Rithm Capital Corp. | ||
(Exact name of registrant as specified in its charter) |
Delaware | 45-3449660 | |||||||||||||
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | |||||||||||||
799 Broadway | New York | NY | 10003 | |||||||||||
(Address of principal executive offices) | (Zip Code) |
(212) | 850-7770 | ||||
(Registrant’s telephone number, including area code) |
Title of each class: | Name of each exchange on which registered: | |||||||
Common Stock, $0.01 par value per share | RITM | New York Stock Exchange | ||||||
7.50% Series A Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock | RITM PR A | New York Stock Exchange | ||||||
7.125% Series B Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock | RITM PR B | New York Stock Exchange | ||||||
6.375% Series C Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock | RITM PR C | New York Stock Exchange | ||||||
7.00% Fixed-Rate Reset Series D Cumulative Redeemable Preferred Stock | RITM PR D | New York Stock Exchange |
Large accelerated filer | ☒ | Accelerated filer | ☐ | Non-accelerated filer | ☐ | ||||||||||||
Smaller reporting company | ☐ | Emerging growth company | ☐ |
PAGE | |||||
Part I. Financial Information | |||||
Part II. Other Information | |||||
RITHM CAPITAL CORP. AND SUBSIDIARIES | ||
CONSOLIDATED BALANCE SHEETS | ||
(dollars in thousands, except share data) |
September 30, 2022 (Unaudited) | December 31, 2021 | ||||||||||
Assets | |||||||||||
Excess mortgage servicing rights, at fair value | $ | 322,168 | $ | 344,947 | |||||||
Mortgage servicing rights and mortgage servicing rights financing receivables, at fair value(A) | 8,895,074 | 6,858,803 | |||||||||
Servicer advance investments, at fair value(A) | 371,418 | 421,807 | |||||||||
Real estate and other securities | 9,437,008 | 9,396,539 | |||||||||
Residential loans and variable interest entity consumer loans held-for-investment, at fair value(A) | 864,534 | 1,077,224 | |||||||||
Residential mortgage loans, held-for-sale ($3,933,392 and $11,214,924 at fair value, respectively) | 4,037,411 | 11,347,845 | |||||||||
Single-family rental properties, held-for-investment | 959,448 | 579,607 | |||||||||
Mortgage loans receivable, at fair value(A) | 1,919,913 | 1,515,762 | |||||||||
Residential mortgage loans subject to repurchase(B) | 1,897,142 | 1,787,314 | |||||||||
Cash and cash equivalents(A) | 1,420,010 | 1,332,575 | |||||||||
Restricted cash(A) | 529,565 | 195,867 | |||||||||
Servicer advances receivable(A) | 2,522,246 | 2,855,148 | |||||||||
Other assets(A) | 2,158,598 | 2,028,752 | |||||||||
$ | 35,334,535 | $ | 39,742,190 | ||||||||
Liabilities and Equity | |||||||||||
Liabilities | |||||||||||
Secured financing agreements(A) | $ | 13,655,247 | $ | 20,592,884 | |||||||
Secured notes and bonds payable ($653,204 and $511,107 at fair value, respectively)(A) | 9,653,664 | 8,644,810 | |||||||||
Residential mortgage loan repurchase liability(B) | 1,897,142 | 1,787,314 | |||||||||
Unsecured senior notes, net of issuance costs | 544,612 | 543,293 | |||||||||
Payable for investments purchased | 498,933 | — | |||||||||
Due to affiliates | — | 17,819 | |||||||||
Dividends payable | 129,632 | 127,922 | |||||||||
Accrued expenses and other liabilities(A) | 1,893,679 | 1,358,768 | |||||||||
28,272,909 | 33,072,810 | ||||||||||
Commitments and Contingencies | |||||||||||
Equity | |||||||||||
Preferred stock, $0.01 par value, 100,000,000 shares authorized, 52,038,000 and 52,210,000 issued and outstanding, $1,300,959 and $1,305,250 aggregate liquidation preference, respectively | 1,258,667 | 1,262,481 | |||||||||
Common stock, $0.01 par value, 2,000,000,000 shares authorized, 473,715,100 and 466,758,266 issued and outstanding, respectively | 4,739 | 4,669 | |||||||||
Additional paid-in capital | 6,060,671 | 6,059,671 | |||||||||
Retained earnings (accumulated deficit) | (381,843) | (813,042) | |||||||||
Accumulated other comprehensive income | 48,337 | 90,253 | |||||||||
Total Rithm Capital stockholders’ equity | 6,990,571 | 6,604,032 | |||||||||
Noncontrolling interests in equity of consolidated subsidiaries(A) | 71,055 | 65,348 | |||||||||
Total equity | 7,061,626 | 6,669,380 | |||||||||
$ | 35,334,535 | $ | 39,742,190 |
RITHM CAPITAL CORP. AND SUBSIDIARIES | ||
CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED) | ||
(dollars in thousands, except share and per share data) |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Revenues | |||||||||||||||||||||||
Servicing fee revenue, net and interest income from MSRs and MSR financing receivables | $ | 453,163 | $ | 390,893 | $ | 1,379,041 | $ | 1,095,353 | |||||||||||||||
Change in fair value of MSRs and MSR financing receivables (includes realization of cash flows of $(141,616), $(287,318), $(522,206), $(924,766), respectively) | (17,178) | (195,623) | 894,778 | (421,332) | |||||||||||||||||||
Servicing revenue, net | 435,985 | 195,270 | 2,273,819 | 674,021 | |||||||||||||||||||
Interest income | 273,379 | 190,633 | 710,440 | 593,342 | |||||||||||||||||||
Gain on originated residential mortgage loans, held-for-sale, net | 203,479 | 566,761 | 980,266 | 1,257,094 | |||||||||||||||||||
912,843 | 952,664 | 3,964,525 | 2,524,457 | ||||||||||||||||||||
Expenses | |||||||||||||||||||||||
Interest expense and warehouse line fees | 218,089 | 129,928 | 507,751 | 355,372 | |||||||||||||||||||
General and administrative | 214,624 | 237,319 | 686,133 | 574,166 | |||||||||||||||||||
Compensation and benefits | 290,984 | 324,545 | 1,023,261 | 717,919 | |||||||||||||||||||
Management fee to affiliate | — | 24,315 | 46,174 | 70,154 | |||||||||||||||||||
Termination fee to affiliate | — | — | 400,000 | — | |||||||||||||||||||
723,697 | 716,107 | 2,663,319 | 1,717,611 | ||||||||||||||||||||
Other Income (Loss) | |||||||||||||||||||||||
Change in fair value of investments, net | 968,340 | 11,112 | 587,181 | 1,224 | |||||||||||||||||||
Gain (loss) on settlement of investments, net | (1,004,454) | (98,317) | (848,334) | (188,919) | |||||||||||||||||||
Other income (loss), net | 23,242 | 52,888 | 134,962 | 127,333 | |||||||||||||||||||
(12,872) | (34,317) | (126,191) | (60,362) | ||||||||||||||||||||
Income Before Income Taxes | 176,274 | 202,240 | 1,175,015 | 746,484 | |||||||||||||||||||
Income tax expense (benefit) | 22,084 | 31,559 | 297,563 | 128,741 | |||||||||||||||||||
Net Income | $ | 154,190 | $ | 170,681 | $ | 877,452 | $ | 617,743 | |||||||||||||||
Noncontrolling interests in income of consolidated subsidiaries | 7,307 | 9,001 | 27,098 | 28,448 | |||||||||||||||||||
Dividends on preferred stock | 22,427 | 15,533 | 67,315 | 44,249 | |||||||||||||||||||
Net Income Attributable to Common Stockholders | $ | 124,456 | $ | 146,147 | $ | 783,039 | $ | 545,046 | |||||||||||||||
Net Income Per Share of Common Stock | |||||||||||||||||||||||
Basic | $ | 0.27 | $ | 0.31 | $ | 1.68 | $ | 1.22 | |||||||||||||||
Diluted | $ | 0.26 | $ | 0.30 | $ | 1.62 | $ | 1.18 | |||||||||||||||
Weighted Average Number of Shares of Common Stock Outstanding | |||||||||||||||||||||||
Basic | 467,974,962 | 466,579,920 | 467,192,721 | 446,085,657 | |||||||||||||||||||
Diluted | 476,796,757 | 482,282,695 | 481,900,129 | 461,694,481 | |||||||||||||||||||
Dividends Declared per Share of Common Stock | $ | 0.25 | $ | 0.25 | $ | 0.75 | $ | 0.65 |
RITHM CAPITAL CORP. AND SUBSIDIARIES | ||
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED) | ||
(dollars in thousands) |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Net income | $ | 154,190 | $ | 170,681 | $ | 877,452 | $ | 617,743 | |||||||||||||||
Other comprehensive income, net of tax: | |||||||||||||||||||||||
Unrealized gain (loss) on available-for-sale securities, net | (9,283) | 6,541 | (41,916) | 27,680 | |||||||||||||||||||
Reclassification of realized (gain) loss on available-for-sale securities, net into net income | — | (63) | — | (5,388) | |||||||||||||||||||
Comprehensive income | 144,907 | 177,159 | 835,536 | 640,035 | |||||||||||||||||||
Comprehensive income attributable to noncontrolling interests | 7,307 | 9,001 | 27,098 | 28,448 | |||||||||||||||||||
Dividends on preferred stock | 22,427 | 15,533 | 67,315 | 44,249 | |||||||||||||||||||
Comprehensive income attributable to common stockholders | $ | 115,173 | $ | 152,625 | $ | 741,123 | $ | 567,338 |
RITHM CAPITAL CORP. AND SUBSIDIARIES | ||
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY (UNAUDITED) | ||
FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2022 AND 2021 | ||
(dollars in thousands, except share and per share data) |
Preferred Stock | Common Stock | Additional Paid-in Capital | Retained Earnings (Accumulated Deficit) | Accumulated Other Comprehensive Income | Total Rithm Capital Stockholders’ Equity | Noncontrolling Interests in Equity of Consolidated Subsidiaries | Total Equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Shares | Amount | Shares | Amount | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at June 30, 2022 | 52,038,342 | $ | 1,258,667 | 466,856,753 | $ | 4,670 | $ | 6,060,740 | $ | (387,870) | $ | 57,620 | $ | 6,993,827 | $ | 69,171 | $ | 7,062,998 | |||||||||||||||||||||||||||||||||||||||||
Dividends declared on common stock, $0.25 per share | — | — | — | — | — | (118,429) | — | (118,429) | — | (118,429) | |||||||||||||||||||||||||||||||||||||||||||||||||
Dividends declared on preferred stock | — | — | — | — | — | (22,427) | — | (22,427) | — | (22,427) | |||||||||||||||||||||||||||||||||||||||||||||||||
Capital distributions | — | — | — | — | — | — | — | — | (5,423) | (5,423) | |||||||||||||||||||||||||||||||||||||||||||||||||
Cashless exercise of 2020 Warrants | — | — | 6,858,347 | 69 | (69) | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||
Comprehensive income (loss) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | 146,883 | — | 146,883 | 7,307 | 154,190 | |||||||||||||||||||||||||||||||||||||||||||||||||
Unrealized gain (loss) on available-for-sale securities, net | — | — | — | — | — | — | (9,283) | (9,283) | — | (9,283) | |||||||||||||||||||||||||||||||||||||||||||||||||
Total comprehensive income (loss) | 137,600 | 7,307 | 144,907 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at September 30, 2022 | 52,038,342 | $ | 1,258,667 | 473,715,100 | $ | 4,739 | $ | 6,060,671 | $ | (381,843) | $ | 48,337 | $ | 6,990,571 | $ | 71,055 | $ | 7,061,626 |
Preferred Stock | Common Stock | Additional Paid-in Capital | Retained Earnings (Accumulated Deficit) | Accumulated Other Comprehensive Income | Total Rithm Capital Stockholders’ Equity | Noncontrolling Interests in Equity of Consolidated Subsidiaries | Total Equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Shares | Amount | Shares | Amount | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at June 30, 2021 | 33,610,000 | $ | 812,992 | 466,579,920 | $ | 4,667 | $ | 6,059,186 | $ | (886,305) | $ | 81,511 | $ | 6,072,051 | $ | 94,100 | $ | 6,166,151 | |||||||||||||||||||||||||||||||||||||||||
Dividends declared on common stock, $0.25 per share | — | — | — | — | — | (116,645) | — | (116,645) | — | (116,645) | |||||||||||||||||||||||||||||||||||||||||||||||||
Dividends declared on preferred stock | — | — | — | — | — | (15,533) | — | (15,533) | — | (15,533) | |||||||||||||||||||||||||||||||||||||||||||||||||
Capital distributions | — | — | — | — | — | — | — | — | (11,002) | (11,002) | |||||||||||||||||||||||||||||||||||||||||||||||||
Issuance of Preferred stock | 18,600,000 | 449,506 | — | — | — | — | — | 449,506 | — | 449,506 | |||||||||||||||||||||||||||||||||||||||||||||||||
Purchase of noncontrolling interests | — | — | — | — | (1,447) | — | — | (1,447) | (21,076) | (22,523) | |||||||||||||||||||||||||||||||||||||||||||||||||
Comprehensive income (loss) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | 161,680 | — | 161,680 | 9,001 | 170,681 | |||||||||||||||||||||||||||||||||||||||||||||||||
Unrealized gain (loss) on available-for-sale securities, net | — | — | — | — | — | — | 6,541 | 6,541 | — | 6,541 | |||||||||||||||||||||||||||||||||||||||||||||||||
Reclassification of realized (gain) loss on available-for-sale securities, net into net income | — | — | — | — | — | — | (63) | (63) | — | (63) | |||||||||||||||||||||||||||||||||||||||||||||||||
Total comprehensive income (loss) | 168,158 | 9,001 | 177,159 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at September 30, 2021 | 52,210,000 | $ | 1,262,498 | 466,579,920 | $ | 4,667 | $ | 6,057,739 | $ | (856,803) | $ | 87,989 | $ | 6,556,090 | $ | 71,023 | $ | 6,627,113 |
RITHM CAPITAL CORP. AND SUBSIDIARIES | ||
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY (UNAUDITED) | ||
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2022 AND 2021 | ||
(dollars in thousands, except share and per share data) |
Preferred Stock | Common Stock | Additional Paid-in Capital | Retained Earnings (Accumulated Deficit) | Accumulated Other Comprehensive Income | Total Rithm Capital Stockholders’ Equity | Noncontrolling Interests in Equity of Consolidated Subsidiaries | Total Equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Shares | Amount | Shares | Amount | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2021 | 52,210,000 | $ | 1,262,481 | 466,758,266 | $ | 4,669 | $ | 6,059,671 | $ | (813,042) | $ | 90,253 | $ | 6,604,032 | $ | 65,348 | $ | 6,669,380 | |||||||||||||||||||||||||||||||||||||||||
Dividends declared on common stock, $0.75 per share | — | — | — | — | — | (351,840) | — | (351,840) | — | (351,840) | |||||||||||||||||||||||||||||||||||||||||||||||||
Dividends declared on preferred stock | — | — | — | — | — | (67,315) | — | (67,315) | — | (67,315) | |||||||||||||||||||||||||||||||||||||||||||||||||
Capital distributions | — | — | — | — | — | — | — | — | (21,391) | (21,391) | |||||||||||||||||||||||||||||||||||||||||||||||||
Preferred stock repurchase | (171,658) | (3,814) | — | — | — | — | — | (3,814) | — | (3,814) | |||||||||||||||||||||||||||||||||||||||||||||||||
Cashless exercise of 2020 Warrants | — | — | 6,858,347 | 69 | (69) | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||
Director share grants | — | — | 98,487 | 1 | 1,069 | — | — | 1,070 | — | 1,070 | |||||||||||||||||||||||||||||||||||||||||||||||||
Comprehensive income (loss) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | 850,354 | — | 850,354 | 27,098 | 877,452 | |||||||||||||||||||||||||||||||||||||||||||||||||
Unrealized gain (loss) on available-for-sale securities, net | — | — | — | — | — | — | (41,916) | (41,916) | — | (41,916) | |||||||||||||||||||||||||||||||||||||||||||||||||
Total comprehensive income (loss) | 808,438 | 27,098 | 835,536 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at September 30, 2022 | 52,038,342 | $ | 1,258,667 | 473,715,100 | $ | 4,739 | $ | 6,060,671 | $ | (381,843) | $ | 48,337 | $ | 6,990,571 | $ | 71,055 | $ | 7,061,626 |
Preferred Stock | Common Stock | Additional Paid-in Capital | Retained Earnings (Accumulated Deficit) | Accumulated Other Comprehensive Income | Total Rithm Capital Stockholders’ Equity | Noncontrolling Interests in Equity of Consolidated Subsidiaries | Total Equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Shares | Amount | Shares | Amount | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2020 | 33,610,000 | $ | 812,992 | 414,744,518 | $ | 4,148 | $ | 5,547,108 | $ | (1,108,929) | $ | 65,697 | $ | 5,321,016 | $ | 108,668 | $ | 5,429,684 | |||||||||||||||||||||||||||||||||||||||||
Dividends declared on common stock, $0.65 per share | — | — | — | — | — | (292,920) | — | (292,920) | — | (292,920) | |||||||||||||||||||||||||||||||||||||||||||||||||
Dividends declared on preferred stock | — | — | — | — | — | (44,249) | — | (44,249) | — | (44,249) | |||||||||||||||||||||||||||||||||||||||||||||||||
Capital distributions | — | — | — | — | — | — | — | — | (45,017) | (45,017) | |||||||||||||||||||||||||||||||||||||||||||||||||
Issuance of common stock | — | — | 51,725,000 | 517 | 510,970 | — | — | 511,487 | — | 511,487 | |||||||||||||||||||||||||||||||||||||||||||||||||
Issuance of preferred stock | 18,600,000 | 449,506 | — | — | — | — | — | 449,506 | — | 449,506 | |||||||||||||||||||||||||||||||||||||||||||||||||
Purchase of noncontrolling interests | — | — | — | — | (1,447) | — | — | (1,447) | (21,076) | (22,523) | |||||||||||||||||||||||||||||||||||||||||||||||||
Director share grants | — | — | 110,402 | 2 | 1,108 | — | — | 1,110 | — | 1,110 | |||||||||||||||||||||||||||||||||||||||||||||||||
Comprehensive income (loss) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | 589,295 | — | 589,295 | 28,448 | 617,743 | |||||||||||||||||||||||||||||||||||||||||||||||||
Unrealized gain (loss) on available-for-sale securities, net | — | — | — | — | — | — | 27,680 | 27,680 | — | 27,680 | |||||||||||||||||||||||||||||||||||||||||||||||||
Reclassification of realized (gain) loss on available-for-sale securities, net into net income | — | — | — | — | — | — | (5,388) | (5,388) | — | (5,388) | |||||||||||||||||||||||||||||||||||||||||||||||||
Total comprehensive income (loss) | 611,587 | 28,448 | 640,035 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at September 30, 2021 | 52,210,000 | $ | 1,262,498 | 466,579,920 | $ | 4,667 | $ | 6,057,739 | $ | (856,803) | $ | 87,989 | $ | 6,556,090 | $ | 71,023 | $ | 6,627,113 |
RITHM CAPITAL CORP. AND SUBSIDIARIES | ||
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) | ||
(dollars in thousands) |
Nine Months Ended September 30, | ||||||||||||||
2022 | 2021 | |||||||||||||
Cash Flows From Operating Activities | ||||||||||||||
Net income | $ | 877,452 | $ | 617,743 | ||||||||||
Adjustments to reconcile net income to net cash provided by (used in) operating activities: | ||||||||||||||
Change in fair value of investments, net | (587,181) | (1,224) | ||||||||||||
Change in fair value of equity investments | 8,535 | (5,929) | ||||||||||||
Change in fair value of secured notes and bonds payable | (50,279) | (5,245) | ||||||||||||
(Gain) loss on settlement of investments, net | 848,334 | 188,919 | ||||||||||||
(Gain) loss on sale of originated residential mortgage loans, held-for-sale, net | (980,266) | (1,257,094) | ||||||||||||
(Gain) loss on transfer of loans to REO | (6,263) | (3,412) | ||||||||||||
Accretion and other amortization | (45,230) | (36,559) | ||||||||||||
Provision (reversal) for credit losses on securities, loans and real estate owned | 14,272 | (47,637) | ||||||||||||
Non-cash portions of servicing revenue, net | (894,778) | 421,332 | ||||||||||||
Deferred tax provision | 297,517 | 119,679 | ||||||||||||
Mortgage loans originated and purchased for sale, net of fees | (65,446,856) | (90,408,805) | ||||||||||||
Sales proceeds and loan repayment proceeds for residential mortgage loans, held-for-sale | 72,072,003 | 89,660,032 | ||||||||||||
Interest received from servicer advance investments, RMBS, loans and other | 46,797 | 107,899 | ||||||||||||
Changes in: | ||||||||||||||
Servicer advances receivable, net | 332,902 | 303,841 | ||||||||||||
Other assets | (54,485) | (112,329) | ||||||||||||
Due to affiliates | (17,819) | (555) | ||||||||||||
Accrued expenses and other liabilities | 317,256 | (227,151) | ||||||||||||
Net cash provided by (used in) operating activities | 6,731,911 | (686,495) | ||||||||||||
Cash Flows From Investing Activities | ||||||||||||||
Business acquisitions, net of cash acquired | — | (811,207) | ||||||||||||
Purchase of servicer advance investments | (744,671) | (976,629) | ||||||||||||
Purchase of MSRs, MSR financing receivables and servicer advances receivable | (1,259) | (15,617) | ||||||||||||
Purchase of RMBS | (9,597,580) | (6,098,841) | ||||||||||||
Purchase of residential mortgage loans | (7,182) | — | ||||||||||||
Purchase of SFR properties, real estate owned and other assets | (396,981) | (631,489) | ||||||||||||
Draws on revolving consumer loans | (22,070) | (21,680) | ||||||||||||
Net settlement of derivatives | 282,827 | (140,512) | ||||||||||||
Return of investments in Excess MSRs | 12,264 | 40,835 | ||||||||||||
Principal repayments from servicer advance investments | 791,653 | 1,034,242 | ||||||||||||
Principal repayments from RMBS | 915,913 | 1,810,195 | ||||||||||||
Principal repayments from residential mortgage loans | 69,020 | 86,878 | ||||||||||||
Principal repayments from consumer loans | 112,228 | 184,057 | ||||||||||||
Principal repayments from MSRs and MSR financing receivables | 1,509 | 1,086 | ||||||||||||
Proceeds from sale of MSRs and MSR financing receivables | 3,975 | 59,163 | ||||||||||||
Proceeds from sale of RMBS | 7,716,127 | 8,238,924 | ||||||||||||
Proceeds from sale of real estate owned | 9,652 | 47,638 | ||||||||||||
Net cash provided by (used in) investing activities | (854,575) | 2,807,043 |
RITHM CAPITAL CORP. AND SUBSIDIARIES | ||
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED), CONTINUED | ||
(dollars in thousands) |
Nine Months Ended September 30, | ||||||||||||||
2022 | 2021 | |||||||||||||
Cash Flows From Financing Activities | ||||||||||||||
Repayments of secured financing agreements | (39,920,856) | (58,118,431) | ||||||||||||
Repayments of warehouse credit facilities | (73,028,747) | (88,254,304) | ||||||||||||
Net settlement of margin deposits under repurchase agreements and derivatives | 1,007,970 | 178,745 | ||||||||||||
Repayments of secured notes and bonds payable | (3,174,439) | (5,920,361) | ||||||||||||
Deferred financing fees | (8,992) | (4,385) | ||||||||||||
Dividends paid on common and preferred stock | (417,445) | (302,297) | ||||||||||||
Borrowings under secured financing agreements | 39,713,905 | 54,297,394 | ||||||||||||
Borrowings under warehouse credit facilities | 66,296,292 | 90,195,545 | ||||||||||||
Borrowings under secured notes and bonds payable | 4,101,314 | 5,402,819 | ||||||||||||
Issuance of common stock | — | 512,012 | ||||||||||||
Issuance of preferred stock | — | 449,506 | ||||||||||||
Repurchase of preferred stock | (3,814) | — | ||||||||||||
Costs related to issuance of common stock | — | (525) | ||||||||||||
Noncontrolling interest in equity of consolidated subsidiaries - distributions | (21,391) | (45,017) | ||||||||||||
Payment of contingent consideration | — | (7,776) | ||||||||||||
Purchase of noncontrolling interest in the Buyer at a discount | — | (22,523) | ||||||||||||
Net cash provided by (used in) financing activities | (5,456,203) | (1,639,598) | ||||||||||||
Net Increase (Decrease) in Cash, Cash Equivalents, and Restricted Cash | 421,133 | 480,950 | ||||||||||||
Cash, Cash Equivalents, and Restricted Cash, Beginning of Period | $ | 1,528,442 | $ | 1,080,473 | ||||||||||
Cash, Cash Equivalents, and Restricted Cash, End of Period | $ | 1,949,575 | $ | 1,561,423 | ||||||||||
Supplemental Disclosure of Cash Flow Information | ||||||||||||||
Cash paid during the period for interest | 468,991 | 365,241 | ||||||||||||
Cash paid during the period for income taxes | 1,757 | 20,732 | ||||||||||||
Supplemental Schedule of Non-Cash Investing and Financing Activities | ||||||||||||||
Dividends declared but not paid on common and preferred stock | 140,856 | 136,246 | ||||||||||||
Transfer from residential mortgage loans to real estate owned and other assets | 10,762 | 34,697 | ||||||||||||
Real estate securities retained from loan securitizations | 167,246 | 145,920 | ||||||||||||
Residential mortgage loans subject to repurchase | 1,897,142 | 1,826,620 | ||||||||||||
Purchase of Agency RMBS, settled after quarter-end | 498,933 | — | ||||||||||||
RITHM CAPITAL CORP. AND SUBSIDIARIES | ||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
(dollars in tables in thousands, except share and per share data) |
RITHM CAPITAL CORP. AND SUBSIDIARIES | ||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
(dollars in tables in thousands, except share and per share data) |
RITHM CAPITAL CORP. AND SUBSIDIARIES | ||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
(dollars in tables in thousands, except share and per share data) |
Origination and Servicing | Residential Securities, Properties and Loans | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Origination | Servicing | MSR Related Investments | Total Origination and Servicing | Real Estate Securities | Properties and Residential Mortgage Loans | Consumer Loans | Mortgage Loans Receivable | Corporate | Total | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended September 30, 2022 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Servicing fee revenue, net and interest income from MSRs and MSR financing receivables | $ | — | $ | 354,171 | $ | 98,992 | $ | 453,163 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 453,163 | ||||||||||||||||||||||||||||||||||||||||||
Change in fair value of MSRs and MSR financing receivables (includes realization of cash flows of $(141,616)) | — | 40,401 | (57,579) | (17,178) | — | — | — | — | — | (17,178) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Servicing revenue, net | — | 394,572 | 41,413 | 435,985 | — | — | — | — | — | 435,985 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest income | 41,862 | 55,844 | 15,401 | 113,107 | 76,908 | 19,186 | 16,456 | 42,335 | 5,387 | 273,379 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Gain on originated residential mortgage loans, held-for-sale, net | 214,703 | 5,980 | — | 220,683 | — | (17,204) | — | — | — | 203,479 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Total revenues | 256,565 | 456,396 | 56,814 | 769,775 | 76,908 | 1,982 | 16,456 | 42,335 | 5,387 | 912,843 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest expense | 31,345 | 56,650 | 26,033 | 114,028 | 51,822 | 21,242 | 1,925 | 18,888 | 10,184 | 218,089 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
G&A and other | 283,798 | 132,160 | 43,388 | 459,346 | 921 | 12,220 | 1,991 | 15,241 | 15,889 | 505,608 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Total operating expenses | 315,143 | 188,810 | 69,421 | 573,374 | 52,743 | 33,462 | 3,916 | 34,129 | 26,073 | 723,697 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Change in fair value of investments, net | — | — | (8,711) | (8,711) | 887,898 | 67,797 | (5,845) | 27,201 | — | 968,340 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Gain (loss) on settlement of investments, net | — | (549) | (1,454) | (2,003) | (1,018,354) | 14,032 | — | 1,871 | — | (1,004,454) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Other income (loss), net | 1,368 | (74) | 923 | 2,217 | (2,799) | 11,448 | 8,701 | 5,710 | (2,035) | 23,242 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Total other income (loss) | 1,368 | (623) | (9,242) | (8,497) | (133,255) | 93,277 | 2,856 | 34,782 | (2,035) | (12,872) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Income (loss) before income taxes | (57,210) | 266,963 | (21,849) | 187,904 | (109,090) | 61,797 | 15,396 | 42,988 | (22,721) | 176,274 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Income tax expense (benefit) | (14,243) | 51,032 | (7,197) | 29,592 | — | (5,564) | (4) | (1,940) | — | 22,084 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Net income (loss) | (42,967) | 215,931 | (14,652) | 158,312 | (109,090) | 67,361 | 15,400 | 44,928 | (22,721) | 154,190 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Noncontrolling interests in income (loss) of consolidated subsidiaries | 471 | — | (139) | 332 | — | — | 6,975 | — | — | 7,307 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Dividends on preferred stock | — | — | — | — | — | — | — | — | 22,427 | 22,427 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Net income (loss) attributable to common stockholders | $ | (43,438) | $ | 215,931 | $ | (14,513) | $ | 157,980 | $ | (109,090) | $ | 67,361 | $ | 8,425 | $ | 44,928 | $ | (45,148) | $ | 124,456 |
RITHM CAPITAL CORP. AND SUBSIDIARIES | ||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
(dollars in tables in thousands, except share and per share data) |
Origination and Servicing | Residential Securities, Properties and Loans | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Origination | Servicing | MSR Related Investments | Total Origination and Servicing(A) | Real Estate Securities | Properties and Residential Mortgage Loans | Consumer Loans | Mortgage Loans Receivable | Corporate | Total | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Nine Months Ended September 30, 2022 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Servicing fee revenue, net and interest income from MSRs and MSR financing receivables | $ | — | $ | 1,067,274 | $ | 311,767 | $ | 1,379,041 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 1,379,041 | ||||||||||||||||||||||||||||||||||||||||||
Change in fair value of MSRs and MSR financing receivables (includes realization of cash flows of $(522,206)) | — | 882,611 | 12,167 | 894,778 | — | — | — | — | — | 894,778 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Servicing revenue, net | — | 1,949,885 | 323,934 | 2,273,819 | — | — | — | — | — | 2,273,819 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest income | 143,449 | 83,954 | 42,443 | 269,846 | 187,841 | 68,815 | 53,498 | 113,360 | 17,080 | 710,440 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Gain on originated residential mortgage loans, held-for-sale, net | 924,582 | 83,481 | — | 1,010,568 | — | (30,302) | — | — | — | 980,266 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Total revenues | 1,068,031 | 2,117,320 | 366,377 | 3,554,233 | 187,841 | 38,513 | 53,498 | 113,360 | 17,080 | 3,964,525 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest expense | 88,358 | 131,452 | 78,186 | 297,996 | 81,067 | 53,442 | 6,275 | 38,537 | 30,434 | 507,751 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
G&A and other(B) | 1,041,988 | 377,335 | 154,799 | 1,574,122 | 2,403 | 47,545 | 6,405 | 46,249 | 478,844 | 2,155,568 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Total operating expenses | 1,130,346 | 508,787 | 232,985 | 1,872,118 | 83,470 | 100,987 | 12,680 | 84,786 | 509,278 | 2,663,319 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Change in fair value of investments, net | — | (1,812) | (10,213) | (12,025) | 520,736 | 46,448 | (26,774) | 58,796 | — | 587,181 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Gain (loss) on settlement of investments, net | — | (1,428) | (4,918) | (6,346) | (851,755) | 54,146 | — | (44,379) | — | (848,334) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Other income (loss), net | 5,295 | 1,014 | 46,146 | 52,455 | (7,526) | 55,235 | 33,198 | 13,140 | (11,540) | 134,962 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Total other income (loss) | 5,295 | (2,226) | 31,015 | 34,084 | (338,545) | 155,829 | 6,424 | 27,557 | (11,540) | (126,191) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Income (loss) before income taxes | (57,020) | 1,606,307 | 164,407 | 1,716,199 | (234,174) | 93,355 | 47,242 | 56,131 | (503,738) | 1,175,015 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Income tax expense (benefit) | (14,086) | 363,187 | 33,766 | 382,867 | — | (4,387) | 34 | (5,563) | (75,388) | 297,563 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Net income (loss) | (42,934) | 1,243,120 | 130,641 | 1,333,332 | (234,174) | 97,742 | 47,208 | 61,694 | (428,350) | 877,452 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Noncontrolling interests in income (loss) of consolidated subsidiaries | 2,165 | — | 130 | 2,295 | — | — | 24,803 | — | — | 27,098 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Dividends on preferred stock | — | — | — | — | — | — | — | — | 67,315 | 67,315 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Net income (loss) attributable to common stockholders | $ | (45,099) | $ | 1,243,120 | $ | 130,511 | $ | 1,331,037 | $ | (234,174) | $ | 97,742 | $ | 22,405 | $ | 61,694 | $ | (495,665) | $ | 783,039 |
Origination and Servicing | Residential Securities, Properties and Loans | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Origination | Servicing | MSR Related Investments | Total Origination and Servicing | Real Estate Securities | Properties and Residential Mortgage Loans | Consumer Loans | Mortgage Loans Receivable | Corporate | Total | |||||||||||||||||||||||||||||||||||||||||||||||||||||
September 30, 2022 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments | $ | 2,677,372 | $ | 7,356,620 | $ | 2,798,750 | $ | 12,832,742 | $ | 9,437,008 | $ | 2,223,712 | $ | 393,599 | $ | 1,919,913 | $ | — | $ | 26,806,974 | ||||||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents | 204,562 | 566,855 | 248,458 | 1,019,875 | 339,909 | 1,099 | 2,366 | 33,602 | 23,159 | 1,420,010 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Restricted cash | 350,501 | 73,676 | 56,974 | 481,151 | 6,131 | 4,638 | 17,611 | 20,034 | — | 529,565 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Other assets | 630,855 | 2,305,263 | 2,508,960 | 5,445,078 | 298,181 | 342,009 | 32,735 | 141,131 | 233,653 | 6,492,787 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Goodwill | 11,836 | 12,540 | 5,092 | 29,468 | — | — | — | 55,731 | — | 85,199 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Total assets | $ | 3,875,126 | $ | 10,314,954 | $ | 5,618,234 | $ | 19,808,314 | $ | 10,081,229 | $ | 2,571,458 | $ | 446,311 | $ | 2,170,411 | $ | 256,812 | $ | 35,334,535 | ||||||||||||||||||||||||||||||||||||||||||
Debt | $ | 2,874,184 | $ | 4,484,277 | $ | 3,249,426 | $ | 10,607,887 | $ | 8,835,284 | $ | 1,896,255 | $ | 320,001 | $ | 1,589,330 | $ | 604,766 | $ | 23,853,523 | ||||||||||||||||||||||||||||||||||||||||||
Other liabilities | 495,306 | 2,723,063 | 37,430 | 3,255,799 | 522,863 | 351,944 | 1,039 | 23,568 | 264,173 | 4,419,386 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Total liabilities | 3,369,490 | 7,207,340 | 3,286,856 | 13,863,686 | 9,358,147 | 2,248,199 | 321,040 | 1,612,898 | 868,939 | 28,272,909 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Total equity | 505,636 | 3,107,614 | 2,331,378 | 5,944,628 | 723,082 | 323,259 | 125,271 | 557,513 | (612,127) | 7,061,626 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Noncontrolling interests in equity of consolidated subsidiaries | 13,093 | — | 9,474 | 22,567 | — | — | 48,488 | — | — | 71,055 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Total Rithm Capital stockholders’ equity | $ | 492,543 | $ | 3,107,614 | $ | 2,321,904 | $ | 5,922,061 | $ | 723,082 | $ | 323,259 | $ | 76,783 | $ | 557,513 | $ | (612,127) | $ | 6,990,571 | ||||||||||||||||||||||||||||||||||||||||||
Investments in equity method investees | $ | — | $ | — | $ | 106,492 | $ | 106,492 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 106,492 |
RITHM CAPITAL CORP. AND SUBSIDIARIES | ||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
(dollars in tables in thousands, except share and per share data) |
Origination and Servicing | Residential Securities, Properties and Loans | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Origination | Servicing | MSR Related Investments | Total Origination and Servicing(A) | Real Estate Securities | Properties and Residential Mortgage Loans | Consumer Loans | Mortgage Loans Receivable | Corporate | Total | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended September 30, 2021 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Servicing fee revenue, net and interest income from MSRs and MSR financing receivables | $ | (6,451) | $ | 257,520 | $ | 139,824 | $ | 390,893 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 390,893 | ||||||||||||||||||||||||||||||||||||||||||
Change in fair value of MSRs and MSR financing receivables (includes realization of cash flows of $(287,318)) | — | (127,482) | (68,141) | (195,623) | — | — | — | — | — | (195,623) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Servicing revenue, net | (6,451) | 130,038 | 71,683 | 195,270 | — | — | — | — | — | 195,270 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest income | 54,851 | (2,729) | 11,385 | 63,507 | 52,489 | 37,490 | 22,708 | — | 14,439 | 190,633 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Gain on originated residential mortgage loans, held-for-sale, net | 510,740 | 28,292 | (44,235) | 542,469 | 15,276 | 9,016 | — | — | — | 566,761 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Total revenues | 559,140 | 155,601 | 38,833 | 801,246 | 67,765 | 46,506 | 22,708 | — | 14,439 | 952,664 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest expense | 37,775 | 24,198 | 26,500 | 88,473 | 9,365 | 19,680 | 2,656 | — | 9,754 | 129,928 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
G&A and other | 344,198 | 102,602 | 80,175 | 526,975 | 1,753 | 23,901 | 2,553 | — | 30,997 | 586,179 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Total operating expenses | 381,973 | 126,800 | 106,675 | 615,448 | 11,118 | 43,581 | 5,209 | — | 40,751 | 716,107 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Change in fair value of investments, net | — | — | (7,675) | (7,675) | 50,927 | (26,432) | (5,708) | — | — | 11,112 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Gain (loss) on settlement of investments, net | — | (989) | (1,295) | (2,284) | (130,066) | 34,033 | — | — | — | (98,317) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Other income (loss), net | 368 | (11) | 41,848 | 42,205 | 2,370 | 8,893 | 415 | — | (995) | 52,888 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Total other income (loss) | 368 | (1,000) | 32,878 | 32,246 | (76,769) | 16,494 | (5,293) | — | (995) | (34,317) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Income (loss) before income taxes | 177,535 | 27,801 | (34,964) | 218,044 | (20,122) | 19,419 | 12,206 | — | (27,307) | 202,240 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Income tax expense (benefit) | 32,322 | (2,081) | (9,416) | 20,825 | — | 10,735 | (1) | — | — | 31,559 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Net income (loss) | 145,213 | 29,882 | (25,548) | 197,219 | (20,122) | 8,684 | 12,207 | — | (27,307) | 170,681 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Noncontrolling interests in income (loss) of consolidated subsidiaries | 3,032 | — | (280) | 2,752 | — | — | 6,249 | — | — | 9,001 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Dividends on preferred stock | — | — | — | — | — | — | — | — | 15,533 | 15,533 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Net income (loss) attributable to common stockholders | $ | 142,181 | $ | 29,882 | $ | (25,268) | $ | 194,467 | $ | (20,122) | $ | 8,684 | $ | 5,958 | $ | — | $ | (42,840) | $ | 146,147 |
RITHM CAPITAL CORP. AND SUBSIDIARIES | ||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
(dollars in tables in thousands, except share and per share data) |
Origination and Servicing | Residential Securities, Properties and Loans | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Origination | Servicing | MSR Related Investments | Total Origination and Servicing(A) | Real Estate Securities | Properties and Residential Mortgage Loans | Consumer Loans | Mortgage Loans Receivable | Corporate | Total | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Nine Months Ended September 30, 2021 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Servicing fee revenue, net and interest income from MSRs and MSR financing receivables | $ | (19,638) | $ | 696,143 | $ | 418,848 | $ | 1,095,353 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 1,095,353 | ||||||||||||||||||||||||||||||||||||||||||
Change in fair value of MSRs and MSR financing receivables (includes realization of cash flows of $(924,766)) | — | (204,646) | (216,686) | (421,332) | — | — | — | — | — | (421,332) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Servicing revenue, net | (19,638) | 491,497 | 202,162 | 674,021 | — | — | — | — | — | 674,021 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest income | 108,965 | 13,460 | 35,969 | 158,394 | 240,299 | 107,106 | 73,104 | — | 14,439 | 593,342 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Gain on originated residential mortgage loans, held-for-sale, net | 1,163,702 | 53,103 | (109,127) | 1,193,068 | 25,036 | 38,990 | — | — | — | 1,257,094 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Total revenues | 1,253,029 | 558,060 | 129,004 | 2,025,483 | 265,335 | 146,096 | 73,104 | — | 14,439 | 2,524,457 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest expense | 74,798 | 65,941 | 81,263 | 222,002 | 38,715 | 58,419 | 8,547 | — | 27,689 | 355,372 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
G&A and other | 734,675 | 280,165 | 185,420 | 1,200,260 | 3,943 | 62,555 | 8,501 | — | 86,980 | 1,362,239 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Total operating expenses | 809,473 | 346,106 | 266,683 | 1,422,262 | 42,658 | 120,974 | 17,048 | — | 114,669 | 1,717,611 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Change in fair value of investments, net | — | — | (18,780) | (18,780) | (121,642) | 154,984 | (13,338) | — | — | 1,224 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Gain (loss) on settlement of investments, net | — | (2,619) | (13,481) | (16,100) | (234,692) | 62,220 | — | — | (347) | (188,919) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Other income (loss), net | 565 | 1,081 | 56,892 | 58,538 | 3,334 | 64,838 | 575 | — | 48 | 127,333 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Total other income (loss) | 565 | (1,538) | 24,631 | 23,658 | (353,000) | 282,042 | (12,763) | — | (299) | (60,362) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Income (loss) before income taxes | 444,121 | 210,416 | (113,048) | 626,879 | (130,323) | 307,164 | 43,293 | — | (100,529) | 746,484 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Income tax expense (benefit) | 87,738 | 15,558 | (17,960) | 85,336 | — | 43,326 | 79 | — | — | 128,741 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Net income (loss) | 356,383 | 194,858 | (95,088) | 541,543 | (130,323) | 263,838 | 43,214 | — | (100,529) | 617,743 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Noncontrolling interests in income (loss) of consolidated subsidiaries | 9,782 | — | (797) | 8,985 | — | — | 19,463 | — | — | 28,448 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Dividends on preferred stock | — | — | — | — | — | — | — | — | 44,249 | 44,249 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Net income (loss) attributable to common stockholders | $ | 346,601 | $ | 194,858 | $ | (94,291) | $ | 532,558 | $ | (130,323) | $ | 263,838 | $ | 23,751 | $ | — | $ | (144,778) | $ | 545,046 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Base servicing | |||||||||||||||||||||||
MSR assets | $ | 297,433 | $ | 174,220 | $ | 879,219 | $ | 477,020 | |||||||||||||||
Residential whole loans | 2,593 | 11,281 | 9,001 | 13,518 | |||||||||||||||||||
Third party | 22,717 | 24,245 | 69,439 | 77,051 | |||||||||||||||||||
322,743 | 209,746 | 957,659 | 567,589 | ||||||||||||||||||||
Other fees | |||||||||||||||||||||||
Ancillary and other fees(A) | 31,428 | 47,774 | 109,615 | 128,554 | |||||||||||||||||||
Change in fair value due to: | |||||||||||||||||||||||
Realization of cash flows | (90,750) | (207,184) | (341,706) | (629,246) | |||||||||||||||||||
Change in valuation inputs and assumptions and other | 131,151 | 79,702 | 1,224,317 | 424,600 | |||||||||||||||||||
Total servicing fees | $ | 394,572 | $ | 130,038 | $ | 1,949,885 | $ | 491,497 | |||||||||||||||
Servicing data – unpaid principal balance (“UPB”) (period end) (in millions) | |||||||||||||||||||||||
UPB – MSR assets | $ | 401,826 | $ | 385,166 | $ | 401,826 | $ | 385,166 | |||||||||||||||
UPB – Residential whole loans | 9,930 | 14,898 | 9,930 | 14,898 | |||||||||||||||||||
UPB – Third party | 91,820 | 75,768 | 91,820 | 75,768 | |||||||||||||||||||
RITHM CAPITAL CORP. AND SUBSIDIARIES | ||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
(dollars in tables in thousands, except share and per share data) |
September 30, 2022 | December 31, 2021 | ||||||||||
Direct investments in Excess MSRs | $ | 248,495 | $ | 259,198 | |||||||
Excess MSR Joint Ventures | 73,673 | 85,749 | |||||||||
Excess mortgage servicing rights, at fair value | $ | 322,168 | $ | 344,947 |
Total(A) | |||||
Balance as of December 31, 2021 | $ | 259,198 | |||
Interest income | 28,017 | ||||
Other income | 38 | ||||
Proceeds from repayments | (32,340) | ||||
Proceeds from sales | (997) | ||||
Change in fair value | (5,421) | ||||
Balance as of September 30, 2022 | $ | 248,495 |
September 30, 2022 | December 31, 2021 | |||||||||||||||||||||||||||||||||||||||||||
UPB of Underlying Mortgages | Interest in Excess MSR | Weighted Average Life Years(A) | Amortized Cost Basis | Carrying Value(B) | Carrying Value(B) | |||||||||||||||||||||||||||||||||||||||
Rithm Capital(C, D) | Fortress-managed funds | Mr. Cooper | ||||||||||||||||||||||||||||||||||||||||||
$ | 49,993,358 | 32.5% – 100.0% (56.5%) | 0.0% – 50% | 0.0% – 35.0% | 6.2 | $ | 208,957 | $ | 248,495 | $ | 259,198 |
RITHM CAPITAL CORP. AND SUBSIDIARIES | ||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
(dollars in tables in thousands, except share and per share data) |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Original and Recaptured Pools | $ | (3,857) | $ | (4,837) | $ | (5,421) | $ | (13,666) |
September 30, 2022 | December 31, 2021 | ||||||||||
Excess MSR | $ | 134,942 | $ | 152,383 | |||||||
Other assets | 13,090 | 19,802 | |||||||||
Other liabilities | (687) | (687) | |||||||||
Equity | $ | 147,345 | $ | 171,498 | |||||||
Rithm Capital’s investment | $ | 73,673 | $ | 85,749 | |||||||
Rithm Capital’s percentage ownership | 50.0 | % | 50.0 | % |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Interest income | $ | 4,437 | $ | 261 | $ | 10,514 | $ | 6,500 | |||||||||||||||
Other income (loss) | (12,074) | (2,605) | (14,417) | (3,634) | |||||||||||||||||||
Expenses | (8) | (8) | (24) | (24) | |||||||||||||||||||
Net income (loss) | $ | (7,645) | $ | (2,352) | $ | (3,927) | $ | 2,842 |
Balance at December 31, 2021 | $ | 85,749 | |||
Distributions of capital from equity method investees | (10,112) | ||||
Change in fair value of investments in equity method investees | (1,964) | ||||
Balance at September 30, 2022 | $ | 73,673 |
September 30, 2022 | |||||||||||||||||||||||||||||||||||
Unpaid Principal Balance | Investee Interest in Excess MSR(A) | Rithm Capital Interest in Investees | Amortized Cost Basis(B) | Carrying Value(C) | Weighted Average Life (Years)(D) | ||||||||||||||||||||||||||||||
Agency | |||||||||||||||||||||||||||||||||||
Original and Recaptured Pools | $ | 20,073,992 | 66.7 | % | 50.0 | % | $ | 108,643 | $ | 134,942 | 4.9 | ||||||||||||||||||||||||
RITHM CAPITAL CORP. AND SUBSIDIARIES | ||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
(dollars in tables in thousands, except share and per share data) |
Balance as of December 31, 2021 | $ | 6,858,803 | |||
Purchases, net(A) | (250) | ||||
Originations(B) | 1,059,535 | ||||
Proceeds from sales | (8,149) | ||||
Change in fair value due to: | |||||
Realization of cash flows(C) | (522,206) | ||||
Change in valuation inputs and assumptions | 1,503,167 | ||||
(Gain) loss realized | 4,174 | ||||
Balance at September 30, 2022 | $ | 8,895,074 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Servicing fee revenue, net and interest income from MSRs and MSR financing receivables | $ | 419,793 | $ | 377,201 | $ | 1,276,137 | $ | 996,465 | |||||||||||||||
Ancillary and other fees | 33,370 | 13,692 | 102,904 | 98,888 | |||||||||||||||||||
Servicing fee revenue, net and fees | 453,163 | 390,893 | 1,379,041 | 1,095,353 | |||||||||||||||||||
Change in fair value due to: | |||||||||||||||||||||||
Realization of cash flows(A) | (141,616) | (287,318) | (522,206) | (924,766) | |||||||||||||||||||
Change in valuation inputs and assumptions(B) | 143,175 | 147,233 | 1,503,167 | 573,213 | |||||||||||||||||||
Change in fair value of derivative instruments | (18,505) | (41,365) | (11,316) | (41,564) | |||||||||||||||||||
(Gain) loss realized | 1,995 | (739) | 4,174 | (17,088) | |||||||||||||||||||
Gain (loss) on settlement of derivative instruments | (2,227) | (13,434) | (79,041) | (11,127) | |||||||||||||||||||
Servicing revenue, net | $ | 435,985 | $ | 195,270 | $ | 2,273,819 | $ | 674,021 |
RITHM CAPITAL CORP. AND SUBSIDIARIES | ||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
(dollars in tables in thousands, except share and per share data) |
UPB of Underlying Mortgages | Weighted Average Life (Years)(A) | Carrying Value(B) | |||||||||||||||
Agency | $ | 369,056,523 | 7.4 | $ | 6,018,491 | ||||||||||||
Non-Agency | 55,380,229 | 5.0 | 810,719 | ||||||||||||||
Ginnie Mae(C) | 119,740,843 | 7.1 | 2,065,864 | ||||||||||||||
Total/Weighted Average | $ | 544,177,595 | 7.1 | $ | 8,895,074 |
RITHM CAPITAL CORP. AND SUBSIDIARIES | ||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
(dollars in tables in thousands, except share and per share data) |
Percentage of Total Outstanding Unpaid Principal Amount | ||||||||||||||
State Concentration | September 30, 2022 | December 31, 2021 | ||||||||||||
California | 17.5 | % | 18.1 | % | ||||||||||
Florida | 8.6 | % | 8.6 | % | ||||||||||
Texas | 6.2 | % | 6.2 | % | ||||||||||
New York | 6.0 | % | 6.0 | % | ||||||||||
Washington | 5.8 | % | 5.6 | % | ||||||||||
New Jersey | 4.4 | % | 4.5 | % | ||||||||||
Virginia | 3.6 | % | 3.4 | % | ||||||||||
Maryland | 3.4 | % | 3.4 | % | ||||||||||
Illinois | 3.4 | % | 3.4 | % | ||||||||||
Georgia | 2.9 | % | 3.0 | % | ||||||||||
Other U.S. | 38.2 | % | 37.8 | % | ||||||||||
100.0 | % | 100.0 | % |
RITHM CAPITAL CORP. AND SUBSIDIARIES | ||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
(dollars in tables in thousands, except share and per share data) |
September 30, 2022 | December 31, 2021 | ||||||||||
Principal and interest advances | $ | 643,466 | $ | 562,418 | |||||||
Escrow advances (taxes and insurance advances) | 1,131,823 | 1,523,154 | |||||||||
Foreclosure advances | 765,265 | 793,098 | |||||||||
Total(A)(B)(C) | $ | 2,540,554 | $ | 2,878,670 |
Balance at December 31, 2021 | $ | 32,122 | |||
Provision | 26,090 | ||||
Transfers and Other | — | ||||
Write-offs | (13,912) | ||||
Balance at September 30, 2022 | $ | 44,300 |
RITHM CAPITAL CORP. AND SUBSIDIARIES | ||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
(dollars in tables in thousands, except share and per share data) |
Amortized Cost Basis | Carrying Value(A) | Weighted Average Discount Rate | Weighted Average Yield | Weighted Average Life (Years)(B) | |||||||||||||||||||||||||
September 30, 2022 | |||||||||||||||||||||||||||||
Servicer Advance Investments | $ | 358,225 | $ | 371,418 | 5.2 | % | 5.4 | % | 7.8 | ||||||||||||||||||||
December 31, 2021 | |||||||||||||||||||||||||||||
Servicer Advance Investments | $ | 405,786 | $ | 421,807 | 5.2 | % | 5.5 | % | 6.9 |
UPB of Underlying Residential Mortgage Loans | Outstanding Servicer Advances | Servicer Advances to UPB of Underlying Residential Mortgage Loans | Face Amount of Secured Notes and Bonds Payable | Loan-to-Value (“LTV”)(A) | Cost of Funds(C) | ||||||||||||||||||||||||||||||||||||||||||
Gross | Net(B) | Gross | Net | ||||||||||||||||||||||||||||||||||||||||||||
September 30, 2022 | |||||||||||||||||||||||||||||||||||||||||||||||
Servicer Advance Investments(D) | $ | 17,491,636 | $ | 334,818 | 1.9 | % | $ | 318,590 | 91.1 | % | 90.3 | % | 1.2 | % | 1.2 | % | |||||||||||||||||||||||||||||||
December 31, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||
Servicer Advance Investments(D) | $ | 20,314,977 | $ | 369,440 | 1.8 | % | $ | 356,580 | 91.4 | % | 90.7 | % | 1.3 | % | 1.2 | % |
September 30, 2022 | December 31, 2021 | |||||||||||||
Principal and interest advances | $ | 65,388 | $ | 67,014 | ||||||||||
Escrow advances (taxes and insurance advances) | 148,576 | 174,681 | ||||||||||||
Foreclosure advances | 120,854 | 127,745 | ||||||||||||
Total | $ | 334,818 | $ | 369,440 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Interest income, gross of amounts attributable to servicer compensation | $ | 5,320 | $ | (1,426) | $ | 26,664 | $ | 16,079 | |||||||||||||||
Amounts attributable to base servicer compensation | (367) | 897 | (2,673) | (849) | |||||||||||||||||||
Amounts attributable to incentive servicer compensation | (4,436) | 892 | (16,620) | (8,144) | |||||||||||||||||||
Interest income (expense) from servicer advance investments | $ | 517 | $ | 363 | $ | 7,371 | $ | 7,086 |
RITHM CAPITAL CORP. AND SUBSIDIARIES | ||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
(dollars in tables in thousands, except share and per share data) |
September 30, 2022 | December 31, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Gross Unrealized | Weighted Average | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Outstanding Face Amount | Gains | Losses | Carrying Value(A) | Number of Securities | Rating(B) | Coupon(C) | Yield | Life (Years)(D) | Principal Subordination(E) | Carrying Value | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
RMBS Designated as Available for Sale (AFS): | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Agency(F)(G) | $ | 81,833 | $ | — | $ | — | $ | 76,865 | 1 | AAA | 3.50 | % | 3.50 | % | 6.2 | N/A | $ | 98,367 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Non-Agency(H)(I) | 2,681,250 | 72,626 | (23,178) | 418,973 | 333 | AA+ | 3.50 | % | 3.40 | % | 4.4 | 16.7 | % | 522,416 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
RMBS Measured at Fair Value through Net Income (FVO): | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Agency(F)(G) | 9,016,991 | 14 | (584,557) | 8,421,095 | 31 | AAA | 4.10 | % | 4.10 | % | 9.9 | N/A | 8,346,230 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Non-Agency(H)(I) | 14,829,348 | 41,075 | (90,408) | 520,075 | 331 | AA+ | 2.40 | % | 4.40 | % | 5.5 | 17.2 | % | 429,526 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total/Weighted Average | $ | 26,609,422 | $ | 113,715 | $ | (698,143) | $ | 9,437,008 | 696 | AAA | 4.00 | % | 4.10 | % | 9.4 | $ | 9,396,539 |
Gross Unrealized | Weighted Average | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Asset Type | Outstanding Face Amount | Gains | Losses | Carrying Value | Number of Securities | Rating | Coupon | Yield | Life (Years) | Principal Subordination | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Corporate debt | $ | 514 | $ | — | $ | (5) | $ | 424 | 2 | B | 8.2 | % | 9.6 | % | 2.5 | N/A | ||||||||||||||||||||||||||||||||||||||||||||||
Consumer loan bonds | 658 | 884 | — | 1,019 | 3 | N/A | — | — | 0.9 | N/A | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair value option securities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest-only securities | 9,136,025 | 23,518 | (37,389) | 157,272 | 138 | AAA | 0.9 | % | 3.4 | % | 2.2 | N/A | ||||||||||||||||||||||||||||||||||||||||||||||||||
Servicing strips | 4,430,532 | 10,171 | (6,676) | 52,897 | 61 | N/A | 1.0 | % | 8.2 | % | 2.8 | N/A |
RITHM CAPITAL CORP. AND SUBSIDIARIES | ||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
(dollars in tables in thousands, except share and per share data) |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||||||||||||||||||||||||
(in millions) | Agency | Non-Agency | Agency | Non-Agency | Agency | Non-Agency | Agency | Non-Agency | |||||||||||||||||||||||||||||||||||||||
Purchases | |||||||||||||||||||||||||||||||||||||||||||||||
Face | $ | 9,053.2 | $ | 906.7 | $ | — | $ | 844.3 | $ | 10,051.4 | $ | 4,189.8 | $ | 5,907.2 | $ | 2,502.0 | |||||||||||||||||||||||||||||||
Purchase price | 9,041.6 | 69.1 | — | 55.1 | 10,046.1 | 217.7 | 6,098.8 | 145.9 | |||||||||||||||||||||||||||||||||||||||
Sales | |||||||||||||||||||||||||||||||||||||||||||||||
Face | $ | 7,767.1 | $ | 15.3 | $ | 4,343.0 | $ | — | $ | 8,596.9 | $ | 15.3 | $ | 7,830.8 | $ | 1,686.3 | |||||||||||||||||||||||||||||||
Amortized cost | 7,987.1 | 12.0 | 4,499.1 | 7.7 | 8,844.1 | 13.6 | 8,135.6 | 192.9 | |||||||||||||||||||||||||||||||||||||||
Sale price | 6,965.4 | 12.0 | 4,443.0 | — | 7,704.3 | 12.0 | 8,074.3 | 164.6 | |||||||||||||||||||||||||||||||||||||||
Gain (loss) on sale | (1,021.8) | (0.1) | (56.1) | (7.7) | (1,139.9) | (1.6) | (61.3) | (28.2) |
Securities in an Unrealized Loss Position | Outstanding Face Amount | Amortized Cost Basis | Gross Unrealized Losses | Carrying Value | Number of Securities | Weighted Average | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Before Credit Impairment | Credit Impairment(A) | After Credit Impairment | Rating | Coupon | Yield | Life (Years) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Less than 12 Months | $ | 374,677 | $ | 370,779 | $ | (4,963) | $ | 365,816 | $ | (22,961) | $ | 342,855 | 171 | AAA | 4.0 | % | 4.2 | % | 9.5 | |||||||||||||||||||||||||||||||||||||||||||||||||
12 or More Months | 17,928 | 11,473 | (4,205) | 7,268 | (217) | 7,051 | 15 | AAA | 1.2 | % | 0.8 | % | 2.6 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total/Weighted Average | $ | 392,605 | $ | 382,252 | $ | (9,168) | $ | 373,084 | $ | (23,178) | $ | 349,906 | 186 | AAA | 4.0 | % | 4.1 | % | 9.4 |
RITHM CAPITAL CORP. AND SUBSIDIARIES | ||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
(dollars in tables in thousands, except share and per share data) |
September 30, 2022 | December 31, 2021 | ||||||||||||||||||||||||||||||||||||||||||||||
Gross Unrealized Losses | Gross Unrealized Losses | ||||||||||||||||||||||||||||||||||||||||||||||
RMBS Designated as AFS | Fair Value | Amortized Cost Basis After Credit Impairment | Credit(A) | Non-Credit(B) | Fair Value | Amortized Cost Basis After Credit Impairment | Credit(A) | Non-Credit(B) | |||||||||||||||||||||||||||||||||||||||
Securities Rithm Capital intends to sell | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||||||||||||||||||||||
Securities Rithm Capital is more likely than not to be required to sell(C) | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
Securities Rithm Capital has no intent to sell and is not more likely than not to be required to sell: | |||||||||||||||||||||||||||||||||||||||||||||||
Credit impaired securities | 81,331 | 81,331 | (9,168) | — | 6,581 | 6,581 | (3,471) | — | |||||||||||||||||||||||||||||||||||||||
Non-credit impaired securities | 268,575 | 291,753 | — | (23,178) | 3,927 | 4,044 | — | (117) | |||||||||||||||||||||||||||||||||||||||
Total debt securities in an unrealized loss position | $ | 349,906 | $ | 373,084 | $ | (9,168) | $ | (23,178) | $ | 10,508 | $ | 10,625 | $ | (3,471) | $ | (117) |
RMBS Designated as AFS | Purchased Credit Deteriorated | Non-Purchased Credit Deteriorated | Total | ||||||||||||||
Allowance for credit losses on available-for-sale debt securities at December 31, 2021 | $ | 3,471 | $ | — | $ | 3,471 | |||||||||||
Additions to the allowance for credit losses on securities for which credit losses were not previously recorded | 110 | 4,853 | 4,963 | ||||||||||||||
Additions to the allowance for credit losses arising from purchases of available-for-sale debt securities accounted for as purchased financial assets with credit deterioration | — | — | — | ||||||||||||||
Reductions for securities sold during the period | — | — | — | ||||||||||||||
Reductions in the allowance for credit losses because the entity intends to sell the security or more likely than not will be required to sell the security before recovery of its amortized cost basis | — | — | — | ||||||||||||||
Additional increases (decreases) to the allowance for credit losses on securities that had credit losses or an allowance recorded in a previous period | 734 | — | 734 | ||||||||||||||
Write-offs charged against the allowance | — | — | — | ||||||||||||||
Recoveries of amounts previously written off | — | — | — | ||||||||||||||
Allowance for credit losses on available-for-sale debt securities at September 30, 2022 | $ | 4,315 | $ | 4,853 | $ | 9,168 |
RITHM CAPITAL CORP. AND SUBSIDIARIES | ||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
(dollars in tables in thousands, except share and per share data) |
Outstanding Face Amount | Carrying Value | ||||||||||
September 30, 2022 | $ | 550,772 | $ | 141,573 | |||||||
December 31, 2021 | 512,731 | 180,890 |
Balance at December 31, 2021 | $ | 36,093 | |||
Additions | 16,192 | ||||
Accretion | (3,648) | ||||
Reclassifications from (to) non-accretable difference | 13,225 | ||||
Disposals | — | ||||
Balance at September 30, 2022 | $ | 61,862 |
RITHM CAPITAL CORP. AND SUBSIDIARIES | ||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
(dollars in tables in thousands, except share and per share data) |
September 30, 2022 | December 31, 2021 | |||||||||||||||||||||||||||||||||||||
Loan Type | Outstanding Face Amount | Carrying Value | Loan Count | Weighted Average Yield | Weighted Average Life (Years)(A) | Carrying Value | ||||||||||||||||||||||||||||||||
Total residential mortgage loans, held-for-investment, at fair value(B) | $ | 557,143 | $ | 470,935 | 9,936 | 8.1 | % | 3.9 | $ | 569,933 | ||||||||||||||||||||||||||||
Acquired performing loans(C) | 101,691 | 86,418 | 2,414 | 8.0 | % | 4.3 | 130,634 | |||||||||||||||||||||||||||||||
Acquired non-performing loans(D) | 20,560 | 17,601 | 379 | 6.8 | % | 4.3 | 2,287 | |||||||||||||||||||||||||||||||
Total residential mortgage loans, held-for-sale, at lower of cost or market | $ | 122,251 | $ | 104,019 | 2,793 | 7.8 | % | 4.3 | $ | 132,921 | ||||||||||||||||||||||||||||
Acquired performing loans(C)(E) | $ | 1,094,652 | $ | 1,009,159 | 5,508 | 5.2 | % | 17.5 | $ | 2,070,262 | ||||||||||||||||||||||||||||
Acquired non-performing loans(D)(E) | 275,162 | 246,861 | 1,432 | 4.9 | % | 14.8 | 315,063 | |||||||||||||||||||||||||||||||
Originated loans | 2,756,474 | 2,677,372 | 4,574 | 5.5 | % | 29.0 | 8,829,599 | |||||||||||||||||||||||||||||||
Total residential mortgage loans, held-for-sale, at fair value | $ | 4,126,288 | $ | 3,933,392 | 11,514 | 5.4 | % | 25.0 | $ | 11,214,924 | ||||||||||||||||||||||||||||
Total residential mortgage loans, held-for-sale, at fair value/lower of cost or market | $ | 4,248,539 | $ | 4,037,411 | $ | 11,347,845 |
Percentage of Total Outstanding Unpaid Principal Amount | ||||||||||||||
State Concentration | September 30, 2022 | December 31, 2021 | ||||||||||||
Florida | 10.2 | % | 10.1 | % | ||||||||||
California | 10.0 | % | 15.7 | % | ||||||||||
Texas | 8.4 | % | 6.7 | % | ||||||||||
New York | 6.1 | % | 7.1 | % | ||||||||||
Washington | 5.0 | % | 7.5 | % | ||||||||||
New Jersey | 4.2 | % | 3.8 | % | ||||||||||
Georgia | 4.1 | % | 3.1 | % | ||||||||||
Illinois | 3.5 | % | 2.8 | % | ||||||||||
Indiana | 3.1 | % | 2.0 | % | ||||||||||
Maryland | 2.9 | % | 3.1 | % | ||||||||||
Other U.S. | 42.5 | % | 38.1 | % | ||||||||||
100.0 | % | 100.0 | % |
RITHM CAPITAL CORP. AND SUBSIDIARIES | ||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
(dollars in tables in thousands, except share and per share data) |
September 30, 2022 | December 31, 2021 | |||||||||||||||||||||||||||||||||||||
Days Past Due | Unpaid Principal Balance | Fair Value | Fair Value Over (Under) Unpaid Principal Balance | Unpaid Principal Balance | Fair Value | Fair Value Over (Under) Unpaid Principal Balance | ||||||||||||||||||||||||||||||||
90+ | 475,041 | 420,412 | (54,629) | 779,178 | 740,043 | (39,135) | ||||||||||||||||||||||||||||||||
Loans Held-for-Investment, at Fair Value | Loans Held-for-Sale, at Lower of Cost or Fair Value | Loans Held-for-Sale, at Fair Value | Total | ||||||||||||||||||||
Balance at December 31, 2021 | $ | 569,932 | $ | 132,921 | $ | 11,214,924 | $ | 11,917,777 | |||||||||||||||
Originations | — | — | 59,457,213 | 59,457,213 | |||||||||||||||||||
Sales | — | (4,426) | (70,567,247) | (70,571,673) | |||||||||||||||||||
Purchases/additional fundings | 7,182 | — | 4,338,291 | 4,345,473 | |||||||||||||||||||
Proceeds from repayments | (65,349) | (14,568) | (346,973) | (426,890) | |||||||||||||||||||
Transfer of loans to other assets(A) | — | — | (25,552) | (25,552) | |||||||||||||||||||
Transfer of loans to real estate owned | (3,543) | (601) | (355) | (4,499) | |||||||||||||||||||
Transfers of loans to held for sale | (1,582) | — | — | (1,582) | |||||||||||||||||||
Transfer of loans from held-for-investment | — | — | 1,582 | 1,582 | |||||||||||||||||||
Valuation (provision) reversal on loans | — | (9,307) | — | (9,307) | |||||||||||||||||||
Fair value adjustments due to: | |||||||||||||||||||||||
Changes in instrument-specific credit risk | (40,422) | — | (61,607) | (102,029) | |||||||||||||||||||
Other factors | 4,717 | — | (76,884) | (72,167) | |||||||||||||||||||
Balance at September 30, 2022 | $ | 470,935 | $ | 104,019 | $ | 3,933,392 | $ | 4,508,346 |
RITHM CAPITAL CORP. AND SUBSIDIARIES | ||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
(dollars in tables in thousands, except share and per share data) |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Interest income: | |||||||||||||||||||||||
Loans held-for-investment, at fair value | $ | 11,550 | $ | 11,090 | $ | 32,298 | $ | 34,061 | |||||||||||||||
Loans held-for-sale, at lower of cost or fair value | 1,613 | 5,449 | 5,429 | 18,241 | |||||||||||||||||||
Loans held-for-sale, at fair value | 47,885 | 75,802 | 174,536 | 163,769 | |||||||||||||||||||
Total interest income | 61,048 | 92,341 | 212,263 | 216,071 | |||||||||||||||||||
Interest expense: | |||||||||||||||||||||||
Loans held-for-investment, at fair value | 3,793 | 4,238 | 9,955 | 13,129 | |||||||||||||||||||
Loans held-for-sale, at lower of cost or fair value | 841 | 4,030 | 2,513 | 16,303 | |||||||||||||||||||
Loans held-for-sale, at fair value and SFR properties | 47,953 | 49,187 | 129,332 | 103,785 | |||||||||||||||||||
Total interest expense | 52,587 | 57,455 | 141,800 | 133,217 | |||||||||||||||||||
Net interest income | $ | 8,461 | $ | 34,886 | $ | 70,463 | $ | 82,854 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Gain (loss) on residential mortgage loans originated and sold, net(A) | $ | (141,327) | $ | 249,848 | $ | (933,582) | $ | 347,574 | |||||||||||||||
Gain (loss) on settlement of residential mortgage loan origination derivative instruments(B) | 57,407 | (105,594) | 1,109,163 | 48,522 | |||||||||||||||||||
MSRs retained on transfer of residential mortgage loans(C) | 268,613 | 415,054 | 1,059,535 | 878,190 | |||||||||||||||||||
Other(D) | 2,763 | 27,614 | 32,302 | 79,716 | |||||||||||||||||||
Realized gain on sale of originated residential mortgage loans, net | $ | 187,456 | $ | 586,922 | $ | 1,267,418 | $ | 1,354,002 | |||||||||||||||
Change in fair value of residential mortgage loans | (113,210) | (70,932) | (383,169) | (67,545) | |||||||||||||||||||
Change in fair value of interest rate lock commitments (Note 17) | (104,440) | (101,411) | (154,644) | (281,094) | |||||||||||||||||||
Change in fair value of derivative instruments (Note 17) | 233,673 | 152,182 | 250,661 | 251,731 | |||||||||||||||||||
Gain on originated residential mortgage loans, held-for-sale, net | $ | 203,479 | $ | 566,761 | $ | 980,266 | $ | 1,257,094 |
RITHM CAPITAL CORP. AND SUBSIDIARIES | ||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
(dollars in tables in thousands, except share and per share data) |
Unpaid Principal Balance | Carrying Value | Weighted Average Coupon | Weighted Average Expected Life (Years)(A) | ||||||||||||||||||||
September 30, 2022 | |||||||||||||||||||||||
Total consumer loans | $ | 353,163 | $ | 393,599 | 17.7 | % | 3.3 | ||||||||||||||||
December 31, 2021 | |||||||||||||||||||||||
Total consumer loans | $ | 449,875 | $ | 507,291 | 17.5 | % | 3.2 |
September 30, 2022 | December 31, 2021 | |||||||||||||||||||||||||||||||||||||
Days Past Due | Unpaid Principal Balance | Fair Value | Fair Value Over (Under) Unpaid Principal Balance | Unpaid Principal Balance | Fair Value | Fair Value Over (Under) Unpaid Principal Balance | ||||||||||||||||||||||||||||||||
Current | $ | 347,527 | $ | 387,402 | $ | 39,875 | $ | 442,481 | $ | 499,059 | $ | 56,578 | ||||||||||||||||||||||||||
90+ | 5,636 | 6,197 | 561 | 7,394 | 8,232 | 838 | ||||||||||||||||||||||||||||||||
$ | 353,163 | $ | 393,599 | $ | 40,436 | $ | 449,875 | $ | 507,291 | $ | 57,416 |
Balance at December 31, 2021 | $ | 507,291 | |||
Additional fundings(A) | 22,070 | ||||
Proceeds from repayments | (119,948) | ||||
Accretion of loan discount and premium amortization, net | 10,960 | ||||
Fair value adjustment due to: | |||||
Changes in instrument-specific credit risk | 2,707 | ||||
Other factors | (29,481) | ||||
Balance at September 30, 2022 | $ | 393,599 |
RITHM CAPITAL CORP. AND SUBSIDIARIES | ||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
(dollars in tables in thousands, except share and per share data) |
September 30, 2022 | December 31, 2021 | ||||||||||
Land | $ | 174,154 | $ | 109,152 | |||||||
Building | 696,612 | 436,610 | |||||||||
Capital improvements | 107,906 | 40,655 | |||||||||
Total gross investment in SFR properties | 978,672 | 586,417 | |||||||||
Accumulated depreciation | (19,224) | (6,810) | |||||||||
Investment in SFR properties, net | $ | 959,448 | $ | 579,607 |
Balance at December 31, 2021 | $ | 579,607 | ||||||
Acquisitions and capital improvements | 396,771 | |||||||
Dispositions | (4,516) | |||||||
Accumulated depreciation | (12,414) | |||||||
Balance at September 30, 2022 | $ | 959,448 |
2022 | $ | 15,560 | ||||||
2023 and thereafter | 23,270 | |||||||
Total | $ | 38,830 |
Balance at December 31, 2021 | 2,551 | |||||||
Acquisition of SFR units | 1,163 | |||||||
Disposition of SFR units | (16) | |||||||
Reclassifications to SFR properties, held for sale | — | |||||||
Balance at September 30, 2022 | 3,698 |
RITHM CAPITAL CORP. AND SUBSIDIARIES | ||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
(dollars in tables in thousands, except share and per share data) |
Carrying Value(A) | % of Portfolio | Loan Count | % of Portfolio | Weighted Average Yield | Weighted Average Original Life (Months) | Weighted Average Committed Loan Balance to Value(B) | ||||||||||||||||||||||||||||||||||||||
Construction | $ | 865,222 | 45.0 | % | 606 | 38.1 | % | 8.1 | % | 14.8 | 77.2% / 66.1% | |||||||||||||||||||||||||||||||||
Bridge | 763,631 | 39.8 | % | 548 | 34.5 | % | 7.7 | % | 18.0 | 76.4% | ||||||||||||||||||||||||||||||||||
Renovation | 291,060 | 15.2 | % | 435 | 27.4 | % | 8.0 | % | 12.9 | 78.1% / 66.4% | ||||||||||||||||||||||||||||||||||
$ | 1,919,913 | 100.0 | % | 1,589 | 100.0 | % | 7.9 | % | 15.8 | N/A |
Balance at December 31, 2021 | $ | 1,515,762 | ||||||
Initial loan advances | 1,178,376 | |||||||
Construction holdbacks and draws | 393,705 | |||||||
Paydowns and payoffs | (1,124,064) | |||||||
Purchased loans premium amortization | (43,868) | |||||||
Balance at September 30, 2022 | $ | 1,919,913 |
RITHM CAPITAL CORP. AND SUBSIDIARIES | ||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
(dollars in tables in thousands, except share and per share data) |
September 30, 2022 | December 31, 2021 | |||||||||||||||||||||||||||||||||||||
Days Past Due | Unpaid Principal Balance | Fair Value | Fair Value Over (Under) Unpaid Principal Balance | Unpaid Principal Balance | Fair Value | Fair Value Over (Under) Unpaid Principal Balance | ||||||||||||||||||||||||||||||||
Current | $ | 1,919,913 | $ | 1,919,913 | $ | — | $ | 1,473,894 | $ | 1,515,762 | $ | 41,868 | ||||||||||||||||||||||||||
90+ | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||
State Concentration | Percentage of Total Loan Commitment | |||||||
California | 56.4 | % | ||||||
Washington | 9.9 | % | ||||||
New York | 6.0 | % | ||||||
Other U.S. | 27.7 | % | ||||||
100.0 | % |
September 30, 2022 | December 31, 2021 | ||||||||||
MSRs and servicer advances | $ | 56,974 | $ | 27,182 | |||||||
Real estate and other securities | 6,131 | 15,342 | |||||||||
Consumer loans | 17,611 | 21,961 | |||||||||
SFR properties | 4,638 | 2,482 | |||||||||
Origination and servicing(A) | 424,177 | 128,588 | |||||||||
Mortgage loans receivable | 20,034 | — | |||||||||
Other | — | 312 | |||||||||
Total restricted cash | $ | 529,565 | $ | 195,867 |
RITHM CAPITAL CORP. AND SUBSIDIARIES | ||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
(dollars in tables in thousands, except share and per share data) |
Nine Months Ended September 30, | |||||||||||
2022 | 2021 | ||||||||||
Cash and cash equivalents | $ | 1,420,010 | $ | 1,366,678 | |||||||
Restricted cash | 529,565 | 194,745 | |||||||||
Total cash, cash equivalents and restricted cash | $ | 1,949,575 | $ | 1,561,423 |
Other Assets | Accrued Expenses and Other Liabilities | ||||||||||||||||||||||||||||
September 30, 2022 | December 31, 2021 | September 30, 2022 | December 31, 2021 | ||||||||||||||||||||||||||
Margin receivable, net(A) | $ | 497,384 | $ | 358,041 | Margin payable | $ | 182,248 | $ | 9,821 | ||||||||||||||||||||
Servicing fee receivables | 121,042 | 117,935 | Interest payable | 69,691 | 30,931 | ||||||||||||||||||||||||
Principal and interest receivable | 110,312 | 85,084 | Accounts payable | 186,806 | 345,901 | ||||||||||||||||||||||||
Equity investments(B) | 68,384 | 81,052 | Termination fee payable (Note 25) | 100,000 | — | ||||||||||||||||||||||||
Other receivables | 168,881 | 233,342 | Derivative liabilities (Note 17) | 67,314 | 34,583 | ||||||||||||||||||||||||
REO | 19,790 | 21,641 | Accrued compensation and benefits | 114,840 | 201,057 | ||||||||||||||||||||||||
Goodwill (Note 15)(C) | 85,199 | 85,199 | Operating lease liabilities (Note 16) | 110,069 | 142,620 | ||||||||||||||||||||||||
Notes receivable, at fair value(D) | 35,168 | 60,549 | Deferred tax liability | 738,207 | 440,690 | ||||||||||||||||||||||||
Warrants, at fair value | 22,052 | 27,354 | Other liabilities | 324,504 | 153,165 | ||||||||||||||||||||||||
Property and equipment | 33,799 | 56,617 | $ | 1,893,679 | $ | 1,358,768 | |||||||||||||||||||||||
Intangible assets (Note 15) | 146,755 | 143,133 | |||||||||||||||||||||||||||
Prepaid expenses | 66,223 | 115,110 | |||||||||||||||||||||||||||
Operating lease right-of-use assets (Note 16) | 89,844 | 117,131 | |||||||||||||||||||||||||||
Derivative assets (Note 17) | 353,073 | 138,173 | |||||||||||||||||||||||||||
Loans receivable, at fair value(E) | 164,335 | 229,631 | |||||||||||||||||||||||||||
Credit facilities receivable(F) | 36,443 | 41,351 | |||||||||||||||||||||||||||
Loans in process and settlements in process(G) | 15,588 | 11,681 | |||||||||||||||||||||||||||
Other assets | 124,326 | 105,728 | |||||||||||||||||||||||||||
$ | 2,158,598 | $ | 2,028,752 | ||||||||||||||||||||||||||
RITHM CAPITAL CORP. AND SUBSIDIARIES | ||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
(dollars in tables in thousands, except share and per share data) |
Balance at December 31, 2021 | $ | 21,641 | |||
Purchases | 210 | ||||
Transfer of loans to REO | 10,762 | ||||
Sales(A) | (13,790) | ||||
Valuation (provision) reversal | 967 | ||||
Balance at September 30, 2022 | $ | 19,790 |
Notes Receivable | Loans Receivable | Total | |||||||||||||||
Balance at December 31, 2021 | $ | 60,549 | $ | 229,631 | $ | 290,180 | |||||||||||
Fundings | 9,000 | — | 9,000 | ||||||||||||||
Payment in Kind | 3,741 | 6,740 | 10,481 | ||||||||||||||
Proceeds from repayments | (6,651) | (70,604) | (77,255) | ||||||||||||||
Transfer to other assets | (1,000) | — | (1,000) | ||||||||||||||
Fair value adjustments due to: | |||||||||||||||||
Changes in instrument-specific credit risk | (30,243) | — | (30,243) | ||||||||||||||
Other factors | (228) | (1,432) | (1,660) | ||||||||||||||
Balance at September 30, 2022 | $ | 35,168 | $ | 164,335 | $ | 199,503 |
RITHM CAPITAL CORP. AND SUBSIDIARIES | ||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
(dollars in tables in thousands, except share and per share data) |
September 30, 2022 | December 31, 2021 | |||||||||||||||||||||||||||||||||||||
Days Past Due | Unpaid Principal Balance | Fair Value | Fair Value Over (Under) Unpaid Principal Balance | Unpaid Principal Balance | Fair Value | Fair Value Over (Under) Unpaid Principal Balance | ||||||||||||||||||||||||||||||||
Current | $ | 230,292 | $ | 199,503 | $ | (30,789) | $ | 289,065 | $ | 290,180 | $ | 1,115 | ||||||||||||||||||||||||||
90+ | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Legal and professional | $ | 16,310 | $ | 29,419 | $ | 65,718 | $ | 66,225 | |||||||||||||||
Loan origination | 16,991 | 52,481 | 91,907 | 137,642 | |||||||||||||||||||
Occupancy | 29,916 | 18,612 | 88,579 | 39,183 | |||||||||||||||||||
Subservicing | 37,899 | 66,404 | 126,694 | 161,521 | |||||||||||||||||||
Loan servicing | 3,371 | 3,976 | 13,541 | 13,282 | |||||||||||||||||||
Property and maintenance | 24,698 | 19,331 | 70,409 | 47,216 | |||||||||||||||||||
Other | 85,439 | 47,096 | 229,285 | 109,097 | |||||||||||||||||||
Total general and administrative expenses | $ | 214,624 | $ | 237,319 | $ | 686,133 | $ | 574,166 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Excess MSRs | $ | (3,857) | $ | (4,837) | $ | (5,421) | $ | (13,666) | |||||||||||||||
Excess MSRs, equity method investees | (3,823) | (1,176) | (1,964) | 1,421 | |||||||||||||||||||
Servicer advance investments | (1,031) | (1,662) | (2,828) | (6,535) | |||||||||||||||||||
Real estate and other securities(A) | 572,799 | 5,538 | (412,152) | (336,009) | |||||||||||||||||||
Residential mortgage loans | (41,799) | (26,432) | (174,196) | 154,984 | |||||||||||||||||||
Consumer loans | (5,845) | (5,708) | (26,774) | (13,338) | |||||||||||||||||||
Mortgage loans receivable | — | — | — | — | |||||||||||||||||||
Derivative instruments | 451,896 | 45,389 | 1,210,516 | 214,367 | |||||||||||||||||||
Total change in fair value of investments, net | $ | 968,340 | $ | 11,112 | $ | 587,181 | $ | 1,224 |
RITHM CAPITAL CORP. AND SUBSIDIARIES | ||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
(dollars in tables in thousands, except share and per share data) |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Gain (loss) on sale of real estate securities | $ | (1,021,850) | $ | (63,809) | $ | (1,141,486) | $ | (89,500) | |||||||||||||||
Sale of acquired residential mortgage loans | 6,592 | 66,807 | 55,213 | 116,404 | |||||||||||||||||||
Settlement of derivatives | 12,722 | (73,978) | 292,667 | (152,913) | |||||||||||||||||||
Liquidated residential mortgage loans | 677 | (6,497) | (43,806) | (5,868) | |||||||||||||||||||
Sale of REO | (780) | 371 | (4,138) | (3,814) | |||||||||||||||||||
Extinguishment of debt | — | — | — | 83 | |||||||||||||||||||
Other | (1,815) | (21,211) | (6,784) | (53,311) | |||||||||||||||||||
Total gain (loss) on settlement of investments, net | $ | (1,004,454) | $ | (98,317) | $ | (848,334) | $ | (188,919) |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Unrealized gain (loss) on secured notes and bonds payable | $ | 15,128 | $ | 4,029 | $ | 50,279 | $ | 5,245 | |||||||||||||||
Rental revenue | 16,937 | 19,072 | 37,339 | 39,094 | |||||||||||||||||||
Property and maintenance revenue | 34,520 | 28,755 | 100,860 | 73,765 | |||||||||||||||||||
(Provision) reversal for credit losses on securities | (2,812) | 2,370 | (5,697) | 5,020 | |||||||||||||||||||
Valuation and credit loss (provision) reversal on loans and real estate owned | (3,932) | (8,748) | (8,575) | 42,617 | |||||||||||||||||||
Other income (loss) | (36,599) | 7,410 | (39,244) | (38,408) | |||||||||||||||||||
Total other income (loss), net | $ | 23,242 | $ | 52,888 | $ | 134,962 | $ | 127,333 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Accretion of net discount on securities and loans | $ | 7,459 | $ | 3,317 | $ | 20,971 | $ | 25,414 | |||||||||||||||
Accretion of servicer advances receivable discount and servicer advance investments | 515 | 398 | 7,371 | 7,194 | |||||||||||||||||||
Accretion of excess mortgage servicing rights income | 7,412 | 4,195 | 28,017 | 16,188 | |||||||||||||||||||
Amortization of deferred financing costs | (4,444) | (2,513) | (9,826) | (10,890) | |||||||||||||||||||
Amortization of discount on secured notes and bonds payable | — | (14) | — | (14) | |||||||||||||||||||
Amortization of discount on corporate debt | (444) | (441) | (1,303) | (1,333) | |||||||||||||||||||
Total accretion and other amortization | $ | 10,498 | $ | 4,942 | $ | 45,230 | $ | 36,559 |
RITHM CAPITAL CORP. AND SUBSIDIARIES | ||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
(dollars in tables in thousands, except share and per share data) |
Origination | Servicing | MSR Related Investments | Mortgage Loans Receivable | Total | |||||||||||||||||||||||||
Balance at December 31, 2021 | $ | 11,836 | $ | 12,540 | $ | 5,092 | $ | 55,731 | $ | 85,199 | |||||||||||||||||||
Goodwill acquired | — | — | — | — | — | ||||||||||||||||||||||||
Accumulated impairment loss | — | — | — | — | — | ||||||||||||||||||||||||
Other adjustments | — | — | — | — | — | ||||||||||||||||||||||||
Balance at September 30, 2022 | $ | 11,836 | $ | 12,540 | $ | 5,092 | $ | 55,731 | $ | 85,199 |
Estimated Useful Lives (Years) | September 30, 2022 | December 31, 2021 | |||||||||||||||
Gross Intangible Assets | |||||||||||||||||
Customer relationships | 3 to 9 | $ | 57,949 | $ | 57,949 | ||||||||||||
Purchased technology | 3 to 7 | 119,177 | 93,241 | ||||||||||||||
Trademarks / Trade names | 1 to 5 | 10,259 | 10,259 | ||||||||||||||
187,385 | 161,449 | ||||||||||||||||
Accumulated Amortization | |||||||||||||||||
Customer relationships | 12,565 | 6,574 | |||||||||||||||
Purchased technology | 25,841 | 10,578 | |||||||||||||||
Trademarks / Trade names | 2,224 | 1,164 | |||||||||||||||
40,630 | 18,316 | ||||||||||||||||
Intangible Assets, Net | |||||||||||||||||
Customer relationships | 45,384 | 51,375 | |||||||||||||||
Purchased technology | 93,336 | 82,663 | |||||||||||||||
Trademarks / Trade names | 8,035 | 9,095 | |||||||||||||||
$ | 146,755 | $ | 143,133 |
Year Ending | Amortization Expense | |||||||
October 1 through December 31, 2022 | $ | 8,408 | ||||||
2023 | 29,906 | |||||||
2024 | 27,456 | |||||||
2025 | 20,891 | |||||||
2026 | 14,934 | |||||||
2027 and thereafter | 14,219 | |||||||
$ | 115,814 |
RITHM CAPITAL CORP. AND SUBSIDIARIES | ||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
(dollars in tables in thousands, except share and per share data) |
Year Ending | Amount | |||||||
October 1 through December 31, 2022 | $ | 9,634 | ||||||
2023 | 29,854 | |||||||
2024 | 22,753 | |||||||
2025 | 16,821 | |||||||
2026 | 10,456 | |||||||
2027 and thereafter | 34,414 | |||||||
Total remaining undiscounted lease payments | 123,932 | |||||||
Less: imputed interest | 13,863 | |||||||
Total remaining discounted lease payments | $ | 110,069 |
September 30, 2022 | December 31, 2021 | ||||||||||
Weighted-average remaining lease term (years) | 5.6 | 5.5 | |||||||||
Weighted-average discount rate | 4.0 | % | 4.1 | % |
RITHM CAPITAL CORP. AND SUBSIDIARIES | ||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
(dollars in tables in thousands, except share and per share data) |
Balance Sheet Location | September 30, 2022 | December 31, 2021 | |||||||||||||||
Derivative assets | |||||||||||||||||
Interest rate swaps(A) | Other assets | $ | 3,291 | $ | 52 | ||||||||||||
Interest rate lock commitments | Other assets | 13,787 | 114,871 | ||||||||||||||
TBAs | Other assets | 335,995 | 15,472 | ||||||||||||||
Options on treasury futures | Other assets | — | 7,778 | ||||||||||||||
$ | 353,073 | $ | 138,173 | ||||||||||||||
Derivative liabilities | |||||||||||||||||
Interest rate lock commitments | Accrued expenses and other liabilities | $ | 56,653 | $ | 3,093 | ||||||||||||
TBAs | Accrued expenses and other liabilities | 10,661 | 31,490 | ||||||||||||||
$ | 67,314 | $ | 34,583 |
September 30, 2022 | December 31, 2021 | ||||||||||
Interest rate swaps(A) | $ | 18,975,000 | $ | 11,490,000 | |||||||
Interest rate lock commitments | 4,472,602 | 10,653,850 | |||||||||
TBAs, short position(B) | 11,655,148 | 22,697,706 | |||||||||
TBAs, long position(B) | 250,000 | — | |||||||||
Treasury futures | — | 314,500 | |||||||||
Options on treasury futures | — | 3,200,000 |
RITHM CAPITAL CORP. AND SUBSIDIARIES | ||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
(dollars in tables in thousands, except share and per share data) |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Servicing revenue, net(A) | |||||||||||||||||||||||
TBAs | $ | (18,505) | $ | (14,156) | $ | (15,205) | $ | (14,355) | |||||||||||||||
Treasury futures | — | (19,093) | (1,746) | (19,093) | |||||||||||||||||||
Options on treasury futures | — | (8,116) | 5,635 | (8,116) | |||||||||||||||||||
(18,505) | (41,365) | (11,316) | (41,564) | ||||||||||||||||||||
Gain on originated residential mortgage loans, held-for-sale, net(A) | |||||||||||||||||||||||
Interest rate lock commitments | (104,440) | (101,411) | (154,644) | (281,094) | |||||||||||||||||||
TBAs | 233,673 | 152,182 | 250,661 | 251,731 | |||||||||||||||||||
129,233 | 50,771 | 96,017 | (29,363) | ||||||||||||||||||||
Change in fair value of investments(A) | |||||||||||||||||||||||
Interest rate swaps | 431,014 | 45,389 | 1,147,236 | 214,367 | |||||||||||||||||||
TBAs | 20,882 | — | 63,280 | — | |||||||||||||||||||
451,896 | 45,389 | 1,210,516 | 214,367 | ||||||||||||||||||||
Gain (loss) on settlement of investments, net(B) | |||||||||||||||||||||||
Interest rate swaps | 34,255 | (36,314) | (2,040) | (105,386) | |||||||||||||||||||
TBAs(C) | (21,533) | (37,664) | 294,707 | (47,527) | |||||||||||||||||||
12,722 | (73,978) | 292,667 | (152,913) | ||||||||||||||||||||
Total gain (loss) | $ | 575,346 | $ | (19,183) | $ | 1,587,884 | $ | (9,473) |
RITHM CAPITAL CORP. AND SUBSIDIARIES | ||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
(dollars in tables in thousands, except share and per share data) |
September 30, 2022 | December 31, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Collateral | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Obligations/Collateral | Outstanding Face Amount | Carrying Value(A) | Final Stated Maturity(B) | Weighted Average Funding Cost | Weighted Average Life (Years) | Outstanding Face | Amortized Cost Basis | Carrying Value | Weighted Average Life (Years) | Carrying Value(A) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Secured Financing Agreements(C) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Repurchase Agreements: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Warehouse Credit Facilities-Residential Mortgage Loans(F) | $ | 3,743,336 | $ | 3,741,373 | Oct-22 to Sep-25 | 3.96 | % | 0.6 | $ | 4,454,467 | $ | 4,260,857 | $ | 4,112,852 | 21.4 | $ | 10,296,812 | |||||||||||||||||||||||||||||||||||||||||||||
Warehouse Credit Facilities-Mortgage Loans Receivable(E) | 1,077,413 | 1,077,413 | Feb-23 to Dec-23 | 5.65 | % | 1.0 | 1,283,193 | 1,283,193 | 1,283,193 | 0.7 | 1,252,660 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Agency RMBS(D) | 8,224,352 | 8,224,352 | Oct-22 to Jan-23 | 2.75 | % | 0.0 | 8,598,313 | 8,582,299 | 8,482,906 | 9.9 | 8,386,538 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Non-Agency RMBS(E) | 612,109 | 612,109 | Oct-22 to Dec-23 | 5.11 | % | 0.9 | 14,626,707 | 930,056 | 926,339 | 5.1 | 656,874 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Total Secured Financing Agreements | 13,657,210 | 13,655,247 | 3.42 | % | 0.3 | 20,592,884 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Secured Notes and Bonds Payable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Excess MSRs(G) | 228,497 | 228,497 | Aug-25 | 3.74 | % | 2.9 | 70,067,350 | 263,278 | 315,966 | 5.9 | 237,835 | |||||||||||||||||||||||||||||||||||||||||||||||||||
MSRs(H) | 4,574,995 | 4,566,704 | Mar-23 to Dec-26 | 4.91 | % | 2.4 | 536,226,491 | 6,764,622 | 8,839,634 | 7.1 | 4,234,771 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Servicer Advance Investments(I) | 318,590 | 317,752 | Dec-22 to Mar-24 | 1.23 | % | 0.3 | 334,818 | 358,225 | 371,418 | 7.8 | 355,722 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Servicer Advances(I) | 2,127,691 | 2,123,593 | Oct-22 to Nov-26 | 3.16 | % | 1.0 | 2,525,729 | 2,522,246 | 2,522,246 | 0.7 | 2,355,969 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Residential Mortgage Loans(J) | 771,748 | 771,285 | May-24 to Jul-43 | 2.17 | % | 2.1 | 789,890 | 799,997 | 799,997 | 28.2 | 802,526 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Consumer Loans(K) | 355,211 | 320,001 | Sep-37 | 2.07 | % | 3.3 | 353,127 | 365,989 | 393,567 | 3.3 | 458,580 | |||||||||||||||||||||||||||||||||||||||||||||||||||
SFR Properties | 863,029 | 813,915 | Mar-23 to Sep-27 | 3.60 | % | 4.2 | N/A | 941,715 | 941,715 | N/A | 199,407 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Mortgage Loans Receivable | 524,062 | 511,917 | Jul-26 to Dec-26 | 5.17 | % | 4.1 | 576,851 | 576,851 | 576,851 | 0.6 | — | |||||||||||||||||||||||||||||||||||||||||||||||||||
Total Secured Notes and Bonds Payable | 9,763,823 | 9,653,664 | 3.96 | % | 2.3 | 8,644,810 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total/ Weighted Average | $ | 23,421,033 | $ | 23,308,911 | 3.65 | % | 1.1 | $ | 29,237,694 |
RITHM CAPITAL CORP. AND SUBSIDIARIES | ||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
(dollars in tables in thousands, except share and per share data) |
Excess MSRs | MSRs | Servicer Advances(A) | Real Estate Securities | Residential Mortgage Loans and REO | Consumer Loans | SFR Properties | Mortgage Loans Receivable | Total | |||||||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2021 | $ | 237,835 | $ | 4,234,771 | $ | 2,711,691 | $ | 9,043,412 | $ | 10,940,823 | $ | 458,580 | $ | 357,922 | $ | 1,252,660 | $ | 29,237,694 | |||||||||||||||||||||||||||||||||||
Secured Financing Agreements | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Borrowings | — | — | — | 39,713,905 | 64,580,729 | — | 201,918 | 1,513,645 | 106,010,197 | ||||||||||||||||||||||||||||||||||||||||||||
Repayments | — | — | — | (39,920,856) | (70,979,422) | — | (360,433) | (1,688,892) | (112,949,603) | ||||||||||||||||||||||||||||||||||||||||||||
Capitalized deferred financing costs, net of amortization | — | — | — | — | 1,769 | — | — | — | 1,769 | ||||||||||||||||||||||||||||||||||||||||||||
Secured Notes and Bonds Payable | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Borrowings | — | 945,000 | 1,928,999 | — | — | — | 879,947 | 524,062 | 4,278,008 | ||||||||||||||||||||||||||||||||||||||||||||
Repayments | (9,338) | (615,406) | (2,201,378) | — | (32,355) | (99,331) | (216,631) | — | (3,174,439) | ||||||||||||||||||||||||||||||||||||||||||||
Discount on borrowings, net of amortization | — | — | — | — | — | — | (42,030) | (42,030) | |||||||||||||||||||||||||||||||||||||||||||||
Unrealized gain on notes, fair value | — | — | — | — | 1,114 | (39,248) | — | (12,145) | (50,279) | ||||||||||||||||||||||||||||||||||||||||||||
Capitalized deferred financing costs, net of amortization | — | 2,339 | 2,033 | — | — | — | (6,778) | — | (2,406) | ||||||||||||||||||||||||||||||||||||||||||||
Balance at September 30, 2022 | $ | 228,497 | $ | 4,566,704 | $ | 2,441,345 | $ | 8,836,461 | $ | 4,512,658 | $ | 320,001 | $ | 813,915 | $ | 1,589,330 | $ | 23,308,911 |
Year Ending | Nonrecourse(A) | Recourse(B) | Total | |||||||||||||||||
October 1 through December 31, 2022 | $ | 500,000 | $ | 9,114,790 | $ | 9,614,790 | ||||||||||||||
2023 | 1,307,040 | 5,503,195 | 6,810,235 | |||||||||||||||||
2024 | 1,207,484 | 1,325,350 | 2,532,834 | |||||||||||||||||
2025 | — | 1,810,739 | 1,810,739 | |||||||||||||||||
2026 | 324,062 | 1,772,173 | 2,096,235 | |||||||||||||||||
2027 and thereafter | 1,106,200 | — | 1,106,200 | |||||||||||||||||
$ | 4,444,786 | $ | 19,526,247 | $ | 23,971,033 |
RITHM CAPITAL CORP. AND SUBSIDIARIES | ||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
(dollars in tables in thousands, except share and per share data) |
Debt Obligations / Collateral | Borrowing Capacity | Balance Outstanding | Available Financing(A) | |||||||||||||||||
Secured Financing Agreements | ||||||||||||||||||||
Residential mortgage loans and REO | $ | 5,414,545 | $ | 2,152,331 | $ | 3,262,214 | ||||||||||||||
Loan originations | 14,509,009 | 2,668,419 | 11,840,590 | |||||||||||||||||
Secured Notes and Bonds Payable | ||||||||||||||||||||
Excess MSRs | 286,380 | 228,497 | 57,883 | |||||||||||||||||
MSRs | 5,503,838 | 4,574,995 | 928,843 | |||||||||||||||||
Servicer advances | 4,183,491 | 2,446,280 | 1,737,211 | |||||||||||||||||
Residential mortgage loans | 290,715 | 224,503 | 66,212 | |||||||||||||||||
$ | 30,187,978 | $ | 12,295,025 | $ | 17,892,953 |
Year | Price | |||||||
2022 | 103.125% | |||||||
2023 | 101.563% | |||||||
2024 and thereafter | 100.000% |
RITHM CAPITAL CORP. AND SUBSIDIARIES | ||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
(dollars in tables in thousands, except share and per share data) |
RITHM CAPITAL CORP. AND SUBSIDIARIES | ||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
(dollars in tables in thousands, except share and per share data) |
Principal Balance or Notional Amount | Carrying Value | Fair Value | |||||||||||||||||||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||||||||||||||||||
Assets | |||||||||||||||||||||||||||||||||||
Excess MSRs(A) | $ | 70,067,350 | $ | 322,168 | $ | — | $ | — | $ | 322,168 | $ | 322,168 | |||||||||||||||||||||||
MSRs and MSR financing receivables(A) | 544,177,595 | 8,895,074 | — | — | 8,895,074 | 8,895,074 | |||||||||||||||||||||||||||||
Servicer advance investments | 334,818 | 371,418 | — | — | 371,418 | 371,418 | |||||||||||||||||||||||||||||
Real estate and other securities | 26,609,422 | 9,437,008 | — | 8,497,960 | 939,048 | 9,437,008 | |||||||||||||||||||||||||||||
Residential mortgage loans, held-for-sale | 122,251 | 104,019 | — | — | 104,019 | 104,019 | |||||||||||||||||||||||||||||
Residential mortgage loans, held-for-sale, at fair value | 4,126,288 | 3,933,392 | — | 3,234,369 | 699,023 | 3,933,392 | |||||||||||||||||||||||||||||
Residential mortgage loans, held-for-investment, at fair value | 557,143 | 470,935 | — | — | 470,935 | 470,935 | |||||||||||||||||||||||||||||
Residential mortgage loans subject to repurchase | 1,897,142 | 1,897,142 | — | 1,897,142 | — | 1,897,142 | |||||||||||||||||||||||||||||
Consumer loans | 353,163 | 393,599 | — | — | 393,599 | 393,599 | |||||||||||||||||||||||||||||
Mortgage loans receivable(B) | 1,919,913 | 1,919,913 | — | 349,911 | 1,570,002 | 1,919,913 | |||||||||||||||||||||||||||||
Notes receivable | 65,463 | 35,168 | — | — | 35,168 | 35,168 | |||||||||||||||||||||||||||||
Loans receivable | 164,829 | 164,335 | — | — | 164,335 | 164,335 | |||||||||||||||||||||||||||||
Cash, cash equivalents and restricted cash | 1,949,575 | 1,949,575 | 1,949,575 | — | — | 1,949,575 | |||||||||||||||||||||||||||||
Other assets(C) | N/A | 27,765 | 1,490 | — | 26,275 | 27,765 | |||||||||||||||||||||||||||||
Derivative assets | 32,522,492 | 353,073 | — | 339,286 | 13,787 | 353,073 | |||||||||||||||||||||||||||||
$ | 30,274,584 | $ | 1,951,065 | $ | 14,318,668 | $ | 14,004,851 | $ | 30,274,584 | ||||||||||||||||||||||||||
Liabilities | |||||||||||||||||||||||||||||||||||
Secured financing agreements | $ | 13,657,210 | $ | 13,655,247 | $ | — | $ | 13,655,247 | $ | — | $ | 13,655,247 | |||||||||||||||||||||||
Secured notes and bonds payable(D) | 9,763,823 | 9,653,664 | — | — | 9,449,354 | 9,449,354 | |||||||||||||||||||||||||||||
Unsecured senior notes, net of issuance costs | 544,612 | 544,612 | — | — | 473,193 | 473,193 | |||||||||||||||||||||||||||||
Residential mortgage loan repurchase liability | 1,897,142 | 1,897,142 | — | 1,897,142 | — | 1,897,142 | |||||||||||||||||||||||||||||
Derivative liabilities | 2,830,258 | 67,314 | — | 10,661 | 56,653 | 67,314 | |||||||||||||||||||||||||||||
$ | 25,817,979 | $ | — | $ | 15,563,050 | $ | 9,979,200 | $ | 25,542,250 |
RITHM CAPITAL CORP. AND SUBSIDIARIES | ||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
(dollars in tables in thousands, except share and per share data) |
Level 3 | Total | |||||||||||||||||||||||||||||||
Excess MSRs(A)(B) | MSRs and MSR Financing Receivables(A) | Servicer Advance Investments | Non-Agency RMBS | Derivatives(C) | Residential Mortgage Loans | Consumer Loans | Notes and Loans Receivable | Mortgage Loans Receivable | ||||||||||||||||||||||||
Balance at December 31, 2021 | $ | 344,947 | $ | 6,858,803 | $ | 421,807 | $ | 951,942 | $ | 111,778 | $ | 2,423,337 | $ | 507,291 | $ | 290,180 | $ | 1,515,762 | $ | 13,425,847 | ||||||||||||
Transfers | ||||||||||||||||||||||||||||||||
Transfers from Level 3 | — | — | — | — | — | (1,004,907) | — | (1,000) | (425,805) | (1,431,712) | ||||||||||||||||||||||
Transfers to Level 3 | — | — | — | — | — | 306,222 | — | — | — | 306,222 | ||||||||||||||||||||||
Gain (loss) included in net income | ||||||||||||||||||||||||||||||||
Credit losses on securities(D) | — | — | — | (920) | — | — | — | — | — | (920) | ||||||||||||||||||||||
Change in fair value of excess MSRs(D) | (5,422) | — | — | — | — | — | — | — | — | (5,422) | ||||||||||||||||||||||
Change in fair value of excess MSRs, equity method investees(D) | (1,964) | — | — | — | — | — | — | — | — | (1,964) | ||||||||||||||||||||||
Servicing revenue, net(E) | ||||||||||||||||||||||||||||||||
Included in servicing revenue(E) | — | 985,135 | — | — | — | — | — | — | — | 985,135 | ||||||||||||||||||||||
Change in fair value of: | ||||||||||||||||||||||||||||||||
Servicer advance investments | — | — | (2,828) | — | — | — | — | — | — | (2,828) | ||||||||||||||||||||||
Residential mortgage loans | — | — | — | — | — | (174,196) | — | — | (174,196) | |||||||||||||||||||||||
Consumer loans | — | — | — | — | — | — | (26,774) | — | — | (26,774) | ||||||||||||||||||||||
Gain (loss) on settlement of investments, net | 104 | — | — | (1,560) | — | — | — | — | (43,868) | (45,324) | ||||||||||||||||||||||
Other income (loss), net(D) | (66) | — | — | (30,254) | (154,644) | (35,041) | — | (31,903) | — | (251,908) | ||||||||||||||||||||||
Gains (losses) included in OCI(F) | — | — | — | (34,929) | — | — | — | — | — | (34,929) | ||||||||||||||||||||||
Interest income | 28,017 | — | 7,371 | 10,010 | — | — | 10,960 | 10,481 | — | 66,839 | ||||||||||||||||||||||
Purchases, sales and repayments | ||||||||||||||||||||||||||||||||
Purchases, net(G) | — | (250) | 744,671 | 217,660 | — | 1,790,332 | 22,070 | 9,000 | — | 2,783,483 | ||||||||||||||||||||||
Proceeds from sales | (997) | (8,149) | (11,960) | — | (1,893,216) | — | — | — | (1,914,322) | |||||||||||||||||||||||
Proceeds from repayments | (42,451) | — | (799,603) | (160,941) | — | (238,676) | (119,948) | (77,255) | (999,144) | (2,438,018) | ||||||||||||||||||||||
Originations and other | — | 1,059,535 | — | — | — | (3,897) | — | — | 1,523,057 | 2,578,695 | ||||||||||||||||||||||
Balance at September 30, 2022 | $ | 322,168 | $ | 8,895,074 | $ | 371,418 | $ | 939,048 | $ | (42,866) | $ | 1,169,958 | $ | 393,599 | $ | 199,503 | $ | 1,570,002 | $ | 13,817,904 |
RITHM CAPITAL CORP. AND SUBSIDIARIES | ||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
(dollars in tables in thousands, except share and per share data) |
Level 3 | |||||
Asset-Backed Securities Issued | |||||
Balance at December 31, 2021 | $ | 511,107 | |||
Transfers | |||||
Gains (losses) included in net income | |||||
Other income(A) | (38,133) | ||||
Purchases, sales and repayments | |||||
Proceeds from sales | — | ||||
Payments | (131,687) | ||||
Other | — | ||||
Balance at September 30, 2022 | $ | 341,287 |
Significant Inputs(A) | ||||||||||||||||||||||||||||||||
Prepayment Rate(B) | Delinquency(C) | Recapture Rate(D) | Mortgage Servicing Amount or Excess Mortgage Servicing Amount (bps)(E) | Collateral Weighted Average Maturity (Years)(F) | ||||||||||||||||||||||||||||
Excess MSRs Directly Held | 2.9% – 13.0% (7.7%) | 0.2% – 8.5% (4.2%) | —% – 91.9% (55.5%) | 6 – 31 (19) | 11 – 29 (21) | |||||||||||||||||||||||||||
Excess MSRs Held through Investees | 9.0% – 12.8% (10.3%) | 2.2% – 5.1% (3.5%) | 45.3% – 64.0% (58.6%) | 15 – 26 (22) | 16 – 22 (19) | |||||||||||||||||||||||||||
MSRs and MSR Financing Receivables | ||||||||||||||||||||||||||||||||
Agency(H) | 0.1% – 91.8% (8.0%) | 0.1% – 66.7% (1.8%) | —% – 19.9% (12.2%) | 1 – 108 (30) | 0 – 40 (23) | |||||||||||||||||||||||||||
Non-Agency(H) | 0.9% – 84.3% (14.8%) | 1.1% – 75.0% (19.8%) | 4.6% – 28.1% (9.8%) | 10 – 173 (46) | 0 – 36 (24) | |||||||||||||||||||||||||||
Ginnie Mae(H) | 4.6% – 81.2% (10.4%) | 0.3% – 90.0% (7.6%) | 8.1% – 29.9% (17.4%) | 18 – 75 (40) | 0 – 39 (28) | |||||||||||||||||||||||||||
Total/Weighted Average—MSRs and MSR Financing Receivables | 0.1% – 91.8% (9.2%) | 0.1% – 90.0% (4.8%) | —% – 29.9% (10.0%) | 1 – 173 (34) | 0 – 40 (24) |
RITHM CAPITAL CORP. AND SUBSIDIARIES | ||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
(dollars in tables in thousands, except share and per share data) |
Significant Inputs | |||||||||||||||||||||||||||||||||||
Outstanding Servicer Advances to UPB of Underlying Residential Mortgage Loans | Prepayment Rate(A) | Delinquency | Mortgage Servicing Amount(B) | Discount Rate | Collateral Weighted Average Maturity (Years)(C) | ||||||||||||||||||||||||||||||
September 30, 2022 | 1.2% – 1.9% (1.8%) | 3.3% – 4.6% (4.6%) | 3.5% – 14.5% (14.2%) | 17.9 – 19.8 (19.8) | bps | 5.2% – 5.7% (5.2%) | 22.0 – 22.0 (22.0) | ||||||||||||||||||||||||||||
Fair Value | ||||||||||||||||||||||||||||||||||||||
Asset Type | Outstanding Face Amount | Amortized Cost Basis | Multiple Quotes(A) | Single Quote(B) | Total | Level | ||||||||||||||||||||||||||||||||
Agency RMBS | $ | 9,098,824 | $ | 9,082,503 | $ | 8,497,960 | $ | — | $ | 8,497,960 | 2 | |||||||||||||||||||||||||||
Non-Agency RMBS(C) | 17,510,598 | 938,933 | 939,033 | 15 | 939,048 | 3 | ||||||||||||||||||||||||||||||||
Total | $ | 26,609,422 | $ | 10,021,436 | $ | 9,436,993 | $ | 15 | $ | 9,437,008 |
RITHM CAPITAL CORP. AND SUBSIDIARIES | ||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
(dollars in tables in thousands, except share and per share data) |
Fair Value | Discount Rate | Prepayment Rate(a) | CDR(b) | Loss Severity(c) | ||||||||||||||||||||||||||||
Non-Agency RMBS | $ | 538,658 | 4.0% – 16.9% (6.0%) | 0.0% – 25.0% (4.6%) | 0.0% – 12.0% (1.1%) | 0.0% – 88.0% (21.4%) |
RITHM CAPITAL CORP. AND SUBSIDIARIES | ||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
(dollars in tables in thousands, except share and per share data) |
Fair Value | Discount Rate | Prepayment Rate | CDR | Loss Severity | ||||||||||||||||||||||||||||
Acquired loans | $ | 443,841 | 5.3% – 8.5% (5.8%) | 2.7% – 7.5% (4.1%) | 1.2% – 29.7% (7.3%) | 4.0% – 51.1% (12.1%) | ||||||||||||||||||||||||||
Originated loans | 255,182 | |||||||||||||||||||||||||||||||
Residential mortgage loans held-for-sale, at fair value | $ | 699,023 |
Fair Value | Discount Rate | Prepayment Rate | CDR | Loss Severity | ||||||||||||||||||||||||||||
Residential mortgage loans held-for-investment, at fair value | $ | 470,935 | 3.3% – 8.5% (8.4%) | 2.9% – 24.4% (5.8%) | 0.1% – 13.1% (8.8%) | 40.3% – 64.1% (52.1%) |
Fair Value | Discount Rate | Prepayment Rate | CDR | Loss Severity | ||||||||||||||||||||||||||||
Consumer loans, held-for-investment, at fair value | $ | 393,599 | 8.0% – 9.0% (8.3%) | 6.2% – 33.7% (29.2%) | 0.0% – 6.6% (4.2%) | 52.1% – 52.1% (52.1%) |
RITHM CAPITAL CORP. AND SUBSIDIARIES | ||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
(dollars in tables in thousands, except share and per share data) |
Fair Value | Loan Funding Probability | Fair Value of Initial Servicing Rights (Bps) | ||||||||||||||||||
IRLCs, net | $ | (42,866) | 0.0% – 100.0% (81.7%) | 16.1 – 345.0 (244.9) |
Fair Value | Discount Rate | Prepayment Rate | CDR | Loss Severity | ||||||||||||||||||||||||||||
Asset-backed securities issued | $ | 341,287 | 3.3% – 6.3% (6.1%) | 21.8% – 24.4% (22.0%) | 0.1% – 4.2% (3.9%) | 44.0% – 94.9% (91.8%) |
RITHM CAPITAL CORP. AND SUBSIDIARIES | ||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
(dollars in tables in thousands, except share and per share data) |
Fair Value and Carrying Value | Discount Rate | Weighted Average Life (Years)(A) | Prepayment Rate | CDR(B) | Loss Severity(C) | |||||||||||||||||||||||||||||||||
Performing loans | $ | 86,418 | 5.3% – 8.5% (8.0%) | 3.9 – 7.7 (4.3) | 3.1% – 5.5% (4.9%) | 4.0% – 9.9% (9.4%) | 4.0% – 51.1% (41.4%) | |||||||||||||||||||||||||||||||
Non-performing loans | 17,601 | 5.4% – 8.5% (6.8%) | 1.8 – 3.9 (3.0) | 2.7% – 2.9% (2.9%) | 12.6% – 13.1% (12.8%) | 7.1% – 41.4% (22.2%) | ||||||||||||||||||||||||||||||||
Total/weighted average | $ | 104,019 | 7.8% | 4.1 | 4.6% | 10.0% | 38.1% |
RITHM CAPITAL CORP. AND SUBSIDIARIES | ||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
(dollars in tables in thousands, except share and per share data) |
RITHM CAPITAL CORP. AND SUBSIDIARIES | ||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
(dollars in tables in thousands, except share and per share data) |
RITHM CAPITAL CORP. AND SUBSIDIARIES | ||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
(dollars in tables in thousands, except share and per share data) |
The Buyer | Shelter Joint Ventures | Residential Mortgage Loans | Consumer Loan SPVs | Servicer Advance Facilities | MSR Financing Facilities | Mortgage Loans Receivable | Total | ||||||||||||||||||||||
September 30, 2022 | |||||||||||||||||||||||||||||
Assets | |||||||||||||||||||||||||||||
Mortgage servicing rights, at fair value | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 659,793 | $ | — | $ | 659,793 | |||||||||||||
Servicer advance investments, at fair value | 360,023 | — | — | — | — | — | — | 360,023 | |||||||||||||||||||||
Residential mortgage loans, held-for-investment, at fair value | — | — | 24,237 | — | — | — | — | 24,237 | |||||||||||||||||||||
Residential mortgage loans, held-for-sale, at fair value | — | — | 748,514 | — | — | — | — | 748,514 | |||||||||||||||||||||
Consumer loans | — | — | — | 393,599 | — | — | — | 393,599 | |||||||||||||||||||||
Mortgage loans receivable | — | — | — | — | — | — | 349,911 | 349,911 | |||||||||||||||||||||
Cash and cash equivalents | 40,752 | 33,780 | 34,480 | — | — | — | — | 109,012 | |||||||||||||||||||||
Restricted cash | 2,234 | — | 321,242 | 6,766 | — | — | 8,333 | 338,575 | |||||||||||||||||||||
Servicer advance receivable | — | — | — | — | 90,591 | — | — | 90,591 | |||||||||||||||||||||
Other assets | 9 | 1,098 | 1,121 | 5,518 | 29,559 | 332,986 | 69 | 370,360 | |||||||||||||||||||||
Total Assets | $ | 403,018 | $ | 34,878 | $ | 1,129,594 | $ | 405,883 | $ | 120,150 | $ | 992,779 | $ | 358,313 | $ | 3,444,615 | |||||||||||||
Liabilities | |||||||||||||||||||||||||||||
Secured financing agreements(A) | $ | — | $ | — | $ | 238,745 | $ | — | $ | — | $ | — | $ | — | $ | 238,745 | |||||||||||||
Secured notes and bonds payable(A) | 313,298 | — | 770,063 | 320,001 | 78,072 | 549,597 | 311,917 | 2,342,948 | |||||||||||||||||||||
Accrued expenses and other liabilities | 1,006 | 8,487 | 123,036 | 1,024 | 38,110 | 268 | 427 | 172,358 | |||||||||||||||||||||
Total Liabilities | $ | 314,304 | $ | 8,487 | $ | 1,131,844 | $ | 321,025 | $ | 116,182 | $ | 549,865 | $ | 312,344 | $ | 2,754,051 | |||||||||||||
December 31, 2021 | |||||||||||||||||||||||||||||
Assets | |||||||||||||||||||||||||||||
Mortgage servicing rights, at fair value | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 403,301 | $ | — | $ | 403,301 | |||||||||||||
Servicer advance investments, at fair value | 409,475 | — | — | — | — | — | — | 409,475 | |||||||||||||||||||||
Residential mortgage loans, held-for-investment, at fair value | — | — | 93,226 | — | — | — | — | 93,226 | |||||||||||||||||||||
Residential mortgage loans, held-for-sale, at fair value | — | — | 798,644 | — | — | — | — | 798,644 | |||||||||||||||||||||
Consumer loans | — | — | — | 507,291 | — | — | — | 507,291 | |||||||||||||||||||||
Cash and cash equivalents | 33,777 | 37,369 | 2,882 | — | — | — | — | 74,028 | |||||||||||||||||||||
Restricted cash | 2,210 | — | 171 | 7,249 | — | — | — | 9,630 | |||||||||||||||||||||
Servicer advance receivable | — | — | — | — | 94,306 | — | — | 94,306 | |||||||||||||||||||||
Other assets | 9 | 903 | 2,902 | 6,851 | 24,699 | 332,521 | — | 367,885 | |||||||||||||||||||||
Total Assets | $ | 445,471 | $ | 38,272 | $ | 897,825 | $ | 521,391 | $ | 119,005 | $ | 735,822 | $ | — | $ | 2,757,786 | |||||||||||||
Liabilities | |||||||||||||||||||||||||||||
Secured financing agreements | $ | — | $ | — | $ | 24,683 | $ | — | $ | — | $ | — | $ | — | $ | 24,683 | |||||||||||||
Secured notes and bonds payable(A) | 348,670 | — | 802,526 | 458,580 | 93,145 | 367,871 | — | 2,070,792 | |||||||||||||||||||||
Accrued expenses and other liabilities | 806 | 6,588 | 10,163 | 862 | 27,771 | 134 | — | 46,324 | |||||||||||||||||||||
Total Liabilities | $ | 349,476 | $ | 6,588 | $ | 837,372 | $ | 459,442 | $ | 120,916 | $ | 368,005 | $ | — | $ | 2,141,799 |
RITHM CAPITAL CORP. AND SUBSIDIARIES | ||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
(dollars in tables in thousands, except share and per share data) |
As of and for the Nine Months Ended September 30, | ||||||||||||||
2022 | 2021 | |||||||||||||
Residential mortgage loan UPB and other collateral | $ | 12,137,481 | $ | 11,403,079 | ||||||||||
Weighted average delinquency(A) | 4.9 | % | 4.7 | % | ||||||||||
Net credit losses | $ | 170,439 | $ | 118,958 | ||||||||||
Face amount of debt held by third parties(B) | $ | 11,228,461 | $ | 10,475,990 | ||||||||||
Carrying value of bonds retained by Rithm Capital(C)(D) | $ | 920,904 | $ | 965,846 | ||||||||||
Cash flows received by Rithm Capital on these bonds | $ | 173,765 | $ | 260,306 |
September 30, 2022 | December 31, 2021 | ||||||||||||||||||||||||||||||||||
The Buyer(A) | Shelter Joint Ventures | Consumer Loan Companies | The Buyer(A) | Shelter Joint Ventures | Consumer Loan Companies | ||||||||||||||||||||||||||||||
Total consolidated equity | $ | 88,714 | $ | 26,391 | $ | 103,063 | $ | 95,995 | $ | 31,684 | $ | 83,597 | |||||||||||||||||||||||
Others’ ownership interest | 10.7 | % | 49.5 | % | 46.5 | % | 10.7 | % | 49.5 | % | 46.5 | % | |||||||||||||||||||||||
Others’ interest in equity of consolidated subsidiary | $ | 9,474 | $ | 13,093 | $ | 48,488 | $ | 10,251 | $ | 15,683 | $ | 39,414 |
Three Months Ended September 30, | |||||||||||||||||||||||||||||||||||
2022 | 2021 | ||||||||||||||||||||||||||||||||||
The Buyer(A) | Shelter Joint Ventures | Consumer Loan Companies | The Buyer(A) | Shelter Joint Ventures | Consumer Loan Companies | ||||||||||||||||||||||||||||||
Net income (loss) | $ | (1,296) | $ | 952 | $ | 15,000 | $ | (2,614) | $ | 6,125 | $ | 13,438 | |||||||||||||||||||||||
Others’ ownership interest | 10.7 | % | 49.5 | % | 46.5 | % | 10.7 | % | 49.5 | % | 46.5 | % | |||||||||||||||||||||||
Others’ interest in net income of consolidated subsidiary | $ | (139) | $ | 471 | $ | 6,975 | $ | (280) | $ | 3,032 | $ | 6,249 |
RITHM CAPITAL CORP. AND SUBSIDIARIES | ||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
(dollars in tables in thousands, except share and per share data) |
Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||
2022 | 2021 | ||||||||||||||||||||||||||||||||||
The Buyer(A) | Shelter Joint Ventures | Consumer Loan Companies | The Buyer(A) | Shelter Joint Ventures | Consumer Loan Companies | ||||||||||||||||||||||||||||||
Net income (loss) | $ | 1,219 | $ | 4,374 | $ | 53,340 | $ | (4,546) | $ | 19,762 | $ | 41,855 | |||||||||||||||||||||||
Others’ ownership interest | 10.7 | % | 49.5 | % | 46.5 | % | 10.7 | % | 49.5 | % | 46.5 | % | |||||||||||||||||||||||
Others’ interest in net income of consolidated subsidiary | $ | 130 | $ | 2,165 | $ | 24,803 | $ | (797) | $ | 9,782 | $ | 19,463 |
RITHM CAPITAL CORP. AND SUBSIDIARIES | ||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
(dollars in tables in thousands, except share and per share data) |
Dividends Declared per Share | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Number of Shares | Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Series | September 30, 2022 | December 31, 2021 | Liquidation Preference(A) | Issuance Discount | Carrying Value(B) | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||||||||||||||||||||||||||||||
Series A, 7.50% issued July 2019(C) | 6,210 | 6,210 | $ | 155,250 | 3.15 | % | $ | 150,026 | $ | 0.47 | $ | 0.47 | $ | 1.41 | $ | 1.41 | ||||||||||||||||||||||||||||||||||||||||
Series B, 7.125% issued August 2019(C) | 11,300 | 11,300 | 282,500 | 3.15 | % | 273,418 | 0.45 | 0.45 | 1.34 | 1.34 | ||||||||||||||||||||||||||||||||||||||||||||||
Series C, 6.375% issued February 2020(C) | 15,928 | 16,100 | 398,209 | 3.15 | % | 385,734 | 0.40 | 0.40 | 1.20 | 1.20 | ||||||||||||||||||||||||||||||||||||||||||||||
Series D, 7.00%, issued September 2021(D) | 18,600 | 18,600 | 465,000 | 3.15 | % | 449,489 | 0.44 | 0.28 | 1.31 | 0.28 | ||||||||||||||||||||||||||||||||||||||||||||||
Total | 52,038 | 52,210 | $ | 1,300,959 | $ | 1,258,667 | $ | 1.76 | $ | 1.60 | $ | 5.26 | $ | 4.23 |
Declaration Date | Payment Date | Per Share | Total Amounts Distributed (millions) | |||||||||||||||||
Quarterly Dividend | ||||||||||||||||||||
March 24, 2021 | April 2021 | $ | 0.20 | $ | 82.9 | |||||||||||||||
June 16, 2021 | August 2021 | 0.20 | 93.3 | |||||||||||||||||
August 23, 2021 | October 2021 | 0.25 | 116.6 | |||||||||||||||||
December 15, 2021 | January 2022 | 0.25 | 116.7 | |||||||||||||||||
March 21, 2022 | April 2022 | 0.25 | 116.7 | |||||||||||||||||
June 17, 2022 | August 2022 | 0.25 | 116.7 | |||||||||||||||||
September 22, 2022 | October 2022 | 0.25 | 118.4 |
RITHM CAPITAL CORP. AND SUBSIDIARIES | ||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
(dollars in tables in thousands, except share and per share data) |
Number of Warrants (in millions) | Adjusted Weighted Average Exercise Price (per share) | |||||||||||||||||||
Initial | Adjusted(A) | |||||||||||||||||||
Outstanding warrants – December 31, 2021 | 43.4 | 46.2 | $ | 6.49 | ||||||||||||||||
Granted | — | 1.9 | 6.29 | |||||||||||||||||
Exercised | (21.0) | (23.0) | 6.30 | |||||||||||||||||
Expired | — | — | — | |||||||||||||||||
Outstanding warrants – September 30, 2022 | 22.4 | 25.1 | 6.17 | (B) |
Held by the Former Manager | 21,471,990 | ||||
Issued to the Former Manager and subsequently assigned to certain of the Former Manager’s employees | — | ||||
Issued to the independent directors | 6,000 | ||||
Total | 21,477,990 |
Recipient | Date of Grant/ Exercise(A) | Number of Unexercised Options | Options Exercisable as of September 30, 2022 | Weighted Average Exercise Price(B) | Intrinsic Value of Exercisable Options as of September 30, 2022 (millions) | ||||||||||||||||||||||||
Directors | Various | 6,000 | 6,000 | $ | 12.85 | $ | — | ||||||||||||||||||||||
Former Manager(C) | 2017 | 1,130,916 | 1,130,916 | 13.43 | — | ||||||||||||||||||||||||
Former Manager(C) | 2018 | 5,320,000 | 5,320,000 | 16.15 | — | ||||||||||||||||||||||||
Former Manager(C) | 2019 | 6,351,000 | 6,351,000 | 15.54 | — | ||||||||||||||||||||||||
Former Manager(C) | 2020 | 1,619,739 | 1,619,739 | 16.88 | — | ||||||||||||||||||||||||
Former Manager(C) | 2021 | 7,050,335 | 3,681,028 | 9.91 | — | ||||||||||||||||||||||||
Outstanding | 21,477,990 | 18,108,683 |
RITHM CAPITAL CORP. AND SUBSIDIARIES | ||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
(dollars in tables in thousands, except share and per share data) |
Amount | Weighted Average Exercise Price | |||||||||||||
Outstanding options – December 31, 2021 | 21,478,990 | $ | — | |||||||||||
Granted | — | — | ||||||||||||
Exercised | — | — | ||||||||||||
Expired | (1,000) | 12.01 | ||||||||||||
Outstanding options – September 30, 2022 | 21,477,990 | See table above |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Net income | $ | 154,190 | $ | 170,681 | $ | 877,452 | $ | 617,743 | |||||||||||||||
Noncontrolling interests in income of consolidated subsidiaries | 7,307 | 9,001 | 27,098 | 28,448 | |||||||||||||||||||
Dividends on preferred stock | 22,427 | 15,533 | 67,315 | 44,249 | |||||||||||||||||||
Net income (loss) attributable to common stockholders | $ | 124,456 | $ | 146,147 | $ | 783,039 | $ | 545,046 | |||||||||||||||
Basic weighted average shares of common stock outstanding | 467,974,962 | 466,579,920 | 467,192,721 | 446,085,657 | |||||||||||||||||||
Dilutive effect of stock options and common stock purchase warrants(A) | 8,821,795 | 15,702,775 | 14,707,408 | 15,608,824 | |||||||||||||||||||
Diluted weighted average shares of common stock outstanding | 476,796,757 | 482,282,695 | 481,900,129 | 461,694,481 | |||||||||||||||||||
Basic earnings per share attributable to common stockholders | $ | 0.27 | $ | 0.31 | $ | 1.68 | $ | 1.22 | |||||||||||||||
Diluted earnings per share attributable to common stockholders | $ | 0.26 | $ | 0.30 | $ | 1.62 | $ | 1.18 |
RITHM CAPITAL CORP. AND SUBSIDIARIES | ||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
(dollars in tables in thousands, except share and per share data) |
RITHM CAPITAL CORP. AND SUBSIDIARIES | ||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
(dollars in tables in thousands, except share and per share data) |
RITHM CAPITAL CORP. AND SUBSIDIARIES | ||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
(dollars in tables in thousands, except share and per share data) |
September 30, 2022 | December 31, 2021 | ||||||||||
Management fees | $ | — | $ | 17,188 | |||||||
Expense reimbursements and other | — | 631 | |||||||||
Total | $ | — | $ | 17,819 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Management fees | $ | — | $ | 24,315 | $ | 46,174 | $ | 66,682 | |||||||||||||||
Expense reimbursements(A) | — | 125 | 229 | 375 | |||||||||||||||||||
Total | $ | — | $ | 24,440 | $ | 46,403 | $ | 67,057 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Current: | |||||||||||||||||||||||
Federal | $ | — | $ | 2,813 | $ | — | $ | 6,932 | |||||||||||||||
State and local | 3 | 1,415 | 48 | 2,283 | |||||||||||||||||||
Total current income tax expense (benefit) | 3 | 4,228 | 48 | 9,215 | |||||||||||||||||||
Deferred: | |||||||||||||||||||||||
Federal | 18,654 | 23,690 | 250,221 | 100,842 | |||||||||||||||||||
State and local | 3,427 | 3,641 | 47,294 | 18,684 | |||||||||||||||||||
Total deferred income tax expense | 22,081 | 27,331 | 297,515 | 119,526 | |||||||||||||||||||
Total income tax expense (benefit) | $ | 22,084 | $ | 31,559 | $ | 297,563 | $ | 128,741 |
RITHM CAPITAL CORP. AND SUBSIDIARIES | ||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | ||
(dollars in tables in thousands, except share and per share data) |
$ in thousands except per share amounts | September 30, 2022 | June 30, 2022 | March 31, 2022 | December 31, 2021 | September 30, 2021 | ||||||||||||||||||||||||
Total equity | $ | 7,061,626 | $ | 7,062,998 | $ | 7,184,712 | $ | 6,669,380 | $ | 6,627,113 | |||||||||||||||||||
Less: Preferred Stock Series A, B, C, and D | 1,258,667 | 1,258,667 | 1,258,667 | 1,262,481 | 1,262,498 | ||||||||||||||||||||||||
Less: Noncontrolling interests of consolidated subsidiaries | 71,055 | 69,171 | 62,078 | 65,348 | 71,023 | ||||||||||||||||||||||||
Total equity attributable to common stock | $ | 5,731,904 | $ | 5,735,160 | $ | 5,863,967 | $ | 5,341,551 | $ | 5,293,592 | |||||||||||||||||||
Common stock outstanding | 473,715,100 | 466,856,753 | 466,786,526 | 466,758,266 | 466,579,920 | ||||||||||||||||||||||||
Book value per common share | $ | 12.10 | $ | 12.28 | $ | 12.56 | $ | 11.44 | $ | 11.35 |
Three Months Ended | |||||||||||||||||||||||||||||
September 30, 2022(A) | June 30, 2022 | March 31, 2022 | December 31, 2021 | September 30, 2021 | |||||||||||||||||||||||||
Real GDP | 2.6 | % | (0.6) | % | (1.6) | % | 6.9 | % | 2.3 | % |
September 30, 2022 | June 30, 2022 | March 31, 2022 | December 31, 2021 | September 30, 2021 | |||||||||||||||||||||||||
Unemployment rate | 3.5 | % | 3.6 | % | 3.6 | % | 3.9 | % | 4.7 | % |
September 30, 2022 | June 30, 2022 | March 31, 2022 | December 31, 2021 | September 30, 2021 | |||||||||||||||||||||||||
10-year U.S. Treasury rate | 3.8 | % | 3.0 | % | 2.3 | % | 1.5 | % | 1.5 | % | |||||||||||||||||||
30-year fixed mortgage rate | 6.1 | % | 5.5 | % | 4.2 | % | 3.1 | % | 2.9 | % |
Origination and Servicing | Residential Securities, Properties and Loans | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Origination | Servicing | MSR Related Investments | Total Origination and Servicing | Real Estate Securities | Properties and Residential Mortgage Loans | Consumer Loans | Mortgage Loans Receivable | Corporate | Total | |||||||||||||||||||||||||||||||||||||||||||||||||||||
September 30, 2022 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments | $ | 2,677,372 | $ | 7,356,620 | $ | 2,798,750 | $ | 12,832,742 | $ | 9,437,008 | $ | 2,223,712 | $ | 393,599 | $ | 1,919,913 | $ | — | $ | 26,806,974 | ||||||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents | 204,562 | 566,855 | 248,458 | 1,019,875 | 339,909 | 1,099 | 2,366 | 33,602 | 23,159 | 1,420,010 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Restricted cash | 350,501 | 73,676 | 56,974 | 481,151 | 6,131 | 4,638 | 17,611 | 20,034 | — | 529,565 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Other assets | 630,855 | 2,305,263 | 2,508,960 | 5,445,078 | 298,181 | 342,009 | 32,735 | 141,131 | 233,653 | 6,492,787 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Goodwill | 11,836 | 12,540 | 5,092 | 29,468 | — | — | — | 55,731 | — | 85,199 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Total assets | $ | 3,875,126 | $ | 10,314,954 | $ | 5,618,234 | $ | 19,808,314 | $ | 10,081,229 | $ | 2,571,458 | $ | 446,311 | $ | 2,170,411 | $ | 256,812 | $ | 35,334,535 | ||||||||||||||||||||||||||||||||||||||||||
Debt | $ | 2,874,184 | $ | 4,484,277 | $ | 3,249,426 | $ | 10,607,887 | $ | 8,835,284 | $ | 1,896,255 | $ | 320,001 | $ | 1,589,330 | $ | 604,766 | $ | 23,853,523 | ||||||||||||||||||||||||||||||||||||||||||
Other liabilities | 495,306 | 2,723,063 | 37,430 | 3,255,799 | 522,863 | 351,944 | 1,039 | 23,568 | 264,173 | 4,419,386 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Total liabilities | 3,369,490 | 7,207,340 | 3,286,856 | 13,863,686 | 9,358,147 | 2,248,199 | 321,040 | 1,612,898 | 868,939 | 28,272,909 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Total equity | 505,636 | 3,107,614 | 2,331,378 | 5,944,628 | 723,082 | 323,259 | 125,271 | 557,513 | (612,127) | 7,061,626 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Noncontrolling interests in equity of consolidated subsidiaries | 13,093 | — | 9,474 | 22,567 | — | — | 48,488 | — | — | 71,055 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Total Rithm Capital stockholders’ equity | $ | 492,543 | $ | 3,107,614 | $ | 2,321,904 | $ | 5,922,061 | $ | 723,082 | $ | 323,259 | $ | 76,783 | $ | 557,513 | $ | (612,127) | $ | 6,990,571 | ||||||||||||||||||||||||||||||||||||||||||
Investments in equity method investees | $ | — | $ | — | $ | 106,492 | $ | 106,492 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 106,492 |
Unpaid Principal Balance | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(in millions) | September 30, 2022 | % of Total | June 30, 2022 | % of Total | September 30, 2022 | % of Total | September 30, 2021 | % of Total | QoQ Change | YoY Change | |||||||||||||||||||||||||||||||||||||||||||||||||
Production by Channel | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Direct to Consumer | $ | 1,063 | 8 | % | $ | 2,164 | 11 | % | $ | 7,654 | 13 | % | $ | 18,502 | 22 | % | $ | (1,101) | $ | (10,848) | |||||||||||||||||||||||||||||||||||||||
Retail / Joint Venture | 4,284 | 31 | % | 6,103 | 32 | % | 16,791 | 28 | % | 7,613 | 9 | % | (1,819) | 9,178 | |||||||||||||||||||||||||||||||||||||||||||||
Wholesale | 1,811 | 13 | % | 3,197 | 17 | % | 9,656 | 16 | % | 9,561 | 11 | % | (1,386) | 95 | |||||||||||||||||||||||||||||||||||||||||||||
Correspondent | 6,651 | 48 | % | 7,591 | 40 | % | 25,643 | 43 | % | 49,491 | 58 | % | (940) | (23,848) | |||||||||||||||||||||||||||||||||||||||||||||
Total Production by Channel | $ | 13,809 | 100 | % | $ | 19,055 | 100 | % | $ | 59,744 | 100 | % | $ | 85,167 | 100 | % | $ | (5,246) | $ | (25,423) | |||||||||||||||||||||||||||||||||||||||
Production by Product | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Agency | $ | 6,557 | 48 | % | $ | 10,248 | 53 | % | $ | 34,895 | 58 | % | $ | 61,942 | 73 | % | $ | (3,691) | $ | (27,047) | |||||||||||||||||||||||||||||||||||||||
Government | 6,340 | 46 | % | 7,621 | 40 | % | 21,536 | 36 | % | 21,978 | 26 | % | (1,281) | (442) | |||||||||||||||||||||||||||||||||||||||||||||
Non-QM | 269 | 2 | % | 293 | 2 | % | 1,111 | 2 | % | 247 | — | % | (24) | 864 | |||||||||||||||||||||||||||||||||||||||||||||
Non-Agency | 460 | 3 | % | 747 | 4 | % | 1,724 | 3 | % | 860 | 1 | % | (287) | 864 | |||||||||||||||||||||||||||||||||||||||||||||
Other | 183 | 1 | % | 146 | 1 | % | 478 | 1 | % | 140 | — | % | 37 | 338 | |||||||||||||||||||||||||||||||||||||||||||||
Total Production by Product | $ | 13,809 | 100 | % | $ | 19,055 | 100 | % | $ | 59,744 | 100 | % | $ | 85,167 | 100 | % | $ | (5,246) | $ | (25,423) | |||||||||||||||||||||||||||||||||||||||
% Purchase | 83 | % | 75 | % | 68 | % | 38 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||
% Refinance | 17 | % | 25 | % | 32 | % | 62 | % |
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||||||||
(dollars in thousands) | September 30, 2022 | June 30, 2022 | September 30, 2022 | September 30, 2021 | QoQ Change | YoY Change | |||||||||||||||||||||||||||||
Gain on originated residential mortgage loans, held-for-sale, net(A)(B)(C)(D) | $ | 214,703 | $ | 302,610 | $ | 924,582 | $ | 1,163,702 | $ | (87,907) | $ | (239,120) | |||||||||||||||||||||||
Pull through adjusted lock volume | $ | 12,569,769 | $ | 15,520,818 | $ | 54,773,668 | $ | 79,135,350 | $ | (2,951,049) | $ | (24,361,682) | |||||||||||||||||||||||
Gain on originated residential mortgage loans, as a percentage of pull through adjusted lock volume, by channel: | |||||||||||||||||||||||||||||||||||
Direct to Consumer | 3.47 | % | 5.10 | % | 3.59 | % | 4.02 | % | |||||||||||||||||||||||||||
Retail / Joint Venture | 3.64 | % | 3.36 | % | 3.18 | % | 4.02 | % | |||||||||||||||||||||||||||
Wholesale | 1.20 | % | 1.24 | % | 1.05 | % | 1.21 | % | |||||||||||||||||||||||||||
Correspondent | 0.45 | % | 0.39 | % | 0.28 | % | 0.30 | % | |||||||||||||||||||||||||||
Total gain on originated residential mortgage loans, as a percentage of pull through adjusted lock volume | 1.71 | % | 1.95 | % | 1.69 | % | 1.47 | % |
Unpaid Principal Balance | |||||||||||||||||||||||||||||
(in millions) | September 30, 2022 | June 30, 2022 | September 30, 2021 | QoQ Change | YoY Change | ||||||||||||||||||||||||
Performing Servicing | |||||||||||||||||||||||||||||
MSR Assets | $ | 391,797 | $ | 389,762 | $ | 368,716 | $ | 2,035 | $ | 23,081 | |||||||||||||||||||
Residential Whole Loans | 3,472 | 3,832 | 9,119 | (360) | (5,647) | ||||||||||||||||||||||||
Third Party | 317 | 436 | 954 | (119) | (637) | ||||||||||||||||||||||||
Total Performing Servicing | 395,586 | 394,030 | 378,789 | 1,556 | 16,797 | ||||||||||||||||||||||||
Special Servicing | |||||||||||||||||||||||||||||
MSR Assets | 10,029 | 10,138 | 16,450 | (109) | (6,421) | ||||||||||||||||||||||||
Residential Whole Loans | 6,458 | 7,127 | 5,779 | (669) | 679 | ||||||||||||||||||||||||
Third Party | 91,503 | 86,754 | 74,814 | 4,749 | 16,689 | ||||||||||||||||||||||||
Total Special Servicing | 107,990 | 104,019 | 97,043 | 3,971 | 10,947 | ||||||||||||||||||||||||
Total Servicing Portfolio | $ | 503,576 | $ | 498,049 | $ | 475,832 | $ | 5,527 | $ | 27,744 | |||||||||||||||||||
Agency Servicing | |||||||||||||||||||||||||||||
MSR Assets | $ | 278,318 | $ | 279,694 | $ | 269,830 | $ | (1,376) | $ | 8,488 | |||||||||||||||||||
Third Party | 9,697 | 9,774 | 12,319 | (77) | (2,622) | ||||||||||||||||||||||||
Total Agency Servicing | 288,015 | 289,468 | 282,149 | (1,453) | 5,866 | ||||||||||||||||||||||||
Government-insured Servicing | |||||||||||||||||||||||||||||
MSR Assets | 119,168 | 115,449 | 105,976 | 3,719 | 13,192 | ||||||||||||||||||||||||
Total Government Servicing | 119,168 | 115,449 | 105,976 | 3,719 | 13,192 | ||||||||||||||||||||||||
Non-Agency (Private Label) Servicing | |||||||||||||||||||||||||||||
MSR Assets | 4,340 | 4,757 | 9,360 | (417) | (5,020) | ||||||||||||||||||||||||
Residential Whole Loans | 9,930 | 10,959 | 14,898 | (1,029) | (4,968) | ||||||||||||||||||||||||
Third Party | 82,123 | 77,416 | 63,449 | 4,707 | 18,674 | ||||||||||||||||||||||||
Total Non-Agency (Private Label) Servicing | 96,393 | 93,132 | 87,707 | 3,261 | 8,686 | ||||||||||||||||||||||||
Total Servicing Portfolio | $ | 503,576 | $ | 498,049 | $ | 475,832 | $ | 5,527 | $ | 27,744 |
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||||||||
(in thousands) | September 30, 2022 | June 30, 2022 | September 30, 2022 | September 30, 2021 | QoQ Change | YoY Change | |||||||||||||||||||||||||||||
Base Servicing Fees | |||||||||||||||||||||||||||||||||||
MSR Assets | $ | 297,433 | $ | 300,676 | $ | 879,219 | $ | 477,020 | $ | (3,243) | $ | 402,199 | |||||||||||||||||||||||
Residential Whole Loans | 2,593 | 3,019 | 9,001 | 13,518 | (426) | (4,517) | |||||||||||||||||||||||||||||
Third Party | 22,717 | 23,069 | 69,439 | 77,051 | (352) | (7,612) | |||||||||||||||||||||||||||||
Total Base Servicing Fees | 322,743 | 326,764 | 957,659 | 567,589 | (4,021) | 390,070 | |||||||||||||||||||||||||||||
Other Fees | |||||||||||||||||||||||||||||||||||
Incentive | 14,785 | 16,207 | 52,236 | 64,296 | (1,422) | (12,060) | |||||||||||||||||||||||||||||
Ancillary | 13,090 | 13,628 | 40,169 | 37,330 | (538) | 2,839 | |||||||||||||||||||||||||||||
Boarding | 946 | 1,287 | 4,041 | 6,872 | (341) | (2,831) | |||||||||||||||||||||||||||||
Other | 2,607 | 6,812 | 13,169 | 20,056 | (4,205) | (6,887) | |||||||||||||||||||||||||||||
Total Other Fees(A) | 31,428 | 37,934 | 109,615 | 128,554 | (6,506) | (18,939) | |||||||||||||||||||||||||||||
Total Servicing Fees | $ | 354,171 | $ | 364,698 | $ | 1,067,274 | $ | 696,143 | $ | (10,527) | $ | 371,131 |
(dollars in millions) | Current UPB | Weighted Average MSR (bps) | Carrying Value | |||||||||||||||||
GSE | $ | 369,056.5 | 30 | bps | $ | 6,018.5 | ||||||||||||||
Non-Agency | 55,380.2 | 46 | 810.7 | |||||||||||||||||
Ginnie Mae | 119,740.9 | 40 | 2,065.9 | |||||||||||||||||
Total/Weighted Average | $ | 544,177.6 | 34 | bps | $ | 8,895.1 |
Collateral Characteristics | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Carrying Amount | Current Principal Balance | Number of Loans | WA FICO Score(A) | WA Coupon | WA Maturity (months) | Average Loan Age (months) | Adjustable Rate Mortgage %(B) | Three Month Average CPR(C) | Three Month Average CRR(D) | Three Month Average CDR(E) | Three Month Average Recapture Rate | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
GSE | $ | 6,018,491 | $ | 369,056,523 | 1,984,011 | 755 | 3.7 | % | 280 | 50 | 1.5 | % | 7.7 | % | 7.6 | % | — | % | 4.3 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||
Non-Agency | 810,719 | 55,380,229 | 495,431 | 635 | 4.3 | % | 289 | 198 | 10.2 | % | 8.9 | % | 7.0 | % | 1.9 | % | 0.9 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Ginnie Mae | 2,065,864 | 119,740,843 | 515,918 | 694 | 3.4 | % | 330 | 26 | 0.7 | % | 8.6 | % | 8.5 | % | 0.1 | % | 3.8 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Total | $ | 8,895,074 | $ | 544,177,595 | 2,995,360 | 729 | 3.6 | % | 292 | 60 | 2.2 | % | 8.0 | % | 7.7 | % | 0.2 | % | 3.8 | % |
Collateral Characteristics | |||||||||||||||||||||||
Delinquency | Loans in Foreclosure | Real Estate Owned | Loans in Bankruptcy | ||||||||||||||||||||
90+ Days(F) | |||||||||||||||||||||||
GSE | 0.5 | % | 0.2 | % | — | % | 0.1 | % | |||||||||||||||
Non-Agency | 4.7 | % | 5.7 | % | 0.8 | % | 2.4 | % | |||||||||||||||
Ginnie Mae | 2.0 | % | 0.3 | % | — | % | 0.3 | % | |||||||||||||||
Weighted Average | 1.3 | % | 0.8 | % | 0.1 | % | 0.4 | % |
MSR Component(A) | Excess MSR | ||||||||||||||||||||||||||||||||||
Direct Excess MSRs | Current UPB (billions) | Weighted Average MSR (bps) | Weighted Average Excess MSR (bps) | Interest in Excess MSR (%) | Carrying Value (millions) | ||||||||||||||||||||||||||||||
Total/Weighted Average | $ | 50.0 | 32 | bps | 18 | bps | 32.5% – 100.0% | $ | 248.5 |
MSR Component(A) | |||||||||||||||||||||||||||||||||||||||||
Excess MSRs Through Equity Method Investees | Current UPB (billions) | Weighted Average MSR (bps) | Weighted Average Excess MSR (bps) | Rithm Capital Interest in Investee (%) | Investee Interest in Excess MSR (%) | Rithm Capital Effective Ownership (%) | Investee Carrying Value (millions) | ||||||||||||||||||||||||||||||||||
Agency | $ | 20.1 | 34 | bps | 22 | bps | 50.0 | % | 66.7 | % | 33.3 | % | $ | 134.9 | |||||||||||||||||||||||||||
Collateral Characteristics | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Carrying Amount | Current Principal Balance | Number of Loans | WA FICO Score(A) | WA Coupon | WA Maturity (months) | Average Loan Age (months) | Adjustable Rate Mortgage %(B) | Three Month Average CPR(C) | Three Month Average CRR(D) | Three Month Average CDR(E) | Three Month Average Recapture Rate | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total/Weighted Average(H) | $ | 248,495 | $ | 49,993,358 | 336,738 | 710 | 4.3 | % | 252 | 146 | 3.7 | % | 11.1 | % | 10.4 | % | 0.9 | % | 21.9 | % |
Collateral Characteristics | |||||||||||||||||||||||
Delinquency | Loans in Foreclosure | Real Estate Owned | Loans in Bankruptcy | ||||||||||||||||||||
90+ Days(F) | |||||||||||||||||||||||
Total/Weighted Average(G) | 1.9 | % | 2.8 | % | 0.3 | % | 0.7 | % |
Collateral Characteristics | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Carrying Amount | Current Principal Balance | Rithm Capital Effective Ownership (%) | Number of Loans | WA FICO Score(A) | WA Coupon | WA Maturity (months) | Average Loan Age (months) | Adjustable Rate Mortgage %(B) | Three Month Average CPR(C) | Three Month Average CRR(D) | Three Month Average CDR(E) | Three Month Average Recapture Rate | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total/Weighted Average(G) | $ | 134,942 | $ | 20,073,992 | 33.3 | % | 194,270 | 723 | 4.5 | % | 231 | 114 | 1.1 | % | 12.0 | % | 11.9 | % | 0.2 | % | 32.3 | % |
Collateral Characteristics | |||||||||||||||||||||||
Delinquency | Loans in Foreclosure | Real Estate Owned | Loans in Bankruptcy | ||||||||||||||||||||
90+ Days(F) | |||||||||||||||||||||||
Total/Weighted Average(G) | 1.2 | % | 0.5 | % | 0.1 | % | 0.1 | % |
September 30, 2022 | |||||||||||||||||||||||||||||
Amortized Cost Basis | Carrying Value(A) | UPB of Underlying Residential Mortgage Loans | Outstanding Servicer Advances | Servicer Advances to UPB of Underlying Residential Mortgage Loans | |||||||||||||||||||||||||
Mr. Cooper and SLS serviced pools | $ | 358,225 | $ | 371,418 | $ | 17,491,636 | $ | 334,818 | 1.9 | % |
Weighted Average Discount Rate | Weighted Average Life (Years)(C) | Nine Months Ended September 30, 2022 | Face Amount of Secured Notes and Bonds Payable | Loan-to-Value (“LTV”)(A) | Cost of Funds(B) | |||||||||||||||||||||||||||||||||||||||||||||
Change in Fair Value Recorded in Other Income (Loss) | Gross | Net(D) | Gross | Net | ||||||||||||||||||||||||||||||||||||||||||||||
Servicer advance investments(E) | 5.2 | % | 7.8 | $ | (2,828) | $ | 318,590 | 91.1 | % | 90.3 | % | 1.2 | % | 1.2 | % | |||||||||||||||||||||||||||||||||||
September 30, 2022 | ||||||||
Principal and interest advances | $ | 65,388 | ||||||
Escrow advances (taxes and insurance advances) | 148,576 | |||||||
Foreclosure advances | 120,854 | |||||||
Total | $ | 334,818 |
Asset Type | Outstanding Face Amount | Amortized Cost Basis | Percentage of Total Amortized Cost Basis | Gross Unrealized | Carrying Value(A) | Count | Weighted Average Life (Years) | 3-Month CPR(B) | Outstanding Repurchase Agreements | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Gains | Losses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Agency RMBS | $ | 9,098,824 | $ | 9,082,503 | 100.0 | % | $ | 14 | $ | (584,557) | $ | 8,497,960 | 32 | 9.9 | 0.1 | % | $ | 8,224,352 | ||||||||||||||||||||||||||||||||||||||||||||
Net Interest Spread(A) | |||||
Weighted Average Asset Yield | 4.12 | % | |||
Weighted Average Funding Cost | 2.75 | % | |||
Net Interest Spread | 1.37 | % |
Asset Type | Outstanding Face Amount | Amortized Cost Basis | Gross Unrealized | Carrying Value | Outstanding Repurchase Agreements | |||||||||||||||||||||||||||||||||
Gains | Losses | |||||||||||||||||||||||||||||||||||||
Non-Agency RMBS | $ | 17,510,598 | $ | 938,933 | $ | 113,701 | $ | (113,586) | $ | 939,048 | $ | — |
Non-Agency RMBS Characteristics | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Average Minimum Rating(A) | Number of Securities | Outstanding Face Amount | Amortized Cost Basis | Percentage of Total Amortized Cost Basis | Carrying Value | Principal Subordination(B) | Excess Spread(C) | Weighted Average Life (Years) | Weighted Average Coupon(D) | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Total/weighted average | AA+ | 659 | $ | 17,509,426 | $ | 938,369 | 100.0 | % | $ | 937,605 | 16.9 | % | 0.2 | % | 5.1 | 2.8 | % |
Collateral Characteristics | ||||||||||||||||||||||||||||||||
Average Loan Age (years) | Collateral Factor(E) | 3-Month CPR(F) | Delinquency(G) | Cumulative Losses to Date | ||||||||||||||||||||||||||||
Total/weighted average | 11.2 | 0.60 | 6.7 | % | 2.0 | % | 0.2 | % |
Net Interest Spread(A) | |||||
Weighted average asset yield | 4.03 | % | |||
Weighted average funding cost | 5.11 | % | |||
Net interest spread | (1.08) | % |
Outstanding Face Amount | Carrying Value | Loan Count | Weighted Average Yield | Weighted Average Life (Years)(A) | ||||||||||||||||||||||||||||
Total residential mortgage loans, held-for-investment, at fair value(B) | $ | 557,143 | $ | 470,935 | 9,936 | 8.1 | % | 3.9 | ||||||||||||||||||||||||
Acquired performing loans(C) | 101,691 | 86,418 | 2,414 | 8.0 | % | 4.3 | ||||||||||||||||||||||||||
Acquired non-performing loans(D) | 20,560 | 17,601 | 379 | 6.8 | % | 4.3 | ||||||||||||||||||||||||||
Total residential mortgage loans, held-for-sale, at lower of cost or market | $ | 122,251 | $ | 104,019 | 2,793 | 7.8 | % | 4.3 | ||||||||||||||||||||||||
Acquired performing loans(C)(E) | $ | 1,094,652 | $ | 1,009,159 | 5,508 | 5.2 | % | 17.5 | ||||||||||||||||||||||||
Acquired non-performing loans(D)(E) | 275,162.0 | 246,861 | 1,432 | 4.9 | % | 14.8 | ||||||||||||||||||||||||||
Originated loans | 2,756,474 | 2,677,372 | 4,574 | 5.5 | % | 29.0 | ||||||||||||||||||||||||||
Total residential mortgage loans, held-for-sale, at fair value | $ | 4,126,288 | $ | 3,933,392 | 11,514 | 5.4 | % | 25.0 |
Collateral Characteristics | |||||||||||||||||||||||||||||||||||||||||||||||||||||
UPB | Number of Loans | Weighted Average Coupon | Adjustable Rate Loan % | Average Loan Age (months) | Average Expected Life (Years) | Delinquency 90+ Days(A) | 12-Month CRR(B) | 12-Month CDR(C) | |||||||||||||||||||||||||||||||||||||||||||||
Consumer loans | $ | 353,163 | 58,686 | 17.8 | % | 13.5 | % | 213 | 3.3 | 1.4 | % | 22.4 | % | 4.2 | % |
Number of SFR Properties | % of Total SFR Properties | Net Book Value | % of Total Net Book Value | Average Gross Book Value per Property | % of Rented SFR Properties | Average Monthly Rent | Average Sq. Ft. | ||||||||||||||||||||||||||||||||||||||||
Alabama | 95 | 2.6 | % | $ | 17,818 | 1.9 | % | $ | 188 | 76.8 | % | $ | 1,472 | 1,579 | |||||||||||||||||||||||||||||||||
Arizona | 154 | 4.2 | % | 60,580 | 6.3 | % | 393 | 81.7 | % | 2,008 | 1,543 | ||||||||||||||||||||||||||||||||||||
Florida | 843 | 22.8 | % | 226,253 | 23.6 | % | 268 | 88.4 | % | 1,859 | 1,448 | ||||||||||||||||||||||||||||||||||||
Georgia | 757 | 20.5 | % | 178,359 | 18.6 | % | 236 | 71.4 | % | 1,797 | 1,769 | ||||||||||||||||||||||||||||||||||||
Indiana | 120 | 3.2 | % | 26,468 | 2.8 | % | 221 | 88.3 | % | 1,602 | 1,625 | ||||||||||||||||||||||||||||||||||||
Mississippi | 101 | 2.7 | % | 16,859 | 1.8 | % | 167 | 87.0 | % | 1,565 | 1,658 | ||||||||||||||||||||||||||||||||||||
Missouri | 360 | 9.7 | % | 70,689 | 7.4 | % | 196 | 68.2 | % | 1,546 | 1,468 | ||||||||||||||||||||||||||||||||||||
Nevada | 109 | 2.9 | % | 36,151 | 3.8 | % | 332 | 85.3 | % | 1,852 | 1,456 | ||||||||||||||||||||||||||||||||||||
North Carolina | 441 | 11.9 | % | 128,557 | 13.4 | % | 292 | 82.2 | % | 1,736 | 1,539 | ||||||||||||||||||||||||||||||||||||
Oklahoma | 56 | 1.5 | % | 12,042 | 1.3 | % | 215 | 55.4 | % | 1,535 | 1,630 | ||||||||||||||||||||||||||||||||||||
Tennessee | 88 | 2.4 | % | 29,404 | 3.1 | % | 334 | 87.5 | % | 1,887 | 1,500 | ||||||||||||||||||||||||||||||||||||
Texas | 571 | 15.4 | % | 155,499 | 16.2 | % | 272 | 88.1 | % | 1,904 | 1,811 | ||||||||||||||||||||||||||||||||||||
Other U.S. | 3 | 0.1 | % | 769 | 0.1 | % | 257 | 66.7 | % | 1,730 | 1,585 | ||||||||||||||||||||||||||||||||||||
Total/Weighted Average | 3,698 | 100.0 | % | $ | 959,448 | 100.0 | % | $ | 259 | 80.7 | % | $ | 1,783 | 1,606 |
Loans originated | $ | 623,945 | |||
Loans repaid(A) | $ | 340,186 | |||
Number of loans originated | 457 | ||||
Unpaid principal balance | $ | 1,919,913 | |||
Total commitment | $ | 2,718,595 | |||
Average total commitment | $ | 1,711 | |||
Weighted average contractual interest(B) | 8.4 | % |
Number of Loans | % | Total Commitment | % | Weighted Average Committed Loan Balance to Value(A) | ||||||||||||||||||||||||||||
Construction | 606 | 38.1 | % | $ | 1,607,287 | 59.1 | % | 77.2% / 66.1% | ||||||||||||||||||||||||
Bridge | 548 | 34.5 | % | 764,768 | 28.1 | % | 76.4% | |||||||||||||||||||||||||
Renovation | 435 | 27.4 | % | 346,540 | 12.8 | % | 78.1% / 66.4% | |||||||||||||||||||||||||
Total | 1,589 | 100.0 | % | $ | 2,718,595 | 100.0 | % |
Number of Loans | % | Total Commitment | % | |||||||||||||||||||||||
California | 708 | 44.6 | % | $ | 1,532,735 | 56.4 | % | |||||||||||||||||||
Washington | 150 | 9.4 | % | 269,927 | 9.9 | % | ||||||||||||||||||||
New York | 42 | 2.6 | % | 161,861 | 6.0 | % | ||||||||||||||||||||
Other U.S. | 689 | 43.4 | % | 754,072 | 27.7 | % | ||||||||||||||||||||
Total | 1,589 | 100.0 | % | $ | 2,718,595 | 100.0 | % |
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||||||||
September 30, 2022 | June 30, 2022 | September 30, 2022 | September 30, 2021 | QoQ Change | YoY Change | ||||||||||||||||||||||||||||||
Revenues | |||||||||||||||||||||||||||||||||||
Servicing fee revenue, net and interest income from MSRs and MSR financing receivables | $ | 453,163 | $ | 469,478 | $ | 1,379,041 | $ | 1,095,353 | $ | (16,315) | $ | 283,688 | |||||||||||||||||||||||
Change in fair value of MSRs and MSR financing receivables (includes realization of cash flows of $(141,616), $(180,265), $(522,206) and $(924,766), respectively) | (17,178) | 336,563 | 894,778 | (421,332) | (353,741) | 1,316,110 | |||||||||||||||||||||||||||||
Servicing revenue, net | 435,985 | 806,041 | 2,273,819 | 674,021 | (370,056) | 1,599,798 | |||||||||||||||||||||||||||||
Interest income | 273,379 | 211,648 | 710,440 | 593,342 | 61,731 | 117,098 | |||||||||||||||||||||||||||||
Gain on originated residential mortgage loans, held-for-sale, net | 203,479 | 304,791 | 980,266 | 1,257,094 | (101,312) | (276,828) | |||||||||||||||||||||||||||||
912,843 | 1,322,480 | 3,964,525 | 2,524,457 | (409,637) | 1,440,068 | ||||||||||||||||||||||||||||||
Expenses | |||||||||||||||||||||||||||||||||||
Interest expense and warehouse line fees | 218,089 | 150,829 | 507,751 | 355,372 | 67,260 | 152,379 | |||||||||||||||||||||||||||||
General and administrative | 214,624 | 225,271 | 686,133 | 574,166 | (10,647) | 111,967 | |||||||||||||||||||||||||||||
Compensation and benefits | 290,984 | 339,658 | 1,023,261 | 717,919 | (48,674) | 305,342 | |||||||||||||||||||||||||||||
Management fee to affiliate | — | 20,985 | 46,174 | 70,154 | (20,985) | (23,980) | |||||||||||||||||||||||||||||
Termination fee to affiliate | — | 400,000 | 400,000 | — | (400,000) | 400,000 | |||||||||||||||||||||||||||||
723,697 | 1,136,743 | 2,663,319 | 1,717,611 | (413,046) | 945,708 | ||||||||||||||||||||||||||||||
Other Income (Loss) | |||||||||||||||||||||||||||||||||||
Change in fair value of investments, net | 968,340 | (234,040) | 587,181 | 1,224 | 1,202,380 | 585,957 | |||||||||||||||||||||||||||||
Gain (loss) on settlement of investments, net | (1,004,454) | 94,936 | (848,334) | (188,919) | (1,099,390) | (659,415) | |||||||||||||||||||||||||||||
Other income (loss), net | 23,242 | 59,388 | 134,962 | 127,333 | (36,146) | 7,629 | |||||||||||||||||||||||||||||
(12,872) | (79,716) | (126,191) | (60,362) | 66,844 | (65,829) | ||||||||||||||||||||||||||||||
Income Before Income Taxes | 176,274 | 106,021 | 1,175,015 | 746,484 | 70,253 | 428,531 | |||||||||||||||||||||||||||||
Income tax expense (benefit) | 22,084 | 72,690 | 297,563 | 128,741 | (50,606) | 168,822 | |||||||||||||||||||||||||||||
Net Income | $ | 154,190 | $ | 33,331 | $ | 877,452 | $ | 617,743 | $ | 120,859 | $ | 259,709 | |||||||||||||||||||||||
Noncontrolling interests in income (loss) of consolidated subsidiaries | 7,307 | 14,182 | 27,098 | 28,448 | (6,875) | (1,350) | |||||||||||||||||||||||||||||
Dividends on preferred stock | 22,427 | 22,427 | 67,315 | 44,249 | — | 23,066 | |||||||||||||||||||||||||||||
Net Income (Loss) Attributable to Common Stockholders | $ | 124,456 | $ | (3,278) | $ | 783,039 | $ | 545,046 | $ | 127,734 | $ | 237,993 |
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||||||||
September 30, 2022 | June 30, 2022 | September 30, 2022 | September 30, 2021 | QoQ Change | YoY Change | ||||||||||||||||||||||||||||||
Servicing fee revenue, net and interest income from MSRs and MSR financing receivables | $ | 419,793 | $ | 434,789 | $ | 1,276,137 | $ | 996,465 | $ | (14,996) | $ | 279,672 | |||||||||||||||||||||||
Ancillary and other fees | 33,370 | 34,689 | 102,904 | 98,888 | (1,319) | 4,016 | |||||||||||||||||||||||||||||
Servicing fee revenue and fees | 453,163 | 469,478 | 1,379,041 | 1,095,353 | (16,315) | 283,688 | |||||||||||||||||||||||||||||
Change in fair value due to: | |||||||||||||||||||||||||||||||||||
Realization of cash flows | (141,616) | (180,265) | (522,206) | (924,766) | 38,649 | 402,560 | |||||||||||||||||||||||||||||
Change in valuation inputs and assumptions(A) | 143,175 | 514,955 | 1,503,167 | 573,213 | (371,780) | 929,954 | |||||||||||||||||||||||||||||
Change in fair value of derivative instruments | (18,505) | — | (11,316) | (41,564) | (18,505) | 30,248 | |||||||||||||||||||||||||||||
(Gain) loss realized | 1,995 | 1,873 | 4,174 | (17,088) | 122 | 21,262 | |||||||||||||||||||||||||||||
Gain (loss) on settlement of derivative instruments | (2,227) | — | (79,041) | (11,127) | (2,227) | (67,914) | |||||||||||||||||||||||||||||
Servicing revenue, net | $ | 435,985 | $ | 806,041 | $ | 2,273,819 | $ | 674,021 | $ | (370,056) | $ | 1,599,798 |
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||||||||
September 30, 2022 | June 30, 2022 | September 30, 2022 | September 30, 2021 | QoQ Change | YoY Change | ||||||||||||||||||||||||||||||
Changes in interest and prepayment rates | $ | 528,576 | $ | 749,624 | $ | 2,235,718 | $ | 454,521 | $ | (221,048) | $ | 1,781,197 | |||||||||||||||||||||||
Changes in discount rates | (277,707) | (65,729) | (408,753) | 113,305 | (211,978) | (522,058) | |||||||||||||||||||||||||||||
Changes in other factors | (107,694) | (168,940) | (323,798) | 5,387 | 61,246 | (329,185) | |||||||||||||||||||||||||||||
Change in valuation and assumptions | $ | 143,175 | $ | 514,955 | $ | 1,503,167 | $ | 573,213 | $ | (371,780) | $ | 929,954 |
Unpaid Principal Balance | |||||||||||||||||||||||||||||
(dollars in millions) | September 30, 2022 | June 30, 2022 | September 30, 2021 | QoQ Change | YoY Change | ||||||||||||||||||||||||
GSE | $ | 369,057 | $ | 374,752 | $ | 374,946 | $ | (5,695) | $ | (5,889) | |||||||||||||||||||
Non-Agency | 55,380 | 57,260 | 68,904 | (1,880) | (13,524) | ||||||||||||||||||||||||
Ginnie Mae | 119,741 | 116,083 | 105,975 | 3,658 | 13,766 | ||||||||||||||||||||||||
Total | $ | 544,178 | $ | 548,095 | $ | 549,825 | $ | (3,917) | $ | (5,647) |
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||
September 30, 2022 | June 30, 2022 | September 30, 2022 | September 30, 2021 | ||||||||||||||||||||
Direct to Consumer | 3.47 | % | 5.10 | % | 3.59 | % | 4.02 | % | |||||||||||||||
Retail / Joint Venture | 3.64 | % | 3.36 | % | 3.18 | % | 4.02 | % | |||||||||||||||
Wholesale | 1.20 | % | 1.24 | % | 1.05 | % | 1.21 | % | |||||||||||||||
Correspondent | 0.45 | % | 0.39 | % | 0.28 | % | 0.30 | % | |||||||||||||||
1.71 | % | 1.95 | % | 1.69 | % | 1.47 | % |
Unpaid Principal Balance | |||||||||||||||||||||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||||||||
(in millions) | September 30, 2022 | June 30, 2022 | September 30, 2022 | September 30, 2021 | QoQ Change | YoY Change | |||||||||||||||||||||||||||||
Production by Channel | |||||||||||||||||||||||||||||||||||
Direct to Consumer | $ | 1,063 | $ | 2,164 | $ | 7,654 | $ | 18,502 | $ | (1,101) | $ | (10,848) | |||||||||||||||||||||||
Retail / Joint Venture | 4,284 | 6,103 | 16,791 | 7,613 | (1,819) | 9,178 | |||||||||||||||||||||||||||||
Wholesale | 1,811 | 3,197 | 9,656 | 9,561 | (1,386) | 95 | |||||||||||||||||||||||||||||
Correspondent | 6,651 | 7,591 | 25,643 | 49,491 | (940) | (23,848) | |||||||||||||||||||||||||||||
Total Production by Channel | $ | 13,809 | $ | 19,055 | $ | 59,744 | $ | 85,167 | $ | (5,246) | $ | (25,423) |
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||||||||
September 30, 2022 | June 30, 2022 | September 30, 2022 | September 30, 2021 | QoQ Change | YoY Change | ||||||||||||||||||||||||||||||
Legal and professional | $ | 16,310 | $ | 20,822 | $ | 65,718 | $ | 66,225 | $ | (4,512) | $ | (507) | |||||||||||||||||||||||
Loan origination | 16,991 | 35,015 | 91,907 | 137,642 | (18,024) | (45,735) | |||||||||||||||||||||||||||||
Occupancy | 29,916 | 28,886 | 88,579 | 39,183 | 1,030 | 49,396 | |||||||||||||||||||||||||||||
Subservicing | 37,899 | 41,987 | 126,694 | 161,521 | (4,088) | (34,827) | |||||||||||||||||||||||||||||
Loan servicing | 3,371 | 4,866 | 13,541 | 13,282 | (1,495) | 259 | |||||||||||||||||||||||||||||
Property and maintenance | 24,698 | 22,108 | 70,409 | 47,216 | 2,590 | 23,193 | |||||||||||||||||||||||||||||
Other | 85,439 | 71,587 | 229,285 | 109,097 | 13,852 | 120,188 | |||||||||||||||||||||||||||||
Total | $ | 214,624 | $ | 225,271 | $ | 686,133 | $ | 574,166 | $ | (10,647) | $ | 111,967 |
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||||||||
September 30, 2022 | June 30, 2022 | September 30, 2022 | September 30, 2021 | QoQ Change | YoY Change | ||||||||||||||||||||||||||||||
Excess MSRs | $ | (3,857) | $ | 1,066 | $ | (5,421) | $ | (13,666) | $ | (4,923) | $ | 8,245 | |||||||||||||||||||||||
Excess MSRs, equity method investees | (3,823) | 156 | (1,964) | 1,421 | (3,979) | (3,385) | |||||||||||||||||||||||||||||
Servicer advance investments | (1,031) | (1,314) | (2,828) | (6,535) | 283 | 3,707 | |||||||||||||||||||||||||||||
Real estate and other securities(A) | 572,799 | (379,656) | (412,152) | (336,009) | 952,455 | (76,143) | |||||||||||||||||||||||||||||
Residential mortgage loans | (41,799) | (25,477) | (174,196) | 154,984 | (16,322) | (329,180) | |||||||||||||||||||||||||||||
Consumer loans | (5,845) | (7,196) | (26,774) | (13,338) | 1,351 | (13,436) | |||||||||||||||||||||||||||||
Mortgage loans receivable | — | (5,542) | — | — | 5,542 | — | |||||||||||||||||||||||||||||
Derivative instruments | 451,896 | 183,923 | 1,210,516 | 214,367 | 267,973 | 996,149 | |||||||||||||||||||||||||||||
Total change in fair value of investments, net | $ | 968,340 | $ | (234,040) | $ | 587,181 | $ | 1,224 | $ | 1,202,380 | $ | 585,957 |
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||||||||
September 30, 2022 | June 30, 2022 | September 30, 2022 | September 30, 2021 | QoQ Change | YoY Change | ||||||||||||||||||||||||||||||
Sale of real estate securities | $ | (1,021,850) | $ | (118,079) | $ | (1,141,486) | $ | (89,500) | $ | (903,771) | $ | (1,051,986) | |||||||||||||||||||||||
Sale of acquired residential mortgage loans | 6,592 | (1,798) | 55,213 | 116,404 | 8,390 | (61,191) | |||||||||||||||||||||||||||||
Settlement of derivatives | 12,722 | 232,470 | 292,667 | (152,913) | (219,748) | 445,580 | |||||||||||||||||||||||||||||
Liquidated residential mortgage loans | 677 | (14,551) | (43,806) | (5,868) | 15,228 | (37,938) | |||||||||||||||||||||||||||||
Sale of REO | (780) | (1,268) | (4,138) | (3,814) | 488 | (324) | |||||||||||||||||||||||||||||
Extinguishment of debt | — | — | — | 83 | — | (83) | |||||||||||||||||||||||||||||
Other | (1,815) | (1,838) | (6,784) | (53,311) | 23 | 46,527 | |||||||||||||||||||||||||||||
$ | (1,004,454) | $ | 94,936 | $ | (848,334) | $ | (188,919) | $ | (1,099,390) | $ | (659,415) |
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||||||||
September 30, 2022 | June 30, 2022 | September 30, 2022 | September 30, 2021 | QoQ Change | YoY Change | ||||||||||||||||||||||||||||||
Unrealized gain (loss) on secured notes and bonds payable | $ | 15,128 | $ | 27,957 | $ | 50,279 | $ | 5,245 | $ | (12,829) | $ | 45,034 | |||||||||||||||||||||||
Rental revenue | 16,937 | 12,272 | 37,339 | 39,094 | 4,665 | (1,755) | |||||||||||||||||||||||||||||
Property and maintenance revenue | 34,520 | 32,035 | 100,860 | 73,765 | 2,485 | 27,095 | |||||||||||||||||||||||||||||
(Provision) reversal for credit losses on securities | (2,812) | (2,174) | (5,697) | 5,020 | (638) | (10,717) | |||||||||||||||||||||||||||||
Valuation and credit loss (provision) reversal on loans and real estate owned | (3,932) | (1,614) | (8,575) | 42,617 | (2,318) | (51,192) | |||||||||||||||||||||||||||||
Other income (loss) | (36,599) | (9,088) | (39,244) | (38,408) | (27,511) | (836) | |||||||||||||||||||||||||||||
$ | 23,242 | $ | 59,388 | $ | 134,962 | $ | 127,333 | $ | (36,146) | $ | 7,629 |
September 30, 2022 | December 31, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Collateral | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Obligations/Collateral | Outstanding Face Amount | Carrying Value(A) | Final Stated Maturity(B) | Weighted Average Funding Cost | Weighted Average Life (Years) | Outstanding Face | Amortized Cost Basis | Carrying Value | Weighted Average Life (Years) | Carrying Value(A) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Secured Financing Agreements(C) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Repurchase Agreements: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Warehouse Credit Facilities-Residential Mortgage Loans(F) | $ | 3,743,336 | $ | 3,741,373 | Oct-22 to Sep-25 | 3.96 | % | 0.6 | $ | 4,454,467 | $ | 4,260,857 | $ | 4,112,852 | 21.4 | $ | 10,296,812 | |||||||||||||||||||||||||||||||||||||||||||||
Warehouse Credit Facilities-Mortgage Loans Receivable(E) | 1,077,413 | 1,077,413 | Feb-23 to Dec-23 | 5.65 | % | 1.0 | 1,283,193 | 1,283,193 | 1,283,193 | 0.7 | 1,252,660 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Agency RMBS(D) | 8,224,352 | 8,224,352 | Oct-22 to Jan-23 | 2.75 | % | 0.0 | 8,598,313 | 8,582,299 | 8,482,906 | 9.9 | 8,386,538 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Non-Agency RMBS(E) | 612,109 | 612,109 | Oct-22 to Dec-23 | 5.11 | % | 0.9 | 14,626,707 | 930,056 | 926,339 | 5.1 | 656,874 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Total Secured Financing Agreements | 13,657,210 | 13,655,247 | 3.42 | % | 0.3 | 20,592,884 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Secured Notes and Bonds Payable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Excess MSRs(G) | 228,497 | 228,497 | Aug-25 | 3.74 | % | 2.9 | 70,067,350 | 263,278 | 315,966 | 5.9 | 237,835 | |||||||||||||||||||||||||||||||||||||||||||||||||||
MSRs(H) | 4,574,995 | 4,566,704 | Mar-23 to Dec-26 | 4.91 | % | 2.4 | 536,226,491 | 6,764,622 | 8,839,634 | 7.1 | 4,234,771 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Servicer Advance Investments(I) | 318,590 | 317,752 | Dec-22 to Mar-24 | 1.23 | % | 0.3 | 334,818 | 358,225 | 371,418 | 7.8 | 355,722 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Servicer Advances(I) | 2,127,691 | 2,123,593 | Oct-22 to Nov-26 | 3.16 | % | 1.0 | 2,525,729 | 2,522,246 | 2,522,246 | 0.7 | 2,355,969 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Residential Mortgage Loans(J) | 771,748 | 771,285 | May-24 to Jul-43 | 2.17 | % | 2.1 | 789,890 | 799,997 | 799,997 | 28.2 | 802,526 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Consumer Loans(K) | 355,211 | 320,001 | Sep-37 | 2.07 | % | 3.3 | 353,127 | 365,989 | 393,567 | 3.3 | 458,580 | |||||||||||||||||||||||||||||||||||||||||||||||||||
SFR Properties | 863,029 | 813,915 | Mar-23 to Sep-27 | 3.60 | % | 4.2 | N/A | 941,715 | 941,715 | N/A | 199,407 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Mortgage Loans Receivable | 524,062 | 511,917 | Jul-26 to Dec-26 | 5.17 | % | 4.1 | 576,851 | 576,851 | 576,851 | 0.6 | — | |||||||||||||||||||||||||||||||||||||||||||||||||||
Total Secured Notes and Bonds Payable | 9,763,823 | 9,653,664 | 3.96 | % | 2.3 | 8,644,810 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total/ Weighted Average | $ | 23,421,033 | $ | 23,308,911 | 3.65 | % | 1.1 | $ | 29,237,694 |
Nine Months Ended September 30, 2022 | |||||||||||||||||||||||
Outstanding Balance at September 30, 2022 | Average Daily Amount Outstanding(A) | Maximum Amount Outstanding | Weighted Average Daily Interest Rate | ||||||||||||||||||||
Secured Financing Agreements | |||||||||||||||||||||||
Agency RMBS | $ | 8,224,352 | $ | 8,364,703 | $ | 13,403,573 | 1.05 | % | |||||||||||||||
Non-Agency RMBS | 612,109 | 634,740 | 1,029,016 | 3.46 | % | ||||||||||||||||||
Residential mortgage loans | 3,398,172 | 5,578,070 | 11,681,187 | 2.62 | % | ||||||||||||||||||
Secured Notes and Bonds Payable | |||||||||||||||||||||||
MSRs | 1,077,000 | 754,692 | 1,077,000 | 4.24 | % | ||||||||||||||||||
Servicer Advances | 1,902,189 | 959,324 | 1,987,002 | 2.36 | % | ||||||||||||||||||
SFR Properties | 133,790 | 150,396 | 177,494 | 2.75 | % | ||||||||||||||||||
Total/weighted average | $ | 15,347,612 | $ | 16,441,925 | $ | 29,355,272 | 1.89 | % |
Average Daily Amount Outstanding(A) | |||||||||||||||||||||||
Three Months Ended | |||||||||||||||||||||||
September 30, 2022 | June 30, 2022 | March 31, 2022 | December 31, 2021 | ||||||||||||||||||||
Secured Financing Agreements | |||||||||||||||||||||||
Agency RMBS | $ | 8,200,636 | $ | 7,886,950 | $ | 9,015,478 | $ | 8,789,698 | |||||||||||||||
Non-Agency RMBS | 613,057 | 266,365 | 646,092 | 711,931 | |||||||||||||||||||
Residential mortgage loans and REO | 3,610,003 | 5,274,925 | 7,481,741 | 8,502,746 | |||||||||||||||||||
Year | Price | |||||||
2022 | 103.125% | |||||||
2023 | 101.563% | |||||||
2024 and thereafter | 100.000% |
Year Ending | Nonrecourse(A) | Recourse(B) | Total | |||||||||||||||||
October 1 through December 31, 2022 | $ | 500,000 | $ | 9,114,790 | $ | 9,614,790 | ||||||||||||||
2023 | 1,307,040 | 5,503,195 | 6,810,235 | |||||||||||||||||
2024 | 1,207,484 | 1,325,350 | 2,532,834 | |||||||||||||||||
2025 | — | 1,810,739 | 1,810,739 | |||||||||||||||||
2026 | 324,062 | 1,772,173 | 2,096,235 | |||||||||||||||||
2027 and thereafter | 1,106,200 | — | 1,106,200 | |||||||||||||||||
$ | 4,444,786 | $ | 19,526,247 | $ | 23,971,033 |
Debt Obligations / Collateral | Borrowing Capacity | Balance Outstanding | Available Financing(A) | |||||||||||||||||
Secured Financing Agreements | ||||||||||||||||||||
Residential mortgage loans and REO | $ | 5,414,545 | $ | 2,152,331 | $ | 3,262,214 | ||||||||||||||
Loan origination | 14,509,009 | 2,668,419 | 11,840,590 | |||||||||||||||||
Secured Notes and Bonds Payable | ||||||||||||||||||||
Excess MSRs | 286,380 | 228,497 | 57,883 | |||||||||||||||||
MSRs | 5,503,838 | 4,574,995 | 928,843 | |||||||||||||||||
Servicer advances | 4,183,491 | 2,446,280 | 1,737,211 | |||||||||||||||||
Residential mortgage loans | 290,715 | 224,503 | 66,212 | |||||||||||||||||
$ | 30,187,978 | $ | 12,295,025 | $ | 17,892,953 |
Dividends Declared per Share | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Number of Shares | Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Series | September 30, 2022 | December 31, 2021 | Liquidation Preference(A) | Issuance Discount | Carrying Value(B) | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||||||||||||||||||||||||||||||
Series A, 7.50% issued July 2019(C) | 6,210 | 6,210 | $ | 155,250 | 3.15 | % | $ | 150,026 | $ | 0.47 | $ | 0.47 | $ | 1.41 | $ | 1.41 | ||||||||||||||||||||||||||||||||||||||||
Series B, 7.125% issued August 2019(C) | 11,300 | 11,300 | 282,500 | 3.15 | % | 273,418 | 0.45 | 0.45 | 1.34 | 1.34 | ||||||||||||||||||||||||||||||||||||||||||||||
Series C, 6.375% issued February 2020(C) | 15,928 | 16,100 | 398,209 | 3.15 | % | 385,734 | 0.40 | 0.40 | 1.20 | 1.20 | ||||||||||||||||||||||||||||||||||||||||||||||
Series D, 7.00%, issued September 2021(D) | 18,600 | 18,600 | 465,000 | 3.15 | % | 449,489 | 0.44 | 0.28 | 1.31 | 0.28 | ||||||||||||||||||||||||||||||||||||||||||||||
Total | 52,038 | 52,210 | $ | 1,300,959 | $ | 1,258,667 | $ | 1.76 | $ | 1.60 | $ | 5.26 | $ | 4.23 |
Held by the Former Manager | 21,471,990 | ||||
Issued to the Former Manager and subsequently assigned to certain of the Former Manager’s employees | — | ||||
Issued to the independent directors | 6,000 | ||||
Total | 21,477,990 |
Common Dividends Declared for the Period Ended | Paid/Payable | Amount Per Share | ||||||||||||
March 31, 2021 | April 2021 | $ | 0.20 | |||||||||||
June 30, 2021 | July 2021 | 0.20 | ||||||||||||
September 30, 2021 | October 2021 | 0.25 | ||||||||||||
December 31, 2021 | January 2022 | 0.25 | ||||||||||||
March 31, 2022 | April 2022 | 0.25 | ||||||||||||
June 30, 2022 | July 2022 | 0.25 | ||||||||||||
September 30, 2022 | October 2022 | 0.25 |
Nine Months Ended September 30, | ||||||||||||||||||||
2022 | 2021 | Change | ||||||||||||||||||
Beginning of period — cash, cash equivalents, and restricted cash | $ | 1,528,442 | $ | 1,080,473 | $ | 447,969 | ||||||||||||||
Net cash provided by (used in) operating activities | 6,731,911 | (686,495) | 7,418,406 | |||||||||||||||||
Net cash provided by (used in) investing activities | (854,575) | 2,807,043 | (3,661,618) | |||||||||||||||||
Net cash provided by (used in) financing activities | (5,456,203) | (1,639,598) | (3,816,605) | |||||||||||||||||
Net increase (decrease) in cash, cash equivalents, and restricted cash | 421,133 | 480,950 | (59,817) | |||||||||||||||||
End of period — cash, cash equivalents, and restricted cash | $ | 1,949,575 | $ | 1,561,423 | $ | 388,152 |
September 30, 2022 | December 31, 2021 | |||||||||||||
Interest rate change (bps) | Estimated Change in Fair Value (in millions) | |||||||||||||
+50bps | +148.7 | +488.5 | ||||||||||||
+25bps | +75.9 | +253.6 | ||||||||||||
-25bps | -75.9 | -253.6 | ||||||||||||
-50bps | -168.6 | -519.8 |
September 30, 2022 | December 31, 2021 | |||||||||||||
Mortgage basis change (bps) | Estimated Change in Fair Value (in millions) | |||||||||||||
+20bps | -23.0 | +145.4 | ||||||||||||
+10bps | -10.9 | +76.5 | ||||||||||||
-10bps | +10.9 | -76.5 | ||||||||||||
-20bps | +15.1 | -157.9 |
Fair value at September 30, 2022 | $ | 6,018,491 | ||||||||||||||||||||||||
Discount rate shift in % | -20% | -10% | 10% | 20% | ||||||||||||||||||||||
Estimated fair value | $ | 6,460,265 | $ | 6,231,839 | $ | 5,818,908 | $ | 5,631,834 | ||||||||||||||||||
Change in estimated fair value: | ||||||||||||||||||||||||||
Amount | $ | 441,774 | $ | 213,348 | $ | (199,583) | $ | (386,657) | ||||||||||||||||||
Percentage | 7.3 | % | 3.5 | % | (3.3) | % | (6.4) | % | ||||||||||||||||||
Prepayment rate shift in % | -20% | -10% | 10% | 20% | ||||||||||||||||||||||
Estimated fair value | $ | 6,302,824 | $ | 6,153,829 | $ | 5,903,472 | $ | 5,793,914 | ||||||||||||||||||
Change in estimated fair value: | ||||||||||||||||||||||||||
Amount | $ | 284,333 | $ | 135,338 | $ | (115,019) | $ | (224,577) | ||||||||||||||||||
Percentage | 4.7 | % | 2.2 | % | (1.9) | % | (3.7) | % | ||||||||||||||||||
Delinquency rate shift in % | -20% | -10% | 10% | 20% | ||||||||||||||||||||||
Estimated fair value | $ | 6,109,366 | $ | 6,067,908 | $ | 5,961,616 | $ | 5,897,632 | ||||||||||||||||||
Change in estimated fair value: | ||||||||||||||||||||||||||
Amount | $ | 90,875 | $ | 49,417 | $ | (56,875) | $ | (120,859) | ||||||||||||||||||
Percentage | 1.5 | % | 0.8 | % | (0.9) | % | (2.0) | % | ||||||||||||||||||
Recapture rate shift in % | -20% | -10% | 10% | 20% | ||||||||||||||||||||||
Estimated fair value | $ | 5,968,862 | $ | 5,993,680 | $ | 6,043,319 | $ | 6,068,139 | ||||||||||||||||||
Change in estimated fair value: | ||||||||||||||||||||||||||
Amount | $ | (49,629) | $ | (24,811) | $ | 24,828 | $ | 49,648 | ||||||||||||||||||
Percentage | (0.8) | % | (0.4) | % | 0.4 | % | 0.8 | % |
Fair value at September 30, 2022 | $ | 2,065,864 | ||||||||||||||||||||||||
Discount rate shift in % | -20% | -10% | 10% | 20% | ||||||||||||||||||||||
Estimated fair value | $ | 2,225,515 | $ | 2,142,759 | $ | 1,994,260 | $ | 1,927,443 | ||||||||||||||||||
Change in estimated fair value: | ||||||||||||||||||||||||||
Amount | $ | 159,651 | $ | 76,895 | $ | (71,604) | $ | (138,421) | ||||||||||||||||||
Percentage | 7.7 | % | 3.7 | % | (3.5) | % | (6.7) | % | ||||||||||||||||||
Prepayment rate shift in % | -20% | -10% | 10% | 20% | ||||||||||||||||||||||
Estimated fair value | $ | 2,174,432 | $ | 2,117,376 | $ | 2,018,436 | $ | 1,974,376 | ||||||||||||||||||
Change in estimated fair value: | ||||||||||||||||||||||||||
Amount | $ | 108,568 | $ | 51,512 | $ | (47,428) | $ | (91,488) | ||||||||||||||||||
Percentage | 5.3 | % | 2.5 | % | (2.3) | % | (4.4) | % | ||||||||||||||||||
Delinquency rate shift in % | -20% | -10% | 10% | 20% | ||||||||||||||||||||||
Estimated fair value | $ | 2,233,752 | $ | 2,154,161 | $ | 1,970,145 | $ | 1,868,380 | ||||||||||||||||||
Change in estimated fair value: | ||||||||||||||||||||||||||
Amount | $ | 167,888 | $ | 88,297 | $ | (95,719) | $ | (197,484) | ||||||||||||||||||
Percentage | 8.1 | % | 4.3 | % | (4.6) | % | (9.6) | % | ||||||||||||||||||
Recapture rate shift in % | -20% | -10% | 10% | 20% | ||||||||||||||||||||||
Estimated fair value | $ | 2,040,861 | $ | 2,053,362 | $ | 2,078,372 | $ | 2,090,877 | ||||||||||||||||||
Change in estimated fair value: | ||||||||||||||||||||||||||
Amount | $ | (25,003) | $ | (12,502) | $ | 12,508 | $ | 25,013 | ||||||||||||||||||
Percentage | (1.2) | % | (0.6) | % | 0.6 | % | 1.2 | % |
Exhibit Number | Exhibit Description | |||||||
2.1† | Separation and Distribution Agreement, dated as of April 26, 2013, by and between New Residential Investment Corp. and Newcastle Investment Corp. (incorporated by reference to Exhibit 2.1 to Amendment No. 6 of New Residential Investment Corp.’s Registration Statement on Form 10, filed April 29, 2013) | |||||||
2.2† | Purchase Agreement, dated as of March 5, 2013, by and among the Sellers listed therein, HSBC Finance Corporation and SpringCastle Acquisition LLC (incorporated by reference to Exhibit 99.1 to Drive Shack Inc.’s Current Report on Form 8-K, filed March 11, 2013) | |||||||
2.3† | Master Servicing Rights Purchase Agreement, dated as of December 17, 2013, by and between Nationstar Mortgage LLC and Advance Purchaser LLC (incorporated by reference to Exhibit 2.1 to New Residential Investment Corp.’s Current Report on Form 8-K, filed December 23, 2013) | |||||||
2.4† | Sale Supplement (Shuttle 1), dated as of December 17, 2013, by and between Nationstar Mortgage LLC and Advance Purchaser LLC (incorporated by reference to Exhibit 2.2 to New Residential Investment Corp.’s Current Report on Form 8-K, filed December 23, 2013) | |||||||
2.5† | Sale Supplement (Shuttle 2), dated as of December 17, 2013, by and between Nationstar Mortgage LLC and Advance Purchaser LLC (incorporated by reference to Exhibit 2.3 to New Residential Investment Corp.’s Current Report on Form 8-K, filed December 23, 2013) | |||||||
2.6† | Sale Supplement (First Tennessee), dated as of December 17, 2013, by and between Nationstar Mortgage LLC and Advance Purchaser LLC (incorporated by reference to Exhibit 2.4 to New Residential Investment Corp.’s Current Report on Form 8-K, filed December 23, 2013) | |||||||
2.7† | Purchase Agreement, dated as of March 31, 2016, by and among SpringCastle Holdings, LLC, Springleaf Acquisition Corporation, Springleaf Finance, Inc., NRZ Consumer LLC, NRZ SC America LLC, NRZ SC Credit Limited, NRZ SC Finance I LLC, NRZ SC Finance II LLC, NRZ SC Finance III LLC, NRZ SC Finance IV LLC, NRZ SC Finance V LLC, BTO Willow Holdings II, L.P. and Blackstone Family Tactical Opportunities Investment Partnership - NQ - ESC L.P., and solely with respect to Section 11(a) and Section 11(g), NRZ SC America Trust 2015-1, NRZ SC Credit Trust 2015-1, NRZ SC Finance Trust 2015-1, and BTO Willow Holdings, L.P. (incorporated by reference to Exhibit 2.10 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2016, filed on May 4, 2016) | |||||||
2.8† | Securities Purchase Agreement, dated as of November 29, 2017, by and among NRM Acquisition LLC, Shellpoint Partners LLC, the Sellers party thereto and Shellpoint Services LLC, as original representative of the Seller (incorporated by reference to Exhibit 2.8 to New Residential Investment Corp.’s Annual Report on Form 10-K for the year ended December 31, 2017, filed on February 15, 2018) | |||||||
2.9† | Amendment No. 1 to the Securities Purchase Agreement, dated as of July 3, 2018, by and among NRM Acquisition LLC, Shellpoint Partners LLC, the Sellers party thereto and Shellpoint Representative LLC, as replacement representative of the Sellers (incorporated by reference to Exhibit 2.9 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2018) | |||||||
Asset Purchase Agreement among New Residential Investment Corp., Ditech Holding Corporation, a Maryland corporation, and Ditech Financial LLC, a Delaware limited liability company, dated June 17, 2019 (incorporated by reference to Exhibit 2.10 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2019) | ||||||||
Amendment No. 1 to the Asset Purchase Agreement, dated as of July 9, 2019, among New Residential Investment Corp., Ditech Holding Corporation, a Maryland corporation, and Ditech Financial LLC, a Delaware limited liability company (incorporated by reference to Exhibit 2.11 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2019) | ||||||||
Amendment No. 2 to the Asset Purchase Agreement, dated as of August 30, 2019, among New Residential Investment Corp., Ditech Holding Corporation, a Maryland corporation, and Ditech Financial LLC, a Delaware limited liability company (incorporated by reference to Exhibit 2.12 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2019) | ||||||||
Amendment No. 3 to the Asset Purchase Agreement, dated as of September 4, 2019, among New Residential Investment Corp., Ditech Holding Corporation, a Maryland corporation, and Ditech Financial LLC, a Delaware limited liability company (incorporated by reference to Exhibit 2.13 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2019) | ||||||||
Amendment No. 4 to the Asset Purchase Agreement, dated as of September 5, 2019, among New Residential Investment Corp., Ditech Holding Corporation, a Maryland corporation, and Ditech Financial LLC, a Delaware limited liability company (incorporated by reference to Exhibit 2.14 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2019) | ||||||||
Exhibit Number | Exhibit Description | |||||||
Amendment No. 5 to the Asset Purchase Agreement, dated as of September 6, 2019, among New Residential Investment Corp., Ditech Holding Corporation, a Maryland corporation, and Ditech Financial LLC, a Delaware limited liability company (incorporated by reference to Exhibit 2.15 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2019) | ||||||||
Amendment No. 6 to the Asset Purchase Agreement, dated as of September 9, 2019, among New Residential Investment Corp., Ditech Holding Corporation, a Maryland corporation, and Ditech Financial LLC, a Delaware limited liability company (incorporated by reference to Exhibit 2.16 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2019) | ||||||||
Amendment No. 7 to the Asset Purchase Agreement, dated as of September 17, 2019, among New Residential Investment Corp., Ditech Holding Corporation, a Maryland corporation, and Ditech Financial LLC, a Delaware limited liability company (incorporated by reference to Exhibit 2.17 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2019) | ||||||||
Amendment No. 8 to the Asset Purchase Agreement, dated as of September 30, 2019, among New Residential Investment Corp., Ditech Holding Corporation, a Maryland corporation, and Ditech Financial LLC, a Delaware limited liability company (incorporated by reference to Exhibit 2.18 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2019) | ||||||||
Amendment No. 9 to the Asset Purchase Agreement, dated as of November 27, 2019, among New Residential Investment Corp., Ditech Holding Corporation, a Maryland corporation, and Ditech Financial LLC, a Delaware limited liability company (incorporated by reference to Exhibit 2.19 to New Residential Investment Corp.’s Annual Report on Form 10-K for the year ended December 31, 2019, filed on February 19, 2020) | ||||||||
Amendment No. 10 to the Asset Purchase Agreement, dated as of December 12, 2019, among New Residential Investment Corp., Ditech Holding Corporation, a Maryland corporation, and Ditech Financial LLC, a Delaware limited liability company (incorporated by reference to Exhibit 2.20 to New Residential Investment Corp.’s Annual Report on Form 10-K for the year ended December 31, 2019, filed on February 19, 2020) | ||||||||
Amendment No. 11 to the Asset Purchase Agreement, dated as of January 17, 2020, among New Residential Investment Corp., Ditech Holding Corporation, a Maryland corporation, and Ditech Financial LLC, a Delaware limited liability company (incorporated by reference to Exhibit 2.21 to New Residential Investment Corp.’s Annual Report on Form 10-K for the year ended December 31, 2019, filed on February 19, 2020) | ||||||||
Amendment No. 12 to the Asset Purchase Agreement, dated as of January 24, 2020, among New Residential Investment Corp., Ditech Holding Corporation, a Maryland corporation, and Ditech Financial LLC, a Delaware limited liability company (incorporated by reference to Exhibit 2.22 to New Residential Investment Corp.’s Annual Report on Form 10-K for the year ended December 31, 2019, filed on February 19, 2020) | ||||||||
Settlement and Release Agreement, dated as of January 27, 2020, among New Residential Investment Corp., Ditech Holding Corporation, a Maryland corporation, and Ditech Financial LLC, a Delaware limited liability company (incorporated by reference to Exhibit 2.23 to New Residential Investment Corp.’s Annual Report on Form 10-K for the year ended December 31, 2019, filed on February 19, 2020) | ||||||||
Stock Purchase Agreement, dated April 14, 2021, by and between LSF Pickens Holdings, LLC, Caliber Home Loans, Inc., and New Residential Investment Corp. (incorporated by reference to Exhibit 2.1 to New Residential Investment Corp.’s Current Report on Form 8-K, filed April 14, 2021) | ||||||||
Amended and Restated Certificate of Incorporation of New Residential Investment Corp. (incorporated by reference to Exhibit 3.1 to New Residential Investment Corp.’s Current Report on Form 8-K, filed May 3, 2013) | ||||||||
Amended and Restated Bylaws of Rithm Capital Corp. (incorporated by reference to Exhibit 3.2 to Rithm Capital Corp.’s Current Report on Form 8-K, filed August 2, 2022) | ||||||||
Certificate of Amendment to the Amended and Restated Certificate of Incorporation of New Residential Investment Corp. (incorporated by reference to Exhibit 3.1 to New Residential Investment Corp.’s Current Report on Form 8-K, filed October 17, 2014) | ||||||||
Certificate of Amendment to the Amended and Restated Certificate of Incorporation of New Residential Investment Corp. (incorporated by reference to Exhibit 3.1 to Rithm Capital Corp.’s Current Report on Form 8-K, filed August 2, 2022) | ||||||||
Certificate of Designations of New Residential Investment Corp., designating the Company’s 7.50% Series A Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock, par value $0.01 per share (incorporated by reference to Exhibit 3.4 to New Residential Investment Corp.’s Form 8-A, filed July 2, 2019) | ||||||||
Certificate of Designations of New Residential Investment Corp., designating the Company’s 7.125% Series B Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock, par value $0.01 per share (incorporated by reference to Exhibit 3.5 to New Residential Investment Corp.’s Form 8-A, filed August 15, 2019) | ||||||||
Exhibit Number | Exhibit Description | |||||||
Certificate of Designations of New Residential Investment Corp., designating the Company’s 6.375% Series C Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock, par value $0.01 per share (incorporated by reference to Exhibit 3.6 to New Residential Investment Corp.’s Form 8-A, filed February 14, 2020) | ||||||||
Certificate of Designations of New Residential Investment Corp., designating the Company’s 7.00% Fixed-Rate Reset Series D Cumulative Redeemable Preferred Stock, par value $0.01 per share (incorporated by reference to Exhibit 3.7 to New Residential Investment Corp.’s Form 8-A, filed September 17, 2021) | ||||||||
Specimen Series A Preferred Stock Certificate (incorporated by reference to Exhibit 4.1 to New Residential Investment Corp.’s Form 8-A filed July 2, 2019) | ||||||||
Specimen Series B Preferred Stock Certificate of New Residential Investment Corp. (incorporated by reference to Exhibit 4.1 to New Residential Investment Corp.’s Form 8-A, filed August 15, 2019) | ||||||||
Specimen Series C Preferred Stock Certificate of New Residential Investment Corp. (incorporated by reference to Exhibit 4.1 to New Residential Investment Corp.’s Form 8-A, filed February 14, 2020) | ||||||||
Specimen Series D Preferred Stock Certificate of New Residential Investment Corp. (incorporated by reference to Exhibit 4.1 to New Residential Investment Corp.’s Form 8-A, filed September 17, 2021) | ||||||||
Second Amended and Restated Indenture, dated as of September 7, 2018, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, Ocwen Loan Servicing, LLC, HLSS Holdings, LLC, New Residential Mortgage LLC, New Penn Financial, LLC, d/b/a Shellpoint Mortgage Servicing and Credit Suisse AG, New York Branch (incorporated by reference to Exhibit 4.1 to New Residential Investment Corp.’s Current Report on Form 8-K, filed September 7, 2018) | ||||||||
Omnibus Amendment to Term Note Indenture Supplements, dated as of August 17, 2017, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, Ocwen Loan Servicing, LLC, HLSS Holdings, LLC, New Residential Mortgage LLC, Credit Suisse AG, New York Branch and New Residential Investment Corp. (incorporated by reference to Exhibit 4.2 to New Residential Investment Corp.’s Current Report on Form 8-K, filed August 22, 2017) | ||||||||
Series 2018-VF1 Indenture Supplement, dated as of March 22, 2018, to the Amended and Restated Indenture, dated as of August 17, 2017, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, Ocwen Loan Servicing, LLC, HLSS Holdings, LLC, New Residential Mortgage LLC, JPMorgan Chase Bank, N.A. and New Residential Investment Corp. (incorporated by reference to Exhibit 4.1 to New Residential Investment Corp.'s Current Report on Form 8-K, filed March 28, 2018) | ||||||||
Omnibus Amendment to Certain Agreements Relating to the NRZ Advance Receivables Trust 2015-ON1, dated as of September 7, 2018, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, Ocwen Loan Servicing, LLC, HLSS Holdings, LLC, New Residential Mortgage LLC, Credit Suisse AG, New York Branch, New Penn Financial, LLC, d/b/a Shellpoint Mortgage Servicing and New Residential Investment Corp. (incorporated by reference to Exhibit 4.2 to New Residential Investment Corp.’s Current Report on Form 8-K, filed September 7, 2018) | ||||||||
Amendment No. 1 to Series 2018-VF1 Indenture Supplement, dated as of September 7, 2018, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, Ocwen Loan Servicing, LLC, HLSS Holdings, LLC, New Residential Mortgage LLC, New Penn Financial, LLC, d/b/a Shellpoint Mortgage Servicing, JPMorgan Chase Bank, N.A. and New Residential Investment Corp. (incorporated by reference to Exhibit 4.3 to New Residential Investment Corp.’s Current Report on Form 8-K, filed September 7, 2018) | ||||||||
Amendment No. 2 to Series 2018-VF1 Indenture Supplement, dated as of September 28, 2018, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, Ocwen Loan Servicing, LLC, HLSS Holdings, LLC, New Residential Mortgage LLC, New Penn Financial, LLC, d/b/a Shellpoint Mortgage Servicing, JPMorgan Chase Bank, N.A. and New Residential Investment Corp. (incorporated by reference to Exhibit 4.11 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q, filed May 2, 2019) | ||||||||
Amendment No. 3 to Series 2018-VF1 Indenture Supplement, dated as of March 11, 2019, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, Ocwen Loan Servicing, LLC, HLSS Holdings, LLC, New Residential Mortgage LLC, Newrez LLC d/b/a Shellpoint Mortgage Servicing, JPMorgan Chase Bank, N.A. and New Residential Investment Corp. (incorporated by reference to Exhibit 4.1 to New Residential Investment Corp.’s Current Report on Form 8-K, filed March 15, 2019) | ||||||||
Third Amended and Restated Indenture, dated as of July 25, 2019, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, PHH Mortgage Corporation, HLSS Holdings, LLC, New Residential Mortgage LLC, Newrez LLC, d/b/a Shellpoint Mortgage Servicing and Credit Suisse AG, New York Branch (incorporated by reference to Exhibit 4.1 to New Residential Investment Corp.’s Form 8-K, filed July 26, 2019) | ||||||||
Exhibit Number | Exhibit Description | |||||||
Form of Debt Securities Indenture (including Form of Debt Security) (incorporated by reference to Exhibit 4.1 to New Residential Investment Corp.’s Registration Statement on Form S-3, filed May 16, 2014) | ||||||||
Indenture, dated as of September 16, 2020, between New Residential Investment Corp. and U.S. Bank National Association (incorporated by reference to Exhibit 4.1 to New Residential Investment Corp.’s Current Report on Form 8-K, filed September 16, 2020) | ||||||||
Description of Securities Registered under Section 12 of the Exchange Act | ||||||||
Form of Indemnification Agreement by and between New Residential Investment Corp. and its directors and officers (incorporated by reference to Exhibit 10.2 to Amendment No. 3 to New Residential Investment Corp.’s Registration Statement on Form 10, filed March 27, 2013) | ||||||||
New Residential Investment Corp. Nonqualified Stock Option and Incentive Award Plan, adopted as of April 29, 2013 (incorporated by reference to Exhibit 10.1 to New Residential Investment Corp.’s Current Report on Form 8-K, filed May 3, 2013) | ||||||||
Amended and Restated New Residential Investment Corp. Nonqualified Stock Option and Incentive Plan, adopted as of November 4, 2014 (incorporated by reference to Exhibit 10.6 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2014) | ||||||||
Investment Guidelines (incorporated by reference to Exhibit 10.4 to Amendment No. 4 to New Residential Investment Corp.’s Registration Statement on Form 10, filed April 9, 2013) | ||||||||
Excess Servicing Spread Sale and Assignment Agreement, dated as of December 8, 2011, by and between Nationstar Mortgage LLC and NIC MSR I LLC (incorporated by reference to Exhibit 10.5 to Drive Shack Inc.’s Annual Report on Form 10-K for the fiscal year ended December 31, 2011) | ||||||||
Excess Spread Refinanced Loan Replacement Agreement, dated as of December 8, 2011, by and between Nationstar Mortgage LLC and NIC MSR I LLC (incorporated by reference to Exhibit 10.6 to Drive Shack Inc.’s Annual Report on Form 10-K for the fiscal year ended December 31, 2011) | ||||||||
Future Spread Agreement for FHLMC Mortgage Loans, dated as of May 13, 2012, by and between Nationstar Mortgage LLC and NIC MSR IV LLC (incorporated by reference to Exhibit 10.4 to Drive Shack Inc.’s Current Report on Form 8-K, filed May 15, 2012) | ||||||||
Future Spread Agreement for FNMA Mortgage Loans, dated as of May 13, 2012, by and between Nationstar Mortgage LLC and NIC MSR V LLC (incorporated by reference to Exhibit 10.2 to Drive Shack Inc.’s Current Report on Form 8-K, filed May 15, 2012) | ||||||||
Future Spread Agreement for Non-Agency Mortgage Loans, dated as of May 13, 2012, by and between Nationstar Mortgage LLC and NIC MSR VI LLC (incorporated by reference to Exhibit 10.6 to Drive Shack Inc.’s Current Report on Form 8-K, filed May 15, 2012) | ||||||||
Future Spread Agreement for GNMA Mortgage Loans, dated as of May 13, 2012, by and between Nationstar Mortgage LLC and NIC MSR VII, LLC (incorporated by reference to Exhibit 10.8 to Drive Shack Inc.’s Current Report on Form 8-K, filed May 15, 2012) | ||||||||
Current Excess Servicing Spread Acquisition Agreement for FHLMC Mortgage Loans, dated as of May 31, 2012, by and between Nationstar Mortgage LLC and NIC MSR III LLC (incorporated by reference to Exhibit 10.1 to Drive Shack Inc.’s Current Report on Form 8-K, filed June 6, 2012) | ||||||||
Future Spread Agreement for FHLMC Mortgage Loans, dated as of May 31, 2012, by and between Nationstar Mortgage LLC and NIC MSR III LLC (incorporated by reference to Exhibit 10.2 to Drive Shack Inc.’s Current Report on Form 8-K, filed June 6, 2012) | ||||||||
Amended and Restated Current Excess Servicing Spread Acquisition Agreement for FNMA Mortgage Loans, dated as of June 7, 2012, by and between Nationstar Mortgage LLC and NIC MSR II LLC (incorporated by reference to Exhibit 10.1 to Drive Shack Inc.’s Current Report on Form 8-K, filed June 7, 2012) | ||||||||
Amended and Restated Future Spread Agreement for FNMA Mortgage Loans, dated as of June 7, 2012, by and between Nationstar Mortgage LLC and NIC MSR II LLC (incorporated by reference to Exhibit 10.2 to Drive Shack Inc.’s Current Report on Form 8-K, filed June 7, 2012) | ||||||||
Amended and Restated Current Excess Servicing Spread Acquisition Agreement for FHLMC Mortgage Loans, dated as of June 7, 2012, by and between Nationstar Mortgage LLC and NIC MSR II LLC (incorporated by reference to Exhibit 10.3 to Drive Shack Inc.’s Current Report on Form 8-K, filed June 7, 2012) | ||||||||
Amended and Restated Future Spread Agreement for FHLMC Mortgage Loans, dated as of June 7, 2012, by and between Nationstar Mortgage LLC and NIC MSR II LLC (incorporated by reference to Exhibit 10.4 to Drive Shack Inc.’s Current Report on Form 8-K, filed June 7, 2012) |
Exhibit Number | Exhibit Description | |||||||
Amended and Restated Current Excess Servicing Spread Acquisition Agreement for Non-Agency Mortgage Loans, dated as of June 7, 2012, by and between Nationstar Mortgage LLC and NIC MSR II LLC (incorporated by reference to Exhibit 10.5 to Drive Shack Inc.’s Current Report on Form 8-K, filed June 7, 2012) | ||||||||
Amended and Restated Future Spread Agreement for Non-Agency Mortgage Loans, dated as of June 7, 2012, by and between Nationstar Mortgage LLC and NIC MSR II LLC (incorporated by reference to Exhibit 10.6 to Drive Shack Inc.’s Current Report on Form 8-K, filed June 7, 2012) | ||||||||
Amended and Restated Current Excess Servicing Spread Acquisition Agreement for FNMA Mortgage Loans, dated as of June 28, 2012, by and between Nationstar Mortgage LLC and NIC MSR V LLC (incorporated by reference to Exhibit 10.1 to Drive Shack Inc.’s Current Report on Form 8-K, filed July 5, 2012) | ||||||||
Amended and Restated Current Excess Servicing Spread Acquisition Agreement for FHLMC Mortgage Loans, dated as of June 28, 2012, by and between Nationstar Mortgage LLC and NIC MSR IV LLC (incorporated by reference to Exhibit 10.2 to Drive Shack Inc.’s Current Report on Form 8-K, filed July 5, 2012) | ||||||||
Amended and Restated Current Excess Servicing Spread Acquisition Agreement for Non-Agency Mortgage Loans, dated as of June 28, 2012, by and between Nationstar Mortgage LLC and NIC MSR VI LLC (incorporated by reference to Exhibit 10.3 to Drive Shack Inc.’s Current Report on Form 8-K, filed July 5, 2012) | ||||||||
Amended and Restated Current Excess Servicing Spread Acquisition Agreement for GNMA Mortgage Loans, dated as of June 28, 2012, by and between Nationstar Mortgage LLC and NIC MSR VII LLC (incorporated by reference to Exhibit 10.4 to Drive Shack Inc.’s Current Report on Form 8-K, filed July 5, 2012) | ||||||||
Current Excess Servicing Spread Acquisition Agreement for GNMA Mortgage Loans, dated as of December 31, 2012, by and between Nationstar Mortgage LLC and MSR VIII LLC (incorporated by reference to Exhibit 10.35 to Drive Shack Inc.’s Annual Report on Form 10-K for the fiscal year ended December 31, 2012) | ||||||||
Future Spread Agreement for GNMA Mortgage Loans, dated as of December 31, 2012, by and between Nationstar Mortgage LLC and MSR VIII LLC (incorporated by reference to Exhibit 10.36 to Drive Shack Inc.’s Annual Report on Form 10-K for the fiscal year ended December 31, 2012) | ||||||||
Current Excess Servicing Spread Acquisition Agreement for FHLMC Mortgage Loans, dated as of January 6, 2013, by and between Nationstar Mortgage LLC and MSR IX LLC (incorporated by reference to Exhibit 10.37 to Drive Shack Inc.’s Annual Report on Form 10-K for the fiscal year ended December 31, 2012) | ||||||||
Future Spread Agreement for FHLMC Mortgage Loans, dated as of January 6, 2013, by and between Nationstar Mortgage LLC and MSR IX LLC (incorporated by reference to Exhibit 10.38 to Drive Shack Inc.’s Annual Report on Form 10-K for the fiscal year ended December 31, 2012) | ||||||||
Current Excess Servicing Spread Acquisition Agreement for FNMA Mortgage Loans, dated as of January 6, 2013, by and between Nationstar Mortgage LLC and MSR X LLC (incorporated by reference to Exhibit 10.39 to Drive Shack Inc.’s Annual Report on Form 10-K for the fiscal year ended December 31, 2012) | ||||||||
Future Spread Agreement for FNMA Mortgage Loans, dated as of January 6, 2013, by and between Nationstar Mortgage LLC and MSR X LLC (incorporated by reference to Exhibit 10.40 to Drive Shack Inc.’s Annual Report on Form 10-K for the fiscal year ended December 31, 2012) | ||||||||
Current Excess Servicing Spread Acquisition Agreement for GNMA Mortgage Loans, dated as of January 6, 2013, by and between Nationstar Mortgage LLC and MSR XI LLC (incorporated by reference to Exhibit 10.41 to Drive Shack Inc.’s Annual Report on Form 10-K for the fiscal year ended December 31, 2012) | ||||||||
Future Spread Agreement for GNMA Mortgage Loans, dated as of January 6, 2013, by and between Nationstar Mortgage LLC and MSR XI LLC (incorporated by reference to Exhibit 10.42 to Drive Shack Inc.’s Annual Report on Form 10-K for the fiscal year ended December 31, 2012) | ||||||||
Current Excess Servicing Spread Acquisition Agreement for Non-Agency Mortgage Loans, dated as of January 6, 2013, by and between Nationstar Mortgage LLC and MSR XII LLC (incorporated by reference to Exhibit 10.43 to Drive Shack Inc.’s Annual Report on Form 10-K for the fiscal year ended December 31, 2012) | ||||||||
Future Spread Agreement for Non-Agency Mortgage Loans, dated as of January 6, 2013, by and between Nationstar Mortgage LLC and MSR XII LLC (incorporated by reference to Exhibit 10.44 to Drive Shack Inc.’s Annual Report on Form 10-K for the fiscal year ended December 31, 2012) | ||||||||
Current Excess Servicing Spread Acquisition Agreement for Non-Agency Mortgage Loans, dated as of January 6, 2013, by and between Nationstar Mortgage LLC and MSR XIII LLC (incorporated by reference to Exhibit 10.45 to Drive Shack Inc.’s Annual Report on Form 10-K for the fiscal year ended December 31, 2012) | ||||||||
Exhibit Number | Exhibit Description | |||||||
Future Spread Agreement for Non-Agency Mortgage Loans, dated as of January 6, 2013, by and between Nationstar Mortgage LLC and MSR XIII LLC (incorporated by reference to Exhibit 10.46 to Drive Shack Inc.’s Annual Report on Form 10-K for the fiscal year ended December 31, 2012) | ||||||||
Interim Servicing Agreement, dated as of April 1, 2013, by and among the Interim Servicers listed therein, HSBC Finance Corporation, as Interim Servicer Representative, HSBC Bank USA, National Association, SpringCastle America, LLC, SpringCastle Credit, LLC, SpringCastle Finance, LLC, Wilmington Trust, National Association, as Loan Trustee, and SpringCastle Finance LLC, as Owner Representative (incorporated by reference to Exhibit 10.35 to Amendment No. 4 to New Residential Investment Corp.’s Registration Statement on Form 10, filed April 9, 2013) | ||||||||
Second Amended and Restated Limited Liability Company Agreement of SpringCastle Acquisition LLC, dated as of March 31, 2016 (incorporated by reference to Exhibit 10.37 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2016) | ||||||||
Services Agreement, dated as of April 6, 2015, by and between HLSS Advances Acquisition Corp. and Home Loan Servicing Solutions, Ltd. (incorporated by reference to Exhibit 2.4 to New Residential Investment Corp.’s Current Report on Form 8-K, filed April 10, 2015) | ||||||||
Receivables Sale Agreement, dated as of August 28, 2015, by and among Ocwen Loan Servicing, LLC, HLSS Holdings, LLC and NRZ Advance Facility Transferor 2015-ON1 LLC (incorporated by reference to Exhibit 10.47 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2015) | ||||||||
Receivables Pooling Agreement, dated as of August 28, 2015, by and between NRZ Advance Facility Transferor 2015-ON1 LLC and NRZ Advance Receivables Trust 2015-ON1 (incorporated by reference to Exhibit 10.48 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2015) | ||||||||
Master Agreement, dated as July 23, 2017, by and among Ocwen Loan Servicing, LLC, HLSS Holdings, LLC, HLSS MSR - EBO Acquisition LLC and New Residential Mortgage LLC (incorporated by reference to Exhibit 10.41 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2017) | ||||||||
Amendment No. 1 to Master Agreement, dated as of October 12, 2017, by and among Ocwen Loan Servicing, LLC, HLSS Holdings, LLC, HLSS MSR - EBO Acquisition LLC and New Residential Mortgage LLC (incorporated by reference to Exhibit 10.42 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2017) | ||||||||
Transfer Agreement, dated as of July 23, 2017, by and among Ocwen Loan Servicing, LLC, New Residential Mortgage LLC, Ocwen Financial Corporation and New Residential Investment Corp. (incorporated by reference to Exhibit 10.43 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2017) | ||||||||
Amendment No. 1 to the Transfer Agreement, dated January 18, 2018, by and among Ocwen Loan Servicing, LLC, New Residential Mortgage LLC, Ocwen Financial Corporation and New Residential Investment Corp. (incorporated by reference to Exhibit 10.44 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2018) | ||||||||
Subservicing Agreement, dated as of July 23, 2017, by and between New Residential Mortgage LLC and Ocwen Loan Servicing, LLC (incorporated by reference to Exhibit 10.44 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2017) | ||||||||
Amendment No. 1 to Subservicing Agreement, dated as of August 17, 2018, by and between New Residential Mortgage LLC and Ocwen Loan Servicing, LLC (incorporated by reference to Exhibit 10.46 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2018) | ||||||||
Amendment No. 2 to Subservicing Agreement, dated as of October 5, 2020, by and between New Residential Mortgage LLC and PHH Mortgage Corporation (as successor by merger to Ocwen Loan Servicing, LLC) (incorporated by reference to Exhibit 10.47 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2020) | ||||||||
Cooperative Brokerage Agreement, dated as of August 28, 2017, by and among REALHome Services and Solutions, Inc., REALHome Services and Solutions - CT, Inc. and New Residential Sales Corp. (incorporated by reference to Exhibit 10.45 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2017) | ||||||||
Exhibit Number | Exhibit Description | |||||||
First Amendment to Cooperative Brokerage Agreement, dated as of November 16, 2017, by and among REALHome Services and Solutions, Inc., REALHome Services and Solutions - CT, Inc. and New Residential Sales Corp. (incorporated by reference to Exhibit 10.46 to New Residential Investment Corp.’s Annual Report on Form 10-K for the year ended December 31, 2017, filed on February 14, 2018) | ||||||||
Second Amendment to Cooperative Brokerage Agreement, dated as of January 18, 2018, by and among REALHome Services and Solutions, Inc., REALHome Services and Solutions - CT, Inc. and New Residential Sales Corp. (incorporated by reference to Exhibit 10.47 to New Residential Investment Corp.’s Annual Report on Form 10-K for the year ended December 31, 2017, filed on February 14, 2018) | ||||||||
Third Amendment to Cooperative Brokerage Agreement, dated as of March 23, 2018, by and among REALHome Services and Solutions, Inc., REALHome Services and Solutions - CT, Inc. and New Residential Sales Corp. (incorporated by reference to Exhibit 10.49 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2018) | ||||||||
Fourth Amendment to Cooperative Brokerage Agreement, dated as of September 11, 2018, by and among REALHome Services and Solutions, Inc., REALHome Services and Solutions - CT, Inc. and New Residential Sales Corp. (incorporated by reference to Exhibit 10.51 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2018) | ||||||||
Letter Agreement, dated as of August 28, 2017, by and among New Residential Investment Corp., New Residential Mortgage LLC, REALHome Services and Solutions, Inc., REALHome Services and Solutions - CT, Inc. and Altisource Solutions S.a.r.l. (incorporated by reference to Exhibit 10.46 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2017) | ||||||||
New RMSR Agreement, dated as of January 18, 2018, by and among Ocwen Loan Servicing, LLC, HLSS Holdings, LLC, HLSS MSR - EBO Acquisition LLC, and New Residential Mortgage LLC (incorporated by reference to Exhibit 10.51 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2018) | ||||||||
Amendment No. 1 to New RMSR Agreement, dated as of August 17, 2018, by and among Ocwen Loan Servicing, LLC, HLSS Holdings, LLC, HLSS MSR - EBO Acquisition LLC, and New Residential Mortgage LLC (incorporated by reference to Exhibit 10.54 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2018) | ||||||||
Amendment No. 2 to New RMSR Agreement, dated as of October 5, 2020, by and among PHH Mortgage Corporation (as successor by merger to Ocwen Loan Servicing, LLC), HLSS Holdings, LLC, HLSS MSR - EBO Acquisition LLC, and New Residential Mortgage LLC (incorporated by reference to Exhibit 10.56 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2020) | ||||||||
Subservicing Agreement, dated as of August 17, 2018, by and between New Penn Financial, LLC, d/b/a Shellpoint Mortgage Servicing and Ocwen Loan Servicing, LLC (incorporated by reference to Exhibit 10.55 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2018) | ||||||||
Amendment No. 1 to Subservicing Agreement, dated as of October 5, 2020, by and between Newrez, LLC (as successor-in-interest to New Penn Financial, LLC) d/b/a Shellpoint Mortgage Servicing and PHH Mortgage Corporation (as successor by merger to Ocwen Loan Servicing, LLC) (incorporated by reference to Exhibit 10.58 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2020) | ||||||||
Call Rights Letter Agreement, dated as of March 31, 2020, between New Residential Investment Corp. and Fortress Credit Opportunities V Advisors LLC (incorporated by reference to Exhibit 10.56 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2020) | ||||||||
Senior Secured Term Loan Facility Agreement, dated as of May 19, 2020, among New Residential Investment Corp., as Parent and the Borrower, and Certain Subsidiaries of New Residential Investment Corp., as Subsidiary Guarantors, the Lenders Party thereto and Cortland Capital Market Services LLC, as Administrative Agent and Collateral Agent (incorporated by reference to Exhibit 10.60 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2020) | ||||||||
Pledge and Security Agreement, dated as of May 19, 2020, among each of the Pledgors Party thereto and Cortland Capital Market Services LLC, as Collateral Agent (incorporated by reference to Exhibit 10.61 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2020) | ||||||||
Exhibit Number | Exhibit Description | |||||||
Form of Common Stock Purchase Warrant No. S1, dated May 19, 2020, between New Residential Investment Corp. and Canyon Finance (Cayman) Limited or its permitted assigns (incorporated by reference to Exhibit 10.62 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2020) | ||||||||
Form of Common Stock Purchase Warrant No. S2, dated May 19, 2020, between New Residential Investment Corp. and Canyon Finance (Cayman) Limited or its permitted assigns (incorporated by reference to Exhibit 10.63 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2020) | ||||||||
Form of Common Stock Purchase Warrant No. S1, dated May 27, 2020, between New Residential Investment Corp. and CF NRS-E LLC or its permitted assigns (incorporated by reference to Exhibit 10.64 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2020) | ||||||||
Form of Common Stock Purchase Warrant No. S2, dated May 27, 2020, between New Residential Investment Corp. and CF NRS-E LLC or its permitted assigns (incorporated by reference to Exhibit 10.65 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2020) | ||||||||
Registration Rights Agreement, dated May 19, 2020, by and among New Residential Investment Corp. and the Investors set forth on Schedule 1 thereto (incorporated by reference to Exhibit 10.66 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2020) | ||||||||
Internalization Agreement, dated June 17, 2022, by and between New Residential Investment Corp. and FIG LLC (incorporated by reference to Exhibit 10.1 to New Residential Investment Corp.’s Current Report on Form 8-K, filed June 17, 2022) | ||||||||
Transition Services Agreement, dated June 17, 2022, by and between New Residential Investment Corp. and FIG LLC (incorporated by reference to Exhibit 10.2 to New Residential Investment Corp.’s Current Report on Form 8-K, filed June 17, 2022) | ||||||||
Employment Agreement, dated as of June 17, 2022, by and between New Residential Investment Corp. and Michael Nierenberg | ||||||||
Offer Letter, dated as of August 1, 2022, by and between Rithm Capital Corp. and Nicola Santoro, Jr. | ||||||||
List of Subsidiaries of Rithm Capital Corp. | ||||||||
Consent of Ernst & Young LLP, independent registered public accounting firm. | ||||||||
Certification of Chief Executive Officer as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | ||||||||
Certification of Chief Financial Officer as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | ||||||||
Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 | ||||||||
Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 | ||||||||
101 | The following financial information from the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2022, formatted in iXBRL (Inline Extensible Business Reporting Language): (i) Consolidated Balance Sheets; (ii) Consolidated Statements of Comprehensive Income; (iii) Consolidated Statements of Changes in Stockholders’ Equity; (iv) Consolidated Statements of Cash Flows; and (v) Notes to Consolidated Financial Statements | |||||||
104 | Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101) |
† | Portions of this exhibit have been omitted. | |||||||
# | Portions of this exhibit have been omitted pursuant to a request for confidential treatment. |
RITHM CAPITAL CORP. | ||||||||
By: | /s/ Michael Nierenberg | |||||||
Michael Nierenberg | ||||||||
Chief Executive Officer and President | ||||||||
(Principal Executive Officer) | ||||||||
November 3, 2022 | ||||||||
By: | /s/ Nicola Santoro, Jr. | |||||||
Nicola Santoro, Jr. | ||||||||
Chief Financial Officer and Treasurer | ||||||||
(Principal Financial Officer) | ||||||||
November 3, 2022 | ||||||||