XML 54 R38.htm IDEA: XBRL DOCUMENT v3.19.1
Indebtedness (Tables)
3 Months Ended
Mar. 31, 2019
Debt Disclosure [Abstract]  
Schedule of Notes Payable
Notes Payable
 
 
 
 
 
 
 
 
 
 
Successor
 
 
 
 
 
 
 
 
 
 
March 31, 2019
 
December 31, 2018
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

 
$
225

 
$
262

 
$
218

 
$
255

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

 
195

 
265

 
209

 
284

MBS servicer advance facility (2014)
 
LIBOR+2.5%
 
December 2019
 
Servicing advance receivables
 
135

 
89

 
160

 
90

 
149

Nationstar agency advance financing facility
 
LIBOR+1.5% to 7.4%
 
July 2020
 
Servicing advance receivables
 
125

 
69

 
78

 
78

 
89

Advance facilities principal amount
 
 
 
 
 
578

 
$
765

 
595

 
$
777

Unamortized debt issuance costs
 
 
 
 
 

 
 
 

 
 
Advance facilities, net
 
 
 
$
578



 
$
595

 



 
 
 
 
 
 
 
 
 
 
Successor
 
 
 
 
 
 
 
 
 
 
March 31, 2019
 
December 31, 2018
Warehouse Facilities
 
Interest Rate
 
Maturity Date
 
Collateral
 
Capacity Amount
 
Outstanding
 
Collateral pledged
 
Outstanding
 
Collateral pledged
$1,000 warehouse facility
 
LIBOR+1.6% to 2.5%
 
September 2019
 
Mortgage loans or MBS
 
$
1,000

 
$
210

 
$
215

 
$
137

 
$
140

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

 
462

 
525

 
560

 
622

$800 warehouse facility(1)
 
LIBOR+1.9% to 2.9%
 
April 2020
 
Mortgage loans or MBS
 
800

 
388

 
491

 
464

 
514

$600 warehouse facility
 
LIBOR+2.3%
 
February 2020
 
Mortgage loans or MBS
 
600

 
168

 
188

 
151

 
168

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

 
427

 
441

 
290

 
299

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

 
223

 
250

 
220

 
248

$500 warehouse facility
 
LIBOR+1.5% to 3.0%
 
April 2020
 
Mortgage loans or MBS
 
500

 
218

 
235

 
187

 
200

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

 
115

 
118

 
119

 
122

$250 warehouse facility
 
LIBOR+1.9% to 2.5%
 
May 2019(2)
 
Mortgage loans or MBS
 
250

 
245

 
246

 

 

$200 warehouse facility
 
LIBOR+1.5%
 
October 2019
 
Mortgage loans or MBS
 
200

 
186

 
187

 

 

$200 warehouse facility
 
LIBOR+2.3%
 
January 2020
 
Mortgage loans or MBS
 
200

 
75

 
100

 
103

 
132

$200 warehouse facility
 
LIBOR+1.6%
 
April 2021
 
Mortgage loans or MBS
 
200

 

 

 
18

 
19

$165 warehouse facility
 
LIBOR+1.5%
 
August 2019
 
Mortgage loans or MBS
 
165

 
67

 
68

 

 

$50 warehouse facility
 
LIBOR+2.7% to 4.3%
 
June 2019
 
Mortgage loans or MBS
 
50

 
6

 
9

 

 

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

 
1

 
3

 
1

 
2

Warehouse facilities principal amount
 
2,791

 
3,076

 
2,250

 
2,466

MSR
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
$200 warehouse facility(1)
 
LIBOR+3.8%
 
April 2020
 
Mortgage loans or MBS
 
200

 
50

 
232

 

 
430

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

 
100

 
884

 
100

 
928

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

 
70

 
129

 

 
226

$50 warehouse facility
 
LIBOR+2.8%
 
August 2020
 
Mortgage loans or MBS
 
50

 
40

 
95

 

 
102

 
 
 
 
 
 
 
 
 
 
260

 
1,340

 
100

 
1,686

Warehouse facilities principal amount
 
3,051

 
$
4,416

 
2,350

 
$
4,152

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Unamortized debt issuance costs
 
 
 
 
 
 
 
(1
)
 
 
 
(1
)
 
 
Warehouse facilities, net
 
$
3,050

 
 
 
$
2,349

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pledged Collateral:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Mortgage loans and mortgage loans held for investment
 
 
 
 
 
 
 
$
2,027

 
$
2,177

 
$
1,528

 
$
1,628

Reverse mortgage interests
 
 
 
 
 
 
 
764

 
899

 
722

 
838

MSR
 
 
 
 
 
 
 
260

 
1,340

 
100

 
1,686


(1) 
Total capacity amount for this facility is $800 of which $200 is a sublimit for MSR financing.
(2) 
This facility was terminated in April 2019.

Schedule of Unsecured Senior Notes
Unsecured senior notes consist of the following:
 
Successor
 
March 31, 2019
 
December 31, 2018
$950 face value, 8.125% interest rate payable semi-annually, due July 2023
$
950

 
$
950

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

 
750

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

 
592

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

 
206

Unsecured senior notes principal amount
2,498

 
2,498

Unamortized debt issuance costs, net of premium, and discount
(37
)
 
(39
)
Unsecured senior notes, net
$
2,461

 
$
2,459

Schedule of Maturities of Long-term Debt
As of March 31, 2019, 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
 
 
 
 
 
 
 
 
 
March 31, 2019
 
December 31, 2018
 
Issue Date
 
Maturity Date
 
Class of Note
 
Securitized Amount
 
Outstanding
 
Outstanding
Participating interest financing(1)
 
 
 
$

 
$
5,319

 
$
5,607

Securitization of nonperforming HECM loans
 
 
 
 
 
 
 
 
 
 
 
Trust 2017-2
September 2017
 
September 2027
 
A, M1, M2
 
263

 
207

 
231

Trust 2018-1
March 2018
 
March 2028
 
A, M1, M2, M3, M4, M5
 
279

 
252

 
284

Trust 2018-2
August 2018
 
August 2028
 
A, M1, M2, M3, M4, M5
 
226

 
213

 
250

Trust 2018-3
November 2018
 
November 2028
 
A, M1, M2, M3, M4, M5
 
321

 
312

 
326

Nonrecourse debt - legacy assets
November 2009
 
October 2039
 
A
 
101

 
26

 
29

Other nonrecourse debt principal amount
 
 
 
 
 
 
 
 
6,329

 
6,727

Unamortized debt issuance costs, net of premium, and issuance discount
 
 
 
 
 
 
 
 
59

 
68

Other nonrecourse debt, net
 
 
 
 
 
 
 
 
$
6,388

 
$
6,795


(1) 
Amounts represent the Company’s participating interest in GNMA HMBS securitized portfolios.