XML 27 R17.htm IDEA: XBRL DOCUMENT v3.20.1
Indebtedness
3 Months Ended
Mar. 31, 2020
Debt Disclosure [Abstract]  
Indebtedness
10. Indebtedness

Notes Payable
 
 
 
 
 
 
 
 
 
 
March 31, 2020
 
December 31, 2019
Advance Facilities
 
Interest Rate
 
Maturity Date
 
Collateral
 
Capacity Amount
 
Outstanding
 
Collateral Pledged
 
Outstanding
 
Collateral pledged
$325 advance facility(1)
 
LIBOR+1.5% to 6.5%
 
August 2021
 
Servicing advance receivables
 
$
325

 
$
223

 
$
283

 
$
224

 
$
285

$250 advance facility(2)
 
LIBOR+1.5% to 2.6%
 
December 2020
 
Servicing advance receivables
 
250

 
118

 
138

 
98

 
167

$200 advance facility
 
LIBOR+2.5%
 
January 2021
 
Servicing advance receivables
 
200

 
83

 
117

 
63

 
125

$125 advance facility(3)
 
LIBOR+1.5% to 7.4%
 
July 2020
 
Servicing advance receivables
 
125

 
66

 
76

 
37

 
88

Advance facilities principal amount
 
 
 
 
 
490

 
$
614

 
422

 
$
665

Unamortized debt issuance costs
 
 
 
 
 
(1
)
 
 
 

 
 
Advance facilities, net
 
 
 
$
489



 
$
422

 



(1) 
The capacity amount was subsequently increased to $425 in April 2020 with a maturity date of October 2021.
(2) 
This advance facility was subsequently terminated and transferred to another advance facility in April 2020.
(3) 
The capacity amount was subsequently increased to $875 in April 2020 with a maturity date of April 2021.

 
 
 
 
 
 
 
 
 
 
March 31, 2020
 
December 31, 2019
Warehouse Facilities
 
Interest Rate
 
Maturity Date
 
Collateral
 
Capacity Amount
 
Outstanding
 
Collateral pledged
 
Outstanding
 
Collateral pledged
$1,500 warehouse facility
 
LIBOR+1.0%
 
June 2020
 
Mortgage loans or MBS
 
$
1,500

 
$
1,214

 
$
1,160

 
$
759

 
$
733

$1,200 warehouse facility
 
LIBOR+1.5% to 3.0%
 
November 2020
 
Mortgage loans or MBS
 
1,200

 
566

 
602

 
683

 
724

$1,000 warehouse facility
 
LIBOR+1.4% to 2.3%
 
September 2020
 
Mortgage loans or MBS
 
1,000

 
593

 
608

 
762

 
783

$800 warehouse facility(1)
 
LIBOR+2.1% to 3.8%
 
April 2021
 
Mortgage loans or MBS
 
800

 
528

 
639

 
589

 
656

$750 warehouse facility
 
LIBOR+1.4% to 2.8%
 
September 2020
 
Mortgage loans or MBS
 
750

 
347

 
355

 
411

 
425

$700 warehouse facility
 
LIBOR+1.3% to 2.2%
 
November 2020
 
Mortgage loans or MBS
 
700

 
628

 
649

 
469

 
488

$600 warehouse facility
 
LIBOR+2.0%
 
February 2021
 
Mortgage loans or MBS
 
600

 
169

 
203

 
174

 
202

$500 warehouse facility
 
LIBOR+2.0% to 4.0%
 
May 2020
 
Mortgage loans or MBS
 
500

 
22

 
23

 
336

 
349

$200 warehouse facility
 
LIBOR+1.4%
 
January 2021
 
Mortgage loans or MBS
 
200

 
100

 
101

 
136

 
136

$200 warehouse facility
 
LIBOR+1.2%
 
April 2021
 
Mortgage loans or MBS
 
200

 
21

 
21

 
27

 
27

$200 warehouse facility
 
LIBOR+2.0%
 
May 2020
 
Mortgage loans or MBS
 
200

 
59

 
83

 
54

 
78

$200 warehouse facility
 
LIBOR+1.3%
 
October 2020
 
Mortgage loans or MBS
 
200

 

 

 

 

$50 warehouse facility
 
LIBOR+2.0% to 6.0%
 
June 2020
 
Mortgage loans or MBS
 
50

 
4

 
6

 
11

 
15

$40 warehouse facility
 
LIBOR+3.3%
 
September 2020
 
Mortgage loans or MBS
 
40

 
6

 
7

 
5

 
6

Warehouse facilities principal amount
 
4,257

 
4,457

 
4,416

 
4,622

MSR Facility
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
$400 warehouse facility
 
LIBOR+3.5% or 6.1%
 
January 2023
 
Mortgage loans or MBS
 
400

 
150

 
836

 
150

 
945

$400 warehouse facility
 
LIBOR+2.3%
 
December 2020
 
Mortgage loans or MBS
 
400

 
75

 
190

 

 
200

$150 warehouse facility(1)
 
LIBOR+2.8%
 
April 2021
 
Mortgage loans or MBS
 
150

 
40

 
119

 

 
130

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

 
30

 
71

 
10

 
84

MSR facilities principal amount
 
295

 
1,216

 
160

 
1,359

Warehouse and MSR facilities principal amount
 
4,552

 
$
5,673

 
4,576

 
$
5,981

Unamortized debt issuance costs
 
 
 
 
 
 
 
(1
)
 
 
 
(1
)
 
 
Warehouse facilities, net
 
$
4,551

 
 
 
$
4,575

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pledged Collateral:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Mortgage loans held for sale
 
 
 
 
 
 
 
$
3,659

 
$
3,748

 
$
3,826

 
$
3,931

Reverse mortgage interests
 
 
 
 
 
 
 
598

 
709

 
590

 
691

MSR
 
 
 
 
 
 
 
295

 
1,216

 
160

 
1,359


(1) 
Total capacity amount for this facility is $800 of which $150 is a sublimit for MSR financing.


Unsecured Senior Notes
Unsecured senior notes consist of the following:
Unsecured senior notes
March 31, 2020
 
December 31, 2019
$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, 6.000% interest rate payable semi-annually, due January 2027(1)
600

 

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

 
492

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

 
206

Unsecured senior notes principal amount
2,300

 
2,398

Unamortized debt issuance costs, premium and discount
(41
)
 
(32
)
Unsecured senior notes, net
$
2,259

 
$
2,366



(1) 
On January 16, 2020, the Company completed an offering of $600 aggregate principal amount of 6.000% Senior Notes due 2027 (the “2027 notes”).
(2) 
This note was redeemed in full on February 15, 2020 using the net proceeds of the 2027 notes offering, together with cash on hand.

The ratios included in the indentures for the unsecured senior notes are incurrence-based compared to the customary ratio covenants that are often found in credit agreements that require a company to maintain a certain ratio. The incurrence-based covenants limit the issuer(s) and restricted subsidiaries ability to incur additional indebtedness, pay dividends, make certain investments, create liens, consolidate, merge or sell substantially all of their assets or enter into certain transactions with affiliates. The indentures contain certain events of default, including (subject, in some cases, to customary cure periods and materiality thresholds) defaults based on (i) the failure to make payments under the applicable indenture when due, (ii) breach of covenants, (iii) cross-defaults to certain other indebtedness, (iv) certain bankruptcy or insolvency events, (v) material judgments and (vi) invalidity of material guarantees.

The indentures provide that on or before certain fixed dates, the Company may redeem up to 40% of the aggregate principal amount of the unsecured senior notes with the net proceeds of certain equity offerings at fixed redemption prices, plus accrued and unpaid interest, to the redemption dates, subject to compliance with certain conditions. In addition, the Company may redeem all or a portion of the unsecured senior notes at any time on or after certain fixed dates at the applicable redemption prices set forth in the indentures plus accrued and unpaid interest, to the redemption dates. During the three months ended March 31, 2020, the Company repaid $100 in principal of outstanding notes. Additionally, the Company redeemed $598 in principal of outstanding notes during the three months ended March 31, 2020, resulting in a gain of $1. No notes were repurchased or redeemed during the three months ended March 31, 2019.

As of March 31, 2020, the expected maturities of the Company’s unsecured senior notes based on contractual maturities are as follows:
Year Ending December 31,
 
Amount
2020
 
$

2021
 

2022
 

2023
 
950

2024
 

Thereafter
 
1,350

Total unsecured senior notes principal amount
 
$
2,300



Other Nonrecourse Debt
Other nonrecourse debt consists of the following:
 
 
 
 
 
 
 
 
 
March 31, 2020
 
December 31, 2019
Other nonrecourse debt
Issue Date
 
Maturity Date
 
Class of Note
 
Collateral Amount
 
Outstanding
 
Outstanding
Participating interest financing(1)
 
 
 
$

 
$
4,045

 
$
4,284

Securitization of nonperforming HECM loans
 
 
 
 
 
 
 
 
 
 
 
Trust 2019-2
November 2019
 
November 2029
 
A, M1, M2, M3, M4, M5
 
306

 
297

 
333

Trust 2019-1
June 2019
 
June 2029
 
A, M1, M2, M3, M4, M5
 
286

 
269

 
302

Trust 2018-3
November 2018
 
November 2028
 
A, M1, M2, M3, M4, M5
 
209

 
190

 
209

Trust 2018-2
July 2018
 
July 2028
 
A, M1, M2, M3, M4, M5
 
157

 
137

 
148

Other nonrecourse debt principal amount
 
 
 
 
 
 
 
 
4,938

 
5,276

Unamortized debt issuance costs, premium and discount
 
 
 
 
 
 
 
 
7

 
10

Other nonrecourse debt, net
 
 
 
 
 
 
 
 
$
4,945

 
$
5,286


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

Participating Interest Financing
Participating interest financing represents the obligation of HMBS pools to third-party security holders. The Company issues HMBS in connection with the securitization of borrower draws and accrues interest on HECM loans. Proceeds are received in exchange for securitized advances on the HECM loan amounts transferred to GNMA, and the Company retains a beneficial interest (referred to as a “participating interest”) in the securitization trust in which the HECM loans and HMBS obligations are held and assume both issuer and servicer responsibilities in accordance with GNMA HMBS program guidelines. Monthly cash flows generated from the HECM loans are used to service the HMBS obligations. The interest rate is based on the underlying HMBS rate with a range of 1.8% to 5.6%.

Securitizations of Nonperforming HECM Loans
From time to time, the Company securitizes its interests in non-performing reverse mortgages. The transactions provide investors with the ability to invest in a pool of both non-performing HECM loans secured by one-to-four-family residential properties and a pool of REO properties acquired through foreclosure of a deed in lieu of foreclosure in connection with HECM loans that are covered by FHA insurance. The transactions provide the Company with access to liquidity for the non-performing HECM loan portfolio, ongoing servicing fees, and potential residual returns. The transactions are structured as secured borrowings with the reverse mortgage loans included in the consolidated financial statements as reverse mortgage interests and the related financing included in other nonrecourse debt. Interest is accrued at a rate of 2.3% to 6.0% on the outstanding securitized notes and recorded as interest expense in consolidated statements of operations. The HECM securitizations are callable with expected weighted average lives of less than one to three years. The Company may re-securitize the previously called loans from earlier HECM securitizations to achieve a lower cost of funds.

Financial Covenants
The Company’s credit facilities contain various financial covenants which primarily relate to required tangible net worth amounts, liquidity reserves, leverage requirements, and profitability requirements, which are measured at the Company’s operating subsidiary, Nationstar Mortgage LLC. The Company was in compliance with its required financial covenants as of March 31, 2020.