XML 119 R45.htm IDEA: XBRL DOCUMENT v3.19.3
Guarantor Financial Statement Information (Tables)
9 Months Ended
Sep. 30, 2019
Condensed Financial Information Disclosure [Abstract]  
Consolidating Balance Sheet
MR. COOPER GROUP INC.
CONSOLIDATING BALANCE SHEET
DECEMBER 31, 2018
 
Successor
 
Mr. Cooper
 
Issuer(1)
 
Guarantor
(Subsidiaries of Issuer)
 
Non-Guarantor
(Subsidiaries of Issuer)
 
Eliminations
 
Consolidated
Assets
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
—

 
$
193

 
$
1

 
$
48

 
$
—

 
$
242

Restricted cash
—

 
186

 
—

 
133

 
—

 
319

Mortgage servicing rights
—

 
3,644

 
—

 
32

 
—

 
3,676

Advances and other receivables, net
—

 
1,194

 
—

 
—

 
—

 
1,194

Reverse mortgage interests, net
—

 
6,770

 
—

 
1,164

 
—

 
7,934

Mortgage loans held for sale at fair value
—

 
1,631

 
—

 
—

 
—

 
1,631

Mortgage loans held for investment at fair value
—

 
1

 
—

 
118

 
—

 
119

Property and equipment, net
—

 
84

 
—

 
12

 
—

 
96

Deferred tax asset, net
973

 
—

 
—

 
(6
)
 
—

 
967

Other assets
—

 
660

 
202

 
621

 
(688
)
 
795

Investment in subsidiaries
2,820

 
601

 
—

 
—

 
(3,421
)
 
—

Total assets
$
3,793

 
$
14,964

 
$
203

 
$
2,122

 
$
(4,109
)
 
$
16,973

 
 
 
 
 
 
 
 
 
 
 
 
Liabilities and Stockholders’ Equity
 
 
 
 
 
 
 
 
 
 
 
Unsecured senior notes, net
$
1,660

 
$
799

 
$
—

 
$
—

 
$
—

 
$
2,459

Advance facilities, net
—

 
90

 
—

 
505

 
—

 
595

Warehouse facilities, net
—

 
2,349

 
—

 
—

 
—

 
2,349

Payables and other liabilities
49

 
1,413

 
1

 
80

 
—

 
1,543

MSR related liabilities - nonrecourse at fair value
—

 
1,197

 
—

 
19

 
—

 
1,216

Mortgage servicing liabilities
—

 
71

 
—

 
—

 
—

 
71

Other nonrecourse debt, net
—

 
5,676

 
—

 
1,119

 
—

 
6,795

Payables to affiliates
139

 
549

 
—

 
—

 
(688
)
 
—

Total liabilities
1,848

 
12,144

 
1

 
1,723

 
(688
)
 
15,028

Total stockholders’ equity
1,945

 
2,820

 
202

 
399

 
(3,421
)
 
1,945

Total liabilities and stockholders’ equity
$
3,793

 
$
14,964

 
$
203

 
$
2,122

 
$
(4,109
)
 
$
16,973



(1) 
Issuer balances exclude the balances of its guarantor and non-guarantor subsidiaries, as previously described.
MR. COOPER GROUP INC.
CONSOLIDATING BALANCE SHEET
SEPTEMBER 30, 2019
 
Successor
 
Mr. Cooper
 
Issuer(1)
 
Guarantor
(Subsidiaries of Issuer)
 
Non-Guarantor
(Subsidiaries of Issuer)
 
Eliminations
 
Consolidated
Assets
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
—

 
$
331

 
$
1

 
$
39

 
$
—

 
$
371

Restricted cash
—

 
155

 
—

 
116

 
—

 
271

Mortgage servicing rights
—

 
3,322

 
—

 
24

 
—

 
3,346

Advances and other receivables, net
—

 
966

 
—

 
1

 
—

 
967

Reverse mortgage interests, net
—

 
5,733

 
—

 
929

 
—

 
6,662

Mortgage loans held for sale at fair value
—

 
4,267

 
—

 
—

 
—

 
4,267

Property and equipment, net
—

 
94

 
—

 
19

 
—

 
113

Deferred tax asset, net
984

 
46

 
—

 
2

 
—

 
1,032

Other assets
—

 
1,317

 
213

 
814

 
(895
)
 
1,449

Investment in subsidiaries
2,612

 
682

 
—

 
—

 
(3,294
)
 
—

Total assets
$
3,596

 
$
16,913

 
$
214

 
$
1,944

 
$
(4,189
)
 
$
18,478

 
 
 
 
 
 
 
 
 
 
 
 
Liabilities and Stockholders’ Equity
 
 
 
 
 
 
 
 
 
 
 
Unsecured senior notes, net
$
1,665

 
$
799

 
$
—

 
$
—

 
$
—

 
$
2,464

Advance facilities, net
—

 
64

 
—

 
449

 
—

 
513

Warehouse facilities, net
—

 
4,802

 
—

 
—

 
—

 
4,802

Payables and other liabilities
23

 
1,905

 
2

 
72

 
—

 
2,002

MSR related liabilities - nonrecourse at fair value
—

 
1,313

 
—

 
15

 
—

 
1,328

Mortgage servicing liabilities
—

 
69

 
—

 
—

 
—

 
69

Other nonrecourse debt, net
—

 
4,596

 
—

 
937

 
—

 
5,533

Payables to affiliates
141

 
753

 
—

 
1

 
(895
)
 
—

Total liabilities
1,829

 
14,301

 
2

 
1,474

 
(895
)
 
16,711

Total stockholders’ equity
1,767

 
2,612

 
212

 
470

 
(3,294
)
 
1,767

Total liabilities and stockholders’ equity
$
3,596

 
$
16,913

 
$
214

 
$
1,944

 
$
(4,189
)
 
$
18,478



(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
TWO MONTHS ENDED SEPTEMBER 30, 2018
 
Successor
 
Nationstar
 
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 and 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
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 (benefit) expense
(990
)
 
11

 
—

 
—

 
—

 
(979
)
Net income (loss)
1,020

 
56

 
2

 
(1
)
 
(57
)
 
1,020

Less: Net income (loss) 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
ONE MONTH ENDED 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 and 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 (expense)
—

 
—

 
—

 
—

 
—

 
—

(Loss) gain from subsidiaries
(37
)
 
7

 
—

 
—

 
30

 
—

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

 
3

 
30

 
(5
)
(Loss) income before income tax (benefit) expense
(64
)
 
(57
)
 
3

 
5

 
30

 
(83
)
Less: Income tax (benefit) expense
—

 
(20
)
 
—

 
1

 
—

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

 
4

 
30

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

 
—

 
—

 
—

 
—

 
—

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

 
$
4

 
$
30

 
$
(64
)

MR. COOPER GROUP INC.
CONSOLIDATING STATEMENT OF OPERATIONS
SEVEN MONTHS ENDED 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 and 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
154

 
229

 
12

 
44

 
(237
)
 
202

Less: Income tax expense
—

 
48

 
—

 
—

 
—

 
48

Net income (loss)
154

 
181

 
12

 
44

 
(237
)
 
154

Less: Net income (loss) attributable to non-controlling 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, 2019
 
Successor
 
Mr. Cooper
 
Issuer(1)
 
Guarantor
(Subsidiaries of Issuer)
 
Non-Guarantor
(Subsidiaries of Issuer)
 
Eliminations
 
Consolidated
Revenues:
 
 
 
 
 
 
 
 
 
 
 
Service related, net
$
—

 
$
137

 
$
5

 
$
116

 
$
—

 
$
258

Net gain on mortgage loans held for sale
—

 
349

 
—

 
11

 
—

 
360

Total revenues
—

 
486

 
5

 
127

 
—

 
618

Expenses:
 
 
 
 
 
 
 
 
 
 
 
Salaries, wages benefits
—

 
209

 
1

 
40

 
—

 
250

General and administrative
—

 
185

 
—

 
43

 
—

 
228

Total expenses
—

 
394

 
1

 
83

 
—

 
478

Other income (expenses):
 
 
 
 
 
 
 
 
 
 
 
Interest income
—

 
127

 
—

 
36

 
—

 
163

Interest expense
(37
)
 
(143
)
 
—

 
(16
)
 
—

 
(196
)
Other income (expenses)
—

 
(3
)
 
—

 
3

 
—

 
—

Gain (loss) from subsidiaries
121

 
71

 
—

 
—

 
(192
)
 
—

Total other income (expenses), net
84

 
52

 
—

 
23

 
(192
)
 
(33
)
Income (loss) before income tax benefit
84

 
144

 
4

 
67

 
(192
)
 
107

Less: Income tax expense
—

 
24

 
—

 
—

 
—

 
24

Net income (loss)
84

 
120

 
4

 
67

 
(192
)
 
83

Less: Net loss attributable to non-controlling interests
—

 
(1
)
 
—

 
—

 
—

 
(1
)
Net income (loss) attributable to Mr. Cooper
$
84

 
$
121

 
$
4

 
$
67

 
$
(192
)
 
$
84



(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, 2019
 
Successor
 
Mr. Cooper
 
Issuer(1)
 
Guarantor
(Subsidiaries of Issuer)
 
Non-Guarantor
(Subsidiaries of Issuer)
 
Eliminations
 
Consolidated
Revenues:
 
 
 
 
 
 
 
 
 
 
 
Service related, net
$
—

 
$
139

 
$
16

 
$
324

 
$
—

 
$
479

Net gain on mortgage loans held for sale
—

 
777

 
—

 
11

 
—

 
788

Total revenues
—

 
916

 
16

 
335

 
—

 
1,267

Expenses:
 
 
 
 
 
 
 
 
 
 
 
Salaries, wages benefits
—

 
581

 
3

 
119

 
—

 
703

General and administrative
—

 
529

 
2

 
179

 
—

 
710

Total expenses
—

 
1,110

 
5

 
298

 
—

 
1,413

Other income (expenses):
 
 
 
 
 
 
 
 
 
 
 
Interest income
—

 
392

 
—

 
67

 
—

 
459

Interest expense
(114
)
 
(411
)
 
—

 
(47
)
 
—

 
(572
)
Other income (expenses)
—

 
2

 
—

 
14

 
—

 
16

(Loss) gain from subsidiaries
(75
)
 
82

 
—

 
—

 
(7
)
 
—

Total other income (expenses), net
(189
)
 
65

 
—

 
34

 
(7
)
 
(97
)
(Loss) income before income tax benefit
(189
)
 
(129
)
 
11

 
71

 
(7
)
 
(243
)
Less: Income tax benefit
—

 
(52
)
 
—

 
—

 
—

 
(52
)
Net (loss) income
(189
)
 
(77
)
 
11

 
71

 
(7
)
 
(191
)
Less: Net loss attributable to non-controlling interests
—

 
(2
)
 
—

 
—

 
—

 
(2
)
Net (loss) income attributable to Mr. Cooper
$
(189
)
 
$
(75
)
 
$
11

 
$
71

 
$
(7
)
 
$
(189
)

(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
TWO MONTHS ENDED SEPTEMBER 30, 2018
 
Successor
 
Nationstar
 
Issuer(1)
 
Guarantor
(Subsidiaries of Issuer)
 
Non-Guarantor
(Subsidiaries of Issuer)
 
Eliminations
 
Consolidated
Operating Activities
 
 
 
 
 
 
 
 
 
 
 
Net income (loss) attributable to Mr. Cooper
$
1,020

 
$
56

 
$
2

 
$
(1
)
 
$
(57
)
 
$
1,020

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

 
—

 
7

 
—

 
(931
)
Net income attributable to non-controlling interests
—

 
—

 
—

 
—

 
—

 
—

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

 
—

 
57

 
—

Net gain on mortgage loans held for sale
—

 
(83
)
 
—

 
—

 
—

 
(83
)
Interest income on reverse mortgage loans
—

 
(72
)
 
—

 
—

 
—

 
(72
)
Provision for servicing reserves
—

 
14

 
—

 
—

 
—

 
14

Fair value changes and amortization/accretion of mortgage servicing rights/liabilities
—

 
(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
)
Sale 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 other 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
TWO MONTHS ENDED SEPTEMBER 30, 2018
(Continued)
 
Successor
 
Nationstar
 
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
SEVEN MONTHS ENDED 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
)
Interest income on reverse mortgage loans
—

 
(274
)
 
—

 
—

 
—

 
(274
)
Gain on sale of assets
—

 
—

 
—

 
(9
)
 
—

 
(9
)
MSL related increased obligations
—

 
59

 
—

 
—

 
—

 
59

Provision for servicing reserves
—

 
70

 
—

 
—

 
—

 
70

Fair value changes and amortization/accretion of mortgage servicing rights/liabilities
—

 
(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 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
)
Sale 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 other liabilities
27

 
128

 
—

 
(4
)
 
—

 
151

Net cash attributable to operating activities
9

 
2,247

 
—

 
38

 
—

 
2,294

MR. COOPER GROUP INC.
CONSOLIDATING STATEMENT OF CASH FLOWS
SEVEN MONTHS ENDED 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

MR. COOPER GROUP INC.
CONSOLIDATING STATEMENT OF CASH FLOWS
NINE MONTHS ENDED SEPTEMBER 30, 2019
 
Successor
 
Mr. Cooper
 
Issuer(1)
 
Guarantor
(Subsidiaries of Issuer)
 
Non-Guarantor
(Subsidiaries of Issuer)
 
Eliminations
 
Consolidated
Operating Activities
 
 
 
 
 
 
 
 
 
 
 
Net (loss) income attributable to Mr. Cooper
$
(189
)
 
$
(75
)
 
$
11

 
$
71

 
$
(7
)
 
$
(189
)
Adjustments to reconcile net (loss) income to net cash attributable to operating activities:
 
 
 
 
 
 
 
 
 
 
 
Deferred tax benefit
—

 
(53
)
 
—

 
—

 
—

 
(53
)
Net loss attributable to non-controlling interests
—

 
(2
)
 
—

 
—

 
—

 
(2
)
Loss (gain) from subsidiaries
75

 
(82
)
 
—

 
—

 
7

 
—

Net gain on mortgage loans held for sale
—

 
(777
)
 
—

 
(11
)
 
—

 
(788
)
Interest income on reverse mortgage loans
—

 
(208
)
 
—

 
(33
)
 
—

 
(241
)
Provision for servicing reserves
—

 
53

 
—

 
—

 
—

 
53

Fair value changes and amortization/accretion of mortgage servicing rights/liabilities
—

 
990

 
—

 
8

 
—

 
998

Fair value changes in excess spread financing
—

 
(186
)
 
—

 
(4
)
 
—

 
(190
)
Fair value changes in mortgage servicing rights financing liability
—

 
15

 
—

 
—

 
—

 
15

Fair value changes in mortgage loans held for investment
—

 
—

 
—

 
(3
)
 
—

 
(3
)
Amortization of premiums, net of discount accretion
5

 
(21
)
 
—

 
(22
)
 
—

 
(38
)
Depreciation and amortization for property and equipment and intangible assets
—

 
55

 
—

 
12

 
—

 
67

Share-based compensation
—

 
11

 
—

 
3

 
—

 
14

Other loss
—

 
5

 
—

 
—

 
—

 
5

Repurchases of forward loans assets out of Ginnie Mae securitizations
—

 
(1,823
)
 
—

 
—

 
—

 
(1,823
)
Mortgage loans originated and purchased for sale, net of fees
—

 
(27,685
)
 
—

 
12

 
—

 
(27,673
)
Sales proceeds and loan payment proceeds for mortgage loans held for sale and held for investment
—

 
27,777

 
—

 
139

 
—

 
27,916

Changes in assets and liabilities:
 
 
 
 
 
 
 
 
 
 
 
Advances and other receivables
—

 
266

 
—

 
(1
)
 
—

 
265

Reverse mortgage interests
—

 
1,515

 
—

 
185

 
—

 
1,700

Other assets
—

 
141

 
(12
)
 
(121
)
 
—

 
8

Payables and other liabilities
109

 
(164
)
 
1

 
(15
)
 
—

 
(69
)
Net cash attributable to operating activities
—

 
(248
)
 
—

 
220

 
—

 
(28
)


(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, 2019
(Continued)
 
Successor
 
Mr. Cooper
 
Issuer(1)
 
Guarantor
(Subsidiaries of Issuer)
 
Non-Guarantor
(Subsidiaries of Issuer)
 
Eliminations
 
Consolidated
Investing Activities
 
 
 
 
 
 
 
 
 
 
 
Acquisition, net of cash acquired
—

 
(85
)
 
—

 
—

 
—

 
(85
)
Property and equipment additions, net of disposals
—

 
(27
)
 
—

 
(11
)
 
—

 
(38
)
Purchase of forward mortgage servicing rights, net of liabilities incurred
—

 
(454
)
 
—

 
—

 
—

 
(454
)
Proceeds on sale of forward and reverse mortgage servicing rights
—

 
298

 
—

 
—

 
—

 
298

Net cash attributable to investing activities
—

 
(268
)
 
—

 
(11
)
 
—

 
(279
)
Financing Activities
 
 
 
 
 
 
 
 
 
 
 
Increase in warehouse facilities
—

 
1,930

 
—

 
—

 
—

 
1,930

Decrease in advance facilities
—

 
(39
)
 
—

 
(56
)
 
—

 
(95
)
Repayment of notes payable
—

 
(294
)
 
—

 
—

 
—

 
(294
)
Proceeds from issuance of HECM securitizations
—

 
—

 
—

 
398

 
—

 
398

Proceeds from sale of HECM securitizations
—

 
—

 
—

 
20

 
—

 
20

Repayment of HECM securitizations
—

 
—

 
—

 
(568
)
 
—

 
(568
)
Proceeds from issuance of participating interest financing in reverse mortgage interests
—

 
220

 
—

 
—

 
—

 
220

Repayment of participating interest financing in reverse mortgage interests
—

 
(1,472
)
 
—

 
—

 
—

 
(1,472
)
Proceeds from issuance of excess spread financing
—

 
469

 
—

 
—

 
—

 
469

Repayment of excess spread financing
—

 
(19
)
 
—

 
—

 
—

 
(19
)
Settlement of excess spread financing
—

 
(163
)
 
—

 
—

 
—

 
(163
)
Repayment of nonrecourse debt - legacy assets
—

 
—

 
—

 
(29
)
 
—

 
(29
)
Repayment of finance lease liability
—

 
(3
)
 
—

 
—

 
—

 
(3
)
Surrender of shares relating to stock vesting
—

 
(1
)
 
—

 
—

 
—

 
(1
)
Debt financing costs
—

 
(5
)
 
—

 
—

 
—

 
(5
)
Net cash attributable to financing activities
—

 
623

 
—

 
(235
)
 
—

 
388

Net increase (decrease) in cash, cash equivalents, and restricted cash
—

 
107

 
—

 
(26
)
 
—

 
81

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

 
379

 
1

 
181

 
—

 
561

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

 
$
486

 
$
1

 
$
155

 
$
—

 
$
642


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