UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of report (Date of earliest event reported): November 6, 2012
Nationstar Mortgage Holdings Inc.
(Exact name of registrant as specified in its charter)
Delaware | 001-35449 | 45-2156869 | ||
(State or other jurisdiction of incorporation or organization) |
(Commission File Number) |
(I.R.S. Employer Identification No.) | ||
350 Highland Drive Lewisville, Texas 75067 (469) 549-2000 | ||||
(Address, including zip code, and telephone number, including area code, of principal executive offices) |
Check the appropriate box below if the Form 8-K is intended to simultaneously satisfy the filing obligation of the Registrant under any of the following provisions:
¨ | Written communications pursuant to Rule 425 under the Securities Act |
¨ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act |
¨ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act |
¨ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act |
Item 2.02 | Results of Operations and Financial Condition. |
On November 6, 2012, Nationstar Mortgage Holdings Inc. announced certain information regarding our results of operations and financial condition for the quarter ended September 30, 2012. A copy of this press release is attached hereto as Exhibit 99.1 and incorporated herein by reference. This press release contains certain disclosures about Adjusted EBITDA, Pro-Forma Earnings Per Share (Pro-Forma EPS) and Pro-Forma AEBITDA per share, each of which are considered non-GAAP performance measures. Our management believes that the use of Adjusted EBITDA provides a key performance metric useful for evaluating operating performance and assessing the profitability of our core business. Our management further believes that the use of Pro-Forma EPS and Pro-Forma AEBITDA per share provides additional relevant information for comparison of current earnings per share to that of prior periods.
The information in this Form 8-K and Exhibit 99.1 attached hereto shall not be deemed filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the Exchange Act), nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.
Item 9.01 | Financial Statements and Exhibits. |
(d) | Exhibits |
Exhibit |
Description | |
99.1 | Press release of Nationstar Mortgage Holdings Inc. dated November 6, 2012 |
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 hereunto duly authorized.
Nationstar Mortgage Holdings Inc. | ||||||
Date: November 6, 2012 | By: | /s/ David Hisey | ||||
David Hisey Executive Vice President and Chief Financial Officer |
Exhibit 99.1
FOR IMMEDIATE RELEASE
Contact: Marshall Murphy
(469) 549-3005
NATIONSTAR MORTGAGE ANNOUNCES THIRD QUARTER 2012 FINANCIAL RESULTS
| Delivered record net income of $55.1 million, or $0.61 per share |
| Pro-forma EPS of $0.64, excluding transaction-related expenses |
| Servicing portfolio UPB of $198 billion; pipeline at $600 billion |
| $30 billion bulk servicing expected to close in Q4; $10 billion in flow agreements executed |
| Second consecutive quarter of record originations volume and application pipeline |
| Strategic initiative to expand ancillary services business |
Lewisville, TX (November 6, 2012) Nationstar Mortgage Holdings Inc. (NYSE:NSM) (Nationstar), a leading residential mortgage loan servicer, today reported that net income grew by 52% to $55.1 million, or $0.61 per share, for the third quarter 2012 compared to $36.3 million, or $0.41 per share, in the second quarter 2012 and a loss of $3.1 million in the third quarter of 2011.
Pro-forma Q3 12 EPS of $0.64 was up in comparison to the prior quarters pro-forma results of $0.44, after normalizing Q3 12 for $3.9 million of ResCap and other transaction-related expenses. Q2 12 pro-forma earnings excluded $4.1 million of Aurora ramp-up expenses. Further details on pro-forma EPS are included in a table later in this release.
On a Non-GAAP basis, adjusted EBITDA (AEBITDA) for operating segments grew 22% to $123.0 million, or $1.37 per share, for the quarter versus $101.2 million, or $1.13 per share, in the second quarter 2012. Pro-forma Q3 12 AEBITDA per share for operating segments of $1.41 was up 19% over the prior quarter pro-forma AEBITDA per share of $1.18, after normalizing for Q3 12 for ResCap and other transaction-related expenses. Pro-forma Q2 12 AEBITDA excluded $4.1 million of Aurora ramp-up expenses. Further details of AEBITDA are included in a table later in this release.
Nationstars revenue grew 39% to $277.2 million for the quarter from $200.0 million in the prior quarter and was up 205% from $90.9 million in the third quarter of 2011. Pre-tax income from operating segments for the quarter increased by 47% to $82.7 million, or $0.92 per share, up from $56.4 million, or $0.63 per share, in the second quarter of 2012 and was up 1738% from $4.5 million in the third quarter of 2011.
Nationstars servicing portfolio, as measured by unpaid principal balance (UPB), increased by 3% to $198 billion compared to the prior quarter. UPB was up more than 92% over the third quarter 2011 balance of $103 billion.
We generated record net income in the quarter, and we remain focused on three major strategic goals, said Jay Bray, Chief Executive Officer of Nationstar. First, we are committed to executing on our servicing acquisition pipeline of $600 plus billion, and we are pleased to announce that we expect $30 billion of acquisitions to close in the fourth quarter. We also executed flow agreements representing $10 billion in annual UPB, and we are targeting $25 to $50 billion of annual flow. Second, we see a significant opportunity to organically grow servicing by continued focus on recapture and expansion of our builder, wholesale, and other origination channels. Finally, we are implementing a strategic initiative to generate additional shareholder value by expanding our ancillary offering of end-to-end solutions for originations and default services.
Chief Financial Officer David Hisey said, Our strong financial results reflect our focus on profitably growing the business as we capitalize on the many growth opportunities in front of us. We increased our operating and profit margins in both our servicing and origination segments in the third quarter. During the quarter, we were able to raise additional capital at a lower cost, which will enable us to pursue additional accretive opportunities.
Business Segments
Servicing
Mortgage servicing fee income, before fair value adjustments, increased 40% to $153.0 million in third quarter 2012 compared to $109.2 million in the prior quarter. Total mortgage servicing fee income of $135.4 million was up 58% quarter-over-quarter primarily due to generating a full quarter of revenues related to the Aurora platform. In the current quarter, the servicing segment pre-tax income was $5.5 million, versus a loss of $4.7 million in the prior quarter and a loss of $3.1 million in the year-ago quarter.
The servicing segment net income included a $22.4 million decrease in the fair value of mortgage servicing rights, $4.1 million of interest expense resulting from the July and September bond issuances that were not deployed during the quarter, and $3.9 million of deal expenses associated with ResCap and other transactions.
The fair value of mortgage servicing rights decreased in the current quarter by $22.4 million, or $0.25 per share pre-tax, versus a decrease in value of $20.9 million, or $0.23 per share pre-tax, in the prior quarter. The $22.4 million decrease in fair value in the current quarter is primarily due to portfolio run-off.
Segment AEBITDA increased by 13% in the current quarter to $42.1 million compared to $37.4 million in the second quarter 2012 and was up 69% from $24.9 million in the third quarter of 2011. AEBITDA was higher than both periods due to higher average servicing portfolio balances.
Nationstars average portfolio UPB for the period was $159 billion which was an increase over the prior quarter average of $115 billion. In July, Nationstar completed the integration of the $63 billion Aurora servicing portfolio. The Aurora portfolio presents the opportunity for Nationstar to increase capacity, improve loan performance and drive originations volume through recapture, further enhancing its economic value.
In July, Nationstar completed the boarding of a $10 billion GSE forward portfolio. In September, Nationstar closed on a $6 billion GSE forward portfolio.
Nationstars 60 plus day delinquency rate increased to 15.1% of UPB, up from 11.7% in the second quarter. This increase is related to the boarding of the Aurora and Bank of America portfolios which each had a higher delinquency percentage than the remainder of the servicing. Excluding the Aurora and Bank of America portfolios, the 60-day delinquency rate was unchanged from the second quarter at 11.7%.
Origination
Origination revenue was up 25% compared to the previous quarter, and 304% year-over-year, to $135.2 million for the quarter. This was predominately due to record origination volumeup 1% over the previous quarter to $1.82 billion and wide spreads between the primary and secondary markets. The total application pipeline grew to a record level of $5.5 billion at the end of the quarter, and locked applications ended the quarter at $4.4 billion. The origination business allows Nationstar to profitably create servicing assets and extend the life of servicing cash flows. The origination business also helps customers by providing refinance opportunities, while providing loan investors with loss mitigation tools.
As a result of the favorable origination environment, pre-tax operating income for the segment was a record $77.1 million, versus $61.1 million in the prior quarter and $7.6 million in the year-ago quarter. Segment AEBITDA was up 27% over the previous quarter and nearly 899% year-over-year to a record level of $80.9 million. Expenses were higher in the quarter due to increased staffing and origination expenses related to the higher volume of loan originations.
2
Adjusted EBITDA (AEBITDA)
This disclaimer applies to every usage of Adjusted EBITDA or AEBITDA in this presentation. Adjusted EBITDA is a key performance metric used by management in evaluating the performance of our segments. Adjusted EBITDA represents our Operating Segments income (loss), and excludes income and expenses that relate to the financing of our senior notes, depreciable (or amortizable) asset base of the business, income taxes, exit costs from our restructuring and certain non-cash items. Adjusted EBITDA also excludes results from our legacy asset portfolio and certain securitization trusts that were consolidated upon adoption of the accounting guidance eliminating the concept of a qualifying special purpose entity (QSPE).
Pro-forma Earnings per Share (Pro-forma EPS)
This disclaimer applies to every usage of pro-forma EPS in this presentation. Pro-forma EPS is a metric that is used by management to exclude certain non-recurring items in an attempt to provide a better earnings per share comparison to prior periods. Pro-forma Q3 12 EPS excludes certain expenses related to ResCap and other transactions. These expenses include the advance hiring of servicing staff, recruiting expenses and travel and licensing expenses. Pro-forma Q2 12 EPS excluded certain expenses incurred in advance of the closing of the Aurora transaction.
Pro-forma AEBITDA per Share
This disclaimer applies to every usage of pro-forma AEBITDA per share in this presentation. Pro-forma AEBITDA per share is a metric that is used by management to exclude certain non-recurring items in an attempt to provide a better AEBITDA per share comparison to prior periods. Pro-forma Q3 12 AEBITDA per share excludes certain expenses related to ResCap and other transactions. These expenses include the advance hiring of servicing staff, recruiting expenses and travel and licensing expenses. Pro-forma Q2 12 AEBITDA per share excluded certain expenses incurred in advance of the Aurora transaction.
Conference Call Webcast and Investor Presentation
Chief Executive Officer, Jay Bray, and Chief Financial Officer, David Hisey, will host a conference call for investors and analysts to discuss Nationstars third quarter results and other general business matters at 10:00 a.m. (ET) on Tuesday, November 6, 2012. To listen to the event live or in an archive which will be available for 14 days, visit Nationstars website at http://investors.nationstarholdings.com. The conference call will also be accessible by dialing 866-788-0545, or 857-350-1683 internationally. Please use the participant passcode 83308800 to access the live conference call. An investor presentation will also be available at http://investors.nationstarholdings.com.
3
NATIONSTAR MORTGAGE HOLDINGS INC. AND SUBSIDIARIES
UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME
(dollars and shares in thousands, except per share data)
Three months ended | ||||||||||||
September 30, 2012 | June 30, 2012 | September 30, 2011 | ||||||||||
Revenues |
||||||||||||
Servicing fee income |
$ | 135,504 | $ | 86,092 | $ | 53,031 | ||||||
Other fee income |
2,396 | 11,610 | 7,660 | |||||||||
|
|
|
|
|
|
|||||||
Total fee income |
137,900 | 97,702 | 60,691 | |||||||||
Gain on mortgage loans held for sale |
139,259 | 102,345 | 30,232 | |||||||||
|
|
|
|
|
|
|||||||
Total revenues |
277,159 | 200,047 | 90,923 | |||||||||
Total expenses and impairments |
154,828 | 130,372 | 83,194 | |||||||||
Other income (expense) |
||||||||||||
Interest income |
23,542 | 15,650 | 16,201 | |||||||||
Interest expense |
(65,015 | ) | (35,913 | ) | (26,376 | ) | ||||||
Loss on interest rate swaps and caps |
(1,077 | ) | (357 | ) | | |||||||
Fair value changes in ABS securitizations |
| | (654 | ) | ||||||||
|
|
|
|
|
|
|||||||
Total other income (expense) |
(42,550 | ) | (20,620 | ) | (10,829 | ) | ||||||
Income before taxes |
79,781 | 49,055 | (3,100 | ) | ||||||||
Income tax expense |
24,714 | 12,780 | | |||||||||
|
|
|
|
|
|
|||||||
Net income |
55,067 | 36,275 | (3,100 | ) | ||||||||
Other comprehensive income, net of tax |
||||||||||||
|
|
|
|
|||||||||
Change in value of designated cash flow hedges |
| (423 | ) | | ||||||||
Reclassification adjustments for gain (loss) |
423 | | | |||||||||
|
|
|
|
|
|
|||||||
Comprehensive income |
$ | 55,490 | $ | 35,852 | $ | (3,100 | ) | |||||
|
|
|
|
|
|
|||||||
Earnings per share: |
||||||||||||
Basic earnings per share |
$ | 0.62 | $ | 0.41 | $ | (0.04 | ) | |||||
|
|
|
|
|
|
|||||||
Diluted earnings per share |
$ | 0.61 | $ | 0.41 | $ | (0.04 | ) | |||||
|
|
|
|
|
|
|||||||
Weighted average shares: |
||||||||||||
Basic |
89,168 | 88,500 | 70,000 | |||||||||
Dilutive effect of stock awards |
597 | 1,028 | | |||||||||
|
|
|
|
|
|
|||||||
Diluted |
89,765 | 89,528 | 70,000 | |||||||||
|
|
|
|
|
|
|||||||
Dividends declared per share |
$ | | $ | | $ | | ||||||
|
|
|
|
|
|
4
NATIONSTAR MORTGAGE HOLDINGS INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(dollars in thousands)
September 30, | June 30, | September 30, | ||||||||||
2012 | 2012 | 2011 | ||||||||||
(unaudited) | (unaudited) | (unaudited) | ||||||||||
Assets |
||||||||||||
Cash and cash equivalents |
$ | 430,815 | $ | 15,892 | $ | 24,005 | ||||||
Restricted cash |
258,858 | 119,512 | 72,813 | |||||||||
Accounts receivable |
2,852,985 | 2,487,991 | 471,474 | |||||||||
Mortgage loans held for sale |
703,214 | 837,906 | 377,932 | |||||||||
Mortgage loans held for investment, subject to nonrecourse debtLegacy Assets |
238,178 | 238,173 | 246,159 | |||||||||
Mortgage loans held for investment, subject to ABS nonrecourse debt |
| | 477,748 | |||||||||
Reverse mortgage interests |
452,886 | 310,074 | | |||||||||
Receivables from affiliates |
13,301 | 13,083 | 6,082 | |||||||||
Mortgage servicing rightsfair value |
592,692 | 596,462 | 246,916 | |||||||||
Mortgage servicing rightsamortized cost |
8,036 | 8,357 | | |||||||||
Property and equipment, net |
48,714 | 39,090 | 20,990 | |||||||||
Real estate owned (REO), net |
3,193 | 3,429 | 15,411 | |||||||||
Other assets |
338,359 | 226,261 | 44,795 | |||||||||
|
|
|
|
|
|
|||||||
Total assets |
$ | 5,941,231 | $ | 4,896,230 | $ | 2,004,325 | ||||||
|
|
|
|
|
|
|||||||
Liabilities and equity |
||||||||||||
Notes payable |
$ | 2,532,316 | $ | 2,412,364 | $ | 738,783 | ||||||
Unsecured senior notes |
1,062,423 | 555,938 | 245,109 | |||||||||
Payables and accrued liabilities |
762,268 | 639,839 | 177,452 | |||||||||
Derivative financial instruments |
37,835 | 18,911 | 15,778 | |||||||||
Derivative financial instruments, subject to ABS nonrecourse debt |
| | 11,889 | |||||||||
Mortgage servicing liabilities |
82,313 | 81,979 | | |||||||||
Nonrecourse debtLegacy Assets |
101,898 | 106,271 | 116,200 | |||||||||
ABS nonrecourse debt (at fair value) |
| | 434,326 | |||||||||
Excess spread financing (at fair value) |
255,484 | 266,693 | | |||||||||
Participating interest financing |
415,448 | 181,114 | | |||||||||
|
|
|
|
|
|
|||||||
Total liabilities |
5,249,985 | 4,263,109 | 1,739,537 | |||||||||
|
|
|
|
|
|
|||||||
Total equity |
691,246 | 633,121 | 264,788 | |||||||||
|
|
|
|
|
|
|||||||
Total liabilities and equity |
$ | 5,941,231 | $ | 4,896,230 | $ | 2,004,325 | ||||||
|
|
|
|
|
|
5
SERVICING FEE INCOME DETAIL
(dollars in thousands)
Three months ended | ||||||||||||
September 30, 2012 |
June 30, 2012 |
September 30, 2011 |
||||||||||
(unaudited) | (unaudited) | (unaudited) | ||||||||||
Total servicing fee income before MSR fair value adjustments |
$ | 152,963 | $ | 109,222 | $ | 73,255 | ||||||
Fair value adjustments on excess spread financing |
2,213 | (2,412 | ) | | ||||||||
Reverse mortgage servicing amortization/accretion |
2,652 | (9 | ) | | ||||||||
MSR changes in fair value |
(22,430 | ) | (20,875 | ) | (19,035 | ) | ||||||
|
|
|
|
|
|
|||||||
Servicing fee income |
135,398 | 85,926 | $ | 54,220 | ||||||||
|
|
|
|
|
|
|||||||
Other fee income |
6,457 | 5,969 | $ | 3,772 | ||||||||
|
|
|
|
|
|
|||||||
Total servicing fee income |
$ | 141,855 | $ | 91,895 | $ | 57,992 | ||||||
|
|
|
|
|
|
PRO-FORMA EARNINGS PER SHARE RECONCILIATION
(dollars in thousands)
Three months ended | ||||||||
September 30, 2012 | June 30, 2012 | |||||||
(unaudited) | (unaudited) | |||||||
Net Income |
$ | 55,067 | $ | 36,275 | ||||
Income taxes |
24,714 | 12,780 | ||||||
|
|
|
|
|||||
Income before taxes |
79,781 | 49,055 | ||||||
ResCap and other transaction related expenses |
3,888 | 4,136 | ||||||
|
|
|
|
|||||
Pro-forma pre-tax income |
83,669 | 53,191 | ||||||
Income taxes |
(25,918 | ) | (13,856 | ) | ||||
|
|
|
|
|||||
Pro-forma Income |
$ | 57,751 | $ | 39,335 | ||||
|
|
|
|
|||||
Average shares outstanding |
89,765 | 89,528 | ||||||
|
|
|
|
|||||
Pro-forma EPS |
$ | 0.64 | $ | 0.44 | ||||
|
|
|
|
PRO-FORMA OPERATING AEBITDA PER SHARE RECONCILIATION
(dollars in thousands)
Three months ended | ||||||||
September 30, 2012 | June 30, 2012 | |||||||
(unaudited) | (unaudited) | |||||||
AEBITDA |
$ | 123,035 | $ | 101,201 | ||||
ResCap and other transaction related expenses |
3,888 | 4,136 | ||||||
|
|
|
|
|||||
Pro-forma AEBITDA |
$ | 126,923 | $ | 105,377 | ||||
|
|
|
|
|||||
Average shares outstanding |
89,765 | 89,528 | ||||||
|
|
|
|
|||||
Pro-forma AEBITDA per share |
$ | 1.41 | $ | 1.18 | ||||
|
|
|
|
6
AEBITDA RECONCILIATION
(dollars in thousands)
Three months ended | ||||||||||||
September 30, 2012 |
June 30, 2012 |
September 30, 2011 |
||||||||||
Net Income/(Loss) from Operating Segments to Adjusted EBITDA Reconciliation |
||||||||||||
Net income |
$ | 55,067 | $ | 36,275 | $ | (3,100 | ) | |||||
Plus: |
||||||||||||
Net (income)/loss from Legacy Portfolio and Other |
2,874 | 7,373 | 7,607 | |||||||||
Income tax expense |
24,714 | 12,780 | | |||||||||
|
|
|
|
|
|
|||||||
Net income/(loss) from Operating Segments |
82,655 | 56,428 | 4,507 | |||||||||
Adjust for: |
||||||||||||
Interest expense from unsecured senior notes |
17,656 | 13,516 | 7,543 | |||||||||
Depreciation and amortization |
2,772 | 1,758 | 852 | |||||||||
Change in fair value of mortgage servicing rights |
22,430 | 20,875 | 19,035 | |||||||||
Amortization/accretion of reverse mortgage servicing |
(2,652 | ) | 9 | | ||||||||
Restructuring charges |
| | | |||||||||
Share-based compensation |
2,623 | 6,353 | 1,676 | |||||||||
Fair value changes on excess spread financing |
(2,213 | ) | 2,412 | | ||||||||
Fair value changes in derivatives |
(236 | ) | (150 | ) | | |||||||
Ineffective portion of cash flow hedge |
| | (617 | ) | ||||||||
|
|
|
|
|
|
|||||||
Adjusted EBITDA |
$ | 123,035 | $ | 101,201 | $ | 32,996 | ||||||
|
|
|
|
|
|
|||||||
Adjusted EBITDA per share |
$ | 1.37 | $ | 1.13 | $ | 0.47 | ||||||
|
|
|
|
|
|
|||||||
Earnings per share |
$ | 0.61 | $ | 0.41 | $ | (0.04 | ) | |||||
|
|
|
|
|
|
SEGMENT AEBITDA RECONCILIATION
(dollars in thousands)
FOR QUARTER ENDED SEPTEMBER 30, 2012
Servicing | Origination | Operating | Legacy | Total | ||||||||||||||||
Adjusted EBITDA to Net Income/(Loss) Reconciliation |
||||||||||||||||||||
Adjusted EBITDA |
$ | 42,121 | $ | 80,914 | $ | 123,035 | $ | (1,347 | ) | $ | 121,688 | |||||||||
Interest expense on corporate notes |
(15,707 | ) | (1,949 | ) | (17,656 | ) | | (17,656 | ) | |||||||||||
MSR valuation adjustment |
(22,430 | ) | | (22,430 | ) | | (22,430 | ) | ||||||||||||
Excess spread adjustment |
2,213 | | 2,213 | | 2,213 | |||||||||||||||
Amortization of mortgage servicing obligations |
2,652 | | 2,652 | | 2,652 | |||||||||||||||
Depreciation & amortization |
(2,006 | ) | (766 | ) | (2,772 | ) | (201 | ) | (2,973 | ) | ||||||||||
Stock-based compensation |
(1,570 | ) | (1,053 | ) | (2,623 | ) | (13 | ) | (2,636 | ) | ||||||||||
Fair value adjustment for derivatives |
236 | | 236 | (1,313 | ) | (1,077 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Pre-Tax Income/Loss |
5,509 | 77,146 | 82,655 | (2,874 | ) | 79,781 | ||||||||||||||
Income Tax |
(24,714 | ) | ||||||||||||||||||
|
|
|||||||||||||||||||
Net Income/Loss |
$ | 55,067 | ||||||||||||||||||
|
|
|||||||||||||||||||
Average shares outstanding |
89,765 | 89,765 | 89,765 | 89,765 | 89,765 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Earnings per share |
$ | 0.61 | ||||||||||||||||||
|
|
|||||||||||||||||||
Pre-Tax Income per share |
$ | 0.06 | $ | 0.86 | $ | 0.92 | $ | (0.03 | ) | $ | 0.89 | |||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
AEBITDA per share |
$ | 0.47 | $ | 0.90 | $ | 1.37 | $ | (0.02 | ) | $ | 1.36 | |||||||||
|
|
|
|
|
|
|
|
|
|
7
FOR QUARTER ENDED June 30, 2012 | ||||||||||||||||||||
Servicing | Origination | Operating | Legacy | Total | ||||||||||||||||
Adjusted EBITDA to Net Income/(Loss) Reconciliation |
||||||||||||||||||||
Adjusted EBITDA |
$ | 37,378 | $ | 63,823 | $ | 101,201 | $ | (7,488 | ) | $ | 93,713 | |||||||||
Interest expense on corporate notes |
(13,516 | ) | | (13,516 | ) | | (13,516 | ) | ||||||||||||
MSR valuation adjustment |
(20,875 | ) | | (20,875 | ) | | (20,875 | ) | ||||||||||||
Excess spread adjustment |
(2,412 | ) | | (2,412 | ) | | (2,412 | ) | ||||||||||||
Amortization of mortgage servicing obligations |
(9 | ) | | (9 | ) | | (9 | ) | ||||||||||||
Depreciation & amortization |
(1,238 | ) | (520 | ) | (1,758 | ) | (96 | ) | (1,854 | ) | ||||||||||
Stock-based compensation |
(4,147 | ) | (2,206 | ) | (6,353 | ) | 718 | (5,635 | ) | |||||||||||
Fair value adjustment for derivatives |
150 | | 150 | (507 | ) | (357 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Pre-Tax Income/Loss |
(4,669 | ) | 61,097 | 56,428 | (7,373 | ) | 49,055 | |||||||||||||
Income Tax |
(12,780 | ) | ||||||||||||||||||
|
|
|||||||||||||||||||
Net Income |
$ | 36,275 | ||||||||||||||||||
|
|
|||||||||||||||||||
Average shares outstanding |
89,528 | 89,528 | 89,528 | 89,528 | 89,528 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Earnings per share |
$ | 0.41 | ||||||||||||||||||
|
|
|||||||||||||||||||
Pre-Tax Income per share |
$ | (0.05 | ) | $ | 0.68 | $ | 0.63 | $ | (0.08 | ) | $ | 0.55 | ||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
AEBITDA per share |
$ | 0.42 | $ | 0.71 | $ | 1.13 | $ | (0.08 | ) | $ | 1.05 | |||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
FOR QUARTER ENDED SEPTEMBER 30, 2011 | ||||||||||||||||||||
Servicing | Origination | Operating | Legacy | Total | ||||||||||||||||
Adjusted EBITDA to Net Income/(Loss) Reconciliation |
||||||||||||||||||||
Adjusted EBITDA |
$ | 24,858 | $ | 8,138 | $ | 32,996 | $ | (7,468 | ) | $ | 25,528 | |||||||||
Interest expense on corporate notes |
(7,543 | ) | | (7,543 | ) | | (7,543 | ) | ||||||||||||
MSR valuation adjustment |
(19,035 | ) | | (19,035 | ) | | (19,035 | ) | ||||||||||||
Excess spread adjustment |
| | | | | |||||||||||||||
Amortization of mortgage servicing obligations |
| | | | | |||||||||||||||
Depreciation & amortization |
(525 | ) | (327 | ) | (852 | ) | (139 | ) | (991 | ) | ||||||||||
Stock-based compensation |
(1,508 | ) | (168 | ) | (1,676 | ) | | (1,676 | ) | |||||||||||
Fair value adjustment for derivatives |
617 | | 617 | | 617 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Pre-Tax Income/Loss |
(3,136 | ) | 7,643 | 4,507 | (7,607 | ) | (3,100 | ) | ||||||||||||
Income Tax |
| |||||||||||||||||||
|
|
|||||||||||||||||||
Net Income/Loss |
$ | (3,100 | ) | |||||||||||||||||
|
|
|||||||||||||||||||
Average shares outstanding |
70,000 | 70,000 | 70,000 | 70,000 | 70,000 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Earnings per share |
$ | (0.04 | ) | |||||||||||||||||
|
|
|||||||||||||||||||
Pre-Tax Income per share |
$ | (0.04 | ) | $ | 0.11 | $ | 0.06 | $ | (0.11 | ) | $ | (0.04 | ) | |||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
AEBITDA per share |
$ | 0.36 | $ | 0.12 | $ | 0.47 | $ | (0.11 | ) | $ | 0.36 | |||||||||
|
|
|
|
|
|
|
|
|
|
8
About Nationstar Mortgage Holdings Inc.
Based in Lewisville, Texas, Nationstar currently services over one million residential mortgages totaling $198 billion in unpaid principal balance. In addition, Nationstar operates an integrated loan origination platform, enabling Nationstar to mitigate servicing portfolio run-off and improve credit performance for loan investors. Nationstar currently employs over 4,100 people, entirely based in the United States.
Forward Looking Statements
Any statements in this release that are not historical or current facts are forward-looking statements. Forward-looking statements include, without limitation, statements concerning plans, objectives, goals, projections, strategies, future events or performance, and underlying assumptions and other statements, which are not statements of historical facts. Forward-looking statements convey Nationstars current expectations or forecasts of future events. When used in this release, the words anticipate, appears, believe, foresee, intend, should, expect, estimate, target, project, plan, may, could, will, are likely and similar expressions are intended to identify forward-looking statements. These statements involve predictions of our future financial condition, performance, plans and strategies, and are thus dependent on a number of factors including, without limitation, assumptions and data that may be imprecise or incorrect. Specific factors that may impact performance or other predictions of future actions have, in many but not all cases, been identified in connection with specific forward-looking statements. Forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause Nationstars actual results, performance or achievements to be materially different from any future results, performances or achievements expressed or implied by the forward-looking statements. Certain of these risks and uncertainties are described in the Risk Factors section of Nationstar Mortgage LLCs Form 10-K for the year ended December 31, 2011, Nationstars Form 10-Q for the quarter ended June 30, 2012, and other reports filed with the SEC, which are available at the SECs website at http://www.sec.gov. We caution you not to place undue reliance on these forward-looking statements that speak only as of the date they were made. Unless required by law, Nationstar undertakes no obligation to publicly update or revise any forward-looking statements to reflect circumstances or events after the date of this release.
# # #
9
W9[/W%Z5TGJ=/5,"O,J8^H6#W56-+7,=^ '!A8VME="!B96=I;CTB[[N_(B!I9#TB5S5-,$UP0V5H:4AZ D!\@'Z`@,"#`(4`AT")@(O`C@"00)+`E0"70)G`G$"
M>@*$`HX"F`*B`JP"M@+!`LL"U0+@`NL"]0,``PL#%@,A`RT#.`-#`T\#6@-F
M`W(#?@.*`Y8#H@.N`[H#QP/3`^`#[`/Y!`8$$P0@!"T$.P1(!%4$8P1Q!'X$
MC`2:!*@$M@3$!-,$X03P!/X%#044%]@8&!A8&)P8W!D@&609J!GL&C`:=!J\&P`;1!N,&]0<'!QD'*P<]!T\'
M80=T!X8'F0>L![\'T@?E!_@("P@?"#((1@A:"&X(@@B6"*H(O@C2".<(^PD0
M"24).@E/"60)>0F/":0)N@G/">4)^PH1"B<*/0I4"FH*@0J8"JX*Q0K<"O,+
M"PLB"SD+40MI"X`+F`NP"\@+X0OY#!(,*@Q##%P,=0R.#*<,P`S9#/,-#0TF
M#4`-6@UT#8X-J0W##=X-^`X3#BX.20YD#G\.FPZV#M(.[@\)#R4/00]>#WH/
ME@^S#\\/[!`)$"800Q!A$'X0FQ"Y$-<0]1$3$3$13Q%M$8P1JA')$>@2!Q(F
M$D429!*$$J,2PQ+C$P,3(Q-#$V,3@Q.D$\43Y10&%"<4211J%(L4K13.%/`5
M$A4T%585>!6;%;T5X!8#%B86219L%H\6LA;6%OH7'1=!%V47B1>N%](7]Q@;
M&$`891B*&*\8U1CZ&2`911EK&9$9MQG=&@0:*AI1&G<:GAK%&NP;%!L[&V,;
MBANR&]H<`APJ'%(<>QRC',P<]1T>'4<=:AZ4'KX>Z1\3
M'SX?:1^4'[\?ZB`5($$@;""8(,0@\"$<(4@A=2&A( &YXS'DJ>8EYYWI&>J5[!'MC>\)\(7R!?.%]07VA?@%^8G["?R-_A'_E
M@$>`J($*@6N!S8(P@I*"](-7@[J$'82`A..%1X6KA@Z& J1U72KCU_+#^(&X/AKU#GNFNQ-D=95.
M\]B;WW+0;:[]V1MW#XW+]Y=99VL;<&U-P[PJ`C;FH-Z8(5\^&R5!5RRPPC'P
MO333P2I(7]JLY+*%H9D0R*QHZBFI2:K7B:@8/EBHP>@=[^^YEG[HH_8E]
M7_KIT_K>4[!;3=C9C&EYJL;(ANC_`'U[O3V_\-Z2'$+JV;[MF]OW.`\%7Q?U
M?WJ=ZVFFYAKN8VQAY:\!P_S7+*M^J?0'6>M1C?8KP"&W8;G8SA/_`(5=4UW]
MMJY*KZYY/2OK)U)W4[[\C`KMR*:<=FP[7"P>E&_TO:RICV?SB["WZQ].KZ`.
MO^^S#-;;8K`<_P!Q#-A:';-['G9;^D_1H7$[].[)/!S&$QX2:R5PF!],I3_0
M8LP.O84?9,]N=4('H9[0'P/I;<[$8S;_`-=Q,E&JZPQI#.HTOZ?:8$VPZHG_
M`(/+KW4_]N^C=_P2P!_C(Q*[6#-Z;F8E-FK+7L''YS]AVN>UGTG^EZJW.L=>
MP>F]);U-['96+<6!GH[7;FV_0<-[F,:2&H=0C^Z\TB**)UME_/'^6U)'_)2[<_EM?`_K^@
MDJJ7J;9G7O46T,]NG%X-LU4XGLW:&[=Q9K