XML 34 R17.htm IDEA: XBRL DOCUMENT v3.19.2
Indebtedness
6 Months Ended
Jun. 30, 2019
Debt Disclosure [Abstract]  
Indebtedness
10. Indebtedness

Notes Payable
 
 
 
 
 
 
 
 
 
 
Successor
 
 
 
 
 
 
 
 
 
 
June 30, 2019
 
December 31, 2018
Advance Facilities
 
Interest Rate
 
Maturity Date
 
Collateral
 
Capacity Amount
 
Outstanding
 
Collateral Pledged
 
Outstanding
 
Collateral pledged
Nationstar mortgage advance receivable trust
 
LIBOR + 1.5% to 6.5%
 
August 2021
 
Servicing advance receivables
 
$
325

 
$
229

 
$
290

 
$
209

 
$
284

Nationstar agency advance receivable trust
 
LIBOR + 1.5% to 2.6%
 
December 2020
 
Servicing advance receivables
 
250

 
162

 
194

 
218

 
255

MBS servicer advance facility (2014)
 
LIBOR + 2.5%
 
December 2019
 
Servicing advance receivables
 
200

 
90

 
131

 
90

 
149

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

 
87

 
99

 
78

 
89

Advance facilities principal amount
 
 
 
 
 
568

 
$
714

 
595

 
$
777

Unamortized debt issuance costs
 
 
 
 
 
(1
)
 
 
 

 
 
Advance facilities, net
 
 
 
$
567



 
$
595

 



 
 
 
 
 
 
 
 
 
 
Successor
 
 
 
 
 
 
 
 
 
 
June 30, 2019
 
December 31, 2018
Warehouse Facilities
 
Interest Rate
 
Maturity Date
 
Collateral
 
Capacity Amount
 
Outstanding
 
Collateral pledged
 
Outstanding
 
Collateral pledged
$1,200 warehouse facility
 
LIBOR + 1.7% to 3.5%
 
November 2019
 
Mortgage loans or MBS
 
$
1,200

 
$
715

 
$
762

 
$
560

 
$
622

$1,000 warehouse facility
 
LIBOR + 1.6% to 2.5%
 
September 2019
 
Mortgage loans or MBS
 
1,000

 
629

 
646

 
137

 
140

$750 warehouse facility
 
LIBOR + 1.4% to 2.8%
 
August 30, 2019
 
Mortgage loans or MBS
 
750

 
416

 
424

 
119

 
122

$800 warehouse facility(1)
 
LIBOR + 1.5% to 2.9%
 
April 2020
 
Mortgage loans or MBS
 
800

 
531

 
576

 
464

 
514

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

 
226

 
258

 
151

 
168

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

 
382

 
395

 
187

 
200

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

 
377

 
410

 
220

 
248

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

 
49

 
51

 
290

 
299

$200 warehouse facility
 
LIBOR + 1.0%
 
June 2020
 
Mortgage loans or MBS
 
200

 
194

 
187

 

 

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

 
107

 
103

 

 

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

 
104

 
103

 

 

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

 
88

 
116

 
103

 
132

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

 
32

 
33

 
18

 
19

$50 warehouse facility
 
LIBOR + 2.7% to 7.5%
 
April 2020
 
Mortgage loans or MBS
 
50

 
5

 
7

 

 

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

 
1

 
2

 
1

 
2

Warehouse facilities principal amount
 
3,856

 
4,073

 
2,250

 
2,466

MSR Facility
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
$400 warehouse facility
 
LIBOR + 3.5% to 6.1%
 
June 2021
 
MSR
 
400

 
150

 
786

 
100

 
928

$400 warehouse facility
 
LIBOR + 2.3%
 
December 2020
 
MSR
 
400

 
25

 
215

 

 
226

$150 warehouse facility(1)
 
LIBOR + 2.8%
 
April 2020
 
MSR
 
150

 

 
121

 

 
430

$50 warehouse facility
 
LIBOR + 2.8%
 
August 2020
 
MSR
 
50

 
15

 
92

 

 
102

 
 
 
 
 
 
 
 
 
 
190

 
1,214

 
100

 
1,686

Warehouse facilities principal amount
 
4,046

 
$
5,287

 
2,350

 
$
4,152

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Unamortized debt issuance costs
 
 
 
 
 
 
 
(1
)
 
 
 
(1
)
 
 
Warehouse facilities, net
 
$
4,045

 
 
 
$
2,349

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pledged Collateral:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Mortgage loans and mortgage loans held for investment
 
 
 
 
 
 
 
$
3,204

 
$
3,319

 
$
1,528

 
$
1,628

Reverse mortgage interests
 
 
 
 
 
 
 
652

 
754

 
722

 
838

MSR
 
 
 
 
 
 
 
190

 
1,214

 
100

 
1,686


(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:
 
Successor
 
June 30, 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
(36
)
 
(39
)
Unsecured senior notes, net
$
2,462

 
$
2,459



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 for the unsecured senior notes provide that the Company may redeem all or a portion of the notes prior to certain fixed dates by paying a make-whole premium plus accrued and unpaid interest, to the redemption dates. 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. No notes were repurchased during the three and six months ended June 30, 2019. The Predecessor repurchased $44 and $60 in principal of outstanding notes during the three and six months ended June 30, 2018 resulting in a loss of $1 and $2, respectively.

Additionally, the indentures provide that on or before certain fixed dates, the Company may redeem (x) in the case of the New Notes, up to 40%, or (y) in the case of the other series of unsecured senior notes, up to 35% 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.

As of June 30, 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



Other Nonrecourse Debt
Other nonrecourse debt consists of the following:
 
 
 
 
 
 
 
 
 
Successor
 
 
 
 
 
 
 
 
 
June 30, 2019
 
December 31, 2018
 
Issue Date
 
Maturity Date
 
Class of Note
 
Securitized Amount
 
Outstanding
 
Outstanding
Participating interest financing(1)
 
 
 
$

 
$
4,861

 
$
5,607

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

 

 
231

Trust 2018-1
March 2018
 
March 2028
 
A, M1, M2, M3, M4, M5
 
252

 
224

 
284

Trust 2018-2
August 2018
 
August 2028
 
A, M1, M2, M3, M4, M5
 
198

 
182

 
250

Trust 2018-3
November 2018
 
November 2028
 
A, M1, M2, M3, M4, M5
 
284

 
272

 
326

Trust 2019-1
June 2019
 
June 2029
 
A, M1, M2, M3, M4, M5
 
398

 
398

 

Nonrecourse Debt -
Legacy
November 2009
 
October 2039
 
A
 
97

 
22

 
29

Other nonrecourse debt principal amount
 
 
 
 
 
 
 
 
5,959

 
6,727

Unamortized debt issuance costs, premium, and issuance discount
 
 
 
 
 
 
 
 
26

 
68

Other nonrecourse debt, net
 
 
 
 
 
 
 
 
$
5,985

 
$
6,795


(1) 
Amounts represent the Company’s participating interest in GNMA HMBS securitized portfolios.
(2) 
As discussed in Note 5, Reverse Mortgage Interests, Net, Trust 2017-2 was extinguished.

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 2.7% to 6.0%.

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 2.7% 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 one to four years. The Company may re-securitize the previously called loans from earlier HECM securitizations to achieve a lower cost of funds.

Nonrecourse Debt – Legacy Assets
During November 2009, the Predecessor completed the securitization of approximately $222 of Asset-Backed Securities (“ABS”), which was accounted for as a secured borrowing. This structure resulted in the Predecessor and subsequently the Company carrying the securitized mortgage loans in its consolidated balance sheets and recognizing the asset-backed certificates acquired by third parties. The principal and interest on these notes are paid using the cash flows from the underlying mortgage loans, which serve as collateral for the debt. The interest rate paid on the outstanding securities is 7.5%, which is subject to an available funds cap. The total outstanding principal balance on the underlying mortgage loans serving as collateral for the debt was approximately $151 and $160 at June 30, 2019 and December 31, 2018, respectively. The UPB on the outstanding loans was $22 and $29 at June 30, 2019 and December 31, 2018, respectively, and the carrying value of the nonrecourse debt was $22 and $29, respectively.

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 June 30, 2019. The most restrictive tangible net worth covenant required the Company to maintain a minimum tangible net worth of at least $682.