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) |
Title of each class: | Name of each exchange on which registered: | |||||||
Common Stock, $0.01 par value per share | NRZ | New York Stock Exchange | ||||||
7.50% Series A Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock | NRZ PR A | New York Stock Exchange | ||||||
7.125% Series B Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock | NRZ PR B | New York Stock Exchange | ||||||
6.375% Series C Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock | NRZ PR C | New York Stock Exchange |
Large accelerated filer
|
☒
|
Accelerated filer
|
☐
|
Non-accelerated filer
|
☐
|
||||||||||||
Smaller reporting company
|
☐
|
Emerging growth company
|
☐
|
PAGE | |||||
Part I. Financial Information | |||||
Part II. Other Information | |||||
NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES | ||
CONDENSED CONSOLIDATED BALANCE SHEETS | ||
(dollars in thousands, except per share data) |
June 30, 2020
(Unaudited) |
December 31, 2019 | ||||||||||
Assets | |||||||||||
Excess mortgage servicing rights assets, at fair value | $ | 458,923 | $ | 505,343 | |||||||
Mortgage servicing rights, at fair value | 3,551,159 | 3,967,960 | |||||||||
Mortgage servicing rights financing receivables, at fair value | 1,469,927 | 1,718,273 | |||||||||
Servicer advance investments, at fair value(A)
|
559,011 | 581,777 | |||||||||
Real estate and other securities | 6,144,236 | 19,477,728 | |||||||||
Residential loans and variable interest entity consumer loans held-for-investment, at fair value(A)
|
1,516,794 | 1,753,251 | |||||||||
Residential mortgage loans, held-for-sale (includes $2,824,909 and $4,613,612 at fair value at June 30, 2020 and December 31, 2019, respectively)
|
3,519,739 | 6,042,664 | |||||||||
Residential mortgage loans subject to repurchase(B)
|
1,075,008 | 172,336 | |||||||||
Cash and cash equivalents(A)
|
1,013,208 | 528,737 | |||||||||
Restricted cash(A)
|
138,932 | 162,197 | |||||||||
Servicer advances receivable | 2,947,678 | 3,301,374 | |||||||||
Trades receivable | 163,477 | 5,256,014 | |||||||||
Other assets(A)
|
1,194,057 | 1,395,800 | |||||||||
$ | 23,752,149 | $ | 44,863,454 | ||||||||
Liabilities and Equity | |||||||||||
Liabilities | |||||||||||
Repurchase agreements
|
$ | 9,171,498 | $ | 27,916,225 | |||||||
Notes and bonds payable (includes $258,806 and $659,738 at fair value at June 30, 2020 and December 31, 2019, respectively)(A)
|
6,879,462 | 7,720,148 | |||||||||
Residential mortgage loan repurchase liability(B)
|
1,075,008 | 172,336 | |||||||||
Term loan, net of discount and issuance costs
|
533,383 | — | |||||||||
Trades payable
|
105,930 | 902,081 | |||||||||
Due to affiliates
|
16,894 | 103,882 | |||||||||
Dividends payable
|
48,753 | 211,732 | |||||||||
Accrued expenses and other liabilities(A)
|
532,249 | 600,790 | |||||||||
18,363,177 | 37,627,194 | ||||||||||
Commitments and Contingencies | |||||||||||
Equity | |||||||||||
Preferred Stock, par value of $0.01 per share, 100,000,000 shares authorized:
|
|||||||||||
7.50% Series A Preferred Stock, $0.01 par value, 11,500,000 shares authorized, 6,210,000 and 6,210,000 issued and outstanding at June 30, 2020 and December 31, 2019, respectively
|
150,026 | 150,026 | |||||||||
7.125% Series B Preferred Stock, $0.01 par value, 11,500,000 shares authorized, 11,300,000 and 11,300,000 issued and outstanding at June 30, 2020 and December 31, 2019, respectively
|
273,418 | 273,418 | |||||||||
6.375% Series C Preferred Stock, $0.01 par value, 16,100,000 shares authorized, 16,100,000 and 0 issued and outstanding at June 30, 2020 and December 31, 2019, respectively
|
389,548 | — | |||||||||
Common Stock, $0.01 par value, 2,000,000,000 shares authorized, 415,744,518 and 415,520,780 issued and outstanding at June 30, 2020 and December 31, 2019, respectively
|
4,158 | 4,156 | |||||||||
Additional paid-in capital | 5,554,559 | 5,498,226 | |||||||||
Retained earnings (accumulated deficit) | (1,110,148) | 549,733 | |||||||||
Accumulated other comprehensive income (loss) | 30,730 | 682,151 | |||||||||
Total New Residential stockholders’ equity | 5,292,291 | 7,157,710 | |||||||||
Noncontrolling interests in equity of consolidated subsidiaries | 96,681 | 78,550 | |||||||||
Total Equity | 5,388,972 | 7,236,260 | |||||||||
$ | 23,752,149 | $ | 44,863,454 |
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED) | ||
(dollars in thousands, except per share data) |
Three Months Ended
June 30, |
Six Months Ended
June 30, |
||||||||||||||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||||||||||||||
Revenues | |||||||||||||||||||||||||||||||||||
Interest income | $ | 232,198 | $ | 416,047 | $ | 634,571 | $ | 854,914 | |||||||||||||||||||||||||||
Servicing revenue, net of change in fair value of $(441,033), $(334,599), $(1,090,408), and $(391,509), respectively
|
(90,459) | (85,537) | (379,574) | 80,316 | |||||||||||||||||||||||||||||||
Gain on originated mortgage loans, held-for-sale, net
|
310,022 | 101,018 | 489,720 | 168,188 | |||||||||||||||||||||||||||||||
451,761 | 431,528 | 744,717 | 1,103,418 | ||||||||||||||||||||||||||||||||
Expenses | |||||||||||||||||||||||||||||||||||
Interest expense | 116,403 | 228,004 | 333,258 | 440,836 | |||||||||||||||||||||||||||||||
General and administrative expenses | 217,373 | 118,906 | 423,736 | 217,846 | |||||||||||||||||||||||||||||||
Management fee to affiliate | 22,479 | 19,623 | 44,200 | 37,583 | |||||||||||||||||||||||||||||||
Incentive compensation to affiliate | — | — | — | 12,958 | |||||||||||||||||||||||||||||||
Loan servicing expense | 7,149 | 9,372 | 15,002 | 18,975 | |||||||||||||||||||||||||||||||
Subservicing expense | 73,132 | 53,962 | 140,113 | 94,888 | |||||||||||||||||||||||||||||||
436,536 | 429,867 | 956,309 | 823,086 | ||||||||||||||||||||||||||||||||
Other Income (Loss) | |||||||||||||||||||||||||||||||||||
Change in fair value of investments
|
102,776 | (26,642) | (463,500) | (57,746) | |||||||||||||||||||||||||||||||
Gain (loss) on settlement of investments, net
|
(74,966) | 5,576 | (874,538) | (37,285) | |||||||||||||||||||||||||||||||
Earnings from investments in consumer loans, equity method investees
|
— | (2,654) | — | 1,657 | |||||||||||||||||||||||||||||||
Other income (loss), net
|
(3,207) | (2,227) | (40,020) | 3,461 | |||||||||||||||||||||||||||||||
24,603 | (25,947) | (1,378,058) | (89,913) | ||||||||||||||||||||||||||||||||
Impairment | |||||||||||||||||||||||||||||||||||
Provision (reversal) for credit losses on securities
|
(25,134) | 8,859 | 19,015 | 16,375 | |||||||||||||||||||||||||||||||
Valuation and credit loss provision (reversal) on loans and real estate owned (“REO”)
|
3,424 | 13,452 | 103,920 | 18,732 | |||||||||||||||||||||||||||||||
(21,710) | 22,311 | 122,935 | 35,107 | ||||||||||||||||||||||||||||||||
Income (Loss) Before Income Taxes | 61,538 | (46,597) | (1,712,585) | 155,312 | |||||||||||||||||||||||||||||||
Income tax expense (benefit)
|
17,409 | (21,577) | (149,459) | 24,420 | |||||||||||||||||||||||||||||||
Net Income (Loss) | $ | 44,129 | $ | (25,020) | $ | (1,563,126) | $ | 130,892 | |||||||||||||||||||||||||||
Noncontrolling Interests in Income of Consolidated Subsidiaries | $ | 38,640 | $ | 6,923 | $ | 22,478 | $ | 17,241 | |||||||||||||||||||||||||||
Dividends on Preferred Stock | $ | 14,357 | $ | — | $ | 25,579 | $ | — | |||||||||||||||||||||||||||
Net Income (Loss) Attributable to Common Stockholders | $ | (8,868) | $ | (31,943) | $ | (1,611,183) | $ | 113,651 | |||||||||||||||||||||||||||
Net Income (Loss) Per Share of Common Stock | |||||||||||||||||||||||||||||||||||
Basic | $ | (0.02) | $ | (0.08) | $ | (3.88) | $ | 0.28 | |||||||||||||||||||||||||||
Diluted | $ | (0.02) | $ | (0.08) | $ | (3.88) | $ | 0.28 | |||||||||||||||||||||||||||
Weighted Average Number of Shares of Common Stock Outstanding
|
|||||||||||||||||||||||||||||||||||
Basic | 415,661,782 | 415,463,757 | 415,625,468 | 401,946,938 | |||||||||||||||||||||||||||||||
Diluted | 415,661,782 | 415,463,757 | 415,625,468 | 402,239,438 | |||||||||||||||||||||||||||||||
Dividends Declared per Share of Common Stock | $ | 0.10 | $ | 0.50 | $ | 0.15 | $ | 1.00 |
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED) | ||
(dollars in thousands) |
Three Months Ended
June 30, |
Six Months Ended
June 30, |
||||||||||||||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||||||||||||||
Comprehensive income (loss), net of tax | |||||||||||||||||||||||||||||||||||
Net (loss) income | $ | 44,129 | $ | (25,020) | $ | (1,563,126) | $ | 130,892 | |||||||||||||||||||||||||||
Other comprehensive income (loss) | |||||||||||||||||||||||||||||||||||
Net unrealized gain (loss) on securities | 56,398 | 167,162 | 90,773 | 359,515 | |||||||||||||||||||||||||||||||
Reclassification of net realized (gain) loss on securities into earnings
|
(31,803) | (32,164) | (742,194) | (89,844) | |||||||||||||||||||||||||||||||
24,595 | 134,998 | (651,421) | 269,671 | ||||||||||||||||||||||||||||||||
Total comprehensive income (loss) | $ | 68,724 | $ | 109,978 | $ | (2,214,547) | $ | 400,563 | |||||||||||||||||||||||||||
Comprehensive income (loss) attributable to noncontrolling interests
|
$ | 38,640 | $ | 6,923 | $ | 22,478 | $ | 17,241 | |||||||||||||||||||||||||||
Dividends on preferred stock
|
$ | 14,357 | $ | — | $ | 25,579 | $ | — | |||||||||||||||||||||||||||
Comprehensive income (loss) attributable to common stockholders
|
$ | 15,727 | $ | 103,055 | $ | (2,262,604) | $ | 383,322 |
(dollars in thousands, except per share data) |
Preferred Stock | Common Stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Shares | Amount | Shares | Amount | Additional Paid-in Capital | Retained Earnings (Accumulated Deficit) | Accumulated Other Comprehensive Income | Total New Residential Stockholders’ Equity |
Noncontrolling
Interests in Equity of Consolidated Subsidiaries |
Total Equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at March 31, 2020 | 33,610,000 | $ | 812,992 | 415,649,214 | $ | 4,157 | $ | 5,500,308 | $ | (1,059,706) | $ | 6,135 | $ | 5,263,886 | $ | 66,578 | $ | 5,330,464 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
2020 Warrants
|
— | — | — | — | 53,462 | — | — | 53,462 | — | 53,462 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Dividends declared on common stock, $0.10 per share
|
— | — | — | — | — | (41,574) | — | (41,574) | — | (41,574) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Dividends declared on preferred stock
|
— | — | — | — | — | (14,357) | — | (14,357) | — | (14,357) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Capital contributions | — | — | — | — | — | — | — | — | 1,791 | 1,791 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Capital distributions | — | — | — | — | — | — | — | — | (10,328) | (10,328) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Issuance of common stock | — | — | — | — | 79 | — | — | 79 | — | 79 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Director share grants | — | — | 95,304 | 1 | 710 | — | — | 711 | — | 711 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Comprehensive income (loss) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net income (loss) | — | — | — | — | — | 5,489 | — | 5,489 | 38,640 | 44,129 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net unrealized gain (loss) on securities | — | — | — | — | — | — | 56,398 | 56,398 | — | 56,398 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Reclassification of net realized (gain) loss on securities into earnings
|
— | — | — | — | — | — | (31,803) | (31,803) | — | (31,803) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total comprehensive income (loss) | 30,084 | 38,640 | 68,724 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at June 30, 2020 | 33,610,000 | $ | 812,992 | 415,744,518 | $ | 4,158 | $ | 5,554,559 | $ | (1,110,148) | $ | 30,730 | $ | 5,292,291 | $ | 96,681 | $ | 5,388,972 |
(dollars in thousands, per share data) |
Preferred Stock | Common Stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Shares | Amount | Shares | Amount | Additional Paid-in Capital | Retained Earnings (Accumulated Deficit) | Accumulated Other Comprehensive Income | Total New Residential Stockholders’ Equity |
Noncontrolling
Interests in Equity of Consolidated Subsidiaries |
Total Equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at March 31, 2019 | — | $ | — | 415,429,677 | $ | 4,155 | $ | 5,497,838 | $ | 768,592 | $ | 551,696 | $ | 6,822,281 | $ | 89,928 | $ | 6,912,209 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Dividends declared on common stock, $0.50 per share
|
— | — | — | — | — | (207,760) | — | (207,760) | — | (207,760) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Capital distributions | — | — | — | — | — | — | — | — | (13,986) | (13,986) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Issuance of common stock | — | — | — | — | (266) | — | — | (266) | — | (266) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Option exercise | — | — | 51,517 | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Director share grants | — | — | 39,586 | 1 | 654 | — | — | 655 | — | 655 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Comprehensive income (loss) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net income (loss) | — | — | — | — | — | (31,943) | — | (31,943) | 6,923 | (25,020) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net unrealized gain (loss) on securities | — | — | — | — | — | — | 167,162 | 167,162 | — | 167,162 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Reclassification of net realized (gain) loss on securities into earnings
|
— | — | — | — | — | — | (32,164) | (32,164) | — | (32,164) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total comprehensive income (loss) | 103,055 | 6,923 | 109,978 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at June 30, 2019 | — | $ | — | 415,520,780 | $ | 4,156 | $ | 5,498,226 | $ | 528,889 | $ | 686,694 | $ | 6,717,965 | $ | 82,865 | $ | 6,800,830 |
(dollars in thousands, per share data) |
Preferred Stock | Common Stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Shares | Amount | Shares | Amount | Additional Paid-in Capital | Retained Earnings (Accumulated Deficit) | Accumulated Other Comprehensive Income | Total New Residential Stockholders’ Equity |
Noncontrolling
Interests in Equity of Consolidated Subsidiaries |
Total Equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2019 | 17,510,000 | $ | 423,444 | 415,520,780 | $ | 4,156 | $ | 5,498,226 | $ | 549,733 | $ | 682,151 | $ | 7,157,710 | $ | 78,550 | $ | 7,236,260 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Cumulative adjustment for the adoption of ASU 2016-13 (See Note 1)
|
— | — | — | — | — | 13,658 | — | 13,658 | 16,795 | 30,453 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2020 Warrants
|
— | — | — | — | 53,462 | — | — | 53,462 | — | 53,462 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Dividends declared on common stock, $0.15 per share
|
— | — | — | — | — | (62,356) | — | (62,356) | — | (62,356) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Dividends declared on preferred stock
|
— | — | — | — | — | (25,579) | — | (25,579) | — | (25,579) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Capital contributions | — | — | — | — | — | — | — | — | 1,791 | 1,791 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Capital distributions | — | — | — | — | — | — | — | — | (22,933) | (22,933) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Issuance of common stock | — | — | 97,394 | 1 | 1,661 | — | — | 1,662 | — | 1,662 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Issuance of preferred stock | 16,100,000 | 389,548 | — | — | — | — | — | 389,548 | — | 389,548 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Director share grants | — | — | 126,344 | 1 | 1,210 | — | — | 1,211 | — | 1,211 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Comprehensive income (loss) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net income (loss) | — | — | — | — | — | (1,585,604) | — | (1,585,604) | 22,478 | (1,563,126) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net unrealized gain (loss) on securities | — | — | — | — | — | — | 90,773 | 90,773 | — | 90,773 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Reclassification of net realized (gain) loss on securities into earnings
|
— | — | — | — | — | — | (742,194) | (742,194) | — | (742,194) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total comprehensive income (loss) | (2,237,025) | 22,478 | (2,214,547) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at June 30, 2020 | 33,610,000 | $ | 812,992 | 415,744,518 | $ | 4,158 | $ | 5,554,559 | $ | (1,110,148) | $ | 30,730 | $ | 5,292,291 | $ | 96,681 | $ | 5,388,972 |
(dollars in thousands, per share data) |
Preferred Stock | Common Stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Shares | Amount | Shares | Amount | Additional Paid-in Capital | Retained Earnings (Accumulated Deficit) | Accumulated Other Comprehensive Income | Total New Residential Stockholders’ Equity |
Noncontrolling
Interests in Equity of Consolidated Subsidiaries |
Total Equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2018 | — | $ | — | 369,104,429 | $ | 3,692 | $ | 4,746,242 | $ | 830,713 | $ | 417,023 | $ | 5,997,670 | $ | 90,625 | $ | 6,088,295 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Dividends declared on common stock, $1.00 per share
|
— | — | — | — | — | (415,475) | — | (415,475) | — | (415,475) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Capital distributions | — | — | — | — | — | — | — | — | (25,001) | (25,001) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Issuance of common stock | — | — | 46,000,000 | 460 | 750,933 | — | — | 751,393 | — | 751,393 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Option exercise | — | — | 348,613 | 3 | (3) | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Director share grants | — | — | 67,738 | 1 | 1,054 | — | — | 1,055 | — | 1,055 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Comprehensive income (loss) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net income (loss) | — | — | — | — | — | 113,651 | — | 113,651 | 17,241 | 130,892 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net unrealized gain (loss) on securities | — | — | — | — | — | — | 359,515 | 359,515 | — | 359,515 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Reclassification of net realized (gain) loss on securities into earnings
|
— | — | — | — | — | — | (89,844) | (89,844) | — | (89,844) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total comprehensive income (loss) | 383,322 | 17,241 | 400,563 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at June 30, 2019 | — | $ | — | 415,520,780 | $ | 4,156 | $ | 5,498,226 | $ | 528,889 | $ | 686,694 | $ | 6,717,965 | $ | 82,865 | $ | 6,800,830 |
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) | ||
(dollars in thousands) |
Six Months Ended
June 30, |
|||||||||||||||||
2020 | 2019 | ||||||||||||||||
Cash Flows From Operating Activities | |||||||||||||||||
Net income | $ | (1,563,126) | $ | 130,892 | |||||||||||||
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 | 11,109 | 3,828 | |||||||||||||||
Change in fair value of investments in excess mortgage servicing rights, equity method investees
|
2,509 | 664 | |||||||||||||||
Change in fair value of investments in mortgage servicing rights financing receivables
|
225,631 | 91,790 | |||||||||||||||
Change in fair value of servicer advance investments | 2,712 | (9,291) | |||||||||||||||
Change in fair value of residential mortgage loans, at fair value | 165,246 | (81,607) | |||||||||||||||
Change in fair value of notes and bonds payable | (6,146) | 2,601 | |||||||||||||||
Change in fair value of investments in real estate and other securities
|
28,194 | (14,064) | |||||||||||||||
(Gain) loss on settlement of investments, net | 874,538 | 37,285 | |||||||||||||||
(Gain) loss on sale of originated mortgage loans, net | (489,720) | (168,188) | |||||||||||||||
Earnings from investments in consumer loans, equity method investees | — | (1,657) | |||||||||||||||
Change in fair value of derivative instruments | 18,876 | 66,426 | |||||||||||||||
Change in fair value of contingent consideration | 3,871 | 4,727 | |||||||||||||||
Change in fair value of investments in consumer loans, held-for-investment | 9,223 | — | |||||||||||||||
Change in fair value of equity investments | 47,697 | 159 | |||||||||||||||
(Gain) loss on transfer of loans to REO | (4,307) | (6,584) | |||||||||||||||
(Gain) loss on transfer of loans to other assets | 261 | 277 | |||||||||||||||
(Gain) loss on Excess MSR recapture agreements | (1,190) | (1,242) | |||||||||||||||
(Gain) loss on Ocwen common stock | 4,121 | (4,237) | |||||||||||||||
Accretion and other amortization | (80,990) | (256,955) | |||||||||||||||
Provision for credit losses on securities | 19,015 | 16,375 | |||||||||||||||
Valuation and credit loss provision on loans and real estate owned | 103,920 | 18,732 | |||||||||||||||
Non-cash portions of servicing revenue, net | 1,090,408 | 391,509 | |||||||||||||||
Non-cash directors’ compensation | 1,211 | 1,055 | |||||||||||||||
Deferred tax provision | (141,640) | 24,733 | |||||||||||||||
Changes in: | |||||||||||||||||
Servicer advances receivable | 365,078 | 231,023 | |||||||||||||||
Other assets | 200,638 | (370,927) | |||||||||||||||
Due to affiliates | (86,988) | (73,694) | |||||||||||||||
Accrued expenses and other liabilities | (181,811) | 75,747 | |||||||||||||||
Other operating cash flows: | |||||||||||||||||
Interest received from excess mortgage servicing rights | 13,239 | 12,568 | |||||||||||||||
Interest received from servicer advance investments | 9,796 | 15,251 | |||||||||||||||
Interest received from Non-Agency RMBS | 105,032 | 137,729 | |||||||||||||||
Interest received from residential mortgage loans, held-for-investment | 2,509 | 37,253 | |||||||||||||||
Interest received from consumer loans, held-for-investment | — | 16,437 | |||||||||||||||
Distributions of earnings from excess mortgage servicing rights, equity method investees
|
1,172 | 5,635 | |||||||||||||||
Distributions of earnings from consumer loan equity method investees | — | 1,178 | |||||||||||||||
Purchases of residential mortgage loans, held-for-sale | (1,147,328) | (4,220,239) | |||||||||||||||
Origination of residential mortgage loans, held-for-sale | (19,030,513) | (5,537,689) | |||||||||||||||
Proceeds from sales of purchased and originated residential mortgage loans, held-for-sale | 22,017,043 | 6,473,386 | |||||||||||||||
Principal repayments from purchased residential mortgage loans, held-for-sale | 177,023 | 165,931 | |||||||||||||||
Net cash provided by (used in) operating activities | 2,766,313 | (2,783,183) |
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED), CONTINUED | ||
(dollars in thousands) |
Six Months Ended
June 30, |
|||||||||||||||||
2020 | 2019 | ||||||||||||||||
Cash Flows From Investing Activities | |||||||||||||||||
Purchase of servicer advance investments | (631,240) | (865,350) | |||||||||||||||
Purchase of MSRs, MSR financing receivables and servicer advances receivable | (491,880) | (775,873) | |||||||||||||||
Purchase of Agency RMBS | (11,944,647) | (14,883,418) | |||||||||||||||
Purchase of Non-Agency RMBS | (56,520) | (651,001) | |||||||||||||||
Purchase of real estate owned and other assets | (5,970) | (16,426) | |||||||||||||||
Purchase of investment in consumer loans, equity method investees | — | (63,875) | |||||||||||||||
Draws on revolving consumer loans | (17,684) | (28,871) | |||||||||||||||
Payments for settlement of derivatives | (155,034) | (191,527) | |||||||||||||||
Return of investments in excess mortgage servicing rights | 22,575 | 30,342 | |||||||||||||||
Return of investments in excess mortgage servicing rights, equity method investees | 9,442 | 8,197 | |||||||||||||||
Return of investments in consumer loans, equity method investees | — | 55,848 | |||||||||||||||
Principal repayments from servicer advance investments | 643,580 | 969,851 | |||||||||||||||
Principal repayments from Agency RMBS | 745,259 | 314,623 | |||||||||||||||
Principal repayments from Non-Agency RMBS | 324,098 | 605,874 | |||||||||||||||
Principal repayments from residential mortgage loans
|
62,293 | 57,168 | |||||||||||||||
Proceeds from sale of residential mortgage loans | 866 | 34,682 | |||||||||||||||
Principal repayments from consumer loans | 119,124 | 139,846 | |||||||||||||||
Proceeds from MSRs and MSR financing receivables | 61,475 | 9,113 | |||||||||||||||
Proceeds from sale of mortgage servicing rights | 9,801 | — | |||||||||||||||
Proceeds from sale of mortgage servicing rights financing receivables | 3,708 | — | |||||||||||||||
Proceeds from sale of excess mortgage servicing rights | 114 | — | |||||||||||||||
Proceeds from sale of Agency RMBS | 23,099,348 | 10,889,487 | |||||||||||||||
Proceeds from sale of Non-Agency RMBS | 4,460,656 | 752,026 | |||||||||||||||
Proceeds from settlement of derivatives | 46,458 | 57,240 | |||||||||||||||
Proceeds from sale of real estate owned | 57,407 | 74,976 | |||||||||||||||
Net cash provided by (used in) investing activities | 16,363,229 | (3,477,068) |
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED), CONTINUED | ||
(dollars in thousands) |
Six Months Ended
June 30, |
|||||||||||||||||
2020 | 2019 | ||||||||||||||||
Cash Flows From Financing Activities | |||||||||||||||||
Repayments of repurchase agreements | (118,194,027) | (91,625,830) | |||||||||||||||
Margin deposits under repurchase agreements and derivatives | (3,102,467) | (1,637,846) | |||||||||||||||
Proceeds for issuance of term loan | 592,400 | — | |||||||||||||||
Repayments of notes and bonds payable | (3,880,989) | (4,540,705) | |||||||||||||||
Deferred financing fees | (22,974) | (2,868) | |||||||||||||||
Common stock dividends paid | (228,543) | (392,267) | |||||||||||||||
Preferred Stock Dividend paid | (22,372) | — | |||||||||||||||
Borrowings under repurchase agreements | 99,455,395 | 97,551,956 | |||||||||||||||
Return of margin deposits under repurchase agreements and derivatives | 3,316,509 | 1,606,200 | |||||||||||||||
Borrowings under notes and bonds payable | 3,050,608 | 4,725,330 | |||||||||||||||
Issuance of preferred stock | 389,548 | — | |||||||||||||||
Issuance of common stock | 1,734 | 752,217 | |||||||||||||||
Costs related to issuance of common stock | (72) | (824) | |||||||||||||||
Noncontrolling interests in equity of consolidated subsidiaries - contributions | 1,791 | — | |||||||||||||||
Noncontrolling interests in equity of consolidated subsidiaries - distributions | (22,933) | (25,001) | |||||||||||||||
Payment of contingent consideration | (1,944) | — | |||||||||||||||
Net cash provided by (used in) financing activities | (18,668,336) | 6,410,362 | |||||||||||||||
Net Increase (Decrease) in Cash, Cash Equivalents, and Restricted Cash | 461,206 | 150,111 | |||||||||||||||
Cash, Cash Equivalents, and Restricted Cash, Beginning of Period | 690,934 | 415,078 | |||||||||||||||
Cash, Cash Equivalents, and Restricted Cash, End of Period | $ | 1,152,140 | $ | 565,189 | |||||||||||||
Supplemental Disclosure of Cash Flow Information | |||||||||||||||||
Cash paid during the period for interest | $ | 335,464 | $ | 417,974 | |||||||||||||
Cash paid during the period for income taxes | 92 | 1,194 | |||||||||||||||
Supplemental Schedule of Non-Cash Investing and Financing Activities | |||||||||||||||||
Common dividends declared but not paid | $ | 41,574 | $ | 207,760 | |||||||||||||
Preferred dividends declared but not paid | 14,357 | — | |||||||||||||||
Warrants issued with term loan | 53,462 | — | |||||||||||||||
Purchase of investments, primarily Agency RMBS, settled after quarter-end | 105,930 | 265,125 | |||||||||||||||
Sale of investments, primarily Non-Agency RMBS, settled after quarter-end | 163,477 | 5,307,642 | |||||||||||||||
Transfer from residential mortgage loans to real estate owned and other assets
|
18,931,717 | 48,449 | |||||||||||||||
Transfer from residential mortgage loans, held-for-investment to residential mortgage loans, held-for-sale
|
— | 36,331 | |||||||||||||||
Non-cash distributions from LoanCo
|
— | 21,314 | |||||||||||||||
MSR purchase price holdback | (44,734) | 22,574 | |||||||||||||||
Real estate securities retained from loan securitizations | 518,515 | 232,050 | |||||||||||||||
Residential mortgage loans subject to repurchase | 1,075,008 | 141,581 | |||||||||||||||
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
June 30, 2020 | ||
(dollars in tables in thousands, except share data) |
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
June 30, 2020 | ||
(dollars in tables in thousands, except share data) |
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
June 30, 2020 | ||
(dollars in tables in thousands, except share data) |
Three Months Ended
June 30, |
Six Months Ended
June 30, |
||||||||||||||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||||||||||||||
Change in fair value of investments in excess mortgage servicing rights
|
$ | (85) | $ | (8,455) | $ | (11,109) | $ | (3,828) | |||||||||||||||||||||||||||
Change in fair value of investments in excess mortgage servicing rights, equity method investees
|
(2,052) | (3,276) | (2,509) | (664) | |||||||||||||||||||||||||||||||
Change in fair value of investments in mortgage servicing rights financing receivables
|
(121,520) | (55,411) | (225,631) | (91,790) | |||||||||||||||||||||||||||||||
Change in fair value of servicer advance investments
|
16,037 | 1,388 | (2,712) | 9,291 | |||||||||||||||||||||||||||||||
Change in fair value of real estate and other securities
|
58,598 | 7,385 | (28,194) | 14,064 | |||||||||||||||||||||||||||||||
Change in fair value of residential mortgage loans
|
99,998 | 72,393 | (165,246) | 81,607 | |||||||||||||||||||||||||||||||
Change in fair value of investments in consumer loans held-for-investment
|
30,694 | — | (9,223) | — | |||||||||||||||||||||||||||||||
Change in fair value of derivative instruments
|
21,106 | (40,666) | (18,876) | (66,426) | |||||||||||||||||||||||||||||||
$ | 102,776 | $ | (26,642) | $ | (463,500) | $ | (57,746) |
Three Months Ended
June 30, |
Six Months Ended
June 30, |
||||||||||||||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||||||||||||||
Gain (loss) on sale of real estate securities
|
$ | (6,669) | $ | 41,023 | $ | (761,209) | $ | 106,219 | |||||||||||||||||||||||||||
Gain (loss) on sale of acquired residential mortgage loans
|
(47,330) | 6,575 | (12,094) | 9,757 | |||||||||||||||||||||||||||||||
Gain (loss) on settlement of derivatives | (25,195) | (45,201) | (109,907) | (138,277) | |||||||||||||||||||||||||||||||
Gain (loss) on liquidated residential mortgage loans
|
3,220 | (633) | 2,381 | (3,122) | |||||||||||||||||||||||||||||||
Gain (loss) on sale of REO | 443 | (4,551) | 1,616 | (6,276) | |||||||||||||||||||||||||||||||
Other gains (losses) | 565 | 8,363 | 4,675 | (5,586) | |||||||||||||||||||||||||||||||
$ | (74,966) | $ | 5,576 | $ | (874,538) | $ | (37,285) |
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
June 30, 2020 | ||
(dollars in tables in thousands, except share data) |
Three Months Ended
June 30, |
Six Months Ended
June 30, |
||||||||||||||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||||||||||||||
Unrealized gain (loss) on notes and bonds payable | $ | (10,856) | $ | (1,464) | $ | 6,146 | $ | (2,601) | |||||||||||||||||||||||||||
Unrealized gain (loss) on contingent consideration | (2,257) | (2,682) | (3,871) | (4,727) | |||||||||||||||||||||||||||||||
Unrealized gain (loss) on equity investments | (2,674) | (86) | (47,697) | (159) | |||||||||||||||||||||||||||||||
Gain (loss) on transfer of loans to REO | 1,712 | 1,600 | 4,307 | 6,584 | |||||||||||||||||||||||||||||||
Gain (loss) on transfer of loans to other assets | (20) | 244 | (261) | (277) | |||||||||||||||||||||||||||||||
Gain (loss) on Excess MSR recapture agreements | 562 | 935 | 1,190 | 1,242 | |||||||||||||||||||||||||||||||
Gain (loss) on Ocwen common stock | 929 | 1,451 | (4,121) | 4,237 | |||||||||||||||||||||||||||||||
Provision for servicing losses | (11,249) | (285) | (16,030) | (926) | |||||||||||||||||||||||||||||||
Rental and ancillary revenue | 20,112 | — | 39,719 | — | |||||||||||||||||||||||||||||||
Other income (loss) | 534 | (1,940) | (19,402) | 88 | |||||||||||||||||||||||||||||||
$ | (3,207) | $ | (2,227) | $ | (40,020) | $ | 3,461 |
Three Months Ended
June 30, |
Six Months Ended
June 30, |
||||||||||||||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||||||||||||||
Compensation and benefits expense, servicing
|
$ | 59,498 | $ | 29,480 | $ | 110,839 | $ | 54,781 | |||||||||||||||||||||||||||
Compensation and benefits expense, origination | 73,148 | 39,341 | 134,426 | 70,651 | |||||||||||||||||||||||||||||||
Legal and professional expense | 15,552 | 16,618 | 41,589 | 29,910 | |||||||||||||||||||||||||||||||
Loan origination expense | 23,635 | 14,198 | 46,035 | 24,467 | |||||||||||||||||||||||||||||||
Occupancy expense | 8,775 | 4,786 | 16,839 | 8,965 | |||||||||||||||||||||||||||||||
Other(A)
|
36,765 | 14,483 | 74,008 | 29,072 | |||||||||||||||||||||||||||||||
$ | 217,373 | $ | 118,906 | $ | 423,736 | $ | 217,846 |
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
June 30, 2020 | ||
(dollars in tables in thousands, except share data) |
Other Assets |
Accrued Expenses
and Other Liabilities |
||||||||||||||||||||||||||||||||||||||||
June 30, 2020 | December 31, 2019 | June 30, 2020 | December 31, 2019 | ||||||||||||||||||||||||||||||||||||||
Margin receivable, net(A)
|
$ | 45,527 | $ | 280,176 |
MSR purchase price holdback
|
$ | 44,495 | $ | 75,348 | ||||||||||||||||||||||||||||||||
Servicing fee receivables | 145,135 | 159,607 | Interest payable | 35,524 | 68,668 | ||||||||||||||||||||||||||||||||||||
Due from servicers | 93,108 | 163,961 | Accounts payable | 109,434 | 119,771 | ||||||||||||||||||||||||||||||||||||
Principal and interest receivable | 45,566 | 85,191 |
Derivative liabilities (Note 10)
|
24,936 | 6,885 | ||||||||||||||||||||||||||||||||||||
Equity investments(B)
|
66,859 | 114,763 | Due to servicers | 70,477 | 88,645 | ||||||||||||||||||||||||||||||||||||
Other receivables | 99,190 | 117,045 | Due to Agencies | 42,118 | 39,201 | ||||||||||||||||||||||||||||||||||||
Real Estate Owned | 68,618 | 93,672 |
Contingent Consideration
|
57,149 | 55,222 | ||||||||||||||||||||||||||||||||||||
Single-family rental properties
|
26,193 | 24,133 |
Accrued compensation and benefits
|
51,728 | 41,228 | ||||||||||||||||||||||||||||||||||||
Goodwill(C)
|
29,468 | 29,737 |
Excess spread financing, at fair value
|
22,059 | 31,777 | ||||||||||||||||||||||||||||||||||||
Notes Receivable(D)
|
47,318 | 37,001 |
Operating lease liabilities
|
35,165 | 38,520 | ||||||||||||||||||||||||||||||||||||
Warrants, at fair value
|
23,009 | 28,042 |
Reserve for sales recourse
|
11,560 | 12,549 | ||||||||||||||||||||||||||||||||||||
Recovery asset
|
17,092 | 23,100 |
Reserve for servicing losses
|
16,030 | — | ||||||||||||||||||||||||||||||||||||
Property and equipment
|
23,419 | 18,018 | Other liabilities | 11,574 | 22,976 | ||||||||||||||||||||||||||||||||||||
Receivable from government agency(E)
|
15,971 | 19,670 | $ | 532,249 | $ | 600,790 | |||||||||||||||||||||||||||||||||||
Intangible assets | 36,002 | 40,963 | |||||||||||||||||||||||||||||||||||||||
Prepaid expenses | 24,236 | 19,249 | |||||||||||||||||||||||||||||||||||||||
Operating lease right-of-use asset | 29,794 | 32,120 | |||||||||||||||||||||||||||||||||||||||
Derivative assets (Note 10) | 166,613 | 41,501 | |||||||||||||||||||||||||||||||||||||||
Ocwen common stock, at fair value | 3,831 | 7,952 | |||||||||||||||||||||||||||||||||||||||
Deferred tax asset, net | 148,746 | 8,669 | |||||||||||||||||||||||||||||||||||||||
Other assets | 38,362 | 51,230 | |||||||||||||||||||||||||||||||||||||||
$ | 1,194,057 | $ | 1,395,800 |
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
June 30, 2020 | ||
(dollars in tables in thousands, except share data) |
Six Months Ended
June 30, |
||||||||||||||||||||
2020 | 2019 | |||||||||||||||||||
Accretion of net discount on securities and loans | $ | 62,791 | 235,003 | |||||||||||||||||
Accretion of servicer advances receivable discount and servicer advance investments | 13,464 | 12,957 | ||||||||||||||||||
Accretion of excess mortgage servicing rights income | 12,582 | 11,830 | ||||||||||||||||||
Amortization of deferred financing costs | (5,992) | (1,925) | ||||||||||||||||||
Amortization of discount on notes and bonds payable | (246) | (910) | ||||||||||||||||||
Amortization of discount on term loan | (1,609) | — | ||||||||||||||||||
$ | 80,990 | $ | 256,955 |
Real Estate Owned | ||||||||
Balance at December 31, 2019 | $ | 93,672 | ||||||
Purchases | 3,910 | |||||||
Transfer of loans to real estate owned | 28,197 | |||||||
Sales(A)
|
(55,791) | |||||||
Valuation (provision) reversal on REO | (1,370) | |||||||
Balance at June 30, 2020 | $ | 68,618 |
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
June 30, 2020 | ||
(dollars in tables in thousands, except share data) |
Servicing and Origination | Residential Securities and Loans | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Origination | Servicing | MSR Related Investments |
Elimination(A)
|
Total Servicing and Origination | Real Estate Securities | Residential Mortgage Loans | Consumer Loans | Corporate | Total | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended June 30, 2020 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest income | $ | 8,963 | $ | 1,115 | $ | 108,386 | $ | — | $ | 118,464 | $ | 33,663 | $ | 47,284 | $ | 32,787 | $ | — | $ | 232,198 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Servicing revenue, net | (1,998) | 96,885 | (123,620) | (61,726) | (90,459) | — | — | — | — | (90,459) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Gain on originated mortgage loans, held-for-sale, net
|
281,937 | 343 | 33,152 | (3,561) | 311,871 | — | (1,849) | — | — | 310,022 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total revenue | 288,902 | 98,343 | 17,918 | (65,287) | 339,876 | 33,663 | 45,435 | 32,787 | — | 451,761 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Operating expenses | 108,129 | 74,018 | 213,774 | (61,726) | 334,195 | 18,023 | 36,749 | 9,918 | 37,651 | 436,536 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other income (loss) | 390 | — | (90,665) | — | (90,275) | 47,837 | 36,676 | 29,984 | 381 | 24,603 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Impairment | — | — | (91) | — | (91) | (25,134) | 3,515 | — | — | (21,710) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Income (loss) before income taxes | 181,163 | 24,325 | (286,430) | (3,561) | (84,503) | 88,611 | 41,847 | 52,853 | (37,270) | 61,538 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Income tax expense (benefit) | 20,083 | 1,224 | (6,832) | — | 14,475 | — | 2,918 | 16 | — | 17,409 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net income (loss) | $ | 161,080 | $ | 23,101 | $ | (279,598) | $ | (3,561) | $ | (98,978) | $ | 88,611 | $ | 38,929 | $ | 52,837 | $ | (37,270) | $ | 44,129 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Noncontrolling interests in income (loss) of consolidated subsidiaries
|
$ | 4,419 | $ | — | $ | 8,591 | $ | — | $ | 13,010 | $ | — | $ | — | $ | 25,630 | $ | — | $ | 38,640 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Dividends on preferred stock
|
$ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 14,357 | $ | 14,357 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net income (loss) attributable to common stockholders
|
$ | 156,661 | $ | 23,101 | $ | (288,189) | $ | (3,561) | $ | (111,988) | $ | 88,611 | $ | 38,929 | $ | 27,207 | $ | (51,627) | $ | (8,868) |
Servicing and Origination | Residential Securities and Loans | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Origination | Servicing | MSR Related Investments |
Elimination(A)
|
Total Servicing and Origination | Real Estate Securities | Residential Mortgage Loans | Consumer Loans | Corporate | Total | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Six Months Ended June 30, 2020 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest income | $ | 25,698 | $ | 8,602 | $ | 207,739 | $ | — | $ | 242,039 | $ | 217,668 | $ | 107,205 | $ | 67,659 | $ | — | $ | 634,571 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Servicing revenue, net | (3,076) | 183,627 | (474,207) | (85,918) | (379,574) | — | — | — | — | (379,574) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Gain on originated mortgage loans, held-for-sale, net | 440,152 | 602 | 55,240 | (12,936) | 483,058 | — | 6,662 | — | — | 489,720 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total revenue | 462,774 | 192,831 | (211,228) | (98,854) | 345,523 | 217,668 | 113,867 | 67,659 | — | 744,717 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Operating expenses | 221,768 | 138,566 | 379,629 | (85,918) | 654,045 | 132,886 | 84,278 | 20,468 | 64,632 | 956,309 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other income (loss) | 374 | 499 | (247,598) | — | (246,725) | (918,202) | (155,595) | (10,767) | (46,769) | (1,378,058) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Impairment | — | — | (91) | — | (91) | 19,015 | 104,011 | — | — | 122,935 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Income (loss) before income taxes | 241,380 | 54,764 | (838,364) | (12,936) | (555,156) | (852,435) | (230,017) | 36,424 | (111,401) | (1,712,585) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Income tax expense (benefit) | 32,041 | 7,269 | (116,617) | — | (77,307) | — | (72,283) | 131 | — | (149,459) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net income (loss) | $ | 209,339 | $ | 47,495 | $ | (721,747) | $ | (12,936) | $ | (477,849) | $ | (852,435) | $ | (157,734) | $ | 36,293 | $ | (111,401) | $ | (1,563,126) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Noncontrolling interests in income (loss) of consolidated subsidiaries | $ | 5,702 | $ | — | $ | (2,656) | $ | — | $ | 3,046 | $ | — | $ | — | $ | 19,432 | $ | — | $ | 22,478 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Dividends on preferred stock | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 25,579 | $ | 25,579 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net income (loss) attributable to common stockholders | $ | 203,637 | $ | 47,495 | $ | (719,091) | $ | (12,936) | $ | (480,895) | $ | (852,435) | $ | (157,734) | $ | 16,861 | $ | (136,980) | $ | (1,611,183) |
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
June 30, 2020 | ||
(dollars in tables in thousands, except share data) |
Servicing and Origination | Residential Securities and Loans | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Origination | Servicing | MSR Related Investments |
Elimination(A)
|
Total Servicing and Origination | Real Estate Securities | Residential Mortgage Loans | Consumer Loans | Corporate | Total | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
June 30, 2020 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments | $ | 1,750,568 | $ | — | $ | 6,039,020 | $ | — | $ | 7,789,588 | $ | 6,144,236 | $ | 2,614,314 | $ | 766,462 | $ | — | $ | 17,314,600 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents | 159,242 | 83,066 | 362,659 | — | 604,967 | 111,571 | 19,210 | 7,477 | 269,983 | 1,013,208 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Restricted cash | 3,224 | 5,209 | 87,199 | — | 95,632 | 11,259 | — | 32,041 | — | 138,932 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other assets | 231,088 | 197,243 | 3,166,414 | — | 3,594,745 | 217,354 | 1,356,432 | 60,095 | 27,315 | 5,255,941 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Goodwill | 11,836 | 12,540 | 5,092 | — | 29,468 | — | — | — | — | 29,468 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total assets | $ | 2,155,958 | $ | 298,058 | $ | 9,660,384 | $ | — | $ | 12,114,400 | $ | 6,484,420 | $ | 3,989,956 | $ | 866,075 | $ | 297,298 | $ | 23,752,149 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt | $ | 1,607,829 | $ | 6,669 | $ | 6,383,566 | $ | — | $ | 7,998,064 | $ | 5,314,581 | $ | 2,015,476 | $ | 722,839 | $ | 533,383 | $ | 16,584,343 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other liabilities | 201,530 | 55,774 | 209,335 | — | 466,639 | 119,506 | 1,119,831 | 3,916 | 68,942 | 1,778,834 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total liabilities | 1,809,359 | 62,443 | 6,592,901 | — | 8,464,703 | 5,434,087 | 3,135,307 | 726,755 | 602,325 | 18,363,177 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total equity | 346,599 | 235,615 | 3,067,483 | — | 3,649,697 | 1,050,333 | 854,649 | 139,320 | (305,027) | 5,388,972 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Noncontrolling interests in equity of consolidated subsidiaries
|
15,186 | — | 40,333 | — | 55,519 | — | — | 41,162 | — | 96,681 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total New Residential stockholders’ equity
|
$ | 331,413 | $ | 235,615 | $ | 3,027,150 | $ | — | $ | 3,594,178 | $ | 1,050,333 | $ | 854,649 | $ | 98,158 | $ | (305,027) | $ | 5,292,291 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments in equity method investees
|
$ | — | $ | — | $ | 147,017 | $ | — | $ | 147,017 | $ | — | $ | — | $ | — | $ | — | $ | 147,017 |
Servicing and Origination | Residential Securities and Loans | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Origination | Servicing | MSR Related Investments |
Elimination(A)
|
Total Servicing and Origination | Real Estate Securities | Residential Mortgage Loans | Consumer Loans | Corporate | Total | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended June 30, 2019 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest income | $ | 9,280 | $ | 8,151 | $ | 129,985 | $ | — | $ | 147,416 | $ | 168,489 | $ | 56,303 | $ | 43,839 | $ | — | $ | 416,047 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Servicing revenue, net | (397) | 48,563 | (112,925) | (20,778) | (85,537) | — | — | — | — | (85,537) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Gain on sale of originated mortgage loans, net
|
73,943 | 244 | 12,105 | (10,218) | 76,074 | — | 24,944 | — | — | 101,018 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total revenue | 82,826 | 56,958 | 29,165 | (30,996) | 137,953 | 168,489 | 81,247 | 43,839 | — | 431,528 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Operating expenses | 64,404 | 40,632 | 149,959 | (20,778) | 234,217 | 107,765 | 48,585 | 15,834 | 23,466 | 429,867 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other income (loss) | (102) | — | (67,335) | — | (67,437) | (37,446) | 88,148 | (12,204) | 2,992 | (25,947) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Impairment | — | — | — | — | — | 8,859 | 5,800 | 7,652 | — | 22,311 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Income (loss) before income taxes | 18,320 | 16,326 | (188,129) | (10,218) | (163,701) | 14,419 | 115,010 | 8,149 | (20,474) | (46,597) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Income tax expense (benefit) | 10,810 | 11,669 | (76,723) | — | (54,244) | — | 32,488 | 179 | — | (21,577) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net income (loss) | $ | 7,510 | $ | 4,657 | $ | (111,406) | $ | (10,218) | $ | (109,457) | $ | 14,419 | $ | 82,522 | $ | 7,970 | $ | (20,474) | $ | (25,020) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Noncontrolling interests in income (loss) of consolidated subsidiaries
|
$ | 1,543 | $ | — | $ | 331 | $ | — | $ | 1,874 | $ | — | $ | — | $ | 5,049 | $ | — | $ | 6,923 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Dividends on Preferred Stock
|
$ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net income (loss) attributable to common stockholders
|
$ | 5,967 | $ | 4,657 | $ | (111,737) | $ | (10,218) | $ | (111,331) | $ | 14,419 | $ | 82,522 | $ | 2,921 | $ | (20,474) | $ | (31,943) |
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
June 30, 2020 | ||
(dollars in tables in thousands, except share data) |
Servicing and Origination | Residential Securities and Loans | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Origination | Servicing | MSR Related Investments |
Elimination(A)
|
Total Servicing and Origination | Real Estate Securities | Residential Mortgage Loans | Consumer Loans | Corporate | Total | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Six Months Ended June 30, 2019 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest income | $ | 14,864 | $ | 14,334 | $ | 250,018 | $ | — | $ | 279,216 | $ | 372,962 | $ | 114,492 | $ | 88,244 | $ | — | $ | 854,914 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Servicing revenue, net | (667) | 92,084 | 15,812 | (26,913) | 80,316 | — | — | — | — | 80,316 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Gain on sale of originated mortgage loans, net
|
124,755 | 333 | 21,615 | (19,303) | 127,400 | — | 40,788 | — | — | 168,188 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total revenue | 138,952 | 106,751 | 287,445 | (46,216) | 486,932 | 372,962 | 155,280 | 88,244 | — | 1,103,418 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Operating expenses | 115,925 | 76,952 | 261,581 | (26,913) | 427,545 | 210,254 | 93,756 | 32,456 | 59,075 | 823,086 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other income (loss) | 957 | — | (89,200) | — | (88,243) | (84,404) | 84,703 | (7,673) | 5,704 | (89,913) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Impairment | — | — | — | — | — | 16,375 | (4) | 18,736 | — | 35,107 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Income (loss) before income taxes | 23,984 | 29,799 | (63,336) | (19,303) | (28,856) | 61,929 | 146,231 | 29,379 | (53,371) | 155,312 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Income tax expense (benefit) | 12,359 | 15,355 | (42,584) | — | (14,870) | — | 39,032 | 258 | — | 24,420 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net income (loss) | $ | 11,625 | $ | 14,444 | $ | (20,752) | $ | (19,303) | $ | (13,986) | $ | 61,929 | $ | 107,199 | $ | 29,121 | $ | (53,371) | $ | 130,892 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Noncontrolling interests in income (loss) of consolidated subsidiaries
|
$ | 1,950 | $ | — | $ | 2,782 | $ | — | $ | 4,732 | $ | — | $ | — | $ | 12,509 | $ | — | $ | 17,241 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Dividends on Preferred Stock
|
$ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net income (loss) attributable to common stockholders
|
$ | 9,675 | $ | 14,444 | $ | (23,534) | $ | (19,303) | $ | (18,718) | $ | 61,929 | $ | 107,199 | $ | 16,612 | $ | (53,371) | $ | 113,651 |
June 30, 2020 | December 31, 2019 | |||||||||||||
Direct investments in Excess MSRs | $ | 346,450 | $ | 379,747 | ||||||||||
Excess MSR Joint Ventures | 112,473 | 125,596 | ||||||||||||
Excess mortgage servicing rights assets, at fair value | $ | 458,923 | $ | 505,343 |
Servicer | ||||||||||||||||||||||||||||||||
Mr. Cooper |
SLS(A)
|
Total | ||||||||||||||||||||||||||||||
Balance as of December 31, 2019 | $ | 377,692 | $ | 2,055 | $ | 379,747 | ||||||||||||||||||||||||||
Interest income | 12,561 | 21 | 12,582 | |||||||||||||||||||||||||||||
Other income | 1,202 | — | 1,202 | |||||||||||||||||||||||||||||
Proceeds from repayments | (35,708) | (216) | (35,924) | |||||||||||||||||||||||||||||
Proceeds from sales | (48) | — | (48) | |||||||||||||||||||||||||||||
Change in fair value | (11,184) | 75 | (11,109) | |||||||||||||||||||||||||||||
Balance as of June 30, 2020 | $ | 344,515 | $ | 1,935 | $ | 346,450 |
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
June 30, 2020 | ||
(dollars in tables in thousands, except share data) |
June 30, 2020 | December 31, 2019 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 | Mr. Cooper | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Agency
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Original and Recaptured Pools
|
$ | 39,833,663 | 32.5% - 66.7% (53.3%) | 0.0% - 40.0% | 20.0% - 35.0% | 5.8 | $ | 162,415 | $ | 186,928 | $ | 209,633 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Non-Agency(E)
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Mr. Cooper and SLS Serviced:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Original and Recaptured Pools
|
41,832,962 | 33.3% - 100.0% (59.4%) | 0.0% - 50.0% | 0.0% - 33.3% | 6.5 | 118,875 | 159,522 | 170,114 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total | $ | 81,666,625 | 6.1 | $ | 281,290 | $ | 346,450 | $ | 379,747 |
Three Months Ended
June 30, |
Six Months Ended
June 30, |
|||||||||||||||||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | |||||||||||||||||||||||||||||||||||
Original and Recaptured Pools | $ | (85) | $ | (8,455) | $ | (11,109) | $ | (3,828) |
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
June 30, 2020 | ||
(dollars in tables in thousands, except share data) |
June 30, 2020 | December 31, 2019 | |||||||||||||
Excess MSR assets | $ | 200,650 | $ | 226,843 | ||||||||||
Other assets | 24,983 | 25,035 | ||||||||||||
Other liabilities | (687) | (687) | ||||||||||||
Equity | $ | 224,946 | $ | 251,191 | ||||||||||
New Residential’s investment | $ | 112,473 | $ | 125,596 | ||||||||||
New Residential’s ownership | 50.0 | % | 50.0 | % |
Three Months Ended
June 30, |
Six Months Ended
June 30, |
|||||||||||||||||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | |||||||||||||||||||||||||||||||||||
Interest income | $ | 536 | $ | 190 | $ | 7,850 | $ | 4,261 | ||||||||||||||||||||||||||||||
Other income (loss) | (4,632) | (6,727) | (12,852) | (5,557) | ||||||||||||||||||||||||||||||||||
Expenses | (8) | (15) | (16) | (32) | ||||||||||||||||||||||||||||||||||
Net income (loss) | $ | (4,104) | $ | (6,552) | $ | (5,018) | $ | (1,328) |
Balance at December 31, 2019 | $ | 125,596 | |||
Distributions of earnings from equity method investees | (1,172) | ||||
Distributions of capital from equity method investees | (9,442) | ||||
Change in fair value of investments in equity method investees | (2,509) | ||||
Balance at June 30, 2020 | $ | 112,473 |
June 30, 2020 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 | $ | 31,923,937 | 66.7 | % | 50.0 | % | $ | 156,169 | $ | 200,650 | 5.6 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
June 30, 2020 | ||
(dollars in tables in thousands, except share data) |
MSRs | MSR Financing Receivables | Total | ||||||||||||||||||
Balance as of December 31, 2019 | $ | 3,967,960 | $ | 1,718,273 | $ | 5,686,233 | ||||||||||||||
Purchases, net(A)
|
456,665 | 4,362 | 461,027 | |||||||||||||||||
Originations(B)
|
268,098 | — | 268,098 | |||||||||||||||||
Prepayments(C)
|
(31,222) | (23,369) | (54,591) | |||||||||||||||||
Proceeds from sales | (9,801) | (3,708) | (13,509) | |||||||||||||||||
Amortization of servicing rights(D)
|
(483,639) | (145,951) | (629,590) | |||||||||||||||||
Change in valuation inputs and assumptions(E)
|
(624,561) | (77,931) | (702,492) | |||||||||||||||||
(Gain) loss on sales | 7,659 | (1,749) | 5,910 | |||||||||||||||||
Balance as of June 30, 2020 | $ | 3,551,159 | $ | 1,469,927 | $ | 5,021,086 |
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
June 30, 2020 | ||
(dollars in tables in thousands, except share data) |
Three Months Ended
June 30, |
Six Months Ended
June 30, |
||||||||||||||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||||||||||||||
Servicing fee revenue | $ | 332,376 | $ | 196,249 | $ | 660,498 | $ | 379,275 | |||||||||||||||||||||||||||
Ancillary and other fees | 18,198 | 52,813 | 50,336 | 92,550 | |||||||||||||||||||||||||||||||
Servicing fee revenue and fees | 350,574 | 249,062 | 710,834 | 471,825 | |||||||||||||||||||||||||||||||
Amortization of servicing rights | (288,573) | (105,321) | (479,940) | (177,996) | |||||||||||||||||||||||||||||||
Change in valuation inputs and assumptions(A) (B)
|
(154,416) | (229,278) | (618,127) | (213,513) | |||||||||||||||||||||||||||||||
(Gain) loss on sales | 1,956 | — | 7,659 | — | |||||||||||||||||||||||||||||||
Servicing revenue, net | $ | (90,459) | $ | (85,537) | $ | (379,574) | $ | 80,316 |
Three Months Ended
June 30, |
Six Months Ended
June 30, |
||||||||||||||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||||||||||||||
Servicing fee revenue | $ | 106,861 | $ | 130,126 | $ | 220,443 | $ | 256,370 | |||||||||||||||||||||||||||
Ancillary and other fees | 17,716 | 29,954 | 43,716 | 61,278 | |||||||||||||||||||||||||||||||
Less: subservicing expense | (40,131) | (49,577) | (82,034) | (105,239) | |||||||||||||||||||||||||||||||
Interest income, investments in MSR financing receivables
|
$ | 84,446 | $ | 110,503 | $ | 182,125 | $ | 212,409 |
Three Months Ended
June 30, |
Six Months Ended
June 30, |
||||||||||||||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||||||||||||||
Amortization of servicing rights | $ | (77,199) | $ | (40,201) | $ | (145,951) | $ | (83,077) | |||||||||||||||||||||||||||
Change in valuation inputs and assumptions(A)
|
(44,321) | (14,850) | (77,931) | (7,912) | |||||||||||||||||||||||||||||||
(Gain) loss on sales(B)
|
— | (360) | (1,749) | (801) | |||||||||||||||||||||||||||||||
Change in fair value of investments in MSR financing receivables
|
$ | (121,520) | $ | (55,411) | $ | (225,631) | $ | (91,790) |
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
June 30, 2020 | ||
(dollars in tables in thousands, except share data) |
UPB of Underlying Mortgages |
Weighted Average Life (Years)(A)
|
Carrying Value(B)
|
|||||||||||||||||||||
MSRs: | |||||||||||||||||||||||
Agency(C)
|
$ | 315,552,886 | 5.2 | $ | 2,927,046 | ||||||||||||||||||
Non-Agency | 6,065,805 | 4.3 | 18,400 | ||||||||||||||||||||
Ginnie Mae(D)
|
57,779,101 | 4.3 | 605,713 | ||||||||||||||||||||
379,397,792 | 5.1 | 3,551,159 | |||||||||||||||||||||
MSR Financing Receivables: | |||||||||||||||||||||||
Agency(C)
|
43,073,285 | 5.0 | 382,078 | ||||||||||||||||||||
Non-Agency | 71,380,202 | 7.7 | 1,087,849 | ||||||||||||||||||||
114,453,487 | 6.7 | 1,469,927 | |||||||||||||||||||||
Total | $ | 493,851,279 | 5.4 | $ | 5,021,086 |
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
June 30, 2020 | ||
(dollars in tables in thousands, except share data) |
Percentage of Total Outstanding Unpaid Principal Amount | ||||||||||||||||||||
State Concentration | June 30, 2020 | December 31, 2019 | ||||||||||||||||||
California | 22.9 | % | 21.9 | % | ||||||||||||||||
Florida | 7.0 | % | 6.9 | % | ||||||||||||||||
New York | 6.4 | % | 6.4 | % | ||||||||||||||||
Texas | 5.3 | % | 5.5 | % | ||||||||||||||||
New Jersey | 4.8 | % | 4.9 | % | ||||||||||||||||
Illinois | 3.5 | % | 3.6 | % | ||||||||||||||||
Massachusetts | 3.3 | % | 3.4 | % | ||||||||||||||||
Washington | 3.2 | % | 3.3 | % | ||||||||||||||||
Georgia | 3.1 | % | 3.1 | % | ||||||||||||||||
Maryland | 3.0 | % | 3.0 | % | ||||||||||||||||
Other U.S. | 37.5 | % | 38.0 | % | ||||||||||||||||
100.0 | % | 100.0 | % |
June 30, 2020 | December 31, 2019 | |||||||||||||
Principal and interest advances | $ | 692,849 | $ | 660,807 | ||||||||||
Escrow advances (taxes and insurance advances) | 2,159,978 | 2,427,384 | ||||||||||||
Foreclosure advances | 145,909 | 163,054 | ||||||||||||
Total(A)(B)(C)
|
$ | 2,998,736 | $ | 3,251,245 | ||||||||||
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
June 30, 2020 | ||
(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)
|
|||||||||||||||||||||||||
June 30, 2020 | |||||||||||||||||||||||||||||
Servicer Advance Investments | $ | 537,388 | $ | 559,011 | 5.3 | % | 5.7 | % | 6.3 | ||||||||||||||||||||
December 31, 2019 | |||||||||||||||||||||||||||||
Servicer Advance Investments | $ | 557,444 | $ | 581,777 | 5.3 | % | 5.7 | % | 6.3 |
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
June 30, 2020 | ||
(dollars in tables in thousands, except share data) |
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 |
Loan-to-Value (“LTV”)(A)
|
Cost of Funds(C)
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
Gross |
Net(B)
|
Gross | Net | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
June 30, 2020 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Servicer Advance Investments(D)
|
$ | 28,834,119 | $ | 467,339 | 1.6 | % | $ | 442,002 | 88.9 | % | 87.9 | % | 2.9 | % | 2.9 | % | |||||||||||||||||||||||||||||||||||||||||||
December 31, 2019 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Servicer Advance Investments(D)
|
$ | 31,442,267 | $ | 462,843 | 1.5 | % | $ | 443,248 | 88.3 | % | 87.2 | % | 3.4 | % | 2.8 | % |
June 30, 2020 | December 31, 2019 | |||||||||||||
Principal and interest advances | $ | 113,039 | $ | 71,574 | ||||||||||
Escrow advances (taxes and insurance advances) | 167,167 | 180,047 | ||||||||||||
Foreclosure advances | 187,133 | 211,222 | ||||||||||||
Total | $ | 467,339 | $ | 462,843 |
Three Months Ended
June 30, |
Six Months Ended
June 30, |
|||||||||||||||||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | |||||||||||||||||||||||||||||||||||
Interest income, gross of amounts attributable to servicer compensation
|
$ | 27,905 | $ | 13,932 | $ | 17,655 | $ | 29,008 | ||||||||||||||||||||||||||||||
Amounts attributable to base servicer compensation
|
(2,504) | (1,407) | (1,622) | (2,972) | ||||||||||||||||||||||||||||||||||
Amounts attributable to incentive servicer compensation
|
(5,230) | (7,080) | (13,951) | (13,507) | ||||||||||||||||||||||||||||||||||
Interest income from Servicer Advance Investments
|
$ | 20,171 | $ | 5,445 | $ | 2,082 | $ | 12,529 |
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
June 30, 2020 | ||
(dollars in tables in thousands, except share data) |
Six Months Ended June 30, | ||||||||||||||||||||||||||||||||||||||||||||
2020 | 2019 | |||||||||||||||||||||||||||||||||||||||||||
(in millions) | Agency | Non-Agency | Agency | Non-Agency | ||||||||||||||||||||||||||||||||||||||||
Purchases | ||||||||||||||||||||||||||||||||||||||||||||
Face | $ | 10,862.6 | $ | 5,083.1 | $ | 12,817.1 | $ | 4,574.2 | ||||||||||||||||||||||||||||||||||||
Purchase price | 11,149.5 | 575.0 | 13,089.1 | 917.9 | ||||||||||||||||||||||||||||||||||||||||
Sales | ||||||||||||||||||||||||||||||||||||||||||||
Face | $ | 17,395.0 | $ | 7,487.8 | $ | 11,825.1 | $ | 837.5 | ||||||||||||||||||||||||||||||||||||
Amortized cost | 17,679.3 | 5,557.2 | 12,105.6 | 738.6 | ||||||||||||||||||||||||||||||||||||||||
Sale price | 17,869.1 | 4,624.6 | 12,198.6 | 752.0 | ||||||||||||||||||||||||||||||||||||||||
Gain (loss) on sale | 189.8 | (932.6) | 93.0 | 13.4 |
June 30, 2020 | December 31, 2019 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Agency RMBS | $ | 301,350 | $ | 303,173 | $ | 20,231 | $ | — | $ | 323,404 | 26 | AAA | 2.95 | % | 2.78 | % | 6.4 | N/A | $ | 11,519,943 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Agency RMBS at FVO | 3,722,586 | 3,858,145 | 23,711 | — | 3,881,856 | 7 | AAA | 2.50 | % | 1.78 | % | 5.9 | N/A | — | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total Agency
RMBS(F)(G)
|
4,023,936 | 4,161,318 | 43,942 | — | 4,205,260 | 33 | AAA | 2.53 | % | 1.86 | % | 6.0 | N/A | 11,519,943 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Non-Agency
RMBS(H)(I)
|
23,019,974 | 1,965,450 | 85,061 | (111,535) | 1,938,976 | 613 | AA- | 3.08 | % | 5.36 | % | 7.8 | 13.1 | % | 7,957,785 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total/
Weighted Average |
$ | 27,043,910 | $ | 6,126,768 | $ | 129,003 | $ | (111,535) | $ | 6,144,236 | 646 | AA+ | 1.12 | % | 2.98 | % | 6.5 | $ | 19,477,728 |
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
June 30, 2020 | ||
(dollars in tables in thousands, except share data) |
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 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Corporate debt
|
$ | 10,250 | $ | 10,250 | $ | — | $ | (102) | $ | 10,148 | 1 | B- | 8.25 | % | 8.25 | % | — | N/A | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Consumer loan bonds
|
16,430 | 11,171 | — | — | 11,171 | 6 | N/A | N/A | N/A | — | N/A | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair value option securities:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest-only securities
|
11,253,401 | 292,045 | 19,962 | (28,697) | 283,310 | 131 | AA | 1.31 | % | 13.20 | % | 2.7 | N/A | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Servicing strips
|
5,635,802 | 58,150 | 2,205 | (7,525) | 52,830 | 59 | N/A | 0.63 | % | 9.61 | % | 4.5 | N/A |
Amortized Cost Basis | Gross Unrealized Losses | Carrying Value | Number of Securities | Weighted Average | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Securities in an Unrealized Loss Position | Outstanding Face Amount | Before Credit Impairment |
Credit Impairment(A)
|
After Credit Impairment | Rating | Coupon | Yield |
Life
(Years) |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Less than 12 Months
|
$ | 8,860,380 | $ | 1,005,995 | $ | (8,561) | $ | 997,434 | $ | (98,478) | $ | 898,956 | 184 | BBB+ | 3.34 | % | 4.84 | % | 11.5 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
12 or More Months
|
2,381,211 | 96,175 | (10,454) | 85,721 | (13,057) | 72,664 | 60 | A | 1.80 | % | 2.87 | % | 2.6 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total/Weighted Average
|
$ | 11,241,591 | $ | 1,102,170 | $ | (19,015) | $ | 1,083,155 | $ | (111,535) | $ | 971,620 | 244 | BBB+ | 3.22 | % | 4.69 | % | 10.8 |
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
June 30, 2020 | ||
(dollars in tables in thousands, except share data) |
June 30, 2020 | December 31, 2019 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Gross Unrealized Losses | Gross Unrealized Losses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair Value | Amortized Cost Basis After Credit Impairment |
Credit(A)
|
Non-Credit(B)
|
Fair Value | Amortized Cost Basis After Credit Impairment |
Credit(A)
|
Non-Credit(B)
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Securities New Residential intends to sell
|
$ | 25,526 | $ | 25,526 | $ | (4,797) | N/A | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Securities New Residential is more likely than not to be required to sell(C)
|
— | — | — | N/A | — | — | — | 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 | 114,835 | 120,530 | (14,218) | (5,695) | 228,228 | 237,626 | (3,232) | (9,398) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Non-credit impaired securities | 831,259 | 937,099 | — | (105,840) | 4,726,409 | 4,767,837 | — | (41,428) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total debt securities in an unrealized loss position | $ | 971,620 | $ | 1,083,155 | $ | (19,015) | $ | (111,535) | $ | 4,954,637 | $ | 5,005,463 | $ | (3,232) | $ | (50,826) |
Purchased Credit Deteriorated | Non-Purchased Credit Deteriorated | Total | |||||||||||||||
Allowance for credit losses on available-for-sale debt securities at December 31, 2019
|
$ | — | $ | — | $ | — | |||||||||||
Additions to the allowance for credit losses on securities for which credit losses were not previously recorded
|
— | — | — | ||||||||||||||
Additions to the allowance for credit losses arising from purchases of available-for-sale debt securities accounted for as purchased financial assets with credit deterioration
|
— | — | — | ||||||||||||||
Reductions for securities sold during the period
|
— | — | — | ||||||||||||||
Reductions in the allowance for credit losses 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
|
— | — | — | ||||||||||||||
Additional increases (decreases) to the allowance for credit losses on securities that had credit losses or an allowance recorded in a previous period
|
13,808 | 410 | 14,218 | ||||||||||||||
Write-offs charged against the allowance
|
— | — | — | ||||||||||||||
Recoveries of amounts previously written off
|
— | — | — | ||||||||||||||
Allowance for credit losses on available-for-sale debt securities at June 30, 2020
|
$ | 13,808 | $ | 410 | $ | 14,218 |
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
June 30, 2020 | ||
(dollars in tables in thousands, except share data) |
June 30, 2020 | December 31, 2019 | |||||||||||||||||||||||||||||||||||||
Geographic Location(A)
|
Outstanding Face Amount | Percentage of Total Outstanding | Outstanding Face Amount | Percentage of Total Outstanding | ||||||||||||||||||||||||||||||||||
Western U.S. | $ | 8,023,586 | 34.9 | % | $ | 9,048,847 | 36.6 | % | ||||||||||||||||||||||||||||||
Southeastern U.S. | 6,001,777 | 26.1 | % | 5,983,966 | 24.2 | % | ||||||||||||||||||||||||||||||||
Northeastern U.S. | 5,204,930 | 22.6 | % | 5,416,137 | 21.9 | % | ||||||||||||||||||||||||||||||||
Midwestern U.S. | 2,527,550 | 11.0 | % | 2,562,269 | 10.4 | % | ||||||||||||||||||||||||||||||||
Southwestern U.S. | 1,222,822 | 5.3 | % | 1,440,467 | 5.8 | % | ||||||||||||||||||||||||||||||||
Other(B)
|
12,629 | 0.1 | % | 296,273 | 1.1 | % | ||||||||||||||||||||||||||||||||
$ | 22,993,294 | 100.0 | % | $ | 24,747,959 | 100.0 | % |
Outstanding Face Amount | Carrying Value | ||||||||||
June 30, 2020 | $ | 1,084,164 | $ | 457,565 | |||||||
December 31, 2019 | 5,701,736 | 3,830,369 |
Six Months Ended June 30, 2020 | |||||
Balance at December 31, 2019 | $ | 1,882,476 | |||
Additions | 76,960 | ||||
Accretion | (52,310) | ||||
Reclassifications from (to) non-accretable difference | (2,889,848) | ||||
Disposals | 1,303,414 | ||||
Balance at June 30, 2020 | $ | 320,692 |
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
June 30, 2020 | ||
(dollars in tables in thousands, except share data) |
June 30, 2020 | December 31, 2019 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Outstanding Face Amount |
Carrying
Value |
Loan
Count |
Weighted Average Yield |
Weighted Average Life (Years)(A)
|
Carrying Value | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Loan Type | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total Residential Mortgage Loans, held-for-investment, at fair value(B)
|
$ | 830,117 | $ | 750,332 | 13,168 | 7.2 | % | 6.4 | $ | 925,706 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Acquired Reverse Mortgage Loans(C)
|
$ | 12,604 | $ | 6,458 | 29 | 7.9 | % | 3.9 | $ | 5,844 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Acquired Performing Loans(D)(F)
|
224,268 | 198,150 | 4,680 | 6.0 | % | 4.1 | 857,821 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Acquired Non-Performing Loans(E)(F)
|
617,062 | 490,222 | 4,703 | 7.3 | % | 3.3 | 565,387 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total Residential Mortgage Loans, held-for-sale
|
$ | 853,934 | $ | 694,830 | 9,412 | 7.0 | % | 3.5 | $ | 1,429,052 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Acquired Performing Loans(D)(F)
|
$ | 1,245,660 | $ | 1,075,996 | 9,258 | 4.8 | % | 8.0 | $ | 3,024,288 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Originated Loans | 1,675,955 | 1,748,913 | 6,111 | 3.3 | % | 27.2 | 1,589,324 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total Residential Mortgage Loans, held-for-sale, at fair value
|
$ | 2,921,615 | $ | 2,824,909 | 15,369 | 3.9 | % | 19.0 | $ | 4,613,612 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total Residential Mortgage Loans, held-for-sale
|
$ | 3,775,549 | $ | 3,519,739 | $ | 6,042,664 |
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
June 30, 2020 | ||
(dollars in tables in thousands, except share data) |
Percentage of Total Outstanding Unpaid Principal Amount | ||||||||||||||||||||
State Concentration | June 30, 2020 | December 31, 2019 | ||||||||||||||||||
California | 13.8 | % | 16.8 | % | ||||||||||||||||
New York | 8.5 | % | 9.9 | % | ||||||||||||||||
Texas | 8.3 | % | 7.5 | % | ||||||||||||||||
Florida | 7.5 | % | 7.7 | % | ||||||||||||||||
Georgia | 5.4 | % | 4.6 | % | ||||||||||||||||
New Jersey | 4.5 | % | 4.6 | % | ||||||||||||||||
Illinois | 3.4 | % | 3.4 | % | ||||||||||||||||
Pennsylvania | 3.3 | % | 3.1 | % | ||||||||||||||||
North Carolina | 3.0 | % | 2.6 | % | ||||||||||||||||
Maryland | 3.0 | % | 2.6 | % | ||||||||||||||||
Other U.S. | 39.3 | % | 37.2 | % | ||||||||||||||||
100.0 | % | 100.0 | % |
Days Past Due | Unpaid Principal Balance | Fair Value | Fair Value Over (Under) Unpaid Principal Balance | |||||||||||||||||
90 to 119 | $ | 292,123 | $ | 244,837 | $ | (47,286) | ||||||||||||||
120+ | 717,573 | 597,082 | (120,491) | |||||||||||||||||
$ | 1,009,696 | $ | 841,919 | $ | (167,777) |
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
June 30, 2020 | ||
(dollars in tables in thousands, except share data) |
December 31, 2019 | |||||||||||||||||
Days Past Due |
Delinquency Status(A)
|
||||||||||||||||
Current | 86.5 | % | |||||||||||||||
30-59 | 7.0 | % | |||||||||||||||
60-89 | 2.7 | % | |||||||||||||||
90-119(B)
|
0.7 | % | |||||||||||||||
120+(C)
|
3.1 | % | |||||||||||||||
100.0 | % |
Loans Held-for-Investment, at Fair Value | Loans Held-for-Sale, at Lower Cost or Fair Value | Loans Held-for-Sale, at Fair Value | Total | ||||||||||||||||||||
Balance at December 31, 2019
|
$ | 925,706 | $ | 1,429,052 | $ | 4,613,612 | $ | 6,968,370 | |||||||||||||||
Fair value adjustment due to fair value option | (6,020) | — | — | (6,020) | |||||||||||||||||||
Originations | — | — | 19,252,135 | 19,252,135 | |||||||||||||||||||
Sales | — | (642,644) | (21,900,008) | (22,542,652) | |||||||||||||||||||
Purchases/additional fundings | — | 110,741 | 1,036,587 | 1,147,328 | |||||||||||||||||||
Proceeds from repayments | (64,802) | (81,699) | (95,595) | (242,096) | |||||||||||||||||||
Transfer of loans to other assets(A)
|
— | (1,793) | (13,516) | (15,309) | |||||||||||||||||||
Transfer of loans to real estate owned | (4,021) | (16,277) | (3,591) | (23,889) | |||||||||||||||||||
Transfers of loans to held for sale | (59,681) | — | 59,681 | — | |||||||||||||||||||
Valuation provision on loans | — | (102,550) | — | (102,550) | |||||||||||||||||||
Changes in instrument-specific credit risk | 6,923 | — | (46,512) | (39,589) | |||||||||||||||||||
Other factors | (47,773) | — | (77,884) | (125,657) | |||||||||||||||||||
Balance at June 30, 2020
|
$ | 750,332 | $ | 694,830 | $ | 2,824,909 | $ | 4,270,071 |
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
June 30, 2020 | ||
(dollars in tables in thousands, except share data) |
Three Months Ended
June 30, |
Six Months Ended
June 30, |
||||||||||||||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||||||||||||||
Interest Income: | |||||||||||||||||||||||||||||||||||
Loans Held for Investment, at Fair Value | $ | 13,229 | $ | 15,432 | $ | 28,338 | $ | 32,636 | |||||||||||||||||||||||||||
Loans Held-for-Sale, at Lower Cost or Fair Value | 15,303 | 13,572 | 33,458 | 28,752 | |||||||||||||||||||||||||||||||
Loans Held-for-Sale, at Fair Value | 27,715 | 39,075 | 71,107 | 72,844 | |||||||||||||||||||||||||||||||
Total Interest Income | 56,247 | 68,079 | 132,903 | 134,232 | |||||||||||||||||||||||||||||||
Interest Expense: | |||||||||||||||||||||||||||||||||||
Loans Held for Investment, at Fair Value | 5,408 | 5,759 | 10,608 | 11,764 | |||||||||||||||||||||||||||||||
Loans Held-for-Sale, at Lower Cost or Fair Value | 6,358 | 8,708 | 14,888 | 17,515 | |||||||||||||||||||||||||||||||
Loans Held-for-Sale, at Fair Value | 11,372 | 37,599 | 41,842 | 66,198 | |||||||||||||||||||||||||||||||
Total Interest Expense | 23,138 | 52,066 | 67,338 | 95,477 | |||||||||||||||||||||||||||||||
Total Net Interest Income | $ | 33,109 | $ | 16,013 | $ | 65,565 | $ | 38,755 |
Three Months Ended
June 30, |
Six Months Ended
June 30, |
|||||||||||||||||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | |||||||||||||||||||||||||||||||||||
Gain on loans originated and sold, net(A)
|
$ | 236,583 | $ | 25,347 | $ | 275,870 | $ | 52,889 | ||||||||||||||||||||||||||||||
Gain (loss) on settlement of mortgage loan origination derivative instruments(B)
|
(175,568) | (18,318) | (221,881) | (29,741) | ||||||||||||||||||||||||||||||||||
MSRs retained on transfer of loans(C)
|
72,202 | 57,920 | 268,098 | 94,349 | ||||||||||||||||||||||||||||||||||
Other(D)
|
15,962 | 9,499 | 32,590 | 16,779 | ||||||||||||||||||||||||||||||||||
Realized gain on sale of originated mortgage loans, net | $ | 149,179 | $ | 74,448 | $ | 354,677 | $ | 134,276 | ||||||||||||||||||||||||||||||
Change in fair value of loans
|
6,102 | 22,633 | 28,377 | 27,982 | ||||||||||||||||||||||||||||||||||
Change in fair value of interest rate lock commitments (Note 10)
|
32,806 | 7,701 | 124,054 | 10,909 | ||||||||||||||||||||||||||||||||||
Change in fair value of derivative instruments (Note 10)
|
121,935 | (3,764) | (17,388) | (4,979) | ||||||||||||||||||||||||||||||||||
Gain on originated mortgage loans, held-for-sale, net | $ | 310,022 | $ | 101,018 | $ | 489,720 | $ | 168,188 |
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
June 30, 2020 | ||
(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)
|
||||||||||||||||||||||||||||||
June 30, 2020 | |||||||||||||||||||||||||||||||||||
Consumer Loan Companies | |||||||||||||||||||||||||||||||||||
Performing Loans | $ | 564,899 | 53.5 | % | $ | 617,349 | 18.4 | % | 3.8 | 4.6 | % | ||||||||||||||||||||||||
Purchased Credit Deteriorated Loans(C)
|
148,047 | 53.5 | % | 144,176 | 14.7 | % | 3.6 | 9.4 | % | ||||||||||||||||||||||||||
Other - Performing Loans
|
5,439 | 100.0 | % | 4,937 | 15.1 | % | 0.6 | 2.7 | % | ||||||||||||||||||||||||||
Total Consumer Loans, held-for-investment
|
$ | 718,385 | $ | 766,462 | 17.6 | % | 3.7 | 5.5 | % | ||||||||||||||||||||||||||
December 31, 2019 | |||||||||||||||||||||||||||||||||||
Consumer Loan Companies
|
|||||||||||||||||||||||||||||||||||
Performing Loans | $ | 644,676 | 53.5 | % | $ | 682,310 | 18.8 | % | 4.0 | 4.7 | % | ||||||||||||||||||||||||
Purchased Credit Deteriorated Loans(C)
|
170,083 | 53.5 | % | 136,633 | 15.5 | % | 3.7 | 10.1 | % | ||||||||||||||||||||||||||
Other - Performing Loans
|
9,158 | 100.0 | % | 8,602 | 15.1 | % | 0.7 | 6.1 | % | ||||||||||||||||||||||||||
Total Consumer Loans, held-for-investment
|
$ | 823,917 | $ | 827,545 | 18.0 | % | 3.9 | 5.9 | % |
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
June 30, 2020 | ||
(dollars in tables in thousands, except share data) |
Days Past Due | Unpaid Principal Balance | Fair Value | Fair Value Over (Under) Unpaid Principal Balance | |||||||||||||||||
Under 90 Days | 704,708 | 752,053 | 47,345 | |||||||||||||||||
90 days or more past due | 13,677 | 14,409 | 732 | |||||||||||||||||
Total | 718,385 | 766,462 | 48,077 |
December 31, 2019 | ||||||||||||||
Days Past Due |
Delinquency Status(A)
|
|||||||||||||
Current | 95.3 | % | ||||||||||||
30-59 | 1.8 | % | ||||||||||||
60-89 | 1.2 | % | ||||||||||||
90-119(B)
|
0.7 | % | ||||||||||||
120+(B) (C)
|
1.0 | % | ||||||||||||
100.0 | % |
Balance at December 31, 2019 | $ | 827,545 | ||||||
Fair value adjustment due to fair value option | 36,472 | |||||||
Additional fundings(A)
|
17,684 | |||||||
Proceeds from repayments | (119,124) | |||||||
Accretion of loan discount and premium amortization, net | 13,108 | |||||||
Fair value adjustment due to: | ||||||||
Changes in instrument-specific credit risk | (4,565) | |||||||
Other factors | (4,658) | |||||||
Balance at June 30, 2020 | $ | 766,462 |
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
June 30, 2020 | ||
(dollars in tables in thousands, except share data) |
Three Months Ended
June 30, 2019(A)
|
Six Months Ended
June 30, 2019(A)
|
|||||||||||||||||||||||||
Interest income | $ | 11,390 | $ | 19,367 | ||||||||||||||||||||||
Interest expense | (3,665) | (6,487) | ||||||||||||||||||||||||
Change in fair value of consumer loans and warrants | (15,993) | (1,457) | ||||||||||||||||||||||||
Gain on sale of consumer loans | (1,222) | (1,668) | ||||||||||||||||||||||||
Other expenses | (1,462) | (2,918) | ||||||||||||||||||||||||
Net income | $ | (10,952) | $ | 6,837 | ||||||||||||||||||||||
New Residential’s equity in net income | $ | (2,654) | $ | 1,657 | ||||||||||||||||||||||
New Residential’s ownership | 24.2 | % | 24.2 | % |
Unpaid Principal Balance | Interest in Consumer Loans | Carrying Value | Weighted Average Coupon |
Weighted Average Expected Life (Years)(A)
|
Weighted Average Delinquency(B)
|
||||||||||||||||||||||||||||||
June 30, 2019(C)
|
$ | 414,530 | 25.0 | % | $ | 409,379 | 14.6 | % | 1.3 | 1.4 | % |
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
June 30, 2020 | ||
(dollars in tables in thousands, except share data) |
Balance Sheet Location | June 30, 2020 | December 31, 2019 | |||||||||||||||
Derivative assets | |||||||||||||||||
Interest Rate Swaps(A)
|
Other assets | $ | — | $ | 155 | ||||||||||||
Interest Rate Lock Commitments
|
Other assets | 164,342 | 41,346 | ||||||||||||||
TBAs | Other assets | 2,271 | — | ||||||||||||||
$ | 166,613 | $ | 41,501 | ||||||||||||||
Derivative liabilities | |||||||||||||||||
Interest Rate Swaps(A)
|
Accrued expenses and other liabilities | $ | 256 | $ | — | ||||||||||||
Interest Rate Lock Commitments | Accrued expenses and other liabilities | 397 | 1,455 | ||||||||||||||
Forward Loan Sale Commitments | Accrued expenses and other liabilities | — | 27 | ||||||||||||||
TBAs | Accrued expenses and other liabilities | 24,283 | 5,403 | ||||||||||||||
$ | 24,936 | $ | 6,885 |
June 30, 2020 | December 31, 2019 | ||||||||||
Interest Rate Caps(A)
|
$ | 25,000 | $ | 12,500 | |||||||
Interest Rate Swaps(B)
|
9,070,000 | 4,900,000 | |||||||||
Interest Rate Lock Commitments | 7,455,739 | 4,043,935 | |||||||||
Forward Loan Sale Commitments | — | 43,654 | |||||||||
TBAs, short position(C)
|
8,033,350 | 5,048,000 | |||||||||
TBAs, long position(C)
|
— | 11,692,212 |
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
June 30, 2020 | ||
(dollars in tables in thousands, except share data) |
Three Months Ended
June 30, |
Six Months Ended
June 30, |
|||||||||||||||||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | |||||||||||||||||||||||||||||||||||
Change in fair value of derivative investments(A)
|
||||||||||||||||||||||||||||||||||||||
Interest Rate Caps | $ | — | $ | — | $ | — | $ | (3) | ||||||||||||||||||||||||||||||
Interest Rate Swaps | 21,106 | (40,666) | (18,876) | (69,199) | ||||||||||||||||||||||||||||||||||
TBAs | — | — | — | 2,776 | ||||||||||||||||||||||||||||||||||
21,106 | (40,666) | (18,876) | (66,426) | |||||||||||||||||||||||||||||||||||
Gain (loss) on settlement of investments, net
|
||||||||||||||||||||||||||||||||||||||
Interest Rate Swaps | (25,195) | (5,813) | (38,847) | (22,191) | ||||||||||||||||||||||||||||||||||
TBAs(B)
|
— | (39,388) | (71,060) | (116,086) | ||||||||||||||||||||||||||||||||||
(25,195) | (45,201) | (109,907) | (138,277) | |||||||||||||||||||||||||||||||||||
Gain on originated mortgage loans, held-for-sale, net(A)
|
||||||||||||||||||||||||||||||||||||||
Interest Rate Lock Commitments | 32,806 | 7,701 | 124,054 | 10,909 | ||||||||||||||||||||||||||||||||||
TBAs | 121,935 | (3,987) | (17,415) | (5,181) | ||||||||||||||||||||||||||||||||||
Forward Loan Sale Commitments | — | 223 | 27 | 202 | ||||||||||||||||||||||||||||||||||
154,741 | 3,937 | 106,666 | 5,930 | |||||||||||||||||||||||||||||||||||
Total income (losses) | $ | 150,652 | $ | (81,930) | $ | (22,117) | $ | (198,773) |
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
June 30, 2020 | ||
(dollars in tables in thousands, except share data) |
June 30, 2020 | December 31, 2019 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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)
|
$ | 3,897,468 | $ | 3,897,468 | Jul-20 to Sep-20 | 0.25 | % | 0.1 | $ | 3,922,189 | $ | 4,055,565 | $ | 4,099,159 | 6.0 | $ | 15,481,677 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Non-Agency RMBS(E)
|
1,934,744 | 1,932,624 | Jul-20 to Sep-20 | 4.28 | % | 0.2 | 19,636,467 | 1,919,715 | 1,890,120 | 7.9 | 7,317,519 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Residential Mortgage Loans(F)
|
3,283,186 | 3,277,727 | Jul-20 to Jun-22 | 2.95 | % | 0.6 | 4,080,121 | 4,402,356 | 3,779,405 | 14.7 | 5,053,207 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Real Estate Owned(G)(H)
|
63,679 | 63,679 | Jul-20 to Jun-22 | 2.37 | % | 0.6 | N/A | N/A | 81,887 | N/A | 63,822 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total Repurchase Agreements
|
9,179,077 | 9,171,498 | 2.08 | % | 0.3 | 27,916,225 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Notes and Bonds Payable
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Excess MSRs(I)
|
294,802 | 294,802 | Feb-22 to Jul-22 | 4.30 | % | 1.9 | 90,541,438 | 49,457 | 54,126 | 5.6 | 217,300 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
MSRs(J)
|
2,700,527 | 2,691,107 | Dec-20 to Jul-24 | 3.66 | % | 1.3 | 399,336,160 | 4,254,897 | 4,189,180 | 5.7 | 2,640,036 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Servicer Advance Investments(K)
|
442,002 | 442,002 | Aug-20 to Apr-21 | 2.92 | % | 0.8 | 467,339 | 537,388 | 559,011 | 6.3 | 581,777 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Servicer Advances(K)
|
2,460,854 | 2,452,931 | Jul-20 to Aug-23 | 3.59 | % | 1.7 | 2,806,803 | 2,947,678 | 2,947,678 | 0.7 | 2,599,895 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Residential Mortgage Loans(L)
|
285,588 | 281,898 | Jul-20 to Dec-45 | 5.40 | % | 17.7 | 462,589 | 493,636 | 444,438 | 4.3 | 864,451 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Consumer Loans(M)
|
713,594 | 716,722 | May-36 | 3.26 | % | 3.6 | 712,877 | 717,877 | 761,456 | 3.7 | 816,689 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total Notes and Bonds Payable
|
6,897,367 | 6,879,462 | 3.65 | % | 2.4 | 7,720,148 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total/ Weighted Average
|
$ | 16,076,444 | $ | 16,050,960 | 2.75 | % | 1.2 | $ | 35,636,373 |
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
June 30, 2020 | ||
(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, 2019 | $ | 217,300 | $ | 2,640,036 | $ | 3,181,672 | $ | 22,799,196 | $ | 5,981,480 | $ | 816,689 | $ | 35,636,373 | |||||||||||||||||||||||||||
Repurchase Agreements: | |||||||||||||||||||||||||||||||||||||||||
Borrowings | — | — | — | 79,077,088 | 20,378,307 | — | 99,455,395 | ||||||||||||||||||||||||||||||||||
Repayments | — | — | — | (96,044,072) | (22,149,955) | — | (118,194,027) | ||||||||||||||||||||||||||||||||||
Capitalized deferred financing costs, net of amortization
|
— | — | — | (2,120) | (3,975) | — | (6,095) | ||||||||||||||||||||||||||||||||||
Notes and Bonds Payable: | |||||||||||||||||||||||||||||||||||||||||
Borrowings | 97,173 | 888,265 | 2,065,170 | — | — | — | 3,050,608 | ||||||||||||||||||||||||||||||||||
Repayments | (19,671) | (834,277) | (2,351,836) | — | (576,453) | (100,213) | (3,882,450) | ||||||||||||||||||||||||||||||||||
Discount on borrowings, net of amortization
|
— | — | — | — | — | 246 | 246 | ||||||||||||||||||||||||||||||||||
Unrealized loss on notes, fair value
|
— | — | — | — | (6,145) | — | (6,145) | ||||||||||||||||||||||||||||||||||
Capitalized deferred financing costs, net of amortization
|
— | (2,917) | (73) | — | 45 | — | (2,945) | ||||||||||||||||||||||||||||||||||
Balance at June 30, 2020 | $ | 294,802 | $ | 2,691,107 | $ | 2,894,933 | $ | 5,830,092 | $ | 3,623,304 | $ | 716,722 | $ | 16,050,960 |
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
June 30, 2020 | ||
(dollars in tables in thousands, except share data) |
Year Ending | Nonrecourse | Recourse | Total | |||||||||||||||||
July 1 through December 31, 2020 | $ | 124,259 | $ | 9,294,111 | $ | 9,418,370 | ||||||||||||||
2021 | 1,579,934 | 1,587,088 | 3,167,022 | |||||||||||||||||
2022 | 846,144 | 577,789 | 1,423,933 | |||||||||||||||||
2023 | 400,000 | 942,225 | 1,342,225 | |||||||||||||||||
2024 | — | 348,804 | 348,804 | |||||||||||||||||
2025 and thereafter | 976,090 | — | 976,090 | |||||||||||||||||
$ | 3,926,427 | $ | 12,750,017 | $ | 16,676,444 |
Debt Obligations / Collateral | Borrowing Capacity | Balance Outstanding |
Available Financing(A)
|
|||||||||||||||||||||||
Repurchase Agreements | ||||||||||||||||||||||||||
Residential mortgage loans and REO | $ | 5,698,258 | $ | 1,658,270 | $ | 4,039,988 | ||||||||||||||||||||
New loan originations | 4,035,000 | 1,688,596 | 2,346,404 | |||||||||||||||||||||||
Notes and Bonds Payable | ||||||||||||||||||||||||||
Excess MSRs | 100,000 | 83,565 | 16,435 | |||||||||||||||||||||||
MSRs | 1,608,000 | 1,520,089 | 87,911 | |||||||||||||||||||||||
Servicer advances | 5,120,000 | 2,902,857 | 2,217,143 | |||||||||||||||||||||||
Residential mortgage loans | 650,000 | 17,967 | 632,033 | |||||||||||||||||||||||
$ | 17,211,258 | $ | 7,871,344 | $ | 9,339,914 |
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
June 30, 2020 | ||
(dollars in tables in thousands, except share data) |
June 30, 2020 | December 31, 2019 | |||||||||||||
Principal outstanding | $ | 600,000 | $ | — | ||||||||||
Less: Unamortized debt discount and issuance costs | (66,617) | — | ||||||||||||
Net carrying value | $ | 533,383 | $ | — |
Three Months Ended
June 30, |
Six Months Ended
June 30, |
|||||||||||||||||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | |||||||||||||||||||||||||||||||||||
Coupon interest at 11.00%
|
$ | 6,783 | $ | — | $ | 6,783 | $ | — | ||||||||||||||||||||||||||||||
Amortization of debt discounts and issuance costs | 1,883 | — | 1,883 | — | ||||||||||||||||||||||||||||||||||
Total | $ | 8,666 | $ | — | $ | 8,666 | $ | — |
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
June 30, 2020 | ||
(dollars in tables in thousands, except share data) |
Fair Value | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Principal Balance or Notional Amount | Carrying Value | Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||||||||||||||||||||||||||||||||||
Assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments in: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Excess mortgage servicing rights, at fair value(A)
|
$ | 81,666,625 | $ | 346,450 | $ | — | $ | — | $ | 346,450 | $ | 346,450 | |||||||||||||||||||||||||||||||||||||||||
Excess mortgage servicing rights, equity method investees, at fair value(A)
|
31,923,937 | 112,473 | — | — | 112,473 | 112,473 | |||||||||||||||||||||||||||||||||||||||||||||||
Mortgage servicing rights, at fair value(A)
|
379,397,792 | 3,551,159 | — | — | 3,551,159 | 3,551,159 | |||||||||||||||||||||||||||||||||||||||||||||||
Mortgage servicing rights financing receivables, at fair value
|
114,453,487 | 1,469,927 | — | — | — | 1,469,927 | 1,469,927 | ||||||||||||||||||||||||||||||||||||||||||||||
Servicer advance investments, at fair
value |
467,339 | 559,011 | — | — | 559,011 | 559,011 | |||||||||||||||||||||||||||||||||||||||||||||||
Real estate and other securities
|
27,043,911 | 6,144,236 | — | 4,205,260 | 1,938,976 | 6,144,236 | |||||||||||||||||||||||||||||||||||||||||||||||
Residential mortgage loans, held-for-sale
|
853,934 | 694,830 | — | — | 701,610 | 701,610 | |||||||||||||||||||||||||||||||||||||||||||||||
Residential mortgage loans, held-for-sale, at fair value
|
2,921,615 | 2,824,909 | — | 1,719,899 | 1,105,010 | 2,824,909 | |||||||||||||||||||||||||||||||||||||||||||||||
Residential mortgage loans, held-for-investment, at fair value
|
830,117 | 750,332 | — | — | 750,332 | 750,332 | |||||||||||||||||||||||||||||||||||||||||||||||
Residential mortgage loans subject to repurchase
|
1,075,008 | 1,075,008 | — | 1,075,008 | — | 1,075,008 | |||||||||||||||||||||||||||||||||||||||||||||||
Consumer loans, held-for-investment, at fair value
|
718,385 | 766,462 | — | — | 766,462 | 766,462 | |||||||||||||||||||||||||||||||||||||||||||||||
Derivative assets
|
15,353,568 | 166,613 | — | 2,271 | 164,342 | 166,613 | |||||||||||||||||||||||||||||||||||||||||||||||
Note receivable
|
46,724 | 42,787 | — | — | 42,787 | 42,787 | |||||||||||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents
|
1,013,208 | 1,013,208 | 1,013,208 | — | — | 1,013,208 | |||||||||||||||||||||||||||||||||||||||||||||||
Restricted cash | 138,932 | 138,932 | 138,932 | — | — | 138,932 | |||||||||||||||||||||||||||||||||||||||||||||||
Other assets(B)
|
N/A | 42,769 | 3,831 | — | 38,938 | 42,769 | |||||||||||||||||||||||||||||||||||||||||||||||
$ | 19,699,106 | $ | 1,155,971 | $ | 7,002,438 | $ | 11,547,477 | $ | 19,705,886 | ||||||||||||||||||||||||||||||||||||||||||||
Liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Repurchase agreements | $ | 9,179,077 | $ | 9,171,498 | $ | — | $ | 9,179,077 | $ | — | $ | 9,179,077 | |||||||||||||||||||||||||||||||||||||||||
Notes and bonds payable(C)
|
6,897,367 | 6,879,462 | — | — | 6,238,923 | 6,238,923 | |||||||||||||||||||||||||||||||||||||||||||||||
2020 term loan
|
533,383 | 533,383 | — | — | 533,383 | 533,383 | |||||||||||||||||||||||||||||||||||||||||||||||
Residential mortgage loan repurchase liability
|
1,075,008 | 1,075,008 | — | 1,075,008 | — | 1,075,008 | |||||||||||||||||||||||||||||||||||||||||||||||
Derivative liabilities | 9,230,520 | 24,936 | — | 24,539 | 397 | 24,936 | |||||||||||||||||||||||||||||||||||||||||||||||
Excess spread financing | 2,655,595 | 22,059 | — | — | 22,059 | 22,059 | |||||||||||||||||||||||||||||||||||||||||||||||
Contingent consideration | N/A | 13,274 | — | — | 13,274 | 13,274 | |||||||||||||||||||||||||||||||||||||||||||||||
$ | 17,719,620 | $ | — | $ | 10,278,624 | $ | 6,808,036 | $ | 17,086,660 |
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
June 30, 2020 | ||
(dollars in tables in thousands, except share data) |
Level 3 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Excess MSRs(A)
|
Excess MSRs in Equity Method Investees(A)(B)
|
MSRs(A)
|
MSR Financing Receivables(A)
|
Servicer Advance Investments | Non-Agency RMBS |
Derivatives(C)
|
Residential Mortgage Loans | Consumer Loans | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Agency | Non-Agency | Total | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2019 | $ | 209,633 | $ | 170,114 | $ | 125,596 | $ | 3,967,960 | $ | 1,718,273 | $ | 581,777 | $ | 7,957,785 | $ | 39,891 | $ | 3,998,825 | $ | — | $ | 18,769,854 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Transfers | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Transfers from Level 3 | — | — | — | — | — | — | — | — | (480,318) | — | (480,318) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Transfers to Level 3 | — | — | — | — | — | — | — | — | 440,168 | 827,545 | 1,267,713 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Shellpoint Acquisition
|
— | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Transfers from investments in mortgage servicing rights financing receivables to investments in mortgage servicing rights
|
— | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Gains (losses) included in net income
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Included in provision (reversal) for credit losses on securities(D)
|
— | — | — | — | — | — | (19,015) | — | — | — | (19,015) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Included in change in fair value of investments in excess mortgage servicing rights(D)
|
(6,518) | (4,591) | — | — | — | — | — | — | — | — | (11,109) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Included in change in fair value of investments in excess mortgage servicing rights, equity method investees(D)
|
— | — | (2,509) | — | — | — | — | — | — | — | (2,509) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Included in servicing revenue, net(E)
|
— | — | — | (1,100,541) | — | — | — | — | — | — | (1,100,541) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Included in change in fair value of investments in mortgage servicing rights financing receivables(D)
|
— | — | — | — | (225,631) | — | — | — | — | — | (225,631) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Included in change in fair value of servicer advance investments
|
— | — | — | — | — | (2,712) | — | — | — | — | (2,712) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Included in change in fair value of investments in residential mortgage loans
|
— | — | — | — | — | — | — | — | (165,246) | — | (165,246) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Included in gain (loss) on settlement of investments, net
|
11 | 1 | — | — | — | — | (932,627) | — | — | — | (932,615) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Included in other income (loss), net(D)
|
1,042 | 148 | — | — | — | — | (51,903) | 124,054 | (10,110) | (9,223) | 54,008 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Gains (losses) included in other comprehensive income(F)
|
— | — | — | — | — | — | (621,364) | — | (6,020) | 36,472 | (590,912) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest income | 3,129 | 9,453 | — | — | — | 2,082 | 84,633 | — | — | 13,108 | 112,405 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Purchases, sales and repayments
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Purchases
|
— | — | — | 456,665 | 4,362 | 631,240 | 575,030 | — | 1,420,390 | 17,684 | 3,105,371 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Proceeds from sales
|
(44) | (4) | — | (9,801) | (3,708) | (4,624,590) | — | (3,183,041) | — | (7,821,188) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Proceeds from repayments
|
(20,325) | (15,599) | (10,614) | (31,222) | (23,369) | (653,376) | (428,973) | — | (159,306) | (119,124) | (1,461,908) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Originations and other
|
— | — | — | 268,098 | — | — | — | — | — | — | 268,098 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at June 30, 2020 | $ | 186,928 | $ | 159,522 | $ | 112,473 | $ | 3,551,159 | $ | 1,469,927 | $ | 559,011 | $ | 1,938,976 | $ | 163,945 | $ | 1,855,342 | $ | 766,462 | $ | 10,763,745 |
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
June 30, 2020 | ||
(dollars in tables in thousands, except share data) |
Level 3 | ||||||||||||||||||||||||||||||||||||||
Excess Spread Financing | Mortgage-Backed Securities Issued | Contingent Consideration | ||||||||||||||||||||||||||||||||||||
Total | ||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2019 | $ | 31,777 | $ | 659,738 | $ | 55,222 | $ | 746,737 | ||||||||||||||||||||||||||||||
Transfers | ||||||||||||||||||||||||||||||||||||||
Transfers from Level 3 | — | — | (43,875) | (43,875) | ||||||||||||||||||||||||||||||||||
Transfers to Level 3 | — | — | — | — | ||||||||||||||||||||||||||||||||||
Acquisition
|
— | — | — | — | ||||||||||||||||||||||||||||||||||
Gains (losses) included in net income
|
||||||||||||||||||||||||||||||||||||||
Included in provision (reversal) for credit losses on securities(A)
|
— | — | — | — | ||||||||||||||||||||||||||||||||||
Included in change in fair value of investments in excess mortgage servicing rights
|
— | — | — | — | ||||||||||||||||||||||||||||||||||
Included in change in fair value of investments in excess mortgage servicing rights, equity method investees(A)
|
— | — | — | — | ||||||||||||||||||||||||||||||||||
Included in servicing revenue, net(B)
|
(10,133) | — | — | (10,133) | ||||||||||||||||||||||||||||||||||
Included in change in fair value of investments in notes receivable - rights to MSRs
|
— | — | — | — | ||||||||||||||||||||||||||||||||||
Included in change in fair value of servicer advance investments
|
— | — | — | — | ||||||||||||||||||||||||||||||||||
Included in change in fair value of investments in residential mortgage loans
|
— | (6,145) | — | (6,145) | ||||||||||||||||||||||||||||||||||
Included in gain (loss) on settlement of investments, net
|
— | — | — | — | ||||||||||||||||||||||||||||||||||
Included in other income(A)
|
— | — | 3,871 | 3,871 | ||||||||||||||||||||||||||||||||||
Gains (losses) included in other comprehensive income, net of tax(C)
|
— | — | — | — | ||||||||||||||||||||||||||||||||||
Interest income | — | — | — | — | ||||||||||||||||||||||||||||||||||
Purchases, sales and repayments
|
||||||||||||||||||||||||||||||||||||||
Purchases
|
— | — | — | — | ||||||||||||||||||||||||||||||||||
Proceeds from sales
|
— | — | — | — | ||||||||||||||||||||||||||||||||||
Payments
|
— | (393,322) | (1,944) | (395,266) | ||||||||||||||||||||||||||||||||||
Other
|
415 | (1,465) | — | (1,050) | ||||||||||||||||||||||||||||||||||
Balance at June 30, 2020 | $ | 22,059 | $ | 258,806 | $ | 13,274 | $ | 294,139 |
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
June 30, 2020 | ||
(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 | 7.0% - 10.6% (8.2%) | 0.0% - 3.5% (1.4%) | 6.5% - 35.8% (14.9%) | 15 - 31 (21) | 15 - 22 (19) | |||||||||||||||||||||||||||||||||||||||||||||||||||
Recaptured Pools | 7.4% - 12.1% (10.4%) | 0.1% - 3.5% (0.8%) | 0.0% - 39.1% (26.1%) | 20 - 29 (23) | 19 - 24 (23) | |||||||||||||||||||||||||||||||||||||||||||||||||||
7.0% - 12.1% (8.9%) | 0.0% - 3.5% (1.2%) | 0.0% - 39.1% (18.4%) | 15 - 31 (22) | 15 - 24 (20) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Non-Agency(G)
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Mr. Cooper and SLS Serviced: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Original Pools | 7.5% - 12.5% (9.0%) | N/A | 0.0% - 14.1% (12.6%) | 5 - 25 (15) | 19 - 31 (23) | |||||||||||||||||||||||||||||||||||||||||||||||||||
Recaptured Pools | 5.9% - 6.9% (6.4%) | N/A | 12.3% - 22.2% (16.9%) | 23 - 27 (25) | 21 - 24 (23) | |||||||||||||||||||||||||||||||||||||||||||||||||||
5.9% - 12.5% (8.6%) | N/A | 0.0% - 22.2% (13.3%) | 5 - 27 (16) | 19 - 31 (23) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Total/Weighted Average—Excess MSRs Directly Held
|
5.9% - 12.5% (8.8%) | N/A | 0.0% - 39.1% (16.0%) | 5 - 31 (19) | 15 - 31 (21) | |||||||||||||||||||||||||||||||||||||||||||||||||||
Excess MSRs Held through Equity Method Investees (Note 4)
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Agency | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Original Pools | 7.2% - 10.6% (8.4%) | 1.0% - 2.8% (1.6%) | 7.1% - 35.8% (14.3%) | 15 - 25 (19) | 18 - 19 (18) | |||||||||||||||||||||||||||||||||||||||||||||||||||
Recaptured Pools | 9.5% - 10.6% (9.9%) | 0.6% - 1.4% (1.1%) | 13.1% - 33.4% (17.9%) | 22 - 28 (25) | 21 - 23 (22) | |||||||||||||||||||||||||||||||||||||||||||||||||||
Total/Weighted Average—Excess MSRs Held through Investees
|
8.4% - 10.2% (9.1%) | 0.7% - 4.0% (1.3%) | 13.7% - 29.3% (16.1%) | 15 - 28 (22) | 18 - 23 (20) | |||||||||||||||||||||||||||||||||||||||||||||||||||
Total/Weighted Average—Excess MSRs All Pools
|
5.9% - 12.5% (8.9%) | N/A | 0.0% - 39.1% (16.1%) | 5 - 31 (20) | 15 - 31 (21) | |||||||||||||||||||||||||||||||||||||||||||||||||||
MSRs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Agency(H)
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Mortgage Servicing Rights(I) (J)
|
8.1% - 22.4% (13.1%) | 0.4% - 2.2% (1%) | 3.4% - 34.7% (20.7%) | 25 - 33 (28) | 0 - 30 (22) | |||||||||||||||||||||||||||||||||||||||||||||||||||
MSR Financing Receivables(I)
|
12.0% - 14.7% (13.9%) | 0.6% - 1.1% (0.9%) | 9.1% - 15.7% (13.1%) | 25 - 29 (27) | 0 - 30 (24) | |||||||||||||||||||||||||||||||||||||||||||||||||||
8.1% - 22.4% (13.2%) | 0.4% - 2.2% (1.0%) | 3.4% - 34.7% (19.8%) | 25 - 33 (28) | 0 - 30 (22) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Non-Agency | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Mortgage Servicing Rights(I)
|
9.9% - 16.1% (14.2%) | 0.6% - 10.6% (3.8%) | 4.2% - 31.0% (22.5%) | 25 - 89 (45) | 0 - 30 (26) | |||||||||||||||||||||||||||||||||||||||||||||||||||
MSR Financing Receivables(I)
|
8.2% | 14.4% | 9.1% | 48 | 0 - 30 (25) | |||||||||||||||||||||||||||||||||||||||||||||||||||
8.2% - 16.1% (8.3%) | 0.6% - 14.4% (14.2%) | 4.2% - 31.0% (9.3%) | 25 - 89 (48) | 0 - 30 (25) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Ginnie Mae | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Mortgage Servicing Rights(I) (J)
|
9.1% - 25.0% (20.3%) | 1.3% - 8.3% (6.3%) | 15.6% - 35.0% (23.0%) | 32 - 53 (44) | 0 - 30 (27) | |||||||||||||||||||||||||||||||||||||||||||||||||||
Total/Weighted Average—MSRs
|
8.1% - 25.0% (13.0%) | 0.4% - 14.4% (4.5%) | 3.4% - 35.0% (20.0%) | 25 - 89 (34) | 0 - 30 (23) |
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
June 30, 2020 | ||
(dollars in tables in thousands, except share data) |
Significant Inputs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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)
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
June 30, 2020 | .8% - 1.5% (1.5%) | 8.6% - 9.1% (9.1%) | 7.4% - 9.0% (9.0%) | 16.8 - 19.7 (19.7) | bps | 5.3% - 5.8% (5.3%) | 22.5 - 22.6 (22.5) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
June 30, 2020 | ||
(dollars in tables in thousands, except share data) |
Fair Value | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Asset Type | Outstanding Face Amount | Amortized Cost Basis |
Multiple Quotes(A)
|
Single Quote(B)
|
Total | Level | ||||||||||||||||||||||||||||||||||||||||||||||||||
Agency RMBS | $ | 4,023,936 | $ | 4,161,318 | $ | 4,205,260 | $ | — | $ | 4,205,260 | 2 | |||||||||||||||||||||||||||||||||||||||||||||
Non-Agency RMBS(C)
|
23,019,974 | 1,965,450 | 1,929,874 | 9,102 | 1,938,976 | 3 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Total | $ | 27,043,910 | $ | 6,126,768 | $ | 6,135,134 | $ | 9,102 | $ | 6,144,236 |
Fair Value | Discount Rate |
Prepayment Rate(a)
|
CDR(b)
|
Loss Severity(c)
|
||||||||||||||||||||||||||||
Non-Agency RMBS | $ | 1,005,951 |
1.55% to 15.00% (4.63%)
|
1.5% to 25% (14.29%)
|
0.15% to 6% (0.48%)
|
20% to 80% (35.54%)
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
June 30, 2020 | ||
(dollars in tables in thousands, except share data) |
Fair Value | Discount Rate | Prepayment Rate | CDR | Loss Severity | ||||||||||||||||||||||||||||
Acquired Loans
|
$ | 1,075,996 |
4.5% - 6.0%
(4.8%) |
0.0% - 15.0%
(5.9%) |
1.6% - 7.1%
(6.8%) |
28.7% - 100.0%
(32.6%) |
||||||||||||||||||||||||||
Originated Loans
|
29,014 | 6.0% | 15.0% | 1.6% | 100.0% | |||||||||||||||||||||||||||
Residential Mortgage Loans Held-for-Sale, at Fair Value
|
$ | 1,105,010 |
Fair Value | Discount Rate | Prepayment Rate | CDR | Loss Severity | ||||||||||||||||||||||||||||
Residential Mortgage Loans Held-for-Investment, at Fair Value
|
$ | 750,332 |
4.1% - 10.0%
(7.5%) |
2.0% - 20.0%
(5.2%) |
2.4% - 20.0%
(2.9%) |
20.0% - 43.1%
(40.5%) |
Fair Value | Discount Rate | Prepayment Rate | CDR | Loss Severity | ||||||||||||||||||||||||||||
Consumer Loans, Held-for-Investment, at Fair Value
|
$ | 766,462 |
8.5% - 10.7%
(8.5%)
|
17.7% - 29.3%
(17.8%)
|
5.6% - 17.7%
(5.7%)
|
83.4% - 90.2%
(83.4%)
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
June 30, 2020 | ||
(dollars in tables in thousands, except share data) |
Fair Value | Loan Funding Probability | Fair Value of initial servicing rights (bps) | ||||||||||||||||||
IRLCs (net)
|
$ | 163,945 | 60% to 100% (81.14%) | 0.58 to 237 (86.05) |
Fair Value | Discount Rate | Prepayment Rate | CDR | Loss Severity | ||||||||||||||||||||||||||||
Mortgage-Backed Securities Issued
|
$ | 258,806 |
4.0% - 5.3%
(4.9%) |
3.2% - 15.0%
(7.2%) |
0.0% - 3.3%
(2.2%) |
10.0% - 40.0%
(29.8%) |
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
June 30, 2020 | ||
(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 | $ | 190,427 |
4.5% - 9.5%
(5.6%) |
2.7 - 5.0
(4.1) |
4.3% - 15.0%
(7.5%) |
1.6% - 16.2%
(7.8%) |
0.0% - 100.0%
(36.9%) |
|||||||||||||||||||||||||||||||
Non-Performing Loans | 496,680 |
4.5% - 7.9%
(7.3%) |
2.6 - 4.4
(3.3) |
2.0% - 7.0%
(2.1%) |
2.9% - 6.6%
(3.0%) |
0.0% - 30.0%
(29.4%) |
||||||||||||||||||||||||||||||||
Total/Weighted Average | $ | 687,107 | 6.8% | 3.8 | 3.6% | 4.3% | 31.5% |
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
June 30, 2020 | ||
(dollars in tables in thousands, except share data) |
Six Months Ended
June 30, |
||||||||||||||||||||
2020 | 2019 | |||||||||||||||||||
Residential mortgage loan UPB | $ | 14,779,498 | $ | 9,881,506 | ||||||||||||||||
Weighted average delinquency(A)
|
3.15 | % | 1.95 | % | ||||||||||||||||
Net credit losses | $ | 28,874 | $ | 6,687 | ||||||||||||||||
Face amount of debt held by third parties(B)
|
$ | 12,817,104 | $ | 8,896,238 | ||||||||||||||||
Carrying value of bonds retained by New Residential(C) (D)
|
$ | 1,692,841 | $ | 1,154,989 | ||||||||||||||||
Cash flows received by New Residential on these bonds | $ | 151,852 | $ | 126,787 |
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
June 30, 2020 | ||
(dollars in tables in thousands, except share data) |
The Buyer | Shelter Joint Ventures | Residential Mortgage Loans | Consumer Loan SPVs | Total | ||||||||||||||||||||||||||||
June 30, 2020 | ||||||||||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||||||||
Servicer advance investments, at fair value
|
$ | 544,204 | $ | — | $ | — | $ | — | $ | 544,204 | ||||||||||||||||||||||
Residential mortgage loans, held-for-investment, at fair value
|
— | — | 417,560 | — | 417,560 | |||||||||||||||||||||||||||
Consumer loans, held-for-investment, at fair value
|
— | — | — | 761,525 | 761,525 | |||||||||||||||||||||||||||
Cash and cash equivalents | 36,878 | 28,783 | — | — | 65,661 | |||||||||||||||||||||||||||
Restricted cash | 5,331 | — | — | 8,565 | 13,896 | |||||||||||||||||||||||||||
Other assets | 6 | 8,501 | 350 | 10,809 | 19,666 | |||||||||||||||||||||||||||
Total Assets | $ | 586,419 | $ | 37,284 | $ | 417,910 | $ | 780,899 | $ | 1,822,512 | ||||||||||||||||||||||
Liabilities | ||||||||||||||||||||||||||||||||
Notes and bonds payable(A)
|
$ | 433,635 | $ | — | $ | 258,807 | $ | 720,690 | $ | 1,413,132 | ||||||||||||||||||||||
Accrued expenses and other liabilities | 2,104 | 6,229 | — | 4,008 | 12,341 | |||||||||||||||||||||||||||
Total Liabilities | $ | 435,739 | $ | 6,229 | $ | 258,807 | $ | 724,698 | $ | 1,425,473 | ||||||||||||||||||||||
December 31, 2019 | ||||||||||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||||||||
Servicer advance investments, at fair value
|
$ | 565,271 | $ | — | $ | — | $ | — | $ | 565,271 | ||||||||||||||||||||||
Residential mortgage loans, held-for-investment, at fair value
|
— | — | 913,030 | — | 913,030 | |||||||||||||||||||||||||||
Consumer loans, held-for-investment
|
— | — | — | 818,943 | 818,943 | |||||||||||||||||||||||||||
Cash and cash equivalents | 30,065 | 23,802 | — | — | 53,867 | |||||||||||||||||||||||||||
Restricted cash | 5,350 | — | — | 9,073 | 14,423 | |||||||||||||||||||||||||||
Other assets | 2,414 | 3,556 | — | 12,409 | 18,379 | |||||||||||||||||||||||||||
Total Assets | $ | 603,100 | $ | 27,358 | $ | 913,030 | $ | 840,425 | $ | 2,383,913 | ||||||||||||||||||||||
Liabilities | ||||||||||||||||||||||||||||||||
Notes and bonds payable(A)
|
$ | 433,300 | $ | — | $ | 659,738 | $ | 820,658 | $ | 1,913,696 | ||||||||||||||||||||||
Accrued expenses and other liabilities | 1,593 | 4,187 | 10,132 | 4,126 | 20,038 | |||||||||||||||||||||||||||
Total Liabilities | $ | 434,893 | $ | 4,187 | $ | 669,870 | $ | 824,784 | $ | 1,933,734 |
June 30, 2020 | December 31, 2019 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
The Buyer(A)
|
Shelter Joint Ventures | Consumer Loan Companies |
The Buyer(A)
|
Shelter Joint Ventures | Consumer Loan Companies | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total consolidated equity | $ | 150,680 | $ | 31,055 | $ | 87,343 | $ | 168,207 | $ | 23,171 | $ | 46,510 | |||||||||||||||||||||||||||||||||||||||||||||||
Others’ ownership interest | 26.8 | % | 48.9 | % | 46.5 | % | 26.8 | % | 49.0 | % | 46.5 | % | |||||||||||||||||||||||||||||||||||||||||||||||
Others’ interest in equity of consolidated subsidiary
|
$ | 40,333 | $ | 15,186 | $ | 41,162 | $ | 45,025 | $ | 11,354 | $ | 22,171 |
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
June 30, 2020 | ||
(dollars in tables in thousands, except share data) |
Three Months Ended June 30, | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2020 | 2019 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
The Buyer(A)
|
Shelter Joint Ventures | Consumer Loan Companies |
The Buyer(A)
|
Shelter Joint Ventures | Consumer Loan Companies | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net income
|
$ | 32,092 | $ | 9,037 | $ | 55,119 | $ | 1,235 | $ | 3,182 | $ | 10,859 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Others’ ownership interest as a percent of total
|
26.8 | % | 48.9 | % | 46.5 | % | 26.8 | % | 49.0 | % | 46.5 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Others’ interest in net income of consolidated subsidiaries
|
$ | 8,591 | $ | 4,419 | $ | 25,630 | $ | 331 | $ | 1,543 | $ | 5,049 |
Six Months Ended June 30, | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2020 | 2019 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
The Buyer(A)
|
Shelter Joint Ventures | Consumer Loan Companies |
The Buyer(A)
|
Shelter Joint Ventures | Consumer Loan Companies | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net income
|
$ | (9,923) | $ | 11,660 | $ | 41,789 | $ | 10,390 | $ | 3,980 | $ | 26,900 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Others’ ownership interest as a percent of total
|
26.8 | % | 48.9 | % | 46.5 | % | 26.8 | % | 49.0 | % | 46.5 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Others’ interest in net income of consolidated subsidiaries
|
$ | (2,656) | $ | 5,702 | $ | 19,432 | $ | 2,782 | $ | 1,950 | $ | 12,509 |
Quarter Ended | Number of Common shares | Average price per share | Gross Proceeds | Fees | Net Proceeds | |||||||||||||||||||||||||||
March 31, 2020(A)
|
97,394 | $ | 17.06 | $ | 1,662 | $ | 12 | $ | 1,650 | |||||||||||||||||||||||
June 30, 2020 | — | $ | — | $ | — | $ | — | $ | — |
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
June 30, 2020 | ||
(dollars in tables in thousands, except share data) |
Dividends Declared per Share | ||||||||||||||||||||||||||||||||||||||||||||
Series | Number of Shares | Liquidation Preference | Issuance Discount | Carrying Value |
Three Months Ended
June 30, 2020 |
Six Months Ended
June 30, 2020 |
||||||||||||||||||||||||||||||||||||||
Fixed-to-floating rate cumulative redeemable preferred: | ||||||||||||||||||||||||||||||||||||||||||||
Preferred Series A, 7.50% Issued July 2019
|
6,210 | $ | 155,250 | 3.15 | % | $ | 150,026 | $ | 0.47 | $ | 0.94 | |||||||||||||||||||||||||||||||||
Preferred Series B, 7.125% Issued August 2019
|
11,300 | 282,500 | 3.15 | % | 273,418 | $ | 0.45 | $ | 0.89 | |||||||||||||||||||||||||||||||||||
Preferred Series C, 6.375% Issued February 2020
|
16,100 | 402,500 | 3.15 | % | 389,548 | $ | 0.40 | $ | 0.80 | |||||||||||||||||||||||||||||||||||
Total | 33,610 | $ | 840,250 | $ | 812,992 |
Per Share | ||||||||||||||||||||
Declaration Date | Payment Date | Quarterly Dividend | Total Amounts Distributed (millions) | |||||||||||||||||
March 31, 2020
|
April 2020
|
$ | 0.05 | $ | 20.8 | |||||||||||||||
June 22, 2020
|
July 2020
|
$ | 0.10 | $ | — |
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
June 30, 2020 | ||
(dollars in tables in thousands, except share data) |
Number of Warrants
(in millions) |
Weighted Average Exercise Price (per share) | ||||||||||
December 31, 2019 outstanding warrants | — | $ | — | ||||||||
Granted | 43.4 | 6.91 | |||||||||
Exercised | — | — | |||||||||
Expired | — | — | |||||||||
June 30, 2020 outstanding warrants | 43.4 | $ | 6.91 |
Held by the Manager | 10,860,706 | ||||
Issued to the Manager and subsequently assigned to certain of the Manager’s employees
|
3,560,949 | ||||
Issued to the independent directors | 7,000 | ||||
Total | 14,428,655 |
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
June 30, 2020 | ||
(dollars in tables in thousands, except share data) |
Recipient |
Date of
Grant/
Exercise(A)
|
Number of Unexercised
Options |
Options
Exercisable as of June 30, 2020 |
Weighted
Average
Exercise
Price(B)
|
Intrinsic Value of Exercisable Options as of
June 30, 2020 (millions) |
||||||||||||||||||||||||
Directors | Various | 7,000 | 7,000 | $ | 13.57 | $ | — | ||||||||||||||||||||||
Manager(C)
|
2017 | 1,130,916 | 1,130,916 | 13.95 | — | ||||||||||||||||||||||||
Manager(C)
|
2018 | 5,320,000 | 4,156,548 | 16.66 | — | ||||||||||||||||||||||||
Manager(C)
|
2019 | 6,351,000 | 3,057,700 | 16.15 | — | ||||||||||||||||||||||||
Manager(C)
|
2020 | 1,619,739 | 215,965 | 17.41 | — | ||||||||||||||||||||||||
Outstanding | 14,428,655 | 8,568,129 |
Date of Grant to Manager |
Range of Exercise
Prices |
Total Unexercised
Inception to Date |
||||||||||||
2017 | $13.95 | 1,130,916 | ||||||||||||
2018 | $16.54 to $18.01 | 1,159,833 | ||||||||||||
2019 | $15.13 to $16.67 | 1,270,200 | ||||||||||||
Total | 3,560,949 |
Amount | Weighted Average Exercise Price | |||||||||||||
December 31, 2019 outstanding options | 12,808,916 | |||||||||||||
Options granted | 1,619,739 | $ | 17.41 | |||||||||||
Options exercised | — | — | ||||||||||||
Options expired unexercised | — | — | ||||||||||||
June 30, 2020 outstanding options | 14,428,655 | See table above |
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
June 30, 2020 | ||
(dollars in tables in thousands, except share data) |
Three Months Ended
June 30, |
Six Months Ended
June 30, |
|||||||||||||||||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | |||||||||||||||||||||||||||||||||||
Net income (loss) | $ | 44,129 | $ | (25,020) | $ | (1,563,126) | $ | 130,892 | ||||||||||||||||||||||||||||||
Noncontrolling interests in income of consolidated subsidiaries
|
38,640 | 6,923 | 22,478 | 17,241 | ||||||||||||||||||||||||||||||||||
Dividends on preferred stock | 14,357 | — | 25,579 | — | ||||||||||||||||||||||||||||||||||
Net income (loss) attributable to common stockholders
|
$ | (8,868) | $ | (31,943) | $ | (1,611,183) | $ | 113,651 | ||||||||||||||||||||||||||||||
Basic weighted average shares of common stock outstanding
|
415,661,782 | 415,463,757 | 415,625,468 | 401,946,938 | ||||||||||||||||||||||||||||||||||
Dilutive effect of stock options(A)
|
— | — | — | 292,500 | ||||||||||||||||||||||||||||||||||
Dilutive effect of common stock purchase warrants(A)
|
— | — | — | — | ||||||||||||||||||||||||||||||||||
Diluted weighted average shares of common stock outstanding
|
415,661,782 | 415,463,757 | 415,625,468 | 402,239,438 | ||||||||||||||||||||||||||||||||||
Basic earnings per share attributable to common stockholders
|
$ | (0.02) | $ | (0.08) | $ | (3.88) | $ | 0.28 | ||||||||||||||||||||||||||||||
Diluted earnings per share attributable to common stockholders
|
$ | (0.02) | $ | (0.08) | $ | (3.88) | $ | 0.28 |
Three Months Ended
June 30, |
Six Months Ended
June 30, |
|||||||||||||||||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | |||||||||||||||||||||||||||||||||||
Stock options | — | 201,703 | — | — | ||||||||||||||||||||||||||||||||||
Common stock purchase warrants | 641,708 | — | 3,419,938 | — |
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
June 30, 2020 | ||
(dollars in tables in thousands, except share data) |
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
June 30, 2020 | ||
(dollars in tables in thousands, except share data) |
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
June 30, 2020 | ||
(dollars in tables in thousands, except share data) |
June 30, 2020 | December 31, 2019 | ||||||||||
Management fees | $ | 14,991 | $ | 7,076 | |||||||
Incentive compensation | — | 91,892 | |||||||||
Expense reimbursements and other | 1,903 | 4,914 | |||||||||
Total | $ | 16,894 | $ | 103,882 |
Three Months Ended
June 30, |
Six Months Ended
June 30, |
||||||||||||||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||||||||||||||
Management fees | $ | 22,479 | $ | 19,623 | $ | 44,200 | $ | 37,583 | |||||||||||||||||||||||||||
Incentive compensation | — | — | — | 12,958 | |||||||||||||||||||||||||||||||
Expense reimbursements(A)
|
125 | 125 | 250 | 250 | |||||||||||||||||||||||||||||||
Total | $ | 22,604 | $ | 19,748 | $ | 44,450 | $ | 50,791 |
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
June 30, 2020 | ||
(dollars in tables in thousands, except share data) |
Three Months Ended
June 30, |
Six Months Ended
June 30, |
|||||||||||||||||||||||||||||||||||||||||||
Accumulated Other Comprehensive Income Components
|
Statement of Income Location
|
2020 | 2019 | 2020 | 2019 | |||||||||||||||||||||||||||||||||||||||
Reclassification of net realized (gain) loss on securities into earnings
|
Gain (loss) on settlement of investments, net
|
$ | (6,669) | $ | (41,023) | $ | (761,209) | $ | (106,219) | |||||||||||||||||||||||||||||||||||
Reclassification of net realized (gain) loss on securities into earnings
|
Provision (reversal) for credit losses on securities
|
(25,134) | 8,859 | 19,015 | 16,375 | |||||||||||||||||||||||||||||||||||||||
Total reclassifications | $ | (31,803) | $ | (32,164) | $ | (742,194) | $ | (89,844) |
Three Months Ended
June 30, |
Six Months Ended
June 30, |
|||||||||||||||||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | |||||||||||||||||||||||||||||||||||
Current: | ||||||||||||||||||||||||||||||||||||||
Federal | $ | (7,877) | $ | — | $ | (7,877) | $ | (413) | ||||||||||||||||||||||||||||||
State and Local | 9 | 22 | 58 | 101 | ||||||||||||||||||||||||||||||||||
Total Current Income Tax Expense (Benefit)
|
(7,868) | 22 | (7,819) | (312) | ||||||||||||||||||||||||||||||||||
Deferred: | ||||||||||||||||||||||||||||||||||||||
Federal | 20,304 | (16,999) | (107,221) | 20,147 | ||||||||||||||||||||||||||||||||||
State and Local | 4,973 | (4,600) | (34,419) | 4,585 | ||||||||||||||||||||||||||||||||||
Total Deferred Income Tax Expense (Benefit)
|
25,277 | (21,599) | (141,640) | 24,732 | ||||||||||||||||||||||||||||||||||
Total Income Tax (Benefit) Expense | $ | 17,409 | $ | (21,577) | $ | (149,459) | $ | 24,420 |
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
June 30, 2020 | ||
(dollars in tables in thousands, except share data) |
Three Months Ended | |||||||||||||||||||||||||||||
March 31,
2020 |
December 31,
2019 |
||||||||||||||||||||||||||||
(Percent change from the preceding quarter) | |||||||||||||||||||||||||||||
Real GDP | (5.0) | % | 2.1 | % |
June 30,
2020 |
March 31,
2020 |
December 31,
2019 |
||||||||||||||||||
Unemployment rate | 11.10 | % | 4.40 | % | 3.50 | % |
March 31,
2020 |
December 31,
2019 |
||||||||||||||||||||||||||||
(Percent change from the preceding month) | |||||||||||||||||||||||||||||
Change in annual home price | 3.50 | % | 2.50 | % |
June 30,
2020 |
March 31,
2020 |
December 31,
2019 |
||||||||||||||||||
10-year U.S. Treasury rate | 0.66 | % | 0.70 | % | 1.92 | % | ||||||||||||||
30-year fixed mortgage rate | 3.16 | % | 3.45 | % | 3.72 | % |
Servicing and Origination | Residential Securities and Loans | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Origination | Servicing | MSR Related Investments |
Elimination(A)
|
Total Servicing and Origination | Real Estate Securities | Residential Mortgage Loans | Consumer Loans | Corporate | Total | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
June 30, 2020 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments | $ | 1,750,568 | $ | — | $ | 6,039,020 | $ | — | $ | 7,789,588 | $ | 6,144,236 | $ | 2,614,314 | $ | 766,462 | $ | — | $ | 17,314,600 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents | 159,242 | 83,066 | 362,659 | — | 604,967 | 111,571 | 19,210 | 7,477 | 269,983 | 1,013,208 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Restricted cash | 3,224 | 5,209 | 87,199 | — | 95,632 | 11,259 | — | 32,041 | — | 138,932 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other assets | 231,088 | 197,243 | 3,166,414 | — | 3,594,745 | 217,354 | 1,356,432 | 60,095 | 27,315 | 5,255,941 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Goodwill | 11,836 | 12,540 | 5,092 | — | 29,468 | — | — | — | — | 29,468 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total assets | $ | 2,155,958 | $ | 298,058 | $ | 9,660,384 | $ | — | $ | 12,114,400 | $ | 6,484,420 | $ | 3,989,956 | $ | 866,075 | $ | 297,298 | $ | 23,752,149 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt | $ | 1,607,829 | $ | 6,669 | $ | 6,383,566 | $ | — | $ | 7,998,064 | $ | 5,314,581 | $ | 2,015,476 | $ | 722,839 | $ | 533,383 | $ | 16,584,343 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other liabilities | 201,530 | 55,774 | 209,335 | — | 466,639 | 119,506 | 1,119,831 | 3,916 | 68,942 | 1,778,834 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total liabilities | 1,809,359 | 62,443 | 6,592,901 | — | 8,464,703 | 5,434,087 | 3,135,307 | 726,755 | 602,325 | 18,363,177 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total equity | 346,599 | 235,615 | 3,067,483 | — | 3,649,697 | 1,050,333 | 854,649 | 139,320 | (305,027) | 5,388,972 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Noncontrolling interests in equity of consolidated subsidiaries
|
15,186 | — | 40,333 | — | 55,519 | — | — | 41,162 | — | 96,681 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total New Residential stockholders’ equity
|
$ | 331,413 | $ | 235,615 | $ | 3,027,150 | $ | — | $ | 3,594,178 | $ | 1,050,333 | $ | 854,649 | $ | 98,158 | $ | (305,027) | $ | 5,292,291 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments in equity method investees
|
$ | — | $ | — | $ | 147,017 | $ | — | $ | 147,017 | $ | — | $ | — | $ | — | $ | — | $ | 147,017 |
Unpaid Principal Balance for the
Six Months Ended |
|||||||||||||||||||||||
June 30, 2020 | June 30, 2019 | Change | |||||||||||||||||||||
Production by Channel (in millions) | |||||||||||||||||||||||
Retail / Shelter | $ | 1,597 | $ | 906 | $ | 691 | |||||||||||||||||
Direct to Consumer / Retention | 5,162 | 1,343 | 3,819 | ||||||||||||||||||||
Wholesale | 2,916 | 1,885 | 1,031 | ||||||||||||||||||||
Correspondent | 10,009 | 1,889 | 8,120 | ||||||||||||||||||||
Total Production by Channel | $ | 19,684 | $ | 6,023 | $ | 13,661 | |||||||||||||||||
Production by Product (in millions) | |||||||||||||||||||||||
Agency | $ | 11,901 | $ | 2,942 | $ | 8,959 | |||||||||||||||||
Government | 7,133 | 2,176 | 4,957 | ||||||||||||||||||||
Non-QM | 365 | 638 | (273) | ||||||||||||||||||||
Non-Agency | 248 | 223 | 25 | ||||||||||||||||||||
Other | 37 | 44 | (7) | ||||||||||||||||||||
Total Production by Product | $ | 19,684 | $ | 6,023 | $ | 13,661 | |||||||||||||||||
% Purchase | 27 | % | 58 | % | (31) | % | |||||||||||||||||
% Refinance | 73 | % | 42 | % | 31 | % |
June 30, 2020 | June 30, 2019 | Change | |||||||||||||||
Origination Revenue (in thousands) | |||||||||||||||||
Gain on loans originated and sold(A)
|
$ | 264,231 | $ | 25,118 | $ | 239,113 | |||||||||||
Gain (loss) on settlement of mortgage loan derivative instruments(B)
|
(221,881) | (29,278) | (192,603) | ||||||||||||||
MSRs retained on transfer of loans(C)
|
256,058 | 91,289 | 164,769 | ||||||||||||||
Other(D)
|
16,026 | 7,721 | 8,305 | ||||||||||||||
Realized gain on sale of originated mortgage loans, net
|
$ | 314,434 | $ | 94,850 | $ | 219,584 | |||||||||||
Change in fair value of loans | $ | 33,510 | $ | 24,153 | $ | 9,357 | |||||||||||
Change in fair value of interest rate lock commitments | 124,057 | 10,909 | 113,148 | ||||||||||||||
Change in fair value of derivative instruments | (31,849) | (5,157) | (26,692) | ||||||||||||||
Unrealized origination revenue | $ | 125,718 | $ | 29,905 | $ | 95,813 | |||||||||||
Gain on originated mortgage loans, held-for-sale, net(E) (F)
|
$ | 440,152 | $ | 124,755 | $ | 315,397 | |||||||||||
Pull through adjusted lock volume | $ | 22,202,594 | $ | 7,195,314 | $ | 15,007,280 | |||||||||||
Revenue as a percentage of pull through adjusted lock volume
|
1.98 | % | 1.73 | % | 0.25 | % |
Unpaid Principal Balance | |||||||||||||||||||||||
June 30, 2020 | June 30, 2019 | Change | |||||||||||||||||||||
Performing Servicing (in millions) | |||||||||||||||||||||||
MSR Assets | $ | 173,619 | $ | 100,912 | $ | 72,707 | |||||||||||||||||
Acquired Residential Whole Loans | $ | 1,965 | $ | 1,239 | $ | 726 | |||||||||||||||||
Total Performing Servicing | $ | 175,584 | $ | 102,151 | $ | 73,433 | |||||||||||||||||
Special Servicing (in millions) | |||||||||||||||||||||||
MSR Assets | $ | 12,127 | $ | 2,074 | $ | 10,053 | |||||||||||||||||
Acquired Residential Whole Loans | $ | 7,185 | $ | 4,559 | $ | 2,626 | |||||||||||||||||
Third Party | $ | 82,688 | $ | 50,442 | $ | 32,246 | |||||||||||||||||
Total Special Servicing | $ | 102,000 | $ | 57,075 | $ | 44,925 | |||||||||||||||||
Total Servicing Portfolio | $ | 277,584 | $ | 159,226 | $ | 118,358 | |||||||||||||||||
Agency Servicing (in millions) | |||||||||||||||||||||||
MSR Assets | $ | 128,714 | $ | 75,331 | $ | 53,383 | |||||||||||||||||
Acquired Residential Whole Loans | $ | — | $ | — | $ | — | |||||||||||||||||
Third Party | $ | 20,069 | $ | 3,837 | $ | 16,232 | |||||||||||||||||
Total Agency Servicing | $ | 148,783 | $ | 79,168 | $ | 69,615 | |||||||||||||||||
Government Servicing (in millions) | |||||||||||||||||||||||
MSR Assets | $ | 56,585 | $ | 27,054 | $ | 29,531 | |||||||||||||||||
Acquired Residential Whole Loans | $ | — | $ | — | $ | — | |||||||||||||||||
Third Party | $ | 1,569 | $ | 1,980 | $ | (411) | |||||||||||||||||
Total Government Servicing | $ | 58,154 | $ | 29,034 | $ | 29,120 | |||||||||||||||||
Non-Agency (Private Label) Servicing (in millions) | |||||||||||||||||||||||
MSR Assets | $ | 447 | $ | 601 | $ | (154) | |||||||||||||||||
Acquired Residential Whole Loans | $ | 9,150 | $ | 5,798 | $ | 3,352 | |||||||||||||||||
Third Party | $ | 61,050 | $ | 44,625 | $ | 16,425 | |||||||||||||||||
Total Non-Agency (Private Label) Servicing | $ | 70,647 | $ | 51,024 | $ | 19,623 | |||||||||||||||||
Total Servicing Portfolio | $ | 277,584 | $ | 159,226 | $ | 118,358 |
Six Months Ended | |||||||||||||||||||||||
June 30, 2020 | June 30, 2019 | Change | |||||||||||||||||||||
Base Servicing Fees (in thousands): | |||||||||||||||||||||||
MSR Assets | $ | 68,671 | $ | 20,532 | $ | 48,139 | |||||||||||||||||
Acquired Residential Whole Loans | 6,209 | 3,211 | 2,998 | ||||||||||||||||||||
Third Party | 59,610 | 34,646 | 24,964 | ||||||||||||||||||||
Total Base Servicing Fees | $ | 134,490 | $ | 58,389 | $ | 76,101 | |||||||||||||||||
Other Fees (in thousands): | |||||||||||||||||||||||
Incentive fees | $ | 16,193 | $ | 16,985 | $ | (792) | |||||||||||||||||
Ancillary fees | 20,153 | 13,774 | 6,379 | ||||||||||||||||||||
Boarding fees | 6,078 | 2,463 | 3,615 | ||||||||||||||||||||
Other fees | 6,713 | 472 | 6,241 | ||||||||||||||||||||
Total Other Fees(A)
|
$ | 49,137 | $ | 33,694 | $ | 15,443 | |||||||||||||||||
Total Servicing Fees | $ | 183,627 | $ | 92,083 | $ | 91,544 |
Current UPB (millions) | Weighted Average MSR (bps) | Carrying Value (millions) | ||||||||||||||||||
MSRs | ||||||||||||||||||||
GSE | $ | 315,552.9 | 28 | bps | $ | 2,927.1 | ||||||||||||||
Non-Agency | 6,065.8 | 45 | 18.4 | |||||||||||||||||
Ginnie Mae | 57,779.1 | 44 | 605.7 | |||||||||||||||||
MSR Financing Receivables
|
||||||||||||||||||||
GSE | 43,073.3 | 27 | 382.1 | |||||||||||||||||
Non-Agency | 71,380.2 | 48 | 1,087.8 | |||||||||||||||||
Total | $ | 493,851.3 | 33 | bps | $ | 5,021.1 |
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 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
MSRs
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
GSE | $ | 2,927,046 | $ | 315,552,886 | 2,019,853 | 746 | 4.2 | % | 267 | 69 | 3.2 | % | 23.9 | % | 23.7 | % | 0.1 | % | 12.6 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Non-Agency
|
18,400 | 6,065,805 | 130,637 | 668 | 7.1 | % | 306 | 165 | 3.7 | % | 28.4 | % | 26.6 | % | 2.3 | % | 3.4 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Ginnie Mae
|
605,713 | 57,779,101 | 290,806 | 686 | 3.9 | % | 322 | 34 | 2.8 | % | 21.2 | % | 21.0 | % | 0.2 | % | 22.3 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
MSR Financing Receivables
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
GSE
|
382,078 | 43,073,285 | 192,591 | 746 | 4.3 | % | 291 | 37 | 1.0 | % | 40.8 | % | 40.7 | % | 0.1 | % | 5.6 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Non-Agency
|
1,087,849 | 71,380,202 | 525,460 | 643 | 4.3 | % | 304 | 173 | 14.5 | % | 9.1 | % | 7.0 | % | 2.3 | % | 3.5 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total
|
$ | 5,021,086 | $ | 493,851,279 | 3,159,347 | 723 | 4.2 | % | 281 | 78 | 4.6 | % | 23.0 | % | 22.5 | % | 0.5 | % | 11.7 | % |
Collateral Characteristics | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Delinquency 30 Days(F)
|
Delinquency 60 Days(F)
|
Delinquency 90+ Days(F)
|
Loans in Foreclosure | Real Estate Owned | Loans in Bankruptcy | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
MSRs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
GSE | 1.9 | % | 1.7 | % | 3.1 | % | 0.4 | % | — | % | 0.3 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Non-Agency | 3.6 | % | 2.1 | % | 14.0 | % | 3.7 | % | 0.6 | % | 2.9 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Ginnie Mae | 4.2 | % | 3.2 | % | 6.1 | % | 1.1 | % | 0.1 | % | 1.0 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||
MSR Financing Receivables
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
GSE | 1.8 | % | 2.2 | % | 3.6 | % | — | % | — | % | 0.1 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Non-Agency | 6.0 | % | 2.2 | % | 2.5 | % | 7.9 | % | 1.4 | % | 2.7 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Total | 2.8 | % | 2.0 | % | 3.6 | % | 1.5 | % | 0.2 | % | 0.7 | % |
MSR Component(A)
|
Excess MSR | ||||||||||||||||||||||||||||||||||
Current UPB
(billions) |
Weighted Average MSR (bps) | Weighted Average Excess MSR (bps) | Interest in Excess MSR (%) | Carrying Value (millions) | |||||||||||||||||||||||||||||||
Agency | $ | 39.8 | 29 | bps | 21 | bps | 32.5% - 66.7% | $ | 186.9 | ||||||||||||||||||||||||||
Non-Agency(B)
|
41.8 | 35 | 15 | 33.3% - 100.0% | $ | 159.5 | |||||||||||||||||||||||||||||
Total/Weighted Average | $ | 81.6 | 32 | bps | 18 | bps | $ | 346.4 |
MSR Component(A)
|
||||||||||||||||||||||||||||||||||||||||||||||||||
Current UPB (billions) | 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 (millions) | ||||||||||||||||||||||||||||||||||||||||||||
Agency | $ | 31.9 | 33 | bps | 22 | bps | 50.0 | % | 66.7 | % | 33.3 | % | $ | 200.7 | ||||||||||||||||||||||||||||||||||||
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 | $ | 133,517 | $ | 28,268,374 | 211,521 | 724 | 4.6 | % | 238 | 123 | 1.7 | % | 16.1 | % | 15.7 | % | 0.5 | % | 14.8 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Recaptured Loans
|
53,411 | 11,565,289 | 70,561 | 725 | 4.3 | % | 272 | 47 | 0.1 | % | 16.7 | % | 16.6 | % | 0.2 | % | 36.4 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
$ | 186,928 | $ | 39,833,663 | 282,082 | 725 | 4.5 | % | 249 | 99 | 1.2 | % | 16.3 | % | 15.9 | % | 0.4 | % | 21.7 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Non-Agency(F)
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Mr. Cooper and SLS Serviced:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Original Pools
|
$ | 135,615 | $ | 37,960,130 | 217,004 | 671 | 4.6 | % | 274 | 171 | 9.4 | % | 11.8 | % | 10.3 | % | 1.7 | % | 10.0 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Recaptured Loans
|
23,907 | 3,872,832 | 17,961 | 737 | 4.2 | % | 280 | 32 | 0.1 | % | 23.4 | % | 23.5 | % | — | % | 36.0 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
$ | 159,522 | $ | 41,832,962 | 234,965 | 676 | 4.5 | % | 274 | 159 | 8.0 | % | 12.7 | % | 11.4 | % | 1.6 | % | 14.4 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total/Weighted Average(H)
|
$ | 346,450 | $ | 81,666,625 | 517,047 | 699 | 4.5 | % | 262 | 131 | 4.4 | % | 14.4 | % | 13.5 | % | 1.0 | % | 18.4 | % |
Collateral Characteristics | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Delinquency |
Loans in
Foreclosure |
Real
Estate Owned |
Loans in
Bankruptcy |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
30 Days(G)
|
60 Days(G)
|
90+ Days(G)
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Agency | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Original Pools | 3.5 | % | 3.8 | % | 1.3 | % | 0.5 | % | 0.2 | % | 0.1 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Recaptured Loans | 3.1 | % | 3.7 | % | 0.8 | % | 0.2 | % | — | % | — | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||
3.4 | % | 3.8 | % | 1.2 | % | 0.4 | % | 0.1 | % | 0.1 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Non-Agency(F)
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Mr. Cooper and SLS Serviced:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Original Pools | 11.6 | % | 9.7 | % | 5.3 | % | 5.2 | % | 0.8 | % | 1.7 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Recaptured Loans
|
2.7 | % | 3.0 | % | 0.5 | % | 0.1 | % | — | % | — | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||
10.8 | % | 9.1 | % | 4.9 | % | 4.7 | % | 0.7 | % | 1.5 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total/Weighted Average(H)
|
7.3 | % | 6.6 | % | 3.1 | % | 2.7 | % | 0.4 | % | 0.8 | % |
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 | $ | 112,739 | $ | 18,582,487 | 33.3 | % | 188,755 | 705 | 5.2 | % | 229 | 143 | 1.4 | % | 15.3 | % | 14.2 | % | 1.3 | % | 18.3 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Recaptured Loans | 87,911 | 13,341,450 | 33.3 | % | 96,872 | 710 | 4.3 | % | 266 | 54 | 0.1 | % | 15.9 | % | 15.7 | % | 0.4 | % | 41.0 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total/Weighted Average(G)
|
$ | 200,650 | $ | 31,923,937 | 285,627 | 707 | 4.8 | % | 245 | 106 | 1.4 | % | 15.6 | % | 14.8 | % | 0.9 | % | 28.3 | % |
Collateral Characteristics | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Delinquency |
Loans in
Foreclosure |
Real
Estate Owned |
Loans in
Bankruptcy |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
30 Days(F)
|
60 Days(F)
|
90+ Days(F)
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Agency | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Original Pools | 4.2 | % | 3.7 | % | 1.5 | % | 0.7 | % | 0.2 | % | 0.2 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Recaptured Loans | 3.5 | % | 3.4 | % | 0.9 | % | 0.2 | % | — | % | 0.1 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Total/Weighted Average(G)
|
3.9 | % | 3.6 | % | 1.2 | % | 0.5 | % | 0.2 | % | 0.1 | % |
June 30, 2020 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
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 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Mr. Cooper and SLS serviced pools | $ | 537,388 | $ | 559,011 | $ | 28,834,119 | $ | 467,339 | 1.6 | % |
Six Months Ended
June 30, 2020 |
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)
|
5.3 | % | 6.3 | $ | (2,712) | $ | 442,002 | 88.9 | % | 87.9 | % | 2.9 | % | 2.9 | % | |||||||||||||||||||||||||||||||||||||||||||||||
June 30, 2020 | ||||||||||||||
Principal and interest advances | $ | 113,039 | ||||||||||||
Escrow advances (taxes and insurance advances) | 167,167 | |||||||||||||
Foreclosure advances | 187,133 | |||||||||||||
Total | $ | 467,339 |
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(B)
|
Outstanding Repurchase Agreements | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Agency RMBS
|
$ | 4,023,936 | $ | 4,161,318 | 100.0 | % | $ | 43,942 | $ | — | $ | 4,205,260 | 33 | 6.0 | 0.3 | % | $ | 3,897,468 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Net Interest Spread(A)
|
||||||||
Weighted Average Asset Yield | 1.86 | % | ||||||
Weighted Average Funding Cost | 0.25 | % | ||||||
Net Interest Spread | 1.61 | % |
Gross Unrealized | ||||||||||||||||||||||||||||||||||||||||||||
Asset Type | Outstanding Face Amount | Amortized Cost Basis | Gains | Losses |
Carrying
Value(A)
|
Outstanding Repurchase Agreements | ||||||||||||||||||||||||||||||||||||||
Non-Agency RMBS | $ | 23,019,974 | $ | 1,965,450 | $ | 85,061 | $ | (111,535) | $ | 1,938,976 | $ | 1,332,178 |
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 | D | 103 | $ | 192,563 | $ | 63,649 | 3.3 | % | $ | 63,150 | 0.1 | % | 0.9 | % | 6.2 | 5.5 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2006 | N/A | 15 | 91,603 | — | — | % | — | — | % | — | % | — | 0.1 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2007 | BBB | 21 | 404,416 | 159,631 | 8.2 | % | 164,546 | — | % | 0.4 | % | 2.5 | 0.6 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2008 and later | B- | 467 | 22,304,712 | 1,720,749 | 88.5 | % | 1,689,961 | 14.6 | % | — | % | 8.4 | 3.2 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total/Weighted Average
|
B | 606 | $ | 22,993,294 | $ | 1,944,029 | 100.0 | % | $ | 1,917,657 | 12.7 | % | 0.1 | % | 7.8 | 3.1 | % |
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 | 17.6 | 0.05 | 6.8 | % | 12.1 | % | 17.7 | % | ||||||||||||||||||||||||||||||||||||||||||||||||
2006 | 13.8 | 0.08 | 10.7 | % | — | % | 101.1 | % | ||||||||||||||||||||||||||||||||||||||||||||||||
2007 | 13.1 | 0.47 | 12.4 | % | 1.4 | % | 15.0 | % | ||||||||||||||||||||||||||||||||||||||||||||||||
2008 and later | 13.2 | 0.82 | 10.2 | % | 3.5 | % | 0.1 | % | ||||||||||||||||||||||||||||||||||||||||||||||||
Total/Weighted Average | 13.3 | 0.77 | 10.3 | % | 3.6 | % | 1.9 | % |
Net Interest Spread(A)
|
||||||||
Weighted Average Asset Yield | 5.37 | % | ||||||
Weighted Average Funding Cost | 4.28 | % | ||||||
Net Interest Spread | 1.09 | % |
Outstanding Face Amount |
Carrying
Value |
Loan
Count |
Weighted Average Yield |
Weighted Average Life (Years)(A)
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total Residential Mortgage Loans, held-for-investment, at fair value
|
$ | 830,117 | $ | 750,332 | 13,168 | 7.2 | % | 6.4 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Acquired Reverse Mortgage Loans(E) (F)
|
$ | 12,604 | $ | 6,458 | 29 | 7.9 | % | 3.9 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Acquired Performing Loans(G) (I)
|
224,268 | 198,150 | 4,680 | 6.0 | % | 4.1 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Acquired Non-Performing Loans(H) (I)
|
617,062 | 490,222 | 4,703 | 7.3 | % | 3.3 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total Residential Mortgage Loans, held-for-sale
|
$ | 853,934 | $ | 694,830 | 9,412 | 7.0 | % | 3.5 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Acquired Performing Loans(G) (I)
|
$ | 1,245,660 | $ | 1,075,996 | 9,258 | 4.8 | % | 8.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Originated Loans | 1,675,955 | 1,748,913 | 6,111 | 3.3 | % | 27.2 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total Residential Mortgage Loans, held-for-sale, at fair value
|
$ | 2,921,615 | $ | 2,824,909 | 15,369 | 3.9 | % | 19.0 |
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
|
$ | 718,385 | 61.3 | % | 38.7 | % | 99,959 | 677 | 17.7 | % | 12.2 | % | 182 | 3.7 | 1.8 | % | 1.1 | % | 1.6 | % | 18.1 | % | 4.6 | % |
Three Months Ended
June 30, |
Increase (Decrease) |
Six Months Ended
June 30, |
Increase (Decrease) | ||||||||||||||||||||||||||||||||||||||||||||
2020 | 2019 | Amount | 2020 | 2019 | Amount | ||||||||||||||||||||||||||||||||||||||||||
Revenues | |||||||||||||||||||||||||||||||||||||||||||||||
Interest Income | $ | 232,198 | $ | 416,047 | $ | (183,849) | $ | 634,571 | $ | 854,914 | $ | (220,343) | |||||||||||||||||||||||||||||||||||
Servicing revenue, net of change in fair value of $(441,033), $(334,599), $(1,090,408), and $(391,509), respectively | (90,459) | (85,537) | (4,922) | (379,574) | 80,316 | (459,890) | |||||||||||||||||||||||||||||||||||||||||
Gain on originated mortgage loans, held-for-sale, net
|
310,022 | 101,018 | 209,004 | 489,720 | 168,188 | 321,532 | |||||||||||||||||||||||||||||||||||||||||
451,761 | 431,528 | 20,233 | 744,717 | 1,103,418 | (358,701) | ||||||||||||||||||||||||||||||||||||||||||
Expenses | |||||||||||||||||||||||||||||||||||||||||||||||
Interest expense | 116,403 | 228,004 | (111,601) | 333,258 | 440,836 | (107,578) | |||||||||||||||||||||||||||||||||||||||||
General and administrative expenses | 217,373 | 118,906 | 98,467 | 423,736 | 217,846 | 205,890 | |||||||||||||||||||||||||||||||||||||||||
Management fee to affiliate | 22,479 | 19,623 | 2,856 | 44,200 | 37,583 | 6,617 | |||||||||||||||||||||||||||||||||||||||||
Incentive compensation to affiliate | — | — | — | — | 12,958 | (12,958) | |||||||||||||||||||||||||||||||||||||||||
Loan servicing expense | 7,149 | 9,372 | (2,223) | 15,002 | 18,975 | (3,973) | |||||||||||||||||||||||||||||||||||||||||
Subservicing expense | 73,132 | 53,962 | 19,170 | 140,113 | 94,888 | 45,225 | |||||||||||||||||||||||||||||||||||||||||
436,536 | 429,867 | 6,669 | 956,309 | 823,086 | 133,223 | ||||||||||||||||||||||||||||||||||||||||||
Other Income (Loss) | |||||||||||||||||||||||||||||||||||||||||||||||
Change in fair value of investments
|
102,776 | (26,642) | 129,418 | (463,500) | (57,746) | (405,754) | |||||||||||||||||||||||||||||||||||||||||
Gain (loss) on settlement of investments, net
|
(74,966) | 5,576 | (80,542) | (874,538) | (37,285) | (837,253) | |||||||||||||||||||||||||||||||||||||||||
Earnings from investments in consumer loans, equity method investees
|
— | (2,654) | 2,654 | — | 1,657 | (1,657) | |||||||||||||||||||||||||||||||||||||||||
Other income (loss), net | (3,207) | (2,227) | (980) | (40,020) | 3,461 | (43,481) | |||||||||||||||||||||||||||||||||||||||||
24,603 | (25,947) | 50,550 | (1,378,058) | (89,913) | (1,288,145) | ||||||||||||||||||||||||||||||||||||||||||
Impairment | |||||||||||||||||||||||||||||||||||||||||||||||
Provision (reversal) for credit losses on securities
|
(25,134) | 8,859 | (33,993) | 19,015 | 16,375 | 2,640 | |||||||||||||||||||||||||||||||||||||||||
Valuation and credit loss provision (reversal) on loans and real estate owned (REO)
|
3,424 | 13,452 | (10,028) | 103,920 | 18,732 | 85,188 | |||||||||||||||||||||||||||||||||||||||||
(21,710) | 22,311 | (44,021) | 122,935 | 35,107 | 87,828 | ||||||||||||||||||||||||||||||||||||||||||
Income (Loss) Before Income Taxes | 61,538 | (46,597) | 108,135 | (1,712,585) | 155,312 | (1,867,897) | |||||||||||||||||||||||||||||||||||||||||
Income tax expense (benefit) | 17,409 | (21,577) | 38,986 | (149,459) | 24,420 | (173,879) | |||||||||||||||||||||||||||||||||||||||||
Net Income (Loss) | $ | 44,129 | $ | (25,020) | $ | 69,149 | $ | (1,563,126) | $ | 130,892 | $ | (1,694,018) | |||||||||||||||||||||||||||||||||||
Noncontrolling Interests in Income (Loss) of Consolidated Subsidiaries
|
$ | 38,640 | $ | 6,923 | $ | 31,717 | $ | 22,478 | $ | 17,241 | $ | 5,237 | |||||||||||||||||||||||||||||||||||
Dividends on Preferred Stock
|
$ | 14,357 | $ | — | $ | 14,357 | $ | 25,579 | $ | — | $ | 25,579 | |||||||||||||||||||||||||||||||||||
Net Income (Loss) Attributable to Common Stockholders
|
$ | (8,868) | $ | (31,943) | $ | 23,075 | $ | (1,611,183) | $ | 113,651 | $ | (1,724,834) |
Three Months Ended
June 30, |
Increase (Decrease) |
Six Months Ended
June 30, |
Increase (Decrease) | |||||||||||||||||||||||||||||||||||||||||||||||
2020 | 2019 | Amount | 2020 | 2019 | Amount | |||||||||||||||||||||||||||||||||||||||||||||
Changes in interest rates and prepayment rates | $ | (191,083) | $ | (221,890) | $ | 30,807 | $ | (514,782) | $ | (406,352) | $ | (108,430) | ||||||||||||||||||||||||||||||||||||||
Changes in discount rates | — | (4,918) | 4,918 | (73,502) | 69,418 | (142,920) | ||||||||||||||||||||||||||||||||||||||||||||
Changes in other factors | 36,667 | (2,470) | 39,137 | (29,843) | 123,421 | (153,264) | ||||||||||||||||||||||||||||||||||||||||||||
Total | $ | (154,416) | $ | (229,278) | $ | 74,862 | $ | (618,127) | $ | (213,513) | $ | (404,614) |
Three Months Ended
June 30, |
Increase (Decrease) |
Six Months Ended
June 30, |
Increase (Decrease) | |||||||||||||||||||||||||||||||||||||||||||||||
2020 | 2019 | Amount | 2020 | 2019 | Amount | |||||||||||||||||||||||||||||||||||||||||||||
Change in fair value of investments in excess mortgage servicing rights
|
$ | (85) | $ | (8,455) | $ | 8,370 | $ | (11,109) | $ | (3,828) | $ | (7,281) | ||||||||||||||||||||||||||||||||||||||
Change in fair value of investments in excess mortgage servicing rights, equity method investees
|
(2,052) | (3,276) | 1,224 | (2,509) | (664) | (1,845) | ||||||||||||||||||||||||||||||||||||||||||||
Change in fair value of investments in mortgage servicing rights financing receivables
|
(121,520) | (55,411) | (66,109) | (225,631) | (91,790) | (133,841) | ||||||||||||||||||||||||||||||||||||||||||||
Change in fair value of servicer advance investments
|
16,037 | 1,388 | 14,649 | (2,712) | 9,291 | (12,003) | ||||||||||||||||||||||||||||||||||||||||||||
Change in fair value of real estate and other securities
|
58,598 | 7,385 | 51,213 | (28,194) | 14,064 | (42,258) | ||||||||||||||||||||||||||||||||||||||||||||
Change in fair value of residential mortgage loans
|
99,998 | 72,393 | 27,605 | (165,246) | 81,607 | (246,853) | ||||||||||||||||||||||||||||||||||||||||||||
Change in fair value of investments in consumer loans held-for-investment
|
30,694 | — | 30,694 | (9,223) | — | (9,223) | ||||||||||||||||||||||||||||||||||||||||||||
Change in fair value of derivative instruments
|
21,106 | (40,666) | 61,772 | (18,876) | (66,426) | 47,550 | ||||||||||||||||||||||||||||||||||||||||||||
Total | $ | 102,776 | $ | (26,642) | $ | 129,418 | $ | (463,500) | $ | (57,746) | $ | (405,754) |
Three Months Ended
June 30, |
Increase (Decrease) |
Six Months Ended
June 30, |
Increase (Decrease) | |||||||||||||||||||||||||||||||||||||||||||||||
2020 | 2019 | Amount | 2020 | 2019 | Amount | |||||||||||||||||||||||||||||||||||||||||||||
Changes in interest rates and prepayment rates | $ | (1,192) | $ | (7,950) | $ | 6,758 | $ | 3,034 | $ | (17,702) | $ | 20,736 | ||||||||||||||||||||||||||||||||||||||
Changes in discount rates | — | — | — | (4,015) | 9,279 | (13,294) | ||||||||||||||||||||||||||||||||||||||||||||
Changes in other factors | 1,107 | (505) | 1,612 | (10,128) | 4,595 | (14,723) | ||||||||||||||||||||||||||||||||||||||||||||
Total | $ | (85) | $ | (8,455) | $ | 8,370 | $ | (11,109) | $ | (3,828) | $ | (7,281) |
Three Months Ended
June 30, |
Increase (Decrease) |
Six Months Ended
June 30, |
Increase (Decrease) | |||||||||||||||||||||||||||||||||||||||||||||||
2020 | 2019 | Amount | 2020 | 2019 | Amount | |||||||||||||||||||||||||||||||||||||||||||||
Changes in interest rates and prepayment rates | $ | (334) | $ | (2,505) | $ | 2,171 | $ | 352 | $ | (7,465) | $ | 7,817 | ||||||||||||||||||||||||||||||||||||||
Changes in discount rates | — | — | — | (743) | 3,171 | (3,914) | ||||||||||||||||||||||||||||||||||||||||||||
Changes in other factors | (1,718) | (771) | (947) | (2,118) | 3,630 | (5,748) | ||||||||||||||||||||||||||||||||||||||||||||
Total | $ | (2,052) | $ | (3,276) | $ | 1,224 | $ | (2,509) | $ | (664) | $ | (1,845) |
Three Months Ended
June 30, |
Increase (Decrease) |
Six Months Ended
June 30, |
Increase (Decrease) | |||||||||||||||||||||||||||||||||||||||||||||||
2020 | 2019 | Amount | 2020 | 2019 | Amount | |||||||||||||||||||||||||||||||||||||||||||||
Changes in interest rates and prepayment rates | $ | (37,765) | $ | (43,221) | $ | 5,456 | $ | 44,043 | $ | (94,575) | $ | 138,618 | ||||||||||||||||||||||||||||||||||||||
Changes in discount rates | — | 5,470 | (5,470) | (12,744) | 39,401 | (52,145) | ||||||||||||||||||||||||||||||||||||||||||||
Changes in other factors | (6,556) | 22,901 | (29,457) | (109,230) | 47,262 | (156,492) | ||||||||||||||||||||||||||||||||||||||||||||
Total | $ | (44,321) | $ | (14,850) | $ | (29,471) | $ | (77,931) | $ | (7,912) | $ | (70,019) |
Three Months Ended
June 30, |
Increase (Decrease) |
Six Months Ended
June 30, |
Increase (Decrease) | |||||||||||||||||||||||||||||||||||||||||||||||
2020 | 2019 | Amount | 2020 | 2019 | Amount | |||||||||||||||||||||||||||||||||||||||||||||
Changes in interest rates and prepayment rates | $ | (200) | $ | (706) | $ | 506 | $ | (2,074) | $ | (1,704) | $ | (370) | ||||||||||||||||||||||||||||||||||||||
Changes in discount rates | 12,744 | 3,944 | 8,800 | — | 13,626 | (13,626) | ||||||||||||||||||||||||||||||||||||||||||||
Changes in other factors | 3,493 | (1,850) | 5,343 | (638) | (2,631) | 1,993 | ||||||||||||||||||||||||||||||||||||||||||||
Total | $ | 16,037 | $ | 1,388 | $ | 14,649 | $ | (2,712) | $ | 9,291 | $ | (12,003) |
June 30, 2020 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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)
|
$ | 3,897,468 | $ | 3,897,468 | Jul-20 to Sep-20 | 0.25 | % | 0.1 | $ | 3,922,189 | $ | 4,055,565 | $ | 4,099,159 | 6.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Non-Agency RMBS(E)
|
1,934,744 | 1,932,624 | Jul-20 to Sep-20 | 4.28 | % | 0.2 | 19,636,467 | 1,919,715 | 1,890,120 | 7.9 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Residential Mortgage Loans(F)
|
3,283,186 | 3,277,727 | Jul-20 to Jun-22 | 2.95 | % | 0.6 | 4,080,121 | 4,402,356 | 3,779,405 | 14.7 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Real Estate Owned(G)(H)
|
63,679 | 63,679 | Jul-20 to Jun-22 | 2.37 | % | 0.6 | N/A | N/A | 81,887 | N/A | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total Repurchase Agreements
|
9,179,077 | 9,171,498 | 2.08 | % | 0.3 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Notes and Bonds Payable
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Excess MSRs(I)
|
294,802 | 294,802 | Feb-22 to Jul-22 | 4.30 | % | 1.9 | 90,541,438 | 49,457 | 54,126 | 5.6 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
MSRs(J)
|
2,700,527 | 2,691,107 | Dec-20 to Jul-24 | 3.66 | % | 1.3 | 399,336,160 | 4,254,897 | 4,189,180 | 5.7 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Servicer Advance Investments(K)
|
442,002 | 442,002 | Aug-20 to Apr-21 | 2.92 | % | 0.8 | 467,339 | 537,388 | 559,011 | 6.3 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Servicer Advances(K)
|
2,460,854 | 2,452,931 | Jul-20 to Aug-23 | 3.59 | % | 1.7 | 2,806,803 | 2,947,678 | 2,947,678 | 0.7 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Residential Mortgage Loans(L)
|
285,588 | 281,898 | Jul-20 to Dec-45 | 5.40 | % | 17.7 | 462,589 | 493,636 | 444,438 | 4.3 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Consumer Loans(M)
|
713,594 | 716,722 | May-36 | 3.26 | % | 3.6 | 712,877 | 717,877 | 761,456 | 3.7 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total Notes and Bonds Payable
|
6,897,367 | 6,879,462 | 3.65 | % | 2.4 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total/ Weighted Average
|
$ | 16,076,444 | $ | 16,050,960 | 2.75 | % | 1.2 |
Six Months Ended June 30, 2020 | |||||||||||||||||||||||||||||||||||
Outstanding
Balance at June 30, 2020 |
Average Daily Amount Outstanding(A)
|
Maximum Amount Outstanding | Weighted Average Daily Interest Rate | ||||||||||||||||||||||||||||||||
Repurchase Agreements | |||||||||||||||||||||||||||||||||||
Agency RMBS | $ | 3,897,468 | $ | 8,213,387 | $ | 31,770,128 | 1.64 | % | |||||||||||||||||||||||||||
Non-Agency RMBS | 1,934,744 | 4,655,652 | 8,235,316 | 2.99 | % | ||||||||||||||||||||||||||||||
Residential mortgage loans | 3,001,073 | 3,986,488 | 5,843,853 | 2.63 | % | ||||||||||||||||||||||||||||||
Real estate owned | 59,682 | 75,968 | 110,442 | 2.74 | % | ||||||||||||||||||||||||||||||
Notes and Bonds Payable | |||||||||||||||||||||||||||||||||||
Excess MSRs | — | 50,000 | 50,000 | 4.16 | % | ||||||||||||||||||||||||||||||
MSRs | 1,963,359 | 1,680,554 | 2,059,551 | 3.82 | % | ||||||||||||||||||||||||||||||
Servicer advances | 1,002,856 | 537,496 | 583,915 | 3.00 | % | ||||||||||||||||||||||||||||||
Residential mortgage loans | 23,092 | 152,725 | 210,366 | 2.63 | % | ||||||||||||||||||||||||||||||
Total/Weighted Average | $ | 11,882,274 | $ | 19,352,270 | 2.59 | % |
Average Daily Amount Outstanding(A)
|
|||||||||||||||||||||||||||||||||||||||||
Three Months Ended | |||||||||||||||||||||||||||||||||||||||||
September 30, 2019 | December 31, 2019 | March 31, 2020 | June 30, 2020 | ||||||||||||||||||||||||||||||||||||||
Repurchase Agreements | |||||||||||||||||||||||||||||||||||||||||
Agency RMBS | $ | 10,544,720 | $ | 14,939,907 | $ | 15,250,971 | $ | 1,175,803 | |||||||||||||||||||||||||||||||||
Non-Agency RMBS | 7,986,868 | 7,403,488 | 7,216,191 | 2,092,963 | |||||||||||||||||||||||||||||||||||||
Residential mortgage loans | 3,432,062 | 2,644,559 | 4,869,240 | 3,180,499 | |||||||||||||||||||||||||||||||||||||
Real estate owned | 58,390 | 66,317 | 75,173 | 76,763 | |||||||||||||||||||||||||||||||||||||
June 30, 2020 | December 31, 2019 | |||||||||||||
Principal outstanding | $ | 600,000 | $ | — | ||||||||||
Less: Unamortized debt discount and issuance costs | (66,617) | — | ||||||||||||
Net carrying value | $ | 533,383 | $ | — |
Year Ending |
Nonrecourse(A)
|
Recourse(B)
|
Total | |||||||||||||||||
July 1 through December 31, 2020 | $ | 124,259 | $ | 9,294,111 | $ | 9,418,370 | ||||||||||||||
2021 | 1,579,934 | 1,587,088 | 3,167,022 | |||||||||||||||||
2022 | 846,144 | 577,789 | 1,423,933 | |||||||||||||||||
2023 | 400,000 | 942,225 | 1,342,225 | |||||||||||||||||
2024 | — | 348,804 | 348,804 | |||||||||||||||||
2025 and thereafter | 976,090 | — | 976,090 | |||||||||||||||||
$ | 3,926,427 | $ | 12,750,017 | $ | 16,676,444 |
Debt Obligations/ Collateral | Borrowing Capacity | Balance Outstanding |
Available Financing(A)
|
|||||||||||||||||||||||
Repurchase Agreements | ||||||||||||||||||||||||||
Residential mortgage loans and REO | $ | 5,698,258 | $ | 1,658,270 | $ | 4,039,988 | ||||||||||||||||||||
New Loan Origination | 4,035,000 | 1,688,596 | 2,346,404 | |||||||||||||||||||||||
Notes and Bonds Payable | ||||||||||||||||||||||||||
Excess MSRs | 100,000 | 83,565 | 16,435 | |||||||||||||||||||||||
MSRs | 1,608,000 | 1,520,089 | 87,911 | |||||||||||||||||||||||
Servicer advances | 5,120,000 | 2,902,857 | 2,217,143 | |||||||||||||||||||||||
Residential Mortgage Loans | 650,000 | 17,967 | 632,033 | |||||||||||||||||||||||
$ | 17,211,258 | $ | 7,871,344 | $ | 9,339,914 |
Dividends Declared per Share | ||||||||||||||||||||||||||||||||||||||||||||
Series | Number of Shares | Liquidation Preference | Issuance Discount | Carrying Value |
Three Months Ended
June 30, 2020 |
Six Months Ended
June 30, 2020 |
||||||||||||||||||||||||||||||||||||||
Fixed-to-floating rate cumulative redeemable preferred: | ||||||||||||||||||||||||||||||||||||||||||||
Preferred Series A, 7.50% Issued July 2019 | 6,210 | $ | 155,250 | 3.15 | % | $ | 150,026 | $ | 0.47 | $ | 0.94 | |||||||||||||||||||||||||||||||||
Preferred Series B, 7.125% Issued August 2019 | 11,300 | 282,500 | 3.15 | % | 273,418 | $ | 0.45 | $ | 0.89 | |||||||||||||||||||||||||||||||||||
Preferred Series C, 6.375% Issued February 2020 | 16,100 | 402,500 | 3.15 | % | 389,548 | $ | 0.40 | $ | 0.80 | |||||||||||||||||||||||||||||||||||
Total | 33,610 | $ | 840,250 | $ | 812,992 |
Held by the Manager | 10,860,706 | ||||||||||||||||
Issued to the Manager and subsequently assigned to certain of the Manager’s employees
|
3,560,949 | ||||||||||||||||
Issued to the independent directors | 7,000 | ||||||||||||||||
Total | 14,428,655 |
Total Accumulated Other Comprehensive Income | |||||
Accumulated other comprehensive income, December 31, 2019 | $ | 682,151 | |||
Net unrealized gain (loss) on securities | 90,773 | ||||
Reclassification of net realized (gain) loss on securities into earnings | (742,194) | ||||
Accumulated other comprehensive income, June 30, 2020
|
$ | 30,730 |
Common Dividends Declared for the Period Ended | Paid/Payable | Amount Per Share | ||||||||||||
September 30, 2019 | October 2019 | $ | 0.50 | |||||||||||
December 31, 2019 | January 2020 | $ | 0.50 | |||||||||||
March 31, 2020 | April 2020 | $ | 0.05 | |||||||||||
June 30, 2020 | July 2020 | $ | 0.10 |
Three Months Ended
June 30, |
Six Months Ended
June 30, |
||||||||||||||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||||||||||||||
Net (loss) income attributable to common stockholders | $ | (8,868) | $ | (31,943) | $ | (1,611,183) | $ | 113,651 | |||||||||||||||||||||||||||
Adjustments for Non-Core Earnings: | |||||||||||||||||||||||||||||||||||
Impairment | (21,710) | 22,311 | 122,935 | 35,107 | |||||||||||||||||||||||||||||||
Change in fair value of investments | (27,516) | 189,150 | 928,016 | 154,271 | |||||||||||||||||||||||||||||||
(Gain) loss on settlement of investments, net | 81,382 | (4,640) | 892,853 | 38,527 | |||||||||||||||||||||||||||||||
Other (income) loss | 47,366 | 31,031 | 90,950 | 25,037 | |||||||||||||||||||||||||||||||
Other Income and Impairment attributable to non-controlling interests | 19,332 | (5,626) | (2,947) | (8,058) | |||||||||||||||||||||||||||||||
Non-capitalized transaction-related expenses | 14,195 | 9,284 | 31,097 | 16,150 | |||||||||||||||||||||||||||||||
Incentive compensation to affiliate | — | — | — | 12,958 | |||||||||||||||||||||||||||||||
Preferred stock management fee to affiliate | 3,048 | — | 5,343 | — | |||||||||||||||||||||||||||||||
Deferred taxes | 25,277 | (21,599) | (141,640) | 24,732 | |||||||||||||||||||||||||||||||
Interest income on residential mortgage loans, held-for-sale | 8,424 | 23,888 | 20,567 | 26,189 | |||||||||||||||||||||||||||||||
Limit on RMBS discount accretion related to called deals | — | — | — | (19,556) | |||||||||||||||||||||||||||||||
Adjust consumer loans to level yield | (995) | 7,815 | (1,510) | 2,962 | |||||||||||||||||||||||||||||||
Core earnings of equity method investees: | |||||||||||||||||||||||||||||||||||
Excess mortgage servicing rights (Note 4) | 265 | 87 | 4,090 | 2,115 | |||||||||||||||||||||||||||||||
Core Earnings | $ | 140,200 | $ | 219,758 | $ | 338,571 | $ | 424,085 | |||||||||||||||||||||||||||
Net Income Per Diluted Share | $ | (0.02) | $ | (0.08) | $ | (3.88) | $ | 0.28 | |||||||||||||||||||||||||||
Core Earnings Per Diluted Share | $ | 0.34 | $ | 0.53 | $ | 0.81 | $ | 1.05 | |||||||||||||||||||||||||||
Weighted Average Number of Shares of Common Stock Outstanding, Diluted
|
415,661,782 | 415,463,757 | 415,625,468 | 402,239,438 |
June 30, 2020 | March 31, 2020 | |||||||||||||
Interest rate change (bps) | Estimated Change in Fair Value ($mm) | Estimated Change in Fair Value ($mm) | ||||||||||||
+50bps | +195.0 | +$326.5 | ||||||||||||
+25bps | +96.7 | +$165.1 | ||||||||||||
-25bps | -96.70 | -168.80 | ||||||||||||
-50bps | -185.80 | -341.50 |
June 30, 2020 | March 31, 2020 | |||||||||||||
Interest rate change (bps) | Estimated Change in Fair Value ($mm) | Estimated Change in Fair Value ($mm) | ||||||||||||
+20bps | +79.0 | +$128.1 | ||||||||||||
+10bps | +39.5 | +$64.3 | ||||||||||||
-10bps | -39.50 | -64.90 | ||||||||||||
-20bps | -79.00 | -130.50 |
Fair value at June 30, 2020 | $ | 186,928 | ||||||||||||||||||||||||
Discount rate shift in % | -20% | -10% | 10% | 20% | ||||||||||||||||||||||
Estimated fair value | $ | 199,423 | $ | 192,965 | $ | 181,277 | $ | 175,977 | ||||||||||||||||||
Change in estimated fair value: | ||||||||||||||||||||||||||
Amount | $ | 12,495 | $ | 6,037 | $ | (5,651) | $ | (10,951) | ||||||||||||||||||
% | 6.7 | % | 3.2 | % | (3.0) | % | (5.9) | % | ||||||||||||||||||
Prepayment rate shift in % | -20% | -10% | 10% | 20% | ||||||||||||||||||||||
Estimated fair value | $ | 196,372 | $ | 191,331 | $ | 183,009 | $ | 179,491 | ||||||||||||||||||
Change in estimated fair value: | ||||||||||||||||||||||||||
Amount | $ | 9,444 | $ | 4,403 | $ | (3,919) | $ | (7,437) | ||||||||||||||||||
% | 5.1 | % | 2.4 | % | (2.1) | % | (4.0) | % | ||||||||||||||||||
Delinquency rate shift in % | -20% | -10% | 10% | 20% | ||||||||||||||||||||||
Estimated fair value | $ | 187,316 | $ | 187,122 | $ | 186,735 | $ | 186,541 | ||||||||||||||||||
Change in estimated fair value: | ||||||||||||||||||||||||||
Amount | $ | 388 | $ | 194 | $ | (193) | $ | (387) | ||||||||||||||||||
% | 0.2 | % | 0.1 | % | (0.1) | % | (0.2) | % | ||||||||||||||||||
Recapture rate shift in % | -20% | -10% | 10% | 20% | ||||||||||||||||||||||
Estimated fair value | $ | 183,206 | $ | 185,067 | $ | 188,790 | $ | 190,651 | ||||||||||||||||||
Change in estimated fair value: | ||||||||||||||||||||||||||
Amount | $ | (3,722) | $ | (1,861) | $ | 1,862 | $ | 3,723 | ||||||||||||||||||
% | (2.0) | % | (1.0) | % | 1.0 | % | 2.0 | % |
Fair value at June 30, 2020 | $ | 3,309,124 | ||||||||||||||||||||||||
Discount rate shift in % | -20% | -10% | 10% | 20% | ||||||||||||||||||||||
Estimated fair value | $ | 3,526,727 | $ | 3,414,246 | $ | 3,210,696 | $ | 3,118,374 | ||||||||||||||||||
Change in estimated fair value: | ||||||||||||||||||||||||||
Amount | $ | 217,603 | $ | 105,122 | $ | (98,428) | $ | (190,750) | ||||||||||||||||||
% | 6.6 | % | 3.2 | % | (3.0) | % | (5.8) | % | ||||||||||||||||||
Prepayment rate shift in % | -20% | -10% | 10% | 20% | ||||||||||||||||||||||
Estimated fair value | $ | 3,552,550 | $ | 3,422,936 | $ | 3,208,037 | $ | 3,117,579 | ||||||||||||||||||
Change in estimated fair value: | ||||||||||||||||||||||||||
Amount | $ | 243,426 | $ | 113,812 | $ | (101,087) | $ | (191,545) | ||||||||||||||||||
% | 7.4 | % | 3.4 | % | (3.1) | % | (5.8) | % | ||||||||||||||||||
Delinquency rate shift in % | -20% | -10% | 10% | 20% | ||||||||||||||||||||||
Estimated fair value | $ | 3,336,233 | $ | 3,322,677 | $ | 3,295,573 | $ | 3,282,028 | ||||||||||||||||||
Change in estimated fair value: | ||||||||||||||||||||||||||
Amount | $ | 27,109 | $ | 13,553 | $ | (13,551) | $ | (27,096) | ||||||||||||||||||
% | 0.8 | % | 0.4 | % | (0.4) | % | (0.8) | % | ||||||||||||||||||
Recapture rate shift in % | -20% | -10% | 10% | 20% | ||||||||||||||||||||||
Estimated fair value | $ | 3,197,641 | $ | 3,253,382 | $ | 3,364,865 | $ | 3,420,607 | ||||||||||||||||||
Change in estimated fair value: | ||||||||||||||||||||||||||
Amount | $ | (111,483) | $ | (55,742) | $ | 55,741 | $ | 111,483 | ||||||||||||||||||
% | (3.4) | % | (1.7) | % | 1.7 | % | 3.4 | % |
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 among NRM Acquisition LLC, Shellpoint Partners LLC, the Sellers party thereto and Shellpoint Services LLC, as original representative of the Seller (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) | ||||||||||
2.9*
|
Amendment No. 1 to the Securities Purchase Agreement, dated as of July 3, 2018, by and among NRM Acquisition LLC, Shellpoint Partners LLC, the Sellers party thereto and Shellpoint Representative LLC, as replacement representative of the Sellers (incorporated by reference to Exhibit 2.9 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2018) | ||||||||||
Asset Purchase Agreement among New Residential Investment Corp., Ditech Holding Corporation, a Maryland corporation, and Ditech Financial LLC, a Delaware limited liability company, dated June 17, 2019 (incorporated by reference to Exhibit 2.10 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2019) | |||||||||||
Amendment No. 1 to the Asset Purchase Agreement, dated as of July 9, 2019, among New Residential Investment Corp., Ditech Holding Corporation, a Maryland corporation, and Ditech Financial LLC, a Delaware limited liability company (incorporated by reference to Exhibit 2.11 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2019) | |||||||||||
Amendment No. 2 to the Asset Purchase Agreement, dated as of August 30, 2019, among New Residential Investment Corp., Ditech Holding Corporation, a Maryland corporation, and Ditech Financial LLC, a Delaware limited liability company (incorporated by reference to Exhibit 2.12 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2019) | |||||||||||
Amendment No. 3 to the Asset Purchase Agreement, dated as of September 4, 2019, among New Residential Investment Corp., Ditech Holding Corporation, a Maryland corporation, and Ditech Financial LLC, a Delaware limited liability company (incorporated by reference to Exhibit 2.13 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2019) | |||||||||||
Amendment No. 4 to the Asset Purchase Agreement, dated as of September 5, 2019, among New Residential Investment Corp., Ditech Holding Corporation, a Maryland corporation, and Ditech Financial LLC, a Delaware limited liability company (incorporated by reference to Exhibit 2.14 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2019) | |||||||||||
Exhibit Number | Exhibit Description | ||||||||||
Amendment No. 5 to the Asset Purchase Agreement, dated as of September 6, 2019, among New Residential Investment Corp., Ditech Holding Corporation, a Maryland corporation, and Ditech Financial LLC, a Delaware limited liability company (incorporated by reference to Exhibit 2.15 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2019) | |||||||||||
Amendment No. 6 to the Asset Purchase Agreement, dated as of September 9, 2019, among New Residential Investment Corp., Ditech Holding Corporation, a Maryland corporation, and Ditech Financial LLC, a Delaware limited liability company (incorporated by reference to Exhibit 2.16 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2019) | |||||||||||
Amendment No. 7 to the Asset Purchase Agreement, dated as of September 17, 2019, among New Residential Investment Corp., Ditech Holding Corporation, a Maryland corporation, and Ditech Financial LLC, a Delaware limited liability company (incorporated by reference to Exhibit 2.17 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2019) | |||||||||||
Amendment No. 8 to the Asset Purchase Agreement, dated as of September 30, 2019, among New Residential Investment Corp., Ditech Holding Corporation, a Maryland corporation, and Ditech Financial LLC, a Delaware limited liability company (incorporated by reference to Exhibit 2.18 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2019) | |||||||||||
Amendment No. 9 to the Asset Purchase Agreement, dated as of November 27, 2019, among New Residential Investment Corp., Ditech Holding Corporation, a Maryland corporation, and Ditech Financial LLC, a Delaware limited liability company (incorporated by reference to Exhibit 2.19 to New Residential Investment Corp.’s Annual Report on Form 10-K for the year ended December 31, 2019, filed on February 19, 2020) | |||||||||||
Amendment No. 10 to the Asset Purchase Agreement, dated as of December 12, 2019, among New Residential Investment Corp., Ditech Holding Corporation, a Maryland corporation, and Ditech Financial LLC, a Delaware limited liability company (incorporated by reference to Exhibit 2.20 to New Residential Investment Corp.’s Annual Report on Form 10-K for the year ended December 31, 2019, filed on February 19, 2020) | |||||||||||
Amendment No. 11 to the Asset Purchase Agreement, dated as of January 17, 2020, among New Residential Investment Corp., Ditech Holding Corporation, a Maryland corporation, and Ditech Financial LLC, a Delaware limited liability company (incorporated by reference to Exhibit 2.21 to New Residential Investment Corp.’s Annual Report on Form 10-K for the year ended December 31, 2019, filed on February 19, 2020) | |||||||||||
Amendment No. 12 to the Asset Purchase Agreement, dated as of January 24, 2020, among New Residential Investment Corp., Ditech Holding Corporation, a Maryland corporation, and Ditech Financial LLC, a Delaware limited liability company (incorporated by reference to Exhibit 2.22 to New Residential Investment Corp.’s Annual Report on Form 10-K for the year ended December 31, 2019, filed on February 19, 2020) | |||||||||||
Settlement and Release Agreement, dated as of January 27, 2020, among New Residential Investment Corp., Ditech Holding Corporation, a Maryland corporation, and Ditech Financial LLC, a Delaware limited liability company (incorporated by reference to Exhibit 2.23 to New Residential Investment Corp.’s Annual Report on Form 10-K for the year ended December 31, 2019, filed on February 19, 2020) | |||||||||||
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) | |||||||||||
Certificate of Designations of New Residential Investment Corp., designating the Company’s 7.50% Series A Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock, par value $0.01 per share (incorporated by reference to Exhibit 3.4 to New Residential Investment Corp.’s Form 8-A, filed July 2, 2019) | |||||||||||
Certificate of Designations of New Residential Investment Corp., designating the Company’s 7.125% Series B Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock, par value $0.01 per share (incorporated by reference to Exhibit 3.5 to New Residential Investment Corp.’s Form 8-A, filed August 15, 2019) | |||||||||||
Specimen Series A Preferred Stock Certificate (incorporated by reference to Exhibit 4.1 to New Residential Investment Corp.’s Form 8-A filed July 2, 2019) | |||||||||||
Specimen Series B Preferred Stock Certificate of New Residential Investment Corp. (incorporated by reference to Exhibit 4.1 to New Residential Investment Corp.’s Form 8-A, filed August 15, 2019) | |||||||||||
Exhibit Number | Exhibit Description | ||||||||||
Second Amended and Restated Indenture, dated as of September 7, 2018, 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, New Penn Financial, LLC, d/b/a Shellpoint Mortgage Servicing 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 September 7, 2018) | |||||||||||
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 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) | |||||||||||
Omnibus Amendment to Certain Agreements Relating to the NRZ Advance Receivables Trust 2015-ON1, dated as of September 7, 2018, 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, New Penn Financial, LLC, d/b/a Shellpoint Mortgage Servicing 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 September 7, 2018) | |||||||||||
Amendment No. 1 to Series 2018-VF1 Indenture Supplement, dated as of September 7, 2018, 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, New Penn Financial, LLC, d/b/a Shellpoint Mortgage Servicing, JPMorgan Chase Bank, N.A. 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 September 7, 2018) | |||||||||||
Amendment No. 2 to Series 2018-VF1 Indenture Supplement, dated as of September 28, 2018, 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, New Penn Financial, LLC, d/b/a Shellpoint Mortgage Servicing, JPMorgan Chase Bank, N.A. and New Residential Investment Corp. (incorporated by reference to Exhibit 4.11 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q, filed May 2, 2019) | |||||||||||
Amendment No. 3 to Series 2018-VF1 Indenture Supplement, dated as of March 11, 2019, 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, NewRez LLC d/b/a Shellpoint Mortgage Servicing, 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 15, 2019) |
Exhibit Number | Exhibit Description | ||||||||||
Third Amended and Restated Indenture, dated as of July 25, 2019, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, PHH Mortgage Corporation, HLSS Holdings, LLC, New Residential Mortgage LLC, NewRez LLC, d/b/a Shellpoint Mortgage Servicing and Credit Suisse AG, New York Branch (incorporated by reference to Exhibit 4.1 to New Residential Investment Corp.’s Form 8-K, filed July 26, 2019) | |||||||||||
Series 2019-T1 Indenture Supplement, dated as of July 25, 2019, to the Third Amended and Restated Indenture, dated as of July 25, 2019, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, PHH Mortgage Corporation, HLSS Holdings, LLC, New Residential Mortgage LLC, NewRez LLC d/b/a Shellpoint Mortgage Servicing, Credit Suisse AG, New York Branch and New Residential Investment Corp. (incorporated by reference to Exhibit 4.2 to New Residential Investment Corp.’s Form 8-K, filed July 26, 2019) | |||||||||||
Series 2019-T2 Indenture Supplement, dated as of August 15, 2019, to the Third Amended and Restated Indenture, dated as of July 25, 2019, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, PHH Mortgage Corporation, HLSS Holdings, LLC, New Residential Mortgage LLC, NewRez LLC d/b/a Shellpoint Mortgage Servicing, Credit Suisse AG, New York Branch and New Residential Investment Corp. (incorporated by reference to Exhibit 4.1 to New Residential Investment Corp.’s Form 8-K, filed August 16, 2019) | |||||||||||
Series 2019-T3 Indenture Supplement, dated as of September 20, 2019, to the Third Amended and Restated Indenture, dated as of July 25, 2019, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, PHH Mortgage Corporation, HLSS Holdings, LLC, New Residential Mortgage LLC, NewRez LLC d/b/a Shellpoint Mortgage Servicing, Credit Suisse AG, New York Branch and New Residential Investment Corp. (incorporated by reference to Exhibit 4.1 to New Residential Investment Corp.’s Form 8-K, filed September 20, 2019) | |||||||||||
Series 2019-T4 Indenture Supplement, dated as of October 15, 2019, to the Third Amended and Restated Indenture, dated as of July 25, 2019, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, PHH Mortgage Corporation, HLSS Holdings, LLC, New Residential Mortgage LLC, NewRez LLC d/b/a Shellpoint Mortgage Servicing, Credit Suisse AG, New York Branch and New Residential Investment Corp. (incorporated by reference to Exhibit 4.1 to New Residential Investment Corp.’s Form 8-K, filed October 18, 2019) | |||||||||||
Series 2019-T5 Indenture Supplement, dated as of October 31, 2019, to the Third Amended and Restated Indenture, dated as of July 25, 2019, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, PHH Mortgage Corporation, HLSS Holdings, LLC, New Residential Mortgage LLC, NewRez LLC d/b/a Shellpoint Mortgage Servicing, Credit Suisse AG, New York Branch and New Residential Investment Corp. (incorporated by reference to Exhibit 4.1 to New Residential Investment Corp.’s Form 8-K, filed November 6, 2019) | |||||||||||
Form of Debt Securities Indenture (including Form of Debt Security) (incorporated by reference to Exhibit 4.1 to New Residential Investment Corp.’s Registration Statement on Form S-3, filed May 16, 2014) | |||||||||||
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. (incorporated by reference to Exhibit 10.44 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2018) | |||||||||||
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) | |||||||||||
Amendment No. 1 to Subservicing Agreement, dated as of August 17, 2018, by and between New Residential Mortgage LLC and Ocwen Loan Servicing, LLC (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, 2018) | |||||||||||
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. (incorporated by reference to Exhibit 10.49 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2018) | |||||||||||
Fourth Amendment to Cooperative Brokerage Agreement, dated as of September 11, 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 10.51 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2018) | |||||||||||
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 as of January 18, 2018, 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 10.51 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2018) | |||||||||||
Amendment No. 1 to New RMSR Agreement, dated as of August 17, 2018, 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 10.54 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2018) | |||||||||||
Exhibit Number | Exhibit Description | ||||||||||
Subservicing Agreement, dated as of August 17, 2018, by and between New Penn Financial, LLC, d/b/a Shellpoint Mortgage Servicing New Residential Mortgage LLC and Ocwen Loan Servicing, LLC (incorporated by reference to Exhibit 10.55 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2018) | |||||||||||
Call Rights Letter Agreement, dated as of March 31, 2020, between New Residential Investment Corp. and Fortress Credit Opportunities V Advisors LLC (incorporated by reference to Exhibit 10.56 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2020) | |||||||||||
Senior Secured Term Loan Facility Agreement, dated as of May 19, 2020, among New Residential Investment Corp., as Parent and the Borrower, and Certain Subsidiaries of New Residential Investment Corp., as Subsidiary Guarantors, the Lenders Party thereto and Cortland Capital Market Services LLC, as Administrative Agent and Collateral Agent | |||||||||||
Pledge and Security Agreement, dated as of May 19, 2020, among each of the Pledgors Party thereto and Cortland Capital Market Services LLC, as Collateral Agent | |||||||||||
Form of Common Stock Purchase Warrant No. S1, dated May 19, 2020, between New Residential Investment Corp. and Canyon Finance (Cayman) Limited or its permitted assigns | |||||||||||
Form of Common Stock Purchase Warrant No. S2, dated May 19, 2020, between New Residential Investment Corp. and Canyon Finance (Cayman) Limited or its permitted assigns | |||||||||||
Form of Common Stock Purchase Warrant No. S1, dated May 27, 2020, between New Residential Investment Corp. and CF NRS-E LLC or its permitted assigns | |||||||||||
Form of Common Stock Purchase Warrant No. S2, dated May 27, 2020, between New Residential Investment Corp. and CF NRS-E LLC or its permitted assigns | |||||||||||
Registration Rights Agreement, dated May 19, 2020, by and among New Residential Investment Corp. and the Investors set forth on Schedule 1 thereto | |||||||||||
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 | The following financial information from the Company’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2020, formatted in iXBRL (Inline Extensible Business Reporting Language): (i) Condensed Consolidated Balance Sheets; (ii) Condensed Consolidated Statements of Comprehensive Income; (iii) Condensed Consolidated Statements of Changes in Stockholders’ Equity; (iv) Condensed Consolidated Statements of Cash Flows; and (v) Notes to Condensed Consolidated Financial Statements | ||||||||||
104 | Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101) |
# | Portions of this exhibit have been omitted pursuant to a request for confidential treatment. | ||||||||||
* | Portions of this exhibit have been omitted. |
NEW RESIDENTIAL INVESTMENT CORP. | |||||||||||
By: | /s/ Michael Nierenberg | ||||||||||
Michael Nierenberg | |||||||||||
Chief Executive Officer and President | |||||||||||
(Principal Executive Officer) | |||||||||||
July 24, 2020 | |||||||||||
By: | /s/ Nicola Santoro, Jr. | ||||||||||
Nicola Santoro, Jr. | |||||||||||
Chief Financial Officer and Treasurer | |||||||||||
(Principal Financial Officer) | |||||||||||
July 24, 2020 | |||||||||||
Warrantholder: | |||||
By: | |||||
Name: | |||||
Title: |
Warrantholder: | |||||
By: | |||||
Name: | |||||
Title: |
Warrantholder: | |||||
By: | |||||
Name: | |||||
Title: |
Warrantholder: | |||||
By: | |||||
Name: | |||||
Title: |
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. |
July 24, 2020 | /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. |
July 24, 2020 | /s/ Nicola Santoro, Jr. | ||||
Nicola Santoro, Jr. | |||||
Chief Financial Officer |
July 24, 2020 | /s/ Michael Nierenberg | ||||
Michael Nierenberg | |||||
Chief Executive Officer |
July 24, 2020 | /s/ Nicola Santoro, Jr. | ||||
Nicola Santoro, Jr. | |||||
Chief Financial Officer |