XML 66 R42.htm IDEA: XBRL DOCUMENT v3.19.1
Indebtedness (Tables)
12 Months Ended
Dec. 31, 2018
Debt Disclosure [Abstract]  
Schedule of Long-term Debt Instruments
Notes Payable
 
 
 
 
 
 
 
 
 
 
Successor
 
 
Predecessor
 
 
 
 
 
 
 
 
 
 
December 31, 2018
 
 
December 31, 2017
Advance Facilities
 
Interest Rate
 
Maturity Date
 
Collateral
 
Capacity Amount
 
Outstanding
 
Collateral Pledged
 
 
Outstanding
 
Collateral pledged
Nationstar agency advance receivables trust
 
LIBOR+1.5% to 2.6%
 
December 2020
 
Servicing advance receivables
 
$
350

 
$
218

 
$
255

 
 
$
416

 
$
492

Nationstar mortgage advance receivable trust
 
LIBOR+1.5% to 6.5%
 
August 2021
 
Servicing advance receivables
 
325

 
209

 
284

 
 
230

 
287

MBS servicer advance facility (2014)
 
CPRATE+2.5%
 
December 2019
 
Servicing advance receivables
 
125

 
90

 
149

 
 
44

 
140

Nationstar agency advance financing facility
 
LIBOR+1.5%
 
July 2020
 
Servicing advance receivables
 
125

 
78

 
89

 
 
102

 
117

MBS advance financing facility
 
LIBOR+2.5%
 
March 2019
 
Servicing advance receivables
 

 

 

 
 
63

 
64

Advance facilities principal amount
 
 
 
 
 
595

 
$
777

 
 
855

 
$
1,100

Unamortized debt issuance costs
 
 
 
 
 

 
 
 
 

 
 
Advance facilities, net
 
 
 
$
595

 

 
 
$
855

 

 
 
 
 
 
 
 
 
 
 
Successor
 
 
Predecessor
 
 
 
 
 
 
 
 
 
 
December 31, 2018
 
 
December 31, 2017
Warehouse Facilities
 
Interest Rate
 
Maturity Date
 
Collateral
 
Capacity Amount
 
Outstanding
 
Collateral Pledged
 
 
Outstanding
 
Collateral pledged
$1,200 warehouse facility
 
LIBOR+1.9% to 3.8%
 
March 2019
 
Mortgage loans or MBS
 
$
1,200

 
$
464

 
$
514

 
 
$
889

 
$
960

$1,000 warehouse facility
 
LIBOR+1.6% to 2.5%
 
September 2019
 
Mortgage loans or MBS
 
1,000

 
137

 
140

 
 
299

 
308

$950 warehouse facility
 
LIBOR+1.7% to 3.5%
 
November 2019
 
Mortgage loans or MBS
 
950

 
560

 
622

 
 
721

 
785

$600 warehouse facility
 
LIBOR+2.5%
 
February 2020
 
Mortgage loans or MBS
 
600

 
151

 
168

 
 
333

 
347

$500 warehouse facility
 
LIBOR+2.0% to 2.3%
 
September 2020
 
Mortgage loans or MBS
 
500

 
290

 
299

 
 

 

$500 warehouse facility
 
LIBOR+1.5% to 2.8%
 
November 2019
 
Mortgage loans or MBS
 
500

 
220

 
248

 
 
305

 
337

$500 warehouse facility
 
LIBOR+1.5% to 3.0%
 
April 2019
 
Mortgage loans or MBS
 
500

 
187

 
200

 
 
246

 
272

$500 warehouse facility
 
LIBOR+1.8% to 2.8%
 
August 2019
 
Mortgage loans or MBS
 
500

 
119

 
122

 
 
233

 
239

$300 warehouse facility
 
LIBOR+2.3%
 
January 2020
 
Mortgage loans or MBS
 
300

 
103

 
132

 
 
116

 
141

$200 warehouse facility
 
LIBOR+1.3%
 
April 2019
 
Mortgage loans or MBS
 
200

 
18

 
19

 
 
80

 
81

$40 warehouse facility
 
LIBOR+3.0%
 
November 2019
 
Mortgage loans or MBS
 
40

 
1

 
2

 
 
4

 
6

 
 
 
 
 
 
 
 
 
 
2,250

 
2,466

 
 
3,226

 
3,476

MSRs
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
$200 warehouse facility(1)
 
LIBOR+3.8%
 
March 2019
 
Mortgage loans or MBS
 
200

 

 
430

 
 

 
377

$200 warehouse facility
 
LIBOR+4.0%
 
June 2020
 
Mortgage loans or MBS
 
200

 
100

 
928

 
 
50

 
594

$175 warehouse facility
 
LIBOR+2.3%
 
December 2020
 
Mortgage loans or MBS
 
175

 

 
226

 
 

 
200

$50 warehouse facility
 
LIBOR+4.5%
 
August 2020
 
Mortgage loans or MBS
 
50

 

 
102

 
 
10

 
90

 
 
 
 
 
 
 
 
 
 
100

 
1,686

 
 
60

 
1,261

Warehouse facilities principal amount
 
 
 
 
 
2,350

 
$
4,152

 
 
3,286

 
$
4,737

Unamortized debt issuance costs
 
 
 
 
 
(1
)
 
 
 
 
(1
)
 
 
Warehouse facilities, net
 
 
 
$
2,349

 
 
 
 
$
3,285

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pledged Collateral:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Mortgage loans held for sale and mortgage loans held for investment
 
 
 
 
 
 
 
$
1,528

 
$
1,628

 
 
$
1,792

 
$
1,901

Reverse mortgage interests
 
 
 
 
 
 
 
722

 
838

 
 
1,434

 
1,575

MSRs
 
 
 
 
 
 
 
100

 
1,686

 
 
60

 
1,261


(1) 
The capacity amount of this facility is a sublimit of the $1,200 warehouse facility.

Schedule of Unsecured Senior Notes
Unsecured senior notes consist of the following:
 
Successor
 
 
Predecessor
 
December 31, 2018
 
 
December 31, 2017
$950 face value, 8.125% interest rate payable semi-annually, due July 2023(1)
$
950

 
 
$

$750 face value, 9.125% interest rate payable semi-annually, due July 2026(1)
750

 
 

$600 face value, 6.500% interest rate payable semi-annually, due July 2021(2)
592

 
 
595

$300 face value, 6.500% interest rate payable semi-annually, due June 2022(2)
206

 
 
206

$475 face value, 6.500% interest rate payable semi-annually, due August 2018(3)

 
 
364

$400 face value, 7.875% interest rate payable semi-annually, due October 2020(3)

 
 
397

$375 face value, 9.625% interest rate payable semi-annually, due May 2019(3)

 
 
323

Unsecured senior notes principal amount
2,498

 
 
1,885

Unamortized debt issuance costs, net of premium, and discount
(39
)
 
 
(11
)
Unsecured senior notes, net
$
2,459

 
 
$
1,874



(1) 
On July 13, 2018, Merger Sub issued $950 aggregate principal amount of the 8.125% Notes due 2023 and $750 aggregate principal amount of the 9.125% Notes due 2026. The proceeds from the New Notes were used, together with the proceeds from the issuance of WMIH’s common stock and WMIH’s cash and restricted cash on hand, to consummate the Merger with Nationstar and the refinancing of certain Nationstar’s existing debt and to pay related fees and expenses. At the consummation of the acquisition, Merger Sub merged with and into Nationstar with Nationstar assuming the obligations under the New Notes.
(2) 
In June 2018, the Predecessor entered into a supplemental indenture to, among other things, modify the definition of “Change of Control” to provide that the Merger will not constitute a change of control which would otherwise trigger redemption obligations.
(3) 
The note of the Predecessor was paid off or redeemed in August 2018.

Schedule of Maturities of Long-term Debt
As of December 31, 2018, the expected maturities of the Company’s unsecured senior notes based on contractual maturities are as follows:
Year Ending December 31,
 
Amount
2019
 
$

2020
 

2021
 
592

2022
 
206

2023
 
950

Thereafter
 
750

Total
 
$
2,498

Schedule of Other Nonrecourse Debt
Other nonrecourse debt consists of the following:
 
 
 
 
 
 
 
 
 
 
Successor
 
 
Predecessor
 
 
 
 
 
 
 
 
 
 
December 31, 2018
 
 
December 31, 2017
 
 
Issue Date
 
Maturity Date
 
Class of Note
 
Securitized Amount
 
Outstanding
 
 
Outstanding
Participating interest financing(1)
 
 
 
 
$

 
$
5,607

 
 
$
7,111

Securitization of nonperforming HECM loans
 
 
 
 
 
 
 
 
 
 
 
 
 
Trust 2016-2
 
June 2016
 
June 2026
 
A, M1, M2
 

 

 
 
94

Trust 2016-3
 
August 2016
 
August 2026
 
A, M1, M2
 

 

 
 
138

Trust 2017-1
 
May 2017
 
May 2027
 
A, M1, M2
 

 

 
 
213

Trust 2017-2
 
September 2017
 
September 2027
 
A, M1, M2
 
284

 
231

 
 
365

Trust 2018-1
 
March 2018
 
March 2028
 
A, M1, M2, M3, M4, M5
 
308

 
284

 
 

Trust 2018-2
 
August 2018
 
August 2028
 
A, M1, M2, M3, M4, M5
 
260

 
250

 
 

Trust 2018-3
 
November 2018
 
November 2028
 
A, M1, M2, M3, M4, M5
 
350

 
326

 
 

Nonrecourse debt - legacy assets
 
November 2009
 
October 2039
 
A
 
105

 
29

 
 
42

Other nonrecourse debt principal amount
 
 
 
 
 
 
 
 
 
6,727

 
 
7,963

Unamortized debt issuance costs, net of premium, and issuance discount(2)
 
 
 
 
 
 
 
 
 
68

 
 
51

Other nonrecourse debt, net
 
 
 
 
 
 
 
 
 
$
6,795

 
 
$
8,014


(1) 
Amounts represent the Company’s participating interest in GNMA HMBS securitized portfolios.
(2) 
The Predecessor amount includes a premium of $62 as of December 31, 2017.