XML 50 R37.htm IDEA: XBRL DOCUMENT v3.3.0.814
DEBT OBLIGATIONS (Tables)
 9 Months Ended
Sep. 30, 2015
Debt Disclosure [Abstract]  
Schedule of Debt Obligations
The following table presents certain information regarding New Residential’s debt obligations:

 
September 30, 2015
 
December 31, 2014
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Collateral
 
 
Debt Obligations/Collateral
 
Month Issued
 
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)
 
Various
 
$
2,144,624

 
$
2,144,624

 
Oct-15
 
0.47
%
 
0.1
 
$
2,138,144

 
$
2,236,321

 
$
2,234,248

 
0.5
 
$
1,707,602

Non-Agency RMBS (E)
 
Various
 
890,025

 
890,025

 
Oct-15 to Mar-16
 
1.80
%
 
0.1
 
2,594,423

 
1,166,464

 
1,179,444

 
7.9
 
539,049

Residential Mortgage Loans(F)
 
Various
 
627,656

 
626,962

 
Nov-15 to Oct-16
 
2.79
%
 
0.5
 
799,635

 
728,339

 
730,312

 
3.5
 
867,334

Real Estate Owned(G)(H)
 
Various
 
72,084

 
72,005

 
Nov-15 to Aug-16
 
3.13
%
 
0.4
 
N/A

 
N/A

 
82,796

 
N/A
 
35,105

Consumer Loan Investment(I)
 
Apr-15
 
40,264

 
40,264

 
Oct-15
 
3.78
%
 
0.1
 
N/A

 
N/A

 
—

 
3.4
 
—

Total Repurchase Agreements
 
 
 
3,774,653

 
3,773,880

 

 
1.25
%
 
0.2
 
 
 
 
 
 
 
 
 
3,149,090

Notes Payable
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Secured Corporate Note(J)
 
May-15
 
188,266

 
186,520

 
Apr-17
 
5.44
%
 
1.6
 
96,532,601

 
222,505

 
263,476

 
5.0
 
—

Servicer Advances(K)
 
Various
 
7,055,203

 
7,038,079

 
Oct-15 to Aug-18
 
3.06
%
 
1.1
 
7,644,435

 
7,417,372

 
7,499,775

 
4.3
 
2,885,784

Residential Mortgage Loans(L)
 
Oct-14
 
20,601

 
20,601

 
Oct-15
 
3.08
%
 
0.1
 
37,331

 
22,078

 
20,316

 
4.1
 
22,194

Real Estate Owned
 
N/A
 
—

 
—

 
 
 
—
%
 
—
 
N/A

 
N/A

 
—

 
N/A
 
785

Total Notes Payable
 
 
 
7,264,070

 
7,245,200

 
 
 
3.12
%
 
1.1
 
 
 
 
 
 
 
 
 
2,908,763

Total/ Weighted Average
 
 
 
$
11,038,723

 
$
11,019,080

 
 
 
2.48
%
 
0.8
 
 
 
 
 
 
 
 
 
$
6,057,853

 
(A)
Net of deferred financing costs associated with the adoption of ASU No. 2015-03 (Note 1).
(B)
All debt obligations with a stated maturity of October 2015 were refinanced, extended, or repaid.
(C)
These repurchase agreements had approximately $2.9 million of associated accrued interest payable as of September 30, 2015.
(D)
The counterparties of these repurchase agreements are Citibank ($674.2 million), Morgan Stanley ($308.4 million), Bank of America ($202.1 million), Daiwa ($249.5 million), Royal Bank of Canada ($372.6 million) and Jefferies ($337.8 million) and were subject to customary margin call provisions. All of the Agency RMBS repurchase agreements have a fixed rate. Collateral amounts include approximately $2.0 billion of related trade and other receivables.
(E)
The counterparties of these repurchase agreements are Barclays ($11.1 million), Credit Suisse ($266.8 million), Royal Bank of Canada ($10.1 million), Bank of America, N.A. ($266.8 million), Citibank ($66.6 million), Goldman Sachs ($68.7 million) and UBS ($199.9 million) and were subject to customary margin call provisions. All of the Non-Agency repurchase agreements have LIBOR-based floating interest rates.
(F)
The counterparties on these repurchase agreements are Barclays ($247.1 million maturing in January 2016), Bank of America N.A. ($264.1 million maturing in August 2016), Nomura ($55.5 million maturing in May 2016), Citibank ($3.1 million maturing in October 2016) and Credit Suisse ($57.9 million maturing in November 2015). All of these repurchase agreements have LIBOR-based floating interest rates.
(G)
The counterparties of these repurchase agreements are Barclays ($56.1 million), Credit Suisse ($1.1 million), Bank of America, N.A. ($5.0 million) and Nomura ($9.8 million). All of these repurchase agreements have LIBOR-based floating interest rates.
(H)
Includes financing collateralized by receivables including claims from FHA on GNMA 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)
The repurchase agreement is payable to Bank of America, N.A. and bears interest equal to three-month LIBOR plus 3.50% and is collateralized by New Residential’s interest in consumer loans (Note 9).
(J)
The loan bears interest equal to the sum of (i) a floating rate index equal to one-month LIBOR and (ii) a margin of 5.25%. The outstanding face amount of the collateral represents the UPB of the residential mortgage loans underlying the Excess MSRs that secure this corporate loan.
(K)
$3.8 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 rate equal to one-month LIBOR or a cost of funds rate, as applicable, and (ii) a margin ranging from 1.0% to 2.2%.
(L)
The note is payable to Nationstar and bears interest equal to one-month LIBOR plus 2.875%.
Activities related to the carrying value of New Residential’s debt obligations were as follows:
 
 
Servicer Advances
 
Real Estate Securities
 
Real Estate Loans and REO
 
Consumer Loan Investment
 
Other
 
Total
Balance at December 31, 2014(A)
 
$
2,890,230

 
$
2,246,651

 
$
925,418

 
$
—

 
$
—

 
$
6,062,299

Repurchase Agreements:
 
 
 
 
 
 
 
 
 
 
 
 
Borrowings
 
—

 
5,062,743

 
1,078,753

 
42,976

 
—

 
6,184,472

Modified retrospective adjustment for the adoption of ASU No. 2014-11 (Note 1)
 
—

 
84,649

 
1,306

 
—

 
—

 
85,955

Repayments
 
—

 
(4,359,394
)
 
(1,282,758
)
 
(2,712
)
 
—

 
(5,644,864
)
Adoption of ASU No. 2015-03 (Note 1)
 
—

 
—

 
(773
)
 
—

 
—

 
(773
)
Notes Payable:
 
 
 
 
 
 
 
 
 
 
 

Retrospective adjustment for the adoption of ASU No. 2015-03 (Note 1)
 
(4,446
)
 
—

 
—

 
—

 
—

 
(4,446
)
Borrowings
 
8,940,486

 
—

 
1,632

 
—

 
852,419

 
9,794,537

Repayments
 
(4,775,513
)
 
—

 
(4,010
)
 
—

 
(665,858
)
 
(5,445,381
)
Adoption of ASU No. 2015-03 (Note 1)
 
(12,678
)
 
—

 
—

 
—

 
(41
)
 
(12,719
)
Balance at September 30, 2015
 
$
7,038,079

 
$
3,034,649

 
$
719,568

 
$
40,264

 
$
186,520

 
$
11,019,080


(A)    Excludes debt related to linked transactions (Note 10).
Schedule of Contractual Maturities of Debt Obligations
New Residential’s debt obligations as of September 30, 2015 had contractual maturities as follows:
Year
 
Nonrecourse
 
Recourse
 
Total
October 1 through December 31, 2015
 
$
1,014,660

 
$
3,136,186

 
$
4,150,846

2016
 
3,669,413

 
593,713

 
4,263,126

2017
 
1,555,105

 
188,266

 
1,743,371

2018
 
881,380

 
—

 
881,380

 
 
$
7,120,558

 
$
3,918,165

 
$
11,038,723
Schedule of Borrowing Capacity
The following table represents New Residential’s borrowing capacity as of September 30, 2015:
Debt Obligations/ Collateral
 
Collateral Type
 
Borrowing Capacity
 
Balance Outstanding
 
Available Financing
Repurchase Agreements
 
 
 
 
 
 
 
 
Residential Mortgage Loans
 
Real Estate Loans
 
$
2,275,000

 
$
430,635

 
$
1,844,365

Notes Payable
 
 
 
 
 
 
 
 
Servicer Advances(A)
 
Servicer Advances
 
10,969,193

 
7,055,203

 
3,913,990

 
 
 
 
$
13,244,193

 
$
7,485,838

 
$
5,758,355



(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 0.5% fee on the unused borrowing capacity.