0001556593 us-gaap:FairValueMeasurementsNonrecurringMember us-gaap:MeasurementInputDefaultRateMember 2019-09-30




UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
 
x  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
 
For the quarterly period ended September 30, 2018
2019
or
¨  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934

For the transition period from ________________to________________
 
Commission File Number: 001-35777
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 AmericasNew YorkNY 10105
(Address of principal executive offices) (Zip Code)
(212)798-3150
(Registrant’s telephone number, including area code)
(Former name, former address and former fiscal year, if changed since last report) N/A
Securities registered pursuant to Section 12(b) of the Act:
Title of each class:Trading Symbol:Name of each exchange on which registered:
Common Stock, $0.01 par value per shareNRZNew York Stock Exchange
7.50% Series A Fixed-to-Floating Rate Cumulative Redeemable Preferred StockNRZ PR ANew York Stock Exchange
7.125% Series B Fixed-to-Floating Rate Cumulative Redeemable Preferred StockNRZ PR BNew York Stock Exchange
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x    No ¨
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of RegulationsRegulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes x    No ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer x  Accelerated filer ¨ Non-accelerated filer ¨
Smaller reporting company ¨     Emerging growth company ¨
Large accelerated filer
Accelerated filer
Non-accelerated filer
Smaller reporting companyEmerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨    No x
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the last practicable date.
Common stock, $0.01 par value per share: 340,354,429415,520,780 shares outstanding as of October 26, 2018.28, 2019.






CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS
 
This report contains certain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, which statements involve substantial risks and uncertainties. Such forward-looking statements relate to, among other things, the operating performance of our investments, the stability of our earnings, our financing needs and the size and attractiveness of market opportunities. Forward-looking statements are generally identifiable by use of forward-looking terminology such as “may,” “will,” “should,” “potential,” “intend,” “expect,” “endeavor,” “seek,” “anticipate,” “estimate,” “overestimate,” “underestimate,” “believe,” “could,” “project,” “predict,” “continue” or other similar words or expressions. Forward-looking statements are based on certain assumptions, discuss future expectations, describe future plans and strategies, contain projections of results of operations, cash flows or financial condition or state other forward-looking information. Our ability to predict results or the actual outcome of future plans or strategies is inherently uncertain. Although we believe that the expectations reflected in such forward-looking statements are based on reasonable assumptions, our actual results and performance could differ materially from those set forth in the forward-looking statements. These forward-looking statements involve risks, uncertainties and other factors that may cause our actual results in future periods to differ materially from forecasted results. Factors which could have a material adverse effect on our operations and future prospects include, but are not limited to:
 
reductions in the value of, or cash flows received from, our investments;
the quality and size of the investment pipeline and our ability to take advantage of investment opportunities at attractive risk-adjusted prices;
the relationship between yields on assets which are paid off and yields on assets in which such monies can be reinvested;
our ability to deploy capital accretively and the timing of such deployment;
our counterparty concentration and default risks in Nationstar, Ocwen, OneMain, Ditech, PHH and other third parties;
events, conditions or actions that might occur at Nationstar, Ocwen, OneMain, Ditech, PHH and other third parties, as well as the continued effect of prior events;
a lack of liquidity surrounding our investments, which could impede our ability to vary our portfolio in an appropriate manner;
the impact that risks associated with subprime mortgage loans and consumer loans, as well as deficiencies in servicing and foreclosure practices, may have on the value of our mortgage servicing rights (“MSRs”), Excess MSRs, Servicer Advance Investments, residential mortgage-backed securities (“RMBS”), residential mortgage loans and consumer loan portfolios;
the risks related to our acquisitionacquisitions of Shellpoint Partners LLC and Ditech, as well as ownership of entities that perform origination and servicing operations;
the risks that default and recovery rates on our MSRs, Excess MSRs, Servicer Advance Investments, RMBS, residential mortgage loans and consumer loans deteriorate compared to our underwriting estimates;
changes in prepayment rates on the loans underlying certain of our assets, including, but not limited to, our MSRs or Excess MSRs;
the risk that projected recapture rates on the loan pools underlying our MSRs or Excess MSRs are not achieved;
servicer advances may not be recoverable or may take longer to recover than we expect, which could cause us to fail to achieve our targeted return on our Servicer Advance Investments or MSRs;
impairments in the value of the collateral underlying our investments and the relation of any such impairments to our judgments as to whether changes in the market value of our securities or loans are temporary or not and whether circumstances bearing on the value of such assets warrant changes in carrying values;
the relative spreads between the yield on the assets in which we invest and the cost of financing;
adverse changes in the financing markets we access affecting our ability to finance our investments on attractive terms, or at all;
changing risk assessments by lenders that potentially lead to increased margin calls, not extending our repurchase agreements or other financings in accordance with their current terms or not entering into new financings with us;
changes in interest rates and/or credit spreads, as well as the success of any hedging strategy we may undertake in relation to such changes;
the availability and terms of capital for future investments;



changes in economic conditions generally and the real estate and bond markets specifically;
competition within the finance and real estate industries;
the legislative/regulatory environment, including, but not limited to, the impact of the Dodd-Frank Act, U.S. government programs intended to grow the economy, future changes to tax laws, the federal conservatorship of Fannie Mae and Freddie Mac and legislation that permits modification of the terms of residential mortgage loans;
the risk that Government Sponsored Enterprises or other regulatory initiatives or actions may adversely affect returns from investments in MSRs and Excess MSRs;
our ability to maintain our qualification as a real estate investment trust (“REIT”) for U.S. federal income tax purposes and the potentially onerous consequences that any failure to maintain such qualification would have on our business;
our ability to maintain our exclusion from registration under the Investment Company Act of 1940 (the “1940 Act”) and the fact that maintaining such exclusion imposes limits on our operations;
the risks related to Home Loan Servicing Solutions (“HLSS”) liabilities that we have assumed;
the impact of current or future legal proceedings and regulatory investigations and inquiries;
the impact of any material transactions with FIG LLC (the “Manager”) or one of its affiliates, including the impact of any actual, potential or perceived conflicts of interest; and
effects of the completed merger of Fortress Investment Group LLC with affiliates of SoftBank Group Corp.


We also direct readers to other risks and uncertainties referenced in this report, including those set forth under “Risk Factors.” We caution that you should not place undue reliance on any of our forward-looking statements. Further, any forward-looking statement speaks only as of the date on which it is made. New risks and uncertainties arise from time to time, and it is impossible for us to predict those events or how they may affect us. Except as required by law, we are under no obligation (and expressly disclaim any obligation) to update or alter any forward-looking statement, whether written or oral, that we may make from time to time, whether as a result of new information, future events or otherwise.








SPECIAL NOTE REGARDING EXHIBITS
 
In reviewing the agreements included as exhibits to this Quarterly Report on Form 10-Q, please remember they are included to provide you with information regarding their terms and are not intended to provide any other factual or disclosure information about New Residential Investment Corp. (the “Company,” “New Residential” or “we,” “our” and “us”) or the other parties to the agreements. The agreements contain representations and warranties by each of the parties to the applicable agreement. These representations and warranties have been made solely for the benefit of the other parties to the applicable agreement and:
 
should not in all instances be treated as categorical statements of fact, but rather as a way of allocating the risk to one of the parties if those statements proved to be inaccurate;
have been qualified by disclosures that were made to the other party in connection with the negotiation of the applicable agreement, which disclosures are not necessarily reflected in the agreement;
may apply standards of materiality in a way that is different from what may be viewed as material to you or other investors; and
were made only as of the date of the applicable agreement or such other date or dates as may be specified in the agreement and are subject to more recent developments.


Accordingly, these representations and warranties may not describe the actual state of affairs as of the date they were made or at any other time. Additional information about the Company may be found elsewhere in this Quarterly Report on Form 10-Q and the Company’s other public filings, which are available without charge through the SEC’s website at http://www.sec.gov.
 
The Company acknowledges that, notwithstanding the inclusion of the foregoing cautionary statements, it is responsible for considering whether additional specific disclosures of material information regarding material contractual provisions are required to make the statements in this report not misleading.
 






NEW RESIDENTIAL INVESTMENT CORP.
FORM 10-Q
 
INDEX
 PAGE
Part I. Financial Information 
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  



 






PART I. FINANCIAL INFORMATION
 
ITEM 1. FINANCIAL STATEMENTS
 
NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(dollars in thousands)
September 30, 2018 December 31, 2017September 30, 2019 December 31, 2018
(Unaudited) (Unaudited) 
Assets      
Investments in:      
Excess mortgage servicing rights, at fair value$467,061
 $1,173,713
$398,064
 $447,860
Excess mortgage servicing rights, equity method investees, at fair value154,939
 171,765
132,259
 147,964
Mortgage servicing rights, at fair value2,872,004
 1,735,504
3,431,968
 2,884,100
Mortgage servicing rights financing receivables, at fair value1,681,072
 598,728
1,811,261
 1,644,504
Servicer advance investments, at fair value(A)
799,936
 4,027,379
600,547
 735,846
Real estate and other securities, available-for-sale11,650,257
 8,071,140
16,853,910
 11,636,581
Residential mortgage loans, held-for-investment (includes $123,606 and $0 at fair value at September 30, 2018 and December 31, 2017, respectively)(A)
776,323
 691,155
Residential mortgage loans, held-for-investment (includes $113,133 and $121,088 at fair value at September 30, 2019 and December 31, 2018, respectively)(A)
613,657
 735,329
Residential mortgage loans, held-for-sale1,996,303
 1,725,534
1,349,997
 932,480
Residential mortgage loans, held-for-sale, at fair value524,863
 
5,206,251
 2,808,529
Real estate owned115,160
 128,295
Residential mortgage loans subject to repurchase110,181
 
Consumer loans, held-for-investment(A)
1,140,769
 1,374,263
881,183
 1,072,202
Consumer loans, equity method investees44,787
 51,412
Cash and cash equivalents(A)
330,148
 295,798
738,219
 251,058
Restricted cash155,749
 150,252
163,148
 164,020
Servicer advances receivable3,217,121
 675,593
2,911,798
 3,277,796
Trades receivable3,424,865
 1,030,850
4,487,772
 3,925,198
Other assets629,231
 312,181
Deferred tax asset, net43,372
 65,832
Other assets (includes $168,532 and $121,602 in residential mortgage loan subject to repurchase at September 30, 2019 and December 31,2018, respectively)1,724,519
 961,714
$30,090,769
 $22,213,562
$41,347,925
 $31,691,013
Liabilities and Equity      
Liabilities      
Repurchase agreements$14,387,020
 $8,662,139
$23,110,359
 $15,553,969
Notes and bonds payable (includes $117,470 and $0 at fair value at September 30, 2018 and December 31, 2017, respectively)(A)
7,254,946
 7,084,391
Notes and bonds payable (includes $474,309 and $117,048 at fair value at September 30, 2019 and December 31, 2018, respectively)(A)
7,405,872
 7,102,266
Trades payable1,791,191
 1,169,896
2,536,188
 2,048,348
Residential mortgage loans repurchase liability110,181
 
Due to affiliates74,135
 88,961
Dividends payable170,177
 153,681
213,098
 184,552
Deferred tax liability, net3,910
 19,218
Accrued expenses and other liabilities(A)
462,161
 239,114
Accrued expenses and other liabilities(A) (includes $168,532 and $121,602 in residential mortgage loans repurchase liabilities at September 30, 2019 and December 31,2018, respectively)
820,291
 713,583
24,253,721
 17,417,400
34,085,808
 25,602,718
Commitments and Contingencies

 



 


Equity      
Common Stock, $0.01 par value, 2,000,000,000 shares authorized, 340,354,429 and 307,361,309 issued and outstanding at September 30, 2018 and December 31, 2017, respectively3,404
 3,074
Preferred Stock, par value of $0.01 per share, 23,000,000 shares authorized:   
7.50% Series A Preferred Stock, $0.01 par value, 11,500,000 shares authorized, 6,210,000 and 0 issued and outstanding at September 30, 2019 and December 31, 2018, respectively150,026
 
7.125% Series B Preferred Stock, $0.01 par value, 11,500,000 shares authorized, 11,300,000 and 0 issued and outstanding at September 30, 2019 and December 31, 2018, respectively273,418
 
Common Stock, $0.01 par value, 2,000,000,000 shares authorized, 415,520,780 and 369,104,429 issued and outstanding at September 30, 2019 and December 31, 2018, respectively4,156
 3,692
Additional paid-in capital4,256,045
 3,763,188
5,498,226
 4,746,242
Retained earnings1,014,919
 559,476
545,713
 830,713
Accumulated other comprehensive income (loss)468,952
 364,467
706,926
 417,023
Total New Residential stockholders’ equity5,743,320
 4,690,205
7,178,465
 5,997,670
Noncontrolling interests in equity of consolidated subsidiaries93,728
 105,957
83,652
 90,625
Total Equity5,837,048
 4,796,162
7,262,117
 6,088,295
$30,090,769
 $22,213,562
$41,347,925
 $31,691,013


NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS, CONTINUED
(dollars in thousands)

(A)New Residential’s Condensed Consolidated Balance Sheets include the assets and liabilities of certain consolidated VIEs, Advance Purchaser LLC (the “Buyer”) (Note 6), the RPL Borrowers (defined in Note 8), Shellpoint Asset Funding Trust 2013-1 (“SAFT 2013-1”) and the Shelter retail mortgage origination joint ventures (“Shelter JVs”) (Note 8) and the Consumer Loan SPVs (Note 9), which primarily hold investments in Servicer Advance Investments, residential mortgage loans and consumer loans, respectively, financed with notes and bonds payable. The balance sheets of the Buyer, the RPL Borrowers, SAFT 2013-1, Shelter JVs and the Consumer Loan SPVs are included in Notes 6, 8 and 9, respectively. The creditors of the Buyer, the RPL Borrowers, SAFT 2013-1, Shelter JVs and the Consumer Loan SPVs do not have recourse to the general credit of New Residential and the assets of the Buyer, the RPL Borrowers, SAFT 2013-1, Shelter JVs and the Consumer Loan SPVs are not directly available to satisfy New Residential’s obligations.


See notes to condensed consolidated financial statements.




NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
(dollars in thousands, except per share data)
Three Months Ended 
 September 30,
 Nine Months Ended 
 September 30,
Three Months Ended 
 September 30,
 Nine Months Ended 
 September 30,
2018 2017 2018 20172019 2018 2019 2018
Interest income$425,524
 $397,722
 $1,212,902
 $1,162,212
$448,127
 $425,524
 $1,303,041
 $1,212,902
Interest expense162,806
 125,278
 421,109
 338,664
245,902
 162,806
 686,738
 421,109
Net Interest Income262,718
 272,444
 791,793
 823,548
202,225
 262,718
 616,303
 791,793
              
Impairment              
Other-than-temporary impairment (OTTI) on securities3,889
 1,509
 23,190
 8,736
5,567
 3,889
 21,942
 23,190
Valuation and loss provision (reversal) on loans and real estate owned (REO)5,471
 26,700
 28,136
 65,381
(10,690) 5,471
 8,042
 28,136
9,360
 28,209
 51,326
 74,117
(5,123) 9,360
 29,984
 51,326
              
Net interest income after impairment253,358
 244,235
 740,467
 749,431
207,348
 253,358
 586,319
 740,467
Servicing revenue, net175,355
 58,014
 538,784
 269,467
Servicing revenue, net of change in fair value of $(228,405), $(26,741), $(619,914), and $35,118, respectively53,050
 175,355
 133,366
 538,784
Gain on sale of originated mortgage loans, net45,732
 
 45,732
 
100,541
 45,732
 194,029
 45,732
Other Income              
Change in fair value of investments in excess mortgage servicing rights(4,744) (14,291) (55,711) (32,650)2,407
 (4,744) (1,421) (55,711)
Change in fair value of investments in excess mortgage servicing rights, equity method investees3,396
 2,054
 5,624
 6,056
4,751
 3,396
 4,087
 5,624
Change in fair value of investments in mortgage servicing rights financing receivables(88,345) 70,232
 63,628
 75,828
(41,410) (88,345) (133,200) 63,628
Change in fair value of servicer advance investments(5,353) 10,941
 (86,581) 70,469
6,641
 (5,353) 15,932
 (86,581)
Change in fair value of investments in residential mortgage loans(19,037) 647
 90,551
 647
Change in fair value of derivative instruments58,508
 24,299
 (1,988) 27,985
Gain (loss) on settlement of investments, net(11,893) 1,553
 106,064
 1,250
154,752
 (11,893) 157,013
 106,064
Earnings from investments in consumer loans, equity method investees4,555
 6,769
 12,343
 12,649
(2,547) 4,555
 (890) 12,343
Other income (loss), net19,086
 9,887
 39,047
 7,696
(35,219) (5,860) (16,451) 10,415
(83,298) 87,145
 84,414
 141,298
       128,846
 (83,298) 113,633
 84,414
Operating Expenses              
General and administrative expenses98,587
 19,919
 139,169
 47,788
133,513
 98,587
 351,359
 139,169
Management fee to affiliate15,464
 14,187
 46,027
 41,447
20,678
 15,464
 58,261
 46,027
Incentive compensation to affiliate23,848
 19,491
 65,169
 72,123
36,307
 23,848
 49,265
 65,169
Loan servicing expense11,060
 13,690
 33,609
 40,068
7,192
 11,060
 26,167
 33,609
Subservicing expense43,148
 49,773
 135,703
 123,435
52,875
 43,148
 147,763
 135,703
192,107
 117,060
 419,677
 324,861
250,565
 192,107
 632,815
 419,677
              
Income Before Income Taxes199,040
 272,334
 989,720
 835,335
Income (Loss) Before Income Taxes239,220
 199,040
 394,532
 989,720
Income tax expense (benefit)3,563
 32,613
 (5,957) 121,053
(5,440) 3,563
 18,980
 (5,957)
Net Income$195,477
 $239,721
 $995,677
 $714,282
Net Income (Loss)$244,660
 $195,477
 $375,552
 $995,677
Noncontrolling Interests in Income of Consolidated Subsidiaries$10,869
 $13,600
 $32,058
 $45,051
$14,738
 $10,869
 $31,979
 $32,058
Net Income Attributable to Common Stockholders$184,608
 $226,121
 $963,619
 $669,231
       
Net Income Per Share of Common Stock       
Dividends on Preferred Stock$5,338
 $
 $5,338
 $
Net Income (Loss) Attributable to Common Stockholders$224,584
 $184,608
 $338,235
 $963,619
Net Income (Loss) Per Share of Common Stock       
Basic$0.54
 $0.74
 $2.87
 $2.23
$0.54
 $0.54
 $0.83
 $2.87
Diluted$0.54
 $0.73
 $2.86
 $2.21
$0.54
 $0.54
 $0.83
 $2.86
       
Weighted Average Number of Shares of Common Stock Outstanding              
Basic340,044,440
 307,361,309
 335,615,566
 300,511,550
415,520,780
 340,044,440
 406,521,273
 335,615,566
Diluted340,868,403
 309,207,345
 337,078,824
 302,357,147
415,588,238
 340,868,403
 406,671,972
 337,078,824
              
Dividends Declared per Share of Common Stock$0.50
 $0.50
 $1.50
 $1.48
$0.50
 $0.50
 $1.50
 $1.50
 
See notes to condensed consolidated financial statements.




NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED)
(dollars in thousands)
Three Months Ended 
 September 30,
 Nine Months Ended 
 September 30,
Three Months Ended 
 September 30,
 Nine Months Ended 
 September 30,
2018 2017 2018 20172019 2018 2019 2018
Comprehensive income (loss), net of tax              
Net income$195,477
 $239,721
 $995,677
 $714,282
Net (loss) income$244,660
 $195,477
 $375,552
 $995,677
Other comprehensive income (loss)              
Net unrealized gain (loss) on securities(22,445) 75,845
 14,600
 277,805
109,668
 (22,445) 469,183
 14,600
Reclassification of net realized (gain) loss on securities into earnings32,626
 (5,833) 89,885
 (20,856)(89,436) 32,626
 (179,280) 89,885
10,181
 70,012
 104,485
 256,949
20,232
 10,181
 289,903
 104,485
Total comprehensive income$205,658
 $309,733
 $1,100,162
 $971,231
$264,892
 $205,658
 $665,455
 $1,100,162
Comprehensive income attributable to noncontrolling interests$10,869
 $13,600
 $32,058
 $45,051
$14,738
 $10,869
 $31,979
 $32,058
Dividends on preferred stock$5,338
 $
 $5,338
 $
Comprehensive income attributable to common stockholders$194,789
 $296,133
 $1,068,104
 $926,180
$244,816
 $194,789
 $628,138
 $1,068,104
 
See notes to condensed consolidated financial statements.






NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS’ EQUITY (UNAUDITED) 
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 20182019 AND 20172018
(dollars in thousands)
Common Stock              Common Stock            
Shares Amount Additional Paid-in Capital Retained Earnings Accumulated Other Comprehensive Income Total New Residential Stockholders’ Equity 
Noncontrolling
Interests in Equity of Consolidated Subsidiaries
 Total EquityPreferred Stock Shares Amount Additional Paid-in Capital Retained Earnings Accumulated Other Comprehensive Income Total New Residential Stockholders’ Equity 
Noncontrolling
Interests in Equity of Consolidated Subsidiaries
 Total Equity
Equity - December 31, 2017307,361,309
 $3,074
 $3,763,188
 $559,476
 $364,467
 $4,690,205
 $105,957
 $4,796,162
Dividends declared
 
 
 (508,176) 
 (508,176) 
 (508,176)
Equity - 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
 
 
 
 (623,235) 
 (623,235) 
 (623,235)
Dividends declared on preferred stock
 
 
 
 (5,338) 
 (5,338) 
 (5,338)
Capital contributions
 
 
 
 
 
 
 

 
 
 
 
 
 
 
 
Capital distributions
 
 
 
 
 
 (51,735) (51,735)
 
 
 
 
 
 
 (38,952) (38,952)
Issuance of common stock29,241,659
 292
 491,312
 
 
 491,604
 
 491,604

 46,000,000
 460
 750,933
 
 
 751,393
 
 751,393
Issuance of preferred stock423,444
 
 
 
 
 
 423,444
 
 423,444
Option exercise3,694,228
 37
 (37) 
 
 
 
 

 348,613
 3
 (3) 
 
 
 
 
Purchase of noncontrolling interests in the Buyer
 
 
 
 
 
 
 
 
Other dilution
 
 (63) 
 
 (63) 
 (63)
 
 
 
 
 
 
 
 
Purchase of Noncontrolling Interests
 
 627
 
 
 627
 7,448
 8,075
Director share grants57,233
 1
 1,018
 
 
 1,019
 
 1,019

 67,738
 1
 1,054
 
 
 1,055
 
 1,055
Comprehensive income (loss)                                
Net income (loss)
 
 
 963,619
 
 963,619
 32,058
 995,677

 
 
 
 343,573
 
 343,573
 31,979
 375,552
Net unrealized gain (loss) on securities
 
 
 
 14,600
 14,600
 
 14,600

 
 
 
 
 469,183
 469,183
 
 469,183
Reclassification of net realized (gain) loss on securities into earnings
 
 
 
 89,885
 89,885
 
 89,885

 
 
 
 
 (179,280) (179,280) 
 (179,280)
Total comprehensive income (loss)          1,068,104
 32,058
 1,100,162
            633,476
 31,979
 665,455
Equity - September 30, 2018340,354,429
 $3,404
 $4,256,045
 $1,014,919
 $468,952
 $5,743,320
 $93,728

$5,837,048
Equity - September 30, 2019$423,444
 415,520,780
 $4,156
 $5,498,226
 $545,713
 $706,926
 $7,178,465
 $83,652

$7,262,117
 



NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS’ EQUITY (UNAUDITED), CONTINUED
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 20182019 AND 20172018
(dollars in thousands)
Common Stock            Common Stock            
Shares Amount Additional Paid-in Capital Retained Earnings Accumulated Other Comprehensive Income Total New Residential Stockholders’ Equity 
Noncontrolling
Interests in Equity of Consolidated Subsidiaries
 Total EquityShares Amount Additional Paid-in Capital Retained Earnings Accumulated Other Comprehensive Income Total New Residential Stockholders’ Equity 
Noncontrolling
Interests in Equity of Consolidated Subsidiaries
 Total Equity
Equity - December 31, 2016250,773,117
 $2,507
 $2,920,730
 $210,500
 $126,363
 $3,260,100
 $208,077
 $3,468,177
Dividends declared
 
 
 (454,877) 
 (454,877) 
 (454,877)
Equity - December 31, 2017307,361,309
 $3,074
 $3,763,188
 $559,476
 $364,467
 $4,690,205
 $105,957
 $4,796,162
Dividends declared on common stock
 
 
 (508,176) 
 (508,176) 
 (508,176)
Capital contributions
 
 
 
 
 
 
 

 
 
 
 
 
 
 
Capital distributions
 
 
 
 
 
 (70,493) (70,493)
 
 
 
 
 
 (51,735) (51,735)
Issuance of common stock56,545,787
 566
 833,963
 
 
 834,529
 
 834,529
29,241,659
 292
 491,312
 
 
 491,604
 
 491,604
Purchase of noncontrolling interests in the Buyer
 
 9,183
 
 
 9,183
 (75,043) (65,860)
Option exercise3,694,228
 37
 (37) 
 
 
 
 
Other dilution
 
 (4,202) 
 
 (4,202) 
 (4,202)
 
 (63) 
 
 (63) 
 (63)
Purchase of Noncontrolling Interests
 
 627
 
 
 627
 7,448
 8,075
Director share grants42,405
 1
 698
 
 
 699
 
 699
57,233
 1
 1,018
 
 
 1,019
 
 1,019
Comprehensive income (loss)      

   

 

 

        

 

   

Net income (loss)
 
 
 669,231
 
 669,231
 45,051
 714,282

 
 
 963,619
 
 963,619
 32,058
 995,677
Net unrealized gain (loss) on securities
 
 
 
 277,805
 277,805
 
 277,805

 
 
 
 14,600
 14,600
 
 14,600
Reclassification of net realized (gain) loss on securities into earnings
 
 
 
 (20,856) (20,856) 
 (20,856)
 
 
 
 89,885
 89,885
 
 89,885
Total comprehensive income (loss)

 

 

 

 

 926,180
 45,051
 971,231
          1,068,104
 32,058
 1,100,162
Equity - September 30, 2017307,361,309
 $3,074
 $3,760,372
 $424,854
 $383,312
 $4,571,612
 $107,592
 $4,679,204
Equity - September 30, 2018340,354,429
 $3,404
 $4,256,045
 $1,014,919
 $468,952
 $5,743,320
 $93,728
 $5,837,048


See notes to condensed consolidated financial statements.




NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
(dollars in thousands)
Nine Months Ended  
 September 30,
Nine Months Ended  
 September 30,
2018 20172019 2018
Cash Flows From Operating Activities      
Net income$995,677
 $714,282
$375,552
 $995,677
Adjustments to reconcile net income to net cash provided by (used in) operating activities:      
Change in fair value of investments in excess mortgage servicing rights55,711
 32,650
1,421
 55,711
Change in fair value of investments in excess mortgage servicing rights, equity method investees(5,624) (6,056)(4,087) (5,624)
Change in fair value of investments in mortgage servicing rights financing receivables(63,628) (75,828)133,200
 (63,628)
Change in fair value of servicer advance investments86,581
 (70,469)(15,932) 86,581
Change in fair value of residential mortgage loans, at fair value, and notes and bonds payable, at fair value1,462
 
(85,303) 1,462
(Gain) / loss on settlement of investments (net)(106,064) (1,250)(157,013) (106,064)
(Gain) / loss on sale of originated mortgage loans (net)(194,029) (45,732)
Earnings from investments in consumer loans, equity method investees(12,343) (12,649)890
 (12,343)
Unrealized (gain) / loss on derivative instruments(27,985) 124
Change in fair value of derivative instruments1,988
 (27,985)
Changes in fair value of contingent consideration7,430
 
Unrealized (gain) / loss on other ABS(12,001) (340)(9,010) (12,001)
(Gain) / loss on transfer of loans to REO(16,609) (16,791)(7,814) (16,609)
(Gain) / loss on transfer of loans to other assets1,648
 (359)378
 1,648
(Gain) / loss on Excess MSRs(5,257) (1,948)
(Gain) / loss on Excess MSR recapture agreements(1,771) (5,257)
(Gain) / loss on Ocwen common stock(4,655) (6,987)(3,134) (4,655)
Accretion and other amortization(528,981) (811,922)(298,933) (528,981)
Other-than-temporary impairment23,190
 8,736
21,942
 23,190
Valuation and loss provision on loans and real estate owned28,136
 65,381
8,042
 28,136
Non-cash portions of servicing revenue, net(35,118) 81,986
619,914
 (35,118)
Non-cash directors’ compensation1,019
 699
1,055
 1,019
Deferred tax provision(12,680) 114,016
18,080
 (12,680)
Changes in:      
Servicer advances receivable441,351
 (7,774)366,426
 441,351
Other assets(168,862) (35,799)(516,107) (168,862)
Due to affiliates(14,826) 32,276
(41,920) (14,826)
Accrued expenses and other liabilities161,246
 48,442
263,420
 161,246
Other operating cash flows:      
Interest received from excess mortgage servicing rights33,521
 53,067
19,180
 33,521
Interest received from servicer advance investments25,901
 136,431
22,212
 25,901
Interest received from Non-Agency RMBS156,420
 170,931
203,309
 156,420
Interest received from residential mortgage loans, held-for-investment6,656
 5,906
Interest received from PCD residential mortgage loans, held-for-investment6,697
 6,656
Interest received from PCD consumer loans, held-for-investment27,681
 40,762
23,789
 27,681
Distributions of earnings from excess mortgage servicing rights, equity method investees7,976
 11,054
7,762
 7,976
Distributions of earnings from consumer loan equity method investees6,176
 4,291
1,178
 6,176
Purchases of residential mortgage loans, held-for-sale(3,295,378) (4,146,740)(6,002,975) (3,295,378)
Origination of residential mortgage loans, held-for-sale(1,678,606) 
(10,424,325) (1,678,606)
Proceeds from sales of purchased and originated residential mortgage loans, held-for-sale3,706,334
 2,986,992
13,046,546
 3,752,066
Principal repayments from purchased residential mortgage loans, held-for-sale146,170
 69,069
295,584
 146,170
Net cash provided by (used in) operating activities(75,761) (617,817)(2,316,358) (75,761)


Continued on next page.

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED), CONTINUED
(dollars in thousands)
Nine Months Ended  
 September 30,
Nine Months Ended  
 September 30,
2018 20172019 2018
Cash Flows From Investing Activities      
Acquisition of Shellpoint, net of cash acquired(118,285) 
Acquisition of Shellpoint, net of cash required
 (118,285)
Purchase of servicer advance investments(1,790,635) (9,328,137)(1,255,306) (1,790,635)
Purchase of MSRs, MSR financing receivables and servicer advances receivable(971,079) (1,586,063)(1,365,333) (971,079)
Purchase of Agency RMBS(6,574,783) (6,352,488)(25,212,307) (6,574,783)
Purchase of Non-Agency RMBS(2,714,991) (2,070,898)(689,308) (2,714,991)
Purchase of residential mortgage loans(85,778) (585,983)
 (85,778)
Purchase of derivatives
 
Purchase of real estate owned and other assets(26,807) (25,667)(44,539) (26,807)
Purchase of investment in consumer loans, equity method investees(292,616) (344,902)(63,969) (292,616)
Draws on revolving consumer loans(45,017) (41,930)(42,231) (45,017)
Payments for settlement of derivatives(59,113) (146,898)(283,037) (59,113)
Return of investments in excess mortgage servicing rights43,690
 142,626
43,938
 43,690
Return of investments in excess mortgage servicing rights, equity method investees14,474
 14,157
12,030
 14,474
Return of investments in consumer loans, equity method investees279,669
 276,601
55,848
 279,669
Principal repayments from servicer advance investments1,845,411
 10,898,739
1,402,187
 1,845,411
Principal repayments from Agency RMBS76,515
 76,744
987,523
 76,515
Principal repayments from Non-Agency RMBS565,460
 615,657
996,396
 565,460
Principal repayments from residential mortgage loans110,770
 59,673
83,483
 110,770
Proceeds from sale of residential mortgage loans21,278
 
41,308
 21,278
Principal repayments from consumer loans237,129
 312,132
203,607
 237,129
Principal repayments from MSRs and MSR financing receivables21,306
 
Proceeds from sale of mortgage servicing rights1,047
 
Proceeds from sale of mortgage servicing rights financing receivables15,575
 
Proceeds from sale of excess mortgage servicing rights114
 
Proceeds from sale of Agency RMBS4,121,325
 6,205,573
17,998,736
 4,121,325
Proceeds from sale of Non-Agency RMBS81,325
 166,460
1,664,017
 81,325
Proceeds from settlement of derivatives146,146
 81,505
74,724
 146,146
Proceeds from sale of real estate owned111,459
 63,476
103,258
 111,459
Net cash provided by (used in) investing activities(5,024,453) (1,569,623)(5,250,933) (5,024,453)


Continued on next page.

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED), CONTINUED
(dollars in thousands)
Nine Months Ended  
 September 30,
Nine Months Ended  
 September 30,
2018 20172019 2018
Cash Flows From Financing Activities      
Repayments of repurchase agreements(58,414,966) (34,057,218)(144,545,608) (58,414,966)
Margin deposits under repurchase agreements and derivatives(1,374,374) (820,678)(2,913,627) (1,374,374)
Repayments of notes and bonds payable(7,512,484) (7,323,512)(7,306,541) (7,512,484)
Payment of deferred financing fees(12,838) (5,702)(7,821) (12,838)
Common stock dividends paid(491,680) (416,552)(600,027) (491,680)
Borrowings under repurchase agreements63,696,426
 36,713,743
152,101,817
 63,696,426
Return of margin deposits under repurchase agreements and derivatives1,263,220
 815,903
2,589,160
 1,263,220
Borrowings under notes and bonds payable7,547,541
 6,561,390
7,600,342
 7,547,541
Issuance of preferred stock423,444
 
Issuance of common stock492,285
 835,465
752,217
 492,285
Costs related to issuance of common stock(681) (936)(824) (681)
Noncontrolling interest in equity of consolidated subsidiaries - contributions
 

 
Noncontrolling interest in equity of consolidated subsidiaries - distributions(51,735) (70,493)(38,952) (51,735)
Purchase of noncontrolling interests(653) (65,860)
 (653)
Net cash provided by (used in) financing activities5,140,061
 2,165,550
8,053,580
 5,140,061
      
Net Increase (Decrease) in Cash, Cash Equivalents, and Restricted Cash39,847
 (21,890)486,289
 39,847
      
Cash, Cash Equivalents, and Restricted Cash, Beginning of Period446,050
 453,697
415,078
 446,050
      
Cash, Cash Equivalents, and Restricted Cash, End of Period$485,897
 $431,807
$901,367
 $485,897
      
Supplemental Disclosure of Cash Flow Information      
Cash paid during the period for interest$405,672
 $320,804
$643,349
 $405,672
Cash paid during the period for income taxes3,176
 4,956
1,208
 3,176
   
Supplemental Schedule of Non-Cash Investing and Financing Activities      
Dividends declared but not paid$170,177
 $153,681
$213,098
 $170,177
Purchase of Agency and Non-Agency RMBS, settled after quarter end1,791,191
 1,076,086
2,536,188
 1,791,191
Sale of investments, primarily Agency RMBS, settled after quarter end3,424,865
 1,785,708
4,487,772
 3,424,865
Transfer from residential mortgage loans to real estate owned and other assets88,376
 105,750
70,080
 88,376
Transfer from residential mortgage loans, held-for-investment to residential mortgage loans, held-for-sale38,842
 
Non-cash distributions from LoanCo25,739
 30,337
21,314
 25,739
MSR purchase price holdback8,692
 79,045
1,963
 8,692
Shellpoint Acquisition purchase price holdback10,173
 

 10,173
Shellpoint Acquisition contingent consideration42,770
 

 42,770
Real estate securities retained from loan securitizations762,056
 310,579
454,310
 762,056
Residential mortgage loans subject to repurchase110,181
 
168,532
 110,181
Ocwen transaction (Note 5) - excess mortgage servicing rights638,567
 23,080

 638,567
Ocwen transaction (Note 5) - servicer advance investments3,175,891
 71,982

 3,175,891
Ocwen transaction (Note 5) - mortgage servicing rights financing receivables1,017,993
 481,220
Ocwen transaction (Note 5) - mortgage servicing rights financing receivables, at fair value
 1,017,993
See notes to condensed consolidated financial statements.




NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 20182019
(dollars in tables in thousands, except share data) 
1.ORGANIZATION AND BASIS OF PRESENTATION
 
New Residential Investment Corp. (together with its subsidiaries, “New Residential”) is a Delaware corporation that was formed as a limited liability company in September 2011 for the purpose of making real estate related investments and commenced operations on December 8, 2011. New Residential is an independent publicly traded real estate investment trust (“REIT”) primarily focused on investing in residential mortgage related assets. New Residential is listed on the New York Stock Exchange (“NYSE”) under the symbol “NRZ.”
 
New Residential has elected and intends to qualify to be taxed as a REIT for U.S. federal income tax purposes. As such, New Residential will generally not be subject to U.S. federal corporate income tax on that portion of its net income that is distributed to stockholders if it distributes at least 90% of its REIT taxable income to its stockholders by prescribed dates and complies with various other requirements. See Note 17 regarding New Residential’s taxable REIT subsidiaries.
 
New Residential, through its wholly-owned subsidiaries New Residential Mortgage LLC (“NRM”) and NewRez LLC (“NewRez”), is licensed or otherwise eligible to service residential mortgage loans in all states within the United States and the District of Columbia. NRM and NewRez perform servicing on behalf of investors, including the Federal National Mortgage Association (“Fannie Mae”) and Federal Home Loan Mortgage Corporation (“Freddie Mac”) (collectively, Government Sponsored Enterprises or “GSEs”) and Government National Mortgage Association (“Ginnie Mae”), and on behalf of other servicers (subservicing).

NewRez originates, sells and securitizes conventional (conforming to the underwriting standards of Fannie Mae or Freddie Mac; collectively referred to as “Agency” loans), government-insured (Federal Housing Administration (“FHA”) and Department of Veterans Affairs (“VA”)) and non-qualified (“Non-QM”) residential mortgage loans. The GSEs or Ginnie Mae guarantee securitizations completed under their applicable policies and guidelines. New Residential generally retains the right to service the underlying residential mortgage loans sold and securitized by NRM and NewRez. NRM and NewRez are required to conduct aspects of their operations in accordance with applicable policies and guidelines published by FHA, Fannie Mae and Freddie Mac in order to maintain those approvals.

New Residential has entered into a management agreement (the “Management Agreement”) with FIG LLC (the “Manager”), an affiliate of Fortress Investment Group LLC (“Fortress”), pursuant to which the Manager provides a management team and other professionals who are responsible for implementing New Residential’s business strategy, subject to the supervision of New Residential’s board of directors. For its services, the Manager is entitled to management fees and incentive compensation, both defined in, and in accordance with the terms of, the Management Agreement. The Manager also manages investment funds that until June 2018, owned a majority of the outstanding common stock of OneMain Holdings, Inc. (formerly Springleaf Holdings, Inc.) (together with its subsidiaries, “OneMain”), former managing member of the Consumer Loan Companies (Note 9). The Manager also manages investment funds that until August 2, 2018, indirectly owned approximately 40.5% of the outstanding interests in Nationstar Mortgage LLC (“Nationstar”), a leading residential mortgage servicer. As of September 30, 2018, such ownership of the outstanding interests in Nationstar, through ownership of its parent, WMIH Corp. (“WMIH”), was limited to 2.5%.


As of September 30, 2018,2019, New Residential conducted its business through the following segments: (i) Servicing and Originations, (ii) Residential Securities and Loans, (iii) Consumer Loans and (iv) Corporate.
 
Approximately 0.52.4 million shares of New Residential’s common stock were held by Fortress, through its affiliates, as of September 30, 2018.2019. In addition, Fortress, through its affiliates, held options relating to approximately 4.110.5 million shares of New Residential’s common stock as of September 30, 2018.2019.
 
Interim Financial Statements


The accompanying condensed consolidated financial statements and related notes of New Residential have been prepared in accordance with accounting principles generally accepted in the United States for interim financial reporting and the instructions to Form 10-Q and Rule 10-01 of Regulation S-X. Accordingly, certain information and note disclosures normally included in financial statements prepared under U.S. generally accepted accounting principles have been condensed or omitted. In the opinion of management, all adjustments considered necessary for a fair presentation of New Residential’s financial position, results of operations and cash flows have been included and are of a normal and recurring nature. The operating results presented for interim periods are not necessarily indicative of the results that may be expected for any other interim period or for the entire year. These condensed consolidated financial statements should be read in conjunction with New Residential’s consolidated financial statements for the year ended December 31, 20172018 and notes thereto included in New Residential’s Annual Report on Form 10-K filed with the Securities and Exchange Commission (the “SEC”). Capitalized terms used herein, and not otherwise defined, are defined in New Residential’s consolidated financial statements for the year ended December 31, 2017. Certain prior period amounts have been reclassified to conform to the current period’s presentation.
Recent Accounting Pronouncements

In May 2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2014-09, Revenues from Contracts with Customers (Topic 606). The standard’s core principle is that a company will recognize revenue when it transfers promised goods or services to customers in an amount that reflects the consideration to which the company expects to be entitled in exchange for those goods or services. In effect, companies are required to exercise further judgment and
NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 20182019
(dollars in tables in thousands, except share data) 


make more estimates prospectively. These may include identifying performance obligations in the contract, estimating the amount of variable consideration to include in the transaction price and allocating the transaction price to each separate performance obligation. ASU No. 2014-09 was effective for New Residential in the first quarter of 2018. New Residential has evaluated the new guidance and determined that interest income, gains and losses on financial instruments and income from servicing residential mortgage loans are outside the scope of ASC No. 606. For income from servicing residential mortgage loans, New Residential considered that the FASB Transition Resource Group members generally agreed that an entity should look to ASC No. 860, Transfers and Servicing, to determine the appropriate accounting for these fees and ASC No. 606 contains a scope exception for contracts that fall under ASC No. 860. In addition, NRM determined that ancillary income generated from services for mortgage loans and REO properties represent servicing fees due to a servicer, through contractual terms, that would no longer be received by a servicer if the owners of the serviced loans were to exercise their authority to shift the servicing to another servicer and, therefore, similarly fall under ASC No. 860. Finally, New Residential determined that fee income on residential mortgage loan originations is outside the scope of ASC No. 606 as it continues to be accounted for in accordance with ASC 948. As a result, the adoption of ASU No. 2014-09 did not have a material impact on the condensedResidential’s consolidated financial statements.statements for the year ended December 31, 2018. Certain prior period amounts have been reclassified to conform to the current period’s presentation.

Recent Accounting Pronouncements

In January 2016, the FASB issued ASU No. 2016-01, Financial Instruments - Overall (Subtopic 825-10) - Recognition and Measurement of Financial Assets and Financial Liabilities. The standard: (i) requires that certain equity investments be measured at fair value, and modifies the assessment of impairment for certain other equity investments, (ii) changes certain disclosure requirements related to the fair value of financial instruments measured at amortized cost, (iii) changes certain disclosure requirements related to liabilities measured at fair value, (iv) requires separate presentation of financial assets and financial liabilities by measurement category and form of financial asset, and (v) clarifies that an entity should evaluate the need for a valuation allowance on a deferred tax asset related to available-for-sale securities in combination with the entity’s other deferred tax assets. ASU No. 2016-01 was effective for New Residential in the first quarter of 2018. The adoption of ASU No. 2016-01 did not have a material impact on the condensed consolidated financial statements.


In February 2016, the FASB issued ASU No. 2016-02, Leases. The standard requires that lessees recognize a right-of-use asset and corresponding lease liability on the balance sheet for most leases. The guidance applied by a lessor under ASU No. 2016-02 is substantially similar to existing GAAP. ASU No. 2016-02 iswas effective for New Residential in the first quarter of 2019. Early adoption is permitted upon issuance. An entity should apply ASU No. 2016-02 by means of a modified retrospective transition method for all leases existing at, or entered into after, the date of initial application. The adoption of ASU No. 2016-02 isdid not expected to have a material impact on the condensed consolidated financial statements.statements (see Notes 2 and 14 for details).


In June 2016, the FASB issued ASU No. 2016-13, Financial Instruments - Credit Losses (Topic 326) - Measurement of Credit Losses on Financial Instruments. The standard requires that a financial asset measured at amortized cost basis be presented at the net amount expected to be collected, net of an allowance for all expected (rather than incurred) credit losses. The measurement of expected credit losses is based on relevant information about past events, including historical experience, current conditions, and reasonable and supportable forecasts that affect the collectibility of the reported amount. The standard also changes the accounting for purchased credit deteriorated assets and available-for-sale securities, which will require the recognition of credit losses through a valuation allowance when fair value is less than amortized cost, regardless of whether the impairment is considered to be other-than-temporary. ASU No. 2016-13 is effective for New Residential in the first quarter of 2020. Early adoption is permitted beginning in 2019. An entity should apply ASU No. 2016-13 by means of a cumulative-effect adjustment to the balance sheet as of the beginning of the fiscal year of adoption. New Residential is currently evaluating the new guidance to determine the impact it may have on its condensed consolidated financial statements, which at the date of adoption is expected to increase the allowance for credit losses with a resulting negative adjustment to retained earnings.

In October 2016, the FASB issued ASU No. 2016-16, Income Taxes (Topic 740) - Intra-Entity Transfers of Assets Other Than Inventory. The standard requires recognition of the income tax consequences of an intra-entity transfer of an asset other than inventory when the transfer occurs. ASU No. 2016-16 was effective forstatements. New Residential inplans to elect the first quarter of 2018. The adoption of ASU No. 2016-16 did not have a material impactfair value option on the condensed consolidated financial statements.Residential mortgage loans, held-for-investment and Consumer loans, held-for-investment.


In January 2017, the FASB issued ASU No. 2017-04, Simplifying the Test for Goodwill Impairment (Topic 805). The standard simplifies the accounting for goodwill impairment for all entities by requiring impairment charges to be based on the first step in the current two-step impairment test. Under the new guidance, an impairment charge, if triggered, is calculated as the difference between a reporting unit’s carrying value and fair value, but it is limited to the carrying value of goodwill. ASU No. 2017-04 is effective for New Residential in the first quarter of 2020 and early adoption is permitted for interim or annual goodwill impairment tests performed on testing dates after January 1, 2017. The adoption of ASU No. 2017-04 is not expected to have a material impact on the condensed consolidated financial statements.
NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 2018
(dollars in tables in thousands, except share data) 


In August 2018, the FASB issued ASU No. 2018-13, Fair Value Measurement (Topic 820). The standard: (i) adds incremental requirements for entities to disclose (a) the amount of total gains or losses for the period recognized in other comprehensive income that is attributable to fair value changes in assets and liabilities held as of the balance sheet date and categorized within Level 3 of the fair value hierarchy, (b) the range and weighted average used to develop significant unobservable inputs and (c) how the weighted average was calculated for fair value measurements categorized within Level 3 of the fair value hierarchy and (ii) eliminates disclosure requirements for (a) transfers between Level 1 and Level 2 and (b) valuation processes for Level 3 fair value measurements. ASU No. 2018-13 is effective for New Residential in the first quarter of 2020. The adoption of ASU No. 2018-13 is not expected to have a material impact on the condensed consolidated financial statements.


NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 2019
(dollars in tables in thousands, except share data) 

Acquisition of Shellpoint Partners LLC


On November 29, 2017, NRM Acquisition LLC (the “Shellpoint Purchaser”), a Delaware limited liability company and a wholly owned subsidiary of New Residential, entered into a Securities Purchase Agreement (the “Shellpoint SPA”) to acquire Shellpoint Partners LLC, a Delaware limited liability company (“Shellpoint”).


On July 3, 2018, the Shellpoint Purchaser acquired 100% of the outstanding equity interests of Shellpoint for a cash purchase price of $212.3 million (the “Shellpoint Acquisition”). As additional consideration for the Shellpoint Acquisition, the Shellpoint Purchaser may make up to three3 cash earnout payments, which will be calculated following each of the first three anniversaries of the Shellpoint closing as a percentage of the amount by which the pre-tax income of certain of Shellpoint’s businesses exceeds certain specified thresholds, up to an aggregate maximum amount of $60.0 million (the “Shellpoint Earnout Payments”). The Shellpoint Earnout Payments are classified as contingent consideration recorded at fair value at the acquisition date and included in the total consideration transferred for the Shellpoint Acquisition. The contingent consideration is subsequently measured at fair value on a quarterly basis with changes in fair value recorded in other income.


Shellpoint is a vertically integrated mortgage platform with established origination and servicing capabilities and provides New Residential with in-house servicing, asset origination and recapture capabilities. The results of Shellpoint’s operations have been included in the Company’s condensed consolidated statements of income for the three and nine months ended September 30, 2018 from the date of the acquisition2019 and represent $97.0$444.8 million and $11.7$97.2 million of revenue and net income, respectively.


The acquisition date fair value of the consideration transferred includes $212.3 million in cash consideration, $42.8$39.3 million in contingent consideration and $180.3$173.9 million in effective settlement of preexisting relationships. The total consideration is summarized as follows:
Total Consideration Amount
Total Consideration (in millions) Amount
Cash Consideration $212.3
 $212.3
Earnout Payment(A)
 42.8
 39.3
Effective Settlement of Preexisting Relationships(B)
 180.3
 173.9
Total Consideration $435.4
 $425.5


(A)The range of outcomes for this contingent consideration is from $0 to $60.0 million, dependent on the performance of Shellpoint. New Residential derived a fair value of the remaining contingent consideration payment in three years of $48.7 million inclusive of payments to Shellpoint employees of $5.9$39.3 million. ContingentThis amount excludes contingent payments to the long-term employee incentive plans that require continuing employment and will beare recognized as compensation expense within General and Administrative expenses in the post-acquisition consolidated financial statements separate from New Residential’s acquisition of assets and assumption of liabilities in the business combination. As a result,On September 5, 2019, New Residential recordedpaid $10.0 million as the first of three potential earnout payments. As of September 30, 2019, the contingent consideration had a fair value of $42.8$38.3 million.
(B)Represents the effective settlement of preexisting relationships between New Residential and Shellpoint including 1) MSR acquisitions, 2) a note payable and 3) operating accounts receivable and payable existing prior to the acquisition date. The effective settlement of these preexisting relationships had no impact to New Residential’s condensed consolidated statements of income.


NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 20182019
(dollars in tables in thousands, except share data) 


New Residential has performed a preliminaryan allocation of the total consideration of $435.4$425.5 million to Shellpoint’s assets and liabilities, as set forth below. The final amount and allocation of total consideration may differ fromreflects certain measurement period adjustments identified during the amountsfourth quarter of 2018, including the effect on earnings that would have been recorded during the third quarter of 2018 had the accounting been completed at the acquisition date. Such measurement period adjustments included herein to reflect new information obtained primarily relating to1) a decrease of $3.5 million in the valuationamount of contingent consideration andbased upon finalization of the internal valuation 2) a decrease of $6.4 million to consideration transferred for the effective settlement of existing relationships 3) an increase of $14.1 million to the fair value of identifiable intangible assets that existed asbased upon receipt of the acquisition date.final valuation report from a third-party valuation firm and 4) an increase of $0.3 million to other assets due to a decrease in the fair value discount on certain servicing advance receivables. These measurement period adjustments resulted in a corresponding decrease to goodwill in the amount of $24.3 million.
Total Consideration ($ in millions) $435.4
 $425.5
Assets    
Cash and cash equivalents $84.1
 $79.2
Restricted cash 9.9
 9.9
Residential mortgage loans, held-for-sale, at fair value 488.2
 488.2
Mortgage servicing rights, at fair value(A)
 286.6
 286.6
Residential mortgage loans, held-for-investment, at fair value 125.3
 125.3
Residential mortgage loans subject to repurchase 121.4
 121.4
Intangible assets(B) 4.3
 18.4
Other assets 81.1
 81.5
Total Assets Acquired $1,200.9
 $1,210.5
    
Liabilities    
Repurchase agreements $439.6
 $439.6
Notes and bonds payable 25.4
 20.7
Mortgage-backed securities issued, at fair value 120.7
 120.7
Residential mortgage loans repurchase liability 121.4
 121.4
Excess spread financing, at fair value 48.3
 48.3
Accrued expenses and other liabilities 50.7
 50.6
Total Liabilities Assumed $806.1
 $801.3
    
Noncontrolling Interest $8.3
 $8.3
    
Net Assets $386.5
 $400.9
    
Goodwill $48.9
 $24.6


(A)
Includes $135.3 million of Ginnie Mae MSRs where New Residential acquired the rights to the economic value of the servicing rights from Shellpoint prior to the acquisition date.
(B)Includes intangible assets in the form of mortgage origination and servicing licenses, internally developed software and a tradename. New Residential determined that mortgage origination and servicing licenses have an indefinite useful life and will be evaluated for impairment given no legal, regulatory, contractual, competitive or economic factors that would limit the useful life. Internally developed software will be amortized over a finite useful life of five years and tradenames were fully amortized over six months, respectively, based on the expected software development timeline and New Residential’s determination of the time to change a tradename with limited value.


The goodwill of $48.9$24.6 million primarily includes the synergies and benefits expected to result from combining operations with Shellpoint and adding in-house servicing, asset origination and recapture capabilities. The full amount of goodwill for tax purposes of $46.7$24.6 million is expected to be deductible. New Residential will assess the goodwill annually on October 1 and in interim periods in case of events or circumstances make it more likely than not that an impairment may have occurred. Based on New Residential’s assessment performed, there were no indicators of impairment as of September 30, 2019.

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 2019
(dollars in tables in thousands, except share data) 


Certain transactions were recognized separately from New Residential’s acquisition of assets and assumption of liabilities in the business combination. These separately recognized transactions include 1) contingent payments to Shellpoint’s employees and 2) effective settlement of preexisting relationships discussed above.


NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 2018
(dollars in tables in thousands, except share data) 

Unaudited Supplemental Pro Forma Financial Information— The following table presents unaudited pro forma combined Servicing and Originations Revenue, which is comprised of 1) servicing revenue, net and 2) gain on sale of originated mortgage loans, net, and Income Before Income Taxes for the three and nine months ended September 30, 20182019 and 20172018 prepared as if the Shellpoint Acquisition had been consummated on January 1, 2017.2018.
  Three Months Ended 
 September 30,
 Nine Months Ended  
 September 30,
  2019 2018 2019 2018
Pro Forma        
Servicing and Originations Revenue $153,591
 $221,087
 $327,395
 $733,901
Income Before Income Taxes 239,220
 199,040
 394,532
 1,003,378

  Three Months Ended 
 September 30,
 Nine Months Ended  
 September 30,
  2018 2017 2018 2017
Pro Forma        
Servicing and Originations Revenue $221,087
 $141,002
 $710,742
 $513,076
Income Before Income Taxes 199,040
 278,274
 1,006,743
 850,509


The unaudited supplemental pro forma financial information has not been adjusted for transactions other than the Shellpoint Acquisition, or for the conforming of accounting policies. The unaudited supplemental pro forma financial information does not include any anticipated synergies or other anticipated benefits of the Shellpoint Acquisition and, accordingly, the unaudited supplemental pro forma financial information is not necessarily indicative of either future results of operations or results that might have been achieved had the Shellpoint Acquisition occurred on January 1, 2017.2018.


2.OTHER INCOME, GENERAL AND ADMINISTRATIVE, OTHER ASSETS AND LIABILITIES
 
Gain (loss) on settlement of investments, net is comprised of the following:
 Three Months Ended 
 September 30,
 Nine Months Ended  
 September 30,
 2019 2018 2019 2018
Gain (loss) on sale of real estate securities, net$95,003
 $(28,737) $201,222
 $(66,695)
Gain (loss) on sale of acquired residential mortgage loans, net43,648
 4,065
 53,405
 (1,358)
Gain (loss) on settlement of derivatives(14,147) 19,459
 (152,424) 76,092
Gain (loss) on liquidated residential mortgage loans(198) (1,113) (3,320) (2,267)
Gain (loss) on sale of REO(3,169) (4,971) (9,445) (12,114)
Gains on settlement of investments in excess MSRs and servicer advance investments
 
 
 113,002
Gain (loss) on sale or securitization of originated mortgage loans(A)
21,611
 
 62,399
 
Other gains (losses)12,004
 (596) 5,176
 (596)
 $154,752
 $(11,893) $157,013
 $106,064

 Three Months Ended 
 September 30,
 Nine Months Ended  
 September 30,
 2018 2017 2018 2017
Gain (loss) on sale of real estate securities, net$(28,737) $7,342
 $(66,695) $29,592
Gain (loss) on sale of acquired residential mortgage loans, net4,065
 9,029
 (1,358) 37,967
Gain (loss) on settlement of derivatives19,459
 (18,756) 76,092
 (58,326)
Gain (loss) on liquidated residential mortgage loans(1,113) (2,152) (2,267) (7,996)
Gain (loss) on sale of REO(4,971) (1,864) (12,114) (7,176)
Gains reclassified from change in fair value of investments in excess MSRs and servicer advance investments
 11,320
 113,002
 11,320
Other gains (losses)(596) (3,366) (596) (4,131)
 $(11,893) $1,553
 $106,064
 $1,250

(A)Represents gains on securitizations of Non-QM residential mortgage loans originated by NewRez.

Other income (loss), net, is comprised of the following:
 Three Months Ended 
 September 30,
 Nine Months Ended  
 September 30,
 2018 2017 2018 2017
Unrealized gain (loss) on derivative instruments$24,299
 $3,560
 $27,985
 $(124)
Unrealized gain (loss) on other ABS7,197
 189
 12,001
 340
Unrealized gain (loss) on residential mortgage loans, held-for-investment, at fair value647
 
 647
 
Unrealized gain (loss) on notes and bonds payable900
 
 900
 
Gain (loss) on transfer of loans to REO6,119
 5,179
 16,609
 16,791
Gain (loss) on transfer of loans to other assets(1,528) 66
 (1,648) 359
Gain (loss) on Excess MSRs987
 606
 5,257
 1,948
Gain (loss) on Ocwen common stock(145) 6,987
 4,655
 6,987
Other income (loss)(19,390) (6,700) (27,359) (18,605)
 $19,086
 $9,887
 $39,047
 $7,696


NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 20182019
(dollars in tables in thousands, except share data) 


Other income (loss), net, is comprised of the following:
 Three Months Ended 
 September 30,
 Nine Months Ended  
 September 30,
 2019 2018 2019 2018
Unrealized gain (loss) on other ABS$(5,054) $7,197
 $9,010
 $12,001
Unrealized gain (loss) on notes and bonds payable(2,647) 900
 (5,248) 900
Unrealized gain (loss) on contingent consideration(2,703) 
 (7,430) 
Gain (loss) on transfer of loans to REO1,230
 6,119
 7,814
 16,609
Gain (loss) on transfer of loans to other assets(101) (1,528) (378) (1,648)
Gain (loss) on Excess MSR recapture agreements529
 987
 1,771
 5,257
Gain (loss) on Ocwen common stock(1,103) (145) 3,134
 4,655
Other income (loss)(25,370) (19,390) (25,124) (27,359)
 $(35,219) $(5,860) $(16,451) $10,415


General and Administrative Expenses is comprised of the following:
 Three Months Ended 
 September 30,
 Nine Months Ended  
 September 30,
 2019 2018 2019 2018
Compensation and benefits expense, servicing$30,494
 $22,498
 $87,219
 $22,498
Compensation and benefits expense, origination44,270
 32,822
 112,977
 32,822
Legal and professional expense16,442
 11,749
 46,352
 35,378
Loan origination expense17,882
 7,801
 42,349
 7,801
Occupancy expense5,114
 4,394
 14,079
 4,394
Other(A)
19,311
 19,323
 48,383
 36,276
 $133,513
 $98,587
 $351,359
 $139,169

(A)Represents miscellaneous general and administrative expenses.

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 2019
(dollars in tables in thousands, except share data) 

Other assets and liabilities are comprised of the following:
 Other Assets   
Accrued Expenses
and Other Liabilities
 September 30, 2019 December 31, 2018   September 30, 2019 December 31, 2018
Margin receivable, net(A)
$409,526
 $145,857
 MSR purchase price holdback $102,556
 $100,593
Servicing fee receivables144,550
 105,563
 Accounts payable 89,372
 75,591
Due from servicers171,916
 95,261
 Derivative liabilities (Note 10) 1,842
 29,389
Principal and interest receivable98,067
 76,015
 Interest payable 80,892
 49,352
Equity investments(B)
117,375
 74,323
 Due to servicers 144,156
 95,419
Ditech deposit70,000
 
 Residential mortgage loan repurchase liability 168,532
 121,602
Other receivables103,933
 23,723
 Due to affiliates 59,551
 101,471
Real Estate Owned105,968
 113,410
 Contingent Consideration 52,761
 40,842
Residential mortgage loans subject to repurchase168,532
 121,602
 Excess spread financing, at fair value 30,377
 39,304
Consumer loans, equity method investees (Note 9)23,033
 38,294
 Operating lease liability 24,532
 
Goodwill(C)
41,986
 24,645
 Reserve for sales recourse 9,173
 5,880
Receivable from government agency(D)
20,505
 20,795
 Other liabilities 56,547
 54,140
Intangible assets19,346
 18,708
   $820,291
 $713,583
Prepaid expenses33,120
 29,165
      
Operating lease right-of-use asset18,773
 
   
 
Derivative assets (Note 10)36,712
 10,893
   

 

Ocwen common stock, at fair value10,912
 7,778
      
Other assets130,265
 55,682
      
 $1,724,519
 $961,714
      


(A)Represents collateral posted primarily as a result of changes in fair value of our 1) real estate securities securing our repurchase agreements and 2) derivative instruments.
(B)Represents equity investments in funds that invest in 1) a commercial redevelopment project and 2) operating companies in the single family housing industry. The indirect investments are accounted for at fair value based on the net asset value (“NAV”) of New Residential’s investment and as an equity method investment, respectively.
(C)Includes goodwill derived from the Shellpoint Acquisition (see Note 1 for details) and the Company’s acquisition of Guardian Asset Management, a leading national provider of field services and property management to government agencies, financial institutions and asset management firms.
(D)Represents claims receivable from the FHA on EBO and reverse mortgage loans for which foreclosure has been completed and for which New Residential has made or intends to make a claim on the FHA guarantee.

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 2019
(dollars in tables in thousands, except share data) 
 Other Assets   
Accrued Expenses
and Other Liabilities
 September 30, 2018 December 31, 2017   September 30, 2018 December 31, 2017
Margin receivable, net$163,357
 $53,150
 Interest payable $38,284
 $28,821
Other receivables23,023
 10,635
 Accounts payable 109,852
 73,017
Principal and interest receivable66,283
 48,373
 Derivative liabilities (Note 10) 2,294
 697
Receivable from government agency20,158
 41,429
 Due to servicers 73,524
 24,571
Call rights290
 327
 MSR purchase price holdback 109,982
 101,290
Derivative assets (Note 10)27,212
 2,423
 Excess spread financing, at fair value 44,374
 
Servicing fee receivables76,815
 60,520
 Contingent Consideration 42,770
 
Ginnie Mae EBO servicer advances receivable, net934
 8,916
 Reserve for sales recourse 6,214
 
Due from servicers74,539
 38,601
 Other liabilities 34,867
 10,718
Goodwill48,921
 
   $462,161
 $239,114
Intangible assets4,308
 
      
Ocwen common stock, at fair value23,876
 19,259
      
Prepaid expenses13,976
 7,308
      
Other assets85,539
 21,240
      
 $629,231
 $312,181
      


As reflected on the Condensed Consolidated Statements of Cash Flows, accretion and other amortization is comprised of the following:
 Nine Months Ended  
 September 30,
 Nine Months Ended  
 September 30,
 2018 2017 2019 2018
Accretion of net discount on securities and loans(A)
 $266,467
 $296,961
Accretion of servicer advances receivable discount and servicer advance investments $207,428
 $451,824
 18,290
 207,428
Accretion of excess mortgage servicing rights income 32,371
 75,237
 18,203
 32,371
Accretion of net discount on securities and loans(A)
 296,961
 295,753
Amortization of deferred financing costs (6,180) (9,525) (2,984) (6,180)
Amortization of discount on notes and bonds payable (1,599) (1,367) (1,043) (1,599)
 $528,981
 $811,922
 $298,933
 $528,981


(A)Includes accretion of the accretable yield on PCD loans.


3.SEGMENT REPORTING
 
New Residential conducts its business through the following segments: (i) Servicing and Originations, (ii) Residential Securities and Loans, (iii) Consumer Loans and (iv) Corporate. The corporate segment consists primarily of (i) general and administrative expenses, (ii) the management fees and incentive compensation related to the Management Agreement and (iii) corporate cash and related interest income. Securities owned by New Residential (Note 7) that are collateralized by servicer advances and consumer loans are included in the Servicing and Originations and Consumer Loans segments, respectively. Secured corporate loans effectively collateralized by Excess MSRs are included in the Servicing and Originations segment.

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 2018
(dollars in tables in thousands, except share data) 


During the third quarter of 2018, New Residential changed the composition of its reportable segments primarily to reflect the (i) aggregation of the similar MSR, Excess MSR and Servicer Advance segments as the new Servicing and Originations segment and (ii) incorporation of the Shellpoint Acquisition. Segment information for prior periods has been restated to reflect this change.


Summary financial data on New Residential’s segments is given below, together with a reconciliation to the same data for New Residential as a whole:
  Residential Securities and Loans        Residential Securities and Loans      
 Servicing and Originations Real Estate Securities Residential Mortgage Loans Consumer Loans Corporate Total Servicing and Originations Real Estate Securities Residential Mortgage Loans Consumer Loans Corporate Total
Three Months Ended September 30, 2018            
Three Months Ended September 30, 2019            
Interest income $193,424
 $138,197
 $42,942
 $50,961
 $
 $425,524
 $135,892
 $184,933
 $86,971
 $40,331
 $
 $448,127
Interest expense 62,994
 67,117
 22,374
 10,321
 
 162,806
 69,679
 123,023
 45,707
 7,493
 
 245,902
Net interest income (expense) 130,430
 71,080
 20,568
 40,640
 
 262,718
 66,213
 61,910
 41,264
 32,838
 
 202,225
Impairment 
 3,889
 (4,436) 9,907
 
 9,360
 
 5,567
 (16,553) 5,863
 
 (5,123)
Servicing revenue, net 175,355
 
 
 
 
 175,355
 53,050
 
 
 
 
 53,050
Gain on sale of originated mortgage loans, net 45,732
 
 
 
 
 45,732
 100,541
 
 
 
 
 100,541
Other income (loss) (92,243) 17,994
 (12,729) 3,795
 (115) (83,298) (38,547) 116,081
 55,152
 (2,651) (1,189) 128,846
Operating expenses 132,542
 63
 6,436
 8,467
 44,599
 192,107
 168,100
 1,839
 14,006
 3,965
 62,655
 250,565
Income (Loss) Before Income Taxes 126,732
 85,122
 5,839
 26,061
 (44,714) 199,040
 13,157
 170,585
 98,963
 20,359
 (63,844) 239,220
Income tax expense (benefit) 495
 
 3,100
 (32) 
 3,563
 10,749
 
 (15,546) (643) 
 (5,440)
Net Income (Loss) $126,237
 $85,122
 $2,739
 $26,093
 $(44,714) $195,477
 $2,408
 $170,585
 $114,509
 $21,002
 $(63,844) $244,660
Noncontrolling interests in income (loss) of consolidated subsidiaries $1,086
 $
 $
 $9,783
 $
 $10,869
 $4,141
 $
 $
 $10,597
 $
 $14,738
Dividends on Preferred Stock $
 $
 $
 $
 $5,338
 $5,338
Net income (loss) attributable to common stockholders $125,151
 $85,122
 $2,739
 $16,310
 $(44,714) $184,608
 $(1,733) $170,585
 $114,509
 $10,405
 $(69,182) $224,584

   Residential Securities and Loans      
  Servicing and Originations Real Estate Securities Residential Mortgage Loans Consumer Loans Corporate Total
Nine Months Ended September 30, 2018            
Interest income $579,824
 $354,922
 $118,019
 $158,631
 $1,506
 $1,212,902
Interest expense 173,759
 157,195
 57,299
 32,856
 
 421,109
Net interest income (expense) 406,065
 197,727
 60,720
 125,775
 1,506
 791,793
Impairment 
 23,190
 (8,683) 36,819
 
 51,326
Servicing revenue, net 538,784
 
 
 
 
 538,784
Gain on sale of originated mortgage loans, net 45,732
 
 
 
 
 45,732
Other income (loss) 48,128
 45,346
 (27,219) 13,363
 4,796
 84,414
Operating expenses 235,417
 1,003
 25,658
 26,743
 130,856
 419,677
Income (Loss) Before Income Taxes 803,292
 218,880
 16,526
 75,576
 (124,554) 989,720
Income tax expense (benefit) (6,458) 
 289
 212
 
 (5,957)
Net Income (Loss) $809,750
 $218,880
 $16,237
 $75,364
 $(124,554) $995,677
Noncontrolling interests in income (loss) of consolidated subsidiaries $3,525
 $
 $
 $28,533
 $
 $32,058
Net income (loss) attributable to common stockholders $806,225
 $218,880
 $16,237
 $46,831
 $(124,554) $963,619

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 20182019
(dollars in tables in thousands, except share data) 


   Residential Securities and Loans      
  Servicing and Originations Real Estate Securities Residential Mortgage Loans Consumer Loans Corporate Total
September 30, 2018            
Investments $6,722,697
 $11,650,257
 $2,775,145
 $1,185,556
 $
 $22,333,655
Cash and cash equivalents 260,353
 2,841
 3,764
 22,050
 41,140
 330,148
Restricted cash 119,243
 
 
 36,506
 
 155,749
Other assets 3,411,968
 3,631,769
 48,846
 42,855
 86,858
 7,222,296
Goodwill 48,921
 
 
 
 
 48,921
Total assets $10,563,182
 $15,284,867
 $2,827,755
 $1,286,967
 $127,998
 $30,090,769
Debt $6,824,326
 $11,423,562
 $2,291,314
 $1,102,764
 $
 $21,641,966
Other liabilities 476,430
 1,839,578
 33,977
 10,662
 251,108
 2,611,755
Total liabilities 7,300,756
 13,263,140
 2,325,291
 1,113,426
 251,108
 24,253,721
Total equity 3,262,426
 2,021,727
 502,464
 173,541
 (123,110) 5,837,048
Noncontrolling interests in equity of consolidated subsidiaries 62,480
 
 
 31,248
 
 93,728
Total New Residential stockholders’ equity $3,199,946
 $2,021,727
 $502,464
 $142,293
 $(123,110) $5,743,320
Investments in equity method investees $154,939
 $
 $
 $44,787
 $
 $199,726
   Residential Securities and Loans      
  Servicing and Originations Real Estate Securities Residential Mortgage Loans Consumer Loans Corporate Total
Nine Months Ended September 30, 2019            
Interest income $396,662
 $557,895
 $219,909
 $128,575
 $
 $1,303,041
Interest expense 203,940
 330,992
 126,288
 25,518
 
 686,738
Net interest income (expense) 192,722
 226,903
 93,621
 103,057
 
 616,303
Impairment 
 21,942
 (16,557) 24,599
 
 29,984
Servicing revenue, net 133,366
 
 
 
 
 133,366
Gain on sale of originated mortgage loans, net 194,029
 
 
 
 
 194,029
Other income (loss) (92,878) 31,677
 180,643
 (10,324) 4,515
 113,633
Operating expenses 457,276
 4,124
 31,289
 18,396
 121,730
 632,815
Income (Loss) Before Income Taxes (30,037) 232,514
 259,532
 49,738
 (117,215) 394,532
Income tax expense (benefit) 8,474
 
 11,048
 (542) 
 18,980
Net Income (Loss) $(38,511) $232,514
 $248,484
 $50,280
 $(117,215) $375,552
Noncontrolling interests in income (loss) of consolidated subsidiaries $8,873
 $
 $
 $23,106
 $
 $31,979
Dividends on Preferred Stock $
 $
 $
 $
 $5,338
 $5,338
Net income (loss) attributable to common stockholders $(47,384) $232,514
 $248,484
 $27,174
 $(122,553) $338,235


 
Residential Securities and Loans






 Servicing and Originations
Real Estate Securities
Residential Mortgage Loans
Consumer Loans
Corporate
Total
Three Months Ended September 30, 2017 










Interest income $188,194

$114,181

$31,645

$63,527

$175

$397,722
Interest expense 61,418

35,211

15,487

13,162



125,278
Net interest income (expense) 126,776

78,970

16,158

50,365

175

272,444
Impairment 

1,509

14,099

12,601



28,209
Servicing revenue, net 58,014
 
 
 
 
 58,014
Gain on sale of originated mortgage loans, net 
 
 
 
 
 
Other income (loss) 76,745

(6,035)
2,653

6,796

6,986

87,145
Operating expenses 54,998

351

9,759

10,764

41,188

117,060
Income (Loss) Before Income Taxes 206,537
 71,075
 (5,047) 33,796
 (34,027)
272,334
Income tax expense (benefit) 42,253
 
 (9,640) 
 

32,613
Net Income (Loss) $164,284
 $71,075
 $4,593
 $33,796
 $(34,027)
$239,721
Noncontrolling interests in income (loss) of consolidated subsidiaries $1,224
 $
 $
 $12,376
 $

$13,600
Net income (loss) attributable to common stockholders $163,060
 $71,075
 $4,593
 $21,420
 $(34,027)
$226,121
   Residential Securities and Loans      
  Servicing and Originations Real Estate Securities Residential Mortgage Loans Consumer Loans Corporate Total
September 30, 2019            
Investments $6,374,099
 $16,853,910
 $7,444,405
 $904,216
 $
 $31,576,630
Cash and cash equivalents 197,607
 43,604
 7,281
 12,091
 477,636
 738,219
Restricted cash 129,504
 
 
 33,644
 
 163,148
Other assets 3,378,631
 4,939,205
 247,431
 34,384
 228,291
 8,827,942
Goodwill 41,986
 
 
 
 
 41,986
Total assets $10,121,827
 $21,836,719
 $7,699,117
 $984,335
 $705,927
 $41,347,925
Debt $6,192,811
 $17,196,772
 $6,248,142
 $878,506
 $
 $30,516,231
Other liabilities 600,622
 2,608,316
 68,838
 14,897
 276,904
 3,569,577
Total liabilities 6,793,433
 19,805,088
 6,316,980
 893,403
 276,904
 34,085,808
Total equity 3,328,394
 2,031,631
 1,382,137
 90,932
 429,023
 7,262,117
Noncontrolling interests in equity of consolidated subsidiaries 61,132
 
 
 22,520
 
 83,652
Total New Residential stockholders’ equity $3,267,262
 $2,031,631
 $1,382,137
 $68,412
 $429,023
 $7,178,465
Investments in equity method investees $249,134
 $
 $
 $23,033
 $
 $272,167

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 20182019
(dollars in tables in thousands, except share data) 



 
Residential Securities and Loans






 Servicing and Originations
Real Estate Securities
Residential Mortgage Loans
Consumer Loans
Corporate
Total
Three Months Ended September 30, 2018 










Interest income $187,584

$138,197

$48,782

$50,961

$

$425,524
Interest expense 61,706

67,117

23,662

10,321



162,806
Net interest income (expense) 125,878

71,080

25,120

40,640



262,718
Impairment 

3,889

(4,436)
9,907



9,360
Servicing revenue, net 175,355
 
 
 
 
 175,355
Gain on sale of originated mortgage loans, net 45,732
 
 
 
 
 45,732
Other income (loss) (92,243)
17,994

(12,729)
3,795

(115)
(83,298)
Operating expenses 132,542

63

6,436

8,467

44,599

192,107
Income (Loss) Before Income Taxes 122,180
 85,122
 10,391
 26,061
 (44,714)
199,040
Income tax expense (benefit) 495
 
 3,100
 (32) 

3,563
Net Income (Loss) $121,685
 $85,122
 $7,291
 $26,093
 $(44,714)
$195,477
Noncontrolling interests in income (loss) of consolidated subsidiaries $1,086
 $
 $
 $9,783
 $

$10,869
Net income (loss) attributable to common stockholders $120,599
 $85,122
 $7,291
 $16,310
 $(44,714)
$184,608

   Residential Securities and Loans      
 Servicing and Originations Real Estate Securities Residential Mortgage Loans Consumer Loans Corporate Total
Nine Months Ended September 30, 2017           
Interest income$561,312
 $321,464
 $75,276
 $203,631
 $529
 $1,162,212
Interest expense176,678
 85,663
 34,655
 41,668
 
 338,664
Net interest income (expense)384,634
 235,801
 40,621
 161,963
 529
 823,548
Impairment
 8,736
 17,342
 48,039
 
 74,117
Servicing revenue, net269,467
 
 
 
 
 269,467
Gain on sale of originated mortgage loans, net
 
 
 
 
 
Other income (loss)126,114
 (27,005) 22,491
 12,712
 6,986
 141,298
Operating expenses135,666
 979
 24,018
 33,746
 130,452
 324,861
Income (Loss) Before Income Taxes644,549
 199,081
 21,752
 92,890
 (122,937) 835,335
Income tax expense (benefit)128,047
 
 (7,164) 170
 
 121,053
Net Income (Loss)$516,502
 $199,081
 $28,916
 $92,720
 $(122,937) $714,282
Noncontrolling interests in income (loss) of consolidated subsidiaries$10,372
 $
 $
 $34,679
 $
 $45,051
Net income (loss) attributable to common stockholders$506,130
 $199,081
 $28,916
 $58,041
 $(122,937) $669,231


   Residential Securities and Loans      
  Servicing and Originations Real Estate Securities Residential Mortgage Loans Consumer Loans Corporate Total
Nine Months Ended September 30, 2018            
Interest income $574,379
 $354,922
 $123,464
 $158,631
 $1,506
 $1,212,902
Interest expense 172,471
 157,195
 58,587
 32,856
 
 421,109
Net interest income (expense) 401,908
 197,727
 64,877
 125,775
 1,506
 791,793
Impairment 
 23,190
 (8,683) 36,819
 
 51,326
Servicing revenue, net 538,784
 
 
 
 
 538,784
Gain on sale of originated mortgage loans, net 45,732
 
 
 
 
 45,732
Other income (loss) 48,128
 45,346
 (27,219) 13,363
 4,796
 84,414
Operating expenses 235,417
 1,003
 25,658
 26,743
 130,856
 419,677
Income (Loss) Before Income Taxes 799,135
 218,880
 20,683
 75,576
 (124,554) 989,720
Income tax expense (benefit) (6,458) 
 289
 212
 
 (5,957)
Net Income (Loss) $805,593
 $218,880
 $20,394
 $75,364
 $(124,554) $995,677
Noncontrolling interests in income (loss) of consolidated subsidiaries $3,525
 $
 $
 $28,533
 $
 $32,058
Net income (loss) attributable to common stockholders $802,068
 $218,880
 $20,394
 $46,831
 $(124,554) $963,619



NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 2019
(dollars in tables in thousands, except share data) 

4.INVESTMENTS IN EXCESS MORTGAGE SERVICING RIGHTS
 
The following table presents activity related to the carrying value of New Residential’s direct investments in Excess MSRs:
 Servicer Servicer
 Nationstar 
SLS(A)
 
Ocwen(B)
 Total Nationstar 
SLS(A)
 Total
Balance as of December 31, 2017 $532,233
 $2,913
 $638,567
 $1,173,713
Balance as of December 31, 2018 $445,328
 $2,532
 $447,860
Purchases 
 
 
 
 
 
 
Interest income 32,357
 14
 
 32,371
 18,159
 44
 18,203
Other income 4,601
 
 
 4,601
 2,092
 
 2,092
Proceeds from repayments (76,888) (495) 
 (77,383) (63,794) (295) (64,089)
Proceeds from sales (12,380) 
 
 (12,380) (4,581) 
 (4,581)
Change in fair value (15,420) 126
 (40,417) (55,711) (1,258) (163) (1,421)
New Ocwen Agreements (Note 5) 
 
 (598,150) (598,150)
Balance as of September 30, 2018 $464,503
 $2,558
 $
 $467,061
Balance as of September 30, 2019 $395,946
 $2,118
 $398,064


(A)Specialized Loan Servicing LLC (“SLS”).
(B)Ocwen Loan Servicing LLC, a subsidiary of Ocwen Financial Corporation (together with its subsidiaries, including Ocwen Loan Servicing LLC, “Ocwen”), services the loans underlying the Excess MSRs and Servicer Advance Investments acquired from HLSS.

In January 2018, New Residential entered into the New Ocwen Agreements as described in Note 5. Subsequent to the New Ocwen Agreements, the Excess MSRs serviced by Ocwen became reclassified, as described in Note 5.


Nationstar SLS, or Ocwen,SLS, as applicable, as servicer, performs all of the servicing and advancing functions, and retains the ancillary income, servicing obligations and liabilities as the servicer of the underlying loans in the portfolio.


New Residential has entered into a “recapture agreement” with respect to each of the Excess MSR investments serviced by Nationstar and SLS. Under such arrangements, New Residential is generally entitled to a pro rata interest in the Excess MSRs on any initial or subsequent refinancing by Nationstar of a loan in the original portfolio. These recapture agreements do not apply to New Residential’s Servicer Advance Investments (Note 6).
NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 2018
(dollars in tables in thousands, except share data) 



New Residential elected to record its investments in Excess MSRs at fair value pursuant to the fair value option for financial instruments in order to provide users of the financial statements with better information regarding the effects of prepayment risk and other market factors on the Excess MSRs.


The following is a summary of New Residential’s direct investments in Excess MSRs:
 September 30, 2018 December 31, 2017
 UPB of Underlying Mortgages Interest in Excess MSR 
Weighted Average Life Years(A)
 
Amortized Cost Basis(B)
 
Carrying Value(C)
 
Carrying Value(C)
   
New Residential(D)
 Fortress-managed funds Nationstar        
Agency               
Original and Recaptured Pools$55,677,339
 32.5% - 66.7% (53.3%) 0.0% - 40.0% 20.0% - 35.0% 5.6 $215,972
 $242,655
 $280,033
Recapture Agreements
 32.5% - 66.7% (53.3%) 0.0% - 40.0% 20.0% - 35.0% 12.9 15,930
 31,198
 44,603
 55,677,339
       6.1 231,902
 273,853
 324,636
                
Non-Agency(E)
               
Nationstar and SLS Serviced:               
Original and Recaptured Pools$56,376,994
 33.3% - 100.0% (59.4%) 0.0% - 50.0% 0.0% - 33.3% 5.8 $140,698
 $174,680
 $190,696
Recapture Agreements
 33.3% - 100.0% (59.4%) 0.0% - 50.0% 0.0% - 33.3% 12.7 4,983
 18,528
 19,814
Ocwen Serviced Pools
 —% —% —%  
 
 638,567
 56,376,994
       6.0 145,681
 193,208
 849,077
Total$112,054,333
       6.1 $377,583
 $467,061
 $1,173,713
 September 30, 2019 December 31, 2018
 UPB of Underlying Mortgages Interest in Excess MSR 
Weighted Average Life Years(A)
 
Amortized Cost Basis(B)
 
Carrying Value(C)
 
Carrying Value(C)
   
New Residential(D)
 Fortress-managed funds Nationstar        
Agency$45,900,654
 32.5% - 66.7% (53.3%) 0.0% - 40.0% 20.0% - 35.0% 5.4 $183,064
 $221,560
 $257,387
Non-Agency(E)
$47,124,536
 33.3% - 100.0% (59.4%) 0.0% - 50.0% 0.0% - 33.3% 6.5 $129,647
 $176,504
 $190,473
Total$93,025,190
       5.9 $312,711
 $398,064
 $447,860
 
(A)Weighted Average Life represents the weighted average expected timing of the receipt of expected cash flows for this investment.
(B)The amortized cost basis of the recapture agreements is determined based on the relative fair values of the recapture agreements and related Excess MSRs at the time they were acquired.
(C)Carrying Value represents the fair value of the pools or recapture agreements, as applicable.
(D)Amounts in parentheses represent weighted averages.
(E)Serviced by Nationstar and SLS, New Residential is also invested in related Servicer Advance Investments, including the basic fee component of the related MSR as of September 30, 20182019 (Note 6) on $42.3$33.4 billion UPB underlying these Excess MSRs.

Changes in fair value recorded in other income is comprised of the following:
  Three Months Ended 
 September 30,
 Nine Months Ended  
 September 30,
  2018 2017 2018 2017
Original and Recaptured Pools
$(851) $(12,047) $(46,540) $(41,032)
Recapture Agreements
(3,893) (2,244) (9,171) 8,382
  $(4,744) $(14,291) $(55,711) $(32,650)

As of September 30, 2018, a weighted average discount rate of 8.8% was used to value New Residential’s investments in Excess MSRs (directly and through equity method investees).


NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 20182019
(dollars in tables in thousands, except share data) 


Changes in fair value recorded in other income is comprised of the following:
  Three Months Ended 
 September 30,
 Nine Months Ended  
 September 30,
  2019 2018 2019 2018
Original and Recaptured Pools
$2,407
 $(4,744) $(1,421) $(55,711)


As of September 30, 2019, a weighted average discount rate of 7.8% was used to value New Residential’s investments in Excess MSRs (directly and through equity method investees).

New Residential entered into investments in joint ventures (“Excess MSR joint ventures”) jointly controlled by New Residential and Fortress-managed funds investing in Excess MSRs. New Residential elected to record these investments at fair value pursuant to the fair value option for financial instruments to provide users of the financial statements with better information regarding the effects of prepayment risk and other market factors.


The following tables summarize the financial results of the Excess MSR joint ventures, accounted for as equity method investees, held by New Residential:
 September 30, 2018 December 31, 2017 September 30, 2019 December 31, 2018
Excess MSR assets $284,957
 $321,197
 $236,786
 $269,203
Other assets 25,607
 22,333
 28,418
 27,411
Other liabilities (687) 
 (687) (687)
Equity $309,877
 $343,530
 $264,517
 $295,927
New Residential’s investment $154,939
 $171,765
 $132,259
 $147,964
        
New Residential’s ownership 50.0% 50.0% 50.0% 50.0%


 Three Months Ended 
 September 30,
 Nine Months Ended  
 September 30,
 Three Months Ended 
 September 30,
 Nine Months Ended  
 September 30,
 2018 2017 2018 2017 2019 2018 2019 2018
Interest income $8,935
 $6,969
 $21,026
 $20,083
 $7,990
 $8,935
 $12,251
 $21,026
Other income (loss) (2,143) (2,843) (9,778) (7,908) 1,528
 (2,143) (4,029) (9,778)
Expenses 
 (18) 
 (63) (16) 
 (48) 
Net income (loss) $6,792
 $4,108
 $11,248
 $12,112
 $9,502
 $6,792
 $8,174
 $11,248


New Residential’s investments in equity method investees changed during the nine months ended September 30, 20182019 as follows:
Balance at December 31, 2018$147,964
Contributions to equity method investees
Distributions of earnings from equity method investees(7,762)
Distributions of capital from equity method investees(12,030)
Change in fair value of investments in equity method investees4,087
Balance at September 30, 2019$132,259


NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 2019
(dollars in tables in thousands, except share data) 
Balance at December 31, 2017$171,765
Contributions to equity method investees
Distributions of earnings from equity method investees(7,976)
Distributions of capital from equity method investees(14,474)
Change in fair value of investments in equity method investees5,624
Balance at September 30, 2018$154,939


The following is a summary of New Residential’s Excess MSR investments made through equity method investees:
 September 30, 2018
 Unpaid Principal Balance 
Investee Interest in Excess MSR(A)
 New Residential Interest in Investees 
Amortized Cost Basis(B)
 
Carrying Value(C)
 
Weighted Average Life (Years)(D)
Agency           
Original and Recaptured Pools$44,239,405
 66.7% 50.0% $189,567
 $245,562
 5.6
Recapture Agreements
 66.7% 50.0% 20,566
 39,395
 12.8
Total$44,239,405
     $210,133
 $284,957
 6.3
 September 30, 2019
 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$35,632,429
 66.7% 50.0% $171,553
 $236,786
 5.3
 
(A)The remaining interests are held by Nationstar.
(B)Represents the amortized cost basis of the equity method investees in which New Residential holds a 50% interest. The amortized cost basis of the recapture agreements is determined based on the relative fair values of the recapture agreements and related Excess MSRs at the time they were acquired.
NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 2018
(dollars in tables in thousands, except share data) 

(C)Represents the carrying value of the Excess MSRs held in equity method investees, in which New Residential holds a 50% interest. Carrying value represents the fair value of the pools or recapture agreements, as applicable.
(D)The weighted average life represents the weighted average expected timing of the receipt of cash flows of each investment.

The table below summarizes the geographic distribution of the underlying residential mortgage loans of the Excess MSR investments:
  Aggregate Direct and Equity Method Investees
  Percentage of Total Outstanding Unpaid Principal Amount
State Concentration September 30, 2018 December 31, 2017
California 24.8% 24.0%
Florida 8.0% 8.7%
New York 6.6% 8.5%
Texas 4.5% 4.6%
New Jersey 3.9% 4.1%
Maryland 3.8% 3.7%
Illinois 3.6% 3.5%
Georgia 3.5% 3.1%
Virginia 3.3% 3.0%
Arizona 2.6% 2.5%
Washington 2.6% 2.4%
Pennsylvania 2.5% 2.6%
Other U.S. 30.3% 29.3%
  100.0% 100.0%

Geographic concentrations of investments expose New Residential to the risk of economic downturns within the relevant states. Any such downturn in a state where New Residential holds significant investments could affect the underlying borrower’s ability to make mortgage payments and therefore could have a meaningful, negative impact on the Excess MSRs.


See Note 11 regarding the financing of Excess MSRs.


5.
5.    INVESTMENTS IN MORTGAGE SERVICING RIGHTS AND MORTGAGE SERVICING RIGHTS AND MSR FINANCING RECEIVABLES

Mortgage Servicing Rights

In 2016, aA subsidiary of New Residential, New Residential Mortgage LLC (“NRM”), became a licensed or otherwise eligible mortgage servicer. NRM is presently licensed or otherwise eligible to hold MSRs in all states within the United States and the District of Columbia. Additionally, NRM has received approval from the Federal Housing Administration (“FHA”) to hold MSRs associated with FHA-insured mortgage loans, from the Federal National Mortgage Association (“Fannie Mae”) to hold MSRs associated with loans owned by Fannie Mae, and from the Federal Home Loan Mortgage Corporation (“Freddie Mac”) to hold MSRs associated with loans owned by Freddie Mac. Fannie Mae and Freddie Mac are collectively referred to as the Government Sponsored Enterprises (“GSEs”). As an approved Fannie Mae Servicer, Freddie Mac Servicer and FHA-approved mortgagee, NRM is required to conduct aspects of its operations in accordance with applicable policies and guidelines published by FHA, Fannie Mae and Freddie Mac in order to maintain those approvals. NRM engages third party licensed mortgage servicers as subservicers to perform the operational servicing duties in connection with the MSRs it acquires, in exchange for a subservicing fee which is recorded as “Subservicing expense” on New Residential’s Condensed Consolidated Statements of Income. As of September 30, 2018,2019, these subservicers include Nationstar, Ocwen, Ditech Financial LLC (“Ditech”), PHH Mortgage Corporation (“PHH”), Nationstar, LoanCare, LLC (“LoanCare”), AmeriHome Mortgage Company, LLC (“AmeriHome”), and Flagstar Bank, FSB (“Flagstar”), which subservice 25.7%26.9%, 24.0%23.1%, 21.8%19.2%, 11.5%1.8%, and 0.6%0.8% of the underlying UPB of the related mortgages, respectively (includes both Mortgage Servicing Rights and MSR Financing Receivables). The remaining 28.2% of the underlying UPB of the related mortgages is subserviced by a subsidiary of New Residential, Shellpoint Mortgage Servicing Rights(Note 1).

New Residential has entered into recapture agreements with respect to each of its MSR investments subserviced by PHH, LoanCare, Flagstar, and Nationstar. Under the recapture agreements, New Residential is generally entitled to the MSRs on any initial or subsequent refinancing by PHH, Loancare, Flagstar or Nationstar of a loan in the original portfolios.

In certain cases, New Residential has legally purchased MSRs or the right to the economic interest in MSRs; however, New Residential has determined that the purchase agreement would not be treated as a sale under GAAP. Therefore, rather than recording an investment in MSRs, New Residential has recorded an investment in mortgage servicing rights financing receivables (“MSR Financing Receivables)Receivables”). Income from these investments (net of subservicing fees) are recorded as interest income, and New Residential has elected to measure the investments at fair value, with changes in fair value flowing through change in fair value of investments in MSR financing receivables in the Condensed Consolidated Statements of Income.

New Residential records its investments in MSRs and MSR Financing Receivables at fair value at acquisition and has elected to subsequently measure at fair value pursuant to the fair value measurement method.

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 20182019
(dollars in tables in thousands, except share data) 


New Residential has entered into recapture agreements with respect to each of its MSR investments subserviced by Ditech and Nationstar. Under the recapture agreements, New Residential is generally entitled to the MSRs on any initial or subsequent refinancing by Ditech or Nationstar of a loan in the original portfolios.

Shellpoint

On November 29, 2017, concurrently with the Shellpoint Purchaser’s entry into the Shellpoint SPA with Shellpoint, NRM entered into (i) a Bulk Agreement for the Purchase and Sale of Mortgage Servicing Rights (the “Shellpoint MSR Purchase Agreement”) with New Penn Financial LLC (“New Penn”), a Delaware limited liability company and a wholly owned subsidiary of Shellpoint, pursuant to which NRM has agreed to purchase from New Penn the mortgage servicing rights relating to a portfolio of Fannie Mae and Freddie Mac mortgage loans having an aggregate UPB of approximately $7.8 billion for a purchase price of approximately $81.0 million (the “Shellpoint MSR Purchase”), which closed on January 16, 2018, and (ii) a Subservicing Agreement (the “Shellpoint Subservicing Agreement”) with New Penn, pursuant to which New Penn has agreed to subservice Fannie Mae and Freddie Mac mortgage loans for which NRM has acquired the right to service such loans. Under the Shellpoint Subservicing Agreement, New Penn is entitled to certain monthly and other servicing compensation, and both NRM and New Penn may terminate the Shellpoint Subservicing Agreement, subject to certain specified terms, notice periods and other requirements.

During the first and second quarters of 2018, New Residential entered into several transactions with New Penn to acquire the rights to the economic value of the servicing rights related to MSRs owned by New Penn with respect to certain mortgage loans guaranteed by Ginnie Mae, together with existing servicer advances and the obligation to fund future servicer advances. New Residential acquired these economic rights related to approximately $11.4 billion UPB of Ginnie Mae guaranteed residential mortgage loans serviced by New Penn for an aggregate purchase price of $139.1 million (the “Ginnie Mae MSRs”). As a result of New Penn continuing to own the MSRs and remaining the named servicer of the Ginnie Mae guaranteed residential mortgage loans, although the rights to the economic value of the MSRs were legally sold, solely for accounting purposes, New Residential determined that each purchase agreement would not be treated as a sale under GAAP and accounted for as Mortgage Servicing Rights Financing Receivable.

As a result of the Shellpoint Acquisition completed on July 3, 2018, New Residential, through its wholly owned subsidiary, New Penn, owns the Ginnie Mae MSRs and now accounts for these assets as Mortgage Servicing Rights rather than Mortgage Servicing Rights Financing Receivable as disclosed in the first and second quarters of 2018.

New Penn, as an approved issuer of Ginnie Mae MBS, originates, sells and securitizes government-insured residential mortgage loans into Ginnie Mae guaranteed securitizations and New Penn retains the right to service the underlying residential mortgage loans. As the servicer, New Penn, holds an option to repurchase delinquent loans from the securitization at its discretion (“Ginnie Mae Buy-Back Option”). In accordance with the accounting guidance in ASC 860, New Penn recognizes any delinquent loans subject to the Ginnie Mae Buy-Back option and an offsetting repurchase liability on its balance sheet regardless of whether New Penn executes its option to repurchase. As of September 30, 2018, New Residential holds approximately $110.2 million in Residential mortgage loans subject to repurchase and Residential mortgage loans repurchase liability on its condensed consolidated balance sheets.

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 2018
(dollars in tables in thousands, except share data) 

During the nine months ended September 30, 2018, New Residential, through its wholly owned subsidiaries, completed the following MSR acquisitions accounted for as Mortgage Servicing Rights (in millions):
Date of Acquisition Collateral Type 
UPB
(in billions)
 Purchase Price
January 16, 2018 Agency $11.5
 $101.5
January 16, 2018 Agency 7.8
 81.0
February 28, 2018 Agency 3.3
 33.5
March 28, 2018  Agency & Ginnie Mae 8.1
 96.6
May 1, 2018  Ginnie Mae 4.6
 46.8
May 25, 2018  Agency 2.1
 26.3
May 31, 2018  Agency & Ginnie Mae 6.1
 79.9
June 1, 2018  Ginnie Mae 0.5
 6.1
June 4, 2018  Agency 2.1
 19.3
June 28, 2018  Ginnie Mae 4.7
 66.5
August 31, 2018  Agency & Ginnie Mae 18.5
 220.5
September 28, 2018  Agency 1.1
 13.6
September 28, 2018  Agency 10.1
 126.4
Various(A)
  Agency 3.6
 34.1
Total   $84.1
 $952.1

(A)Represents Flow MSR acquisitions from Ditech and Shellpoint for the nine months ended September 30, 2018.

New Residential records its investments in MSRs at fair value at acquisition and has elected to subsequently measure at fair value pursuant to the fair value measurement method.

Servicing revenue, net recognized by New Residential related to its investments in MSRs was comprised of the following:
 Three Months Ended 
 September 30,
 Nine Months Ended  
 September 30,
 2018 2017 2018 2017
Servicing fee revenue$158,458
 $113,741
 $408,967
 $299,642
Ancillary and other fees43,638
 24,641
 94,699
 51,811
Servicing fee revenue and fees202,096
 138,382
 503,666
 351,453
Amortization of servicing rights(70,933) (68,850) (191,499) (159,451)
Change in valuation inputs and assumptions(A) (B)
44,192
 (11,518) 226,617
 77,465
Servicing revenue, net$175,355
 $58,014
 $538,784
 $269,467

(A)Change in valuation inputs and assumptions includes changes in inputs or assumptions used in the valuation model and other changes due to the realization of expected cash flows.
(B)Includes $3.9 million of fair value adjustment to Excess spread financing for the three and nine months ended September 30, 2018.

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 2018
(dollars in tables in thousands, except share data) 


The following table presents activity related to the carrying value of New Residential’s investments in MSRs:MSRs and MSR Financing Receivables:
Balance as of December 31, 2017 $1,735,504
Purchases 801,366
Transfer In(A)
 135,288
Shellpoint Acquisition(B) (C)
 151,312
Originations(D)
 17,282
Amortization of servicing rights(E)
 (191,499)
Change in valuation inputs and assumptions(F)
 222,751
Balance as of September 30, 2018 $2,872,004
  MSRs MSR Financing Receivables Total
Balance as of December 31, 2018 $2,884,100
 $1,644,504
 $4,528,604
Purchases, net(A)
 632,144
 735,152
 1,367,296
Transfers(B)
 367,121
 (367,121) 
Other transfers(C)
 (410) 
 (410)
Originations(D)
 190,666
 
 190,666
Prepayments(E)
 (11,210) (52,499) (63,709)
Proceeds from sales (1,047) (15,575) (16,622)
Amortization of servicing rights(F)
 (351,867) (131,417) (483,284)
Change in valuation inputs and assumptions(G)
 (279,758) 1,437
 (278,321)
(Gain)/loss on sales 2,229
 (3,220) (991)
Balance as of September 30, 2019 $3,431,968
 $1,811,261
 $5,243,229


(A)Represents Ginnie Mae MSRs previously accounted for as Mortgage Servicing Rights Financing Receivable.Net of purchase price adjustments.
(B)Represents MSRs acquiredpreviously accounted for as MSR Financing Receivables. As a result of the length of the initial term of the related subservicing agreement between NRM and PHH, although the MSRs were legally sold, solely for accounting purposes, the purchase agreement was not treated as a sale under GAAP through New Residential’s acquisition of Shellpoint Partners LLC.June 30, 2019.
(C)
Includes $48.3 million ofRepresents Ginnie Mae MSRs legally sold by New Penn treated as a secured borrowing as it did not meet the criteria for sale treatment. New Residential elected to record the excess spread financing liability at fair value pursuant to the fair value option.
repurchased.
(D)Represents MSRs retained on the sale of originated mortgage loans.
(E)Represents purchase price fully reimbursable from sellers as a result of prepayment protection.
(F)Based on the ratio of the current UPB of the underlying residential mortgage loans relative to the original UPB of the underlying residential mortgage loans.
(F)(G)Change in valuation inputs and assumptions includes changes in inputs or assumptions used in the valuation modelmodel.

Servicing revenue, net recognized by New Residential related to its investments in MSRs was comprised of the following:
 Three Months Ended 
 September 30,
 Nine Months Ended  
 September 30,
 2019 2018 2019 2018
Servicing fee revenue$222,966
 $158,458
 $602,241
 $408,967
Ancillary and other fees58,489
 43,638
 151,039
 94,699
Servicing fee revenue and fees281,455
 202,096
 753,280
 503,666
Amortization of servicing rights(168,776) (70,933) (346,772) (191,499)
Change in valuation inputs and assumptions(A) (B)
(61,858) 44,192
 (275,371) 226,617
(Gain)/loss on sales2,229
 
 2,229
 
Servicing revenue, net$53,050
 $175,355
 $133,366

$538,784


(A)Change in valuation inputs and otherassumptions includes changes duein inputs or assumptions used in the valuation model.
(B)Includes $3.6 million and $4.4 million of fair value adjustment to Excess spread financing for the three and nine months ended September 30, 2019, respectively.

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 2019
(dollars in tables in thousands, except share data) 

Interest income from investments in MSR Receivables was comprised of the following:
 Three Months Ended 
 September 30,
 Nine Months Ended  
 September 30,
 2019 2018 2019 2018
Servicing fee revenue$128,936
 $181,495
 $385,306
 $575,909
Ancillary and other fees21,417
 39,257
 82,695
 109,852
Less: subservicing expense(40,410) (61,454) (145,649) (192,275)
Interest income, investments in mortgage servicing rights financing receivables$109,943
 $159,298
 $322,352
 $493,486

Change in fair value of investments in MSR Financing Receivables was comprised of the following:
 Three Months Ended 
 September 30,
 Nine Months Ended  
 September 30,
 2019 2018 2019 2018
Amortization of servicing rights$(48,340) $(49,016) $(131,417) $(154,559)
Change in valuation inputs and assumptions(A)
9,349
 (39,329) 1,437
 218,187
(Gain)/loss on sales(B)
(2,419) 
 (3,220) 
Change in fair value of investments in mortgage servicing rights financing receivables$(41,410) $(88,345) $(133,200) $63,628

(A)Change in valuation inputs and assumptions includes changes in inputs or assumptions used in the valuation model.
(B)Represents the realization of expected cash flows.unrealized gain/(loss) as a result of sales.


The following is a summary of New Residential’s investments in MSRs as of September 30, 2018:2019:
UPB of Underlying Mortgages 
Weighted Average Life (Years)(A)
 Amortized Cost Basis 
Carrying Value(B)
UPB of Underlying Mortgages 
Weighted Average Life (Years)(A)
 Amortized Cost Basis 
Carrying Value(B)
MSRs:     
Agency$214,959,796
 6.5 $2,068,667
 $2,479,734
$288,673,487
 4.9 $2,968,392
 $3,038,721
Non-Agency2,056,930
 6.8 13,391
 20,555
2,350,471
 5.6 12,294
 20,321
Ginnie Mae29,933,137
 7.5 308,021
 371,715
Ginnie Mae(C)
28,903,327
 4.0 383,454
 372,926
MSR Financing Receivables:     
Agency61,162,569
 4.3 659,950
 597,990
Non-Agency79,360,666
 7.7 840,279
 1,213,271
Total$246,949,863
 6.6 $2,390,079
 $2,872,004
$460,450,520
 5.2 $4,864,369
 $5,243,229


(A)Weighted Average Life represents the weighted average expected timing of the receipt of expected cash flows for this investment.
(B)Carrying Value represents fair value. As of September 30, 2018,2019, a weighted average discount rate of 8.7%7.5% and 8.8% was used to value New Residential’s investments in MSRs.MSRs and MSR Financing Receivables, respectively.
(C)NewRez, as an approved issuer of Ginnie Mae MBS, originates, sells and securitizes government-insured residential mortgage loans into Ginnie Mae guaranteed securitizations and NewRez retains the right to service the underlying residential mortgage loans. As the servicer, NewRez holds an option to repurchase delinquent loans from the securitization at its discretion. As of September 30, 2019, New Residential holds approximately $168.5 million in residential mortgage loans subject to repurchase and residential mortgage loans repurchase liability on its condensed consolidated balance sheets.

Mortgage Servicing Rights Financing Receivable

In certain cases, New Residential haslegally purchased MSRs or the right to the economic interest in MSRs, however, New Residential has determined that the purchase agreement would not be treated as a sale under GAAP. Therefore, rather than recording an investment in MSRs, New Residential has recorded an investment in mortgage servicing rights financing receivables. Income from this investment (net of subservicing fees) is recorded as interest income, and New Residential has elected to measure the investment at fair value, with changes in fair value flowing through change in fair value of investments in mortgage servicing rights financing receivables in the Condensed Consolidated Statements of Income.

PHH Transaction

As of September 30, 2018, MSRs purchased from PHH, and related servicer advances receivables, with respect to private-label residential mortgage loans of approximately $3.7 billion in total UPB with a purchase price of approximately $21.0 million had not been settled. As a result of the length of the initial term of the related subservicing agreement between NRM and PHH, although the MSRs were legally sold, solely for accounting purposes, New Residential determined that substantially all of the risks and rewards inherent in owning the MSRs had not been transferred to NRM, and that the purchase agreement would not be treated as a sale under GAAP. New Residential has entered into a recapture agreement with respect to each of its MSR investments subserviced
NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 20182019
(dollars in tables in thousands, except share data) 


by PHH. Under the recapture agreement,Ocwen MSR Financing Receivable Transactions

On July 23, 2017, Ocwen and New Residential is generally entitledentered into a Master Agreement (the “Ocwen Master Agreement”) and a Transfer Agreement (the “Ocwen Transfer Agreement”) pursuant to which Ocwen and New Residential agreed to undertake certain actions to facilitate the transfer from Ocwen to New Residential of Ocwen’s remaining interests in the mortgage servicing rights relating to loans with an aggregate unpaid principal balance of approximately $110.0 billion that are subject to the Original Ocwen Agreements (the “Ocwen Subject MSRs”) and with respect to which New Residential holds the Rights to MSRs on any initial or subsequent refinancing by PHH of a loan(as defined in the original portfolio.

Original Ocwen Transaction

As of September 30, 2018,Agreements). New Residential and Ocwen concurrently entered into a subservicing agreement pursuant to which Ocwen will subservice the mortgage loans related to the Ocwen Subject MSRs representing approximately $15.5 billion UPB of underlying loans have beenthat are transferred to New Residential pursuant to the Ocwen Transaction. Economics related to the remaining MSRs subject to the Ocwen Transaction were transferred pursuant to the New Ocwen Agreements (described below). Through September 30, 2018, $334.2 million of related lump sum payments have been made or accrued by New Residential to Ocwen. Upon such transfer, or subsequent to the New Ocwen Agreements (described below), any interests already held by New Residential are reclassified (from Excess MSRs or Servicer Advance Investments) to become part of the basis of the MSR financing receivables or servicer advances receivable, as appropriate, held by NRM. As a result of the length of the initial term of the related subservicing agreement between NRMMaster Agreement and Ocwen although the MSRs transferred pursuant to the Ocwen Transaction were legally sold, solely for accounting purposes, New Residential determined that substantially all of the risks and rewards inherent in owning the MSRs had not been transferred to NRM, and that the purchase agreement would not be treated as a sale under GAAP.Transfer Agreement.

During July 2017, New Residential and Ocwen entered into the Ocwen Transaction. While New Residential continues the process of obtaining the third party consents necessary to transfer the related MSRs to New Residential’s subsidiary, NRM, Ocwen and New Residential have entered into new agreements, which have accelerated the implementation of certain parts of the Ocwen Transaction in order to achieve its intent sooner. These new agreements are described in further detail below.


On January 18, 2018, New Residential entered into a new agreement regarding the rights to MSRs (the “New Ocwen RMSR Agreement”) including a servicing addendum thereto (the “Ocwen Servicing Addendum”), Amendment No. 1 to Transfer Agreement (the “New Ocwen Transfer Agreement”) and a Brokerage Services Agreement (the “Ocwen Brokerage Services Agreement” and, collectively, the “New Ocwen Agreements”) with Ocwen. The New Ocwen Agreements modifyamend and supplement the arrangements among the parties set forth in the Original Ocwen Agreements, the Ocwen Master Agreement, the Ocwen Transfer Agreement, and the Ocwen Subservicing Agreement (together with the Original Ocwen Agreements, the Ocwen Master Agreement, and the Ocwen Transfer Agreement, the “Existing Ocwen Agreements”). NRM made a lump-sum “Fee Restructuring Payment” of $279.6 million to Ocwen on January 18, 2018, the date of the New Ocwen RMSR Agreement, with respect to such Existing Ocwen Subject MSRs.


Under the Existing Ocwen Agreements, Ocwen sold and transferred to New Residential certain “Rights to MSRs” and other assets related to mortgage servicing rights for loans with an unpaid principal balance of approximately $86.8 billion as of the opening balances in January 2018 (the “Existing Ocwen Subject MSRs”). The New Ocwen Agreements and NRM’s Fee Restructuring Payment resulted in a new investment structured as a transfer of the full interests and economics of the Ocwen subject MSRs.


Pursuant to the New Ocwen Agreements, Ocwen will continue to service the mortgage loans related to the Existing Ocwen Subject MSRs until the necessary third party consents are obtained in order to transfer the Existing Ocwen Subject MSRs in accordance with the New Ocwen Agreements.

The New Ocwen RMSR Agreement provides, among other things:

the Existing Ocwen Subject MSRs will remain in the parties’ ownership structure under the Existing Ocwen Agreements while they continue to seek third party consents to transfer Ocwen’s remaining rights to the Existing Ocwen Subject MSRs to New Residential or any permitted assignee of New Residential;
Ocwen will continue to service the related mortgage loans pursuant to the terms of the Ocwen Servicing Addendum until the transfer of the Existing Ocwen Subject MSRs;
under the arrangements contemplated by the New Ocwen RMSR Agreement, Ocwen will receive substantially identical compensation for servicing the related mortgage loans underlying the Existing Ocwen Subject MSRs that it would receive if the Existing Ocwen Subject MSRs had been transferred to NRM as named servicer and Ocwen subserviced such mortgage loans for NRM as named servicer;
in the event that the required third party consents are not obtained with respect to any Existing Ocwen Subject MSRs by certain dates specified in the New Ocwen RMSR Agreement, in accordance with the process set forth in the New Ocwen RMSR Agreement, the Rights to MSRs (as defined in the Existing Ocwen Agreements) related to such Existing Ocwen Subject MSRs could either: (i) remain subject to the New Ocwen RMSR Agreement at the option of New Residential,
NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 2018
(dollars in tables in thousands, except share data) 

(ii) if New Residential does not opt for the New Ocwen RMSR Agreement to remain in place with respect to certain Existing Ocwen Subject MSRs, Ocwen may acquire such Existing Ocwen Subject MSRs at a price determined in accordance with the terms of the New Ocwen RMSR Agreement, or (iii) if Ocwen does not acquire such Existing Ocwen Subject MSRs, be sold to a third party in accordance with the terms of the New Ocwen RMSR Agreement, as determined pursuant to the terms of the New Ocwen RMSR Agreement;
New Residential agreed to waive any rights New Residential may have had under the Existing Ocwen Agreements to replace Ocwen as named servicer with respect to the Existing Ocwen Subject MSRs based on Ocwen’s residential servicer rating agency related downgrades; and
Ocwen will offer refinancing opportunities to borrowers and New Residential is entitled to the MSRs on any initial or subsequent refinancing by Ocwen of a loan in the original portfolio.

Pursuant to the Ocwen Servicing Addendum, Ocwen will service the mortgage loans related to the Existing Ocwen Subject MSRs. In consideration of servicing such mortgage loans, Ocwen will receive a servicing fee based on the unpaid principal balance as of the first of each month as set forth in the Ocwen Servicing Addendum. The initial term of the Ocwen Servicing Addendum is for the five years following July 23, 2017. At any time during the initial term, New Residential may terminate the Ocwen Servicing Addendum for convenience, subject to Ocwen’s right to receive a termination fee calculated in accordance with the Ocwen Servicing Addendum and specified notice. Following the initial term, (i) New Residential may extend the term of the Ocwen Servicing Addendum for additional three-month periods by delivering written notice to Ocwen of its desire to extend such contract thirty days prior to the end of such three-month period and (ii) the Ocwen Servicing Addendum may be terminated by Ocwen on an annual basis. In addition, New Residential and Ocwen will have the right to terminate the Ocwen Servicing Addendum for cause if certain conditions specified in the Ocwen Servicing Addendum occur. If the Ocwen Servicing Addendum is terminated or not renewed in accordance with these provisions, New Residential will have the right to direct the transfer of servicing to a third party, subject to Ocwen’s option to purchase the Existing Ocwen Subject MSRs and related assets in certain cases. To the extent that servicing of the loans cannot be transferred in accordance with these provisions, the Ocwen Servicing Addendum will remain in place with respect to the servicing of any remaining loans.


Pursuant to the Ocwen Brokerage Services Agreement, Ocwen will engage NRZ Brokerage to perform brokerage and marketing services for all REO properties serviced by Ocwen pursuant to the Subject Servicing Agreements as defined in the New Ocwen RMSR Agreement. Such REO properties are subject to the Altisource Brokerage Agreement and Altisource Letter Agreement.


Interest income from investmentsAs of September 30, 2019, MSRs representing approximately $66.7 billion UPB of underlying loans have been transferred pursuant to the Ocwen Transaction. Economics related to the remaining MSRs subject to the Ocwen Transaction were transferred pursuant to the New Ocwen Agreements. As a result of the length of the initial term of the related subservicing agreement between NRM and Ocwen, although the MSRs transferred pursuant to the Ocwen Transaction were legally sold, solely for accounting purposes, New Residential determined that substantially all of the risks and rewards inherent in owning the MSRs had not been transferred to NRM, and that the purchase agreement would not be treated as a sale under GAAP.

As a part of the ongoing integration efforts related to the Ocwen and PHH merger completed on October 4, 2018, Ocwen now conducts its mortgage servicing rights financingbusiness under the PHH tradename.

Nationstar MSR Financing Receivable Transaction

On February 28, 2019, NRM entered into an agreement with Nationstar to purchase the MSRs, and related servicer advance receivables, was comprisedwith respect to $9.5 billion in total UPB of seasoned Agency residential mortgage loans. The residential mortgage loans underlying the MSRs acquired by NRM are subserviced by Nationstar pursuant to an existing subservicing agreement with NRM. As a result of the following:
 Three Months Ended 
 September 30,
 Nine Months Ended  
 September 30,
 2018 2017 2018 2017
Servicing fee revenue$181,495
 $38,510
 $575,909
 $41,185
Ancillary and other fees39,257
 4,327
 109,852
 4,402
Less: subservicing expense(61,454) (11,139) (192,275) (11,433)
Interest income, investments in mortgage servicing rights financing receivables$159,298
 $31,698
 $493,486
 $34,154

Change in fair value of investments in mortgage servicing rights financing receivables was comprisedlength of the following:initial term of the related subservicing agreement between NRM and Nationstar, although the MSRs were legally sold, solely for accounting purposes, New Residential determined that substantially all of the risks and rewards inherent in owning the MSRs had not been transferred to NRM, and that the purchase agreement would not be treated as a sale under GAAP.
 Three Months Ended 
 September 30,
 Nine Months Ended  
 September 30,
 2018 2017 2018 2017
Amortization of servicing rights$(49,016) $(18,883) $(154,559) $(20,010)
Change in valuation inputs and assumptions(A)
(39,329) 89,115
 218,187
 95,838
Change in fair value of investments in mortgage servicing rights financing receivables$(88,345) $70,232
 $63,628
 $75,828


NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 20182019
(dollars in tables in thousands, except share data) 

(A)Change in valuation inputs and assumptions includes changes in inputs or assumptions used in the valuation model and other changes due to the realization of expected cash flows.


United Shore MSR Financing Receivable Transactions

On April 2, 2019 and May 21, 2019, NRM entered into agreements with United Shore to purchase the MSRs, and related servicer advance receivables, with respect to $8.2 billion and $23.7 billion in total UPB of seasoned Agency residential mortgage loans, respectively. The following table presents activityresidential mortgage loans underlying the MSRs acquired by NRM will be subserviced by NewRez, Nationstar and LoanCare pursuant to existing subservicing agreements with NRM. As a result of the length of term of prepayment protection provided to NRM, although the MSRs were legally sold, solely for accounting purposes, New Residential determined that the transferor retained more than minor protection provisions, and that the purchase agreement would not be treated as a sale under GAAP.

Quicken MSR Financing Receivable Transaction

On August 6, 2019, NRM entered into an agreement with Quicken to purchase the MSRs, and related servicer advance receivables, with respect to $29.1 billion in total UPB of seasoned Agency residential mortgage loans. The residential mortgage loans underlying the carrying valueMSRs acquired by NRM are subserviced by LoanCare pursuant to an existing subservicing agreement with NRM. As a result of the length of term of prepayment protection provided to NRM, although the MSRs were legally sold, solely for accounting purposes, New Residential’s investments in mortgage servicing rights financing receivables:Residential determined that the transferor retained more than minor protection provisions, and that the purchase agreement would not be treated as a sale under GAAP.
Balance as of December 31, 2017 $598,728
Investments made 138,993
Transfer Out(A)
 (135,288)
New Ocwen Agreements 1,017,993
Proceeds from sales (2,982)
Amortization of servicing rights(B)
 (154,559)
Change in valuation inputs and assumptions(C)
 218,187
Balance as of September 30, 2018 $1,681,072

(A)Represents Ginnie Mae MSRs owned by New Penn accounted for as Mortgage Servicing Rights as a result of the Shellpoint Acquisition.
(B)Based on the ratio of the current UPB of the underlying residential mortgage loans relative to the original UPB of the underlying residential mortgage loans.
(C)Change in valuation inputs and assumptions includes changes in inputs or assumptions used in the valuation model and other changes due to the realization of expected cash flows.

The following is a summary of New Residential’s investments in mortgage servicing rights financing receivables as of September 30, 2018:
 UPB of Underlying Mortgages 
Weighted Average Life (Years)(A)
 Amortized Cost Basis 
Carrying Value(B)
Agency$43,997,628
 6.0 $380,949
 $467,613
Non-Agency91,532,019
 7.0 970,423
 1,213,459
Total$135,529,647
 6.7 $1,351,372
 $1,681,072

(A)Weighted Average Life represents the weighted average expected timing of the receipt of expected cash flows for this investment.
(B)Carrying Value represents fair value. As of September 30, 2018, a weighted average discount rate of 10.3% was used to value New Residential’s investments in mortgage servicing rights financing receivables.

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 2018
(dollars in tables in thousands, except share data) 


The table below summarizes the geographic distribution of the underlying residential mortgage loans of the investments in MSRs and mortgage servicing rights financing receivables:MSR Financing Receivables:
  Percentage of Total Outstanding Unpaid Principal Amount
State Concentration September 30, 2019 December 31, 2018
California 23.0% 21.7%
Florida 6.8% 6.9%
New York 6.8% 7.8%
Texas 5.2% 5.3%
New Jersey 5.0% 5.0%
Illinois 3.6% 3.7%
Washington 3.5% 2.3%
Massachusetts 3.3% 3.5%
Maryland 3.1% 3.4%
Georgia 3.0% 3.0%
Other U.S. 36.7% 37.4%
  100.0% 100.0%

  Percentage of Total Outstanding Unpaid Principal Amount
State Concentration September 30, 2018 December 31, 2017
California 20.5% 19.0%
New York 8.1% 6.3%
Florida 7.0% 6.0%
Texas 5.2% 5.7%
New Jersey 5.1% 5.2%
Illinois 3.9% 4.1%
Massachusetts 3.6% 3.8%
Maryland 3.4% 2.8%
Pennsylvania 3.2% 3.3%
Virginia 3.2% 3.1%
Other U.S. 36.8% 40.7%
  100.0% 100.0%


Geographic concentrations of investments expose New Residential to the risk of economic downturns within the relevant states. Any such downturn in a state where New Residential holds significant investments could affect the underlying borrower’s ability to make mortgage payments and therefore could have a meaningful, negative impact on the MSRs.


Mortgage Subservicing


New PennNewRez performs servicing of residential mortgage loans for third parties under subservicing agreements. Mortgage subservicing does not meet the criteria to be recognized as a servicing right asset and, therefore, is not recognized on New Residential’s condensed consolidated balance sheets. The UPB of residential mortgage loans subserviced for others as of September 30, 20182019 was $44.7$54.7 billion and subservicing revenue of $30.3$99.7 million for the nine months ended September 30, 2019 is included within servicing revenue, net in the Condensed Consolidated Statements of Income.


NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 2019
(dollars in tables in thousands, except share data) 

Servicer Advances Receivable


In connection with its investments in MSRs and MSR financing receivables, New Residential generally acquires any related outstanding servicer advances (not included in the purchase prices described above), which it records at fair value within servicer advances receivable upon acquisition.


In addition to receiving cash flows from the MSRs, NRM and New Penn,NewRez, as servicers, have the obligation to fund future servicer advances on the underlying pool of mortgages (Note 14). These servicer advances are recorded when advanced and are included in servicer advances receivable.


The following types of advances are included in the Servicer Advances Receivable:
 September 30, 2018 December 31, 2017 September 30, 2019 December 31, 2018
Principal and interest advances $816,290
 $172,467
 $723,155
 $793,790
Escrow advances (taxes and insurance advances) 2,095,423
 482,884
 1,945,271
 2,186,831
Foreclosure advances 212,206
 16,017
 173,032
 199,203
Total(A) (B) (C)
 $3,123,919
 $671,368
 $2,841,458
 $3,179,824


(A)Includes $189.9$243.0 million and $167.9$231.2 million of servicer advances receivable related to Agency MSRs, respectively, recoverable from the Agencies.
NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 2018
(dollars in tables in thousands, except share data) 

(B)Includes $10.0$62.7 million and $0.0$41.6 million of servicer advances receivable related to Ginnie Mae MSRs, respectively, recoverable from Ginnie Mae. Reserves for advances associated with Ginnie Mae loans in the MSR portfolio are considered in the MSR fair valuation through a nonreimbursable advance loss assumption.
(C)Net of $93.2$70.3 million and $4.2$98.0 million, respectively, in unamortized discount and accrual for advance recoveries.


New Residential’s Servicer Advances Receivable related to Non-Agency MSRs generally have the highest reimbursement priority (i.e., “top of the waterfall”) and New Residential is generally entitled to repayment from respective loan or REO liquidation proceeds before any interest or principal is paid on the bonds that were issued by the trust. In the majority of cases, advances in excess of respective loan or REO liquidation proceeds may be recovered from pool-level proceeds. Furthermore, to the extent that advances are not recoverable by New Residential as a result of the subservicer’s failure to comply with applicable requirements in the relevant servicing agreements, New Residential has a contractual right to be reimbursed by the subservicer. New Residential assesses the recoverability of Servicer Advance Receivables periodically and as of September 30, 20182019 and December 31, 2017,2018, expected full recovery of the Servicer Advance Receivables.


See Note 11 regarding the financing of MSRs.


6.SERVICER ADVANCE INVESTMENTS


All of New Residential’s Servicer Advance Investments are comprised of outstanding servicer advances, the requirement to purchase all future servicer advances made with respect to a specified pool of residential mortgage loans, and the basic fee component of the related MSR. New Residential elected to record its Servicer Advance Investments, including the right to the basic fee component of the related MSRs, at fair value pursuant to the fair value option for financial instruments to provide users of the financial statements with better information regarding the effects of market factors.


A taxable wholly-owned subsidiary of New Residential is the managing member of the Buyer and owned an approximately 73.2% interest in the Buyer as of September 30, 2018.2019. As of September 30, 2018,2019, third-party co-investors, owning the remaining interest in the Buyer, have funded capital commitments to the Buyer of $389.6 million and New Residential has funded capital commitments to the Buyer of $312.7 million. The Buyer may call capital up to the commitment amount on unfunded commitments and recall capital to the extent the Buyer makes a distribution to the co-investors, including New Residential. As of September 30, 2018,2019, the noncontrolling third-party co-investors and New Residential had previously funded their commitments, however the Buyer may recall $322.0$325.0 million and $289.5$297.6 million of capital distributed to the third-party co-investors and New Residential, respectively. Neither the third-party co-investors nor New Residential is obligated to fund amounts in excess of their respective capital commitments, regardless of the capital requirements of the Buyer.
 
NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 2019
(dollars in tables in thousands, except share data) 

See Note 5 regarding the New Ocwen Agreements. Subsequent to the New Ocwen Agreements, the Servicer Advance Investments serviced by Ocwen became reclassified,are accounted for as Servicer Advances Receivable, as described in Note 5.


The following is a summary of New Residential’s Servicer Advance Investments, including the right to the basic fee component of the related MSRs:
Amortized Cost Basis
Carrying Value(A)

Weighted Average Discount Rate Weighted Average Yield
Weighted Average Life (Years)(B)
Amortized Cost Basis
Carrying Value(A)

Weighted Average Discount Rate Weighted Average Yield
Weighted Average Life (Years)(B)
September 30, 2018        
September 30, 2019        
Servicer Advance Investments$783,141
 $799,936
 5.9% 5.8% 5.9$570,570
 $600,547
 5.1% 5.7% 6.3
As of December 31, 2017        
As of December 31, 2018        
Servicer Advance Investments$3,924,003
 $4,027,379
 6.8% 7.3% 5.1$721,801
 $735,846
 5.9% 5.8% 5.7
  
(A)Carrying value represents the fair value of the Servicer Advance Investments, including the basic fee component of the related MSRs.
(B)Weighted Average Life represents the weighted average expected timing of the receipt of expected net cash flows for this investment.


  Three Months Ended 
 September 30,
 Nine Months Ended  
 September 30,
  2018
2017
2018
2017
Change in Fair Value of Servicer Advance Investments $(5,353) $10,941
 $(86,581) $70,469
  Three Months Ended 
 September 30,
 Nine Months Ended  
 September 30,
  2019
2018
2019
2018
Change in Fair Value of Servicer Advance Investments $6,641
 $(5,353) $15,932
 $(86,581)


The following is additional information regarding the Servicer Advance Investments and related financing:
        
Loan-to-Value (“LTV”)(A)
 
Cost of Funds(C)
        
Loan-to-Value (“LTV”)(A)
 
Cost of Funds(C)
UPB of Underlying Residential Mortgage Loans Outstanding Servicer Advances Servicer Advances to UPB of Underlying Residential Mortgage Loans Face Amount of Notes and Bonds Payable Gross 
Net(B)
 Gross NetUPB of Underlying Residential Mortgage Loans Outstanding Servicer Advances Servicer Advances to UPB of Underlying Residential Mortgage Loans Face Amount of Notes and Bonds Payable Gross 
Net(B)
 Gross Net
September 30, 2018               
September 30, 2019               
Servicer Advance Investments(D)
$42,323,957
 $637,102
 1.5% $630,422
 89.3% 88.2% 3.7% 3.1%$33,406,320
 $492,480
 1.5% $449,731
 87.3% 86.1% 3.8% 3.1%
December 31, 2017               
December 31, 2018               
Servicer Advance Investments(D)
$139,460,371
 $3,581,876
 2.6% $3,461,718
 93.2% 92.0% 3.3% 3.0%$40,096,998
 $620,050
 1.5% $574,117
 88.3% 87.2% 3.7% 3.1%
 
(A)Based on outstanding servicer advances, excluding purchased but unsettled servicer advances.
(B)Ratio of face amount of borrowings to par amount of servicer advance collateral, net of any general reserve.
NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 2018
(dollars in tables in thousands, except share data) 

(C)Annualized measure of the cost associated with borrowings. Gross Cost of Funds primarily includes interest expense and facility fees. Net Cost of Funds excludes facility fees.
(D)The following types of advances are included in the Servicer Advance Investments:


September 30, 2019
December 31, 2018
Principal and interest advances
$82,999

$108,317
Escrow advances (taxes and insurance advances)
185,774

238,349
Foreclosure advances
223,707

273,384
Total
$492,480
 $620,050

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 2019
(dollars in tables in thousands, except share data) 


September 30, 2018
December 31, 2017
Principal and interest advances
$114,351

$909,133
Escrow advances (taxes and insurance advances)
236,799

1,636,381
Foreclosure advances
285,952

1,036,362
Total
$637,102
 $3,581,876

Interest income recognized by New Residential related to its Servicer Advance Investments was comprised of the following:


Three Months Ended 
 September 30,
 Nine Months Ended  
 September 30,

Three Months Ended 
 September 30,
 Nine Months Ended  
 September 30,


2018
2017
2018
2017
2019
2018
2019
2018
Interest income, gross of amounts attributable to servicer compensation
$21,183

$83,979

$63,731

$290,933

$14,212

$21,183

$43,220

$63,731
Amounts attributable to base servicer compensation
(2,347)
(38,549)
(6,354)
(145,055)
(1,606)
(2,347)
(4,578)
(6,354)
Amounts attributable to incentive servicer compensation
(7,095)
84,724

(14,255)
300,788

(7,273)
(7,095)
(20,780)
(14,255)
Interest income from Servicer Advance Investments
$11,741
 $130,154
 $43,122
 $446,666

$5,333
 $11,741
 $17,862
 $43,122


New Residential has determined that the Buyer is a VIE. The following table presents information on the assets and liabilities related to this consolidated VIE.
 As of As of
 September 30, 2018 December 31, 2017 September 30, 2019 December 31, 2018
Assets        
Servicer advance investments, at fair value $774,851
 $1,002,102
 $580,829
 $713,239
Cash and cash equivalents 30,073
 40,929
 36,457
 29,833
All other assets 10,592
 13,011
 8,662
 10,223
Total assets(A)
 $815,516
 $1,056,042
 $625,948
 $753,295
Liabilities        
Notes and bonds payable $610,277
 $789,979
 $435,935
 $556,340
All other liabilities 3,055
 3,308
 2,021
 2,442
Total liabilities(A)
 $613,332
 $793,287
 $437,956
 $558,782


(A)The creditors of the Buyer do not have recourse to the general credit of New Residential and the assets of the Buyer are not directly available to satisfy New Residential’s obligations.


Others’ interests in the equity of the Buyer is computed as follows:
 September 30, 2018 December 31, 2017 September 30, 2019 December 31, 2018
Total Advance Purchaser LLC equity $202,184
 $262,755
 $187,992
 $194,513
Others’ ownership interest 26.8% 27.2% 26.8% 26.8%
Others’ interest in equity of consolidated subsidiary $54,118
 $71,491
 $50,319
 $52,066


Others’ interests in the Buyer’s net income is computed as follows:
  Three Months Ended 
 September 30,
 Nine Months Ended  
 September 30,
  2019 2018 2019 2018
Net Advance Purchaser LLC income $6,288
 $(299) $16,678
 $8,667
Others’ ownership interest as a percent of total 26.8% 27.1% 26.8% 27.2%
Others’ interest in net income of consolidated subsidiaries $1,684
 $(81) $4,466
 $2,358


See Note 11 regarding the financing of Servicer Advance Investments.

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 20182019
(dollars in tables in thousands, except share data) 

Others’ interests in the Buyer’s net income is computed as follows:
  Three Months Ended 
 September 30,
 Nine Months Ended  
 September 30,
  2018 2017 2018 2017
Net Advance Purchaser LLC income $(299) $3,584
 $8,667
 $20,460
Others’ ownership interest as a percent of total(A)
 27.1% 34.2% 27.2% 50.7%
Others’ interest in net income of consolidated subsidiaries $(81) $1,224
 $2,358
 $10,372

(A)Nine months ended September 30, 2018 reflects 27.2% for the first six months.

See Note 11 regarding the financing of Servicer Advance Investments.


7.INVESTMENTS IN REAL ESTATE AND OTHER SECURITIES


“Agency” residential mortgage backed securities (“RMBS”) are RMBS issued by a government sponsored enterprise, such as the Federal National Mortgage Association (“Fannie Mae”) or the Federal Home Loan Mortgage Corporation (“Freddie Mac”). “Non-Agency” RMBS are issued by either public trusts or private label securitization entities.


Activities related to New Residential’s investments in real estate and other securities were as follows:
  Three Months Ended September 30, 2019 Nine Months Ended September 30, 2019
  (in millions) (in millions)
  Agency Non-Agency Agency Non-Agency
Purchases        
Face $12,306.4
 $3,324.9
 $25,123.5
 $7,899.1
Purchase Price 12,610.9
 247.0
 25,700.0
 1,164.9
         
Sales        
Face $6,073.4
 $1,325.2
 $17,898.5
 $2,162.7
Amortized Cost 6,233.5
 832.4
 18,339.1
 1,571.0
Sale Price 6,252.8
 910.9
 18,451.4
 1,662.9
Gain (Loss) on Sale 19.3
 78.5
 112.3
 91.9

 Nine Months Ended September 30, 2018
 (in millions)
 Treasury Agency Non-Agency
Purchases     
Face$
 $7,153.6
 $6,866.9
Purchase Price
 7,226.4
 3,475.1
      
Sales     
Face$862.0
 $5,626.7
 $105.1
Amortized Cost858.0
 5,710.4
 82.3
Sale Price849.8
 5,652.1
 81.3
Gain (Loss) on Sale(8.2) (58.3) (1.0)


As of September 30, 2018,2019, New Residential had sold and purchased $3.4$4.3 billion and $1.8$2.5 billion face amount of Agency RMBS for $3.4$4.4 billion and $1.8$2.5 billion, respectively, and purchased $15.1 million face amount of Non-Agency RMBS for $13.5 million, which had not yet been settled. These unsettled sales and purchases were recorded on the balance sheet on trade date as Trades Receivable and Trades Payable.


New Residential has exercised its call rights with respect to Non-Agency RMBS trusts and purchased performing and non-performing residential mortgage loans and REO contained in such trusts prior to their termination. In certain cases, New Residential sold portions of the purchased loans through securitizations, and retained bonds issued by such securitizations. In addition, New Residential received par on the securities issued by the called trusts which it owned prior to such trusts’ termination. Refer to Note 8 for further details on these transactions.

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 2018
(dollars in tables in thousands, except share data) 


The following is a summary of New Residential’s real estate and other securities, all of which are classified as available-for-sale and are, therefore, reported at fair value with changes in fair value recorded in other comprehensive income, except for securities that are other-than-temporarily impaired and except for securities which New Residential elected to carry at fair value and record changes to valuation through the income statement.
 September 30, 2018 December 31, 2017 September 30, 2019 December 31, 2018
   �� Gross Unrealized     Weighted Average       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 Outstanding Face Amount Amortized Cost Basis Gains Losses 
Carrying Value(A)
 Number of Securities 
Rating(B)
 
Coupon(C)
 Yield 
Life (Years)(D)
 
Principal Subordination(E)
 Carrying Value
Treasury $
 $
 $
 $
 $
 
 N/A % %  N/A
 $852,734
Agency
RMBS(F) (G)
 2,653,034
 2,678,375
 705
 (5,217) 2,673,863
 31
 AAA 3.95% 3.82% 9.8 N/A
 1,243,617
 $8,797,199
 $8,950,763
 $56,939
 $(9,636) $8,998,066
 39
 AAA 3.66% 3.06% 4.6 N/A
 $2,665,618
Non-Agency
RMBS(H) (I)
 17,980,244
 8,491,714
 549,206
 (64,526) 8,976,394
 858
 B 3.22% 5.50% 7.1 12.4% 5,974,789
 21,845,814
 7,175,703
 711,078
 (30,937) 7,855,844
 950
 B+ 3.03% 4.84% 6.3 10.6% 8,970,963
Total/
Weighted
Average
 $20,633,278
 $11,170,089
 $549,911
 $(69,743) $11,650,257
 889
 BB+ 3.39% 5.09% 7.8   $8,071,140
 $30,643,013
 $16,126,466
 $768,017
 $(40,573) $16,853,910
 989
 BBB+ 3.35% 3.85% 5.3   $11,636,581
 
(A)Fair value, which is equal to carrying value for all securities. See Note 12 regarding the estimation of fair value.
(B)Represents the weighted average of the ratings of all securities in each asset type, expressed as an S&P equivalent rating. This excludes the ratings of the collateral underlying 221312 bonds with a carrying value of $431.4$1,064.1 million which either have never been rated or for which rating information is no longer provided. For each security rated by multiple rating agencies, the lowest rating is used. New Residential used an implied AAA rating for the Agency RMBS. Ratings provided were determined by third party rating agencies, and represent the most recent credit ratings available as of the reporting date and may not be current.
NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 2019
(dollars in tables in thousands, except share data) 

(C)Excludes residual bonds, and certain other Non-Agency bonds, with a carrying value of $220.0$225.2 million and $0.0$3.5 million, respectively, for which no coupon payment is expected.
(D)The weighted average life is based on the timing of expected principal reduction on the assets.
(E)Percentage of the amortized cost basis of securities that is subordinate to New Residential’s investments, excluding fair value option securities.
(F)Includes securities issued or guaranteed by U.S. Government agencies such as Fannie Mae or Freddie Mac.
(G)The total outstanding face amount was $2.7$8.8 billion for fixed rate securities and $0.0 billion for floating rate securities as of September 30, 2018.2019.
(H)The total outstanding face amount was $3.7$10.2 billion (including $1.4$7.9 billion of residual and fair value option notional amount) for fixed rate securities and $14.3$11.7 billion (including $5.9$4.9 billion of residual and fair value option notional amount) for floating rate securities as of September 30, 2018.2019.
(I)Includes other asset backed securities (“ABS”) consisting primarily of (i) interest-only securities and servicing strips (fair value option securities) which New Residential elected to carry at fair value and record changes to valuation through the income statement, (ii) bonds backed by MSRsconsumer loans, and (iii) bonds backed by consumer loans.corporate debt.
      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 $85,000
 $85,000
 $
 $(7,013) $77,987
 1
 B- 8.25% 8.25% 5.5 N/A
Consumer loan bonds 30,945
 29,990
 566
 (5,073) 25,483
 6
 N/A N/A
 8.09% 1.5 N/A
Fair Value Option Securities:                      
Interest-only securities 9,574,284
 290,481
 33,963
 (13,890) 310,554
 111
 AA 1.44% 7.43% 3.2 N/A
Servicing Strips 2,568,427
 32,216
 4,306
 (3,178) 33,344
 37
 N/A 0.39% 5.88% 5.3 N/A

      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 $85,000
 $85,000
 $
 $(2,550) $82,450
 1
 B- 8.25% 8.25% 6.5 N/A
Consumer loan bonds 62,241
 61,687
 208
 (6,022) 55,869
 6
 B 5.50% 18.94% 1.6 N/A
MSR bonds 228,000
 228,000
 1,734
 
 229,734
 2
 BBB- 4.95% 4.86% 8.8 N/A
Fair Value Option Securities:                      
Interest-only securities 5,279,031
 231,257
 21,605
 (9,388) 243,478
 66
 AA+ 1.48% 4.88% 3.0 N/A
Servicing Strips 996,167
 8,662
 1,908
 (216) 10,354
 28
 N/A 0.21% 13.83% 6.0 N/A


Unrealized losses that are considered other-than-temporary and are attributable to credit losses are recognized currently in earnings. During the nine months ended September 30, 2018,2019, New Residential recorded OTTI charges of $23.2$21.9 million with respect to real estate securities. Any remaining unrealized losses on New Residential’s securities were primarily the result of changes in market factors, rather than issue-specific credit impairment. New Residential performed analyses in relation to such securities, using its best estimate of their cash flows, which support its belief that the carrying values of such securities were fully recoverable over their expected holding period. New Residential has no intent to sell, and is not more likely than not to be required to sell, these securities.
 
NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 2018
(dollars in tables in thousands, except share data) 

The following table summarizes New Residential’s securities in an unrealized loss position as of September 30, 2018.2019.
   Amortized Cost Basis       Weighted Average   Amortized Cost Basis       Weighted Average
Securities in an Unrealized Loss Position Outstanding Face Amount Before Impairment 
Other-Than-
Temporary Impairment(A)
 After Impairment Gross Unrealized Losses Carrying Value Number of Securities 
Rating(B)
 Coupon Yield 
Life
(Years)
 Outstanding Face Amount Before Impairment 
Other-Than-
Temporary Impairment(A)
 After Impairment Gross Unrealized Losses Carrying Value Number of Securities 
Rating(B)
 Coupon Yield 
Life
(Years)
Less than 12 Months $4,844,162
 $3,096,895
 $(3,530) $3,093,365
 $(44,043) $3,049,322
 224
 BB+ 3.44% 4.58% 7.7 $7,069,880
 $2,162,118
 $(3,768) $2,158,350
 $(20,406) $2,137,944
 77
 BBB 4.27% 4.24% 6.4
12 or More Months 1,230,875
 457,146
 (359) 456,787
 (25,700) 431,087
 77
 BB- 1.80% 6.42% 6.0 1,297,245
 190,556
 (1,799) 188,757
 (20,167) 168,590
 63
 BB 4.58% 5.74% 5.1
Total/Weighted Average $6,075,037
 $3,554,041
 $(3,889) $3,550,152
 $(69,743) $3,480,409
 301
 BB+ 3.23% 4.81% 7.5 $8,367,125
 $2,352,674
 $(5,567) $2,347,107
 $(40,573) $2,306,534
 140
 BB+ 4.29% 4.36% 6.3
 
(A)This amount represents OTTI recorded on securities that are in an unrealized loss position as of September 30, 2018.2019.
(B)The weighted average rating of securities in an unrealized loss position for less than 12 months excludes the rating of 6543 bonds which either have never been rated or for which rating information is no longer provided. The weighted average rating of securities in an unrealized loss position for 12 or more months excludes the rating of 1424 bonds which either have never been rated or for which rating information is no longer provided.


NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 2019
(dollars in tables in thousands, except share data) 

New Residential performed an assessment of all of its debt securities that are in an unrealized loss position (an unrealized loss position exists when a security’s amortized cost basis, excluding the effect of OTTI, exceeds its fair value) and determined the following:
September 30, 2018September 30, 2019
    Gross Unrealized Losses    Gross Unrealized Losses
Fair Value Amortized Cost Basis After Impairment 
Credit(A)
 
Non-Credit(B)
Fair Value Amortized Cost Basis After Impairment 
Credit(A)
 
Non-Credit(B)
Securities New Residential intends to sell(C)
$
 $
 $
 $
$
 $
 $
 $
Securities New Residential is more likely than not to be required to sell(D)

 
 
 N/A

 
 
 N/A
Securities New Residential has no intent to sell and is not more likely than not to be required to sell:              
Credit impaired securities1,013,029
 1,036,994
 (3,889) (23,965)159,172
 165,780
 (5,567) (6,608)
Non-credit impaired securities2,467,380
 2,513,158
 
 (45,778)2,147,362
 2,181,327
 
 (33,965)
Total debt securities in an unrealized loss position$3,480,409
 $3,550,152
 $(3,889) $(69,743)$2,306,534
 $2,347,107
 $(5,567) $(40,573)
  
(A)This amount is required to be recorded as OTTI through earnings. In measuring the portion of credit losses, New Residential estimates the expected cash flow for each of the securities. This evaluation includes a review of the credit status and the performance of the collateral supporting those securities, including the credit of the issuer, key terms of the securities and the effect of local, industry and broader economic trends. Significant inputs in estimating the cash flows include New Residential’s expectations of prepayment rates, default rates and loss severities. Credit losses are measured as the decline in the present value of the expected future cash flows discounted at the investment’s effective interest rate.
(B)This amount represents unrealized losses on securities that are due to non-credit factors and recorded through other comprehensive income.
(C)A portion of securities New Residential intends to sell have a fair value equal to their amortized cost basis after impairment, and, therefore do not0t have unrealized losses reflected in other comprehensive income as of September 30, 2018.2019.
(D)New Residential may, at times, be more likely than not to be required to sell certain securities for liquidity purposes. While the amount of the securities to be sold may be an estimate, and the securities to be sold have not yet been identified, New Residential must make its best estimate, which is subject to significant judgment regarding future events, and may differ materially from actual future sales.


The following table summarizes the activity related to credit losses on debt securities:
 Nine Months Ended September 30, 2019
Beginning balance of credit losses on debt securities for which a portion of an OTTI was recognized in other comprehensive income$52,803
Increases to credit losses on securities for which an OTTI was previously recognized and a portion of an OTTI was recognized in other comprehensive income20,034
Additions for credit losses on securities for which an OTTI was not previously recognized1,908
Reductions for securities for which the amount previously recognized in other comprehensive income was recognized in earnings because the entity intends to sell the security or more likely than not will be required to sell the security before recovery of its amortized cost basis
Reduction for credit losses on securities for which no OTTI was recognized in other comprehensive income at the current measurement date
Reduction for securities sold/paid off during the period(18,431)
Ending balance of credit losses on debt securities for which a portion of an OTTI was recognized in other comprehensive income$56,314

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 20182019
(dollars in tables in thousands, except share data) 

The following table summarizes the activity related to credit losses on debt securities:
 Nine Months Ended September 30, 2018
Beginning balance of credit losses on debt securities for which a portion of an OTTI was recognized in other comprehensive income$23,821
Increases to credit losses on securities for which an OTTI was previously recognized and a portion of an OTTI was recognized in other comprehensive income14,090
Additions for credit losses on securities for which an OTTI was not previously recognized9,100
Reductions for securities for which the amount previously recognized in other comprehensive income was recognized in earnings because the entity intends to sell the security or more likely than not will be required to sell the security before recovery of its amortized cost basis
Reduction for credit losses on securities for which no OTTI was recognized in other comprehensive income at the current measurement date
Reduction for securities sold during the period(846)
Ending balance of credit losses on debt securities for which a portion of an OTTI was recognized in other comprehensive income$46,165

The table below summarizes the geographic distribution of the collateral securing New Residential’s Non-Agency RMBS:
 September 30, 2018 December 31, 2017 September 30, 2019 December 31, 2018
Geographic Location(A)
 Outstanding Face Amount
Percentage of Total Outstanding Outstanding Face Amount
Percentage of Total Outstanding Outstanding Face Amount
Percentage of Total Outstanding Outstanding Face Amount
Percentage of Total Outstanding
Western U.S. $6,439,635

36.1% $4,882,136
 38.4% $8,348,465

38.4% $7,318,616
 37.7%
Southeastern U.S. 4,231,388

23.7% 3,005,519
 23.6% 5,232,919

24.1% 4,613,314
 23.8%
Northeastern U.S. 3,515,723

19.7% 2,555,514
 20.1% 4,615,081

21.2% 3,829,725
 19.7%
Midwestern U.S. 1,958,309

11.0% 1,337,980
 10.5% 2,134,577

9.8% 2,063,263
 10.6%
Southwestern U.S. 1,242,546

7.0% 927,647
 7.3% 1,378,512

6.4% 1,321,853
 6.8%
Other(B)
 445,402

2.5% 18,871
 0.1% 20,315

0.1% 250,833
 1.4%
 $17,833,003

100.0% $12,727,667
 100.0% $21,729,869

100.0% $19,397,604
 100.0%
  
(A)Excludes $62.2$30.9 million and $29.7$56.8 million face amount of bonds backed by consumer loans and $85.0 million and $0.0$85.0 million face amount of bonds backed by corporate debt as of September 30, 20182019 and December 31, 2017,2018, respectively.
(B)Represents collateral for which New Residential was unable to obtain geographic information.


New Residential evaluates the credit quality of its real estate securities, as of the acquisition date, for evidence of credit quality deterioration. As a result, New Residential identified a population of real estate securities for which it was determined that it was probable that New Residential would be unable to collect all contractually required payments. For securities acquired during the nine months ended September 30, 2018,2019, excluding residual and fair value option securities, the face amount of these real estate securities was $1,444.7$496.2 million, with total expected cash flows of $1,271.9$481.0 million and a fair value of $965.6$290.5 million on the dates that New Residential purchased the respective securities.


The following is the outstanding face amount and carrying value for securities, for which, as of the acquisition date, it was probable that New Residential would be unable to collect all contractually required payments, excluding residual and fair value option securities:
 Outstanding Face Amount Carrying Value
September 30, 2019$5,317,777
 $3,641,142
December 31, 20186,385,306
 4,217,242

 Outstanding Face Amount Carrying Value
September 30, 2018$6,368,757
 $4,234,978
December 31, 20175,364,847
 3,493,723

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 2018
(dollars in tables in thousands, except share data) 


The following is a summary of the changes in accretable yield for these securities:
 Nine Months Ended September 30, 2019
Balance at December 31, 2018$2,245,983
Additions190,482
Accretion(191,559)
Reclassifications from (to) non-accretable difference(430,080)
Disposals(266,552)
Balance at September 30, 2019$1,548,274

 Nine Months Ended September 30, 2018
Balance at December 31, 2017$2,000,266
Additions306,298
Accretion(181,610)
Reclassifications from (to) non-accretable difference146,240
Disposals(3,277)
Balance at September 30, 2018$2,267,917


See Note 11 regarding the financing of real estate securities.


8.INVESTMENTS IN RESIDENTIAL MORTGAGE LOANS


New Residential accumulated its residential mortgage loan portfolio through various bulk acquisitions and the execution of call rights. As a result of the Shellpoint Acquisition, New Residential, through its wholly owned subsidiary, New Penn,NewRez, originates
NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 2019
(dollars in tables in thousands, except share data) 

residential mortgage loans for sale and securitization to third parties and generally retains the servicing rights on the underlying loans.


Loans are accounted for based on New Residential’s strategy for the loan, and on whether the loan was credit-impaired at the date of acquisition. New Residential accounts for loans based on the following categories:


Loans Held-for-Investment (which may include PCD Loans)
Loans Held-for-Investment, at fair value
Loans Held-for-Sale, at lower of cost or fair value
Loans Held-for-Sale, at fair value
Real Estate Owned (“REO”)


The following table presents certain information regarding New Residential’s residential mortgage loans outstanding by loan type, excluding REO:


September 30, 2018 December 31, 2017
September 30, 2019 December 31, 2018


Outstanding Face Amount
Carrying
Value

Loan
Count

Weighted Average Yield
Weighted Average Life (Years)(A)

Floating Rate Loans as a % of Face Amount
Loan to Value Ratio (“LTV”)(B)

Weighted Avg. Delinquency(C)

Weighted Average FICO(D)
 Carrying Value
Outstanding Face Amount
Carrying
Value

Loan
Count

Weighted Average Yield
Weighted Average Life (Years)(A)

Floating Rate Loans as a % of Face Amount
Loan to Value Ratio (“LTV”)(B)

Weighted Avg. Delinquency(C)

Weighted Average FICO(D)
 Carrying Value
Loan Type















 
















 
Performing Loans(G) (J)

$665,939

$620,303

8,968

7.3%
5.0
16.8%
79.4%
7.1%
672
 $507,615

$557,762

$524,387

7,695

7.8%
4.6
20.2%
72.3%
10.2%
647
 $591,264
Purchased Credit Deteriorated Loans(H)
 211,564
 156,020
 1,828
 7.7% 3.1 15.9% 85.6% 75.5% 595
 183,540
 124,238
 89,270
 1,106
 7.9% 3.2 19.3% 88.1% 60.7% 590
 144,065
Total Residential Mortgage Loans, held-for-investment
$877,503
 $776,323
 10,796

7.4%
4.5
16.6%
80.9%
23.6%
653
 $691,155

$682,000
 $613,657
 8,801

7.8%
4.4
20.1%
75.2%
19.4%
636
 $735,329
                                        
Reverse Mortgage Loans(E) (F)
 $15,271
 $6,813
 41
 7.9% 4.9 10.1% 135.1% 70.0% N/A
 $6,870
 $13,032
 $6,450
 32
 7.8% 5.3 10.1% 151.6% 65.1% N/A
 $6,557
Performing Loans(G) (I)
 1,558,201
 1,582,174
 13,155
 4.1% 4.3 55.6% 62.0% 3.9% 713
 1,071,371
 709,867
 726,935
 10,798
 4.3% 4.0 62.4% 54.3% 5.9% 688
 413,883
Non-Performing Loans(H) (I)
 518,317
 407,316
 4,605
 6.0% 2.9 17.9% 89.7% 73.2% 589
 647,293
 726,570
 616,612
 5,562
 5.1% 3.3 12.0% 80.7% 68.7% 594
 512,040
Total Residential Mortgage Loans, held-for-sale $2,091,789
 $1,996,303
 17,801
 4.6% 3.9 45.9% 69.4% 21.6% 682
 $1,725,534
 $1,449,469
 $1,349,997
 16,392
 4.8% 3.6 36.7% 68.4% 37.9% 641
 $932,480
                    
Acquired Loans $4,024,252
 $3,916,826
 26,236
 4.2% 7.4 2.0% 71.1% 15.3% 622
 $2,153,269
Originated Loans 514,516
 524,863
 1,948
 4.9% 28.8 96.0% 80.9% 4.0% 717
 
 1,248,711
 1,289,425
 4,465
 4.0% 28.6 4.0% 77.6% 29.2% 672
 655,260
Total Residential Mortgage Loans, held-for-sale, at fair value(K)
 $514,516
 $524,863
 1,948
 4.9% 28.8 96.0% 80.9% 4.0% 717
 $
 $5,272,963
 $5,206,251
 30,701
 4.1% 12.5 2.5% 72.7% 18.6% 634
 $2,808,529


(A)The weighted average life is based on the expected timing of the receipt of cash flows.
(B)LTV refers to the ratio comparing the loan’s unpaid principal balance to the value of the collateral property.
(C)Represents the percentage of the total principal balance that is 60+ days delinquent.
(D)The weighted average FICO score is based on the weighted average of information updated and provided by the loan servicer on a monthly basis.
NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 2018
(dollars in tables in thousands, except share data) 

(E)Represents a 70% participation interest that New Residential holds in a portfolio of reverse mortgage loans. Nationstar holds the other 30% interest and services the loans. The average loan balance outstanding based on total UPB was $0.5$0.6 million. Approximately 52%51% of these loans have reached a termination event. As a result of the termination event, each such loan has matured and the borrower can no longer make draws on these loans.
(F)FICO scores are not used in determining how much a borrower can access via a reverse mortgage loan.
(G)Performing loans are generally placed on nonaccrual status when principal or interest is 120 days or more past due.
(H)Includes loans with evidence of credit deterioration since origination where it is probable that New Residential will not collect all contractually required principal and interest payments. As of September 30, 2018,2019, New Residential has placed Non-Performing Loans, held-for-sale on nonaccrual status, except as described in (I) below.
(I)Includes $25.7$37.8 million and $56.5$27.7 million UPB of Ginnie Mae EBO performing and non-performing loans, respectively, on accrual status as contractual cash flows are guaranteed by the FHA.
(J)Includes $124.4$112.1 million UPB of non-agency mortgage loans underlying the SAFT 2013-1 securitization, which are carried at fair value based on New Residential’s election of the fair value option. Interest earned on loans measured at fair value are reported in other income.
(K)New Residential elected the fair value option to measure these loans at fair value on a recurring basis. Interest earned on loans measured at fair value are reported in other income.


NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 2019
(dollars in tables in thousands, except share data) 

New Residential generally considers the delinquency status, loan-to-value ratios, and geographic area of residential mortgage loans as its credit quality indicators. Delinquency status is a primary credit quality indicator as loans that are more than 60 days past due provide an early warning of borrowers who may be experiencing financial difficulties. Current LTV ratio is an indicator of the potential loss severity in the event of default. Finally, the geographic distribution of the loan collateral also provides insight as to the credit quality of the portfolio, as factors such as the regional economy, home price changes and specific events will affect credit quality.


The table below summarizes the geographic distribution of the underlying residential mortgage loans:
  Percentage of Total Outstanding Unpaid Principal Amount
State Concentration September 30, 2019 December 31, 2018
California 17.7% 16.7%
Florida 9.0% 8.8%
New York 9.9% 11.7%
New Jersey 4.8% 4.7%
Texas 4.6% 5.3%
Georgia 4.3% 2.7%
Illinois 3.9% 4.0%
Maryland 3.7% 3.1%
Massachusetts 3.3% 3.1%
Pennsylvania 3.3% 3.6%
Other U.S. 35.5% 36.3%
  100.0% 100.0%

  Percentage of Total Outstanding Unpaid Principal Amount
State Concentration September 30, 2018 December 31, 2017
California 19.3% 9.1%
New York 12.0% 12.8%
Florida 6.3% 8.2%
Texas 5.6% 6.6%
New Jersey 5.2% 5.2%
Illinois 3.2% 3.9%
Pennsylvania 2.9% 3.4%
Massachusetts 2.8% 2.7%
Maryland 2.4% 2.7%
Washington 1.7% 1.7%
Other U.S. 38.6% 43.7%
  100.0% 100.0%


See Note 11 regarding the financing of residential mortgage loans and related assets.

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 2018
(dollars in tables in thousands, except share data) 


Call Rights


New Residential has executed calls with respect to the following Non-Agency RMBS trusts and purchased performing and non-performing residential mortgage loans and REO assets contained in such trusts prior to their termination. In certain cases, New Residential sold portions of the purchased loans through securitizations, and retained bonds issued by such securitizations. In addition, New Residential received par on the securities issued by the called trusts which it owned prior to such trusts’ termination. The following table summarizes these transactions (dollarsFor the nine months ended September 30, 2019, New Residential executed calls on a total of 97 trusts and recognized $45.3 million of interest income on securities held in millions).the collapsed trusts and $54.2 million of gain on securitizations accounted for as sales.

    Securities Owned Prior Assets Acquired   
Loans Sold (C)
 Retained Bonds 
Retained Assets (C)
Date of Call (A)
 Number of Trusts Called Face Amount Amortized Cost Basis Loan UPB 
Loan Price (B)
 
REO & Other Price (B)
 Date of Securitization UPB Gain (Loss) Basis Loan UPB Loan Price REO & Other Price
January 2018 
 $
 $
 $
 $
 $
 Jan 2018 $726.5
 $(17.8) $76.8
 $265.3
 $239.0
 $14.4
January 2018 7
 0.4
 0.2
 32.5
 32.8
 0.1
 
 N/A(C)
 
 N/A(C)

 
 N/A(C)

 
 N/A(C)

 
 N/A(C)

 
 N/A(C)

 
 N/A(C)

March 2018 25
 85.9
 75.4
 458.8
 461.4
 4.1
 May 2018 435.3
 (6.7) 52.9
 56.0
 46.8
 4.6
April 2018 8
 5.8
 4.8
 218.8
 222.3
 2.0
 
 N/A(C)
 
 N/A(C)

 
 N/A(C)

 
 N/A(C)

 
 N/A(C)

 
 N/A(C)

 
 N/A(C)

May 2018 12
 6.7
 4.7
 475.6
 473.5
 3.2
 
 N/A(C)
 
 N/A(C)

 
 N/A(C)

 
 N/A(C)

 
 N/A(C)

 
 N/A(C)

 
 N/A(C)

June 2018 12
 32.3
 19.4
 409.0
 400.6
 3.6
 August 2018 658.5
 (12.4) 535.8
 521.8
 499.1
 8.7
August 2018 6
 9.6
 6.7
 145.5
 142.8
 0.9
 
 N/A(C)
 
 N/A(C)

 
 N/A(C)

 
 N/A(C)

 
 N/A(C)

 
 N/A(C)

 
 N/A(C)

September 2018 4
 14.7
 9.1
 104.8
 105.2
 2.0
 
 N/A(C)
 
 N/A(C)

 
 N/A(C)

 
 N/A(C)

 
 N/A(C)

 
 N/A(C)

 
 N/A(C)


(A)Any related securitization may occur on the same or a subsequent date, depending on market conditions and other factors.
(B)Price includes par amount paid for all underlying residential mortgage loans of the trusts, plus the basis of the exercised call rights, plus advances and costs incurred (including MSR Fund Payments, as defined in Note 15) in exercising such call rights.
(C)Loans were sold through a securitization which was treated as a sale for accounting purposes. Retained assets are reflected as of the date of the relevant securitization. The loans from the fourth quarter of 2017 calls were securitized in January 2018. The May 2018 securitization primarily included loans from the January 2018 and March 2018 calls, but also included $33.5 million of previously acquired loans. The August 2018 securitization primarily included loans from April, May, and June 2018 calls, but also included $78.3 million of previously acquired loans. No loans from the December 2016 call, January 2017 calls, the last two June 2017 calls, the August 2018 calls or the September 2018 calls were securitized by September 30, 2018.  

Performing Loans


The following table provides past due information regarding New Residential’s Performing Loans, which is an important indicator of credit quality and the establishment of the allowance for loan losses:
September 30, 20182019
Days Past Due 
Delinquency Status(A)
Current 83.984.1%
30-59 7.08.2%
60-89 2.22.7%
90-119(B)
 1.10.7%
120+(C)
 5.84.3%
  100.0%


(A)Represents the percentage of the total principal balance that corresponds to loans that are in each delinquency status.
NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 2019
(dollars in tables in thousands, except share data) 

(B)Includes loans 90-119 days past due and still accruing interest because they are generally placed on nonaccrual status at 120 days or more past due.
(C)Represents nonaccrual loans.

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 2018
(dollars in tables in thousands, except share data) 


Activities related to the carrying value of residential mortgage loans held-for-investment were as follows:
Performing LoansPerforming Loans
Balance at December 31, 2017$507,615
Shellpoint acquisition125,350
Balance at December 31, 2018$591,253
Purchases/additional fundings55,993

Proceeds from repayments(77,646)(73,397)
Accretion of loan discount (premium) and other amortization(A)
12,964
9,998
Provision for loan losses(604)(800)
Transfer of loans to other assets(B)


Transfer of loans to real estate owned(2,768)(4,739)
Transfers of loans to held for sale(1,248)(168)
Fair value adjustment647
2,240
Balance at September 30, 2018$620,303
Balance at September 30, 2019$524,387


(A)Includes accelerated accretion of discount on loans paid in full and on loans transferred to other assets.
(B)Represents loans for which foreclosure has been completed and for which New Residential has made, or intends to make, a claim with the governmental agency that has guaranteed the loans that are now recognized as claims receivable in Other Assets (Note 2).


Activities related to the valuation and loss provision on reverse mortgage loans and allowance for loan losses on performing loans held-for-investment were as follows:
 Performing Loans
Balance at December 31, 2017$196
Provision for loan losses(A)
604
Charge-offs(B)
(800)
Balance at September 30, 2018$
Performing Loans
Balance at December 31, 2018$
Provision for loan losses(A)
800
Charge-offs(B)
(800)
Balance at September 30, 2019$


(A)Based on an analysis of collective borrower performance, credit ratings of borrowers, loan-to-value ratios, estimated value of the underlying collateral, key terms of the loans and historical and anticipated trends in defaults and loss severities at a pool level.
(B)Loans, other than PCD loans, are generally charged off or charged down to the net realizable value of the collateral (i.e., fair value less costs to sell), with an offset to the allowance for loan losses, when available information confirms that loans are uncollectible.


Purchased Credit Deteriorated Loans


New Residential determined at acquisition that the PCD loans acquired would be aggregated into pools based on common risk characteristics (FICO score, delinquency status, collateral type, loan-to-value ratio). Loans aggregated into pools are accounted for as if each pool were a single loan with a single composite interest rate and an aggregate expectation of cash flows, including consideration of involuntary prepayments.


NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 20182019
(dollars in tables in thousands, except share data) 


Activities related to the carrying value of PCD loans held-for-investment were as follows:
Balance at December 31, 2018$144,065
Purchases/additional fundings
Sales
Proceeds from repayments(13,935)
Accretion of loan discount and other amortization12,961
(Allowance) reversal for loan losses(A)
(2,332)
Transfer of loans to real estate owned(12,815)
Transfer of loans to held-for-sale(38,674)
Balance at September 30, 2019$89,270

Balance at December 31, 2017$183,540
Purchases/additional fundings29,785
Sales
Proceeds from repayments(30,261)
Accretion of loan discount and other amortization18,282
(Allowance) reversal for loan losses(A)

Transfer of loans to real estate owned(20,215)
Transfer of loans to held-for-sale(25,111)
Balance at September 30, 2018$156,020


(A)An allowance represents the present value of cash flows expected at acquisition that are no longer expected to be collected. A reversal results from an increase to expected cash flows that reverses a prior allowance.

The following is the unpaid principal balance and carrying value for loans, for which, as of the acquisition date, it was probable that New Residential would be unable to collect all contractually required payments:
 Unpaid Principal Balance Carrying Value
September 30, 2018$211,564
 $156,020
December 31, 2017249,254
 183,540


The following is a summary of the changes in accretable yield for these loans:
Balance at December 31, 2017$88,631
Balance at December 31, 2018$68,632
Additions16,523

Accretion(18,282)(12,961)
Reclassifications from (to) non-accretable difference(A)
(3,414)8,188
Disposals(B)
(5,235)(10,965)
Transfer of loans to held-for-sale(C)
(8,437)(8,406)
Balance at September 30, 2018$69,786
Balance at September 30, 2019$44,488


(A)Represents a probable and significant increase (decrease) in cash flows previously expected to be uncollectible.
(B)Includes sales of loans or foreclosures, which result in removal of the loan from the PCD loan pool at its carrying amount.
(C)Represents loans not initially acquired with the intent to sell for which New Residential determined that it no longer has the intent to hold for the foreseeable future, or until maturity or payoff.

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 2018
(dollars in tables in thousands, except share data) 


Loans Held-for-Sale, at Lower of Cost or Fair Value


Activities related to the carrying value of loans held-for-sale, at lower of cost or fair value were as follows:
Balance at December 31, 2017 $1,725,534
Balance at December 31, 2018 $932,480
Purchases(A)
 3,295,432
 842,752
Transfer of loans from held-for-investment(B)
 26,359
 38,842
Sales (2,858,074) (307,004)
Transfer of loans to other assets(C)
 (6,254) (8,564)
Transfer of loans to real estate owned (44,252) (35,326)
Proceeds from repayments (151,942) (133,279)
Valuation (provision) reversal on loans(D)
 9,500
 20,096
Balance at September 30, 2018 $1,996,303
Balance at September 30, 2019 $1,349,997


(A)Represents loans acquired with the intent to sell.
(B)Represents loans not initially acquired with the intent to sell for which New Residential determined that it no longer has the intent to hold for the foreseeable future, or until maturity or payoff.
(C)Represents loans for which foreclosure has been completed and for which New Residential has made, or intends to make, a claim with the governmental agency that has guaranteed the loans that are now recognized as claims receivable in Other Assets (Note 2).
NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 2019
(dollars in tables in thousands, except share data) 

(D)Represents the fair value adjustments to loans upon transfer to held-for-sale and provision recorded on certain purchased held-for-sale loans, including an aggregate of $14.0$4.8 million of provision related to the call transactions executed during the nine months ended September 30, 2018.2019.


Loans Held-for-Sale, at Fair Value


Activities related to the carrying value of originated loans held-for-sale, at fair value were as follows:
Balance at December 31, 2017 $
Shellpoint acquisition 488,233
Balance at December 31, 2018 $655,260
Originations 1,678,606
 10,427,690
Sales (1,635,220) (9,784,536)
Proceeds from repayments (3,747) (24,035)
Transfer of loans to other assets (412)
Change in fair value (3,009) 15,458
Balance at September 30, 2018 $524,863
Balance at September 30, 2019 $1,289,425


Activities related to the carrying value of acquired loans held-for-sale, at fair value were as follows:
Balance at December 31, 2018 $2,153,269
Purchases(A)
 5,170,388
Sales (3,338,140)
Proceeds from repayments (141,109)
Transfer of loans to real estate owned (435)
Accretion of loan discount and other amortization 
Change in fair value 72,853
Balance at September 30, 2019 $3,916,826

(A)Includes an acquisition date fair value adjustment increase of $10.2 million on loans acquired through call transactions executed during the nine months ended September 30, 2019.

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 2019
(dollars in tables in thousands, except share data) 

Net Interest Income
 Three Months Ended 
 September 30,
 Nine Months Ended  
 September 30,
 2019 2018 2019 2018
Interest Income:       
Acquired Residential Mortgage Loans, held-for-investment$14,532
 $19,466
 $47,167
 $58,689
Acquired Residential Mortgage Loans, held-for-sale15,966
 7,433
 43,423
 30,001
Acquired Residential Mortgage Loans, held-for-sale, at fair value43,288
 15,453
 96,393
 28,344
Originated Residential Mortgage Loans, held-for-sale, at fair value13,185
 6,430
 32,926
 6,430
Total Interest Income on Residential Mortgage Loans86,971
 48,782
 219,909
 123,464
        
Interest Expense:       
Acquired Residential Mortgage Loans, held-for-investment3,953
 6,537
 15,717
 17,447
Acquired Residential Mortgage Loans, held-for-sale9,357
 8,306
 26,873
 26,264
Acquired Residential Mortgage Loans, held-for-sale, at fair value30,053
 7,531
 77,247
 13,588
Originated Residential Mortgage Loans, held-for-sale,at fair value2,344
 1,288
 6,451
 1,288
Total Interest Expense on Residential Mortgage Loans45,707
 23,662
 126,288
 58,587
        
Total Net Interest Income on Residential Mortgage Loans$41,264
 $25,120
 $93,621
 $64,877


Gain on Sale of Originated Mortgage Loans, Net


New Penn,NewRez, a wholly owned subsidiary of New Residential, originates conventional, government-insured and nonconforming residential mortgage loans for sale and securitization. The GSEs or Ginnie Mae guarantee conventional and government insured mortgage securitizations and mortgage investors issue nonconforming private label mortgage securitizations while New PennNewRez generally retains the right to service the underlying residential mortgage loans. In connection with the transfer of loans to the GSEs or mortgage investors, New Residential reports gain on sale of originated mortgage loans, net in the condensed consolidated statements of income.

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 2018
(dollars in tables in thousands, except share data) 


Gain on sale of originated mortgage loans, net is summarized below:
 Three Months Ended 
 September 30,
 Nine Months Ended  
 September 30,
 2019 2018 2019 2018
Gain on loans originated and sold(A)
 $24,684
 $24,312
 $24,684
 $36,413
 $24,684
Gain (loss) on settlement of mortgage loan origination derivative instruments(B)
 (2,757) (32,138) (2,757) (61,879) (2,757)
MSRs retained on transfer of loans(C)
 17,282
 96,317
 17,282
 190,666
 17,282
Other(D)
 6,523
 12,050
 6,523
 28,829
 6,523
Gain on sale of originated mortgage loans, net $45,732
 $100,541
 $45,732
 $194,029
 $45,732


(A)Includes loan origination fees and direct loan origination costs. Other indirect costs related to loan origination are included within general and administrative expenses.
(B)Represents settlement of forward securities delivery commitments utilized as an economic hedge for mortgage loans not included within forward loan sale commitments.
(C)Represents the initial fair value of the capitalized mortgage servicing rights upon loan sales with servicing retained.
(D)Includes fees for services associated with the loan origination process.


NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 2019
(dollars in tables in thousands, except share data) 

Real estate owned (REO)


New Residential recognizes REO assets at the completion of the foreclosure process or upon execution of a deed in lieu of foreclosure with the borrower. REO assets are managed for prompt sale and disposition at the best possible economic value.
  Real Estate Owned
Balance at December 31, 2018 $113,410
Purchases 44,539
Transfer of loans to real estate owned 61,129
Sales (112,703)
Valuation (provision) reversal on REO (407)
Balance at September 30, 2019 $105,968

  Real Estate Owned
Balance at December 31, 2017 $128,295
Purchases 26,807
Transfer of loans to real estate owned 83,844
Sales (123,573)
Valuation (provision) reversal on REO (213)
Balance at September 30, 2018 $115,160


As of September 30, 2018,2019, New Residential had residential mortgage loans that were in the process of foreclosure with an unpaid principal balance of $303.8$393.0 million.


In addition, New Residential has recognized $20.1$20.4 million in unpaid claims receivable from FHA on Ginnie Mae EBO loans and reverse mortgage loans for which foreclosure has been completed and for which New Residential has made, or intends to make, a claim.


Variable Interest Entities


During the first quarter of 2019, New Residential formed entities (the “RPL Borrowers”) that issued securitized debt collateralized by reperforming residential mortgage loans. New Residential determined that the RPL Borrowers should be evaluated for consolidation under the VIE model rather than the voting interest entity model as the equity holders as a group lack the characteristics of a controlling financial interest. Under the VIE model, New Residential’s consolidated subsidiaries had both 1) the power to direct the most significant activities of the RPL Borrowers and 2) significant variable interests in each of the RPL Borrowers, through their control of the related optional redemption feature and their ownership of certain notes issued by the RPL Borrowers and, therefore, met the primary beneficiary criterion and consolidated the RPL Borrowers. The following table presents information on the combined assets and liabilities related to these consolidated VIEs.
  Three Months Ended 
 September 30,
  2019
Assets  
Residential mortgage loans $430,461
Other assets 
Total assets(A)
 $430,461
Liabilities  
Notes and bonds payable $364,380
Accounts payable and accrued expenses 3,562
Total liabilities(A)
 $367,942

(A)The creditors of the RPL Borrowers do not have recourse to the general credit of New Residential, and the assets of the RPL Borrowers are not directly available to satisfy New Residential’s obligations.

A wholly owned subsidiary of New Penn,NewRez, Shelter Mortgage Company LLC (“Shelter”) is a mortgage originator specializing in retail origination. Shelter operates its business through a series of joint ventures and was deemed to be the primary beneficiary of the joint ventures as a result of its ability to direct activities that most significantly impact the economic performance of the entities and its ownership of a significant equity investment.


NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 20182019
(dollars in tables in thousands, except share data) 


The following table presents information on the assets and liabilities of the Shelter JVs.
 September 30, 2018 September 30, 2019 December 31, 2018
Assets      
Cash and cash equivalents $17,421
 $21,604
 $17,346
Property and equipment, net 157
 128
 137
Intangible assets, net 74
 58
 70
Prepaid expenses and other assets 1,309
 4,903
 411
Total assets $18,961
 $26,693
 $17,964
      
Liabilities      
Accounts payable and accrued expenses $1,514
 $3,065
 $1,315
Reserve for sales recourse 921
 1,192
 967
Total liabilities $2,435
 $4,257
 $2,282



Noncontrolling Interests
Noncontrolling interests in the equity of the Shelter JVs is computed as follows:
  September 30, 2019 December 31, 2018
Total consolidated equity of JVs $22,436
 $15,682
Noncontrolling ownership interest 48.2% 51.0%
Noncontrolling equity interest in consolidated JVs $10,813
 $7,998

  September 30, 2018
Total consolidated equity of JVs $16,526
Noncontrolling ownership interest 50.6%
Noncontrolling equity interest in consolidated JVs $8,362
   
Total consolidated net income of JVs $2,306
Noncontrolling ownership interest in net income 50.6%
Noncontrolling interest in net income of consolidated JVs $1,167


  Three Months Ended 
 September 30,
 Nine Months Ended  
 September 30,
  2019 2018 2019 2018
Total consolidated net income of JVs $5,098
 $2,306
 $9,144
 $2,306
Noncontrolling ownership interest in net income 48.2% 50.6% 48.2% 50.6%
Noncontrolling interest in net income of consolidated JVs $2,457
 $1,167
 $4,407
 $1,167


As described in “Call Rights” above, New Residential has issued securitizations which were treated as sales under GAAP. New Residential has no obligation to repurchase any loans from these securitizations and its exposure to loss is limited to the carrying amount of its retained interests in the securitization entities. These securitizations are conducted through variable interest entities, of which New Residential is not the primary beneficiary.

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 2019
(dollars in tables in thousands, except share data) 

Additionally, New Penn,Residential and NewRez, a wholly owned subsidiary of New Residential, waswere deemed to be the primary beneficiarybeneficiaries of the RPL Borrowers and SAFT 2013-1 securitization entity as a result of itstheir ability to direct activities that most significantly impact the economic performance of the entity in its role as servicerentities and itstheir ownership of subordinate retained interests.significant variable interests in the RPL Borrowers and SAFT 2013-1 securitization, respectively. The following table summarizes certain characteristics of the underlying residential mortgage loans, and related financing, in these securitizations as of September 30, 2018:2019:
Residential mortgage loan UPB $6,878,247
 $11,183,024
Weighted average delinquency(A)
 1.88% 1.97%
Net credit losses for the nine months ended September 30, 2018 $6,486
Net credit losses for the nine months ended September 30, 2019 $5,738
Face amount of debt held by third parties(B)
 $956,125
 $10,074,690
    
Carrying value of bonds retained by New Residential(C)
 $1,230,214
Cash flows received by New Residential on these bonds for the nine months ended September 30, 2018 $113,325
Carrying value of bonds retained by New Residential(C) (D)
 $1,258,292
Cash flows received by New Residential on these bonds for the nine months ended September 30, 2019 $161,794


(A)Represents the percentage of the UPB that is 60+ days delinquent.
(B)Excludes bonds retained by New Residential.
(C)Includes bonds retained pursuant to required risk retention regulations.

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
(D)
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 2018
(dollars in tables in thousands, except share data) Classified within Level 3 of the fair value hierarchy as the valuation is based on certain unobservable inputs including discount rate, prepayment rates and loss severity. See Note 12 for details on unobservable inputs.


9.INVESTMENTS IN CONSUMER LOANS


New Residential, through newly formed limited liability companies (together, the “Consumer Loan Companies”), has a co-investment in a portfolio of consumer loans. The portfolio includes personal unsecured loans and personal homeowner loans. OneMain is the servicer of the loans and provides all servicing and advancing functions for the portfolio. As of September 30, 2018,2019, New Residential owns 53.5% of the limited liability company interests in, and consolidates, the Consumer Loan Companies.


On June 4, 2019, the Consumer Loan Companies refinanced the outstanding asset-backed notes with an asset-backed securitization for approximately $938.7 million. The proceeds in excess of the refinanced debt of $13.4 million were distributed to the respective co-investors of which New Residential received approximately $7.8 million.

New Residential also purchased certain newly originated consumer loans from a third party (“Consumer Loan Seller”). These loans are not held in the Consumer Loan Companies and have been designated as performing consumer loans, held-for-investment. In addition, see “Equity Method Investees” below.


The following table summarizes the investment in consumer loans, held-for-investment held by New Residential:
Unpaid Principal Balance
Interest in Consumer Loans
Carrying Value
Weighted Average Coupon
Weighted Average Expected Life (Years)(A)
 
Weighted Average Delinquency(B)
Unpaid Principal Balance
Interest in Consumer Loans
Carrying Value
Weighted Average Coupon
Weighted Average Expected Life (Years)(A)
 
Weighted Average Delinquency(B)
September 30, 2018         
September 30, 2019         
Consumer Loan Companies                  
Performing Loans$858,817
 53.5% $901,166
 18.8% 3.7 5.2%$684,064
 53.5% $722,826
 18.9% 4.0 4.5%
Purchased Credit Deteriorated Loans(C)
236,988
 53.5% 196,346
 16.0% 3.4 11.3%182,171
 53.5% 147,059
 15.6% 3.5 10.0%
Other - Performing Loans46,253
 100.0% 43,257
 14.1% 0.8 5.8%12,196
 100.0% 11,298
 14.9% 0.8 5.5%
Total Consumer Loans, held-for-investment$1,142,058
   $1,140,769
 18.0% 3.5 6.5%$878,431
   $881,183
 18.1% 3.9 5.6%
December 31, 2017         
December 31, 2018         
Consumer Loan Companies                  
Performing Loans$1,005,570
 53.5% $1,052,561
 18.7% 3.7 6.0%$815,341
 53.5% $856,563
 18.8% 3.6 5.4%
Purchased Credit Deteriorated Loans(C)
282,540
 53.5% 236,449
 16.2% 3.3 12.5%221,910
 53.5% 182,917
 16.0% 3.4 11.6%
Other - Performing Loans89,682
 100.0% 85,253
 14.1% 1.0 4.5%35,326
 100.0% 32,722
 14.2% 0.8 5.6%
Total Consumer Loans, held-for-investment$1,377,792
   $1,374,263
 17.9% 3.5 7.3%$1,072,577
   $1,072,202
 18.1% 3.5 6.7%


NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 2019
(dollars in tables in thousands, except share data) 

(A)Represents the weighted average expected timing of the receipt of expected cash flows for this investment.
(B)Represents the percentage of the total unpaid principal balance that is 30+ days delinquent. Delinquency status is the primary credit quality indicator as it provides early warning of borrowers who may be experiencing financial difficulties.
(C)Includes loans with evidence of credit deterioration since origination where it is probable that New Residential will not collect all contractually required principal and interest payments, which are accounted for as PCD loans.


See Note 11 regarding the financing of consumer loans.


Performing Loans


The following table provides past due information regarding New Residential’s performing consumer loans, held-for-investment, which is an important indicator of credit quality and the establishment of the allowance for loan losses:
September 30, 20182019
Days Past Due 
Delinquency Status(A)
Current 94.795.5%
30-59 2.01.7%
60-89 1.31.0%
90-119(B)
 0.80.7%
120+(B) (C)
 1.21.1%
  100.0%


(A)Represents the percentage of the total unpaid principal balance that corresponds to loans that are in each delinquency status.
NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 2018
(dollars in tables in thousands, except share data) 

(B)Includes loans more than 90 days past due and still accruing interest.
(C)Interest is accrued up to the date of charge-off at 180 days past due.


Activities related to the carrying value of performing consumer loans, held-for-investment were as follows:
 Performing Loans Performing Loans
Balance at December 31, 2017 $1,137,814
Balance at December 31, 2018 $889,285
Purchases 
 
Additional fundings(A)
 45,017
 42,231
Proceeds from repayments (196,589) (166,897)
Accretion of loan discount and premium amortization, net 1,596
 272
Gross charge-offs (45,112) (30,325)
Additions to the allowance for loan losses, net 1,697
 (442)
Balance at September 30, 2018 $944,423
Balance at September 30, 2019 $734,124


(A)Represents draws on consumer loans with revolving privileges.


Activities related to the allowance for loan losses on performing consumer loans, held-for-investment were as follows:
 
Collectively Evaluated(A)
 
Individually Impaired(B)
 Total 
Collectively Evaluated(A)
 
Individually Impaired(B)
 Total
Balance at December 31, 2017 $4,429
 $1,676
 $6,105
Balance at December 31, 2018 $2,604
 $2,064
 $4,668
Provision (reversal) for loan losses 36,860
 (264) 36,596
 23,966
 442
 24,408
Net charge-offs(C)
 (38,293) 
 (38,293) (25,672) 
 (25,672)
Balance at September 30, 2018 $2,996
 $1,412
 $4,408
Balance at September 30, 2019 $898
 $2,506
 $3,404


NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 2019
(dollars in tables in thousands, except share data) 

(A)Represents smaller-balance homogeneous loans that are not individually considered impaired and are evaluated based on an analysis of collective borrower performance, key terms of the loans and historical and anticipated trends in defaults and loss severities, and consideration of the unamortized acquisition discount.
(B)Represents consumer loan modifications considered to be troubled debt restructurings (“TDRs”) as they provide concessions to borrowers, primarily in the form of interest rate reductions, who are experiencing financial difficulty. As of September 30, 2018,2019, there are $14.4$17.3 million in UPB and $13.4$15.5 million in carrying value of consumer loans classified as TDRs.
(C)Consumer loans, other than PCD loans, are charged off when available information confirms that loans are uncollectible, which is generally when they become 180 days past due. Charge-offs are presented net of $6.8$6.4 million in recoveries of previously charged-off UPB.


Purchased Credit Deteriorated Loans


A portion of the consumer loans are considered PCD loans. Activities related to the carrying value of PCD consumer loans, held-for-investment were as follows:
Balance at December 31, 2017 $236,449
Balance at December 31, 2018 $182,917
(Allowance) reversal for loan losses(A)
 
 (40)
Proceeds from repayments (68,221) (60,499)
Accretion of loan discount and other amortization 28,118
 24,681
Balance at September 30, 2018 $196,346
Balance at September 30, 2019 $147,059


(A)An allowance represents the present value of cash flows expected at acquisition that are no longer expected to be collected. A reversal results from an increase to expected cash flows that reverses a prior allowance.

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 2018
(dollars in tables in thousands, except share data) 


The following is the unpaid principal balance and carrying value for consumer loans, for which, as of the acquisition date, it was probable that New Residential would be unable to collect all contractually required payments:
 Unpaid Principal Balance Carrying Value
September 30, 2019$182,171
 $147,059
December 31, 2018221,910
 182,917

 Unpaid Principal Balance Carrying Value
September 30, 2018$236,988
 $196,346
December 31, 2017282,540
 236,449


The following is a summary of the changes in accretable yield for these loans:
Balance at December 31, 2017 $132,291
Balance at December 31, 2018 $126,518
Accretion (28,118) (24,681)
Reclassifications from (to) non-accretable difference(A)
 28,474
 10,344
Balance at September 30, 2018 $132,647
Balance at September 30, 2019 $112,181


(A)Represents a probable and significant increase (decrease) in cash flows previously expected to be uncollectible.


Noncontrolling Interests


Others’ interests in the equity of the Consumer Loan Companies is computed as follows:
 September 30, 2018 December 31, 2017 September 30, 2019 December 31, 2018
Total Consumer Loan Companies equity $67,200
 $74,071
 $47,314
 $66,105
Others’ ownership interest 46.5% 46.5% 46.5% 46.5%
Others’ interests in equity of consolidated subsidiary $31,248
 $34,466
 $22,520
 $30,561

Others’ interests in the Consumer Loan Companies’ net income (loss) is computed as follows:
 Three Months Ended 
 September 30,
 Nine Months Ended  
 September 30,
 2018 2017 2018 2017
Net Consumer Loan Companies income (loss)$21,038
 $26,616
 $61,359
 $74,580
Others’ ownership interest as a percent of total46.5% 46.5% 46.5% 46.5%
Others’ interest in net income (loss) of consolidated subsidiaries$9,783
 $12,376
 $28,533
 $34,679


NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 20182019
(dollars in tables in thousands, except share data) 


Others’ interests in the Consumer Loan Companies’ net income (loss) is computed as follows:
 Three Months Ended 
 September 30,
 Nine Months Ended  
 September 30,
 2019 2018 2019 2018
Net Consumer Loan Companies income (loss)$22,790
 $21,038
 $49,690
 $61,359
Others’ ownership interest as a percent of total46.5% 46.5% 46.5% 46.5%
Others’ interest in net income (loss) of consolidated subsidiaries$10,597
 $9,783
 $23,106
 $28,533


Variable Interest Entities


The Consumer Loan Companies consolidate certain entities that issued securitized debt collateralized by the consumer loans (the “Consumer Loan SPVs”). The Consumer Loan SPVs are VIEs of which the Consumer Loan Companies are the primary beneficiaries. The following table presents information on the combined assets and liabilities related to these consolidated VIEs.
 As of As of
 September 30, 2018 December 31, 2017 September 30, 2019 December 31, 2018
Assets        
Consumer loans, held-for-investment $1,097,512
 $1,289,010
 $869,885
 $1,039,480
Restricted cash 10,479
 11,563
 9,338
 10,186
Accrued interest receivable 16,351
 19,360
 13,148
 15,627
Total assets(A)
 $1,124,342
 $1,319,933
 $892,371
 $1,065,293
Liabilities        
Notes and bonds payable(B)
 $1,088,954
 $1,284,436
 $873,724
 $1,030,096
Accounts payable and accrued expenses 4,144
 4,007
 4,034
 3,814
Total liabilities(A)
 $1,093,098
 $1,288,443
 $877,758
 $1,033,910


(A)The creditors of the Consumer Loan SPVs do not have recourse to the general credit of New Residential, and the assets of the Consumer Loan SPVs are not directly available to satisfy New Residential’s obligations.
(B)Includes $121.0$10.0 million face amount of bonds retained by New Residential issued by these VIEs.


Equity Method Investees


In February 2017, New Residential completed a co-investment, through a newly formed entity, PF LoanCo Funding LLC (“LoanCo”), to purchase up to $5.0 billion worth of newly originated consumer loans from Consumer Loan Seller over a two year term. New Residential, along with three3 co-investors, each acquired 25% membership interests in LoanCo. New Residential accounts for its investment in LoanCo pursuant to the equity method of accounting because it can exercise significant influence over LoanCo but the requirements for consolidation are not met. New Residential’s investment in LoanCo is recorded as Investment in Consumer Loans, Equity Method Investees.Investees which is included within Other Assets (see Note 2 for details). LoanCo has elected to account for its investments in consumer loans at fair value. New Residential has elected to record LoanCo’s activity on a one month lag.


In addition, New Residential and the LoanCo co-investors agreed to purchase warrants to purchase up to 177.7 million shares of Series F convertible preferred stock in the Consumer Loan Seller’s parent company (“ParentCo”), which were valued at approximately $75.0 million in the aggregate as of February 2017, through a newly formed entity, PF WarrantCo Holdings, LP (“WarrantCo”). New Residential acquired a 23.57% interest in WarrantCo, the remaining interest being acquired by three3 co-investors. WarrantCo has agreed to purchase a pro rata portion of the warrants each time LoanCo closes on a portion of its consumer loan purchase agreement from Consumer Loan Seller. The holder of the warrants has the option to purchase an equivalent number of shares of Series F convertible preferred stock in ParentCo at a price of $0.01 per share. WarrantCo is vested in the warrants to purchase an aggregate of 96.3147.7 million Series F convertible preferred stock in ParentCo as of August 31, 2018,2019, and New Residential and LoanCo co-investors are vested in the warrants to purchase an aggregate of 30.0 million Series F convertible preferred stock in ParentCo as of August 31, 2018.2019. The Series F convertible preferred stock holders have the right to convert such preferred stock to common stock at any time, are entitled to the number of votes equal to the number of shares of common stock into which such
NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 2019
(dollars in tables in thousands, except share data) 

shares of convertible preferred stock could be converted, and will have liquidation rights in the event of liquidation. New Residential accounts for its investment in WarrantCo pursuant to the equity method of accounting because it can exercise significant influence over WarrantCo but the requirements for consolidation are not met. New Residential’s investment in WarrantCo is recorded as Investment in Consumer Loans, Equity Method Investees.Investees which is included within Other Assets (see Note 2 for details). WarrantCo has elected to account for its investments in warrants at fair value. New Residential has elected to record WarrantCo’s activity on a one month lag.

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 2018
(dollars in tables in thousands, except share data) 


The following tables summarize the investment in LoanCo and WarrantCo held by New Residential:
  
September 30, 2019(A)
 
December 31, 2018(A)
Consumer loans, at fair value $1,632
 $231,560
Warrants, at fair value 106,378
 103,067
Other assets 1,685
 25,971
Warehouse financing 
 (182,065)
Other liabilities (118) (1,142)
Equity $109,577
 $177,391
Undistributed retained earnings $
 $
New Residential’s investment $25,875
 $42,875
New Residential’s ownership 23.6% 24.2%

  
September 30, 2018(A)
 December 31, 2017
Consumer loans, at fair value $85,424
 $178,422
Warrants, at fair value 110,311
 80,746
Other assets 56,296
 46,342
Warehouse financing (49,668) (117,944)
Other liabilities (8,909) (13,059)
Equity $193,454
 $174,507
Undistributed retained earnings $
 $
New Residential’s investment $46,888
 $42,473
New Residential’s ownership 24.2% 24.3%


 Three Months Ended 
 September 30,
 Nine Months Ended  
 September 30,
 Three Months Ended 
 September 30,
 Nine Months Ended  
 September 30,
 
2018(B)
 
2017(B)
 
2018(B)
 
2017(B)
 
2019(B)
 
2018(B)
 
2019(B)
 
2018(B)
Interest income $16,513
 $12,276
 $38,032
 $25,105
 $636
 $16,513
 $20,003
 $38,032
Interest expense (4,364) (2,635) (10,082) (5,768) 
 (4,364) (6,487) (10,082)
Change in fair value of consumer loans and warrants 5,676
 12,475
 24,750
 16,030
 (2,933) 5,676
 (4,390) 24,750
Gain on sale of consumer loans(C) 2,379
 6,928
 3,512
 18,778
 (7,525) 2,379
 (9,193) 3,512
Other expenses (1,604) (1,459) (6,201) (3,039) (576) (1,604) (3,494) (6,201)
Net income $18,600
 $27,585
 $50,011
 $51,106
 $(10,398) $18,600
 $(3,561) $50,011
New Residential’s equity in net income $4,555
 $6,769
 $12,343
 $12,649
 $(2,547) $4,555
 $(890) $12,343
New Residential’s ownership 24.5% 24.5% 24.7% 24.8% 24.5% 24.5% 25.0% 24.7%


(A)Data as of August 31, 2019 and November 30, 2018, respectively, as a result of the one month reporting lag.
(B)Data for the periods ended August 31, 20182019 and 2017,2018, respectively, as a result of the one month reporting lag.
(C)During the nine months ended September 30, 2019, LoanCo sold, through securitizations which were treated as sales for accounting purposes, $406.1 million in UPB of consumer loans. LoanCo retained $83.9 million of residual interest in the securitizations and distributed them to the LoanCo co-investors, including New Residential.


The following is a summary of LoanCo’s consumer loan investments:
 Unpaid Principal Balance Interest in Consumer Loans Carrying Value Weighted Average Coupon 
Weighted Average Expected Life (Years)(A)
 
Weighted Average Delinquency(B)
September 30, 2018(C)
$85,424
 25.0% $85,424
 14.4% 1.2 2.3%
 Unpaid Principal Balance Interest in Consumer Loans Carrying Value Weighted Average Coupon 
Weighted Average Expected Life (Years)(A)
 
Weighted Average Delinquency(B)
September 30, 2019(C)
$1,226
 25.0% $1,632
 18.7% 1.0 %


(A)Represents the weighted average expected timing of the receipt of expected cash flows for this investment.
(B)Represents the percentage of the total unpaid principal balance that is 30+ days delinquent. Delinquency status is the primary credit quality indicator as it provides early warning of borrowers who may be experiencing financial difficulties.
(C)Data as of August 31, 20182019 as a result of the one month reporting lag.

New Residential’s investment in LoanCo and WarrantCo changed as follows:
Balance at December 31, 2017$51,412
Contributions to equity method investees292,616
Distributions of earnings from equity method investees(6,176)
Distributions of capital from equity method investees(305,408)
Earnings from investments in consumer loans, equity method investees12,343
Balance at September 30, 2018$44,787


NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 20182019
(dollars in tables in thousands, except share data) 



New Residential’s investment in LoanCo and WarrantCo changed as follows:
Balance at December 31, 2018$38,294
Contributions to equity method investees63,969
Distributions of earnings from equity method investees(1,178)
Distributions of capital from equity method investees(77,162)
Earnings from investments in consumer loans, equity method investees(890)
Balance at September 30, 2019$23,033



10.DERIVATIVES
 
As of September 30, 2018, New Residential’s derivative instruments included economic hedges that were not designated as hedges for accounting purposes. New Residential uses interest rate swaps and interest rate caps as economic hedges to hedge a portion of its interest rate risk exposure. Interest rate risk is sensitive to many factors, including governmental monetary and tax policies, domestic and international economic and political considerations, as well as other factors. New Residential’s credit risk with respect to economic hedges is the risk of default on New Residential’s investments that results from a borrower’s or counterparty’s inability or unwillingness to make contractually required payments.


As of September 30, 2018,2019, New Residential held to-be-announced forward contract positions (“TBAs”) of $5.5 billion in a short notional amount of Agency RMBS and any amounts or obligations owed by or to New Residential are subject to the right of set-off with the TBA counterparty. New Residential’s net short position in TBAs waswhich were entered into as an economic hedge in order to mitigate New Residential’s interest rate risk on certain specified mortgage backed securities. As of September 30, 2018, New Residential separately held TBAs of $4.2 billion in a long notional amount of Agency RMBSsecurities and any amounts or obligations owed by or to New Residential are subject to the right of set-off with the TBA counterparty. As part of executing these trades, New Residential has entered into agreements with its TBA counterparties that govern the transactions for the TBA purchases or sales made, including margin maintenance, payment and transfer, events of default, settlements, and various other provisions. New Residential has fulfilled all obligations and requirements entered into under these agreements.


In addition, as of September 30, 2018,2019, New Residential held Interestinterest rate lock commitments (“IRLCs”) and forward loan sale and securities delivery commitments of $572.7 million and $28.4 million, respectively. IRLCs, which represent a commitment to a particular interest rate provided the borrower is able to close the loan within a specified period, and mortgageforward loan sale and securities delivery commitments, which represent a commitment to sell specific mortgage loans at prices which are fixed as of the forward commitment date. New Residential enters into forward loan sale and securities delivery commitments in order to hedge the exposure related to IRLCs and mortgage loans that are not covered by mortgage loan sale commitments.


New Residential’s derivatives are recorded at fair value on the Condensed Consolidated Balance Sheets as follows:
Balance Sheet Location September 30, 2018 December 31, 2017Balance Sheet Location September 30, 2019 December 31, 2018
Derivative assets        
Interest Rate CapsOther assets $8
 $2,423
Other assets $
 $3
Interest Rate Lock CommitmentsOther assets 8,357
 
Other assets 26,214
 10,851
Forward Loan Sale CommitmentsOther assets 305
 
Other assets 
 39
TBAsOther assets 18,542
 
Other assets 10,498
 
 $27,212
 $2,423
 $36,712
 $10,893
Derivative liabilities        
Interest Rate Swaps(A)
Accrued expenses and other liabilities $2,294
 $
Accrued expenses and other liabilities $135
 $5,245
Interest Rate Lock CommitmentsAccrued expenses and other liabilities 1,676
 223
Forward Loan Sale CommitmentsAccrued expenses and other liabilities 31
 


TBAsAccrued expenses and other liabilities 
 697
Accrued expenses and other liabilities 
 23,921
 $2,294
 $697
 $1,842
 $29,389


(A)Net of $6.8$165.7 million of related variation margin accounts as of September 30, 2018.2019. As of December 31, 2017, no2018, net of $106.1 million of related variation margin accounts existed.
 
The following table summarizes notional amounts related to derivatives:
 September 30, 2018 December 31, 2017
Interest Rate Caps(A)
$162,500
 $772,500
Interest Rate Swaps(B)
4,242,000
 
Interest Rate Lock Commitments572,654
 
Forward Loan Sale Commitments28,402
 
TBAs, short position(C)
5,466,100
 3,101,100
TBAs, long position(C)
4,207,800
 1,014,000
NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 20182019
(dollars in tables in thousands, except share data) 



The following table summarizes notional amounts related to derivatives:
 September 30, 2019 December 31, 2018
Interest Rate Caps(A)
$50,000
 $50,000
Interest Rate Swaps(B)
7,780,000
 4,725,000
Interest Rate Lock Commitments2,735,387
 823,187
Forward Loan Sale Commitments6,893
 30,274
TBAs, short position(C)
5,488,000
 5,904,300
TBAs, long position(C)
9,709,894
 5,067,200

(A)As of September 30, 2018,2019, caps LIBOR at 4.00% for $162.5$50.0 million of notional. The weighted average maturity of the interest rate caps as of September 30, 20182019 was 414 months.
(B)Includes $4.5 billion notional of Receive LIBOR/Pay Fixed of 3.16% and $3.3 billion notional of Receive Fixed of 1.51%/Pay LIBOR and pay a fixed rate. Thewith weighted average maturitymaturities of the interest rate swaps43 months and 65 months, respectively, as of September 30, 2018 was 50 months and the weighted average fixed pay rate was 2.93%.2019.
(C)Represents the notional amount of Agency RMBS, classified as derivatives.


The following table summarizes all income (losses) recorded in relation to derivatives:
  For the  
 Three Months Ended 
 September 30,
 For the  
 Nine Months Ended 
 September 30,
  2019 2018 2019 2018
Change in fair value of derivative instruments(A)
        
Interest Rate Caps $
 $(2) $(3) $436
Interest Rate Swaps 42,306
 18,785
 (26,893) 19,668
Unrealized gains (losses) on Interest Rate Lock Commitments 3,002
 (2,247) 13,911
 (2,247)
Forward Loan Sale Commitments (272) (17) (70) (17)
TBAs 13,472
 7,780
 11,067
 10,145
  58,508
 24,299
 (1,988) 27,985
Gain (loss) on settlement of investments, net        
Interest Rate Caps 
 
 
 (603)
Interest Rate Swaps (10,338) (656) (32,529) 37,287
TBAs(B)
 (3,809) 20,115
 (119,895) 39,408
  (14,147) 19,459
 (152,424) 76,092
         
Total income (losses) $44,361
 $43,758
 $(154,412) $104,077

  For the  
 Three Months Ended 
 September 30,
 For the  
 Nine Months Ended 
 September 30,
  2018 2017 2018 2017
Other income (loss), net(A)
        
Interest Rate Caps $(2) $(1,083) $436
 $(1,353)
Interest Rate Swaps 18,785
 5,300
 19,668
 349
Unrealized gains(losses) on Interest Rate Lock Commitments (2,247) 
 (2,247) 
Forward Loan Sale Commitments (17) 
 (17) 
TBAs $7,780
 $(657) $10,145
 $880
  24,299
 3,560
 27,985
 (124)
Gain (loss) on settlement of investments, net        
Interest Rate Caps 
 322
 (603) (240)
Interest Rate Swaps (656) (2,499) 37,287
 (12,097)
TBAs(B)
 20,115
 (16,579) 39,408
 (45,989)
  19,459
 (18,756) 76,092
 (58,326)
         
Total income (losses) $43,758
 $(15,196) $104,077
 $(58,450)


(A)Represents unrealized gains (losses).
(B)
Excludes $2.8$32.1 million and $61.9 million in loss on settlement included within gain on sale of originated mortgage loans, net (Note 8).
for the three and nine months ended September 30, 2019, respectively.


NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 20182019
(dollars in tables in thousands, except share data) 


11.DEBT OBLIGATIONS
 
The following table presents certain information regarding New Residential’s debt obligations:

 September 30, 2019 December 31, 2018
            Collateral  
Debt Obligations/Collateral Outstanding Face Amount 
Carrying Value(A)
 
Final Stated Maturity(B)
 Weighted Average Funding Cost Weighted Average Life (Years) Outstanding Face Amortized Cost Basis Carrying Value Weighted Average Life (Years) 
Carrying Value(A)
Repurchase Agreements(C)
                    
Agency RMBS(D)
 $10,733,236
 $10,733,236
 Oct-19 to May-20 2.31% 0.1 $10,611,553
 $10,825,984
 $10,886,787
 2.4 $4,346,070
Non-Agency RMBS (E)
 7,144,329
 7,144,329
 Oct-19 to Sep-20 3.08% 0.1 21,021,981
 7,113,471
 7,786,425
 6.3 7,434,785
Residential Mortgage Loans(F)
 5,165,150
 5,164,159
 Oct-19 to May-21 3.74% 0.6 5,960,958
 6,025,596
 5,805,242
 13.9 3,678,246
Real Estate Owned(G)(H)
 68,651
 68,635
 Oct-19 to May-21 3.85% 0.4 N/A
 N/A
 95,410
 N/A 94,868
Total Repurchase Agreements 23,111,366
 23,110,359
   2.87% 0.3         15,553,969
Notes and Bonds Payable                    
Excess MSRs(I)
 269,759
 269,759
 Feb-20 to Jul-22 4.95% 1.9 103,514,484
 315,847
 416,899
 5.8 297,563
MSRs(J)
 2,360,182
 2,352,961
 Mar-20 to Jul-24 4.23% 2.0 452,215,330
 4,718,333
 5,113,271
 5.5 2,360,856
Servicer Advances(K)
 2,903,093
 2,896,819
 Jan-20 to Aug-23 3.22% 2.0 3,316,416
 3,482,368
 3,512,345
 1.6 3,382,455
Residential Mortgage Loans(L)
 1,012,342
 1,015,360
 Apr-20 to Jul-43 4.09% 3.7 1,258,875
 1,277,193
 1,194,186
 8.0 124,945
Consumer Loans(M)
 868,214
 870,973
 Dec-21 to May-36 3.25% 4.0 878,317
 884,473
 881,069
 5.6 936,447
Total Notes and Bonds Payable 7,413,590
 7,405,872
   3.73% 2.5         7,102,266
Total/ Weighted Average $30,524,956
 $30,516,231
   3.08% 0.8         $22,656,235


 September 30, 2018 December 31, 2017
            Collateral  
Debt Obligations/Collateral Outstanding Face Amount 
Carrying Value(A)
 
Final Stated Maturity(B)
 Weighted Average Funding Cost Weighted Average Life (Years) Outstanding Face Amortized Cost Basis Carrying Value Weighted Average Life (Years) 
Carrying Value(A)
Repurchase Agreements(C)
                    
Agency RMBS(D)
 $4,152,930
 $4,152,930
 Oct-18 2.24% 0.1 $4,270,689
 $4,338,416
 $4,304,875
 2.0 $1,974,164
Non-Agency RMBS (E)
 7,438,875
 7,438,647
 Oct-18 to Mar-19 3.32% 0.1 15,895,795
 8,379,793
 8,861,324
 7.1 4,720,290
Residential Mortgage Loans(F)
 2,707,458
 2,706,521
 Oct-18 to Aug-20 3.92% 0.5 3,155,945
 2,992,424
 2,996,601
 11.2 1,849,004
Real Estate Owned(G)(H)
 88,960
 88,922
 Oct-18 to Dec-19 4.36% 0.2 N/A
 N/A
 108,684
 N/A 118,681
Total Repurchase Agreements 14,388,223
 14,387,020
   3.13% 0.2         8,662,139
Notes and Bonds Payable                    
Excess MSRs(I)
 297,759
 297,563
 Feb-20 to Jul-22 4.90% 3.0 144,869,048
 386,578
 492,684
 5.7 483,978
MSRs(J)
 2,450,580
 2,441,750
 Feb-19 to Jul-24 4.24% 3.2 382,479,510
 3,741,451
 4,553,076
 6.7 1,157,179
Servicer Advances(K)
 3,390,918
 3,385,842
 Mar-19 to Dec-21 3.54% 2.0 3,832,948
 4,000,262
 4,017,057
 1.4 4,060,156
Residential Mortgage Loans(L)
 125,355
 123,097
 Oct-18 to Jul-43 3.74% 6.3 132,091
 128,702
 125,928
 6.4 137,196
Consumer Loans(M)
 1,008,341
 1,004,608
 Dec-21 to Mar-24 3.39% 2.9 1,141,907
 1,145,026
 1,140,618
 3.5 1,242,756
Receivable from government agency(L)
 2,086
 2,086
 Oct-18 4.42% 0.1 N/A
 N/A
 1,461
 N/A 3,126
Total Notes and Bonds Payable 7,275,039
 7,254,946
   3.82% 2.6         7,084,391
Total/ Weighted Average $21,663,262
 $21,641,966
   3.36% 1.0         $15,746,530


(A)Net of deferred financing costs.
(B)All debt obligations with a stated maturity through October 30, 201831, 2019 were refinanced, extended or repaid.
(C)These repurchase agreements had approximately $27.6$77.8 million of associated accrued interest payable as of September 30, 2018.2019.
(D)All of the Agency RMBS repurchase agreements have a fixed rate. Collateral amounts include approximately $3.4$4.4 billion of related trade and other receivables.
(E)$7,193.36,585.6 million face amount of the Non-Agency RMBS repurchase agreements have LIBOR-based floating interest rates while the remaining $245.6$558.8 million face amount of the Non-Agency RMBS repurchase agreements have a fixed rate. This also includes repurchase agreements of $166.1$7.5 million on retained servicer advance and consumer loan bonds.bonds and of $671.3 million on retained bonds collateralized by Agency MSRs.
(F)All of these repurchase agreements have LIBOR-based floating interest rates.
(G)All of these repurchase agreements have LIBOR-based floating interest rates.
(H)Includes financing collateralized by receivables including claims from FHA on Ginnie Mae EBO loans for which foreclosure has been completed and for which New Residential has made or intends to make a claim on the FHA guarantee.
(I)Includes $197.8$169.8 million of corporate loans which bear interest equal to the sum of (i) a floating rate index equal to one-month LIBOR and (ii) a margin of 3.00%, and includes$100.0 million of corporate loans with $100.0 million balance currently outstanding which bear interest equal to the sum of (i) a floating rate index equal to one-month LIBOR and (ii) a margin of 2.50%. The outstanding face amount of the collateral represents the UPB of the residential mortgage loans underlying the interests in MSRs that secure these notes.
(J)Includes: $574.5$940.2 million of MSR notes which bear interest equal to the sum of (i) a floating rate index equal to one-month LIBOR and (ii) a margin ofranging from 2.25%; $38.4 million of MSR notes which bear interest equal to the sum of (i) a floating rate index equal to one-month LIBOR and (ii) a margin of 2.50%2.75%; and $1,837.7$1,419.9 million of public notes with fixed interest rates ranging from 3.55% to 4.62%. The outstanding face amount of the collateral represents the UPB of the residential mortgage loans underlying the MSRs and mortgage servicing rights financing receivables that secure these notes.
(K)
$3.02.6 billion face amount of the notes have a fixed rate while the remaining notes bear interest equal to the sum of (i) a floating rate index equal to one-month LIBOR or a cost of funds rate, as applicable, and (ii) a margin ranging from 2.0%
1.15% to 1.99%. Collateral includes Servicer Advance Investments, as well as servicer advances receivable related to the mortgage servicing rights and mortgage servicing rights financing receivables owned by NRM.
NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 20182019
(dollars in tables in thousands, except share data) 

to 2.2%. Collateral includes Servicer Advance Investments, as well as servicer advances receivable related to the mortgage servicing rights and mortgage servicing rights financing receivables owned by NRM.
(L)Represents: (i) a $7.7$6.0 million note payable to Nationstar thatwhich includes a $1.5 million receivable from government agency and bears interest equal to one-month LIBOR plus 2.88%, (ii) $109.9 million fair value of SAFT 2013-1 mortgage-backed securities issued with fixed interest rates ranging from 3.50% to 3.76% (see Note 12 for details), (iii) $362.1 million of asset-backed notes held by third parties which bear interest equal to 4.59% (see Note 12 for details), and (iv) $535.1 million of asset-backed notes held by third parties which include $1.3 million of REO and bear interest equal to the sum of (i) a floating rate index equal to one-month LIBOR and (ii) a margin of 1.25%.
(M)Includes the SpringCastle debt, which is comprised of the following classes of asset-backed notes held by third parties: $730.3$787.9 million UPB of Class A notes with a coupon of 3.05%3.20% and a stated maturity date in November 2023; $210.8May 2036, $70.4 million UPB of Class B notes with a coupon of 4.10%3.58% and a stated maturity date in March 2024; $18.3May 2036, and $8.7 million UPB of Class C-1C notes with a coupon of 5.63%5.06% and a stated maturity date in March 2024; $18.3 million UPB of Class C-2 notes with a coupon of 5.63% and a stated maturity date in March 2024.May 2036. Also includes a $30.6$1.2 million face amount note which bears interest equal to 4.00%.


As of September 30, 2018,2019, New Residential had no0 outstanding repurchase agreements where the amount at risk with any individual counterparty or group of related counterparties exceeded 10% of New Residential’s stockholders' equity. The amount at risk under repurchase agreements is defined as the excess of carrying amount (or market value, if higher than the carrying amount) of the securities or other assets sold under agreement to repurchase, including accrued interest plus any cash or other assets on deposit to secure the repurchase obligation, over the amount of the repurchase liability (adjusted for accrued interest).


General


Certain of the debt obligations included above are obligations of New Residential’s consolidated subsidiaries, which own the related collateral. In some cases, such collateral is not available to other creditors of New Residential.


New Residential has margin exposure on $14.4$23.1 billion of repurchase agreements as of September 30, 2018.2019. To the extent that the value of the collateral underlying these repurchase agreements declines, New Residential may be required to post margin, which could significantly impact its liquidity.
 
Activities related to the carrying value of New Residential’s debt obligations were as follows:
Excess MSRs MSRs 
Servicer Advances(A)
 Real Estate Securities Residential Mortgage Loans and REO Consumer Loans TotalExcess MSRs MSRs 
Servicer Advances(A)
 Real Estate Securities Residential Mortgage Loans and REO Consumer Loans Total
Balance at December 31, 2017$483,978
 $1,157,179
 $4,060,156
 $6,694,454
 $2,108,007
 $1,242,756
 $15,746,530
Balance at December 31, 2018$297,563
 $2,360,856
 $3,382,455
 $11,780,855
 $3,898,059
 $936,447
 $22,656,235
Repurchase Agreements:                          
Borrowings(B)

 
 
 59,467,769
 4,668,289
 
 64,136,058
Borrowings
 
 
 131,684,478
 20,417,339
 
 152,101,817
Repayments
 
 
 (54,570,418) (3,841,165) 
 (58,411,583)
 
 
 (125,587,933) (18,957,675) 
 (144,545,608)
Capitalized deferred financing costs, net of amortization
 
 
 (228) 634
 
 406

 
 
 165
 17
 
 182
Notes and Bonds Payable:            
            
Borrowings(B)
240,000
 3,543,776
 3,784,496
 
 120,702
 
 7,688,974
Borrowings300,000
 2,039,949
 3,419,265
 
 912,445
 928,683
 7,600,342
Repayments(426,440) (2,251,280) (4,460,114) 
 (134,941) (239,709) (7,512,484)(328,000) (2,048,653) (3,902,406) 
 (27,279) (1,000,203) (7,306,541)
Discount on borrowings, net of amortization
 
 33
 
 
 1,187
 1,220

 
 29
 
 
 6,046
 6,075
Unrealized gain on notes, fair value
 
 
 
 (900) 
 (900)
 
 
 
 5,248
 
 5,248
Capitalized deferred financing costs, net of amortization25
 (7,925) 1,271
 
 
 374
 (6,255)196
 809
 (2,524) 
 
 
 (1,519)
Balance at September 30, 2018$297,563
 $2,441,750
 $3,385,842
 $11,591,577
 $2,920,626
 $1,004,608
 $21,641,966
Balance at September 30, 2019$269,759
 $2,352,961
 $2,896,819
 $17,877,565
 $6,248,154
 $870,973
 $30,516,231


(A)New Residential net settles daily borrowings and repayments of the Notes and Bonds Payable on its servicer advances.
(B)Includes $639.0 million of borrowings associated with the Shellpoint Acquisition.


NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 20182019
(dollars in tables in thousands, except share data) 


Maturities
 
New Residential’s debt obligations as of September 30, 20182019 had contractual maturities as follows:
Year Nonrecourse Recourse Total
October 1 through December 31, 2019 $1,978
 $18,781,709
 $18,783,687
2020 615,733
 5,480,786
 6,096,519
2021 1,088,623
 1,034,034
 2,122,657
2022 1,162,067
 169,759
 1,331,826
2023 400,000
 403,433
 803,433
2024 and thereafter 976,300
 410,534
 1,386,834
  $4,244,701
 $26,280,255
 $30,524,956

Year Nonrecourse Recourse Total
October 1 through December 31, 2018 $
 $12,480,602
 $12,480,602
2019 826,188
 2,472,426
 3,298,614
2020 812,745
 115,465
 928,210
2021 1,784,596
 784,589
 2,569,185
2022 38,378
 197,759
 236,137
2023 and thereafter 1,097,462
 1,053,052
 2,150,514
  $4,559,369
 $17,103,893
 $21,663,262


Borrowing Capacity


The following table represents New Residential’s borrowing capacity as of September 30, 2018:2019:
Debt Obligations / Collateral Borrowing Capacity Balance Outstanding Available Financing
Repurchase Agreements      
Residential mortgage loans and REO $9,112,297
 $5,233,801
 $3,878,496
Non-Agency RMBS 650,000
 558,756
 91,244
       
Notes and Bonds Payable      
Excess MSRs 150,000
 100,000
 50,000
MSRs 1,375,000
 940,188
 434,812
Servicer advances(A)
 1,204,660
 1,053,127
 151,533
Residential Mortgage Loans 650,000
 535,063
 114,937
Consumer loans 150,000
 1,228
 148,772
  $13,291,957
 $8,422,163
 $4,869,794

Debt Obligations / Collateral Borrowing Capacity Balance Outstanding Available Financing
Repurchase Agreements      
Residential mortgage loans and REO $5,197,961
 $2,796,418
 $2,401,543
Notes and Bonds Payable      
Excess MSRs 150,000
 100,000
 50,000
MSRs 990,000
 612,899
 377,101
Servicer advances(A)
 1,710,000
 1,377,259
 332,741
Consumer loans 150,000
 30,607
 119,393
  $8,197,961
 $4,917,183
 $3,280,778


(A)New Residential’s unused borrowing capacity is available if New Residential has additional eligible collateral to pledge and meets other borrowing conditions as set forth in the applicable agreements, including any applicable advance rate. New Residential pays a 0.1%0.02% fee on the unused borrowing capacity. Excludes borrowing capacity and outstanding debt for retained Non-Agency bonds collateralized by servicer advances with a current face amount of $86.3 million.


Certain of the debt obligations are subject to customary loan covenants and event of default provisions, including event of default provisions triggered by certain specified declines in New Residential’s equity or a failure to maintain a specified tangible net worth, liquidity, or indebtedness to tangible net worth ratio. New Residential was in compliance with all of its debt covenants as of September 30, 2018.2019.


NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 20182019
(dollars in tables in thousands, except share data) 


12.FAIR VALUE MEASUREMENT


The carrying values and fair values of New Residential’s assets and liabilities recorded at fair value on a recurring basis, as well as other financial instruments for which fair value is disclosed, as of September 30, 20182019 were as follows:
    Fair Value    Fair Value
Principal Balance or Notional Amount Carrying Value Level 1 Level 2 Level 3 TotalPrincipal Balance or Notional Amount Carrying Value Level 1 Level 2 Level 3 Total
Assets                      
Investments in:                      
Excess mortgage servicing rights, at fair value(A)
$112,054,333
 $467,061
 $
 $
 $467,061
 $467,061
$93,025,190
 $398,064
 $
 $
 $398,064
 $398,064
Excess mortgage servicing rights, equity method investees, at fair value(A)
44,239,405
 154,939
 
 
 154,939
 154,939
35,632,429
 132,259
 
 
 132,259
 132,259
Mortgage servicing rights, at fair value(A)
246,949,863
 2,872,004
 
 
 2,872,004
 2,872,004
319,927,285
 3,431,968
 
 
 3,431,968
 3,431,968
Mortgage servicing rights financing receivables, at fair value135,529,647
 1,681,072
 


 1,681,072
 1,681,072
140,523,235
 1,811,261
 


 1,811,261
 1,811,261
Servicer advance investments, at fair
value
637,102
 799,936
 
 
 799,936
 799,936
492,480
 600,547
 
 
 600,547
 600,547
Real estate and other securities, available-for-sale20,633,278
 11,650,257
 
 2,673,863
 8,976,394
 11,650,257
30,643,013
 16,853,910
 
 8,998,066
 7,855,844
 16,853,910
Residential mortgage loans, held-for-investment629,017
 652,717
 
 
 652,529
 652,529
569,888
 500,524
 
 
 495,424
 495,424
Residential mortgage loans, held-for-sale2,091,784
 1,996,303
 
 
 2,037,078
 2,037,078
1,449,469
 1,349,997
 
 
 1,365,262
 1,365,262
Residential mortgage loans, held-for-sale, at fair value514,516
 524,863
 
 468,824
 56,038
 524,862
5,272,963
 5,206,251
 
 872,088
 4,334,192
 5,206,280
Residential mortgage loans, held-for-investment, at fair value124,079
 123,606
 
 
 123,606
 123,606
112,112
 113,133
 
 
 113,133
 113,133
Residential mortgage loans subject to repurchase110,181
 110,181
 
 110,181
 
 110,181
168,532
 168,532
 
 168,532
 
 168,532
Consumer loans, held-for-investment1,142,058
 1,140,769
 
 
 1,128,410
 1,128,410
878,431
 881,183
 
 
 903,805
 903,805
Derivative assets10,437,456
 27,212
 
 18,854
 8,357
 27,211
17,619,076
 36,712
 
 10,498
 26,214
 36,712
Cash and cash equivalents330,148
 330,148
 330,148
 
 
 330,148
738,219
 738,219
 738,219
 
 
 738,219
Restricted cash155,749
 155,749
 155,749
 
 
 155,749
163,148
 163,148
 163,148
 
 
 163,148
Other assets(B)  33,642
 23,876
 
 9,766
 33,642
N/A
 25,187
 10,912
 
 14,275
 25,187
  $22,720,459
 $509,773
 $3,271,722
 $18,967,190
 $22,748,685
  $32,410,895
 $912,279
 $10,049,184
 $21,482,248
 $32,443,711
Liabilities                      
Repurchase agreements$14,388,223
 $14,387,020
 $
 $14,388,223
 $
 $14,388,223
$23,111,366
 $23,110,359
 $
 $23,111,366
 $
 $23,111,366
Notes and bonds payable(B)(C)
7,275,039
 7,254,946
 
 
 7,240,544
 7,240,544
7,413,590
 7,405,872
 
 
 7,486,297
 7,486,297
Residential mortgage loans repurchase liability110,181
 110,181
 
 110,181
 
 110,181
Residential mortgage loan repurchase liability168,532
 168,532
 
 168,532
 
 168,532
Derivative liabilities4,242,000
 2,294
 
 2,294
 
 2,294
8,151,098
 1,842
 
 166
 1,676
 1,842
Excess spread financing3,608,770
 44,374
 
 
 44,374
 44,374
3,113,756
 30,377
 
 
 30,377
 30,377
Contingent considerationN/A
 42,770
 
 
 42,770
 42,770
N/A
 52,761
 
 
 52,761
 52,761
  $21,841,585
 $
 $14,500,698
 $7,327,688
 $21,828,386
  $30,769,743
 $
 $23,280,064
 $7,571,111
 $30,851,175
 
(A)The notional amount represents the total unpaid principal balance of the residential mortgage loans underlying the MSRs, MSR financing receivables and Excess MSRs. New Residential does not receive an excess mortgage servicing amount on non-performing loans in Agency portfolios.
(B)
IncludesExcludes the SAFT 2013-1 mortgage-backed securities issuedindirect equity investment in a commercial redevelopment project that is accounted for which theat fair value option for financial instruments was elected and resulted inon a recurring basis based on the NAV of New Residential’s investment. The investment had a fair value of $117.5$74.1 million as of September 30, 2018.
2019.

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 20182019
(dollars in tables in thousands, except share data) 


(C)Includes the SAFT 2013-1 mortgage-backed securities and the 2019-RPL1 asset-backed notes issued for which the fair value option for financial instruments was elected and resulted in a fair value of $474.3 million as of September 30, 2019.

New Residential’s assets measured at fair value on a recurring basis using Level 3 inputs changed as follows:
Level 3  Level 3  
Excess MSRs(A)
 
Excess MSRs in Equity Method Investees(A)(B)
 
MSRs(A)
 
Mortgage Servicing Rights Financing Receivable(A)
 Servicer Advance Investments Non-Agency RMBS Derivatives Residential Mortgage Loans  
Excess MSRs(A)
 
Excess MSRs in Equity Method Investees(A)(B)
 
MSRs(A)
 
Mortgage Servicing Rights Financing Receivable(A)
 Servicer Advance Investments Non-Agency RMBS 
Derivatives(C)
 Residential Mortgage Loans  
Agency Non-Agency TotalAgency Non-Agency Total
Balance at December 31, 2017$324,636
 $849,077
 $171,765
 $1,735,504
 $598,728
 $4,027,379
 $5,974,789
 $
 $
 $13,681,878
Balance at December 31, 2018$257,387
 $190,473
 $147,964
 $2,884,100
 $1,644,504
 $735,846
 $8,970,963
 $10,628
 $2,330,627
 $17,172,492
Transfers(C)(D)
                                      
Transfers from Level 3
 
 
 
 
 
 
 
 
 

 
 
 
 
 
 
 
 (19,726) (19,726)
Transfers to Level 3
 
 
 
 
 
 
 
 
 

 
 
 
 
 
 
 
 301,174
 301,174
Shellpoint Acquisition (Note 1)
 
 
 286,600
 (135,288) 
 
 10,604
 156,823
 318,739

 
 
 


 


 
 
 
 805
 805
Transfers from investments in mortgage servicing rights financing receivables to investments in mortgage servicing rights
 
 
 367,121
 (367,121) 
 
 
 
 
Gains (losses) included in net income                                      
Included in other-than-temporary impairment on securities(D)

 
 
 
 
 
 (18,113) 
 
 (18,113)
Included in change in fair value of investments in excess mortgage servicing rights(D)
(14,738) (40,973) 
 
 
 
 
 
 
 (55,711)
Included in change in fair value of investments in excess mortgage servicing rights, equity method investees(D)

 
 5,624
 
 
 
 
 
 
 5,624
Included in servicing revenue, net(E)

 
 
 31,252
 
 
 
 
 
 31,252
Included in change in fair value of investments in mortgage servicing rights financing receivables(D)

 
 
 
 63,628
 
 
 
 
 63,628
Included in other-than-temporary impairment on securities(E)

 
 
 
 
 
 (21,942) 
 
 (21,942)
Included in change in fair value of investments in excess mortgage servicing rights(E)
(946) (475) 
 
 
 
 
 
 
 (1,421)
Included in change in fair value of investments in excess mortgage servicing rights, equity method investees(E)

 
 4,087
 
 
 
 
 
 
 4,087
Included in servicing revenue, net(F)

 
 
 (629,396) 
 
 
 
 
 (629,396)
Included in change in fair value of investments in mortgage servicing rights financing receivables(E)

 
 
 
 (133,200) 
 
 
 
 (133,200)
Included in change in fair value of servicer advance investments
 
 
 
 
 (86,581) 
 
 
 (86,581)
 
 
 
 
 15,932
 
 
 
 15,932
Included in change in fair value of investments in residential mortgage loans
 
 
 
 
 
 
 
 82,559
 82,559
Included in gain (loss) on settlement of investments, net
 40,417
 
 
 
 72,585
 (994) 
 
 112,008
231
 90
 
 
 
 
 91,895
 
 
 92,216
Included in other income (loss), net(D)
4,401
 200
 
 
 
 
 12,001
 (2,247) (692) 13,663
Gains (losses) included in other comprehensive income(F)

 
 
 
 
 
 97,538
 
 
 97,538
Included in other income (loss), net(E)
1,036
 735
 
 
 
 
 9,010
 13,910
 
 24,691
Gains (losses) included in other comprehensive income(G)

 
 
 
 
 
 254,044
 
 
 254,044
Interest income16,954
 15,417
 
 
 
 43,122
 239,036
 
 
 314,529
4,452
 13,751
 
 
 
 17,862
 243,538
 
 
 279,603
Purchases, sales and repayments                                      
Purchases
 
 
 801,366
 138,993
 1,817,581
 3,475,138
 
 36,520
 6,269,598

 
 
 632,144
 735,152
 1,255,306
 1,164,853
 
 7,634,281
 11,421,736
Proceeds from sales(12,380) 
 
 
 (2,982) 

 (81,325) 
 (19,900) (116,587)(4,579) (2) 
 (1,047) (15,575) 


 (1,662,900) 
 (6,559,120) (8,243,223)
Proceeds from repayments(45,020) (32,363) (22,450) 
 
 (1,871,312) (721,676) 
 (3,236) (2,696,057)(36,021) (28,068) (19,792) (11,210) (52,499) (1,424,399) (1,193,617) 
 (170,668) (2,936,274)
Other
 
 
 17,282
 
 
 
 
 
 17,282
New Ocwen Agreements (Note 5)
 (638,567) 
 
 1,017,993
 (3,202,838) 
 
 
 (2,823,412)
Balance at September 30, 2018$273,853
 $193,208
 $154,939
 $2,872,004
 $1,681,072
 $799,936
 $8,976,394
 $8,357
 $169,515
 $15,129,278
Originations and other
 
 
 190,256
 
 
 
 
 847,393
 1,037,649
Balance at September 30, 2019$221,560
 $176,504
 $132,259
 $3,431,968
 $1,811,261
 $600,547
 $7,855,844
 $24,538
 $4,447,325
 $18,701,806
 
(A)Includes the recapture agreement for each respective pool, as applicable.
(B)Amounts represent New Residential’s portion of the Excess MSRs held by the respective joint ventures in which New Residential has a 50% interest.
(C)For the purpose of this table, the IRLC asset and liability positions are shown net.
(D)Transfers are assumed to occur at the beginning of the respective period.
(D)(E)The gains (losses) recorded in earnings during the period are attributable to the change in unrealized gains (losses) relating to Level 3 assets still held at the reporting dates and realized gains (losses) recorded during the period.
(E)(F)The components of Servicing revenue, net are disclosed in Note 5.
(F)(G)These gains (losses) were included in net unrealized gain (loss) on securities in the Condensed Consolidated Statements of Comprehensive Income.


NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 20182019
(dollars in tables in thousands, except share data) 


New Residential’s liabilities measured at fair value on a recurring basis using Level 3 inputs changed as follows:
 Level 3   Level 3  
 Excess Spread Financing Mortgage-Backed Securities Issued Contingent Consideration   Excess Spread Financing Mortgage-Backed Securities Issued Contingent Consideration  
 Total Total
Balance at December 31, 2017 $
 $
 $
 $
Balance at December 31, 2018 $39,304
 $117,048
 $40,842
 $197,194
Transfers(A)
                
Transfers from Level 3 
 
 
 
 
 
 
 
Transfers to Level 3 
 
 
 
 
 
 
 
Shellpoint Acquisition (Note 1) 48,262
 120,702
 42,770
 211,734
Acquisition 
 
 14,488
 14,488
Gains (losses) included in net income                
Included in other-than-temporary impairment on securities(B)
 
 
 
 
 
 
 
 
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(B)
 
 
 
 
 
 
 
 
Included in servicing revenue, net(C)
 (3,888) 
 
 (3,888) (9,482) 
 
 (9,482)
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 
 
 
 
Included in gain (loss) on settlement of investments, net 
 
 
 
 
 
 
 
Included in other income(B)
 
 (900) 
 (900) 
 5,248
 7,431
 12,679
Gains (losses) included in other comprehensive income, net of tax(D)
 
 
 
 
 
 
 
 
Interest income 
 
 
 
 
 
 
 
Purchases, sales and repayments                
Purchases 
 
 
 
 
 378,569
 
 378,569
Proceeds from sales 
 
 
 
 
 
 
 
Proceeds from repayments 
 (2,332) 
 (2,332) 
 (26,556) 
 (26,556)
Other 
 
 
 
 555
 
 (10,000) (9,445)
Ocwen Transaction 
 
 
 
Balance at September 30, 2018 $44,374
 $117,470
 $42,770
 $204,614
Balance at September 30, 2019 $30,377
 $474,309
 $52,761
 $557,447


(A)Transfers are assumed to occur at the beginning of the respective period.
(B)The gains (losses) recorded in earnings during the period are attributable to the change in unrealized gains (losses) relating to Level 3 assets still held at the reporting dates and realized gains (losses) recorded during the period.
(C)The components of Servicing revenue, net are disclosed in Note 5.
(D)These gains (losses) were included in net unrealized gain (loss) on securities in the Condensed Consolidated Statements of Comprehensive Income.


NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 20182019
(dollars in tables in thousands, except share data) 


Investments in Excess MSRs, Excess MSRs Equity Method Investees, MSRs and MSR Financing Receivables Valuation


The following table summarizes certain information regarding the weighted average inputs used as of September 30, 2018:2019:
 
Significant Inputs(A)
 
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)
 
Prepayment
Rate(B)
 
Delinquency(C)
 
Recapture
Rate(D)
 
Mortgage Servicing Amount or Excess Mortgage Servicing Amount (bps)(E)
 
Collateral Weighted Average Maturity (Years)(F)
Excess MSRs Directly Held (Note 4)                    
Agency
        
         
Original Pools
9.7% 2.6% 26.1% 21
 22
9.3% 1.2% 23.5% 21
 20
Recaptured Pools 7.4% 2.2% 23.8% 22
 24 12.3% 0.5% 35.0% 22
 23
Recapture Agreement
7.2% 2.2% 24.6% 22
 


8.8% 2.5% 25.4% 21
 23
10.0% 1.0% 26.3% 21
 21
Non-Agency(G)

        
         
Nationstar and SLS Serviced:                   
Original Pools
10.6% N/A
 15.4% 15
 24
9.9% N/A
 17.5% 15
 24
Recaptured Pools 9.1% N/A
 20.2% 23
 24 8.6% N/A
 20.9% 24
 24
Recapture Agreement
9.1% N/A
 20.1% 20
 


10.3% N/A
 16.3% 16
 24
9.7% N/A
 17.9% 16
 24
Total/Weighted Average--Excess MSRs Directly Held
9.4% 2.5% 21.6% 19
 23
9.9% 1.0% 22.6% 19
 22


        
         
Excess MSRs Held through Equity Method Investees (Note 4)
        
         
Agency
        
         
Original Pools
10.8% 4.0% 28.8% 19
 21
10.0% 1.5% 26.7% 19
 19
Recaptured Pools 7.7% 2.6% 29.2% 23
 23 11.7% 0.9% 32.6% 24
 23
Recapture Agreement
7.8% 2.7% 30.5% 23
 
Total/Weighted Average--Excess MSRs Held through Investees
9.2% 3.3% 29.2% 21
 22
10.7% 1.2% 29.3% 21
 21
                   
Total/Weighted Average--Excess MSRs All Pools 9.3% 2.8% 24.5% 20
 23 10.2% 1.1% 24.8% 20
 22
                   
MSRs                   
Agency                   
Mortgage Servicing Rights(H) (I)
 8.9% 1.2% 22.9% 26
 22 13.7% 0.7% 27.1% 27
 22
Mortgage Servicing Rights Financing Receivables 9.2% 1.1% 14.3% 27
 20
MSR Financing Receivables 17.6% 0.3% 14.9% 27
 25
Non-Agency                   
Mortgage Servicing Rights(I) 14.0% 0.9% 10.0% 26
 26
Mortgage Servicing Rights Financing Receivables 8.4% 15.1% 5.0% 45
 26
Mortgage Servicing Rights 12.4% 0.2% 24.6% 26
 26
MSR Financing Receivables 8.3% 14.1% 10.2% 47
 26
Ginnie Mae                   
Mortgage Servicing Rights(I)
 10.4% 3.6% 23.6% 34
 27 14.8% 3.6% 29.7% 32
 27


(A)Weighted by fair value of the portfolio.
(B)Projected annualized weighted average lifetime voluntary and involuntary prepayment rate using a prepayment vector.
(C)Projected percentage of residential mortgage loans in the pool for which the borrower will miss its mortgage payments.
(D)Percentage of voluntarily prepaid loans that are expected to be refinanced by the related servicer or subservicer, as applicable.
(E)Weighted average total mortgage servicing amount, in excess of the basic fee as applicable, measured in basis points (bps). A weighted average cost of subservicing of $7.40$6.46 per loan per month was used to value the agency MSRs, including MSR Financing Receivables. A weighted average cost of subservicing of $11.52$11.23 per loan per month was used to value the non-agency MSRs, including MSR Financing Receivables. A weighted average cost of subservicing of $8.81 per loan per month was used to value the Ginnie Mae MSRs.
NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 2018
(dollars in tables in thousands, except share data) 

the non-agency MSRs, including MSR Financing Receivables. A weighted average cost of subservicing of $10.02 per loan per month was used to value the Ginnie Mae MSRs.
(F)Weighted average maturity of the underlying residential mortgage loans in the pool.
(G)For certain pools, the Excess MSR will be paid on the total UPB of the mortgage portfolio (including both performing and delinquent loans until REO). For these pools, no delinquency assumption is used.
NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 2019
(dollars in tables in thousands, except share data) 

(H)For certain pools, recapture rate represents the expected recapture rate with the successor subservicer appointed by NRM.
(I)Includes valuation of the related Excess spread financing (Note 5).


With respect to valuing the Ocwen-serviced mortgage servicing rights financing receivables, which include a significant servicer advances receivable component, the cost of financing servicer advances receivable is assumed to be LIBOR plus 0.9%.


As of September 30, 2018,2019, a weighted average discount rate of 8.8%7.8% was used to value New Residential’s investments in Excess MSRs (directly and through equity method investees). As of September 30, 2018,2019, a weighted average discount rate of 8.7%7.5% was used to value New Residential’s investments in MSRs and a weighted average discount rate of 10.3%8.8% was used to value New Residential’s investments in MSR financing receivables.


Servicer Advance Investments Valuation


The following table summarizes certain information regarding the inputs used in valuing the Servicer Advance Investments, including the basic fee component of the related MSRs:
 Significant Inputs
 Weighted Average   
 Outstanding Servicer Advances to UPB of Underlying Residential Mortgage Loans 
Prepayment Rate(A)
 Delinquency 
Mortgage Servicing Amount(B)
 Discount Rate 
Collateral Weighted Average Maturity (Years)(C)
September 30, 20191.4% 10.6% 16.1% 19.6
bps5.1% 23.0

 Significant Inputs
 Weighted Average   
 Outstanding Servicer Advances to UPB of Underlying Residential Mortgage Loans 
Prepayment Rate(A)
 Delinquency 
Mortgage Servicing Amount(B)
 Discount Rate 
Collateral Weighted Average Maturity (Years)(C)
September 30, 20181.5% 11.1% 18.2% 19.6
bps5.9% 23.2


(A)Projected annual weighted average lifetime voluntary and involuntary prepayment rate using a prepayment vector.
(B)Mortgage servicing amount is net of 9.310.2 bps which represents the amount New Residential paid its servicers as a monthly servicing fee.
(C)Weighted average maturity of the underlying residential mortgage loans in the pool.
 
Real Estate and Other Securities Valuation
 
As of September 30, 2018,2019, New Residential’s securities valuation methodology and results are further detailed as follows:
     Fair Value     Fair Value
Asset Type Outstanding Face Amount Amortized Cost Basis 
Multiple Quotes(A)
 
Single Quote(B)
 Total Level Outstanding Face Amount Amortized Cost Basis 
Multiple Quotes(A)
 
Single Quote(B)
 Total Level
Agency RMBS $2,653,034
 $2,678,375
 $2,673,863
 $
 $2,673,863
 2
 $8,797,199
 $8,950,763
 $8,998,066
 $
 $8,998,066
 2
Non-Agency RMBS(C)
 17,980,244
 8,491,714
 8,957,869
 18,525
 8,976,394
 3
 21,845,814
 7,175,703
 7,853,955
 1,889
 7,855,844
 3
Total $20,633,278
 $11,170,089
 $11,631,732
 $18,525
 $11,650,257
   $30,643,013
 $16,126,466
 $16,852,021
 $1,889
 $16,853,910
  
 
(A)New Residential generally obtained pricing service quotations or broker quotations from two2 sources, one of which was generally the seller (the party that sold New Residential the security) for Non-Agency RMBS. New Residential evaluates quotes received and determines one as being most representative of fair value, and does not use an average of the quotes. Even if New Residential receives two or more quotes on a particular security that come from non-selling brokers or pricing services, it does not use an average because it believes using an actual quote more closely represents a transactable price for the security than an average level. Furthermore, in some cases, for non-agency RMBS, there is a wide disparity between the quotes New Residential receives. New Residential believes using an average of the quotes in these cases would not represent the fair value of the asset. Based on New Residential’s own fair value analysis, it selects one of the quotes which is believed to more accurately reflect fair value. New Residential has not adjusted any of the quotes received in the periods presented. These quotations are generally received via email and contain disclaimers which state that they are “indicative” and not “actionable” — meaning that the party giving the quotation is not bound to actually purchase
NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 20182019
(dollars in tables in thousands, except share data) 


between the quotes New Residential receives. New Residential believes using an average of the quotes in these cases would not represent the fair value of the asset. Based on New Residential’s own fair value analysis, it selects one of the quotes which is believed to more accurately reflect fair value. New Residential has not adjusted any of the quotes received in the periods presented. These quotations are generally received via email and contain disclaimers which state that they are “indicative” and not “actionable” — meaning that the party giving the quotation is not bound to actually purchase the security at the quoted price. New Residential’s investments in Agency RMBS are classified within Level 2 of the fair value hierarchy because the market for these securities is very active and market prices are readily observable.


The third-party pricing services and brokers engaged by New Residential (collectively, “valuation providers”) use either the income approach or the market approach, or a combination of the two, in arriving at their estimated valuations of RMBS. Valuation providers using the market approach generally look at prices and other relevant information generated by market transactions involving identical or comparable assets. Valuation providers using the income approach create pricing models that generally incorporate such assumptions as discount rates, expected prepayment rates, expected default rates and expected loss severities. New Residential has reviewed the methodologies utilized by its valuation providers and has found them to be consistent with GAAP requirements. In addition to obtaining multiple quotations, when available, and reviewing the valuation methodologies of its valuation providers, New Residential creates its own internal pricing models for Level 3 securities and uses the outputs of these models as part of its process of evaluating the fair value estimates it receives from its valuation providers. These models incorporate the same types of assumptions as the models used by the valuation providers, but the assumptions are developed independently. These assumptions are regularly refined and updated at least quarterly by New Residential, and reviewed by its valuation group, which is separate from its investment acquisition and management group, to reflect market developments and actual performance.


For 61.8%67.0% of New Residential’s Non-Agency RMBS, the ranges of assumptions used by New Residential’s valuation providers are summarized in the table below. The assumptions used by New Residential’s valuation providers with respect to the remainder of New Residential’s Non-Agency RMBS were not readily available.
  Fair Value Discount Rate 
Prepayment Rate(a)
 
CDR(b)
 
Loss Severity(c)
Non-Agency RMBS $5,550,819
 2.66% to 30.00% 0.25% to 21.4% 0.25% to 9.00% 5.0% to 100%
  Fair Value Discount Rate 
Prepayment Rate(a)
 
CDR(b)
 
Loss Severity(c)
Non-Agency RMBS $5,262,801
 1.03% to 27.44% 0.5% to 23.00% 0.25% to 7.00% 5.0% to 100%


(a)Represents the annualized rate of the prepayments as a percentage of the total principal balance of the pool.
(b)Represents the annualized rate of the involuntary prepayments (defaults) as a percentage of the total principal balance of the pool.
(c)Represents the expected amount of future realized losses resulting from the ultimate liquidation of a particular loan, expressed as the net amount of loss relative to the outstanding balance.
(B)New Residential was unable to obtain quotations from more than one source on these securities. For approximately $7.3 million, the one source was the party that sold New Residential the security.
(C)Includes New Residential’s investments in interest-only notes for which the fair value option for financial instruments was elected.


Residential Mortgage Loans Valuation


New Residential, through its wholly owned subsidiary, New Penn,NewRez, originates mortgage loans that it intends to sell into Fannie Mae, Freddie Mac, and Ginnie Mae mortgage backed securitizations. Residential mortgage loans held-for-sale, at fair value are typically pooled together and sold into certain exit markets, depending upon underlying attributes of the loan, such as agency eligibility, product type, interest rate, and credit quality. Residential mortgage loans held-for-sale, at fair value are valued using a market approach by utilizing either: (i) the fair value of securities backed by similar mortgage loans, adjusted for certain factors to approximate the fair value of a whole mortgage loan, (ii) current commitments to purchase loans or (iii) recent observable market trades for similar loans, adjusted for credit risk and other individual loan characteristics. As these prices are derived from market observable inputs, New Residential classifies these valuations as Level 2 in the fair value hierarchy.


Residential mortgage loans held-for-sale, at fair value also includes certain nonconforming mortgage loans originated for sale to private investors, which are valued using internal pricing models to forecast loan level cash flows based on a potential securitization exit using inputs such as default rates, prepayments speeds and discount rates. As the internal pricing model is based on certain unobservable inputs, New Residential classifies these valuations as Level 3 in the fair value hierarchy.


NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 20182019
(dollars in tables in thousands, except share data) 


The following table summarizes certain information regarding the inputs used in valuing residential mortgage loans held-for-sale, at fair value classified as Level 3:
  Fair Value Discount Rate Prepayment Rate CDR Loss Severity
Acquired Loans $3,916,826
 4.20% 7.4% 1.6% 28.5%
Originated Loans 417,366
 3.0-4.5% 6.0-16.0% 0.0-3.5% 0.0% - 50.0%
Residential Mortgage Loans Held-for-Sale, at Fair Value $4,334,192
 
 
 
 

  Fair Value Discount Rate Prepayment Rate CDR Loss Severity
Residential Mortgage Loans Held-for-Sale, at Fair Value $524,862
 3.75% to 4.00% 10.00% to 15.00% 0.00% to 4.0% 0.0% to 50.0%


Residential mortgage loans held-for-investment, at fair value includes mortgage loans underlying the SAFT 2013-1 securitization, which are valued using internal pricing models using inputs such as default rates, prepayment speeds and discount rates. As the internal pricing model is based on certain unobservable inputs, New Residential classifies these valuations as Level 3 in the fair value hierarchy.


The following table summarizes certain information regarding the inputs used in valuing residential mortgage loans held-for-investment, at fair value classified as Level 3:
  Fair Value Discount Rate Prepayment Rate CDR Loss Severity
Residential Mortgage Loans Held-for-Investment, at Fair Value $113,133
 3.75% 8.0% 0.5% 20.0%

  Fair Value Discount Rate Prepayment Rate CDR Loss Severity
Residential Mortgage Loans Held-for-Investment, at Fair Value $123,606
 4.00% 10.0% 0.2% 20.0%


Derivative Valuation


New Residential enters into economic hedges including interest rate swaps, caps and TBAs, which are categorized as Level 2 in the valuation hierarchy. New Residential generally values such derivatives using quotations, similarly to the method of valuation used for New Residential’s other assets that are classified as Level 2 in the fair value hierarchy.


As a part of the mortgage loan origination business, New Residential enters into forward loan sale and securities delivery commitments, which are valued based on observed market pricing for similar instruments and therefore, are classified as Level 2. In addition, New Residential enters into IRLCs, which are valued using internal pricing models incorporating i)(i) market pricing for instruments with similar characteristics (ii) estimating the fair value of the servicing rights expected to be recorded at sale of the loan and (iii) adjusted for anticipated loan funding probability. Both the fair value of servicing rights expected to be recorded at the date of sale of the loan and anticipated loan funding probability are significant unobservable inputs and therefore, IRLCs are classified as Level 3 in the fair value hierarchy.


The following table summarizes certain information regarding the inputs used in valuing IRLCs:
  Fair Value Loan Funding Probability Fair Value of initial servicing rights (bps)
IRLCs $24,538
 54% to 100% 0 to 315

  Fair Value Loan Funding Probability Fair Value of initial servicing rights (bps)
IRLCs $8,357
 46.00% to 100% 0 to 326


Mortgage-Backed Securities Issued


New Penn,Residential and NewRez, a wholly owned subsidiary of New Residential, waswere deemed to be the primary beneficiarybeneficiaries of the RPL Borrowers and SAFT 2013-1 securitization entity and therefore, New Residential’s condensed consolidated balance sheets include the mortgage-backed securities issued by the RPL Borrowers and SAFT 2013-1.2013-1, respectively. New Residential elected the fair value option for these financial instruments and the mortgage-backed securities issued were valued consistently with New Residential’s Non-Agency RMBS described above.

The following table summarizes certain information regards the inputs used in valuing Mortgage-Backed Securities Issued:
  Fair Value Discount Rate Prepayment Rate CDR Loss Severity
Mortgage-Backed Securities Issued $117,470
 3.50% to 5.25% 9.0% to 12.0% 0% to 0.25% 10.0%


NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 20182019
(dollars in tables in thousands, except share data) 


The following table summarizes certain information regards the inputs used in valuing Mortgage-Backed Securities Issued:
  Fair Value Discount Rate Prepayment Rate CDR Loss Severity
Mortgage-Backed Securities Issued $474,309
 3.05% - 6.75% 7% - 15% 0.1%-3.5% 10%-25%


Contingent Consideration Valuation


New Residential, as additional consideration for the Shellpoint Acquisition, may make up to three3 cash earnout payments, which will be calculated following each of the first three anniversaries of the Shellpoint Closing as a percentage of the amount by which the pre-tax income of certain of Shellpoint’s businesses exceeds certain specified thresholds, up to an aggregate maximum amount of $60.0 million (the “Shellpoint Earnout Payments”). On September 5, 2019, New Residential paid $10.0 million as the first of three potential earnout payments. In accordance with ASC 805, New Residential measures its contingent consideration at fair value on a recurring basis using a scenario-based method to weigh the probability of multiple outcomes to arrive at an expected payment cash flow and then discounts the expected cash flow. The inputs utilized in valuing the contingent consideration include a discount rate of 8%11% and the application of probability weighting of income scenarios, which are significant unobservable inputs and therefore, contingent consideration is classified as Level 3 in the fair value hierarchy. This valuation is preliminary and subject to change (Note 1).


Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis


Certain assets are measured at fair value on a nonrecurring basis; that is, they are not measured at fair value on an ongoing basis but are subject to fair value adjustments only in certain circumstances, such as when there is evidence of impairment. For residential mortgage loans held-for-sale and foreclosed real estate accounted for as REO, New Residential applies the lower of cost or fair value accounting and may be required, from time to time, to record a nonrecurring fair value adjustment.


At September 30, 2018,2019, assets measured at fair value on a nonrecurring basis were $0.3$1.3 billion. The $0.3$1.3 billion of assets include approximately $227.1$1,236.5 million of residential mortgage loans held-for-sale and $70.5$51.8 million of REO. The fair value of New Residential’s residential mortgage loans, held-for-sale is estimated based on a discounted cash flow model analysis using internal pricing models and is categorized within Level 3 of the fair value hierarchy.


The following table summarizes the inputs used in valuing these residential mortgage loans as of September 30, 2018:2019:
 Fair Value and Carrying Value Discount Rate 
Weighted Average Life (Years)(A)
 Prepayment Rate 
CDR(B)
 
Loss Severity(C)
 Fair Value and Carrying Value Discount Rate 
Weighted Average Life (Years)(A)
 Prepayment Rate 
CDR(B)
 
Loss Severity(C)
Performing Loans $186,157
 4.7% 3.9 7.7% 4.3% 32.8% $715,110
 4.4% 4.0 13.0% 2.0% 35.5%
Non-Performing Loans 40,985
 5.3% 2.4 2.1% 2.8% 30.0% 521,435
 5.5% 3.1 3.0% 2.9% 30.0%
Total/Weighted Average $227,142
 4.8% 3.6 6.7% 4.0% 32.3% $1,236,545
 4.9% 3.6 8.8% 2.4% 33.2%


(A)The weighted average life is based on the expected timing of the receipt of cash flows.
(B)Represents the annualized rate of the involuntary prepayments (defaults) as a percentage of the total principal balance.
(C)Loss severity is the expected amount of future realized losses resulting from the ultimate liquidation of a particular loan, expressed as the net amount of loss relative to the outstanding loan balance.


The fair value of REO is estimated using a broker’s price opinion discounted based upon New Residential’s experience with actual liquidation values and, therefore, is categorized within Level 3 of the fair value hierarchy. These discounts to the broker price opinion generally range from 10% to 25%, depending on the information available to the broker.


The total change in the recorded value of assets for which a fair value adjustment has been included in the Condensed Consolidated Statements of Income for the nine months ended September 30, 2018 was a reversal of net valuation allowance of approximately $8.7 million, consisting2019 consisted of a reversal of prior valuation allowance of $8.9$17.0 million for residential mortgage loans, offset by $0.2$0.4 million increased allowance for REO.


NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 2019
(dollars in tables in thousands, except share data) 

13.EQUITY AND EARNINGS PER SHARE
 
Equity and Dividends


In January 2018,February 2019, New Residential issued 28.846.0 million shares of its common stock in a public offering at a price to the public of $17.10$16.50 per share for net proceeds of approximately $482.3$751.7 million. To compensate the Manager for its successful efforts in raising capital for New Residential, in connection with this offering, New Residential granted options to the Manager relating to 2.94.6 million shares of New Residential’s common stock at the public offering price, which had a fair value of approximately $3.8
million as of the grant date. The assumptions used in valuing the options were: a 2.58%2.40% risk-free rate, a 9.86%9.30% dividend yield, 23.16%19.26% volatility and a 10-year term.


On July 30, 2018,2, 2019, in a public offering, New Residential entered into a Distribution Agreement to sellissued 6.2 million shares of its common stock,7.50% Series A Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock (“Preferred Series A”), par value $0.01 per share, (the “ATM Shares”), having an aggregate offering pricewith a liquidation preference of up to $500.0 million, from time to time, through an “at-the-market” equity offering program (the “ATM Program”). During$25.00 per share for net proceeds of approximately $150.0 million. To compensate the three months ended September 30, 2018,Manager for its successful efforts in raising capital for New Residential, sold 0.5 million ATM Shares for an aggregate proceeds of $9.1 million. Inin connection with the shares sold under the ATM program,this offering, New Residential granted options to the Manager relating to 0.050.6 million shares of New Residential’s common stock at the offeringclosing price per share of common stock on the pricing date, which had a fair value of approximately $0.1$0.5 million as of the grant date. The assumptions used in valuing the options were: a 1.91% risk-free rate, a 9.73% dividend yield, 17.95% volatility and 10-year term.


On August 15, 2019, in a public offering, New Residential issued 11.3 million shares of its 7.125% Series B Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock (“Preferred Series B”), par value $0.01 per share, with a liquidation preference of $25.00 per share for net proceeds of approximately $273.4 million. To compensate the Manager for its successful efforts in raising capital for New Residential, in connection with this offering, New Residential granted options to the Manager relating to 1.1 million shares of New Residential’s common stock at the closing price per share of common stock on the pricing date, which had a fair value of approximately $0.7 million as of the grant date. The assumptions used in valuing the options were: a 1.56% risk-free rate, a 11.2% dividend yield, 18.23% volatility and 10-year term.

On September 20, 2018,23, 2019, New Residential’s board of directors declared a third quarter 20182019 common dividend of $0.50 per common share or $170.2 million.$207.8 million and preferred dividends of $0.69 per share of Preferred Series A and $0.45 per share of Preferred Series B, or $4.3 million and $5.0 million, respectively.


Approximately 0.52.4 million shares of New Residential’s common stock were held by Fortress, through its affiliates, at September 30, 2018.2019.


On August 20, 2019, New Residential announced that its board of directors had authorized the repurchase of up to $200.0 million of its common stock through December 31, 2020. Repurchases may be made from time to time through open market purchases or privately negotiated transactions, pursuant to one or more plans established pursuant to Rule 10b5-1 under the Securities Exchange Act of 1934 or by means of one or more tender offers, in each case, as permitted by securities laws and other legal requirements. The amount and timing of the purchases will depend on a number of factors including the price and availability of New Residential’s shares, trading volume, capital availability, New Residential’s performance and general economic and market conditions. No share repurchases have been made as of the date of issuance of these consolidated financial statements. The share repurchase program may be suspended or discontinued at any time.

Option Plan


As of September 30, 2018,2019, New Residential’s outstanding options were summarized as follows:
Held by the Manager4,086,22210,511,167

Issued to the Manager and subsequently assigned to certain of the Manager’s employees1,530,9162,290,749

Issued to the independent directors6,0007,000

Total5,623,13812,808,916




NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 2019
(dollars in tables in thousands, except share data) 

The following table summarizes New Residential’s outstanding options as of September 30, 2018.2019. The last sales price on the New York Stock Exchange for New Residential’s common stock in the quarter ended September 30, 20182019 was $17.82$15.68 per share.
Recipient
Date of
Grant/
Exercise(A)
 
Number of Unexercised
Options
 
Options
Exercisable as of
September 30, 2018
 
Weighted
Average
Exercise
Price(B)
 
Intrinsic Value of Exercisable Options as of
September 30, 2018
(millions)
Date of
Grant/
Exercise(A)
 
Number of Unexercised
Options
 
Options
Exercisable as of
September 30, 2019
 
Weighted
Average
Exercise
Price(B)
 
Intrinsic Value of Exercisable Options as of
September 30, 2019
(millions)
DirectorsVarious 6,000
 6,000
 $13.49
 $
Various 7,000
 7,000
 $13.61
 $
Manager(C)
2016 533,334
 200,000
 13.70
 0.8
2017 1,130,916
 
 14.09
 1.8
Manager(C)
2017 2,638,804
 565,459
 14.50
 1.9
2018 5,320,000
 2,416,798
 16.61
 
Manager(C)
2018 2,445,000
 288,798
 17.11
 0.2
2019 6,351,000
 1,152,400
 16.43
 
Outstanding 5,623,138
 1,060,257
     12,808,916
 3,576,198
    
 
(A)Options expire on the tenth anniversary from date of grant.
(B)The exercise prices are subject to adjustment in connection with return of capital dividends. A portion of New Residential’s 20172018 dividends was deemed to be a return of capital and the exercise prices were adjusted accordingly.
(C)The Manager assigned certain of its options to its employees as follows:
Date of Grant to Manager 
Range of Exercise
Prices
 
Total Unexercised
Inception to Date
2017 $14.09 1,130,916
2018 $16.48 to $17.73 1,159,833
Total   2,290,749
Date of Grant to Manager 
Range of Exercise
Prices
 
Total Unexercised
Inception to Date
2016 $13.70 400,000
2017 $14.50 1,130,916
Total   1,530,916

 
NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 2018
(dollars in tables in thousands, except share data) 

The following table summarizes activity in New Residential’s outstanding options:
  Amount Weighted Average Exercise Price
December 31, 2018 outstanding options 8,498,138
  
Options granted 6,352,000
 $16.20
Options exercised (2,041,222) $13.88
Options expired unexercised 
  
September 30, 2019 outstanding options 12,808,916
 See table above

  Amount Weighted Average Exercise Price
December 31, 2017 outstanding options 18,502,188
  
Options granted 2,924,166
 $17.13
Options exercised (15,803,216) $14.30
Options expired unexercised 
  
September 30, 2018 outstanding options 5,623,138
 See table above


Income and Earnings Per Share


New Residential is required to present both basic and diluted earnings per share (“EPS”). Basic EPS is calculated by dividing net income by the weighted average number of shares of common stock outstanding. Diluted EPS is computed by dividing net income by the weighted average number of shares of common stock outstanding plus the additional dilutive effect, if any, of common stock equivalents during each period. New Residential’s common stock equivalents are its outstanding options. During the nine months ended September 30, 2019, based on the treasury stock method, New Residential had 150,699 dilutive common stock equivalents outstanding. During the nine months ended September 30, 2018, based on the treasury stock method, New Residential had 1,463,258 dilutive common stock equivalents outstanding. During the nine months ended September 30, 2017, based on the treasury stock method, New Residential had 1,845,597 dilutive common stock equivalents outstanding.


Noncontrolling Interests


Noncontrolling interests is comprised of the interests held by third parties in consolidated entities that hold New Residential’s Servicer Advance Investments (Note 6), Shelter JVs (Note 8) and Consumer Loans (Note 9).


14.COMMITMENTS AND CONTINGENCIES
 
Litigation – New Residential is or may become, from time to time, involved in various disputes, litigation and regulatory inquiry and investigation matters that arise in the ordinary course of business. Given the inherent unpredictability of these types of proceedings, it is possible that future adverse outcomes could have a material adverse effect on its business, financial position or results of operations. New Residential is not aware of any unasserted claims that it believes are material and probable of assertion where the risk of loss is expected to be reasonably possible.


New Residential is, from time to time, subject to inquiries by government entities. New Residential currently does not believe any of these inquiries would result in a material adverse effect on New Residential’s business.


Indemnifications – In the normal course of business, New Residential and its subsidiaries enter into contracts that contain a variety of representations and warranties and that provide general indemnifications. New Residential’s maximum exposure under these arrangements is unknown as this would involve future claims that may be made against New Residential that have not yet occurred. However, based on its experience, New Residential expects the risk of material loss to be remote.
 
Capital Commitments — As of September 30, 2018,2019, New Residential had outstanding capital commitments related to investments in the following investment types (also refer to Note 5 for MSR investment commitments and to Note 18 for additional capital commitments entered into subsequent to September 30, 2018,2019, if any):


MSRs and servicer advancesServicer Advances — New Residential and, in some cases, third-party co-investors agreed to purchase future servicer advances related to certain Non-Agency mortgage loans. In addition, New Residential’s subsidiary, NRM, is generally obligated to fund future servicer advances related to the loans it is obligated to service. The actual amount of future advances purchased will be based on: (a) the credit and prepayment performance of the underlying loans, (b) the amount of advances recoverable prior to liquidation of the related collateral and (c) the percentage of the loans with respect to which no additional advance obligations are made. The actual amount of future advances is subject to significant uncertainty. See Notes 5 and 6 for information on New Residential’s investments in MSRs and Servicer Advance Investments, respectively.


NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 2018
(dollars in tables in thousands, except share data) 

Mortgage Origination ReservesNew Penn,NewRez, a wholly owned subsidiary of New Residential, originates conventional, government-insured and nonconforming residential mortgage loans for sale and securitization. The GSEs or Ginnie Mae guarantee conventional and government insured mortgage securitizations and mortgage investors issue nonconforming private label mortgage securitizations while New PennNewRez generally retains the right to service the underlying residential mortgage loans. In connection with the transfer of loans to the GSEs or mortgage investors, New PennNewRez makes representations and warranties regarding certain attributes of the loans and, subsequent to the sale, if it is determined that a sold loan is in breach of these representations and warranties, New PennNewRez generally has an obligation to cure the breach. If New PennNewRez is unable to cure the breach, the purchaser may require New PennNewRez to repurchase the loan.


In addition, for Ginnie Mae guaranteed securitizations, New PennNewRez holds a Ginnie Mae Buy-Back Option to repurchase delinquent loans from the securitization at its discretion. While New PennNewRez is not obligated to repurchase the delinquent loans, New PennNewRez generally executes its option to repurchase that will result in an economic benefit. As of September 30, 2018,2019, New Residential’s estimated liability associated with representations and warranties and Ginnie Mae repurchases was $6.3$9.2 million and $110.2$168.5 million, respectively. See Notes 5 and 8 for information on New Residential’s Ginnie Mae Buy-Back Option and mortgage origination, respectively.


Mortgage Origination Unfunded Commitments — As of September 30, 2018, New Penn2019, NewRez was committed to fund approximately $809.9 million$2.7 billion of mortgage loans and had forward loan sale commitments of $33.4$7.0 million. The forward sales are expected to close during the fourth quarter of 2018.2019.


Residential Mortgage Loans — As part of its investment in residential mortgage loans, New Residential may be required to outlay capital. These capital outflows primarily consist of advance escrow and tax payments, residential maintenance and property disposition fees. The actual amount of these outflows is subject to significant uncertainty. See Note 8 for information on New Residential’s investments in residential mortgage loans.


Consumer Loans — The Consumer Loan Companies have invested in loans with an aggregate of $182.6$279.4 million of unfunded and available revolving credit privileges as of September 30, 2018.2019. However, under the terms of these loans, requests for draws may be denied and unfunded availability may be terminated at New Residential’s discretion.

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 2019
(dollars in tables in thousands, except share data) 


Leases — New Residential, through its wholly owned subsidiary, Shellpoint, has leases on office space expiring through 2025. Future commitments under non-cancelable leases are approximately $26.7$25.4 million.


Environmental Costs — As a residential real estate owner, through its REO, New Residential is subject to potential environmental costs. At September 30, 2018,2019, New Residential is not aware of any environmental concerns that would have a material adverse effect on its consolidated financial position or results of operations.


Debt Covenants — New Residential’s debt obligations contain various customary loan covenants (Note 11).
 
Certain Tax-Related Covenants — If New Residential is treated as a successor to Drive Shack Inc. (“Drive Shack”) under applicable U.S. federal income tax rules, and if Drive Shack failed to qualify as a REIT for a taxable year ending on or before December 31, 2014, New Residential could be prohibited from electing to be a REIT. Accordingly, in the separation and distribution agreement executed in connection with New Residential’s spin-off from Drive Shack, Drive Shack (i) represented that it had no knowledge of any fact or circumstance that would cause New Residential to fail to qualify as a REIT, (ii) covenanted to use commercially reasonable efforts to cooperate with New Residential as necessary to enable New Residential to qualify for taxation as a REIT and receive customary legal opinions concerning REIT status, including providing information and representations to New Residential and its tax counsel with respect to the composition of Drive Shack’s income and assets, the composition of its stockholders, and its operation as a REIT; and (iii) covenanted to use its reasonable best efforts to maintain its REIT status for each of Drive Shack’s taxable years ending on or before December 31, 2014 (unless Drive Shack obtains an opinion from a nationally recognized tax counsel or a private letter ruling from the U.S. Internal Revenue Service (“IRS”) to the effect that Drive Shack’s failure to maintain its REIT status will not cause New Residential to fail to qualify as a REIT under the successor REIT rule referred to above). Additionally, New Residential covenanted to use its reasonable best efforts to qualify for taxation as a REIT for its taxable year ended December 31, 2013.


NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 2018
(dollars in tables in thousands, except share data) 

15.TRANSACTIONS WITH AFFILIATES AND AFFILIATED ENTITIES
 
New Residential is party to a Management Agreement with its Manager which provides for automatically renewing one-year terms subject to certain termination rights. The Manager’s performance is reviewed annually and the Management Agreement may be terminated by New Residential by payment of a termination fee, as defined in the Management Agreement, equal to the amount of management fees earned by the Manager during the 12 consecutive calendar months immediately preceding the termination, upon the affirmative vote of at least two-thirds of the independent directors, or by a majority vote of the holders of common stock. If the Management Agreement is terminated, the Manager may require New Residential to purchase from the Manager the right of the Manager to receive the Incentive Compensation. In exchange therefor, New Residential would be obligated to pay the Manager a cash purchase price equal to the amount of the Incentive Compensation that would be paid to the Manager if all of New Residential’s assets were sold for cash at their then current fair market value (taking into account, among other things, expected future performance of the underlying investments). Pursuant to the Management Agreement, the Manager, under the supervision of New Residential’s board of directors, formulates investment strategies, arranges for the acquisition of assets and associated financing, monitors the performance of New Residential’s assets and provides certain advisory, administrative and managerial services in connection with the operations of New Residential.


The Manager is entitled to receive a management fee in an amount equal to 1.5% per annum of New Residential’s gross equity calculated and payable monthly in arrears in cash. Gross equity is generally (i) the equity transferred by Drive Shack, Inc. (“Drive Shack”), formerly Newcastle Investment Corp., which was the sole stockholder of New Residential until the spin-off of New Residential completed on May 15, 2013, on the date of the spin-off, (ii) plus total net proceeds from stock offerings, plus certain capital contributions to subsidiaries, less capital distributions and repurchases of common stock.


In addition, the Manager is entitled to receive annual incentive compensation in an amount equal to the product of (A) 25% of the dollar amount by which (1) (a) New Residential’s funds from operations before the incentive compensation, excluding funds from operations from investments in the Consumer Loan Companies and any unrealized gains or losses from mark-to-market valuation changes on investments and debt (and any deferred tax impact thereof), per share of common stock, plus (b) earnings (or losses) from the Consumer Loan Companies computed on a level-yield basis (such that the loans are treated as if they qualified as loans acquired with a discount for credit quality as set forth in ASC No. 310-30, as such codification was in effect on June 30, 2013) as if the Consumer Loan Companies had been acquired at their GAAP basis on May 15, 2013, plus earnings (or losses) from equity method investees invested in Excess MSRs as if such equity method investees had not made a fair value election, plus gains (or losses) from debt restructuring and gains (or losses) from sales of property, and plus non-routine items, minus amortization of non-routinenon-
NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 2019
(dollars in tables in thousands, except share data) 

routine items, in each case per share of common stock, exceed (2) an amount equal to (a) the weighted average of the book value per share of the equity transferred by Drive Shack on the date of the spin-off and the prices per share of New Residential’s common stock in any offerings (adjusted for prior capital dividends or capital distributions) multiplied by (b) a simple interest rate of 10% per annum, multiplied by (B) the weighted average number of shares of common stock outstanding. “Funds from operations” means net income (computed in accordance with GAAP), excluding gains (or losses) from debt restructuring and gains (or losses) from sales of property, plus depreciation on real estate assets, and after adjustments for unconsolidated partnerships and joint ventures. Funds from operations will be computed on an unconsolidated basis. The computation of funds from operations may be adjusted at the direction of New Residential’s independent directors based on changes in, or certain applications of, GAAP. Funds from operations is determined from the date of the spin-off and without regard to Drive Shack’s prior performance.


In addition to the management fee and incentive compensation, New Residential is responsible for reimbursing the Manager for certain expenses paid by the Manager on behalf of New Residential.


Due to affiliates is comprised of the following amounts:
September 30, 2018 December 31, 2017September 30, 2019 December 31, 2018
Management fees$5,166
 $4,734
$7,076
 $5,779
Incentive compensation65,169
 81,373
49,265
 94,900
Expense reimbursements and other3,800
 2,854
3,210
 792
Total$74,135
 $88,961
$59,551
 $101,471
 
NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 2018
(dollars in tables in thousands, except share data) 

Affiliate expenses and fees were comprised of:
Three Months Ended 
 September 30,
 Nine Months Ended  
 September 30,
Three Months Ended 
 September 30,
 Nine Months Ended  
 September 30,
2018 2017 2018 20172019 2018 2019 2018
Management fees$15,464
 $14,187
 $46,027
 $41,447
$20,678
 $15,464
 $58,261
 $46,027
Incentive compensation23,848
 19,491
 65,169
 72,123
36,307
 23,848
 49,265
 65,169
Expense reimbursements(A)
125
 125
 375
 375
125
 125
 375
 375
Total$39,437
 $33,803
 $111,571
 $113,945
$57,110
 $39,437
 $107,901
 $111,571
 
(A)Included in General and Administrative Expenses in the Condensed Consolidated Statements of Income.

See Notes 4, 5, 6, 8, 11 and 14 for a discussion of transactions with Nationstar. As of September 30, 2018, 99.2%, 25.7% and 97.0% of the UPB of the loans underlying New Residential’s investments in Excess MSRs, MSRs and Servicer Advance Investments, respectively, was serviced, subserviced or master serviced by Nationstar. As of September 30, 2018, a total face amount of $4.3 billion of New Residential’s Non-Agency RMBS portfolio and approximately $27.6 million of New Residential’s Agency RMBS portfolio was serviced or master serviced by Nationstar. The total UPB of the loans underlying these Nationstar serviced Non-Agency RMBS was approximately $38.3 billion as of September 30, 2018. New Residential holds a limited right to cleanup call options with respect to certain securitization trusts serviced or master serviced by Nationstar whereby, when the outstanding balance of the underlying residential mortgage loans falls below a pre-determined threshold, it can effectively purchase the underlying residential mortgage loans at par, plus unreimbursed servicer advances, and repay all of the outstanding securitization financing at par, in exchange for a fee of 0.75% of UPB paid to Nationstar at the time of exercise. In connection with New Residential’s exercise of certain of these call rights, and certain other call rights acquired by New Residential, New Residential has made, and expects to continue to make, payments to funds managed by an affiliate of Fortress in respect of Excess MSRs held by the funds affected by the exercise of the call rights (“MSR Fund Payments”). During 2018, New Residential accrued for MSR Fund Payments in an aggregate amount of approximately $0.2 million and has also caused an aggregate of $0.5 million of securities to be transferred to such funds in 2018. New Residential continues to evaluate the call rights it purchased from Nationstar, and its ability to exercise such rights and realize the benefits therefrom are subject to a number of risks. The actual UPB of the residential mortgage loans on which New Residential can successfully exercise call rights and realize the benefits therefrom may differ materially from its initial assumptions. As of September 30, 2018, $878.8 million UPB of New Residential’s residential mortgage loans and $13.1 million of New Residential’s REO were being serviced or master serviced by Nationstar. Additionally, in the ordinary course of business, New Residential engages Nationstar to administer the termination of securitization trusts that it collapses pursuant to its call rights. As a result of these relationships, New Residential routinely has receivables from, and payables to, Nationstar, which are included in Other Assets and Accrued Expenses and Other Liabilities, respectively.
 
See Note 4 regarding co-investments with Fortress-managed funds.


See Note 13 regarding options granted to the Manager.

16.RECLASSIFICATION FROM ACCUMULATED OTHER COMPREHENSIVE INCOME INTO NET INCOME
 
The following table summarizes the amounts reclassified out of accumulated other comprehensive income into net income:
    Three Months Ended 
 September 30,
 Nine Months Ended  
 September 30,
Accumulated Other Comprehensive Income Components Statement of Income Location 2019 2018 2019 2018
Reclassification of net realized (gain) loss on securities into earnings Gain (loss) on settlement of investments, net $(95,003) $28,737
 $(201,222) $66,695
Reclassification of net realized (gain) loss on securities into earnings Other-than-temporary impairment on securities 5,567
 3,889
 21,942
 23,190
Total reclassifications   $(89,436) $32,626
 $(179,280) $89,885

    Three Months Ended 
 September 30,
 Nine Months Ended  
 September 30,
Accumulated Other Comprehensive Income Components Statement of Income Location 2018 2017 2018 2017
Reclassification of net realized (gain) loss on securities into earnings Gain (loss) on settlement of investments, net $28,737
 $(7,342) $66,695
 $(29,592)
Reclassification of net realized (gain) loss on securities into earnings Other-than-temporary impairment on securities 3,889
 1,509
 23,190
 8,736
Total reclassifications   $32,626
 $(5,833) $89,885
 $(20,856)


New Residential did not allocate any income tax expense or benefit to any component of other comprehensive income for any period presented, as no taxable subsidiary generated other comprehensive income.


17.INCOME TAXES
 
Income tax expense (benefit) consists of the following:
  Three Months Ended 
 September 30,

Nine Months Ended  
 September 30,
  2019
2018
2019
2018
Current:        
Federal $1,198
 $5,691
 $785
 $6,299
State and Local 14
 (263) 115
 424
Total Current Income Tax Expense (Benefit) 1,212
 5,428
 900
 6,723
Deferred:        
Federal (5,385) (1,201) 14,762
 (12,829)
State and Local (1,267) (664) 3,318
 149
Total Deferred Income Tax Expense (Benefit) (6,652) (1,865) 18,080
 (12,680)
Total Income Tax Expense (Benefit) $(5,440) $3,563
 $18,980
 $(5,957)
  Three Months Ended 
 September 30,

Nine Months Ended  
 September 30,
  2018
2017
2018
2017
Current:        
Federal $5,691
 $4,072
 $6,299
 $6,683
State and Local (263) 131
 424
 354
Total Current Income Tax Expense (Benefit) 5,428
 4,203
 6,723
 7,037
Deferred:        
Federal (1,201) 20,977
 (12,829) 97,053
State and Local (664) 7,433
 149
 16,963
Total Deferred Income Tax Expense (Benefit) (1,865) 28,410
 (12,680) 114,016
Total Income Tax Expense (Benefit) $3,563
 $32,613
 $(5,957) $121,053

 
New Residential intends to qualify as a REIT for each of its tax years through December 31, 2018.2019. A REIT is generally not subject to U.S. federal corporate income tax on that portion of its income that is distributed to stockholders if it distributes at least 90% of its REIT taxable income to its stockholders by prescribed dates and complies with various other requirements.
NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 2019
(dollars in tables in thousands, except share data) 

 
New Residential operates various securitization vehicles and has made certain investments, particularly its investments in MSRs (Note 5), Servicer Advance Investments (Note 6) and REO (Note 8), through taxable REIT subsidiaries (“TRSs”) that are subject to regular corporate income taxes which have been provided for in the provision for income taxes, as applicable.


New Residential has recorded a net deferred tax liabilityasset of approximately $3.9$43.4 million as of September 30, 2018,2019, primarily related to unrealized gains and discount accruals offset by net operating loss carry forwards.

On December 22, 2017, the Tax Cuts and Jobs Act (the “TCJA”) was signed into law. The TCJA includes a number of significant changes to existing U.S. corporate income tax laws, most notably a reduction of the U.S. corporate income tax rate from 35 percent to 21 percent, effective January 1, 2018. New Residential measures deferred tax assets and liabilities using enacted tax rates that will apply in the years in which the temporary differences are expected to be recovered or paid. New Residential is still analyzing certain aspects of the TCJA and refining its calculations, which could potentially affect the measurement of these balances or give rise to new deferred tax amounts.


18.SUBSEQUENT EVENTS
 
These financial statements include a discussion of material events that have occurred subsequent to September 30, 20182019 (referred to as “subsequent events”) through the issuance of these condensed consolidated financial statements. Events subsequent to that date have not been considered in these financial statements.


Corporate Activities

On September 20, 2018,October 1, 2019, New Residential’s boardResidential completed its purchase of directors declared a third quarter 2018 dividendDitech’s forward Fannie Mae, Ginnie Mae and non-agency MSRs with an aggregate UPB of $0.50 per common share or $170.2 million. approximately $62.0 billion as of August 31, 2019, the servicer advance receivables relating to such MSRs and other assets core to the forward origination and servicing operations. Additionally, New Residential assumed certain Ditech office spaces and added approximately 1,100 Ditech employees to support the increase in volume to its existing origination and servicing operations. The approximate purchase price at the closing was $1.2 billion and the acquisition was financed via financing facilities and cash on hand.

On October 26, 2018,4, 2019, New Residential paid the third quarter dividend to stockholdersissued a securitization of record asapproximately $1.73 billion UPB of October 1, 2018.reperforming residential mortgage loans for net proceeds of $1.67 billion.





ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
 
Management’s discussion and analysis of financial condition and results of operations is intended to help the reader understand the results of operations and financial condition of New Residential. The following should be read in conjunction with the unaudited Condensed Consolidated Financial Statements and notes thereto included herein, and with “Risk Factors.”
 
GENERAL
 
New Residential is a publicly traded REIT primarily focused on opportunistically investing in, and actively managing, investments related to residential real estate. We primarily target investments in mortgage servicing related assets and related opportunistic investments. We are externally managed by an affiliate of Fortress pursuant to the Management Agreement. Our goal is to drive strong risk-adjusted returns primarily through our investments, and our investment guidelines are purposefully broad to enable us to make investments in a wide array of assets in diverse markets, including non-real estate related assets such as consumer loans. We generally target assets that generate significant current cash flows and/or have the potential for meaningful capital appreciation.
 
Our portfolio is currently composed of mortgage servicing related assets, Non-Agency RMBS (and associated call rights), residential mortgage loans and other opportunistic investments. Our asset allocation and target assets may change over time, depending on our investment decisions in light of prevailing market conditions. The assets in our portfolio are described in more detail below under “—Our Portfolio.”


New Residential, through its wholly-owned subsidiaries New Residential Mortgage LLC (“NRM”) and NewRez LLC (“NewRez”), is licensed or otherwise eligible to service residential mortgage loans in all states within the United States and the District of Columbia. NRM and NewRez perform servicing on behalf of investors, including the Federal National Mortgage Association (“Fannie Mae”) and Federal Home Loan Mortgage Corporation (“Freddie Mac”) (collectively, Government Sponsored Enterprises or “GSEs”) and Government National Mortgage Association (“Ginnie Mae”), and on behalf of other servicers (subservicing).

NewRez originates, sells and securitizes conventional (conforming to the underwriting standards of Fannie Mae or Freddie Mac; collectively referred to as “Agency” loans), government-insured (Federal Housing Administration (“FHA”) and Department of Veterans Affairs (“VA”)) and non-qualified (“Non-QM”) residential mortgage loans. The GSEs or Ginnie Mae guarantee securitizations completed under their applicable policies and guidelines. New Residential generally retains the right to service the underlying residential mortgage loans sold and securitized by NRM and NewRez. NRM and NewRez are required to conduct aspects of their operations in accordance with applicable policies and guidelines published by FHA, Fannie Mae and Freddie Mac in order to maintain those approvals.

MARKET CONSIDERATIONS
 
Developments in the U.S. Housing Market


In response to the changing landscape of the mortgage industry and bank capital requirements, banks have sold MSRs totaling more than $3.5 trillion since 2010. As of the secondthird quarter of 2018,2019, the top 100 mortgage servicers serviced over 98% out99% of the $10.7$10.9 trillion one-to-four family mortgage debt outstanding, according to Inside Mortgage Finance. Furthermore, according to Inside Mortgage Finance, as of the third quarter of 2019, approximately 65%66% of such outstanding mortgage debt was serviced by the top 25 mortgage servicers, as of the second quarter of 2018.which 15 are non-banks. Given current market dynamics and an overall challengingcompetitive servicing environment, we may expect additional market consolidation among non-bank servicers. In addition, we believe that non-bank servicers who are constrained by capital limitations will continue to sell MSRs, Excess MSRs and other servicing assets. As a result, we believe additional MSR sales will be likely for some period of time. These factors have resulted in increased opportunities for us to acquire interests in MSRs and to provide capital to non-bank servicers. In addition, approximately $1.6$1.64 trillion of new loans are expected to bewere originated in 2018 and another $1.86 trillion are forecasted for 2019, according to the Mortgage Bankers Association. We believe this creates an opportunity to enter into “flow arrangements,” whereby loan originators or servicers agree to sell MSRs or Excess MSRs on newly originated loans on a recurring basis (often monthly or quarterly). Recently, strong demand for mortgage assets in general has led to tighter spreads and lower required rates of return. This, in turn, creates a reach for yield and increased difficulty in sourcing accretive investments in the current investment landscape. These market conditions have driven prices higher, thereby also increasing the value of certain of our existing investments.

There can be no assurance that we will make additional investments in MSRs or Excess MSRs or that any future investment in MSRs or Excess MSRs will generate returns similar to the returns on our original investments in MSRs or Excess MSRs. The timing, size and potential returns of our future investments in MSRs and Excess MSRs may be less attractive than our prior investments in this sector due toa number of factors, most of which are beyond our control. Such factors include, but are not limited to, changes in interest rates and recent increased competition for more recently originated MSRs. In addition, the acquisition of Agency MSRs requires GSE and, in certain cases, other regulatory approval. The process to obtain such approvals is extensive and will extend transaction settlement times when compared to our experience with the acquisition of Excess MSRs. In general, regulatory and GSE approval processes have been more extensive and taken longer than the processes and timelines we experienced in prior periods, which has increased the amount of time and effort required to complete transactions.


Interest Rates and Prepayment Rates


As further described in “Quantitative and Qualitative Disclosures About Market Risk,” increasingdecreasing interest rates are generally associated with decliningincreasing prepayment rates for residential mortgage loans since they increasedecrease the cost of borrowing for homeowners. DecliningIncreasing prepayment rates, in turn, would generally be expected to increasedecrease the value of our interests in Excess MSRs, MSRs and Servicer Advance Investments, which include the right to a portion of the related MSRs, because the duration


of the cash flows we are entitled to receive becomes extended with nodecreases and results in a reduction in current cash flows. Changes in interest rates will also directly impact our costs of borrowing either immediately (floating rate debt) or upon refinancing (fixed rate debt) and may also


be associated with changes in credit spreads and/or the discount rates used in valuing investments. DecliningIncreasing prepayment rates have a negativepositive impact on the value of investments purchased at a significant discount since the recovery of that discount is delayed.accelerated.


In the third quarter of 2018, both2019, given mixed economic data, the Federal Reserve lowered borrowing costs twice and signaled that future rate cuts in 2019 were a possibility resulting in current interest rates and expected future interest rates generally increased. For instance,moving lower, with the 10-year treasury yield increasedTreasury declining 34 bps during the quarter, to 1.67% as of September 30, 2019 from 2.85%2.01% as of June 30, 2019, and LIBOR declining 38 bps during the quarter to 3.06%.2.01% as of September 30, 2019 from 2.39% as of June 30, 2019. Meanwhile, the primary mortgage rate decreased 11 bps during the quarter to 3.718% as of September 30, 2019 from 3.824% as of June 30, 2019. With respect to our Non-Agency RMBS, which wereare generally purchased at a significant discount whileto par, market interest rates increased,decreased and market credit spreads for these investments decreased,increased, with the net result being an increasea decrease in value of these investments during the quarter.


The value of our MSRs and Excess MSRs is subject to a variety of factors, as described in “Quantitative and Qualitative Disclosures About Market Risk” and in “Risk Factors.” In the third quarter of 2018,2019, the fair value of our direct investments in Excess MSRs and our share of the fair value of the Excess MSRs held through equity method investees decreasedincreased by approximately $6.5$3.2 million in the aggregate, primarily as a result of a decrease in recapture assumptions, while the weighted average discount rate of the portfolio remained unchanged at 8.8%.rates. In addition, a decrease infaster prepayment rates due to an increase in interest rates and an increase in the custodial earnings rate,speeds partially offset by lower recapture assumptionsdiscount rates caused the fair value of our MSRs, including MSR financing receivables, to increasedecrease by approximately $4.9$48.9 million during the period.


Changes in interest rates did not have a meaningful impact on the net interest spread of our Agency and Non-Agency RMBS portfolios. Our RMBS are primarily floating rate or hybrid (i.e., fixed to floating rate) securities, which we generally finance with floating rate debt, or are economically hedged with respect to interest rates. Therefore, while risingdecreasing interest rates will generally result in a higherlower cost of financing, they will also result in a higherlower coupon payable on the securities. The net interest spread on our Agency RMBS portfolio as of September 30, 20182019 was 1.58%0.75%, compared to 1.25%0.55% as of June 30, 2018.2019. The spread changed primarily as a result of higher yields from new securities purchased partially offset by increased funding costs during the third quarter of 2018.costs. The net interest spread on our Non-Agency RMBS portfolio as of September 30, 20182019 was 2.18%1.76%, compared to 2.50%1.61% as of June 30, 2018.2019. This spread changed primarily as a result of lower funding costs.

We employ a variety of hedging strategies to lower yields on securities ownedreduce book value volatility. Both our diverse portfolio composition (inclusive of long and new securities purchased partially offset by decreased funding costs during the third quarter of 2018.short duration instruments and various operating businesses) as well as specific hedging instruments (including Agency MBS, interest rate swaps etc.) mitigate book value volatility.


General U.S. Economy and Unemployment


InDuring the last twelve months,third quarter of 2019, the U.S. unemployment rate generally continued to decline and equity market prices trended up,slightly to 3.5% as of September 30, 2019, signaling a general improvement in the U.S. economy. In our view, an improvement in the economy, as demonstrated through such measures,measure, generally improves the value of housing and the ability of borrowers to make payments on their loans, thereby decreasing delinquencies and defaults on residential mortgage loans, consumer loans and RMBS. This relationship generally held true, as the Case Shiller Home Price Index increased from 203 as ofhowever, the third quarter of 20172019 continued to 214 asshow certain indications that the rate of home price increases across the third quarter of 2018.U.S. has slowed. The Case Shiller U.S. National Home Price Index reported a 2.0% annual gain in July 2019, down from 4.3% in January 2019. In addition, according to CoreLogic, the total number of mortgaged residential properties with negative equity stood at 2.22.0 million, or 4.3 percent,3.8%, as of the second quarter of 2018,2019, down from 4.7 percent, as of3.8% in the first quarter of 2018. This2019 and on a year-over-year basis, the number of mortgaged properties in negative equity fell 9.0%. While potentially slowing, this trend has helpedcontinues to help support the values of our residential mortgage loans, consumer loans and RMBS.


Credit Spreads


Corporate credit spreads, which generally have an impact on the value of yield driven financial instruments (e.g., RMBS and loan portfolios), were flatcontinued to tighten during the third quarter of 2018. While a useful market proxy, corporate credit spreads are not necessarily indicative or directly correlated to mortgage credit spreads, which tightened during the quarter. Collateral2019. In addition, collateral performance, market liquidity, mortgage credit spreads and other factors related specifically to certain investments within our mortgage securities and loan portfolio caused a slightan increase to the value of the portion of this portfolio that was owned for the entire quarter.


For more information regarding these and other market factors which impact our portfolio, see Item 3. “Quantitative and Qualitative Disclosures About Market Risk.”



Our Manager


On December 27, 2017, SoftBank Group Corp. (“SoftBank”) announced that it completed its previously announced acquisition of Fortress (the “SoftBank Merger”). In connection with the SoftBank Merger, Fortress operates within SoftBank as an independent business headquartered in New York.




OUR PORTFOLIO
 
Our portfolio is currently composed of mortgage servicing related assets, residential securities and loans and other investments, as described in more detail below. The assets in our portfolio are described in more detail below (dollars in thousands), as of September 30, 2018.

2019.
Outstanding
Face Amount
 
Amortized
Cost Basis
 Percentage of Total Amortized Cost Basis 
Carrying
Value
 
Weighted
Average
Life (years)(A)
Outstanding
Face Amount
 
Amortized
Cost Basis
 Percentage of Total Amortized Cost Basis 
Carrying
Value
 
Weighted
Average
Life (years)(A)
Investments in:                 
Excess MSRs(B)
$156,293,738
 $482,650
 2.3% $622,000
 6.2
$128,657,619
 $398,488
 1.3% $530,323
 5.7
MSRs(B)
246,949,863
 2,390,079
 11.5% 2,872,004
 6.6
319,927,285
 3,364,140
 11.2% 3,431,968
 4.8
Mortgage Servicing Rights Financing Receivables(B) (C)
135,529,647
 1,351,372
 6.5% 1,681,072
 6.7
MSR Financing Receivables(B) (C)
140,523,235
 1,500,229
 5.0% 1,811,261
 6.2
Servicer Advance Investments(B) (D)
637,102
 783,141
 3.6% 799,936
 5.9
492,480
 570,570
 1.7% 600,547
 6.3
Agency RMBS(E)
2,653,034
 2,678,375
 12.9% 2,673,863
 9.8
8,797,199
 8,950,763
 29.9% 8,998,066
 4.6
Non-Agency RMBS(E)
17,980,244
 8,491,714
 41.0% 8,976,394
 7.1
21,845,814
 7,175,703
 24.1% 7,855,844
 6.3
Residential Mortgage Loans3,483,808
 3,320,429
 16.0% 3,297,489
 7.8
7,404,432
 7,067,812
 23.7% 7,169,905
 10.0
Real Estate OwnedN/A
 124,568
 0.6% 115,160
 
Consumer Loans1,142,058
 1,145,177
 5.6% 1,140,769
 3.5
878,431
 884,587
 3.1% 881,183
 3.9
Consumer Loans, Equity Method Investees85,424
 N/A
 N/A
 44,787
 1.2
Total/Weighted Average  $20,767,505
 100.0% $22,223,474
 7.1
  $29,912,292
 100.0% $31,279,097
 6.4
                 
Reconciliation to GAAP total assets:                 
Cash and restricted cash      485,897
        901,367
 
Residential mortgage loans subject to repurchase      110,181
  
Servicer advances receivable      3,217,121
        2,911,798
 
Trades receivable      3,424,865
        4,487,772
 
Deferred tax asset, net      43,372
 
Other assets      629,231
        1,724,519
 
GAAP total assets      $30,090,769
        $41,347,925
 
 
(A)Weighted average life is based on the timing of expected principal reduction on the asset.
(B)The outstanding face amount of Excess MSRs, MSRs, Mortgage Servicing RightsMSR Financing Receivables, and Servicer Advance Investments is based on 100% of the face amount of the underlying residential mortgage loans and currently outstanding advances, as applicable.
(C)Includes certain MSRs where our subsidiary, NRM, is the named servicer.
(D)The value of our Servicer Advance Investments also includes the rights to a portion of the related MSR.
(E)Amortized cost basis is net of impairment.


Servicing Related Assets


MSRs and Mortgage Servicing RightsMSR Financing Receivables


As of September 30, 2018,2019, we had $4.6$5.2 billion carrying value of MSRs and mortgage servicing rights financing receivables within our servicer subsidiary, NRM.


NRM has contracted with certain subservicers to perform the related servicing duties on the residential mortgage loans underlying its MSRs. As of September 30, 2018,2019, these subservicers include PHH, Nationstar, Ocwen, Ditech, PHH,LoanCare, AmeriHome, and Flagstar, which subservice 25.7%26.9%, 24.0%23.1%, 21.8%19.2%, 11.5%1.8%, and 0.6%0.8% of the underlying UPB of the related mortgages, respectively (includes both Mortgage Servicing Rights and Mortgage Servicing RightsMSR Financing Receivables). The remaining 28.2% of the underlying UPB of the related mortgages is subserviced by our subsidiary, Shellpoint Mortgage Servicing (Note 1 to our Condensed Consolidated Financial Statements).


NRM has entered into agreements with Ditech,


Nationstar, PHH, LoanCare, Flagstar, and OcwenNationstar whereby NRM is entitled to the MSR on any refinancing by such subservicer of a loan in the related original portfolio.


The table below summarizes our investments in MSRs and mortgage servicing rights financing receivables as of September 30, 2018.2019.
Current UPB (bn) Weighted Average MSR (bps) Carrying Value (mm)Current UPB (bn) Weighted Average MSR (bps) Carrying Value (mm)
Mortgage Servicing Rights          
Agency$215.0
 26
bps $2,479.7
$288.7
 27
bps $3,038.7
Non-Agency2.1
 26
 20.6
2.3
 26
 20.3
Ginnie Mae29.9
 34
 371.7
28.9
 32
 372.9
Mortgage Servicing Rights Financing Receivables     
MSR Financing Receivables     
Agency44.0
 27
 467.6
61.2
 27
 598.0
Non-Agency91.5
 45
 1,213.5
79.4
 47
 1,213.3
Total$382.5
 31
bps
$4,553.1
$460.5
 31
bps
$5,243.2


The following table summarizes the collateral characteristics of the loans underlying our investments in MSRs and mortgage servicing rights financing receivables as of September 30, 20182019 (dollars in thousands):
Collateral CharacteristicsCollateral 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 RateCurrent Carrying Amount Current Principal Balance Number of Loans 
WA FICO Score(A)
 WA Coupon WA Maturity (months) Average Loan Age (months) 
Adjustable Rate Mortgage %(B)
 
Three Month Average CPR(C)
 
Three Month Average CRR(D)
 
Three Month Average CDR(E)
 Three Month Average Recapture Rate
Mortgage Servicing Rights                                              
Agency$2,479,734
 $214,959,796
 1,408,271
 744
 4.3% 264
 64
 3.1% 11.3% 10.9% 0.2% 15.3%$3,038,721
 $288,673,487
 1,820,794
 749
 4.3% 263
 66
 2.8% 14.6% 14.4% 0.2% 10.1%
Non-Agency20,555
 2,056,930
 4,264
 759
 3.9% 309
 37
 6.2% 6.2% 0.4% 5.9% 4.8%20,321
 2,350,471
 5,656
 743
 4.0% 308
 34
 3.8% 14.1% 14.1% % 5.8%
Ginnie Mae371,715
 29,933,137
 141,512
 685
 3.7% 326
 29
 7.8% 13.3% 12.9% 0.5% 6.8%372,926
 28,903,327
 137,168
 681
 3.8% 319
 36
 5.6% 17.6% 17.0% 0.7% 24.1%
Mortgage Servicing Rights Financing Receivables                       
MSR Financing Receivables                       
Agency467,613
 43,997,628
 328,418
 744
 4.2% 240
 81
 6.8% 11.6% 11.2% 0.4% 6.1%597,990
 61,162,569
 249,339
 749
 4.4% 305
 26
 1.1% 30.8% 30.8% % 1.8%
Non-Agency1,213,459
 91,532,019
 654,070
 642
 4.5% 309
 154
 16.1% 11.2% 7.8% 3.5% %1,213,271
 79,360,666
 577,024
 645
 4.5% 306
 164
 16.1% 9.9% 8.0% 1.9% 0.5%
Total$4,553,076
 $382,479,510
 2,536,535
 715
 4.3% 277
 85
 7.0% 11.4% 10.3% 1.1% 9.8%$5,243,229
 $460,450,520
 2,789,981
 727
 4.3% 280
 76
 5.1% 16.1% 15.6% 0.5% 8.2%


Collateral CharacteristicsCollateral Characteristics
Delinquency 30 Days(F)
 
Delinquency 60 Days(F)
 
Delinquency 90+ Days(F)
 Loans in Foreclosure Real Estate Owned Loans in Bankruptcy
Delinquency 30 Days(F)
 
Delinquency 60 Days(F)
 
Delinquency 90+ Days(F)
 Loans in Foreclosure Real Estate Owned Loans in Bankruptcy
Mortgage Servicing Rights                      
Agency1.6% 0.4% 0.5% 0.3% 0.1% 0.3%1.5% 0.3% 0.4% 0.3% % 0.3%
Non-Agency0.9% 0.1% 0.4% 0.6% % 0.1%0.4% 0.1% 0.1% 0.3% 0.1% 0.1%
Ginnie Mae4.4% 1.2% 1.5% 1.2% % 1.1%4.1% 1.2% 1.1% 1.4% 0.1% 1.2%
Mortgage Servicing Rights Financing Receivables           
MSR Financing Receivables           
Agency1.9% 0.3% 0.3% 0.6% % 0.4%1.6% 0.1% 0.1% % % 0.1%
Non-Agency8.3% 5.0% 7.4% 4.5% 1.8% 2.8%9.5% 4.9% 4.2% 7.7% 1.9% 2.9%
Total3.5% 1.5% 2.2% 1.4% 0.5% 1.0%3.1% 1.1% 1.1% 1.6% 0.3% 0.8%


(A)The WA FICO score is based on the weighted average of information provided by the loan servicer on a monthly basis. The loan servicer generally updates the FICO score when loans are refinanced or become delinquent.
(B)Adjustable Rate Mortgage % represents the percentage of the total principal balance of the pool that corresponds to adjustable rate mortgages.
(C)Three Month Average CPR, or the constant prepayment rate, represents the annualized rate of the prepayments during the quarter as a percentage of the total principal balance of the pool.
(D)Three Month Average CRR, or the voluntary prepayment rate, represents the annualized rate of the voluntary prepayments during the quarter as a percentage of the total principal balance of the pool.


(E)Three Month Average CDR, or the involuntary prepayment rate, represents the annualized rate of the involuntary prepayments (defaults) during the quarter as a percentage of the total principal balance of the pool.


(F)Delinquency 30 Days, Delinquency 60 Days and Delinquency 90+ Days represent the percentage of the total principal balance of the pool that corresponds to loans that are delinquent by 30–59 days, 60–89 days or 90 or more days, respectively.

As of September 30, 2018, MSRs purchased from PHH, and related servicer advances receivable, with respect to private-label residential mortgage loans of approximately $3.7 billion in total UPB with a purchase price of approximately $21.0 million had not been settled.


Excess MSRs
 
The tables below summarize the terms of our investments in Excess MSRs completed as of September 30, 2018.2019.


Summary of Direct Excess MSR Investments as of September 30, 20182019



MSR Component(A)



Excess MSR

Current UPB
(bn)

Weighted Average MSR (bps)
Weighted Average Excess MSR (bps)
Interest in Excess MSR (%)
Carrying Value (mm)
Agency         
Original and Recaptured Pools$55.7
 29
bps21
bps32.5% - 66.7% $242.7
Recapture Agreements
 29
 22
 32.5% - 66.7% 31.2

55.7
 29

21


 273.9
Non-Agency(B)
         
Nationstar and SLS Serviced:         
Original and Recaptured Pools$56.4
 35
 15
 33.3% - 100.0% $174.7
Recapture Agreements
 26
 20
 33.3% - 100.0% 18.5

56.4
 34

15


 193.2
Total/Weighted Average$112.1
 32
bps18
bps
 $467.1



MSR Component(A)



Excess MSR

Current UPB
(bn)

Weighted Average MSR (bps)
Weighted Average Excess MSR (bps)
Interest in Excess MSR (%)
Carrying Value (mm)
Agency$45.9
 29
bps21
bps32.5% - 66.7% $221.6
Non-Agency(B)
47.1
 35
 15
 33.3% - 100.0% $176.5
Total/Weighted Average$93.0
 32
bps18
bps
 $398.1
 
(A)The MSR is a weighted average as of September 30, 2018,2019, and the Excess MSR represents the difference between the weighted average MSR and the basic fee (which fee remains constant).
(B)WeServiced by Nationstar and SLS, we also invested in related Servicer Advance Investments, including the basic fee component of the related MSR (Note 6 to our Condensed Consolidated Financial Statements) on $42.3$33.4 billion UPB underlying these Excess MSRs.


Summary of Excess MSR Investments Through Equity Method Investees as of September 30, 20182019



MSR Component(A)








Current UPB (bn)
Weighted Average MSR (bps)
Weighted Average Excess MSR (bps)
New Residential Interest in Investee (%)
Investee Interest in Excess MSR (%)
New Residential Effective Ownership (%)
Investee Carrying Value (mm)
Agency


















Original and Recaptured Pools$44.2

32
bps21
bps50.0%
66.7%
33.3%
$245.6
Recapture Agreements

33
 23
 50.0%
66.7%
33.3%
39.4
Total/Weighted Average$44.2

32
bps21
bps








$285.0



MSR Component(A)








Current UPB (bn)
Weighted Average MSR (bps)
Weighted Average Excess MSR (bps)
New Residential Interest in Investee (%)
Investee Interest in Excess MSR (%)
New Residential Effective Ownership (%)
Investee Carrying Value (mm)
Agency$35.6

33
bps21
bps50.0%
66.7%
33.3%
$236.8
 
(A)The MSR is a weighted average as of September 30, 2018,2019, and the Excess MSR represents the difference between the weighted average MSR and the basic fee (which fee remains constant).




The following table summarizes the collateral characteristics of the loans underlying our direct Excess MSR investments as of September 30, 20182019 (dollars in thousands):
Collateral CharacteristicsCollateral 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 RateCurrent 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$174,120
 $42,820,547
 308,104
 712
 4.6% 271
 108
 8.0% 14.0% 13.2% 0.9% 19.8%$168,463
 $33,627,899
 242,096
 723
 4.7% 247
 115
 1.9% 13.2% 12.7% 0.6% 11.6%
Recaptured Loans68,535
 12,856,792
 75,799
 723
 4.3% 286
 34
 0.6% 11.0% 10.8% 0.2% 28.5%53,097
 12,272,755
 73,762
 725
 4.4% 278
 42
 0.1% 13.0% 12.6% 0.5% 29.1%
Recapture Agreement31,198
 
 
 
 % 
 
 % % % % %

$273,853
 $55,677,339
 383,903
 715
 4.5% 275
 90
 6.3% 13.3% 12.6% 0.7% 21.5%$221,560
 $45,900,654
 315,858
 724
 4.6% 256
 93
 1.5% 13.2% 12.6% 0.6% 16.2%
Non-Agency(F)
                                              
Nationstar and SLS Serviced:                                              
Original Pools$156,307
 $52,662,477
 290,428
 673
 4.7% 284
 150
 34.8% 16.6% 12.9% 4.2% 14.0%$153,927
 $43,127,383
 242,478
 672
 4.8% 281
 162
 10.1% 14.4% 11.6% 3.2% 8.8%
Recaptured Loans18,373
 3,714,517
 16,578
 741
 4.2% 289
 23
 2.9% 10.8% 10.8% % 29.2%22,577
 3,997,153
 18,203
 739
 4.3% 285
 29
 0.1% 13.2% 13.2% % 25.5%
Recapture Agreement18,528
 
 
 
 % 
 
 % % % % %

$193,208
 $56,376,994
 307,006
 677
 4.7% 284
 142
 32.7% 16.3% 12.8% 4.0% 14.7%$176,504
 $47,124,536
 260,681
 678
 4.7% 281
 151
 8.8% 14.3% 11.7% 2.9% 10.2%
Total/Weighted Average(H)
$467,061
 $112,054,333
 690,909
 696
 4.6% 280
 117
 19.3% 14.8% 12.7% 2.4% 18.0%$398,064
 $93,025,190
 576,539
 700
 4.7% 269
 124
 4.7% 13.8% 12.2% 1.8% 13.2%



Collateral CharacteristicsCollateral Characteristics
Delinquency 30 Days(G)
 
Delinquency 60 Days(G)
 
Delinquency 90+ Days(G)
 Loans in
Foreclosure
 Real
Estate
Owned
 Loans in
Bankruptcy
Delinquency 30 Days(G)
 
Delinquency 60 Days(G)
 
Delinquency 90+ Days(G)
 Loans in
Foreclosure
 Real
Estate
Owned
 Loans in
Bankruptcy
Agency                      
Original Pools3.8% 1.2% 1.0% 0.9% 0.2% 0.2%2.9% 0.9% 0.6% 0.6% 0.2% 0.2%
Recaptured Loans1.8% 0.5% 0.4% 0.3% 0.1% %1.8% 0.4% 0.4% 0.2% 0.1% %
Recapture Agreement% % % % % %

3.3% 1.1% 0.8% 0.8% 0.2% 0.1%2.6% 0.7% 0.5% 0.5% 0.2% 0.1%
Non-Agency(F)
                      
Nationstar and SLS Serviced:                      
Original Pools10.2% 2.8% 2.8% 6.7% 1.1% 2.1%10.8% 3.2% 2.3% 5.4% 1.1% 2.0%
Recaptured Loans1.2% 0.1% 0.2% 0.1% % %1.5% 0.3% 0.1% % % %
Recapture Agreement% % % % % %

9.6% 2.7% 2.6% 6.2% 1.1% 1.9%10.0% 3.0% 2.1% 4.9% 1.0% 1.8%
Total/Weighted Average(H)
6.5% 1.9% 1.7% 3.5% 0.6% 1.0%6.5% 1.9% 1.4% 2.8% 0.6% 1.0%
 
(A)The WA FICO score is based on the weighted average of information provided by the loan servicer on a monthly basis. The loan servicer generally updates the FICO score when loans are refinanced or become delinquent.
(B)Adjustable Rate Mortgage % represents the percentage of the total principal balance of the pool that corresponds to adjustable rate mortgages.
(C)Three Month Average CPR, or the constant prepayment rate, represents the annualized rate of the prepayments during the quarter as a percentage of the total principal balance of the pool.
(D)Three Month Average CRR, or the voluntary prepayment rate, represents the annualized rate of the voluntary prepayments during the quarter as a percentage of the total principal balance of the pool.
(E)Three Month Average CDR, or the involuntary prepayment rate, represents the annualized rate of the involuntary prepayments (defaults) during the quarter as a percentage of the total principal balance of the pool.
(F)We also invested in related Servicer Advance Investments, including the basic fee component of the related MSR (Note 6 to our Condensed Consolidated Financial Statements) on $42.3$33.4 billion UPB underlying these Excess MSRs.
(G)Delinquency 30 Days, Delinquency 60 Days and Delinquency 90+ Days represent the percentage of the total principal balance of the pool that corresponds to loans that are delinquent by 30–59 days, 60–89 days or 90 or more days, respectively.
(H)Weighted averages exclude collateral information for which collateral data was not available as of the report date.




The following table summarizes the collateral characteristics as of September 30, 20182019 of the loans underlying Excess MSR investments made through joint ventures accounted for as equity method investees (dollars in thousands). For each of these pools, we own a 50% interest in an entity that invested in a 66.7% interest in the Excess MSRs.
Collateral CharacteristicsCollateral 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
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$136,183
 $29,029,878
 33.3% 274,493
 695
 5.1% 263
 125
 8.9% 15.2% 13.9% 1.4% 21.3%$148,573
 $21,303,865
 33.3% 216,012
 703
 5.2% 239
 134
 1.5% 14.4% 13.3% 1.3% 16.8%
Recaptured Loans109,379
 15,209,527
 33.3% 105,920
 707
 4.3% 280
 40
 0.6% 11.1% 10.9% 0.3% 33.8%88,213
 14,328,564
 33.3% 102,067
 710
 4.3% 272
 49
 0.1% 12.7% 11.8% 1.0% 35.6%
Recapture Agreement39,395
 
 33.3% 
 
 % 
 
 % % % % %
Total/Weighted Average(G)
$284,957
 $44,239,405
   380,413
 699
 4.8% 269
 97
 6.2% 13.9% 13.0% 1.1% 24.8%$236,786
 $35,632,429
   318,079
 706
 4.9% 252
 101
 1.5% 13.7% 12.7% 1.2% 24.2%


Collateral CharacteristicsCollateral Characteristics
Delinquency 30 Days(F)
 
Delinquency 60 Days(F)
 
Delinquency 90+ Days(F)
 
Loans in
Foreclosure
 
Real
Estate
Owned
 
Loans in
Bankruptcy
Delinquency 30 Days(F)
 
Delinquency 60 Days(F)
 
Delinquency 90+ Days(F)
 
Loans in
Foreclosure
 
Real
Estate
Owned
 
Loans in
Bankruptcy
Agency                      
Original Pools5.3% 1.6% 1.1% 1.3% 0.4% 0.3%4.2% 1.3% 0.7% 0.9% 0.3% 0.3%
Recaptured Loans3.0% 0.8% 0.5% 0.4% 0.1% 0.1%2.9% 0.9% 0.4% 0.3% 0.1% 0.1%
Recapture Agreement% % % % % %
Total/Weighted Average(G)
4.5% 1.3% 0.9% 1.0% 0.3% 0.2%3.7% 1.1% 0.6% 0.7% 0.2% 0.2%
 
(A)The WA FICO score is based on the weighted average of information provided by the loan servicer on a monthly basis. The loan servicer generally updates the FICO score on a monthly basis.


(B)Adjustable Rate Mortgage % represents the percentage of the total principal balance of the pool that corresponds to adjustable rate mortgages.
(C)Three Month Average CPR, or the constant prepayment rate, represents the annualized rate of the prepayments during the quarter as a percentage of the total principal balance of the pool.
(D)Three Month Average CRR, or the voluntary prepayment rate, represents the annualized rate of the voluntary prepayments during the quarter as a percentage of the total principal balance of the pool.
(E)Three Month Average CDR, or the involuntary prepayment rate, represents the annualized rate of the involuntary prepayments (defaults) during the quarter as a percentage of the total principal balance of the pool.
(F)Delinquency 30 Days, Delinquency 60 Days and Delinquency 90+ Days represent the percentage of the total principal balance of the pool that corresponds to loans that are delinquent by 30-59 days, 60-89 days or 90 or more days, respectively.
(G)Weighted averages exclude collateral information for which collateral data was not available as of the report date.


Servicer Advance Investments


The following is a summary of our Servicer Advance Investments, including the right to the basic fee component of the related MSRs (dollars in thousands):
September 30, 2018September 30, 2019
Amortized Cost Basis 
Carrying Value(A)
 UPB of Underlying Residential Mortgage Loans Outstanding Servicer Advances Servicer Advances to UPB of Underlying Residential Mortgage LoansAmortized Cost Basis 
Carrying Value(A)
 UPB of Underlying Residential Mortgage Loans Outstanding Servicer Advances Servicer Advances to UPB of Underlying Residential Mortgage Loans
Servicer Advance Investments                  
Nationstar and SLS serviced pools$783,141
 $799,936
 $42,323,957
 $637,102
 1.5%$570,570
 $600,547
 $33,406,320
 $492,480
 1.5%
 
(A)Carrying value represents the fair value of the Servicer Advance Investments, including the basic fee component of the related MSRs.




The following is additional information regarding our Servicer Advance Investments, and related financing, as of and for the nine months ended, September 30, 20182019 (dollars in thousands):
      Nine Months Ended 
 September 30, 2018
   
Loan-to-Value (“LTV”)(A)
 
Cost of Funds(B)
  Weighted Average Discount Rate 
Weighted Average Life (Years)(C)
 Change in Fair Value Recorded in Other Income Face Amount of Notes and Bonds Payable Gross 
Net(D)
 Gross Net
Servicer Advance
    Investments(E)
 5.9% 5.9 $(86,581) $630,422
 89.3% 88.2% 3.7% 3.1%
      Nine Months Ended 
 September 30, 2019
   
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)
 5.1% 6.3 $15,932
 $449,731
 87.3% 86.1% 3.8% 3.1%
 
(A)Based on outstanding servicer advances, excluding purchased but unsettled servicer advances.
(B)Annualized measure of the cost associated with borrowings. Gross Cost of Funds primarily includes interest expense and facility fees. Net Cost of Funds excludes facility fees.
(C)Weighted Average Life represents the weighted average expected timing of the receipt of expected net cash flows for this investment.
(D)Ratio of face amount of borrowings to par amount of servicer advance collateral, net of any general reserve.
(E)The following types of advances are included in Servicer Advance Investments:
 September 30, 2018 September 30, 2019
Principal and interest advances $114,351
 $82,999
Escrow advances (taxes and insurance advances) 236,799
 185,774
Foreclosure advances 285,952
 223,707
Total $637,102
 $492,480


A discussion of the sensitivity of these incentive fees to changes in LIBOR is included below under “Quantitative and Qualitative Disclosures About Market Risk.”



Originations

NewRez, our wholly owned subsidiary, originates conventional, government-insured and nonconforming residential mortgage loans for sale and securitization. The GSEs or Ginnie Mae guarantee conventional and government insured mortgage securitizations and mortgage investors issue Nonconforming private label mortgage securitizations while NewRez generally retains the right to service the underlying residential mortgage loans. In connection with the transfer of loans to the GSEs or mortgage investors, we report gain on sale of originated mortgage loans, net in our condensed consolidated statements of income.

During the third quarter of 2019, NewRez increased loan origination volume to $5.7 billion, which is a 49% increase quarter over quarter and approximately 200% increase year over year. Gain on sale of originated mortgage loans, net is summarized below:
  Three Months Ended 
 September 30,
 Nine Months Ended  
 September 30,
  2019 2018 2019 2018
Gain on loans originated and sold(A)
 $24,312
 $24,684
 $36,413
 $24,684
Gain (loss) on settlement of mortgage loan origination derivative instruments(B)
 (32,138) (2,757) (61,879) (2,757)
MSRs retained on transfer of loans(C)
 96,317
 17,282
 190,666
 17,282
Other(D)
 12,050
 6,523
 28,829
 6,523
Gain on sale of originated mortgage loans, net $100,541
 $45,732
 $194,029
 $45,732

(A)Includes loan origination fees and direct loan origination costs. Other indirect costs related to loan origination are included within general and administrative expenses.
(B)Represents settlement of forward securities delivery commitments utilized as an economic hedge for mortgage loans not included within forward loan sale commitments.
(C)Represents the initial fair value of the capitalized mortgage servicing rights upon loan sales with servicing retained.
(D)Includes fees for services associated with the loan origination process.

Residential Securities and Loans
 
Real Estate Securities


Agency RMBS
 
The following table summarizes our Agency RMBS portfolio as of September 30, 20182019 (dollars in thousands):
       Gross Unrealized                 Gross Unrealized          
Asset Type Outstanding Face Amount Amortized Cost Basis Percentage of Total Amortized Cost Basis Gains Losses 
Carrying
Value(A)
 Count Weighted Average Life (Years) 3-Month CPR Outstanding Repurchase Agreements Outstanding Face Amount Amortized Cost Basis Percentage of Total Amortized Cost Basis Gains Losses 
Carrying
Value(A)
 Count Weighted Average Life (Years) 3-Month CPR Outstanding Repurchase Agreements
Agency Specified Pools $2,653,034
 $2,678,375
 100.0% $705
 $(5,217) $2,673,863
 31
 9.8
 0.8% $866,266
 $8,797,199
 $8,950,763
 100.0% $56,939
 $(9,636) $8,998,066
 39
 4.6
 0.3% $7,300,198
 
(A)Fair value, which is equal to carrying value for all securities.


The following table summarizes the net interest spread of our Agency RMBS portfolio as of September 30, 2018:2019:
Net Interest Spread(A)
Weighted Average Asset Yield3.823.06%
Weighted Average Funding Cost2.242.31%
Net Interest Spread1.580.75%
 
(A)The Agency RMBS portfolio consists of 100.0% fixed rate securities (based on amortized cost basis). See table above for details on rate resets of the floating rate securities.





Non-Agency RMBS
 
The following table summarizes our Non-Agency RMBS portfolio as of September 30, 20182019 (dollars in thousands):
     Gross Unrealized         Gross Unrealized    
Asset Type Outstanding Face Amount Amortized Cost Basis Gains Losses 
Carrying
Value(A)
 Outstanding Repurchase Agreements Outstanding Face Amount Amortized Cost Basis Gains Losses 
Carrying
Value(A)
 Outstanding Repurchase Agreements
Non-Agency RMBS $17,980,244
 $8,491,714
 $549,206
 $(64,526) $8,976,394
 $7,438,875
 $21,845,814
 $7,175,703
 $711,078
 $(30,937) $7,855,844
 $7,142,351
 
(A)Fair value, which is equal to carrying value for all securities.


The following tables summarize the characteristics of our Non-Agency RMBS portfolio and of the collateral underlying our Non-Agency RMBS as of September 30, 20182019 (dollars in thousands):
 
Non-Agency RMBS Characteristics(A)
   
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)
 
Average Minimum Rating(C)
 Number of Securities Outstanding Face Amount Amortized Cost Basis Percentage of Total Amortized Cost Basis Carrying Value 
Principal Subordination(D)
 
Excess Spread(E)
 Weighted Average Life (Years) 
Weighted Average Coupon(F)
Pre 2006 CCC- 395
 $2,282,269
 $1,699,347
 20.4% $1,895,998
 12.5% 1.0% 7.6 3.5% CCC- 365
 $1,956,007
 $1,487,306
 21.1% $1,663,069
 14.2% 0.8% 6.8 3.4%
2006 CC 146
 3,283,747
 2,093,953
 25.1% 2,232,024
 7.0% 2.0% 7.8 2.6% CC 133
 2,774,332
 1,746,860
 24.7% 1,979,226
 7.1% 1.2% 7.6 2.3%
2007 CC 97
 3,345,657
 2,075,675
 24.9% 2,207,801
 5.8% 1.3% 7.4 2.8% CCC- 82
 2,224,528
 1,348,788
 19.1% 1,520,709
 5.2% 0.9% 7.1 2.5%
2008 and later BB+ 213
 8,921,330
 2,476,052
 29.6% 2,502,250
 23.6% 0.3% 6.2 3.8% BBB 363
 14,775,002
 2,477,759
 35.1% 2,589,370
 14.0% 0.1% 4.8 3.5%
Total/Weighted Average CCC+ 851
 $17,833,003
 $8,345,027
 100.0% $8,838,073
 12.4% 1.1% 7.2 3.2% B- 943
 $21,729,869
 $7,060,713
 100.0% $7,752,374
 10.5% 0.7% 6.3 3.0%
 
 
Collateral Characteristics(A) (G)
 
Collateral Characteristics(A) (G)
Vintage(B)
 Average Loan Age (years) 
Collateral Factor(H)
 
3-Month CPR(I)
 
Delinquency(J)
 Cumulative Losses to Date Average Loan Age (years) 
Collateral Factor(H)
 
3-Month CPR(I)
 
Delinquency(J)
 Cumulative Losses to Date
Pre 2006 13.8
 0.08
 11.6% 11.1% 13.3% 14.8
 0.07
 9.7% 10.8% 13.0%
2006 12.4
 0.13
 10.7% 12.0% 31.8% 13.4
 0.12
 10.0% 10.6% 32.2%
2007 11.6
 0.24
 11.6% 12.5% 38.4% 12.6
 0.22
 11.2% 10.6% 36.7%
2008 and later 7.7
 0.90
 5.0% 1.3% 1.2% 8.5
 0.79
 18.9% 1.7% 0.5%
Total/Weighted Average 11.1
 0.37
 9.4% 8.8% 20.6% 11.8
 0.36
 13.3% 7.5% 17.9%
 
(A)Excludes $62.2$30.9 million face amount of bonds backed by consumer loans and $85.0 million face amount of bonds backed by corporate debt.
(B)The year in which the securities were issued.
(C)Ratings provided above were determined by third party rating agencies, represent the most recent credit ratings available as of the reporting date and may not be current. This excludes the ratings of the collateral underlying 221312 bonds with a carrying value of $431.4$1,064.1 million, which either have never been rated or for which rating information is no longer provided. We had no assets that were on negative watch for possible downgrade by at least one rating agency as of September 30, 2018.2019.
(D)The percentage of amortized cost basis of securities and residual interests that is subordinate to our investments. This excludes interest-only bonds.
(E)The current amount of interest received on the underlying loans in excess of the interest paid on the securities, as a percentage of the outstanding collateral balance for the quarter ended September 30, 2018.2019.
(F)Excludes residual bonds, and certain other Non-Agency bonds, with a carrying value of $220.0$225.2 million and $0.0$3.5 million, respectively, for which no coupon payment is expected.
(G)The weighted average loan size of the underlying collateral is $176.8$204.0 thousand.
(H)The ratio of original UPB of loans still outstanding.
(I)Three month average constant prepayment rate and default rates.
(J)The percentage of underlying loans that are 90+ days delinquent, or in foreclosure or considered REO.





The following table summarizes the net interest spread of our Non-Agency RMBS portfolio as of September 30, 2018:2019:
Net Interest Spread(A)
Weighted Average Asset Yield5.504.84%
Weighted Average Funding Cost3.323.08%
Net Interest Spread2.181.76%
 
(A)The Non-Agency RMBS portfolio consists of 73.4%68.6% floating rate securities and 26.6%31.4% fixed rate securities (based on amortized cost basis).


Call Rights


We hold a limited right to cleanup call options with respect to certain securitization trusts serviced or master serviced by Nationstar whereby, when the UPB of the underlying residential mortgage loans falls below a pre-determined threshold, we can effectively purchase the underlying residential mortgage loans at par, plus unreimbursed servicer advances, resulting in the repayment of all of the outstanding securitization financing at par, in exchange for a fee of 0.75% of UPB paid to Nationstar at the time of exercise. We similarly hold a limited right to cleanup call options with respect to certain securitization trusts master serviced by SLS for no fee, and also with respect to certain securitization trusts serviced or master serviced by Ocwen subject to a fee of 0.5% of UPB on loans that are current or thirty (30) days or less delinquent, paid to Ocwen at the time of exercise. The aggregate UPB of the underlying residential mortgage loans within these various securitization trusts is approximately $130.0$101.0 billion.


We continue to evaluate the call rights we acquired from each of our servicers, and our ability to exercise such rights and realize the benefits therefrom are subject to a number of risks. See “Risk Factors—Risks Related to Our Business—Our ability to exercise our cleanup call rights may be limited or delayed if a third party also possessing such cleanup call rights exercises such rights, if the related securitization trustee refuses to permit the exercise of such rights, or if a related party is subject to bankruptcy proceedings.” The actual UPB of the residential mortgage loans on which we can successfully exercise call rights and realize the benefits therefrom may differ materially from our initial assumptions.


We have exercised our call rights with respect to Non-Agency RMBS trusts and purchased performing and non-performing residential mortgage loans and REO contained in such trusts prior to their termination. In certain cases, we sold portions of the purchased loans through securitizations, and retained bonds issued by such securitizations. In addition, we received par on the securities issued by the called trusts which we owned prior to such trusts’ termination. Refer to Note 8 in our Condensed Consolidated Financial Statements for further details on these transactions.


Residential Mortgage Loans

As of September 30, 2019, we had approximately $7.4 billion outstanding face amount of residential mortgage loans. These investments were financed with repurchase agreements with an aggregate face amount of approximately $5.2 billion and notes and bonds payable with an aggregate face amount of approximately $1.0 billion. We acquired these loans through open market purchases, as well as through the exercise of call rights.
 
The following table presents the total residential mortgage loans outstanding by loan type at September 30, 20182019 (dollars in thousands).
 Outstanding Face Amount Carrying
Value
 Loan
Count
 Weighted Average Yield 
Weighted Average Life (Years)(A)
 Floating Rate Loans as a % of Face Amount 
LTV Ratio(B)
 
Weighted Avg. Delinquency(C)
 
Weighted Average FICO(D)
 Outstanding Face Amount Carrying
Value
 Loan
Count
 Weighted Average Yield 
Weighted Average Life (Years)(A)
 Floating Rate Loans as a % of Face Amount 
LTV Ratio(B)
 
Weighted Avg. Delinquency(C)
 
Weighted Average FICO(D)
Performing Loans(G) (J)
 $665,939
 $620,303
 8,968
 7.3% 5.0 16.8% 79.4% 7.1% 672
 $557,762
 $524,387
 7,695
 7.8% 4.6 20.2% 72.3% 10.2% 647
Purchased Credit Deteriorated Loans(H)
 211,564
 156,020
 1,828
 7.7% 3.1 15.9% 85.6% 75.5% 595
 124,238
 89,270
 1,106
 7.9% 3.2 19.3% 88.1% 60.7% 590
Total Residential Mortgage Loans, held-for-investment $877,503
 $776,323
 10,796
 7.4% 4.5 16.6% 80.9% 23.6% 653
 $682,000
 $613,657
 8,801
 7.8% 4.4 20.1% 75.2% 19.4% 636
                                
Reverse Mortgage Loans(E) (F)
 $15,271
 $6,813
 41
 7.9% 4.9 10.1% 135.1% 70.0% N/A
 $13,032
 $6,450
 32
 7.8% 5.3 10.1% 151.6% 65.1% N/A
Performing Loans(G) (I)
 1,558,201
 1,582,174
 13,155
 4.1% 4.3 55.6% 62.0% 3.9% 713
 709,867
 726,935
 10,798
 4.3% 4.0 62.4% 54.3% 5.9% 688
Non-Performing Loans(H) (I)
 518,317
 407,316
 4,605
 6.0% 2.9 17.9% 89.7% 73.2% 589
 726,570
 616,612
 5,562
 5.1% 3.3 12.0% 80.7% 68.7% 594
Total Residential Mortgage Loans, held-for-sale $2,091,789
 $1,996,303
 17,801
 4.6% 3.9 45.9% 69.4% 21.6% 682
 $1,449,469
 $1,349,997
 16,392
 4.8% 3.6 36.7% 68.4% 37.9% 641
                  
Acquired Loans $4,024,252
 $3,916,826
 26,236
 4.2% 7.4 2.0% 71.1% 15.3% 622
Originated Loans 514,516
 524,863
 1,948
 4.9% 28.8 96.0% 80.9% 4.0% 717
 1,248,711
 1,289,425
 4,465
 4.0% 28.6 4.0% 77.6% 29.2% 672
Total Residential Mortgage Loans, held-for-sale, at fair value(K)
 $514,516
 $524,863
 1,948
 4.9% 28.8 96.0% 80.9% 4.0% 717
 $5,272,963
 $5,206,251
 30,701
 4.1% 12.5 2.5% 72.7% 18.6% 634



(A)The weighted average life is based on the expected timing of the receipt of cash flows.
(B)LTV refers to the ratio comparing the loan’s unpaid principal balance to the value of the collateral property.
(C)Represents the percentage of the total principal balance that is 60+ days delinquent.
(D)The weighted average FICO score is based on the weighted average of information updated and provided by the loan servicer on a monthly basis.


(E)Represents a 70% participation interest we hold in a portfolio of reverse mortgage loans. The average loan balance outstanding based on total UPB was $0.5$0.6 million. Approximately 52%51% of these loans outstanding have reached a termination event. As a result of the termination event, each such loan has matured and the borrower can no longer make draws on these loans.
(F)FICO scores are not used in determining how much a borrower can access via a reverse mortgage loan.
(G)Performing loans are generally placed on nonaccrual status when principal or interest is 120 days or more past due.
(H)Includes loans with evidence of credit deterioration since origination where it is probable that we will not collect all contractually required principal and interest payments. As of September 30, 2018,2019, we have placed all Non-Performing Loans, held-for-sale on nonaccrual status, except as described in (I) below.
(I)Includes $25.7$37.8 million and $56.5$27.7 million UPB of Ginnie Mae EBO performing and non-performing loans, respectively, on accrual status as contractual cash flows are guaranteed by the FHA.
(J)Includes $124.4$112.1 million UPB of non-agency mortgage loans underlying the SAFT 2013-1 securitization, which are carried at fair value based on New Residential’s election of the fair value option.
(K)New Residential elected the fair value option to measure these loans at fair value on a recurring basis.


We consider the delinquency status, loan-to-value ratios, and geographic area of residential mortgage loans as our credit quality indicators.


Other


Consumer Loans


The table below summarizes the collateral characteristics of the consumer loans, including those held in the Consumer Loan Companies and those acquired from the Consumer Loan Seller, as of September 30, 20182019 (dollars in thousands):
 Collateral Characteristics
 UPB Personal Unsecured Loans % Personal Homeowner Loans % Number of Loans 
Weighted Average Original FICO Score(A)
 Weighted Average Coupon Adjustable Rate Loan % Average Loan Age (months) Average Expected Life (Years) 
Delinquency 30 Days(B)
 
Delinquency 60 Days(B)
 
Delinquency 90+ Days(B)
 
12-Month CRR(C)
 
12-Month CDR(D)
Consumer loans, held-for-investment$1,142,058
 62.3% 37.7% 154,800
 672
 18.1% 11.3% 155
 3.5
 2.0% 1.3% 2.0% 18.0% 5.6%
 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$878,431
 59.6% 40.4% 117,312
 675
 18.3% 12.0% 172
 3.9
 1.7% 1.0% 1.8% 16.4% 5.0%
 
(A)Weighted average original FICO score represents the FICO score at the time the loan was originated.
(B)Delinquency 30 Days, Delinquency 60 Days and Delinquency 90+ Days represent the percentage of the total principal balance of the pool that corresponds to loans that are delinquent by 30-59 days, 60-89 days or 90 or more days, respectively.
(C)12-Month CRR, or the voluntary prepayment rate, represents the annualized rate of the voluntary prepayments during the three months as a percentage of the total principal balance of the pool.
(D)12-Month CDR, or the involuntary prepayment rate, represents the annualized rate of the involuntary prepayments (defaults) during the three months as a percentage of the total principal balance of the pool.


In addition, as of September 30, 2018,2019, we had a net investment of $44.8$23.0 million in LoanCo and WarrantCo. For further information, see Note 9 to our Condensed Consolidated Financial Statements.


The following is a summary of LoanCo’s consumer loan investments:
 Unpaid Principal Balance Interest in Consumer Loans Carrying Value Weighted Average Coupon 
Weighted Average Expected Life (Years)(A)
 
Weighted Average Delinquency(B)
September 30, 2018(C)
$85,424
 25.0% $85,424
 14.4% 1.2 2.3%
 Unpaid Principal Balance Interest in Consumer Loans Carrying Value Weighted Average Coupon 
Weighted Average Expected Life (Years)(A)
 
Weighted Average Delinquency(B)
September 30, 2019(C)
$1,226
 25.0% $1,632
 18.7% 1.0 %


(A)Represents the weighted average expected timing of the receipt of expected cash flows for this investment.
(B)Represents the percentage of the total unpaid principal balance that is 30+ days delinquent. Delinquency status is the primary credit quality indicator as it provides early warning of borrowers who may be experiencing financial difficulties.
(C)Data as of August 31, 20182019 as a result of the one month reporting lag.





APPLICATION OF CRITICAL ACCOUNTING POLICIES
 
Management’s Discussion and Analysis of Financial Condition and Results of Operations is based upon our Condensed Consolidated Financial Statements, which have been prepared in accordance with GAAP. The preparation of financial statements in conformity with GAAP requires the use of estimates and assumptions that could affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities and the reported amounts of revenue and expenses. Actual results could differ from these estimates. We believe that the estimates and assumptions utilized in the preparation of the Condensed Consolidated Financial Statements are prudent and reasonable. Actual results historically have generally been in line with our estimates and judgments used in applying each of the accounting policies described below, as modified periodically to reflect current market conditions.


Our critical accounting policies as of September 30, 2018,2019, which represent our accounting policies that are most affected by judgments, estimates and assumptions, included all of the critical accounting policies referred to in our annual report on Form 10-K for the year ended December 31, 2017.2018.


Recent Accounting Pronouncements


See Note 1 to our Condensed Consolidated Financial Statements.




RESULTS OF OPERATIONS


The following table summarizes the changes in our results of operations for the three andnine months ended September 30, 2019 compared to the nine months ended September 30, 2018 compared to the three and nine months ended September 30, 2017 (dollars in thousands). Our results of operations are not necessarily indicative of future performance.

Three Months Ended 
 September 30,
 Increase (Decrease) Nine Months Ended 
 September 30,

Increase (Decrease)Three Months Ended 
 September 30,
 Increase (Decrease) Nine Months Ended 
 September 30,

Increase (Decrease)

2018 2017 Amount 2018 2017
Amount2019 2018 Amount 2019 2018
Amount
Interest income$425,524
 $397,722
 $27,802
 $1,212,902
 $1,162,212
 $50,690
$448,127
 $425,524
 $22,603
 $1,303,041
 $1,212,902
 $90,139
Interest expense162,806
 125,278
 37,528
 421,109
 338,664
 82,445
245,902
 162,806
 83,096
 686,738
 421,109
 265,629
Net Interest Income262,718
 272,444
 (9,726) 791,793
 823,548
 (31,755)202,225
 262,718
 (60,493) 616,303
 791,793
 (175,490)

                      
Impairment                      
Other-than-temporary impairment (OTTI) on securities3,889
 1,509
 2,380
 23,190
 8,736
 14,454
5,567
 3,889
 1,678
 21,942
 23,190
 (1,248)
Valuation and loss provision (reversal) on loans and real estate owned5,471
 26,700
 (21,229) 28,136
 65,381
 (37,245)
Valuation and loss provision (reversal) on loans and real estate owned (REO)(10,690) 5,471
 (16,161) 8,042
 28,136
 (20,094)

9,360
 28,209
 (18,849) 51,326
 74,117
 (22,791)(5,123) 9,360
 (14,483) 29,984
 51,326
 (21,342)
                      
Net interest income after impairment253,358
 244,235
 9,123
 740,467
 749,431
 (8,964)207,348
 253,358
 (46,010) 586,319
 740,467
 (154,148)
Servicing revenue, net175,355
 58,014
 117,341
 538,784
 269,467
 269,317
Servicing revenue, net of change in fair value of $(228,405), $(26,741), $(619,914), and $35,118, respectively53,050
 175,355
 (122,305) 133,366
 538,784
 (405,418)
Gain on sale of originated mortgage loans, net45,732
 
 45,732
 45,732
 
 45,732
100,541
 45,732
 54,809
 194,029
 45,732
 148,297
Other Income                      
Change in fair value of investments in excess mortgage servicing rights(4,744) (14,291) 9,547
 (55,711) (32,650) (23,061)2,407
 (4,744) 7,151
 (1,421) (55,711) 54,290
Change in fair value of investments in excess mortgage servicing rights, equity method investees3,396
 2,054
 1,342
 5,624
 6,056
 (432)4,751
 3,396
 1,355
 4,087
 5,624
 (1,537)
Change in fair value of investments in mortgage servicing rights financing receivables(88,345) 70,232
 (158,577) 63,628
 75,828
 (12,200)(41,410) (88,345) 46,935
 (133,200) 63,628
 (196,828)
Change in fair value of servicer advance investments(5,353) 10,941
 (16,294) (86,581) 70,469
 (157,050)6,641
 (5,353) 11,994
 15,932
 (86,581) 102,513
Change in fair value of investments in residential mortgage loans(19,037) 647
 (19,684) 90,551
 647
 89,904
Change in fair value of derivative instruments58,508
 24,299
 34,209
 (1,988) 27,985
 (29,973)
Gain (loss) on settlement of investments, net(11,893) 1,553
 (13,446) 106,064
 1,250
 104,814
154,752
 (11,893) 166,645
 157,013
 106,064
 50,949
Earnings from investments in consumer loans, equity method investees4,555
 6,769
 (2,214) 12,343
 12,649
 (306)(2,547) 4,555
 (7,102) (890) 12,343
 (13,233)
Other income (loss), net19,086
 9,887
 9,199
 39,047
 7,696
 31,351
(35,219) (5,860) (29,359) (16,451) 10,415
 (26,866)

(83,298) 87,145
 (170,443) 84,414
 141,298
 (56,884)128,846
 (83,298) 212,144
 113,633
 84,414
 29,219

                      
Operating Expenses                      
General and administrative expenses98,587
 19,919
 78,668
 139,169
 47,788
 91,381
133,513
 98,587
 34,926
 351,359
 139,169
 212,190
Management fee to affiliate15,464
 14,187
 1,277
 46,027
 41,447
 4,580
20,678
 15,464
 5,214
 58,261
 46,027
 12,234
Incentive compensation to affiliate23,848
 19,491
 4,357
 65,169
 72,123
 (6,954)36,307
 23,848
 12,459
 49,265
 65,169
 (15,904)
Loan servicing expense11,060
 13,690
 (2,630) 33,609
 40,068
 (6,459)7,192
 11,060
 (3,868) 26,167
 33,609
 (7,442)
Subservicing expense43,148
 49,773
 (6,625) 135,703
 123,435
 12,268
52,875
 43,148
 9,727
 147,763
 135,703
 12,060

192,107
 117,060
 75,047
 419,677
 324,861
 94,816
250,565
 192,107
 58,458
 632,815
 419,677
 213,138
                      
Income (Loss) Before Income Taxes199,040
 272,334
 (73,294) 989,720
 835,335
 154,385
239,220
 199,040
 40,180
 394,532
 989,720
 (595,188)
Income tax expense (benefit)3,563
 32,613
 (29,050) (5,957) 121,053
 (127,010)(5,440) 3,563
 (9,003) 18,980
 (5,957) 24,937
Net Income (Loss)$195,477
 $239,721
 $(44,244) $995,677
 $714,282
 $281,395
$244,660
 $195,477
 $49,183
 $375,552
 $995,677
 $(620,125)
Noncontrolling Interests in Income (Loss) of Consolidated Subsidiaries$10,869
 $13,600
 $(2,731) $32,058
 $45,051
 $(12,993)$14,738
 $10,869
 $3,869
 $31,979
 $32,058
 $(79)
Dividends on Preferred Stock$5,338
 $
 $5,338
 $5,338
 $
 $5,338
Net Income (Loss) Attributable to Common Stockholders$184,608
 $226,121
 $(41,513) $963,619
 $669,231
 $294,388
$224,584
 $184,608
 $39,976
 $338,235
 $963,619
 $(625,384)





Interest Income


Three months ended September 30,2018 2019compared to the three months ended September 30, 2017.2018.


Interest income increased by $27.8$22.6 million, primarily attributable to an increase inincremental interest income of (i) $24.0$46.7 million from an increase in the size of the Real Estate Securities portfolio and (ii) $38.2 million from the Residential Mortgage Loans portfolio due to the acquisition of loans through purchases, originations, and the execution of calls. The increase was partially offset by (iii) a $39.2 million decrease from MSR Financing Receivable attributable to the drop in discount accretion income recognized on servicer advances related to the Ocwen Transaction subsequent to September 30, 2018, (iv) a $12.5 million decrease from Servicer Advance Investments and Excess Mortgage Servicing Rights driven by retrospective adjustments resulting from changes in valuation assumptions on September 30, 2019, and (v) a $10.6 million decrease from Consumer Loans attributable to lower unpaid principal balance.
Nine months ended September 30, 2019 compared to the nine months ended September 30, 2018.

Interest income increased by $90.1 million, primarily attributable to incremental interest income of (i) $203.0 million from an increase in the size of the Real Estate Securities portfolio and accelerated accretion on Real Estate Securities owned in Non-Agency RMBS trusts that were terminated upon the execution of calls an increase ofand (ii) $11.3$96.4 million from the Residential Mortgage Loans portfolio due to the acquisition of loans through purchases, originations, and the execution of calls, and an increase of (iii) $5.2 million net increase in mortgage servicing assets due to the transfer of HLSS Servicer Advance Investments and Excess MSR investment to Mortgage Servicing Rights Financing Receivables and related servicer advance receivables as a result of the Ocwen Transaction (Note 5 to our Consolidated Financial Statements).calls. The increase was partially offset by (iii) a $137.5 million decrease from MSR Financing Receivable attributable to the drop in discount accretion income recognized on servicer advances related to the Ocwen Transaction subsequent to September 30, 2018, (iv) a $12.6$40.2 million decrease from Servicer Advance Investments and Excess Mortgage Servicing Rights driven by retrospective adjustments resulting from changes in valuation assumptions on September 30, 2019, and (v) a $30.1 million decrease from Consumer Loans attributable to lower unpaid principal balance.


Nine months ended September 30, 2018 compared to the nine months ended September 30, 2017.

Interest income increased by $50.7 million, primarily attributable to incremental interest income of (i) $42.7 million from the Residential Mortgage Loans portfolio due to the acquisition of loans through the execution of calls, (ii) $33.5 million increase from an increase in the size of the Real Estate Securities portfolio and accelerated accretion on Real Estate Securities owned in Non-Agency RMBS trusts that were terminated upon the execution of calls, and (iii) an increase of $18.5 million from the MSRs portfolio net of a decrease due to the transfer of HLSS Servicer Advance Investments and Excess MSR investment to Mortgage Servicing Rights Financing Receivables and related servicer advance receivables as a result of the Ocwen Transaction (Note 5 to our Consolidated Financial Statements). The increase was partially offset by (iv) a $45.0 million decrease from Consumer Loans attributable to lower unpaid principal balance.

Interest Expense


Three months ended September 30,2018 2019compared to the three months ended September 30, 2017.2018.


Interest expense increased by $37.5$83.1 million primarily attributable to increases of (i) $31.9$55.9 million of interest expense on repurchase agreements and financings on Real Estate Securities in which we made additional levered investments subsequent to September 30, 2017,2018, (ii) $8.9 million of interest expense on MSRs and related servicer advances financing obtained subsequent to September 30, 2017, and (iii) $6.9 million on Residential Mortgage Loans due to an increase in the underlying principal balance of the portfolio levered with repurchase agreements. The increases were partially offset by (iv) a $7.4 million decrease in interest on debt collateralized by Excess MSRs as a result of repayments subsequent to September 30, 2017, and (v) a $2.8 million decrease in interest on the Consumer Loan securitization notes due to a decrease in the principal balance outstanding.

Nine months ended September 30, 2018 compared to the nine months ended September 30, 2017.

Interest expense increased by $82.4 million primarily attributable to increases of (i) $71.5 million of interest expense on repurchase agreements and financings on Real Estate Securities in which we made additional levered investments subsequent to September 30, 2017, (ii) $22.6$22.0 million on Residential Mortgage Loans due to an increase in the underlying principal balance of the portfolio levered with repurchase agreements, and (iii) $16.5$7.4 million of interest expense on MSRs and related servicer advances financing obtained subsequent to September 30, 2017. The increases were partially offset by2018, and (iv) a $19.5$0.6 million decreaseincrease in interest on debt collateralized by Excess MSRs as a result of repaymentsdraws subsequent to September 30, 2017, and2018. The increases were partially offset by (v) a $8.8$2.8 million decrease in interest expense on the Consumer Loan securitization notes due to a decrease in the principal balance outstanding.outstanding and refinancing.


Nine months ended September 30, 2019 compared to the nine months ended September 30, 2018.

Interest expense increased by $265.6 million primarily attributable to increases of (i) $173.8 million of interest expense on repurchase agreements financings on Real Estate Securities in which we made additional levered investments subsequent to September 30, 2018, (ii) $67.7 million on Residential Mortgage Loans due to an increase in the underlying principal balance of the portfolio levered with repurchase agreements, (iii) $31.1 million of interest expense on MSRs and related servicer advances financing obtained subsequent to September 30, 2018, and (iv) a $0.4 million increase in interest on debt collateralized by Excess MSRs as a result of draws subsequent to September 30, 2018. The increases were partially offset by (v) a $7.4 million decrease in interest expense on the Consumer Loan securitization notes due to a decrease in the principal balance outstanding and refinancing.

Other-Than-Temporary Impairment on Securities


Three months ended September 30,2018 2019compared to the three months ended September 30, 2017.2018.


The other-than-temporary impairment on securities increased by $2.4$1.7 million during the three months ended September 30, 20182019 compared to the three months ended September 30, 20172018, primarily resulting from a decline in fair values on a greaterlarger portion of our Non-Agency RMBS, which we purchased with existing credit impairment, below their amortized cost basis as of September 30, 2018.2019.



Nine months ended September 30, 20182019 compared to the nine months ended September 30, 2017.2018.


The other-than-temporary impairment on securities increaseddecreased by $14.5$1.2 million during the nine months ended September 30, 20182019 compared to the nine months ended September 30, 20172018, primarily resulting from a decline in fair values on a greatersmaller portion of


our Non-Agency RMBS, which we purchased with existing credit impairment, below their amortized cost basis as of September 30, 2018.2019.


Valuation and Loss Provision (Reversal) on Loans and Real Estate Owned


Three months ended September 30,2018 2019compared to the three months ended September 30, 2017.2018.


The $21.2$16.2 million decrease in the valuation and loss provision (reversal) on loans and real estate owned resulted from (i) a $18.8$12.1 million in reversal inof impairment on certain non-performing loans withrelated to changes in interest rates and improved performance and certain REOs with an increase in home prices, and (ii) $2.7$4.1 million less provision due to a reduction in net charge-offs on the Consumer Loan Companies attributable to lower unpaid principal balance. The decrease was partially offset by (iii) a $0.3 million decrease of reserve related to certain Ginnie Mae EBO servicer advance receivables, during the three months ended September 30, 2018.


Nine months ended September 30, 20182019 compared to the nine months ended September 30, 2017.2018.


The $37.2$20.1 million decrease in the valuation and loss provision (reversal) on loans and real estate owned resulted from (i) a $27.1$7.9 million in reversal inof impairment on certain non-performing loans withrelated to changes in interest rates and improved performance, andpartially offset by additional impairment on certain REOs with an increasedecrease in home prices, and (ii) $11.2$12.2 million less provision due to a reduction in net charge-offs on the Consumer Loan Companies attributable to lower unpaid principal balance. The decrease was partially offset by (iii) a $1.0 million decrease of reserve related to certain Ginnie Mae EBO servicer advance receivables, during the nine months ended September 30, 2018.


Servicing Revenue, Net


The component of servicing revenue, net related to changes in valuation inputs and assumptions related to the following:
 Three Months Ended 
 September 30,
 Increase (Decrease) Nine Months Ended  
 September 30,
 Increase (Decrease) Three Months Ended 
 September 30,
 Increase (Decrease) Nine Months Ended  
 September 30,
 Increase (Decrease)
 2018 2017 Amount 2018 2017 Amount 2019 2018 Amount 2019 2018 Amount
Changes in interest rates and prepayment rates $42,983
 $(41,445) $84,428
 $209,182
 $(61,271) $270,453
 $(149,413) $38,546
 $(187,959) $(555,765) $209,182
 $(764,947)
Changes in discount rates 2,658
 50,257
 (47,599) 46,264
 122,347
 (76,083) 57,896
 (6,695) 64,591
 127,314
 46,264
 81,050
Changes in other factors (1,449) (20,330) 18,881
 (28,829) 16,389
 (45,218) 29,659
 12,341
 17,318
 153,080
 (28,829) 181,909
Total $44,192
 $(11,518) $55,710
 $226,617
 $77,465
 $149,152
 $(61,858) $44,192
 $(106,050) $(275,371) $226,617
 $(501,988)


Three months ended September 30,2018 2019compared to the three months ended September 30, 2017.2018.


Servicing revenue, net increased $117.3decreased $122.3 million during the three months ended September 30, 20182019 compared to the three months ended September 30, 20172018, primarily driven by (i) a $106.1 million change from positive mark-to-market adjustments during the three months ended September 30, 2018 to negative mark-to-market adjustments during the three months ended September 30, 2019, and (ii) a $97.8 million increase in amortization as a result of MSR acquisitions by our licensed servicer subsidiary, NRM (Note 5 to our Condensed Consolidated Financial Statements) that closed subsequent to September 30, 2018. The negative mark-to-market adjustments during the three months ended September 30, 2019 was primarily driven by an increase in prepayment rates, partially offset by a decrease in discount rates. The decrease was partially offset by (iii) a $79.4 million increase in servicing fee revenue and fees as a result of MSR acquisitions that closed subsequent to September 30, 2018.

Nine months ended September 30, 2019 compared to the nine months ended September 30, 2018.

Servicing revenue, net decreased $405.4 million during the nine months ended September 30, 2019 compared to the nine months ended September 30, 2018, primarily driven by (i) a $502.0 million change from positive mark-to-market adjustments during the nine months ended September 30, 2018 to negative mark-to-market adjustments during the nine months ended September 30, 2019, and (ii) a $155.3 million increase in amortization as a result of MSR acquisitions by our licensed servicer subsidiary, NRM (Note 5 to our Condensed Consolidated Financial Statements), as well as the Shellpoint Acquisition (Note 1 to our Condensed Consolidated Financial Statements), which closed subsequent toin July 2018. The negative mark-to-market adjustments during the nine months ended September 30, 2017. In addition to2019 were primarily driven by an increase in prepayment rates, partially offset by a $63.7decrease in discount rates and costs of subservicing, and an increase in ancillary income. The decrease was partially offset by (iii) a $249.6 million increase in servicing fee revenue and fees as a result of MSR acquisitions and the Shellpoint Acquisition that closed subsequent to September 30, 2017, $55.7 millionin July 2018.



Gain on Sale of the increase was related to changes in valuation inputs and assumptions, primarily driven by a decrease in prepayment rates due to an increase in interest rates and an increase in the custodial earnings rate, partially offset by higher delinquency and lower recapture assumptions. The increases were partially offset by a $2.1 million increase in amortization asOriginated Mortgage Loans, Net

As a result of MSR acquisitions closed subsequent to September 30, 2017.

Nine months ended September 30, 2018 compared to the nine months ended September 30, 2017.

Servicing revenue, net increased $269.3 million during the nine months ended September 30, 2018 compared to the nine months ended September 30, 2017 as a result of MSR acquisitions by our licensed servicer subsidiary, NRM (Note 5 to our Condensed Consolidated Financial Statements), as well as the Shellpoint Acquisition in July 2018 (Note 1 to our Condensed Consolidated Financial Statements), which closed subsequent to September 30, 2017. In addition to a $152.2 million increase in servicing fee revenue and fees as a result of MSR acquisitions and the Shellpoint Acquisition that closed subsequent to September 30, 2017, $149.2 million of the increase was related to changes in valuation inputs and assumptions, primarily driven by a decrease in prepayment rates due to an increase in interest rates and an increase in the custodial earnings rate, partially offset by higher delinquency and lower recapture assumptions. The increases were partially offset by a $32.0 million increase in amortization as a result of MSR acquisitions and the Shellpoint Acquisition that closed subsequent to September 30, 2017.



Gain on sale of originated mortgage loans, net

Three months ended September 30,2018 compared to the three months ended September 30, 2017.

As a result of the Shellpoint Acquisition (Note 1 to our Condensed Consolidated Financial Statements) during the three months ended September 30, 2018, our wholly owned subsidiary, New Penn,NewRez, originates conventional, government-insured and nonconforming residential mortgage loans for sale and securitization. The GSEs or Ginnie Mae guarantee conventional and government insured mortgage securitizations and private investors issue nonconforming private label mortgage securitizations while New PennNewRez generally retains the right to service the underlying residential mortgage loans. In connection with

Three months ended September 30,2019compared to the transfer of loans, we report three months ended September 30, 2018.

Gain on sale of originated mortgage loans, net increased $54.8 million during the three months ended September 30, 2019compared to thethree months ended September 30, 2018, primarily driven by (i) $79.0 million higher value of MSRs retained on transfer of loans, and (ii) a $5.5 million increase in appraisal and other revenues earned in conjunction with the condensed consolidated statementsloan origination process, partially offset by (iii) a $29.4 million increase in loss on settlement of income.mortgage loan origination derivative instruments.


Nine months ended September 30, 20182019 compared to the nine months ended September 30, 2017.2018.


As a result of the Shellpoint Acquisition (Note 1 to our Condensed Consolidated Financial Statements) during the nine months ended September 30, 2018, our wholly owned subsidiary, New Penn, originates conventional, government-insured and nonconforming residential mortgage loans for sale and securitization. The GSEs or Ginnie Mae guarantee conventional and government insured mortgage securitizations and private investors issue nonconforming private label mortgage securitizations while New Penn generally retains the right to service the underlying residential mortgage loans. In connection with the transfer of loans, we report Gain on sale of originated mortgage loans, net increased $148.3 million during the nine months ended September 30, 2019compared to thenine months ended September 30, 2018, primarily driven by (i) $173.4 million higher value of MSRs retained on transfer of loans, (ii) a $22.3 million increase in appraisal and other revenues earned in conjunction with the condensed consolidated statementsloan origination process, and (iii) an $11.7 million increase in gain on loans originated and sold. The increase was partially offset by (iv) a $59.1 million increase in loss on settlement of income.mortgage loan origination derivative instruments.


Change in Fair Value of Investments in Excess Mortgage Servicing Rights


Changes in the fair value of investments in Excess MSRs related to the following:
 Three Months Ended 
 September 30,
 Increase (Decrease) Nine Months Ended  
 September 30,
 Increase (Decrease) Three Months Ended 
 September 30,
 Increase (Decrease) Nine Months Ended  
 September 30,
 Increase (Decrease)
 2018 2017 Amount 2018 2017 Amount 2019 2018 Amount 2019 2018 Amount
Changes in interest rates and prepayment rates $(9,872) $(14,267) $4,395
 $(15,742) $(34,465) $18,723
 $(2,566) $(9,872) $7,306
 $(20,268) $(15,742) $(4,526)
Changes in discount rates 
 
 
 
 
 
 4,167
 
 4,167
 13,446
 
 13,446
Changes in other factors 5,128
 (24) 5,152
 (39,969) 1,815
 (41,784) 806
 5,128
 (4,322) 5,401
 (39,969) 45,370
Total $(4,744) $(14,291) $9,547
 $(55,711) $(32,650) $(23,061) $2,407
 $(4,744) $7,151
 $(1,421) $(55,711) $54,290


Three months ended September 30,2018 2019compared to the three months ended September 30, 2017.2018.


The positive mark-to-market adjustments during the three months ended September 30, 2019 were mainly driven by a decrease in discount rates, partially offset by changes in interest rates and prepayment rates. The negative mark-to-market adjustments during the three months ended September 30, 2018 and three months ended September 30, 2017 were mainly driven by changes in interest rates and prepayment rates, as well as lower delinquency assumptions.


Nine months ended September 30, 20182019 compared to the nine months ended September 30, 2017.2018.


The negative mark-to-market adjustments during the nine months ended September 30, 2018 was2019 were mainly driven by changes in interest rates and prepayment rates, partially offset by a decrease in discount rates. The change between the mark-to-market adjustments during the nine months ended September 30, 2019 compared to the nine months ended September 30, 2018 were due to the realization of unrealized gains related to the Ocwen Transaction (Note 5 to our Condensed Consolidated Financial Statements) of $40.4 million,in 2018, which arewere reflected as a reclassification toin Gain (Loss) on Settlement of Investments, Net.



Change in Fair Value of Investments in Excess Mortgage Servicing Rights, Equity Method Investees


Changes in the fair value of investments in Excess MSRs, equity method investees related to the following:
 Three Months Ended 
 September 30,
 Increase (Decrease) Nine Months Ended  
 September 30,
 Increase (Decrease) Three Months Ended 
 September 30,
 Increase (Decrease) Nine Months Ended  
 September 30,
 Increase (Decrease)
 2018 2017 Amount 2018 2017 Amount 2019 2018 Amount 2019 2018 Amount
Changes in interest rates and prepayment rates $(2,203) $(1,823) $(380) $(3,711) $(1,683) $(2,028) $(432) $(2,203) $1,771
 $(7,897) $(3,711) $(4,186)
Changes in discount rates 
 
 
 
 
 
 768
 
 768
 3,939
 
 3,939
Changes in other factors 5,599
 3,877
 1,722
 9,335
 7,739
 1,596
 4,415
 5,599
 (1,184) 8,045
 9,335
 (1,290)
Total $3,396
 $2,054
 $1,342
 $5,624
 $6,056
 $(432) $4,751
 $3,396
 $1,355
 $4,087
 $5,624
 $(1,537)


Three months ended September 30,2018 2019compared to the three months ended September 30, 2017.2018.




The positive mark-to-market adjustments during the three months ended September 30, 2019 were mainly driven by interest income net of expenses recorded at the investee level, and a decrease in discount rates. Compared to the three months ended September 30, 2018 where the positive mark-to-market adjustments were mainly driven by interest income net of expenses recorded at the investee level, partially offset by changes in interest rates and prepayment rates.

Nine months ended September 30, 2019 compared to the nine months ended September 30, 2018.

The positive mark-to-market adjustments during the nine months ended September 30, 2019 were mainly driven by interest income net of expenses recorded at the investee level, and a decrease in discount rates, partially offset by changes in interest rates and prepayment rates. Compared to the nine months ended September 30, 2018 where the positive mark-to-market adjustments were mainly driven by interest income net of expenses recorded at the investee level and other market factors, which totaled $5.6 million during the three months ended September 30, 2018, compared to $3.9 million during the three months ended September 30, 2017.partially offset by changes in interest rates and prepayment rates.

Nine months ended September 30, 2018 compared to the nine months ended September 30, 2017.

The positive mark-to-market adjustments during the nine months ended September 30, 2018 were mainly driven by interest income net of expenses recorded at the investee level and other market factors, which totaled $9.3 million during the nine months ended September 30, 2018, compared to $7.7 million during the nine months ended September 30, 2017.


Change in Fair Value of Investments in Mortgage Servicing RightsMSR Financing Receivables


The component of changes in the fair value of investments in mortgage servicing rights financing receivables related to changes in valuation inputs and assumptions related to the following:
 Three Months Ended 
 September 30,
 Increase (Decrease) Nine Months Ended  
 September 30,
 Increase (Decrease) Three Months Ended 
 September 30,
 Increase (Decrease) Nine Months Ended  
 September 30,
 Increase (Decrease)
 2018 2017 Amount 2018 2017 Amount 2019 2018 Amount 2019 2018 Amount
Changes in interest rates and prepayment rates $(4,326) $(9,097) $4,771
 $(18,939) $(12,625) $(6,314) $(44,152) $(4,326) $(39,826) $(138,727) $(18,939) $(119,788)
Changes in discount rates 
 56,694
 (56,694) 212,273
 65,997
 146,276
 60,273
 
 60,273
 99,674
 212,273
 (112,599)
Changes in other factors (35,003) 41,518
 (76,521) 24,853
 42,466
 (17,613) (6,772) (35,003) 28,231
 40,490
 24,853
 15,637
Total $(39,329) $89,115
 $(128,444) $218,187
 $95,838
 $122,349
 $9,349
 $(39,329) $48,678
 $1,437
 $218,187
 $(216,750)


Three months ended September 30,2018 2019compared to the three months ended September 30, 2017.2018.


The change in fair value of investments in mortgage servicing rights financing receivable increased $46.9 million during the three months ended September 30, 2019 compared to the three months ended September 30, 2018. $48.7 million of the increase was related to changes in valuation inputs and assumptions, primarily due to decrease in discount rates and costs of subservicing, and an increase in ancillary income, partially offset by an increase in prepayment rates. The remaining increase was primarily due to $0.7 million decrease in amortization expense, attributable to lower unpaid principal balance.

Nine months ended September 30, 2019 compared to the nine months ended September 30, 2018.

The change in fair value of investments in mortgage servicing rights financing receivable decreased $158.6$196.8 million during the threenine months ended September 30, 20182019 compared to the threenine months ended September 30, 2017, primarily due to the acquisition of mortgage servicing rights financing receivable as a result of the Ocwen Transaction (Note 5 to our Condensed Consolidated Financial Statements), which is measured at fair value on a recurring basis. $128.42018. $216.8 million of the decrease was related to changes in valuation inputs and assumptions, primarily driven by holding thedue to less decrease in discount rates constant during the three months ended September 30, 2018 and higher delinquency assumptions,an increase in prepayment rates, partially offset by higher recapture rates.a decrease in costs of subservicing and an increase in ancillary income. The remaining $30.2 million of the decrease was driven by amortization of servicing rights.
Nine months ended September 30, 2018 compared to the nine months ended September 30, 2017.

The change in fair value of investments in mortgage servicing rights financing receivable decreased $12.2 million during the nine months ended September 30, 2018 compared to the nine months ended September 30, 2017, primarily due to the acquisition of mortgage servicing rights financing receivable as a result of the Ocwen Transaction (Note 5 to our Condensed Consolidated Financial Statements), which is measured at fair value on a recurring basis. $134.5 million of the decrease was related to amortization of servicing rights, partially offset by $122.3$23.1 million increase related to changes in valuation inputs and assumptions, primarily due to a decrease in discount rates.amortization expense, attributable to lower unpaid principal balance.



Change in Fair Value of Servicer Advance Investments


Changes in the fair value of Servicer Advance Investments related to the following:
 Three Months Ended 
 September 30,
 Increase (Decrease) Nine Months Ended  
 September 30,
 Increase (Decrease) Three Months Ended 
 September 30,
 Increase (Decrease) Nine Months Ended  
 September 30,
 Increase (Decrease)
 2018 2017 Amount 2018 2017 Amount 2019 2018 Amount 2019 2018 Amount
Changes in interest rates and prepayment rates $820
 $(13,770) $14,590
 $2,357
 $(17,273) $19,630
 $(675) $820
 $(1,495) $(2,379) $2,357
 $(4,736)
Changes in discount rates (4,173) (3,099) (1,074) (12,829) (157,903) 145,074
 8,419
 (4,173) 12,592
 22,045
 (12,829) 34,874
Changes in other factors (2,000) 27,810
 (29,810) (76,109) 245,645
 (321,754) (1,103) (2,000) 897
 (3,734) (76,109) 72,375
Total $(5,353) $10,941
 $(16,294) $(86,581) $70,469
 $(157,050) $6,641
 $(5,353) $11,994
 $15,932
 $(86,581) $102,513




Three months ended September 30,2018 2019compared to the three months ended September 30, 2017.2018.


The positive mark-to-market adjustments during the three months ended September 30, 20172019 were mainly driven by changesa decrease in valuation inputs and assumptions relateddiscount rates, compared to the Ocwen Transaction that caused fair value to increase by $41.5 million, partially offset by an increase in prepayment speed projections. The negative mark-to-market adjustments during the three months ended September 30, 2018 arewhere the negative mark-to-market adjustments were mainly driven by an increase in discount rate that caused fair value to decrease by $4.2 million.rates.


Nine months ended September 30, 20182019 compared to the nine months ended September 30, 2017.2018.


The realization of unrealized gains related to the Ocwen Transaction (Note 5 to our Condensed Consolidated Financial Statements) resulted in a reclassification to Gain (Loss) on Settlement of Investments, Net of $72.6 million during the nine months ended September 30, 2018. The positive mark-to-market adjustments during the nine months ended September 30, 20172019 were mainly driven by a decrease in discount rates, compared to an increase in discount rates during the nine months ended September 30, 2018 resulting in negative mark-to-market adjustments. The change between the mark-to-market adjustments during the nine months ended September 30, 2019 compared to the nine months ended September 30, 2018 were due to the realization of unrealized gains related to the Ocwen Transaction in 2018, which were reflected in Gain (Loss) on Settlement of Investments, Net.

Change in Fair Value of Investments in Residential Mortgage Loans

Three months ended September 30,2019compared to the three months ended September 30, 2018.

The change in fair value of investments in Residential Mortgage Loans decreased $19.7 million during the three months ended September 30, 2019 compared to the three months ended September 30, 2018 was primarily due to (i) $36.0 million gain realized through securitizations, net of (ii) $16.1 million unrealized gains from changes in valuation assumptions and inputs.

Nine months ended September 30, 2019 compared to the nine months ended September 30, 2018.

The change in fair value of investments in Residential Mortgage Loans of increased $89.9 million during the nine months ended September 30, 2019 compared to the nine months ended September 30, 2018, primarily due to the election of the fair value option on certain Residential Mortgage Loans acquired beginning July 2018, coupled with a decrease in discount rates on loans acquired. Residential Mortgage Loans were held at lower of cost or market value, rather than fair value, during the six months ended June 30, 2018.

Change in Fair Value of Derivative Instruments

Three months ended September 30,2019compared to the three months ended September 30, 2018.

Change in fair value of derivative instruments increased $34.2 million. The increase was primarily related to (i) a $23.5 million increase in unrealized gain on Interest Rate Swaps, (ii) a $5.7 million increase in unrealized gain on TBAs, and (iii) a $5.2 million change from unrealized loss to unrealized gain on Interest Rate Lock Commitments due to increase in market interest rates.

Nine months ended September 30, 2019 compared to the HLSS portfolio. Primarily, we reduced our assumptionnine months ended September 30, 2018.

Change in fair value of derivative instruments decreased $30.0 million. The decrease was primarily related to the cost of subservicing(i) a $46.6 million change from unrealized gain to unrealized loss on Interest Rate Swaps. The decrease was partially offset by (ii) a $16.2 million change from unrealized loss to unrealized gain on Interest Rate Lock Commitments, and (iii) $0.9 million increase in periods subsequentunrealized gain on TBAs due to the expiration of the related contract to reflect the current characteristics of, andincrease in market for, this investment. This change in assumption resulted in a positive mark-to-market adjustment of $193.8 million.interest rates.



Gain (Loss) on Settlement of Investments, Net


Three months ended September 30,2018 2019compared to the three months ended September 30, 2017.2018.


Gain (loss) on settlement of investments decreasedincreased by $13.4$166.6 million from a loss to a gain, primarily related to (i) a $36.1$123.7 million change in loss on sale of real estate securities to gain on sale of real estate securities, to loss on sale of real estate securities during the three months ended September 30, 2018, (ii) $11.3a $39.6 million of realized gains related to the Ocwen Transaction (Note 5 to our Condensed Consolidated Financial Statements), which were reclassified from the related change in fair value accounts during the three months ended September 30, 2017, and (iii) a $5.0 million decreaseincrease in gain on sale of residential mortgage loans.loans, (iii) a $21.6 million increase in gain on sale or securitization of originated mortgage loans, (iv) a $11.5 million increase in gain on collapses due primarily to market interest rates and decreased delinquencies, (v) a $1.8 million decrease in loss on sale of REO, and (vi) a $0.6 million decrease in loss on extinguishment of debt related to debt restructuring. The decreaseincrease was partially offset by (iv) $38.2(vii) a $33.6 million change in lossgain on settlement of derivatives to gainloss on settlement of derivatives related to TBAs and interest rate swaps, during the three months ended September 30, 20182019 compared to the three months ended September 30, 2017.2018.


Nine months ended September 30, 20182019 compared to the nine months ended September 30, 2017.2018.


Gain (loss) on settlement of investments increased by $104.8$50.9 million, primarily related to (i) a $134.4$267.9 million change in loss on sale of real estate securities to gain on sale of real estate securities, (ii) a $62.4 million increase in gain on sale or securitization of originated mortgage loans, (iii) a $54.8 million change from loss on sale of residential mortgage loans to gain on sale of residential mortgage loans, (iv) a $10.2 million increase in gain on collapses due primarily to market interest rates and decreased delinquencies, and (v) a $2.7 million decrease in loss on sale of REO. The increase was partially offset by (vi) a $228.5 million change in gain on settlement of derivatives to gainloss on settlement of derivatives related to TBAs and interest rate swaps, (ii)(vii) a $101.7$113.0 million decrease in gains on settlement of investments in excess MSRs and Servicer Advance Investments as a result of the Ocwen Transaction, and (viii) a $7.9 million increase in realized gainsloss on extinguishment of debt related to the Ocwen Transaction (Note 5 to our Condensed Consolidated Financial Statements), which were reclassified from the related change in fair value accounts, and (iii) a $5.7 million decrease in loss on liquidated residential mortgage loans. The increase was partially offset by (iv) a $96.3 million change in gain on sale of real estate securities to loss on sale of real estate securities, and (v) a $39.3 million change in gain on sale of residential mortgage loans to loss on sale of residential mortgage loans,debt restructuring, during the nine months ended September 30, 20182019 compared to the nine months ended September 30, 2017.2018.


Earnings from Investments in Consumer Loans, Equity Method Investees


Three months ended September 30,2018 2019compared to the three months ended September 30, 2017.2018.


Earnings from investments in Consumer Loans, Equity Method Investees decreased by $2.2$7.1 million as a result of a decrease in net earnings generated by our approximately 25% member interest in LoanCo and WarrantCo (Note 9 to our Condensed Consolidated Financial Statements), primarily as a result of declining portfolio and securitization, during the three months ended September 30, 20182019 compared to the three months ended September 30, 2017.2018.


Nine months ended September 30, 20182019 compared to the nine months ended September 30, 2017.2018.


Earnings from investments in Consumer Loans, Equity Method Investees decreased by $0.3$13.2 million as a result of a decrease in net earnings generated by our approximately 25% member interest in LoanCo and WarrantCo (Note 9 to our Condensed Consolidated Financial Statements), primarily as a result of declining portfolio and securitization, during the nine months ended September 30, 20182019 compared to the nine months ended September 30, 2017.2018.




Other Income (Loss), Net


Three months ended September 30,2018 2019compared to the three months ended September 30, 2017.2018.


Other income (loss), net increaseddecreased by $9.2$29.4 million, primarily attributable to (i) a $20.7$14.4 million increase in gain on derivative instruments,loss from uncollectible receivables, (ii) $7.0a $12.3 million increasechange in unrealized gain on other ABS to unrealized loss on other ABS, (iii) $1.4a $4.9 million decrease in REO expenses, and (iv) $1.3 million change in unrealized loss to unrealized gain on retained MSRs. The increase was partially offset by (v)transfer of loans to REO, (iv) a $9.4 million increase in servicer advance expenses, (vi) a $7.1$3.5 million change in unrealized gain to unrealized loss on Ocwen common stock,notes and bonds payable related to the SAFT bonds acquired in the Shellpoint Acquisition (Note 1 to our Condensed Consolidated Financial Statements), (v) a $2.7 million increase in unrealized loss on contingent consideration related to the Shellpoint Acquisition (Note 1 to our Condensed Consolidated Financial Statements). The decrease was partially offset by (vi) a $6.2 million decrease in servicer advance expenses, and (vii) a $4.7$1.4 million decrease in loss on transfer of loans to other income related to residential mortgage loans during the three months ended September 30, 2018 compared to the three months ended September 30, 2017.assets.


Nine months ended September 30, 20182019 compared to the nine months ended September 30, 2017.2018.


Other income (loss), net increaseddecreased by $31.4$26.9 million, primarily attributable to (i) a $28.1$14.4 million change in loss on derivative instruments to gain on derivative instruments, from uncollectible receivables,(ii) a $11.7$8.8 million increase in unrealized gain on other ABS, and (iii) a $3.3 million increase in gain on excess MSRs. The increase was partially offset by (iv) a $8.2 million increase in servicer advance and REO expenses partially offset by a decrease in reserve on collapse holdback and an increase in unrealized gain on retained MSRs, (v) a $2.3 million decrease in gain on Ocwen common stock acquired in September 2017, and (vi) a $2.0 million change in gain on transfer of loans to other assets toREO, (iii) a $7.4 million increase in unrealized loss on transfer of loans to other assets, during the nine months ended September 30, 2018 comparedcontingent consideration related to the nine months ended September 30, 2017.Shellpoint Acquisition (Note 1 to our Condensed Consolidated Financial Statements), (iv) a $6.1 million change in unrealized gain to unrealized loss on notes and bonds payable related to the SAFT bonds acquired in the Shellpoint


Acquisition (Note 1 to our Condensed Consolidated Financial Statements), (v) a $3.5 million decrease in positive mark-to-market adjustments for retained MSRs, and (vi) a $3.0 million decrease in unrealized gain on other ABS. The decrease was partially offset by (vii) a $7.1 million decrease in servicer advance expenses, (viii) a $4.3 million decrease in REO expenses, and (ix) a $3.7 million decrease in other losses related to residential mortgage loans.

General and Administrative Expenses


Three months ended September 30,2018 2019compared to the three months ended September 30, 2017.2018.


General and administrative expenses increased by $78.7$34.9 million primarily attributable to (i) a $82.5$30.2 million increase in compensation and benefits expenses, loan origination expense, and in the other general and administrative expenses resulting from the Shellpoint Acquisition (Note 1 to our Condensed Consolidated Financial Statements) during the three months ended September 30, 2018. The increase was partially offset by (ii) a $2.4 million decrease in securitization feesas well as rent, office, and other general and administrative expenses, (iii) a $1.0 million decrease in trustee and custodian expenses, and (iii) a $0.8 million decrease in deal expenses, during the three months ended September 30, 2018.

Nine months ended September 30, 2018 compared to the nine months ended September 30, 2017.

General and administrative expenses increased by $91.4 million primarily attributable to (i) a $82.5 million increase in compensation and benefits expense and in the other general and administrativemiscellaneous G&A expenses resulting from the Shellpoint Acquisition (Note 1 to our Condensed Consolidated Financial Statements), and (ii) $6.8a $4.7 million increase in securitization fees, and deal and other consulting expenses due to increased securitization, deal, and refinancing activity during the ninethree months ended September 30, 2018.

Management Fee to Affiliate

Three months ended September 30,20182019 compared to the three months ended September 30, 2017.2018.


Nine months ended September 30, 2019 compared to the nine months ended September 30, 2018.

General and administrative expenses increased by $212.2 million primarily attributable to (i) a $200.1 million increase in compensation and benefits expenses, loan origination expense, as well as rent, office, and other miscellaneous G&A expenses resulting from the Shellpoint Acquisition (Note 1 to our Condensed Consolidated Financial Statements), and (ii) an $11.0 million increase in securitization fees, and deal and other consulting expenses due to increased securitization, deal, and refinancing activity during the nine months ended September 30, 2019 compared to the nine months ended September 30, 2018.

Management Fee to Affiliate

Three months ended September 30,2019compared to the three months ended September 30, 2018.

Management fee to affiliate increased by $1.3$5.2 million as a result of increases to our gross equity subsequent to September 30, 2017.2018.


Nine months ended September 30, 20182019 compared to the nine months ended September 30, 2017.2018.


Management fee to affiliate increased by $4.6$12.2 million as a result of increases to our gross equity subsequent to September 30, 2017.2018.


Incentive Compensation to Affiliate


Three months ended September 30,2018 2019compared to the three months ended September 30, 2017.2018.


Incentive compensation to affiliate increased by $4.4$12.5 million due to an increase in our incentive compensation earnings measure resulting from the changes in the income and expense items described above, excluding any unrealized gains or losses from mark-to-market valuation changes on investments and debt, during the three months ended September 30, 20182019 compared to the three months ended September 30, 2017.2018.




Nine months ended September 30, 20182019 compared to the nine months ended September 30, 2017.2018.


Incentive compensation to affiliate decreased by $7.0$15.9 million due to a decrease in our incentive compensation earnings measure resulting from the changes in the income and expense items described above, excluding any unrealized gains or losses from mark-to-market valuation changes on investments and debt, during the nine months ended September 30, 20182019 compared to the nine months ended September 30, 2017.2018.


Loan Servicing Expense


Three months ended September 30,2018 2019compared to the three months ended September 30, 2017.2018.


Loan servicing expense decreased by $2.6 million primarily due to a $2.1 million decrease of loan servicing expense on Consumer Loans, held for investment, attributable to lower unpaid principal balance.

Nine months ended September 30, 2018 compared to the nine months ended September 30, 2017.

Loan servicing expense decreased by $6.5$3.9 million primarily due to (i) a $6.8$4.5 million decrease of loan servicing expense on Consumer Loans, held for investment, attributable to lower unpaid principal balance, partially offset by (ii) a $0.5$0.6 million increase of loan servicing expense on Residential Mortgage Loans portfolio due to the acquisition of loans through the execution of calls.



Nine months ended September 30, 2019 compared to the nine months ended September 30, 2018.

Loan servicing expense decreased by $7.4 million primarily due to (i) a $8.2 million decrease of loan servicing expense on Consumer Loans, held for investment, attributable to lower unpaid principal balance, partially offset by (ii) a $0.8 million increase of loan servicing expense on Residential Mortgage Loans portfolio due to the acquisition of loans through the execution of calls.

Subservicing Expense


Three months ended September 30,2018 2019compared to the three months ended September 30, 2017.2018.


Subservicing expense decreased $6.6increased $9.7 million during the three months ended September 30, 20182019 compared to the three months ended September 30, 20172018 as a result of lower ancillary fees and an overall decreaseincrease in number ofsubserviced loans subserviced by third parties, partially offset bydue to transactions that closed subsequent to September 30, 20172018 within our licensed servicer subsidiary, NRM (Note 5 to our Condensed Consolidated Financial Statements).


Nine months ended September 30, 20182019 compared to the nine months ended September 30, 2017.2018.


Subservicing expense increased $12.3$12.1 million during the nine months ended September 30, 20182019 compared to the nine months ended September 30, 20172018 as a result of an increase in subserviced loans due to transactions that closed subsequent to September 30, 20172018 within our licensed servicer subsidiary, NRM (Note 5 to our Condensed Consolidated Financial Statements).


Income Tax Expense (Benefit)


Three months ended September 30,2018 2019compared to the three months ended September 30, 2017.2018.

Income tax expense (benefit) changed by $29.1$9.0 million, as a result of an income tax benefit of $5.4 million during the three months ended September 30, 2019 compared to an income tax expense of $3.6 million during the three months ended September 30, 2018, compared to an income tax expense of $32.6 million during the three months ended September 30, 2017, primarily due to (i) realization ofthe deferred tax assets related to the Ocwen Transaction (Note 5 to our Condensed Consolidated Financial Statements), (ii) net deferred tax expense resulting frombenefit generated by changes in assumptions impacting interest income and mark-to-market on investments in Servicer Advances during the three months ended September 30, 2017, (iii) mark-to-market and interest income on Servicing Related Assets during the three months ended September 30, 2018, and (iv) a decrease in effective tax rates subsequent to September 30, 2017.fair value of MSRs quarter over quarter.


Nine months ended September 30, 20182019 compared to the nine months ended September 30, 2017.2018.


Income tax expense (benefit) changed by $127.0$24.9 million, as a result of an income tax expense of $19.0 million during the nine months ended September 30, 2019 compared to an income tax benefit of $6.0 million during the nine months ended September 30, 2018, compared to an income tax expense of $121.1 million during the nine months ended September 30, 2017, primarily due to (i) realization of deferred tax assets related to the Ocwen Transaction (Note 5 to our Condensed Consolidated Financial Statements), (ii) net deferred tax expense resulting fromgenerated by changes in assumptions impacting interestthe fair value of MSRs giving rise to an increase in taxable income and mark-to-market on investments in Servicer Advances during the nine months ended September 30, 2017, (iii) mark-to-market and interest income on Servicing Related Assets during the nine months ended September 30, 2018, and (iv) a decrease in effective tax rates subsequent to September 30, 2017.TRS.




Noncontrolling Interests in Income (Loss) of Consolidated Subsidiaries

Three months ended September 30,2018 2019compared to the three months ended September 30, 2017.2018.


Noncontrolling interests in income of consolidated subsidiaries decreasedincreased by $2.7$3.9 million primarily due to (i) a $1.3$1.8 million decreaseincrease in other’s interest in the net income of the Buyer as a result of a decreasechange from negative to positive mark-to-market adjustments in noncontrolling ownership from 54.2% to 27.2% in August 2017, as well asthe fair value of the Buyer’s assets and lower interest expense, partially offset by a net decrease in interest income earned on the Buyer’s levered assets, and(ii) a $1.3 million increase from the Shelter JVs, acquired as part of the Shellpoint Acquisition in the changethird quarter of 2018 (Note 1 to our Condensed Consolidated Financial Statements), and (iii) a $0.8 million increase from a net increase in fair value ofincome from the Buyer’s assets,Consumer Loan Companies, which are 46.5% owned by third parties, during the three months ended September 30, 2018, and (ii)2019.

Nine months ended September 30, 2019 compared to the nine months ended September 30, 2018.

Noncontrolling interests in income of consolidated subsidiaries decreased by $0.1 million primarily due to (i) a $2.6$5.4 million decrease from a net decrease in income from the Consumer Loan Companies, which are 46.5% owned by third parties.parties, during the nine months ended September 30, 2019. The decrease was partially offset by (iii)(ii) a $1.2$3.2 million increase in noncontrolling interest in income (loss)from the Shelter JVs, acquired as a resultpart of the Shellpoint Acquisition in the third quarter of 2018 (Note 1 to our Condensed Consolidated Financial Statements).

Nine months ended September 30, 2018 compared to the nine months ended September 30, 2017.

Noncontrolling interests in income of consolidated subsidiaries decreased by $13.0, and (iii) a $2.1 million primarily due to (i) a $8.0 million decreaseincrease in other’s interest in the net income of the Buyer as a result of a decreasechange from negative to positive mark-to-market adjustments in noncontrolling ownership from 54.2% to 27.2% in August 2017, as well asthe fair value of the Buyer’s assets and lower interest expense, partially offset by a net decrease in interest income earned on the Buyer’s levered assets, and in the change in fair value of the Buyer’s assets, during the nine months ended September 30, 2018,2019.



Dividends on Preferred Stock

Three months ended September 30,2019compared to the three months ended September 30, 2018.

During the three months ended September 30, 2019, in a public offering, we issued Preferred Series A and (ii) a $6.2 million decrease from a net decrease in income from the Consumer Loan Companies, which are 46.5% owned by third parties. The decrease was partially offset by (iii) a $1.2 million increase in noncontrolling interest in income (loss) as a result of the Shellpoint AcquisitionPreferred Series B (Note 113 to our Condensed Consolidated Financial Statements)., and declared preferred dividends of $5.3 million.


Nine months ended September 30, 2019 compared to the nine months ended September 30, 2018.

During the nine months ended September 30, 2019, in a public offering, we issued Preferred Series A and Preferred Series B (Note 13 to our Condensed Consolidated Financial Statements), and declared preferred dividends of $5.3 million.

Other Comprehensive Income. See “—Accumulated Other Comprehensive Income (Loss)” below.


LIQUIDITY AND CAPITAL RESOURCES
 
Liquidity is a measurement of our ability to meet potential cash requirements, including ongoing commitments to repay borrowings, fund and maintain investments, and other general business needs. Additionally, to maintain our status as a REIT under the Internal Revenue Code, we must distribute annually at least 90% of our REIT taxable income. We note that a portion of this requirement may be able to be met in future years through stock dividends, rather than cash, subject to limitations based on the value of our stock.
 
Our primary sources of funds for liquidity generally consist of cash provided by operating activities (primarily income from our investments in Excess MSRs, MSRs, Servicer Advance Investments, RMBS and loans), sales of and repayments from our investments, potential debt financing sources, including securitizations, and the issuance of equity securities, when feasible and appropriate. Our ability to utilize funds generated by the MSRs held in our servicer subsidiaries, NRM and NPF,NewRez, is subject to regulatory requirements regarding NRM’s and NPF’sNewRez’s liquidity. As of September 30, 2018,2019, approximately $222.8$454.3 million of our cash and cash equivalents was held at NRM and NPF,NewRez, of which $103.1$288.0 million was in excess of regulatory liquidity requirements and available for deployment. Our primary uses of funds are the payment of interest, management fees, incentive compensation, servicing and subservicing expenses, outstanding commitments (including margins)margins and mortgage loan originations) and other operating expenses, and the repayment of borrowings and hedge obligations, as well as dividends. Although we have other sources of liquidity, such as sales of and repayments from our investments, potential debt financing sources and the issuance of equity securities, there can be no assurance that we will generate sufficient cash or achieve investment results that will allow us to make a specified level of cash distributions or year-to-year increases in cash distributions in the future. We have also committed to purchase certain future servicer advances. Currently, we expect that net recoveries of servicer advances will exceed net fundings for the foreseeable future. However, in the event of a significant economic downturn, net fundings could exceed net recoveries, which could have a materially adverse impact on our liquidity and could also result in additional expenses, primarily interest expense on any related financings of incremental advances.
 
Currently, our primary sources of financing are notes and bonds payable and repurchase agreements, although we have in the past and may in the future also pursue one or more other sources of financing such as securitizations and other secured and unsecured forms of borrowing. As of September 30, 2018,2019, we had outstanding repurchase agreements with an aggregate face amount of approximately $14.4$23.1 billion to finance our investments. The financing of our entire RMBS portfolio, which generally has 30 to 90 day terms, is subject to margin calls. Under repurchase agreements, we sell a security to a counterparty and concurrently agree to repurchase the same security at a later date for a higher specified price. The sale price represents financing proceeds and the difference between the sale and repurchase prices represents interest on the financing. The price at which the security is sold generally represents the market value of the security less a discount or “haircut,” which can range broadly, for example from 4%2% - 5% for Agency RMBS, 7%4% - 60% for Non-Agency RMBS, and 3%6% - 50%55% for residential mortgage loans. During the term of the repurchase agreement, the counterparty holds the security as collateral. If the agreement is subject to margin calls, the counterparty


monitors and calculates what it estimates to be the value of the collateral during the term of the agreement. If this value declines by more than a de minimis threshold, the counterparty could require us to post additional collateral (or “margin”) in order to maintain the initial haircut on the collateral. This margin is typically required to be posted in the form of cash and cash equivalents. Furthermore, we may, from time to time, be a party to derivative agreements or financing arrangements that may be subject to margin calls based on the value of such instruments. In addition, $2.7$2.6 billion face amount of our MSR and Excess MSR financing is subject to mandatory monthly repayment to the extent that the outstanding balance exceeds the market value (as defined in the related agreement) of the financed asset multiplied by the contractual maximum loan-to-value ratio. We seek to maintain adequate cash reserves and other sources of available liquidity to meet any margin calls or related requirements resulting from decreases in value related to a reasonably possible (in our opinion) change in interest rates.
 


Our ability to obtain borrowings and to raise future equity capital is dependent on our ability to access borrowings and the capital markets on attractive terms. We continually monitor market conditions for financing opportunities and at any given time may be entering or pursuing one or more of the transactions described above. Our Manager’s senior management team has extensive long-term relationships with investment banks, brokerage firms and commercial banks, which we believe will enhance our ability to source and finance asset acquisitions on attractive terms and access borrowings and the capital markets at attractive levels.
 
With respect to the next 12 months, we expect that our cash on hand combined with our cash flow provided by operations and our ability to roll our repurchase agreements and servicer advance financings will be sufficient to satisfy our anticipated liquidity needs with respect to our current investment portfolio, including related financings, potential margin calls, mortgage loan originations and operating expenses. Our ability to roll over short-term borrowings is critical to our liquidity outlook. While it is inherently more difficult to forecast beyond the next 12 months, we currently expect to meet our long-term liquidity requirements through our cash on hand and, if needed, additional borrowings, proceeds received from repurchase agreements and other financings, proceeds from equity offerings and the liquidation or refinancing of our assets.
 
These short-term and long-term expectations are forward-looking and subject to a number of uncertainties and assumptions, including those described under “—Market Considerations” as well as “Risk Factors.” If our assumptions about our liquidity prove to be incorrect, we could be subject to a shortfall in liquidity in the future, and such a shortfall may occur rapidly and with little or no notice, which could limit our ability to address the shortfall on a timely basis and could have a material adverse effect on our business.
 
Our cash flow provided by operations differs from our net income due to these primary factors: (i) the difference between (a) accretion and amortization and unrealized gains and losses recorded with respect to our investments and (b) cash received therefrom, (ii) unrealized gains and losses on our derivatives, and recorded impairments, if any, (iii) deferred taxes, and (iv) principal cash flows related to held-for-sale loans, which are characterized as operating cash flows under GAAP.


In addition to the information referenced above, the following factors could affect our liquidity, access to capital resources and our capital obligations. As such, if their outcomes do not fall within our expectations, changes in these factors could negatively affect our liquidity.
 
Access to Financing from Counterparties – Decisions by investors, counterparties and lenders to enter into transactions with us will depend upon a number of factors, such as our historical and projected financial performance, compliance with the terms of our current credit arrangements, industry and market trends, the availability of capital and our investors’, counterparties’ and lenders’ policies and rates applicable thereto, and the relative attractiveness of alternative investment or lending opportunities. Our business strategy is dependent upon our ability to finance certain of our investments at rates that provide a positive net spread.
Impact of Expected Repayment or Forecasted Sale on Cash Flows – The timing of and proceeds from the repayment or sale of certain investments may be different than expected or may not occur as expected. Proceeds from sales of assets are unpredictable and may vary materially from their estimated fair value and their carrying value. Further, the availability of investments that provide similar returns to those repaid or sold investments is unpredictable and returns on new investments may vary materially from those on existing investments.
Access to Financing from Counterparties – Decisions by investors, counterparties and lenders to enter into transactions with us will depend upon a number of factors, such as our historical and projected financial performance, compliance with the terms of our current credit arrangements, industry and market trends, the availability of capital and our investors’, counterparties’ and lenders’ policies and rates applicable thereto, and the relative attractiveness of alternative investment or lending opportunities. Our business strategy is dependent upon our ability to finance certain of our investments at rates that provide a positive net spread.
Impact of Expected Repayment or Forecasted Sale on Cash Flows – The timing of and proceeds from the repayment or sale of certain investments may be different than expected or may not occur as expected. Proceeds from sales of assets are unpredictable and may vary materially from their estimated fair value and their carrying value. Further, the availability of investments that provide similar returns to those repaid or sold investments is unpredictable and returns on new investments may vary materially from those on existing investments.





Debt Obligations
 
The following table presents certain information regarding our debt obligations (dollars in thousands):
 September 30, 2018 September 30, 2019
       Collateral       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) 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)
 $4,152,930
 $4,152,930
 Oct-18 2.24% 0.1 $4,270,689
 $4,338,416
 $4,304,875
 2.0 $10,733,236
 $10,733,236
 Oct-19 to May-20 2.31% 0.1 $10,611,553
 $10,825,984
 $10,886,787
 2.4
Non-Agency RMBS (E)
 7,438,875
 7,438,647
 Oct-18 to Mar-19 3.32% 0.1 15,895,795
 8,379,793
 8,861,324
 7.1 7,144,329
 7,144,329
 Oct-19 to Sep-20 3.08% 0.1 21,021,981
 7,113,471
 7,786,425
 6.3
Residential Mortgage Loans(F)
 2,707,458
 2,706,521
 Oct-18 to Aug-20 3.92% 0.5 3,155,945
 2,992,424
 2,996,601
 11.2 5,165,150
 5,164,159
 Oct-19 to May-21 3.74% 0.6 5,960,958
 6,025,596
 5,805,242
 13.9
Real Estate Owned(G)(H)
 88,960
 88,922
 Oct-18 to Dec-19 4.36% 0.2 N/A
 N/A
 108,684
 N/A 68,651
 68,635
 Oct-19 to May-21 3.85% 0.4 N/A
 N/A
 95,410
 N/A
Total Repurchase Agreements 14,388,223
 14,387,020
 3.13% 0.2        23,111,366
 23,110,359
 2.87% 0.3       
Notes and Bonds Payable                          
Excess MSRs(I)
 297,759
 297,563
 Feb-20 to Jul-22 4.90% 3.0 144,869,048
 386,578
 492,684
 5.7 269,759
 269,759
 Feb-20 to Jul-22 4.95% 1.9 103,514,484
 315,847
 416,899
 5.8
MSRs(J)
 2,450,580
 2,441,750
 Feb-19 to Jul-24 4.24% 3.2 382,479,510
 3,741,451
 4,553,076
 6.7 2,360,182
 2,352,961
 Mar-20 to Jul-24 4.23% 2.0 452,215,330
 4,718,333
 5,113,271
 5.5
Servicer Advances(K)
 3,390,918
 3,385,842
 Mar-19 to Dec-21 3.54% 2.0 3,832,948
 4,000,262
 4,017,057
 1.4 2,903,093
 2,896,819
 Jan-20 to Aug-23 3.22% 2.0 3,316,416
 3,482,368
 3,512,345
 1.6
Residential Mortgage Loans(L)
 125,355
 123,097
 Oct-18 to Jul-43 3.74% 6.3 132,091
 128,702
 125,928
 6.4 1,012,342
 1,015,360
 Apr-20 to Jul-43 4.09% 3.7 1,258,875
 1,277,193
 1,194,186
 8.0
Consumer Loans(M)
 1,008,341
 1,004,608
 Dec-21 to Mar-24 3.39% 2.9 1,141,907
 1,145,026
 1,140,618
 3.5 868,214
 870,973
 Dec-21 to May-36 3.25% 4.0 878,317
 884,473
 881,069
 5.6
Receivable from government agency(L)
 2,086
 2,086
 Oct-18 4.42% 0.1 N/A
 N/A
 1,461
 N/A
Total Notes and Bonds Payable 7,275,039
 7,254,946
 3.82% 2.6        7,413,590
 7,405,872
 3.73% 2.5       
Total/ Weighted Average $21,663,262
 $21,641,966
 3.36% 1.0        $30,524,956
 $30,516,231
 3.08% 0.8       
 
(A)Net of deferred financing costs.
(B)All debt obligations with a stated maturity through October 30, 201831, 2019 were refinanced, extended or repaid.
(C)These repurchase agreements had approximately $27.6$77.8 million of associated accrued interest payable as of September 30, 2018.2019.
(D)All of the Agency RMBS repurchase agreements have a fixed rate. Collateral amounts include approximately $3.4$4.4 billion of related trade and other receivables.
(E)$7,193.36,585.6 million face amount of the Non-Agency RMBS repurchase agreements have LIBOR-based floating interest rates while the remaining $245.6$558.8 million face amount of the Non-Agency RMBS repurchase agreements have a fixed rate. This also includes repurchase agreements of $166.1$7.5 million on retained servicer advance and consumer loan bonds.bonds and of $671.3 million on retained bonds collateralized by Agency MSRs.
(F)All of these repurchase agreements have LIBOR-based floating interest rates.
(G)All of these repurchase agreements have LIBOR-based floating interest rates.
(H)Includes financing collateralized by receivables including claims from FHA on Ginnie Mae EBO loans for which foreclosure has been completed and for which we have made or intend to make a claim on the FHA guarantee.
(I)Includes $197.8$169.8 million of corporate loans which bear interest equal to the sum of (i) a floating rate index equal to one-month LIBOR and (ii) a margin of 3.00%, and includes$100.0 million of corporate loans with $100.0 million balance currently outstanding which bear interest equal to the sum of (i) a floating rate index equal to one-month LIBOR and (ii) a margin of 2.50%. The outstanding face amount of the collateral represents the UPB of our residential mortgage loans underlying our interests in MSRs that secure these notes.
(J)Includes: $574.5$940.2 million of MSR notes which bear interest equal to the sum of (i) a floating rate index equal to one-month LIBOR and (ii) a margin ofranging from 2.25%; $38.4 million of MSR notes which bear interest equal to the sum of (i) a floating rate index equal to one-month LIBOR and (ii) a margin of 2.50%2.75%; and $1,837.7$1,419.9 million of public notes with fixed interest rates ranging from 3.55% to 4.62%. The outstanding face amount of the collateral represents the UPB of the residential mortgage loans underlying the MSRs and mortgage servicing rights financing receivables that secure these notes.
(K)
$3.02.6 billion face amount of the notes have a fixed rate while the remaining notes bear interest equal to the sum of (i) a floating rate index equal to one-month LIBOR or a cost of funds rate, as applicable, and (ii) a margin ranging from 2.0%1.15% to 2.2%1.99%. Collateral includes Servicer Advance Investments, as well as servicer advances receivable related to the mortgage servicing rights and mortgage servicing rights financing receivables owned by NRM.


(L)Represents: (i) a $7.7$6.0 million note payable to Nationstar thatwhich includes a $1.5 million receivable from government agency and bears interest equal to one-month LIBOR plus 2.88%., (ii) $109.9 million fair value of SAFT 2013-1 mortgage-backed securities issued with fixed interest rates ranging from 3.50% to 3.76% (see Note 12 for details), (iii) $362.1 million of asset-backed notes held by third parties which bear interest equal to 4.59% (see Note 12 for details), and (iv)


$535.1 million of asset-backed notes held by third parties which include $1.3 million of REO and bear interest equal to the sum of (i) a floating rate index equal to one-month LIBOR and (ii) a margin of 1.25%.
(M)Includes the SpringCastle debt, which is comprised of the following classes of asset-backed notes held by third parties: $730.3$787.9 million UPB of Class A notes with a coupon of 3.05%3.20% and a stated maturity date in November 2023; $210.8May 2036, $70.4 million UPB of Class B notes with a coupon of 4.10%3.58% and a stated maturity date in March 2024; $18.3May 2036, and $8.7 million UPB of Class C-1C notes with a coupon of 5.63%5.06% and a stated maturity date in March 2024; $18.3 million UPB of Class C-2 notes with a coupon of 5.63% and a stated maturity date in March 2024.May 2036. Also includes a $30.6$1.2 million face amount note which bears interest equal to 4.00%.


Certain of the debt obligations included above are obligations of our consolidated subsidiaries, which own the related collateral. In some cases, such collateral is not available to other creditors of ours.


We have margin exposure on $14.4$23.1 billion of repurchase agreements. To the extent that the value of the collateral underlying these repurchase agreements declines, we may be required to post margin, which could significantly impact our liquidity.


The following table provides additional information regarding our short-term borrowings (dollars in thousands):
  Nine Months Ended September 30, 2018  Nine Months Ended September 30, 2019
Outstanding
Balance at
September 30, 2018
 
Average Daily Amount Outstanding(A)
 Maximum Amount Outstanding Weighted Average Daily Interest Rate
Outstanding
Balance at
September 30, 2019
 
Average Daily Amount Outstanding(A)
 Maximum Amount Outstanding Weighted Average Daily Interest Rate
Repurchase Agreements              
Agency RMBS$4,152,930
 $1,700,255
 $4,152,930
 1.97%$10,733,236
 $7,604,281
 $16,181,622
 2.53%
Non-Agency RMBS7,438,875
 5,438,864
 7,438,909
 3.25%7,144,329
 7,681,276
 8,864,155
 3.46%
Residential mortgage loans2,571,263
 1,943,690
 2,990,892
 3.92%4,742,824
 2,403,677
 5,155,161
 4.24%
Real estate owned88,960
 86,970
 137,095
 3.95%63,831
 65,768
 101,153
 4.40%
Notes and Bonds Payable              
Excess MSRs100,000
 71,062
 100,000
 4.87%
MSRs574,520
 344,196
 596,898
 4.28%940,188
 728,119
 1,256,040
 4.71%
Servicer advances554,086
 267,634
 603,742
 3.02%615,733
 357,863
 773,968
 3.15%
Residential mortgage loans5,627
 6,485
 7,597
 4.44%541,040
 361,984
 542,321
 3.56%
Receivable from government agency2,086
 2,294
 3,231
 4.42%
Total/Weighted Average$15,388,347
 $9,790,388
 

 3.05%$24,881,181
 $19,274,030
 

 3.26%
 
(A)Represents the average for the period the debt was outstanding.


Average Daily Amount Outstanding(A)
Average Daily Amount Outstanding(A)
Three Months EndedThree Months Ended
December 31, 2017 March 31, 2018 June 30, 2018 September 30, 2018December 31, 2018 March 31, 2019 June 30, 2019 September 30, 2019
Repurchase Agreements              
Agency RMBS$1,900,271
 $1,280,639
 $1,165,909
 $2,639,286
$3,428,226
 $5,364,480
 $6,846,716
 $10,544,720
Non-Agency RMBS4,584,859
 4,946,706
 5,259,463
 6,094,029
7,444,959
 7,399,226
 7,675,607
 7,986,868
Residential mortgage loans1,596,385
 1,178,834
 1,617,382
 2,154,943
1,675,353
 2,155,752
 2,681,220
 3,432,062
Real estate owned102,464
 102,198
 85,368
 73,656
68,416
 91,025
 48,247
 58,390


(A)Represents the average for the period the debt was outstanding.


For additional information on our debt activities, see Note 11 to our Condensed Consolidated Financial Statements.





Maturities
 
Our debt obligations as of September 30, 2018,2019, as summarized in Note 11 to our Condensed Consolidated Financial Statements, had contractual maturities as follows (in thousands):
Year 
Nonrecourse(A)
 
Recourse(B)
 Total 
Nonrecourse(A)
 
Recourse(B)
 Total
October 1 through December 31, 2018 $
 $12,480,602
 $12,480,602
2019 826,188
 2,472,426
 3,298,614
October 1 through December 31, 2019 $1,978
 $18,781,709
 $18,783,687
2020 812,745
 115,465
 928,210
 615,733
 5,480,786
 6,096,519
2021 1,784,596
 784,589
 2,569,185
 1,088,623
 1,034,034
 2,122,657
2022 38,378
 197,759
 236,137
 1,162,067
 169,759
 1,331,826
2023 and thereafter 1,097,462
 1,053,052
 2,150,514
2023 400,000
 403,433
 803,433
2024 and thereafter 976,300
 410,534
 1,386,834
 $4,559,369
 $17,103,893
 $21,663,262
 $4,244,701
 $26,280,255
 $30,524,956


(A)Includes repurchase agreements and notes and bonds payable of $2.0 million and $4,557.0$4,242.7 million, respectively.
(B)Includes repurchase agreements and notes and bonds payable of $14,386.0$23,109.4 million and $2,718.0$3,170.9 million, respectively.


The weighted average differences between the fair value of the assets and the face amount of available financing for the Agency RMBS repurchase agreements (including amounts related to Trades Receivable) and Non-Agency RMBS repurchase agreements were 3.5%1.4% and 16.1%8.2%, respectively, and for Residential Mortgage Loans and Real Estate Owned were 9.6%11.0% and 18.1%28.0%, respectively, during the nine months ended September 30, 2018.2019.


Borrowing Capacity
 
The following table represents our borrowing capacity as of September 30, 20182019 (in thousands):
Debt Obligations/ Collateral Borrowing Capacity Balance Outstanding Available Financing Borrowing Capacity Balance Outstanding Available Financing
Repurchase Agreements            
Residential mortgage loans and REO $5,197,961
 $2,796,418
 $2,401,543
 $9,112,297
 $5,233,801
 $3,878,496
Non-Agency RMBS 650,000
 558,756
 91,244
      
Notes and Bonds Payable            
Excess MSRs 150,000
 100,000
 50,000
 150,000
 100,000
 50,000
MSRs 990,000
 612,899
 377,101
 1,375,000
 940,188
 434,812
Servicer advances(A)
 1,710,000
 1,377,259
 332,741
 1,204,660
 1,053,127
 151,533
Residential Mortgage Loans 650,000
 535,063
 114,937
Consumer loans 150,000
 30,607
 119,393
 150,000
 1,228
 148,772
 $8,197,961
 $4,917,183
 $3,280,778
 $13,291,957
 $8,422,163
 $4,869,794
 
(A)Our unused borrowing capacity is available to us if we have additional eligible collateral to pledge and meet other borrowing conditions as set forth in the applicable agreements, including any applicable advance rate. We pay a 0.1%0.02% fee on the unused borrowing capacity. Excludes borrowing capacity and outstanding debt for retained Non-Agency bonds, collateralized by servicer advances with a current face amount of $86.3 million.


Covenants
 
Certain of the debt obligations are subject to customary loan covenants and event of default provisions, including event of default provisions triggered by certain specified declines in our equity or failure to maintain a specified tangible net worth, liquidity, or indebtedness to tangible net worth ratio. We were in compliance with all of our debt covenants as of September 30, 2018.2019.
 


Stockholders’ Equity

Preferred Stock

Pursuant to our certificate of incorporation, we are authorized to designate and issue up to 100.0 million shares of preferred stock, par value of $0.01 per share, in one or more classes or series.

On July 2, 2019, we issued 6.2 million shares of our Preferred Series A. To compensate the Manager for its successful efforts in raising capital for us, in connection with this offering, we granted options to the Manager relating to 0.6 million shares of our common stock at the closing price per share of common stock on the pricing date, which had a fair value of approximately $0.5 million as of the grant date.

On August 15, 2019, in a public offering, we issued 11.3 million shares of our Preferred Series B. To compensate the Manager for its successful efforts in raising capital for us, in connection with this offering, we granted options to the Manager relating to 1.1 million shares of our common stock at the closing price per share of common stock on the pricing date, which had a fair value of approximately $0.7 million as of the grant date.

Our Preferred Series A and Preferred Series B rank senior to all classes or series of our common stock and to all other equity securities issued by us that expressly indicate are subordinated to the Preferred Series A and Preferred Series B with respect to rights to the payment of dividends and the distribution of assets upon our liquidation, dissolution or winding up. Our Preferred Series A and Preferred Series B have no stated maturity, are not subject to any sinking fund or mandatory redemption and rank on parity with each other. Under certain circumstances upon a change of control, our Preferred Series A and Preferred Series B are convertible to shares of our common stock.

From and including, July 2, 2019 and August 15, 2019, but excluding, August 15, 2024, holders of shares of our Preferred Series A and Preferred Series B are entitled to receive cumulative cash dividends at a rate of 7.50% per annum and 7.125% of the $25.00 liquidation preference per share (equivalent to $1.875 and $1.781 per annum per share), respectively, and from and including August 15, 2024, at a floating rate per annum equal to the three-month LIBOR plus a spread of 5.802% and 5.640% per annum, respectively. Dividends are payable quarterly in arrears on or about the 15th day of each February, May, August and October.

The Preferred Series A and Preferred Series B will not be redeemable before August 15, 2024, except under certain limited circumstances intended to preserve the Company’s qualification as a REIT for U.S. federal income tax purposes and except upon the occurrence of a Change of Control (as defined in the Certificate of Designations). On or after August 15, 2024, we may, at our option, upon not less than 30 nor more than 60 days’ written notice, redeem the Series A and Series B Preferred Stock, in whole or in part, at any time or from time to time, for cash at a redemption price of $25.00 per share, plus any accumulated and unpaid dividends thereon (whether or not authorized or declared) to, but excluding, the redemption date, without interest.
Common Stock
 
Approximately 0.52.4 million shares of our common stock were held by Fortress, through its affiliates, as of September 30, 2018.2019.




In January 2018, weNew Residential issued 28.8 million shares of ourits common stock in a public offering at a price to the public of $17.10 per share for net proceeds of approximately $482.3 million. To compensate the Manager for its successful efforts in raising capital for New Residential, in connection with this offering, New Residential granted options to the Manager relating to 2.9 million shares of New Residential’s common stock at the public offering price, which had a fair value of approximately $3.8 million as of the grant date. The assumptions used in valuing the options were: a 2.58% risk-free rate, a 9.86% dividend yield, 23.16% volatility and a 10-year term.

On July 30, 2018, we entered into a Distribution Agreement to sell shares of its common stock, par value $0.01 per share (the “ATM Shares”), having an aggregate offering price of up to $500.0 million, from time to time, through an “at-the-market” equity offering program (the “ATM Program”). As of June 30, 2019, we had sold 0.5 million ATM Shares for aggregate proceeds of $9.1 million. In connection with the shares sold under the ATM program, we granted options to the Manager relating to 0.05 million shares of our common stock at the offering price, which had fair value of approximately $0.1 million as of the grant date.

On November 5, 2018, we issued 28.8 million shares of our common stock in a public offering at a price of $17.32 per share for net proceeds of approximately $489.2 million. To compensate the Manager for its successful efforts in raising capital for us, in connection with this offering, we granted options to the Manager relating to 2.9 million shares of our common stock at the public offering price, which had a fair value of approximately $3.8 million as of the grant date. The assumptions used in valuing the options were: a 2.58%3.25% risk-free rate, a 9.86%8.61% dividend yield, 23.16%17.50% volatility and a 10-year term.

On July 30, 2018,

In February 2019, we entered into a Distribution Agreement to sellissued 46.0 million shares of itsour common stock par value $0.01in a public offering at a price to the public of $16.50 per share (the “ATM Shares”), having an aggregate offering price of up to $500.0 million, from time to time, through an “at-the-market” equity offering program (the “ATM Program”). During the three months ended September 30, 2018, we sold 0.5 million ATM Shares for an aggregatenet proceeds of $9.1approximately $751.7 million. InTo compensate the Manager for its successful efforts in raising capital for us, in connection with the shares sold under the ATM program,this offering, we granted options to the Manager relating to 0.054.6 million shares of our common stock at the public offering price, which had a fair value of approximately $0.1$3.8 million as of the grant date. The assumptions used in valuing the options were: a 2.40% risk-free rate, a 9.30% dividend yield, 19.26% volatility and a 10-year term.


On August 20, 2019, we announced that our board of directors had authorized the repurchase of up to $200.0 million of our common stock through December 31, 2020. Repurchases may be made at any time and from time to time through open market purchases or privately negotiated transactions, pursuant to one or more plans established pursuant to Rule 10b5-1 under the Exchange Act, by means of one or more tender offers, or otherwise, in each case, as permitted by securities laws and other legal and contractual requirements. The amount and timing of the purchases will depend on a number of factors including the price and availability of our shares, trading volume, capital availability, our performance and general economic and market conditions. The share repurchase program may be suspended or discontinued at any time. No share repurchases have been made as of the filing of this report. Repurchases may impact our financial results, including fees paid to our Manager.

As of September 30, 2018,2019, our outstanding options had a weighted average exercise price of $15.57.$16.30. Our outstanding options as of September 30, 20182019 were summarized as follows:
Held by the Manager4,086,22210,511,167

Issued to the Manager and subsequently assigned to certain of the Manager’s employees1,530,9162,290,749

Issued to the independent directors6,0007,000

Total5,623,13812,808,916



Accumulated Other Comprehensive Income (Loss)
 
During the nine months ended September 30, 2018,2019, our accumulated other comprehensive income (loss) changed due to the following factors (in thousands):
Total Accumulated Other Comprehensive IncomeTotal Accumulated Other Comprehensive Income
Accumulated other comprehensive income, December 31, 2017$364,467
Accumulated other comprehensive income, December 31, 2018$417,023
Net unrealized gain (loss) on securities14,600
469,183
Reclassification of net realized (gain) loss on securities into earnings89,885
(179,280)
Accumulated other comprehensive income, September 30, 2018$468,952
Accumulated other comprehensive income, September 30, 2019$706,926
 
Our GAAP equity changes as our real estate securities portfolio is marked to market each quarter, among other factors. The primary causes of mark to market changes are changes in interest rates and credit spreads. During the nine months ended September 30, 2018,2019, we recorded unrealized gains on our real estate securities primarily caused by performance, liquidity and other factors related specifically to certain investments, coupled with a net tightening of mortgage credit spreads. We recorded OTTI charges of $23.2$21.9 million with respect to real estate securities and realized lossesgains of $66.7$201.2 million on sales of real estate securities.
 
See “—Market Considerations” above for a further discussion of recent trends and events affecting our unrealized gains and losses, as well as our liquidity.
 
Common Dividends
 
We are organized and intend to conduct our operations to qualify as a REIT for U.S. federal income tax purposes. We intend to make regular quarterly distributions to holders of our common stock. U.S. federal income tax law generally requires that a REIT distribute annually at least 90% of its REIT taxable income, without regard to the deduction for dividends paid and excluding net capital gains, and that it pay tax at regular corporate rates to the extent that it annually distributes less than 100% of its taxable income. We intend to make regular quarterly distributions of our taxable income to holders of our common stock out of assets legally available for this purpose, if and to the extent authorized by our board of directors. Before we pay any dividend, whether for U.S. federal income tax purposes or otherwise, we must first meet both our operating requirements and debt service on our repurchase agreements and other debt payable. If our cash available for distribution is less than our taxable income, we could be


required to sell assets or raise capital to make cash distributions or we may make a portion of the required distribution in the form of a taxable stock distribution or distribution of debt securities.
 


We make distributions based on a number of factors, including an estimate of taxable earnings per common share. Dividends distributed and taxable and GAAP earnings will typically differ due to items such as fair value adjustments, differences in premium amortization and discount accretion, other differences in method of accounting, non-deductible general and administrative expenses, taxable income arising from certain modifications of debt instruments and investments held in TRSs. Our quarterly dividend per share may be substantially different than our quarterly taxable earnings and GAAP earnings per share.
Common Dividends Declared for the Period Ended Paid/Payable Amount Per Share
December 31, 2017 January 2018 $0.50
March 31, 2018 April 2018 $0.50
June 30, 2018 July 2018 $0.50
September 30, 2018 October 2018 $0.50
Common Dividends Declared for the Period Ended Paid/Payable Amount Per Share
September 30, 2018 October 2018 $0.50
December 31, 2018 January 2019 $0.50
March 31, 2019 April 2019 $0.50
June 30, 2019 July 2019 $0.50
September 30, 2019 October 2019 $0.50
 
Cash Flow
 
Operating Activities


Net cash flows provided by operating activities increased approximately $542.1 million$2.2 billion for the nine months ended September 30, 20182019 as compared to the nine months ended September 30, 2017.2018. Operating cash flows for the nine months ended September 30, 20182019 primarily consisted of proceeds from sales and principal repayments of purchased residential mortgage loans, held-for-sale of $3.9$13.3 billion, servicing fees received of $423.1$729.2 million, net fundingrecoveries of servicer advances receivable of $441.4 million, collections on receivables and other assets of $41.6$366.4 million, net interest income received of $830.2$702.3 million, and distributions of earnings from equity method investees of $14.2$8.9 million. Operating cash outflows primarily consisted of purchases of residential mortgage loans, held-for-sale of $3.3$6.0 billion, originatingoriginations of $(1.7)$10.4 billion, incentive compensation and management fees paid to the Manager of $127.0$151.9 million, income taxes paid of $3.2$1.2 million, subservicing fees paid of $224.5$273.7 million and other outflows of approximately $160.9$611.3 million that primarily consisted ofincluding general and administrative costs and loan servicing fees.
 
Investing Activities
 
Cash flows provided by (used in) investing activities were $(5.0)$(5.3) billion for the nine months ended September 30, 2018.2019. Investing activities consisted primarily of the acquisition of MSRs, real estate securities, and the funding of servicer advances, net of principal repayments from Servicer Advance Investments, MSRs, real estate securities and loans as well as proceeds from the sale of real estate securities, loans and REO, and derivative cash flows.
 
Financing Activities
 
Cash flows provided by (used in) financing activities were approximately $5.1$8.1 billion during the nine months ended September 30, 2018.2019. Financing activities consisted primarily of borrowings net of repayments under debt obligations, equity offerings, capital contributions net of distributions from noncontrolling interests in the equity of consolidated subsidiaries, and payment of dividends.


INTEREST RATE, CREDIT AND SPREAD RISK
 
We are subject to interest rate, credit and spread risk with respect to our investments. These risks are further described in “Quantitative and Qualitative Disclosures About Market Risk.”


OFF-BALANCE SHEET ARRANGEMENTS
 
We have material off-balance sheet arrangements related to our non-consolidated securitizations of residential mortgage loans treated as sales in which we retained certain interests. We believe that these off-balance sheet structures presented the most efficient and least expensive form of financing for these assets at the time they were entered and represented the most common market-accepted method for financing such assets. Our exposure to credit losses related to these non-recourse, off-balance sheet financings is limited to $1,106.6 million.$1.3 billion. As of September 30, 2018,2019, there was $6,753.8 million$11.2 billion in total outstanding unpaid principal balance of residential mortgage loans underlying such securitization trusts that represent off-balance sheet financings.


We have a co-investment in a portfolio of consumer loans held through an entity (“LoanCo”) which we account for under the equity method. LoanCo had outstanding debt of $49.7 million as of August 31, 2018. We have not guaranteed this debt.


We did not have any other off-balance sheet arrangements as of September 30, 2018.2019. We did not have any relationships with unconsolidated entities or financial partnerships, such as entities often referred to as structured investment vehicles, or special purpose or variable interest entities, established to facilitate off-balance sheet arrangements or other contractually narrow or limited purposes, other than the entities described above. Further, we have not guaranteed any obligations of unconsolidated entities or entered into any commitment and do not intend to provide additional funding to any such entities.






CONTRACTUAL OBLIGATIONS
 
Our contractual obligations as of September 30, 20182019 included all of the material contractual obligations referred to in our annual report on Form 10-K for the year ended December 31, 2017,2018, excluding debt that was repaid as described in “—Liquidity and Capital Resources—Debt Obligations.”
 
In addition, we executed the following material contractual obligations during the nine months ended September 30, 2018:2019:
 
Derivatives – as described in Note 10 to our Condensed Consolidated Financial Statements, we have altered the composition of our economic hedges during the period.
Debt obligations – as described in Note 11 to our Condensed Consolidated Financial Statements, we borrowed additional amounts.
Derivatives – as described in Note 10 to our Condensed Consolidated Financial Statements, we have altered the composition of our economic hedges during the period.
Debt obligations – as described in Note 11 to our Condensed Consolidated Financial Statements, we borrowed additional amounts.


See Notes 14 and 18 to our Condensed Consolidated Financial Statements included in this report for information regarding commitments and material contracts entered into subsequent to September 30, 2018,2019, if any. As described in Note 14, we have committed to purchase certain future servicer advances. The actual amount of future advances is subject to significant uncertainty. However, we currently expect that net recoveries of servicer advances will exceed net fundings for the foreseeable future. This expectation is based on judgments, estimates and assumptions, all of which are subject to significant uncertainty, as further described in “—Application of Critical Accounting Policies—Servicer Advance Investments.” In addition, the Consumer Loan Companies have invested in loans with an aggregate of $182.6$279.4 million of unfunded and available revolving credit privileges as of September 30, 2018.2019. However, under the terms of these loans, requests for draws may be denied and unfunded availability may be terminated at management’s discretion.


INFLATION
 
Virtually all of our assets and liabilities are financial in nature. As a result, interest rates and other factors affect our performance more so than inflation, although inflation rates can often have a meaningful influence over the direction of interest rates. Furthermore, our financial statements are prepared in accordance with GAAP and our distributions are determined by our board of directors primarily based on a number of factors, including taxable income, and, in each case, our activities and balance sheet are measured with reference to historical cost and/or fair market value without considering inflation. See “Quantitative and Qualitative Disclosures About Market Risk—Interest Rate Risk.”




CORE EARNINGS
 
We have four primary variables that impact our operating performance: (i) the current yield earned on our investments, (ii) the interest expense under the debt incurred to finance our investments, (iii) our operating expenses and taxes and (iv) our realized and unrealized gains or losses, including any impairment, on our investments. “Core earnings” is a non-GAAP measure of our operating performance, excluding the fourth variable above and adjusts the earnings from the consumer loan investment to a level yield basis. Core earnings is used by management to evaluate our performance without taking into account: (i) realized and unrealized gains and losses, which although they represent a part of our recurring operations, are subject to significant variability and are generally limited to a potential indicator of future economic performance; (ii) incentive compensation paid to our Manager; (iii) non-capitalized transaction-related expenses; and (iv) deferred taxes, which are not representative of current operations.
 
Our definition of core earnings includes accretion on held-for-sale loans as if they continued to be held-for-investment. Although we intend to sell such loans, there is no guarantee that such loans will be sold or that they will be sold within any expected timeframe. During the period prior to sale, we continue to receive cash flows from such loans and believe that it is appropriate to record a yield thereon. In addition, our definition of core earnings excludes all deferred taxes, rather than just deferred taxes related to unrealized gains or losses, because we believe deferred taxes are not representative of current operations. Our definition of core earnings also limits accreted interest income on RMBS where we receive par upon the exercise of associated call rights based on the estimated value of the underlying collateral, net of related costs including advances. We created this limit in order to be able


to accrete to the lower of par or the net value of the underlying collateral, in instances where the net value of the underlying collateral is lower than par. We believe this amount represents the amount of accretion we would have expected to earn on such bonds had the call rights not been exercised.


Our investments in consumer loans are accounted for under ASC No. 310-20 and ASC No. 310-30, including certain non-performing consumer loans with revolving privileges that are explicitly excluded from being accounted for under ASC No. 310-30. Under ASC No. 310-20, the recognition of expected losses on these non-performing consumer loans is delayed in comparison to the level yield methodology under ASC No. 310-30, which recognizes income based on an expected cash flow model reflecting an investment’s lifetime expected losses. The purpose of the Core Earnings adjustment to adjust consumer loans to a level yield is to present income recognition across the consumer loan portfolio in the manner in which it is economically earned, avoid potential delays in loss recognition, and align it with our overall portfolio of mortgage-related assets which generally record income on a level yield basis. With respect to consumer loans classified as held-for-sale, the level yield is computed through the expected sale date. With respect to the gains recorded under GAAP in 2014 and 2016 as a result of a refinancing of, and the consolidation of, the Consumer Loan Companies, respectively, we continue to record a level yield on those assets based on their original purchase price.


While incentive compensation paid to our Manager may be a material operating expense, we exclude it from core earnings because (i) from time to time, a component of the computation of this expense will relate to items (such as gains or losses) that are excluded from core earnings, and (ii) it is impractical to determine the portion of the expense related to core earnings and non-core earnings, and the type of earnings (loss) that created an excess (deficit) above or below, as applicable, the incentive compensation threshold. To illustrate why it is impractical to determine the portion of incentive compensation expense that should be allocated to core earnings, we note that, as an example, in a given period, we may have core earnings in excess of the incentive compensation threshold but incur losses (which are excluded from core earnings) that reduce total earnings below the incentive compensation threshold. In such case, we would either need to (a) allocate zero incentive compensation expense to core earnings, even though core earnings exceeded the incentive compensation threshold, or (b) assign a “pro forma” amount of incentive compensation expense to core earnings, even though no incentive compensation was actually incurred. We believe that neither of these allocation methodologies achieves a logical result. Accordingly, the exclusion of incentive compensation facilitates comparability between periods and avoids the distortion to our non-GAAP operating measure that would result from the inclusion of incentive compensation that relates to non-core earnings.
 
With regard to non-capitalized transaction-related expenses, management does not view these costs as part of our core operations, as they are considered by management to be similar to realized losses incurred at acquisition. Non-capitalized transaction-related expenses are generally legal and valuation service costs, as well as other professional service fees, incurred when we acquire certain investments, as well as costs associated with the acquisition and integration of acquired businesses.
 
As ofSince the third quarter of 2018, as a result of the Shellpoint Acquisition, the Company, through its wholly owned subsidiary, New Penn,NewRez, originates conventional, government-insured and nonconforming residential mortgage loans for sale and securitization. In connection with the transfer of loans to the GSEs or mortgage investors, New Residential reports realized gains or losses on the sale of originated residential mortgage loans and retention of mortgage servicing rights, which we believe is an indicator of performance for the Servicing and Origination segment and therefore included in core earnings. Realized gains or losses on the


sale of originated residential mortgage loans had no impact on core earnings in any prior period, but may impact core earnings in future periods.


Beginning with the third quarter of 2019, as a result of the continued evaluation of how Shellpoint operates its business and its impact on our operating performance, core earnings includes Shellpoint’s GAAP net income with the exception of the unrealized gains or losses due to changes in valuation inputs and assumptions on MSRs owned by NewRez, and non-capitalized transaction-related expenses. This change was not material to core earnings for the quarter ended September 30, 2019.

Management believes that the adjustments to compute “core earnings” specified above allow investors and analysts to readily identify and track the operating performance of the assets that form the core of our activity, assist in comparing the core operating results between periods, and enable investors to evaluate our current core performance using the same measure that management uses to operate the business. Management also utilizes core earnings as a measure in its decision-making process relating to improvements to the underlying fundamental operations of our investments, as well as the allocation of resources between those investments, and management also relies on core earnings as an indicator of the results of such decisions. Core earnings excludes certain recurring items, such as gains and losses (including impairment as well as derivative activities) and non-capitalized transaction-related expenses, because they are not considered by management to be part of our core operations for the reasons described herein. As such, core earnings is not intended to reflect all of our activity and should be considered as only one of the factors used by management in assessing our performance, along with GAAP net income which is inclusive of all of our activities.
 


The primary differences between core earnings and the measure we use to calculate incentive compensation relate to (i) realized gains and losses (including impairments), (ii) non-capitalized transaction-related expenses and (iii) deferred taxes (other than those related to unrealized gains and losses). Each are excluded from core earnings and included in our incentive compensation measure (either immediately or through amortization). In addition, our incentive compensation measure does not include accretion on held-for-sale loans and the timing of recognition of income from consumer loans is different. Unlike core earnings, our incentive compensation measure is intended to reflect all realized results of operations. The Gain on Remeasurement of Consumer Loans Investment was treated as an unrealized gain for the purposes of calculating incentive compensation and was therefore excluded from such calculation.
 


Core earnings does not represent and should not be considered as a substitute for, or superior to, net income or as a substitute for, or superior to, cash flows from operating activities, each as determined in accordance with U.S. GAAP, and our calculation of this measure may not be comparable to similarly entitled measures reported by other companies. For a further description of the difference between cash flowflows provided by operations and net income, see “—Liquidity and Capital Resources” above. Set forth below is a reconciliation of core earnings to the most directly comparable GAAP financial measure (dollars in thousands):
 Three Months Ended 
 September 30,
 Nine Months Ended  
 September 30,
 2018 2017 2018 2017
Net income attributable to common stockholders$184,608
 $226,121
 $963,619
 $669,231
Impairment9,360
 28,209
 51,326
 74,117
Other Income adjustments:       
Other Income       
Change in fair value of investments in excess mortgage servicing rights4,744
 14,291
 55,711
 32,650
Change in fair value of investments in excess mortgage servicing rights, equity method investees(3,396) (2,054) (5,624) (6,056)
Change in fair value of investments in mortgage servicing rights financing receivables39,329
 (89,115) (218,187) (95,838)
Change in fair value of servicer advance investments5,353
 (10,941) 86,581
 (70,469)
(Gain) loss on settlement of investments, net11,893
 (1,553) (106,064) (1,250)
Unrealized (gain) loss on derivative instruments(24,299) (3,560) (27,985) 124
Unrealized (gain) loss on other ABS(7,197) (189) (12,001) (340)
(Gain) loss on transfer of loans to REO(6,119) (5,179) (16,609) (16,791)
(Gain) loss on transfer of loans to other assets1,528
 (66) 1,648
 (359)
(Gain) loss on Excess MSRs(987) (606) (5,257) (1,948)
(Gain) loss on Ocwen common stock145
 (6,987) (4,655) (6,987)
Other (income) loss17,843
 6,700
 25,812
 18,605
Total Other Income Adjustments38,837
 (99,259) (226,630) (148,659)
        
Other Income and Impairment attributable to non-controlling interests(4,633) (6,329) (17,088) (24,430)
Change in fair value of investments in mortgage servicing rights(44,192) 11,518
 (226,617) (77,465)
(Gain) loss on settlement of mortgage loan origination derivative instruments2,757
 
 2,757
 
Non-capitalized transaction-related expenses5,274
 6,467
 18,784
 14,397
Incentive compensation to affiliate23,848
 19,491
 65,169
 72,123
Deferred taxes(1,865) 28,410
 (12,680) 114,016
Interest income on residential mortgage loans, held-for-sale5,906
 4,603
 12,774
 12,069
Limit on RMBS discount accretion related to called deals(2,914) (13,543) (13,108) (20,059)
Adjust consumer loans to level yield(6,760) (9,874) (21,915) (23,460)
Core earnings of equity method investees:       
Excess mortgage servicing rights4,468
 3,476
 10,514
 10,010
Core Earnings$214,694
 $199,290
 $606,905
 $671,890
 Three Months Ended 
 September 30,
 Nine Months Ended  
 September 30,
 2019 2018 2019 2018
Net income (loss) attributable to common stockholders$224,584
 $184,608
 $338,235
 $963,619
Adjustments for Non-Core Earnings:       
Impairment(5,123) 9,360
 29,984
 51,326
Change in fair value of investments in mortgage servicing rights45,541
 (3,515) 272,259
 (394,717)
Change in fair value of servicer advance investments(6,641) 5,353
 (15,932) 86,581
Change in fair value of investments in residential mortgage loans7,290
 (647) (102,298) (647)
Change in fair value of derivative instruments(41,910) (24,299) 18,586
 (27,985)
(Gain) loss on settlement of investments, net (Note 2)(135,935) 11,893
 (108,455) (106,064)
Other (income) loss (Note 2)35,271
 5,860
 16,503
 (10,415)
Other Income and Impairment attributable to non-controlling interests(994) (4,633) (9,052) (17,088)
Gain (loss) on sale or securitization of originated mortgage loans (Note 2)21,611
 2,757
 62,399
 2,757
Non-capitalized transaction-related expenses (Note 2)8,155
 5,274
 24,305
 18,784
Incentive compensation to affiliate (Note 14)36,307
 23,848
 49,265
 65,169
Preferred stock management fee to affiliate1,055
 
 1,055
 
Deferred taxes (Note 17)(6,652) (1,865) 18,080
 (12,680)
Interest income on residential mortgage loans, held-for-sale18,852
 5,906
 45,041
 12,774
Limit on RMBS discount accretion related to called deals(34) (2,914) (19,590) (13,108)
Adjust consumer loans to level yield1,922
 (6,760) 4,884
 (21,915)
Core earnings of equity method investees:       
Excess mortgage servicing rights (Note 4)3,987
 4,468
 6,102
 10,514
Core Earnings$207,286
 $214,694
 $631,371
 $606,905
        
Net Income Per Diluted Share$0.54
 $0.54
 $0.83
 $2.86
Core Earnings Per Diluted Share$0.50
 $0.63
 $1.55
 $1.80
        
Weighted Average Number of Shares of Common Stock Outstanding, Diluted415,588,238
 340,868,403
 406,671,972
 337,078,824






ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
 
Market risk is the exposure to loss resulting from changes in interest rates, credit spreads, foreign currency exchange rates, commodity prices, equity prices and other market based risks. The primary market risks that we are exposed to are interest rate risk, mortgage basis spread risk, prepayment rate risk, credit spread risk and credit risk. These risks are highly sensitive to many factors, including governmental monetary and tax policies, domestic and international economic and political considerations and other factors beyond our control. All of our market risk sensitive assets, liabilities and derivative positions (other than TBAs) are for non-trading purposes only. For a further discussion of how market risk may affect our financial position or results of operations, please refer to “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Application of Critical Accounting Policies.”

Beginning with the third quarter of 2019, as a result of refinement of our risk management practices, including expansion of our hedging program, we have adjusted our sensitivity analysis. In prior periods, our sensitivity analysis reported the impact specific to changes in short term interest rates with no changes to discount rate spreads and yields. We have adjusted to report projected changes from a parallel shift in interest rates across all maturities along with corresponding changes in discount rates. In addition, based on management’s evaluation of the significance of each market risk exposure to our company, we have adjusted our sensitivity analysis to capture changes in mortgage basis spread risk and to remove credit spread risk. These changes resulted in a material impact to the results of our sensitivity analysis and therefore, we have provided summarized comparable information under the new sensitivity analysis for the prior period.
Interest Rate Risk
 
Changes in interest rates, including changes in expected interest rates or “yield curves,” affect our investments in various ways, the most significant of which are discussed below.
 
Cash FlowFair Value Impact

Changes in interest rates affect our net interest income, which is the difference between the interest income earned on assets and the interest expense incurred in connection with our debt obligations and hedges.
We may use match funded structures, when appropriate and available. This means that we may seek to match the maturities of our debt obligations with the maturities of our assets to reduce the risk that we have to refinance our liabilities prior to the maturities of our assets, and to reduce the impact of changing interest rates on our earnings. In addition, we may seek to match fund interest rates on our assets with like-kind debt (i.e., fixed rate assets are financed with fixed rate debt and floating rate assets are financed with floating rate debt), directly or through the use of interest rate swaps, caps or other financial instruments (see below), or through a combination of these strategies, which we believe allows us to reduce the impact of changing interest rates on our earnings.
However, increases or decreases in interest rates can nonetheless reduce our net interest income to the extent that we are not completely match funded. Furthermore, a period of changing interest rates can negatively impact our return on certain floating rate investments. Although these investments may be financed with floating rate debt, the interest rate on the debt may reset prior or subsequent to, and in some cases more or less frequently than, the interest rate on the assets, causing a decrease in return on equity during a period of changing interest rates. See further disclosure regarding our Agency RMBS under “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Our Portfolio—Real Estate Securities—Agency RMBS” for information about certain reset terms and “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Liquidity and Capital Resources—Debt Obligations” for information about related debt.

We are exposed to fluctuations in forward LIBOR rates across our portfolio. For our Servicer Advance Investments (including the basic fee component of the related MSRs), forward LIBOR rates have a direct impact on current period income recognition. Performance-based incentive fees paid to both Nationstar and Ocwen as part of our MSR purchase agreements are impacted by changes in LIBOR. Ocwen’s performance-based incentive fee is reduced by a LIBOR-based factor if the advance ratio exceeds a predetermined level for that month. Shifts upward in projected LIBOR will increase any projected reduction in Ocwen’s incentive fee, thus increasing our share of the servicing fee. Conversely, shifts downward in projected LIBOR will decrease the projected reduction in Ocwen’s incentive fee, thus decreasing our share of the servicing fee. Nationstar’s performance-based incentive fee is based on our target equity return. Changes in LIBOR may impact Nationstar’s ability to reach our target return. Shifts downward in projected LIBOR will decrease our projected cost of borrowings thus decreasing the share of the servicing fee we need to receive in order to obtain our target return. Conversely, shifts upward in projected LIBOR will increase our projected cost of borrowings thus increasing the share of the servicing fee we need to receive in order to obtain our target return.

We have elected to record our Servicer Advance Investments, including the right to the basic fee component of the related MSRs, at fair value. Therefore, any changes to our projected payments to/from our related servicers can impact the estimated future cash flows used to value the investments and the unrealized gains/losses on the investment. Changes to estimated future cash flows will also impact interest income recognized in the current period. We may project net cash flow increases in connection with decreases in projected LIBOR as a result of estimated savings on our future cost of borrowings outweighing estimated reductions of future retained servicing fees. However, only the asset impact would be reflected in our current period income statement.

As of September 30, 2018, an immediate 50 basis point increase in short term interest rates, based on a shift in the yield curve, would decrease our cash flows by approximately $14.4 million in the next 12 months, whereas a 50 basis point decrease in short term interest rates would increase our cash flows by approximately $14.4 million in the next 12 months, based solely on our current


net floating rate exposure and assuming a static portfolio of investments (including fixed rate repurchase agreements that mature within 60 days of September 30, 2018 and assuming a LIBOR floor of 0.0%).

Other Impacts


Changes in the level of interest rates also affect the yields required by the marketplace on interest rate instruments. Increasing interest rates would decrease the value of the fixed rate assets we hold at the time because higher required yields result in lower prices on existing fixed rate assets in order to adjust their yield upward to meet the market.
 
Changes in unrealized gains or losses resulting from changes in market interest rates do not directly affect our cash flows, or our ability to pay a dividend, to the extent the related assets are expected to be held and continue to perform as expected, as their fair value is not relevant to their underlying cash flows. Changes in unrealized gains or losses would impact our ability to realize gains on existing investments if they were sold. Furthermore, with respect to changes in unrealized gains or losses on investments which are carried at fair value, changes in unrealized gains or losses would impact our net book value and, in certain cases, our net income.
 
Changes in interest rates can also have ancillary impacts on our investments. Generally, in a declining interest rate environment, residential mortgage loan prepayment rates increase which in turn would cause the value of MSRs, mortgage servicing rights financing receivables, Excess MSRs and the rights to the basic fee components of MSRs to decrease, because the duration of the cash flows we are entitled to receive becomes shortened, and the value of loans and Non-Agency RMBS to increase, because we generally acquired these investments at a discount whose recovery would be accelerated. With respect to a significant portion of our investments in MSRs and Excess MSRs, we have recapture agreements, as described in Notes 4 and 5 to our Consolidated Financial Statements. These recapture agreements help to protect these investments from the impact of increasing prepayment rates. In addition, to the extent that the loans underlying our investments in MSRs, mortgage servicing rights financing receivables, Excess MSRs and the rights to the basic fee components of MSRs are well-seasoned with credit-impaired borrowers who may have limited refinancing options, we believe the impact of interest rates on prepayments would be reduced. Conversely, in an increasing interest rate environment, prepayment rates decrease which in turn would cause the value of MSRs, mortgage servicing rights financing receivables, Excess MSRs and the rights to the basic fee components of MSRs to increase and the value of loans and Non-Agency RMBS to decrease. To the extent we do not hedge against changes in interest rates, our balance sheet, results of operations and cash flows would be susceptible to significant volatility due to changes in the fair value of, or cash flows from, our investments as interest rates change. However, rising interest rates could result from more robust market conditions, which could reduce the credit risk associated with our investments. The effects of such a decrease in values on our financial position, results of operations and liquidity are discussed below under “—Prepayment Rate Exposure.”


Changes in the value of our assets could affect our ability to borrow and access capital. Also, if the value of our assets subject to short-term financing were to decline, it could cause us to fund margin, or repay debt, and affect our ability to refinance such assets upon the maturity of the related financings, adversely impacting our rate of return on such investments.


 
We are subject to margin calls on our repurchase agreements. Furthermore, we may, from time to time, be a party to derivative agreements or financing arrangements that are subject to margin calls, or mandatory repayment, based on the value of such instruments. We seek to maintain adequate cash reserves and other sources of available liquidity to meet any margin calls, or required repayments, resulting from decreases in value related to a reasonably possible (in our opinion) change in interest rates but there can be no assurance that our cash reserves will be sufficient.


In addition, changes in interest rates may impact our ability to exercise our call rights and to realize or maximize potential profits from them. A significant portion of the residential mortgage loans underlying our call rights bear fixed rates and may decline in value during a period of rising market interest rates. Furthermore, rising rates could cause prepayment rates on these loans to decline, which would delay our ability to exercise our call rights. These impacts could be at least partially offset by potential declines in the value of Non-Agency RMBS related to the call rights, which could then be acquired more cheaply, and in credit spreads, which could offset the impact of rising market interest rates on the value of fixed rate loans to some degree. Conversely, declining interest rates could increase the value of our call rights by increasing the value of the underlying loans.


We believe our consumer loan investments generally have limited interest rate sensitivity given that our portfolio is mostly composed of very seasoned loans with credit-impaired borrowers who are paying fixed rates, who we believe are relatively unlikely to change their prepayment patterns based on changes in interest rates.


As of September 30, 2018,2019, an immediate 50 basis point increase in short term interest rates, based on a parallel shift in the yield curve (assuming an unchanged mortgage basis), would increasereduce our net book value by approximately $399.1$6.2 million, whereas a 50 basis point decrease in short term interest rates would decreaseincrease our net book value by approximately $318.3$3.7 million, based on the present value of estimated cash flows on a static


portfolio of investments. This does not includeincludes changes in our book value resulting from potential related changes in discount rates; refer to “—Credit Spread Risk” below.rates.


Interest rates are highly sensitive to many factors, including fiscal and monetary policies and domestic and international economic and political considerations, as well as other factors beyond our control.

LIBOR and other indices which are deemed “benchmarks” are the subject of recent national, international, and other regulatory guidance and proposals for reform, and it appears likely that LIBOR will be phased out or the methodology for determining LIBOR will be modified by 2021.  We currently have agreements that are indexed to LIBOR and are monitoring related reform proposals and evaluating the related risks; however, it is not possible to predict the effects of any of these developments, and any future initiatives to regulate, reform or change the manner of administration of LIBOR could result in adverse consequences to the rate of interest payable and receivable on, market value of and market liquidity for LIBOR-based financial instruments. The below table is comparative in order to show the prior period sensitivity analysis under our new methodology.
June 30, 2019September 30, 2019
Interest rate change (bps)Estimated Change in Fair Value ($mm)Estimated Change in Fair Value ($mm)
+50bps+$6.2mm-$36.2mm
+25bps+$4.0mm-$14.0mm
-25bps-$5.9mm+$5.9mm
-50bps-$13.7mm+$3.7mm

Mortgage Basis Spread Risk

Mortgage basis measures the spread between the yield on current coupon mortgage backed securities and benchmark rates including treasuries and swaps. The level of mortgage basis is driven by demand and supply of mortgage backed instruments relative to other rate-sensitive assets. Changes in the mortgage basis have an impact on prepayment rates driven by the ability of borrowers underlying our portfolio to refinance. A further discussionlower mortgage basis would imply a lower mortgage rate which would increase prepayment speeds due to higher refinance activity and, therefore, lower fair value of our mortgage portfolio. As of September 30, 2019, an immediate 20 basis point increase in mortgage basis would increase our net book value by approximately $39.4 million, whereas a 20 basis point decrease in mortgage basis would decrease our net book value by approximately $40.6 million, based on the present value of estimated cash flows on a static portfolio of investments. The below table is comparative in order to show the prior period sensitivity ofanalysis under our book value to changes in yields required by the marketplace on interest bearing investments is included below under “—Credit Spread Risk.”new methodology.


June 30, 2019September 30, 2019
Mortgage Basis change (bps)Estimated Change in Fair Value ($mm)Estimated Change in Fair Value ($mm)
+20bps+$79.8mm+$39.4mm
+10bps+$39.9mm+$19.8mm
-10bps-$40.0mm-$20.1mm
-20bps-$80.2mm-$40.6mm

Prepayment Rate Exposure
 
Prepayment rates significantly affect the value of MSRs, mortgage servicing rights financing receivables, Excess MSRs, the basic fee component of MSRs (which we own as part of our Servicer Advance Investments), Non-Agency RMBS and loans, including consumer loans. Prepayment rate is the measurement of how quickly borrowers pay down the UPB of their loans or how quickly loans are otherwise brought current, modified, liquidated or charged off. The price we pay to acquire certain investments will be based on, among other things, our projection of the cash flows from the related pool of loans. Our expectation of prepayment rates is a significant assumption underlying those cash flow projections. If the fair value of MSRs, mortgage servicing rights financing receivables, Excess MSRs or the basic fee component of MSRs decreases, we would be required to record a non-cash charge, which would have a negative impact on our financial results. Furthermore, a significant increase in prepayment rates could materially reduce the ultimate cash flows we receive from MSRs, mortgage servicing rights financing receivables, Excess MSRs or our right to the basic fee component of MSRs, and we could ultimately receive substantially less than what we paid for such assets. Conversely, a significant decrease in prepayment rates with respect to our loans or RMBS could delay our expected cash flows and reduce the yield on these investments.


We seek to reduce our exposure to prepayment through the structuring of our investments. For example, in our MSR and Excess MSR investments, we seek to enter into “recapture agreements” whereby our MSR or Excess MSR is retained if the applicable servicer or subservicer originates a new loan the proceeds of which are used to repay a loan underlying an MSR or Excess MSR in our portfolio. We seek to enter into such recapture agreements in order to protect our returns in the event of a rise in voluntary prepayment rates.
 
Please refer to the table in “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Application of Critical Accounting Policies—Excess MSRs” for an analysis of the sensitivity of these investments to changes in certain market factors.
 
Credit Spread Risk
Credit spreads measure the yield demanded on financial instruments by the market based on their credit relative to U.S. Treasuries, for fixed rate credit, or LIBOR, for floating rate credit. Excessive supply of such financial instruments combined with reduced demand will generally cause the market to require a higher yield on such financial instruments, resulting in the use of a higher (or “wider”) spread over the benchmark rate to value them.
Widening credit spreads would result in higher yields being required by the marketplace on financial instruments. This widening would reduce the value of the financial instruments we hold at the time because higher required yields result in lower prices on existing financial instruments in order to adjust their yield upward to meet the market. The effects of such a decrease in values on our financial position, results of operations and liquidity are discussed above under “—Interest Rate Risk.”
As of September 30, 2018, a 25 basis point increase in credit spreads would decrease our net book value by approximately $198.4 million, and a 25 basis point decrease in credit spreads would increase our net book value by approximately $212.3 million, based on a static portfolio of investments, but would not directly affect our earnings or cash flow.

In an environment where spreads are tightening, if spreads tighten on the assets we purchase to a greater degree than they tighten on the liabilities we issue, our net spread will be reduced.
Credit Risk
 
We are subject to varying degrees of credit risk in connection with our assets. Credit risk refers to the ability of each individual borrower underlying our investments in MSRs, mortgage servicing rights financing receivables, Excess MSRs, Servicer Advance Investments, securities and loans to make required interest and principal payments on the scheduled due dates. If delinquencies increase, then the amount of servicer advances we are required to make will also increase, as would our financing cost thereof.


We may also invest in loans and Non-Agency RMBS which represent “first loss” pieces; in other words, they do not benefit from credit support although we believe they predominantly benefit from underlying collateral value in excess of their carrying amounts. Although we do not expect to encounter credit risk in our Agency RMBS, we do anticipate credit risk related to Non-Agency RMBS, residential mortgage loans and consumer loans.
 
We seek to reduce credit risk through prudent asset selection, actively monitoring our asset portfolio and the underlying credit quality of our holdings and, where appropriate and achievable, repositioning our investments to upgrade their credit quality. Our pre-acquisition due diligence and processes for monitoring performance include the evaluation of, among other things, credit and risk ratings, principal subordination, prepayment rates, delinquency and default rates, and vintage of collateral.


For our MSRs, mortgage servicing rights financing receivables, and Excess MSRs on Agency collateral and our Agency RMBS, delinquency and default rates have an effect similar to prepayment rates. Our Excess MSRs on Non-Agency portfolios are not directly affected by delinquency rates because the servicer continues to advance principal and interest until a default occurs on the applicable loan, so delinquencies decrease prepayments therefore having a positive impact on fair value, while increased defaults have an effect similar to increased prepayments. For our Non-Agency RMBS and loans, higher default rates can lead to greater loss of principal. For our call rights, higher delinquencies and defaults could reduce the value of the underlying loans, therefore reducing or eliminating the related potential profit.



Market factors that could influence the degree of the impact of credit risk on our investments include (i) unemployment and the general economy, which impact borrowers’ ability to make payments on their loans, (ii) home prices, which impact the value of collateral underlying residential mortgage loans, (iii) the availability of credit, which impacts borrowers’ ability to refinance, and (iv) other factors, all of which are beyond our control.


Liquidity Risk
 
The assets that comprise our asset portfolio are generally not publicly traded. A portion of these assets may be subject to legal and other restrictions on resale or otherwise be less liquid than publicly-traded securities. The illiquidity of our assets may make it difficult for us to sell such assets if the need or desire arises, including in response to changes in economic and other conditions.




Investment Specific Sensitivity Analyses


Excess MSRs
 
The following table summarizes the estimated change in fair value of our interests in the Agency Excess MSRs owned directly as of September 30, 20182019 given several parallel shifts in the discount rate, prepayment rate, delinquency rate and recapture rate (dollars in thousands):
Fair value at September 30, 2018 $273,876
      
Fair value at September 30, 2019 $221,560
      
Discount rate shift in % -20% -10% 10% 20% -20% -10% 10% 20%
Estimated fair value $296,624
 $284,790
 $263,796
 $254,452
 $233,576
 $227,967
 $215,552
 $208,747
Change in estimated fair value:                
Amount $22,748
 $10,914
 $(10,080) $(19,424) $12,016
 $6,407
 $(6,008) $(12,813)
% 8.3 % 4.0 % (3.7)% (7.1)% 5.4 % 2.9 % (2.7)% (5.8)%
                
Prepayment rate shift in % -20% -10% 10% 20% -20% -10% 10% 20%
Estimated fair value $293,836
 $283,640
 $264,541
 $255,606
 $233,618
 $228,908
 $214,816
 $211,680
Change in estimated fair value:                
Amount $19,960
 $9,764
 $(9,335) $(18,270) $12,058
 $7,348
 $(6,744) $(9,880)
% 7.3 % 3.6 % (3.4)% (6.7)% 5.4 % 3.3 % (3.0)% (4.5)%
                
Delinquency rate shift in % -20% -10% 10% 20% -20% -10% 10% 20%
Estimated fair value $276,057
 $274,969
 $272,791
 $271,702
 $221,913
 $221,744
 $221,404
 $221,235
Change in estimated fair value:                
Amount $2,181
 $1,093
 $(1,085) $(2,174) $353
 $184
 $(156) $(325)
% 0.8 % 0.4 % (0.4)% (0.8)% 0.2 % 0.1 % (0.1)% (0.1)%
                
Recapture rate shift in % -20% -10% 10% 20% -20% -10% 10% 20%
Estimated fair value $267,164
 $270,490
 $277,336
 $280,861
 $214,864
 $218,219
 $224,929
 $228,284
Change in estimated fair value:                
Amount $(6,712) $(3,386) $3,460
 $6,985
 $(6,696) $(3,341) $3,369
 $6,724
% (2.5)% (1.2)% 1.3 % 2.6 % (3.0)% (1.5)% 1.5 % 3.0 %





The following table summarizes the estimated change in fair value of our interests in the Non-Agency Excess MSRs owned directly as of September 30, 20182019 given several parallel shifts in the discount rate, prepayment rate, delinquency rate and recapture rate (dollars in thousands):
Fair value at September 30, 2018 $193,185
      
Fair value at September 30, 2019 $176,504
      
Discount rate shift in % -20% -10% 10% 20% -20% -10% 10% 20%
Estimated fair value $209,019
 $200,631
 $185,745
 $179,117
 $187,808
 $182,601
 $170,900
 $164,407
Change in estimated fair value:                
Amount $15,834
 $7,446
 $(7,440) $(14,068) $11,304
 $6,097
 $(5,604) $(12,097)
% 8.2 % 3.9 % (3.9)% (7.3)% 6.4 % 3.5 % (3.2)% (6.9)%
                
Prepayment rate shift in % -20% -10% 10% 20% -20% -10% 10% 20%
Estimated fair value $211,351
 $201,812
 $184,451
 $176,547
 $190,121
 $184,296
 $169,440
 $165,449
Change in estimated fair value:                
Amount $18,166
 $8,627
 $(8,734) $(16,638) $13,617
 $7,792
 $(7,064) $(11,055)
% 9.4 % 4.5 % (4.5)% (8.6)% 7.7 % 4.4 % (4.0)% (6.3)%
                
Delinquency rate shift in % -20% -10% 10% 20% -20% -10% 10% 20%
Estimated fair value $193,041
 $193,041
 $193,041
 $193,041
 $176,523
 $176,521
 $176,518
 $176,516
Change in estimated fair value:                
Amount $(144) $(144) $(144) $(144) $19
 $17
 $14
 $12
% (0.1)% (0.1)% (0.1)% (0.1)%  %  %  %  %
                
Recapture rate shift in % -20% -10% 10% 20% -20% -10% 10% 20%
Estimated fair value $188,910
 $190,869
 $195,027
 $197,083
 $173,437
 $174,978
 $178,061
 $179,602
Change in estimated fair value:                
Amount $(4,275) $(2,316) $1,842
 $3,898
 $(3,067) $(1,526) $1,557
 $3,098
% (2.2)% (1.2)% 1.0 % 2.0 % (1.7)% (0.9)% 0.9 % 1.8 %


The following table summarizes the estimated change in fair value of our interests in the Agency Excess MSRs owned through equity method investees as of September 30, 20182019 given several parallel shifts in the discount rate, prepayment rate, delinquency rate and recapture rate (dollars in thousands):
Fair value at September 30, 2018 $154,939
      
Fair value at September 30, 2019 $132,259
      
Discount rate shift in % -20% -10% 10% 20% -20% -10% 10% 20%
Estimated fair value $166,863
 $160,657
 $149,657
 $144,767
 $138,805
 $135,647
 $128,986
 $125,484
Change in estimated fair value:                
Amount $11,924
 $5,718
 $(5,282) $(10,172) $6,546
 $3,388
 $(3,273) $(6,775)
% 7.7 % 3.7 % (3.4)% (6.6)% 4.9 % 2.6 % (2.5)% (5.1)%
                
Prepayment rate shift in % -20% -10% 10% 20% -20% -10% 10% 20%
Estimated fair value $164,993
 $159,862
 $150,217
 $145,691
 $138,370
 $135,993
 $128,756
 $127,242
Change in estimated fair value:                
Amount $10,054
 $4,923
 $(4,722) $(9,248) $6,111
 $3,734
 $(3,503) $(5,017)
% 6.5 % 3.2 % (3.0)% (6.0)% 4.6 % 2.8 % (2.6)% (3.8)%
                
Delinquency rate shift in % -20% -10% 10% 20% -20% -10% 10% 20%
Estimated fair value $156,618
 $155,778
 $154,099
 $153,260
 $132,487
 $132,352
 $132,083
 $131,949
Change in estimated fair value:                
Amount $1,679
 $839
 $(840) $(1,679) $228
 $93
 $(176) $(310)
% 1.1 % 0.5 % (0.5)% (1.1)% 0.2 % 0.1 % (0.1)% (0.2)%
                
Recapture rate shift in % -20% -10% 10% 20% -20% -10% 10% 20%
Estimated fair value $150,634
 $152,762
 $157,166
 $159,445
 $128,488
 $130,353
 $134,082
 $135,947
Change in estimated fair value:                
Amount $(4,305) $(2,177) $2,227
 $4,506
 $(3,771) $(1,906) $1,823
 $3,688
% (2.8)% (1.4)% 1.4 % 2.9 % (2.9)% (1.4)% 1.4 % 2.8 %
 



MSRs


The following table summarizes the estimated change in fair value of our interests in the Agency MSRs, including mortgage servicing rights financing receivables, owned as of September 30, 20182019 given several parallel shifts in the discount rate, prepayment rate, delinquency rate and recapture rate (dollars in thousands):
Fair value at September 30, 2018 $2,947,347
      
Fair value at September 30, 2019 $3,636,711
      
Discount rate shift in % -20% -10% 10% 20% -20% -10% 10% 20%
Estimated fair value $3,197,080
 $3,071,181
 $2,846,910
 $2,746,701
 $3,819,885
 $3,733,227
 $3,545,124
 $3,443,678
Change in estimated fair value:                
Amount $249,733
 $123,834
 $(100,437) $(200,646) $183,174
 $96,516
 $(91,587) $(193,033)
% 8.5 % 4.2 % (3.4)% (6.8)% 5.0 % 2.7 % (2.5)% (5.3)%
                
Prepayment rate shift in % -20% -10% 10% 20% -20% -10% 10% 20%
Estimated fair value $3,142,037
 $3,046,548
 $2,866,656
 $2,782,054
 $3,864,772
 $3,743,884
 $3,539,852
 $3,452,425
Change in estimated fair value:                
Amount $194,690
 $99,201
 $(80,691) $(165,293) $228,061
 $107,173
 $(96,859) $(184,286)
% 6.6 % 3.4 % (2.7)% (5.6)% 6.3 % 2.9 % (2.7)% (5.1)%
                
Delinquency rate shift in % -20% -10% 10% 20% -20% -10% 10% 20%
Estimated fair value $2,980,432
 $2,967,608
 $2,941,962
 $2,929,139
 $3,650,369
 $3,643,454
 $3,629,626
 $3,622,717
Change in estimated fair value:                
Amount $33,085
 $20,261
 $(5,385) $(18,208) $13,658
 $6,743
 $(7,085) $(13,994)
% 1.1 % 0.7 % (0.2)% (0.6)% 0.4 % 0.2 % (0.2)% (0.4)%
                
Recapture rate shift in % -20% -10% 10% 20% -20% -10% 10% 20%
Estimated fair value $2,883,445
 $2,919,115
 $2,990,454
 $3,026,124
 $3,511,603
 $3,574,071
 $3,699,008
 $3,761,477
Change in estimated fair value:                
Amount $(63,902) $(28,232) $43,107
 $78,777
 $(125,108) $(62,640) $62,297
 $124,766
% (2.2)% (1.0)% 1.5 % 2.7 % (3.4)% (1.7)% 1.7 % 3.4 %





The following table summarizes the estimated change in fair value of our interests in the Non-Agency MSRs, including mortgage servicing rights financing receivables, owned as of September 30, 20182019 given several parallel shifts in the discount rate, prepayment rate, delinquency rate and recapture rate (dollars in thousands):
Fair value at September 30, 2018 $1,234,014
      
Fair value at September 30, 2019 $1,233,592
      
Discount rate shift in % -20% -10% 10% 20% -20% -10% 10% 20%
Estimated fair value $1,358,062
 $1,293,536
 $1,181,504
 $1,132,639
 $1,328,865
 $1,287,146
 $1,185,955
 $1,126,483
Change in estimated fair value:                
Amount $124,048
 $59,522
 $(52,510) $(101,375) $95,273
 $53,554
 $(47,637) $(107,109)
% 10.1 % 4.8 % (4.3)% (8.2)% 7.7 % 4.3 % (3.9)% (8.7)%
                
Prepayment rate shift in % -20% -10% 10% 20% -20% -10% 10% 20%
Estimated fair value $1,326,050
 $1,278,996
 $1,193,596
 $1,154,768
 $1,286,886
 $1,259,011
 $1,213,398
 $1,195,616
Change in estimated fair value:                
Amount $92,036
 $44,982
 $(40,418) $(79,246) $53,294
 $25,419
 $(20,194) $(37,976)
% 7.5 % 3.6 % (3.3)% (6.4)% 4.3 % 2.1 % (1.6)% (3.1)%
                
Delinquency rate shift in % -20% -10% 10% 20% -20% -10% 10% 20%
Estimated fair value $1,237,885
 $1,236,406
 $1,233,452
 $1,231,976
 $1,267,992
 $1,245,516
 $1,200,545
 $1,178,053
Change in estimated fair value:                
Amount $3,871
 $2,392
 $(562) $(2,038) $34,400
 $11,924
 $(33,047) $(55,539)
% 0.3 % 0.2 %  % (0.2)% 2.8 % 1.0 % (2.7)% (4.5)%
                
Recapture rate shift in % -20% -10% 10% 20% -20% -10% 10% 20%
Estimated fair value $1,228,930
 $1,231,929
 $1,237,921
 $1,240,923
 $1,215,987
 $1,225,223
 $1,243,692
 $1,252,927
Change in estimated fair value:                
Amount $(5,084) $(2,085) $3,907
 $6,909
 $(17,605) $(8,369) $10,100
 $19,335
% (0.4)% (0.2)% 0.3 % 0.6 % (1.4)% (0.7)% 0.8 % 1.6 %


The following table summarizes the estimated change in fair value of our interests in the Ginnie Mae MSRs, owned as of September 30, 20182019 given several parallel shifts in the discount rate, prepayment rate, delinquency rate and recapture rate (dollars in thousands):
Fair value at September 30, 2018 $371,715
      
Fair value at September 30, 2019 $372,926
      
Discount rate shift in % -20% -10% 10% 20% -20% -10% 10% 20%
Estimated fair value $405,914
 $388,646
 $358,469
 $345,224
 $392,886
 $382,305
 $362,946
 $354,169
Change in estimated fair value:                
Amount $34,199
 $16,931
 $(13,246) $(26,491) $19,960
 $9,379
 $(9,980) $(18,757)
% 9.2 % 4.6 % (3.6)% (7.1)% 5.4 % 2.5 % (2.7)% (5.0)%
                
Prepayment rate shift in % -20% -10% 10% 20% -20% -10% 10% 20%
Estimated fair value $409,336
 $390,494
 $356,429
 $341,016
 $398,886
 $384,635
 $361,543
 $351,942
Change in estimated fair value:                
Amount $37,621
 $18,779
 $(15,286) $(30,699) $25,960
 $11,709
 $(11,383) $(20,984)
% 10.1 % 5.1 % (4.1)% (8.3)% 7.0 % 3.1 % (3.1)% (5.6)%
                
Delinquency rate shift in % -20% -10% 10% 20% -20% -10% 10% 20%
Estimated fair value $379,574
 $376,233
 $369,551
 $366,210
 $377,595
 $374,961
 $369,692
 $367,058
Change in estimated fair value:                
Amount $7,859
 $4,518
 $(2,164) $(5,505) $4,669
 $2,035
 $(3,234) $(5,868)
% 2.1 % 1.2 % (0.6)% (1.5)% 1.3 % 0.5 % (0.9)% (1.6)%
                
Recapture rate shift in % -20% -10% 10% 20% -20% -10% 10% 20%
Estimated fair value $361,990
 $367,441
 $378,343
 $383,794
 $354,049
 $363,187
 $381,465
 $390,603
Change in estimated fair value:                
Amount $(9,725) $(4,274) $6,628
 $12,079
 $(18,877) $(9,739) $8,539
 $17,677
% (2.6)% (1.1)% 1.8 % 3.2 % (5.1)% (2.6)% 2.3 % 4.7 %





Each of the preceding sensitivity analyses is hypothetical and should be used with caution. In particular, the results are calculated by stressing a particular economic assumption independent of changes in any other assumption; in practice, changes in one factor may result in changes in another, which might counteract or amplify the sensitivities. Also, changes in the fair value based on a 10% variation in an assumption generally may not be extrapolated because the relationship of the change in the assumption to the change in fair value may not be linear.


ITEM 4. CONTROLS AND PROCEDURES
 
Disclosure Controls and Procedures


The Company’s management, with the participation of the Company’s Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of the Company’s disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) as of the end of the period covered by this report. The Company’s disclosure controls and procedures are designed to provide reasonable assurance that information is recorded, processed, summarized and reported accurately and on a timely basis. Based on such evaluation, the Company’s Chief Executive Officer and Chief Financial Officer have concluded that, as of the end of such period, the Company’s disclosure controls and procedures were effective.


Changes in Internal Control Over Financial Reporting


There have not been any changes in the Company’s internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during the fiscal quarter to which this report relates that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.






PART II. OTHER INFORMATION
 
ITEM 1. LEGAL PROCEEDINGS
 
We are or may become, from time to time, involved in various disputes, litigation and regulatory inquiry and investigation matters that arise in the ordinary course of business. Given the inherent unpredictability of these types of proceedings, it is possible that future adverse outcomes could have a material adverse effect on our business, financial position or results of operations.


New Residential is, from time to time, subject to inquiries by government entities. New Residential currently does not believe any of these inquiries would result in a material adverse effect on New Residential’s business.


ITEM 1A. RISK FACTORS


Investing in our common stock involves a high degree of risk. You should carefully read and consider the following risk factors and all other information contained in this report. If any of the following risks, as well as additional risks and uncertainties not currently known to us or that we currently deem immaterial, occur, our business, financial condition or results of operations could be materially and adversely affected. The risk factors summarized below are categorized as follows: (i) Risks Related to Our Business, (ii) Risks Related to Our Manager, (iii) Risks Related to the Financial Markets, (iv) Risks Related to Our Taxation as a REIT and (v) Risks Related to Our Common Stock. However, these categories do overlap and should not be considered exclusive.


Risks Related to Our Business


We may not be able to successfully operate our business strategy or generate sufficient revenue to make or sustain distributions to our stockholders.


We cannot assure you that we will be able to successfully operate our business or implement our operating policies and strategies. There can be no assurance that we will be able to generate sufficient returns to pay our operating expenses and make satisfactory distributions to our stockholders, or any distributions at all. Our results of operations and our ability to make or sustain distributions to our stockholders depend on several factors, including the availability of opportunities to acquire attractive assets, the level and volatility of interest rates, the availability of adequate short- and long-term financing, and conditions in the real estate market, the financial markets and economic conditions.


The value of our investments is based on various assumptions that could prove to be incorrect and could have a negative impact on our financial results.


When we make investments, we base the price we pay and, in some cases, the rate of amortization of those investments on, among other things, our projection of the cash flows from the related pool of loans. We generally record such investments on our balance sheet at fair value, and we measure their fair value on a recurring basis. Our projections of the cash flow from our investments, and the determination of the fair value thereof, are based on assumptions about various factors, including, but not limited to:
 
rates of prepayment and repayment of the underlying loans;
potential fluctuations in prevailing interest rates and credit spreads;
rates of delinquencies and defaults, and related loss severities;
costs of engaging a subservicer to service MSRs;
market discount rates;
in the case of MSRs and Excess MSRs, recapture rates; and
in the case of Servicer Advance Investments and servicer advances receivable, the amount and timing of servicer advances and recoveries.


Our assumptions could differ materially from actual results. The use of different estimates or assumptions in connection with the valuation of these investments could produce materially different fair values for such investments, which could have a material adverse effect on our consolidated financial position and results of operations. The ultimate realization of the value of our investments may be materially different than the fair values of such investments as reflected in our Condensed Consolidated Financial Statements as of any particular date.


We refer to our MSRs, mortgage servicing rights financing receivables, Excess MSRs, and the base fee portion of the related MSRs included in our Servicer Advance Investments, collectively, as our interests in MSRs.





With respect to our investments in interests in MSRs, residential mortgage loans and consumer loans, and a portion of our RMBS, when the related loans are prepaid as a result of a refinancing or otherwise, the related cash flows payable to us will either, in the case of interest-only RMBS, and/or interests in MSRs, cease (unless, in the case of our interests in MSRs, the loans are recaptured upon a refinancing), or we will cease to receive interest income on such investments, as applicable. Borrowers under residential mortgage loans and consumer loans are generally permitted to prepay their loans at any time without penalty. Our expectation of prepayment rates is a significant assumption underlying our cash flow projections. Prepayment rate is the measurement of how quickly borrowers pay down the UPB of their loans or how quickly loans are otherwise brought current, modified, liquidated or charged off. A significant increase in prepayment rates could materially reduce the ultimate cash flows and/or interest income, as applicable, we receive from our investments, and we could ultimately receive substantially less than what we paid for such assets, decreasing the fair value of our investments. If the fair value of our investment portfolio decreases, we would generally be required to record a non-cash charge, which would have a negative impact on our financial results. Consequently, the price we pay to acquire our investments may prove to be too high if there is a significant increase in prepayment rates.


The values of our investments are highly sensitive to changes in interest rates. Historically, the value of MSRs, which underpin the value of our investments, including interests in MSRs, has increased when interest rates rise and decreased when interest rates decline due to the effect of changes in interest rates on prepayment rates. Prepayment rates could increase as a result of a general economic recovery or other factors, which would reduce the value of our interests in MSRs.


Moreover, delinquency rates have a significant impact on the value of our investments. When the UPB of mortgage loans cease to be a part of the aggregate UPB of the serviced loan pool (for example, when delinquent loans are foreclosed on or repurchased, or otherwise sold, from a securitized pool), the related cash flows payable to us, as the holder of an interest in the related MSR, cease. An increase in delinquencies will generally result in lower revenue because typically we will only collect on our interests in MSRs from GSEs or mortgage owners for performing loans. An increase in delinquencies with respect to the loans underlying our servicer advances could also result in a higher advance balance and the need to obtain additional financing, which we may not be able to do on favorable terms or at all. Additionally, in the case of residential mortgage loans, consumer loans and RMBS that we own, an increase in foreclosures could result in an acceleration of repayments, resulting in a decrease in interest income. Alternatively, increases in delinquencies and defaults could also adversely affect our investments in RMBS, residential mortgage loans and/or consumer loans if and to the extent that losses are suffered on residential mortgage loans, consumer loans or, in the case of RMBS, the residential mortgage loans underlying such RMBS. Accordingly, if delinquencies are significantly greater than expected, the estimated fair value of these investments could be diminished. As a result, we could suffer a loss, which would have a negative impact on our financial results.


We are party to several “recapture agreements” whereby our MSR or Excess MSR is retained if the applicable Servicing Partner originates a new loan the proceeds of which are used to repay a loan underlying an MSR or Excess MSR in our portfolio. We believe that such agreements will mitigate the impact on our returns in the event of a rise in voluntary prepayment rates, with respect to investments where we have such agreements. There are no assurances, however, that counterparties will enter into such arrangements with us in connection with any future investment in MSRs or Excess MSRs. We are not party to any such arrangements with respect to any of our investments other than MSRs and Excess MSRs.


If the applicable Servicing Partner does not meet anticipated recapture targets, the servicing cash flow on a given pool could be significantly lower than projected, which could have a material adverse effect on the value of our MSRs or Excess MSRs and consequently on our business, financial condition, results of operations and cash flows. Our recapture target for our current recapture agreements is stated in the table in Note 12 to our Condensed Consolidated Financial Statements.


Servicer advances may not be recoverable or may take longer to recover than we expect, which could cause us to fail to achieve our targeted return on our Servicer Advance Investments or MSRs.


NRM is generally required to make servicer advances related to the pools of loans for which it is the named servicer. In addition, we have agreed (in the case of Nationstar, together with certain third-party investors) to purchase from certain of the servicers and subservicers that we engage, which we refer to as our “Servicing Partners,” all servicer advances related to certain loan pools, as a result of which we are entitled to amounts representing repayment for such advances. During any period in which a borrower is not making payments, a servicer is generally required under the applicable servicing agreement to advance its own funds to cover the principal and interest remittances due to investors in the loans, pay property taxes and insurance premiums to third parties, and to make payments for legal expenses and other protective advances. The servicer also advances funds to maintain, repair and market real estate properties on behalf of investors in the loans.


Repayment of servicer advances and payment of deferred servicing fees are generally made from late payments and other collections and recoveries on the related residential mortgage loan (including liquidation, insurance and condemnation proceeds) or, if the related servicing agreement provides for a “general collections backstop,” from collections on other residential mortgage loans



to which such servicing agreement relates. The rate and timing of payments on servicer advances and deferred servicing fees are unpredictable for several reasons, including the following:
 
payments on the servicer advances and the deferred servicing fees depend on the source of repayment, and whether and when the related servicer receives such payment (certain servicer advances are reimbursable only out of late payments and other collections and recoveries on the related residential mortgage loan, while others are also reimbursable out of principal and interest collections with respect to all residential mortgage loans serviced under the related servicing agreement, and as a consequence, the timing of such reimbursement is highly uncertain);
the length of time necessary to obtain liquidation proceeds may be affected by conditions in the real estate market or the financial markets generally, the availability of financing for the acquisition of the real estate and other factors, including, but not limited to, government intervention;
the length of time necessary to effect a foreclosure may be affected by variations in the laws of the particular jurisdiction in which the related mortgaged property is located, including whether or not foreclosure requires judicial action;
the requirements for judicial actions for foreclosure (which can result in substantial delays in reimbursement of servicer advances and payment of deferred servicing fees), which vary from time to time as a result of changes in applicable state law; and
the ability of the related servicer to sell delinquent residential mortgage loans to third parties prior to a sale of the underlying real estate, resulting in the early reimbursement of outstanding unreimbursed servicer advances in respect of such residential mortgage loans.


As home values change, the servicer may have to reconsider certain of the assumptions underlying its decisions to make advances. In certain situations, its contractual obligations may require the servicer to make certain advances for which it may not be reimbursed. In addition, when a residential mortgage loan defaults or becomes delinquent, the repayment of the advance may be delayed until the residential mortgage loan is repaid or refinanced, or a liquidation occurs. To the extent that one of our Servicing Partners fails to recover the servicer advances in which we have invested, or takes longer than we expect to recover such advances, the value of our investment could be adversely affected and we could fail to achieve our expected return and suffer losses.


Servicing agreements related to residential mortgage securitization transactions generally require a residential mortgage servicer to make servicer advances in respect of serviced residential mortgage loans unless the servicer determines in good faith that the servicer advance would not be ultimately recoverable from the proceeds of the related residential mortgage loan, mortgaged property or mortgagor. In many cases, if the servicer determines that a servicer advance previously made would not be recoverable from these sources, the servicer is entitled to withdraw funds from the related custodial account in respect of payments on the related pool of serviced mortgages to reimburse the related servicer advance. This is what is often referred to as a “general collections backstop.” The timing of when a servicer may utilize a general collections backstop can vary (some contracts require actual liquidation of the related loan first, while others do not), and contracts vary in terms of the types of servicer advances for which reimbursement from a general collections backstop is available. Accordingly, a servicer may not ultimately be reimbursed if both (i) the payments from related loan, property or mortgagor payments are insufficient for reimbursement, and (ii) a general collections backstop is not available or is insufficient. Also, if a servicer improperly makes a servicer advance, it would not be entitled to reimbursement. While we do not expect recovery rates to vary materially during the term of our investments, there can be no assurance regarding future recovery rates related to our portfolio.


We rely heavily on our Servicing Partners to achieve our investment objective and have no direct ability to influence their performance.


The value of substantially all of our investments is dependent on the satisfactory performance of servicing obligations by the related mortgage servicer or subservicer, as applicable. The duties and obligations of mortgage servicers are defined through contractual agreements, generally referred to as Servicing Guides in the case of GSEs, the MBS Guide in the case of Ginnie Mae or pooling agreements, securitization servicing agreements, pooling and servicing agreements or other similar agreements (collectively, “PSAs”) in the case of Non-Agency RMBS (collectively, the “Servicing Guidelines”). The duties of the subservicers we engage to service the loans underlying our MSRs are contained in subservicing agreements with our subservicers. The duties of a subservicer under a subservicing agreement may not be identical to the obligations of the servicer under Servicing Guidelines. Our interests in MSRs are subject to all of the terms and conditions of the applicable Servicing Guidelines. Servicing Guidelines generally provide for the possibility of termination of the contractual rights of the servicer in the absolute discretion of the owner of the mortgages being serviced (or the required bondholders in the case of Non-Agency RMBS). Under the Agency Servicing Guidelines, the servicer may be terminated by the applicable Agency for any reason, “with” or “without” cause, for all or any portion of the loans being serviced for such Agency. In the event mortgage owners (or bondholders) terminate the servicer (regardless of whether such servicer is a subsidiary of New Residential or one of its subservicers), the related interests in MSRs would under most circumstances lose all value on a going forward basis. If the servicer is terminated as servicer for any Agency pools, the servicer’s right to service the related mortgage loans will be extinguished and our interests in related MSRs will likely lose all of



their value. Any recovery in such circumstances, in the case of Non-Agency RMBS, will be highly conditioned and may require, among other things, a new servicer willing to pay for the right to service the applicable residential mortgage loans while assuming responsibility for the origination and prior servicing of the residential mortgage loans. In addition, in the case of Agency MSRs, any payment received from a successor servicer will be applied first to pay the applicable Agency for all of its claims and costs, including claims and costs against the servicer that do not relate to the residential mortgage loans for which we own interests in the MSRs. A termination could also result in an event of default under our related financings. It is expected that any termination of a servicer by mortgage owners (or bondholders) would take effect across all mortgages of such mortgage owners (or bondholders) and would not be limited to a particular vintage or other subset of mortgages. Therefore, it is possible that all investments with a given servicer would lose all their value in the event mortgage owners (or bondholders) terminate such servicer. See “—We have significant counterparty concentration risk in certain of our Servicing Partners, and are subject to other counterparty concentration and default risks.” As a result, we could be materially and adversely affected if one of our Servicing Partners is unable to adequately carry out its duties as a result of:
 
its failure to comply with applicable laws and regulations;
its failure to comply with contractual and financing obligations and covenants;
a downgrade in, or failure to maintain, any of its servicer ratings;
its failure to maintain sufficient liquidity or access to sources of liquidity;
its failure to perform its loss mitigation obligations;
its failure to perform adequately in its external audits;
a failure in or poor performance of its operational systems or infrastructure;
regulatory or legal scrutiny or regulatory actions regarding any aspect of a servicer’s operations, including, but not limited to, servicing practices and foreclosure processes lengthening foreclosure timelines;
an Agency’s or a whole-loan owner’s transfer of servicing to another party; or
any other reason.


In the ordinary course of business, our Servicing Partners are subject to numerous legal proceedings, federal, state or local governmental examinations, investigations or enforcement actions which could adversely affect their reputation and their liquidity, financial position and results of operations. Mortgage servicers, including certain of our Servicing Partners, have experienced heightened regulatory scrutiny and enforcement actions, and our Servicing Partners could be adversely affected by the market’s perception that they could experience, or continue to experience, regulatory issues. See “—Certain of our Servicing Partners have been and are subject to federal and state regulatory matters and other litigation, which may adversely impact us.” In light of recent regulatory actions against Ocwen, we cannot assure you that Ocwen will not be removed as servicer by the Agencies or by bondholders, which could have a material adverse effect on our interests in MSRs serviced or subserviced by Ocwen.


Loss mitigation techniques are intended to reduce the probability that borrowers will default on their loans and to minimize losses when defaults occur, and they may include the modification of mortgage loan rates, principal balances and maturities. If any of our Servicing Partners fail to adequately perform their loss mitigation obligations, we could be required to make or purchase, as applicable, servicer advances in excess of those that we might otherwise have had to make or purchase, and the time period for collecting servicer advances may extend. Any increase in servicer advances or material increase in the time to resolution of a defaulted loan could result in increased capital requirements and financing costs for us and our co-investors and could adversely affect our liquidity and net income. In the event that one of our servicers from which we are obligated to purchase servicer advances is required by the applicable Servicing Guidelines to make advances in excess of amounts that we or, in the case of Nationstar, the co-investors, are willing or able to fund, such servicer may not be able to fund these advance requests, which could result in a termination event under the applicable Servicing Guidelines, an event of default under our advance facilities and a breach of our purchase agreement with such servicer. As a result, we could experience a partial or total loss of the value of our Servicer Advance Investments.


MSRs and servicer advances are subject to numerous federal, state and local laws and regulations and may be subject to various judicial and administrative decisions. If the Servicing Partner actually or allegedly failed to comply with applicable laws, rules or regulations, it could be terminated as the servicer, and could lead to civil and criminal liability, loss of licensing, damage to our reputation and litigation, which could have a material adverse effect on our business, financial condition, results of operations or cash flows. In addition, servicer advances that are improperly made may not be eligible for financing under our facilities and may not be reimbursable by the related securitization trust or other owner of the residential mortgage loan, which could cause us to suffer losses.


Favorable servicer ratings from third-party rating agencies, such as S&P Global Ratings (“S&P”), Moody’s Investors Service (“Moody’s”) and Fitch Ratings (“Fitch”), are important to the conduct of a mortgage servicer’s loan servicing business, and a downgrade in a Servicing Partner’s servicer ratings could have an adverse effect on the value of our interests in MSRs and result in an event of default under our financings. Downgrades in a Servicing Partner’s servicer ratings could adversely affect our ability


to finance our assets and maintain their status as an approved servicer by Fannie Mae and Freddie Mac. Downgrades in servicer ratings could also lead to the early termination of existing advance facilities and affect the terms and availability of financing that


a Servicing Partner or we may seek in the future. A Servicing Partner’s failure to maintain favorable or specified ratings may cause their termination as a servicer and may impair their ability to consummate future servicing transactions, which could result in an event of default under our financing for servicer advances and have an adverse effect on the value of our investments because we will rely heavily on Servicing Partners to achieve our investment objectives and have no direct ability to influence their performance.


For additional information about the ways in which we may be affected by mortgage servicers, see “—The value of our interests in MSRs, servicer advances, residential mortgage loans and RMBS may be adversely affected by deficiencies in servicing and foreclosure practices, as well as related delays in the foreclosure process.”


A number of lawsuits, including class-actions, have been filed against mortgage servicers alleging improper servicing in connection with residential non-agency mortgage securitizations. Investors in, and counterparties to, such securitizations may commence legal action against us and responding to such claims, and any related losses, could negatively impact our business.


A number of lawsuits, including class actions, have been filed against mortgage servicers alleging improper servicing in connection with residential non-agency mortgage securitizations. Investors in, and counterparties to, such securitizations may commence legal action against us and responding to such claims, and any related losses, could negatively impact our business. The number of counterparties on behalf of which we service loans significantly increases as the size of our non-agency MSR portfolio increases and we may become subject to claims and legal proceedings, including purported class-actions, in the ordinary course of our business, challenging whether our loan servicing practices and other aspects of our business comply with applicable laws, agreements and regulatory requirements. We are unable to predict whether any such claims will be made, the ultimate outcome of any such claims, the possible loss, if any, associated with the resolution of such claims or the potential impact any such claims may have on us or our business and operations.  Regardless of the merit of any such claims or lawsuits, defending any claims or lawsuits may be time consuming and costly and we may be required to expend significant internal resources and incur material expenses, and management time may be diverted from other aspects of our business, in connection therewith. Further, if our efforts to defend any such claims or lawsuits are not successful, our business could be materially and adversely affected. As a result of investor and other counterparty claims, we could also suffer reputational damage and trustees, lenders and other counterparties could cease wanting to do business with us.


Certain of our Servicing Partners have been and are subject to federal and state regulatory matters and other litigation, which may adversely impact us.


Regulatory actions or legal proceedings against certain of our Servicing Partners could increase our financing costs or operating expenses, reduce our revenues or otherwise materially adversely affect our business, financial condition, results of operations and liquidity. Such Servicing Partners may be subject to additional federal and state regulatory matters in the future that could materially and adversely affect the value of our investments to the extent we rely on them to achieve our investment objectives because we have no direct ability to influence their performance. Certain of our Servicing Partners have disclosed certain matters in their periodic reports filed with the SEC, and there can be no assurance that such events will not have a material adverse effect on them. We are currently evaluating the impact of such events and cannot assure you what impact these events may have or what actions we may take under our agreements with the servicer. In addition, any of our Servicing Partners could be removed as servicer by the related loan owner or certain other transaction counterparties, which could have a material adverse effect on our interests in the loans and MSRs serviced by such Servicing Partner.


In addition, certain of our Servicing Partners have been and continue to be subject to regulatory and governmental examinations, information requests and subpoenas, inquiries, investigations and threatened legal actions and proceedings. In connection with formal and informal inquiries, such Servicing Partners may receive numerous requests, subpoenas and orders for documents, testimony and information in connection with various aspects of their activities, including whether certain of their residential loan servicing and originations practices, bankruptcy practices and other aspects of their business comply with applicable laws and regulatory requirements. Such Servicing Partners cannot provide any assurance as to the outcome of any of the aforementioned actions, proceedings or inquiries, or that such outcomes will not have a material adverse effect on their reputation, business, prospects, results of operations, liquidity or financial condition.




Completion of certain pending transactions related to MSRs (the “MSR Transactions”) is subject to various closing conditions, involves significant costs, and we cannot assure you if, when or the terms on which such transactions will close. Failure to complete the pending MSR Transactions could adversely affect our future business and results of operations.


We have entered into an agreement for the purchase and sale of approximately $60.1 billion UPB of MSRs and related servicer advances from PHH Mortgage Corporation and its subsidiaries (“PHH”) (the various aspects of such transaction, the “PHH Transaction”). Although we have completed a portion of the MSR transfers contemplated by the PHH Transaction, the completion of the pending portions of the PHH Transaction is subject to the satisfaction of closing conditions, consents of third parties and certain actions by rating agencies and we cannot assure you that such conditions will be satisfied or that such portions of the PHH Transaction will be successfully completed on their current terms, if at all. In the event that any portion of the PHH Transaction is not consummated, we will have spent considerable time and resources, and incurred substantial costs, many of which must be paid even if the PHH Transaction is not completed. The purchase settled in stages during 2017. As of September 30, 2018, MSRs, and related servicer advances receivables, with respect to private-label residential mortgage loans of approximately $3.7 billion in total UPB with a purchase price of approximately $21.0 million had not been settled.

In addition, we have entered into an agreement for Ocwen to transfer its remaining interests in $110.0 billion of UPB of non-Agency MSRs to NRM (the “Ocwen Subject MSRs”). We currently hold certain interests in the Ocwen Subject MSRs (including all servicer advances) pursuant to existing agreements with Ocwen. The transfer of Ocwen’s interests in the Ocwen Subject MSRs is subject


to numerous consents of third parties and certain actions by rating agencies. While certain of the Ocwen Subject MSRs have previously transferred to NRM,our subsidiaries, there is no assurance that we will be able to obtain such consents in order to transfer Ocwen’s interests in the Ocwen Subject MSRs to NRM.our subsidiaries. We have spent considerable time and resources, and incurred substantial costs, in connection with the negotiation of such transaction and we will incur such costs even if the Ocwen Subject MSRs cannot be transferred to NRM.our subsidiaries. As of September 30, 2018,2019, MSRs representing approximately $15.5$66.7 billion UPB of underlying loans have been transferred pursuant to the Ocwen Transaction. Economics related to the remaining MSRs subject to the Ocwen Transaction were transferred pursuant to the New Ocwen Agreements (Note 5 to theour Condensed Consolidated Financial Statements).


We may be unable to become the named servicer in respect of certain Non-Agency MSRs because, among other potential reasons, we do not maintain any servicer ratings from rating agencies.MSRs. If we are unable to become the named servicer in respect of any of the Ocwen Subject MSRs in accordance with the Ocwen Transaction, Ocwen has the right, in certain circumstances, to purchase from us our interests in the related MSRs. In such a situation, we will be required to sell Ocwen those assets (and will cease to receive income on those investments) and/or may be required to refinance certain indebtedness on terms that are not favorable to us.


Our ability to acquire MSRs may be subject to the approval of various third parties and such approvals may not be provided on a timely basis or at all, or may be subject to conditions, representations and warranties and indemnities.


Our ability to acquire MSRs may be subject to the approval of various third parties and such approvals may not be provided on a timely basis or at all, or may be conditioned upon our satisfaction of significant conditions which could require material expenditures and the provision of significant representations, warranties and indemnities. Such third parties may include the Agencies and the Federal Housing Finance Agency (“FHFA”) with respect to agency MSRs, and securitization trustees, master servicers, depositors, rating agencies and insurers, among others, with respect to non-agency MSRs. The process of obtaining any such approvals required for a servicing transfer, especially with respect to non-agency MSRs, may be time consuming and costly and we may be required to expend significant internal resources and incur material expenses in connection with such transactions. Further, the parties from whom approval is necessary may require that we provide significant representations and warranties and broad indemnities as a condition to their consent, which such representations and warranties and indemnities, if given, may expose us to material risks in addition to those arising under the related servicing agreements. Consenting parties may also charge a material consent fee and may require that we reimburse them for the legal expenses they incur in connection with their approval of the servicing transfer, which such expenses may include costs relating to substantial contract due diligence and may be significant. No assurance can be given that we will be able to successfully obtain the consents required to acquire the MSRs that we have agreed to purchase.


We have significant counterparty concentration risk in certain of our Servicing Partners and are subject to other counterparty concentration and default risks.


We are not restricted from dealing with any particular counterparty or from concentrating any or all of our transactions with a few counterparties. Any loss suffered by us as a result of a counterparty defaulting, refusing to conduct business with us or imposing more onerous terms on us would also negatively affect our business, results of operations, cash flows and financial condition.


Our interests in MSRs relate to loans serviced or subserviced, as applicable, by our Servicing Partners. As disclosed in Notes 4, 5, and 6 of our Condensed Consolidated Financial Statements, certain of our Servicing Partners service and/or subservice a


substantial portion of our interests in MSRs. If any of these Servicing Partners is the named servicer of the related MSR and is terminated, its servicing performance deteriorates, or in the event that any of them files for bankruptcy, our expected returns on these investments could be severely impacted. In addition, a large portion of the loans underlying our Non-Agency RMBS are serviced by certain of our Servicing Partners. We closely monitor our Servicing Partners’ mortgage servicing performance and overall operating performance, financial condition and liquidity, as well as their compliance with applicable regulations and Servicing Guidelines. We have various information, access and inspection rights in our agreements with these Servicing Partners that enable us to monitor aspects of their financial and operating performance and credit quality, which we periodically evaluate and discuss with their management. However, we have no direct ability to influence our Servicing Partners’ performance, and our diligence cannot prevent, and may not even help us anticipate, the termination of any such Servicing Partners’ servicing agreement or a severe deterioration of any of our Servicing Partners’ servicing performance on our portfolio of interests in MSRs.


Furthermore, certain of our Servicing Partners are subject to numerous legal proceedings, federal, state or local governmental examinations, investigations or enforcement actions, which could adversely affect their operations, reputation and liquidity, financial position and results of operations. See “—Certain of our Servicing Partners have been and are subject to federal and state regulatory matters and other litigation, which may adversely impact us” for more information.


None of our Servicing Partners has an obligation to offer us any future co-investment opportunity on the same terms as prior transactions, or at all, and we may not be able to find suitable counterparties from which to acquire interests in MSRs, which could


impact our business strategy. See “—We rely heavily on our Servicing Partners to achieve our investment objective and have no direct ability to influence their performance.”


Repayment of the outstanding amount of servicer advances (including payment with respect to deferred servicing fees) may be subject to delay, reduction or set-off in the event that the related Servicing Partner breaches any of its obligations under the Servicing Guidelines, including, without limitation, any failure of such Servicing Partner to perform its servicing and advancing functions in accordance with the terms of such Servicing Guidelines. If any applicable Servicing Partner is terminated or resigns as servicer and the applicable successor servicer does not purchase all outstanding servicer advances at the time of transfer, collection of the servicer advances will be dependent on the performance of such successor servicer and, if applicable, reliance on such successor servicer’s compliance with the “first-in, first-out” or “FIFO” provisions of the Servicing Guidelines. In addition, such successor servicers may not agree to purchase the outstanding advances on the same terms as our current purchase arrangements and may require, as a condition of their purchase, modification to such FIFO provisions, which could further delay our repayment and adversely affect the returns from our investment.


We are subject to substantial other operational risks associated with our Servicing Partners in connection with the financing of servicer advances. In our current financing facilities for servicer advances, the failure of our Servicing Partner to satisfy various covenants and tests can result in an amortization event and/or an event of default. We have no direct ability to control our Servicing Partners’ compliance with those covenants and tests. Failure of our Servicing Partners to satisfy any such covenants or tests could result in a partial or total loss on our investment.


In addition, our Servicing Partners are party to our servicer advance financing agreements, with respect to those advances where they service or subservice the loans underlying the related MSRs. Our ability to obtain financing for these assets is dependent on our Servicing Partners’ agreement to be a party to the related financing agreements. If our Servicing Partners do not agree to be a party to these financing agreements for any reason, we may not be able to obtain financing on favorable terms or at all. Our ability to obtain financing on such assets is dependent on our Servicing Partners’ ability to satisfy various tests under such financing arrangements. Breaches and other events with respect to our Servicing Partners (which may include, without limitation, failure of a Servicing Partner to satisfy certain financial tests) could cause certain or all of the relevant servicer advance financing to become due and payable prior to maturity.


We are dependent on our Servicing Partners as the servicer or subservicer of the residential mortgage loans with respect to which we hold interests in MSRs, and their servicing practices may impact the value of certain of our assets. We may be adversely impacted:


By regulatory actions taken against our Servicing Partners;
By a default by one of our Servicing Partners under their debt agreements;
By downgrades in our Servicing Partners’ servicer ratings;
If our Servicing Partners fail to ensure their servicer advances comply with the terms of their Pooling and Servicing Agreements (“PSAs”);
If our Servicing Partners were terminated as servicer under certain PSAs;
If our Servicing Partners become subject to a bankruptcy proceeding; or


If our Servicing Partners fail to meet their obligations or are deemed to be in default under the indenture governing notes issued under any servicer advance facility with respect to which such Servicing Partner is the servicer.


Our interests in MSRs relate to loans serviced or subserviced, as applicable, by our Servicing Partners. As disclosed in Notes 4, 5, and 6 of our Condensed Consolidated Financial Statements, certain of our Servicing Partners service and/or subservice a substantial portion of our interests in MSRs. In addition, Nationstar is currently the servicer for a significant portion of our loans, and the loans underlying our RMBS. If the servicing performance of one of our subservicers deteriorates, if one of our subservicers files for bankruptcy or if one of our subservicers is otherwise unwilling or unable to continue to subservice MSRs for us, our expected returns on these investments would be severely impacted. In addition, if a subservicer becomes subject to a regulatory consent order or similar enforcement proceeding, that regulatory action could adversely affect us in several ways. For example, the regulatory action could result in delays of transferring servicing from an interim subservicer to our designated successor subservicer or cause the subservicer’s performance to degrade. Any such development would negatively affect our expected returns on these investments, and such effect could be materially adverse to our business and results of operations. We closely monitor each subservicer’s mortgage servicing performance and overall operating performance, financial condition and liquidity, as well as its compliance with applicable regulations and GSE servicing guidelines. We have various information, access and inspection rights in our respective agreements with our subservicers that enable us to monitor their financial and operating performance and credit quality, which we periodically evaluate and discuss with each subservicer’s respective management. However, we have no direct ability to influence each subservicer’s performance, and our diligence cannot prevent, and may not even help us anticipate, a severe deterioration of each subservicer’s respective servicing performance on our MSR portfolio.



In addition, a material portion of the consumer loans in which we have invested are serviced by OneMain. If OneMain is terminated as the servicer of some or all of these portfolios, or in the event that it files for bankruptcy or is otherwise unable to continue to service such loans, our expected returns on these investments could be severely impacted.


Moreover, we are party to repurchase agreements with a limited number of counterparties. If any of our counterparties elected not to rollrenew our repurchase agreements, we may not be able to find a replacement counterparty, which would have a material adverse effect on our financial condition.


Our risk-management processes may not accurately anticipate the impact of market stress or counterparty financial condition, and as a result, we may not take sufficient action to reduce our risks effectively. Although we will monitor our credit exposures, default risk may arise from events or circumstances that are difficult to detect, foresee or evaluate. In addition, concerns about, or a default by, one large participant could lead to significant liquidity problems for other participants, which may in turn expose us to significant losses.


In the event of a counterparty default, particularly a default by a major investment bank or Servicing Partner, we could incur material losses rapidly, and the resulting market impact of a major counterparty default could seriously harm our business, results of operations, cash flows and financial condition. In the event that one of our counterparties becomes insolvent or files for bankruptcy, our ability to eventually recover any losses suffered as a result of that counterparty’s default may be limited by the liquidity of the counterparty or the applicable legal regime governing the bankruptcy proceeding.


A bankruptcy of any of our Servicing Partners could materially and adversely affect us.


If any of our Servicing Partners becomes subject to a bankruptcy proceeding, we could be materially and adversely affected, and you could suffer losses, as discussed below.


A sale of MSRs or interests in MSRs and servicer advances or other assets, including loans, could be re-characterized as a pledge of such assets in a bankruptcy proceeding.


We believe that a mortgage servicer’s transfer to us of MSRs or interests in MSRs and servicer advances or any other asset transferred pursuant to a related purchase agreement, including loans, constitutes a sale of such assets, in which case such assets would not be part of such servicer’s bankruptcy estate. The servicer (as debtor-in-possession in the bankruptcy proceeding), a bankruptcy trustee appointed in such servicer’s bankruptcy proceeding, or any other party in interest, however, might assert in a bankruptcy proceeding MSRs or interests in MSRs and servicer advances or any other assets transferred to us pursuant to the related purchase agreement were not sold to us but were instead pledged to us as security for such servicer’s obligation to repay amounts paid by us to the servicer pursuant to the related purchase agreement. We generally create and perfect security interests with respect to the MSRs that we acquire, though we do not do so in all instances. If such assertion were successful, all or part of the MSRs or interests in MSRs and servicer advances or any other asset transferred to us pursuant to the related purchase agreement would constitute property of the bankruptcy estate of such servicer, and our rights against the servicer could be those of a secured creditor with a lien on such present and future assets. Under such circumstances, cash proceeds generated from our collateral


would constitute “cash collateral” under the provisions of the U.S. bankruptcy laws. Under U.S. bankruptcy laws, the servicer could not use our cash collateral without either (a) our consent or (b) approval by the bankruptcy court, subject to providing us with “adequate protection” under the U.S. bankruptcy laws. In addition, under such circumstances, an issue could arise as to whether certain of these assets generated after the commencement of the bankruptcy proceeding would constitute after-acquired property excluded from our entitlement pursuant to the U.S. bankruptcy laws.


If such a recharacterization occurs, the validity or priority of our security interest in the MSRs or interests in MSRs and servicer advances or other assets could be challenged in a bankruptcy proceeding of such servicer.


If the purchases pursuant to the related purchase agreement are recharacterized as secured financings as set forth above, we nevertheless created and perfected security interests with respect to the MSRs or interests in MSRs and servicer advances and other assets that we may have purchased from such servicer by including a pledge of collateral in the related purchase agreement and filing financing statements in appropriate jurisdictions. Nonetheless, to the extent we have created and perfected a security interest, our security interests may be challenged and ruled unenforceable, ineffective or subordinated by a bankruptcy court, and the amount of our claims may be disputed so as not to include all MSRs or interests in MSRs and servicer advances to be collected. If this were to occur, or if we have not created a security interest, then the servicer’s obligations to us with respect to purchased MSRs or interests in MSRs and servicer advances or other assets would be deemed unsecured obligations, payable from unencumbered assets to be shared among all of such servicer’s unsecured creditors. In addition, even if the security interests are found to be valid and enforceable, if a bankruptcy court determines that the value of the collateral is less than such servicer’s


underlying obligations to us, the difference between such value and the total amount of such obligations will be deemed an unsecured “deficiency” claim and the same result will occur with respect to such unsecured claim. In addition, even if the security interest is found to be valid and enforceable, such servicer would have the right to use the proceeds of our collateral subject to either (a) our consent or (b) approval by the bankruptcy court, subject to providing us with “adequate protection” under U.S. bankruptcy laws. Such servicer also would have the ability to confirm a chapter 11 plan over our objections if the plan complied with the “cramdown” requirements under U.S. bankruptcy laws.


Payments made by a servicer to us could be voided by a court under federal or state preference laws.


If one of our Servicing Partners were to file, or to become the subject of, a bankruptcy proceeding under the United States Bankruptcy Code or similar state insolvency laws, and our security interest (if any) is declared unenforceable, ineffective or subordinated, payments previously made by a servicer to us pursuant to the related purchase agreement may be recoverable on behalf of the bankruptcy estate as preferential transfers. Among other reasons, a payment could constitute a preferential transfer if a court were to find that the payment was a transfer of an interest of property of such servicer that:


Was made to or for the benefit of a creditor;
Was for or on account of an antecedent debt owed by such servicer before that transfer was made;
Was made while such servicer was insolvent (a company is presumed to have been insolvent on and during the 90 days preceding the date the company’s bankruptcy petition was filed);
Was made on or within 90 days (or if we are determined to be a statutory insider, on or within one year) before such servicer’s bankruptcy filing;
Permitted us to receive more than we would have received in a Chapter 7 liquidation case of such servicer under U.S. bankruptcy laws; and
Was a payment as to which none of the statutory defenses to a preference action apply.


If the court were to determine that any payments were avoidable as preferential transfers, we would be required to return such payments to such servicer’s bankruptcy estate and would have an unsecured claim against such servicer with respect to such returned amounts.


Payments made to us by such servicer, or obligations incurred by it, could be voided by a court under federal or state fraudulent conveyance laws.


The mortgage servicer (as debtor-in-possession in the bankruptcy proceeding), a bankruptcy trustee appointed in such servicer’s bankruptcy proceeding, or another party in interest could also claim that such servicer’s transfer to us of MSRs or interests in MSRs and servicer advances or other assets or such servicer’s agreement to incur obligations to us under the related purchase agreement was a fraudulent conveyance. Under U.S. bankruptcy laws and similar state insolvency laws, transfers made or obligations incurred could be voided if, among other reasons, such servicer, at the time it made such transfers or incurred such obligations: (a) received less than reasonably equivalent value or fair consideration for such transfer or incurrence and (b) either (i) was insolvent at the time of, or was rendered insolvent by reason of, such transfer or incurrence; (ii) was engaged in, or was about to engage in, a business or transaction for which the assets remaining with such servicer were an unreasonably small capital;


or (iii) intended to incur, or believed that it would incur, debts beyond its ability to pay such debts as they mature. If any transfer or incurrence is determined to be a fraudulent conveyance, our Servicing Partner, as applicable (as debtor-in-possession in the bankruptcy proceeding), or a bankruptcy trustee on such Servicing Partner’s behalf would be entitled to recover such transfer or to avoid the obligation previously incurred.


Any purchase agreement pursuant to which we purchase interests in MSRs, servicer advances or other assets, including loans, or any subservicing agreement between us and a subservicer on our behalf could be rejected in a bankruptcy proceeding of one of our Servicing Partners or counterparties.
 
A mortgage servicer (as debtor-in-possession in the bankruptcy proceeding) or a bankruptcy trustee appointed in such servicer’s or counterparty’s bankruptcy proceeding could seek to reject the related purchase agreement or subservicing agreement with a counterparty and thereby terminate such servicer’s or counterparty’s obligation to service the MSRs or interests in MSRs and servicer advances or any other asset transferred pursuant to such purchase agreement, and terminate our right to acquire additional assets under such purchase agreement and our right to require such servicer to use commercially reasonable efforts to transfer servicing. If the bankruptcy court approved the rejection, we would have a claim against such servicer or counterparty for any damages from the rejection, and the resulting transfer of our interests in MSRs or servicing of the MSRs relating to our Excess MSRs to another subservicer may result in significant cost and may negatively impact the value of our interests in MSRs.



A bankruptcy court could stay a transfer of servicing to another servicer.


Our ability to terminate a subservicer or to require a mortgage servicer to use commercially reasonable efforts to transfer servicing rights to a new servicer would be subject to the automatic stay in such servicer’s bankruptcy proceeding. To enforce this right, we would have to seek relief from the bankruptcy court to lift such stay, and there is no assurance that the bankruptcy court would grant this relief.


Any Subservicing Agreement could be rejected in a bankruptcy proceeding. 


If one of our Servicing Partners were to file, or to become the subject of, a bankruptcy proceeding under the United States Bankruptcy Code or similar state insolvency laws, such Servicing Partner (as debtor-in-possession in the bankruptcy proceeding) or the bankruptcy trustee could reject its subservicing agreement with us and terminate such Servicing Partner’s obligation to service the MSRs, servicer advances or loans in which we have an investment. Any claim we have for damages arising from the rejection of a subservicing agreement would be treated as a general unsecured claim for purposes of distributions from such Servicing Partner’s bankruptcy estate.


Our Servicing Partners could discontinue servicing.


If one of our Servicing Partners were to file, or to become the subject of, a bankruptcy proceeding under the United States Bankruptcy Code, such Servicing Partner could be terminated as servicer (with bankruptcy court approval) or could discontinue servicing, in which case there is no assurance that we would be able to continue receiving payments and transfers in respect of the interests in MSRs, servicer advances and other assets purchased under the related purchase agreement or subserviced under the related subservicing agreement. Even if we were able to obtain the servicing rights or terminate the related subservicer, we may need to engage an alternate subservicer (which may not be readily available on acceptable terms or at all) or negotiate a new subservicing agreement with such servicer, which presumably would be on less favorable terms to us. Any engagement of an alternate subservicer by us would require the approval of the related RMBS trustees or the Agencies, as applicable.


An automatic stay under the United States Bankruptcy Code may prevent the ongoing receipt of servicing fees or other amounts due.


Even if we are successful in arguing that we own the interests in MSRs, servicer advances and other assets, including loans, purchased under the related purchase agreement, we may need to seek relief in the bankruptcy court to obtain turnover and payment of amounts relating to such assets, and there may be difficulty in recovering payments in respect of such assets that may have been commingled with other funds of such servicer.


A bankruptcy of any of our Servicing Partners may default our MSR, Excess MSR and servicer advance financing facilities and negatively impact our ability to continue to purchase interests in MSRs.


If any of our Servicing Partners were to file for bankruptcy or become the subject of a bankruptcy proceeding, it could result in an event of default under certain of our financing facilities that would require the immediate paydown of such facilities. In this scenario, we may not be able to comply with our obligations to purchase interests in MSRs and servicer advances under the related


purchase agreements. Notwithstanding this inability to purchase, the related seller may try to force us to continue making such purchases. If it is determined that we are in breach of our obligations under our purchase agreements, any claims that we may have against such related seller may be subject to offset against claims such seller may have against us by reason of this breach.


We acquired Shellpoint Partners LLC, and certainCertain of our subsidiaries of Shellpoint Partners LLC, originate and service residential mortgage loans, which may subject us to various new and/or increasedoperational risks that could have a negative impact on our financial results.


On November 29, 2017,As a wholly owned subsidiaryresult of NRM (the “Shellpoint Purchaser”) entered into a Securities Purchase Agreement (as amended on July 3, 2018, the “SPA”) withour previously disclosed acquisitions of Shellpoint Partners LLC (“Shellpoint”), the sellers party thereto and Shellpoint Services LLC, as the original representative of the sellers and later replaced by Shellpoint Representative LLC as the replacement representative of the sellers, pursuant to which, the Shellpoint Purchaser purchased all of the outstanding equity interests of Shellpoint (the “Shellpoint Acquisition”). On July 3, 2018, we consummated the Shellpoint Acquisition. Shellpoint subsidiaries, nowfrom Ditech, among others, certain subsidiaries of New Residential perform various mortgage and real estate related services, and have origination and servicing operations, which entailsentail borrower-facing activities and employing personnel. Since the closing of the Shellpoint Acquisition, Shellpoint entities have maintainedPrior to such operations and, in the future, we expect such operations to continue. Neitheracquisitions, neither we nor any of our subsidiaries hashave previously originated or serviced loans directly, and owning entities that perform these and other operations could expose us to risks similar to those of our Servicing Partners, as well as various new and/or increased indirect regulatoryother risks, including, but not limited to those pertaining to:


risks related to compliance with federal regulatory regimes, such as the Dodd-Frank Act, Equal Credit Opportunity Act, Fair Debt Collection Practices Act, Fair Credit Reporting Act, Truth in Lending Act, Real Estate Settlement Procedures Act, Service Member’s Civil Relief Act, Homeowner’s Protection Act, Telephone Consumer Protection Act, Financial Institutions Reform, Recovery and Enforcement Act of 1989, Home Mortgage Disclosure Act, among others, as well as certain state and local regimes, which implement regulatory requirements and create regulatory risks, including, among others, those pertaining to: real estate settlement procedures; fair lending; fair credit reporting; truth in lending; disclosure and licensing requirements; the establishment of maximum interest rates, finance chargesapplicable laws, regulations and other charges; secured transactions; collection, foreclosure, repossession and claims-handling procedures; origination and servicing standards; minimum net worth and liquidity requirements; and other trade practices and privacy regulations providing for the use and safeguarding of non-public personal financial information of borrowers and guidance on non-traditional mortgage loans issued by the federal financial regulatory agencies;
risks related to changes in prevailing interest rates;
risks related to employing, attracting and retaining highly skilled servicing, lending, finance, risk, compliance, technical and other personnel;
risks related to originating loans, including, among others: maintaining the volume of the origination business; financing the origination business; compliance with FHA underwriting guidelines; and termination of government mortgage refinancing programs;
risks related to securitizing any loans originated and/or serviced by Shellpoint entities, including, among others: compliance with the terms of the agreements governing the securitized pools of loans, including any indemnification and repurchase provisions; reliance on programs administered by Fannie Mae, Freddie Mac, and Ginnie Mae that facilitate the issuance of mortgage-backed securities in the secondary market and the effect of any changes or modifications thereto; and federal and state legislative initiatives in securitizations, such as the risk retention requirements under the Dodd-Frank Act;
risks related to servicing loans, including, among others, those pertaining to: significant increases in delinquencies for the loans;
compliance with the terms of related servicing agreements;
financing related servicer advances; advances and the origination business;
expenses related to servicing high risk loans;


unrecovered or delayed recovery of servicing advances;
a general risk in foreclosure rates; rates, which may ultimately reduce the number of mortgages that we service (also see-“The residential mortgage loans underlying the securities we invest in and the loans we directly invest in are subject to delinquency, foreclosure and loss, which could result in losses to us.”);
maintaining the size of the related servicing portfolio;portfolio and a downgrade in servicer ratings;the volume of the origination business;
compliance with FHA underwriting guidelines; and
risks related to the assumptiontermination of Shellpoint’s existing legal and regulatory proceedings, government investigations and inquiries as well as any similar proceedings, investigations and/or inquiries that may occur in the future as a result of conducting origination and servicing operations.mortgage refinancing programs.


Any one or more of the foregoing risks, among others, could have a material adverse effect on our business, financial condition, results of operations and liquidity.

Our subsidiaries that perform mortgage lending and servicing activities are subject to extensive regulation by federal, state and local governmental and regulatory authorities, and our subsidiaries' business results may be significantly impacted by the existing and future laws and regulations to which they are subject. If our subsidiaries performing mortgage lending and servicing activities fail to operate in compliance with both existing and future statutory, regulatory and other requirements, our business, financial condition, liquidity and/or results of operations could be materially and adversely affected.

Our subsidiaries that perform mortgage lending and servicing activities are subject to extensive regulation by federal, state and local governmental and regulatory authorities, including the CFPB, the Federal Trade Commission, the U.S. Department of Housing and Urban Development (“HUD”), the U.S. Department of Veterans Affairs (“VA”), the SEC and various state agencies that license, audit, investigate and conduct examinations of such subsidiaries’ mortgage servicing, origination, debt collection, and other activities. In the current regulatory environment, the policies, laws, rules and regulations applicable to our subsidiaries’ mortgage origination and servicing businesses have been rapidly evolving. Federal, state or local governmental authorities may continue to enact laws, rules or regulations that will result in changes in our and our subsidiaries’ business practices and may materially increase the costs of compliance. We are unable to predict whether any such changes will adversely affect our business.

We and our subsidiaries must comply with a large number of federal, state and local consumer protection laws including, among others, the Dodd-Frank Act, the Gramm-Leach-Bliley Act, the Fair Debt Collection Practices Act, Real Estate Settlement Procedures Act, the Truth in Lending Act, the Fair Credit Reporting Act, the Servicemembers Civil Relief Act, the Homeowners Protection Act, the Federal Trade Commission Act, the Telephone Consumer Protection Act, the Equal Credit Opportunity Act, as well as individual state licensing and foreclosure laws and federal and local bankruptcy rules. These statutes apply to many facets of our subsidiaries’ businesses, including loan origination, default servicing and collections, use of credit reports, safeguarding of non-public personally identifiable information about customers, foreclosure and claims handling, investment of and interest payments on escrow balances and escrow payment features, and such statutes mandate certain disclosures and notices to borrowers. These requirements can and will change as statutes and regulations are enacted, promulgated, amended, interpreted and enforced.

In addition, the GSEs, Ginnie Mae and other business counterparties subject our subsidiaries’ mortgage origination and servicing businesses to periodic examinations, reviews and audits, and we routinely conduct our own internal examinations, reviews and audits. These various examinations, reviews and audits of our subsidiaries’ businesses and related activities may reveal deficiencies in such subsidiaries’ compliance with our policies and other requirements to which they are subject. While we strive to investigate and remediate such deficiencies, there can be no assurance that our internal investigations will reveal any deficiencies or that any remedial measures that we implement, which could involve material expense, will ensure compliance with applicable policies, laws, regulations and other requirements or be deemed sufficient by the GSEs, Ginnie Mae, federal and local governmental authorities or other interested parties.

We and our subsidiaries devote substantial resources to regulatory compliance and regulatory inquiries, and we incur, and expect to continue to incur, significant costs in connection therewith. Our business, financial condition, liquidity and/or results of operations could be materially and adversely affected by the substantial resources we devote to, and the significant compliance costs we incur in connection with, regulatory compliance and regulatory inquiries, including any fines, penalties, restitution or similar payments we may be required to make in connection with resolving such matters.

The actual or alleged failure of our mortgage origination and servicing subsidiaries to comply with applicable federal, state and local laws and regulations and GSE, Ginnie Mae and other business counterparty requirements, or to implement and adhere to adequate remedial measures designed to address any identified compliance deficiencies, could lead to:

the loss or suspension of licenses and approvals necessary to operate our or our subsidiaries’ business;
limitations, restrictions or complete bans on our or our subsidiaries’ business or various segments of our business;


our or our subsidiaries’ disqualification from participation in governmental programs, including GSE, Ginnie Mae, and VA programs;
breaches of covenants and representations under our servicing, debt, or other agreements;
negative publicity and damage to our reputation;
governmental investigations and enforcement actions;
administrative fines and financial penalties;
litigation, including class action lawsuits;
civil and criminal liability;
termination of our servicing and subservicing agreements or other contracts;
demands for us to repurchase loans;
loss of personnel who are targeted by prosecutions, investigations, enforcement actions or litigation;
a significant increase in compliance costs;
a significant increase in the resources we and our subsidiaries devote to regulatory compliance and regulatory inquiries;
an inability to access new, or a default under or other loss of current, liquidity and funding sources necessary to operate our business;
restrictions on our or our subsidiaries’ business activities;
impairment of assets; and
an inability to execute on our business strategy.

Any of these outcomes could materially and adversely affect our reputation, business, financial condition, prospects, liquidity and/or results of operations.

We cannot guarantee that any such scrutiny and investigations will not materially adversely affect us. Additionally, in recent years, the general trend among federal, state and local lawmakers and regulators has been toward increasing laws, regulations and investigative proceedings with regard to residential mortgage lenders and servicers. The CFPB continues to take an active role in supervising the mortgage industry, and its rule-making and regulatory agenda relating to loan servicing and originations continues to evolve. Individual states have also been increasingly active in supervising non-bank mortgage lenders and servicers such as NewRez, and certain regulators have communicated recommendations, expectations or demands with respect to areas such as corporate governance, safety and soundness, risk and compliance management, and cybersecurity, in addition to their focus on traditional licensing and examination matters.

Following the 2018 Congressional elections, a level of heightened uncertainty exists with respect to the future of regulation of mortgage lending and servicing, including the future of the Dodd-Frank Act and CFPB. We cannot predict the specific legislative or executive actions that may result or what actions federal or state regulators might take in response to potential changes to the Dodd-Frank Act or to the federal regulatory environment generally. Such actions could impact the mortgage industry generally or us specifically, could impact our relationships with other regulators, and could adversely impact our business.

The CFPB and certain state regulators have increasingly focused on the use, and adequacy, of technology in the mortgage servicing industry. For example, in 2016, the CFPB issued a special edition supervision report that stressed the need for mortgage servicers to assess and make necessary improvements to their information technology systems in order to ensure compliance with the CFPB’s mortgage servicing requirements. The New York Department of Financial Services (“NY DFS”) also issued Cybersecurity Requirements for Financial Services Companies, effective in 2017, which requires banks, insurance companies, and other financial services institutions regulated by the NY DFS to establish and maintain a cybersecurity program designed to protect consumers and ensure the safety and soundness of New York State’s financial services industry. In addition, in June 2018, the State of California signed into law the California Consumer Privacy Act (“CCPA”), which will become effective in January 2020, will require businesses that maintain personal information of California residents, including certain mortgage lenders and servicers, to notify certain consumers when collecting their data, respond to consumer requests relating to the uses of their data, verify the identities of consumers who make requests, disclose details regarding transactions involving their data, and maintain records of consumer’ requests relating to their data, among various other obligations, and to create procedures designed to comply with CCPA requirements. The CCPA will become effective on January 1, 2020, and its implementing regulations are in the process of becoming finalized. The impact of the CCPA and its implementing regulations on our mortgage origination and servicing businesses remains uncertain, and may result in an increase in legal and compliance costs.

New regulatory and legislative measures, or changes in enforcement practices, including those related to the technology we use, could, either individually or in the aggregate, require significant changes to our business practices, impose additional costs on us, limit our product offerings, limit our ability to efficiently pursue business opportunities, negatively impact asset values or reduce our revenues. Accordingly, any of the foregoing could materially and adversely affect our business and our financial condition, liquidity and results of operations.



A failure to maintain minimum servicer ratings could have an adverse effect on our business, financing activities, financial condition or results of operations.

S&P, Moody’s and Fitch rates Shellpoint Mortgage Servicing as a residential loan servicer, and a downgrade, or failure to maintain, any of our servicer ratings could:

adversely affect our ability to maintain our status as an approved servicer by Fannie Mae and Freddie Mac;
adversely affect our ability to finance servicing advances and certain other assets;
lead to the early termination of existing advance facilities and affect the terms and availability of advance facilities that we may seek in the future;
cause our termination as servicer in our servicing agreements that require that we maintain specified servicer ratings; and
further impair our ability to consummate future servicing transactions.

Any of the above could adversely affect our business, financial condition and results of operations.

GSE initiatives and other actions, including changes to the minimum servicing amount for GSE loans, could occur at any time and could impact us in significantly negative ways that we are unable to predict or protect against.


The Federal Housing Finance Agency (“FHFA”) and other industry stakeholders or regulators may implement or require changes to current mortgage servicing practices and compensation that could have a material adverse effect on the economics or performance of our investments in MSRs.




Currently, when a loan is sold into the secondary market for Fannie Mae or Freddie Mac loans, the servicer is generally required to retain a minimum servicing amount (“MSA”) of 25 basis points of the UPB for fixed rate mortgages. As has been widely publicized, in September 2011, the FHFA announced that a Joint Initiative on Mortgage Servicing Compensation was seeking public comment on two alternative mortgage servicing compensation structures detailed in a discussion paper. Changes to the MSA structure could significantly impact our business in negative ways that we cannot predict or protect against. For example, the elimination of a MSA could radically change the mortgage servicing industry and could severely limit the supply of interests in MSRs available for sale. In addition, a removal of, or reduction in, the MSA could significantly reduce the recapture rate on the affected loan portfolio, which would negatively affect the investment return on our interests in MSRs. We cannot predict whether any changes to current MSA rules will occur or what impact any changes will have on our business, results of operations, liquidity or financial condition.


Our interests in MSRs may involve complex or novel structures.


Interests in MSRs may entail new types of transactions and may involve complex or novel structures. Accordingly, the risks associated with the transactions and structures are not fully known to buyers and sellers. In the case of interests in MSRs on Agency pools, Agencies may require that we submit to costly or burdensome conditions as a prerequisite to their consent to an investment in, or our financing of, interests in MSRs on Agency pools. Agency conditions, including capital requirements, may diminish or eliminate the investment potential of interests in MSRs on Agency pools by making such investments too expensive for us or by severely limiting the potential returns available from interests in MSRs on Agency pools.


It is possible that an Agency’s views on whether any such acquisition structure is appropriate or acceptable may not be known to us when we make an investment and may change from time to time for any reason or for no reason, even with respect to a completed investment. An Agency’s evolving posture toward an acquisition or disposition structure through which we invest in or dispose of interests in MSRs on Agency pools may cause such Agency to impose new conditions on our existing interests in MSRs on Agency pools, including the owner’s ability to hold such interests in MSRs on Agency pools directly or indirectly through a grantor trust or other means. Such new conditions may be costly or burdensome and may diminish or eliminate the investment potential of the interests in MSRs on Agency pools that are already owned by us. Moreover, obtaining such consent may require us or our co-investment counterparties to agree to material structural or economic changes, as well as agree to indemnification or other terms that expose us to risks to which we have not previously been exposed and that could negatively affect our returns from our investments.


Our ability to finance the MSRs and servicer advances acquired in the MSR Transactions may depend on the related Servicing Partner’s cooperation with our financing sources and compliance with certain covenants.


We have in the past and intend to continue to finance some or all of the MSRs or servicer advances acquired in the MSR Transactions, and as a result, we will be subject to substantial operational risks associated with the related Servicing Partners. In our current financing facilities for interests in MSRs and servicer advances, the failure of the related Servicing Partner to satisfy various


covenants and tests can result in an amortization event and/or an event of default. Our financing sources may require us to include similar provisions in any financing we obtain relating to the MSRs and servicer advances acquired in the MSR Transactions. If we decide to finance such assets, we will not have the direct ability to control any party’s compliance with any such covenants and tests and the failure of any party to satisfy any such covenants or tests could result in a partial or total loss on our investment. Some financing sources may be unwilling to finance any assets acquired in the MSR Transactions.


In addition, any financing for the MSRs and servicer advances acquired in the MSR Transactions may be subject to regulatory approval and the agreement of the relevant Servicing Partner to be party to such financing agreements. If we cannot get regulatory approval or these parties do not agree to be a party to such financing agreements, we may not be able to obtain financing on favorable terms or at all.


Mortgage servicing is heavily regulated at the U.S. federal, state and local levels, and each transfer of MSRs to our subservicer of such MSRs may not be approved by the requisite regulators.


Mortgage servicers must comply with U.S. federal, state and local laws and regulations. These laws and regulations cover topics such as licensing; allowable fees and loan terms; permissible servicing and debt collection practices; limitations on forced-placed insurance; special consumer protections in connection with default and foreclosure; and protection of confidential, nonpublic consumer information. The volume of new or modified laws and regulations has increased in recent years, and states and individual cities and counties continue to enact laws that either restrict or impose additional obligations in connection with certain loan origination, acquisition and servicing activities in those cities and counties. The laws and regulations are complex and vary greatly among the states and localities, and in some cases, these laws are in conflict with each other or with U.S. federal law. In connection


with the MSR Transactions, there is no assurance that each transfer of MSRs to our selected subservicer will be approved by the requisite regulators. If regulatory approval for each such transfer is not obtained, we may incur additional costs and expenses in connection with the approval of another replacement subservicer.


We do not have legal title to the MSRs underlying our Excess MSRs or certain of our Servicer Advance Investments.


We do not have legal title to the MSRs underlying our Excess MSRs or certain of the MSRs related to the transactions contemplated by the purchase agreements pursuant to which we acquire Servicer Advance Investments or MSR financing receivables from Ocwen, SLS and Nationstar, and are subject to increased risks as a result of the related servicer continuing to own the mortgage servicing rights. The validity or priority of our interest in the underlying mortgage servicing could be challenged in a bankruptcy proceeding of the servicer, and the related purchase agreement could be rejected in such proceeding. Any of the foregoing events might have a material adverse effect on our business, financial condition, results of operations and liquidity. As part of the Ocwen Transaction, we and Ocwen have agreed to cooperate to obtain any third party consents required to transfer Ocwen’s remaining interest in the Ocwen Subject MSRs to us. As noted above, however, there is no assurance that we will be successful in obtaining those consents.


Many of our investments may be illiquid, and this lack of liquidity could significantly impede our ability to vary our portfolio in response to changes in economic and other conditions or to realize the value at which such investments are carried if we are required to dispose of them.


Many of our investments are illiquid. Illiquidity may result from the absence of an established market for the investments, as well as legal or contractual restrictions on their resale, refinancing or other disposition. Dispositions of investments may be subject to contractual and other limitations on transfer or other restrictions that would interfere with subsequent sales of such investments or adversely affect the terms that could be obtained upon any disposition thereof.


Interests in MSRs are highly illiquid and may be subject to numerous restrictions on transfers, including without limitation the receipt of third-party consents. For example, the Servicing Guidelines of a mortgage owner may require that holders of Excess MSRs obtain the mortgage owner’s prior approval of any change of direct ownership of such Excess MSRs. Such approval may be withheld for any reason or no reason in the discretion of the mortgage owner. Moreover, we have not received and do not expect to receive any assurances from any GSEs that their conditions for the sale by us of any interests in MSRs will not change. Therefore, the potential costs, issues or restrictions associated with receiving such GSEs’ consent for any such dispositions by us cannot be determined with any certainty. Additionally, interests in MSRs may entail complex transaction structures and the risks associated with the transactions and structures are not fully known to buyers or sellers. As a result of the foregoing, we may be unable to locate a buyer at the time we wish to sell interests in MSRs. There is some risk that we will be required to dispose of interests in MSRs either through an in-kind distribution or other liquidation vehicle, which will, in either case, provide little or no economic benefit to us, or a sale to a co-investor in the interests in MSRs, which may be an affiliate. Accordingly, we cannot provide any assurance that we will obtain any return or any benefit of any kind from any disposition of interests in MSRs. We may not benefit


from the full term of the assets and for the aforementioned reasons may not receive any benefits from the disposition, if any, of such assets.


In addition, some of our real estate and other securities may not be registered under the relevant securities laws, resulting in a prohibition against their transfer, sale, pledge or other disposition except in a transaction that is exempt from the registration requirements of, or is otherwise in accordance with, those laws. There are also no established trading markets for a majority of our intended investments. Moreover, certain of our investments, including our investments in consumer loans and certain of our interests in MSRs, are made indirectly through a vehicle that owns the underlying assets. Our ability to sell our interest may be contractually limited or prohibited. As a result, our ability to vary our portfolio in response to changes in economic and other conditions may be limited.


Our real estate and other securities have historically been valued based primarily on third-party quotations, which are subject to significant variability based on the liquidity and price transparency created by market trading activity. A disruption in these trading markets could reduce the trading for many real estate and other securities, resulting in less transparent prices for those securities, which would make selling such assets more difficult. Moreover, a decline in market demand for the types of assets that we hold would make it more difficult to sell our assets. If we are required to liquidate all or a portion of our illiquid investments quickly, we may realize significantly less than the amount at which we have previously valued these investments.




Market conditions could negatively impact our business, results of operations, cash flows and financial condition.


The market in which we operate is affected by a number of factors that are largely beyond our control but can nonetheless have a potentially significant, negative impact on us. These factors include, among other things:
 
interest rates and credit spreads;
the availability of credit, including the price, terms and conditions under which it can be obtained;
the quality, pricing and availability of suitable investments;
the ability to obtain accurate market-based valuations;
the ability of securities dealers to make markets in relevant securities and loans;
loan values relative to the value of the underlying real estate assets;
default rates on the loans underlying our investments and the amount of the related losses, and credit losses with respect to our investments;
prepayment and repayment rates, delinquency rates and legislative/regulatory changes with respect to our investments, and the timing and amount of servicer advances;
the availability and cost of quality Servicing Partners, and advance, recovery and recapture rates;
competition;
the actual and perceived state of the real estate markets, bond markets, market for dividend-paying stocks and public capital markets generally;
unemployment rates; and
the attractiveness of other types of investments relative to investments in real estate or REITs generally.


Changes in these factors are difficult to predict, and a change in one factor can affect other factors. For example, at various points in time, increased default rates in the subprime mortgage market played a role in causing credit spreads to widen, reducing availability of credit on favorable terms, reducing liquidity and price transparency of real estate related assets, resulting in difficulty in obtaining accurate mark-to-market valuations, and causing a negative perception of the state of the real estate markets and of REITs generally. Market conditions could be volatile or could deteriorate as a result of a variety of factors beyond our control with adverse effects to our financial condition.


The geographic distribution of the loans underlying, and collateral securing, certain of our investments subjects us to geographic real estate market risks, which could adversely affect the performance of our investments, our results of operations and financial condition.


The geographic distribution of the loans underlying, and collateral securing, our investments, including our interests in MSRs, servicer advances, Non-Agency RMBS and loans, exposes us to risks associated with the real estate and commercial lending industry in general within the states and regions in which we hold significant investments. These risks include, without limitation: possible declines in the value of real estate; risks related to general and local economic conditions; possible lack of availability of mortgage funds; overbuilding; extended vacancies of properties; increases in competition, property taxes and operating expenses; changes in zoning laws; increased energy costs; unemployment; costs resulting from the clean-up of, and liability to third parties for damages resulting from, environmental problems; casualty or condemnation losses; uninsured damages from floods, hurricanes, earthquakes or other natural disasters; and changes in interest rates.



As of September 30, 2018, 24.8%2019, 24.9% and 20.5%23.0% of the total UPB of the residential mortgage loans underlying our Excess MSRs and MSRs, respectively, was secured by properties located in California, which are particularly susceptible to natural disasters such as fires, earthquakes and mudslides. 8.0%7.6% and 7.0%6.8% of the total UPB of the residential mortgage loans underlying our Excess MSRs and MSRs, respectively, was secured by properties located in Florida, which are particularly susceptible to natural disasters such as hurricanes and floods. As of September 30, 2018, 36.1%2019, 38.4% of the collateral securing our Non-Agency RMBS was located in the Western U.S., 23.7%24.1% was located in the Southeastern U.S., 19.7%21.2% was located in the Northeastern U.S., 11.0%9.8% was located in the Midwestern U.S. and 7.0%6.4% was located in the Southwestern U.S. We were unable to obtain geographical information for 2.5%0.1% of the collateral. As a result of this concentration, we may be more susceptible to adverse developments in those markets than if we owned a more geographically diverse portfolio. To the extent any of the foregoing risks arise in states and regions where we hold significant investments, the performance of our investments, our results of operations, cash flows and financial condition could suffer a material adverse effect.


The value of our interests in MSRs, servicer advances, residential mortgage loans and RMBS may be adversely affected by deficiencies in servicing and foreclosure practices, as well as related delays in the foreclosure process.


Allegations of deficiencies in servicing and foreclosure practices among several large sellers and servicers of residential mortgage loans that surfaced in 2010 raised various concerns relating to such practices, including the improper execution of the documents


used in foreclosure proceedings (so-called “robo signing”), inadequate documentation of transfers and registrations of mortgages and assignments of loans, improper modifications of loans, violations of representations and warranties at the date of securitization and failure to enforce put-backs.


As a result of alleged deficiencies in foreclosure practices, a number of servicers temporarily suspended foreclosure proceedings beginning in the second half of 2010 while they evaluated their foreclosure practices. In late 2010, a group of state attorneys general and state bank and mortgage regulators representing nearly all 50 states and the District of Columbia, along with the U.S. Justice Department and U.S. Department of Housing and Urban Development (“HUD”), began an investigation into foreclosure practices of banks and servicers. The investigations and lawsuits by several state attorneys general led to a settlement agreement in early February 2012 with five of the nation’s largest banks, pursuant to which the banks agreed to pay more than $25.0 billion to settle claims relating to improper foreclosure practices. The settlement does not prohibit the states, the federal government, individuals or investors from pursuing additional actions against the banks and servicers in the future.


Under the terms of the agreements governing our Servicer Advance Investments and MSRs, we (in certain cases, together with third-party co-investors) are required to make or purchase from certain of our Servicing Partners, servicer advances on certain loan pools. While a residential mortgage loan is in foreclosure, servicers are generally required to continue to advance delinquent principal and interest and to also make advances for delinquent taxes and insurance and foreclosure costs and the upkeep of vacant property in foreclosure to the extent it determines that such amounts are recoverable. Servicer advances are generally recovered when the delinquency is resolved.


Foreclosure moratoria or other actions that lengthen the foreclosure process increase the amount of servicer advances we or our Servicing Partners are required to make and we are required to purchase, lengthen the time it takes for us to be repaid for such advances and increase the costs incurred during the foreclosure process. In addition, servicer advance financing facilities contain provisions that modify the advance rates for, and limit the eligibility of, servicer advances to be financed based on the length of time that servicer advances are outstanding, and, as a result, an increase in foreclosure timelines could further increase the amount of servicer advances that we need to fund with our own capital. Such increases in foreclosure timelines could increase our need for capital to fund servicer advances (which do not bear interest), which would increase our interest expense, reduce the value of our investment and potentially reduce the cash that we have available to pay our operating expenses or to pay dividends.


Even in states where servicers have not suspended foreclosure proceedings or have lifted (or will soon lift) any such delayed foreclosures, servicers, including our Servicing Partners, have faced, and may continue to face, increased delays and costs in the foreclosure process. For example, the current legislative and regulatory climate could lead borrowers to contest foreclosures that they would not otherwise have contested under ordinary circumstances, and servicers may incur increased litigation costs if the validity of a foreclosure action is challenged by a borrower. In general, regulatory developments with respect to foreclosure practices could result in increases in the amount of servicer advances and the length of time to recover servicer advances, fines or increases in operating expenses, and decreases in the advance rate and availability of financing for servicer advances. This would lead to increased borrowings, reduced cash and higher interest expense which could negatively impact our liquidity and profitability. Although the terms of our Servicer Advance Investments contain adjustment mechanisms that would reduce the amount of performance fees payable to the related Servicing Partner if servicer advances exceed pre-determined amounts, those fee reductions may not be sufficient to cover the expenses resulting from longer foreclosure timelines.



The integrity of the servicing and foreclosure processes is critical to the value of the residential mortgage loans in which we invest and of the portfolios of loans underlying our interests in MSRs and RMBS, and our financial results could be adversely affected by deficiencies in the conduct of those processes. For example, delays in the foreclosure process that have resulted from investigations into improper servicing practices may adversely affect the values of, and result in losses on, these investments. Foreclosure delays may also increase the administrative expenses of the securitization trusts for the RMBS, thereby reducing the amount of funds available for distribution to investors.


In addition, the subordinate classes of securities issued by the securitization trusts may continue to receive interest payments while the defaulted loans remain in the trusts, rather than absorbing the default losses. This may reduce the amount of credit support available for senior classes of RMBS that we may own, thus possibly adversely affecting these securities. Additionally, a substantial portion of the $25.0 billion settlement is a “credit” to the banks and servicers for principal write-downs or reductions they may make to certain mortgages underlying RMBS. There remains uncertainty as to how these principal reductions will work and what effect they will have on the value of related RMBS. As a result, there can be no assurance that any such principal reductions will not adversely affect the value of our interests in MSRs and RMBS.


While we believe that the sellers and servicers would be in violation of the applicable Servicing Guidelines to the extent that they have improperly serviced mortgage loans or improperly executed documents in foreclosure or bankruptcy proceedings, or do not comply with the terms of servicing contracts when deciding whether to apply principal reductions, it may be difficult, expensive,


time consuming and, ultimately, uneconomic for us to enforce our contractual rights. While we cannot predict exactly how the servicing and foreclosure matters or the resulting litigation or settlement agreements will affect our business, there can be no assurance that these matters will not have an adverse impact on our results of operations, cash flows and financial condition.


A failure by any or all of the members of Buyer to make capital contributions for amounts required to fund servicer advances could result in an event of default under our advance facilities and a complete loss of our investment.


New Residential and third-party co-investors, through a joint venture entity (Advance Purchaser LLC, the “Buyer”) have agreed to purchase all future arising servicer advances from Nationstar under certain residential mortgage servicing agreements. Buyer relies, in part, on its members to make committed capital contributions in order to pay the purchase price for future servicer advances. A failure by any or all of the members to make such capital contributions for amounts required to fund servicer advances could result in an event of default under our advance facilities and a complete loss of our investment.


The residential mortgage loans underlying the securities we invest in and the loans we directly invest in are subject to delinquency, foreclosure and loss, which could result in losses to us.


The ability of a borrower to repay a loan secured by a residential property is dependent upon the income or assets of the borrower. A number of factors may impair borrowers’ abilities to repay their loans, including, among other things, changes in the borrower’s employment status, changes in national, regional or local economic conditions, changes in interest rates or the availability of credit on favorable terms, changes in regional or local real estate values, changes in regional or local rental rates and changes in real estate taxes.


Our mortgage backed securities are securities backed by mortgage loans. Many of the RMBS in which we invest are backed by collateral pools of subprime residential mortgage loans. “Subprime” mortgage loans refer to mortgage loans that have been originated using underwriting standards that are less restrictive than the underwriting requirements used as standards for other first and junior lien mortgage loan purchase programs, such as the programs of Fannie Mae and Freddie Mac. These lower standards include mortgage loans made to borrowers having imperfect or impaired credit histories (including outstanding judgments or prior bankruptcies), mortgage loans where the amount of the loan at origination is 80% or more of the value of the mortgage property, mortgage loans made to borrowers with low credit scores, mortgage loans made to borrowers who have other debt that represents a large portion of their income and mortgage loans made to borrowers whose income is not required to be disclosed or verified. Subprime mortgage loans may experience delinquency, foreclosure, bankruptcy and loss rates that are higher, and that may be substantially higher, than those experienced by mortgage loans underwritten in a more traditional manner. To the extent losses are realized on the loans underlying the securities in which we invest, we may not recover the amount invested in, or, in extreme cases, any of our investment in such securities.


Residential mortgage loans, including manufactured housing loans and subprime mortgage loans are secured by single-family residential property and are also subject to risks of delinquency and foreclosure, and risks of loss. A significant portion of the residential mortgage loans that we acquire are, or may become, sub-performing loans, non-performing loans or REO assets where the borrower has failed to make timely payments of principal and/or interest. As part of the residential mortgage loan portfolios we purchase, we also may acquire performing loans that are or subsequently become sub-performing or non-performing, meaning the borrowers fail to timely pay some or all of the required payments of principal and/or interest. Under current market conditions,


it is likely that some of these loans will have current loan-to-value ratios in excess of 100%, meaning the amount owed on the loan exceeds the value of the underlying real estate.


In the event of default under a residential mortgage loan held directly by us, we will bear a risk of loss of principal to the extent of any deficiency between the value of the collateral and the outstanding principal and accrued but unpaid interest of the loan. Even though we typically pay less than the amount owed on these loans to acquire them, if actual results differ from our assumptions in determining the price we paid to acquire such loans, we may incur significant losses. In addition, we may acquire REO assets directly, which involves the same risks. Any loss we incur may be significant and could materially and adversely affect us.


Our investments in real estate and other securities are subject to changes in credit spreads as well as available market liquidity, which could adversely affect our ability to realize gains on the sale of such investments.


Real estate and other securities are subject to changes in credit spreads. Credit spreads measure the yield demanded on securities by the market based on their credit relative to a specific benchmark.


Fixed rate securities are valued based on a market credit spread over the rate payable on fixed rate U.S. Treasuries of like maturity. Floating rate securities are valued based on a market credit spread over LIBOR and are affected similarly by changes in LIBOR spreads. As of September 30, 2018, 73.4%2019, 68.6% of our Non-Agency RMBS Portfolio consisted of floating rate securities and 26.6%


31.4% consisted of fixed rate securities, and 100.0% of our Agency RMBS portfolio consisted of fixed rate securities, based on the amortized cost basis of all securities (including the amortized cost basis of interest-only and residual classes). Excessive supply of these securities combined with reduced demand will generally cause the market to require a higher yield on these securities, resulting in the use of a higher, or “wider,” spread over the benchmark rate to value such securities. Under such conditions, the value of our real estate and other securities portfolios would tend to decline. Conversely, if the spread used to value such securities were to decrease, or “tighten,” the value of our real estate and other securities portfolio would tend to increase. Such changes in the market value of our real estate securities portfolios may affect our net equity, net income or cash flow directly through their impact on unrealized gains or losses on available-for-sale securities, and therefore our ability to realize gains on such securities, or indirectly through their impact on our ability to borrow and access capital. Widening credit spreads could cause the net unrealized gains on our securities and derivatives, recorded in accumulated other comprehensive income or retained earnings, and therefore our book value per share, to decrease and result in net losses.


Prepayment rates on our residential mortgage loans and those underlying our real estate and other securities may adversely affect our profitability.


In general, residential mortgage loans may be prepaid at any time without penalty. Prepayments result when homeowners/mortgagors satisfy (i.e., pay off) the mortgage upon selling or refinancing their mortgaged property. When we acquire a particular loan or security, we anticipate that the loan or underlying residential mortgage loans will prepay at a projected rate which, together with expected coupon income, provides us with an expected yield on such investments. If we purchase assets at a premium to par value, and borrowers prepay their mortgage loans faster than expected, the corresponding prepayments on our assets may reduce the expected yield on such assets because we will have to amortize the related premium on an accelerated basis. Conversely, if we purchase assets at a discount to par value, when borrowers prepay their mortgage loans slower than expected, the decrease in corresponding prepayments on our assets may reduce the expected yield on such assets because we will not be able to accrete the related discount as quickly as originally anticipated.


Prepayment rates on loans are influenced by changes in mortgage and market interest rates and a variety of economic, geographic, political and other factors, all of which are beyond our control. Consequently, such prepayment rates cannot be predicted with certainty and no strategy can completely insulate us from prepayment or other such risks. In periods of declining interest rates, prepayment rates on mortgage loans generally increase. If general interest rates decline at the same time, the proceeds of such prepayments received during such periods are likely to be reinvested by us in assets yielding less than the yields on the assets that were prepaid. In addition, the market value of our loans and real estate and other securities may, because of the risk of prepayment, benefit less than other fixed-income securities from declining interest rates.


We may purchase assets that have a higher or lower coupon rate than the prevailing market interest rates. In exchange for a higher coupon rate, we would then pay a premium over par value to acquire these securities. In accordance with GAAP, we would amortize the premiums over the life of the related assets. If the mortgage loans securing these assets prepay at a more rapid rate than anticipated, we would have to amortize our premiums on an accelerated basis which may adversely affect our profitability. As compensation for a lower coupon rate, we would then pay a discount to par value to acquire these assets. In accordance with GAAP, we would accrete any discounts over the life of the related assets. If the mortgage loans securing these assets prepay at a slower rate than anticipated, we would have to accrete our discounts on an extended basis which may adversely affect our


profitability. Defaults on the mortgage loans underlying Agency RMBS typically have the same effect as prepayments because of the underlying Agency guarantee.


Prepayments, which are the primary feature of mortgage backed securities that distinguish them from other types of bonds, are difficult to predict and can vary significantly over time. As the holder of the security, on a monthly basis, we receive a payment equal to a portion of our investment principal in a particular security as the underlying mortgages are prepaid. In general, on the date each month that principal prepayments are announced (i.e., factor day), the value of our real estate related security pledged as collateral under our repurchase agreements is reduced by the amount of the prepaid principal and, as a result, our lenders will typically initiate a margin call requiring the pledge of additional collateral or cash, in an amount equal to such prepaid principal, in order to re-establish the required ratio of borrowing to collateral value under such repurchase agreements. Accordingly, with respect to our Agency RMBS, the announcement on factor day of principal prepayments is in advance of our receipt of the related scheduled payment, thereby creating a short-term receivable for us in the amount of any such principal prepayments. However, under our repurchase agreements, we may receive a margin call relating to the related reduction in value of our Agency RMBS and, prior to receipt of this short-term receivable, be required to post additional collateral or cash in the amount of the principal prepayment on or about factor day, which would reduce our liquidity during the period in which the short-term receivable is outstanding. As a result, in order to meet any such margin calls, we could be forced to sell assets in order to maintain liquidity. Forced sales under adverse market conditions may result in lower sales prices than ordinary market sales made in the normal course of business. If our real estate and other securities were liquidated at prices below our amortized cost (i.e., the cost basis) of such assets, we would incur losses, which could adversely affect our earnings. In addition, in order to continue to earn a return


on this prepaid principal, we must reinvest it in additional real estate and other securities or other assets; however, if interest rates decline, we may earn a lower return on our new investments as compared to the real estate and other securities that prepay.


Prepayments may have a negative impact on our financial results, the effects of which depend on, among other things, the timing and amount of the prepayment delay on our Agency RMBS, the amount of unamortized premium or discount on our loans and real estate and other securities, the rate at which prepayments are made on our Non-Agency RMBS, the reinvestment lag and the availability of suitable reinvestment opportunities.


Our investments in loans, REO and RMBS may be subject to significant impairment charges, which would adversely affect our results of operations.


We are required to periodically evaluate our investments for impairment indicators. The judgment regarding the existence of impairment indicators is based on a variety of factors depending upon the nature of the investment and the manner in which the income related to such investment was calculated for purposes of our financial statements. If we determine that an impairment has occurred, we are required to make an adjustment to the net carrying value of the investment, which would adversely affect our results of operations in the applicable period and thereby adversely affect our ability to pay dividends to our stockholders.


The lenders under our financing agreements may elect not to extend financing to us, which could quickly and seriously impair our liquidity.


We finance a meaningful portion of our investments with repurchase agreements and other short-term financing arrangements. Under the terms of repurchase agreements, we will sell an asset to the lending counterparty for a specified price and concurrently agree to repurchase the same asset from our counterparty at a later date for a higher specified price. During the term of the repurchase agreement—which can be as short as 30 days—the counterparty will make funds available to us and hold the asset as collateral. Our counterparties can also require us to post additional margin as collateral at any time during the term of the agreement. When the term of a repurchase agreement ends, we will be required to repurchase the asset for the specified repurchase price, with the difference between the sale and repurchase prices serving as the equivalent of paying interest to the counterparty in return for extending financing to us. If we want to continue to finance the asset with a repurchase agreement, we ask the counterparty to extend—or “roll”—the repurchase agreement for another term.


Our counterparties are not required to roll our repurchase agreements or other financing agreements upon the expiration of their stated terms, which subjects us to a number of risks. Counterparties electing to roll our financing agreements may charge higher spread and impose more onerous terms upon us, including the requirement that we post additional margin as collateral. More significantly, if a financing agreement counterparty elects not to extend our financing, we would be required to pay the counterparty in full on the maturity date and find an alternate source of financing. Alternate sources of financing may be more expensive, contain more onerous terms or simply may not be available. If we were unable to pay the repurchase price for any asset financed with a repurchase agreement, the counterparty has the right to sell the asset being held as collateral and require us to compensate it for any shortfall between the value of our obligation to the counterparty and the amount for which the collateral was sold (which may be a significantly discounted price). Moreover, our financing agreement obligations are currently with a limited number of counterparties. If any of our counterparties elected not to roll our financing agreements, we may not be able to find a replacement


counterparty in a timely manner. Finally, some of our financing agreements contain covenants and our failure to comply with such covenants could result in a loss of our investment.


The financing sources under our servicer advance financing facilities may elect not to extend financing to us or may have or take positions adverse to us, which could quickly and seriously impair our liquidity.


We finance a meaningful portion of our Servicer Advance Investments and servicer advances receivable with structured financing arrangements. These arrangements are commonly of a short-term nature. These arrangements are generally accomplished by having the named servicer, if the named servicer is a subsidiary of the Company, or the purchaser of such Servicer Advance Investments (which is a subsidiary of the Company) transfer our right to repayment for certain servicer advances that we have as servicer under the relevant Servicing Guidelines or that we have acquired from one of our Servicing Partners, as applicable, to one of our wholly owned bankruptcy remote subsidiaries (a “Depositor”). We are generally required to continue to transfer to the related Depositor all of our rights to repayment for any particular pool of servicer advances as they arise (and, if applicable, are transferred from one of our Servicing Partners) until the related financing arrangement is paid in full and is terminated. The related Depositor then transfers such rights to an “Issuer.” The Issuer then issues limited recourse notes to the financing sources backed by such rights to repayment.


The outstanding balance of servicer advances securing these arrangements is not likely to be repaid on or before the maturity date of such financing arrangements. Accordingly, we rely heavily on our financing sources to extend or refinance the terms of such


financing arrangements. Our financing sources are not required to extend the arrangements upon the expiration of their stated terms, which subjects us to a number of risks. Financing sources electing to extend may charge higher interest rates and impose more onerous terms upon us, including without limitation, lowering the amount of financing that can be extended against any particular pool of servicer advances.


If a financing source is unable or unwilling to extend financing, including, but not limited to, due to legal or regulatory matters applicable to us or our Servicing Partners, the related Issuer will be required to repay the outstanding balance of the financing on the related maturity date. Additionally, there may be substantial increases in the interest rates under a financing arrangement if the related notes are not repaid, extended or refinanced prior to the expected repayment dated, which may be before the related maturity date. If an Issuer is unable to pay the outstanding balance of the notes, the financing sources generally have the right to foreclose on the servicer advances pledged as collateral.


Currently, certain of the notes issued under our structured servicer advance financing arrangements accrue interest at a floating rate of interest. Servicer advances are non-interest bearing assets. Accordingly, if there is an increase in prevailing interest rates and/or our financing sources increase the interest rate “margins” or “spreads.” the amount of financing that we could obtain against any particular pool of servicer advances may decrease substantially and/or we may be required to obtain interest rate hedging arrangements. There is no assurance that we will be able to obtain any such interest rate hedging arrangements.


Alternate sources of financing may be more expensive, contain more onerous terms or simply may not be available. Moreover, our structured servicer advance financing arrangements are currently with a limited number of counterparties. If any of our sources are unable to or elected not to extend or refinance such arrangements, we may not be able to find a replacement counterparty in a timely manner.


Many of our servicer advance financing arrangements are provided by financial institutions with whom we have substantial relationships. Some of our servicer advance financing arrangements entail the issuance of term notes to capital markets investors with whom we have little or no relationships or the identities of which we may not be aware and, therefore, we have no ability to control or monitor the identity of the holders of such term notes. Holders of such term notes may have or may take positions - for example, “short” positions in our stock or the stock of our servicers - that could be benefited by adverse events with respect to us or our Servicing Partners. If any holders of term notes allege or assert noncompliance by us or the related Servicing Partner under our servicer advance financing arrangements in order to realize such benefits, we or our Servicing Partners, or our ability to maintain servicer advance financing on favorable terms, could be materially and adversely affected.


We may not be able to finance our investments on attractive terms or at all, and financing for interests in MSRs or servicer advances may be particularly difficult to obtain.


The ability to finance investments with securitizations or other long-term non-recourse financing not subject to margin requirements has been more challenging since 2007 as a result of market conditions. These conditions may result in having to use less efficient forms of financing for any new investments, or the refinancing of current investments, which will likely require a larger portion of our cash flows to be put toward making the investment and thereby reduce the amount of cash available for distribution to our stockholders and funds available for operations and investments, and which will also likely require us to assume higher levels of risk when financing


our investments. In addition, there is a limited market for financing of interests in MSRs, and it is possible that one will not develop for a variety of reasons, such as the challenges with perfecting security interests in the underlying collateral.


Certain of our advance facilities may mature in the short term, and there can be no assurance that we will be able to renew these facilities on favorable terms or at all. Moreover, an increase in delinquencies with respect to the loans underlying our servicer advances could result in the need for additional financing, which may not be available to us on favorable terms or at all. If we are not able to obtain adequate financing to purchase servicer advances from our Servicing Partners or fund servicer advances under our MSRs in accordance with the applicable Servicing Guidelines, we or any such Servicing Partner, as applicable, could default on its obligation to fund such advances, which could result in its termination of us or any applicable Servicing Partner, as applicable, as servicer under the applicable Servicing Guidelines, and a partial or total loss of our interests in MSRs and servicer advances, as applicable.


The non-recourse long-term financing structures we use expose us to risks, which could result in losses to us.


We use structured finance and other non-recourse long-term financing for our investments to the extent available and appropriate. In such structures, our financing sources typically have only a claim against the assets included in the securitizations rather than a general claim against us as an entity. Prior to any such financing, we would seek to finance our investments with relatively short-term facilities until a sufficient portfolio is accumulated. As a result, we would be subject to the risk that we would not be able to


acquire, during the period that any short-term facilities are available, sufficient eligible assets or securities to maximize the efficiency of a securitization. We also bear the risk that we would not be able to obtain new short-term facilities or would not be able to renew any short-term facilities after they expire should we need more time to seek and acquire sufficient eligible assets or securities for a securitization. In addition, conditions in the capital markets may make the issuance of any such securitization less attractive to us even when we do have sufficient eligible assets or securities. While we would generally intend to retain a portion of the interests issued under such securitizations and, therefore, still have exposure to any investments included in such securitizations, our inability to enter into such securitizations may increase our overall exposure to risks associated with direct ownership of such investments, including the risk of default. Our inability to refinance any short-term facilities would also increase our risk because borrowings thereunder would likely be recourse to us as an entity. If we are unable to obtain and renew short-term facilities or to consummate securitizations to finance our investments on a long-term basis, we may be required to seek other forms of potentially less attractive financing or to liquidate assets at an inopportune time or price.


The final Basel FRTB Ruling, which raised capital charges for bank holders of ABS, CMBS and Non-Agency MBS beginning in 2019, could adversely impact available trading liquidity and access to financing.


In January 2006, the Basel Committee on Banking Supervision released a finalized framework for calculating minimum capital requirements for market risk, which will take effectbecame effective in January 2019. In the final proposal, capital requirements would overall be meaningfully higher than current requirements, but are less punitive than the previous December 2014 proposal. However, each country’s specific regulator may codify the rules differently. Under the framework, capital charges on a bond are calculated based on three components: default, market and residual risk. Implementation of the final proposal could impose meaningfully higher capital charges on dealers compared with current requirements, and could reduce liquidity in the securitized products market.


Risks associated with our investment in the consumer loan sector could have a material adverse effect on our business and financial results.


Our portfolio includes an investment in the consumer loan sector. Although many of the risks applicable to consumer loans are also applicable to residential mortgage loans, and thus the type of risks that we have experience managing, there are nevertheless substantial risks and uncertainties associated with engaging in a different category of investment.


The ability of borrowers to repay the consumer loans we invest in may be adversely affected by numerous personal factors, including unemployment, divorce, major medical expenses or personal bankruptcy. General factors, including an economic downturn, high energy costs or acts of God or terrorism, may also affect the financial stability of borrowers and impair their ability or willingness to repay the consumer loans in our investment portfolio. Furthermore, our returns on our consumer loan investments are dependent on the interest we receive exceeding any losses we may incur from defaults or delinquencies. The relatively higher interest rates paid by consumer loan borrowers could lead to increased delinquencies and defaults, or could lead to financially stronger borrowers prepaying their loans, thereby reducing the interest we receive from them, while financially weaker borrowers become delinquent or default, either of which would reduce the return on our investment or could cause losses.


In the event of any default under a loan in the consumer loan portfolio in which we have invested, we will bear a risk of loss of principal to the extent of any deficiency between the value of the collateral securing the loan, if any, and the principal and accrued interest of the loan. In addition, our investments in consumer loans may entail greater risk than our investments in residential


mortgage loans, particularly in the case of consumer loans that are unsecured or secured by assets that depreciate rapidly. In such cases, repossessed collateral for a defaulted consumer loan may not provide an adequate source of repayment for the outstanding loan and the remaining deficiency often does not warrant further substantial collection efforts against the borrower. Further, repossessing personal property securing a consumer loan can present additional challenges, including locating the collateral and taking possession of it. In addition, borrowers under consumer loans may have lower credit scores. There can be no guarantee that we will not suffer unexpected losses on our investments as a result of the factors set out above, which could have a negative impact on our financial results.


In addition, a portion of our investment in consumer loans is secured by second and third liens on real estate. When we hold the second or third lien, another creditor or creditors, as applicable, holds the first and/or second, as applicable, lien on the real estate that is the subject of the security. In these situations our second or third lien is subordinate in right of payment to the first and/or second, as applicable, holder’s right to receive payment. Moreover, as the servicer of the loans underlying our consumer loan portfolio is not able to track the default status of a senior lien loan in instances where we do not hold the related first mortgage, the value of the second or third lien loans in our portfolio may be lower than our estimates indicate.


Finally, one of our consumer loan investments is held through LoanCo, in which we hold a minority, non-controlling interest. We do not control LoanCo and, as a result, LoanCo may make decisions, or take risks, that we would otherwise not make, and LoanCo


may not have access to the same management and financing expertise that we have. Failure to successfully manage these risks could have a material adverse effect on our business and financial results.


The consumer loan investment sector is subject to various initiatives on the part of advocacy groups and extensive regulation and supervision under federal, state and local laws, ordinances and regulations, which could have a negative impact on our financial results.


In recent years consumer advocacy groups and some media reports have advocated governmental action to prohibit or place severe restrictions on the types of short-term consumer loans in which we have invested. Such consumer advocacy groups and media reports generally focus on the annual percentage rate to a consumer for this type of loan, which is compared unfavorably to the interest typically charged by banks to consumers with top-tier credit histories.


The fees charged on the consumer loans in the portfolio in which we have invested may be perceived as controversial by those who do not focus on the credit risk and high transaction costs typically associated with this type of investment. If the negative characterization of these types of loans becomes increasingly accepted by consumers, demand for the consumer loan products in which we have invested could significantly decrease. Additionally, if the negative characterization of these types of loans is accepted by legislators and regulators, we could become subject to more restrictive laws and regulations in the area.


In addition, we are, or may become, subject to federal, state and local laws, regulations, or regulatory policies and practices, including the Dodd-Frank Wall Street Reform and Consumer Protection Act (the “Dodd-Frank Act”) (which, among other things, established the Consumer Financial Protection Bureau (the “CFPB”) with broad authority to regulate and examine financial institutions), which may, amongst other things, limit the amount of interest or fees allowed to be charged on the consumer loans we invest in, or the number of consumer loans that customers may receive or have outstanding. The operation of existing or future laws, ordinances and regulations could interfere with the focus of our investments which could have a negative impact on our financial results.


Certain jurisdictions require licenses to purchase, hold, enforce or sell residential mortgage loans and/or MSRs, and we may not be able to obtain and/or maintain such licenses.


Certain jurisdictions require a license to purchase, hold, enforce or sell residential mortgage loans and/or MSRs. We currently hold some but not all such licenses. In the event that any licensing requirement is applicable to us, and we do not hold such licenses, there can be no assurance that we will obtain such licenses or, if obtained, that we will be able to maintain them. Our failure to obtain or maintain such licenses could restrict our ability to invest in loans in these jurisdictions if such licensing requirements are applicable. With respect to mortgage loans, in lieu of obtaining such licenses, we may contribute our acquired residential mortgage loans to one or more wholly owned trusts whose trustee is a national bank, which may be exempt from state licensing requirements. We have formed one or more subsidiaries to apply for certain state licenses. If these subsidiaries obtain the required licenses, any trust holding loans in the applicable jurisdictions may transfer such loans to such subsidiaries, resulting in these loans being held by a state-licensed entity. There can be no assurance that we will be able to obtain the requisite licenses in a timely manner or at all or in all necessary jurisdictions, or that the use of the trusts will reduce the requirement for licensing. In addition, even if we obtain necessary licenses, we may not be able to maintain them. Any of these circumstances could limit our ability to invest in residential mortgage loans or MSRs in the future and have a material adverse effect on us.



Our determination of how much leverage to apply to our investments may adversely affect our return on our investments and may reduce cash available for distribution.


We leverage certain of our assets through a variety of borrowings. Our investment guidelines do not limit the amount of leverage we may incur with respect to any specific asset or pool of assets. The return we are able to earn on our investments and cash available for distribution to our stockholders may be significantly reduced due to changes in market conditions, which may cause the cost of our financing to increase relative to the income that can be derived from our assets.


A significant portion of our investments are not match funded, which may increase the risks associated with these investments.


When available, a match funding strategy mitigates the risk of not being able to refinance an investment on favorable terms or at all. However, our Manager may elect for us to bear a level of refinancing risk on a short-term or longer-term basis, as in the case of investments financed with repurchase agreements, when, based on its analysis, our Manager determines that bearing such risk is advisable or unavoidable. In addition, we may be unable, as a result of conditions in the credit markets, to match fund our investments. For example, since the 2008 recession, non-recourse term financing not subject to margin requirements has been more


difficult to obtain, which impairs our ability to match fund our investments. Moreover, we may not be able to enter into interest rate swaps. A decision not to, or the inability to, match fund certain investments exposes us to additional risks.


Furthermore, we anticipate that, in most cases, for any period during which our floating rate assets are not match funded with respect to maturity, the income from such assets may respond more slowly to interest rate fluctuations than the cost of our borrowings. Because of this dynamic, interest income from such investments may rise more slowly than the related interest expense, with a consequent decrease in our net income. Interest rate fluctuations resulting in our interest expense exceeding interest income would result in operating losses for us from these investments.


Accordingly, to the extent our investments are not match funded with respect to maturities and interest rates, we are exposed to the risk that we may not be able to finance or refinance our investments on economically favorable terms, or at all, or may have to liquidate assets at a loss.


Interest rate fluctuations and shifts in the yield curve may cause losses.


Interest rates are highly sensitive to many factors, including governmental monetary and tax policies, domestic and international economic and political considerations and other factors beyond our control. Our primary interest rate exposures relate to our interests in MSRs, RMBS, loans, derivatives and any floating rate debt obligations that we may incur. Changes in interest rates, including changes in expected interest rates or “yield curves,” affect our business in a number of ways. Changes in the general level of interest rates can affect our net interest income, which is the difference between the interest income earned on our interest-earning assets and the interest expense incurred in connection with our interest-bearing liabilities and hedges. Changes in the level of interest rates also can affect, among other things, our ability to acquire real estate and other securities and loans at attractive prices, the value of our real estate and other securities, loans and derivatives and our ability to realize gains from the sale of such assets. We may wish to use hedging transactions to protect certain positions from interest rate fluctuations, but we may not be able to do so as a result of market conditions, REIT rules or other reasons. In such event, interest rate fluctuations could adversely affect our financial condition, cash flows and results of operations.


Recently, the Federal Reserve has increased the benchmark interest rate and indicated that there may be further increases in the future. In the event of a significant rising interest rate environment and/or economic downturn, loan and collateral defaults may increase and result in credit losses that would adversely affect our liquidity and operating results.


Our ability to execute our business strategy, particularly the growth of our investment portfolio, depends to a significant degree on our ability to obtain additional capital. Our financing strategy is dependent on our ability to place the debt we use to finance our investments at rates that provide a positive net spread. If spreads for such liabilities widen or if demand for such liabilities ceases to exist, then our ability to execute future financings will be severely restricted.


Interest rate changes may also impact our net book value as most of our investments are marked to market each quarter. Debt obligations are not marked to market. Generally, as interest rates increase, the value of our fixed rate securities decreases, which will decrease the book value of our equity.


Furthermore, shifts in the U.S. Treasury yield curve reflecting an increase in interest rates would also affect the yield required on our investments and therefore their value. For example, increasing interest rates would reduce the value of the fixed rate assets we hold at the time because the higher yields required by increased interest rates result in lower market prices on existing fixed


rate assets in order to adjust the yield upward to meet the market, and vice versa. This would have similar effects on our real estate and other securities and loan portfolio and our financial position and operations to a change in interest rates generally.


Changes in banks’ inter-bank lending rate reporting practices or the method pursuant to which LIBOR is determined may adversely affect the value of the financial obligations to be held or issued by us that are linked to LIBOR.

LIBOR and other indices which are deemed “benchmarks” are the subject of recent national, international, and other regulatory guidance and proposals for reform. Some of these reforms are already effective while others are still to be implemented. These reforms may cause such benchmarks to perform differently than in the past, or have other consequences which cannot be predicted. In particular, regulators and law enforcement agencies in the U.K. and elsewhere conducted criminal and civil investigations into whether the banks that contributed information to the British Bankers’ Association (“BBA”) in connection with the daily calculation of LIBOR may have been under-reporting or otherwise manipulating or attempting to manipulate LIBOR. A number of BBA member banks have entered into settlements with their regulators and law enforcement agencies with respect to this alleged manipulation of LIBOR. LIBOR is calculated by reference to a market for interbank lending that continues to shrink, as its based on increasingly fewer actual transactions. This increases the subjectivity of the LIBOR calculation process and increases the risk of manipulation. Actions by the regulators or law enforcement agencies, as well as ICE Benchmark Administration (the current administrator of LIBOR), may result in changes to the manner in which LIBOR is determined or the establishment of alternative reference rates. For example, on July 27, 2017, the U.K. Financial Conduct Authority announced that it intends to stop persuading or compelling banks to submit LIBOR rates after 2021.

It is likely that, over time, U.S. Dollar LIBOR will be replaced by the Secured Overnight Financing Rate (“SOFR”) published by the Federal Reserve Bank of New York. However, the manner and timing of this shift is currently unknown. SOFR is an overnight rate instead of a term rate, making SOFR an inexact replacement for LIBOR. There is currently no perfect way to create robust, forward-looking, SOFR term rates. Market participants are still considering how various types of financial instruments and securitization vehicles should react to a discontinuation of LIBOR. It is possible that not all of our assets and liabilities will transition away from LIBOR at the same time, and it is possible that not all of our assets and liabilities will transition to the same alternative reference rate, in each case increasing the difficulty of hedging. Switching existing financial instruments and hedging transactions from LIBOR to SOFR requires calculations of a spread. Industry organizations are attempting to structure the spread calculation in a manner that minimizes the possibility of value transfer between counterparties, borrowers, and lenders by virtue of the transition, but there is no assurance that the calculated spread will be fair and accurate or that all asset types and all types of securitization vehicles will use the same spread. We and other market participants have less experience understanding and modeling SOFR-based assets and liabilities than LIBOR-based assets and liabilities, increasing the difficulty of investing, hedging, and risk management. The process of transition involves operational risks. It is also possible that no transition will occur for many financial instruments, meaning that those instruments would continue to be subject to the weaknesses of the LIBOR calculation process. At this time, it is not possible to predict the effect of any such changes, any establishment of alternative reference rates or any other reforms to LIBOR that may be implemented. Uncertainty as to the nature of such potential changes, alternative reference rates or other reforms may adversely affect the market for or value of any securities on which the interest or dividend is determined by reference to LIBOR, loans, derivatives and other financial obligations or on our overall financial condition or results of operations. More generally, any of the above changes or any other consequential changes to LIBOR or any other “benchmark” as a result of international, national or other proposals for reform or other initiatives or investigations, or any further uncertainty in relation to the timing and manner of implementation of such changes, could have a material adverse effect on the value of and return on any securities based on or linked to a “benchmark.”

Any hedging transactions that we enter into may limit our gains or result in losses.


We may use, when feasible and appropriate, derivatives to hedge a portion of our interest rate exposure, and this approach has certain risks, including the risk that losses on a hedge position will reduce the cash available for distribution to stockholders and that such losses may exceed the amount invested in such instruments. We have adopted a general policy with respect to the use of derivatives, which generally allows us to use derivatives where appropriate, but does not set forth specific policies and procedures or require that we hedge any specific amount of risk. From time to time, we may use derivative instruments, including forwards, futures, swaps and options, in our risk management strategy to limit the effects of changes in interest rates on our operations. A hedge may not be effective in eliminating all of the risks inherent in any particular position. Our profitability may be adversely affected during any period as a result of the use of derivatives.


There are limits to the ability of any hedging strategy to protect us completely against interest rate risks. When rates change, we expect the gain or loss on derivatives to be offset by a related but inverse change in the value of any items that we hedge. We


cannot assure you, however, that our use of derivatives will offset the risks related to changes in interest rates. We cannot assure you that our hedging strategy and the derivatives that we use will adequately offset the risk of interest rate volatility or that our hedging transactions will not result in losses. In addition, our hedging strategy may limit our flexibility by causing us to refrain


from taking certain actions that would be potentially profitable but would cause adverse consequences under the terms of our hedging arrangements. The REIT provisions of the Internal Revenue Code limit our ability to hedge. In managing our hedge instruments, we consider the effect of the expected hedging income on the REIT qualification tests that limit the amount of gross income that a REIT may receive from hedging. We need to carefully monitor, and may have to limit, our hedging strategy to assure that we do not realize hedging income, or hold hedges having a value, in excess of the amounts that would cause us to fail the REIT gross income and asset tests. See “—Risks Related to Our Taxation as a REIT—Complying with the REIT requirements may limit our ability to hedge effectively.”


Accounting for derivatives under GAAP is extremely complicated. Any failure by us to account for our derivatives properly in accordance with GAAP in our financial statements could adversely affect us. In addition, under applicable accounting standards, we may be required to treat some of our investments as derivatives, which could adversely affect our results of operations.

Cybersecurity incidents and technology disruptions or failures could damage our business operations and reputation, increase our costs and subject us to potential liability.

As our reliance on rapidly changing technology has increased, so have the risks that threaten the confidentiality, integrity or availability of our information systems, both internal and those provided to us by third-party service providers (including, but not limited to, our Servicing Partners). Cybersecurity incidents may involve gaining authorized or unauthorized access to our information systems for purposes of theft of certain personally identifiable information of consumers, misappropriating assets, stealing confidential information, corrupting data or causing operational disruption. Disruptions and failures of our systems or those of our third-party vendors could result from these incidents or be caused by fire, power outages, natural disasters and other similar events and may interrupt or delay our ability to provide services to our customers, expose us to remedial costs and reputational damage, and otherwise adversely affect our operations.

Despite our efforts to ensure the integrity of our systems, there can be no assurance that any such cyber incidents will not occur or, if they do occur, that they will be adequately addressed. We also may not be able to anticipate or implement effective preventive measures against all security breaches, especially because the methods and sources of breaches change frequently or may not be immediately detected.

In addition, we are subject to various privacy and data protection laws and regulations, and any changes to laws or regulations, including new restrictions or requirements applicable to our business, could impose additional costs and liability on us and could limit our use and disclosure of such information. For example, the New York State Department of Financial Services requires certain financial services companies, such as NRM and NewRez, to establish a detailed cybersecurity program and comply with other requirements, and the California Consumer Privacy Act of 2018 creates new compliance regulations on businesses that collect information from California residents.

Any of the foregoing events could result in violations of applicable privacy and other laws, financial loss to us or to our customers, loss of confidence in our security measures, customer dissatisfaction, additional regulatory scrutiny, significant litigation exposure and harm to our reputation, any of which could have a material adverse effect on our business, financial condition, liquidity and results of operations.

We depend on counterparties and vendors to provide certain services, which subjects us to various risks.
We have a number of counterparties and vendors, who provide us with financial, technology and other services that support our businesses. If our current counterparties and vendors were to stop providing services to us on acceptable terms, we may be unable to procure alternative services from other counterparties or vendors in a timely and efficient manner and on similarly acceptable terms, or at all. With respect to vendors engaged to perform certain servicing activities, we are required to assess their compliance with various regulations and establish procedures to provide reasonable assurance that the vendor’s activities comply in all material respects with such regulations. In the event that a vendor’s activities are not in compliance, it could negatively impact our relationships with our regulators, as well as our business and operations. Accordingly, we may incur significant costs to resolve any such disruptions in service which could have a material adverse effect on our business, financial condition, liquidity and results of operations.

We are subject to risks related to securitization of any loans originated and/or serviced by our subsidiaries.

The securitization of any loans that we originate and/or service subject us to various risks that may increase our compliance costs and adversely impact our financial results, including:
compliance with the terms of the agreements governing the securitized pools of loans, including any indemnification and repurchase provisions;


reliance on programs administered by Fannie Mae, Freddie Mac, and Ginnie Mae that facilitate the issuance of mortgage-backed securities in the secondary market and the effect of any changes or modifications thereto (see-“GSE initiatives and other actions, including changes to the minimum servicing amount for GSE loans, could occur at any time and could impact us in significantly negative ways that we are unable to predict or protect against” and -“The federal conservatorship of Fannie Mae and Freddie Mac and related efforts, along with any changes in laws and regulations affecting the relationship between these agencies and the U.S. government, may adversely affect our business”); and
federal and state legislation in securitizations, such as the risk retention requirements under the Dodd-Frank Act, could result in higher costs of certain lending operations and impose on us additional compliance requirements to meet servicing and originations criteria for securitized mortgage loans.

Maintenance of our 1940 Act exclusion imposes limits on our operations.


We intend to continue to conduct our operations so that neither we nor any of our subsidiaries are required to register as an investment company under the 1940 Act. We believe we will not be considered an investment company under Section 3(a)(1)(A) of the 1940 Act because we will not engage primarily, or hold ourselves out as being engaged primarily, in the business of investing, reinvesting or trading in securities. However, under Section 3(a)(1)(C) of the 1940 Act, because we are a holding company that will conduct its businesses primarily through wholly owned and majority owned subsidiaries, the securities issued by our subsidiaries that are excluded from the definition of “investment company” under Section 3(c)(1) or Section 3(c)(7) of the 1940 Act, together with any other investment securities we may own, may not have a combined value in excess of 40% of the value of our total assets (exclusive of U.S. Government securities and cash items) on an unconsolidated basis, unless another exclusion from the definition of “investment company” is available to us. For purposes of the foregoing, we currently treat our interest in our SLS Servicer Advance Investment and our subsidiaries that hold consumer loans as investment securities because these subsidiaries presently rely on the exclusion provided by Section 3(c)(7) of the 1940 Act. The 40% test under Section 3(a)(1)(C) of the 1940 Act limits the types of businesses in which we may engage through our subsidiaries. In addition, the assets we and our subsidiaries may originate or acquire are limited by the provisions of the 1940 Act and the rules and regulations promulgated under the 1940 Act, which may adversely affect our business.


If the value of securities issued by our subsidiaries that are excluded from the definition of “investment company” by Section 3(c)(1) or 3(c)(7) of the 1940 Act, together with any other investment securities we own, exceeds the 40% test under Section 3(a)(1)(C) of the 1940 Act (e.g., the value of our interests in the taxable REIT subsidiaries that hold Servicer Advance Investments and are not excluded from the definition of “investment company” by Section 3(c)(5)(A), (B) or (C) of the 1940 Act increases significantly in proportion to the value of our other assets), or if one or more of such subsidiaries fail to maintain an exclusion or exception from the 1940 Act, we could, among other things, be required either (a) to substantially change the manner in which we conduct our operations to avoid being required to register as an investment company or (b) to register as an investment company under the 1940 Act, either of which could have an adverse effect on us and the market price of our securities. As discussed above, for purposes of the foregoing, we generally treat our interests in our SLS Servicer Advance Investment and our subsidiaries that hold consumer loans as investment securities because these subsidiaries presently rely on the exclusion provided by Section 3(c)(7) of the 1940 Act. If we or any of our subsidiaries were required to register as an investment company under the 1940 Act, the registered entity would become subject to substantial regulation with respect to capital structure (including the ability to use leverage), management, operations, transactions with affiliated persons (as defined in the 1940 Act), portfolio composition, including restrictions with respect to diversification and industry concentration, compliance with reporting, record keeping, voting, proxy disclosure and other rules and regulations that would significantly change our operations.


Failure to maintain an exclusion would require us to significantly restructure our investment strategy. For example, because affiliate transactions are generally prohibited under the 1940 Act, we would not be able to enter into transactions with any of our affiliates if we are required to register as an investment company, and we might be required to terminate our Management Agreement and any other agreements with affiliates, which could have a material adverse effect on our ability to operate our business and pay distributions. If we were required to register us as an investment company but failed to do so, we would be prohibited from engaging in our business, and criminal and civil actions could be brought against us. In addition, our contracts would be unenforceable unless a court required enforcement, and a court could appoint a receiver to take control of us and liquidate our business.


For purposes of the foregoing, we treat our interests in certain of our wholly owned and majority owned subsidiaries, which constitute more than 60% of the value of our adjusted total assets on an unconsolidated basis, as non-investment securities because such subsidiaries qualify for exclusion from the definition of an investment company under the 1940 Act pursuant to Section 3(c)


(5)(C) of the 1940 Act. The Section 3(c)(5)(C) exclusion is available for entities “primarily engaged” in the business of “purchasing or otherwise acquiring mortgages and other liens on and interests in real estate.” The Section 3(c)(5)(C) exclusion generally requires that at least 55% of these subsidiaries’ assets must comprise qualifying real estate assets and at least 80% of each of their portfolios must comprise qualifying real estate assets and real estate-related assets under the 1940 Act. We expect each of our subsidiaries relying on Section 3(c)(5)(C) to rely on guidance published by the SEC staff or on our analyses of such guidance to


determine which assets are qualifying real estate assets and real estate-related assets. However, the SEC’s guidance was issued in accordance with factual situations that may be substantially different from the factual situations each of our subsidiaries may face, and much of the guidance was issued more than 20 years ago. No assurance can be given that the SEC staff will concur with the classification of each of our subsidiaries’ assets. In addition, the SEC staff may, in the future, issue further guidance that may require us to re-classify some of our subsidiaries’ assets for purposes of qualifying for an exclusion from regulation under the 1940 Act. For example, the SEC and its staff have not published guidance with respect to the treatment of whole pool Non-Agency RMBS for purposes of the Section 3(c)(5)(C) exclusion. Accordingly, based on our own judgment and analysis of the guidance from the SEC and its staff identifying Agency whole pool certificates as qualifying real estate assets under Section 3(c)(5)(C), we treat whole pool Non-Agency RMBS issued with respect to an underlying pool of mortgage loans in which our subsidiary relying on Section 3(c)(5)(C) holds all of the certificates issued by the pool as qualifying real estate assets. Based on our own judgment and analysis of the guidance from the SEC and its staff with respect to analogous assets, we treat Excess MSRs for which we do not own the related servicing rights as real estate-related assets for purposes of satisfying the 80% test under the Section 3(c)(5)(C) exclusion. If we are required to re-classify any of our subsidiaries’ assets, including those subsidiaries holding whole pool Non-Agency RMBS and/or Excess MSRs, such subsidiaries may no longer be in compliance with the exclusion from the definition of an “investment company” provided by Section 3(c)(5)(C) of the 1940 Act, and in turn, we may not satisfy the requirements to avoid falling within the definition of an “investment company” provided by Section 3(a)(1)(C). To the extent that the SEC staff publishes new or different guidance or disagrees with our analysis with respect to any assets of our subsidiaries we have determined to be qualifying real estate assets or real estate-related assets, we may be required to adjust our strategy accordingly. In addition, we may be limited in our ability to make certain investments and these limitations could result in a subsidiary holding assets we might wish to sell or selling assets we might wish to hold.


In August 2011, the SEC issued a concept release soliciting public comments on a wide range of issues relating to companies engaged in the business of acquiring mortgages and mortgage-related instruments and that rely on Section 3(c)(5)(C) of the 1940 Act. Therefore, there can be no assurance that the laws and regulations governing the 1940 Act status of REITs, or guidance from the SEC or its staff regarding the Section 3(c)(5)(C) exclusion, will not change in a manner that adversely affects our operations. If we or our subsidiaries fail to maintain an exclusion or exception from the 1940 Act, we could, among other things, be required either to (a) change the manner in which we conduct our operations to avoid being required to register as an investment company, (b) effect sales of our assets in a manner that, or at a time when, we would not otherwise choose to do so, or (c) register as an investment company, any of which could negatively affect the value of our common stock, the sustainability of our business model, and our ability to make distributions. In addition, if we or any of our subsidiaries were required to register as an investment company under the 1940 Act, the registered entity would become subject to substantial regulation with respect to capital structure (including the ability to use leverage), management, operations, transactions with affiliated persons (as defined in the 1940 Act), portfolio composition, including restrictions with respect to diversification and industry concentration, compliance with reporting, record keeping, voting, proxy disclosure and other rules and regulations that would significantly change our operations.


Rapid changes in the values of our assets may make it more difficult for us to maintain our qualification as a REIT or our exclusion from the 1940 Act.


If the market value or income potential of qualifying assets for purposes of our qualification as a REIT or our exclusion from registration as an investment company under the 1940 Act declines as a result of increased interest rates, changes in prepayment rates or other factors, or the market value or income from non-qualifying assets increases, we may need to increase our investments in qualifying assets and/or liquidate our non-qualifying assets to maintain our REIT qualification or our exclusion from registration under the 1940 Act. If the change in market values or income occurs quickly, this may be especially difficult to accomplish. This difficulty may be exacerbated by the illiquid nature of any non-qualifying assets we may own. We may have to make investment decisions that we otherwise would not make absent the intent to maintain our qualification as a REIT and exclusion from registration under the 1940 Act.


We are subject to significant competition, and we may not compete successfully.


We are subject to significant competition in seeking investments. We compete with other companies, including other REITs, insurance companies and other investors, including funds and companies affiliated with our Manager. Some of our competitors have greater resources than we possess or have greater access to capital or various types of financing structures than are available to us, and we may not be able to compete successfully for investments or provide attractive investment returns relative to our competitors. These competitors may be willing to accept lower returns on their investments and, as a result, our profit margins


could be adversely affected. Furthermore, competition for investments that are suitable for us, including, but not limited to, interests in MSRs, may lead to decreased availability, higher market prices and decreased returns available from such investments, which may further limit our ability to generate our desired returns. We cannot assure you that other companies will not be formed that compete with us for investments or otherwise pursue investment strategies similar to ours or that we will be able to compete successfully against any such companies.



Our business could suffer if we fail to attract and retain highly skilled personnel.

Our future success will depend on our ability to identify, hire, develop, motivate and retain highly qualified personnel for all areas of the Company, in particular skilled managers, loan officers, underwriters, loan servicers, debt default specialists and other personnel specialized in finance, risk and compliance. Trained and experienced personnel are in high demand and may be in short supply in some areas. We may not be able to attract, develop and maintain an adequate skilled workforce necessary to operate our businesses and labor expenses may increase as a result of a shortage in the supply of qualified personnel. If we are unable to attract and retain such personnel, we may not be able to take advantage of acquisitions and other growth opportunities that may be presented to us and this could have a material adverse effect on our business, financial condition, liquidity and results of operations.

The valuations of our assets are subject to uncertainty because most of our assets are not traded in an active market.


There is not anticipated to be an active market for most of the assets in which we will invest. In the absence of market comparisons, we will use other pricing methodologies, including, for example, models based on assumptions regarding expected trends, historical trends following market conditions believed to be comparable to the then current market conditions and other factors believed at the time to be likely to influence the potential resale price of, or the potential cash flows derived from, an investment. Such methodologies may not prove to be accurate and any inability to accurately price assets may result in adverse consequences for us. A valuation is only an estimate of value and is not a precise measure of realizable value. Ultimate realization of the market value of a private asset depends to a great extent on economic and other conditions beyond our control. Further, valuations do not necessarily represent the price at which a private investment would sell since market prices of private investments can only be determined by negotiation between a willing buyer and seller. If we were to liquidate a particular private investment, the realized value may be more than or less than the valuation of such asset as carried on our books.


Changes in accounting rules could occur at any time and could impact us in significantly negative ways that we are unable to predict or protect against.


As has been widely publicized, the SEC, the Financial Accounting Standards Board (the “FASB”) and other regulatory bodies that establish the accounting rules applicable to us have recently proposed or enacted a wide array of changes to accounting rules. Moreover, in the future these regulators may propose additional changes that we do not currently anticipate. Changes to accounting rules that apply to us could significantly impact our business or our reported financial performance in negative ways that we cannot predict or protect against. We cannot predict whether any changes to current accounting rules will occur or what impact any codified changes will have on our business, results of operations, liquidity or financial condition, directly or through their impact on our Servicing Partners or counterparties.


A prolonged economic slowdown, a lengthy or severe recession, or declining real estate values could harm our operations.


We believe the risks associated with our business are more severe during periods in which an economic slowdown or recession is accompanied by declining real estate values, as was the case in 2008. Declining real estate values generally reduce the level of new mortgage loan originations, since borrowers often use increases in the value of their existing properties to support the purchase of, or investment in, additional properties. Borrowers may also be less able to pay principal and interest on our loans or the loans underlying our securities, interests in MSRs and servicer advances, if the real estate economy weakens. Further, declining real estate values significantly increase the likelihood that we will incur losses on our investments in the event of default because the value of our collateral may be insufficient to cover our basis. Any sustained period of increased payment delinquencies, foreclosures or losses could adversely affect our net interest income from the assets in our portfolio, which would significantly harm our revenues, results of operations, financial condition, liquidity, business prospects and our ability to make distributions to our stockholders.


Compliance with changing regulation of corporate governance and public disclosure has and will continue to result in increased compliance costs and pose challenges for our management team.


ManyCertain aspects of the Dodd-Frank Act areremain subject to rulemaking and will take effect over several years, making it difficult to anticipate the overall financial impact on us and, more generally, the financial services and mortgage industries. Additionally, we cannot predict whether there will be additional proposed laws or reforms that would affect us, whether or when such changes may be adopted, how such changes may be interpreted and enforced or how such changes may affect us. However, the costs of complying with any additional laws or regulations could have a material effect on our financial condition and results of operations.



We have engaged and may in the future engage in a number of acquisitions and we may be unable to successfully integrate the acquired assets and assumed liabilities in connection with such acquisitions.


As part of our business strategy, we regularly evaluate acquisitions of what we believe are complementary assets. Identifying and achieving the anticipated benefits of such acquisitions is subject to a number of uncertainties, including, without limitation, whether we are able to acquire the assets, within our parameters, integrate the acquired assets and manage the assumed liabilities efficiently. It is possible that the integration process could take longer than anticipated and could result in additional and unforeseen expenses,


the disruption of our ongoing business, processes and systems, or inconsistencies in standards, controls, procedures, practices and policies, any of which could adversely affect our ability to achieve the anticipated benefits of such acquisitions. There may be increased risk due to integrating the assets into our financial reporting and internal control systems. Difficulties in adding the assets into our business could also result in the loss of contract counterparties or other persons with whom we conduct business and potential disputes or litigation with contract counterparties or other persons with whom we or such counterparties conduct business. We could also be adversely affected by any issues attributable to the related seller’s operations that arise or are based on events or actions that occurred prior to the closing of such acquisitions. Completion of the integration process is subject to a number of uncertainties, and no assurance can be given that the anticipated benefits will be realized in their entirety or at all or, if realized, the timing of their realization. Failure to achieve these anticipated benefits could result in increased costs or decreases in the amount of expected revenues and could adversely affect our future business, financial condition, operating results and cash flows. Due to the costs of engaging in a number of acquisitions, we may also have difficulty completing more acquisitions in the future.


There may be difficulties with integrating the loans underlying MSR acquisitions involving servicing transfers into the successor servicer’s servicing platform, which could have a material adverse effect on our results of operations, financial condition and liquidity.


In connection with certain MSR acquisitions, servicing is transferred from the seller to a subservicer appointed by us. The ability to integrate and service the assets acquired will depend in large part on the success of our subservicer’s integration of expanded servicing capabilities with its current operations. We may fail to realize some or all of the anticipated benefits of these transactions if the integration process takes longer, or is more costly, than expected. Potential difficulties we may encounter during the integration process with the assets acquired in MSR acquisitions involving servicing transfers include, but are not limited to, the following:


the integration of the portfolio into our subservicer’s information technology platforms and servicing systems;
the quality of servicing during any interim servicing period after we purchase the portfolio but before our subservicer assumes servicing obligations from the seller or its agents;
the disruption to our ongoing businesses and distraction of our management teams from ongoing business concerns;
incomplete or inaccurate files and records;
the retention of existing customers;
the creation of uniform standards, controls, procedures, policies and information systems;
the occurrence of unanticipated expenses; and
potential unknown liabilities associated with the transactions, including legal liability related to origination and servicing prior to the acquisition.


Our failure to meet the challenges involved in successfully integrating the assets acquired in MSR acquisitions involving servicing transfers with our current business could impair our operations. For example, it is possible that the data our subservicer acquires upon assuming the direct servicing obligations for the loans may not transfer from the seller’s platform to its systems properly. This may result in data being lost, key information not being locatable on our subservicer’s systems, or the complete failure of the transfer. If our employees are unable to access customer information easily, or is unable to produce originals or copies of documents or accurate information about the loans, collections could be affected significantly, and our subservicer may not be able to enforce its right to collect in some cases. Similarly, collections could be affected by any changes to our subservicer’s collections practices, the restructuring of any key servicing functions, transfer of files and other changes that occur as a result of the transfer of servicing obligations from the seller to our subservicer.


We are responsible for certain of HLSS’s contingent and other corporate liabilities.


Under the HLSS acquisition agreement, we have assumed and are responsible for the payment of HLSS’s contingent and other liabilities, including: (i) liabilities for litigation relating to, arising out of or resulting from certain lawsuits in which HLSS is named as the defendant, (ii) HLSS’s tax liabilities, (iii) HLSS’s corporate liabilities, (iv) generally any actions with respect to the HLSS Acquisition brought by any third party and (v) payments under contracts. We currently cannot estimate the amount we may ultimately be responsible for as a result of assuming substantially all of HLSS’s contingent and other corporate liabilities. The amount for which we are ultimately responsible may be material and have a material adverse effect on our business, financial condition, results of operations and liquidity. In addition, certain claims and lawsuits may require significant costs to defend and


resolve and may divert management’s attention away from other aspects of operating and managing our business, each of which could materially and adversely affect our business, financial condition, results of operations and liquidity.


We cannot guarantee that we will not receive further regulatory inquiries or be subject to litigation regarding the subject matter of the subpoenas or matters relating thereto, or that existing inquires, or, should they occur, any future regulatory inquiries or litigation, will not consume internal resources, result in additional legal and consulting costs or negatively impact our stock price.




We could be materially and adversely affected by past events, conditions or actions with respect to HLSS or Ocwen.


HLSS acquired assets and assumed liabilities could be adversely affected as a result of events or conditions that occurred or existed before the closing of the HLSS Acquisition. Adverse changes in the assets or liabilities we have acquired or assumed, respectively, as part of the HLSS Acquisition, could occur or arise as a result of actions by HLSS or Ocwen, legal or regulatory developments, including the emergence or unfavorable resolution of pre-acquisition loss contingencies, deteriorating general business, market, industry or economic conditions, and other factors both within and beyond the control of HLSS or Ocwen. We are subject to a variety of risks as a result of our dependence on Servicing Partners, including, without limitation, the potential loss of all of the value of our Excess MSRs in the event that the servicer of the underlying loans is terminated by the mortgage loan owner or RMBS bondholders. A significant decline in the value of HLSS assets or a significant increase in HLSS liabilities we have acquired could adversely affect our future business, financial condition, cash flows and results of operations. HLSS is subject to a number of other risks and uncertainties, including regulatory investigations and legal proceedings against HLSS, and others with whom HLSS conducted business. Moreover, any insurance proceeds received with respect to such matters may be inadequate to cover the associated losses. Adverse developments at Ocwen, including liquidity issues, ratings downgrades, defaults under debt agreements, servicer rating downgrades, failure to comply with the terms of PSAs, termination under PSAs, Ocwen bankruptcy proceedings and additional regulatory issues and settlements, including those described above, could have a material adverse effect on us. See “—We rely heavily on our Servicing Partners to achieve our investment objective and have no direct ability to influence their performance.”


Our ability to borrow may be adversely affected by the suspension or delay of the rating of the notes issued under certain of our financing facilities by the credit agency providing the ratings.


Certain of our financing facilities are rated by one rating agency and we may sponsor financing facilities in the future that are rated by credit agencies. The related agency or rating agencies may suspend rating notes backed by servicer advances, MSRs, Excess MSRs and our other investments at any time. Rating agency delays may result in our inability to obtain timely ratings on new notes, or amend or modify other financing facilities which could adversely impact the availability of borrowings or the interest rates, advance rates or other financing terms and adversely affect our results of operations and liquidity. Further, if we are unable to secure ratings from other agencies, limited investor demand for unrated notes could result in further adverse changes to our liquidity and profitability.


A downgrade of certain of the notes issued under our financing facilities could cause such notes to become due and payable prior to their expected repayment date/maturity date, which could have a material adverse effect on our business, financial condition, results of operations and liquidity.


Regulatory scrutiny regarding foreclosure processes could lengthen foreclosure timelines, which could increase advances and materially and adversely affect our business, financial condition, results of operations and liquidity.


When a residential mortgage loan is in foreclosure, the servicer is generally required to continue to advance delinquent principal and interest to the securitization trust and to also make advances for delinquent taxes and insurance and foreclosure costs and the upkeep of vacant property in foreclosure to the extent it determines that such amounts are recoverable. These servicer advances are generally recovered when the delinquency is resolved. Foreclosure moratoria or other actions that lengthen the foreclosure process increase the amount of servicer advances, lengthen the time it takes for reimbursement of such advances and increase the costs incurred during the foreclosure process. In addition, servicer advance financing facilities generally contain provisions that limit the eligibility of servicer advances to be financed based on the length of time that servicer advances are outstanding, and, as a result, an increase in foreclosure timelines could further increase the amount of servicer advances that need to be funded from the related servicer’s own capital. Such increases in foreclosure timelines could increase the need for capital to fund servicer advances, which would increase our interest expense, delay the collection of interest income or servicing revenue until the foreclosure has been resolved and, therefore, reduce the cash that we have available to pay our operating expenses or to pay dividends. For more information, see “—We could be materially and adversely affected by past events, conditions or actions with respect to HLSS or Ocwen” above.
 


Certain of our Servicing Partners have triggered termination events or events of default under some PSAs underlying the MSRs with respect to which we are entitled to the basic fee component or Excess MSRs.


In certain of these circumstances, the related Servicing Partner may be terminated without any right to compensation for its loss, other than the right to be reimbursed for any outstanding servicer advances as the related loans are brought current, modified, liquidated or charged off. So long as we are in compliance with our obligations under our servicing agreements and purchase agreements, if we or one of our Servicing Partners is terminated as servicer, we may have the right to receive an indemnification payment from the applicable Servicing Partner, even if such termination related to servicer termination events or events of default


existing at the time of any transaction with such Servicing Partner. If one of our Servicing Partners is terminated as servicer under a PSA, we will lose any investment related to such Servicing Partner’s MSRs. If we or such Servicing Partner is terminated as servicer with respect to a PSA and we are unable to enforce our contractual rights against such Servicing Partner, or if such Servicing Partner is unable to make any resulting indemnification payments to us, if any such payment is due and payable, it may have a material adverse effect on our financial condition, results of operations, ability to make distributions, liquidity and financing arrangements, including our servicer advance financing facilities, and may make it more difficult for us to acquire additional interests in MSRs in the future.


Representations and warranties made by us in our collateralized borrowings and loan sale agreements may subject us to liability.


Our financing facilities require us to make certain representations and warranties regarding the assets that collateralize the borrowings. Although we perform due diligence on the assets that we acquire, certain representations and warranties that we make in respect of such assets may ultimately be determined to be inaccurate. In addition, our loan sale agreements require us to make representations and warranties to the purchaser regarding the loans that were sold. Such representations and warranties may include, but are not limited to, issues such as the validity of the lien; the absence of delinquent taxes or other liens; the loans’ compliance with all local, state and federal laws and the delivery of all documents required to perfect title to the lien.


In the event of a breach of a representation or warranty, we may be required to repurchase affected loans, make indemnification payments to certain indemnified parties or address any claims associated with such breach. Further, we may have limited or no recourse against the seller from whom we purchased the loans. Such recourse may be limited due to a variety of factors, including the absence of a representation or warranty from the seller corresponding to the representation provided by us or the contractual expiration thereof. A breach of a representation or warranty could adversely affect our results of operations and liquidity.


Our ability to exercise our cleanup call rights may be limited or delayed if a third party contests our ability to exercise our cleanup call rights, if the related securitization trustee refuses to permit the exercise of such rights, or if a related party is subject to bankruptcy proceedings.


Certain servicing contracts permit more than one party to exercise a cleanup call-meaning the right of a party to collapse a securitization trust by purchasing all of the remaining loans held by the securitization trust pursuant to the terms set forth in the applicable servicing agreement. While the servicers from which we acquired our cleanup call rights (or other servicers from which these servicers acquired MSRs) may be named as the party entitled to exercise such rights, certain third parties may also be permitted to exercise such rights. If any such third party exercises a cleanup call, we could lose our ability to exercise our cleanup call right and, as a result, lose the ability to generate positive returns with respect to the related securitization transaction. In addition, another party could impair our ability to exercise our cleanup call rights by contesting our rights (for example, by claiming that they hold the exclusive cleanup call right with respect to the applicable securitization trust). Moreover, because the ability to exercise a cleanup call right is governed by the terms of the applicable servicing agreement, any ambiguous or conflicting language regarding the exercise of such rights in the agreement may make it more difficult and costly to exercise a cleanup call right. Furthermore, certain servicing contracts provide cleanup call rights to a servicer currently subject to bankruptcy proceedings from which our servicers have acquired MSRs. While, notwithstanding the related bankruptcy proceedings, it is possible that we will be able to exercise the related cleanup calls within our desired time frame, our ability to exercise such rights may be significantly delayed or impaired by the applicable securitization trustee or bankruptcy estate or any additional steps required because of the bankruptcy process. Finally, many of our call rights are not currently exercisable and may not become exercisable for a period of years. As a result, our ability to realize the benefits from these rights will depend on a number of factors at the time they become exercisable many of which are outside our control, including interest rates, conditions in the capital markets and conditions in the residential mortgage market.


The exercise of cleanup calls could negatively impact our interests in MSRs.


The exercise of cleanup call rights results in the termination of the MSRs on the loans held within the related securitization trusts. To the extent we own interests in MSRs with respect to loans held within securitization trusts where cleanup call rights are exercised,


whether they are exercised by us or a third party, the value of our interests in those MSRs will likely be reduced to zero and we could incur losses and reduced cash flows from any such interests.


New Residential’s subsidiary New Residential Mortgage LLC is or may become subject to significant state and federal regulations.


A subsidiary of New Residential, New Residential Mortgage LLC (“NRM”), has obtained or is currently in the process of obtaining applicable qualifications, licenses and approvals to own Non-Agency and certain Agency MSRs in the United States and certain


other jurisdictions. As a result of NRM’s current and expected approvals, NRM is subject to extensive and comprehensive regulation under federal, state and local laws in the United States. These laws and regulations do, and may in the future, significantly affect the way that NRM does business, and subject NRM and New Residential to additional costs and regulatory obligations, which could impact our financial results.


NRM’s business may become subject to increasing regulatory oversight and scrutiny in the future as it continues seeking and obtaining additional approvals to hold MSRs, which may lead to regulatory investigations or enforcement, including both formal and informal inquiries, from various state and federal agencies as part of those agencies’ oversight of the mortgage servicing business. An adverse result in governmental investigations or examinations or private lawsuits, including purported class action lawsuits, may adversely affect NRM’s and our financial results or result in serious reputational harm. In addition, a number of participants in the mortgage servicing industry have been the subject of purported class action lawsuits and regulatory actions by state or federal regulators, and other industry participants have been the subject of actions by state Attorneys General.


Failure of New Residential’s subsidiary, NRM, to obtain or maintain certain licenses and approvals required for NRM to purchase and own MSRs could prevent us from purchasing or owning MSRs, which could limit our potential business activities.


State and federal laws require a business to hold certain state licenses prior to acquiring MSRs. NRM is currently licensed or otherwise eligible to hold MSRs in each applicable state. As a licensee in such states, NRM may become subject to administrative actions in those states for failing to satisfy ongoing license requirements or for other state law violations, the consequences of which could include fines or suspensions or revocations of NRM’s licenses by applicable state regulatory authorities, which could in turn result in NRM becoming ineligible to hold MSRs in the related jurisdictions. We could be delayed or prohibited from conducting certain business activities if we do not maintain necessary licenses in certain jurisdictions. We cannot assure you that we will be able to maintain all of the required state licenses.


Additionally, NRM has received approval from FHA to hold MSRs associated with FHA-insured mortgage loans, from Fannie Mae to hold MSRs associated with loans owned by Fannie Mae, and from Freddie Mac to hold MSRs associated with loans owned by Freddie Mac. NRM may seek approval from Ginnie Mae to become an approved Ginnie Mae Issuer, which would make NRM eligible to hold MSRs associated with Ginnie Mae securities. As an approved Fannie Mae Servicer, Freddie Mac Servicer and FHA Lender, NRM is required to conduct aspects of its operations in accordance with applicable policies and guidelines published by FHA, Fannie Mae and Freddie Mac in order to maintain those approvals. Should NRM fail to maintain FHA, Fannie Mae or Freddie Mac approval, or fail to obtain approval from Ginnie Mae, NRM may be unable to purchase certain types of MSRs, which could limit our potential business activities.


NRM is currently subject to various, and may become subject to additional information reporting and other regulatory requirements, and there is no assurance that we will be able to satisfy those requirements or other ongoing requirements applicable to mortgage loan servicers under applicable state and federal laws. Any failure by NRM to comply with such state or federal regulatory requirements may expose us to administrative or enforcement actions, license or approval suspensions or revocations or other penalties that may restrict our business and investment options, any of which could restrict our business and investment options, adversely impact our business and financial results and damage our reputation.


We may become subject to fines or other penalties based on the conduct of mortgage loan originators and brokers that originate residential mortgage loans related to MSRs that we acquire, and the third-party servicers we may engage to subservice the loans underlying MSRs we acquire.


We have acquired MSRs and may in the future acquire additional MSRs from third-party mortgage loan originators, brokers or other sellers, and we therefore are or will become dependent on such third parties for the related mortgage loans’ compliance with applicable law, and on third-party mortgage servicers, including our Servicing Partners, to perform the day-to-day servicing on the mortgage loans underlying any such MSRs. Mortgage loan originators and brokers are subject to strict and evolving consumer protection laws and other legal obligations with respect to the origination of residential mortgage loans. These laws and regulations include the residential mortgage servicing standards, “ability-to-repay” and “qualified mortgage” regulations promulgated by the CFPB, which became effective in 2014. In addition, there are various other federal, state, and local laws and regulations that are


intended to discourage predatory lending practices by residential mortgage loan originators. These laws may be highly subjective and open to interpretation and, as a result, a regulator or court may determine that that there has been a violation where an originator or servicer of mortgage loans reasonably believed that the law or requirement had been satisfied. Although we do not currently originate or directly service any mortgage loans, failureFailure or alleged failure by originators or servicers to comply with these laws and regulations could subject us as an investor in MSRs, to state or CFPB administrative proceedings, which could result in monetary penalties, license suspensions or revocations, or restrictions to our business, all of which could adversely impact our business and financial results and damage our reputation.




The final servicing rules promulgated by the CFPB to implement certain sections of the Dodd-Frank Act include provisions relating to, among other things, periodic billing statements and disclosures, responding to borrower inquiries and complaints, force-placed insurance, and adjustable rate mortgage interest rate adjustment notices. Further, the mortgage servicing rules require servicers to, among other things, make good faith early intervention efforts to notify delinquent borrowers of loss mitigation options, to implement specified loss mitigation procedures, and if feasible, exhaust all loss mitigation options before proceeding to foreclosure. Proposed updates to further refine these rules have been published and will likely lead to further changes in requirements applicable to servicing mortgage loans.


We do not currently engage in any day-to-day servicing operations, and insteadIn addition to NewRez LLC d/b/a Shellpoint Mortgage Servicing, we engage third-party servicers to subservice mortgage loans relating to any MSRs we acquire. It is therefore possible that a third-party servicer’s failure to comply with the new and evolving servicing protocols could adversely affect the value of the MSRs we acquire. Additionally, we may become subject to fines, penalties or civil liability based upon the conduct of any third-party servicer who services mortgage loans related to MSRs that we have acquired or will acquire in the future.


Investments in MSRs may expose us to additional risks.


We hold investments in MSRs. Our investments in MSRs may subject us to certain additional risks, including the following:


We have limited experience acquiring MSRs and operating a servicer. Although ownership of MSRs and the operation of a servicer includes many of the same risks as our other target assets and business activities, including risks related to prepayments, borrower credit, defaults, interest rates, hedging, and regulatory changes, there can be no assurance that we will be able to successfully operate a servicer subsidiary and integrate MSR investments into our business operations.
As of today, we rely on subservicers to subservice the mortgage loans underlying our MSRs on our behalf. We are generally responsible under the applicable Servicing Guidelines for any subservicer’s non-compliance with any such applicable Servicing Guideline. In addition, there is a risk that our current subservicers will be unwilling or unable to continue subservicing on our behalf on terms favorable to us in the future. In such a situation, we may be unable to locate a replacement subservicer on favorable terms.
NRM’s existing approvals from government-related entities or federal agencies are subject to compliance with their respective servicing guidelines, minimum capital requirements, reporting requirements and other conditions that they may impose from time to time at their discretion. Failure to satisfy such guidelines or conditions could result in the unilateral termination of NRM’s existing approvals or pending applications by one or more entities or agencies.
NRM is presently licensed or otherwise eligible to hold MSRs in all states within the United States and the District of Columbia. Such state licenses may be suspended or revoked by a state regulatory authority, and we may as a result lose the ability to own MSRs under the regulatory jurisdiction of such state regulatory authority.
Changes in minimum servicing compensation for Agency loans could occur at any time and could negatively impact the value of the income derived from any MSRs that we hold or may acquire in the future.
Investments in MSRs are highly illiquid and subject to numerous restrictions on transfer and, as a result, there is risk that we would be unable to locate a willing buyer or get approval to sell any MSRs in the future should we desire to do so.


Our business, results of operations, financial condition and reputation could be adversely impacted if we are not able to successfully manage these or other risks related to investing and managing MSR investments.


Risks Related to Our Manager


We are dependent on our Manager and may not find a suitable replacement if our Manager terminates the Management Agreement.


None of our officers or other senior individuals who perform services for us (other than three part-time employees of NRM), is an employee of New Residential. Instead, these individuals are employees of our Manager. Accordingly, we are completely reliant on our Manager, which has significant discretion as to the implementation of our operating policies and strategies, to conduct our business. We are subject to the risk that our Manager will terminate the Management Agreement and that we will not be able to find a suitable replacement for our Manager in a timely manner, at a reasonable cost or at all. Furthermore, we are dependent on


the services of certain key employees of our Manager whose compensation is partially or entirely dependent upon the amount of incentive or management compensation earned by our Manager and whose continued service is not guaranteed, and the loss of such services could adversely affect our operations.




On December 27, 2017, SoftBank announced that it completed the SoftBank Merger. In connection with the SoftBank Merger, Fortress operates within SoftBank as an independent business headquartered in New York. There can be no assurance that the SoftBank Merger will not have an impact on us or our relationship with the Manager.


There are conflicts of interest in our relationship with our Manager.


Our Management Agreement with our Manager was not negotiated between unaffiliated parties, and its terms, including fees payable, although approved by the independent directors of New Residential as fair, may not be as favorable to us as if they had been negotiated with an unaffiliated third party.


There are conflicts of interest inherent in our relationship with our Manager insofar as our Manager and its affiliates—including investment funds, private investment funds, or businesses managed by our Manager invest in real estate and other securities and loans, consumer loans and interests in MSRs and whose investment objectives overlap with our investment objectives. Certain investments appropriate for us may also be appropriate for one or more of these other investment vehicles. Certain members of our board of directors and employees of our Manager who are our officers also serve as officers and/or directors of these other entities. Although we have the same Manager, we may compete with entities affiliated with our Manager or Fortress for certain target assets. From time to time, affiliates of Fortress focus on investments in assets with a similar profile as our target assets that we may seek to acquire. These affiliates may have meaningful purchasing capacity, which may change over time depending upon a variety of factors, including, but not limited to, available equity capital and debt financing, market conditions and cash on hand. Fortress has two funds primarily focused on investing in Excess MSRs with approximately $0.6 billion in investments in aggregate. We have broad investment guidelines, and we have co-invested and may co-invest with Fortress funds or portfolio companies of private equity funds managed by our Manager (or an affiliate thereof) in a variety of investments. We also may invest in securities that are senior or junior to securities owned by funds managed by our Manager. Fortress funds generally have a fee structure similar to ours, but the fees actually paid will vary depending on the size, terms and performance of each fund.


Our Management Agreement with our Manager generally does not limit or restrict our Manager or its affiliates from engaging in any business or managing other pooled investment vehicles that invest in investments that meet our investment objectives. Our Manager intends to engage in additional real estate related management and real estate and other investment opportunities in the future, which may compete with us for investments or result in a change in our current investment strategy. In addition, our certificate of incorporation provides that if Fortress or an affiliate or any of their officers, directors or employees acquire knowledge of a potential transaction that could be a corporate opportunity, they have no duty, to the fullest extent permitted by law, to offer such corporate opportunity to us, our stockholders or our affiliates. In the event that any of our directors and officers who is also a director, officer or employee of Fortress or its affiliates acquires knowledge of a corporate opportunity or is offered a corporate opportunity, provided that this knowledge was not acquired solely in such person’s capacity as a director or officer of New Residential and such person acts in good faith, then to the fullest extent permitted by law such person is deemed to have fully satisfied such person’s fiduciary duties owed to us and is not liable to us if Fortress or its affiliates pursues or acquires the corporate opportunity or if such person did not present the corporate opportunity to us.


The ability of our Manager and its officers and employees to engage in other business activities, subject to the terms of our Management Agreement with our Manager, may reduce the amount of time our Manager, its officers or other employees spend managing us. In addition, we may engage (subject to our investment guidelines) in material transactions with our Manager or another entity managed by our Manager or one of its affiliates, which may include, but are not limited to, certain financing arrangements, purchases of debt, co-investments in interests in MSRs, consumer loans, and other assets that present an actual, potential or perceived conflict of interest. It is possible that actual, potential or perceived conflicts could give rise to investor dissatisfaction, litigation or regulatory enforcement actions. Appropriately dealing with conflicts of interest is complex and difficult, and our reputation could be damaged if we fail, or appear to fail, to deal appropriately with one or more potential, actual or perceived conflicts of interest. Regulatory scrutiny of, or litigation in connection with, conflicts of interest could have a material adverse effect on our reputation, which could materially adversely affect our business in a number of ways, including causing an inability to raise additional funds, a reluctance of counterparties to do business with us, a decrease in the prices of our equity securities and a resulting increased risk of litigation and regulatory enforcement actions.


The management compensation structure that we have agreed to with our Manager, as well as compensation arrangements that we may enter into with our Manager in the future (in connection with new lines of business or other activities), may incentivize our Manager to invest in high risk investments. In addition to its management fee, our Manager is currently entitled to receive incentive compensation. In evaluating investments and other management strategies, the opportunity to earn incentive


compensation may lead our Manager to place undue emphasis on the maximization of earnings, including through the use of leverage, at the expense of other criteria, such as preservation of capital, in order to achieve higher incentive compensation. Investments with higher yield potential are generally riskier or more speculative than lower-yielding investments. Moreover, because our Manager receives compensation in the form of options in connection with the completion of our common equity


offerings, our Manager may be incentivized to cause us to issue additional common stock, which could be dilutive to existing stockholders. In addition, our Manager’s management fee is not tied to our performance and may not sufficiently incentivize our Manager to generate attractive risk-adjusted returns for us.


It would be difficult and costly to terminate our Management Agreement with our Manager.


It would be difficult and costly for us to terminate our Management Agreement with our Manager. The Management Agreement may only be terminated annually upon (i) the affirmative vote of at least two-thirds of our independent directors, or by a vote of the holders of a simple majority of the outstanding shares of our common stock, that there has been unsatisfactory performance by our Manager that is materially detrimental to us or (ii) a determination by a simple majority of our independent directors that the management fee payable to our Manager is not fair, subject to our Manager’s right to prevent such a termination by accepting a mutually acceptable reduction of fees. Our Manager will be provided 60 days’ prior notice of any termination and will be paid a termination fee equal to the amount of the management fee earned by the Manager during the 12-month period preceding such termination. In addition, following any termination of the Management Agreement, our Manager may require us to purchase its right to receive incentive compensation at a price determined as if our assets were sold for their fair market value (as determined by an appraisal, taking into account, among other things, the expected future performance of the underlying investments) or otherwise we may continue to pay the incentive compensation to our Manager. These provisions may increase the effective cost to us of terminating the Management Agreement, thereby adversely affecting our ability to terminate our Manager without cause.


Our directors have approved broad investment guidelines for our Manager and do not approve each investment decision made by our Manager. In addition, we may change our investment strategy without a stockholder vote, which may result in our making investments that are different, riskier or less profitable than our current investments.


Our Manager is authorized to follow broad investment guidelines. Consequently, our Manager has great latitude in determining the types and categories of assets it may decide are proper investments for us, including the latitude to invest in types and categories of assets that may differ from those in which we currently invest. Our directors will periodically review our investment guidelines and our investment portfolio. However, our board does not review or pre-approve each proposed investment or our related financing arrangements. In addition, in conducting periodic reviews, the directors rely primarily on information provided to them by our Manager. Furthermore, transactions entered into by our Manager may be difficult or impossible to unwind by the time they are reviewed by the directors, even if the transactions contravene the terms of the Management Agreement. In addition, we may change our investment strategy, including our target asset classes, without a stockholder vote.


Our investment strategy may evolve in light of existing market conditions and investment opportunities, and this evolution may involve additional risks depending upon the nature of the assets in which we invest and our ability to finance such assets on a short or long-term basis. Investment opportunities that present unattractive risk-return profiles relative to other available investment opportunities under particular market conditions may become relatively attractive under changed market conditions, and changes in market conditions may therefore result in changes in the investments we target. Decisions to make investments in new asset categories present risks that may be difficult for us to adequately assess and could therefore reduce our ability to pay dividends on our common stock or have adverse effects on our liquidity, results of operations or financial condition. A change in our investment strategy may also increase our exposure to interest rate, foreign currency, real estate market or credit market fluctuations and expose us to new legal and regulatory risks. In addition, a change in our investment strategy may increase our use of non-match-funded financing, increase the guarantee obligations we agree to incur or increase the number of transactions we enter into with affiliates. Our failure to accurately assess the risks inherent in new asset categories or the financing risks associated with such assets could adversely affect our results of operations, liquidity and financial condition.


Our Manager will not be liable to us for any acts or omissions performed in accordance with the Management Agreement, including with respect to the performance of our investments.


Pursuant to our Management Agreement, our Manager will not assume any responsibility other than to render the services called for thereunder in good faith and will not be responsible for any action of our board of directors in following or declining to follow its advice or recommendations. Our Manager, its members, managers, officers and employees will not be liable to us or any of our subsidiaries, to our board of directors, or our or any subsidiary’s stockholders or partners for any acts or omissions by our Manager, its members, managers, officers or employees, except by reason of acts constituting bad faith, willful misconduct, gross negligence or reckless disregard of our Manager’s duties under our Management Agreement. We shall, to the full extent lawful, reimburse, indemnify and hold our Manager, its members, managers, officers and employees and each other person, if any,


controlling our Manager harmless of and from any and all expenses, losses, damages, liabilities, demands, charges and claims of any nature whatsoever (including attorneys’ fees) in respect of or arising from any acts or omissions of an indemnified party made in good faith in the performance of our Manager’s duties under our Management Agreement and not constituting such indemnified


party’s bad faith, willful misconduct, gross negligence or reckless disregard of our Manager’s duties under our Management Agreement.


Our Manager’s due diligence of investment opportunities or other transactions may not identify all pertinent risks, which could materially affect our business, financial condition, liquidity and results of operations.


Our Manager intends to conduct due diligence with respect to each investment opportunity or other transaction it pursues. It is possible, however, that our Manager’s due diligence processes will not uncover all relevant facts, particularly with respect to any assets we acquire from third parties. In these cases, our Manager may be given limited access to information about the investment and will rely on information provided by the target of the investment. In addition, if investment opportunities are scarce, the process for selecting bidders is competitive, or the timeframe in which we are required to complete diligence is short, our ability to conduct a due diligence investigation may be limited, and we would be required to make investment decisions based upon a less thorough diligence process than would otherwise be the case. Accordingly, investments and other transactions that initially appear to be viable may prove not to be over time, due to the limitations of the due diligence process or other factors.


The ownership by our executive officers and directors of shares of common stock, options, or other equity awards of entities either owned by Fortress funds managed by affiliates of our Manager or managed by our Manager may create, or may create the appearance of, conflicts of interest.


Some of our directors, officers and other employees of our Manager hold positions with entities either owned by Fortress funds managed by affiliates of our Manager or managed by our Manager and own such entities’ common stock, options to purchase such entities’ common stock or other equity awards. Such ownership may create, or may create the appearance of, conflicts of interest when these directors, officers and other employees are faced with decisions that could have different implications for such entities than they do for us.


Risks Related to the Financial Markets


The impact of legislative and regulatory changes on our business, as well as the market and industry in which we operate, are uncertain and may adversely affect our business.


The Dodd-Frank Act was enacted in July 2010, which affects almost every aspect of the U.S. financial services industry, including certain aspects of the markets in which we operate, and imposes new regulations on us and how we conduct our business. As we describe in more detail below, it affects our business in many ways but it is difficult at this time to know exactly how or what the cumulative impact will be.


Generally, the Dodd-Frank Act strengthens the regulatory oversight of securities and capital markets activities by the SEC and established the CFPB to enforce laws and regulations for consumer financial products and services. It requires market participants to undertake additional record-keeping activities and imposes many additional disclosure requirements for public companies.


Moreover, the Dodd-Frank Act contains a risk retention requirement for all asset-backed securities, which we issue. In October 2014, final rules were promulgated by a consortium of regulators implementing the final credit risk retention requirements of Section 941(b) of the Dodd-Frank Act. Under these “Risk Retention Rules,” sponsors of both public and private securitization transactions or one of their majority owned affiliates are required to retain at least 5% of the credit risk of the assets collateralizing such securitization transactions. These regulations generally prohibit the sponsor or its affiliate from directly or indirectly hedging or otherwise selling or transferring the retained interest for a specified period of time, depending on the type of asset that is securitized. Certain limited exemptions from these rules are available for certain types of assets, which may be of limited use under our current market practices. In any event, compliance with these new Risk Retention Rules has increased and will likely continue to increase the administrative and operational costs of asset securitization.


Further, the Dodd-Frank Act imposes mandatory clearing and exchange-trading requirements on many derivatives transactions (including formerly unregulated over-the-counter derivatives) in which we may engage. In addition, the Dodd-Frank Act is expected to increase the margin requirements for derivatives transactions that are not subject to mandatory clearing requirements, which may impact our activities. The Dodd-Frank Act also creates new categories of regulated market participants, such as “swap-dealers,” “security-based swap dealers,” “major swap participants” and “major security-based swap participants,” and subjects or may subject these regulated entities to significant new capital, registration, recordkeeping, reporting, disclosure, business conduct and other regulatory requirements that will give rise to new administrative costs.



Also, under the Dodd-Frank Act, financial regulators belonging to the Financial Stability Oversight Council are authorized to designate nonbank financial institutions and financial activities as systemically important to the economy and therefore subject


to closer regulatory supervision. Such systemically important financial institutions, or “SIFIs,” may be required to operate with greater safety margins, such as higher levels of capital, and may face further limitations on their activities. The determination of what constitutes a SIFI is evolving, and in time SIFIs may include large investment funds and even asset managers. There can be no assurance that we will not be deemed to be a SIFI or engage in activities later determined to be systemically important and thus subject to further regulation.


Even new requirements that are not directly applicable to us may still increase our costs of entering into transactions with the parties to whom the requirements are directly applicable. For instance, if the exchange-trading and trade reporting requirements lead to reductions in the liquidity of derivative transactions we may experience higher pricing or reduced availability of derivatives, or the reduction of arbitrage opportunities for us, which could adversely affect the performance of certain of our trading strategies. Importantly, many key aspects of the changes imposed by the Dodd-Frank Act will continue to be established by various regulatory bodies and other groups over the next several years.


In addition, there is significant uncertainty regarding the legislative and regulatory outlook for the Dodd-Frank Act and related statutes governing financial services, which may include Dodd-Frank Act amendments, mortgage finance and housing policy in the U.S., and the future structure and responsibilities of regulatory agencies such as the CFPB and the FHFA. For example, in March 2018, the U.S. Senate approved banking reform legislation intended to ease some of the restrictions imposed by the Dodd-Frank Act. Due to this uncertainty, it is not possible for us to predict how future legislative or regulatory proposals by Congress and the Administration will affect us or the market and industry in which we operate, and there can be no assurance that the resulting changes will not have an adverse impact on our business, results of operations, or financial condition. It is possible that such regulatory changes could, among other things, increase our costs of operating as a public company, impose restrictions on our ability to securitize assets and reduce our investment returns on securitized assets.


The federal conservatorship of Fannie Mae and Freddie Mac and related efforts, along with any changes in laws and regulations affecting the relationship between these agencies and the U.S. government, may adversely affect our business.


The payments we receive on the Agency RMBS in which we invest depend upon a steady stream of payments by borrowers on the underlying mortgages and the fulfillment of guarantees by GSEs. Ginnie Mae is part of a U.S. Government agency and its guarantees are backed by the full faith and credit of the U.S. Fannie Mae and Freddie Mac are GSEs, but their guarantees are not backed by the full faith and credit of the U.S. Government.


In response to the deteriorating financial condition of Fannie Mae and Freddie Mac and the credit market disruption beginning in 2007, Congress and the U.S. Treasury undertook a series of actions to stabilize these GSEs and the financial markets, generally. The Housing and Economic Recovery Act of 2008 was signed into law on July 30, 2008, and established the FHFA, with enhanced regulatory authority over, among other things, the business activities of Fannie Mae and Freddie Mac and the size of their portfolio holdings. On September 7, 2008, FHFA placed Fannie Mae and Freddie Mac into federal conservatorship and, together with the U.S. Treasury, established a program designed to boost investor confidence in Fannie Mae’s and Freddie Mac’s debt and Agency RMBS.


As the conservator of Fannie Mae and Freddie Mac, the FHFA controls and directs the operations of Fannie Mae and Freddie Mac and may (1) take over the assets of and operate Fannie Mae and Freddie Mac with all the powers of the stockholders, the directors and the officers of Fannie Mae and Freddie Mac and conduct all business of Fannie Mae and Freddie Mac; (2) collect all obligations and money due to Fannie Mae and Freddie Mac; (3) perform all functions of Fannie Mae and Freddie Mac which are consistent with the conservator’s appointment; (4) preserve and conserve the assets and property of Fannie Mae and Freddie Mac; and (5) contract for assistance in fulfilling any function, activity, action or duty of the conservator.


Those efforts resulted in significant U.S. Government financial support and increased control of the GSEs.


The U.S. Federal Reserve (the “Fed”) announced in November 2008 a program of large-scale purchases of Agency RMBS in an attempt to lower longer-term interest rates and contribute to an overall easing of adverse financial conditions. Subject to specified investment guidelines, the portfolios of Agency RMBS purchased through the programs established by the U.S. Treasury and the Fed may be held to maturity and, based on mortgage market conditions, adjustments may be made to these portfolios. This flexibility may adversely affect the pricing and availability of Agency RMBS that we seek to acquire during the remaining term of these portfolios.



There can be no assurance that the U.S. Government’s intervention in Fannie Mae and Freddie Mac will be adequate for the longer-term viability of these GSEs. These uncertainties lead to questions about the availability of and trading market for, Agency RMBS. Accordingly, if these government actions are inadequate and the GSEs defaulted on their guaranteed obligations, suffered losses


or ceased to exist, the value of our Agency RMBS and our business, operations and financial condition could be materially and adversely affected.


Additionally, because of the financial problems faced by Fannie Mae and Freddie Mac that led to their federal conservatorships, the Administration and Congress have been examining reform of the GSEs, including the value of a federal mortgage guarantee and the appropriate role for the U.S. government in providing liquidity for residential mortgage loans. The respective chairmen of the Congressional committees of jurisdiction, as well as the Secretary of the Treasury, has each stated that GSE reform, including a possible wind down of the GSEs, is a priority. However, the final details of any plans, policies or proposals with respect to the housing GSEs are unknown at this time. Other bills have been introduced that change the GSEs’ business charters and eliminate the entities or make other changes to the existing framework. We cannot predict whether or when such legislation may be enacted. If enacted, such legislation could materially and adversely affect the availability of, and trading market for, Agency RMBS and could, therefore, materially and adversely affect the value of our Agency RMBS and our business, operations and financial condition.


Legislation that permits modifications to the terms of outstanding loans may negatively affect our business, financial condition, liquidity and results of operations.


The U.S. government has enacted legislation that enables government agencies to modify the terms of a significant number of residential and other loans to provide relief to borrowers without the applicable investor’s consent. These modifications allow for outstanding principal to be deferred, interest rates to be reduced, the term of the loan to be extended or other terms to be changed in ways that can permanently eliminate the cash flow (principal and interest) associated with a portion of the loan. These modifications are currently reducing, or in the future may reduce, the value of a number of our current or future investments, including investments in mortgage backed securities and interests in MSRs. As a result, such loan modifications are negatively affecting our business, results of operations, liquidity and financial condition. In addition, certain market participants propose reducing the amount of paperwork required by a borrower to modify a loan, which could increase the likelihood of fraudulent modifications and materially harm the U.S. mortgage market and investors that have exposure to this market. Additional legislation intended to provide relief to borrowers may be enacted and could further harm our business, results of operations and financial condition.


Risks Related to Our Taxation as a REIT


Qualifying as a REIT involves highly technical and complex provisions of the Internal Revenue Code.
 
Qualification as a REIT involves the application of highly technical and complex Internal Revenue Code provisions for which only limited judicial and administrative authorities exist. Even a technical or inadvertent violation could jeopardize our REIT qualification. Our qualification as a REIT will depend on our satisfaction of certain asset, income, organizational, distribution, stockholder ownership and other requirements on a continuing basis. Compliance with these requirements must be carefully monitored on a continuing basis. Monitoring and managing our REIT compliance has become challenging due to the increased size and complexity of the assets in our portfolio, a meaningful portion of which are not qualifying REIT assets. There can be no assurance that our Manager’s personnel responsible for doing so will be able to successfully monitor our compliance or maintain our REIT status.


Our failure to qualify as a REIT would result in higher taxes and reduced cash available for distribution to our stockholders.


We intend to operate in a manner intended to qualify us as a REIT for U.S. federal income tax purposes. Our ability to satisfy the asset tests depends upon our analysis of the fair market values of our assets, some of which are not susceptible to a precise determination, and for which we do not obtain independent appraisals. See “—Risks Related to our Business—The valuations of our assets are subject to uncertainty because most of our assets are not traded in an active market,” and “—Risks Related to Our Business—Rapid changes in the values of our assets may make it more difficult for us to maintain our qualification as a REIT or our exclusion from the 1940 Act.” Our compliance with the REIT income and quarterly asset requirements also depends upon our ability to successfully manage the composition of our income and assets on an ongoing basis. Moreover, the proper classification of one or more of our investments (such as TBAs) may be uncertain in some circumstances, which could affect the application of the REIT qualification requirements. Accordingly, there can be no assurance that the U.S. Internal Revenue Service (“IRS”) will not contend that our investments violate the REIT requirements.


If we were to fail to qualify as a REIT in any taxable year, we would be subject to U.S. federal income tax, including any applicable alternative minimum tax, on our taxable income at regular corporate rates, and distributions to stockholders would not be deductible


by us in computing our taxable income. Any such corporate tax liability could be substantial and would reduce the amount of cash available for distribution to our stockholders, which in turn could have an adverse impact on the value of, and market price for, our stock. See also “—Our failure to qualify as a REIT would cause our stock to be delisted from the NYSE.”




Unless entitled to relief under certain provisions of the Internal Revenue Code, we also would be disqualified from taxation as a REIT for the four taxable years following the year during which we initially ceased to qualify as a REIT. The rule against re-electing REIT status following a loss of such status would also apply to us if Drive Shack failed to qualify as a REIT for any taxable year ended on or before December 31, 2014, and we were treated as a successor to Drive Shack for U.S. federal income tax purposes. Although Drive Shack (i) represented in the separation and distribution agreement that it entered into with us on April 26, 2013 (the “Separation and Distribution Agreement”) that it has no knowledge of any fact or circumstance that would cause us to fail to qualify as a REIT and (ii) covenanted in the Separation and Distribution Agreement to use its reasonable best efforts to maintain its REIT status for each of Drive Shack’s taxable years ended on or before December 31, 2014 (unless Drive Shack obtains an opinion from a nationally recognized tax counsel or a private letter ruling from the IRS to the effect that Drive Shack’s failure to maintain its REIT status will not cause us to fail to qualify as a REIT under the successor REIT rule referred to above), no assurance can be given that such representation and covenant would prevent us from failing to qualify as a REIT. Although, in the event of a breach, we may be able to seek damages from Drive Shack, there can be no assurance that such damages, if any, would appropriately compensate us. In addition, if Drive Shack were to fail to qualify as a REIT despite its reasonable best efforts, we would have no claim against Drive Shack.


Our failure to qualify as a REIT would cause our stock to be delisted from the NYSE.


The NYSE requires, as a condition to the listing of our shares, that we maintain our REIT status. Consequently, if we fail to maintain our REIT status, our shares would promptly be delisted from the NYSE, which would decrease the trading activity of such shares. This could make it difficult to sell shares and would likely cause the market volume of the shares trading to decline.


If we were delisted as a result of losing our REIT status and desired to relist our shares on the NYSE, we would have to reapply to the NYSE to be listed as a domestic corporation. As the NYSE’s listing standards for REITs are less onerous than its standards for domestic corporations, it would be more difficult for us to become a listed company under these heightened standards. We might not be able to satisfy the NYSE’s listing standards for a domestic corporation. As a result, if we were delisted from the NYSE, we might not be able to relist as a domestic corporation, in which case our shares could not trade on the NYSE.


The failure of assets subject to repurchase agreements to qualify as real estate assets could adversely affect our ability to qualify as a REIT.


We enter into financing arrangements that are structured as sale and repurchase agreements pursuant to which we nominally sell certain of our assets to a counterparty and simultaneously enter into an agreement to repurchase these assets at a later date in exchange for a purchase price. Economically, these agreements are financings that are secured by the assets sold pursuant thereto. We believe that, for purposes of the REIT asset and income tests, we should be treated as the owner of the assets that are the subject of any such sale and repurchase agreement, notwithstanding that those agreements generally transfer record ownership of the assets to the counterparty during the term of the agreement. It is possible, however, that the IRS could assert that we did not own the assets during the term of the sale and repurchase agreement, in which case we might fail to qualify as a REIT.


The failure of our Excess MSRs to qualify as real estate assets or the income from our Excess MSRs to qualify as mortgage interest could adversely affect our ability to qualify as a REIT.


We have received from the IRS a private letter ruling substantially to the effect that our Excess MSRs represent interests in mortgages on real property and thus are qualifying “real estate assets” for purposes of the REIT asset test, which generate income that qualifies as interest on obligations secured by mortgages on real property for purposes of the REIT income test. The ruling is based on, among other things, certain assumptions as well as on the accuracy of certain factual representations and statements that we and Drive Shack have made to the IRS. If any of the representations or statements that we have made in connection with the private letter ruling, are, or become, inaccurate or incomplete in any material respect with respect to one or more Excess MSR investments, or if we acquire an Excess MSR investment with terms that are not consistent with the terms of the Excess MSR investments described in the private letter ruling, then we will not be able to rely on the private letter ruling. If we are unable to rely on the private letter ruling with respect to an Excess MSR investment, the IRS could assert that such Excess MSR investments do not qualify under the REIT asset and income tests, and if successful, we might fail to qualify as a REIT.



Dividends payable by REITs do not qualify for the reduced tax rates available for some “qualified dividends.”


Dividends payable to domestic stockholders that are individuals, trusts, and estates are generally taxed at reduced tax rates applicable to “qualified dividends.” Dividends payable by REITs, however, generally are not eligible for those reduced rates. The more favorable rates applicable to regular corporate dividends could cause investors who are individuals, trusts and estates to perceive investments in REITs to be relatively less attractive than investments in the stocks of non-REIT corporations that pay dividends,


which could adversely affect the value of the stock of REITs, including our common stock. In addition, the relative attractiveness of real estate in general may be adversely affected by the favorable tax treatment given to non-REIT corporate dividends, which could affect the value of our real estate assets negatively.


REIT distribution requirements could adversely affect our liquidity and our ability to execute our business plan.


We generally must distribute annually at least 90% of our REIT taxable income, excluding any net capital gain, in order for corporate income tax not to apply to earnings that we distribute. We intend to make distributions to our stockholders to comply with the REIT requirements of the Internal Revenue Code. However, differences in timing between the recognition of taxable income and the actual receipt of cash could require us to sell assets or borrow funds on a short-term or long-term basis to meet the 90% distribution requirement of the Internal Revenue Code. Certain of our assets, such as our investment in consumer loans, generate substantial mismatches between taxable income and available cash. As a result, the requirement to distribute a substantial portion of our net taxable income could cause us to: (i) sell assets in adverse market conditions; (ii) borrow on unfavorable terms; (iii) distribute amounts that would otherwise be invested in future acquisitions, capital expenditures or repayment of debt; or (iv) make taxable distributions of our capital stock or debt securities in order to comply with REIT requirements. Further, amounts distributed will not be available to fund investment activities. If we fail to obtain debt or equity capital in the future, it could limit our ability to satisfy our liquidity needs, which could adversely affect the value of our common stock.


We may be required to report taxable income for certain investments in excess of the economic income we ultimately realize from them.


Based on IRS guidance concerning the classification of Excess MSRs, we intend to treat our Excess MSRs as ownership interests in the interest payments made on the underlying residential mortgage loans, akin to an “interest only” strip. Under this treatment, for purposes of determining the amount and timing of taxable income, each Excess MSR is treated as a bond that was issued with original issue discount on the date we acquired such Excess MSR. In general, we will be required to accrue original issue discount based on the constant yield to maturity of each Excess MSR, and to treat such original issue discount as taxable income in accordance with the applicable U.S. federal income tax rules. The constant yield of an Excess MSR will be determined, and we will be taxed, based on a prepayment assumption regarding future payments due on the residential mortgage loans underlying the Excess MSR. If the residential mortgage loans underlying an Excess MSR prepay at a rate different than that under the prepayment assumption, our recognition of original issue discount will be either increased or decreased depending on the circumstances. Thus, in a particular taxable year, we may be required to accrue an amount of income in respect of an Excess MSR that exceeds the amount of cash collected in respect of that Excess MSR. Furthermore, it is possible that, over the life of the investment in an Excess MSR, the total amount we pay for, and accrue with respect to, the Excess MSR may exceed the total amount we collect on such Excess MSR. No assurance can be given that we will be entitled to a deduction for such excess, meaning that we may be required to recognize “phantom income” over the life of an Excess MSR.


Other debt instruments that we may acquire, including consumer loans, may be issued with, or treated as issued with, original issue discount. Those instruments would be subject to the original issue discount accrual and income computations that are described above with regard to Excess MSRs.


Under the Tax Cuts and Jobs Act (“TCJA”) enacted in late 2017, we generally will be required to take certain amounts into income no later than the time such amounts are reflected on certain financial statements. The application of this rule may require the accrual of, among other categories of income, income with respect to certain debt instruments or mortgage-backed securities, such as original issue discount, earlier than would be the case under the general tax rules, although the precise application of this rule is unclear at this time. This rule generally will be effective for tax years beginning after December 31, 2017 or, for debt instruments or mortgage-backed securities issued with original issue discount, for tax years beginning after December 31, 2018.


We may acquire debt instruments in the secondary market for less than their face amount. The discount at which such debt instruments are acquired may reflect doubts about their ultimate collectability rather than current market interest rates. The amount of such discount will nevertheless generally be treated as “market discount” for U.S. federal income tax purposes. Accrued market discount is reported as income when, and to the extent that, any payment of principal of the debt instrument is made. If we collect less on the debt instrument than our purchase price plus the market discount we had previously reported as income, we may not be able to benefit from any offsetting loss deductions.



In addition, we may acquire debt instruments that are subsequently modified by agreement with the borrower. If the amendments to the outstanding instrument are “significant modifications” under the applicable U.S. Treasury regulations, the modified instrument will be considered to have been reissued to us in a debt-for-debt exchange with the borrower. In that event, we may be required to recognize taxable gain to the extent the principal amount of the modified instrument exceeds our adjusted tax basis in


the unmodified instrument, even if the value of the instrument or the payment expectations have not changed. Following such a taxable modification, we would hold the modified loan with a cost basis equal to its principal amount for U.S. federal tax purposes.


Finally, in the event that any debt instruments acquired by us are delinquent as to mandatory principal and interest payments, or in the event payments with respect to a particular instrument are not made when due, we may nonetheless be required to continue to recognize the unpaid interest as taxable income as it accrues, despite doubt as to its ultimate collectability. Similarly, we may be required to accrue interest income with respect to debt instruments at the stated rate regardless of whether corresponding cash payments are received or are ultimately collectible. In each case, while we would in general ultimately have an offsetting loss deduction available to us when such interest was determined to be uncollectible, the utility of that deduction could depend on our having taxable income of an appropriate character in that later year or thereafter.


In any event, if our investments generate more taxable income than cash in any given year, we may have difficulty satisfying our annual REIT distribution requirement.


We may be unable to generate sufficient cash from operations to pay our operating expenses and to pay distributions to our stockholders.


As a REIT, we are generally required to distribute at least 90% of our REIT taxable income (determined without regard to the dividends paid deduction and not including net capital gains) each year to our stockholders. To qualify for the tax benefits accorded to REITs, we intend to make distributions to our stockholders in amounts such that we distribute all or substantially all of our net taxable income, subject to certain adjustments, although there can be no assurance that our operations will generate sufficient cash to make such distributions. Moreover, our ability to make distributions may be adversely affected by the risk factors described herein. See also “—Risks Related to our Common Stock—We have not established a minimum distribution payment level, and we cannot assure you of our ability to pay distributions in the future.”


The stock ownership limit imposed by the Internal Revenue Code for REITs and our certificate of incorporation may inhibit market activity in our stock and restrict our business combination opportunities.


In order for us to maintain our qualification as a REIT under the Internal Revenue Code, not more than 50% in value of our outstanding stock may be owned, directly or indirectly, by five or fewer individuals (as defined in the Internal Revenue Code to include certain entities) at any time during the last half of each taxable year after our first taxable year. Our certificate of incorporation, with certain exceptions, authorizes our board of directors to take the actions that are necessary and desirable to preserve our qualification as a REIT. Stockholders are generally restricted from owning more than 9.8% by value or number of shares, whichever is more restrictive, of our outstanding shares of common stock, or 9.8% by value or number of shares, whichever is more restrictive, of our outstanding shares of capital stock. Our board may grant an exemption in its sole discretion, subject to such conditions, representations and undertakings as it may determine in its sole discretion. These ownership limits could delay or prevent a transaction or a change in our control that might involve a premium price for our common stock or otherwise be in the best interest of our stockholders.


Even if we remain qualified as a REIT, we may face other tax liabilities that reduce our cash flow.


Even if we remain qualified for taxation as a REIT, we may be subject to certain federal, state and local taxes on our income and assets, including taxes on any undistributed income, tax on income from some activities conducted as a result of a foreclosure, and state or local income, property and transfer taxes. Moreover, if a REIT distributes less than 85% of its ordinary income and 95% of its capital gain net income plus any undistributed shortfall from the prior year (the “Required Distribution”) to its stockholders during any calendar year (including any distributions declared by the last day of the calendar year but paid in the subsequent year), then it is required to pay an excise tax on 4% of any shortfall between the Required Distribution and the amount that was actually distributed. Any of these taxes would decrease cash available for distribution to our stockholders. In addition, in order to meet the REIT qualification requirements, or to avert the imposition of a 100% tax that applies to certain gains derived by a REIT from dealer property or inventory, we may hold some of our assets through TRSs. Such subsidiaries generally will be subject to corporate level income tax at regular rates and the payment of such taxes would reduce our return on the applicable investment. Currently, we hold some of our investments in TRSs, including Servicer Advance Investments and MSRs, and we may contribute other non-qualifying investments, such as our investment in consumer loans, to a TRS in the future.



Complying with the REIT requirements may negatively impact our investment returns or cause us to forgo otherwise attractive opportunities, liquidate assets or contribute assets to a TRS.


To qualify as a REIT for U.S. federal income tax purposes, we must continually satisfy tests concerning, among other things, the sources of our income, the nature and diversification of our assets, the amounts we distribute to our stockholders and the ownership


of our stock. As a result of these tests, we may be required to make distributions to stockholders at disadvantageous times or when we do not have funds readily available for distribution, forgo otherwise attractive investment opportunities, liquidate assets in adverse market conditions or contribute assets to a TRS that is subject to regular corporate federal income tax. Our ability to acquire and hold MSRs, interests in consumer loans, Servicer Advance Investments and other investments is subject to the applicable REIT qualification tests, and we may have to hold these interests through TRSs, which would negatively impact our returns from these assets. In general, compliance with the REIT requirements may hinder our ability to make and retain certain attractive investments.


Complying with the REIT requirements may limit our ability to hedge effectively.


The existing REIT provisions of the Internal Revenue Code may substantially limit our ability to hedge our operations because a significant amount of the income from those hedging transactions is likely to be treated as non-qualifying income for purposes of both REIT gross income tests. In addition, we must limit our aggregate income from non-qualified hedging transactions, from our provision of services and from other non-qualifying sources, to less than 5% of our annual gross income (determined without regard to gross income from qualified hedging transactions).


As a result, we may have to limit our use of certain hedging techniques or implement those hedges through TRSs. This could result in greater risks associated with changes in interest rates than we would otherwise want to incur or could increase the cost of our hedging activities. If we fail to comply with these limitations, we could lose our REIT qualification for U.S. federal income tax purposes, unless our failure was due to reasonable cause, and not due to willful neglect, and we meet certain other technical requirements. Even if our failure were due to reasonable cause, we might incur a penalty tax. See also “—Risks Related to Our Business—Any hedging transactions that we enter into may limit our gains or result in losses.”


Distributions to tax-exempt investors may be classified as unrelated business taxable income.


Neither ordinary nor capital gain distributions with respect to our stock nor gain from the sale of stock should generally constitute unrelated business taxable income to a tax-exempt investor. However, there are certain exceptions to this rule. In particular:
 
part of the income and gain recognized by certain qualified employee pension trusts with respect to our stock may be treated as unrelated business taxable income if shares of our stock are predominantly held by qualified employee pension trusts, and we are required to rely on a special look-through rule for purposes of meeting one of the REIT ownership tests, and we are not operated in a manner to avoid treatment of such income or gain as unrelated business taxable income;
part of the income and gain recognized by a tax-exempt investor with respect to our stock would constitute unrelated business taxable income if the investor incurs debt in order to acquire the stock; and
to the extent that we are (or a part of us, or a disregarded subsidiary of ours, is) a “taxable mortgage pool,” or if we hold residual interests in a real estate mortgage investment conduit (“REMIC”), a portion of the distributions paid to a tax exempt stockholder that is allocable to excess inclusion income may be treated as unrelated business taxable income.


The “taxable mortgage pool” rules may increase the taxes that we or our stockholders may incur, and may limit the manner in which we effect future securitizations.


We may enter into securitization or other financing transactions that result in the creation of taxable mortgage pools for U.S. federal income tax purposes. As a REIT, so long as we own 100% of the equity interests in a taxable mortgage pool, we would generally not be adversely affected by the characterization of a securitization as a taxable mortgage pool. Certain categories of stockholders, however, such as foreign stockholders eligible for treaty or other benefits, stockholders with net operating losses, and certain tax exempt stockholders that are subject to unrelated business income tax, could be subject to increased taxes on a portion of their dividend income from us that is attributable to the taxable mortgage pool. In addition, to the extent that our stock is owned by tax exempt “disqualified organizations,” such as certain government-related entities and charitable remainder trusts that are not subject to tax on unrelated business income, we could incur a corporate level tax on a portion of our income from the taxable mortgage pool. In that case, we might reduce the amount of our distributions to any disqualified organization whose stock ownership gave rise to the tax. Moreover, we may be precluded from selling equity interests in these securitizations to outside investors, or selling any debt securities issued in connection with these securitizations that might be considered to be equity interests for tax purposes. These limitations may prevent us from using certain techniques to maximize our returns from securitization transactions.





Uncertainty exists with respect to the treatment of TBAs for purposes of the REIT asset and income tests, and the failure of TBAs to be qualifying assets or of income/gains from TBAs to be qualifying income could adversely affect our ability to qualify as a REIT.


We purchase and sell Agency RMBS through TBAs and recognize income or gains from the disposition of those TBAs, through dollar roll transactions or otherwise. In a dollar roll transaction, we exchange an existing TBA for another TBA with a different settlement date. There is no direct authority with respect to the qualification of TBAs as real estate assets or U.S. Government securities for purposes of the 75% asset test or the qualification of income or gains from dispositions of TBAs as gains from the sale of real property (including interests in real property and interests in mortgages on real property) or other qualifying income for purposes of the 75% gross income test. For a particular taxable year, we would treat such TBAs as qualifying assets for purposes of the REIT asset tests, and income and gains from such TBAs as qualifying income for purposes of the 75% gross income test, to the extent set forth in an opinion from Skadden, Arps, Slate, Meagher & Flom LLP substantially to the effect that (i) for purposes of the REIT asset tests, our ownership of a TBA should be treated as ownership of the underlying Agency RMBS, and (ii) for purposes of the 75% REIT gross income test, any gain recognized by us in connection with the settlement of such TBAs should be treated as gain from the sale or disposition of the underlying Agency RMBS. Opinions of counsel are not binding on the IRS, and no assurance can be given that the IRS would not successfully challenge the conclusions set forth in such opinions. In addition, it must be emphasized that any opinion of Skadden, Arps, Slate, Meagher & Flom LLP would be based on various assumptions relating to any TBAs that we enter into and would be conditioned upon fact-based representations and covenants made by our management regarding such TBAs. No assurance can be given that the IRS would not assert that such assets or income are not qualifying assets or income. If the IRS were to successfully challenge any conclusions of Skadden, Arps, Slate, Meagher & Flom LLP, we could be subject to a penalty tax or we could fail to qualify as a REIT if a sufficient portion of our assets consists of TBAs or a sufficient portion of our income consists of income or gains from the disposition of TBAs.


The tax on prohibited transactions will limit our ability to engage in transactions that would be treated as prohibited transactions for U.S. federal income tax purposes.


Net income that we derive from a “prohibited transaction” is subject to a 100% tax. The term “prohibited transaction” generally includes a sale or other disposition of property (including mortgage loans, but other than foreclosure property, as discussed below) that is held primarily for sale to customers in the ordinary course of our trade or business. We might be subject to this tax if we were to dispose of or securitize loans or Excess MSRs in a manner that was treated as a prohibited transaction for U.S. federal income tax purposes.


We intend to conduct our operations so that no asset that we own (or are treated as owning) will be treated as, or as having been, held-for-sale to customers, and that a sale of any such asset will not be treated as having been in the ordinary course of our business. As a result, we may choose not to engage in certain sales of loans or Excess MSRs at the REIT level, and may limit the structures we utilize for our securitization transactions, even though the sales or structures might otherwise be beneficial to us. In addition, whether property is held “primarily for sale to customers in the ordinary course of a trade or business” depends on the particular facts and circumstances. No assurance can be given that any property that we sell will not be treated as property held-for-sale to customers, or that we can comply with certain safe-harbor provisions of the Internal Revenue Code that would prevent such treatment. The 100% prohibited transaction tax does not apply to gains from the sale of property that is held through a TRS or other taxable corporation, although such income will be subject to tax in the hands of the corporation at regular corporate rates. We intend to structure our activities to prevent prohibited transaction characterization.


Liquidation of assets may jeopardize our REIT qualification or create additional tax liability for us.


To qualify as a REIT, we must comply with requirements regarding the composition of our assets and our sources of income. If we are compelled to liquidate our investments to repay obligations to our lenders, we may be unable to comply with these requirements, ultimately jeopardizing our qualification as a REIT, or we may be subject to a 100% tax on any resultant gain if we sell assets that are treated as dealer property or inventory.


Changes to U.S. federal income tax laws could materially and adversely affect us and our stockholders.


The present U.S. federal income tax treatment of REITs and their shareholders may be modified, possibly with retroactive effect, by legislative, judicial or administrative action at any time, which could affect the U.S. federal income tax treatment of an investment in our shares. The U.S. federal income tax rules, including those dealing with REITs, are constantly under review by persons involved in the legislative process, the IRS and the U.S. Treasury Department, which results in statutory changes as well as frequent revisions to regulations and interpretations.





The recentlyTCJA, which was enacted TCJA makesin 2017, made substantial changes to the Internal Revenue Code. Among those changes are a significant permanent reduction in the generally applicable corporate tax rate, changes in the taxation of individuals and other non-corporate taxpayers that generally but not universally reduce their taxes on a temporary basis subject to “sunset” provisions, the elimination or modification of various currently allowed deductions (including substantial limitations on the deductibility of interest and, in the case of individuals, the deduction for personal state and local taxes), certain additional limitations on the deduction of net operating losses, and preferential rates of taxation on most ordinary REIT dividends and certain business income derived by non-corporate taxpayers in comparison to other ordinary income recognized by such taxpayers. The effect of these, and the many other, changes made in the TCJA is highlyremains uncertain, both in terms of their direct effect on the taxation of an investment in our common stock and their indirect effect on the value of our assets or market conditions generally. Furthermore, many of the provisions of the TCJA willstill require guidance through the issuance of Treasury regulations in order to assess their effect. There may be a substantial delay before such regulations are promulgated, increasing the uncertainty as to the ultimate effect of the statutory amendments on us. There also may be technical corrections legislation proposed with respect to the TCJA, the effect of which cannot be predicted and may be adverse to us or our stockholders.


Risks Related to our Common Stock


There can be no assurance that the market for our stock will provide you with adequate liquidity.


Our common stock began trading on the NYSE in May 2013.2013, and our preferred stock began trading on the NYSE in July 2019. There can be no assurance that an active trading market for our common and preferred stock will be sustained in the future, and the market price of our common and preferred stock may fluctuate widely, depending upon many factors, some of which may be beyond our control. These factors include, without limitation:
 
a shift in our investor base;
our quarterly or annual earnings and cash flows, or those of other comparable companies;
actual or anticipated fluctuations in our operating results;
changes in accounting standards, policies, guidance, interpretations or principles;
announcements by us or our competitors of significant investments, acquisitions or dispositions;
the failure of securities analysts to cover our common stock;
changes in earnings estimates by securities analysts or our ability to meet those estimates;
market performance of affiliates and other counterparties with whom we conduct business;
the operating and stock price performance of other comparable companies;
our failure to qualify as a REIT, maintain our exemption under the 1940 Act or satisfy the NYSE listing requirements;
negative public perception of us, our competitors or industry;
overall market fluctuations; and
general economic conditions.


Stock markets in general have experienced volatility that has often been unrelated to the operating performance of a particular company. These broad market fluctuations may adversely affect the market price of our common and preferred stock.


Sales or issuances of shares of our common stock could adversely affect the market price of our common stock.


Sales or issuances of substantial amounts of shares of our common stock, or the perception that such sales or issuances might occur, could adversely affect the market price of our common stock. The issuance of our common stock in connection with property, portfolio or business acquisitions or the exercise of outstanding options or otherwise could also have an adverse effect on the market price of our common stock. We have an effective registration statement on file to sell common stock or convertible securities in public offerings.


Failure to maintain effective internal control over financial reporting in accordance with Section 404 of the Sarbanes-Oxley Act of 2002 could have a material adverse effect on our business and stock price.


As a public company, we are required to maintain effective internal control over financial reporting in accordance with Section 404 of the Sarbanes-Oxley Act of 2002. Internal control over financial reporting is complex and may be revised over time to adapt to changes in our business, or changes in applicable accounting rules. We have made investments through joint ventures, such as our investment in consumer loans, and accounting for such investments can increase the complexity of maintaining effective internal control over financial reporting. We cannot assure you that our internal control over financial reporting will be effective in the future or that a material weakness will not be discovered with respect to a prior period for which we had previously believed that our internal control over financial reporting was effective. If we are not able to maintain or document effective internal control over financial reporting, our independent registered public accounting firm will not be able to certify as to the effectiveness of our


internal control over financial reporting. Matters impacting our internal control over financial reporting may cause us to be unable


to report our financial information on a timely basis, or may cause us to restate previously issued financial information, and thereby subject us to adverse regulatory consequences, including sanctions or investigations by the SEC, or violations of applicable stock exchange listing rules. There could also be a negative reaction in the financial markets due to a loss of investor confidence in us and the reliability of our financial statements. Confidence in the reliability of our financial statements is also likely to suffer if we or our independent registered public accounting firm reports a material weakness in the effectiveness of our internal control over financial reporting. This could materially adversely affect us by, for example, leading to a decline in our stock price and impairing our ability to raise capital.


Your percentage ownership in us may be diluted in the future.


Your percentage ownership in us may be diluted in the future because of equity awards that we expect will be granted to our Manager, to the directors, officers and employees of our Manager who perform services for us, and to our directors, officers and employees, as well as other equity instruments such as debt and equity financing. We have adopted a Nonqualified Stock Option and Incentive Award Plan, as amended (the “Plan”), which provides for the grant of equity-based awards, including restricted stock, options, stock appreciation rights, performance awards, tandem awards and other equity-based and non-equity based awards, in each case to our Manager, to the directors, officers, employees, service providers, consultants and advisor of our Manager who perform services for us, and to our directors, officers, employees, service providers, consultants and advisors. We reserved 15 million shares of our common stock for issuance under the Plan. The term of the Plan expires in 2023. On the first day of each fiscal year beginning during the term of the Plan, that number will be increased by a number of shares of our common stock equal to 10% of the number of shares of our common stock newly issued by us during the immediately preceding fiscal year. In connection with any offering of our common or preferred stock, we will issue to our Manager options relating to shares of our common stock, representing 10% of the number of shares being offered. Our board of directors may also determine to issue options to the Manager that are not subject to the Plan, provided that the number of shares relating to any options granted to the Manager in connection with an offering of our common stock would not exceed 10% of the shares sold in such offering and would be subject to NYSE rules.


We may incur or issue debt or issue equity, which may negatively affect the market price of our common stock.


We may in the future incur or issue debt or issue equity or equity-related securities. In the event of our liquidation, lenders and holders of our debt and holders of our preferred stock (if any) would receive a distribution of our available assets before common stockholders. Any future incurrence or issuance of debt would increase our interest cost and could adversely affect our results of operations and cash flows. We are not required to offer any additional equity securities to existing common stockholders on a preemptive basis. Therefore, additional issuances of common stock, directly or through convertible or exchangeable securities, warrants or options, will dilute the holdings of our existing common stockholders and such issuances, or the perception of such issuances, may reduce the market price of our common stock. AnyOur preferred stock has, and any additional preferred stock issued by us would likely have, a preference on distribution payments, periodically or upon liquidation, which could eliminate or otherwise limit our ability to make distributions to common stockholders. Because our decision to incur or issue debt or issue equity or equity-related securities in the future will depend on market conditions and other factors beyond our control, we cannot predict or estimate the amount, timing, nature or success of our future capital raising efforts. Thus, common stockholders bear the risk that our future incurrence or issuance of debt or issuance of equity or equity-related securities will adversely affect the market price of our common stock.


We have not established a minimum distribution payment level for our common stock, and we cannot assure you of our ability to pay distributions in the future.


We intend to make quarterly distributions of our REIT taxable income to holders of our common stock out of assets legally available therefor. We have not established a minimum distribution payment level and our ability to pay distributions may be adversely affected by a number of factors, including the risk factors described in this report. Any distributions will be authorized by our board of directors and declared by us based upon a number of factors, including our actual and anticipated results of operations, liquidity and financial condition, restrictions under Delaware law or applicable financing covenants, our REIT taxable income, the annual distribution requirements under the REIT provisions of the Internal Revenue Code, our operating expenses and other factors our directors deem relevant.


Our board of directors approved two increases in our quarterly dividends during 2017, which has resulted in reduced cash flows and we will begin making distributions on our preferred stock issued in July 2019, beginning in November 2019, which will further reduce our cash flows. Although we have other sources of liquidity, such as sales of and repayments from our investments, potential debt financing sources and the issuance of equity securities, there can be no assurance that we will generate sufficient cash or


achieve investment results that will allow us to make a specified level of cash distributions or year-to-year increases in cash distributions in the future.


Furthermore, while we are required to make distributions in order to maintain our REIT status (as described above under “—Risks Related to our Taxation as a REIT—We may be unable to generate sufficient cash from operations to pay our operating expenses and to pay distributions to our stockholders”), we may elect not to maintain our REIT status, in which case we would no longer


be required to make such distributions. Moreover, even if we do elect to maintain our REIT status, we may elect to comply with the applicable requirements by, after completing various procedural steps, distributing, under certain circumstances, a portion of the required amount in the form of shares of our common stock in lieu of cash. If we elect not to maintain our REIT status or to satisfy any required distributions in shares of common stock in lieu of cash, such action could negatively and materially affect our business, results of operations, liquidity and financial condition as well as the market price of our common stock. No assurance can be given that we will make any distributions on shares of our common stock in the future.


We may in the future choose to make distributions in our own stock, in which case you could be required to pay income taxes in excess of any cash distributions you receive.


We may in the future make taxable distributions that are payable in cash and shares of our common stock at the election of each stockholder. Taxable stockholders receiving such distributions will be required to include the full amount of the distribution as ordinary income to the extent of our current and accumulated earnings and profits for federal income tax purposes. As a result, stockholders may be required to pay income taxes with respect to such distributions in excess of the cash distributions received. If a U.S. stockholder sells the stock that it receives as a distribution in order to pay this tax, the sale proceeds may be less than the amount included in income with respect to the distribution, depending on the market price of our stock at the time of the sale. Furthermore, with respect to certain non-U.S. stockholders, we may be required to withhold U.S. tax with respect to such distributions, including in respect of all or a portion of such distribution that is payable in stock. In addition, if a significant number of our stockholders determine to sell shares of our common stock in order to pay taxes owed on distributions, it may put downward pressure on the market price of our common stock.


In August 2017, the IRS issued guidance authorizing elective cash/stock dividends to be made by public REITs where there is a minimum (of at least 20%) amount of cash that may be paid as part of the dividend, provided that certain requirements are met. It is unclear whether and to what extent we would be able to or choose to pay taxable distributions in cash and stock. In addition, no assurance can be given that the IRS will not impose additional requirements in the future with respect to taxable cash/stock distributions, including on a retroactive basis, or assert that the requirements for such taxable cash/stock distributions have not been met.


An increase in market interest rates may have an adverse effect on the market price of our common stock.


One of the factors that investors may consider in deciding whether to buy or sell shares of our common stock is our distribution rate as a percentage of our stock price relative to market interest rates. If the market price of our common stock is based primarily on the earnings and return that we derive from our investments and income with respect to our investments and our related distributions to stockholders, and not from the market value of the investments themselves, then interest rate fluctuations and capital market conditions will likely affect the market price of our common stock. For instance, if market interest rates rise without an increase in our distribution rate, the market price of our common stock could decrease, as potential investors may require a higher distribution yield on our common stock or seek other securities paying higher distributions or interest. In addition, rising interest rates would result in increased interest expense on our outstanding and future (variable and fixed) rate debt, thereby adversely affecting cash flow and our ability to service our indebtedness and pay distributions.


Provisions in our certificate of incorporation and bylaws and of Delaware law may prevent or delay an acquisition of our company, which could decrease the market price of our common stock.


Our certificate of incorporation, bylaws and Delaware law contain provisions that are intended to deter coercive takeover practices and inadequate takeover bids by making such practices or bids unacceptably expensive to the raider and to encourage prospective acquirers to negotiate with our board of directors rather than to attempt a hostile takeover. These provisions include, among others:
 
a classified board of directors with staggered three-year terms;
provisions regarding the election of directors, classes of directors, the term of office of directors, the filling of director vacancies and the resignation and removal of directors for cause only upon the affirmative vote of at least 80% of the then issued and outstanding shares of our capital stock entitled to vote thereon;
provisions regarding corporate opportunity only upon the affirmative vote of at least 80% of the then issued and outstanding shares of our capital stock entitled to vote thereon;


removal of directors only for cause and only with the affirmative vote of at least 80% of the then issued and outstanding shares of our capital stock entitled to vote in the election of directors;
our board of directors to determine the powers, preferences and rights of our preferred stock and to issue such preferred stock without stockholder approval;
advance notice requirements applicable to stockholders for director nominations and actions to be taken at annual meetings;


a prohibition, in our certificate of incorporation, stating that no holder of shares of our common stock will have cumulative voting rights in the election of directors, which means that the holders of a majority of the issued and outstanding shares of common stock can elect all the directors standing for election; and
a requirement in our bylaws specifically denying the ability of our stockholders to consent in writing to take any action in lieu of taking such action at a duly called annual or special meeting of our stockholders.


Public stockholders who might desire to participate in these types of transactions may not have an opportunity to do so, even if the transaction is considered favorable to stockholders. These anti-takeover provisions could substantially impede the ability of public stockholders to benefit from a change in control or a change in our management and board of directors and, as a result, may adversely affect the market price of our common stock and your ability to realize any potential change of control premium.


ERISA may restrict investments by plans in our common stock.


A plan fiduciary considering an investment in our common stock should consider, among other things, whether such an investment is consistent with the fiduciary obligations under the Employee Retirement Income Security Act of 1974, as amended (“ERISA”), including whether such investment might constitute or give rise to a prohibited transaction under ERISA, the Internal Revenue Code or any substantially similar federal, state or local law and, if so, whether an exemption from such prohibited transaction rules is available.


ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS


None.


ITEM 3. DEFAULTS UPON SENIOR SECURITIES
 
None.
 


ITEM 4. MINE SAFETY DISCLOSURES
 
Not Applicable.
 


ITEM 5. OTHER INFORMATION


None.Mr. David Schneider, the Chief Accounting Officer of the Company, has resigned as an officer of the Company effective as of October 31, 2019. The board of directors of the Company has appointed Mr. Nicola Santoro, Jr. as Chief Accounting Officer effective as of October 31, 2019. Mr. Santoro has been actively involved with New Residential since 2015 and is also the Company’s Chief Financial Officer and Treasurer.






ITEM 6. EXHIBITS
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

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

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

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

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


Exhibit Number
Exhibit Description

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

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

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

 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)

Second Amended and Restated Indenture, dated as of August 17, 2017,September 7, 2018, by and among NRZ Advance Receivables Trust 2015-ONI,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 August 22, 2017)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)
  


Exhibit NumberExhibit Description
 
Series 2015-T1 Indenture Supplement, dated as of August 28, 2015, to the Indenture, dated as of August 28, 2015, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, Ocwen Loan Servicing, LLC, HLSS Holdings, LLC, Credit Suisse AG, New York Branch and New Residential Investment Corp. (incorporated by reference to Exhibit 4.19 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2015)
Series 2015-T2 Indenture Supplement, dated as of August 28, 2015, to the Indenture, dated as of August 28, 2015, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, Ocwen Loan Servicing, LLC, HLSS Holdings, LLC, Credit Suisse AG, New York Branch and New Residential Investment Corp. (incorporated by reference to Exhibit 4.20 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2015)
Series 2015-VF1 Indenture Supplement, dated as of August 28, 2015, to the Indenture, dated as of August 28, 2015, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, Ocwen Loan Servicing, LLC, HLSS Holdings, LLC, Credit Suisse AG, New York Branch and New Residential Investment Corp. (incorporated by reference to Exhibit 4.21 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2015)
Amendment No. 1, dated as of November 24, 2015, to the Series 2015-VF1 Indenture Supplement, dated as of August 28, 2015, to the Indenture, dated as of August 28, 2015, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, Ocwen Loan Servicing, LLC, HLSS Holdings, LLC, Credit Suisse AG, New York Branch and New Residential Investment Corp. (incorporated by reference to Exhibit 4.22 to New Residential Investment Corp.’s Annual Report on Form 10-K for the fiscal year ended December 31, 2015)
Amendment No. 2, dated as of March 22, 2016, to the Series 2015-VF1 Indenture Supplement, dated as of August 28, 2015, to the Indenture, dated as of August 28, 2015, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, Ocwen Loan Servicing, LLC, HLSS Holdings, LLC, Credit Suisse AG, New York Branch and New Residential Investment Corp. (incorporated by reference to Exhibit 4.1 to New Residential Investment Corp.’s Current Report on Form 8-K, filed March 24, 2016)
Amendment No. 3, dated as of May 9, 2016, to the Series 2015-VF1 Indenture Supplement, dated as of August 28, 2015, to the Indenture, dated as of August 28, 2015, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, Ocwen Loan Servicing, LLC, HLSS Holdings, LLC, Credit Suisse AG, New York Branch and New Residential Investment Corp. (incorporated by reference to Exhibit 4.1 to New Residential Investment Corp.’s Current Report on Form 8-K, filed May 13, 2016)
Amendment No. 4, dated as of May 27, 2016, to the Series 2015-VF1 Indenture Supplement, dated as of August 28, 2015, to the Indenture, dated as of August 28, 2015, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, Ocwen Loan Servicing, LLC, HLSS Holdings, LLC, Credit Suisse AG, New York Branch and New Residential Investment Corp. (incorporated by reference to Exhibit 4.1 to New Residential Investment Corp.’s Current Report on Form 8-K, filed June 3, 2016)
Amendment No. 5, dated as of December 15, 2016, to the Series 2015-VF1 Indenture Supplement, dated as of August 28, 2015, to the Indenture, dated as of August 28, 2015, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, Ocwen Loan Servicing, LLC, HLSS Holdings, LLC, Credit Suisse AG, New York Branch and New Residential Investment Corp. (incorporated by reference to Exhibit 4.3 to New Residential Investment Corp.’s Current Report on Form 8-K, filed December 16, 2016)
Amendment No. 6, dated as of August 17, 2017, to Series 2015-VF1 Indenture Supplement, dated as of August 28, 2015, to the Amended and Restated Indenture, dated as of August 21, 2017, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, Ocwen Loan Servicing, LLC, HLSS Holdings, LLC, New Residential Mortgage LLC, Credit Suisse AG, New York Branch and New Residential Investment Corp. (incorporated by reference to Exhibit 4.3 to New Residential Investment Corp.’s Current Report on Form 8-K, filed August 22, 2017)
Amendment No. 7, dated as of November 15, 2017, to Series 2015-VF1 Indenture Supplement, dated as of August 28, 2015, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, HLSS Holdings, LLC, Credit Suisse AG, New York Branch, Ocwen Loan Servicing, LLC, New Residential Mortgage LLC, and New Residential Investment Corp and consented to by Credit Suisse and Credit Suisse International (incorporated by reference to Exhibit 4.1 to New Residential Investment Corp.’s Current Report on Form 8-K filed November 17, 2017)
Series 2015-T3 Indenture Supplement, dated as of November 24, 2015, to the Indenture, dated as of August 28, 2015, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, Ocwen Loan Servicing, LLC, HLSS Holdings, LLC, Credit Suisse AG, New York Branch and New Residential Investment Corp. (incorporated by reference to Exhibit 4.23 to New Residential Investment Corp.’s Annual Report on Form 10-K for the fiscal year ended December 31, 2015)


Exhibit NumberExhibit Description
Series 2015-T4 Indenture Supplement, dated as of November 24, 2015, to the Indenture, dated as of August 28, 2015, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, Ocwen Loan Servicing, LLC, HLSS Holdings, LLC, Credit Suisse AG, New York Branch and New Residential Investment Corp. (incorporated by reference to Exhibit 4.24 to New Residential Investment Corp.’s Annual Report on Form 10-K for the fiscal year ended December 31, 2015)
Series 2016-T1 Indenture Supplement, dated as of June 30, 2016, to the Indenture, dated as of August 28, 2015, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, Ocwen Loan Servicing, LLC, HLSS Holdings, LLC, Credit Suisse AG, New York Branch and New Residential Investment Corp. (incorporated by reference to Exhibit 4.1 to New Residential Investment Corp.’s Current Report on Form 8-K, filed July 7, 2016)

 Series 2016-T2 Indenture Supplement, dated as of October 25, 2016, to the Indenture, dated as of August 28, 2015, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, Ocwen Loan Servicing, LLC, HLSS Holdings, LLC, Credit Suisse AG, New York Branch and New Residential Investment Corp. (incorporated by reference to Exhibit 4.1 to New Residential Investment Corp.’s Current Report on Form 8-K, filed October 31, 2016)
   

 Series 2016-T3 Indenture Supplement, dated as of October 25, 2016, to the Indenture, dated as of August 28, 2015, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, Ocwen Loan Servicing, LLC, HLSS Holdings, LLC, Credit Suisse AG, New York Branch and New Residential Investment Corp. (incorporated by reference to Exhibit 4.2 to New Residential Investment Corp.’s Current Report on Form 8-K, filed October 31, 2016)
   

 Series 2016-T4 Indenture Supplement, dated as of December 15, 2016, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, Ocwen Loan Servicing, LLC, HLSS Holdings, LLC, Credit Suisse AG, New York Branch and New Residential Investment Corp. (incorporated by reference to Exhibit 4.1 to New Residential Investment Corp.’s Current Report on Form 8-K, filed December 16, 2016)
   


Exhibit Number
Exhibit Description

 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)

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)
��


Exhibit Number
Exhibit Description

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)

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)
  


Exhibit NumberExhibit Description

 Excess Spread Refinanced Loan Replacement Agreement, dated as of December 8, 2011, by and between Nationstar Mortgage LLC and NIC MSR I LLC (incorporated by reference to Exhibit 10.6 to Drive Shack Inc.’s Annual Report on Form 10-K for the fiscal year ended December 31, 2011)
  

 Future Spread Agreement for FHLMC Mortgage Loans, dated as of May 13, 2012, by and between Nationstar Mortgage LLC and NIC MSR IV LLC (incorporated by reference to Exhibit 10.4 to Drive Shack Inc.’s Current Report on Form 8-K, filed May 15, 2012)
  

 Future Spread Agreement for FNMA Mortgage Loans, dated as of May 13, 2012, by and between Nationstar Mortgage LLC and NIC MSR V LLC (incorporated by reference to Exhibit 10.2 to Drive Shack Inc.’s Current Report on Form 8-K, filed May 15, 2012)
   

 Future Spread Agreement for Non-Agency Mortgage Loans, dated as of May 13, 2012, by and between Nationstar Mortgage LLC and NIC MSR VI LLC (incorporated by reference to Exhibit 10.6 to Drive Shack Inc.’s Current Report on Form 8-K, filed May 15, 2012)
  

 Future Spread Agreement for GNMA Mortgage Loans, dated as of May 13, 2012, by and between Nationstar Mortgage LLC and NIC MSR VII, LLC (incorporated by reference to Exhibit 10.8 to Drive Shack Inc.’s Current Report on Form 8-K, filed May 15, 2012)
  

 Current Excess Servicing Spread Acquisition Agreement for FHLMC Mortgage Loans, dated as of May 31, 2012, by and between Nationstar Mortgage LLC and NIC MSR III LLC (incorporated by reference to Exhibit 10.1 to Drive Shack Inc.’s Current Report on Form 8-K, filed June 6, 2012)
  

 Future Spread Agreement for FHLMC Mortgage Loans, dated as of May 31, 2012, by and between Nationstar Mortgage LLC and NIC MSR III LLC (incorporated by reference to Exhibit 10.2 to Drive Shack Inc.’s Current Report on Form 8-K, filed June 6, 2012)
  

 Amended and Restated Current Excess Servicing Spread Acquisition Agreement for FNMA Mortgage Loans, dated as of June 7, 2012, by and between Nationstar Mortgage LLC and NIC MSR II LLC (incorporated by reference to Exhibit 10.1 to Drive Shack Inc.’s Current Report on Form 8-K, filed June 7, 2012)
  

 Amended and Restated Future Spread Agreement for FNMA Mortgage Loans, dated as of June 7, 2012, by and between Nationstar Mortgage LLC and NIC MSR II LLC (incorporated by reference to Exhibit 10.2 to Drive Shack Inc.’s Current Report on Form 8-K, filed June 7, 2012)
  


Exhibit Number
Exhibit Description

 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)
   


Exhibit NumberExhibit Description

 Current Excess Servicing Spread Acquisition Agreement for GNMA Mortgage Loans, dated as of December 31, 2012, by and between Nationstar Mortgage LLC and MSR VIII LLC (incorporated by reference to Exhibit 10.35 to Drive Shack Inc.’s Annual Report on Form 10-K for the fiscal year ended December 31, 2012)
   

 Future Spread Agreement for GNMA Mortgage Loans, dated as of December 31, 2012, by and between Nationstar Mortgage LLC and MSR VIII LLC (incorporated by reference to Exhibit 10.36 to Drive Shack Inc.’s Annual Report on Form 10-K for the fiscal year ended December 31, 2012)
   

 Current Excess Servicing Spread Acquisition Agreement for FHLMC Mortgage Loans, dated as of January 6, 2013, by and between Nationstar Mortgage LLC and MSR IX LLC (incorporated by reference to Exhibit 10.37 to Drive Shack Inc.’s Annual Report on Form 10-K for the fiscal year ended December 31, 2012)
   

 Future Spread Agreement for FHLMC Mortgage Loans, dated as of January 6, 2013, by and between Nationstar Mortgage LLC and MSR IX LLC (incorporated by reference to Exhibit 10.38 to Drive Shack Inc.’s Annual Report on Form 10-K for the fiscal year ended December 31, 2012)
   

 Current Excess Servicing Spread Acquisition Agreement for FNMA Mortgage Loans, dated as of January 6, 2013, by and between Nationstar Mortgage LLC and MSR X LLC (incorporated by reference to Exhibit 10.39 to Drive Shack Inc.’s Annual Report on Form 10-K for the fiscal year ended December 31, 2012)
   

 Future Spread Agreement for FNMA Mortgage Loans, dated as of January 6, 2013, by and between Nationstar Mortgage LLC and MSR X LLC (incorporated by reference to Exhibit 10.40 to Drive Shack Inc.’s Annual Report on Form 10-K for the fiscal year ended December 31, 2012)
   

 Current Excess Servicing Spread Acquisition Agreement for GNMA Mortgage Loans, dated as of January 6, 2013, by and between Nationstar Mortgage LLC and MSR XI LLC (incorporated by reference to Exhibit 10.41 to Drive Shack Inc.’s Annual Report on Form 10-K for the fiscal year ended December 31, 2012)
   

 Future Spread Agreement for GNMA Mortgage Loans, dated as of January 6, 2013, by and between Nationstar Mortgage LLC and MSR XI LLC (incorporated by reference to Exhibit 10.42 to Drive Shack Inc.’s Annual Report on Form 10-K for the fiscal year ended December 31, 2012)
   

 Current Excess Servicing Spread Acquisition Agreement for Non-Agency Mortgage Loans, dated as of January 6, 2013, by and between Nationstar Mortgage LLC and MSR XII LLC (incorporated by reference to Exhibit 10.43 to Drive Shack Inc.’s Annual Report on Form 10-K for the fiscal year ended December 31, 2012)
   


Exhibit Number
Exhibit Description

 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)
   


Exhibit NumberExhibit Description

 Receivables Pooling Agreement, dated as of August 28, 2015, by and between NRZ Advance Facility Transferor 2015-ON1 LLC and NRZ Advance Receivables Trust 2015-ON1 (incorporated by reference to Exhibit 10.48 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2015)
   

 Master Agreement, dated as July 23, 2017, by and among Ocwen Loan Servicing, LLC, HLSS Holdings, LLC, HLSS MSR - EBO Acquisition LLC and New Residential Mortgage LLC (incorporated by reference to Exhibit 10.41 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2017)
   

 Amendment No. 1 to Master Agreement, dated as of October 12, 2017, by and among Ocwen Loan Servicing, LLC, HLSS Holdings, LLC, HLSS MSR - EBO Acquisition LLC and New Residential Mortgage LLC (incorporated by reference to Exhibit 10.42 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2017)
   

 Transfer Agreement, dated as of July 23, 2017, by and among Ocwen Loan Servicing, LLC, New Residential Mortgage LLC, Ocwen Financial Corporation and New Residential Investment Corp. (incorporated by reference to Exhibit 10.43 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2017)
   

 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)
   


Exhibit Number
Exhibit Description

 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 NumberExhibit 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)
   

 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.INS101
 XBRL Instance DocumentThe following financial information from the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2019, 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
   
101.SCH104
 Cover Page Interactive Data File (formatted as Inline XBRL Taxonomy Extension Schema Document
101.CALXBRL Taxonomy Extension Calculation Linkbase Document
101.DEFXBRL Taxonomy Extension Definition Linkbase Document
101.LABXBRL Taxonomy Extension Label Linkbase Document
101.PREXBRL Taxonomy Extension Presentation Linkbase Documentand contained in Exhibit 101)
   
Schedules and exhibits may have been omitted pursuant to Item 601(b)(2) of Regulation S-K.
#Portions of this exhibit have been omitted pursuant to a request for confidential treatment.
*Portions of this exhibit have been omitted.



The following second amended and restated limited liability company agreements of the Consumer Loan Companies are substantially identical in all material respects, except as to the parties thereto and the initial capital contributions required under each agreement, to the Second Amended and Restated Limited Liability Company Agreement of SpringCastle Acquisition LLC that is filed as Exhibit 10.37 hereto and are being omitted in reliance on Instruction 2 to Item 601 of Regulation S-K:
 
Second Amended and Restated Limited Liability Company Agreement of SpringCastle America, LLC, dated as of March 31, 2016.
Second Amended and Restated Limited Liability Company Agreement of SpringCastle Credit, LLC, dated as of March 31, 2016.
Second Amended and Restated Limited Liability Company Agreement of SpringCastle Finance, LLC, dated as of March 31, 2016.




SIGNATURES
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized:
  
 NEW RESIDENTIAL INVESTMENT CORP.
   
 By:/s/ Michael Nierenberg
  Michael Nierenberg
  Chief Executive Officer and President
  (Principal Executive Officer)
   
  October 30, 201828, 2019
   
 By:/s/ Nicola Santoro, Jr.
  Nicola Santoro, Jr.
  Chief Financial Officer and Treasurer
  (Principal Financial Officer)
   
  October 30, 201828, 2019
   
 By:/s/ David Schneider
  David Schneider
  Chief Accounting Officer
  (Principal Accounting Officer)
   
  October 30, 201828, 2019




158159