XML 62 R45.htm IDEA: XBRL DOCUMENT v3.10.0.1
Guarantor Financial Statement Information (Tables)
9 Months Ended
Sep. 30, 2018
Condensed Financial Information Disclosure [Abstract]  
Consolidating Balance Sheet
MR. COOPER GROUP INC.
CONSOLIDATING BALANCE SHEET
SEPTEMBER 30, 2018
 
Successor
 
Mr. Cooper
 
Issuer(1)
 
Guarantor
(Subsidiaries of Issuer)
 
Non-Guarantor
(Subsidiaries of Issuer)
 
Eliminations
 
Consolidated
Assets
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
5

 
$
164

 
$
1

 
$
28

 
$

 
$
198

Restricted cash

 
168

 

 
164

 

 
332

Mortgage servicing rights

 
3,462

 

 
38

 

 
3,500

Advances and other receivables, net

 
1,174

 

 

 

 
1,174

Reverse mortgage interests, net

 
7,764

 

 
1,122

 

 
8,886

Mortgage loans held for sale at fair value

 
1,681

 

 

 

 
1,681

Mortgage loans held for investment, net

 
1

 

 
121

 

 
122

Property and equipment, net

 
85

 

 
17

 

 
102

Deferred tax asset
990

 
(49
)
 

 
(7
)
 

 
934

Other assets
1

 
671

 
197

 
616

 
(686
)
 
799

Investment in subsidiaries
2,916

 
586

 

 

 
(3,502
)
 

Total assets
$
3,912

 
$
15,707

 
$
198

 
$
2,099

 
$
(4,188
)
 
$
17,728

 
 
 
 
 
 
 
 
 
 
 
 
Liabilities and Stockholders' Equity
 
 
 
 
 
 
 
 
 
 
 
Unsecured senior notes, net
$
1,658

 
$
799

 
$

 
$

 
$

 
$
2,457

Advance facilities, net

 
33

 

 
563

 

 
596

Warehouse facilities, net

 
2,888

 

 

 

 
2,888

Payables and accrued liabilities
32

 
1,244

 
2

 
64

 

 
1,342

MSR related liabilities - nonrecourse at fair value

 
1,103

 

 
20

 

 
1,123

Mortgage servicing liabilities

 
79

 

 

 

 
79

Other nonrecourse debt, net

 
6,103

 

 
1,062

 

 
7,165

Payables to affiliates
144

 
542

 

 

 
(686
)
 

Total liabilities
1,834

 
12,791

 
2

 
1,709

 
(686
)
 
15,650

Total stockholders' equity
2,078

 
2,916

 
196

 
390

 
(3,502
)
 
2,078

Total liabilities and stockholders' equity
$
3,912

 
$
15,707

 
$
198

 
$
2,099

 
$
(4,188
)
 
$
17,728



(1) Issuer balances exclude the balances of its guarantor and non-guarantor subsidiaries, as previously described.
MR. COOPER GROUP INC.
CONSOLIDATING BALANCE SHEET
DECEMBER 31, 2017
 
Predecessor
 
Nationstar
 
Issuer(1)
 
Guarantor
(Subsidiaries of Issuer)
 
Non-Guarantor
(Subsidiaries of Issuer)
 
Eliminations
 
Consolidated
Assets
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$

 
$
195

 
$
1

 
$
19

 
$

 
$
215

Restricted cash

 
228

 

 
132

 

 
360

Mortgage servicing rights

 
2,910

 

 
31

 

 
2,941

Advances and other receivables, net

 
1,706

 

 

 

 
1,706

Reverse mortgage interests, net

 
9,110

 

 
874

 

 
9,984

Mortgage loans held for sale at fair value

 
1,891

 

 

 

 
1,891

Mortgage loans held for investment, net

 
1

 

 
138

 

 
139

Property and equipment, net

 
102

 

 
19

 

 
121

Other assets

 
585

 
182

 
779

 
(867
)
 
679

Investment in subsidiaries
1,846

 
522

 

 

 
(2,368
)
 

Total assets
$
1,846

 
$
17,250

 
$
183

 
$
1,992

 
$
(3,235
)
 
$
18,036

 
 
 
 
 
 
 
 
 
 
 
 
Liabilities and Stockholders' Equity
 
 
 
 
 
 
 
 
 
 
 
Unsecured senior notes, net
$

 
$
1,874

 
$

 
$

 
$

 
$
1,874

Advance facilities, net

 
106

 

 
749

 

 
855

Warehouse facilities, net

 
3,285

 

 

 

 
3,285

Payables and accrued liabilities

 
1,202

 
1

 
36

 

 
1,239

MSR related liabilities - nonrecourse at fair value

 
987

 

 
19

 

 
1,006

Mortgage servicing liabilities

 
41

 

 

 

 
41

Other nonrecourse debt, net

 
7,167

 

 
847

 

 
8,014

Payables to affiliates
124

 
742

 

 
1

 
(867
)
 

Total liabilities
124

 
15,404

 
1

 
1,652

 
(867
)
 
16,314

Total stockholders' equity
1,722

 
1,846

 
182

 
340

 
(2,368
)
 
1,722

Total liabilities and stockholders' equity
$
1,846

 
$
17,250

 
$
183

 
$
1,992

 
$
(3,235
)
 
$
18,036



(1) Issuer balances exclude the balances of its guarantor and non-guarantor subsidiaries, as previously described.

Consolidating Statement of Operations
MR. COOPER GROUP INC.
CONSOLIDATING STATEMENT OF OPERATIONS
FOR THE PERIOD AUGUST 1 TO SEPTEMBER 30, 2018
 
Successor
 
Mr. Cooper
 
Issuer(1)
 
Guarantor
(Subsidiaries of Issuer)
 
Non-Guarantor
(Subsidiaries of Issuer)
 
Eliminations
 
Consolidated
Revenues:
 
 
 
 
 
 
 
 
 
 
 
Service related, net
$

 
$
183

 
$
4

 
$
72

 
$

 
$
259

Net gain on mortgage loans held for sale

 
83

 

 

 

 
83

Total revenues

 
266

 
4

 
72

 

 
342

Expenses:
 
 
 
 
 
 
 
 
 
 
 
Salaries, wages benefits

 
107

 
1

 
31

 

 
139

General and administrative
1

 
91

 
1

 
43

 

 
136

Total expenses
1

 
198

 
2

 
74

 

 
275

Other income (expenses):
 
 
 
 
 
 
 
 
 
 
 
Interest income

 
80

 

 
10

 

 
90

Interest expense
(26
)
 
(87
)
 

 
(9
)
 

 
(122
)
Other income (expenses)
1

 
5

 

 

 

 
6

Gain (loss) from subsidiaries
56

 
1

 

 

 
(57
)
 

Total other income (expenses), net
31

 
(1
)
 

 
1

 
(57
)
 
(26
)
Income (loss) before income tax expense (benefit)
30

 
67

 
2

 
(1
)
 
(57
)
 
41

Less: Income tax expense (benefit)
(990
)
 
11

 

 

 

 
(979
)
Net income (loss)
1,020

 
56

 
2

 
(1
)
 
(57
)
 
1,020

Less: Net income attributable to non-controlling interests

 

 

 

 

 

Net income (loss) attributable to Nationstar
$
1,020

 
$
56

 
$
2

 
$
(1
)
 
$
(57
)
 
$
1,020



(1) Issuer activities exclude the activities of its guarantor and non-guarantor subsidiaries, as previously described.
MR. COOPER GROUP INC.
CONSOLIDATING STATEMENT OF OPERATIONS
FOR THE PERIOD JULY 1 TO JULY 31, 2018
 
Predecessor
 
Nationstar
 
Issuer(1)
 
Guarantor
(Subsidiaries of Issuer)
 
Non-Guarantor
(Subsidiaries of Issuer)
 
Eliminations
 
Consolidated
Revenues:
 
 
 
 
 
 
 
 
 
 
 
Service related, net
$

 
$
95

 
$
3

 
$
22

 
$

 
$
120

Net gain on mortgage loans held for sale

 
44

 

 

 

 
44

Total revenues

 
139

 
3

 
22

 

 
164

Expenses:
 
 
 
 
 
 
 
 
 
 
 
Salaries, wages benefits

 
59

 

 
10

 

 
69

General and administrative
27

 
136

 

 
10

 

 
173

Total expenses
27

 
195

 

 
20

 

 
242

Other income (expenses):
 
 
 
 
 
 
 
 
 
 
 
Interest income

 
41

 

 
7

 

 
48

Interest expense

 
(49
)
 

 
(4
)
 

 
(53
)
Other income (expenses)

 

 

 

 

 

Gain (loss) from subsidiaries
(37
)
 
7

 

 

 
30

 

Total other income (expenses), net
(37
)
 
(1
)
 

 
3

 
30

 
(5
)
Income (loss) before income tax expense (benefit)
(64
)
 
(57
)
 
3

 
5

 
30

 
(83
)
Less: Income tax expense (benefit)

 
(20
)
 

 
1

 

 
(19
)
Net income (loss)
(64
)
 
(37
)
 
3

 
4

 
30

 
(64
)
Less: Net income attributable to non-controlling interests

 

 

 

 

 

Net income (loss) attributable to Nationstar
$
(64
)
 
$
(37
)
 
$
3

 
$
4

 
$
30

 
$
(64
)


(1) Issuer activities exclude the activities of its guarantor and non-guarantor subsidiaries, as previously described.
MR. COOPER GROUP INC.
CONSOLIDATING STATEMENT OF OPERATIONS
FOR THE PERIOD JANUARY 1 TO JULY 31, 2018
 
Predecessor
 
Nationstar
 
Issuer(1)
 
Guarantor
(Subsidiaries of Issuer)
 
Non-Guarantor
(Subsidiaries of Issuer)
 
Eliminations
 
Consolidated
Revenues:
 
 
 
 
 
 
 
 
 
 
 
Service related, net
$

 
$
732

 
$
16

 
$
153

 
$

 
$
901

Net gain on mortgage loans held for sale

 
295

 

 

 

 
295

Total revenues

 
1,027

 
16

 
153

 

 
1,196

Expenses:
 
 
 
 
 
 
 
 
 
 
 
Salaries, wages benefits

 
359

 
3

 
64

 

 
426

General and administrative
27

 
427

 
1

 
64

 

 
519

Total expenses
27

 
786

 
4

 
128

 

 
945

Other income (expenses):
 
 
 
 
 
 
 
 
 
 
 
Interest income

 
299

 

 
34

 

 
333

Interest expense

 
(364
)
 

 
(24
)
 

 
(388
)
Other income (expense)

 
(3
)
 

 
9

 

 
6

Gain (loss) from subsidiaries
181

 
56

 

 

 
(237
)
 

Total other income (expenses), net
181

 
(12
)
 

 
19

 
(237
)
 
(49
)
Income (loss) before income tax expense (benefit)
154

 
229

 
12

 
44

 
(237
)
 
202

Less: income tax expense (benefit)

 
48

 

 

 

 
48

Net income (loss)
154

 
181

 
12

 
44

 
(237
)
 
154

Less: net loss attributable to noncontrolling interests

 

 

 

 

 

Net income (loss) attributable to Nationstar
$
154

 
$
181

 
$
12

 
$
44

 
$
(237
)
 
$
154


(1) Issuer activities exclude the activities of its guarantor and non-guarantor subsidiaries, as previously described.
MR. COOPER GROUP INC.
CONSOLIDATING STATEMENT OF OPERATIONS
THREE MONTHS ENDED SEPTEMBER 30, 2017
 
Predecessor
 
Nationstar
 
Issuer(1)
 
Guarantor
(Subsidiaries of Issuer)
 
Non-Guarantor
(Subsidiaries of Issuer)
 
Eliminations
 
Consolidated
Revenues:
 
 
 
 
 
 
 
 
 
 
 
Service related, net
$

 
$
181

 
$
7

 
$
64

 
$

 
$
252

Net gain on mortgage loans held for sale

 
153

 

 
1

 

 
154

Total revenues

 
334

 
7

 
65

 

 
406

Expenses:
 
 
 
 
 
 
 
 
 
 
 
Salaries, wages and benefits

 
153

 
1

 
29

 

 
183

General and administrative

 
154

 
4

 
27

 

 
185

Total expenses

 
307

 
5

 
56

 

 
368

Other income (expenses):
 
 
 
 
 
 
 
 
 
 
 
Interest income

 
147

 

 
12

 

 
159

Interest expense

 
(170
)
 

 
(13
)
 

 
(183
)
Other expenses

 
(3
)
 

 
1

 

 
(2
)
Gain (loss) from subsidiaries
7

 
11

 

 

 
(18
)
 

Total other income (expenses), net
7

 
(15
)
 

 

 
(18
)
 
(26
)
Income (loss) before income tax expense (benefit)
7

 
12

 
2

 
9

 
(18
)

12

Less: Income tax benefit

 
5

 

 

 

 
5

Net income (loss)
7

 
7

 
2

 
9

 
(18
)
 
7

Less: Net income attributable to non-controlling interests

 

 

 

 

 

Net income (loss) attributable to Nationstar
$
7

 
$
7

 
$
2

 
$
9

 
$
(18
)
 
$
7


(1) Issuer activities exclude the activities of its guarantor and non-guarantor subsidiaries, as previously described.
MR. COOPER GROUP INC.
CONSOLIDATING STATEMENT OF OPERATIONS
NINE MONTHS ENDED SEPTEMBER 30, 2017
 
Predecessor
 
Nationstar
 
Issuer(1)
 
Guarantor
(Subsidiaries of Issuer)
 
Non-Guarantor
(Subsidiaries of Issuer)
 
Eliminations
 
Consolidated
Revenues:
 
 
 
 
 
 
 
 
 
 
 
Service related, net
$

 
$
497

 
$
21

 
$
230

 
$

 
$
748

Net gain on mortgage loans held for sale

 
464

 

 
1

 

 
465

Total Revenues

 
961

 
21

 
231

 

 
1,213

Expenses:
 
 
 
 
 
 
 
 
 
 
 
Salaries, wages and benefits

 
451

 
3

 
103

 

 
557

General and administrative

 
435

 
10

 
102

 

 
547

Total expenses

 
886

 
13

 
205

 

 
1,104

Other income (expenses):
 
 
 
 
 
 
 
 
 
 
 
Interest income

 
398

 

 
39

 

 
437

Interest expense

 
(522
)
 

 
(42
)
 

 
(564
)
Other expense

 
(5
)
 

 
9

 

 
4

Gain (loss) from subsidiaries
(11
)
 
40

 

 

 
(29
)
 

Total other income (expenses), net
(11
)
 
(89
)
 

 
6

 
(29
)
 
(123
)
Income (loss) before taxes
(11
)
 
(14
)
 
8

 
32

 
(29
)
 
(14
)
Income tax benefit

 
(4
)
 

 

 

 
(4
)
Net income (loss)
(11
)
 
(10
)
 
8

 
32

 
(29
)
 
(10
)
Less: net income attributable to non-controlling interests

 
1

 

 

 

 
1

Net income (loss) attributable to Nationstar
$
(11
)
 
$
(11
)
 
$
8

 
$
32

 
$
(29
)
 
$
(11
)

(1) Issuer activities exclude the activities of its guarantor and non-guarantor subsidiaries, as previously described.
Consolidating Statement of Cash Flows
MR. COOPER GROUP INC.
CONSOLIDATING STATEMENT OF CASH FLOWS
NINE MONTHS ENDED SEPTEMBER 30, 2017
 
 
Predecessor
 
 
Nationstar
 
Issuer(1)
 
Guarantor
(Subsidiaries of Issuer)
 
Non-Guarantor
(Subsidiaries of Issuer)
 
Eliminations
 
Consolidated
Operating Activities
 
 
 
 
 
 
 
 
 
 
 
 
Net income (loss) attributable to Nationstar
 
$
(11
)
 
$
(11
)
 
$
8

 
$
32

 
$
(29
)
 
$
(11
)
Adjustments to reconcile net income (loss) to net cash attributable to operating activities:
 
 
 
 
 
 
 
 
 
 
 
 
Net income attributable to non-controlling interests
 

 
1

 

 

 

 
1

(Gain) loss from subsidiaries
 
11

 
(40
)
 

 

 
29

 

Net gain on mortgage loans held for sale
 

 
(464
)
 

 
(1
)
 

 
(465
)
Reverse mortgage loan interest income
 

 
(370
)
 

 

 

 
(370
)
(Gain) loss on sale of assets
 

 
1

 

 
(9
)
 

 
(8
)
Provision for servicing reserves
 

 
97

 

 

 

 
97

Fair value changes and amortization of mortgage servicing rights
 

 
362

 

 

 

 
362

Fair value changes in excess spread financing
 

 
2

 

 
(2
)
 

 

Fair value changes in mortgage servicing rights financing liability
 

 
(7
)
 

 

 

 
(7
)
Amortization of premiums, net of discount accretion
 

 
55

 

 
8

 

 
63

Depreciation and amortization for property and equipment and intangible assets
 

 
33

 

 
11

 

 
44

Share-based compensation
 

 
9

 

 
4

 

 
13

Other loss
 

 
5

 

 

 

 
5

Repurchases of forward loans assets out of Ginnie Mae securitizations
 

 
(943
)
 

 

 

 
(943
)
Mortgage loans originated and purchased for sale, net of fees
 

 
(14,002
)
 

 

 

 
(14,002
)
Sale proceeds and loan payment proceeds for mortgage loans held for sale and held for investment
 

 
15,459

 

 
13

 

 
15,472

Excess tax benefit from share-based compensation
 

 
(1
)
 

 

 

 
(1
)
Changes in assets and liabilities:
 
 
 
 
 
 
 
 
 
 
 


Advances and other receivables
 

 
71

 

 

 

 
71

Reverse mortgage interests
 

 
1,451

 

 
(225
)
 

 
1,226

Other assets
 
4

 
(99
)
 
(9
)
 
87

 

 
(17
)
Payables and accrued liabilities
 

 
(273
)
 

 
(11
)
 

 
(284
)
Net cash attributable to operating activities
 
4

 
1,336

 
(1
)
 
(93
)
 

 
1,246


(1) Issuer activities exclude the activities of its guarantor and non-guarantor subsidiaries, as previously described.
MR. COOPER GROUP INC.
CONSOLIDATING STATEMENT OF CASH FLOWS
NINE MONTHS ENDED SEPTEMBER 30, 2017
(Continued)
 
 
Predecessor
 
 
Nationstar
 
Issuer(1)
 
Guarantor
(Subsidiaries of Issuer)
 
Non-Guarantor
(Subsidiaries of Issuer)
 
Eliminations
 
Consolidated
Investing Activities
 
 
 
 
 
 
 
 
 
 
 
 
Property and equipment additions, net of disposals
 

 
(31
)
 

 
(3
)
 

 
(34
)
Purchase of forward mortgage servicing rights, net of liabilities incurred
 

 
(22
)
 

 
(6
)
 

 
(28
)
Net proceeds from acquisition of reverse mortgage servicing portfolio and HECM related receivables
 

 
16

 

 

 

 
16

Proceeds on sale of forward and reverse mortgage servicing rights
 

 
25

 

 

 

 
25

Proceeds on sale of assets
 

 
16

 

 

 

 
16

Net cash attributable to investing activities
 

 
4

 

 
(9
)
 

 
(5
)
Financing Activities
 
 
 
 
 
 
 
 
 
 
 
 
Increase in warehouse facilities
 

 
351

 

 

 

 
351

Decrease in advance facilities
 

 
(93
)
 

 
(205
)
 

 
(298
)
Proceeds from issuance of HECM securitizations
 

 
(1
)
 

 
707

 

 
706

Repayment of HECM securitizations
 

 

 

 
(484
)
 

 
(484
)
Proceeds from issuance of participating interest financing in reverse mortgage interests
 

 
437

 

 

 

 
437

Repayment of participating interest financing in reverse mortgage interests
 

 
(1,928
)
 

 

 

 
(1,928
)
Repayment of excess spread financing
 

 
(9
)
 

 

 

 
(9
)
Settlement of excess spread financing
 

 
(159
)
 

 

 

 
(159
)
Repayment of nonrecourse debt - legacy assets
 

 

 

 
(12
)
 

 
(12
)
Repurchase of unsecured senior notes
 

 
(122
)
 

 

 

 
(122
)
Surrender of shares relating to stock vesting
 
(4
)
 

 

 

 

 
(4
)
Debt financing costs
 

 
(11
)
 

 

 

 
(11
)
Dividends to non-controlling interests
 

 
(5
)
 

 

 

 
(5
)
Net cash attributable to financing activities
 
(4
)
 
(1,540
)
 

 
6

 

 
(1,538
)
Net increase (decrease) in cash, cash equivalents, and restricted cash
 

 
(200
)
 
(1
)
 
(96
)
 

 
(297
)
Cash, cash equivalents, and restricted cash - beginning of period
 

 
612

 
2

 
263

 

 
877

Cash, cash equivalents, and restricted cash - end of period
 
$

 
$
412

 
$
1

 
$
167

 
$

 
$
580



(1) Issuer activities exclude the activities of its guarantor and non-guarantor subsidiaries, as previously described.
MR. COOPER GROUP INC.
CONSOLIDATING STATEMENT OF CASH FLOWS
FOR THE PERIOD AUGUST 1 TO SEPTEMBER 30, 2018
 
Successor
 
Mr. Cooper
 
Issuer(1)
 
Guarantor
(Subsidiaries of Issuer)
 
Non-Guarantor
(Subsidiaries of Issuer)
 
Eliminations
 
Consolidated
Operating Activities
 
 
 
 
 
 
 
 
 
 
 
Net income (loss) attributable to Nationstar
$
1,020

 
$
56

 
$
2

 
$
(1
)
 
$
(57
)
 
$
1,020

Adjustments to reconcile net income (loss) to net cash attributable to operating activities:
 
 
 
 
 
 
 
 
 
 
 
Deferred tax
(990
)
 
52

 

 
7

 

 
(931
)
(Gain) loss from subsidiaries
(56
)
 
(1
)
 

 

 
57

 

Net gain on mortgage loans held for sale

 
(83
)
 

 

 

 
(83
)
Reverse mortgage loan interest income

 
(72
)
 

 

 

 
(72
)
Provision for servicing reserves

 
14

 

 

 

 
14

Fair value changes and amortization of mortgage servicing rights

 
(27
)
 

 

 

 
(27
)
Fair value changes in excess spread financing

 
26

 

 

 

 
26

Amortization of premiums, net of discount accretion
1

 
2

 

 

 

 
3

Depreciation and amortization for property and equipment and intangible assets

 
13

 

 
2

 

 
15

Share-based compensation

 
2

 

 

 

 
2

Repurchases of forward loans assets out of Ginnie Mae securitizations

 
(223
)
 

 

 

 
(223
)
Mortgage loans originated and purchased for sale, net of fees

 
(3,458
)
 

 

 

 
(3,458
)
Sales proceeds and loan payment proceeds for mortgage loans held for sale and held for investment

 
3,537

 

 
9

 

 
3,546

Changes in assets and liabilities:
 
 
 
 
 
 
 
 
 
 
 
Advances and other receivables

 
76

 

 

 

 
76

Reverse mortgage interests

 
425

 

 
17

 

 
442

Other assets

 
25

 
(3
)
 
(37
)
 

 
(15
)
Payables and accrued liabilities
19

 
(179
)
 
1

 

 

 
(159
)
Net cash attributable to operating activities
(6
)
 
185

 

 
(3
)
 

 
176



(1) Issuer activities exclude the activities of its guarantor and non-guarantor subsidiaries, as previously described.



MR. COOPER GROUP INC.
CONSOLIDATING STATEMENT OF CASH FLOWS
FOR THE PERIOD AUGUST 1 TO SEPTEMBER 30, 2018
(Continued)
 
Successor
 
Mr. Cooper
 
Issuer(1)
 
Guarantor
(Subsidiaries of Issuer)
 
Non-Guarantor
(Subsidiaries of Issuer)
 
Eliminations
 
Consolidated
Investing Activities
 
 
 
 
 
 
 
 
 
 
 
Acquisition, net of cash acquired

 

 

 
(33
)
 

 
(33
)
Property and equipment additions, net of disposals

 
(20
)
 

 
6

 

 
(14
)
Purchase of forward mortgage servicing rights, net of liabilities incurred

 
(63
)
 

 

 

 
(63
)
Proceeds on sale of forward and reverse mortgage servicing rights

 
60

 

 

 

 
60

Net cash attributable to investing activities

 
(23
)
 

 
(27
)
 

 
(50
)
Financing Activities
 
 
 
 
 
 
 
 
 
 
 
Increase in warehouse facilities

 
186

 

 

 

 
186

(Decrease) increase in advance facilities

 
(17
)
 

 
63

 

 
46

Repayment of HECM securitizations

 

 

 
(91
)
 

 
(91
)
Proceeds from issuance of participating interest financing in reverse mortgage interests

 
45

 

 

 

 
45

Repayment of participating interest financing in reverse mortgage interests

 
(403
)
 

 

 

 
(403
)
Proceeds from issuance of excess spread financing

 
84

 

 

 

 
84

Repayment of excess spread financing

 
(21
)
 

 

 

 
(21
)
Settlement of excess spread financing

 
(31
)
 

 

 

 
(31
)
Repayment of nonrecourse debt - legacy assets

 

 

 
(3
)
 

 
(3
)
Redemption and repayment of unsecured senior notes

 
(1,030
)
 

 

 

 
(1,030
)
Debt financing costs

 
(1
)
 

 

 

 
(1
)
Net cash attributable to financing activities

 
(1,188
)
 

 
(31
)
 

 
(1,219
)
Net decrease in cash, cash equivalents, and restricted cash
(6
)
 
(1,026
)
 

 
(61
)
 

 
(1,093
)
Cash, cash equivalents, and restricted cash - beginning of period
11

 
1,358

 
1

 
253

 

 
1,623

Cash, cash equivalents, and restricted cash - end of period
$
5

 
$
332

 
$
1

 
$
192

 
$

 
$
530


(1) Issuer activities exclude the activities of its guarantor and non-guarantor subsidiaries, as previously described.

MR. COOPER GROUP INC.
CONSOLIDATING STATEMENT OF CASH FLOWS
FOR THE PERIOD JANUARY 1 TO JULY 31, 2018
 
Predecessor
 
Nationstar
 
Issuer(1)
 
Guarantor
(Subsidiaries of Issuer)
 
Non-Guarantor
(Subsidiaries of Issuer)
 
Eliminations
 
Consolidated
Operating Activities
 
 
 
 
 
 
 
 
 
 
 
Net income (loss) attributable to Nationstar
$
154

 
$
181

 
$
12

 
$
44

 
$
(237
)
 
$
154

Adjustments to reconcile net income (loss) to net cash attributable to operating activities:
 
 
 
 
 
 
 
 
 
 
 
(Gain) loss from subsidiaries
(181
)
 
(56
)
 

 

 
237

 

Net gain on mortgage loans held for sale

 
(295
)
 

 

 

 
(295
)
Reverse mortgage loan interest income

 
(274
)
 

 

 

 
(274
)
Gain on sale of assets

 

 

 
(9
)
 

 
(9
)
MSL related increased obligation

 
59

 

 

 

 
59

Provision for servicing reserves

 
70

 

 

 

 
70

Fair value changes and amortization of mortgage servicing rights

 
(178
)
 

 
1

 

 
(177
)
Fair value changes in excess spread financing

 
81

 

 

 

 
81

Fair value changes in mortgage servicing rights financing liability

 
16

 

 

 

 
16

Amortization of premiums, net of discount accretion

 
11

 

 
(3
)
 

 
8

Depreciation and amortization for property and equipment and intangible assets

 
26

 

 
7

 

 
33

Share-based compensation

 
16

 

 
1

 

 
17

Other (gain) loss

 
3

 

 

 

 
3

Repurchases of forward loans assets out of Ginnie Mae securitizations

 
(544
)
 

 

 

 
(544
)
Mortgage loans originated and purchased for sale, net of fees

 
(12,328
)
 

 

 

 
(12,328
)
Sales proceeds and loan payment proceeds for mortgage loans held for sale and held for investment

 
13,381

 

 
11

 

 
13,392

Changes in assets and liabilities:
 
 
 
 
 
 
 
 
 
 
 
Advances and other receivables

 
377

 

 

 

 
377

Reverse mortgage interests

 
1,866

 

 
(265
)
 

 
1,601

Other assets
9

 
(293
)
 
(12
)
 
255

 

 
(41
)
Payables and accrued liabilities
27

 
128

 

 
(4
)
 

 
151

Net cash attributable to operating activities
9

 
2,247

 

 
38

 

 
2,294


(1) Issuer activities exclude the activities of its guarantor and non-guarantor subsidiaries, as previously described.

MR. COOPER GROUP INC.
CONSOLIDATING STATEMENT OF CASH FLOWS
FOR THE PERIOD JANUARY 1 TO JULY 31, 2018
(Continued)
 
Predecessor
 
Nationstar
 
Issuer(1)
 
Guarantor
(Subsidiaries of Issuer)
 
Non-Guarantor
(Subsidiaries of Issuer)
 
Eliminations
 
Consolidated
Investing Activities
 
 
 
 
 
 
 
 
 
 
 
Property and equipment additions, net of disposals

 
(35
)
 

 
(5
)
 

 
(40
)
Purchase of forward mortgage servicing rights, net of liabilities incurred

 
(127
)
 

 
(7
)
 

 
(134
)
Net payment related to acquisition of HECM related receivables

 
(1
)
 

 

 

 
(1
)
Proceeds on sale of assets

 

 

 
13

 

 
13

Net cash attributable to investing activities

 
(163
)
 

 
1

 

 
(162
)
Financing Activities
 
 
 
 
 
 
 
 
 
 
 
Decrease in warehouse facilities

 
(585
)
 

 

 

 
(585
)
Decrease in advance facilities

 
(55
)
 

 
(250
)
 

 
(305
)
Proceeds from issuance of HECM securitizations

 

 

 
759

 

 
759

Repayment of HECM securitizations

 

 

 
(448
)
 

 
(448
)
Proceeds from issuance of participating interest financing in reverse mortgage interests

 
208

 

 

 

 
208

Repayment of participating interest financing in reverse mortgage interests

 
(1,599
)
 

 

 

 
(1,599
)
Proceeds from issuance of excess spread financing

 
70

 

 

 

 
70

Repayment of excess spread financing

 
(3
)
 

 

 

 
(3
)
Settlement of excess spread financing

 
(105
)
 

 

 

 
(105
)
Repayment of nonrecourse debt - legacy assets

 

 

 
(7
)
 

 
(7
)
Repurchase of unsecured senior notes

 
(62
)
 

 

 

 
(62
)
Surrender of shares relating to stock vesting
(9
)
 

 

 

 

 
(9
)
Debt financing costs

 
(24
)
 

 

 

 
(24
)
Dividends to non-controlling interests

 
(1
)
 

 

 

 
(1
)
Net cash attributable to financing activities
(9
)
 
(2,156
)
 

 
54

 

 
(2,111
)
Net (decrease) increase in cash, cash equivalents, and restricted cash

 
(72
)
 

 
93

 

 
21

Cash, cash equivalents, and restricted cash - beginning of period

 
423

 
1

 
151

 

 
575

Cash, cash equivalents, and restricted cash - end of period
$

 
$
351

 
$
1

 
$
244

 
$

 
$
596



(1) Issuer activities exclude the activities of its guarantor and non-guarantor subsidiaries, as previously described.