XML 44 R30.htm IDEA: XBRL DOCUMENT v3.10.0.1
SEGMENT REPORTING (Tables)
12 Months Ended
Dec. 31, 2018
Segment Reporting [Abstract]  
Summary of Segment Financial Data
Summary financial data on New Residential’s segments is given below, together with a reconciliation to the same data for New Residential as a whole:
 
 
 
 
Residential Securities and Loans
 
 
 
 
 
 
 
 
Servicing and Originations
 
Real Estate
Securities
 
Residential Mortgage Loans
 
Consumer
Loans
 
Corporate
 
Total
Year Ended December 31, 2018
 
 
 
 
 
 
 
 
 
 
 
 
Interest income
 
$
723,965

 
$
573,539

 
$
158,892

 
$
206,321

 
$
1,506

 
$
1,664,223

Interest expense
 
242,345

 
240,615

 
80,910

 
42,563

 

 
606,433

Net interest income
 
481,620

 
332,924

 
77,982

 
163,758

 
1,506

 
1,057,790

Impairment
 

 
30,017

 
12,061

 
48,563

 

 
90,641

Servicing revenue, net
 
528,595

 

 

 

 

 
528,595

Gain on sale of originated mortgage loans, net
 
89,017

 

 

 

 

 
89,017

Other income (loss)
 
12,654

 
(72,926
)
 
16,456

 
9,965

 
(10,406
)
 
(44,257
)
Operating expenses
 
360,889

 
1,554

 
32,424

 
35,230

 
179,307

 
609,404

Income (Loss) Before Income Taxes
 
750,997

 
228,427

 
49,953

 
89,930

 
(188,207
)
 
931,100

Income tax (benefit) expense
 
(8,364
)
 

 
(65,279
)
 
212

 

 
(73,431
)
Net Income (Loss)
 
$
759,361

 
$
228,427

 
$
115,232

 
$
89,718

 
$
(188,207
)
 
$
1,004,531

Noncontrolling interests in income (loss) of consolidated subsidiaries
 
$
3,577

 
$

 
$

 
$
36,987

 
$

 
$
40,564

Net income (loss) attributable to common stockholders
 
$
755,784

 
$
228,427

 
$
115,232

 
$
52,731

 
$
(188,207
)
 
$
963,967


 
 
 
 
Residential Securities
and Loans
 
 
 
 
 
 
 
 
Servicing and Originations
 
Real Estate
Securities
 
Residential Mortgage Loans
 
Consumer
Loans
 
Corporate
 
Total
December 31, 2018
 
 
 
 
 
 
 
 
 
 
 
 
Investments
 
$
6,738,923

 
$
11,636,581

 
$
3,832,701

 
$
1,110,496

 
$

 
$
23,318,701

Cash and cash equivalents
 
236,871

 
49

 
927

 
8,279

 
4,932

 
251,058

Restricted cash
 
126,401

 

 

 
37,619

 

 
164,020

Other assets
 
3,510,192

 
4,080,202

 
131,282

 
64,802

 
146,111

 
7,932,589

Goodwill
 
24,645

 

 

 

 

 
24,645

Total assets
 
$
10,637,032

 
$
15,716,832

 
$
3,964,910

 
$
1,221,196

 
$
151,043

 
$
31,691,013

Debt
 
$
6,815,112

 
$
11,615,364

 
$
3,191,859

 
$
1,033,900

 
$

 
$
22,656,235

Other liabilities
 
520,215

 
2,111,868

 
8,916

 
13,572

 
291,912

 
2,946,483

Total liabilities
 
7,335,327

 
13,727,232

 
3,200,775

 
1,047,472

 
291,912

 
25,602,718

Total equity
 
3,301,705

 
1,989,600

 
764,135

 
173,724

 
(140,869
)
 
6,088,295

Noncontrolling interests in equity of consolidated subsidiaries
 
60,064

 

 

 
30,561

 

 
90,625

Total New Residential stockholders’ equity
 
$
3,241,641

 
$
1,989,600

 
$
764,135

 
$
143,163

 
$
(140,869
)
 
$
5,997,670

Investments in equity method investees
 
$
147,964

 
$

 
$

 
$
38,294

 
$

 
$
186,258


 
 
 
 
Residential Securities
and Loans
 
 
 
 
 
 
 
 
Servicing and Originations
 
Real Estate
Securities
 
Residential Mortgage Loans
 
Consumer
Loans
 
Corporate
 
Total
Year Ended December 31, 2017
 
 
 
 
 
 
 
 
 
 
 
 
Interest income
 
$
713,413

 
$
431,706

 
$
110,087

 
$
263,844

 
$
629

 
$
1,519,679

Interest expense
 
233,587

 
122,997

 
51,473

 
52,808

 

 
460,865

Net interest income (expense)
 
479,826

 
308,709

 
58,614

 
211,036

 
629

 
1,058,814

Impairment
 

 
10,334

 
12,593

 
63,165

 

 
86,092

Servicing revenue, net
 
424,349

 

 

 

 

 
424,349

Gain on sale of originated mortgage loans, net
 

 

 

 

 

 

Other income (loss)
 
174,561

 
(16,371
)
 
16,175

 
28,075

 
5,346

 
207,786

Operating expenses
 
186,330

 
1,471

 
31,529

 
43,552

 
159,695

 
422,577

Income (Loss) Before Income Taxes
 
892,406

 
280,533

 
30,667

 
132,394

 
(153,720
)
 
1,182,280

Income tax (benefit) expense
 
166,186

 

 
1,272

 
170

 

 
167,628

Net Income (Loss)
 
$
726,220

 
$
280,533

 
$
29,395

 
$
132,224

 
$
(153,720
)
 
$
1,014,652

Noncontrolling interests in income (loss) of consolidated subsidiaries
 
$
11,227

 
$

 
$

 
$
45,892

 
$

 
$
57,119

Net income (loss) attributable to common stockholders
 
$
714,993

 
$
280,533

 
$
29,395

 
$
86,332

 
$
(153,720
)
 
$
957,533


 
 
 
 
Residential Securities
and Loans
 
 
 
 
 
 
 
 
Servicing and Originations
 
Real Estate
Securities
 
Residential Mortgage Loans
 
Consumer
Loans
 
Corporate
 
Total
December 31, 2017
 
 
 
 
 
 
 
 
 
 
 
 
Investments
 
$
7,707,089

 
$
8,071,140

 
$
2,544,984

 
$
1,425,675

 
$

 
$
19,748,888

Cash and cash equivalents
 
183,306

 
38,728

 
15,483

 
40,687

 
17,594

 
295,798

Restricted cash
 
104,123

 

 

 
46,129

 

 
150,252

Other assets
 
747,997

 
1,098,921

 
113,035

 
28,621

 
30,050

 
2,018,624

Goodwill
 

 

 

 

 

 

Total assets
 
$
8,742,515

 
$
9,208,789

 
$
2,673,502

 
$
1,541,112

 
$
47,644

 
$
22,213,562

Debt
 
$
5,771,369

 
$
6,534,300

 
$
2,108,007

 
$
1,332,854

 
$

 
$
15,746,530

Other liabilities
 
189,840

 
1,200,905

 
23,917

 
6,596

 
249,612

 
1,670,870

Total liabilities
 
5,961,209

 
7,735,205

 
2,131,924

 
1,339,450

 
249,612

 
17,417,400

Total equity
 
2,781,306

 
1,473,584

 
541,578

 
201,662

 
(201,968
)
 
4,796,162

Noncontrolling interests in equity of consolidated subsidiaries
 
71,491

 

 

 
34,466

 

 
105,957

Total New Residential stockholders’ equity
 
$
2,709,815

 
$
1,473,584

 
$
541,578

 
$
167,196

 
$
(201,968
)
 
$
4,690,205

Investments in equity method investees
 
$
171,765

 
$

 
$

 
$
51,412

 
$

 
$
223,177


 
 
 
Residential Securities
and Loans
 
 
 
 
 
 
 
Servicing and Originations
 
Real Estate
Securities
 
Residential Mortgage Loans
 
Consumer
Loans
 
Corporate
 
Total
Year Ended December 31, 2016
 
 
 
 
 
 
 
 
 
 
 
Interest income
$
519,950

 
$
265,862

 
$
56,249

 
$
232,750

 
$
1,924

 
$
1,076,735

Interest expense
244,039

 
49,283

 
25,675

 
54,427

 

 
373,424

Net interest income (expense)
275,911

 
216,579

 
30,574

 
178,323

 
1,924

 
703,311

Impairment

 
10,264

 
23,870

 
53,846

 

 
87,980

Servicing revenue, net
118,169

 

 

 

 

 
118,169

Gain on sale of originated mortgage loans, net

 

 

 

 

 

Other income (loss)
6,774

 
(47,747
)
 
26,779

 
76,518

 
13

 
62,337

Operating expenses
15,676

 
1,480

 
14,961

 
39,466

 
102,627

 
174,210

Income (Loss) Before Income Taxes
385,178

 
157,088

 
18,522

 
161,529

 
(100,690
)
 
621,627

Income tax (benefit) expense
36,719

 

 
2,117

 
75

 

 
38,911

Net Income (Loss)
$
348,459

 
$
157,088

 
$
16,405

 
$
161,454

 
$
(100,690
)
 
$
582,716

Noncontrolling interests in income of consolidated subsidiaries
$
40,136

 
$

 
$

 
$
38,127

 
$

 
$
78,263

Net income (loss) attributable to common stockholders
$
308,323

 
$
157,088

 
$
16,405

 
$
123,327

 
$
(100,690
)
 
$
504,453