XML 53 R40.htm IDEA: XBRL DOCUMENT v3.22.0.1
CONSUMER LOANS (Tables)
12 Months Ended
Dec. 31, 2021
Investments, Debt and Equity Securities [Abstract]  
Schedule of Investments in Consumer Loan Equity Method Investees
The following table summarizes the credit composition of consumer loans:
Unpaid Principal BalanceInterest in Consumer LoansCarrying ValueWeighted Average Coupon
Weighted Average Expected Life (Years)(A)
Weighted Average Delinquency(B)
December 31, 2021
Performing$358,181 53.5 %$413,377 18.5 %3.23.6 %
Purchased credit deteriorated(C)
91,580 53.5 %93,914 13.8 %3.17.7 %
Other - performing114 100.0 %— 15.5 %0.328.4 %
Total consumer loans$449,875 $507,291 17.5 %3.24.5 %
December 31, 2020
Performing $490,222 53.5 %$553,419 18.3 %3.63.7 %
Purchased credit deteriorated(C)
127,899 53.5 %129,513 14.1 %3.57.4 %
Other - performing2,862 100.0 %2,643 15.3 %0.44.3 %
Total consumer loans$620,983 $685,575 17.4 %3.64.4 %
(A)Represents the weighted average expected timing of the receipt of expected cash flows for this investment.
(B)Represents the percentage of the total unpaid principal balance that is 30+ days delinquent. Delinquency status is the primary credit quality indicator as it provides early warning of borrowers who may be experiencing financial difficulties.
(C)Includes loans with evidence of credit deterioration since origination where it is probable that New Residential will not collect all contractually required principal and interest payments, which are accounted for as PCD loans.
Schedule Of Consumer Loans, Held-For-Investment
The following table summarizes the past due status and difference between the aggregate unpaid principal balance and the aggregate fair value of consumer loans:
December 31,
20212020
Days Past DueUnpaid Principal BalanceFair ValueFair Value Over (Under) Unpaid Principal BalanceUnpaid Principal BalanceFair ValueFair Value Over (Under) Unpaid Principal Balance
Under 90 Days$442,481 $499,059 $56,578 $611,978 $675,691 $63,713 
90+7,394 8,232 838 9,005 9,884 879 
Total$449,875 $507,291 $57,416 $620,983 $685,575 $64,592 
Schedule of Carrying Value of Performing Consumer Loans
The following table summarizes activities related to the carrying value of consumer loans:
Balance at December 31, 2019$827,545 
Fair value adjustment due to fair value option36,472 
Additional fundings(A)
33,041 
Proceeds from repayments(229,218)
Accretion of loan discount and premium amortization, net24,120 
Fair value adjustments due to:
Changes in instrument-specific credit risk5,195 
Other factors(11,580)
Balance at December 31, 2020$685,575 
Additional fundings(A)
29,002 
Proceeds from repayments(206,078)
Accretion of loan discount and premium amortization, net18,925 
Fair value adjustments due to:
Changes in instrument-specific credit risk22,915 
Other factors(43,048)
Balance at December 31, 2021$507,291 
(A)Represents draws on consumer loans with revolving privileges.