|
|
10.5
|
%
|
||
Non-Agency
|
1,400,911
|
|
|
98,426,090
|
|
|
696,786
|
|
|
644
|
|
|
4.5
|
%
|
|
309
|
|
|
148
|
|
|
17.4
|
%
|
|
10.4
|
%
|
|
6.9
|
%
|
|
3.7
|
%
|
|
—
|
%
|
||
Total
|
$
|
4,016,436
|
|
|
$
|
343,628,101
|
|
|
2,415,703
|
|
|
715
|
|
|
4.4
|
%
|
|
272
|
|
|
91
|
|
|
8.1
|
%
|
|
11.4
|
%
|
|
10.1
|
%
|
|
1.3
|
%
|
|
12.1
|
%
|
|
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
|
2.7
|
%
|
|
0.4
|
%
|
|
0.8
|
%
|
|
0.3
|
%
|
|
—
|
%
|
|
0.3
|
%
|
Non-Agency
|
6.8
|
%
|
|
5.8
|
%
|
|
1.4
|
%
|
|
18.9
|
%
|
|
—
|
%
|
|
1.5
|
%
|
Mortgage Servicing Rights Financing Receivables
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Agency
|
1.6
|
%
|
|
0.3
|
%
|
|
0.4
|
%
|
|
0.5
|
%
|
|
—
|
%
|
|
0.4
|
%
|
Non-Agency
|
7.3
|
%
|
|
4.6
|
%
|
|
8.4
|
%
|
|
4.4
|
%
|
|
2.0
|
%
|
|
3.1
|
%
|
Total
|
3.9
|
%
|
|
1.6
|
%
|
|
2.9
|
%
|
|
1.5
|
%
|
|
0.6
|
%
|
|
1.1
|
%
|
(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
|
$
|
62.5
|
|
|
28
|
|
bps
|
21
|
|
bps
|
32.5% - 66.7%
|
|
$
|
271.6
|
|
Recapture Agreements
|
—
|
|
|
29
|
|
|
22
|
|
|
32.5% - 66.7%
|
|
41.8
|
|
||
|
62.5
|
|
|
28
|
|
|
21
|
|
|
|
|
313.4
|
|
||
Non-Agency
(B)
|
|
|
|
|
|
|
|
|
|
||||||
Nationstar and SLS Serviced:
|
|
|
|
|
|
|
|
|
|
||||||
Original and Recaptured Pools
|
$
|
62.4
|
|
|
35
|
|
|
15
|
|
|
33.3% - 100.0%
|
|
$
|
184.1
|
|
Recapture Agreements
|
—
|
|
|
26
|
|
|
20
|
|
|
33.3% - 100.0%
|
|
18.2
|
|
||
|
62.4
|
|
|
34
|
|
|
15
|
|
|
|
|
202.3
|
|
||
Total/Weighted Average
|
$
|
124.9
|
|
|
31
|
|
bps
|
18
|
|
bps
|
|
|
$
|
515.7
|
|
(A)
|
The MSR is a weighted average as of
March 31, 2018
, 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 Condensed Consolidated Financial Statements) on
$47.8 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
|
$
|
49.4
|
|
|
32
|
|
bps
|
21
|
|
bps
|
50.0
|
%
|
|
66.7
|
%
|
|
33.3
|
%
|
|
$
|
262.0
|
|
Recapture Agreements
|
—
|
|
|
32
|
|
|
23
|
|
|
50.0
|
%
|
|
66.7
|
%
|
|
33.3
|
%
|
|
47.3
|
|
||
Total/Weighted Average
|
$
|
49.4
|
|
|
32
|
|
bps
|
21
|
|
bps
|
|
|
|
|
|
|
|
|
|
$
|
309.3
|
|
(A)
|
The MSR is a weighted average as of
March 31, 2018
, 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
|
$
|
210,685
|
|
|
$
|
49,698,570
|
|
|
338,233
|
|
|
708
|
|
|
4.5
|
%
|
|
274
|
|
|
103
|
|
|
8.9
|
%
|
|
13.0
|
%
|
|
12.0
|
%
|
|
1.1
|
%
|
|
26.1
|
%
|
Recaptured Loans
|
60,938
|
|
|
12,828,039
|
|
|
75,145
|
|
|
721
|
|
|
4.3
|
%
|
|
289
|
|
|
30
|
|
|
0.7
|
%
|
|
9.1
|
%
|
|
8.7
|
%
|
|
0.4
|
%
|
|
32.0
|
%
|
||
Recapture Agreement
|
41,762
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
||
|
$
|
313,385
|
|
|
$
|
62,526,609
|
|
|
413,378
|
|
|
711
|
|
|
4.5
|
%
|
|
278
|
|
|
87
|
|
|
7.2
|
%
|
|
12.2
|
%
|
|
11.3
|
%
|
|
1.0
|
%
|
|
27.1
|
%
|
Non-Agency
(F)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Nationstar and SLS Serviced:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Original Pools
|
$
|
171,954
|
|
|
$
|
58,991,406
|
|
|
323,806
|
|
|
671
|
|
|
4.5
|
%
|
|
286
|
|
|
145
|
|
|
37.4
|
%
|
|
15.2
|
%
|
|
11.3
|
%
|
|
4.4
|
%
|
|
12.5
|
%
|
Recaptured Loans
|
12,140
|
|
|
3,382,735
|
|
|
15,012
|
|
|
739
|
|
|
4.1
|
%
|
|
289
|
|
|
21
|
|
|
3.4
|
%
|
|
10.1
|
%
|
|
10.1
|
%
|
|
—
|
%
|
|
31.5
|
%
|
||
Recapture Agreement
|
18,197
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
||
|
$
|
202,291
|
|
|
$
|
62,374,141
|
|
|
338,818
|
|
|
675
|
|
|
4.5
|
%
|
|
286
|
|
|
138
|
|
|
35.6
|
%
|
|
13.6
|
%
|
|
10.1
|
%
|
|
3.8
|
%
|
|
10.4
|
%
|
Total/Weighted Average
(H)
|
$
|
515,676
|
|
|
$
|
124,900,750
|
|
|
752,196
|
|
|
693
|
|
|
4.5
|
%
|
|
282
|
|
|
113
|
|
|
21.4
|
%
|
|
12.8
|
%
|
|
10.3
|
%
|
|
2.7
|
%
|
|
16.7
|
%
|
|
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
|
%
|
|
1.6
|
%
|
|
1.8
|
%
|
|
1.2
|
%
|
|
0.3
|
%
|
|
0.2
|
%
|
Recaptured Loans
|
2.0
|
%
|
|
0.6
|
%
|
|
0.8
|
%
|
|
0.2
|
%
|
|
0.1
|
%
|
|
—
|
%
|
Recapture Agreement
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
3.8
|
%
|
|
1.3
|
%
|
|
1.5
|
%
|
|
1.0
|
%
|
|
0.3
|
%
|
|
0.2
|
%
|
Non-Agency
(F)
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Nationstar and SLS Serviced:
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Original Pools
|
10.1
|
%
|
|
3.1
|
%
|
|
3.4
|
%
|
|
7.3
|
%
|
|
1.2
|
%
|
|
2.1
|
%
|
Recaptured Loans
|
1.4
|
%
|
|
0.2
|
%
|
|
0.3
|
%
|
|
0.1
|
%
|
|
—
|
%
|
|
—
|
%
|
Recapture Agreement
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
9.6
|
%
|
|
3.0
|
%
|
|
3.2
|
%
|
|
6.9
|
%
|
|
1.2
|
%
|
|
2.0
|
%
|
Total/Weighted Average
(H)
|
6.8
|
%
|
|
2.2
|
%
|
|
2.4
|
%
|
|
4.0
|
%
|
|
0.7
|
%
|
|
1.1
|
%
|
(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 Condensed Consolidated Financial Statements) on
$47.8 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)
|
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
|
$
|
154,212
|
|
|
$
|
33,987,107
|
|
|
33.3
|
%
|
|
301,808
|
|
|
691
|
|
|
5.1
|
%
|
|
267
|
|
|
119
|
|
|
9.6
|
%
|
|
14.9
|
%
|
|
12.7
|
%
|
|
2.4
|
%
|
|
28.2
|
%
|
Recaptured Loans
|
107,802
|
|
|
15,448,697
|
|
|
33.3
|
%
|
|
106,419
|
|
|
704
|
|
|
4.3
|
%
|
|
284
|
|
|
36
|
|
|
0.6
|
%
|
|
10.2
|
%
|
|
9.5
|
%
|
|
0.8
|
%
|
|
42.1
|
%
|
||
Recapture Agreement
|
47,308
|
|
|
—
|
|
|
33.3
|
%
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
||
Total/Weighted Average
(G)
|
$
|
309,322
|
|
|
$
|
49,435,804
|
|
|
|
|
408,227
|
|
|
695
|
|
|
4.8
|
%
|
|
272
|
|
|
93
|
|
|
6.8
|
%
|
|
13.5
|
%
|
|
11.8
|
%
|
|
1.9
|
%
|
|
31.7
|
%
|
|
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
|
5.8
|
%
|
|
2.0
|
%
|
|
1.8
|
%
|
|
1.7
|
%
|
|
0.5
|
%
|
|
0.3
|
%
|
Recaptured Loans
|
3.5
|
%
|
|
0.9
|
%
|
|
0.9
|
%
|
|
0.3
|
%
|
|
0.1
|
%
|
|
0.1
|
%
|
Recapture Agreement
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
Total/Weighted Average
(G)
|
5.0
|
%
|
|
1.7
|
%
|
|
1.5
|
%
|
|
1.3
|
%
|
|
0.4
|
%
|
|
0.3
|
%
|
(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.
|
|
March 31, 2018
|
|||||||||||||||||
|
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
|
$
|
931,465
|
|
|
$
|
955,364
|
|
|
$
|
47,831,952
|
|
|
$
|
818,431
|
|
|
1.7
|
%
|
(A)
|
Carrying value represents the fair value of the Servicer Advance Investments, including the basic fee component of the related MSRs.
|
|
|
|
|
|
|
Three Months Ended
March 31, 2018 |
|
|
|
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)
|
|
5.8
|
%
|
|
5.0
|
|
$
|
(79,476
|
)
|
|
$
|
753,158
|
|
|
88.5
|
%
|
|
87.5
|
%
|
|
3.7
|
%
|
|
3.2
|
%
|
(A)
|
Based on outstanding servicer advances, excluding purchased but unsettled servicer advances.
|
(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:
|
|
|
March 31, 2018
|
||
Principal and interest advances
|
|
$
|
121,089
|
|
Escrow advances (taxes and insurance advances)
|
|
371,452
|
|
|
Foreclosure advances
|
|
325,890
|
|
|
Total
|
|
$
|
818,431
|
|
|
|
|
|
|
|
|
|
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
|
|
$
|
99,411
|
|
|
$
|
108,066
|
|
|
8.9
|
%
|
|
$
|
—
|
|
|
$
|
(3,602
|
)
|
|
$
|
104,464
|
|
|
26
|
|
|
3.8
|
|
|
17.2
|
%
|
|
$
|
106,597
|
|
Agency Specified Pools
|
|
1,121,848
|
|
|
1,109,110
|
|
|
91.1
|
%
|
|
847
|
|
|
(306
|
)
|
|
1,109,651
|
|
|
65
|
|
|
10.1
|
|
|
0.9
|
%
|
|
8,017
|
|
||||||
Agency RMBS
|
|
$
|
1,221,259
|
|
|
$
|
1,217,176
|
|
|
100.0
|
%
|
|
$
|
847
|
|
|
$
|
(3,908
|
)
|
|
$
|
1,214,115
|
|
|
91
|
|
|
9.5
|
|
|
2.4
|
%
|
|
$
|
114,614
|
|
(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
|
|
|
$
|
99,411
|
|
|
$
|
108,066
|
|
|
100.0
|
%
|
|
$
|
104,464
|
|
|
3.6
|
%
|
|
1.7
|
%
|
|
N/A
|
|
2.0
|
%
|
|
8.9
|
%
|
|
8
|
|
(A)
|
Of these investments,
94.7%
reset based on 12-month LIBOR index,
3.0%
reset based on one-month LIBOR, and
2.3%
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
|
3.14
|
%
|
Weighted Average Funding Cost
|
1.87
|
%
|
Net Interest Spread
|
1.27
|
%
|
(A)
|
The Agency RMBS portfolio consists of
8.9%
floating rate securities and
91.1%
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
|
|
$
|
13,556,931
|
|
|
$
|
5,947,212
|
|
|
$
|
477,813
|
|
|
$
|
(53,817
|
)
|
|
$
|
6,371,208
|
|
|
$
|
5,078,084
|
|
(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
|
|
CCC-
|
|
389
|
|
|
$
|
1,996,429
|
|
|
$
|
1,450,183
|
|
|
24.6
|
%
|
|
$
|
1,634,688
|
|
|
12.8
|
%
|
|
1.1
|
%
|
|
8.5
|
|
2.9
|
%
|
2006
|
|
CC
|
|
130
|
|
|
2,929,933
|
|
|
1,824,632
|
|
|
30.9
|
%
|
|
1,942,320
|
|
|
6.4
|
%
|
|
1.3
|
%
|
|
8.4
|
|
2.2
|
%
|
|||
2007
|
|
CCC-
|
|
87
|
|
|
3,106,502
|
|
|
1,813,237
|
|
|
30.7
|
%
|
|
1,932,474
|
|
|
6.4
|
%
|
|
0.8
|
%
|
|
7.8
|
|
2.4
|
%
|
|||
2008 and later
|
|
BB
|
|
163
|
|
|
5,480,764
|
|
|
818,083
|
|
|
13.8
|
%
|
|
821,657
|
|
|
24.6
|
%
|
|
0.4
|
%
|
|
5.3
|
|
3.1
|
%
|
|||
Total/Weighted Average
|
|
CCC
|
|
769
|
|
|
$
|
13,513,628
|
|
|
$
|
5,906,135
|
|
|
100.0
|
%
|
|
$
|
6,331,139
|
|
|
9.9
|
%
|
|
1.0
|
%
|
|
7.8
|
|
2.6
|
%
|
|
|
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
|
|
13.2
|
|
|
0.08
|
|
|
10.2
|
%
|
|
13.2
|
%
|
|
12.7
|
%
|
2006
|
|
11.9
|
|
|
0.14
|
|
|
9.6
|
%
|
|
14.2
|
%
|
|
31.1
|
%
|
2007
|
|
11.2
|
|
|
0.26
|
|
|
9.6
|
%
|
|
14.4
|
%
|
|
35.8
|
%
|
2008 and later
|
|
11.4
|
|
|
0.76
|
|
|
9.7
|
%
|
|
3.5
|
%
|
|
1.7
|
%
|
Total/Weighted Average
|
|
11.9
|
|
|
0.25
|
|
|
9.8
|
%
|
|
12.5
|
%
|
|
23.9
|
%
|
(A)
|
Excludes
$43.3 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
210
bonds with a carrying value of
$461.5 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
March 31, 2018
.
|
(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
March 31, 2018
.
|
(F)
|
Excludes residual bonds, and certain other Non-Agency bonds, with a carrying value of
$195.6 million
and
$0.0 million
, respectively, for which no coupon payment is expected.
|
(G)
|
The weighted average loan size of the underlying collateral is
$173.3 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
|
5.73
|
%
|
Weighted Average Funding Cost
|
3.19
|
%
|
Net Interest Spread
|
2.54
|
%
|
(A)
|
The Non-Agency RMBS portfolio consists of
90.9%
floating rate securities and
9.1%
fixed rate securities (based on amortized cost basis).
|
|
|
Outstanding Face Amount
|
|
Carrying
Value |
|
Loan
Count |
|
Weighted Average Yield
|
|
Weighted Average Life (Years)
(A)
|
|
Floating Rate Loans as a % of Face Amount
|
|
LTV Ratio
(B)
|
|
Weighted Avg. Delinquency
(C)
|
|
Weighted Average FICO
(D)
|
||||||||||
Performing Loans
(G)
|
|
$
|
534,823
|
|
|
$
|
489,493
|
|
|
8,619
|
|
|
8.0
|
%
|
|
5.3
|
|
22.3
|
%
|
|
79.3
|
%
|
|
5.9
|
%
|
|
649
|
|
Purchased Credit Deteriorated Loans
(H)
|
|
216,332
|
|
|
158,467
|
|
|
1,936
|
|
|
7.3
|
%
|
|
3.1
|
|
16.1
|
%
|
|
86.4
|
%
|
|
76.2
|
%
|
|
597
|
|
||
Total Residential Mortgage Loans, held-for-investment
|
|
$
|
751,155
|
|
|
$
|
647,960
|
|
|
10,555
|
|
|
7.7
|
%
|
|
4.8
|
|
17.3
|
%
|
|
79.6
|
%
|
|
30.7
|
%
|
|
634
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Reverse Mortgage Loans
(E) (F)
|
|
$
|
17,181
|
|
|
$
|
7,635
|
|
|
47
|
|
|
7.5
|
%
|
|
5.0
|
|
14.3
|
%
|
|
130.2
|
%
|
|
68.1
|
%
|
|
N/A
|
|
Performing Loans
(G) (I)
|
|
728,083
|
|
|
741,903
|
|
|
10,813
|
|
|
4.1
|
%
|
|
4.7
|
|
8.5
|
%
|
|
57.8
|
%
|
|
4.4
|
%
|
|
661
|
|
||
Non-Performing Loans
(H) (I)
|
|
895,724
|
|
|
692,417
|
|
|
5,905
|
|
|
6.2
|
%
|
|
5.3
|
|
19.8
|
%
|
|
91.4
|
%
|
|
53.0
|
%
|
|
581
|
|
||
Total Residential Mortgage Loans, held-for-sale
|
|
$
|
1,640,988
|
|
|
$
|
1,441,955
|
|
|
16,765
|
|
|
4.8
|
%
|
|
4.6
|
|
18.9
|
%
|
|
82.4
|
%
|
|
33.0
|
%
|
|
622
|
|
(A)
|
The weighted average life is based on the expected timing of the receipt of cash flows.
|
(B)
|
LTV refers to the ratio comparing the loan’s unpaid principal balance to the value of the collateral property.
|
(C)
|
Represents the percentage of the total principal balance that is 60+ days delinquent.
|
(D)
|
The weighted average FICO score is based on the weighted average of information updated and provided by the loan servicer on a monthly basis.
|
(E)
|
Represents a
70%
participation interest we hold in a portfolio of reverse mortgage loans. The average loan balance outstanding based on total UPB was
$0.4 million
. Approximately
44%
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.
|
(F)
|
FICO scores are not used in determining how much a borrower can access via a reverse mortgage loan.
|
(G)
|
Performing loans are generally placed on nonaccrual status when principal or interest is 120 days or more past due.
|
(H)
|
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
March 31, 2018
, we have placed all Non-Performing Loans, held-for-sale on nonaccrual status, except as described in (I) below.
|
(I)
|
Includes
$32.5 million
and
$64.5 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
|
$
|
1,310,889
|
|
|
63.6
|
%
|
|
36.4
|
%
|
|
169,839
|
|
|
671
|
|
|
18.0
|
%
|
|
10.9
|
%
|
|
147
|
|
|
3.5
|
|
|
2.4
|
%
|
|
1.3
|
%
|
|
2.3
|
%
|
|
17.5
|
%
|
|
5.9
|
%
|
(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)
|
|||||||
March 31, 2018
(C)
|
$
|
523,714
|
|
|
25.0
|
%
|
|
$
|
523,714
|
|
|
14.4
|
%
|
|
1.4
|
|
0.3
|
%
|
(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)
|
Data as of
February 28, 2018
as a result of the one month reporting lag.
|
|
|
Three Months Ended
March 31, |
|
Increase (Decrease)
|
||||||||
|
|
2018
|
|
2017
|
|
Amount
|
||||||
Interest income
|
|
$
|
383,573
|
|
|
$
|
292,538
|
|
|
$
|
91,035
|
|
Interest expense
|
|
124,387
|
|
|
98,229
|
|
|
26,158
|
|
|||
Net Interest Income
|
|
259,186
|
|
|
194,309
|
|
|
64,877
|
|
|||
|
|
|
|
|
|
|
||||||
Impairment
|
|
|
|
|
|
|
||||||
Other-than-temporary impairment (OTTI) on securities
|
|
6,670
|
|
|
2,112
|
|
|
4,558
|
|
|||
Valuation and loss provision (reversal) on loans and real estate owned
|
|
19,007
|
|
|
17,910
|
|
|
1,097
|
|
|||
|
|
25,677
|
|
|
20,022
|
|
|
5,655
|
|
|||
|
|
|
|
|
|
|
||||||
Net interest income after impairment
|
|
233,509
|
|
|
174,287
|
|
|
59,222
|
|
|||
Servicing revenue, net
|
|
217,236
|
|
|
40,602
|
|
|
176,634
|
|
|||
Other Income
|
|
|
|
|
|
|
||||||
Change in fair value of investments in excess mortgage servicing rights
|
|
(45,691
|
)
|
|
821
|
|
|
(46,512
|
)
|
|||
Change in fair value of investments in excess mortgage servicing rights, equity method investees
|
|
523
|
|
|
(244
|
)
|
|
767
|
|
|||
Change in fair value of investments in mortgage servicing rights financing receivables
|
|
271,076
|
|
|
—
|
|
|
271,076
|
|
|||
Change in fair value of servicer advance investments
|
|
(79,476
|
)
|
|
2,559
|
|
|
(82,035
|
)
|
|||
Gain (loss) on settlement of investments, net
|
|
103,302
|
|
|
(13,674
|
)
|
|
116,976
|
|
|||
Earnings from investments in consumer loans, equity method investees
|
|
4,806
|
|
|
—
|
|
|
4,806
|
|
|||
Other income (loss), net
|
|
9,984
|
|
|
6,844
|
|
|
3,140
|
|
|||
|
|
264,524
|
|
|
(3,694
|
)
|
|
268,218
|
|
|||
|
|
|
|
|
|
|
||||||
Operating Expenses
|
|
|
|
|
|
|
||||||
General and administrative expenses
|
|
20,007
|
|
|
11,827
|
|
|
8,180
|
|
|||
Management fee to affiliate
|
|
15,110
|
|
|
13,074
|
|
|
2,036
|
|
|||
Incentive compensation to affiliate
|
|
14,589
|
|
|
12,460
|
|
|
2,129
|
|
|||
Loan servicing expense
|
|
11,514
|
|
|
13,376
|
|
|
(1,862
|
)
|
|||
Subservicing expense
|
|
46,597
|
|
|
17,704
|
|
|
28,893
|
|
|||
|
|
107,817
|
|
|
68,441
|
|
|
39,376
|
|
|||
|
|
|
|
|
|
|
||||||
Income (Loss) Before Income Taxes
|
|
607,452
|
|
|
142,754
|
|
|
464,698
|
|
|||
Income tax expense (benefit)
|
|
(6,912
|
)
|
|
5,596
|
|
|
(12,508
|
)
|
|||
Net Income (Loss)
|
|
$
|
614,364
|
|
|
$
|
137,158
|
|
|
$
|
477,206
|
|
Noncontrolling Interests in Income (Loss) of Consolidated Subsidiaries
|
|
$
|
10,111
|
|
|
$
|
15,780
|
|
|
$
|
(5,669
|
)
|
Net Income (Loss) Attributable to Common Stockholders
|
|
$
|
604,253
|
|
|
$
|
121,378
|
|
|
$
|
482,875
|
|
|
|
Three Months Ended
March 31, |
|
Increase (Decrease)
|
||||||||
|
|
2018
|
|
2017
|
|
Amount
|
||||||
Changes in interest rates and prepayment rates
|
|
$
|
149,264
|
|
|
$
|
(7,108
|
)
|
|
$
|
156,372
|
|
Changes in discount rates
|
|
1,621
|
|
|
640
|
|
|
981
|
|
|||
Changes in other factors
|
|
(21,092
|
)
|
|
5,709
|
|
|
(26,801
|
)
|
|||
Total
|
|
$
|
129,793
|
|
|
$
|
(759
|
)
|
|
$
|
130,552
|
|
|
|
Three Months Ended
March 31, |
|
Increase (Decrease)
|
||||||||
|
|
2018
|
|
2017
|
|
Amount
|
||||||
Changes in interest rates and prepayment rates
|
|
$
|
(563
|
)
|
|
$
|
2,132
|
|
|
$
|
(2,695
|
)
|
Changes in discount rates
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Changes in other factors
|
|
(45,128
|
)
|
|
(1,311
|
)
|
|
(43,817
|
)
|
|||
Total
|
|
$
|
(45,691
|
)
|
|
$
|
821
|
|
|
$
|
(46,512
|
)
|
|
|
Three Months Ended
March 31, |
|
Increase (Decrease)
|
||||||||
|
|
2018
|
|
2017
|
|
Amount
|
||||||
Changes in interest rates and prepayment rates
|
|
$
|
(1,033
|
)
|
|
$
|
(1,341
|
)
|
|
$
|
308
|
|
Changes in discount rates
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Changes in other factors
|
|
1,556
|
|
|
1,097
|
|
|
459
|
|
|||
Total
|
|
$
|
523
|
|
|
$
|
(244
|
)
|
|
$
|
767
|
|
|
|
Three Months Ended
March 31, |
|
Increase (Decrease)
|
||||||||
|
|
2018
|
|
2017
|
|
Amount
|
||||||
Changes in interest rates and prepayment rates
|
|
$
|
34,968
|
|
|
$
|
—
|
|
|
$
|
34,968
|
|
Changes in discount rates
|
|
202,631
|
|
|
—
|
|
|
202,631
|
|
|||
Changes in other factors
|
|
82,180
|
|
|
—
|
|
|
82,180
|
|
|||
Total
|
|
$
|
319,779
|
|
|
$
|
—
|
|
|
$
|
319,779
|
|
|
|
Three Months Ended
March 31, |
|
Increase (Decrease)
|
||||||||
|
|
2018
|
|
2017
|
|
Amount
|
||||||
Changes in interest rates and prepayment rates
|
|
$
|
1,006
|
|
|
$
|
1,984
|
|
|
$
|
(978
|
)
|
Changes in discount rates
|
|
(7,616
|
)
|
|
—
|
|
|
(7,616
|
)
|
|||
Changes in other factors
|
|
(72,866
|
)
|
|
575
|
|
|
(73,441
|
)
|
|||
Total
|
|
$
|
(79,476
|
)
|
|
$
|
2,559
|
|
|
$
|
(82,035
|
)
|
•
|
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.
|
|
|
March 31, 2018
|
|||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
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)
|
|
$
|
1,143,995
|
|
|
$
|
1,143,995
|
|
|
Apr-18 to May-18
|
|
1.87
|
%
|
|
0.1
|
|
$
|
1,174,559
|
|
|
$
|
1,194,658
|
|
|
$
|
1,191,311
|
|
|
0.4
|
Non-Agency RMBS
(E)
|
|
5,078,084
|
|
|
5,078,084
|
|
|
Apr-18 to Aug-18
|
|
3.19
|
%
|
|
0.1
|
|
12,806,279
|
|
|
5,876,597
|
|
|
6,299,657
|
|
|
7.8
|
|||||
Residential Mortgage Loans
(F)
|
|
1,311,527
|
|
|
1,310,315
|
|
|
Jul-18 to Dec-19
|
|
3.96
|
%
|
|
0.9
|
|
1,730,220
|
|
|
1,590,315
|
|
|
1,556,309
|
|
|
4.8
|
|||||
Real Estate Owned
(G)(H)
|
|
103,195
|
|
|
103,100
|
|
|
Jul-18 to Dec-19
|
|
4.02
|
%
|
|
0.5
|
|
N/A
|
|
|
N/A
|
|
|
132,788
|
|
|
N/A
|
|||||
Total Repurchase Agreements
|
|
7,636,801
|
|
|
7,635,494
|
|
|
|
|
3.14
|
%
|
|
0.2
|
|
|
|
|
|
|
|
|
||||||||
Notes and Bonds Payable
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Excess MSRs
(I)
|
|
197,759
|
|
|
197,563
|
|
|
Feb-20 to Jul-22
|
|
4.88
|
%
|
|
4.3
|
|
157,136,623
|
|
|
424,942
|
|
|
545,851
|
|
|
5.6
|
|||||
MSRs
(J)
|
|
1,752,489
|
|
|
1,747,218
|
|
|
Feb-19 to Dec-22
|
|
4.03
|
%
|
|
2.9
|
|
343,628,101
|
|
|
3,198,106
|
|
|
4,016,436
|
|
|
6.3
|
|||||
Servicer Advances
(K)
|
|
3,784,178
|
|
|
3,776,597
|
|
|
May-18 to Dec-21
|
|
3.52
|
%
|
|
2.4
|
|
4,298,166
|
|
|
4,324,840
|
|
|
4,348,739
|
|
|
1.3
|
|||||
Residential Mortgage Loans
(L)
|
|
132,844
|
|
|
132,844
|
|
|
Oct-18 to Apr-20
|
|
3.60
|
%
|
|
2.0
|
|
225,044
|
|
|
176,795
|
|
|
175,170
|
|
|
7.9
|
|||||
Consumer Loans
(M)
|
|
1,178,425
|
|
|
1,173,568
|
|
|
Dec-21 to Mar-24
|
|
3.36
|
%
|
|
3.1
|
|
1,310,728
|
|
|
1,312,055
|
|
|
1,305,631
|
|
|
3.5
|
|||||
Receivable from government agency
(L)
|
|
3,231
|
|
|
3,231
|
|
|
Oct-18
|
|
3.78
|
%
|
|
0.6
|
|
N/A
|
|
|
N/A
|
|
|
2,025
|
|
|
N/A
|
|||||
Total Notes and Bonds Payable
|
|
7,048,926
|
|
|
7,031,021
|
|
|
|
|
3.66
|
%
|
|
2.7
|
|
|
|
|
|
|
|
|
||||||||
Total/ Weighted Average
|
|
$
|
14,685,727
|
|
|
$
|
14,666,515
|
|
|
|
|
3.39
|
%
|
|
1.4
|
|
|
|
|
|
|
|
|
(A)
|
Net of deferred financing costs.
|
(B)
|
All debt obligations with a stated maturity through
April 24, 2018
were refinanced, extended or repaid.
|
(C)
|
These repurchase agreements had approximately
$16.4 million
of associated accrued interest payable as of
March 31, 2018
.
|
(D)
|
All of the Agency RMBS repurchase agreements have a fixed rate. Collateral amounts include approximately
$1.1 billion
of related trade and other receivables.
|
(E)
|
All of the Non-Agency RMBS repurchase agreements have LIBOR-based floating interest rates. This includes repurchase agreements of
$168.8 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
$197.8 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
3.00%
, and includes corporate loans with
no
balance currently outstanding which bear interest equal to the sum of (i) a floating rate index equal to one-month LIBOR and (ii) a margin of
2.50%
. The outstanding face amount of the collateral represents the UPB of our residential mortgage loans underlying our interests in MSRs that secure these notes.
|
(J)
|
Includes:
$313.9 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
2.25%
;
$480.0 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
3.00%
;
$73.4 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
2.50%
; and
$885.2 million
of corporate loans with fixed interest rates ranging from
3.55%
to
3.68%
. 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
2.0%
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)
$125.8 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:
$876.5 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
$54.5 million
face amount note which bears interest equal to
4.00%
.
|
|
|
|
Three Months Ended March 31, 2018
|
|||||||||||
|
Outstanding
Balance at
March 31, 2018
|
|
Average Daily Amount Outstanding
(A)
|
|
Maximum Amount Outstanding
|
|
Weighted Average Daily Interest Rate
|
|||||||
Repurchase Agreements
|
|
|
|
|
|
|
|
|||||||
Agency RMBS
|
$
|
1,143,995
|
|
|
$
|
1,280,639
|
|
|
$
|
1,974,531
|
|
|
1.57
|
%
|
Non-Agency RMBS
|
5,078,084
|
|
|
4,946,706
|
|
|
5,111,437
|
|
|
3.05
|
%
|
|||
Residential mortgage loans
|
918,448
|
|
|
1,178,834
|
|
|
1,601,593
|
|
|
3.86
|
%
|
|||
Real estate owned
|
101,319
|
|
|
102,198
|
|
|
137,095
|
|
|
3.86
|
%
|
|||
Notes and Bonds Payable
|
|
|
|
|
|
|
|
|||||||
MSRs
|
313,871
|
|
|
363,674
|
|
|
596,898
|
|
|
4.99
|
%
|
|||
Servicer advances
|
354,948
|
|
|
232,343
|
|
|
1,160,873
|
|
|
3.07
|
%
|
|||
Residential mortgage loans
|
7,068
|
|
|
7,272
|
|
|
7,597
|
|
|
4.17
|
%
|
|||
Receivable from government agency
|
3,231
|
|
|
3,027
|
|
|
3,231
|
|
|
4.18
|
%
|
|||
Total/Weighted Average
|
$
|
7,920,964
|
|
|
$
|
8,114,693
|
|
|
|
|
|
3.02
|
%
|
(A)
|
Represents the average for the period the debt was outstanding.
|
|
Average Daily Amount Outstanding
(A)
|
||||||||||||||
|
Three Months Ended
|
||||||||||||||
|
June 30, 2017
|
|
September 30, 2017
|
|
December 31, 2017
|
|
March 31, 2018
|
||||||||
Repurchase Agreements
|
|
|
|
|
|
|
|
||||||||
Agency RMBS
|
$
|
2,531,373
|
|
|
$
|
1,961,597
|
|
|
$
|
1,900,271
|
|
|
$
|
1,280,639
|
|
Non-Agency RMBS
|
3,713,734
|
|
|
4,319,758
|
|
|
4,584,859
|
|
|
4,946,706
|
|
||||
Residential mortgage loans
|
1,020,082
|
|
|
1,170,488
|
|
|
1,596,385
|
|
|
1,178,834
|
|
||||
Real estate owned
|
83,235
|
|
|
75,870
|
|
|
102,464
|
|
|
102,198
|
|
(A)
|
Represents the average for the period the debt was outstanding.
|
Year
|
|
Nonrecourse
(A)
|
|
Recourse
(B)
|
|
Total
|
||||||
April 1 through December 31, 2018
|
|
$
|
56,793
|
|
|
$
|
7,108,217
|
|
|
$
|
7,165,010
|
|
2019
|
|
1,063,238
|
|
|
852,754
|
|
|
1,915,992
|
|
|||
2020
|
|
952,691
|
|
|
—
|
|
|
952,691
|
|
|||
2021
|
|
1,891,699
|
|
|
885,163
|
|
|
2,776,862
|
|
|||
2022
|
|
73,442
|
|
|
677,770
|
|
|
751,212
|
|
|||
2023 and thereafter
|
|
1,123,960
|
|
|
—
|
|
|
1,123,960
|
|
|||
|
|
$
|
5,161,823
|
|
|
$
|
9,523,904
|
|
|
$
|
14,685,727
|
|
(A)
|
Includes repurchase agreements and notes and bonds payable of
$0.0 million
and
$5,162.0 million
, respectively.
|
(B)
|
Includes repurchase agreements and notes and bonds payable of
$7,637.0 million
and
$1,887.0 million
, respectively.
|
Debt Obligations/ Collateral
|
|
Borrowing Capacity
|
|
Balance Outstanding
|
|
Available Financing
|
||||||
Repurchase Agreements
|
|
|
|
|
|
|
||||||
Residential mortgage loans and REO
|
|
$
|
2,065,000
|
|
|
$
|
1,414,722
|
|
|
$
|
650,278
|
|
Notes and Bonds Payable
|
|
|
|
|
|
|
||||||
Excess MSRs
|
|
150,000
|
|
|
—
|
|
|
150,000
|
|
|||
MSRs
|
|
875,000
|
|
|
387,313
|
|
|
487,687
|
|
|||
Servicer advances
(A)
|
|
1,780,120
|
|
|
1,302,681
|
|
|
477,439
|
|
|||
Consumer loans
|
|
150,000
|
|
|
54,466
|
|
|
95,534
|
|
|||
|
|
$
|
5,020,120
|
|
|
$
|
3,159,182
|
|
|
$
|
1,860,938
|
|
(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
0.1%
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
|
18,131,564
|
|
Issued to the Manager and subsequently transferred to certain of the Manager’s employees
|
3,239,624
|
|
Issued to the independent directors
|
6,000
|
|
Total
|
21,377,188
|
|
|
Total Accumulated Other Comprehensive Income
|
||
Accumulated other comprehensive income, December 31, 2017
|
$
|
364,467
|
|
Net unrealized gain (loss) on securities
|
18,976
|
|
|
Reclassification of net realized (gain) loss on securities into earnings
|
35,897
|
|
|
Accumulated other comprehensive income, March 31, 2018
|
$
|
419,340
|
|
Common Dividends Declared for the Period Ended
|
|
Paid/Payable
|
|
Amount Per Share
|
||
December 31, 2017
|
|
January 2018
|
|
$
|
0.50
|
|
March 31, 2018
|
|
April 2018
|
|
$
|
0.50
|
|
•
|
Derivatives –
as described in Note 10 to our Condensed Consolidated Financial Statements, we have altered the composition of our economic hedges during the period.
|
•
|
Debt obligations
– as described in Note 11 to our Condensed Consolidated Financial Statements, we borrowed additional amounts.
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2018
|
|
2017
|
||||
Net income attributable to common stockholders
|
|
$
|
604,253
|
|
|
$
|
121,378
|
|
Impairment
|
|
25,677
|
|
|
20,022
|
|
||
Other Income adjustments:
|
|
|
|
|
||||
Other Income
|
|
|
|
|
||||
Change in fair value of investments in excess mortgage servicing rights
|
|
45,691
|
|
|
(821
|
)
|
||
Change in fair value of investments in excess mortgage servicing rights, equity method investees
|
|
(523
|
)
|
|
244
|
|
||
Change in fair value of investments in mortgage servicing rights financing receivables
|
|
(319,779
|
)
|
|
—
|
|
||
Change in fair value of servicer advance investments
|
|
79,476
|
|
|
(2,559
|
)
|
||
(Gain) loss on settlement of investments, net
|
|
(103,302
|
)
|
|
13,674
|
|
||
Unrealized (gain) loss on derivative instruments
|
|
(2,446
|
)
|
|
(4,326
|
)
|
||
Unrealized (gain) loss on other ABS
|
|
313
|
|
|
(758
|
)
|
||
(Gain) loss on transfer of loans to REO
|
|
(4,170
|
)
|
|
(6,634
|
)
|
||
(Gain) loss on transfer of loans to other assets
|
|
(55
|
)
|
|
(212
|
)
|
||
(Gain) loss on Excess MSRs
|
|
(2,905
|
)
|
|
(627
|
)
|
||
(Gain) loss on Ocwen common stock
|
|
(5,772
|
)
|
|
—
|
|
||
Other (income) loss
|
|
5,051
|
|
|
5,713
|
|
||
Total Other Income Adjustments
|
|
(308,421
|
)
|
|
3,694
|
|
||
|
|
|
|
|
||||
Other Income and Impairment attributable to non-controlling interests
|
|
(6,586
|
)
|
|
(10,253
|
)
|
||
Change in fair value of investments in mortgage servicing rights
|
|
(129,793
|
)
|
|
759
|
|
||
Non-capitalized transaction-related expenses
|
|
7,137
|
|
|
2,652
|
|
||
Incentive compensation to affiliate
|
|
14,589
|
|
|
12,460
|
|
||
Deferred taxes
|
|
(9,056
|
)
|
|
3,418
|
|
||
Interest income on residential mortgage loans, held-for-sale
|
|
4,306
|
|
|
3,677
|
|
||
Limit on RMBS discount accretion related to called deals
|
|
(4,274
|
)
|
|
—
|
|
||
Adjust consumer loans to level yield
|
|
(5,942
|
)
|
|
(5,020
|
)
|
||
Core earnings of equity method investees:
|
|
|
|
|
||||
Excess mortgage servicing rights
|
|
2,614
|
|
|
2,078
|
|
||
Core Earnings
|
|
$
|
194,504
|
|
|
$
|
154,865
|
|
Fair value at March 31, 2018
|
|
$
|
313,385
|
|
|
|
|
|
|
|
||||||
Discount rate shift in %
|
|
-20%
|
|
-10%
|
|
10%
|
|
20%
|
||||||||
Estimated fair value
|
|
$
|
339,808
|
|
|
$
|
326,052
|
|
|
$
|
301,690
|
|
|
$
|
290,864
|
|
Change in estimated fair value:
|
|
|
|
|
|
|
|
|
||||||||
Amount
|
|
$
|
26,423
|
|
|
$
|
12,667
|
|
|
$
|
(11,695
|
)
|
|
$
|
(22,521
|
)
|
%
|
|
8.4
|
%
|
|
4.0
|
%
|
|
(3.7
|
)%
|
|
(7.2
|
)%
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Prepayment rate shift in %
|
|
-20%
|
|
-10%
|
|
10%
|
|
20%
|
||||||||
Estimated fair value
|
|
$
|
335,472
|
|
|
$
|
324,188
|
|
|
$
|
303,049
|
|
|
$
|
293,162
|
|
Change in estimated fair value:
|
|
|
|
|
|
|
|
|
||||||||
Amount
|
|
$
|
22,087
|
|
|
$
|
10,803
|
|
|
$
|
(10,336
|
)
|
|
$
|
(20,223
|
)
|
%
|
|
7.0
|
%
|
|
3.4
|
%
|
|
(3.3
|
)%
|
|
(6.5
|
)%
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Delinquency rate shift in %
|
|
-20%
|
|
-10%
|
|
10%
|
|
20%
|
||||||||
Estimated fair value
|
|
$
|
315,946
|
|
|
$
|
314,666
|
|
|
$
|
312,106
|
|
|
$
|
310,826
|
|
Change in estimated fair value:
|
|
|
|
|
|
|
|
|
||||||||
Amount
|
|
$
|
2,561
|
|
|
$
|
1,281
|
|
|
$
|
(1,279
|
)
|
|
$
|
(2,559
|
)
|
%
|
|
0.8
|
%
|
|
0.4
|
%
|
|
(0.4
|
)%
|
|
(0.8
|
)%
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Recapture rate shift in %
|
|
-20%
|
|
-10%
|
|
10%
|
|
20%
|
||||||||
Estimated fair value
|
|
$
|
304,516
|
|
|
$
|
308,917
|
|
|
$
|
317,925
|
|
|
$
|
322,535
|
|
Change in estimated fair value:
|
|
|
|
|
|
|
|
|
||||||||
Amount
|
|
$
|
(8,869
|
)
|
|
$
|
(4,468
|
)
|
|
$
|
4,540
|
|
|
$
|
9,150
|
|
%
|
|
(2.8
|
)%
|
|
(1.4
|
)%
|
|
1.4
|
%
|
|
2.9
|
%
|
Fair value at March 31, 2018
|
|
$
|
2,615,525
|
|
|
|
|
|
|
|
||||||
Discount rate shift in %
|
|
-20%
|
|
-10%
|
|
10%
|
|
20%
|
||||||||
Estimated fair value
|
|
$
|
2,824,401
|
|
|
$
|
2,714,723
|
|
|
$
|
2,519,873
|
|
|
$
|
2,432,493
|
|
Change in estimated fair value:
|
|
|
|
|
|
|
|
|
||||||||
Amount
|
|
$
|
208,876
|
|
|
$
|
99,198
|
|
|
$
|
(95,652
|
)
|
|
$
|
(183,032
|
)
|
%
|
|
8.0
|
%
|
|
3.8
|
%
|
|
(3.7
|
)%
|
|
(7.0
|
)%
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Prepayment rate shift in %
|
|
-20%
|
|
-10%
|
|
10%
|
|
20%
|
||||||||
Estimated fair value
|
|
$
|
2,784,356
|
|
|
$
|
2,696,841
|
|
|
$
|
2,533,507
|
|
|
$
|
2,457,300
|
|
Change in estimated fair value:
|
|
|
|
|
|
|
|
|
||||||||
Amount
|
|
$
|
168,831
|
|
|
$
|
81,316
|
|
|
$
|
(82,018
|
)
|
|
$
|
(158,225
|
)
|
%
|
|
6.5
|
%
|
|
3.1
|
%
|
|
(3.1
|
)%
|
|
(6.0
|
)%
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Delinquency rate shift in %
|
|
-20%
|
|
-10%
|
|
10%
|
|
20%
|
||||||||
Estimated fair value
|
|
$
|
2,639,624
|
|
|
$
|
2,626,452
|
|
|
$
|
2,600,106
|
|
|
$
|
2,586,935
|
|
Change in estimated fair value:
|
|
|
|
|
|
|
|
|
||||||||
Amount
|
|
$
|
24,099
|
|
|
$
|
10,927
|
|
|
$
|
(15,419
|
)
|
|
$
|
(28,590
|
)
|
%
|
|
0.9
|
%
|
|
0.4
|
%
|
|
(0.6
|
)%
|
|
(1.1
|
)%
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Recapture rate shift in %
|
|
-20%
|
|
-10%
|
|
10%
|
|
20%
|
||||||||
Estimated fair value
|
|
$
|
2,560,487
|
|
|
$
|
2,586,898
|
|
|
$
|
2,639,698
|
|
|
$
|
2,666,094
|
|
Change in estimated fair value:
|
|
|
|
|
|
|
|
|
||||||||
Amount
|
|
$
|
(55,038
|
)
|
|
$
|
(28,627
|
)
|
|
$
|
24,173
|
|
|
$
|
50,569
|
|
%
|
|
(2.1
|
)%
|
|
(1.1
|
)%
|
|
0.9
|
%
|
|
1.9
|
%
|
Fair value at March 31, 2018
|
|
$
|
1,400,911
|
|
|
|
|
|
|
|
||||||
Discount rate shift in %
|
|
-20%
|
|
-10%
|
|
10%
|
|
20%
|
||||||||
Estimated fair value
|
|
$
|
1,542,236
|
|
|
$
|
1,468,367
|
|
|
$
|
1,339,103
|
|
|
$
|
1,282,289
|
|
Change in estimated fair value:
|
|
|
|
|
|
|
|
|
||||||||
Amount
|
|
$
|
141,325
|
|
|
$
|
67,456
|
|
|
$
|
(61,808
|
)
|
|
$
|
(118,622
|
)
|
%
|
|
10.1
|
%
|
|
4.8
|
%
|
|
(4.4
|
)%
|
|
(8.5
|
)%
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Prepayment rate shift in %
|
|
-20%
|
|
-10%
|
|
10%
|
|
20%
|
||||||||
Estimated fair value
|
|
$
|
1,488,996
|
|
|
$
|
1,443,510
|
|
|
$
|
1,360,981
|
|
|
$
|
1,323,507
|
|
Change in estimated fair value:
|
|
|
|
|
|
|
|
|
||||||||
Amount
|
|
$
|
88,085
|
|
|
$
|
42,599
|
|
|
$
|
(39,930
|
)
|
|
$
|
(77,404
|
)
|
%
|
|
6.3
|
%
|
|
3.0
|
%
|
|
(2.9
|
)%
|
|
(5.5
|
)%
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Delinquency rate shift in %
|
|
-20%
|
|
-10%
|
|
10%
|
|
20%
|
||||||||
Estimated fair value
|
|
$
|
1,409,332
|
|
|
$
|
1,405,140
|
|
|
$
|
1,396,644
|
|
|
$
|
1,392,336
|
|
Change in estimated fair value:
|
|
|
|
|
|
|
|
|
||||||||
Amount
|
|
$
|
8,421
|
|
|
$
|
4,229
|
|
|
$
|
(4,267
|
)
|
|
$
|
(8,575
|
)
|
%
|
|
0.6
|
%
|
|
0.3
|
%
|
|
(0.3
|
)%
|
|
(0.6
|
)%
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Recapture rate shift in %
|
|
-20%
|
|
-10%
|
|
10%
|
|
20%
|
||||||||
Estimated fair value
|
|
$
|
1,400,911
|
|
|
$
|
1,400,911
|
|
|
$
|
1,400,911
|
|
|
$
|
1,400,911
|
|
Change in estimated fair value:
|
|
|
|
|
|
|
|
|
||||||||
Amount
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
•
|
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 Pooling and Servicing Agreements (“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.
|
•
|
risks related to compliance with federal regulatory regimes, such as the Dodd-Frank Act, Equal Credit Opportunity Act, Fair Debt Collection Practices Act, Fair Credit Reporting Act, Truth in Lending Act, Real Estate Settlement Procedures Act, Service Member’s Civil Relief Act, Homeowner’s Protection Act, Telephone Consumer Protection Act, Financial Institutions Reform, Recovery and Enforcement Act of 1989, Home Mortgage Disclosure Act, among others, as well as certain state and local regimes, which implement regulatory requirements and create regulatory risks, including, among others, those pertaining to: real estate settlement procedures; fair lending; fair credit reporting; truth in lending; disclosure and licensing requirements; the establishment of maximum interest rates, finance charges and other charges; secured transactions; collection, foreclosure, repossession and claims-handling procedures; origination and servicing standards; minimum net worth and liquidity requirements; and other trade practices and privacy regulations providing for the use and safeguarding of non-public personal financial information of borrowers and guidance on non-traditional mortgage loans issued by the federal financial regulatory agencies;
|
•
|
risks related to changes in prevailing interest rates;
|
•
|
risks related to employing, attracting and retaining highly skilled servicing, lending, finance, risk, compliance, technical and other personnel;
|
•
|
risks related to originating loans, including, among others: maintaining the volume of the origination business; financing the origination business; compliance with FHA underwriting guidelines; and termination of government mortgage refinancing programs;
|
•
|
risks related to securitizing any loans originated and/or serviced by Shellpoint entities, including, among others: compliance with the terms of the agreements governing the securitized pools of loans, including any indemnification provisions; reliance on programs administered by Fannie Mae, Freddie Mac, and Ginnie Mae that facilitate the issuance of mortgage-backed securities in the secondary market and the effect of any changes or modifications thereto; and federal and state legislative initiatives in securitizations, such as the risk retention requirements under the Dodd-Frank Act;
|
•
|
risks related to servicing loans, including, among others, those pertaining to: significant increases in delinquencies for the loans; compliance with the terms of related servicing agreements; financing related servicer advances; expenses related to servicing high risk loans; unrecovered or delayed recovery of servicing advances; a general risk in foreclosure rates; maintaining the size of the related servicing portfolio; and a downgrade in servicer ratings; and
|
•
|
risks related to the assumption of Shellpoint’s existing legal and regulatory proceedings, government investigations and inquiries as well as any similar proceedings, investigations and/or inquiries that may occur in the future as a result of conducting origination and servicing operations.
|
•
|
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 (“REMIC”), 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.
|
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 (incorporated by reference to Exhibit 2.8 to New Residential Investment Corp.’s Annual Report on Form 10-K for the year ended December 31, 2017, filed on February 15, 2018)
|
|
|
|
|
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)
|
|
|
|
Exhibit Number
|
|
Exhibit Description
|
|
|
|
|
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)
|
|
|
|
|
Exhibit Number
|
|
Exhibit Description
|
|
|
|
|
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 7, 2017)
|
|
|
|
|
|
Series 2018-VF1 Indenture Supplement, dated as of March 22, 2018, to the Amended and Restated Indenture, 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, JPMorgan Chase Bank, N.A. 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 28, 2018)
|
|
|
|
|
|
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)
|
|
|
|
Exhibit Number
|
|
Exhibit Description
|
|
|
|
|
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)
|
|
|
|
|
Exhibit Number
|
|
Exhibit Description
|
|
|
|
|
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)
|
|
|
|
|
Exhibit Number
|
|
Exhibit Description
|
|
|
|
|
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)
|
|
|
|
|
|
Amendment No. 1 to the Transfer Agreement, dated January 18, 2018, by and among Ocwen Loan Servicing, LLC, New Residential Mortgage LLC, Ocwen Financial Corporation and New Residential Investment Corp.
|
|
|
|
|
|
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. (incorporated by reference to Exhibit 10.46 to New Residential Investment Corp.’s Annual Report on Form 10-K for the year ended December 31, 2017, filed on February 14, 2018)
|
|
|
|
|
|
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. (incorporated by reference to Exhibit 10.47 to New Residential Investment Corp.’s Annual Report on Form 10-K for the year ended December 31, 2017, filed on February 14, 2018)
|
|
|
|
|
|
Third Amendment to Cooperative Brokerage Agreement, dated as of March 23, 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)
|
|
|
|
|
|
New RMSR Agreement, dated January 18, 2018, by and among Ocwen Loan Servicing, LLC, HLSS Holdings, LLC, HLSS MSR - EBO Acquisition LLC, and New Residential Mortgage LLC
|
|
|
|
|
|
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.
|
|
NEW RESIDENTIAL INVESTMENT CORP.
|
|
|
|
|
|
By:
|
/s/ Michael Nierenberg
|
|
|
Michael Nierenberg
|
|
|
Chief Executive Officer and President
|
|
|
(Principal Executive Officer)
|
|
|
|
|
|
April 30, 2018
|
|
|
|
|
By:
|
/s/ Nicola Santoro, Jr.
|
|
|
Nicola Santoro, Jr.
|
|
|
Chief Financial Officer and Treasurer
|
|
|
(Principal Financial Officer)
|
|
|
|
|
|
April 30, 2018
|
|
|
|
|
By:
|
/s/ Jonathan R. Brown
|
|
|
Jonathan R. Brown
|
|
|
Chief Accounting Officer
|
|
|
(Principal Accounting Officer)
|
|
|
|
|
|
April 30, 2018
|
By:
|
New Residential Investment Corp., its sole member
|
(i)
|
close of business on the tenth (10th) Business Day after the New Consent Non-Delivery Determination Date for such or Group; or
|
(ii)
|
such earlier date as may be specified in writing by Holdings to Seller.
|
(i)
|
the close of business on the later of (a) the tenth (10th) Business Day after the Option #1 Exercise Deadline for such Group, and (b) the fifteenth (15th) Business Day after the related Valuation Package has been delivered to Seller; or
|
(ii)
|
such earlier date as may be specified in writing by Seller to Holdings.
|
(a)
|
that certain [***] and each other “Transaction Document” as such term is defined therein, in each case as the same may be amended from time to time;
|
(b)
|
that certain [***] and each other “Transaction Document” as such term is defined therein, in each case as the same may be amended from time to time;
|
(c)
|
that certain [***] and each other “Transaction Document” as such term is defined therein, in each case as the same may be amended from time to time; and
|
(d)
|
any other agreement agreed to from time to time by Seller and Holdings as an “SAF Agreement” for purposes of this Agreement.
|
(i)
|
the Average Third Party Mark for such Group (including reasonable supporting assumptions and valuation inputs);
|
(ii)
|
the Internal Mark for such Group; and
|
(iii)
|
the Reservation Price for such Group.
|
1.
|
Amendment to Master Servicing Rights Purchase Agreement and Sale Supplements, dated as of December 26, 2012, among Ocwen Loan Servicing, LLC, as Seller, HLSS Holdings, LLC, as a Purchaser, and Home Loan Servicing Solutions, Ltd., as a Purchaser.
|
2.
|
Amendment to Sale Supplements, dated as of July 1, 2013 among Ocwen Loan Servicing, LLC, as Seller, HLSS Holdings, LLC, as a Purchaser, and Home Loan Servicing Solutions, Ltd., as a Purchaser.
|
3.
|
Amendment to Sale Supplement, dated as of September 30, 2013 among Ocwen Loan Servicing, LLC, as Seller, HLSS Holdings, LLC, as a Purchaser, and Home Loan Servicing Solutions, Ltd., as a Purchaser.
|
4.
|
Amendment to Sale Supplements, dated as of February 4, 2014 among Ocwen Loan Servicing, LLC, as Seller, HLSS Holdings, LLC, as a Purchaser, and Home Loan Servicing Solutions, Ltd., as a Purchaser.
|
5.
|
Amendment No. 2 to Master Servicing Rights Purchase Agreement and Sale Supplements, dated as of April 6, 2015, among Ocwen Loan Servicing, LLC, as Seller, HLSS Holdings, LLC, as a Purchaser, and Home Loan Servicing Solutions, Ltd., as a Purchaser, and HLSS MSR – EBO Acquisition LLC, as Buyer.
|
6.
|
February 2017 Amendment dated as of February 17, 2017 among Ocwen Loan Servicing, LLC, as Seller, HLSS Holdings, LLC, as a Purchaser, and HLSS MSR – EBO Acquisition LLC, as a Purchaser.
|
7.
|
The Master Agreement.
|
Inv #
|
Deal Name
|
Primary or
Subservicing |
Master Servicing
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
X
|
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
[***]
|
[***]
|
|
X
|
EXHIBIT A
|
|
[Reserved]
|
EXHIBIT B
|
|
MSR Portfolio Defense Addendum
|
EXHIBIT C-1
|
|
Termination Fee Schedule
|
EXHIBIT C-2
|
|
Termination Fee Calculation
|
EXHIBIT D
|
|
Exit Fee Percentage
|
EXHIBIT E-1
|
|
List of Servicing Reports
|
EXHIBIT E-2
|
|
Formatted Servicing Reports
|
EXHIBIT F
|
|
Service Level Agreements
|
EXHIBIT G
|
|
[***]
|
EXHIBIT H
|
|
Form of Monthly Financial Covenant Certification
|
EXHIBIT I-1
|
|
Critical Vendors
|
EXHIBIT I-2
|
|
[Reserved]
|
EXHIBIT J
|
|
Performance Triggers
|
EXHIBIT K
|
|
Advance Policy
|
EXHIBIT L
|
|
[Reserved]
|
EXHIBIT M
|
|
[Reserved]
|
EXHIBIT N
|
|
Client Management Protocols
|
EXHIBIT O
|
|
[Reserved]
|
EXHIBIT P-1
|
|
Transfer Procedures (Primary Servicing)
|
EXHIBIT P-2
|
|
Transfer Procedures (Master Servicing)
|
EXHIBIT Q
|
|
Level of Disclosure Schedule
|
EXHIBIT R
|
|
Master Servicing Addendum
|
EXHIBIT S
|
|
Transfer Milestones
|
EXHIBIT T-1
|
|
Form of RMSR Transfer Agreement
|
EXHIBIT T-2
|
|
Form of Sale Agreement
|
EXHIBIT U
|
|
Adjusted Fee Rate Calculation
|
Schedule 1.1
|
|
Change of Control
|
Schedule 2.1(e)
|
|
Back-up Servicing Reports
|
Schedule 2.8(n)
|
|
Ramp-up Activities
|
Schedule 2.13(e)
|
|
Advance Dispute Resolution Mechanics
|
Schedule 5.7(a)
|
|
Oversight Expenses
|
Schedule 7.11
|
|
Representations Regarding Receivables
|
Schedule 8.1
|
|
Servicing Agreements with for convenience terminations
|
|
Final
|
|
|
|
|
|
5 Years Ending July, 2022
|
|
|
|
|
Period
|
Primary
|
Master
|
|
|
|
Jul-17
|
[***]
|
[***]
|
Aug-17
|
[***]
|
[***]
|
Sep-17
|
[***]
|
[***]
|
Oct-17
|
[***]
|
[***]
|
Nov-17
|
[***]
|
[***]
|
Dec-17
|
[***]
|
[***]
|
Jan-18
|
[***]
|
[***]
|
Feb-18
|
[***]
|
[***]
|
Mar-18
|
[***]
|
[***]
|
Apr-18
|
[***]
|
[***]
|
May-18
|
[***]
|
[***]
|
Jun-18
|
[***]
|
[***]
|
Jul-18
|
[***]
|
[***]
|
Aug-18
|
[***]
|
[***]
|
Sep-18
|
[***]
|
[***]
|
Oct-18
|
[***]
|
[***]
|
Nov-18
|
[***]
|
[***]
|
Dec-18
|
[***]
|
[***]
|
Jan-19
|
[***]
|
[***]
|
Feb-19
|
[***]
|
[***]
|
Mar-19
|
[***]
|
[***]
|
Apr-19
|
[***]
|
[***]
|
May-19
|
[***]
|
[***]
|
Jun-19
|
[***]
|
[***]
|
Jul-19
|
[***]
|
[***]
|
Aug-19
|
[***]
|
[***]
|
Sep-19
|
[***]
|
[***]
|
Oct-19
|
[***]
|
[***]
|
Nov-19
|
[***]
|
[***]
|
Dec-19
|
[***]
|
[***]
|
Jan-20
|
[***]
|
[***]
|
Feb-20
|
[***]
|
[***]
|
Mar-20
|
[***]
|
[***]
|
Apr-20
|
[***]
|
[***]
|
May-20
|
[***]
|
[***]
|
Jun-20
|
[***]
|
[***]
|
Jul-20
|
[***]
|
[***]
|
Aug-20
|
[***]
|
[***]
|
Sep-20
|
[***]
|
[***]
|
Oct-20
|
[***]
|
[***]
|
Nov-20
|
[***]
|
[***]
|
Dec-20
|
[***]
|
[***]
|
Jan-21
|
[***]
|
[***]
|
Feb-21
|
[***]
|
[***]
|
Mar-21
|
[***]
|
[***]
|
Apr-21
|
[***]
|
[***]
|
May-21
|
[***]
|
[***]
|
Jun-21
|
[***]
|
[***]
|
Jul-21
|
[***]
|
[***]
|
Aug-21
|
[***]
|
[***]
|
Sep-21
|
[***]
|
[***]
|
Oct-21
|
[***]
|
[***]
|
Nov-21
|
[***]
|
[***]
|
Dec-21
|
[***]
|
[***]
|
Jan-22
|
[***]
|
[***]
|
Feb-22
|
[***]
|
[***]
|
Mar-22
|
[***]
|
[***]
|
Apr-22
|
[***]
|
[***]
|
May-22
|
[***]
|
[***]
|
Jun-22
|
[***]
|
[***]
|
Jul-22
|
[***]
|
[***]
|
Aug-22
|
-
|
-
|
Period
|
Exit Fee Percentage
(basis points)
|
|
|
Jul-17
|
[***]
|
Aug-17
|
[***]
|
Sep-17
|
[***]
|
Oct-17
|
[***]
|
Nov-17
|
[***]
|
Dec-17
|
[***]
|
Jan-18
|
[***]
|
Feb-18
|
[***]
|
Mar-18
|
[***]
|
Apr-18
|
[***]
|
May-18
|
[***]
|
Jun-18
|
[***]
|
Jul-18
|
[***]
|
Aug-18
|
[***]
|
Sep-18
|
[***]
|
Oct-18
|
[***]
|
Nov-18
|
[***]
|
Dec-18
|
[***]
|
Jan-19
|
[***]
|
Feb-19
|
[***]
|
Mar-19
|
[***]
|
Apr-19
|
[***]
|
May-19
|
[***]
|
Jun-19
|
[***]
|
Jul-19
|
[***]
|
Aug-19
|
[***]
|
Sep-19
|
[***]
|
Oct-19
|
[***]
|
Nov-19
|
[***]
|
Dec-19
|
[***]
|
Jan-20
|
[***]
|
Feb-20
|
[***]
|
Mar-20
|
[***]
|
Apr-20
|
[***]
|
May-20
|
[***]
|
Jun-20
|
[***]
|
Jul-20
|
[***]
|
Aug-20
|
[***]
|
Sep-20
|
[***]
|
Oct-20
|
[***]
|
Nov-20
|
[***]
|
Dec-20
|
[***]
|
Jan-21
|
[***]
|
Feb-21
|
[***]
|
Mar-21
|
[***]
|
Apr-21
|
[***]
|
May-21
|
[***]
|
Jun-21
|
[***]
|
Jul-21
|
[***]
|
Aug-21
|
[***]
|
Sep-21
|
[***]
|
Oct-21
|
[***]
|
Nov-21
|
[***]
|
Dec-21
|
[***]
|
Jan-22
|
[***]
|
Feb-22
|
[***]
|
Mar-22
|
[***]
|
Apr-22
|
[***]
|
May-22
|
[***]
|
Jun-22
|
[***]
|
Jul-22
|
[***]
|
“Critical Report”
|
“Regulatory Report”
|
Name of Report
|
Report #
|
Updates #
|
Frequency
|
Yes
|
No
|
Navigant Daily File Loan Level Extract
|
E-1
|
*
|
Daily (by noon ET)
|
Yes
|
No
|
Service Fee Reports (“Service Fee Daily Report”)
|
E-2(a)
|
*
|
Daily (by noon ET)
|
Yes
|
No
|
Service Fee Reports (“NRZ MS Dynamics File”)
|
E-2(b)
|
*
|
Daily (by noon ET)
|
Yes
|
No
|
Remittance File
|
E-3
|
*
|
Daily (by noon ET)
|
Yes
|
No
|
NRZ Primary MSR Data Tape
|
E-4
|
*
|
Monthly by 7th BU day
|
Yes
|
No
|
Reconciliation Report
|
E-5
|
*
|
As specified Section 4.1
|
Yes
|
No
|
Advance Reports
(“MRA AF Daily File”) |
E-6(a)
|
*
|
Daily (by noon ET)
|
Yes
|
No
|
Advance Reports
(“NRZ NBB Loan Level File”) |
E-6(b)
|
*
|
Monthly by 7th BU day
|
Yes
|
No
|
Portfolio Strat Reports
|
E-7
|
*
|
Monthly by 7th BU day.
|
No
|
No
|
Mortgagor Litigation Report
|
E-8
|
*
|
Monthly (by 5th BU day)
|
No
|
No
|
Corporate Matters Report
|
E-9
|
*
|
Monthly (by 15th)
|
No
|
No
|
Performance Reports
|
E-10
|
*
|
Monthly (by 20th)
|
No
|
No
|
Material Changes to Seller’s, Seller’s Parents or any of their respective Affiliates’ Policies and Procedures
|
*
|
E-A1
|
Monthly (by 20th)
|
No
|
No
|
Basic Complaint Report
|
E-12(a)
|
*
|
Monthly (by 5th BU day)
|
No
|
No
|
Escalated Complaint Case Data Report
|
E-12(b)
|
*
|
Monthly (by 5th BU day)
|
No
|
No
|
Notice of Error and Request for Information Reports
|
E-13
|
*
|
Monthly (by 7th BU day)
|
No
|
No
|
Portfolio Roll Rate Reports
|
E-14
|
*
|
Monthly (by 7th BU day)
|
No
|
No
|
Monthly Financial Covenant Certification
|
*
|
E-A2
|
As provided in Section 2.22
|
No
|
No
|
Advance Threshold Report
|
E-15
|
*
|
Monthly (by 20th)
|
No
|
No
|
Back-up Servicer Files
|
E-16
|
*
|
As agreed to with the Back-up Servicer
|
No
|
No
|
MI Rescission Report
|
E-17
|
*
|
Monthly (by 15th)
|
No
|
No
|
Land Title Adjustment Report
|
E-18
|
*
|
Monthly (by 7th BU day)
|
No
|
No
|
Ancillary Income Report
|
E-19
|
*
|
Monthly (by 15th)
|
No
|
No
|
Ocwen Daily Subservicing File
|
E-20
|
*
|
Daily (by noon ET)
|
No
|
No
|
Ocwen Monthly Subservicing File
|
E-21
|
*
|
Monthly (by 7th BU day)
|
No
|
No
|
Exhibit Q Information
|
*
|
E-A3
|
Quarterly (by 45th calendar day
|
No
|
No
|
Provide Fidelity and Errors and Omissions Insurance
|
*
|
E-A4
|
Quarterly (by 45th calendar day
|
No
|
No
|
Customer Service Statistics
|
E-22
|
*
|
Quarterly (by 45th calendar day
|
No
|
No
|
Tracking Report regarding Privacy Notices
|
E-23
|
*
|
Quarterly (by 20th)
|
No
|
No
|
Regulation AB Compliance Report
|
*
|
E-A5
|
As defined in Agreement
|
No
|
No
|
Uniform Single Attestation Program Compliance Report
|
*
|
|
As defined in Agreement
|
No
|
No
|
SOC 1 Type II of Critical Vendors of Seller (or such other Type as may be reasonably satisfactory to Holdings)
|
*
|
E-A6
|
Within 30 days of receipt, but no later than January 31
|
No
|
No
|
SOC 1 Type II of Seller covering a minimum period of nine (9) months
|
*
|
E-A7
|
Within 30 days of receipt, but no later than January 31
|
No
|
No
|
SOC 1 Type II Bridge Letter of Seller covering a maximum period of three (3) months
|
*
|
E-A8
|
No later than January 31
|
•
|
As a reference population, “
Total Servicing Portfolio
” means, for any measurement period, all mortgage loans serviced by Seller, other than (1) mortgage loans with respect to which the Seller is solely performing master servicing functions, (2) reverse mortgage loans and (3) commercial mortgage loans. “
NRZ Portfolio
” means, as of any date of determination, all mortgage loans serviced by Seller under any agreement between the Seller and any Purchaser or any of its Affiliates, excluding (1) mortgage loans with respect to which the Seller is solely performing master servicing functions, (2) reverse mortgage loans and (3) commercial mortgage loans.
|
•
|
The penalty amount is the baseline penalty assessed in case the penalty threshold is exceeded. This baseline value is subject to a multiplier of either two or three, depending on whether the double penalty threshold or the triple penalty threshold, respectively, is exceeded.
|
•
|
In the event of a major computer software system change to the Seller’s primary servicing system, the parties will agree to waive the Excessive SLA Failure Trigger Event and the Excessive SLA Failure Trigger for a period of six (6) calendar months from the date that such system change was implemented; provided that the Seller provided at least ninety (90) days’ notice to Holdings of such system change. The same applies to all relevant SLAs in case of major changes to a particular area of Seller’s servicing (for example, foreclosure activities).
|
•
|
Penalties can only be assessed for a particular frequency period if the penalty threshold was exceeded both in that frequency period and in the prior frequency period.
|
•
|
Penalties for SLAs will be waived by mutual agreement of the parties on the basis of major events beyond Seller’s control that could be reasonably expected to have a material impact on the NRZ Portfolio, conflicts or issues with vendors selected by Holdings, regulatory changes, force majeure events, or events affecting the mortgage servicing industry as a whole and not specific to Seller. In these cases, the specific penalty and incentive thresholds and amounts may also be recalibrated on an ongoing basis or for a specific period of time upon mutual agreement. In addition, recalibrations of this sort will be mutually agreed to in case of changes to measurement methodologies and regulatory or investor requirements or requests.
|
•
|
To the extent the parties do not mutually agree on the basis of any event or conditions giving rise to a waiver of all penalties, accelerated penalties or a recalibration of the penalty thresholds, the party requesting such waiver or recalibration shall provide a written justification for such request, with sufficient detail to permit the other party to evaluate and respond. If such party continues to dispute the basis of the requested waiver or recalibration, within a reasonable period of time not to exceed thirty (30) days, the parties shall submit such matter to a dispute resolution process (other than litigation). Upon resolution, the successful party shall be entitled to recover as part of its claim its reasonable, out of pocket costs and expenses, including reasonable out-of-pocket attorneys’ fees, incurred in prosecuting such claim. To the extent any unpaid amounts are determined to be payable, such amounts will be paid at an annual rate of five percent (5%) over the Prime Rate.
|
•
|
For any SLA, if the total number of loans in the applicable population which serves as the denominator in the calculation falls below 100 for any month, (i) that month shall be excluded from monthly SLA calculations and (ii) such measurement period will increase from monthly to quarterly (or quarterly to annually, as applicable) so that there are 100 measurements.
|
•
|
For each SLA, performance statistics will be calculated on the basis of reference data with a typical trailing period of one month but no more than two months, except in cases where the SLA metric indicates a longer moving average calculation.
|
•
|
The maximum net penalty or incentive amount for all applicable SLAs in a given month is capped at 15% of the amount set forth in clause (B) of the definition of “Seller Economics” that Seller receives under this Addendum, except during the 6 month period immediately following a major system change in which the maximum net penalty or incentive amount for all applicable SLAs in a given month for such 6-month period is then capped at 25% of the amount set forth in clause (B) of the definition of “Seller Economics” that Seller receives under this Addendum.
|
•
|
The SLA reporting will begin with the data collected during the measurement period beginning on October 1, 2017, and the first reports of SLA data will be provided in December 2017;
provided
that, to the extent sufficient data is available to calculate metrics or estimates, Seller shall provide interim reporting during the period prior to December 2017 for such SLAs.
|
•
|
In addition to the Seller’s other reporting obligations set forth in
Section 2.8
of the Agreement, Seller will report on SLA metrics and calculations in a format reasonably requested by Holdings, and as described below. Seller will report these calculations within the first five business days of the month, and any exceptions to the timeline are to be reported as soon as possible, with the applicable reports delivered no later than the tenth business of the month.
|
o
|
With respect to monthly SLAs, on a monthly basis, taking into account a one- or two-month trailing period, the Seller will provide Holdings a report setting forth the following:
|
§
|
the monthly performance metric for each monthly SLA and the monthly data that was used to calculate this metric or (i) notification of SLAs requiring a two-month trailing period and to be included on the following month’s report or (ii) reclassification of any monthly SLA as a quarterly SLA due to the decreased volume of the applicable population;
|
§
|
any complete waivers or waivers of double or triple penalties for any SLAs;
|
§
|
the applicable penalty or incentive rates for each SLA; and
|
§
|
the penalty or incentive dollar amounts assessed for each SLA.
|
o
|
With respect to quarterly SLAs, in addition to monthly reports on the estimated performance metrics (to the extent available), on a quarterly basis, taking into account a one- or two-month trailing period, the Seller will provide Holdings with a report setting forth the following:
|
§
|
the quarterly performance metric for each SLA and the relevant monthly data that was used to calculate this metric or (i) notification of SLAs requiring a two-month trailing period and to be included on the following month’s report or (ii) reclassification of any quarterly SLA as an annual SLA due to the decreased volume of the applicable population;
|
§
|
any complete waivers or waivers of double or triple penalties for any SLAs for any month in the applicable quarter;
|
§
|
the penalty or incentive rates for each SLA in each month of the applicable quarter;
|
§
|
the penalty or incentive dollar amounts assessed for each SLA in each month of the applicable quarter; and
|
§
|
the total penalty or dollar amount assessed for the applicable quarter.
|
o
|
Reporting on annual SLAs (if applicable due to volume considerations) will be similar to the reporting for quarterly SLAs, with monthly estimates of performance metrics provided on a monthly basis (to the extent available) and definitive reports provided on an annual basis.
|
•
|
As a reference population, “
NRZ Portfolio
” means, for any measurement period, all mortgage loans with respect to which the Seller is performing master servicing functions under any agreement between the Seller and any Purchaser or any of its Affiliates. “
All Primary Servicers > 1,000 Loans
” means, for any measurement period, all primary servicers that are servicing more than 1,000 loans in the NRZ Portfolio.
|
•
|
All penalties and incentives for Master Servicing SLAs are calculated as a percentage of the amount set forth in clause I of the definition of “Seller Economics” that Seller receives for performing Master Servicing functions under the Agreement (the “
Monthly Sub-Master Servicing Fee
”).
|
•
|
For each quarterly Master Servicing SLA, the Seller will assess performance during each of the three months of a given calendar quarter (with a trailing period of one month) and, when such performance assessments have been made for all three months of the quarter, the Seller will calculate the average of the monthly performance metrics, which will be the “quarterly performance metric” for such Master Servicing SLA.
|
•
|
Penalty and incentive rates for each quarterly Master Servicing SLA will be assessed on a monthly basis by comparing the quarterly performance metric for the calendar quarter in which that month occurs with each of the penalty, exception and incentive thresholds that are applicable in that month.
|
•
|
With respect to each quarterly Master Servicing SLA, the dollar amount of the penalty or incentive for each month is the product of the Monthly Sub-Master Servicing Fee and the penalty or incentive rate for that month. The dollar amount of the penalty or incentive for each calendar quarter is the sum of the penalties or incentives for each of the three months in that calendar quarter.
|
•
|
Annual Master Servicing SLAs will be assessed in an analogous manner to quarterly Master Servicing SLAs, except that the adjustments to the monthly performance metric will be based on annual rather than quarterly adjustments.
|
•
|
Penalties can only be assessed for a particular frequency period if the penalty threshold was exceeded both in that frequency period and in the prior frequency period.
|
•
|
In the case of any system conversion relating to Master Servicing core systems (SBO2000, DDS, DMS), penalties will be assessed on the basis of the exception threshold instead of the penalty threshold. In addition, (a) for any Master Servicing SLA in the “Securities Administration” category, the exception threshold will apply in case either (i) the number of cleanup calls involving loans in the reference population in a given month exceeds twenty (20) or (ii) the number of new deals involving loans in the reference population in a given month is greater than or equal to five (5); and (b) for any Master Servicing SLA in the “Servicer Management” or “Loan Operations” categories, the exception threshold will apply in case of the addition of three (3) or more new primary servicers in a given month. Exception thresholds will apply for three (3) consecutive months including the month during which the exception event occurs.
|
•
|
Penalties for Master Servicing SLAs may be waived by the parties on the basis of major events beyond Seller’s control, conflicts or issues with vendors selected by Holdings, regulatory changes, force majeure events, or events affecting the mortgage servicing industry as a whole and not specific to Seller. In these cases, the specific penalty and incentive thresholds and rates may also be recalibrated on an ongoing basis or for a specific period of time. In addition, recalibrations of this sort will be considered in case of changes to measurement methodologies and regulatory or investor requirements or requests.
|
•
|
Any newly boarded loans will not be included in the referenced population for the purpose of calculations for a period of time agreed to by the parties, after which period the thresholds may be recalibrated by mutual agreement of the parties. In addition, any loans that are impacted by errors or delays caused by prior servicers will be excluded from the referenced population.
|
•
|
If the total number of securitization trusts in the NRZ Portfolio falls below 400, all Master Servicing SLAs will be recalibrated.
|
•
|
To the extent the parties do not mutually agree on the basis of any event or conditions giving rise to a waiver of all penalties, accelerated penalties or a recalibration of the penalty thresholds, the party requesting such waiver or recalibration shall provide a written justification for such request, with sufficient detail to permit the other party to evaluate and respond. If such party continues to dispute the basis of the requested waiver or recalibration, within a reasonable period of time not to exceed thirty (30) days, the parties shall submit such matter to a dispute resolution process (other than litigation). Upon resolution, the successful party shall be entitled to recover as part of its claim its reasonable, out of pocket costs and expenses, including reasonable out-of-pocket attorneys’ fees, incurred in prosecuting such claim. To the extent any unpaid amounts are determined to be payable, such amounts will be paid at an annual rate of five percent (5%) over the Prime Rate.
|
•
|
The Master Servicing SLA reporting will begin with the data collected during the measurement period beginning on the later of (i) October 1, 2017 and (ii) the first of the month following the date on which Seller begins Master Servicing under this Addendum.
|
•
|
In addition to reports on monthly estimates for Master Servicing SLA performance metrics, within the first five business days of the second month of each calendar quarter, Seller will provide Holdings with a report setting forth:
|
o
|
the quarterly performance metric for each of the Master Servicing SLAs from the prior calendar quarter and all monthly data that was used in the calculation of this metric;
|
o
|
any exception events that occurred in the prior calendar quarter and, for each Master Servicing SLA and each month of the prior calendar quarter, whether the exception threshold applied in that month;
|
o
|
the penalty or incentive rates for each Master Servicing SLA in each month of the prior calendar quarter;
|
o
|
the penalty or incentive dollar amounts assessed for each Master Servicing SLA in each month of the prior calendar quarter; and
|
o
|
the total penalty or incentive dollar amounts assessed for the prior calendar quarter.
|
•
|
Reporting on annual Master Servicing SLAs will be similar to the reporting for quarterly SLAs, with monthly estimates of performance metrics provided on a monthly basis and definitive reports provided on an annual basis.
|
Vendor Name
|
Vendor Tier Final
|
Description
|
Offshore
|
[***]
|
Tier 2.0
|
Writes custom software code [***]
|
No
|
[***]
|
Tier 2.0
|
Providing image extraction services
|
No
|
[***]
|
Tier 2.0
|
Used to have[***] signed electronically
|
No
|
[***]
|
Tier 2.0
|
Optional [***] Product
|
No
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 1.0
|
Print and Mail Services [***]
|
No
|
[***]
|
Tier 1.0
|
[***]
|
Yes
|
[***]
|
Tier 1.0
|
Collections [***]
|
Yes
|
[***]
|
Tier 1.0
|
Default software solutions for lenders, servicers, real estate agents and other mortgage and real estate industry professionals.
|
Yes
|
[***]
|
Tier 1.0
|
Title/Loss Mitigation [***]
|
Yes
|
[***]
|
Tier 1.0
|
[***]Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 1.0
|
Property Preservation & Inspection [***]
|
Yes
|
[***]
|
Tier 1.0
|
[***]Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 1.0
|
[***] Short Sale Deed in Lieu
|
Yes
|
[***]
|
Tier 1.0
|
Loss Mitigation Title
|
Yes
|
[***]
|
Tier 1.0
|
Loss Mitigation Services
|
Yes
|
[***]
|
Tier 1.0
|
Valuations
|
Yes
|
[***]
|
Tier 1.0
|
Foreclosure, Bankruptcy & Closing or Trustee
|
No
|
[***]
|
Tier 1.0
|
Servicing platform
|
Yes
|
[***]
|
Tier 2.0
|
Document and title policy retrieval
|
No
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 1.1
|
Software/call center. Acquires new hardware, software and/or maintenance and support.
|
No
|
[***]
|
Tier 1.0
|
[***] Flood, and Wind insurance vendor as well as Loss Draft claim processing
|
Yes
|
[***]
|
Tier 2.0
|
Provides Optional [***] products to Ocwen borrowers
|
No
|
[***]
|
Tier 2.0
|
[***]
|
Yes
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 2.0
|
[***] Communications and Contact Center Solution.
|
No
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 2.0
|
Online Credit Reports
|
No
|
[***]
|
Tier 2.1
|
Community Outreach
|
No
|
[***]
|
Tier 2.1
|
Community Outreach
|
No
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 1.1
|
[***] QA Review Process
|
No
|
[***]
|
Tier 2.0
|
Provider of Asset Disposal Services
|
No
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 1.0
|
Document Imaging and repository services
|
Yes
|
[***]
|
Tier 1.0
|
Flood insurance determinations & tracking [***] flood zone monitoring
|
Yes
|
[***]
|
Tier 1.0
|
Review of Real Estate Taxes Owed
|
Yes
|
[***]
|
Tier 1.0
|
[***] AVM
|
Yes
|
[***]
|
Tier 2.2
|
[***]
Document Custodians |
Yes
|
[***]
|
Tier 2.0
|
[***] claim recovery services
|
No
|
[***]
|
Tier 2.1
|
Nonprofit organization offering borrower outreach and housing counseling services.
|
No
|
[***]
|
Tier 2.0
|
[***] Credit Reports to Borrowers
|
No
|
[***]
|
Tier 2.0
|
IT Asset Recovery and disposal services
|
No
|
[***]
|
Tier 2.0
|
[***]
|
No
|
[***]
|
Tier 1.1
|
Services related to Deed in Lieu [***]
|
Yes
|
[***]
|
Tier 2.0
|
[***]
|
No
|
[***]
|
Tier 1.1
|
Verbal translation services
|
No
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 2.1
|
Community Outreach
|
No
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 1.0
|
Collections/Recovery
|
No
|
[***]
|
Tier 2.1
|
Community Outreach
|
No
|
[***]
|
Tier 2.1
|
Community Outreach
|
No
|
[***]
|
Tier 1.1
|
Community Outreach
|
No
|
[***]
|
Tier 2.0
|
Portal for modification submission
|
No
|
[***]
|
Tier 2.0
|
Platform that manages the borrower complaints
|
Yes
|
[***]
|
Tier 1.1
|
Lien Release, Assignment preparation and recording services
|
Yes
|
[***]
|
Tier 2.0
|
Software license agreement for MortgageRx cloud-based software. MortgageRx will be used by Ocwen Investor Services
department for QA process compliance tests. |
Yes
|
[***]
|
Tier 2.0
|
Document storage and shredding
|
Yes
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 2.0
|
Document Storage
|
No
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 1.0
|
Collections/Recovery
|
No
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 2.0
|
IT consulting service [***]
|
No
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 2.2
|
Maintains database [***]
|
No
|
[***]
|
Tier 2.0
|
[***] services and support
|
No
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 1.0
|
Electronic payment provider
|
Yes
|
[***]
|
Tier 2.1
|
Community Outreach
|
No
|
[***]
|
Tier 2.1
|
Community Outreach
|
No
|
[***]
|
Tier 2.2
|
Mortgage Insurance company
|
No
|
[***]
|
Tier 2.1
|
Community Outreach
|
No
|
[***]
|
Tier 2.1
|
Community Outreach
|
No
|
[***]
|
Tier 2.1
|
Community Outreach
|
No
|
[***]
|
Tier 1.1
|
[***] Notary Services
|
No
|
[***]
|
Tier 2.0
|
[***] updating consumer data and processing [***]
|
Yes
|
[***]
|
Tier 1.0
|
Electronic payment provider [***]
|
No
|
[***]
|
Tier 1.1
|
Accounts Payable (AP) platform
|
Yes
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 2.2
|
[***]
|
No
|
[***]
|
Tier 1.0
|
Valuation, [***]
|
No
|
[***]
|
Tier 1.1
|
Provides Security Services [***]
|
Yes
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 1.1
|
[***] data center, [***]
|
No
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 1.0
|
Collections/Recovery
|
No
|
[***]
|
Tier 2.2
|
Document Custodian
|
No
|
[***]
|
Tier 2.0
|
[***] Computer-assisted legal research.
|
No
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 2.1
|
Community Outreach
|
No
|
[***]
|
Tier 1.0
|
Property Preservation and Inspection services for [***]
|
No
|
[***]
|
Tier 2.0
|
Document redaction services [***]
|
No
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 1.1
|
Recording Services
|
No
|
[***]
|
Tier 2.0
|
Research Websites [***]
|
No
|
[***]
|
Tier 2.0
|
Provides Broker Price Opinion Valuation Services
|
No
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 1.1
|
|
No
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 2.1
|
Community Outreach
|
No
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 1.0
|
[***] print and mailing services
|
No
|
[***]
|
Tier 2.2
|
Document Custodian
|
No
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 2.0
|
Credit Bureau. [***]
|
No
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 2.2
|
Document Custodian
|
No
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 1.0
|
Print and Mailing services
|
No
|
[***]
|
Tier 1.0
|
Printing and Mailing Letters [***]
|
No
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 1.0
|
[***]
|
No
|
[***]
|
Tier 1.0
|
Lockbox
[***] |
No
|
[***]
|
Tier 1.0
|
Document Custodian
|
No
|
[***]
|
Tier 1.0
|
Electronic payment provider
|
Yes
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 2.2
|
Document Custodian
|
No
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
[***]
|
Tier 1.0
|
[***]
|
No
|
[***]
|
Tier 1.1
|
Foreclosure, Bankruptcy & Closing or Trustee services
|
No
|
1.
|
the Quarterly Average Delinquency Ratio exceeds [***] (the “
Delinquency Trigger Event
”);
|
2.
|
the Quarterly Average Foreclosure Sale Ratio falls below [***] (the “
Foreclosure Sale Trigger
”) for two consecutive Quarters (the “
Foreclosure Sale Trigger Event
”);
|
3.
|
the Quarterly Average Workout Ratio falls below [***] (the “
Workout Trigger
”) for two consecutive Quarters (the “
Workout Trigger Event
”); and
|
4.
|
the Net SLA Monthly Penalty Amount exceeds [***] of the Monthly Fee Amount for such month (the “
Excessive SLA Failure Trigger
”) in every month for two consecutive Quarters (the “
Excessive SLA Failure Trigger Event
”).
|
a)
|
With respect to the Delinquency Trigger, the Foreclosure Sale Trigger and the Workout Trigger, (i) on a monthly basis, when available, but in no case later than ten Business Days after the end of the following month, the prior month’s Delinquency Ratio, Foreclosure Sale Ratio and Workout Ratio, together with the relevant data used to calculate such ratios and (ii) on a quarterly basis, when available, but in no case later than ten Business Days after the end of the first month following the applicable quarter, the Quarterly Average Delinquency Ratio, the Quarterly Average Foreclosure Sale Ratio and the Quarterly Average Workout Ratio and a comparison of such ratios to the Delinquency Trigger, the Foreclosure Sale Trigger and the Workout Trigger, respectively.
|
b)
|
With respect to the Excessive SLA Failure Trigger, (i) on a monthly basis, when available, but in no case later than fifteen Business Days after the end of the following month, the Net SLA Monthly Penalty Amount for such month, which report shall include (i) a comparison to the Excessive SLA Failure Trigger, (ii) an identification of the applicable SLAs used to calculate the Net SLA Monthly Penalty Amount, (iii) any applicable Penalty Amount or Incentive Amount used to calculate the Net SLA Monthly Penalty Amount and (iv) any other relevant information (in addition to the previously delivered monthly and quarterly reports under
Exhibit F
to the Agreement).
|
(a)
|
No SBO Servicer shall be considered a “Vendor” as defined in Article I of the Agreement; provided that nothing herein shall limit or restrict any monitoring, oversight, audit rights or other obligations, in each case, the Seller has, on behalf of the Purchaser as the owner of the Rights of MSRs and Excess Servicing Fees, under the applicable Servicing Agreement, the applicable Client Contract, and the applicable Servicer Guide.
|
(b)
|
Section 2.1(f) shall not apply.
|
(c)
|
Section 2.1(g) shall not apply.
|
(d)
|
Section 2.2(a) shall not apply unless required by Applicable Requirements.
|
(e)
|
Section 2.2(b) shall not apply unless required by Applicable Requirements.
|
(f)
|
Section 2.5 shall not apply to (i) Escrow Accounts unless required by Applicable Requirements and (ii) notwithstanding anything set forth in clause (i), any Custodial Accounts or Escrow Accounts held by an SBO Servicer.
|
(g)
|
Section 2.6(c) shall not apply unless required by Applicable Requirements.
|
(h)
|
Section 2.6(d) shall apply to (i) records relating to Master Servicing and (ii) records relating to the Servicing to the extent required by Applicable Requirements.
|
(i)
|
Section 2.6(e) shall not apply unless required by Applicable Requirements.
|
(j)
|
Section 2.8(a) and (b) shall only apply with respect reports and remittances the Seller makes to certificateholders as part of the Master Servicing obligations pursuant to Applicable Requirements.
|
(k)
|
Sections 2.8(c) and (d) shall only apply with respect to reports relating to Master Servicing and any such report shall be separate and may differ from the reports provided by Seller in its capacity as servicer. Notwithstanding the forgoing, the Seller shall provide access, either through an online portal or FTP, to Holdings, upon reasonable request, for any other report(s), data or information that the Seller receives in its capacity as Master Servicer which the Seller is not otherwise required to deliver to the Purchasers hereunder.
|
(l)
|
Section 2.8(e) shall only apply with respect to reports related to (i) litigation for which the Seller (in its capacity as Master Servicer) is directly managing and (ii) litigation that names Seller as a party as Master Servicer and any such report shall be separate and may differ from the reports provided by Seller in its capacity as servicer; it being agreed that the Seller shall have no obligation to oversee foreclosure and bankruptcy attorneys in its Master Servicing role unless required by Applicable Requirements.
|
(m)
|
Section 2.9 shall not apply.
|
(n)
|
Section 2.15 shall not apply.
|
(o)
|
Section 2.17 shall not apply.
|
(p)
|
Section 2.20 shall not apply unless required by Applicable Requirements.
|
(q)
|
Section 2.21 shall not apply unless required by Applicable Requirements.
|
(r)
|
Section 2.23 shall not apply.
|
(s)
|
Section 2.24 shall not apply.
|
(t)
|
Articles VI and VII shall only apply with respect to the Master Servicing and Master Servicing Rights and shall not extend to SBO Servicers.
|
(u)
|
Article VIII shall only apply with respect to the Master Servicing and Master Servicing Rights and shall not extend to SBO Servicers; provided that nothing herein shall limit, restrict or qualify each Purchaser’s rights to indemnification and remedies (as owner of the Rights to MSRs and Excess Servicing Fee, as applicable) that are set forth in the applicable Servicing Agreement, the applicable Client Contract, and/or the applicable Servicer Guide.
|
(v)
|
For the avoidance of doubt the following Exhibits shall not apply: B, C, D, P-1.
|
(w)
|
The Service Level Agreements with respect to Master Servicing shall only be those specifically identified as “Master Servicing SLAs”.
|
Status
|
Allocated Fee Rate (bps)
|
|
PLS
|
FHA/VA
|
|
Current
|
[***]
|
[***]
|
D30
|
[***]
|
[***]
|
D60
|
[***]
|
[***]
|
D90
|
[***]
|
[***]
|
D120+ or FCLS
|
[***]
|
[***]
|
REOA
|
[***]
|
[***]
|
•
|
Step 1: For the total population of Mortgage Loans and REO Properties (calculated based on (a) the UPB and loan count serviced under this Addendum as of the month-end prior to any transaction(s) resulting in the Material Change or (b) the UPB and loan count serviced under this Addendum and any NRZ Subservicing Agreement as of the month-end prior to any termination resulting in the Material Change), convert the Allocated Fee Rate to an annual servicing fee per loan for each relevant delinquency bucket and Loan Type.
|
o
|
The formula used for the calculation of the annualized servicing cost per loan, for each delinquency and Loan Type, is as follows:
|
•
|
Step 2: Utilize the Annual Servicing Cost Per Loan for each delinquency and Loan Type resulting from Step 1 and the portfolio of Mortgage Loans and REO Properties remaining subject to this Addendum (“
Remaining 2.0 Loans
”) to calculate the annual servicing fee.
|
o
|
The formula used for the calculation of the Annual Servicing Fee, expressed in dollars, for each delinquency bucket and Loan Type, is as follows:
|
•
|
Step 3: Utilizing the sum of the Annual Servicing Fee for each delinquency bucket and Loan Type, convert such amount to a single weighted average Adjusted Fee Rate, expressed in basis points of UPB for the Remaining 2.0 Loans.
|
o
|
The formula used for the calculation of the Adjusted Fee Rate is as follows:
|
CATEGORY
|
ITEM
|
DUE DATE
|
[***]
|
[***]
|
[***]
|
•
|
Each Receivable is an Eligible Receivable and arising under a Servicing Agreement that is an Eligible Servicing Agreement and has been fully funded by the Seller using its own funds and/or Amounts Held for Future Distribution (to the extent permitted under the related Eligible Servicing Agreement) and/or amounts received by the Seller from Holdings under this Addendum; provided, that notwithstanding the foregoing Seller makes no representation or warranty as to the status of title or any interest of a depositor, an issuer or an indenture trustee under a Servicing Agreement to or in any Receivable.
|
•
|
The Seller is entitled to reimbursement for each Receivable made pursuant the related Eligible Servicing Agreement.
|
•
|
The Seller has no reason to believe that the related Receivable will not be reimbursed or paid in full.
|
•
|
Such Receivable has not been identified by the Seller or reported to the Seller by the related trustee or Investor as having resulted from fraud perpetrated by any Person.
|
•
|
Such Receivable is not secured by real property and is not evidenced by an instrument.
|
•
|
Such Receivable is not due from the United States of America or any state or from any agency, department or instrumentality of the United States of America or any state thereof.
|
Inv #
|
Deal Name
|
[***]
|
[***]
|
[***]
|
[***]
|
[***]
|
[***]
|
[***]
|
[***]
|
[***]
|
[***]
|
[***]
|
[***]
|
[***]
|
[***]
|
[***]
|
[***]
|
[***]
|
[***]
|
[***]
|
[***]
|
[***]
|
[***]
|
[***]
|
[***]
|
[***]
|
[***]
|
[***]
|
[***]
|
[***]
|
[***]
|
[***]
|
[***]
|
[***]
|
[***]
|
[***]
|
[***]
|
[***]
|
[***]
|
[***]
|
[***]
|
[***]
|
[***]
|
[***]
|
[***]
|
[***]
|
[***]
|
[***]
|
[***]
|
[***]
|
[***]
|
[***]
|
[***]
|
•
|
On each Designation Date, Holdings shall designate a “Group” which shall consist of all of the Subject Servicing Agreements for which the New Consent Non-Delivery Determination Date occurred on or after the most recent Designation Date (or, in the case of the initial Designation Date, on or after the Cut-Off Date) and prior to such Designation Date.
|
•
|
On the Outside Date, Holdings shall designate additional Groups in accordance with the following procedures:
|
o
|
The number of Groups designated on such date will be equal to the quotient (rounded up to the next whole number) of (i) the Grouping UPB (as defined below) divided by (ii) $15.0 billion. For example, if the Grouping UPB is $33.0 billion, there will be three (3) Groups.
|
o
|
Holdings will then determine the Subject Servicing Agreements allocated to each Group based on the related Delinquency Rates (as defined below) for such Subject Servicing Agreements such that:
|
§
|
the amount of the Grouping UPB allocated to any particular Group is substantially the same (it being understood that each such allocated amount of the Grouping UPB may vary by Groups by up to 10%); and
|
§
|
the Subject Servicing Agreements allocated to any particular Group are allocated based on the related Delinquency Rates of such Subject Servicing Agreements. By way of example, if there are three Groups, (i) the Subject Servicing Agreements (by Grouping UPB) with the lowest Delinquency Rates will be allocated to one Group, (ii) the Subject Servicing Agreements (by Grouping UPB) with the middle Delinquency Rates will be allocated to one Group and (iii) the Subject Servicing Agreements (by Grouping UPB) with the highest Delinquency Rates will be allocate to one Group.
|
1.1.
|
Definitions
.
|
2.1.
|
Purchase and Sale
.
|
2.2.
|
Sale Date and Transfer Date
.
|
2.3.
|
Closing Obligations
.
|
2.4.
|
Sale Date Data Tapes
.
|
2.5.
|
[RESERVED]
.
|
2.6.
|
Payment of Purchase Price
.
|
2.7.
|
[RESERVED]
.
|
2.8.
|
[RESERVED]
.
|
2.9.
|
Transfer of Ownership
.
|
2.10.
|
Servicing Transfer Instructions
.
|
2.11.
|
Document and Data Transfer
.
|
2.12.
|
Assignments; Endorsements
.
|
2.13.
|
Required Consents
.
|
2.14.
|
Costs of Transfer
.
|
2.15.
|
Notice to Borrowers
.
|
2.16.
|
Flood Contracts
.
|
2.17.
|
Tax Records Monitoring
.
|
2.18.
|
Loan Tapes
.
|
2.19.
|
Custodian
.
|
2.20.
|
Transfers of REO
.
|
2.21.
|
[RESERVED]
.
|
2.22.
|
Mortgage Insurance
.
|
4.1.
|
Organization, Authority
.
|
4.2.
|
No Conflict
.
|
4.3.
|
Litigation
.
|
4.4.
|
Permits
.
|
4.5.
|
Financial Ability
.
|
4.6.
|
[No Brokers
.
|
4.7.
|
No Impediment
.
|
4.8.
|
Servicer Participation Agreement
.
|
4.9.
|
Sophisticated Purchaser
.
|
6.1.
|
Conditions to the Obligations of Purchaser and Seller
.
|
6.2.
|
Conditions to the Obligations of Purchaser
.
|
6.3.
|
Conditions to the Obligations of Seller
.
|
8.1.
|
Assignment
.
|
8.2.
|
No Third-Party Beneficiaries
.
|
8.3.
|
Termination
.
|
8.4.
|
Expenses
.
|
8.5.
|
Amendment and Modification
.
|
8.6.
|
Notices
.
|
8.7.
|
Governing Law
.
|
8.8.
|
Severability
.
|
8.9.
|
Waiver
.
|
8.10.
|
Counterparts; Facsimile
.
|
8.11.
|
Entire Agreement
.
|
8.12.
|
Interpretation
.
|
1.
|
I have reviewed this quarterly report on Form 10-Q 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 15d–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.
|
April 30, 2018
|
/s/ Michael Nierenberg
|
|
Michael Nierenberg
|
|
Chief Executive Officer
|
1.
|
I have reviewed this quarterly report on Form 10-Q 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 15d–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.
|
April 30, 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
|
(1)
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
April 30, 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.
|
April 30, 2018
|
/s/ Nicola Santoro, Jr.
|
|
Nicola Santoro, Jr.
|
|
Chief Financial Officer
|