XML 23 R6.htm IDEA: XBRL DOCUMENT v3.19.3
Unaudited Consolidated Statements of Cash Flows - USD ($)
$ in Millions
2 Months Ended 7 Months Ended 9 Months Ended
Sep. 30, 2018
Jul. 31, 2018
Sep. 30, 2019
Operating Activities      
Net (loss) income attributable to Successor/Predecessor $ 1,020   $ (189)
Adjustments to reconcile net (loss) income to net cash attributable to operating activities:      
Deferred tax benefit (931)   (53)
Net loss attributable to non-controlling interests 0   (2)
Net gain on mortgage loans held for sale (83)   (788)
Interest income on reverse mortgage loans (72)   (241)
Gain on sale of assets 0   0
MSL related increased obligation 0   0
Provision for servicing reserves 14   53
Fair value changes and amortization/accretion of mortgage servicing rights/liabilities (27)   998
Fair value changes in excess spread financing 26   (190)
Fair value changes in mortgage servicing rights financing liability 0   15
Fair value changes in mortgage loans held for investment 0   (3)
Amortization of premiums, net of discount accretion 3   (38)
Depreciation and amortization for property and equipment and intangible assets 15   67
Share-based compensation 2   14
Other loss 0   5
Repurchases of forward loan assets out of Ginnie Mae securitizations (223)   (1,823)
Mortgage loans originated and purchased for sale, net of fees (3,458)   (27,673)
Sales proceeds and loan payment proceeds for mortgage loans held for sale and held for investment 3,546   27,916
Changes in assets and liabilities:      
Advances and other receivables 76   265
Reverse mortgage interests 442   1,700
Other assets (15)   8
Payables and other liabilities (159)   (69)
Net cash attributable to operating activities 176   (28)
Investing Activities      
Acquisitions, net of cash acquired (33)   (85)
Property and equipment additions, net of disposals (14)   (38)
Purchase of forward mortgage servicing rights, net of liabilities incurred (63)   (454)
Net payment related to acquisition of HECM related receivables 0   0
Proceeds on sale of forward and reverse mortgage servicing rights 60   298
Proceeds on sale of assets 0   0
Net cash attributable to investing activities (50)   (279)
Financing Activities      
Increase (decrease) in warehouse facilities 186   1,930
(Decrease) increase in advance facilities 46   (95)
Repayment of notes payable 0   (294)
Proceeds from issuance of HECM securitizations 0   398
Proceeds from sale of HECM securitizations 0   20
Repayment of HECM securitizations (91)   (568)
Proceeds from issuance of participating interest financing in reverse mortgage interests 45   220
Repayment of participating interest financing in reverse mortgage interests (403)   (1,472)
Proceeds from issuance of excess spread financing 84   469
Repayment of excess spread financing (21)   (19)
Settlement of excess spread financing (31)   (163)
Repayment of nonrecourse debt – legacy assets (3)   (29)
Repurchase of unsecured senior notes 0   0
Repayment of finance lease liability 0   (3)
Redemption and repayment of unsecured senior notes (1,030)   0
Surrender of shares relating to stock vesting 0   (1)
Debt financing costs (1)   (5)
Dividends to non-controlling interests 0   0
Net cash attributable to financing activities (1,219)   388
Net increase (decrease) in cash, cash equivalents, and restricted cash (1,093)   81
Cash, cash equivalents, and restricted cash - beginning of period 1,623   561
Cash, cash equivalents, and restricted cash - end of period 530 [1] $ 1,623 642 [1]
Supplemental Disclosures of Cash Activities      
Cash paid for interest expense 135   166
Net cash (refunded) paid for income taxes 0   $ (4)
Nationstar Mortgage Holdings Inc.      
Operating Activities      
Net (loss) income attributable to Successor/Predecessor   154  
Adjustments to reconcile net (loss) income to net cash attributable to operating activities:      
Deferred tax benefit   0  
Net loss attributable to non-controlling interests   0  
Net gain on mortgage loans held for sale   (295)  
Interest income on reverse mortgage loans   (274)  
Gain on sale of assets   (9)  
MSL related increased obligation   59  
Provision for servicing reserves   70  
Fair value changes and amortization/accretion of mortgage servicing rights/liabilities   (177)  
Fair value changes in excess spread financing   81  
Fair value changes in mortgage servicing rights financing liability   16  
Fair value changes in mortgage loans held for investment   0  
Amortization of premiums, net of discount accretion   8  
Depreciation and amortization for property and equipment and intangible assets   33  
Share-based compensation   17  
Other loss   3  
Repurchases of forward loan assets out of Ginnie Mae securitizations   (544)  
Mortgage loans originated and purchased for sale, net of fees   (12,328)  
Sales proceeds and loan payment proceeds for mortgage loans held for sale and held for investment   13,392  
Changes in assets and liabilities:      
Advances and other receivables   377  
Reverse mortgage interests   1,601  
Other assets   (41)  
Payables and other liabilities   151  
Net cash attributable to operating activities   2,294  
Investing Activities      
Acquisitions, net of cash acquired   0  
Property and equipment additions, net of disposals   (40)  
Purchase of forward mortgage servicing rights, net of liabilities incurred   (134)  
Net payment related to acquisition of HECM related receivables   (1)  
Proceeds on sale of forward and reverse mortgage servicing rights   0  
Proceeds on sale of assets   13  
Net cash attributable to investing activities   (162)  
Financing Activities      
Increase (decrease) in warehouse facilities   (585)  
(Decrease) increase in advance facilities   (305)  
Repayment of notes payable   0  
Proceeds from issuance of HECM securitizations   759  
Proceeds from sale of HECM securitizations   0  
Repayment of HECM securitizations   (448)  
Proceeds from issuance of participating interest financing in reverse mortgage interests   208  
Repayment of participating interest financing in reverse mortgage interests   (1,599)  
Proceeds from issuance of excess spread financing   70  
Repayment of excess spread financing   (3)  
Settlement of excess spread financing   (105)  
Repayment of nonrecourse debt – legacy assets   (7)  
Repurchase of unsecured senior notes   (62)  
Repayment of finance lease liability   0  
Redemption and repayment of unsecured senior notes   0  
Surrender of shares relating to stock vesting   (9)  
Debt financing costs   (24)  
Dividends to non-controlling interests   (1)  
Net cash attributable to financing activities   (2,111)  
Net increase (decrease) in cash, cash equivalents, and restricted cash   21  
Cash, cash equivalents, and restricted cash - beginning of period $ 596 [1] 575  
Cash, cash equivalents, and restricted cash - end of period [1]   596  
Supplemental Disclosures of Cash Activities      
Cash paid for interest expense   417  
Net cash (refunded) paid for income taxes   $ 36  
[1] The following table provides a reconciliation of cash, cash equivalents and restricted cash to amount reported within the consolidated balance sheets. Cash and cash equivalents of $371, $198 and $166, Restricted cash of $271, $332, and $430 and Total cash, cash equivalents, and restricted cash of $642, $530 and $596, as of September 30, 2019, September 30, 2018, and July 31, 2018, respectively