0001556593us-gaap:FairValueInputsLevel3Membernrz:MortgageBackedSecuritiesIssuedMemberus-gaap:FairValueMeasurementsRecurringMember2019-01-012019-12-31

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 10-K
xANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the fiscal year endedDecember 31, 20182020
or
oTRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from to
Commission File Number: 001-35777
New Residential Investment Corp.
(Exact name of registrant as specified in its charter)
Delaware
45-3449660
Delaware45-3449660
(State or other jurisdiction of incorporation or organization)(I.R.S. Employer Identification No.)
1345 Avenue of the AmericasNew York NYNY10105
(Address of principal executive offices)(Zip Code)
(212) 798-3150
(Registrant’s telephone number, including area code)
N/A
(212)798-3150
(Registrant’s telephone number, including area code)
(Former name, former address and former fiscal year, if changed since last report)
Securities registered pursuant to Section 12 (b) of the Act:
Title of each class:Name of each exchange on which registered:
Common Stock, $0.01 par value per shareNRZNew York Stock Exchange (NYSE)
7.50% Series A Fixed-to-Floating Rate Cumulative Redeemable Preferred StockNRZ PR ANew York Stock Exchange
7.125% Series B Fixed-to-Floating Rate Cumulative Redeemable Preferred StockNRZ PR BNew York Stock Exchange
6.375% Series C Fixed-to-Floating Rate Cumulative Redeemable Preferred StockNRZ PR CNew York Stock Exchange
Securities registered pursuant to Section 12(g) of the Act: None
Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.    Yes  ý    No  ¨
Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act.    Yes  ¨    No  ý
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes  ý    No  ¨
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).    Yes  ý    No  ¨
Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of registrant’s knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this form 10-K.  ý
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filerx
Accelerated filer¨
Non-accelerated filer
Non-accelerated filer ¨
Smaller reporting company¨
Emerging growth company¨
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  ¨
Indicate by check mark whether the registrant has filed a report on and attestation to its management’s assessment of the effectiveness of its internal control over financial reporting under Section 404(b) of the Sarbanes-Oxley Act (15 U.S.C. 7262(b)) by the registered public accounting firm that prepared or issued its audit report.
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    Yes  ¨   No  ý
The aggregate market value of the common stock held by non-affiliates as of June 30, 20182020 (computed based on the closing price on such date as reported on the NYSE) was: $4.7$3.1 billion.
Common stock, $0.01 par value per share: 369,132,581414,797,263 shares outstanding as of February 15, 2019.10, 2021.
DOCUMENTS INCORPORATED BY REFERENCE
The information required by Part III (Items 10, 11, 12, 13 and 14) will be incorporated by reference from the registrant’s Definitive Proxy Statement for its 20192021 Annual Meeting of Stockholders to be filed with the Securities and Exchange Commission pursuant to Regulation 14A.




CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS AND RISK FACTORS SUMMARY


This report contains certain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, which statements involve substantial risks and uncertainties. Such forward-looking statements relate to, among other things, the operating performance of our investments, the stability of our earnings, our financing needs and the size and attractiveness of market opportunities. Forward-looking statements are generally identifiable by use of forward-looking terminology such as “may,” “will,” “should,” “potential,” “intend,” “expect,” “endeavor,” “seek,” “anticipate,” “estimate,” “overestimate,” “underestimate,” “believe,” “could,” “project,” “predict,” “continue” or other similar words or expressions. Forward-looking statements are based on certain assumptions, discuss future expectations, describe future plans and strategies, contain projections of results of operations, cash flows or financial condition or state other forward-looking information. Our ability to predict results or the actual outcome of future plans or strategies is inherently uncertain.limited. Although we believe that the expectations reflected in such forward-looking statements are based on reasonable assumptions, our actual results and performance could differ materially from those set forth in the forward-looking statements. These forward-looking statements involve risks, uncertainties and other factors that may cause our actual results in future periods to differ materially from forecasted results. Factors which could have a material adverse effect

Our ability to implement our business strategy is subject to numerous risks, as more fully described under “Risk Factors.” These risks include, among others:

the uncertainty and economic impact of the ongoing coronavirus (“COVID-19”) pandemic and of responsive measures implemented by various governmental authorities, businesses and other third parties, as well as the ultimate impact on us, our operations and future prospects include, but are not limited to:personnel;
reductions in the value of, or cash flows received from, our investments;
the quality and size of the investment pipeline and our ability to take advantage ofsuccessfully execute our business and investment opportunities at attractive risk-adjusted prices;strategy;
the relationship between yields on assets which are paid off and yields on assets in which such monies can be reinvested;
our ability to deploy capital accretively and the timing of such deployment;
reductions in the value of, cash flows received from, or liquidity surrounding, our investments, which are based on various assumptions that could differ materially from actual results;
our reliance on, and counterparty concentration and default risks in, Nationstar, Ocwen, OneMain, Ditech, PHHthe servicers and subservicers we engage (“Servicing Partners”) and other third parties;
events, conditionsthe impact of current or actions that might occur at Nationstar, Ocwen, OneMain, Ditech, PHHfuture legal proceedings and regulatory investigations and inquiries involving us, our Servicing Partners or other business partners;
the risks related to our origination and servicing operations, including, but not limited to, compliance with applicable laws, regulations and other third parties,requirements, significant increases in delinquencies for the loans, compliance with the terms of related servicing agreements, financing related servicer advances and the origination business, expenses related to servicing high risk loans, unrecovered or delayed recovery of servicing advances, foreclosure rates, servicer ratings, and termination of government mortgage refinancing programs;
our ability to obtain and maintain financing arrangements on terms favorable to us or at all, particularly in light of the current disruption in the financial markets;
changes in general economic conditions, in our industry and in the commercial finance and real estate markets, including the impact on the value of our assets or the performance of our investments;
the relative spreads between the yield on the assets in which we invest and the cost of financing;
impairments in the value of the collateral underlying our investments and the relation of any such impairments to the value of our securities or loans;
risks associated with our indebtedness, including our senior unsecured notes, and related restrictive covenants and non-recourse long-term financing structures;
adverse changes in the financing markets we access affecting our ability to finance our investments on attractive terms, or at all;
changing risk assessments by lenders that potentially lead to increased margin calls, not extending our secured financing agreements or other financings in accordance with their current terms or not entering into new financings with us;
changes in interest rates and/or credit spreads, as well as the continued effectsuccess of prior events;any hedging strategy we may undertake in relation to such changes;
a lack of liquidity surrounding our investments, which could impede our ability to vary our portfolio in an appropriate manner;
i


the impact that risks associated with subprime mortgage loans and consumer loans, as well as deficiencies in servicing and foreclosure practices, may have on the value of our mortgage servicing rights (“MSRs”), excess mortgage servicing rights (“Excess MSRs, Servicer Advance Investments, RMBS,MSRs”), servicer advance investments, residential mortgage-backed securities (“RMBS”), residential mortgage loans and consumer loan portfolios;
the risks related to our acquisition of Shellpoint Partners LLC and ownership of entities that perform origination and servicing operations;
the risks that default and recovery rates on our MSRs, Excess MSRs, Servicer Advance Investments, residential mortgage-backed securities (“RMBS”),servicer advance investments, servicer advance receivables, RMBS, residential mortgage loans and consumer loans deteriorate compared to our underwriting estimates;
changes in prepayment rates on the loans underlying certain of our assets, including, but not limited to, our MSRs or Excess MSRs;
the risk that projected recapture rates on the loan pools underlying our MSRs or Excess MSRs are not achieved;
servicer advances may not be recoverable or may take longer to recover than we expect, which could cause us to fail to achieve our targeted return on our Servicer Advance Investments or MSRs;
impairments in the value of the collateral underlying cybersecurity incidents and technology disruptions or failures;
our investmentsdependence on counterparties and the relation of any such impairmentsvendors to our judgments asprovide certain services, which subjects us to whether changes in the market value of our securities or loans are temporary or not and whether circumstances bearing on the value of such assets warrant changes in carrying values;various risks;
the relative spreads between the yield on the assets in which we invest and the cost of financing;
adverse changes in the financing markets we access affecting our ability to financemaintain our investmentsexclusion from registration under the Investment Company Act of 1940 (the “1940 Act”), and limits on attractive terms, or at all;our operations from maintaining such exclusion;
changing risk assessments by lenders that potentially lead to increased margin calls, not extending our repurchase agreements or other financings in accordance with their current terms or not entering into new financings with us;
changes in interest rates and/or credit spreads, as well as the success of any hedging strategy we may undertake in relation to such changes;
the availability and terms of capital for future investments;

i


changes in economic conditions generally and the real estate and bond markets specifically;
competition within the finance and real estate industries;
the legislative/regulatory environment, including, but not limited to, the impact of the Dodd-Frank Act, U.S. government programs intended to grow the economy, future changes to tax laws, the federal conservatorship of Fannie Mae and Freddie Mac and legislation that permits modification of the terms of residential mortgage loans;
the risk that Government Sponsored Enterprises (“GSE”) or other regulatory initiatives or actions may adversely affect returns from investments in MSRs and Excess MSRs;
our ability to maintain our qualification as a real estate investment trust (“REIT”) for U.S. federal income tax purposes, and the potentially onerous consequences that any failure to maintain such qualification would havelimits on our business;operations from maintaining REIT status;
competition within the finance and real estate industries;
our ability to maintainattract and retain highly skilled personnel;
impact from our exclusion from registration underpast and future acquisitions, and our ability to successfully integrate the Investment Company Act of 1940 (the “1940 Act”)acquired assets and the fact that maintaining such exclusion imposes limits on our operations;assumed liabilities;
the risks related to Home Loan Servicing Solutions (“HLSS”) liabilities that we have assumed;
the impact of current or future legal proceedings and regulatory investigations and inquiries;
the impact of any material transactions or relationships with FIG LLC (the “Manager”) or one of its affiliates, including the impact of any actual, potential or perceived conflicts of interest; and
effectsthe legislative/regulatory environment, including, but not limited to, the impact of the completed mergerDodd-Frank Act, regulation of Fortress Investment Group LLC with affiliatescorporate governance and public disclosure, changes in accounting rules, U.S. government programs intended to grow the economy, future changes to tax laws, the federal conservatorship of SoftBank Group Corp.the Federal National Mortgage Association (“Fannie Mae”) and the Federal Home Loan Mortgage Corporation (“Freddie Mac”) and legislation that permits modification of the terms of residential mortgage loans;

the risk that actions by Fannie Mae or the Freddie Mac or other regulatory initiatives or actions may adversely affect returns from investments in MSRs and Excess MSRs;
adverse market, regulatory or interest rate environments or our issuance of debt or equity, any of which may negatively affect the market price of our common stock;
our ability to pay distributions on our common stock.

We also direct readers to other risks and uncertainties referenced in this report, including those set forth under “Risk Factors.” We caution that you should not place undue reliance on any of our forward-looking statements. Further, any forward-looking statement speaks only as of the date on which it is made. New risks and uncertainties arise from time to time, and it is impossible for us to predict those events or how they may affect us. Except as required by law, we are under no obligation (and expressly disclaim any obligation) to update or alter any forward-looking statement, whether written or oral, that we may make from time to time, whether as a result of new information, future events or otherwise.

ii



SPECIAL NOTE REGARDING EXHIBITS


In reviewing the agreements included as exhibits to this Annual Report on Form 10-K, please remember they are included to provide you with information regarding their terms and are not intended to provide any other factual or disclosure information about New Residential Investment Corp. (the “Company,” “New Residential” or “we,” “our” and “us”) or the other parties to the agreements. The agreements contain representations and warranties by each of the parties to the applicable agreement. These representations and warranties have been made solely for the benefit of the other parties to the applicable agreement and:
 
should not in all instances be treated as categorical statements of fact, but rather as a way of allocating the risk to one of the parties if those statements proved to be inaccurate;
have been qualified by disclosures that were made to the other party in connection with the negotiation of the applicable agreement, which disclosures are not necessarily reflected in the agreement;
may apply standards of materiality in a way that is different from what may be viewed as material to you or other investors; and
were made only as of the date of the applicable agreement or such other date or dates as may be specified in the agreement and are subject to more recent developments.


Accordingly, these representations and warranties may not describe the actual state of affairs as of the date they were made or at any other time. Additional information about the Company may be found elsewhere in this Annual Report on Form 10-K and the Company’s other public filings, which are available without charge through the SEC’s website at http://www.sec.gov. See “Business—Corporate Governance and Internet Address; Where Readers Can Find Additional Information.”


The Company acknowledges that, notwithstanding the inclusion of the foregoing cautionary statements, it is responsible for considering whether additional specific disclosures of material information regarding material contractual provisions are required to make the statements in this report not misleading.

iii



NEW RESIDENTIAL INVESTMENT CORP.
FORM 10-K
NEW RESIDENTIAL INVESTMENT CORP.
FORM 10-K
INDEX
Page
Item 1.
Item 1A.
Item 1B.
Item 2.
Item 3.
Item 4.
Item 5.
Item 6.
Item 7.
Item 7A.
Item 7A.
Item 8.
Item 9.
Note 1.
Note 2.
Note 3.
Note 4.
Note 5.
Note 6.
Note 7.
Note 8.
Note 9.
Note 10.
Note 11.
Note 12.
Note 13.
Note 14.
Note 15.
Note 16.

iv


Note 17.
Note 18.
Note 19.
Item 9.
Item 9A.
Item 9B.
Item 9B.
Item 10.
Item 11.
Item 12.
Item 13.
Item 14.
Item 15.
Item 16.

iv

v



PART I


Item 1. Business.Business


General


New Residential Investment Corp. (“New Residential”, “we”, “us” or “our”) is an investment manager with a publicly tradedvertically integrated mortgage platform. We are structured as a real estate investment trust (“REIT”) primarily focusedfor U.S. federal income tax purposes.

We seek to generate long-term value for our investors by using our investment expertise to identify, manage and invest in mortgage related assets, including operating companies, that offer attractive risk-adjusted returns. Our investment strategy also involves opportunistically pursuing acquisitions and seeking to establish strategic partnerships that we believe enable us to maximize the value of the mortgage loans we originate and/or service by offering products and services to customers, servicers, and other parties through the lifecycle of transactions that affect each mortgage loan and underlying residential property. For more information about our investment guidelines, see “—Investment Guidelines.”

Our portfolio is currently comprised of mortgage servicing rights, a leading mortgage origination and servicing company, related ancillary mortgage services businesses, residential mortgage-backed securities and loans, consumer loans, and other opportunistic investments. We conduct our business in five segments: Origination, Servicing, MSR Related Investments, Residential Loans and Consumer Loans.

For more details on opportunistically investing in,our portfolio, see “—Our Portfolio” below, as well as “Management’s Discussion and actively managing, investments related to residential real estate. Analysis of Financial Condition and Results of Operations-Our Portfolio.” For information concerning current market trends which impact our portfolio, see “—The Residential Real Estate Market,” “Management’s Discussion and Analysis of Financial Condition and Results of Operations-Market Considerations” and “Quantitative and Qualitative Disclosures About Market Risk.”

We were formed as a wholly owned subsidiary of Drive Shack Inc. (formerly Newcastle Investment Corp., “Drive Shack”) in September 2011 and were spun-off from Drive Shack on May 15, 2013, which we refer to as the “distribution date.” Our stock is traded on the New York Stock Exchange under the symbol “NRZ.” We are externally managed and advised by an affiliate (our “Manager”) of Fortress Investment Group LLC (“Fortress”) pursuant to a management agreement (the “Management Agreement”). In 2016, our wholly-owned subsidiary, New Residential Mortgage LLC (“NRM”), became a licensed or otherwise eligible mortgage servicer.


We seek to drive strong risk-adjusted returns primarily through investments in the U.S. residential real estate market, which at times incorporate the use of leverage. We generally target assets that generate significant current cash flows and/or have the potential for meaningful capital appreciation. Our investment guidelines are purposefully broad to enable us to make investments in a wide array of assets in diverse markets, including non-real estate related assets such as consumer loans. We expect our asset allocation and target assets to change over time depending on the types of investments our Manager identifies and the investment decisions our Manager makes in light of prevailing market conditions. For more information about our investment guidelines, see “—Investment Guidelines.” On December 27, 2017, SoftBank Group Corp. (“SoftBank”) announced that it completed its previously announced acquisition ofacquired Fortress (the “SoftBank Merger”). In connection with the SoftBank Merger, and Fortress operates within SoftBank as an independent business headquartered in New York. Fortress’s senior investment professionals will remain in place, including those individuals who perform services for New Residential.


Our portfolio is currently composed of mortgage servicing and origination related assets, residential securities (and associated call rights) and loans and other opportunistic investments. For more details on our portfolio, see “—Our Portfolio” below, as well as “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Our Portfolio.” For information concerning current market trends which impact our portfolio, see “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Market Considerations” and “Quantitative and Qualitative Disclosures About Market Risk.”

The Residential Real Estate Market


The residential mortgage industry is transforming the way mortgages are originated, owned and serviced. We believe significant investment opportunities exist in today’s complex and dynamic mortgage market. As a major capital provider to the mortgage servicing industry, we believemarket and that we are one of only a select number of non-bank market participants that have the combination of capital, infrastructure, industry expertise and key business relationships that are necessary to take advantage of these opportunities. Our ability to originate mortgage loans, own MSRs and service loans positions us to support, connect with and provide solutions to homeowners throughout the lifetime of their mortgage loan.


The U.S. residential real estate market is vast: Thethe value of the housing market totaled approximately $33.3$36.2 trillion as of September 2018,December 2020, including about $10.8$11.4 trillion of single-family mortgage debt outstanding, according to the Board of Governors of the Federal Reserve System.


Over the last few decades, the complexity and composition of the market for residential mortgage loans in the U.S. hashave dramatically increased. Aevolved. In the past, a borrower seeking credit for a home purchase willwould typically obtainhave obtained financing from a financial institution, such as a bank, savings association or credit union. In the past, theseThese institutions would generally have held a majority of their originated residential mortgage loans as interest-earning assets on their balance sheets and would have performed all activities associated with servicing the loans, including accepting principal and interest payments, making advances for real estate taxes and property and casualty insurance premiums, initiating collection actions for delinquent payments and conducting foreclosures.


Now, institutions that originate residential mortgage loans generally hold a smaller portion of such loans as assets on their balance sheets and instead sell a significant portion of the loans they originate to third parties. GSEs (defined below)Fannie Mae and Freddie Mac (collectively, Government-sponsored enterprises (“GSEs”)) are currently the largest purchasers of residential mortgage loans.
1


Under a process known as securitization, GSEs and financial institutions typically package residential mortgage loans into pools that are sold to securitization trusts. These securitization trusts fund the acquisition of residential mortgage loans by issuing securities, known as residential mortgage backed securities (“RMBS”), which entitle the owner of such securities to receive a portion of the interest and/or principal collected on the residential mortgage loans in the pool. The purchasers of the RMBS are typically large institutions, such as pension funds, mutual funds, insurance companies, hedge funds and REITs. The agreement that governs the packaging of residential mortgage loans into a pool, the servicing of such residential mortgage loans and the terms of the RMBS issued by the securitization trust is often referred to as a pooling and servicing agreement. As a result of transformations in the securitization process, non-bank originators have gained significant market share in the residential mortgage market. Indicative of this trend, during the first half of 2020, 64% of 2020 U.S. mortgage loans were originated by non-bank originators, up from 57% for the period from 2018 through 2019.


Mortgage Originations
Origination volumes were elevated in 2020, bolstered significantly by record refinance volumes amidst historically low rates. With mortgage rates at historical lows, a significant portion of existing mortgage borrowers were able to lower their coupon and monthly mortgage payments and achieve financial savings through refinancing. As of January 2021, the third quarterMortgage Bankers Association (“MBA”) forecasted total 2020 U.S. origination volume of 2018, approximately $8.0$3.6 trillion, an increase of 59% from $2.3 trillion in 2019. 60% of 2020 activity is forecasted to be refinance volume, up from 46% in 2019.

Looking forward, the $10.8MBA forecasts origination volumes to remain elevated in 2021 and 2022 at $2.7 trillion and $2.2 trillion, respectively, though refinance activity is forecasted to normalize to 42% and 26%, respectively, during those years. The purchase market is expected to grow 11% and 3% over the next two years to $1.6 trillion, driven by growth of one-to-four family residentialhousehold formations and homeownership rates. Current estimates forecast that roughly 80% of all 30-year GSE mortgages outstanding had been securitized, accordingare “in-the-money” to Inside refinance, with at least a 50 bp incentive to do so.

Mortgage Finance. Approximately $7.2 trillion were Agency RMBS accordingoriginators generate their revenue primarily from the sale of originated loans to Inside Mortgage Finance,the GSEs and the balanceGovernment National Mortgage Association (“Ginnie Mae”). In 2020, gain on sale margins were Non-Agency RMBS.particularly attractive, driven by significant demand for loans amidst industry capacity constraints whereby demand for new loans exceeded the industry’s ability to fulfill the demand.


In the ten years prior to the credit dislocation in 2007, the securitization market drove an increase in the number of residential mortgage loans outstanding. Since 2007, the mortgage industry has been characterized by reduced origination and securitization activities, particularly for subprime and Alt-A mortgage loans. However, origination volume in recent years has been relatively robust. In 2018, according to Inside Mortgage Finance, first lien mortgage loan origination totaled approximately $1.6 trillion, a slight decline from 2017 but up approximately 23% compared to full year 2014. In addition, non-qualifying mortgage (“Non-QM”) origination and securitization volume has grown nearly 300% from 2017 to 2018 and is projected to grow by 400% in 2019. The role of private capital has increased in financing the mortgage origination process despite the GSEs’ presence as the largest purchasers of residential mortgage loans.

Servicing
In connection with a securitization, a number of entities perform specific roles with respect to the residential mortgage loans in a pool, including the trustee and the mortgage servicer. The trustee holds legal title to the residential mortgage loans on behalf of the owner of the RMBS and either maintains the mortgage note and related documents itself or with a custodian. One or more other entities are appointed pursuant to the pooling and servicing agreement to service the residential mortgage loans. In some cases, the servicer is the same institution that originated the loan, and, in other cases, it may be a different institution. The duties of servicers forof residential mortgage loans that have been securitized are generally required to be performed in accordance with industry-accepted servicing practices and the terms of the relevant pooling and servicing agreement, mortgage note and applicable law. A servicer generally takes actions, such as foreclosure, in the name and on behalf of the trustee. The trustee or a separate securities administrator for the trust receives the payments collected by the servicer on the residential mortgage loans and distributes them to the investors in the RMBS pursuant to the terms of the pooling and servicing agreement. A servicer generally takes actions, such as foreclosure, in the name and on behalf of the trustee.


FollowingThe servicer landscape today remains highly fragmented, with 40% of servicing concentrated across the credit crisis,top 10 servicers. Servicers generally derive their income from servicing income – unpaid principal balances of servicing balances times the servicing fee. Servicing income consists of the contractual fees earned for servicing loans and includes ancillary revenue such as late fees and modification incentives. Servicing fees associated with an MSR can be segregated into i) a base servicing fee and ii) an excess servicing fee. The base servicing fee, along with ancillary income and other revenue, is designed to cover costs incurred to service the specified pool plus a reasonable margin. The remaining servicing fee is considered excess. Servicing income is affected by the size of the servicing portfolio, both UPB and number of loans, delinquency rates and cost to service per loan.

In light of the on-going COVID-19 pandemic, the need for “high-touch” non-bank specialty servicers has increased as loan performance declined, delinquencies rose and servicing complexities broadened.borrowers have sought solutions to their COVID-19 related hardships. Specialty servicers have proven more willing and betterwell equipped to perform the operationally intensive activities (e.g., collections, foreclosure avoidance and loan workouts) required to service credit-sensitive loans. Since the onset of COVID-19 in March 2020, forbearance activity on our serviced portfolio has increased, rising to 10.5% as of the end of the second quarter 2020 before trending lower to 3.4% as of December 31, 2020. As COVID-19 related hardships end, specialty servicers like ours seek to help homeowners move into permanent solutions such as repayment plans, deferments, and loan modifications.


2


The Residential Mortgage Loan Market


The residential mortgage loan market is commonly divided into a number of categories based on certain residential mortgage loan characteristics, including the credit quality of borrowers and the types of institutions that originate or finance such loans. While there are no universally accepted definitions, the residential mortgage loan market is commonly divided by market participants into the following categories.

Government-Sponsored Enterprise and Government Guaranteed Loans. This category of residential mortgage loans includes “conforming loans,” which are first lien residential mortgage loans that are secured by single-family residences that meet or “conform” to the underwriting standards established by the GSEs. The conforming loan limit is established by statute and currently is $548,250 for 2021 (an increase from $510,400 in 2020) with certain exceptions for high-priced real estate markets. This category also includes residential mortgage loans issued to borrowers that do not meet conforming loan standards, but who qualify for a loan that is insured or guaranteed by the government through Ginnie Mae (collectively with the GSEs, the “Agencies” (with each of Fannie Mae, Freddie Mac and Ginnie Mae an “Agency”)), primarily through federal programs operated by the Federal Housing Administration (“FHA”) and the Department of Veterans Affairs.
Non-GSE or Government Guaranteed Loans. Residential mortgage loans that are not guaranteed by the GSEs or the government are generally referred to as “non-conforming loans” and fall into one of the following categories: jumbo, subprime, Alt-A, second lien or non-qualifying loans. The loans may be non-conforming due to various factors, including mortgage balances in excess of Agency underwriting guidelines, borrower characteristics, loan characteristics and level of documentation.

1.Jumbo. Jumbo mortgage loans have original principal amounts that exceed the statutory conforming limit for GSE loans. Jumbo borrowers generally have strong credit histories and provide full loan documentation, including verification of income and assets.
2.Subprime. Subprime mortgage loans are generally issued to borrowers with weak credit histories, who make low or no down payments on the properties they purchase or have limited documentation of their income or assets. Subprime borrowers generally pay higher interest rates and fees than prime borrowers.
3.Alt-A. Alt-A mortgage loans are generally issued to borrowers with risk profiles that fall between prime and subprime. These loans have one or more high-risk features, such as the borrower having a high debt-to-income ratio, limited documentation verifying the borrower’s income or assets, or the option of making monthly payments that are lower than required for a fully amortizing loan. Alt-A mortgage loans generally have interest rates that fall between the interest rates on conforming loans and subprime loans.
4.Second Lien. Second mortgages and home equity lines are often referred to as second liens and fall into a separate category of the residential mortgage market. These loans typically have higher interest rates than loans secured by first liens because the lender generally will only receive proceeds from a foreclosure of a property after the first lien holder is paid in full. In addition, these loans often feature higher loan-to-value ratios and are less secure than first lien mortgages.
5.Non-QM. Non-Qualified Mortgage (“non-QM”) loans are loans that do not meet the Qualified Mortgage rules per the Consumer Financial Protection Bureau (“CFPB”). Non-QM loans are generally issued to borrowers that are self-employed, have high debt-to-income ratio or have high net worth with liquid assets. In December 2020, the CFPB issued new rules for qualified mortgages amending Regulation Z ability to repay rule/qualified mortgage requirements to replace the 43% debt-to-income ratio basis for the general QM with an annual percentage rate (APR) limit, while still requiring the consideration of the debt-to-income ratio or residual income. The rule also allows the non-QM patch to expire in 2021.

Residential mortgage loans are further classified based on certain payment characteristics. Performing loans are residential mortgage loans where the borrower is generally current on required payments; by contrast, non-performing loans are residential mortgage loans where the borrower is delinquent or in default. Re-performing loans were formally non-performing but became performing again, often as a result of a loan modification where the lender agrees to modified terms with the borrower rather than foreclosing on the underlying property. Reverse mortgage loans are a special type of loan under which the borrower is typically paid a monthly amount, increasing the balance of the loan, and are typically collected when the property is sold or the borrower no longer resides at the property. If a borrower defaults on a loan and the lender takes ownership of the underlying property through foreclosure, that property is referred to as real estate owned (“REO”).


TheOur Portfolio

Our current investment portfolio is primarily composed of:
Servicing Related Investments
3


Operating Entities (Origination, Servicing)
Servicing related businesses
MSRs, including MSR financing receivables (consisting of MSRs owned by NRM or NewRez in which we acquired the legal interest in the MSR, but, solely for accounting purposes, the acquisition was not treated as a sale);
Excess MSRs;
Servicer Advance Investments (which include servicer advance receivables, the requirement to make future servicer advances, and the rights to receive the basic fee portion of the related MSR, in each case relating to the mortgage loans underlying MSRs or Excess MSRs); and
Servicer advances receivable related to our MSRs investments;
Residential Securities and Loans
Real estate securities, or RMBS; and
Residential mortgage loans;
Consumer Loans

Operating Investments

Origination

Our origination business operates through the lending division of our subsidiary NewRez LLC (“NewRez”). According to Inside Mortgage Finance, as of December 31, 2020, we were one of the Top 15 non-bank mortgage originators, funding $61.6 billion of mortgages for the year ended December 31, 2020. Full year 2020 total funded volume represented an increase of 221% from $22.3 billion of funded volume for the full year 2019. Pull through adjusted lock volume for the full year 2020 was $69.8 billion, up 231% from $25.1 billion for the full year 2019.

NewRez has a multi-channel lending platform, offering purchase and refinance loans across its Direct to Consumer, Joint Venture, Wholesale and Correspondent lending channels. Purchase origination consists of mortgages that are originated to purchase a property. Refinance origination consists of mortgages that are originated to refinance a previous outstanding mortgage. Our ability to originate loans in both purchase and refinance markets is an important component of our resilient business model. 71% of all NewRez 2020 funded volume was refinance, up from 55% compared to the same period 2019.

Direct to Consumer — We originate loans directly to borrowers through our Direct to Consumer channel. We are highly focused on meeting the refinancing demand of our existing servicing customers. When our origination customers choose us for their refinance needs, we not only benefit from the gain on sale on the newly originated loan but also benefit from retaining the newly created MSR. For the year ended December 31, 2020, we originated $12.8 billion in Direct to Consumer originations, representing 21% of our total funded origination volume and a 213% increase to full year 2019 volumes. Direct to Consumer pull through adjusted lock volume for the full year 2020 was $17.3 billion, a 240% increase to full year 2019 Direct to Consumer volumes.

Joint Venture — Our Joint Venture channel includes joint venture partnerships with realtors, homebuilders and mortgage banks as well as traditional distributed retail business units. We conduct our joint venture partnerships through Shelter Mortgage Company, LLC (“Shelter”), a NewRez-owned business founded in 1984 that brings over 35 years of experience creating, managing and maintaining joint ventures. As of December 31, 2020, Shelter had 18 joint venture partners with footprints across 30 states in the U.S. Loans originated by our joint ventures are typically sold to NewRez with NewRez retaining the MSR. This channel provides NewRez steady purchase volume across interest rate environments along with sticky customer relationships. For the year ended December 31, 2020, we originated $4.0 billion in Joint Venture originations, representing 6% of our total funded origination volume and a 78% increase to full year 2019 Joint Venture volumes.

Wholesale — Our Wholesale channel originates mortgage loans through customer loan applications submitted by select mortgage brokers, community banks and credit unions. While sourced through third parties, we underwrite and fund these loans according to our own quality and compliance monitoring standards. At NewRez, we provide our brokers with differentiated products and pricing as well as superior customer service through our experienced salesforce and our proprietary technologies. For the year ended December 31, 2020, we originated $7.2 billion in Wholesale originations, representing 12% of our total funded origination volume and a 45% increase to full year 2019 Wholesale volumes.

Correspondent — Our Correspondent channel purchases closed mortgage loans that meet our specific credit and underwriting criteria from community banks, credit unions and independent mortgage banks and fund them in our own name. In this capacity, we play an important role in providing efficient capital markets access to these institutions. We entered the Correspondent channel in early 2018 and significantly increased the scale of our operations following our acquisition of
4


Ditech’s correspondent platform in 2019. Our Correspondent channel is an important component of our strategy to grow our customer base and add to our MSR portfolio. For the year ended December 31, 2020, we originated $37.5 billion in Correspondent originations, representing 61% of our total funded origination volume and a 241% increase to full year 2019 Correspondent volumes.

We believe that our multi-channel origination mortgage platform provides us with a competitive advantage in this market and enables us to provide our borrowers with various products to ultimately originate both purchase and refinance loans across different market backdrops. Furthermore, we generally service all of the loans that we originate, which provides us with connectivity with our borrowers throughout the lifecycle of their loan. We combine operational excellence, modern proprietary technology, capital markets expertise, prudent risk management, and a relentless focus on client service to deliver consistent high-quality service to our customers.

Customer retention is core to our mission of serving homeowners and improving our customers’ experiences. We also expect that the investments we have made in data and analytics, as well as in branding and predictive modeling, will help us significantly improve our recapture rates and maintain our relationships with our borrowers. To support our recapture efforts, we have nearly doubled our sales and fulfillment headcount since January 2020 and, as of December 31, 2020, we have approximately 1,300 employees dedicated to the Direct to Consumer channel. During 2020, we invested heavily in training our salesforce, refining our marketing efforts and optimizing workflow, which we believe creates a better consumer experience and differentiates us in our ability to provide our borrowers with appropriate financing solutions.

NewRez originates or purchases residential mortgage loan market is commonly further divided into a numberloans conforming to the underwriting standards of categories based on certainthe Agencies (“Agency” loans), government-insured residential mortgage loans insured by the FHA, VA and USDA, and non-conforming loans through its SMART Loan Series. NewRez’s SMART Loan Series is a non-QM loan characteristics, includingproduct that provides a variety of options for highly qualified borrowers who fall outside the creditspecific requirements of Agency mortgage loans. Through this platform, NewRez underwrites quality ofloans that meet its guidelines and pricing models for borrowers that fall just outside the qualified mortgage requirement such as self-employed borrowers, bank statement or asset qualifiers, real estate investors, prime borrowers, and more. While NewRez’s origination of Non-QM loans paused at the typesonset of institutions that originate or finance such loans. While there are no universally accepted definitions,COVID-19 in the residential mortgage loan market is commonly dividedfirst quarter of 2020, the Company restarted production of Non-QM loans in the first quarter of 2021. We believe the outlook for Non-QM remains strong in 2021 supported by market participants into the following categories.pent up demand for Non-QM products and a growing population of Non-QM borrowers. In 2020, 66 % of NewRez’s funded production was Agency, 33% was Government, 1% was Non-Agency and 1% was Non-QM.

Government-Sponsored Enterprise and Government Guaranteed Loans. This categoryNewRez generates revenue through sales of residential mortgage loans, includes “conforming loans,” which are first lien residential mortgage loans that are secured by single-family residences that meet or “conform” to the underwriting standards established by the Federal National Mortgage Association (“Fannie Mae”) or the Federal Home Loan Mortgage Corporation (“Freddie Mac,” and collectively with Fannie Mae, the “GSEs”). The conforming loan limit is established by statute and currently is $453,100 with certain exceptions for high-priced real estate markets. This category also includes residential mortgage loans issued to borrowers that do not meet conforming loan standards, but who qualify for a loan that is insured or guaranteed by the government through the Government National Mortgage Association (“Ginnie Mae” and, collectively with the GSEs, the “Agencies” (with each of Fannie Mae, Freddie Mac and Ginnie Mae an “Agency”)), primarily through federal programs operated by the Federal Housing Administration (“FHA”) and the Department of Veterans Affairs.
Non-GSE or Government Guaranteed Loans. Residential mortgage loans that are not guaranteed by the GSEs or the government are generally referred to as “non-conforming loans” and fall into one of the following categories: jumbo, subprime, Alt-A, second lien or non-qualifying loans. The loans may be non-conforming due to various factors, including

mortgage balances in excess of Agency underwriting guidelines, borrower characteristics, loan characteristics and level of documentation.

Jumbo. Jumbo mortgage loans have original principal amounts that exceed the statutory conforming limit for GSE loans. Jumbo borrowers generally have strong credit histories and provide full loan documentation, including verification of income and assets.
Subprime. Subprime mortgage loans are generally issued to borrowers with weak credit histories, who make low or no down payments on the properties they purchase or have limited documentation of their income or assets. Subprime borrowers generally pay higher interest rates and fees than prime borrowers.
Alt-A. Alt-A mortgage loans are generally issued to borrowers with risk profiles that fall between prime and subprime. These loans have one or more high-risk features, such as the borrower having a high debt-to-income ratio, limited documentation verifying the borrower’s income or assets, or the option of making monthly payments that are lower than required for a fully amortizing loan. Alt-A mortgage loans generally have interest rates that fall between the interest rates on conforming loans and subprime loans.
Second Lien. Second mortgages and home equity lines are often referred to as second liens and fall into a separate category of the residential mortgage market. These loans typically have higher interest rates than loans secured by first liens because the lender generally will only receive proceeds from a foreclosure of a property after the first lien holder is paid in full. In addition, these loans often feature higher loan-to-value ratios and are less secure than first lien mortgages.
Non-QM. Non-QM loans are loans that do not meet the Qualified Mortgage rules per the Consumer Financial Protection Bureau. These loans commonly have features including, but not limited to, debt-to-income ratios exceeding 43%gain on loans originated and sold, the settlement of mortgage loan origination derivative instruments and the value of MSRs retained on transfer of the loans. Profit margins per loan vary by channel, with correspondent typically being the lowest and joint venture being the highest. NewRez sells conforming loans to the GSEs and Non-QM to another subsidiary of New Residential. NewRez relies on warehouse financing to fund loans at origination through the sale date.

NewRez sells newly originated Agency MSRs to New Residential Mortgage LLC (“NRM”), a subsidiary of New Residential, under a flow agreement and may, from time to time, sell the excess MSR to another subsidiary of New Residential. These transactions are recorded at fair value with gains or losses recognized on sale in the Origination segment. Subsequent to sale, these assets are included in MSR investments and the risks and rewards related to these assets are recognized in our MSR Related Investments segment.

We also have several wholly-owned subsidiaries that perform various services in the mortgage and real estate industries. Our subsidiary Avenue 365 Lender Services, LLC (“Avenue 365”) is a title agency providing title and settlement services to mortgage lenders and servicers. Our subsidiary eStreet Appraisal Management LLC (“eStreet”) is an appraisal management company that performs appraisal and valuation services.

Servicing

Our servicing business operates through NewRez’s servicing division, which consists of its performing loans servicing division, NewRez Servicing, and its special servicing division, Shellpoint Mortgage Servicing (“SMS”). NewRez Servicing primarily services NewRez originated loans. SMS services loans for third-parties as well as delinquent Agency loans and Non-Agency loans on behalf of the owners of the underlying mortgages. We are highly experienced in loan servicing, including loan modifications, and seek to help borrowers avoid foreclosure.

5


Third-party servicing, or servicing on behalf of third-party clients, is an important part of SMS’ platform. As of December 31, 2020, SMS has over 60 third-party clients, compared to 52 third-party clients as of the end of 2019. These institutional clients include, but are not limited to, GSEs, money center banks and whole loan investors.

As of December 31, 2020, our servicing divisions served over 1.7 million customers with an aggregate UPB of approximately $297.8 billion. This compares to 1.1 million customers and $219.4 billion aggregate UPB as of December 31, 2010. 69% of our December 31, 2020 servicing portfolio was serviced by NewRez Servicing and 31% was serviced by SMS. Through our servicing platform, we are focused on providing high-quality servicing to our borrowers and maintaining connectivity with our borrowers throughout the lifetime of their loan.

Servicing consists of collecting loan payments, remitting principal and interest onlypayments to investors, managing escrow funds for the payment terms,of mortgage-related expenses, such as taxes and insurance, performing loss mitigation activities, negotiating workouts and modifications, conducting or managing foreclosures on behalf of investors or other servicers and otherwise administering our mortgage loan terms exceeding 30 yearsservicing portfolio.

SMS enters into market based subservicing agreements in connection with its subservicing on behalf of other New Residential subsidiaries. We recognize this subservicing income earned from other subsidiaries in Servicing revenue, net in the Servicing segment. To the extent the subsidiary is the owner of the MSR or whole-loan, subservicing expense is recognized in the MSR Related Investments and abilityResidential Securities and Loans segments, respectively.

As a subservicer, SMS may be obligated to repay based on stated incomemake servicing advances; however, advances and asset verification. Non-QM loansother incurred costs are generally issuedlower compared to those of the MSR owner, and recovery times are substantially faster, often within the following month. To the extent SMS makes or recovers servicing advances under its subservicing agreements with other New Residential subsidiaries, such amounts are recognized as intercompany receivables or payables with the corresponding servicing advance recognized in the MSR Related Investments or Residential Securities and Loans segment, as appropriate.

In 2020, in light of the ongoing COVID-19 pandemic, our servicer worked diligently with borrowers to help them navigate their COVID-19 related hardships. As of December 31, 2020, 3.4% of borrowers in our servicing portfolio are in active forbearance, down from 10.5% as of the end of the second quarter 2020. While forbearance levels have remained elevated relative to non-COVID-19 times, 58.0% of COVID-19 related forbearance (over 120,000 homeowners) have been resolved. (i.e., forbearance has ended or hardship has been resolved). As hardships end, our servicing team members use proprietary loss mitigation technology to help homeowners move into permanent solutions such as repayment plans, deferments, and loan modifications. We are closely monitoring the CARES Act and COVID-19 guidance provided by the GSEs (FannieMae, FreddieMac, GinnieMae), Agencies (FHA, VA, USDA), and state/federal regulators. On February 9, 2021, the FHFA announced that are self-employed, have high debt-to-income ratio or have high net worth with liquid assets.
it was extending the maximum time a borrower can be in COVID-19 forbearance to 15 months, up from 12 months previously. The FHFA also announced that it had extended its moratorium on foreclosure on single-family homes through March 31, 2021. These announcements represented the first time that the agency extended the forbearance period by the sixth time it extended the foreclosure moratorium. As guidelines continue to evolve, we will adapt our servicing practices accordingly.


ServicingMSR Related AssetsInvestments


MSRs, Mortgage Servicing RightsMSR Financing Receivables and Excess MSRs


New Residential is one of the largest owners of MSRs in the United States according to Inside Mortgage Finance with $536 billion UPB of full and excess MSRs. Our MSR portfolio as of December 31, 2020 was down 15% from $627 billion UPB as of December 31, 2019. A mortgage servicing right (“MSR”)MSR provides a mortgage servicer with the right to service a pool of residential mortgage loans in exchange for a portion of the interest payments made on the underlying residential mortgage loans. This amount typically ranges from 25 to 50 basis points (“bps”) times the unpaid principal balance (“UPB”) of the residential mortgage loans, plus ancillary income and custodial interest. An MSR is made up of two components: a basic fee and an excess MSR (“Excess MSR”). The basic fee is the amount of compensation for the performance of servicing duties (including advance obligations), and the Excess MSR is the amount that exceeds the basic fee. Ownership of an MSR requires the owner to be a licensed mortgage servicer. An owner of an Excess MSR is not required to be licensed, and is not required to assume any servicing duties, advance obligations or liabilities associated with the loan pool underlying the MSR unless otherwise specified through agreement.


Servicer Advances Receivable and Servicer Advance Investments


Servicer advances are a customary feature of residential mortgage securitization transactions and represent one of the duties for which a servicer is compensated through the basic fee component of the related MSR, since the advances are non-interest bearing. Servicer
6


bearing, servicer advances are generally reimbursable cash payments made by a servicer (i) when the borrower fails to make scheduled payments due on a residential mortgage loan or (ii) to support the value of the collateral property. Our interests in servicer advances include the following:


Servicer Advances Receivable. The outstanding Servicer Advancesservicer advances related to a specified pool of mortgage loans.
loans in which we own the MSR.
Servicer Advance Investments. These investments are associated with specified pools of mortgage loans and include the related outstanding servicer advances, the requirement to purchase future servicer advances and the rights to the basic fee component of the related MSR. We have purchased Servicer Advance Investments on certain loan pools underlying our Excess MSRs.


Servicer advances typically fall into one of three categories:
 
Principal and Interest Advances: Cash payments made by the servicer to cover scheduled payments of principal of, and interest on, a residential mortgage loan that have not been paid on a timely basis by the borrower.
Escrow Advances (Taxes and Insurance Advances): Cash payments made by the servicer to third parties on behalf of the borrower for real estate taxes and insurance premiums on the property that have not been paid on a timely basis by the borrower.

Foreclosure Advances: Cash payments made by the servicer to third parties for the costs and expenses incurred in connection with the foreclosure, preservation and sale of the mortgaged property, including attorneys’ and other professional fees.


The purpose of the advances is to provide liquidity, rather than credit enhancement, to the underlying residential mortgage securitization transaction. Servicer advances are considered “top of the waterfall” and are generally permitted to be repaid from amounts received with respect to the related residential mortgage loan, including payments from the borrower or amounts received from the liquidation of the property securing the loan, which is referred to as “loan-level recovery.”


As a non-bank servicer, we finance principal and interest advances primarily from a combination of cash on hand and secured financing arrangements. Cash on hand can come from balances received from prepayments. The servicing agreements with Fannie Mae, Ginnie Mae and certain private label securitizations allow servicers to borrow against balances from prepayments to cover principal and interest advance requirements. The ability to borrow against prepayments stems from a difference caused by the timing between the remittance of payments under the servicer’s advance and remittance obligations, generally several weeks after the due date, and servicer’s timeline to remit prepayments, which can be up to a month or more after receipt from the borrower. Because of this timing difference, servicers can effectively borrow against the prepayments received to cover principal and interest advance requirements. Given the fairly robust and sustained refinance wave experienced throughout 2020, we have successfully utilized prepayment proceeds to fund principal and interest advances related to forborne loans. As of December 31, 2020, our servicer advance balances were $3.5 billion, relative to $3.7 billion as of December 31,2019.

Residential mortgage servicing agreements generally require a servicer to make advances in respect of serviced residential mortgage loans unless the servicer determines in good faith that the advance would not be ultimately recoverable from the proceeds of the related residential mortgage loan or the mortgaged property. In many cases, if the servicer determines that an advance previously made would not be recoverable from these sources, or if such advance is not recovered when the loan is repaid or related property is liquidated, then, the servicer is, most often, entitled to withdraw funds from the trustee custodial account for payments on the serviced residential mortgage loans to reimburse the applicable advance. This is what is often referred to as a “general collections backstop.” Under certain circumstances, a servicer may also be reimbursed for an otherwise unrecoverable advance by a GSE, with respect to loans in Agency RMBS (defined below). See “Risk Factors—Risks Related to Our Business—Servicer advances may not be recoverable or may take longer to recover than we expect, which could cause us to fail to achieve our targeted return on our Servicer Advance Investments or MSRs.”

The status of our interests in servicer advances for purposes of the REIT requirements is uncertain, and therefore our ability to acquire servicer advances may be limited. We currently hold our interests in servicer advances in taxable REIT subsidiaries.


We have also purchaseinvested in rated bonds backed by securitized pools of servicer advances issued through transactions sponsored by mortgage servicers. Servicer advance securitizations are generally rated “Master Trust” structures with multiple series of notes and one or more variable funding notes sharing in the same pool of collateral. Each note class has a specific advance rate and rating. We may pursue similar investments as opportunities arise.


We also own several wholly owned subsidiaries that perform various services in the mortgage and real estate industries. Our subsidiary DGG RE Investments LLC d/b/a Guardian Asset Management (“Guardian”) is a national provider of field services and property management services. We also made a strategic investment in Covius Holdings, Inc. (“Covius”), a leading provider of technology-enabled services to the mortgage industry.

7


Residential Securities and Loans


RMBS


Residential mortgage loans are often packaged into pools held in securitization entities which issue securities (RMBS) collateralized by such loans. Agency RMBS are RMBS issued or guaranteed by an Agency. “Non-Agency”Non-Agency RMBS are issued by either public trusts or private label securitization (“PLS”) entities. We invest in both Agency RMBS and Non-Agency RMBS.


Agency RMBS generally offer more stable cash flows and historically have been subject to lower credit risk and greater price stability than the other types of residential mortgage investments we intend to target. Our ownership of Agency RMBS is generally meant to act as a hedge to our large MSR portfolio. The Agency RMBS that we may acquire could be secured by fixed-rate mortgages, adjustable-rate mortgages or hybrid adjustable-rate mortgages. More information about certain types of Agency RMBS in which we have invested or may invest is set forth below.


Mortgage pass-through certificates. Mortgage pass-through certificates are securities representing interests in “pools” of residential mortgage loans secured by residential real property where payments of both interest and principal, plus pre-paid principal, on the securities are made monthly to holders of the securities, in effect “passing through” monthly payments made by the individual borrowers on the residential mortgage loans that underlie the securities, net of fees paid in connection with the issuance of the securities and the servicing of the underlying residential mortgage loans.


Interest Only Agency RMBS. This type of stripped security only entitles the holder to interest payments. The yield to maturity of interest only Agency RMBS is extremely sensitive to the rate of principal payments (particularly prepayments) on the underlying pool of residential mortgage loans. If we decide to invest in these types of securities, we anticipate doing so primarily to take advantage of particularly attractive prepayment-related or structural opportunities in the Agency RMBS markets.


To-be-announced forward contract positions (“TBAs”). We utilize TBAs in order to invest in Agency RMBS. Pursuant to these TBAs, we agree to purchase or sell, for future delivery, Agency RMBS with certain principal and interest terms and certain types of underlying collateral, but the particular Agency RMBS to be delivered would not be identified until shortly before the TBA settlement date. Our ability to purchase Agency RMBS through TBAs may be limited by the 75% income and asset tests applicable to REITs.



Specified RMBS (“Specified Pools”). Specified Pools are pools created with loans that have similar characteristics such as loan balance, FICO, coupon and prepayment protection. We invest in these securities to take advantage of particularly attractive prepayment-related or structural opportunities in the Agency RMBS markets.


The Non-Agency RMBS we may acquire could be secured by fixed-rate mortgages, adjustable-rate mortgages or hybrid adjustable-rate mortgages. The residential mortgage loan collateral may be classified as “conforming”conforming or “non-conforming,”non-conforming, depending on a variety of factors.


We also retain and own risk retention bonds from our securitizations in conjunction with risk retention regulations under the Dodd-Frank Act. As of December 31, 2020, 49% of our Non-Agency RMBS portfolio consisted of bonds retained pursuant to required risk retention regulations

RMBS, and in particular Non-Agency RMBS, may be subject to call rights, commonly referred to as “cleanup call rights.” Call rights permit the holder of the rights to purchase all of the residential mortgage loans which are collateralizing the related securitization for a price generally equal to the outstanding balance of such loans plus interest and certain other amounts (such as outstanding servicer advances and unpaid servicing fees). Call rights may be subject to limitations with respect to when they may be exercised (such as specific dates or upon the reduction of the outstanding balances of the remaining residential mortgage loans to a specified level). Call rights generally become exercisable when the current principal balance of the underlying residential mortgage loans is equal to or lower than 10% of their original balance.


We believe that in many Non-Agency RMBS vehicles there is a meaningful discrepancy between the value of the Non-Agency RMBS and the recovery value of the underlying collateral. We pursue opportunities in structured transactions that enable us to realize identified excesses of collateral value over related RMBS value, particularly through the acquisition and execution of call rights. WeAs of December 31, 2020 we control the call rights on Non-Agency deals with a total UPB of approximately $126.0$80.0 billion.


We believe a call right is profitable when the aggregate underlying loan value is greater than the sum of par on the loans minus any discount from acquired bonds plus expenses, including outstanding advances, related to such exercise. Generally, profit with respect to our call rights is generated by:

8



acquiring bonds issued by the securitization at a discount, prior to initiating the call, such that the portion of the payment we make to the trust, which is returned to us as bondholders when the call is exercised, exceeds our purchase price for the bonds;
re-securitizing or selling performing loans for a gain; and
retaining distressed loans to modify or liquidate over time at a premium to our basis (which results in increases in our portfolio of residential mortgage loans and REO).


We continue to evaluate the call rights we acquired, and our ability to exercise such rights and realize the benefits therefrom are subject to a number of risks. The timing, size and potential returns of future call transactions may be less attractive than our prior activity in this sector due to a number of factors, most of which are beyond our control. See “Risk Factors—Risks Related to Our Business—Our ability to exercise our cleanup call rights may be limited or delayed if a third party also possessing such cleanup call rights exercises such rights, if the related securitization trustee refuses to permit the exercise of such rights, or if a related party is subject to bankruptcy proceedings.”


Residential Mortgage Loans and Real Estate Owned


We believe there may be attractive opportunities to invest in portfolios of non-performing and other residential mortgage loans, along with foreclosed properties. We source non-performing residential mortgage loans primarily from two sources: call transactions (discussed above) and third-party pool purchases. In certain of these investments, we would expect to acquire the loans at a deep discount to their face amount, and we (either independently or with a servicing co-investor) would seek to resolve the loans atresulting in a substantially higher valuation. In other investments, we would expect to acquire the foreclosed property at a deep discount to its value,market values, and we would seek to monetize the discount through property improvements and sales. In addition, we may seek to employ leverage to increase returns, either through traditional financing lines or if available,securitization.

With respect to our Ginnie Mae securitization options.and servicing activities, in order to affect a loan modification, we are required to buy the loan out of the securitization. Once the modification is completed, the loan can be sold into a new Ginnie Mae securitization. We may also choose to exercise our unilateral right to repurchase loans that are at least three month delinquent out of a Ginnie Mae securitization (as an alternative to continuing to advance principal and interest payments to the holders of the Ginnie Mae securities). Such repurchases are commonly referred to as Early Buyouts, or EBOs. Since the onset of the COVID-19 pandemic, the number of Ginnie Mae loans that are three or more months delinquent has been elevated relative to historical averages. As a result, our purchases of EBO loans in 2020 has increased.


In addition, as discussed above, our wholly owned subsidiary originates conventional, government-insured and nonconforming residential mortgage loans for sale and securitization. The GSEs or Ginnie MaeAgencies guarantee the conventional and government insuredgovernment-insured mortgage securitizations and mortgage investors issue nonconforming loans may be sold through the issuance of private label mortgage securitizations, whilesecuritizations.

We also believe there will continue to be attractive opportunities in the single family rental (“SFR”) sector given robust industry fundamentals driven by the continued strength in the U.S. residential housing market. In 2020, SFR demonstrated resiliency amidst challenges and market volatility due to the COVID-19 pandemic in the U.S.; SFR operators continued to experience very strong demand for their homes with occupancy rates approaching all-time highs. De-densification, de-urbanization, supply shortages, rising home prices and declining housing affordability have all resulted in elevated demand for affordable SFR housing. The outlook for rent growth is positive. Younger generations' preference for mobility and flexibility also lend to stronger demand for renting over owning a home. Approximately 35% of houses are currently renter-occupied, and that number is expected to grow in the coming years. The SFR market remains largely fragmented as only approximately 2% of the SFR market is owned by institutional investors. We believe this fragmentation creates significant opportunity for our business. Using our established experience with residential real estate and our consumer-facing expertise, we generally retain the rightbelieve we are well-positioned to service the underlyingbenefit from these compelling trends in SFR. With our exposure to SFR, we are ultimately able to provide a variety of housing solutions to U.S. consumers, spanning both lending and leasing a home.

As of December 31, 2020, our residential mortgageloan portfolio consisted of: 30% reperforming loans, 32% non-performing loans and 38% seasoned reperforming loans.


Other Investments


We may pursue other types of investments as the market evolves, such as our opportunistic investmentinvestments in consumer loans. Our Manager makes decisions about our investments in accordance with broad investment guidelines adopted by our board of directors. Accordingly, we may, without a stockholder vote, change our target asset classes and acquire a variety of assets that
9


may differ

from, and are possibly riskier than, our current portfolio. For more information about our investment guidelines, see “—Investment Guidelines.”

Our Portfolio

Our current investment portfolio is comprised primarily of:
“Servicing Related Assets”:
Acquired and Originated MSRs, including mortgage servicing rights financing receivables (which are MSRs where our subsidiary, NRM, is the named servicer and we acquired the entire economic interest in the MSR but, solely for accounting purposes, the acquisition was not treated as a sale);
Excess MSRs;
Servicer Advance Investments (which include the related servicer advances receivable, the requirement to make future servicer advances, and the rights to receive the base fee portion of the related MSR, each of which on the loans underlying such investments); and
Servicer advances receivable (and the requirement under our MSRs to make future servicer advances);
“Residential Securities and Loans”:
Real estate securities, or RMBS; and
Residential mortgage loans; and
Consumer loans.


For more detail, see “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Our Portfolio.” The following table summarizes our consolidated investment portfolio as of December 31, 20182020 (dollars in thousands):
 
Outstanding
Face Amount
 
Amortized
Cost Basis
 
Percentage of
Total
Amortized
Cost Basis
 Carrying Value 
Weighted
Average Life
(years)(A)
Investments in:         
Excess MSRs(B)
$148,134,326
 $460,458
 2.1% $595,824
 6.1
MSRs(B) (C)
258,462,703
 2,566,694
 11.7% 2,884,100
 6.5
Mortgage Servicing Rights Financing Receivables(B) (C)
130,516,565
 1,303,738
 5.9% 1,644,504
 6.8
Servicer Advance Investments(B) (D)
620,050
 721,801
 3.3% 735,846
 5.7
Agency RMBS(E)
2,613,395
 2,657,917
 12.1% 2,665,618
 8.1
Non-Agency RMBS(E)
19,539,450
 8,554,511
 39.0% 8,970,963
 6.9
Residential Mortgage Loans4,806,115
 4,475,029
 20.4% 4,476,338
 9.1
Real Estate OwnedN/A
 125,719
 0.6% 113,410
 N/A
Consumer Loans1,072,577
 1,076,871
 4.9% 1,072,202
 3.5
Consumer Loans, Equity Method Investees231,560
 N/A
 N/A
 38,294
 1.3
Total / Weighted Average

 $21,942,738
 100.0% $23,197,099
 7.2
Reconciliation to GAAP total assets:         
Cash and restricted cash      415,078
  
Residential mortgage loans subject to repurchase      121,602
  
Servicer advances receivable      3,277,796
  
Trades receivable      3,925,198
  
Deferred tax asset, net      65,832
  
Other assets      688,408
  
GAAP total assets      $31,691,013
  
(A)Weighted average life is based on the timing of our expected principal reduction on the asset.
(B)The outstanding face amount of Excess MSRs, MSRs, Mortgage Servicing Rights Financing Receivables, and Servicer Advance Investments is based on 100% of the face amount of the underlying residential mortgage loans and currently outstanding advances, as applicable.

(C)Represents MSRs where our subsidiary, NRM, is the named servicer.
(D)The value of our Servicer Advance Investments also includes the rights to a portion of the related MSR.
(E)Amortized cost basis is net of impairment.

Servicing and OriginationResidential Securities
and Loans
OriginationServicingMSR Related InvestmentsTotal Servicing and OriginationReal Estate
Securities
Residential Mortgage LoansConsumer
Loans
CorporateTotal
December 31, 2020
Investments$2,947,113 $— $5,534,752 $8,481,865 $14,244,558 $3,029,339 $685,575 $— $26,441,337 
Cash and cash equivalents123,124 59,798 412,578 595,500 222,372 7,472 3,182 116,328 944,854 
Restricted cash14,826 49,913 28,128 92,867 15,652 96 27,004 — 135,619 
Other assets551,910 206,646 4,538,045 5,296,601 232,837 86,762 38,465 46,171 5,700,836 
Goodwill11,836 12,540 5,092 29,468 — — — — 29,468 
Total assets$3,648,809 $328,897 $10,518,595 $14,496,301 $14,715,419 $3,123,669 $754,226 $162,499 $33,252,114 
Debt$2,700,962 $3,285 $5,998,711 $8,702,958 $13,473,239 $2,386,919 $628,759 $541,516 $25,733,391 
Other liabilities298,106 89,713 1,520,959 1,908,778 20,863 28,577 622 130,199 2,089,039 
Total liabilities2,999,068 92,998 7,519,670 10,611,736 13,494,102 2,415,496 629,381 671,715 27,822,430 
Total equity649,741 235,899 2,998,925 3,884,565 1,221,317 708,173 124,845 (509,216)5,429,684 
Noncontrolling interests in equity of consolidated subsidiaries19,402 — 43,882 63,284 — — 45,384 — 108,668 
Total New Residential stockholders’ equity630,339 235,899 2,955,043 3,821,281 1,221,317 708,173 79,461 (509,216)5,321,016 
Investments in equity method investees$— $— $129,873 $129,873 $— $— $— $— $129,873 
Over time, we expect to opportunistically adjust our portfolio composition in response to market conditions.


With respect to our Excess MSRs, Servicer Advance Investments, RMBS, residential mortgage loans and consumer loans, we engage third-party servicers to service the loans, or loans underlying the investments, as applicable. With respect to our MSRs and servicer advances receivable, NRM is the named servicer but it engages a subservicerresidential mortgage loan investments, we engage both subsidiaries and third-party servicers to service the loans underlying the investments. We refer to the servicers and subservicers we engage as our “Servicing Partners.” As of December 31, 2018,2020, our Servicing Partners include, but are not limited to: Nationstar Mortgageto, Mr. Cooper, LoanCare, LLC (“Nationstar”LoanCare”), Ocwen Financial Corporation (together(“OFC” and, together with its subsidiaries, including Ocwen Loan Servicing LLC, “Ocwen”), PHH Corporation (together with its subsidiaries, including PHH Mortgage Corporation, and together with OFC and the Ocwen entities acquired by PHH Corporation as a result of its merger with OFC, “PHH”), Ditech Financial LLC (“Ditech,” a subsidiary of Ditech Holding Corporation), Flagstar Bank, FSB (“Flagstar”), New Penn Financial LLC (“New Penn”),NewRez, Specialized Loan Servicing LLC (“SLS”) and Fay Financial LLC (“Fay”), OneMain Holdings, Inc. (“OneMain”), and the Consumer Loan Seller (Note 9(as defined in Note 10 to our Consolidated Financial Statements). In addition, NRM is referred to as a “Servicing Partner” when contextually applicable.


Our Segments

See Note 3 to our Consolidated Financial Statements for information on the segments through which New Residential conducts its business.

Investment Guidelines


Our board of directors has adopted a broad set of investment guidelines to be used by our Manager to evaluate specific investments. Our general investment guidelines prohibit any investment that would cause us to fail to qualify as a REIT, and any investment that would cause us to be regulated as an investment company. These investment guidelines may be changed by our board of directors without the approval of our stockholders. If our Board changes any of our investment guidelines, we will disclose such changes in our next required periodic report.


Financing Strategy


Our objective is to generate attractive risk-adjusted returns for our stockholders, which at times incorporates the use of leverage. The amount of leverage we deploy for a particular investment depends upon an assessment of a variety of factors, which may include the anticipated liquidity and price volatility of our assets; the gap between the duration of assets and liabilities, including hedges; the availability and cost of financing the assets; our opinion of the creditworthiness of financing counterparties; the health of the U.S. economy and the residential mortgage and housing markets; our outlook on interest rates; the credit quality of the loans underlying our investments; and our outlook for asset spreads relative to financing costs. In 2020, we significantly altered our financing profile across MSRs, residential loans and Non-Agency residential securities. In particular, we moved away from short term repurchase agreements for these assets and into longer term financing arrangements including capital markets notes. As evidence of this, during 2020 we priced 17 securitizations for $8.0 billion across MSRs, Servicer Advances, Reperforming Loans, Non-Performing Loans, Consumer Loans and Non-QM loans. See “Management’s
10


Discussion and Analysis of Financial Condition and Results of Operations—Liquidity and Capital Resources—Debt Obligations” for further details about our debt obligations.


Hedging Strategy


New Residential utilizes various hedging instruments and techniques to actively manage and hedge our investment portfolio across various interest rate environments. We expect these instruments and techniques may allow us to reduce, but not eliminate, the impact of changing interest rates on our earnings and liquidity.

Our interest rate management techniques may include:
interest rate swap agreements, interest rate cap agreements, exchange-traded derivatives and swaptions;
puts and calls on securities or indices of securities;
U.S. Treasury securities and options on U.S. Treasury securities;
TBAs; and
other similar transactions.

Subject to maintaining our qualification as a REIT and exclusion from registration under the 1940 Act, we may, from time to time, utilize derivative financial instruments to hedge the interest rate risk associated with our borrowings.borrowings and utilize other techniques that we deem appropriate. Under the U.S. federal income tax laws applicable to REITs, we generally will be able to enter into certain transactions to hedge indebtedness that we may incur, or plan to incur, to acquire or carry real estate assets, although our total gross income from interest rate hedges that do not meet this requirement and other non-qualifying sources generally must not exceed 5% of our gross income.


Subject to maintaining our qualification as a REIT and exclusion from registration under the Investment Company1940 Act, of 1940 (the “1940 Act”), we may also engage in a variety of interest rate management techniques that seek on the one hand to mitigate the influence of interest rate changes on the values of some of our assets and on the other hand help us achieve our risk management objectives. The U.S. federal income tax rules applicable to REITs may require us to implement certain of these techniques through a domestic taxable REIT subsidiary (“TRS”) that is fully subject to U.S. federal corporate income taxation. Our interest rate management techniques may include:
interest rate swap agreements, interest rate cap agreements, exchange-traded derivatives and swaptions;
puts and calls on securities or indices of securities;
U.S. Treasury securities and options on U.S. Treasury securities;

TBAs; and
other similar transactions.

Subject to maintaining our REIT qualification, we may utilize hedging instruments and techniques that we deem appropriate. We expect these instruments and techniques may allow us to reduce, but not eliminate, the impact of changing interest rates on our earnings and liquidity.


The Management Agreement


We entered into a Management Agreement with our Manager, an affiliate of Fortress, which was subsequently amended and restated on August 1, 2013, on August 5, 2014 and on May 7, 2015, pursuant to which our Manager provides for a management team and other professionals who are responsible for implementing our business strategy, subject to the supervision of our board of directors. Our Manager is responsible for, among other things, (i) setting investment criteria in accordance with broad investment guidelines adopted by our board of directors, (ii) sourcing, analyzing and executing acquisitions, (iii) providing financial and accounting management services and (iv) performing other duties as specified in the Management Agreement.


We pay our Manager an annual management fee equal to 1.5% of our gross equity. Gross equity is generally the equity that was transferred to us by Drive Shack upon spin-off on May 15, 2013, on the distribution date, plus total net proceeds from common and preferred stock offerings, plus certain capital contributions to subsidiaries, less capital distributions and repurchases of common stock.


Our Manager is entitled to receive annual incentive compensation in an amount equal to the product of (A) 25% of the dollar amount by which (1)(a) the funds from operations before the incentive compensation, excluding funds from operations from investments in the Consumer Loan Companies and any unrealized gains or losses from mark-to-market valuation changes on investments and debt (and any deferred tax impact thereof), per share of common stock, plus (b) earnings (or losses) from the Consumer Loan Companies computed on a level-yield basis (such that the loans are treated as if they qualified as loans acquired with a discount for credit quality as set forth in Accounting Standards Codification (“ASC”) No. 310-30, as such codification was in effect on June 30, 2013) as if the Consumer Loan Companies had been acquired at their GAAP basis on the distribution date, plus earnings (or losses) from equity method investees invested in Excess MSRs as if such equity method investees had not made a fair value election, plus gains (or losses) from debt restructuring and gains (or losses) from sales of property, and plus non-routine items, minus amortization of non-routine items, in each case per share of common stock, exceed (2) an amount equal to (a) the weighted average of the book value per share of the equity that was transferred to us by Drive Shack on the distribution date and the prices per share of our common stock in any offerings by us (adjusted for prior capital dividends or capital distributions) multiplied by (b) a simple interest rate of 10% per annum, multiplied by (B) the weighted average number of shares of common stock outstanding.


11


“Funds from operations” means net income (computed in accordance with U.S. Generally Accepted Accounting Principles (“GAAP”)), excluding gains (losses) from debt restructuring and gains (or losses) from sales of property, plus depreciation on real estate assets, and after adjustments for unconsolidated partnerships and joint ventures. Funds from operations is computed on an unconsolidated basis. The computation of funds from operations may be adjusted at the direction of our independent directors based on changes in, or certain applications of, GAAP. Funds from operations is determined from the date of our separation from Drive Shack and without regard to Drive Shack’s prior performance. Funds from operations does not represent and should not be considered as a substitute for, or superior to, net income, or as a substitute for, or superior to, cash flows from operating activities, each as determined in accordance with U.S. GAAP, and our calculation of this measure may not be comparable to similarly titled measures reported by other companies.


The initial term of our Management Agreement expired on May 15, 2014, and the Management Agreement was and will be renewed automatically each year for an additional one-year period unless (i) a majority consisting of at least two-thirds of our independent directors or a simple majority of the holders of outstanding shares of our common stock, agree that there has been unsatisfactory performance that is materially detrimental to us or (ii) a simple majority of our independent directors agree that the management fee payable to our Manager is unfair; provided, that we shall not have the right to terminate our Management Agreement under clause (ii) foregoing if the Manager agrees to continue to provide the services under the Management Agreement at a fee that our independent directors have determined to be fair.


If we elect not to renew our Management Agreement at the expiration of any such one-year extension term as set forth above, our Manager will be provided with 60 days’ prior notice of any such termination. In the event of such termination, we would be required to pay the termination fee. The termination fee is a fee equal to the sum of (1) the amount of the management fee during the 12 months immediately preceding the date of termination, and (2) the “Incentive Compensation Fair Value Amount.” The Incentive Compensation Fair Value Amount is an amount equal to the incentive compensation that would be paid to the Manager if our

assets were sold for cash at their then current fair market value (taking into account, among other things, the expected future performance of the underlying investments).


Fortress, through its affiliates, and principals of Fortress held 2.4 million shares of our common stock, and Fortress, through its affiliates, held options relating to an additional 6.512.0 million shares of our common stock, representing approximately 2.6%3.5 % of our common stock on a fully diluted basis, as of December 31, 2018.2020.


Policies with Respect to Certain Other Activities


Subject to the approval of our board of directors, we have the authority to offer our common stock or other equity or debt securities in exchange for property and to repurchase or otherwise reacquire our shares or any other securities and may engage in such activities in the future.


We also may make loans to, or provide guarantees of certain obligations of, our subsidiaries.


Subject to the percentage ownership and gross income and asset tests necessary for REIT qualification, we may invest in securities of other REITs, other entities engaged in real estate activities or securities of other issuers, including for the purpose of exercising control over such entities.


We may engage in the purchase and sale of investments.


Our officers and directors may change any of these policies and our investment guidelines without a vote of our stockholders. In the event that we determine to raise additional equity capital, our board of directors has the authority, without stockholder approval (subject to certain New York Stock Exchange (“NYSE”) requirements), to issue additional common stock or preferred stock in any manner and on such terms and for such consideration it deems appropriate, including in exchange for property.


Decisions regarding the form and other characteristics of the financing for our investments are made by our Manager subject to the general investment guidelines adopted by our board of directors.


Conflicts of Interest


Although we have established certain policies and procedures designed to mitigate conflicts of interest, there can be no assurance that these policies and procedures will be effective in doing so. It is possible that actual, potential or perceived conflicts of interest could give rise to investor dissatisfaction, litigation or regulatory enforcement actions.


12


One or more of our officers and directors have responsibilities and commitments to entities other than us. We do not have a policy that expressly prohibits our directors, officers, security holders or affiliates from engaging for their own account in business activities of the types conducted by us. Moreover, our certificate of incorporation provides that if Drive Shack or Fortress or any of their officers, directors or employees acquire knowledge of a potential transaction that could be a corporate opportunity, they have no duty, to the fullest extent permitted by law, to offer such corporate opportunity to us, our stockholders or our affiliates. In the event that any of our directors and officers who is also a director, officer or employee of Drive Shack or Fortress acquires knowledge of a corporate opportunity or is offered a corporate opportunity, provided that this knowledge was not acquired solely in such person’s capacity as a director or officer of New Residential and such person acts in good faith, then to the fullest extent permitted by law such person is deemed to have fully satisfied such person’s fiduciary duties owed to us and is not liable to us if Drive Shack or Fortress, or their affiliates, pursues or acquires the corporate opportunity or if such person did not present the corporate opportunity to us. However, subject to the terms of our certificate of incorporation, our code of business conduct and ethics prohibits the directors, officers and employees of our Manager from engaging in any transaction that involves an actual conflict of interest with us. See “Risk Factors—Risks Related to Our Manager—There are conflicts of interest in our relationship with our Manager.”


Our key agreements, including our Management Agreement, were negotiated among related parties, and their respective terms, including fees and other amounts payable, may not be as favorable to us as terms negotiated with unaffiliated parties. Our independent directors may not vigorously enforce the provisions of our Management Agreement against our Manager. For example, our independent directors may refrain from terminating our Manager because doing so could result in the loss of key personnel. The structure of the Manager’s compensation arrangement may have unintended consequences for us. We have agreed to pay our Manager a management fee that is not tied to our performance and incentive compensation that is based entirely on our performance. The management fee may not sufficiently incentivize our Manager to generate attractive risk-adjusted returns for us, while the performance-based incentive compensation component may cause our Manager to place undue emphasis on the maximization of earnings, including through the use of leverage, at the expense of other objectives, such as preservation of capital, to achieve

higher incentive distributions. Investments with higher yield potential are generally riskier or more speculative than investments with lower yield potential. This could result in increased risk to the value of our portfolio of assets and a stockholder’s investment in us.


We may compete with entities affiliated with our Manager or Fortress including Nationstar, for certain target assets. From time to time, affiliates of Fortress may focus on investments in assets with a similar profile as our target assets that we may seek to acquire. These affiliates may have meaningful purchasing capacity, which may change over time depending upon a variety of factors, including, but not limited to, available equity capital and debt financing, market conditions and cash on hand. Fortress has two funds primarily focused on investing in Excess MSRs with approximately $0.4$0.7 billion in investments in aggregate. We have co-invested with these funds in Excess MSRs and may do so with similar Fortress funds in the future. Fortress funds generally have a fee structure similar to ours, but the fees actually paid will vary depending on the size, terms and performance of each fund.


Our Manager may determine, in its discretion, to make a particular investment through an investment vehicle other than us. Investment allocation decisions will reflect a variety of factors, such as a particular vehicle’s availability of capital (including financing), investment objectives and concentration limits, legal, regulatory, tax and other similar considerations, the source of the investment opportunity and other factors that the Manager, in its discretion, deems appropriate. Our Manager does not have an obligation to offer us the opportunity to participate in any particular investment, even if it meets our investment objectives.


Regulations

The mortgage industry is subject to a highly complex legal and regulatory framework. Our subsidiaries that perform mortgage lending and servicing activities are subject to extensive regulation by federal, state and local governmental and regulatory authorities, including the CFPB, Federal Trade Commission, the U.S. Department of Housing and Urban Development (“HUD”), the U.S. Department of Veterans Affairs (“VA”), the SEC and various state licensing, supervisory and administrative agencies. Both the scope of the laws and regulations and the intensity of the supervision to which we are subject have increased in recent years, initially in response to the financial crisis, and more recently in light of other factors such as technological and market changes. Regulatory enforcement and fines have also increased across the financial services sector. From time to time, we also receive requests from such governmental authorities for records, documents and information relating to the policies, procedures and practices of our loan servicing, origination and collection activities. In addition, we are also subject to periodic reviews and audits from the GSEs, Ginnie Mae, the CFPB, HUD, USDA, VA, state regulatory agencies and others. The legal and regulatory environment in which we operate is also constantly evolving as statutes, regulations and practices, and interpretations thereof, that are in place may be amended or otherwise change, and new statutes, regulations and practices may be enacted, adopted or implemented. We expect to continue to face regulatory scrutiny as an organization and as a participant in the mortgage sector.
13



We and our subsidiaries must comply with a large number of federal, state and local consumer protection laws including, among others, the Dodd-Frank Act, the Gramm-Leach-Bliley Act, the Fair Debt Collection Practices Act, Real Estate Settlement Procedures Act, the Truth in Lending Act, the Fair Credit Reporting Act, the Servicemembers Civil Relief Act, the Homeowners Protection Act, the Federal Trade Commission Act, the Telephone Consumer Protection Act, the Equal Credit Opportunity Act, as well as individual state licensing and foreclosure laws and federal and local bankruptcy rules. These statutes apply to many facets of our subsidiaries’ businesses, including loan origination, default servicing and collections, use of credit reports, safeguarding of non-public personally identifiable information about customers, foreclosure and claims handling, investment of and interest payments on escrow balances and escrow payment features, and such statutes mandate certain disclosures and notices to borrowers. These requirements can and will change as statutes and regulations are enacted, promulgated, amended, interpreted and enforced.

In addition, various federal, state and local laws have been enacted that are designed to discourage predatory lending and servicing practices. The Home Ownership and Equity Protection Act of 1994 (“HOEPA”) prohibits inclusion of certain provisions in residential loans that have mortgage rates or origination costs in excess of prescribed levels and requires that borrowers be given certain disclosures prior to origination. Some states have enacted, or may enact, similar laws or regulations, which in some cases impose restrictions and requirements greater than those in HOEPA. In addition, under the anti-predatory lending laws of some states, the origination of certain residential loans, including loans that are not classified as “high cost” loans under applicable law, must satisfy a net tangible benefits test with respect to the related borrower. This test may be highly subjective and open to interpretation. As a result, a court may determine that a residential loan, for example, does not meet the test even if the related originator reasonably believed that the test was satisfied. Failure of residential loan originators or servicers to comply with these laws, to the extent any of their residential loans are or become part of our mortgage-related assets, could subject us, as a servicer or, in the case of acquired loans, as an assignee or purchaser, to monetary penalties and could result in the borrowers rescinding the affected loans. Lawsuits have been brought in various states making claims against originators, servicers, assignees and purchasers of high cost loans for violations of state law. Named defendants in these cases have included numerous participants within the secondary mortgage market. If our loans are found to have been originated in violation of predatory or abusive lending laws, we could be subject to lawsuits or governmental actions, or we could be fined or incur losses.

We also must comply with federal, state and local laws related to data privacy and the handling of non-public personal financial information of our customers, including the recently enacted California Consumer Protection Act (“CCPA”), and we expect other states to enact legislation similar to the CCPA, which limit how companies can use customer data and impose obligations on companies in their management of such data. The service providers we use, including outside counsel retained to process foreclosures and bankruptcies, must also comply with some of these legal requirements. Changes to laws, regulations or regulatory policies or their interpretation or implementation and the continued heightening of regulatory requirements could affect us in substantial and unpredictable ways, including damaging our reputation and being subject to fines, legal liabilities or other penalties.

These and other laws and regulations directly affect our business and require constant compliance monitoring and internal and external audits and examinations by federal and state regulators. We work diligently to assess and understand the implications of the complex regulatory environment in which we operate and strive to meet the requirements of this constantly changing environment. We dedicate substantial resources to regulatory compliance while at the same time striving to meet the needs and expectations of our customers, clients and other stakeholders. Notwithstanding these efforts, there can be no assurance that we will be able to remain in compliance with these requirements. See “Risk Factors—Risks Related to Our Business—Our subsidiaries that perform mortgage lending and servicing activities are subject to extensive regulation by federal, state and local governmental and regulatory authorities, and our subsidiaries' business results may be significantly impacted by the existing and future laws and regulations to which they are subject. If our subsidiaries performing mortgage lending and servicing activities fail to operate in compliance with both existing and future statutory, regulatory and other requirements, our business, financial condition, liquidity and/or results of operations could be materially and adversely affected.”

Operational and Regulatory Structure


REIT Qualification


We have elected and intend to qualify to be taxed as a REIT for U.S. federal income tax purposes. Our qualification as a REIT will depend upon our ability to meet, on a continuing basis, various complex requirements under the Internal Revenue Code of 1986, as amended, (the “Internal Revenue Code”), relating to, among other things, the sources of our gross income, the composition and values of our assets, our distribution levels to our stockholders and the concentration of ownership of our capital stock. We believe that, commencing with our initial taxable year ended December 31, 2013, we have been organized in
14


conformity with the requirements for qualification and taxation as a REIT under the Internal Revenue Code, and that our manner of operation will enable us to meet the requirements for qualification and taxation as a REIT.


1940 Act Exclusion


We intend to continue to conduct our operations so that neither we nor any of our subsidiaries are required to register as an investment company under the 1940 Act. Section 3(a)(1)(A) of the 1940 Act defines an investment company as any issuer that is or holds itself out as being engaged primarily in the business of investing, reinvesting or trading in securities. Section 3(a)(1)(C) of the 1940 Act defines an investment company as any issuer that is engaged or proposes to engage in the business of investing, reinvesting, owning, holding or trading in securities and owns or proposes to acquire investment securities having a value exceeding 40% of the value of the issuer’s total assets (exclusive of U.S. Government securities and cash items) on an unconsolidated basis (the “40% test”). Excluded from the term “investment securities,” among other things, are U.S. Government securities and securities issued by majority owned subsidiaries that are not themselves investment companies and are not relying on the exclusion from the definition of investment company for private funds set forth in Section 3(c)(1) or Section 3(c)(7) of the 1940 Act.


We are organized as a holding company that conducts its businesses primarily through wholly owned and majority owned subsidiaries. We intend to continue to conduct our operations so that we do not come within the definition of an investment company because less than 40% of the value of our adjusted total assets on an unconsolidated basis will consist of “investment securities” in compliance with the 40% test under Section 3(a)(1)(C) of the 1940 Act. The value of securities issued by any wholly owned or majority owned subsidiaries that we may form in the future that are excluded from the definition of “investment company” based on Section 3(c)(1) or 3(c)(7) of the 1940 Act, together with any other investment securities we may own, may not exceed the 40% test under Section 3(a)(1)(C) of the 1940 Act. For purposes of the foregoing, we currently treat our interests in Specialized Loan Servicing LLC (“SLS”) servicer advances and our subsidiaries that hold consumer loans as investment securities because these subsidiaries presently rely on the exclusion provided by Section 3(c)(7) of the 1940 Act. We will monitor our holdings to ensure continuing and ongoing compliance with the 40% test under Section 3(a)(1)(C) of the 1940 Act. In addition, we believe we will not be considered an investment company under Section 3(a)(1)(A) of the 1940 Act because we will not engage primarily or hold ourselves out as being engaged primarily in the business of investing, reinvesting or trading in securities. Rather, through our wholly owned subsidiaries, we will be primarily engaged in the non-investment company businesses of these subsidiaries.


If the value of securities issued by our subsidiaries that are excluded from the definition of “investment company” by Section 3(c)(1) or 3(c)(7) of the 1940 Act, together with any other investment securities we own, exceeds the 40% test under Section 3(a)(1)(C) of the 1940 Act (e.g., the value of our interests in the taxable REIT subsidiaries that hold servicer advances investmentsServicer Advance Investments and

are not excluded from the definition of “investment company” by Section 3(c)(5)(A), (B), or (C) of the 1940 Act increases significantly in proportion to the value of our other assets), or if one or more of such subsidiaries fail to maintain an exclusion or exception from the 1940 Act, we could, among other things, be required either (a) to substantially change the manner in which we conduct our operations to avoid being required to register as an investment company or (b) to register as an investment company under the 1940 Act, either of which could have an adverse effect on us and the market price of our securities. As discussed above, for purposes of the foregoing, we currently treat our interest in SLS servicer advances and our subsidiaries that hold consumer loans as investment securities because these subsidiaries presently rely on the exclusion provided by Section 3(c)(7) of the 1940 Act. If we were required to register as an investment company under the 1940 Act, we could, among other things, be required either to (a) change the manner in which we conduct our operations to avoid being required to register as an investment company, (b) effect sales of our assets in a manner that, or at a time when, we would not otherwise choose to do so, or (c) register as an investment company, any of which could negatively affect the value of our common stock, the sustainability of our business model, and our ability to make distributions.


For purposes of the foregoing, we treat our interests in certain of our wholly owned and majority owned subsidiaries, which constitutes more than 60% of the value of our adjusted total assets on an unconsolidated basis, as non-investment securities because such subsidiaries qualify for exclusion from the definition of an investment company under the 1940 Act pursuant to Section 3(c)(5)(C) of the 1940 Act (the “Section 3(c)(5)(C) exclusion”). The Section 3(c)(5)(C) exclusion is available for entities “primarily engaged” in the business of “purchasing or otherwise acquiring mortgages and other liens on and interests in real estate.” The Section 3(c)(5)(C) exclusion generally requires that at least 55% of these subsidiaries’ assets comprise qualifying real estate assets and at least 80% of each of their portfolios must comprise qualifying real estate assets and real estate-related assets under the 1940 Act. Maintenance of our exclusion under the 1940 Act generally limits the amount of our Section 3(c)(5)(C) subsidiaries’ investments in non-real estate assets to no more than 20% of our total assets.


In satisfying the 55% requirement under the Section 3(c)(5)(C) exclusion, based on guidance from the Securities and Exchange Commission (“SEC”) and its staff, we treat Agency RMBS issued with respect to an underlying pool of mortgage loans in
15


which we hold all of the certificates issued by the pool as qualifying real estate assets. The SEC and its staff have not published guidance with respect to the treatment of whole pool Non-Agency RMBS for purposes of the Section 3(c)(5)(C) exclusion. Accordingly, based on our own judgment and analysis of the guidance from the SEC and its staff identifying Agency whole pool certificates as qualifying real estate assets under Section 3(c)(5)(C), we treat whole pool Non-Agency RMBS issued with respect to an underlying pool of mortgage loans in which our subsidiary relying on Section 3(c)(5)(C) holds all of the certificates issued by the pool as qualifying real estate assets. We also treat whole mortgage loans that each of our subsidiaries relying on Section 3(c)(5)(C) may acquire directly as qualifying real estate assets provided that 100% of the loan is secured by real estate when such subsidiary acquires the loan and the subsidiary has the unilateral right to foreclose on the mortgage.


Based on our own judgment and analysis of the guidance from the SEC and its staff with respect to analogous assets, we treat Excess MSRs for which we do not own the related servicing rights as real estate-related assets for purposes of satisfying the 80% test under the Section 3(c)(5)(C) exclusion. We treat investments in Agency partial pool RMBS and Non-Agency partial pool RMBS as real estate-related assets for purposes of satisfying the 80% test under the Section 3(c)(5)(C) exclusion.


We expect each of our subsidiaries relying on Section 3(c)(5)(C) to rely on guidance published by the SEC staff or on our analyses of guidance published with respect to other types of assets to determine which assets are qualifying real estate assets and real estate-related assets. The SEC may in the future take a view different than or contrary to our analysis with respect to the types of assets we have determined to be qualifying real estate assets or real estate-related assets. To the extent that the SEC staff publishes new or different guidance with respect to these matters, or disagrees with our analysis, we may be required to adjust our strategy accordingly. In addition, we may be limited in our ability to make certain investments and these limitations could result in the subsidiary holding assets we might wish to sell or selling assets we might wish to hold.


In August 2011, the SEC issued a concept release soliciting public comments on a wide range of issues relating to companies, which are typically REITs, engaged in the business of acquiring mortgages and mortgage-related instruments and that rely on Section 3(c)(5)(C) of the 1940 Act, including the nature of the assets that qualify for purposes of the Section 3(c)(5)(C) exclusion and whether such REITs should be regulated in a manner similar to investment companies. Therefore, there can be no assurance that the laws and regulations governing the 1940 Act status of REITs, or guidance from the SEC or its staff regarding the Section 3(c)(5)(C) exclusion, will not change in a manner that adversely affects our operations. If we or our subsidiaries fail to maintain an exclusion or exception from the 1940 Act, we could, among other things, be required either to (a) change the manner in which we conduct our operations to avoid being required to register as an investment company, (b) effect sales of our assets in a manner that, or at a time when, we would not otherwise choose to do so, or (c) register as an investment company, any of which could negatively affect the value of our common stock, the sustainability of our business model, and our ability to make distributions.



Although we monitor our portfolio periodically and prior to each investment origination or acquisition, there can be no assurance that we will be able to maintain the Section 3(c)(5)(C) exclusion from the definition of an investment company under the 1940 Act for these subsidiaries.


To the extent that the SEC staff provides more specific guidance regarding any of the matters bearing upon the exclusions or exceptions we and our subsidiaries rely on from the 1940 Act, we may be required to adjust our strategy accordingly. Any additional guidance from the SEC staff could provide additional flexibility to us, or it could further inhibit our ability to pursue the strategies we have chosen.


Qualification for an exclusion from registration under the 1940 Act will limit our ability to make certain investments. See “Risk Factors—Risks Related to Our Business—Maintenance of our 1940 Act exclusion imposes limits on our operations.”


Competition


Our success depends, in large part, on our ability to acquire target assets on terms consistent with our business and economic model. In acquiring these assets, we expect to compete with banks, REITs, independent mortgage loan servicers, private equity firms, hedge funds and other large financial services companies. Many of our anticipated competitors are significantly larger than we are, have access to greater capital and other resources and may have other advantages over us. In addition, some of our competitors may have higher risk tolerances or different risk assessments, which could lead them to offer higher prices for assets that we might be interested in acquiring and cause us to lose bids for those assets. In addition, other potential purchasers of our target assets may be more attractive to sellers of such assets if the sellers believe that these potential purchasers could obtain any necessary third partythird-party approvals and consents more easily than us.


In the face of this competition, we expect to take advantage of the experience of members of our management team and their industry expertise which may provide us with a competitive advantage and help us assess potential risks and determine
16


appropriate pricing for certain potential acquisitions of our target assets. In addition, we expect that these relationships will enable us to compete more effectively for attractive acquisition opportunities. However, we may not be able to achieve our business goals or expectations due to the competitive risks that we face.


Employees and Human Capital Resources


We are managed by our Manager pursuant to the Management Agreement between our Manager and us. All of our officers are employees of our Manager or an affiliate of our Manager. As of December 31, 2018, our employees include (i) three part-time2020, we have 5,667 employees of NRM and (ii) 2,357which 5,471 are employees of our wholly ownedwholly-owned subsidiary Shellpoint Partners LLC. We also engage contractors and consultants. None of our employees is represented by a labor union or covered by a collective bargaining agreement. We consider our relationship with our employees to be good and we focus heavily on employee engagement. We have invested substantial time and resources in building our team, and our human capital resources objectives include, as applicable, identifying, recruiting, retaining, incentivizing and integrating our existing and new employees, and to help ensure the success of our Company. To facilitate attraction and retention, we strive to make our Company a diverse, inclusive, and safe workplace, with opportunities for our employees to grow and develop their careers, supported by strong compensation and benefits programs. During 2020, Shellpoint hired over 1,600 employees, an increase of 42% compared to the year prior. In addition, as we transitioned primarily to remote work in March 2020 due to the onset of COVID-19, approximately 1,200 of those employees where recruited, hired, and trained virtually, with 500 of those hires considered permanent remote employees.


The table below summarizes the number of our employees by function:
FunctionNumber of Employees
Origination2,673 
Servicing2,517 
Ancillary177 
Corporate104 
Total5,471 

Legal Proceedings


For a discussion of our legal proceedings, see Part I, Item 3, “Legal Proceedings” in this report.


Corporate Governance and Internet Address; Where Readers Can Find Additional Information


We emphasize the importance of professional business conduct and ethics through our corporate governance initiatives. Our board of directors consists of a majority of independent directors, and the Audit, Nominating and Corporate Governance, and Compensation committees of our board of directors are composed exclusively of independent directors. We have adopted corporate governance guidelines, and codes of business conduct and ethics, which delineate our standards for our officers and directors, and employees of our Manager.


New Residential files annual, quarterly and current reports, proxy statements and other information required by the Securities Exchange Act of 1934, as amended (the ‘‘Exchange Act’’), with the SEC. Our SEC filings are available to the public from the SEC’s internet site at http://www.sec.gov.


Our internet site is http://www.newresi.com. We make available free of charge through our internet site our annual reports on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K, proxy statements and Forms 3, 4 and 5 filed on behalf of directors and executive officers and any amendments to those reports filed or furnished pursuant to the Exchange Act as soon as reasonably practicable after we electronically file such material with, or furnish it to, the SEC. Also posted on our website in the ‘‘Investor Relations—Corporate Governance” section are charters for the Company’sour Audit Committee, Compensation Committee and Nominating and Corporate Governance Committee, as well as our Corporate Governance Guidelines and our Code of Business Conduct and Ethics governing our directors, officers and employees. Information on, or accessible through, our website is not a part of, and is not incorporated into, this report.


17


Item 1A. Risk Factors


Investing in our common stock involves a high degree of risk. You should carefully read and consider the following risk factors and all other information contained in this report. If any of the following risks, as well as additional risks and uncertainties not currently known to us or that we currently deem immaterial, occur, our business, financial condition or results of operations could be materially and adversely affected. The risk factors summarized below are categorized as follows: (i) Risks Related to Our Business, (ii) Risks Related to Our Manager, (iii) Risks Related to the Financial Markets, (iv) Risks Related to Our Taxation as a REIT and (v) Risks Related to Our Common Stock. However, these categories do overlap and should not be considered exclusive.


Risks Related to Our Business


The COVID-19 pandemic has impacted, and could further adversely impact or disrupt, our business, financial condition and results of operations. The global spread of the COVID-19 outbreak has disrupted, and could further severely disrupt, the U.S. and global economy and financial markets. Any prolonged disruptions could create widespread mortgage loan performance and business continuity and viability issues.

In recent years, the outbreaks of certain highly contagious diseases have increased the risk of a pandemic resulting in economic disruptions. In particular, the COVID-19 pandemic has led to severe disruptions in the market and the global, U.S. and regional economies that may continue for a prolonged duration and trigger a recession or a period of economic slowdown. In response, various governmental bodies and private enterprises have implemented numerous measures to contain the outbreak, such as travel bans and restrictions, quarantines, shelter-in-place orders and shutdowns. These measures, among others, have slowed economic activities, and have led to significant and unprecedented volatility in the financial markets, including the markets in which we compete. The mortgage industry also has been negatively impacted-for example, many industry participants have been subject to margin calls, have suspended or reduced dividends or announced the need to raise additional capital.

In particular, our ability to operate successfully could be adversely impacted due to, but not limited to, the following:

The pandemic could adversely impact the continued service and availability of skilled personnel, including our executive officers and other members of our management team, employees at our origination and servicing businesses and the servicers and subservicers that we engage, which we refer to as our “Servicing Partners,” and other third-party vendors. To the extent our management or other personnel, including those of our Manager, are impacted in significant numbers by the outbreak and are not available to conduct work, our business and operating results may be negatively impacted.

Continued volatility in the residential credit market has caused and may continue to cause the market value of loans and securities we own subject to financing to decline, and our financing counterparties may make margin calls. In March 2020 we observed a mark-down of a portion of our mortgage assets by the counterparties to our financing arrangements, resulting in our having to use a significant portion of our cash on hand and sell certain assets to satisfy higher than historical levels of margin calls. We cannot assure you that we will not be subject to additional margin calls, that we will have ample liquidity to satisfy any such obligations, that we would be able to sell assets or securities as needed, or that the consideration of such sales will satisfy our obligations. Significant margin calls could have a material adverse effect on our results of operations, financial condition, business, liquidity and ability to make distributions to our stockholders, and could cause the value of our securities to decline.

The financial impact of the outbreak, including significant and widespread decreases in the fair values of our assets, could cause us to breach the financial covenants under our borrowing facilities or other agreements related to liquidity, net worth, leverage or other financial metrics. Such covenants, if breached, may require us to immediately repay all outstanding amounts borrowed, if any, under these facilities and these facilities being unavailable to use for future financing needs, as well as triggering cross-defaults under other debt agreements. In any such scenario, we could engage in discussions with our financing counterparties with regard to such covenants; however, we cannot predict whether our financing counterparties will negotiate terms or agreements in respect of these financial covenants, the timing of any such negotiations or agreements or the terms thereof. A continued reduction in our cash flows could impact our ability to continue paying dividends to our stockholders at expected levels or at all.

Certain actions taken by U.S. or other governmental authorities, including the Federal Reserve, that are intended to ameliorate the macroeconomic effects of COVID-19 may harm our business. Decreases in short-term interest rates, such as those announced by the Federal Reserve in late 2019 and first quarter of 2020, may have a negative impact on our results, as we have certain assets and liabilities which are sensitive to changes in interest rates. Since March 2020,
18


the Federal Reserve has maintained interest rates close to zero in response to COVID-19 pandemic concerns, and the continuation of such low interest rates may negatively affect our results of operations. In addition, a continuing decline in interest rates may result in higher refinancing activity and therefore increase the rate of prepayment on loans underlying our assets, which could have a material adverse effect on our result of operations.

We could face difficulty accessing debt and equity capital on attractive terms, or at all. In addition, a severe disruption and instability in the global financial markets or deteriorations in credit and financing conditions may adversely affect the valuation of financial assets and liabilities or cause us to reduce the volume of loans we originate and/or service, any of which could have a material adverse effect on our business, financial condition, results of operations and cash flows.

Rising unemployment levels in the U.S. and other effects of COVID-19 may cause borrowers to experience difficulties in meeting their payment obligations under the mortgage loans, or to seek forbearance on payments, which may result in significant decreases in cash flows. An increase in delinquencies or default would have an adverse impact on the value of our RMBS and MSR assets, as well as increase the cost to service our MSR assets. Furthermore, we expect to see an increase in our servicer advance obligations for which we will need to obtain additional liquidity either through raising additional financing or selling additional assets. In addition, any significant decrease in economic activity or resulting decline in the housing market could have an adverse effect on our investments in mortgage loans, Agency RMBS, Non-Agency RMBS and other real estate assets.

As a result of the outbreak, we have experienced a decrease in the value of our qualifying REIT assets, and we had to sell a significant portion of such assets in order to satisfy margin calls. We cannot assure you that these and other market developments resulting from COVID-19 will not adversely affect our ability to continue to qualify as a REIT. Although we expect to be able to continue to satisfy the requirements for qualification as a REIT, no assurances can be given that we will be able to do so, or that doing so will not adversely affect our business plan.

U.S. and other governmental authorities, including FHFA, HUD, and the Federal Reserve, have taken certain actions that are intended to ameliorate the macroeconomic effects of the pandemic, and the potential impact of such actions on our business remains uncertain. For example, on March 27, 2020, the CARES Act was enacted to provide financial assistance to individuals and businesses affected by the COVID-19 pandemic. The CARES Act also provides certain measures to support individuals and businesses in maintaining solvency through monetary relief, including in the form of financing and loan forgiveness/forbearance. The CARES Act, among other things, provides any homeowner with a federally-backed mortgage who is experiencing financial hardship the option of up to six months of forbearance on their mortgage payments, with a potential to extend that forbearance for another six months. During the forbearance period, no additional fees, penalties or interest can accrue on the homeowner’s account. The CARES Act also established a temporary moratorium on foreclosures. Unprecedented numbers of forbearances have been requested as a result of the CARES Act and various executive orders and legislation in different states requiring servicers to administer forbearances. Extensive use by the public of the relief provided by the CARES Act can have a negative impact on our financial results. However, none of the programs or legislation currently offer any liquidity initiatives to support servicers’ advancing obligations, other than the Pass-Through Assistance Program offered by Ginnie Mae. We may not be eligible for any such relief and there is no assurance that any of these relief programs or initiatives will be effective, sufficient or otherwise have a positive impact on our business.

To the extent we elect or are required to make temporary or lasting changes involving the status, practices and procedures of our operating businesses, including with respect to loan origination and servicing activities, we may strain our relationships with business partners, customers and counterparties, breach actual or perceived obligations to them, and be subject to litigation and claims from such partners, customers and counterparties, any of which could have a material adverse effect on our reputation, business, financial condition, results of operations and cash flows.

The extent of the pandemic’s effect on our operational and financial performance will depend on future developments, including the duration, spread and intensity of the pandemic, the related economic impacts, as well as the successful development, distribution and acceptance of vaccines for COVID-19, all of which remain uncertain and difficult to predict. Due to the widening nature of the pandemic, we are not able at this time to estimate the ultimate effect of these and other unforeseen factors on our business, but the adverse impact on our business, results of operations, financial condition and cash flows could be material. A prolonged impact of COVID-19 could also heighten many of the other risks described in this report.
19



We may not be able to successfully operate our business strategy or generate sufficient revenue to make or sustain distributions to our stockholders.


We cannot assure you that we will be able to successfully operate our business or implement our operating policies and strategies. There can be no assurance that we will be able to generate sufficient returns to pay our operating expenses, satisfy our debt obligations and make satisfactory distributions to our stockholders, or any distributions at all. Our results of operations and our ability to make or sustain distributions to our stockholders depend on several factors, including the availability of opportunities to acquire attractive assets, the level and volatility of interest rates, the performance of our origination and servicing businesses, the availability of adequate short- and long-term financing, the ongoing impact of COVID-19 on our business, and conditions in the real estate market, the financial markets and economic conditions.


The value of our investments is based on various assumptions that could prove to be incorrect and could have a negative impact on our financial results.


When we make investments, we base the price we pay and, in some cases, the rate of amortization of those investments on, among other things, our projection of the cash flows from the related pool of loans. We generally record such investments on our balance sheet at fair value, and we measure their fair value on a recurring basis. Our projections of the cash flow from our investments, and the determination of the fair value thereof, are based on assumptions about various factors, including, but not limited to:
 
rates of prepayment and repayment of the underlying loans;
potential fluctuations in prevailing interest rates and credit spreads;
rates of delinquencies and defaults, and related loss severities;
costs of engaging a subservicer to service MSRs;
market discount rates;
in the case of MSRs and Excess MSRs, recapture rates; and
in the case of Servicer Advance Investments and servicer advances receivable, the amount and timing of servicer advances and recoveries.


Our assumptions could differ materially from actual results. The use of different estimates or assumptions in connection with the valuation of these investments could produce materially different fair values for such investments, which could have a material adverse effect on our consolidated financial position and results of operations. The ultimate realization of the value of our investments may be materially different than the fair values of such investments as reflected in our Consolidated Financial Statements as of any particular date.


We refer to our MSRs, mortgage servicing rightsMSR financing receivables, Excess MSRs, and the basebasic fee portion of the related MSRs included in our Servicer Advance Investments, collectively, as our interests in MSRs.


With respect to our investments in interests in MSRs, residential mortgage loans and consumer loans, and a portion of our RMBS, when the related loans are prepaid as a result of a refinancing or otherwise, the related cash flows payable to us will either, in the case of interest-only RMBS, and/or interests in MSRs, cease (unless, in the case of our interests in MSRs, the loans are recaptured upon a refinancing), or we will cease to receive interest income on such investments, as applicable. Borrowers under residential mortgage loans and consumer loans are generally permitted to prepay their loans at any time without penalty. Our expectation of prepayment rates is a significant assumption underlying our cash flow projections. Prepayment rate is the measurement of how quickly borrowers pay down the UPB of their loans or how quickly loans are otherwise brought current, modified, liquidated or charged off. A significant increase in prepayment rates could materially reduce the ultimate cash flows and/or interest income, as applicable, we receive from our investments, and we could ultimately receive substantially less than what we paid for such assets, decreasing the fair value of our investments. If the fair value of our investment portfolio decreases, we would generally be required

to record a non-cash charge, which would have a negative impact on our financial results. Consequently, the price we pay to acquire our investments may prove to be too high if there is a significant increase in prepayment rates.


The values of our investments are highly sensitive to changes in interest rates. Historically, the value of MSRs, which underpin the value of our investments, including interests in MSRs, has increased when interest rates rise and decreased when interest rates decline due to the effect of changes in interest rates on prepayment rates. The significant dislocation in the financial markets due to COVID-19 has caused, among other things, a sharp decrease in interest rates. Prepayment rates could increase as a result of a general economic recovery or other factors, which would reduce the value of our interests in MSRs.


20


Moreover, delinquency rates have a significant impact on the value of our investments. When the UPB of mortgage loans cease to be a part of the aggregate UPB of the serviced loan pool (for example, when delinquent loans are foreclosed on or repurchased, or otherwise sold, from a securitized pool), the related cash flows payable to us, as the holder of an interest in the related MSR, cease. Depending on how long the pandemic continues to disrupt the economy and employment, our servicing business could experience our cost-to-service increase as we deal with higher delinquencies and foreclosures. However, we have not seen a deterioration in 30-day or 60-day delinquencies at this time. An increase in delinquencies will generally result in lower revenue because typically we will only collect on our interests in MSRs from GSEsthe Agencies or mortgage owners for performing loans. An increase in delinquencies with respect to the loans underlying our servicer advances could also result in a higher advance balance and the need to obtain additional financing, which we may not be able to do on favorable terms or at all. Additionally, in the case of residential mortgage loans, consumer loans and RMBS that we own, an increase in foreclosures could result in an acceleration of repayments, resulting in a decrease in interest income. Alternatively, increases in delinquencies and defaults could also adversely affect our investments in RMBS, residential mortgage loans and/or consumer loans if and to the extent that losses are suffered on residential mortgage loans, consumer loans or, in the case of RMBS, the residential mortgage loans underlying such RMBS. Accordingly, if delinquencies are significantly greater than expected, the estimated fair value of these investments could be diminished. As a result, we could suffer a loss, which would have a negative impact on our financial results.


We are party to several “recapture agreements” whereby our MSR or Excess MSR is retained if the applicable Servicing Partner originates a new loan the proceeds of which are used to repay a loan underlying an MSR or Excess MSR in our portfolio. We believe that such agreements will mitigate the impact on our returns in the event of a rise in voluntary prepayment rates, with respect to investments where we have such agreements. There are no assurances, however, that counterparties will enter into such arrangements with us in connection with any future investment in MSRs or Excess MSRs. We are not party to any such arrangements with respect to any of our investments other than MSRs and Excess MSRs.


If the applicable Servicing Partner does not meet anticipated recapture targets, the servicing cash flow on a given pool could be significantly lower than projected, which could have a material adverse effect on the value of our MSRs or Excess MSRs and consequently on our business, financial condition, results of operations and cash flows. Our recapture target for our current recapture agreements is stated in the table in Note 1213 to our Consolidated Financial Statements.


Servicer advances may not be recoverable or may take longer to recover than we expect, which could cause us to fail to achieve our targeted return on our Servicer Advance Investments or MSRs.


NRM isWe are generally required to make servicer advances related to the pools of loans for which it iswe are the named servicer. In addition, we have agreed (in the case of Nationstar,Mr. Cooper, together with certain third-party investors) to purchase from certain of the servicers and subservicers that we engage, which we refer to as our “Servicing Partners,” all servicer advances related to certain loan pools, as a result of which we are entitled to amounts representing repayment for such advances. During any period in which a borrower is not making payments, a servicer is generally required under the applicable servicing agreement to advance its own funds to cover the principal and interest remittances due to investors in the loans, pay property taxes and insurance premiums to third parties, and to make payments for legal expenses and other protective advances. The servicer also advances funds to maintain, repair and market real estate properties on behalf of investors in the loans.


Repayment of servicer advances and payment of deferred servicing fees are generally made from late payments and other collections and recoveries on the related residential mortgage loan (including liquidation, insurance and condemnation proceeds) or, if the related servicing agreement provides for a “general collections backstop,” from collections on other residential mortgage loans to which such servicing agreement relates. The rate and timing of payments on servicer advances and deferred servicing fees are unpredictable for several reasons, including the following:
 
payments on the servicer advances and the deferred servicing fees depend on the source of repayment, and whether and when the related servicer receives such payment (certain servicer advances are reimbursable only out of late payments and other collections and recoveries on the related residential mortgage loan, while others are also reimbursable out of principal and interest collections with respect to all residential mortgage loans serviced under the related servicing agreement, and as a consequence, the timing of such reimbursement is highly uncertain);

the length of time necessary to obtain liquidation proceeds may be affected by conditions in the real estate market or the financial markets generally, the availability of financing for the acquisition of the real estate and other factors, including, but not limited to, government intervention;
the length of time necessary to effect a foreclosure may be affected by variations in the laws of the particular jurisdiction in which the related mortgaged property is located, including whether or not foreclosure requires judicial action;
21


the requirements for judicial actions for foreclosure (which can result in substantial delays in reimbursement of servicer advances and payment of deferred servicing fees), which vary from time to time as a result of changes in applicable state law; and
the ability of the related servicer to sell delinquent residential mortgage loans to third parties prior to a sale of the underlying real estate, resulting in the early reimbursement of outstanding unreimbursed servicer advances in respect of such residential mortgage loans.


As home values change, the servicer may have to reconsider certain of the assumptions underlying its decisions to make advances. In certain situations, its contractual obligations may require the servicer to make certain advances for which it may not be reimbursed. In addition, when a residential mortgage loan defaults or becomes delinquent, the repayment of the advance may be delayed until the residential mortgage loan is repaid or refinanced, or a liquidation occurs. To the extent that one of our Servicing Partners fails to recover the servicer advances in which we have invested, or takes longer than we expect to recover such advances, the value of our investment could be adversely affected and we could fail to achieve our expected return and suffer losses.


Servicing agreements related to residential mortgage securitization transactions generally require a residential mortgage servicer to make servicer advances in respect of serviced residential mortgage loans unless the servicer determines in good faith that the servicer advance would not be ultimately recoverable from the proceeds of the related residential mortgage loan, mortgaged property or mortgagor. In many cases, if the servicer determines that a servicer advance previously made would not be recoverable from these sources, the servicer is entitled to withdraw funds from the related custodial account in respect of payments on the related pool of serviced mortgages to reimburse the related servicer advance. This is what is often referred to as a “general collections backstop.” The timing of when a servicer may utilize a general collections backstop can vary (some contracts require actual liquidation of the related loan first, while others do not), and contracts vary in terms of the types of servicer advances for which reimbursement from a general collections backstop is available. Accordingly, a servicer may not ultimately be reimbursed if both (i) the payments from related loan, property or mortgagor payments are insufficient for reimbursement, and (ii) a general collections backstop is not available or is insufficient. Also, if a servicer improperly makes a servicer advance, it would not be entitled to reimbursement. While we do not expect recovery rates to vary materially during the term of our investments, there can be no assurance regarding future recovery rates related to our portfolio.


We rely heavily on our Servicing Partners to achieve our investment objective and have no direct ability to influence their performance.


The value of substantially all of our investments is dependent on the satisfactory performance of servicing obligations by the related mortgage servicer or subservicer, as applicable. The duties and obligations of mortgage servicers are defined through contractual agreements, generally referred to as Servicing Guides in the case of GSEs, the MBS Guide in the case of Ginnie Mae or pooling agreements, securitization servicing agreements, pooling and servicing agreements or other similar agreements (collectively, “PSAs”) in the case of Non-Agency RMBS (collectively, the “Servicing Guidelines”). The duties of the subservicers we engage to service the loans underlying our MSRs are contained in subservicing agreements with our subservicers. The duties of a subservicer under a subservicing agreement may not be identical to the obligations of the servicer under Servicing Guidelines. Our interests in MSRs are subject to all of the terms and conditions of the applicable Servicing Guidelines. Servicing Guidelines generally provide for the possibility of termination of the contractual rights of the servicer in the absolute discretion of the owner of the mortgages being serviced (or the required bondholders in the case of Non-Agency RMBS). Under the Agency Servicing Guidelines, the servicer may be terminated by the applicable Agency for any reason, “with” or “without” cause, for all or any portion of the loans being serviced for such Agency. In the event mortgage owners (or bondholders) terminate the servicer (regardless of whether such servicer is a subsidiary of New Residential or one of its subservicers), the related interests in MSRs would under most circumstances lose all value on a going forward basis. If the servicer is terminated as servicer for any Agency pools, the servicer’s right to service the related mortgage loans will be extinguished and our interests in related MSRs will likely lose all of their value. Any recovery in such circumstances, in the case of Non-Agency RMBS, will be highly conditioned and may require, among other things, a new servicer willing to pay for the right to service the applicable residential mortgage loans while assuming responsibility for the origination and prior servicing of the residential mortgage loans. In addition, in the case of Agency MSRs, any payment received from a successor servicer will be applied first to pay the applicable Agency for all of its claims and costs, including claims and costs against the servicer that do not relate to the residential mortgage loans for which we own interests in the MSRs. A termination could also result in an event of default under our related financings. It is expected that any termination of a servicer by mortgage owners (or bondholders) would take effect across all mortgages of such mortgage owners (or bondholders) and would not be limited to a particular vintage or other subset of mortgages. Therefore, it is possible that all investments with a

given servicer would lose all their value in the event mortgage owners (or bondholders) terminate such servicer. See “—We have significant counterparty concentration risk in certain of our Servicing Partners, and are subject to other counterparty concentration and default risks.” As
22


a result, we could be materially and adversely affected if one of our Servicing Partners is unable to adequately carry out its duties as a result of:
 
its failure to comply with applicable laws and regulations;
its failure to comply with contractual and financing obligations and covenants;
a downgrade in, or failure to maintain, any of its servicer ratings;
its failure to maintain sufficient liquidity or access to sources of liquidity;
its failure to perform its loss mitigation obligations;
its failure to perform adequately in its external audits;
a failure in or poor performance of its operational systems or infrastructure;
regulatory or legal scrutiny or regulatory actions regarding any aspect of a servicer’s operations, including, but not limited to, servicing practices and foreclosure processes lengthening foreclosure timelines;
an Agency’s or a whole-loan owner’s transfer of servicing to another party; or
any other reason.


In the ordinary course of business, our Servicing Partners are subject to numerous legal proceedings, federal, state or local governmental examinations, investigations or enforcement actions which could adversely affect their reputation and their liquidity, financial position and results of operations. Mortgage servicers, including certain of our Servicing Partners, have experienced heightened regulatory scrutiny and enforcement actions, and our Servicing Partners could be adversely affected by the market’s perception that they could experience, or continue to experience, regulatory issues. See “—Certain of our Servicing Partners have been and are subject to federal and state regulatory matters and other litigation, which may adversely impact us.” In light of recent regulatory actions against Ocwen, we cannot assure you that Ocwen will not be removed as servicer by the Agencies or by bondholders, which could have a material adverse effect on our interests in MSRs serviced or subserviced by Ocwen.


Loss mitigation techniques are intended to reduce the probability that borrowers will default on their loans and to minimize losses when defaults occur, and they may include the modification of mortgage loan rates, principal balances and maturities. If any of our Servicing Partners fail to adequately perform their loss mitigation obligations, we could be required to make or purchase, as applicable, servicer advances in excess of those that we might otherwise have had to make or purchase, and the time period for collecting servicer advances may extend. Any increase in servicer advances or material increase in the time to resolution of a defaulted loan could result in increased capital requirements and financing costs for us and our co-investors and could adversely affect our liquidity and net income. In the event that one of our servicers from which we are obligated to purchase servicer advances is required by the applicable Servicing Guidelines to make advances in excess of amounts that we or, in the case of Nationstar,Mr. Cooper, the co-investors, are willing or able to fund, such servicer may not be able to fund these advance requests, which could result in a termination event under the applicable Servicing Guidelines, an event of default under our advance facilities and a breach of our purchase agreement with such servicer. As a result, we could experience a partial or total loss of the value of our Servicer Advance Investments.


MSRs and servicer advances are subject to numerous federal, state and local laws and regulations and may be subject to various judicial and administrative decisions. If the Servicing Partner actually or allegedly failed to comply with applicable laws, rules or regulations, it could be terminated as the servicer, and could lead to civil and criminal liability, loss of licensing, damage to our reputation and litigation, which could have a material adverse effect on our business, financial condition, results of operations or cash flows. In addition, servicer advances that are improperly made may not be eligible for financing under our facilities and may not be reimbursable by the related securitization trust or other owner of the residential mortgage loan, which could cause us to suffer losses.


Favorable servicer ratings from third-party rating agencies, such as S&P Global Ratings (“S&P”), Moody’s Investors Service (“Moody’s”) and Fitch Ratings (“Fitch”), are important to the conduct of a mortgage servicer’s loan servicing business, and a downgrade in a Servicing Partner’s servicer ratings could have an adverse effect on the value of our interests in MSRs and result in an event of default under our financings. Downgrades in a Servicing Partner’s servicer ratings could adversely affect our ability to finance our assets and maintain their status as an approved servicer by Fannie Mae and Freddie Mac. Downgrades in servicer ratings could also lead to the early termination of existing advance facilities and affect the terms and availability of financing that a Servicing Partner or we may seek in the future. A Servicing Partner’s failure to maintain favorable or specified ratings may cause their termination as a servicer and may impair their ability to consummate future servicing transactions, which could result in an event of default under our financing for servicer advances and have an adverse effect on the value of our investments because we will rely heavily on Servicing Partners to achieve our investment objectives and have no direct ability to influence their performance.



For additional information about the ways in which we may be affected by mortgage servicers, see “—The value of our interests in MSRs, servicer advances, residential mortgage loans and RMBS may be adversely affected by deficiencies in servicing and foreclosure practices, as well as related delays in the foreclosure process.”

23



A number of lawsuits, including class-actions, have been filed against mortgage servicers alleging improper servicing in connection with residential non-agencyNon-Agency mortgage securitizations. Investors in, and counterparties to, such securitizations may commence legal action against us and responding to such claims, and any related losses, could negatively impact our business.


A number of lawsuits, including class actions, have been filed against mortgage servicers alleging improper servicing in connection with residential non-agencyNon-Agency mortgage securitizations. Investors in, and counterparties to, such securitizations may commence legal action against us and responding to such claims, and any related losses, could negatively impact our business. The number of counterparties on behalf of which we service loans significantly increases as the size of our non-agencyNon-Agency MSR portfolio increases and we may become subject to claims and legal proceedings, including purported class-actions, in the ordinary course of our business, challenging whether our loan servicing practices and other aspects of our business comply with applicable laws, agreements and regulatory requirements. We are unable to predict whether any such claims will be made, the ultimate outcome of any such claims, the possible loss, if any, associated with the resolution of such claims or the potential impact any such claims may have on us or our business and operations.  Regardless of the merit of any such claims or lawsuits, defending any claims or lawsuits may be time consuming and costly and we may be required to expend significant internal resources and incur material expenses, and management time may be diverted from other aspects of our business, in connection therewith. Further, if our efforts to defend any such claims or lawsuits are not successful, our business could be materially and adversely affected. As a result of investor and other counterparty claims, we could also suffer reputational damage and trustees, lenders and other counterparties could cease wanting to do business with us.


Certain of our Servicing Partners have been and are subject to federal and state regulatory matters and other litigation, which may adversely impact us.


Regulatory actions or legal proceedings against certain of our Servicing Partners could increase our financing costs or operating expenses, reduce our revenues or otherwise materially adversely affect our business, financial condition, results of operations and liquidity. Such Servicing Partners may be subject to additional federal and state regulatory matters in the future that could materially and adversely affect the value of our investments to the extent we rely on them to achieve our investment objectives because we have no direct ability to influence their performance. Certain of our Servicing Partners have disclosed certain matters in their periodic reports filed with the SEC, and there can be no assurance that such events will not have a material adverse effect on them. We are currently evaluating the impact of such events and cannot assure you what impact these events may have or what actions we may take under our agreements with the servicer. In addition, any of our Servicing Partners could be removed as servicer by the related loan owner or certain other transaction counterparties, which could have a material adverse effect on our interests in the loans and MSRs serviced by such Servicing Partner.


In addition, certain of our Servicing Partners have been and continue to be subject to regulatory and governmental examinations, information requests and subpoenas, inquiries, investigations and threatened legal actions and proceedings. In connection with formal and informal inquiries, such Servicing Partners may receive numerous requests, subpoenas and orders for documents, testimony and information in connection with various aspects of their activities, including whether certain of their residential loan servicing and originationsorigination practices, bankruptcy practices and other aspects of their business comply with applicable laws and regulatory requirements. Such Servicing Partners cannot provide any assurance as to the outcome of any of the aforementioned actions, proceedings or inquiries, or that such outcomes will not have a material adverse effect on their reputation, business, prospects, results of operations, liquidity or financial condition.


Completion of certain pending transactions related to MSRs (the “MSR Transactions”) is subject to various closing conditions, involves significant costs, and we cannot assure you if, when or the terms on which such transactions will close. Failure to complete the pending MSR Transactions could adversely affect our future business and results of operations.


We have entered into an agreement for Ocwen to transfer its remaining interests in $110.0 billion of UPB of non-AgencyNon-Agency MSRs to NRM (the “Ocwen Subject MSRs”) to our subsidiaries, New Residential Mortgage LLC (“NRM”) and NewRez LLC (“NewRez”). We currently hold certain interests in the Ocwen Subject MSRs (including all servicer advances) pursuant to existing agreements with Ocwen. The transfer of Ocwen’s interests in the Ocwen Subject MSRs is subject to numerous consents of third parties and certain actions by rating agencies. While certain of the Ocwen Subject MSRs have previously transferred to NRM,our subsidiaries, there is no assurance that we will be able to obtain such consents in order to transfer Ocwen’s interests in the Ocwen Subject MSRs to NRM.our subsidiaries. We have spent considerable time and resources, and incurred substantial costs, in connection with the negotiation of such transaction and we will incur such costs even if the Ocwen Subject MSRs cannot be transferred to NRM.our subsidiaries. As of December 31, 2018,2020, MSRs representing approximately $36.1$66.7 billion UPB of underlying loans have

been transferred pursuant to the Ocwen Transaction. Economics related to the remaining MSRs
24


subject to the Ocwen Transaction were transferred pursuant to the New Ocwen Agreements (Note 56 to our Consolidated Financial Statements).


We may be unable to become the named servicer in respect of certain Non-Agency MSRs. If we are unable to become the named servicer in respect of any of the Ocwen Subject MSRs in accordance with the Ocwen Transaction, Ocwen has the right, in certain circumstances, to purchase from us our interests in the related MSRs. In such a situation, we will be required to sell Ocwen those assets (and will cease to receive income on those investments) and/or may be required to refinance certain indebtedness on terms that are not favorable to us.


Our ability to acquire MSRs may be subject to the approval of various third parties and such approvals may not be provided on a timely basis or at all, or may be subject to conditions, representations and warranties and indemnities.


Our ability to acquire MSRs may be subject to the approval of various third parties and such approvals may not be provided on a timely basis or at all, or may be conditioned upon our satisfaction of significant conditions which could require material expenditures and the provision of significant representations, warranties and indemnities. Such third parties may include the Agencies and the Federal Housing Finance Agency (“FHFA”) with respect to agency MSRs, and securitization trustees, master servicers, depositors, rating agencies and insurers, among others, with respect to non-agencyNon-Agency MSRs. The process of obtaining any such approvals required for a servicing transfer, especially with respect to non-agencyNon-Agency MSRs, may be time consuming and costly and we may be required to expend significant internal resources and incur material expenses in connection with such transactions. Further, the parties from whom approval is necessary may require that we provide significant representations and warranties and broad indemnities as a condition to their consent, which such representations and warranties and indemnities, if given, may expose us to material risks in addition to those arising under the related servicing agreements. Consenting parties may also charge a material consent fee and may require that we reimburse them for the legal expenses they incur in connection with their approval of the servicing transfer, which such expenses may include costs relating to substantial contract due diligence and may be significant. No assurance can be given that we will be able to successfully obtain the consents required to acquire the MSRs that we have agreed to purchase. 


We have significant counterparty concentration risk in certain of our Servicing Partners and are subject to other counterparty concentration and default risks.


We are not restricted from dealing with any particular counterparty or from concentrating any or all of our transactions with a few counterparties. Any loss suffered by us as a result of a counterparty defaulting, refusing to conduct business with us or imposing more onerous terms on us would also negatively affect our business, results of operations, cash flows and financial condition.


Our interests in MSRs relate to loans serviced or subserviced, as applicable, by our Servicing Partners. As disclosed in Notes 4, 5, 6, and 67 of our Consolidated Financial Statements, certain of our Servicing Partners service and/or subservice a substantial portion of our interests in MSRs. If any of these Servicing Partners is the named servicer of the related MSR and is terminated, its servicing performance deteriorates, or in the event that any of them files for bankruptcy, our expected returns on these investments could be severely impacted. In addition, a large portion of the loans underlying our Non-Agency RMBS are serviced by certain of our Servicing Partners. We closely monitor our Servicing Partners’ mortgage servicing performance and overall operating performance, financial condition and liquidity, as well as their compliance with applicable regulations and Servicing Guidelines. We have various information, access and inspection rights in our agreements with these Servicing Partners that enable us to monitor aspects of their financial and operating performance and credit quality, which we periodically evaluate and discuss with their management. However, we have no direct ability to influence our Servicing Partners’ performance, and our diligence cannot prevent, and may not even help us anticipate, the termination of any such Servicing Partners’ servicing agreement or a severe deterioration of any of our Servicing Partners’ servicing performance on our portfolio of interests in MSRs.


Furthermore, certain of our Servicing Partners are subject to numerous legal proceedings, federal, state or local governmental examinations, investigations or enforcement actions, which could adversely affect their operations, reputation and liquidity, financial position and results of operations. See “—Certain of our Servicing Partners have been and are subject to federal and state regulatory matters and other litigation, which may adversely impact us” for more information.


None of our Servicing Partners has an obligation to offer us any future co-investment opportunity on the same terms as prior transactions, or at all, and we may not be able to find suitable counterparties from which to acquire interests in MSRs, which could impact our business strategy. See “—We rely heavily on our Servicing Partners to achieve our investment objective and have no direct ability to influence their performance.”


25


Repayment of the outstanding amount of servicer advances (including payment with respect to deferred servicing fees) may be subject to delay, reduction or set-off in the event that the related Servicing Partner breaches any of its obligations under the Servicing Guidelines, including, without limitation, any failure of such Servicing Partner to perform its servicing and advancing functions

in accordance with the terms of such Servicing Guidelines. If any applicable Servicing Partner is terminated or resigns as servicer and the applicable successor servicer does not purchase all outstanding servicer advances at the time of transfer, collection of the servicer advances will be dependent on the performance of such successor servicer and, if applicable, reliance on such successor servicer’s compliance with the “first-in, first-out” or “FIFO” provisions of the Servicing Guidelines. In addition, such successor servicers may not agree to purchase the outstanding advances on the same terms as our current purchase arrangements and may require, as a condition of their purchase, modification to such FIFO provisions, which could further delay our repayment and adversely affect the returns from our investment.


We are subject to substantial other operational risks associated with our Servicing Partners in connection with the financing of servicer advances. In our current financing facilities for servicer advances, the failure of our Servicing Partner to satisfy various covenants and tests can result in an amortization event and/or an event of default. We have no direct ability to control our Servicing Partners’ compliance with those covenants and tests. Failure of our Servicing Partners to satisfy any such covenants or tests could result in a partial or total loss on our investment.


In addition, our Servicing Partners are party to our servicer advance financing agreements, with respect to those advances where they service or subservice the loans underlying the related MSRs. Our ability to obtain financing for these assets is dependent on our Servicing Partners’ agreement to be a party to the related financing agreements. If our Servicing Partners do not agree to be a party to these financing agreements for any reason, we may not be able to obtain financing on favorable terms or at all. Our ability to obtain financing on such assets is dependent on our Servicing Partners’ ability to satisfy various tests under such financing arrangements. Breaches and other events with respect to our Servicing Partners (which may include, without limitation, failure of a Servicing Partner to satisfy certain financial tests) could cause certain or all of the relevant servicer advance financing to become due and payable prior to maturity.


We are dependent on our Servicing Partners as the servicer or subservicer of the residential mortgage loans with respect to which we hold interests in MSRs, and their servicing practices may impact the value of certain of our assets. We may be adversely impacted:


By regulatory actions taken against our Servicing Partners;
By a default by one of our Servicing Partners under their debt agreements;
By downgrades in our Servicing Partners’ servicer ratings;
If our Servicing Partners fail to ensure their servicer advances comply with the terms of their PSAs;Pooling and Servicing Agreements (“PSAs”);
If our Servicing Partners were terminated as servicer under certain PSAs;
If our Servicing Partners become subject to a bankruptcy proceeding; or
If our Servicing Partners fail to meet their obligations or are deemed to be in default under the indenture governing notes issued under any servicer advance facility with respect to which such Servicing Partner is the servicer.


Our interests in MSRs relate to loans serviced or subserviced, as applicable, by our Servicing Partners. As disclosed in Notes 4, 5, 6, and 67 of our Consolidated Financial Statements, certain of our Servicing Partners service and/or subservice a substantial portion of our interests in MSRs. In addition, NationstarMr. Cooper is currently the servicer for a significant portion of our loans, and the loans underlying our RMBS. If the servicing performance of one of our subservicers deteriorates, if one of our subservicers files for bankruptcy or if one of our subservicers is otherwise unwilling or unable to continue to subservice MSRs for us, our expected returns on these investments would be severely impacted. In addition, if a subservicer becomes subject to a regulatory consent order or similar enforcement proceeding, that regulatory action could adversely affect us in several ways. For example, the regulatory action could result in delays of transferring servicing from an interim subservicer to our designated successor subservicer or cause the subservicer’s performance to degrade. Any such development would negatively affect our expected returns on these investments, and such effect could be materially adverse to our business and results of operations. We closely monitor each subservicer’s mortgage servicing performance and overall operating performance, financial condition and liquidity, as well as its compliance with applicable regulations and GSE servicing guidelines. We have various information, access and inspection rights in our respective agreements with our subservicers that enable us to monitor their financial and operating performance and credit quality, which we periodically evaluate and discuss with each subservicer’s respective management. However, we have no direct ability to influence each subservicer’s performance, and our diligence cannot prevent, and may not even help us anticipate, a severe deterioration of each subservicer’s respective servicing performance on our MSR portfolio.


26


In addition, a material portion of the consumer loans in which we have invested are serviced by OneMain. If OneMain is terminated as the servicer of some or all of these portfolios, or in the event that it files for bankruptcy or is otherwise unable to continue to service such loans, our expected returns on these investments could be severely impacted.



Moreover, we are party to repurchase agreements with a limited number of counterparties. If any of our counterparties elected not to rollrenew our repurchase agreements, we may not be able to find a replacement counterparty, which would have a material adverse effect on our financial condition.


Our risk-management processes may not accurately anticipate the impact of market stress or counterparty financial condition, and as a result, we may not take sufficient action to reduce our risks effectively. Although we will monitor our credit exposures, default risk may arise from events or circumstances that are difficult to detect, foresee or evaluate.evaluate, such as a pandemic like COVID-19. In addition, concerns about, or a default by, one large participant could lead to significant liquidity problems for other participants, which may in turn expose us to significant losses.


In the event of a counterparty default, particularly a default by a major investment bank or Servicing Partner, we could incur material losses rapidly, and the resulting market impact of a major counterparty default could seriously harm our business, results of operations, cash flows and financial condition. In the event that one of our counterparties becomes insolvent or files for bankruptcy, our ability to eventually recover any losses suffered as a result of that counterparty’s default may be limited by the liquidity of the counterparty or the applicable legal regime governing the bankruptcy proceeding. On February 11, 2019, Ditech Holding Corporation and certain of its subsidiaries, including Ditech, our subservicer, filed voluntary petitions under chapter 11 of title 11 of the United States Code in the United States Bankruptcy Court for the Southern District of New York.


A bankruptcy of any of our Servicing Partners could materially and adversely affect us.


If any of our Servicing Partners becomes subject to a bankruptcy proceeding, we could be materially and adversely affected, and you could suffer losses, as discussed below.


A sale of MSRs or interests in MSRs and servicer advances or other assets, including loans, could be re-characterized as a pledge of such assets in a bankruptcy proceeding.


We believe that a mortgage servicer’s transfer to us of MSRs or interests in MSRs and servicer advances or any other asset transferred pursuant to a related purchase agreement, including loans, constitutes a sale of such assets, in which case such assets would not be part of such servicer’s bankruptcy estate. The servicer (as debtor-in-possession in the bankruptcy proceeding), a bankruptcy trustee appointed in such servicer’s bankruptcy proceeding, or any other party in interest, however, might assert in a bankruptcy proceeding MSRs or interests in MSRs and servicer advances or any other assets transferred to us pursuant to the related purchase agreement were not sold to us but were instead pledged to us as security for such servicer’s obligation to repay amounts paid by us to the servicer pursuant to the related purchase agreement. We generally create and perfect security interests with respect to the MSRs that we acquire, though we do not do so in all instances. If such assertion were successful, all or part of the MSRs or interests in MSRs and servicer advances or any other asset transferred to us pursuant to the related purchase agreement would constitute property of the bankruptcy estate of such servicer, and our rights against the servicer could be those of a secured creditor with a lien on such present and future assets. Under such circumstances, cash proceeds generated from our collateral would constitute “cash collateral” under the provisions of the U.S. bankruptcy laws. Under U.S. bankruptcy laws, the servicer could not use our cash collateral without either (a) our consent or (b) approval by the bankruptcy court, subject to providing us with “adequate protection” under the U.S. bankruptcy laws. In addition, under such circumstances, an issue could arise as to whether certain of these assets generated after the commencement of the bankruptcy proceeding would constitute after-acquired property excluded from our entitlement pursuant to the U.S. bankruptcy laws.


If such a recharacterization occurs, the validity or priority of our security interest in the MSRs or interests in MSRs and servicer advances or other assets could be challenged in a bankruptcy proceeding of such servicer.


If the purchases pursuant to the related purchase agreement are recharacterized as secured financings as set forth above, we nevertheless created and perfected security interests with respect to the MSRs or interests in MSRs and servicer advances and other assets that we may have purchased from such servicer by including a pledge of collateral in the related purchase agreement and filing financing statements in appropriate jurisdictions. Nonetheless, to the extent we have created and perfected a security interest, our security interests may be challenged and ruled unenforceable, ineffective or subordinated by a bankruptcy court, and the amount of our claims may be disputed so as not to include all MSRs or interests in MSRs and servicer advances to be collected. If this were to occur, or if we have not created a security interest, then the servicer’s obligations to us with respect to purchased MSRs or interests in MSRs and servicer advances or other assets would be deemed unsecured obligations, payable from unencumbered assets to be shared among all of such servicer’s unsecured creditors. In addition, even if the security interests are found to be valid and enforceable, if a bankruptcy court determines that the value of the collateral is less than such servicer’s underlying obligations to us, the difference between such value and the total amount of such
27


obligations will be deemed an unsecured “deficiency” claim and the same result will occur with respect to such unsecured claim. In addition, even if the security interest is found to be valid and enforceable, such servicer would have the right to use the proceeds of our collateral subject to

either (a) our consent or (b) approval by the bankruptcy court, subject to providing us with “adequate protection” under U.S. bankruptcy laws. Such servicer also would have the ability to confirm a chapter 11 plan over our objections if the plan complied with the “cramdown” requirements under U.S. bankruptcy laws.


Payments made by a servicer to us could be voided by a court under federal or state preference laws.


If one of our Servicing Partners were to file, or to become the subject of, a bankruptcy proceeding under the United States Bankruptcy Code or similar state insolvency laws, and our security interest (if any) is declared unenforceable, ineffective or subordinated, payments previously made by a servicer to us pursuant to the related purchase agreement may be recoverable on behalf of the bankruptcy estate as preferential transfers. Among other reasons, a payment could constitute a preferential transfer if a court were to find that the payment was a transfer of an interest of property of such servicer that:


Was made to or for the benefit of a creditor;
Was for or on account of an antecedent debt owed by such servicer before that transfer was made;
Was made while such servicer was insolvent (a company is presumed to have been insolvent on and during the 90 days preceding the date the company’s bankruptcy petition was filed);
Was made on or within 90 days (or if we are determined to be a statutory insider, on or within one year) before such servicer’s bankruptcy filing;
Permitted us to receive more than we would have received in a Chapter 7 liquidation case of such servicer under U.S. bankruptcy laws; and
Was a payment as to which none of the statutory defenses to a preference action apply.


If the court were to determine that any payments were avoidable as preferential transfers, we would be required to return such payments to such servicer’s bankruptcy estate and would have an unsecured claim against such servicer with respect to such returned amounts.


Payments made to us by such servicer, or obligations incurred by it, could be voided by a court under federal or state fraudulent conveyance laws.


The mortgage servicer (as debtor-in-possession in the bankruptcy proceeding), a bankruptcy trustee appointed in such servicer’s bankruptcy proceeding, or another party in interest could also claim that such servicer’s transfer to us of MSRs or interests in MSRs and servicer advances or other assets or such servicer’s agreement to incur obligations to us under the related purchase agreement was a fraudulent conveyance. Under U.S. bankruptcy laws and similar state insolvency laws, transfers made or obligations incurred could be voided if, among other reasons, such servicer, at the time it made such transfers or incurred such obligations: (a) received less than reasonably equivalent value or fair consideration for such transfer or incurrence and (b) either (i) was insolvent at the time of, or was rendered insolvent by reason of, such transfer or incurrence; (ii) was engaged in, or was about to engage in, a business or transaction for which the assets remaining with such servicer were an unreasonably small capital; or (iii) intended to incur, or believed that it would incur, debts beyond its ability to pay such debts as they mature. If any transfer or incurrence is determined to be a fraudulent conveyance, our Servicing Partner, as applicable (as debtor-in-possession in the bankruptcy proceeding), or a bankruptcy trustee on such Servicing Partner’s behalf would be entitled to recover such transfer or to avoid the obligation previously incurred.


Any purchase agreement pursuant to which we purchase interests in MSRs, servicer advances or other assets, including loans, or any subservicing agreement between us and a subservicer on our behalf could be rejected in a bankruptcy proceeding of one of our Servicing Partners or counterparties.
 
A mortgage servicer (as debtor-in-possession in the bankruptcy proceeding) or a bankruptcy trustee appointed in such servicer’s or counterparty’s bankruptcy proceeding could seek to reject the related purchase agreement or subservicing agreement with a counterparty and thereby terminate such servicer’s or counterparty’s obligation to service the MSRs or interests in MSRs and servicer advances or any other asset transferred pursuant to such purchase agreement, and terminate our right to acquire additional assets under such purchase agreement and our right to require such servicer to use commercially reasonable efforts to transfer servicing. If the bankruptcy court approved the rejection, we would have a claim against such servicer or counterparty for any damages from the rejection, and the resulting transfer of our interests in MSRs or servicing of the MSRs relating to our Excess MSRs to another subservicer may result in significant cost and may negatively impact the value of our interests in MSRs.


28


A bankruptcy court could stay a transfer of servicing to another servicer.


Our ability to terminate a subservicer or to require a mortgage servicer to use commercially reasonable efforts to transfer servicing rights to a new servicer would be subject to the automatic stay in such servicer’s bankruptcy proceeding. To enforce this right, we

would have to seek relief from the bankruptcy court to lift such stay, and there is no assurance that the bankruptcy court would grant this relief.


Any Subservicing Agreement could be rejected in a bankruptcy proceeding. 


If one of our Servicing Partners were to file, or to become the subject of, a bankruptcy proceeding under the United States Bankruptcy Code or similar state insolvency laws, such Servicing Partner (as debtor-in-possession in the bankruptcy proceeding) or the bankruptcy trustee could reject its subservicing agreement with us and terminate such Servicing Partner’s obligation to service the MSRs, servicer advances or loans in which we have an investment. Any claim we have for damages arising from the rejection of a subservicing agreement would be treated as a general unsecured claim for purposes of distributions from such Servicing Partner’s bankruptcy estate.


Our Servicing Partners could discontinue servicing.


If one of our Servicing Partners were to file, or to become the subject of, a bankruptcy proceeding under the United States Bankruptcy Code, such Servicing Partner could be terminated as servicer (with bankruptcy court approval) or could discontinue servicing, in which case there is no assurance that we would be able to continue receiving payments and transfers in respect of the interests in MSRs, servicer advances and other assets purchased under the related purchase agreement or subserviced under the related subservicing agreement. Even if we were able to obtain the servicing rights or terminate the related subservicer, we may need to engage an alternate subservicer (which may not be readily available on acceptable terms or at all) or negotiate a new subservicing agreement with such servicer, which presumably would be on less favorable terms to us. Any engagement of an alternate subservicer by us would require the approval of the related RMBS trustees or the Agencies, as applicable.


An automatic stay under the United States Bankruptcy Code may prevent the ongoing receipt of servicing fees or other amounts due.


Even if we are successful in arguing that we own the interests in MSRs, servicer advances and other assets, including loans, purchased under the related purchase agreement, we may need to seek relief in the bankruptcy court to obtain turnover and payment of amounts relating to such assets, and there may be difficulty in recovering payments in respect of such assets that may have been commingled with other funds of such servicer.


A bankruptcy of any of our Servicing Partners may default our MSR, Excess MSR and servicer advance financing facilities and negatively impact our ability to continue to purchase interests in MSRs.


If any of our Servicing Partners were to file for bankruptcy or become the subject of a bankruptcy proceeding, it could result in an event of default under certain of our financing facilities that would require the immediate paydown of such facilities. In this scenario, we may not be able to comply with our obligations to purchase interests in MSRs and servicer advances under the related purchase agreements. Notwithstanding this inability to purchase, the related seller may try to force us to continue making such purchases. If it is determined that we are in breach of our obligations under our purchase agreements, any claims that we may have against such related seller may be subject to offset against claims such seller may have against us by reason of this breach.


We acquired Shellpoint Partners LLC, and certainCertain of our subsidiaries of Shellpoint Partners LLC, originate and service residential mortgage loans, which may subject us to various new and/or increasedoperational risks that could have a negative impact on our financial results.


On November 29, 2017,As a wholly owned subsidiaryresult of NRM (the “Shellpoint Purchaser”) entered into a Securities Purchase Agreement (as amended on July 3, 2018, the “SPA”) withour previously disclosed acquisitions of Shellpoint Partners LLC (“Shellpoint”),and assets from the sellers party thereto and Shellpoint Services LLC, as the original representativebankruptcy estate of the sellers and later replaced by Shellpoint Representative LLC as the replacement representative of the sellers, pursuant to which, the Shellpoint Purchaser purchased all of the outstanding equity interests of Shellpoint (the “Shellpoint Acquisition”). On July 3, 2018, we consummated the Shellpoint Acquisition. Shellpoint subsidiaries, nowDitech, among others, certain subsidiaries of New Residential perform various mortgage and real estate related services, and have origination and servicing operations, which entailsentail borrower-facing activities and employing personnel. Since the closing of the Shellpoint Acquisition, Shellpoint entities have maintainedPrior to such operations and, in the future, we expect such operations to continue. Neitheracquisitions, neither we nor any of our subsidiaries hashave previously originated or serviced loans directly, and owning entities that perform these and other operations could expose us to risks similar to those of our Servicing Partners, as well as various new and/or increased indirect regulatoryother risks, including, but not limited to those pertaining to:


risks related to compliance with federal regulatory regimes, such as the Dodd-Frank Act, Equal Credit Opportunity Act, Fair Debt Collection Practices Act, Fair Credit Reporting Act, Truth in Lending Act, Real Estate Settlement Procedures

Act, Service Member’s Civil Relief Act, Homeowner’s Protection Act, Telephone Consumer Protection Act, Financial Institutions Reform, Recovery and Enforcement Act of 1989, Home Mortgage Disclosure Act, among others, as well as certain state and local regimes, which implement regulatory requirements and create regulatory risks, including, among others, those pertaining to: real estate settlement procedures; fair lending; fair credit reporting; truth in lending; disclosure and licensing requirements; the establishment of maximum interest rates, finance chargesapplicable laws, regulations and other charges; secured transactions; collection, foreclosure, repossession and claims-handling procedures; origination and servicing standards; minimum net worth and liquidity requirements; and other trade practices and privacy regulations providing for the use and safeguarding of non-public personal financial information of borrowers and guidance on non-traditional mortgage loans issued by the federal financial regulatory agencies;
risks related to changes in prevailing interest rates;
risks related to employing, attracting and retaining highly skilled servicing, lending, finance, risk, compliance, technical and other personnel;
risks related to originating loans, including, among others: maintaining the volume of the origination business; financing the origination business; compliance with FHA underwriting guidelines; and termination of government mortgage refinancing programs;
risks related to securitizing any loans originated and/or serviced by Shellpoint entities, including, among others: compliance with the terms of the agreements governing the securitized pools of loans, including any indemnification and repurchase provisions; reliance on programs administered by Fannie Mae, Freddie Mac, and Ginnie Mae that facilitate the issuance of mortgage-backed securities in the secondary market and the effect of any changes or modifications thereto; and federal and state legislative initiatives in securitizations, such as the risk retention requirements under the Dodd-Frank Act;
risks related to servicing loans, including, among others, those pertaining to: significant increases in delinquencies for the loans;
compliance with the terms of related servicing agreements;
29


financing related servicer advances; advances and the origination business;
expenses related to servicing high risk loans;
unrecovered or delayed recovery of servicing advances;
a general risk in foreclosure rates; rates, which may ultimately reduce the number of mortgages that we service (also see-“The residential mortgage loans underlying the securities we invest in and the loans we directly invest in are subject to delinquency, foreclosure and loss, which could result in losses to us.”);
maintaining the size of the related servicing portfolio;portfolio and a downgrade in servicer ratings;the volume of the origination business;
compliance with FHA underwriting guidelines; and
risks related to the assumptiontermination of Shellpoint’s existing legal and regulatory proceedings, government investigations and inquiries as well as any similar proceedings, investigations and/or inquiries that may occur in the future as a result of conducting origination and servicing operations.mortgage refinancing programs.


Any one or more of the foregoing risks, among others, could have a material adverse effect on our business, financial condition, results of operations and liquidity.


GSE initiativesOur subsidiaries that perform mortgage lending and servicing activities are subject to extensive regulation by federal, state and local governmental and regulatory authorities, and our subsidiaries' business results may be significantly impacted by the existing and future laws and regulations to which they are subject. If our subsidiaries performing mortgage lending and servicing activities fail to operate in compliance with both existing and future statutory, regulatory and other actions,requirements, our business, financial condition, liquidity and/or results of operations could be materially and adversely affected.

Our subsidiaries that perform mortgage lending and servicing activities are subject to extensive regulation by federal, state and local governmental and regulatory authorities, including the CFPB, the Federal Trade Commission, HUD, VA, the SEC and various state agencies that license, audit, investigate and conduct examinations of such subsidiaries’ mortgage servicing, origination, debt collection, and other activities. In the current regulatory environment, the policies, laws, rules and regulations applicable to our subsidiaries’ mortgage origination and servicing businesses have been rapidly evolving. Federal, state or local governmental authorities may continue to enact laws, rules or regulations that will result in changes toin our and our subsidiaries’ business practices and may materially increase the minimum servicing amount for GSE loans, could occur at any time and could impact us in significantly negative ways that wecosts of compliance. We are unable to predict whether any such changes will adversely affect our business.

We and our subsidiaries must comply with a large number of federal, state and local consumer protection laws including, among others, the Dodd-Frank Act, the Gramm-Leach-Bliley Act, the Fair Debt Collection Practices Act, Real Estate Settlement Procedures Act, the Truth in Lending Act, the Fair Credit Reporting Act, the Servicemembers Civil Relief Act, the Homeowners Protection Act, the Federal Trade Commission Act, the Telephone Consumer Protection Act, the Equal Credit Opportunity Act, as well as individual state licensing and foreclosure laws and federal and local bankruptcy rules. These statutes apply to many facets of our subsidiaries’ businesses, including loan origination, default servicing and collections, use of credit reports, safeguarding of non-public personally identifiable information about customers, foreclosure and claims handling, investment of and interest payments on escrow balances and escrow payment features, and such statutes mandate certain disclosures and notices to borrowers. These requirements can and will change as statutes and regulations are enacted, promulgated, amended, interpreted and enforced.

In addition, the GSEs, Ginnie Mae and other business counterparties subject our subsidiaries’ mortgage origination and servicing businesses to periodic examinations, reviews and audits, and we routinely conduct our own internal examinations, reviews and audits. These various examinations, reviews and audits of our subsidiaries’ businesses and related activities may reveal deficiencies in such subsidiaries’ compliance with our policies and other requirements to which they are subject. While we strive to investigate and remediate such deficiencies, there can be no assurance that our internal investigations will reveal any deficiencies or protect against.that any remedial measures that we implement, which could involve material expense, will ensure compliance with applicable policies, laws, regulations and other requirements or be deemed sufficient by the GSEs, Ginnie Mae, federal and local governmental authorities or other interested parties.


We and our subsidiaries devote substantial resources to regulatory compliance and regulatory inquiries, and we incur, and expect to continue to incur, significant costs in connection therewith. Our business, financial condition, liquidity and/or results of operations could be materially and adversely affected by the substantial resources we devote to, and the significant compliance costs we incur in connection with, regulatory compliance and regulatory inquiries, including any fines, penalties, restitution or similar payments we may be required to make in connection with resolving such matters.

The Federal Housing Finance Agency (“FHFA”)actual or alleged failure of our mortgage origination and servicing subsidiaries to comply with applicable federal, state and local laws and regulations and GSE, Ginnie Mae and other business counterparty requirements, or to implement and adhere to adequate remedial measures designed to address any identified compliance deficiencies, could lead to:

30


the loss or suspension of licenses and approvals necessary to operate our or our subsidiaries’ business;
limitations, restrictions or complete bans on our or our subsidiaries’ business or various segments of our business;
our or our subsidiaries’ disqualification from participation in governmental programs, including GSE, Ginnie Mae, and VA programs;
breaches of covenants and representations under our servicing, debt, or other agreements;
negative publicity and damage to our reputation;
governmental investigations and enforcement actions;
administrative fines and financial penalties;
litigation, including class action lawsuits;
civil and criminal liability;
termination of our servicing and subservicing agreements or other contracts;
demands for us to repurchase loans;
loss of personnel who are targeted by prosecutions, investigations, enforcement actions or litigation;
a significant increase in compliance costs;
a significant increase in the resources we and our subsidiaries devote to regulatory compliance and regulatory inquiries;
an inability to access new, or a default under or other loss of current, liquidity and funding sources necessary to operate our business;
restrictions on our or our subsidiaries’ business activities;
impairment of assets; and
an inability to execute on our business strategy.

Any of these outcomes could materially and adversely affect our reputation, business, financial condition, prospects, liquidity and/or results of operations.

We cannot guarantee that any such scrutiny and investigations will not materially adversely affect us. Additionally, in recent years, the general trend among federal, state and local lawmakers and regulators has been toward increasing laws, regulations and investigative proceedings with regard to residential mortgage lenders and servicers. The CFPB continues to take an active role in supervising the mortgage industry, stakeholdersand its rule-making and regulatory agenda relating to loan servicing and origination continues to evolve. Individual states have also been increasingly active in supervising non-bank mortgage lenders and servicers such as NewRez, and certain regulators have communicated recommendations, expectations or demands with respect to areas such as corporate governance, safety and soundness, risk and compliance management, and cybersecurity, in addition to their focus on traditional licensing and examination matters.

Following the 2018 Congressional elections, a level of heightened uncertainty exists with respect to the future of regulation of mortgage lending and servicing, including the future of the Dodd-Frank Act and CFPB. We cannot predict the specific legislative or executive actions that may result or what actions federal or state regulators may implement or requiremight take in response to potential changes to currentthe Dodd-Frank Act or to the federal regulatory environment generally. Such actions could impact the mortgage industry generally or us specifically, could impact our relationships with other regulators, and could adversely impact our business.

The CFPB and certain state regulators have increasingly focused on the use, and adequacy, of technology in the mortgage servicing industry. For example, in 2016, the CFPB issued a special edition supervision report that stressed the need for mortgage servicers to assess and make necessary improvements to their information technology systems in order to ensure compliance with the CFPB’s mortgage servicing requirements. The New York Department of Financial Services (“NY DFS”) also issued Cybersecurity Requirements for Financial Services Companies, effective in 2017, which requires banks, insurance companies, and other financial services institutions regulated by the NY DFS to establish and maintain a cybersecurity program designed to protect consumers and ensure the safety and soundness of New York State’s financial services industry. In addition, the CCPA, effective in January 2020, requires businesses that maintain personal information of California residents, including certain mortgage lenders and servicers, to notify certain consumers when collecting their data, respond to consumer requests relating to the uses of their data, verify the identities of consumers who make requests, disclose details regarding transactions involving their data, and maintain records of consumer’ requests relating to their data, among various other obligations, and to create procedures designed to comply with CCPA requirements. The impact of the CCPA and its implementing regulations on our mortgage origination and servicing businesses remains uncertain, and may result in an increase in legal and compliance costs.

New regulatory and legislative measures, or changes in enforcement practices, including those related to the technology we use, could, either individually or in the aggregate, require significant changes to our business practices, impose additional costs on us, limit our product offerings, limit our ability to efficiently pursue business opportunities, negatively impact asset values or
31


reduce our revenues. Accordingly, any of the foregoing could materially and compensation thatadversely affect our business and our financial condition, liquidity and results of operations.

A failure to maintain minimum servicer ratings could have a materialan adverse effect on the economicsour business, financing activities, financial condition or performanceresults of operations.

S&P, Moody’s and Fitch rates NewRez as a residential loan servicer, and a downgrade, or failure to maintain, any of our investments in MSRs.servicer ratings could:


Currently, when a loan is sold into the secondary market foradversely affect NewRez’s ability to maintain our status as an approved servicer by Fannie Mae and Freddie Mac;
adversely affect NewRez’s and/or Freddie Mac loans,New Residential’s ability to finance servicing advance receivables and certain other assets;
lead to the early termination of existing advance facilities and affect the terms and availability of advance facilities that we may seek in the future;
cause NewRez’s termination as servicer is generally requiredin our servicing agreements that require NewRez to retain a minimummaintain specified servicer ratings; and
further impair NewRez’s ability to consummate future servicing amount (“MSA”) of 25 basis pointstransactions.

Any of the UPB for fixed rate mortgages. As has been widely publicized, in September 2011, the FHFA announced that a Joint Initiative on Mortgage Servicing Compensation was seeking public comment on two alternative mortgage servicing compensation structures detailed in a discussion paper. Changes to the MSA structureabove could significantly impactadversely affect our business, in negative ways that we cannot predict or protect against. For example, the elimination of a MSA could radically change the mortgage servicing industryfinancial condition and could severely limit the supply of interests in MSRs available for sale. In addition, a removal of, or reduction in, the MSA could significantly reduce the recapture rate on the affected loan portfolio, which would negatively affect the investment return on our interests in MSRs. We cannot predict whether any changes to current MSA rules will occur or what impact any changes will have on our business, results of operations, liquidity or financial condition.operations.


Our interests in MSRs may involve complex or novel structures.


Interests in MSRs may entail new types of transactions and may involve complex or novel structures. Accordingly, the risks associated with the transactions and structures are not fully known to buyers and sellers. In the case of interests in MSRs on Agency pools, Agencies may require that we submit to costly or burdensome conditions as a prerequisite to their consent to an investment in, or our financing of, interests in MSRs on Agency pools. Agency conditions, including capital requirements, may diminish or eliminate the investment potential of interests in MSRs on Agency pools by making such investments too expensive for us or by severely limiting the potential returns available from interests in MSRs on Agency pools.



It is possible that an Agency’s views on whether any such acquisition structure is appropriate or acceptable may not be known to us when we make an investment and may change from time to time for any reason or for no reason, even with respect to a completed investment. An Agency’s evolving posture toward an acquisition or disposition structure through which we invest in or dispose of interests in MSRs on Agency pools may cause such Agency to impose new conditions on our existing interests in MSRs on Agency pools, including the owner’s ability to hold such interests in MSRs on Agency pools directly or indirectly through a grantor trust or other means. Such new conditions may be costly or burdensome and may diminish or eliminate the investment potential of the interests in MSRs on Agency pools that are already owned by us. Moreover, obtaining such consent may require us or our co-investment counterparties to agree to material structural or economic changes, as well as agree to indemnification or other terms that expose us to risks to which we have not previously been exposed and that could negatively affect our returns from our investments.


Our ability to finance the MSRs and servicer advancesadvance receivables acquired in the MSR Transactions may depend on the related Servicing Partner’s cooperation with our financing sources and compliance with certain covenants.


We have in the past and intend to continue to finance some or all of the MSRs or servicer advancesadvance receivables acquired in the MSR Transactions, and as a result, we will be subject to substantial operational risks associated with the related Servicing Partners. In our current financing facilities for interests in MSRs and servicer advances,advance receivables, the failure of the related Servicing Partner to satisfy various covenants and tests can result in an amortization event and/or an event of default. Our financing sources may require us to include similar provisions in any financing we obtain relating to the MSRs and servicer advances acquired in the MSR Transactions. If we decide to finance such assets, we will not have the direct ability to control any party’s compliance with any such covenants and tests and the failure of any party to satisfy any such covenants or tests could result in a partial or total loss on our investment. Some financing sources may be unwilling to finance any assets acquired in the MSR Transactions.


Although we have upsized certain of our advance facilities, if we are not successful in upsizing our facilities in the future, we will need to explore other sources of liquidity and are if we are unable to obtain additional liquidity, we may have to take additional actions, including selling assets and reducing our originations to generate liquidity to support our servicer advance obligations.

32


In addition, any financing for the MSRs and servicer advances acquired in the MSR Transactions may be subject to regulatory approval and the agreement of the relevant Servicing Partner to be party to such financing agreements. If we cannot get regulatory approval or these parties do not agree to be a party to such financing agreements, we may not be able to obtain financing on favorable terms or at all.


Mortgage servicing is heavily regulated at the U.S. federal, state and local levels, and each transfer of MSRs to our subservicer of such MSRs may not be approved by the requisite regulators.


Mortgage servicers must comply with U.S. federal, state and local laws and regulations. These laws and regulations cover topics such as licensing; allowable fees and loan terms; permissible servicing and debt collection practices; limitations on forced-placed insurance; special consumer protections in connection with default and foreclosure; and protection of confidential, nonpublic consumer information. The volume of new or modified laws and regulations has increased in recent years, and states and individual cities and counties continue to enact laws that either restrict or impose additional obligations in connection with certain loan origination, acquisition and servicing activities in those cities and counties. The laws and regulations are complex and vary greatly among the states and localities, and in some cases, these laws are in conflict with each other or with U.S. federal law. In connection with the MSR Transactions, there is no assurance that each transfer of MSRs to our selected subservicer will be approved by the requisite regulators. If regulatory approval for each such transfer is not obtained, we may incur additional costs and expenses in connection with the approval of another replacement subservicer.


We do not have legal title to the MSRs underlying our Excess MSRs or certain of our Servicer Advance Investments.


We do not have legal title to the MSRs underlying our Excess MSRs or certain of the MSRs related to the transactions contemplated by the purchase agreements pursuant to which we acquire Servicer Advance Investments or MSR financing receivables from Ocwen, SLS and Nationstar,Mr. Cooper, and are subject to increased risks as a result of the related servicer continuing to own the mortgage servicing rights. The validity or priority of our interest in the underlying mortgage servicing could be challenged in a bankruptcy proceeding of the servicer, and the related purchase agreement could be rejected in such proceeding. Any of the foregoing events might have a material adverse effect on our business, financial condition, results of operations and liquidity. As part of the Ocwen Transaction, we and Ocwen have agreed to cooperate to obtain any third party consents required to transfer Ocwen’s remaining interest in the Ocwen Subject MSRs to us. As noted above, however, there is no assurance that we will be successful in obtaining those consents.



Many of our investments may be illiquid, and this lack of liquidity could significantly impede our ability to vary our portfolio in response to changes in economic and other conditions or to realize the value at which such investments are carried if we are required to dispose of them.


Many of our investments are illiquid. Illiquidity may result from the absence of an established market for the investments, as well as legal or contractual restrictions on their resale, refinancing or other disposition. Dispositions of investments may be subject to contractual and other limitations on transfer or other restrictions that would interfere with subsequent sales of such investments or adversely affect the terms that could be obtained upon any disposition thereof.


Interests in MSRs are highly illiquid and may be subject to numerous restrictions on transfers, including without limitation the receipt of third-party consents. For example, the Servicing Guidelines of a mortgage owner may require that holders of Excess MSRs obtain the mortgage owner’s prior approval of any change of direct ownership of such Excess MSRs. Such approval may be withheld for any reason or no reason in the discretion of the mortgage owner. Moreover, we have not received and do not expect to receive any assurances from any GSEs that their conditions for the sale by us of any interests in MSRs will not change. Therefore, the potential costs, issues or restrictions associated with receiving such GSEs’ consent for any such dispositions by us cannot be determined with any certainty. Additionally, interests in MSRs may entail complex transaction structures and the risks associated with the transactions and structures are not fully known to buyers or sellers. As a result of the foregoing, we may be unable to locate a buyer at the time we wish to sell interests in MSRs. There is some risk that we will be required to dispose of interests in MSRs either through an in-kind distribution or other liquidation vehicle, which will, in either case, provide little or no economic benefit to us, or a sale to a co-investor in the interests in MSRs, which may be an affiliate. Accordingly, we cannot provide any assurance that we will obtain any return or any benefit of any kind from any disposition of interests in MSRs. We may not benefit from the full term of the assets and for the aforementioned reasons may not receive any benefits from the disposition, if any, of such assets.


In addition, some of our real estate and other securities may not be registered under the relevant securities laws, resulting in a prohibition against their transfer, sale, pledge or other disposition except in a transaction that is exempt from the registration requirements of, or is otherwise in accordance with, those laws. There are also no established trading markets for a majority of our intended investments. Moreover, certain of our investments, including our investments in consumer loans and certain of our
33


interests in MSRs, are made indirectly through a vehicle that owns the underlying assets. Our ability to sell our interest may be contractually limited or prohibited. As a result, our ability to vary our portfolio in response to changes in economic and other conditions may be limited.


Our real estate and other securities have historically been valued based primarily on third-party quotations, which are subject to significant variability based on the liquidity and price transparency created by market trading activity. A disruption in these trading markets, including due to COVID-19, could reduce the trading for many real estate and other securities, resulting in less transparent prices for those securities, which would make selling such assets more difficult. Moreover, a decline in market demand for the types of assets that we hold would make it more difficult to sell our assets. If we are required to liquidate all or a portion of our illiquid investments quickly, we may realize significantly less than the amount at which we have previously valued these investments.


Market conditions could negatively impact our business, results of operations, cash flows and financial condition.


The market in which we operate is affected by a number of factors that are largely beyond our control but can nonetheless have a potentially significant, negative impact on us. These factors include, among other things:
 
the uncertainty and economic impact of the COVID-19 pandemic, including liquidity, impact on the value of assets and availability of financing;
interest rates and credit spreads;
the availability of credit, including the price, terms and conditions under which it can be obtained;
the quality, pricing and availability of suitable investments;
the ability to obtain accurate market-based valuations;
the ability of securities dealers to make markets in relevant securities and loans;
loan values relative to the value of the underlying real estate assets;
default rates on the loans underlying our investments and the amount of the related losses, and credit losses with respect to our investments;
prepayment and repayment rates, delinquency rates and legislative/regulatory changes with respect to our investments, and the timing and amount of servicer advances;
the availability and cost of quality Servicing Partners, and advance, recovery and recapture rates;
competition;
the actual and perceived state of the real estate markets, bond markets, market for dividend-paying stocks and public capital markets generally;
unemployment rates; and

the attractiveness of other types of investments relative to investments in real estate or REITs generally.


Changes in these factors are difficult to predict, and a change in one factor can affect other factors. For example, the full extent of the impact and effects of COVID-19 will depend on future developments, including, among other factors, the duration and spread of the outbreak, along with related travel advisories, quarantines and restrictions, the recovery time of the disrupted supply chains and industries, the impact of labor market interruptions, the impact of government interventions and uncertainty with respect to the duration of the global economic slowdown. Further, at various points in time, increased default rates in the subprime mortgage market played a role in causing credit spreads to widen, reducing availability of credit on favorable terms, reducing liquidity and price transparency of real estate related assets, resulting in difficulty in obtaining accurate mark-to-market valuations, and causing a negative perception of the state of the real estate markets and of REITs generally. Market conditions could be volatile or could deteriorate as a result of a variety of factors beyond our control with adverse effects to our financial condition.


The geographic distribution of the loans underlying, and collateral securing, certain of our investments subjects us to geographic real estate market risks, which could adversely affect the performance of our investments, our results of operations and financial condition.


The geographic distribution of the loans underlying, and collateral securing, our investments, including our interests in MSRs, servicer advances, Non-Agency RMBS and loans, exposes us to risks associated with the real estate and commercial lending industry in general within the states and regions in which we hold significant investments. These risks include, without limitation: possible declines in the value of real estate; risks related to general and local economic conditions; possible lack of availability of mortgage funds; overbuilding; extended vacancies of properties; increases in competition, property taxes and operating expenses; changes in zoning laws; increased energy costs; unemployment; costs resulting from the clean-up of, and
34


liability to third parties for damages resulting from, environmental problems; casualty or condemnation losses; uninsured damages from floods, hurricanes, earthquakes or other natural disasters; and changes in interest rates.


As of December 31, 2018,2020, 24.8% and 21.7%21.2% of the total UPB of the residential mortgage loans underlying our Excess MSRs and MSRs, respectively, was secured by properties located in California, which are particularly susceptible to natural disasters such as fires, earthquakes and mudslides. 7.8%7.5% and 6.9%7.4% of the total UPB of the residential mortgage loans underlying our Excess MSRs and MSRs, respectively, was secured by properties located in Florida, which are particularly susceptible to natural disasters such as hurricanes and floods. In addition, certain states have continued to report increasing rates of COVID-19 infections. As of December 31, 2018, 37.7%2020, 33.7% of the collateral securing our Non-Agency RMBS was located in the Western U.S., 23.8%26.3% was located in the Southeastern U.S., 19.7%23.2% was located in the Northeastern U.S., 10.6%11.4% was located in the Midwestern U.S. and 6.8%5.3% was located in the Southwestern U.S. We were unable to obtain geographical information for 1.4%0.1% of the collateral. As a result of this concentration, we may be more susceptible to adverse developments in those markets than if we owned a more geographically diverse portfolio. To the extent any of the foregoing risks arise in states and regions where we hold significant investments, the performance of our investments, our results of operations, cash flows and financial condition could suffer a material adverse effect.


The value of our interests in MSRs, servicer advances, residential mortgage loans and RMBS may be adversely affected by deficiencies in servicing and foreclosure practices, as well as related delays in the foreclosure process.


Allegations of deficiencies in servicing and foreclosure practices among several large sellers and servicers of residential mortgage loans that surfaced in 2010 raised various concerns relating to such practices, including the improper execution of the documents used in foreclosure proceedings (so-called “robo signing”), inadequate documentation of transfers and registrations of mortgages and assignments of loans, improper modifications of loans, violations of representations and warranties at the date of securitization and failure to enforce put-backs.


As a result of alleged deficiencies in foreclosure practices, a number of servicers temporarily suspended foreclosure proceedings beginning in the second half of 2010 while they evaluated their foreclosure practices. In late 2010, a group of state attorneys general and state bank and mortgage regulators representing nearly all 50 states and the District of Columbia, along with the U.S. Justice Department and U.S. Department of Housing and Urban Development (“HUD”),HUD, began an investigation into foreclosure practices of banks and servicers. The investigations and lawsuits by several state attorneys general led to a settlement agreement in early February 2012 with five of the nation’s largest banks, pursuant to which the banks agreed to pay more than $25.0 billion to settle claims relating to improper foreclosure practices. The settlement does not prohibit the states, the federal government, individuals or investors from pursuing additional actions against the banks and servicers in the future.


Under the terms of the agreements governing our Servicer Advance Investments and MSRs, we (in certain cases, together with third-party co-investors) are required to make or purchase from certain of our Servicing Partners, servicer advances on certain loan pools. While a residential mortgage loan is in foreclosure, servicers are generally required to continue to advance delinquent principal and interest and to also make advances for delinquent taxes and insurance and foreclosure costs and the upkeep of vacant property in foreclosure to the extent it determines that such amounts are recoverable. Servicer advances are generally recovered when the delinquency is resolved.



Foreclosure moratoria or other actions that lengthen the foreclosure process increase the amount of servicer advances we or our Servicing Partners are required to make and we are required to purchase, lengthen the time it takes for us to be repaid for such advances and increase the costs incurred during the foreclosure process. In addition, servicer advance financing facilities contain provisions that modify the advance rates for, and limit the eligibility of, servicer advances to be financed based on the length of time that servicer advances are outstanding, and, as a result, an increase in foreclosure timelines could further increase the amount of servicer advances that we need to fund with our own capital. Such increases in foreclosure timelines could increase our need for capital to fund servicer advances (which do not bear interest), which would increase our interest expense, reduce the value of our investment and potentially reduce the cash that we have available to pay our operating expenses or to pay dividends.


Even in states where servicers have not suspended foreclosure proceedings or have lifted (or will soon lift) any such delayed foreclosures, servicers, including our Servicing Partners, have faced, and may continue to face, increased delays and costs in the foreclosure process. For example, the current legislative and regulatory climate could lead borrowers to contest foreclosures that they would not otherwise have contested under ordinary circumstances, and servicers may incur increased litigation costs if the validity of a foreclosure action is challenged by a borrower. In general, regulatory developments with respect to foreclosure practices could result in increases in the amount of servicer advances and the length of time to recover servicer advances, fines or increases in operating expenses, and decreases in the advance rate and availability of financing for servicer advances. This would lead to increased borrowings, reduced cash and higher interest expense which could negatively impact our liquidity and
35


profitability. Although the terms of our Servicer Advance Investments contain adjustment mechanisms that would reduce the amount of performance fees payable to the related Servicing Partner if servicer advances exceed pre-determined amounts, those fee reductions may not be sufficient to cover the expenses resulting from longer foreclosure timelines.


The integrity of the servicing and foreclosure processes is critical to the value of the residential mortgage loans in which we invest and of the portfolios of loans underlying our interests in MSRs and RMBS, and our financial results could be adversely affected by deficiencies in the conduct of those processes. For example, delays in the foreclosure process that have resulted from investigations into improper servicing practices may adversely affect the values of, and result in losses on, these investments. Foreclosure delays may also increase the administrative expenses of the securitization trusts for the RMBS, thereby reducing the amount of funds available for distribution to investors.


In addition, the subordinate classes of securities issued by the securitization trusts may continue to receive interest payments while the defaulted loans remain in the trusts, rather than absorbing the default losses. This may reduce the amount of credit support available for senior classes of RMBS that we may own, thus possibly adversely affecting these securities. Additionally, a substantial portion of the $25.0 billion settlement is a “credit” to the banks and servicers for principal write-downs or reductions they may make to certain mortgages underlying RMBS. There remains uncertainty as to how these principal reductions will work and what effect they will have on the value of related RMBS. As a result, there can be no assurance that any such principal reductions will not adversely affect the value of our interests in MSRs and RMBS.


While we believe that the sellers and servicers would be in violation of the applicable Servicing Guidelines to the extent that they have improperly serviced mortgage loans or improperly executed documents in foreclosure or bankruptcy proceedings, or do not comply with the terms of servicing contracts when deciding whether to apply principal reductions, it may be difficult, expensive, time consuming and, ultimately, uneconomic for us to enforce our contractual rights. While we cannot predict exactly how the servicing and foreclosure matters or the resulting litigation or settlement agreements will affect our business, there can be no assurance that these matters will not have an adverse impact on our results of operations, cash flows and financial condition.


A failure by any or all of the members of Buyer to make capital contributions for amounts required to fund servicer advances could result in an event of default under our advance facilities and a complete loss of our investment.


New Residential and third-party co-investors, through a joint venture entity (Advance Purchaser LLC, the “Buyer”) have agreed to purchase all future arising servicer advances from NationstarMr. Cooper under certain residential mortgage servicing agreements. Buyer relies, in part, on its members to make committed capital contributions in order to pay the purchase price for future servicer advances. A failure by any or all of the members to make such capital contributions for amounts required to fund servicer advances could result in an event of default under our advance facilities and a complete loss of our investment.


The residential mortgage loans underlying the securities we invest in and the loans we directly invest in are subject to delinquency, foreclosure and loss, which could result in losses to us.


The ability of a borrower to repay a loan secured by a residential property is dependent upon the income or assets of the borrower. A number of factors may impair borrowers’ abilities to repay their loans, including, among other things, changes in the borrower’s employment status, changes in national, regional or local economic conditions, changes in interest rates or the availability of credit

on favorable terms, changes in regional or local real estate values, changes in regional or local rental rates and changes in real estate taxes. The impact of the COVID-19 crisis may impair borrowers’ ability to repay their loans, particularly if the impact were to be sustained.


Our mortgage backed securities are securities backed by mortgage loans. Many of the RMBS in which we invest are backed by collateral pools of subprime residential mortgage loans. “Subprime” mortgage loans refer to mortgage loans that have been originated using underwriting standards that are less restrictive than the underwriting requirements used as standards for other first and junior lien mortgage loan purchase programs, such as the programs of Fannie Mae and Freddie Mac. These lower standards include mortgage loans made to borrowers having imperfect or impaired credit histories (including outstanding judgments or prior bankruptcies), mortgage loans where the amount of the loan at origination is 80% or more of the value of the mortgage property, mortgage loans made to borrowers with low credit scores, mortgage loans made to borrowers who have other debt that represents a large portion of their income and mortgage loans made to borrowers whose income is not required to be disclosed or verified. Subprime mortgage loans may experience delinquency, foreclosure, bankruptcy and loss rates that are higher, and that may be substantially higher, than those experienced by mortgage loans underwritten in a more traditional manner. To the extent losses are realized on the loans underlying the securities in which we invest, we may not recover the amount invested in, or, in extreme cases, any of our investment in such securities.


36


Residential mortgage loans, including manufactured housing loans and subprime mortgage loans are secured by single-family residential property and are also subject to risks of delinquency and foreclosure, and risks of loss. A significant portion of the residential mortgage loans that we acquire are, or may become, sub-performing loans, non-performing loans or REO assets where the borrower has failed to make timely payments of principal and/or interest. As part of the residential mortgage loan portfolios we purchase, we also may acquire performing loans that are or subsequently become sub-performing or non-performing, meaning the borrowers fail to timely pay some or all of the required payments of principal and/or interest. Under current market conditions, it is likely that some of these loans will have current loan-to-value ratios in excess of 100%, meaning the amount owed on the loan exceeds the value of the underlying real estate.


In the event of default under a residential mortgage loan held directly by us, we will bear a risk of loss of principal to the extent of any deficiency between the value of the collateral and the outstanding principal and accrued but unpaid interest of the loan. Even though we typically pay less than the amount owed on these loans to acquire them, if actual results differ from our assumptions in determining the price we paid to acquire such loans, we may incur significant losses. In addition, we may acquire REO assets directly, which involves the same risks. Any loss we incur may be significant and could materially and adversely affect us.


Our investments in real estate and other securities are subject to changes in credit spreads as well as available market liquidity, which could adversely affect our ability to realize gains on the sale of such investments.


Real estate and other securities are subject to changes in credit spreads. Credit spreads measure the yield demanded on securities by the market based on their credit relative to a specific benchmark. The significant dislocation in the financial markets due to COVID-19 has caused, among other things, credit spread widening.


Fixed rate securities are valued based on a market credit spread over the rate payable on fixed rate U.S. Treasuries of like maturity. Floating rate securities are valued based on a market credit spread over LIBOR and are affected similarly by changes in LIBOR spreads. As of December 31, 2018, 72.8%2020, 30.3% of our Non-Agency RMBS Portfolio consisted of floating rate securities and 27.2%69.7% consisted of fixed rate securities, and 100.0% of our Agency RMBS portfolio consisted of fixed rate securities, based on the amortized cost basis of all securities (including the amortized cost basis of interest-only and residual classes). Excessive supply of these securities combined with reduced demand will generally cause the market to require a higher yield on these securities, resulting in the use of a higher, or “wider,” spread over the benchmark rate to value such securities. Under such conditions, the value of our real estate and other securities portfolios would tend to decline. Conversely, if the spread used to value such securities were to decrease, or “tighten,” the value of our real estate and other securities portfolio would tend to increase. Such changes in the market value of our real estate securities portfolios may affect our net equity, net income or cash flow directly through their impact on unrealized gains or losses on available-for-sale securities, and therefore our ability to realize gains on such securities, or indirectly through their impact on our ability to borrow and access capital. Widening credit spreads could cause the net unrealized gains on our securities and derivatives, recorded in accumulated other comprehensive income or retained earnings, and therefore our book value per share, to decrease and result in net losses.


Prepayment rates on our residential mortgage loans and those underlying our real estate and other securities may adversely affect our profitability.


In general, residential mortgage loans may be prepaid at any time without penalty. Prepayments result when homeowners/mortgagors satisfy (i.e., pay off) the mortgage upon selling or refinancing their mortgaged property. When we acquire a particular loan or security, we anticipate that the loan or underlying residential mortgage loans will prepay at a projected rate which, together with expected coupon income, provides us with an expected yield on such investments. If we purchase assets at a premium to par

value, and borrowers prepay their mortgage loans faster than expected, the corresponding prepayments on our assets may reduce the expected yield on such assets because we will have to amortize the related premium on an accelerated basis. Conversely, if we purchase assets at a discount to par value, when borrowers prepay their mortgage loans slower than expected, the decrease in corresponding prepayments on our assets may reduce the expected yield on such assets because we will not be able to accrete the related discount as quickly as originally anticipated.


Prepayment rates on loans are influenced by changes in mortgage and market interest rates and a variety of economic, geographic, political and other factors, all of which are beyond our control. Consequently, such prepayment rates cannot be predicted with certainty and no strategy can completely insulate us from prepayment or other such risks. In periods of declining interest rates, such as during the COVID-19 pandemic, prepayment rates on mortgage loans generally increase. If general interest rates decline at the same time, the proceeds of such prepayments received during such periods are likely to be reinvested by us in assets yielding less than the yields on the assets that were prepaid. In addition, the market value of our loans and real estate and other securities may, because of the risk of prepayment, benefit less than other fixed-income securities from declining interest rates.

37



We may purchase assets that have a higher or lower coupon rate than the prevailing market interest rates. In exchange for a higher coupon rate, we would then pay a premium over par value to acquire these securities. In accordance with GAAP, we would amortize the premiums over the life of the related assets. If the mortgage loans securing these assets prepay at a more rapid rate than anticipated, we would have to amortize our premiums on an accelerated basis which may adversely affect our profitability. As compensation for a lower coupon rate, we would then pay a discount to par value to acquire these assets. In accordance with GAAP, we would accrete any discounts over the life of the related assets. If the mortgage loans securing these assets prepay at a slower rate than anticipated, we would have to accrete our discounts on an extended basis which may adversely affect our profitability. Defaults on the mortgage loans underlying Agency RMBS typically have the same effect as prepayments because of the underlying Agency guarantee.


Prepayments, which are the primary feature of mortgage backed securities that distinguish them from other types of bonds, are difficult to predict and can vary significantly over time. As the holder of the security, on a monthly basis, we receive a payment equal to a portion of our investment principal in a particular security as the underlying mortgages are prepaid. In general, on the date each month that principal prepayments are announced (i.e., factor day), the value of our real estate related security pledged as collateral under our repurchase agreements is reduced by the amount of the prepaid principal and, as a result, our lenders will typically initiate a margin call requiring the pledge of additional collateral or cash, in an amount equal to such prepaid principal, in order to re-establish the required ratio of borrowing to collateral value under such repurchase agreements. Accordingly, with respect to our Agency RMBS, the announcement on factor day of principal prepayments is in advance of our receipt of the related scheduled payment, thereby creating a short-term receivable for us in the amount of any such principal prepayments. However, under our repurchase agreements, we may receive a margin call relating to the related reduction in value of our Agency RMBS and, prior to receipt of this short-term receivable, be required to post additional collateral or cash in the amount of the principal prepayment on or about factor day, which would reduce our liquidity during the period in which the short-term receivable is outstanding. As a result, in order to meet any such margin calls, we could be forced to sell assets in order to maintain liquidity. Forced sales under adverse market conditions may result in lower sales prices than ordinary market sales made in the normal course of business. If our real estate and other securities were liquidated at prices below our amortized cost (i.e., the cost basis) of such assets, we would incur losses, which could adversely affect our earnings. In addition, in order to continue to earn a return on this prepaid principal, we must reinvest it in additional real estate and other securities or other assets; however, if interest rates decline, we may earn a lower return on our new investments as compared to the real estate and other securities that prepay.


Prepayments may have a negative impact on our financial results, the effects of which depend on, among other things, the timing and amount of the prepayment delay on our Agency RMBS, the amount of unamortized premium or discount on our loans and real estate and other securities, the rate at which prepayments are made on our Non-Agency RMBS, the reinvestment lag and the availability of suitable reinvestment opportunities.


Our investments in residential mortgage loans, REO and RMBS may be subject to significant impairment charges, which would adversely affect our results of operations.


We are required to periodically evaluate our investments for impairment indicators. The judgment regarding the existence of impairment indicators is based on a variety of factors depending upon the nature of the investment and the manner in which the income related to such investment was calculated for purposes of our financial statements. If we determine that an impairment has occurred, we are required to make an adjustment to the net carrying value of the investment, which would adversely affect our results of operations in the applicable period and thereby adversely affect our ability to pay dividends to our stockholders.



The agreements governing our indebtedness place restrictions on us and our subsidiaries, reducing operational flexibility and creating default risks.

The agreements governing our indebtedness, including, but not limited to, the indenture governing our 2025 Senior Notes, contain covenants that place restrictions on us and our subsidiaries. The indenture governing our 2025 Senior Notes restricts among other things, our and certain of our subsidiaries’ ability to:

incur certain additional debt;
make certain investments or acquisitions;
create certain liens on our or our subsidiaries’ assets; and
sell assets; and
merge, consolidate or transfer all or substantially all of our assets.

38


These covenants could impair our ability to grow our business, take advantage of attractive business opportunities or successfully compete. A breach of any of these covenants could result in an event of default. Cross-default provisions in our debt agreements could cause an event of default under one debt agreement to trigger an event of default under our other debt agreements. Upon the occurrence of an event of default under any of our debt agreements, the lenders or holders thereof could elect to declare all outstanding debt under such agreements to be immediately due and payable.

The lenders under our financing agreements may elect not to extend financing to us, which could quickly and seriously impair our liquidity.


We finance a meaningful portion of our investments with repurchase agreements and other short-term financing arrangements. Under the terms of repurchase agreements, we will sell an asset to the lending counterparty for a specified price and concurrently agree to repurchase the same asset from our counterparty at a later date for a higher specified price. During the term of the repurchase agreement—which can be as short as 30 days—the counterparty will make funds available to us and hold the asset as collateral. Our counterparties can also require us to post additional margin as collateral at any time during the term of the agreement. When the term of a repurchase agreement ends, we will be required to repurchase the asset for the specified repurchase price, with the difference between the sale and repurchase prices serving as the equivalent of paying interest to the counterparty in return for extending financing to us. If we want to continue to finance the asset with a repurchase agreement, we ask the counterparty to extend—or “roll”—the repurchase agreement for another term.


Our counterparties are not required to roll our repurchase agreements or other financing agreements upon the expiration of their stated terms, which subjects us to a number of risks. Counterparties electing to roll our financing agreements may charge higher spread and impose more onerous terms upon us, including the requirement that we post additional margin as collateral. More significantly, if a financing agreement counterparty elects not to extend our financing, we would be required to pay the counterparty in full on the maturity date and find an alternate source of financing. Alternate sources of financing may be more expensive, contain more onerous terms or simply may not be available. If we were unable to pay the repurchase price for any asset financed with a repurchase agreement, the counterparty has the right to sell the asset being held as collateral and require us to compensate it for any shortfall between the value of our obligation to the counterparty and the amount for which the collateral was sold (which may be a significantly discounted price). Moreover, our financing agreement obligations are currently with a limited number of counterparties. If any of our counterparties elected not to roll our financing agreements, we may not be able to find a replacement counterparty in a timely manner. Finally, some of our financing agreements contain covenants and our failure to comply with such covenants could result in a loss of our investment.


The financing sources under our servicer advance financing facilities may elect not to extend financing to us or may have or take positions adverse to us, which could quickly and seriously impair our liquidity.


We finance a meaningful portion of our Servicer Advance Investments and servicer advances receivableadvance receivables with structured financing arrangements. These arrangements are commonly of a short-term nature. These arrangements are generally accomplished by having the named servicer, if the named servicer is a subsidiary of the Company, or the purchaser of such Servicer Advance Investments (which is a subsidiary of the Company) transfer our right to repayment for certain servicer advances that we have as servicer under the relevant Servicing Guidelines or that we have acquired from one of our Servicing Partners, as applicable, to one of our wholly owned bankruptcy remote subsidiaries (a “Depositor”). We are generally required to continue to transfer to the related Depositor all of our rights to repayment for any particular pool of servicer advances as they arise (and, if applicable, are transferred from one of our Servicing Partners) until the related financing arrangement is paid in full and is terminated. The related Depositor then transfers such rights to an “Issuer.” The Issuer then issues limited recourse notes to the financing sources backed by such rights to repayment.


The outstanding balance of servicer advancesadvance receivables securing these arrangements is not likely to be repaid on or before the maturity date of such financing arrangements. Accordingly, we rely heavily on our financing sources to extend or refinance the terms of such financing arrangements. Our financing sources are not required to extend the arrangements upon the expiration of their stated terms, which subjects us to a number of risks. Financing sources electing to extend may charge higher interest rates and impose more onerous terms upon us, including without limitation, lowering the amount of financing that can be extended against any particular pool of servicer advances.


If a financing source is unable or unwilling to extend financing, including, but not limited to, due to legal or regulatory matters applicable to us or our Servicing Partners, the related Issuer will be required to repay the outstanding balance of the financing on the related maturity date. Additionally, there may be substantial increases in the interest rates under a financing arrangement if the related notes are not repaid, extended or refinanced prior to the expected repayment dated, which may be before the related maturity date. If an Issuer is unable to pay the outstanding balance of the notes, the financing sources generally have the right to foreclose on the servicer advances pledged as collateral.

39



Currently, certain of the notes issued under our structured servicer advance financing arrangements accrue interest at a floating rate of interest. Servicer advancesadvance receivables are non-interest bearing assets. Accordingly, if there is an increase in prevailing interest rates and/or our financing sources increase the interest rate “margins” or “spreads.“spreads,” the amount of financing that we could obtain against any particular pool of servicer advances may decrease substantially and/or we may be required to obtain interest rate hedging arrangements. There is no assurance that we will be able to obtain any such interest rate hedging arrangements.


Alternate sources of financing may be more expensive, contain more onerous terms or simply may not be available. Moreover, our structured servicer advance financing arrangements are currently with a limited number of counterparties. If any of our sources are unable to or elected not to extend or refinance such arrangements, we may not be able to find a replacement counterparty in a timely manner.


Many of our servicer advance financing arrangements are provided by financial institutions with whom we have substantial relationships. Some of our servicer advance financing arrangements entail the issuance of term notes to capital markets investors with whom we have little or no relationships or the identities of which we may not be aware and, therefore, we have no ability to control or monitor the identity of the holders of such term notes. Holders of such term notes may have or may take positions - for example, “short” positions in our stock or the stock of our servicers - that could be benefited by adverse events with respect to us or our Servicing Partners. If any holders of term notes allege or assert noncompliance by us or the related Servicing Partner under our servicer advance financing arrangements in order to realize such benefits, we or our Servicing Partners, or our ability to maintain servicer advance financing on favorable terms, could be materially and adversely affected.


We may not be able to finance our investments on attractive terms or at all, and financing for interests in MSRs or servicer advancesadvance receivables may be particularly difficult to obtain.


The ability to finance investments with securitizations or other long-term non-recourse financing not subject to margin requirements has been challenging as a result of market conditions. These conditions may result in having to use less efficient forms of financing for any new investments, or the refinancing of current investments, which will likely require a larger portion of our cash flows to be put toward making the investment and thereby reduce the amount of cash available for distribution to our stockholders and funds available for operations and investments, and which will also likely require us to assume higher levels of risk when financing our investments. In addition, there is a limited market for financing of interests in MSRs, and it is possible that one will not develop for a variety of reasons, such as the challenges with perfecting security interests in the underlying collateral.


Certain of our advance facilities may mature in the short term, and there can be no assurance that we will be able to renew these facilities on favorable terms or at all. Moreover, an increase in delinquencies with respect to the loans underlying our servicer advancesadvance receivables could result in the need for additional financing, which may not be available to us on favorable terms or at all. If we are not able to obtain adequate financing to purchase servicer advancesadvance receivables from our Servicing Partners or fund servicer advances under our MSRs in accordance with the applicable Servicing Guidelines, we or any such Servicing Partner, as applicable, could default on its obligation to fund such advances, which could result in its termination of us or any applicable Servicing Partner, as applicable, as servicer under the applicable Servicing Guidelines, and a partial or total loss of our interests in MSRs and servicer advances, as applicable.


The non-recourse long-term financing structures we use expose us to risks, which could result in losses to us.


We use structured finance and other non-recourse long-term financing for our investments to the extent available and appropriate. In such structures, our financing sources typically have only a claim against the assets included in the securitizations rather than a general claim against us as an entity. Prior to any such financing, we would seek to finance our investments with relatively short-term facilities until a sufficient portfolio is accumulated. As a result, we would be subject to the risk that we would not be able to acquire, during the period that any short-term facilities are available, sufficient eligible assets or securities to maximize the efficiency of a securitization. We also bear the risk that we would not be able to obtain new short-term facilities or would not be able to renew any short-term facilities after they expire should we need more time to seek and acquire sufficient eligible assets or securities for a securitization. In addition, conditions in the capital markets may make the issuance of any such securitization less attractive to us even when we do have sufficient eligible assets or securities. While we would generally intend to retain a portion of the interests issued under such securitizations and, therefore, still have exposure to any investments included in such securitizations, our inability to enter into such securitizations may increase our overall exposure to risks associated with direct ownership of such investments, including the risk of default. Our inability to refinance any short-term facilities would also increase our risk because borrowings thereunder would likely be recourse to us as an entity. If we are unable to obtain and renew short-term facilities or to consummate securitizations to finance our investments
40


on a long-term basis, we may be required to seek other forms of potentially less attractive financing or to liquidate assets at an inopportune time or price.


The final Basel FRTB Ruling, which raised capital charges for bank holders of ABS, CMBS and Non-Agency MBSRMBS beginning in 2019, could adversely impact available trading liquidity and access to financing.


In January 2006, the Basel Committee on Banking Supervision released a finalized framework for calculating minimum capital requirements for market risk, which became effective in January 2019. In the final proposal, capital requirements would overall be meaningfully higher than current requirements, but are less punitive than the previous December 2014 proposal. However,

each country’s specific regulator may codify the rules differently. Under the framework, capital charges on a bond are calculated based on three components: default, market and residual risk. Implementation of the final proposal could impose meaningfully higher capital charges on dealers compared with current requirements, and could reduce liquidity in the securitized products market.


Risks associated with our investment in the consumer loan sector could have a material adverse effect on our business and financial results.


Our portfolio includes an investment in the consumer loan sector. Although many of the risks applicable to consumer loans are also applicable to residential mortgage loans, and thus the type of risks that we have experience managing, there are nevertheless substantial risks and uncertainties associated with engaging in a different category of investment.


The ability of borrowers to repay the consumer loans we invest in may be adversely affected by numerous personal factors, including unemployment, divorce, major medical expenses or personal bankruptcy. General factors, including an economic downturn, high energy costs or acts of God or terrorism, may also affect the financial stability of borrowers and impair their ability or willingness to repay the consumer loans in our investment portfolio. Furthermore, our returns on our consumer loan investments are dependent on the interest we receive exceeding any losses we may incur from defaults or delinquencies. The relatively higher interest rates paid by consumer loan borrowers could lead to increased delinquencies and defaults, or could lead to financially stronger borrowers prepaying their loans, thereby reducing the interest we receive from them, while financially weaker borrowers become delinquent or default, either of which would reduce the return on our investment or could cause losses.


In the event of any default under a loan in the consumer loan portfolio in which we have invested, we will bear a risk of loss of principal to the extent of any deficiency between the value of the collateral securing the loan, if any, and the principal and accrued interest of the loan. In addition, our investments in consumer loans may entail greater risk than our investments in residential mortgage loans, particularly in the case of consumer loans that are unsecured or secured by assets that depreciate rapidly. In such cases, repossessed collateral for a defaulted consumer loan may not provide an adequate source of repayment for the outstanding loan and the remaining deficiency often does not warrant further substantial collection efforts against the borrower. Further, repossessing personal property securing a consumer loan can present additional challenges, including locating the collateral and taking possession of it. In addition, borrowers under consumer loans may have lower credit scores. There can be no guarantee that we will not suffer unexpected losses on our investments as a result of the factors set out above, which could have a negative impact on our financial results.


In addition, a portion of our investment in consumer loans is secured by second and third liens on real estate. When we hold the second or third lien, another creditor or creditors, as applicable, holds the first and/or second, as applicable, lien on the real estate that is the subject of the security. In these situations our second or third lien is subordinate in right of payment to the first and/or second, as applicable, holder’s right to receive payment. Moreover, as the servicer of the loans underlying our consumer loan portfolio is not able to track the default status of a senior lien loan in instances where we do not hold the related first mortgage, the value of the second or third lien loans in our portfolio may be lower than our estimates indicate.


Finally, one of our consumer loan investments is held through LoanCo, in which we hold a minority, non-controlling interest. We do not control LoanCo and, as a result, LoanCo may make decisions, or take risks, that we would otherwise not make, and LoanCo may not have access to the same management and financing expertise that we have. Failure to successfully manage these risks could have a material adverse effect on our business and financial results.


41


The consumer loan investment sector is subject to various initiatives on the part of advocacy groups and extensive regulation and supervision under federal, state and local laws, ordinances and regulations, which could have a negative impact on our financial results.


In recent years consumer advocacy groups and some media reports have advocated governmental action to prohibit or place severe restrictions on the types of short-term consumer loans in which we have invested. Such consumer advocacy groups and media reports generally focus on the annual percentage rate to a consumer for this type of loan, which is compared unfavorably to the interest typically charged by banks to consumers with top-tier credit histories.


The fees charged on the consumer loans in the portfolio in which we have invested may be perceived as controversial by those who do not focus on the credit risk and high transaction costs typically associated with this type of investment. If the negative characterization of these types of loans becomes increasingly accepted by consumers, demand for the consumer loan products in which we have invested could significantly decrease. Additionally, if the negative characterization of these types of loans is accepted by legislators and regulators, we could become subject to more restrictive laws and regulations in the area.



In addition, we are, or may become, subject to federal, state and local laws, regulations, or regulatory policies and practices, including the Dodd-Frank Wall Street Reform and Consumer Protection Act (the “Dodd-Frank Act”) (which, among other things, established the CFPB with broad authority to regulate and examine financial institutions), which may, amongst other things, limit the amount of interest or fees allowed to be charged on the consumer loans we invest in, or the number of consumer loans that customers may receive or have outstanding. The operation of existing or future laws, ordinances and regulations could interfere with the focus of our investments which could have a negative impact on our financial results.


Certain jurisdictions require licenses to purchase, hold, enforce or sell residential mortgage loans and/or MSRs, and we may not be able to obtain and/or maintain such licenses.


Certain jurisdictions require a license to purchase, hold, enforce or sell residential mortgage loans and/or MSRs. We currently hold some but not all such licenses. In the event that any licensing requirement is applicable to us, and we do not hold such licenses, there can be no assurance that we will obtain such licenses or, if obtained, that we will be able to maintain them. Our failure to obtain or maintain such licenses could restrict our ability to invest in loans in these jurisdictions if such licensing requirements are applicable. With respect to mortgage loans, in lieu of obtaining such licenses, we may contribute our acquired residential mortgage loans to one or more wholly owned trusts whose trustee is a national bank, which may be exempt from state licensing requirements. We have formed one or more subsidiaries to apply for certain state licenses. If these subsidiaries obtain the required licenses, any trust holding loans in the applicable jurisdictions may transfer such loans to such subsidiaries, resulting in these loans being held by a state-licensed entity. There can be no assurance that we will be able to obtain the requisite licenses in a timely manner or at all or in all necessary jurisdictions, or that the use of the trusts will reduce the requirement for licensing. In addition, even if we obtain necessary licenses, we may not be able to maintain them. Any of these circumstances could limit our ability to invest in residential mortgage loans or MSRs in the future and have a material adverse effect on us.


Our determination of how much leverage to apply to our investments may adversely affect our return on our investments and may reduce cash available for distribution.


We leverage certain of our assets through a variety of borrowings. Our investment guidelines do not limit the amount of leverage we may incur with respect to any specific asset or pool of assets. The return we are able to earn on our investments and cash available for distribution to our stockholders may be significantly reduced due to changes in market conditions, which may cause the cost of our financing to increase relative to the income that can be derived from our assets.


A significant portion of our investments are not match funded, which may increase the risks associated with these investments.


When available, a match funding strategy mitigates the risk of not being able to refinance an investment on favorable terms or at all. However, our Manager may elect for us to bear a level of refinancing risk on a short-term or longer-term basis, as in the case of investments financed with repurchase agreements, when, based on its analysis, our Manager determines that bearing such risk is advisable or unavoidable. In addition, we may be unable, as a result of conditions in the credit markets, to match fund our investments. For example, non-recourse term financing not subject to margin requirements has been more difficult to obtain, which impairs our ability to match fund our investments. Moreover, we may not be able to enter into interest rate swaps. A decision not to, or the inability to, match fund certain investments exposes us to additional risks.


Furthermore, we anticipate that, in most cases, for any period during which our floating rate assets are not match funded with respect to maturity, the income from such assets may respond more slowly to interest rate fluctuations than the cost of our
42


borrowings. Because of this dynamic, interest income from such investments may rise more slowly than the related interest expense, with a consequent decrease in our net income. Interest rate fluctuations resulting in our interest expense exceeding interest income would result in operating losses for us from these investments.


Accordingly, to the extent our investments are not match funded with respect to maturities and interest rates, we are exposed to the risk that we may not be able to finance or refinance our investments on economically favorable terms, or at all, or may have to liquidate assets at a loss.


Interest rate fluctuations and shifts in the yield curve may cause losses.


Interest rates are highly sensitive to many factors, including governmental monetary and tax policies, domestic and international economic and political considerations and other factors beyond our control. Our primary interest rate exposures relate to our interests in MSRs, RMBS, loans, derivatives and any floating rate debt obligations that we may incur. Changes in interest rates, including changes in expected interest rates or “yield curves,” affect our business in a number of ways. Changes in the general level of interest rates can affect our net interest income, which is the difference between the interest income earned on our interest-

earninginterest-earning assets and the interest expense incurred in connection with our interest-bearing liabilities and hedges. Changes in the level of interest rates also can affect, among other things, our ability to acquire real estate and other securities and loans at attractive prices, the value of our real estate and other securities, loans and derivatives and our ability to realize gains from the sale of such assets. We may wish to use hedging transactions to protect certain positions from interest rate fluctuations, but we may not be able to do so as a result of market conditions, REIT rules or other reasons. In such event, interest rate fluctuations could adversely affect our financial condition, cash flows and results of operations.


Recently,Since March 2020, the Federal Reserve has increased the benchmarkmaintained interest rate and indicated that there may be further increasesrates close to zero in the future.response to COVID-19 pandemic concerns. In the event of a significant rising interest rate environment and/or economic downturn, however, loan and collateral defaults may increase and result in credit losses that would adversely affect our liquidity and operating results.


Our ability to execute our business strategy, particularly the growth of our investment portfolio, depends to a significant degree on our ability to obtain additional capital. Our financing strategy is dependent on our ability to place the debt we use to finance our investments at rates that provide a positive net spread. If spreads for such liabilities widen or if demand for such liabilities ceases to exist, then our ability to execute future financings will be severely restricted.


Interest rate changes may also impact our net book value as most of our investments are marked to market each quarter. Debt obligations are not marked to market. Generally, as interest rates increase, the value of our fixed rate securities decreases, which will decrease the book value of our equity.


Furthermore, shifts in the U.S. Treasury yield curve reflecting an increase in interest rates would also affect the yield required on our investments and therefore their value. For example, increasing interest rates would reduce the value of the fixed rate assets we hold at the time because the higher yields required by increased interest rates result in lower market prices on existing fixed rate assets in order to adjust the yield upward to meet the market, and vice versa. This would have similar effects on our real estate and other securities and loan portfolio and our financial position and operations to a change in interest rates generally.


Changes in banks’ inter-bank lending rate reporting practices or the method pursuant to which LIBOR is determined may adversely affect the value of the financial obligations to be held or issued by us that are linked to LIBOR.

LIBOR and other indices which are deemed “benchmarks” are the subject of recent national, international, and other regulatory guidance and proposals for reform. Some of these reforms are already effective while others are still to be implemented. These reforms may cause such benchmarks to perform differently than in the past, or have other consequences which cannot be predicted. In particular, regulators and law enforcement agencies in the U.K. and elsewhere conducted criminal and civil investigations into whether the banks that contributed information to the British Bankers’ Association (“BBA”) in connection with the daily calculation of LIBOR may have been under-reporting or otherwise manipulating or attempting to manipulate LIBOR. A number of BBA member banks have entered into settlements with their regulators and law enforcement agencies with respect to this alleged manipulation of LIBOR. LIBOR is calculated by reference to a market for interbank lending that continues to shrink, as it is based on increasingly fewer actual transactions. This increases the subjectivity of the LIBOR calculation process and increases the risk of manipulation. Actions by the regulators or law enforcement agencies, as well as ICE Benchmark Administration (the current administrator of LIBOR), may result in changes to the manner in which LIBOR is determined or the establishment of alternative reference rates. For example, on July 27, 2017, the U.K. Financial Conduct Authority announced that it intends to stop persuading or compelling banks to submit LIBOR rates after 2021.

43


It is likely that, over time, U.S. Dollar LIBOR will be replaced by the Secured Overnight Financing Rate (“SOFR”) published by the Federal Reserve Bank of New York. However, the manner and timing of this shift is currently unknown. SOFR is an overnight rate instead of a term rate, making SOFR an inexact replacement for LIBOR. There is currently no established process to create robust, forward-looking, SOFR term rates. Market participants are still considering how various types of financial instruments and securitization vehicles should react to a discontinuation of LIBOR. It is possible that not all of our assets and liabilities will transition away from LIBOR at the same time, and it is possible that not all of our assets and liabilities will transition to the same alternative reference rate, in each case increasing the difficulty of hedging. Switching existing financial instruments and hedging transactions from LIBOR to SOFR requires calculations of a spread. Industry organizations are attempting to structure the spread calculation in a manner that minimizes the possibility of value transfer between counterparties, borrowers, and lenders by virtue of the transition, but there is no assurance that the calculated spread will be fair and accurate or that all asset types and all types of securitization vehicles will use the same spread. We and other market participants have less experience understanding and modeling SOFR-based assets and liabilities than LIBOR-based assets and liabilities, increasing the difficulty of investing, hedging, and risk management. The process of transition involves operational risks. It is also possible that no transition will occur for many financial instruments, meaning that those instruments would continue to be subject to the weaknesses of the LIBOR calculation process. At this time, it is not possible to predict the effect of any such changes, any establishment of alternative reference rates or any other reforms to LIBOR that may be implemented. Uncertainty as to the nature of such potential changes, alternative reference rates or other reforms may adversely affect the market for or value of any securities on which the interest or dividend is determined by reference to LIBOR, loans, derivatives and other financial obligations or on our overall financial condition or results of operations. More generally, any of the above changes or any other consequential changes to LIBOR or any other “benchmark” as a result of international, national or other proposals for reform or other initiatives or investigations, or any further uncertainty in relation to the timing and manner of implementation of such changes, could have a material adverse effect on the value of and return on any securities based on or linked to a “benchmark.”

Any hedging transactions that we enter into may limit our gains or result in losses.


We may use, when feasible and appropriate, derivatives to hedge a portion of our interest rate exposure, and this approach has certain risks, including the risk that losses on a hedge position will reduce the cash available for distribution to stockholders and that such losses may exceed the amount invested in such instruments. We have adopted a general policy with respect to the use of derivatives, which generally allows us to use derivatives where appropriate, but does not set forth specific policies and procedures or require that we hedge any specific amount of risk. From time to time, we may use derivative instruments, including forwards, futures, swaps and options, in our risk management strategy to limit the effects of changes in interest rates on our operations. A hedge may not be effective in eliminating all of the risks inherent in any particular position. Our profitability may be adversely affected during any period as a result of the use of derivatives.


There are limits to the ability of any hedging strategy to protect us completely against interest rate risks. When rates change, we expect the gain or loss on derivatives to be offset by a related but inverse change in the value of any items that we hedge. We cannot assure you, however, that our use of derivatives will offset the risks related to changes in interest rates. We cannot assure you that our hedging strategy and the derivatives that we use will adequately offset the risk of interest rate volatility or that our hedging transactions will not result in losses. In addition, our hedging strategy may limit our flexibility by causing us to refrain from taking certain actions that would be potentially profitable but would cause adverse consequences under the terms of our hedging arrangements. The REIT provisions of the Internal Revenue Code limit our ability to hedge. In managing our hedge instruments, we consider the effect of the expected hedging income on the REIT qualification tests that limit the amount of gross income that a REIT may receive from hedging. We need to carefully monitor, and may have to limit, our hedging strategy to assure that we do not realize hedging income, or hold hedges having a value, in excess of the amounts that would cause us to fail the REIT gross income and asset tests. See “—Risks Related to Our Taxation as a REIT—Complying with the REIT requirements may limit our ability to hedge effectively.”


Accounting for derivatives under GAAP is extremely complicated. Any failure by us to account for our derivatives properly in accordance with GAAP in our financial statements could adversely affect us. In addition, under applicable accounting standards, we may be required to treat some of our investments as derivatives, which could adversely affect our results of operations.


Cybersecurity incidents and technology disruptions or failures could damage our business operations and reputation, increase our costs and subject us to potential liability.

As our reliance on rapidly changing technology has increased, so have the risks that threaten the confidentiality, integrity or availability of our information systems, both internal and those provided to us by third-party service providers (including, but not limited to, our Servicing Partners). Cybersecurity incidents may involve gaining authorized or unauthorized access to our
44


information systems for purposes of theft of certain personally identifiable information of consumers, misappropriating assets, stealing confidential information, corrupting data or causing operational disruption. Disruptions and failures of our systems or those of our third-party vendors could result from these incidents or be caused by fire, power outages, natural disasters and other similar events and may interrupt or delay our ability to provide services to our customers, expose us to remedial costs and reputational damage, and otherwise adversely affect our operations. During the COVID-19 pandemic, a portion of our staff have worked remotely, which has caused us to rely heavily on virtual communication and may increase our exposure to cybersecurity risks.

Despite our efforts to ensure the integrity of our systems, there can be no assurance that any such cyber incidents will not occur or, if they do occur, that they will be adequately addressed. We also may not be able to anticipate or implement effective preventive measures against all security breaches, especially because the methods and sources of breaches change frequently or may not be immediately detected.

In addition, we are subject to various privacy and data protection laws and regulations, and any changes to laws or regulations, including new restrictions or requirements applicable to our business, could impose additional costs and liability on us and could limit our use and disclosure of such information. For example, the New York State Department of Financial Services requires certain financial services companies, such as NRM and NewRez, to establish a detailed cybersecurity program and comply with other requirements, and the CCPA creates new compliance regulations on businesses that collect information from California residents.

Any of the foregoing events could result in violations of applicable privacy and other laws, financial loss to us or to our customers, loss of confidence in our security measures, customer dissatisfaction, additional regulatory scrutiny, significant litigation exposure and harm to our reputation, any of which could have a material adverse effect on our business, financial condition, liquidity and results of operations.

We depend on counterparties and vendors to provide certain services, which subjects us to various risks.
We have a number of counterparties and vendors, who provide us with financial, technology and other services that support our businesses. If our current counterparties and vendors were to stop providing services to us on acceptable terms, we may be unable to procure alternative services from other counterparties or vendors in a timely and efficient manner and on similarly acceptable terms, or at all. With respect to vendors engaged to perform certain servicing activities, we are required to assess their compliance with various regulations and establish procedures to provide reasonable assurance that the vendor’s activities comply in all material respects with such regulations. In the event that a vendor’s activities are not in compliance, it could negatively impact our relationships with our regulators, as well as our business and operations. Accordingly, we may incur significant costs to resolve any such disruptions in service which could have a material adverse effect on our business, financial condition, liquidity and results of operations.

We are subject to risks related to securitization of any loans originated and/or serviced by our subsidiaries.

The securitization of any loans that we originate and/or service subject us to various risks that may increase our compliance costs and adversely impact our financial results, including:
compliance with the terms of the agreements governing the securitized pools of loans, including any indemnification and repurchase provisions;
reliance on programs administered by the GSEs and Ginnie Mae that facilitate the issuance of mortgage-backed securities in the secondary market and the effect of any changes or modifications thereto (see-“GSE initiatives and other actions, including changes to the minimum servicing amount for GSE loans, could occur at any time and could impact us in significantly negative ways that we are unable to predict or protect against” and -“The federal conservatorship of Fannie Mae and Freddie Mac and related efforts, along with any changes in laws and regulations affecting the relationship between these agencies and the U.S. government, may adversely affect our business”); and
federal and state legislation in securitizations, such as the risk retention requirements under the Dodd-Frank Act, could result in higher costs of certain lending operations and impose on us additional compliance requirements to meet servicing and origination criteria for securitized mortgage loans.

Maintenance of our 1940 Act exclusion imposes limits on our operations.


We intend to continue to conduct our operations so that neither we nor any of our subsidiaries are required to register as an investment company under the 1940 Act. We believe we will not be considered an investment company under Section 3(a)(1)(A) of the 1940 Act because we will not engage primarily, or hold ourselves out as being engaged primarily, in the business of investing,

reinvesting or trading in securities. However, under Section 3(a)(1)(C) of the 1940 Act, because we are a
45


holding company that will conduct its businesses primarily through wholly owned and majority owned subsidiaries, the securities issued by our subsidiaries that are excluded from the definition of “investment company” under Section 3(c)(1) or Section 3(c)(7) of the 1940 Act, together with any other investment securities we may own, may not have a combined value in excess of 40% of the value of our total assets (exclusive of U.S. Government securities and cash items) on an unconsolidated basis, unless another exclusion from the definition of “investment company” is available to us. For purposes of the foregoing, we currently treat our interest in our SLS Servicer Advance Investment and our subsidiaries that hold consumer loans as investment securities because these subsidiaries presently rely on the exclusion provided by Section 3(c)(7) of the 1940 Act. The 40% test under Section 3(a)(1)(C) of the 1940 Act limits the types of businesses in which we may engage through our subsidiaries. In addition, the assets we and our subsidiaries may originate or acquire are limited by the provisions of the 1940 Act and the rules and regulations promulgated under the 1940 Act, which may adversely affect our business.


If the value of securities issued by our subsidiaries that are excluded from the definition of “investment company” by Section 3(c)(1) or 3(c)(7) of the 1940 Act, together with any other investment securities we own, exceeds the 40% test under Section 3(a)(1)(C) of the 1940 Act (e.g., the value of our interests in the taxable REIT subsidiaries that hold Servicer Advance Investments and are not excluded from the definition of “investment company” by Section 3(c)(5)(A), (B) or (C) of the 1940 Act increases significantly in proportion to the value of our other assets), or if one or more of such subsidiaries fail to maintain an exclusion or exception from the 1940 Act, we could, among other things, be required either (a) to substantially change the manner in which we conduct our operations to avoid being required to register as an investment company or (b) to register as an investment company under the 1940 Act, either of which could have an adverse effect on us and the market price of our securities. As discussed above, for purposes of the foregoing, we generally treat our interests in our SLS Servicer Advance Investment and our subsidiaries that hold consumer loans as investment securities because these subsidiaries presently rely on the exclusion provided by Section 3(c)(7) of the 1940 Act. If we or any of our subsidiaries were required to register as an investment company under the 1940 Act, the registered entity would become subject to substantial regulation with respect to capital structure (including the ability to use leverage), management, operations, transactions with affiliated persons (as defined in the 1940 Act), portfolio composition, including restrictions with respect to diversification and industry concentration, compliance with reporting, record keeping, voting, proxy disclosure and other rules and regulations that would significantly change our operations.


Failure to maintain an exclusion would require us to significantly restructure our investment strategy. For example, because affiliate transactions are generally prohibited under the 1940 Act, we would not be able to enter into transactions with any of our affiliates if we are required to register as an investment company, and we might be required to terminate our Management Agreement and any other agreements with affiliates, which could have a material adverse effect on our ability to operate our business and pay distributions. If we were required to register us as an investment company but failed to do so, we would be prohibited from engaging in our business, and criminal and civil actions could be brought against us. In addition, our contracts would be unenforceable unless a court required enforcement, and a court could appoint a receiver to take control of us and liquidate our business.


For purposes of the foregoing, we treat our interests in certain of our wholly owned and majority owned subsidiaries, which constitute more than 60% of the value of our adjusted total assets on an unconsolidated basis, as non-investment securities because such subsidiaries qualify for exclusion from the definition of an investment company under the 1940 Act pursuant to Section 3(c)(5)(C) of the 1940 Act. The Section 3(c)(5)(C) exclusion is available for entities “primarily engaged” in the business of “purchasing or otherwise acquiring mortgages and other liens on and interests in real estate.” The Section 3(c)(5)(C) exclusion generally requires that at least 55% of these subsidiaries’ assets must comprise qualifying real estate assets and at least 80% of each of their portfolios must comprise qualifying real estate assets and real estate-related assets under the 1940 Act. We expect each of our subsidiaries relying on Section 3(c)(5)(C) to rely on guidance published by the SEC staff or on our analyses of such guidance to determine which assets are qualifying real estate assets and real estate-related assets. However, the SEC’s guidance was issued in accordance with factual situations that may be substantially different from the factual situations each of our subsidiaries may face, and much of the guidance was issued more than 20 years ago. No assurance can be given that the SEC staff will concur with the classification of each of our subsidiaries’ assets. In addition, the SEC staff may, in the future, issue further guidance that may require us to re-classify some of our subsidiaries’ assets for purposes of qualifying for an exclusion from regulation under the 1940 Act. For example, the SEC and its staff have not published guidance with respect to the treatment of whole pool Non-Agency RMBS for purposes of the Section 3(c)(5)(C) exclusion. Accordingly, based on our own judgment and analysis of the guidance from the SEC and its staff identifying Agency whole pool certificates as qualifying real estate assets under Section 3(c)(5)(C), we treat whole pool Non-Agency RMBS issued with respect to an underlying pool of mortgage loans in which our subsidiary relying on Section 3(c)(5)(C) holds all of the certificates issued by the pool as qualifying real estate assets. Based on our own judgment and analysis of the guidance from the SEC and its staff with respect to analogous assets, we treat Excess MSRs for which we do not own the related servicing rights as real estate-related assets for purposes of satisfying the 80% test under the Section 3(c)(5)(C) exclusion. If we are required to re-classify any of our subsidiaries’ assets, including those subsidiaries holding whole pool Non-Agency RMBS and/or Excess MSRs, such
46


subsidiaries may no longer be in compliance with the exclusion from the definition of an “investment company” provided by Section 3(c)(5)(C) of the 1940 Act, and in turn, we may not satisfy the requirements to

avoid falling within the definition of an “investment company” provided by Section 3(a)(1)(C). To the extent that the SEC staff publishes new or different guidance or disagrees with our analysis with respect to any assets of our subsidiaries we have determined to be qualifying real estate assets or real estate-related assets, we may be required to adjust our strategy accordingly. In addition, we may be limited in our ability to make certain investments and these limitations could result in a subsidiary holding assets we might wish to sell or selling assets we might wish to hold.


In August 2011, the SEC issued a concept release soliciting public comments on a wide range of issues relating to companies engaged in the business of acquiring mortgages and mortgage-related instruments and that rely on Section 3(c)(5)(C) of the 1940 Act. Therefore, there can be no assurance that the laws and regulations governing the 1940 Act status of REITs, or guidance from the SEC or its staff regarding the Section 3(c)(5)(C) exclusion, will not change in a manner that adversely affects our operations. If we or our subsidiaries fail to maintain an exclusion or exception from the 1940 Act, we could, among other things, be required either to (a) change the manner in which we conduct our operations to avoid being required to register as an investment company, (b) effect sales of our assets in a manner that, or at a time when, we would not otherwise choose to do so, or (c) register as an investment company, any of which could negatively affect the value of our common stock, the sustainability of our business model, and our ability to make distributions. In addition, if we or any of our subsidiaries were required to register as an investment company under the 1940 Act, the registered entity would become subject to substantial regulation with respect to capital structure (including the ability to use leverage), management, operations, transactions with affiliated persons (as defined in the 1940 Act), portfolio composition, including restrictions with respect to diversification and industry concentration, compliance with reporting, record keeping, voting, proxy disclosure and other rules and regulations that would significantly change our operations.


Rapid changes in the values of our assets may make it more difficult for us to maintain our qualification as a REIT or our exclusion from the 1940 Act.


If the market value or income potential of qualifying assets for purposes of our qualification as a REIT or our exclusion from registration as an investment company under the 1940 Act declines as a result of increased interest rates, changes in prepayment rates or other factors, or the market value or income from non-qualifying assets increases, we may need to increase our investments in qualifying assets and/or liquidate our non-qualifying assets to maintain our REIT qualification or our exclusion from registration under the 1940 Act. If the change in market values or income occurs quickly, this may be especially difficult to accomplish. This difficulty may be exacerbated by the illiquid nature of any non-qualifying assets we may own. We may have to make investment decisions that we otherwise would not make absent the intent to maintain our qualification as a REIT and exclusion from registration under the 1940 Act.


We are subject to significant competition, and we may not compete successfully.


We are subject to significant competition in seeking investments. We compete with other companies, including other REITs, insurance companies and other investors, including funds and companies affiliated with our Manager. Some of our competitors have greater resources than we possess or have greater access to capital or various types of financing structures than are available to us, and we may not be able to compete successfully for investments or provide attractive investment returns relative to our competitors. These competitors may be willing to accept lower returns on their investments and, as a result, our profit margins could be adversely affected. Furthermore, competition for investments that are suitable for us, including, but not limited to, interests in MSRs, may lead to decreased availability, higher market prices and decreased returns available from such investments, which may further limit our ability to generate our desired returns. We cannot assure you that other companies will not be formed that compete with us for investments or otherwise pursue investment strategies similar to ours or that we will be able to compete successfully against any such companies.


Our business could suffer if we fail to attract and retain highly skilled personnel.

Our future success will depend on our ability to identify, hire, develop, motivate and retain highly qualified personnel for all areas of the Company, in particular skilled managers, loan officers, underwriters, loan servicers, debt default specialists and other personnel specialized in finance, risk and compliance. Trained and experienced personnel are in high demand and may be in short supply in some areas. We may not be able to attract, develop and maintain an adequate skilled workforce necessary to operate our businesses and labor expenses may increase as a result of a shortage in the supply of qualified personnel. If we are unable to attract and retain such personnel, we may not be able to take advantage of acquisitions and other growth opportunities that may be presented to us and this could have a material adverse effect on our business, financial condition, liquidity and results of operations.

47


The valuations of our assets are subject to uncertainty because most of our assets are not traded in an active market.


There is not anticipated to be an active market for most of the assets in which we will invest. In the absence of market comparisons, we will use other pricing methodologies, including, for example, models based on assumptions regarding expected trends, historical trends following market conditions believed to be comparable to the then current market conditions and other factors believed at the time to be likely to influence the potential resale price of, or the potential cash flows derived from, an investment. Such methodologies may not prove to be accurate and any inability to accurately price assets may result in adverse consequences for us. A valuation is only an estimate of value and is not a precise measure of realizable value. Ultimate realization of the market value of a private asset depends to a great extent on economic and other conditions beyond our control. Further, valuations do not necessarily represent the price at which a private investment would sell since market prices of private investments can only be determined by negotiation between a willing buyer and seller. If we were to liquidate a particular private investment, the realized value may be more than or less than the valuation of such asset as carried on our books.



Changes in accounting rules could occur at any time and could impact us in significantly negative ways that we are unable to predict or protect against.


As has been widely publicized, theThe SEC, the Financial Accounting Standards Board (the “FASB”) and other regulatory bodies that establish the accounting rules applicable to us have recently proposed or enacted a wide array of changes to accounting rules. Moreover,may, in the future, these regulators may propose additional changes that we do not currently anticipate. Changes to accounting rules that apply to us could significantly impact our business or our reported financial performance in negative ways that we cannot predict or protect against. We cannot predict whether any changes to current accounting rules will occur or what impact any codified changes will have on our business, results of operations, liquidity or financial condition, directly or through their impact on our Servicing Partners or counterparties.


A prolonged economic slowdown, a lengthy or severe recession, or declining real estate values could harm our operations.


We believe the risks associated with our business are more severe during periods in which an economic slowdown or recession is accompanied by declining real estate values, as was the case in 2008. The COVID-19 pandemic has had and could continue to have, an adverse impact on economic and market conditions and could result in a prolonged period of economic slowdown. Declining real estate values generally reduce the level of new mortgage loan originations, since borrowers often use increases in the value of their existing properties to support the purchase of, or investment in, additional properties. Borrowers may also be less able to pay principal and interest on our loans or the loans underlying our securities, interests in MSRs and servicer advances, if the real estate economy weakens. Further, declining real estate values significantly increase the likelihood that we will incur losses on our investments in the event of default because the value of our collateral may be insufficient to cover our basis. Any sustained period of increased payment delinquencies, foreclosures or losses could adversely affect our net interest income from the assets in our portfolio, which would significantly harm our revenues, results of operations, financial condition, liquidity, business prospects and our ability to make distributions to our stockholders.


Compliance with changing regulation of corporate governance and public disclosure has and will continue to result in increased compliance costs and pose challenges for our management team.


ManyCertain aspects of the Dodd-Frank Act areremain subject to rulemaking and will take effect over several years, making it difficult to anticipate the overall financial impact on us and, more generally, the financial services and mortgage industries. Additionally, we cannot predict whether there will be additional proposed laws or reforms that would affect us, whether or when such changes may be adopted, how such changes may be interpreted and enforced or how such changes may affect us. However, the costs of complying with any additional laws or regulations could have a material effect on our financial condition and results of operations.


We have engaged and may in the future engage in a number of acquisitions and we may be unable to successfully integrate the acquired assets and assumed liabilities in connection with such acquisitions.


As part of our business strategy, we regularly evaluate acquisitions of what we believe are complementary assets. Identifying and achieving the anticipated benefits of such acquisitions is subject to a number of uncertainties, including, without limitation, whether we are able to acquire the assets, within our parameters, integrate the acquired assets and manage the assumed liabilities efficiently. It is possible that the integration process could take longer than anticipated and could result in additional and unforeseen expenses, the disruption of our ongoing business, processes and systems, or inconsistencies in standards, controls, procedures, practices and policies, any of which could adversely affect our ability to achieve the anticipated benefits of such acquisitions. There may be increased risk due to integrating the assets into our financial reporting and internal control
48


systems. Difficulties in adding the assets into our business could also result in the loss of contract counterparties or other persons with whom we conduct business and potential disputes or litigation with contract counterparties or other persons with whom we or such counterparties conduct business. We could also be adversely affected by any issues attributable to the related seller’s operations that arise or are based on events or actions that occurred prior to the closing of such acquisitions. Completion of the integration process is subject to a number of uncertainties, and no assurance can be given that the anticipated benefits will be realized in their entirety or at all or, if realized, the timing of their realization. Failure to achieve these anticipated benefits could result in increased costs or decreases in the amount of expected revenues and could adversely affect our future business, financial condition, operating results and cash flows. Due to the costs of engaging in a number of acquisitions, we may also have difficulty completing more acquisitions in the future.


There may be difficulties with integrating the loans underlying MSR acquisitions involving servicing transfers into the successor servicer’s servicing platform, which could have a material adverse effect on our results of operations, financial condition and liquidity.


In connection with certain MSR acquisitions, servicing is transferred from the seller to a subservicer appointed by us. The ability to integrate and service the assets acquired will depend in large part on the success of our subservicer’s integration of expanded servicing capabilities with its current operations. We may fail to realize some or all of the anticipated benefits of these transactions

if the integration process takes longer, or is more costly, than expected. Potential difficulties we may encounter during the integration process with the assets acquired in MSR acquisitions involving servicing transfers include, but are not limited to, the following:


the integration of the portfolio into our applicable subservicer’s information technology platforms and servicing systems;
the quality of servicing during any interim servicing period after we purchase the portfolio but before our applicable subservicer assumes servicing obligations from the seller or its agents;
the disruption to our ongoing businesses and distraction of our management teams from ongoing business concerns;
incomplete or inaccurate files and records;
the retention of existing customers;
the creation of uniform standards, controls, procedures, policies and information systems;
the occurrence of unanticipated expenses; and
potential unknown liabilities associated with the transactions, including legal liability related to origination and servicing prior to the acquisition.


Our failure to meet the challenges involved in successfully integrating the assets acquired in MSR acquisitions involving servicing transfers with our current business could impair our operations. For example, it is possible that the data our applicable subservicer acquires upon assuming the direct servicing obligations for the loans may not transfer from the seller’s platform to its systems properly. This may result in data being lost, key information not being locatable on our applicable subservicer’s systems, or the complete failure of the transfer. If our employees are unable to access customer information easily, or is unable to produce originals or copies of documents or accurate information about the loans, collections could be affected significantly, and our subservicer may not be able to enforce its right to collect in some cases. Similarly, collections could be affected by any changes to our applicable subservicer’s collections practices, the restructuring of any key servicing functions, transfer of files and other changes that occur as a result of the transfer of servicing obligations from the seller to our subservicer.

We are responsible for certain of HLSS’s contingent and other corporate liabilities.

Under the HLSS acquisition agreement, we have assumed and are responsible for the payment of HLSS’s contingent and other liabilities, including: (i) liabilities for litigation relating to, arising out of or resulting from certain lawsuits in which HLSS is named as the defendant, (ii) HLSS’s tax liabilities, (iii) HLSS’s corporate liabilities, (iv) generally any actions with respect to the HLSS Acquisition brought by any third party and (v) payments under contracts. We currently cannot estimate the amount we may ultimately be responsible for as a result of assuming substantially all of HLSS’s contingent and other corporate liabilities. The amount for which we are ultimately responsible may be material and have a material adverse effect on our business, financial condition, results of operations and liquidity. In addition, certain claims and lawsuits may require significant costs to defend and resolve and may divert management’s attention away from other aspects of operating and managing our business, each of which could materially and adversely affect our business, financial condition, results of operations and liquidity.
We cannot guarantee that we will not receive further regulatory inquiries or be subject to litigation regarding the subject matter of the subpoenas or matters relating thereto, or that existing inquires, or, should they occur, any future regulatory inquiries or litigation, will not consume internal resources, result in additional legal and consulting costs or negatively impact our stock price.


We could be materially and adversely affected by past events, conditions or actions with respect to HLSS or Ocwen.


HLSS acquired assets and assumed liabilities could be adversely affected as a result of events or conditions that occurred or existed before the closing of the HLSS Acquisition. Adverse changes in the assets or liabilities we have acquired or assumed, respectively, as part of the HLSS Acquisition, could occur or arise as a result of actions by HLSS or Ocwen, legal or regulatory developments, including the emergence or unfavorable resolution of pre-acquisition loss contingencies, deteriorating general business, market, industry or economic conditions, and other factors both within and beyond the control of HLSS or Ocwen. We are subject to a variety of risks as a result of our dependence on Servicing Partners, including, without limitation, the potential loss of all of the value of our Excess MSRs in the event that the servicer of the underlying loans is terminated by the mortgage loan owner or RMBS bondholders. A significant decline in the value of HLSS assets or a significant increase in HLSS liabilities we have acquired could adversely affect our future business, financial condition, cash flows and results of operations. HLSS is subject to a number of other risks and uncertainties, including regulatory investigations and legal proceedings against HLSS, and others with whom HLSS conducted business. Moreover, any insurance proceeds received with respect to such matters may be inadequate to cover the associated losses. Adverse developments at Ocwen, including liquidity issues, ratings downgrades, defaults under debt agreements, servicer rating downgrades, failure to comply with the terms of PSAs, termination under PSAs, Ocwen bankruptcy proceedings and additional regulatory issues and settlements, including
49


those described above, could have a material adverse effect on us. See “—We rely heavily on our Servicing Partners to achieve our investment objective and have no direct ability to influence their performance.”



Our ability to borrow may be adversely affected by the suspension or delay of the rating of the notes issued under certain of our financing facilities by the credit agency providing the ratings.


Certain of our financing facilities are rated by one rating agency and we may sponsor financing facilities in the future that are rated by credit agencies. The related agency or rating agencies may suspend rating notes backed by servicer advances, MSRs, Excess MSRs and our other investments at any time. Rating agency delays may result in our inability to obtain timely ratings on new notes, or amend or modify other financing facilities which could adversely impact the availability of borrowings or the interest rates, advance rates or other financing terms and adversely affect our results of operations and liquidity. Further, if we are unable to secure ratings from other agencies, limited investor demand for unrated notes could result in further adverse changes to our liquidity and profitability.


A downgrade of certain of the notes issued under our financing facilities could cause such notes to become due and payable prior to their expected repayment date/maturity date, which could have a material adverse effect on our business, financial condition, results of operations and liquidity.


Regulatory scrutiny regarding foreclosure processes could lengthen foreclosure timelines, which could increase advances and materially and adversely affect our business, financial condition, results of operations and liquidity.


When a residential mortgage loan is in foreclosure, the servicer is generally required to continue to advance delinquent principal and interest to the securitization trust and to also make advances for delinquent taxes and insurance and foreclosure costs and the upkeep of vacant property in foreclosure to the extent it determines that such amounts are recoverable. These servicer advances are generally recovered when the delinquency is resolved. Foreclosure moratoria or other actions that lengthen the foreclosure process increase the amount of servicer advances, lengthen the time it takes for reimbursement of such advances and increase the costs incurred during the foreclosure process. In addition, servicer advance financing facilities generally contain provisions that limit the eligibility of servicer advances to be financed based on the length of time that servicer advances are outstanding, and, as a result, an increase in foreclosure timelines could further increase the amount of servicer advances that need to be funded from the related servicer’s own capital. Such increases in foreclosure timelines could increase the need for capital to fund servicer advances, which would increase our interest expense, delay the collection of interest income or servicing revenue until the foreclosure has been resolved and, therefore, reduce the cash that we have available to pay our operating expenses or to pay dividends. For more information, see “—We could be materially and adversely affected by past events, conditions or actions with respect to HLSS or Ocwen” above.


Certain of our Servicing Partners have triggered termination events or events of default under some PSAs underlying the MSRs with respect to which we are entitled to the basic fee component or Excess MSRs.


In certain of these circumstances, the related Servicing Partner may be terminated without any right to compensation for its loss, other than the right to be reimbursed for any outstanding servicer advances as the related loans are brought current, modified, liquidated or charged off. So long as we are in compliance with our obligations under our servicing agreements and purchase agreements, if we or one of our Servicing Partners is terminated as servicer, we may have the right to receive an indemnification payment from the applicable Servicing Partner, even if such termination related to servicer termination events or events of default existing at the time of any transaction with such Servicing Partner. If one of our Servicing Partners is terminated as servicer under a PSA, we will lose any investment related to such Servicing Partner’s MSRs. If we or such Servicing Partner is terminated as servicer with respect to a PSA and we are unable to enforce our contractual rights against such Servicing Partner, or if such Servicing Partner is unable to make any resulting indemnification payments to us, if any such payment is due and payable, it may have a material adverse effect on our financial condition, results of operations, ability to make distributions, liquidity and financing arrangements, including our servicer advance financing facilities, and may make it more difficult for us to acquire additional interests in MSRs in the future.


Representations and warranties made by us in our collateralized borrowings and loan sale agreements may subject us to liability.


Our financing facilities require us to make certain representations and warranties regarding the assets that collateralize the borrowings. Although we perform due diligence on the assets that we acquire, certain representations and warranties that we make in respect of such assets may ultimately be determined to be inaccurate. In addition, our loan sale agreements require us to make representations and warranties to the purchaser regarding the loans that were sold. Such representations and warranties
50


may include, but are not limited to, issues such as the validity of the lien; the absence of delinquent taxes or other liens; the loans’ compliance with all local, state and federal laws and the delivery of all documents required to perfect title to the lien.



In the event of a breach of a representation or warranty, we may be required to repurchase affected loans, make indemnification payments to certain indemnified parties or address any claims associated with such breach. Further, we may have limited or no recourse against the seller from whom we purchased the loans. Such recourse may be limited due to a variety of factors, including the absence of a representation or warranty from the seller corresponding to the representation provided by us or the contractual expiration thereof. A breach of a representation or warranty could adversely affect our results of operations and liquidity.


Our ability to exercise our cleanup call rights may be limited or delayed if a third party contests our ability to exercise our cleanup call rights, if the related securitization trustee refuses to permit the exercise of such rights, or if a related party is subject to bankruptcy proceedings.


Certain servicing contracts permit more than one party to exercise a cleanup call-meaningcall—meaning the right of a party to collapse a securitization trust by purchasing all of the remaining loans held by the securitization trust pursuant to the terms set forth in the applicable servicing agreement. While the servicers from which we acquired our cleanup call rights (or other servicers from which these servicers acquired MSRs) may be named as the party entitled to exercise such rights, certain third parties may also be permitted to exercise such rights. If any such third party exercises a cleanup call, we could lose our ability to exercise our cleanup call right and, as a result, lose the ability to generate positive returns with respect to the related securitization transaction. In addition, another party could impair our ability to exercise our cleanup call rights by contesting our rights (for example, by claiming that they hold the exclusive cleanup call right with respect to the applicable securitization trust). Moreover, because the ability to exercise a cleanup call right is governed by the terms of the applicable servicing agreement, any ambiguous or conflicting language regarding the exercise of such rights in the agreement may make it more difficult and costly to exercise a cleanup call right. Furthermore, certain servicing contracts provide cleanup call rights to a servicer currently subject to bankruptcy proceedings from which our servicers have acquired MSRs. While, notwithstanding the related bankruptcy proceedings, it is possible that we will be able to exercise the related cleanup calls within our desired time frame, our ability to exercise such rights may be significantly delayed or impaired by the applicable securitization trustee or bankruptcy estate or any additional steps required because of the bankruptcy process. Finally, many of our call rights are not currently exercisable and may not become exercisable for a period of years. As a result, our ability to realize the benefits from these rights will depend on a number of factors at the time they become exercisable many of which are outside our control, including interest rates, conditions in the capital markets and conditions in the residential mortgage market.


The exercise of cleanup calls could negatively impact our interests in MSRs.


The exercise of cleanup call rights results in the termination of the MSRs on the loans held within the related securitization trusts. To the extent we own interests in MSRs with respect to loans held within securitization trusts where cleanup call rights are exercised, whether they are exercised by us or a third party, the value of our interests in those MSRs will likely be reduced to zero and we could incur losses and reduced cash flows from any such interests.


New Residential’s subsidiary New Residential Mortgage LLC issubsidiaries, NRM and NewRez, are or may become subject to significant state and federal regulations.


A subsidiarySubsidiaries of New Residential, NRM hasand NewRez, have obtained or is currently in the process of obtaining applicable qualifications, licenses and approvals to own Non-Agency and certain Agency MSRs in the United States and certain other jurisdictions. As a result of NRM’sNRM and NewRez’s current and expected approvals, NRM isand NewRez are subject to extensive and comprehensive regulation under federal, state and local laws in the United States. These laws and regulations do, and may in the future, significantly affect the way that NRM doesand NewRez do business, and subject NRM, NewRez and New Residential to additional costs and regulatory obligations, which could impact our financial results.
 
NRM’sNRM and NewRez’s business may become subject to increasing regulatory oversight and scrutiny in the future, as it continues seeking and obtaining additional approvals to hold MSRs, which may lead to regulatory investigations or enforcement actions, including both formal and informal inquiries, from various state and federal agencies as part of those agencies’ oversightsupervision of the mortgage servicing business.and origination business activities. An adverse result in governmental investigations or examinations or private lawsuits, including purported class action lawsuits, may adversely affect NRM’sNRM, NewRez and our financial results or result in serious reputational harm. In addition, a number of participants in the mortgage servicing industry have been the subject of purported class action lawsuits and regulatory actions by state or federal regulators, and other industry participants have been the subject of actions by state Attorneys General.



51


Failure of New Residential’s subsidiary,subsidiaries, NRMand NewRez, to obtain or maintain certain licenses and approvals required for NRMor NewRez to purchase and own MSRs could prevent us from purchasing or owning MSRs, which could limit our potential business activities.


State and federal laws require a business to hold certain state licenses prior to acquiring MSRs. NRM isand NewRez are currently licensed or otherwise eligible to hold MSRs in each applicable state. As a licenseelicensees in such states, NRM and NewRez may become subject to administrative actions in those states for failing to satisfy ongoing license requirements or for other state law violations, the consequences of which could include fines or suspensions or revocations of NRM’sNRM or NewRez licenses by applicable state regulatory authorities, which could in turn result in NRM or NewRez becoming ineligible to hold MSRs in the related jurisdictions. We could be delayed or prohibited from conducting certain business activities if we do not maintain necessary licenses in certain jurisdictions. We cannot assure you that we will be able to maintain all of the required state licenses.


Additionally, NRM hasand NewRez have received approval from FHA to hold MSRs associated with FHA-insured mortgage loans, from Fannie Mae to hold MSRs associated with loans owned by Fannie Mae, and from Freddie Mac to hold MSRs associated with loans owned by Freddie Mac. NRM may seek approval from Ginnie Mae to become an approved Ginnie Mae Issuer, which would make NRM eligible to hold MSRs associated with Ginnie Mae securities. As an approved Fannie Mae Servicer,Servicers, Freddie Mac ServicerServicers and FHA Lender,Lenders, NRM isand NewRez are required to conduct aspects of itstheir respective operations in accordance with applicable policies and guidelines published by FHA, Fannie Mae and Freddie Mac in order to maintain those approvals. Should NRM or NewRez fail to maintain FHA, Fannie Mae or Freddie Mac approval, NRM or fail to obtain approval from Ginnie Mae, NRMNewRez may be unable to purchase certain types ofor hold MSRs associated with FHA-insured, Fannie Mae and/or Freddie Mac loans, which could limit our potential business activities.


In addition, NewRez is an approved issuer of mortgage-backed securities guaranteed by Ginnie Mae and services the mortgage loans related to such securities (“Ginnie Mae Issuer”). As an approved Ginnie Mae Issuer, NewRez is required to conduct aspects of its operations in accordance with applicable policies and guidelines published by Ginnie Mae in order to maintain its approvals. Should NewRez fail to maintain Ginnie Mae approval, we may be unable to purchase or hold MSRs associated with Ginnie Mae loans, which could limit our potential business activities.

NRM isand NewRez are currently subject to various, and may become subject to additional information reporting and other regulatory requirements, and there is no assurance that we will be able to satisfy those requirements or other ongoing requirements applicable to mortgage loan servicers under applicable federal and state laws and federal laws.regulations. Any failure by NRM or NewRez to comply with such state or federal regulatory requirements may expose us to administrative or enforcement actions, license or approval suspensions or revocations or other penalties that may restrict our business and investment options, any of which could restrict our business and investment options, adversely impact our business and financial results and damage our reputation.


We may become subject to fines or other penalties based on the conduct of mortgage loan originators and brokers that originate residential mortgage loans related to MSRs that we acquire, and the third-party servicers we may engage to subservice the loans underlying MSRs we acquire.


We have acquired MSRs and may in the future acquire additional MSRs from third-party mortgage loan originators, brokers or other sellers, and we therefore are or will become dependent on such third parties for the related mortgage loans’ compliance with applicable law, and on third-party mortgage servicers, including our Servicing Partners, to perform the day-to-day servicing on the mortgage loans underlying any such MSRs. Mortgage loan originators and brokers are subject to strict and evolving consumer protection laws and other legal obligations with respect to the origination of residential mortgage loans. These laws and regulations include the residential mortgage servicing standards, “ability-to-repay” and “qualified mortgage” regulations promulgated by the CFPB, which became effective in 2014. In addition, there are various other federal, state, and local laws and regulations that are intended to discourage predatory lending practices by residential mortgage loan originators. These laws may be highly subjective and open to interpretation and, as a result, a regulator or court may determine that that there has been a violation where an originator or servicer of mortgage loans reasonably believed that the law or requirement had been satisfied. Although we do not currently originate or directly service any mortgage loans, failureFailure or alleged failure by originators or servicers to comply with these laws and regulations could subject us as an investor in MSRs, to state or CFPB administrative proceedings, which could result in monetary penalties, license suspensions or revocations, or restrictions to our business, all of which could adversely impact our business and financial results and damage our reputation.


The final servicing rules promulgated by the CFPB to implement certain sections of the Dodd-Frank Act include provisions relating to, among other things, periodic billing statements and disclosures, responding to borrower inquiries and complaints, force-placed insurance, and adjustable rate mortgage interest rate adjustment notices. Further, the mortgage servicing rules require servicers to, among other things, make good faith early intervention efforts to notify delinquent borrowers of loss mitigation options, to implement specified loss mitigation procedures, and if feasible, exhaust all loss mitigation options before proceeding to foreclosure. Proposed updates to further refine these rules have been published and will likely lead to further changes in requirements applicable to servicing mortgage loans.

52


We do not currently engage in any day-to-day servicing operations, and instead
In addition to NewRez d/b/a Shellpoint Mortgage Servicing, we engage third-party servicers to subservice mortgage loans relating to any MSRs we acquire. It is therefore possible that a third-party servicer’s failure to comply with the new and evolving servicing protocols could adversely affect the value of the MSRs we acquire. Additionally, we may become subject to

fines, penalties or civil liability based upon the conduct of any third-party servicer who services mortgage loans related to MSRs that we have acquired or will acquire in the future.


Investments in MSRs may expose us to additional risks.


We hold investments in MSRs. Our investments in MSRs may subject us to certain additional risks, including the following:


We have limited experience acquiring MSRs and operating a servicer. Although ownership of MSRs and the operation of a servicer includes many of the same risks as our other target assets and business activities, including risks related to prepayments, borrower credit, defaults, interest rates, hedging, and regulatory changes, there can be no assurance that we will be able to successfully operate a servicer subsidiary and integrate MSR investments into our business operations.
As of today, we rely on subservicers to subservice the mortgage loans underlying our MSRs on our behalf. We are generally responsible under the applicable Servicing Guidelines for any subservicer’s non-compliance with any such applicable Servicing Guideline. In addition, there is a risk that our current subservicers will be unwilling or unable to continue subservicing on our behalf on terms favorable to us in the future. In such a situation, we may be unable to locate a replacement subservicer on favorable terms.
NRM’sNRM and NewRez’s existing approvals from government-related entities or federal agencies are subject to compliance with their respective servicing guidelines, minimum capital requirements, reporting requirements and other conditions that they may impose from time to time at their discretion. Failure to satisfy such guidelines or conditions could result in the unilateral termination of NRM’s or NewRez’s existing approvals or pending applications by one or more entities or agencies.
NRM isand NewRez are presently licensed, approved, or otherwise eligible to hold MSRs in all states within the United States and the District of Columbia. Such state licenses may be suspended or revoked by a state regulatory authority, and we may as a result lose the ability to own MSRs under the regulatory jurisdiction of such state regulatory authority.
Changes in minimum servicing compensation for Agency loans could occur at any time and could negatively impact the value of the income derived from any MSRs that we hold or may acquire in the future.
Investments in MSRs are highly illiquid and subject to numerous restrictions on transfer and, as a result, there is risk that we would be unable to locate a willing buyer or get approval to sell any MSRs in the future should we desire to do so.


Our business, results of operations, financial condition and reputation could be adversely impacted if we are not able to successfully manage these or other risks related to investing and managing MSR investments.


Risks Related to Our Manager


We are dependent on our Manager and may not find a suitable replacement if our Manager terminates the Management Agreement.


None of our officers or other senior individuals who perform services for us (other than three part-time employees of NRM), is an employee of New Residential. Instead, these individuals are employees of our Manager. Accordingly, we are completely reliant on our Manager, which has significant discretion as to the implementation of our operating policies and strategies, to conduct our business. We are subject to the risk that our Manager will terminate the Management Agreement and that we will not be able to find a suitable replacement for our Manager in a timely manner, at a reasonable cost or at all. Furthermore, we are dependent on the services of certain key employees of our Manager whose compensation is partially or entirely dependent upon the amount of incentive or management compensation earned by our Manager and whose continued service is not guaranteed, and the loss of such services could adversely affect our operations.


On December 27, 2017, SoftBank announced that it completed the SoftBank Merger. In connection with the SoftBank Merger, Fortress operates within SoftBank as an independent business headquartered in New York. There can be no assurance that the SoftBank Merger will not have an impact on us or our relationship with the Manager.


53


There are conflicts of interest in our relationship with our Manager.


Our Management Agreement with our Manager was not negotiated between unaffiliated parties, and its terms, including fees payable, although approved by the independent directors of New Residential as fair, may not be as favorable to us as if they had been negotiated with an unaffiliated third party.


There are conflicts of interest inherent in our relationship with our Manager insofar as our Manager and its affiliates—including investment funds, private investment funds, or businesses managed by our Manager—Manager invest in real estate and other securities and loans, consumer loans and interests in MSRs and whose investment objectives overlap with our investment objectives. Certain investments appropriate for us may also be appropriate for one or more of these other investment vehicles. Certain members of

our board of directors and employees of our Manager who are our officers also serve as officers and/or directors of these other entities. Although we have the same Manager, we may compete with entities affiliated with our Manager or Fortress for certain target assets. From time to time, affiliates of Fortress focus on investments in assets with a similar profile as our target assets that we may seek to acquire. These affiliates may have meaningful purchasing capacity, which may change over time depending upon a variety of factors, including, but not limited to, available equity capital and debt financing, market conditions and cash on hand. Fortress has two funds primarily focused on investing in Excess MSRs with approximately $0.4$0.7 billion in investments in aggregate. We have broad investment guidelines, and we have co-invested and may co-invest with Fortress funds or portfolio companies of private equity funds managed by our Manager (or an affiliate thereof) in a variety of investments. We also may invest in securities that are senior or junior to securities owned by funds managed by our Manager. Fortress funds generally have a fee structure similar to ours, but the fees actually paid will vary depending on the size, terms and performance of each fund.


Our Management Agreement with our Manager generally does not limit or restrict our Manager or its affiliates from engaging in any business or managing other pooled investment vehicles that invest in investments that meet our investment objectives. Our Manager intends to engage in additional real estate related management and real estate and other investment opportunities in the future, which may compete with us for investments or result in a change in our current investment strategy. In addition, our certificate of incorporation provides that if Fortress or an affiliate or any of their officers, directors or employees acquire knowledge of a potential transaction that could be a corporate opportunity, they have no duty, to the fullest extent permitted by law, to offer such corporate opportunity to us, our stockholders or our affiliates. In the event that any of our directors and officers who is also a director, officer or employee of Fortress or its affiliates acquires knowledge of a corporate opportunity or is offered a corporate opportunity, provided that this knowledge was not acquired solely in such person’s capacity as a director or officer of New Residential and such person acts in good faith, then to the fullest extent permitted by law such person is deemed to have fully satisfied such person’s fiduciary duties owed to us and is not liable to us if Fortress or its affiliates pursues or acquires the corporate opportunity or if such person did not present the corporate opportunity to us.


The ability of our Manager and its officers and employees to engage in other business activities, subject to the terms of our Management Agreement with our Manager, may reduce the amount of time our Manager, its officers or other employees spend managing us. In addition, we have engaged and may in the future engage (subject to our investment guidelines) in material transactions with our Manager or another entity managed by our Manager or one of its affiliates, which may include, but are not limited to, certain financing arrangements, purchases of debt, co-investments in interests in MSRs, consumer loans, and other assets that present an actual, potential or perceived conflict of interest. It is possible that actual, potential or perceived conflicts could give rise to investor dissatisfaction, litigation or regulatory enforcement actions. Appropriately dealing with conflicts of interest is complex and difficult, and our reputation could be damaged if we fail, or appear to fail, to deal appropriately with one or more potential, actual or perceived conflicts of interest. Regulatory scrutiny of, or litigation in connection with, conflicts of interest could have a material adverse effect on our reputation, which could materially adversely affect our business in a number of ways, including causing an inability to raise additional funds, a reluctance of counterparties to do business with us, a decrease in the prices of our equity securities and a resulting increased risk of litigation and regulatory enforcement actions.


The management compensation structure that we have agreed to with our Manager, as well as compensation arrangements that we may enter into with our Manager in the future (in connection with new lines of business or other activities), may incentivize our Manager to invest in high risk investments. In addition to its management fee, our Manager is currently entitled to receive incentive compensation. In evaluating investments and other management strategies, the opportunity to earn incentive compensation may lead our Manager to place undue emphasis on the maximization of earnings, including through the use of leverage, at the expense of other criteria, such as preservation of capital, in order to achieve higher incentive compensation. Investments with higher yield potential are generally riskier or more speculative than lower-yielding investments. Moreover, because our Manager receives compensation in the form of options in connection with the completion of our common equity offerings, our Manager may be incentivized to cause us to issue additional common stock, which could be dilutive to existing stockholders. In addition, our Manager’s management fee is not tied to our performance and may not sufficiently incentivize our Manager to generate attractive risk-adjusted returns for us.

54



It would be difficult and costly to terminate our Management Agreement with our Manager.


It would be difficult and costly for us to terminate our Management Agreement with our Manager. The Management Agreement may only be terminated annually upon (i) the affirmative vote of at least two-thirds of our independent directors, or by a vote of the holders of a simple majority of the outstanding shares of our common stock, that there has been unsatisfactory performance by our Manager that is materially detrimental to us or (ii) a determination by a simple majority of our independent directors that the management fee payable to our Manager is not fair, subject to our Manager’s right to prevent such a termination by accepting a mutually acceptable reduction of fees. Our Manager will be provided 60 days’ prior notice of any termination and will be paid a termination fee equal to the amount of the management fee earned by the Manager during the 12-month period preceding such termination. In addition, following any termination of the Management Agreement, our Manager may require us to purchase its

right to receive incentive compensation at a price determined as if our assets were sold for their fair market value (as determined by an appraisal, taking into account, among other things, the expected future performance of the underlying investments) or otherwise we may continue to pay the incentive compensation to our Manager. These provisions may increase the effective cost to us of terminating the Management Agreement, thereby adversely affecting our ability to terminate our Manager without cause.


Our directors have approved broad investment guidelines for our Manager and do not approve each investment decision made by our Manager. In addition, we may change our investment strategy without a stockholder vote, which may result in our making investments that are different, riskier or less profitable than our current investments.


Our Manager is authorized to follow broad investment guidelines. Consequently, our Manager has great latitude in determining the types and categories of assets it may decide are proper investments for us, including the latitude to invest in types and categories of assets that may differ from those in which we currently invest. Our directors will periodically review our investment guidelines and our investment portfolio. However, our board does not review or pre-approve each proposed investment or our related financing arrangements. In addition, in conducting periodic reviews, the directors rely primarily on information provided to them by our Manager. Furthermore, transactions entered into by our Manager may be difficult or impossible to unwind by the time they are reviewed by the directors, even if the transactions contravene the terms of the Management Agreement. In addition, we may change our investment strategy, including our target asset classes, without a stockholder vote.


Our investment strategy may evolve in light of existing market conditions and investment opportunities, and this evolution may involve additional risks depending upon the nature of the assets in which we invest and our ability to finance such assets on a short or long-term basis. Investment opportunities that present unattractive risk-return profiles relative to other available investment opportunities under particular market conditions may become relatively attractive under changed market conditions, and changes in market conditions may therefore result in changes in the investments we target. Decisions to make investments in new asset categories present risks that may be difficult for us to adequately assess and could therefore reduce our ability to pay dividends on our common stock or have adverse effects on our liquidity, results of operations or financial condition. A change in our investment strategy may also increase our exposure to interest rate, foreign currency, real estate market or credit market fluctuations and expose us to new legal and regulatory risks. In addition, a change in our investment strategy may increase our use of non-match-funded financing, increase the guarantee obligations we agree to incur or increase the number of transactions we enter into with affiliates. Our failure to accurately assess the risks inherent in new asset categories or the financing risks associated with such assets could adversely affect our results of operations, liquidity and financial condition.


Our Manager will not be liable to us for any acts or omissions performed in accordance with the Management Agreement, including with respect to the performance of our investments.


Pursuant to our Management Agreement, our Manager will not assume any responsibility other than to render the services called for thereunder in good faith and will not be responsible for any action of our board of directors in following or declining to follow its advice or recommendations. Our Manager, its members, managers, officers and employees will not be liable to us or any of our subsidiaries, to our board of directors, or our or any subsidiary’s stockholders or partners for any acts or omissions by our Manager, its members, managers, officers or employees, except by reason of acts constituting bad faith, willful misconduct, gross negligence or reckless disregard of our Manager’s duties under our Management Agreement. We shall, to the full extent lawful, reimburse, indemnify and hold our Manager, its members, managers, officers and employees and each other person, if any, controlling our Manager harmless of and from any and all expenses, losses, damages, liabilities, demands, charges and claims of any nature whatsoever (including attorneys’ fees) in respect of or arising from any acts or omissions of an indemnified party made in good faith in the performance of our Manager’s duties under our Management Agreement and not constituting such indemnified party’s bad faith, willful misconduct, gross negligence or reckless disregard of our Manager’s duties under our Management Agreement.

55



Our Manager’s due diligence of investment opportunities or other transactions may not identify all pertinent risks, which could materially affect our business, financial condition, liquidity and results of operations.


Our Manager intends to conduct due diligence with respect to each investment opportunity or other transaction it pursues. It is possible, however, that our Manager’s due diligence processes will not uncover all relevant facts, particularly with respect to any assets we acquire from third parties. In these cases, our Manager may be given limited access to information about the investment and will rely on information provided by the target of the investment. In addition, if investment opportunities are scarce, the process for selecting bidders is competitive, or the timeframe in which we are required to complete diligence is short, our ability to conduct a due diligence investigation may be limited, and we would be required to make investment decisions based upon a less thorough diligence process than would otherwise be the case. Accordingly, investments and other transactions that initially appear to be viable may prove not to be over time, due to the limitations of the due diligence process or other factors.



The ownership by our executive officers and directors of shares of common stock, options, or other equity awards of entities either owned by Fortress funds managed by affiliates of our Manager or managed by our Manager may create, or may create the appearance of, conflicts of interest.


Some of our directors, officers and other employees of our Manager hold positions with entities either owned by Fortress funds managed by affiliates of our Manager or managed by our Manager and own such entities’ common stock, options to purchase such entities’ common stock or other equity awards. Such ownership may create, or may create the appearance of, conflicts of interest when these directors, officers and other employees are faced with decisions that could have different implications for such entities than they do for us.


Risks Related to the Financial Markets


The impact of legislative and regulatory changes on our business, as well as the market and industry in which we operate, are uncertain and may adversely affect our business.


The Dodd-Frank Act was enacted in July 2010, which affects almost every aspect of the U.S. financial services industry, including certain aspects of the markets in which we operate, and imposes new regulations on us and how we conduct our business. As we describe in more detail below, it affects our business in many ways but it is difficult at this time to know exactly how or what the cumulative impact will be.


Generally, the Dodd-Frank Act strengthens the regulatory oversight of securities and capital markets activities by the SEC and established the CFPB to enforce laws and regulations for consumer financial products and services. It requires market participants to undertake additional record-keeping activities and imposes many additional disclosure requirements for public companies.


Moreover, the Dodd-Frank Act contains a risk retention requirement for all asset-backed securities, which we issue. In October 2014, final rules were promulgated by a consortium of regulators implementing the final credit risk retention requirements of Section 941(b) of the Dodd-Frank Act. Under these “Risk Retention Rules,” sponsors of both public and private securitization transactions or one of their majority owned affiliates are required to retain at least 5% of the credit risk of the assets collateralizing such securitization transactions. These regulations generally prohibit the sponsor or its affiliate from directly or indirectly hedging or otherwise selling or transferring the retained interest for a specified period of time, depending on the type of asset that is securitized. Certain limited exemptions from these rules are available for certain types of assets, which may be of limited use under our current market practices. In any event, compliance with these new Risk Retention Rules has increased and will likely continue to increase the administrative and operational costs of asset securitization.


Further, the Dodd-Frank Act imposes mandatory clearing and exchange-trading requirements on many derivatives transactions (including formerly unregulated over-the-counter derivatives) in which we may engage. In addition, the Dodd-Frank Act is expected to increase the margin requirements for derivatives transactions that are not subject to mandatory clearing requirements, which may impact our activities. The Dodd-Frank Act also creates new categories of regulated market participants, such as “swap-dealers,” “security-based swap dealers,” “major swap participants” and “major security-based swap participants,” and subjects or may subject these regulated entities to significant new capital, registration, recordkeeping, reporting, disclosure, business conduct and other regulatory requirements that will give rise to new administrative costs.


Also, under the Dodd-Frank Act, financial regulators belonging to the Financial Stability Oversight Council are authorized to designate nonbank financial institutions and financial activities as systemically important to the economy and therefore subject
56


to closer regulatory supervision. Such systemically important financial institutions, or “SIFIs,” may be required to operate with greater safety margins, such as higher levels of capital, and may face further limitations on their activities. The determination of what constitutes a SIFI is evolving, and in time SIFIs may include large investment funds and even asset managers. There can be no assurance that we will not be deemed to be a SIFI or engage in activities later determined to be systemically important and thus subject to further regulation.


Even new requirements that are not directly applicable to us may still increase our costs of entering into transactions with the parties to whom the requirements are directly applicable. For instance, if the exchange-trading and trade reporting requirements lead to reductions in the liquidity of derivative transactions we may experience higher pricing or reduced availability of derivatives, or the reduction of arbitrage opportunities for us, which could adversely affect the performance of certain of our trading strategies. Importantly, many key aspects of the changes imposed by the Dodd-Frank Act will continue to be established by various regulatory bodies and other groups over the next several years.


In addition, there is significant uncertainty regarding the legislative and regulatory outlook for the Dodd-Frank Act and related statutes governing financial services, which may include Dodd-Frank Act amendments, mortgage finance and housing policy in

the U.S., and the future structure and responsibilities of regulatory agencies such as the CFPB and the FHFA. For example, in March 2018, the U.S. Senate approved banking reform legislation intended to ease some of the restrictions imposed by the Dodd-Frank Act. Due to this uncertainty, it is not possible for us to predict how future legislative or regulatory proposals by Congress and the Administration will affect us or the market and industry in which we operate, and there can be no assurance that the resulting changes will not have an adverse impact on our business, results of operations, or financial condition. It is possible that such regulatory changes could, among other things, increase our costs of operating as a public company, impose restrictions on our ability to securitize assets and reduce our investment returns on securitized assets.


The federal conservatorship of Fannie Mae and Freddie Mac and related efforts, along with any changes in laws and regulations affecting the relationship between these agencies and the U.S. government, may adversely affect our business.


The payments we receive on the Agency RMBS in which we invest depend upon a steady stream of payments by borrowers on the underlying mortgages and the fulfillment of guarantees by GSEs. Ginnie Mae is part of a U.S. Government agency and its guarantees are backed by the full faith and credit of the U.S. Fannie Mae and Freddie Mac are GSEs, but their guarantees are not backed by the full faith and credit of the U.S. Government.


In response to the deteriorating financial condition of Fannie Mae and Freddie Mac and the credit market disruption beginning in 2007, Congress and the U.S. Treasury undertook a series of actions to stabilize these GSEs and the financial markets, generally. The Housing and Economic Recovery Act of 2008 was signed into law on July 30, 2008, and established the FHFA, with enhanced regulatory authority over, among other things, the business activities of Fannie Mae and Freddie Mac and the size of their portfolio holdings. On September 7, 2008, FHFA placed Fannie Mae and Freddie Mac into federal conservatorship and, together with the U.S. Treasury, established a program designed to boost investor confidence in Fannie Mae’s and Freddie Mac’s debt and Agency RMBS.


As the conservator of Fannie Mae and Freddie Mac, the FHFA controls and directs the operations of Fannie Mae and Freddie Mac and may (1) take over the assets of and operate Fannie Mae and Freddie Mac with all the powers of the stockholders, the directors and the officers of Fannie Mae and Freddie Mac and conduct all business of Fannie Mae and Freddie Mac; (2) collect all obligations and money due to Fannie Mae and Freddie Mac; (3) perform all functions of Fannie Mae and Freddie Mac which are consistent with the conservator’s appointment; (4) preserve and conserve the assets and property of Fannie Mae and Freddie Mac; and (5) contract for assistance in fulfilling any function, activity, action or duty of the conservator.


Those efforts resulted in significant U.S. Government financial support and increased control of the GSEs.


The U.S. Federal Reserve (the “Fed”) announced in November 2008 a program of large-scale purchases of Agency RMBS in an attempt to lower longer-term interest rates and contribute to an overall easing of adverse financial conditions. Subject to specified investment guidelines, the portfolios of Agency RMBS purchased through the programs established by the U.S. Treasury and the Fed may be held to maturity and, based on mortgage market conditions, adjustments may be made to these portfolios. This flexibility may adversely affect the pricing and availability of Agency RMBS that we seek to acquire during the remaining term of these portfolios.


There can be no assurance that the U.S. Government’s intervention in Fannie Mae and Freddie Mac will be adequate for the longer-term viability of these GSEs. These uncertainties lead to questions about the availability of and trading market for, Agency RMBS. Accordingly, if these government actions are inadequate and the GSEs defaulted on their guaranteed
57


obligations, suffered losses or ceased to exist, the value of our Agency RMBS and our business, operations and financial condition could be materially and adversely affected.


Additionally, because of the financial problems faced by Fannie Mae and Freddie Mac that led to their federal conservatorships, the Administration and Congress have been examining reform of the GSEs, including the value of a federal mortgage guarantee and the appropriate role for the U.S. government in providing liquidity for residential mortgage loans. The respective chairmen of the Congressional committees of jurisdiction, as well as the Secretary of the Treasury, has each stated that GSE reform, including a possible wind down of the GSEs, is a priority. However, the final details of any plans, policies or proposals with respect to the housing GSEs are unknown at this time. Other bills have been introduced that change the GSEs’ business charters and eliminate the entities or make other changes to the existing framework. We cannot predict whether or when such legislation may be enacted. If enacted, such legislation could materially and adversely affect the availability of, and trading market for, Agency RMBS and could, therefore, materially and adversely affect the value of our Agency RMBS and our business, operations and financial condition.



Legislation that permits modifications to the terms of outstanding loans may negatively affect our business, financial condition, liquidity and results of operations.


The U.S. government has enacted legislation that enables government agencies to modify the terms of a significant number of residential and other loans to provide relief to borrowers without the applicable investor’s consent. These modifications allow for outstanding principal to be deferred, interest rates to be reduced, the term of the loan to be extended or other terms to be changed in ways that can permanently eliminate the cash flow (principal and interest) associated with a portion of the loan. These modifications are currently reducing, or in the future may reduce, the value of a number of our current or future investments, including investments in mortgage backed securities and interests in MSRs. As a result, such loan modifications are negatively affecting our business, results of operations, liquidity and financial condition. In addition, certain market participants propose reducing the amount of paperwork required by a borrower to modify a loan, which could increase the likelihood of fraudulent modifications and materially harm the U.S. mortgage market and investors that have exposure to this market. Additional legislation intended to provide relief to borrowers may be enacted and could further harm our business, results of operations and financial condition.


In March 2020, the GSEs and HUD announced forbearance policies for GSE loans and government-insured loans for homeowners experiencing financial hardship associated with COVID-19. These announcements were followed by the signing of the CARES Act in March 2020. We may be obligated to make servicing advances to fund scheduled principal, interest, tax and insurance payments during forbearances when the borrower has failed to make such payments, and potentially various other amounts that may be required to preserve the assets being serviced, which could further harm our business, results of operations and financial condition.

Risks Related to Our Taxation as a REIT


Qualifying as a REIT involves highly technical and complex provisions of the Internal Revenue Code.
 
Qualification as a REIT involves the application of highly technical and complex Internal Revenue Code provisions for which only limited judicial and administrative authorities exist. Even a technical or inadvertent violation could jeopardize our REIT qualification. Our qualification as a REIT will depend on our satisfaction of certain asset, income, organizational, distribution, stockholder ownership and other requirements on a continuing basis. Compliance with these requirements must be carefully monitored on a continuing basis. Monitoring and managing our REIT compliance has become challenging due to the increased size and complexity of the assets in our portfolio, a meaningful portion of which are not qualifying REIT assets. There can be no assurance that our Manager’s personnel responsible for doing so will be able to successfully monitor our compliance or maintain our REIT status.


Our failure to qualify as a REIT would result in higher taxes and reduced cash available for distribution to our stockholders.


We intend to operate in a manner intended to qualify us as a REIT for U.S. federal income tax purposes. Our ability to satisfy the asset tests depends upon our analysis of the fair market values of our assets, some of which are not susceptible to a precise determination, and for which we do not obtain independent appraisals. See “—Risks Related to our Business—The valuations of our assets are subject to uncertainty because most of our assets are not traded in an active market,” and “—Risks Related to Our Business—Rapid changes in the values of our assets may make it more difficult for us to maintain our qualification as a REIT or our exclusion from the 1940 Act.” Our compliance with the REIT income and quarterly asset requirements also depends upon our ability to successfully manage the composition of our income and assets on an ongoing basis. Moreover, the
58


proper classification of one or more of our investments (such as TBAs) may be uncertain in some circumstances, which could affect the application of the REIT qualification requirements. Accordingly, there can be no assurance that the U.S. Internal Revenue Service (“IRS”) will not contend that our investments violate the REIT requirements.


If we were to fail to qualify as a REIT in any taxable year, we would be subject to U.S. federal income tax, including any applicable alternative minimum tax, on our taxable income at regular corporate rates, and distributions to stockholders would not be deductible by us in computing our taxable income. Any such corporate tax liability could be substantial and would reduce the amount of cash available for distribution to our stockholders, which in turn could have an adverse impact on the value of, and market price for, our stock. See also “—Our failure to qualify as a REIT would cause our stock to be delisted from the NYSE.”


Unless entitled to relief under certain provisions of the Internal Revenue Code, we also would be disqualified from taxation as a REIT for the four taxable years following the year during which we initially ceased to qualify as a REIT. The rule against re-electing REIT status following a loss of such status would also apply to us if Drive Shack failed to qualify as a REIT for any taxable year ended on or before December 31, 2014, and we were treated as a successor to Drive Shack for U.S. federal income tax purposes. Although Drive Shack (i) represented in the separation and distribution agreement that it entered into with us on April 26, 2013 (the “Separation and Distribution Agreement”) that it has no knowledge of any fact or circumstance that would cause us to fail to qualify as a REIT and (ii) covenanted in the Separation and Distribution Agreement to use its reasonable best efforts to maintain its REIT status for each of Drive Shack’s taxable years ended on or before December 31, 2014 (unless Drive Shack obtains an opinion from a nationally recognized tax counsel or a private letter ruling from the IRS to the effect that Drive Shack’s failure to maintain its REIT status will not cause us to fail to qualify as a REIT under the successor REIT rule referred to above), no assurance can be given that such representation and covenant would prevent us from failing to qualify as a REIT. Although, in the event of a breach, we may be able to seek damages from Drive Shack, there can be no assurance that such damages,

if any, would appropriately compensate us. In addition, if Drive Shack were to fail to qualify as a REIT despite its reasonable best efforts, we would have no claim against Drive Shack.


Our failure to qualify as a REIT would cause our stock to be delisted from the NYSE.


The NYSE requires, as a condition to the listing of our shares, that we maintain our REIT status. Consequently, if we fail to maintain our REIT status, our shares would promptly be delisted from the NYSE, which would decrease the trading activity of such shares. This could make it difficult to sell shares and would likely cause the market volume of the shares trading to decline.


If we were delisted as a result of losing our REIT status and desired to relist our shares on the NYSE, we would have to reapply to the NYSE to be listed as a domestic corporation. As the NYSE’s listing standards for REITs are less onerous than its standards for domestic corporations, it would be more difficult for us to become a listed company under these heightened standards. We might not be able to satisfy the NYSE’s listing standards for a domestic corporation. As a result, if we were delisted from the NYSE, we might not be able to relist as a domestic corporation, in which case our shares could not trade on the NYSE.


The failure of assets subject to repurchase agreements to qualify as real estate assets could adversely affect our ability to qualify as a REIT.


We enter into financing arrangements that are structured as sale and repurchase agreements pursuant to which we nominally sell certain of our assets to a counterparty and simultaneously enter into an agreement to repurchase these assets at a later date in exchange for a purchase price. Economically, these agreements are financings that are secured by the assets sold pursuant thereto. We believe that, for purposes of the REIT asset and income tests, we should be treated as the owner of the assets that are the subject of any such sale and repurchase agreement, notwithstanding that those agreements generally transfer record ownership of the assets to the counterparty during the term of the agreement. It is possible, however, that the IRS could assert that we did not own the assets during the term of the sale and repurchase agreement, in which case we might fail to qualify as a REIT.


The failure of our Excess MSRs to qualify as real estate assets or the income from our Excess MSRs to qualify as mortgage interest could adversely affect our ability to qualify as a REIT.


We have received from the IRS a private letter ruling substantially to the effect that our Excess MSRs represent interests in mortgages on real property and thus are qualifying “real estate assets” for purposes of the REIT asset test, which generate income that qualifies as interest on obligations secured by mortgages on real property for purposes of the REIT income test. The ruling is based on, among other things, certain assumptions as well as on the accuracy of certain factual representations and
59


statements that we and Drive Shack have made to the IRS. If any of the representations or statements that we have made in connection with the private letter ruling, are, or become, inaccurate or incomplete in any material respect with respect to one or more Excess MSR investments, or if we acquire an Excess MSR investment with terms that are not consistent with the terms of the Excess MSR investments described in the private letter ruling, then we will not be able to rely on the private letter ruling. If we are unable to rely on the private letter ruling with respect to an Excess MSR investment, the IRS could assert that such Excess MSR investments do not qualify under the REIT asset and income tests, and if successful, we might fail to qualify as a REIT.


Dividends payable by REITs do not qualify for the reduced tax rates available for some “qualified dividends.”


Dividends payable to domestic stockholders that are individuals, trusts, and estates are generally taxed at reduced tax rates applicable to “qualified dividends.” Dividends payable by REITs, however, generally are not eligible for those reduced rates. The more favorable rates applicable to regular corporate dividends could cause investors who are individuals, trusts and estates to perceive investments in REITs to be relatively less attractive than investments in the stocks of non-REIT corporations that pay dividends, which could adversely affect the value of the stock of REITs, including our common stock. In addition, the relative attractiveness of real estate in general may be adversely affected by the favorable tax treatment given to non-REIT corporate dividends, which could affect the value of our real estate assets negatively.


REIT distribution requirements could adversely affect our liquidity and our ability to execute our business plan.


We generally must distribute annually at least 90% of our REIT taxable income, excluding any net capital gain, in order for corporate income tax not to apply to earnings that we distribute. We intend to make distributions to our stockholders to comply with the REIT requirements of the Internal Revenue Code. However, differences in timing between the recognition of taxable income and the actual receipt of cash could require us to sell assets or borrow funds on a short-term or long-term basis to meet the 90% distribution requirement of the Internal Revenue Code. Certain of our assets, such as our investment in consumer loans, generate substantial mismatches between taxable income and available cash. As a result, the requirement to distribute a substantial portion of our net taxable income could cause us to: (i) sell assets in adverse market conditions; (ii) borrow on unfavorable terms;

(iii) distribute amounts that would otherwise be invested in future acquisitions, capital expenditures or repayment of debt; or (iv) make taxable distributions of our capital stock or debt securities in order to comply with REIT requirements. Further, amounts distributed will not be available to fund investment activities. If we fail to obtain debt or equity capital in the future, it could limit our ability to satisfy our liquidity needs, which could adversely affect the value of our common stock.


We may be required to report taxable income for certain investments in excess of the economic income we ultimately realize from them.


Based on IRS guidance concerning the classification of Excess MSRs, we intend to treat our Excess MSRs as ownership interests in the interest payments made on the underlying residential mortgage loans, akin to an “interest only” strip. Under this treatment, for purposes of determining the amount and timing of taxable income, each Excess MSR is treated as a bond that was issued with original issue discount on the date we acquired such Excess MSR. In general, we will be required to accrue original issue discount based on the constant yield to maturity of each Excess MSR, and to treat such original issue discount as taxable income in accordance with the applicable U.S. federal income tax rules. The constant yield of an Excess MSR will be determined, and we will be taxed, based on a prepayment assumption regarding future payments due on the residential mortgage loans underlying the Excess MSR. If the residential mortgage loans underlying an Excess MSR prepay at a rate different than that under the prepayment assumption, our recognition of original issue discount will be either increased or decreased depending on the circumstances. Thus, in a particular taxable year, we may be required to accrue an amount of income in respect of an Excess MSR that exceeds the amount of cash collected in respect of that Excess MSR. Furthermore, it is possible that, over the life of the investment in an Excess MSR, the total amount we pay for, and accrue with respect to, the Excess MSR may exceed the total amount we collect on such Excess MSR. No assurance can be given that we will be entitled to a deduction for such excess, meaning that we may be required to recognize “phantom income” over the life of an Excess MSR.


Other debt instruments that we may acquire, including consumer loans, may be issued with, or treated as issued with, original issue discount. Those instruments would be subject to the original issue discount accrual and income computations that are described above with regard to Excess MSRs.


Under the Tax Cuts and Jobs Act (“TCJA”) enacted in late 2017, we generally will be required to take certain amounts into income no later than the time such amounts are reflected on certain financial statements. The application of this rule may require the accrual of, among other categories of income, income with respect to certain debt instruments or mortgage-backed
60


securities, such as original issue discount, earlier than would be the case under the general tax rules, although the precise application of this rule is unclear at this time. This rule generally will be effective for tax years beginning after December 31, 2017 or, for debt instruments or mortgage-backed securities issued with original issue discount, for tax years beginning after December 31, 2018.


We may acquire debt instruments in the secondary market for less than their face amount. The discount at which such debt instruments are acquired may reflect doubts about their ultimate collectability rather than current market interest rates. The amount of such discount will nevertheless generally be treated as “market discount” for U.S. federal income tax purposes. Accrued market discount is reported as income when, and to the extent that, any payment of principal of the debt instrument is made. If we collect less on the debt instrument than our purchase price plus the market discount we had previously reported as income, we may not be able to benefit from any offsetting loss deductions.


In addition, we may acquire debt instruments that are subsequently modified by agreement with the borrower. If the amendments to the outstanding instrument are “significant modifications” under the applicable U.S. Treasury regulations, the modified instrument will be considered to have been reissued to us in a debt-for-debt exchange with the borrower. In that event, we may be required to recognize taxable gain to the extent the principal amount of the modified instrument exceeds our adjusted tax basis in the unmodified instrument, even if the value of the instrument or the payment expectations have not changed. Following such a taxable modification, we would hold the modified loan with a cost basis equal to its principal amount for U.S. federal tax purposes.


Finally, in the event that any debt instruments acquired by us are delinquent as to mandatory principal and interest payments, or in the event payments with respect to a particular instrument are not made when due, we may nonetheless be required to continue to recognize the unpaid interest as taxable income as it accrues, despite doubt as to its ultimate collectability. Similarly, we may be required to accrue interest income with respect to debt instruments at the stated rate regardless of whether corresponding cash payments are received or are ultimately collectible. In each case, while we would in general ultimately have an offsetting loss deduction available to us when such interest was determined to be uncollectible, the utility of that deduction could depend on our having taxable income of an appropriate character in that later year or thereafter.


In any event, if our investments generate more taxable income than cash in any given year, we may have difficulty satisfying our annual REIT distribution requirement.



We may be unable to generate sufficient cash from operations to pay our operating expenses and to pay distributions to our stockholders.


As a REIT, we are generally required to distribute at least 90% of our REIT taxable income (determined without regard to the dividends paid deduction and not including net capital gains) each year to our stockholders. To qualify for the tax benefits accorded to REITs, we intend to make distributions to our stockholders in amounts such that we distribute all or substantially all of our net taxable income, subject to certain adjustments, although there can be no assurance that our operations will generate sufficient cash to make such distributions. Moreover, our ability to make distributions may be adversely affected by the risk factors described herein. See also “—Risks Related to our Common Stock—We have not established a minimum distribution payment level, and we cannot assure you of our ability to pay distributions in the future.”


The stock ownership limit imposed by the Internal Revenue Code for REITs and our certificate of incorporation may inhibit market activity in our stock and restrict our business combination opportunities.


In order for us to maintain our qualification as a REIT under the Internal Revenue Code, not more than 50% in value of our outstanding stock may be owned, directly or indirectly, by five or fewer individuals (as defined in the Internal Revenue Code to include certain entities) at any time during the last half of each taxable year after our first taxable year. Our certificate of incorporation, with certain exceptions, authorizes our board of directors to take the actions that are necessary and desirable to preserve our qualification as a REIT. Stockholders are generally restricted from owning more than 9.8% by value or number of shares, whichever is more restrictive, of our outstanding shares of common stock, or 9.8% by value or number of shares, whichever is more restrictive, of our outstanding shares of capital stock. Our board may grant an exemption in its sole discretion, subject to such conditions, representations and undertakings as it may determine in its sole discretion. These ownership limits could delay or prevent a transaction or a change in our control that might involve a premium price for our common stock or otherwise be in the best interest of our stockholders.


Even if we remain qualified as a REIT, we may face other tax liabilities that reduce our cash flow.


Even if we remain qualified for taxation as a REIT, we may be subject to certain federal, state and local taxes on our income and assets, including taxes on any undistributed income, tax on income from some activities conducted as a result of a foreclosure, and state or local income, property and transfer taxes. Moreover, if a REIT distributes less than 85% of its ordinary
61


income and 95% of its capital gain net income plus any undistributed shortfall from the prior year (the “Required Distribution”) to its stockholders during any calendar year (including any distributions declared by the last day of the calendar year but paid in the subsequent year), then it is required to pay an excise tax on 4% of any shortfall between the Required Distribution and the amount that was actually distributed. Any of these taxes would decrease cash available for distribution to our stockholders. In addition, in order to meet the REIT qualification requirements, or to avert the imposition of a 100% tax that applies to certain gains derived by a REIT from dealer property or inventory, we may hold some of our assets through TRSs. Such subsidiaries generally will be subject to corporate level income tax at regular rates and the payment of such taxes would reduce our return on the applicable investment. Currently, we hold some of our investments in TRSs, including Servicer Advance Investments and MSRs, and we may contribute other non-qualifying investments, such as our investment in consumer loans, to a TRS in the future.


Complying with the REIT requirements may negatively impact our investment returns or cause us to forgo otherwise attractive opportunities, liquidate assets or contribute assets to a TRS.


To qualify as a REIT for U.S. federal income tax purposes, we must continually satisfy tests concerning, among other things, the sources of our income, the nature and diversification of our assets, the amounts we distribute to our stockholders and the ownership of our stock. As a result of these tests, we may be required to make distributions to stockholders at disadvantageous times or when we do not have funds readily available for distribution, forgo otherwise attractive investment opportunities, liquidate assets in adverse market conditions or contribute assets to a TRS that is subject to regular corporate federal income tax. Our ability to acquire and hold MSRs, interests in consumer loans, Servicer Advance Investments and other investments is subject to the applicable REIT qualification tests, and we may have to hold these interests through TRSs, which would negatively impact our returns from these assets. In general, compliance with the REIT requirements may hinder our ability to make and retain certain attractive investments.


Complying with the REIT requirements may limit our ability to hedge effectively.


The existing REIT provisions of the Internal Revenue Code may substantially limit our ability to hedge our operations because a significant amount of the income from those hedging transactions is likely to be treated as non-qualifying income for purposes of both REIT gross income tests. In addition, we must limit our aggregate income from non-qualified hedging transactions, from our

provision of services and from other non-qualifying sources, to less than 5% of our annual gross income (determined without regard to gross income from qualified hedging transactions).


As a result, we may have to limit our use of certain hedging techniques or implement those hedges through TRSs. This could result in greater risks associated with changes in interest rates than we would otherwise want to incur or could increase the cost of our hedging activities. If we fail to comply with these limitations, we could lose our REIT qualification for U.S. federal income tax purposes, unless our failure was due to reasonable cause, and not due to willful neglect, and we meet certain other technical requirements. Even if our failure were due to reasonable cause, we might incur a penalty tax. See also “—Risks Related to Our Business—Any hedging transactions that we enter into may limit our gains or result in losses.”


Distributions to tax-exempt investors may be classified as unrelated business taxable income.


Neither ordinary nor capital gain distributions with respect to our stock nor gain from the sale of stock should generally constitute unrelated business taxable income to a tax-exempt investor. However, there are certain exceptions to this rule. In particular:
 
part of the income and gain recognized by certain qualified employee pension trusts with respect to our stock may be treated as unrelated business taxable income if shares of our stock are predominantly held by qualified employee pension trusts, and we are required to rely on a special look-through rule for purposes of meeting one of the REIT ownership tests, and we are not operated in a manner to avoid treatment of such income or gain as unrelated business taxable income;
part of the income and gain recognized by a tax-exempt investor with respect to our stock would constitute unrelated business taxable income if the investor incurs debt in order to acquire the stock; and
to the extent that we are (or a part of us, or a disregarded subsidiary of ours, is) a “taxable mortgage pool,” or if we hold residual interests in a real estate mortgage investment conduit (“REMIC”), a portion of the distributions paid to a tax exempt stockholder that is allocable to excess inclusion income may be treated as unrelated business taxable income.


62


The “taxable mortgage pool” rules may increase the taxes that we or our stockholders may incur, and may limit the manner in which we effect future securitizations.


We may enter into securitization or other financing transactions that result in the creation of taxable mortgage pools for U.S. federal income tax purposes. As a REIT, so long as we own 100% of the equity interests in a taxable mortgage pool, we would generally not be adversely affected by the characterization of a securitization as a taxable mortgage pool. Certain categories of stockholders, however, such as foreign stockholders eligible for treaty or other benefits, stockholders with net operating losses, and certain tax exempt stockholders that are subject to unrelated business income tax, could be subject to increased taxes on a portion of their dividend income from us that is attributable to the taxable mortgage pool. In addition, to the extent that our stock is owned by tax exempt “disqualified organizations,” such as certain government-related entities and charitable remainder trusts that are not subject to tax on unrelated business income, we could incur a corporate level tax on a portion of our income from the taxable mortgage pool. In that case, we might reduce the amount of our distributions to any disqualified organization whose stock ownership gave rise to the tax. Moreover, we may be precluded from selling equity interests in these securitizations to outside investors, or selling any debt securities issued in connection with these securitizations that might be considered to be equity interests for tax purposes. These limitations may prevent us from using certain techniques to maximize our returns from securitization transactions.


Uncertainty exists with respect to the treatment of TBAs for purposes of the REIT asset and income tests, and the failure of TBAs to be qualifying assets or of income/gains from TBAs to be qualifying income could adversely affect our ability to qualify as a REIT.


We purchase and sell Agency RMBS through TBAs and recognize income or gains from the disposition of those TBAs, through dollar roll transactions or otherwise. In a dollar roll transaction, we exchange an existing TBA for another TBA with a different settlement date. There is no direct authority with respect to the qualification of TBAs as real estate assets or U.S. Government securities for purposes of the 75% asset test or the qualification of income or gains from dispositions of TBAs as gains from the sale of real property (including interests in real property and interests in mortgages on real property) or other qualifying income for purposes of the 75% gross income test. For a particular taxable year, we would treat such TBAs as qualifying assets for purposes of the REIT asset tests, and income and gains from such TBAs as qualifying income for purposes of the 75% gross income test, to the extent set forth in an opinion from Skadden, Arps, Slate, Meagher & Flom LLP substantially to the effect that (i) for purposes of the REIT asset tests, our ownership of a TBA should be treated as ownership of the underlying Agency RMBS, and (ii) for purposes of the 75% REIT gross income test, any gain recognized by us in connection with the settlement of such TBAs should be treated as gain from the sale or disposition of the underlying Agency RMBS. Opinions of counsel are not binding on the IRS, and no assurance can be given that the IRS would not successfully challenge the conclusions set forth in such opinions. In addition, it must be emphasized that any opinion of Skadden, Arps, Slate, Meagher & Flom LLP would be based on various assumptions relating to any TBAs that we enter into and would be conditioned upon fact-based representations and covenants made by our

management regarding such TBAs. No assurance can be given that the IRS would not assert that such assets or income are not qualifying assets or income. If the IRS were to successfully challenge any conclusions of Skadden, Arps, Slate, Meagher & Flom LLP, we could be subject to a penalty tax or we could fail to qualify as a REIT if a sufficient portion of our assets consists of TBAs or a sufficient portion of our income consists of income or gains from the disposition of TBAs.


The tax on prohibited transactions will limit our ability to engage in transactions that would be treated as prohibited transactions for U.S. federal income tax purposes.


Net income that we derive from a “prohibited transaction” is subject to a 100% tax. The term “prohibited transaction” generally includes a sale or other disposition of property (including mortgage loans, but other than foreclosure property, as discussed below) that is held primarily for sale to customers in the ordinary course of our trade or business. We might be subject to this tax if we were to dispose of or securitize loans or Excess MSRs in a manner that was treated as a prohibited transaction for U.S. federal income tax purposes.


We intend to conduct our operations so that no asset that we own (or are treated as owning) will be treated as, or as having been, held-for-sale to customers, and that a sale of any such asset will not be treated as having been in the ordinary course of our business. As a result, we may choose not to engage in certain sales of loans or Excess MSRs at the REIT level, and may limit the structures we utilize for our securitization transactions, even though the sales or structures might otherwise be beneficial to us. In addition, whether property is held “primarily for sale to customers in the ordinary course of a trade or business” depends on the particular facts and circumstances. No assurance can be given that any property that we sell will not be treated as property held-for-sale to customers, or that we can comply with certain safe-harbor provisions of the Internal Revenue Code that would prevent such treatment. The 100% prohibited transaction tax does not apply to gains from the sale of
63


property that is held through a TRS or other taxable corporation, although such income will be subject to tax in the hands of the corporation at regular corporate rates. We intend to structure our activities to prevent prohibited transaction characterization.


Liquidation of assets may jeopardize our REIT qualification or create additional tax liability for us.


To qualify as a REIT, we must comply with requirements regarding the composition of our assets and our sources of income. If we are compelled to liquidate our investments to repay obligations to our lenders, we may be unable to comply with these requirements, ultimately jeopardizing our qualification as a REIT, or we may be subject to a 100% tax on any resultant gain if we sell assets that are treated as dealer property or inventory.


Changes to U.S. federal income tax laws could materially and adversely affect us and our stockholders.


The present U.S. federal income tax treatment of REITs and their shareholders may be modified, possibly with retroactive effect, by legislative, judicial or administrative action at any time, which could affect the U.S. federal income tax treatment of an investment in our shares. The U.S. federal income tax rules, including those dealing with REITs, are constantly under review by persons involved in the legislative process, the IRS and the U.S. Treasury Department, which results in statutory changes as well as frequent revisions to regulations and interpretations.

The TCJA, which was enacted in 2017, made substantial changes to the Internal Revenue Code. Among those changes are a significant permanent reduction in the generally applicable corporate tax rate, changes in the taxation of individuals and other non-corporate taxpayers that generally but not universally reduce their taxes on a temporary basis subject to “sunset” provisions, the elimination or modification of various currently allowed deductions (including substantial limitations on the deductibility of interest and, in the case of individuals, the deduction for personal state and local taxes), certain additional limitations on the deduction of net operating losses, and preferential rates of taxation on most ordinary REIT dividends and certain business income derived by non-corporate taxpayers in comparison to other ordinary income recognized by such taxpayers. The effect of these, and the many other, changes made in the TCJA is highly uncertain, both in terms of their direct effect on the taxation of an investment in our common stock and their indirect effect on the value of our assets or market conditions generally. Furthermore, many of the provisions of the TCJA will require guidance through the issuance of Treasury regulations in order to assess their effect. There may be a substantial delay before such regulations are promulgated, increasing the uncertainty as to the ultimate effect of the statutory amendments on us. There also may be technical corrections legislation proposed with respect to the TCJA, the effect of which cannot be predicted and may be adverse to us or our stockholders.



Risks Related to our Common Stock


There can be no assurance that the market for our stock will provide you with adequate liquidity.


Our common stock began trading on the NYSE in May 2013.2013, and our preferred stock began trading on the NYSE in July 2019. There can be no assurance that an active trading market for our common and preferred stock will be sustained in the future, and the market price of our common and preferred stock may fluctuate widely, depending upon many factors, some of which may be beyond our control. These factors include, without limitation:

a shift in our investor base;
our quarterly or annual earnings and cash flows, or those of other comparable companies;
actual or anticipated fluctuations in our operating results;
changes in accounting standards, policies, guidance, interpretations or principles;
announcements by us or our competitors of significant investments, acquisitions, dispositions or dispositions;other transactions;
the failure of securities analysts to cover our common stock;
changes in earnings estimates by securities analysts or our ability to meet those estimates;
market performance of affiliates and other counterparties with whom we conduct business;
the operating and stock price performance of other comparable companies;
our failure to qualify as a REIT, maintain our exemption under the 1940 Act or satisfy the NYSE listing requirements;
negative public perception of us, our competitors or industry;
overall market fluctuations; and
general economic conditions.


Stock markets in general have experienced volatility that has often been unrelated to the operating performance of a particular company. These broad market fluctuations may adversely affect the market price of our common and preferred stock.


Sales or issuances of shares of our common stock could adversely affect the market price of our common stock.


Sales or issuances of substantial amounts of shares of our common stock, or the perception that such sales or issuances might occur, could adversely affect the market price of our common stock. The issuance of our common stock in connection with property, portfolio or business acquisitions or the exercise of outstanding options or otherwise could also have an adverse effect on the market price of our common stock. We have an effective registration statement on file to sell common stock or convertible securities in public offerings.


Failure to maintain effective internal control over financial reporting in accordance with Section 404 of the Sarbanes-Oxley Act of 2002 could have a material adverse effect on our business and stock price.


64


As a public company, we are required to maintain effective internal control over financial reporting in accordance with Section 404 of the Sarbanes-Oxley Act of 2002. Internal control over financial reporting is complex and may be revised over time to adapt to changes in our business, or changes in applicable accounting rules. We have made investments through joint ventures, such as our investment in consumer loans, and accounting for such investments can increase the complexity of maintaining effective internal control over financial reporting. We cannot assure you that our internal control over financial reporting will be effective in the future or that a material weakness will not be discovered with respect to a prior period for which we had previously believed that our internal control over financial reporting was effective. If we are not able to maintain or document effective internal control over financial reporting, our independent registered public accounting firm will not be able to certify as to the effectiveness of our internal control over financial reporting. Matters impacting our internal control over financial reporting may cause us to be unable to report our financial information on a timely basis, or may cause us to restate previously issued financial information, and thereby subject us to adverse regulatory consequences, including sanctions or investigations by the SEC, or violations of applicable stock exchange listing rules. There could also be a negative reaction in the financial markets due to a loss of investor confidence in us and the reliability of our financial statements. Confidence in the reliability of our financial statements is also likely to suffer if we or our independent registered public accounting firm reports a material weakness in the effectiveness of our internal control over financial reporting. This could materially adversely affect us by, for example, leading to a decline in our stock price and impairing our ability to raise capital.


Your percentage ownership in us may be diluted in the future.


Your percentage ownership in us may be diluted in the future because of equity awards that we expect will be granted to our Manager, to the directors, officers and employees of our Manager who perform services for us, and to our directors, officers and employees, as well as other equity instruments such as debt and equity financing. We have adopted a Nonqualified Stock Option and Incentive Award Plan, as amended (the “Plan”), which provides for the grant of equity-based awards, including restricted

stock, options, stock appreciation rights, performance awards, tandem awards and other equity-based and non-equity based awards, in each case to our Manager, to the directors, officers, employees, service providers, consultants and advisor of our Manager who perform services for us, and to our directors, officers, employees, service providers, consultants and advisors. We reserved 15 million shares of our common stock for issuance under the Plan. The term of the Plan expires in 2023. On the first day of each fiscal year beginning during the term of the Plan, that number will be increased by a number of shares of our common stock equal to 10% of the number of shares of our common stock newly issued by us during the immediately preceding fiscal year. In connection with any offering of our common or preferred stock, we will issue to our Manager options relating to shares of our common stock, representing 10% of the number of shares being offered. Our board of directors may also determine to issue options to the Manager that are not subject to the Plan, provided that the number of shares relating to any options granted to the Manager in connection with an offering of our common stock would not exceed 10% of the shares sold in such offering and would be subject to NYSE rules.


We may incur or issue debt or issue equity, which may negatively affect the market price of our common stock.


We may in the future incur or issue debt or issue equity or equity-related securities. In the event of our liquidation, lenders and holders of our debt and holders of our preferred stock (if any) would receive a distribution of our available assets before common stockholders. Any future incurrence or issuance of debt would increase our interest cost and could adversely affect our results of operations and cash flows. We are not required to offer any additional equity securities to existing common stockholders on a preemptive basis. Therefore, additional issuances of common stock, directly or through convertible or exchangeable securities, warrants or options, will dilute the holdings of our existing common stockholders and such issuances, or the perception of such issuances, may reduce the market price of our common stock. AnyOur preferred stock has, and any additional preferred stock issued by us would likely have, a preference on distribution payments, periodically or upon liquidation, which could eliminate or otherwise limit our ability to make distributions to common stockholders. Because our decision to incur or issue debt or issue equity or equity-related securities in the future will depend on market conditions and other factors beyond our control, we cannot predict or estimate the amount, timing, nature or success of our future capital raising efforts. Thus, common stockholders bear the risk that our future incurrence or issuance of debt or issuance of equity or equity-related securities will adversely affect the market price of our common stock.


We have not established a minimum distribution payment level for our common stock, and we cannot assure you of our ability to pay distributions in the future.


We intend to make quarterly distributions of our REIT taxable income to holders of our common stock out of assets legally available therefor. We have not established a minimum distribution payment level and our ability to pay distributions may be adversely affected by a number of factors, including the risk factors described in this report. Any distributions will be authorized by our board of directors and declared by us based upon a number of factors, including our actual and anticipated
65


results of operations, liquidity and financial condition, restrictions under Delaware law or applicable financing covenants, our REIT taxable income, the annual distribution requirements under the REIT provisions of the Internal Revenue Code, our operating expenses and other factors our directors deem relevant.


Our board of directors approved two increases in our quarterly dividends during 2017, which has resulted in reduced cash flows and we will begin making distributions on our preferred stock issued in July 2019, beginning in November 2019, which will further reduce our cash flows. Although we have other sources of liquidity, such as sales of and repayments from our investments, potential debt financing sources and the issuance of equity securities, there can be no assurance that we will generate sufficient cash or achieve investment results that will allow us to make a specified level of cash distributions or year-to-year increases in cash distributions in the future.


Furthermore, while we are required to make distributions in order to maintain our REIT status (as described above under “—Risks Related to our Taxation as a REIT—We may be unable to generate sufficient cash from operations to pay our operating expenses and to pay distributions to our stockholders”), we may elect not to maintain our REIT status, in which case we would no longer be required to make such distributions. Moreover, even if we do elect to maintain our REIT status, we may elect to comply with the applicable requirements by, after completing various procedural steps, distributing, under certain circumstances, a portion of the required amount in the form of shares of our common stock in lieu of cash. If we elect not to maintain our REIT status or to satisfy any required distributions in shares of common stock in lieu of cash, such action could negatively and materially affect our business, results of operations, liquidity and financial condition as well as the market price of our common stock. No assurance can be given that we will make any distributions on shares of our common stock in the future.


We may in the future choose to make distributions in our own stock, in which case you could be required to pay income taxes in excess of any cash distributions you receive.


We may in the future make taxable distributions that are payable in cash and shares of our common stock at the election of each stockholder. Taxable stockholders receiving such distributions will be required to include the full amount of the distribution as ordinary income to the extent of our current and accumulated earnings and profits for federal income tax purposes. As a result, stockholders may be required to pay income taxes with respect to such distributions in excess of the cash distributions received.

If a U.S. stockholder sells the stock that it receives as a distribution in order to pay this tax, the sale proceeds may be less than the amount included in income with respect to the distribution, depending on the market price of our stock at the time of the sale. Furthermore, with respect to certain non-U.S. stockholders, we may be required to withhold U.S. tax with respect to such distributions, including in respect of all or a portion of such distribution that is payable in stock. In addition, if a significant number of our stockholders determine to sell shares of our common stock in order to pay taxes owed on distributions, it may put downward pressure on the market price of our common stock.


In August 2017, theThe IRS has issued guidance authorizing elective cash/stock dividends to be made by public REITs where there is a minimum (ofcap of at least 20% (or, for dividends declared between April 1, 2020 and December 31, 2020, 10%) is placed on the amount of cash that may be paid as part of the dividend, provided that certain requirements are met. It is unclear whether and to what extent we would be able to or choose to pay taxable distributions in cash and stock. In addition, no assurance can be given that the IRS will not impose additional requirements in the future with respect to taxable cash/stock distributions, including on a retroactive basis, or assert that the requirements for such taxable cash/stock distributions have not been met.


An increase in market interest rates may have an adverse effect on the market price of our common stock.


One of the factors that investors may consider in deciding whether to buy or sell shares of our common stock is our distribution rate as a percentage of our stock price relative to market interest rates. If the market price of our common stock is based primarily on the earnings and return that we derive from our investments and income with respect to our investments and our related distributions to stockholders, and not from the market value of the investments themselves, then interest rate fluctuations and capital market conditions will likely affect the market price of our common stock. For instance, if market interest rates rise without an increase in our distribution rate, the market price of our common stock could decrease, as potential investors may require a higher distribution yield on our common stock or seek other securities paying higher distributions or interest. In addition, rising interest rates would result in increased interest expense on our outstanding and future (variable and fixed) rate debt, thereby adversely affecting cash flow and our ability to service our indebtedness and pay distributions.


66


Provisions in our certificate of incorporation and bylaws and of Delaware law may prevent or delay an acquisition of our company, which could decrease the market price of our common stock.


Our certificate of incorporation, bylaws and Delaware law contain provisions that are intended to deter coercive takeover practices and inadequate takeover bids by making such practices or bids unacceptably expensive to the raider and to encourage prospective acquirers to negotiate with our board of directors rather than to attempt a hostile takeover. These provisions include, among others:
 
a classified board of directors with staggered three-year terms;
provisions regarding the election of directors, classes of directors, the term of office of directors, the filling of director vacancies and the resignation and removal of directors for cause only upon the affirmative vote of at least 80% of the then issued and outstanding shares of our capital stock entitled to vote thereon;
provisions regarding corporate opportunity only upon the affirmative vote of at least 80% of the then issued and outstanding shares of our capital stock entitled to vote thereon;
removal of directors only for cause and only with the affirmative vote of at least 80% of the then issued and outstanding shares of our capital stock entitled to vote in the election of directors;
our board of directors to determine the powers, preferences and rights of our preferred stock and to issue such preferred stock without stockholder approval;
advance notice requirements applicable to stockholders for director nominations and actions to be taken at annual meetings;
a prohibition, in our certificate of incorporation, stating that no holder of shares of our common stock will have cumulative voting rights in the election of directors, which means that the holders of a majority of the issued and outstanding shares of common stock can elect all the directors standing for election; and
a requirement in our bylaws specifically denying the ability of our stockholders to consent in writing to take any action in lieu of taking such action at a duly called annual or special meeting of our stockholders.


Public stockholders who might desire to participate in these types of transactions may not have an opportunity to do so, even if the transaction is considered favorable to stockholders. These anti-takeover provisions could substantially impede the ability of public stockholders to benefit from a change in control or a change in our management and board of directors and, as a result, may adversely affect the market price of our common stock and your ability to realize any potential change of control premium.


ERISA may restrict investments by plans in our common stock.


A plan fiduciary considering an investment in our common stock should consider, among other things, whether such an investment is consistent with the fiduciary obligations under the Employee Retirement Income Security Act of 1974, as amended (“ERISA”),

including whether such investment might constitute or give rise to a prohibited transaction under ERISA, the Internal Revenue Code or any substantially similar federal, state or local law and, if so, whether an exemption from such prohibited transaction rules is available.




Item 1B. Unresolved Staff Comments


Not Applicable.None.


Item 2. Properties.Properties


None.


Item 3. Legal Proceedings.Proceedings


We are or may become, from time to time, involved in various disputes, litigation and regulatory inquiry and investigation matters that arise in the ordinary course of business. Given the inherent unpredictability of these types of proceedings, it is possible that future adverse outcomes could have a material adverse effect on our business, financial position or results of operations.


New Residential is, from time to time, subject to inquiries by government entities. New Residential currently does not believe any of these inquiries would result in a material adverse effect on New Residential’s business.

67



Item 4. Mine Safety Disclosures.Disclosures


None.



68


PART II


Item 5. Market for Registrant’s Common Equity, Related Stockholder Matters, and Issuer Purchases of Equity Securities.Securities


We have one class of common stock, which is listed on the New York Stock Exchange (NYSE) under the symbol “NRZ.” As of February 15, 2019,10, 2021, there were approximately 3328 holders of record holders of our common stock. This figure does not reflect the beneficial ownership of shares held in nominee name.


The following graph compares the cumulative total return for our common stock (stock price change plus reinvested dividends) with the comparable return of four indices: NAREIT All REIT, Russell 2000, NAREIT Mortgage REIT, and S&P 500. The graph assumes an investment of $100 in our common stock and in each of the indices on May 16, 2013 (the date our common stock began trading on the NYSE)December 31, 2015 through December 31, 2018.2020. The past performance of our common stock is not an indication of future performance.


chart-641d272224dc51e7800.jpgnrz-20201231_g1.jpg
 Period EndedYear Ended December 31,
Index 5/16/2013 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018Index201520162017201820192020
New Residential Investment Corp. 100.00
 111.19
 119.90
 177.47
 226.72
 203.10
New Residential Investment Corp.100.0 148.0 189.1 169.4 217.8 142.9 
NAREIT All REIT   121.66
 124.44
 135.99
 148.60
 142.50
NAREIT All REIT100.0 108.9 118.3 113.5 146.0 138.6 
Russell 2000 100.00
 124.95
 119.43
 144.88
 166.10
 147.81
Russell 2000100.0 121.3 139.0 123.7 155.2 186.2 
NAREIT Mortgage REIT   111.31
 101.43
 124.60
 149.26
 145.50
NAREIT Mortgage REIT100.0 122.8 147.1 143.2 173.7 141.4 
S&P 500 100.00
 128.98
 130.77
 146.41
 178.37
 170.55
S&P 500100.0 112.0 136.4 130.4 171.4 203.0 
See Note 1315 to our Consolidated Financial Statements for further information regarding distributions on our common stock. We may declare quarterly distributions on our common stock. No assurance, however, can be given that any future distributions will

be made or, if made, as to the amounts or timing of any future distributions as such distributions are subject to our earnings, financial condition, liquidity, capital requirements, REIT requirements and such other factors as our board of directors deems
69


relevant. In addition, such distributions may be subject to the receipt of sufficient funds from our servicer subsidiary,subsidiaries, NRM and NewRez, which isare subject to regulatory restrictions on itstheir ability to pay distributions.


Nonqualified Stock Option and Incentive Award Plan


On April 29, 2013, New Residential’s board of directors adopted the Plan, which was amended and restated as of November 4, 2014. The Plan is intended to facilitate the use of long-term equity-based awards and incentives for the benefit of the service providers to New Residential and its Manager. All outstanding options granted under the Plan will be subject to the terms and conditions set forth in the agreements evidencing such options and the terms of the Plan. The maximum number of shares available for issuance in the aggregate over the ten-year term of the Plan is 15,000,000 shares. New Residential’s board of directors may also determine to issue options to the Manager that are not subject to the Plan, provided that the number of shares underlying any options granted to the Manager in connection with capital raising efforts would not exceed 10% of the shares sold in such offering and would be subject to NYSE rules.


In connection with our separation from Drive Shack, each Drive Shack option held by our Manager or by the directors, officers, employees, service providers, consultants and advisors of our Manager at the date of the distribution of our common stock to Drive Shack’s stockholders was converted into an adjusted Drive Shack option as well as a new New Residential option (a “Converted Option”). The exercise price of each adjusted Drive Shack option and Converted Option was set to collectively maintain the intrinsic value of the Drive Shack option immediately prior to the distribution and to maintain the ratio of the exercise price of the adjusted Drive Shack option and the Converted Option, respectively, to the fair market value of the underlying shares at the time the distribution was made. The terms and conditions applicable to each such Converted Option were substantially similar to the terms and condition otherwise applicable to the Drive Shack option as of the date of distribution. The grant of such Converted Options did not reduce the number of shares of our common stock otherwise available for issuance under the Plan. These options are contractually required to be settled in an amount of cash equal to the excess of the fair market value of a share on the date of exercise over the exercise price per share, unless a majority of the independent members of the board of directors (or, with respect to a tandem award, one of our authorized officers) determines to settle the option in shares. If the option is settled in shares, the independent members of the board of directors or an authorized officer, as applicable, will determine whether the exercise price will be payable in cash, by withholding from shares of our common stock otherwise issuable upon exercise of such option or through another method permitted under the plan.


The following table summarizes the total number of outstanding securities in the incentive plan and the number of securities remaining for future issuance, as well as the weighted average exercise price of all outstanding securities as of December 31, 2018.2020.
Plan CategoryNumber of
Securities to
be Issued
Upon
Exercise of
Outstanding
Options
Weighted
Average
Exercise
Price of
Outstanding
Options
Number of Securities Remaining Available for Future Issuance Under the 2013 Equity Compensation Plan
Equity Compensation Plans Approved by Security Holders:
Nonqualified Stock Option and Incentive Award Plan31,412,522 $15.05 14,733,234 
Total31,412,522 $15.05 14,733,234 (A)
Equity Compensation Plans Not Approved by Security Holders:
None
(A)No award shall be granted on or after May 15, 2023 (but awards granted may extend beyond this date). The number of securities remaining available for future issuance is net of an aggregate of 386,110 shares of our common stock and 7,000 options awarded to our directors, the shares being awarded in lieu of contractual cash compensation. The number of securities remaining available for future issuance is adjusted on the first day of each fiscal year beginning during the ten-year term of the plan and in and after calendar year 2014, by a number of shares of our common stock equal to 10% of the number of shares of our common stock newly issued by us during the immediately preceding fiscal year (and, in the case of fiscal year 2013, after the effective date of the Plan). No adjustment was made on January 1, 2014. On January 1, 2021, 2020, and 2019, 9,739 shares, 4,600,000 shares, and 5,799,166 shares, respectively, were added to the number of securities remaining available for future issuance; all of these amounts have been included in the table above.

70


Plan Category
Number of
Securities to
be Issued
Upon
Exercise of
Outstanding
Options
 
Weighted
Average
Exercise
Price of
Outstanding
Options
 Number of Securities Remaining Available for Future Issuance Under the 2013 Equity Compensation Plan 
Equity Compensation Plans Approved by Security Holders:      
Nonqualified Stock Option and Incentive Award Plan23,440,783
 $15.10
 14,826,054
 
Total23,440,783
 $15.10
 14,826,054
(A) 
Equity Compensation Plans Not Approved by Security Holders:      
None      
Share Repurchase Program
(A)No award shall be granted on or after May 15, 2023 (but awards granted may extend beyond this date). The number of securities remaining available for future issuance is net of an aggregate of 167,946 shares of our common stock and 6,000 options awarded to our directors, the shares being awarded in lieu of contractual cash compensation. The number of securities remaining available for future issuance is adjusted on the first day of each fiscal year beginning during the ten-year term of the plan and in and after calendar year 2014, by a number of shares of our common stock equal to 10% of the number of shares of our common stock newly issued by us during the immediately preceding fiscal year (and, in the case of fiscal year 2013, after the effective date of the Plan). No adjustment was made on January 1, 2014. On January 1, 2019, 2018, 2017 and 2016, 5,799,166 shares, 5,654,578 shares, 2,000,000 shares and 8,543,539 shares, respectively, were added to the number of securities remaining available for future issuance; all of these amounts have been included in the table above.


Item 6. Selected Financial Data.

The selected historical consolidated financial information set forth below as of December 31, 2018, 2017, 2016, 2015 and 2014 and for the years ended December 31, 2018, 2017, 2016, 2015 and 2014 has been derived fromFor details regarding our audited historical Consolidated Financial Statements.

The information below should be read in conjunction withshare repurchase program, see Part II, Item 7, “Management’sManagement’s Discussion and Analysis of Financial Condition and Results of Operations” and our Consolidated Financial Statements and notes thereto included in Part II, Item 8, “Financial Statements and Supplementary Data.”

Selected Consolidated Financial Information

(in thousands, except share and per share data)
 Year Ended December 31,
 2018 2017 2016 2015 2014
Statement of Income Data         
Interest income$1,664,223
 $1,519,679
 $1,076,735
 $645,072
 $346,857
Interest expense606,433
 460,865
 373,424
 274,013
 140,708
Net Interest Income1,057,790
 1,058,814
 703,311
 371,059
 206,149
Impairment90,641
 86,092
 87,980
 24,384
 11,282
Net interest income after impairment967,149
 972,722
 615,331
 346,675
 194,867
Servicing revenue, net528,595
 424,349
 118,169
 
 
Gain on sale of originated mortgage loans, net89,017
 
 
 
 
Other Income (Loss)(44,257) 207,786
 62,337
 42,029
 375,088
Operating Expenses609,404
 422,577
 174,210
 117,823
 104,899
Income Before Income Taxes931,100
 1,182,280
 621,627
 270,881
 465,056
Income tax (benefit) expense(73,431) 167,628
 38,911
 (11,001) 22,957
Net Income$1,004,531
 $1,014,652
 $582,716
 $281,882
 $442,099
Noncontrolling Interests in Income of Consolidated Subsidiaries$40,564
 $57,119
 $78,263
 $13,246
 $89,222
Net Income Attributable to Common Stockholders$963,967
 $957,533
 $504,453
 $268,636
 $352,877
Net Income per Share of Common Stock, Basic$2.82
 $3.17
 $2.12
 $1.34
 $2.59
Net Income per Share of Common Stock, Diluted$2.81
 $3.15
 $2.12
 $1.32
 $2.53
Weighted Average Number of Shares of Common Stock Outstanding, Basic341,268,923
 302,238,065
 238,122,665
 200,739,809
 136,472,865
Weighted Average Number of Shares of Common Stock Outstanding, Diluted343,137,361
 304,381,388
 238,486,772
 202,907,605
 139,565,709
Dividends Declared per Share of Common Stock$2.00
 $1.98
 $1.84
 $1.75
 $1.58


 December 31,
 2018 2017 2016 2015 2014
Balance Sheet Data         
Investments in:         
Excess mortgage servicing rights, at fair value$447,860
 $1,173,713
 $1,399,455
 $1,581,517
 $417,733
Excess mortgage servicing rights, equity method investees, at fair value147,964
 171,765
 194,788
 217,221
 330,876
Mortgage servicing rights, at fair value2,884,100
 1,735,504
 659,483
 
 
Mortgage servicing rights financing receivables, at fair value1,644,504
 598,728
 
 
 
Servicer advance investments, at fair value735,846
 4,027,379
 5,706,593
 7,426,794
 3,270,839
Real estate and other securities, available-for-sale11,636,581
 8,071,140
 5,073,858
 2,501,881
 2,463,163
Residential mortgage loans, held-for-investment735,329
 691,155
 190,761
 330,178
 47,838
Residential mortgage loans, held-for-sale932,480
 1,725,534
 696,665
 776,681
 1,126,439
Residential mortgage loans, held-for-sale, at fair value2,808,529
 
 
 
 
Real estate owned113,410
 128,295
 59,591
 50,574
 61,933
Residential mortgage loans subject to repurchase121,602
 
 
 
 
Consumer loans, held-for-investment1,072,202
 1,374,263
 1,799,486
 
 
Consumer loans, equity method investees38,294
 51,412
 
 
 
Cash and cash equivalents251,058
 295,798
 290,602
 249,936
 212,985
Total assets31,691,013
 22,213,562
 18,399,529
 15,192,722
 8,089,244
Total debt22,656,235
 15,746,530
 13,181,236
 11,292,622
 6,057,853
Total liabilities25,602,718
 17,417,400
 14,931,352
 12,206,142
 6,239,319
Total New Residential stockholders’ equity5,997,670
 4,690,205
 3,260,100
 2,795,933
 1,596,089
Noncontrolling interests in equity of consolidated subsidiaries90,625
 105,957
 208,077
 190,647
 253,836
Total equity6,088,295
 4,796,162
 3,468,177
 2,986,580
 1,849,925
Supplemental Balance Sheet Data         
Common shares outstanding369,104,429
 307,361,309
 250,773,117
 230,471,202
 141,434,905
Book value per share of common stock$16.25
 $15.26
 $13.00
 $12.13
 $11.28
Other Data         
Core earnings(A)
$815,158
 $861,381
 $510,821
 $388,756
 $219,261
(A)We have four primary variables that impact our operating performance: (i) the current yield earned on our investments, (ii) the interest expense under the debt incurred to finance our investments, (iii) our operating expenses and taxes and (iv) our realized and unrealized gains or losses, including any impairment, on our investments. “Core earnings” is a non-GAAP measure of our operating performance, excluding the fourth variable above, and adjusts the earnings from the consumer loan investment to a level yield basis. Core earnings is used by management to evaluate our performance without taking into account: (i) realized and unrealized gains and losses, which although they represent a part of our recurring operations, are subject to significant variability and are generally limited to a potential indicator of future economic performance; (ii) incentive compensation paid to our Manager; (iii) non-capitalized transaction-related expenses; and (iv) deferred taxes, which are not representative of current operations.

Our definition of core earnings includes accretion on held-for-sale loans as if they continued to be held-for-investment. Although we intend to sell such loans, there is no guarantee that such loans will be sold or that they will be sold within any expected timeframe. During the period prior to sale, we continue to receive cash flows from such loans and believe that it is appropriate to record a yield thereon. In addition, our definition of core earnings excludes all deferred taxes, rather than just deferred taxes related to unrealized gains or losses, because we believe deferred taxes are not representative of current operations. Our definition of core earnings also limits accreted interest income on RMBS where we receive par upon the exercise of associated call rights based on the estimated value of the underlying collateral, net of related costs including advances. We created this limit in order to be able to accrete to the lower of par or the net value of the underlying collateral, in instances where the net value of the underlying collateral is lower than par. We believe this amount represents the amount of accretion we would have expected to earn on such bonds had the call rights not been exercised.

Our investments in consumer loans are accounted for under ASC No. 310-20 and ASC No. 310-30, including certain non-performing consumer loans with revolving privileges that are explicitly excluded from being accounted for under ASC No. 310-30. Under ASC No. 310-20, the recognition of expected losses on these non-performing consumer loans

is delayed in comparison to the level yield methodology under ASC No. 310-30, which recognizes income based on an expected cash flow model reflecting an investment’s lifetime expected losses. The purpose of the Core Earnings adjustment to adjust consumer loans to a level yield is to present income recognition across the consumer loan portfolio in the manner in which it is economically earned, avoid potential delays in loss recognition, and align it with our overall portfolio of mortgage-related assets which generally record income on a level yield basis. With respect to consumer loans classified as held-for-sale, the level yield is computed through the expected sale date. With respect to the gains recorded under GAAP in 2014 and 2016 as a result of a refinancing of, and the consolidation of, the Consumer Loan Companies, respectively, we continue to record a level yield on those assets based on their original purchase price.

While incentive compensation paid to our Manager may be a material operating expense, we exclude it from core earnings because (i) from time to time, a component of the computation of this expense will relate to items (such as gains or losses) that are excluded from core earnings, and (ii) it is impractical to determine the portion of the expense related to core earnings and non-core earnings, and the type of earnings (loss) that created an excess (deficit) above or below, as applicable, the incentive compensation threshold. To illustrate why it is impractical to determine the portion of incentive compensation expense that should be allocated to core earnings, we note that, as an example, in a given period, we may have core earnings in excess of the incentive compensation threshold but incur losses (which are excluded from core earnings) that reduce total earnings below the incentive compensation threshold. In such case, we would either need to (a) allocate zero incentive compensation expense to core earnings, even though core earnings exceeded the incentive compensation threshold, or (b) assign a “pro forma” amount of incentive compensation expense to core earnings, even though no incentive compensation was actually incurred. We believe that neither of these allocation methodologies achieves a logical result. Accordingly, the exclusion of incentive compensation facilitates comparability between periods and avoids the distortion to our non-GAAP operating measure that would result from the inclusion of incentive compensation that relates to non-core earnings.

With regard to non-capitalized transaction-related expenses, management does not view these costs as part of our core operations, as they are considered by management to be similar to realized losses incurred at acquisition. Non-capitalized transaction-related expenses are generally legal and valuation service costs, as well as other professional service fees, incurred when we acquire certain investments, as well as costs associated with the acquisition and integration of acquired businesses.

As of the third quarter of 2018, as a result of the Shellpoint Acquisition, the Company, through its wholly owned subsidiary, New Penn, originates conventional, government-insured and nonconforming residential mortgage loans for sale and securitization. In connection with the transfer of loans to the GSEs or mortgage investors, New Residential reports realized gains or losses on the sale of originated residential mortgage loans and retention of mortgage servicing rights, which we believe is an indicator of performance for the Servicing and Origination segment and therefore included in core earnings. Realized gains or losses on the sale of originated residential mortgage loans had no impact on core earnings in any prior period, but may impact core earnings in future periods.

Management believes that the adjustments to compute “core earnings” specified above allow investors and analysts to readily identify and track the operating performance of the assets that form the core of our activity, assist in comparing the core operating results between periods, and enable investors to evaluate our current core performance using the same measure that management uses to operate the business. Management also utilizes core earnings as a measure in its decision-making process relating to improvements to the underlying fundamental operations of our investments, as well as the allocation of resources between those investments, and management also relies on core earnings as an indicator of the results of such decisions. Core earnings excludes certain recurring items, such as gains and losses (including impairment as well as derivative activities) and non-capitalized transaction-related expenses, because they are not considered by management to be part of our core operations for the reasons described herein. As such, core earnings is not intended to reflect all of our activity and should be considered as only one of the factors used by management in assessing our performance, along with GAAP net income which is inclusive of all of our activities.

The primary differences between core earnings and the measure we use to calculate incentive compensation relate to (i) realized gains and losses (including impairments), (ii) non-capitalized transaction-related expenses and (iii) deferred taxes (other than those related to unrealized gains and losses). Each are excluded from core earnings and included in our incentive compensation measure (either immediately or through amortization). In addition, our incentive compensation measure does not include accretion on held-for-sale loans and the timing of recognition of income from consumer loans is different. Unlike core earnings, our incentive compensation measure is intended to reflect all realized results of operations. The Gain on Remeasurement of Consumer Loans Investment was treated as an unrealized gain for the purposes of calculating incentive compensation and was therefore excluded from such calculation.


Core earnings does not represent and should not be considered as a substitute for, or superior to, net income or as a substitute for, or superior to, cash flow from operating activities, each as determined in accordance with U.S. GAAP, and our calculation of this measure may not be comparable to similarly entitled measures reported by other companies. For a further description of the difference between cash flows provided by operations and net income, see “Management’s Discussion and Analysis of Financial Consolidation and Results of Operations—LiquidityOperations -Liquidity and Capital Resources.” Set forth below is a reconciliation of core earnings to the most directly comparable GAAP financial measure (in thousands):Resources -Stockholders’ Equity-Common Stock.

71
 Year Ended December 31,
 2018 2017 2016 2015 2014
Net income attributable to common stockholders$963,967
 $957,533
 $504,453
 $268,636
 $352,877
Impairment90,641
 86,092
 87,980
 24,384
 11,282
Other Income adjustments:         
Other Income         
Change in fair value of investments in excess mortgage servicing rights58,656
 (4,322) 7,297
 (38,643) (41,615)
Change in fair value of investments in excess mortgage servicing rights, equity method investees(8,357) (12,617) (16,526) (31,160) (57,280)
Change in fair value of investments in mortgage servicing rights financing receivables(229,253) (109,584) 
 
 
Change in fair value of servicer advance investments89,332
 (84,418) 7,768
 57,491
 (84,217)
Change in fair value of investments in residential mortgage loans(73,515) 
 
 
 
Gain on consumer loans investment
 
 (9,943) (43,954) (92,020)
Gain on remeasurement of consumer loans investment
 
 (71,250) 
 
(Gain) loss on settlement of investments, net(103,842) (10,310) 48,800
 19,626
 (31,297)
Earnings from investments in consumer loans, equity method investees
 
 
 
 (53,840)
Unrealized (gain) loss on derivative instruments113,558
 2,190
 (5,774) 3,538
 8,847
Unrealized (gain) loss on other ABS(10,283) (2,883) 2,322
 (879) 
(Gain) loss on transfer of loans to REO(19,519) (22,938) (18,356) (2,065) (17,489)
(Gain) loss on transfer of loans to other assets1,977
 (488) (2,938) 690
 
(Gain) loss on Excess MSR recapture agreements(979) (2,384) (2,802) (2,999) (1,157)
(Gain) loss on Ocwen common stock10,860
 (5,346) 
 
 
Fee earned on deal termination
 
 
 
 (5,000)
Other (income) loss28,722
 27,741
 9,437
 5,529
 (20)
Total Other Income Adjustments(142,643) (225,359) (51,965) (32,826) (375,088)
          
Other Income and Impairment attributable to non-controlling interests(22,247) (30,416) (26,303) (22,102) 44,961
Change in fair value of investments in mortgage servicing rights(65,670) (155,495) (103,679) 
 
(Gain) loss on settlement of mortgage loan origination derivative instruments(1,234) 
 
 
 
Gain (loss) on securitization of originated mortgage loans8,757
 
 
 
 
Non-capitalized transaction-related expenses21,946
 21,723
 9,493
 31,002
 10,281
Incentive compensation to affiliate94,900
 81,373
 42,197
 16,017
 54,334
Deferred taxes(80,054) 168,518
 34,846
 (6,633) 16,421
Interest income on residential mortgage loans, held-for sale13,374
 13,623
 18,356
 22,484
 
Limit on RMBS discount accretion related to called deals(58,581) (28,652) (30,233) (9,129) 
Adjust consumer loans to level yield(21,181) (41,250) 7,470
 71,070
 70,394
Core earnings of equity method investees:         
Excess mortgage servicing rights13,183
 13,691
 18,206
 25,853
 33,799
Core Earnings$815,158
 $861,381
 $510,821
 $388,756
 $219,261



Item 6. Selected Financial Data


Not required.
72


Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations.Operations


Management’s discussion and analysis of financial condition and results of operations is intended to help the reader understand the results of operations and financial condition of New Residential. The following should be read in conjunction with the Consolidated Financial Statements and notes thereto, and with Part I, Item 1A, “Risk Factors.”


Management’s discussion and analysis of financial condition and results of operations is intended to allow readers to view our business from management’s perspective by (i) providing material information relevant to an assessment of our financial condition and results of operations, including an evaluation of the amount and certainty of cash flows from operations and from outside sources, (ii) focusing the discussion on material events and uncertainties known to management that are reasonably likely to cause reported financial information not to be indicative of future operating results or future financial condition, including descriptions and amounts of matters that are reasonably likely, based on management’s assessment, to have a material impact on future operations, and (iii) discussing the financial statements and other statistical data management believes will enhance the reader’s understanding of our financial condition, changes in financial condition, cash flows and results of operations.

This section generally discusses 2020 and 2019 items and year-to-year comparisons between 2020 and 2019. Discussions of 2019 items and year-to-year comparisons between 2019 and 2018 that are not included in this Form 10-K can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 of our Annual Report on Form 10-K for the fiscal year ended December 31, 2019.

GENERAL


New Residential is an investment manager with a publicly traded REIT primarily focused on opportunistically investing in,vertically integrated mortgage platform. We seek to generate long-term value for our investors by using our investment expertise to identify, manage and actively managing, investments related to residential real estate. We primarily target investmentsinvest in mortgage servicing related assets, including operating companies, that offer attractive risk-adjusted returns. Our investment strategy also involves opportunistically pursuing acquisitions and related opportunistic investments. We are externally managedseeking to establish strategic partnerships that we believe enable us to maximize the value of the mortgage loans we originate and/or service by an affiliateoffering products and services to customers, servicers, and other parties through the lifecycle of Fortress pursuant to the Management Agreement. Our goal is to drive strong risk-adjusted returns primarily through our investments,transactions that affect each mortgage loan and underlying residential property. For more information about our investment guidelines, are purposefully broad to enable us to make investments in a wide array of assets in diverse markets, including non-real estate related assets such as consumer loans. We generally target assets that generate significant current cash flows and/or have the potential for meaningful capital appreciation.see “Item 1. Business — Investment Guidelines.”


Our portfolio is currently composed of mortgage servicing related assets (including investments in operating entities consisting of servicing, origination, and related businesses), residential securities (and associated callcalled rights), and loans, and other opportunistic investments.consumer loans. Within our portfolio, we target complementary assets that generate stable long-term cash flows and employ conservative capital structures in an effort to generate returns across different interest rate environments. Our investment approach and capital allocation decisions combine a focus on asset allocationselection, relative value, and risk management, taking into consideration relevant macroeconomic factors. In our efforts to identify and invest in target assets, may changewe compete with banks, other REITs, non-bank mortgage lenders and servicers, private equity firms, hedge funds, and other large financial services companies. In the face of this competition, the experience of members of our management team and dedicated investment professionals provided by our manager provide us with a competitive advantage when pursuing attractive investment opportunities.

Our investments in operating entities include our mortgage origination and servicing subsidiary, NewRez, and its special servicing divisions, NewRez Servicing and SMS, as well as investments in related businesses, such as Avenue 365 and eStreet, that provide services that are complementary to our origination and servicing businesses and our other portfolios of mortgage related assets. Our origination business sources and originates loans through four distinct channels: Direct to Consumer, Joint Venture, Wholesale, and Correspondent. Our servicing platforms offer our subsidiaries and third-party clients performing and special servicing capabilities. Within our operating entities, we also have a title company called Avenue 365 and an appraisal company called eStreet. We also have investments in Guardian, and our non-controlling interest in, and partnerships with, Covius Holdings, Inc. (collectively with its subsidiaries, “Covius”) and other entities that provide services that support the mortgage and housing industries.
We seek to protect book value and the value of our assets by actively managing and hedging our portfolio. Diversification of our overall portfolio, including our portfolio assets and operating entities, and a variety of hedging strategies, help contribute to book value stability. Both our portfolio composition (inclusive of long and short duration instruments and various operating businesses) as well as specific hedging instruments (including Agency MBS, interest rate swaps and others) are employed to mitigate book value volatility. We believe that the actions we have taken over time, dependingthe past number of years to diversify and grow our portfolio have allowed us to operate efficiently and perform dynamically across economic conditions.

We also attempt to protect our assets and reduce the impact of prepayments on our investment decisions in light of prevailing market conditions. The assets inMSRs and Excess MSR investments through recapture agreements with our portfolio are described in more detail below under “—Our Portfolio.”subservicers and through our origination and servicing operations. Under these agreements, New

73


MARKET CONSIDERATIONS

Developments in the U.S. Housing Market

In responseResidential is generally entitled to the changing landscape of the mortgage industry and bank capital requirements, banks have sold MSRs totaling more than $3.5 trillion since 2010. As of the third quarter of 2018, the top 100 mortgage servicers serviced over 99% out of the $10.8 trillion one-to-four family mortgage debt outstanding, according to Inside Mortgage Finance. Furthermore, according to Inside Mortgage Finance, approximately 66% of such outstanding mortgage debt was serviced by the top 25 mortgage servicers as of the third quarter of 2018. Given current market dynamics and an overall challenging servicing environment, we may expect additional market consolidation among non-bank servicers. In addition, we believe that non-bank servicers who are constrained by capital limitations will continue to sell MSRs, Excess MSRs and other servicing assets. As a result, we believe additional MSR sales will be likely for some period of time. These factors have resulted in increased opportunities for us to acquire interests in MSRs and to provide capital to non-bank servicers. In addition, approximately $1.6 trillion of new loans were originated in 2018 and another $1.6 trillion are forecasted for 2019, according to the Mortgage Bankers Association. We believe this creates an opportunity to enter into “flow arrangements,” whereby loan originators or servicers agree to sell MSRs or a pro rata interest in the Excess MSRs on newly originatedany initial or subsequent refinancing of loans on a recurring basis (often monthly or quarterly). Recently, strong demand for mortgage assets in general has ledrelating to tighter spreads and lower required rates of return. This, in turn, creates a reach for yield and increased difficulty in sourcing accretive investments in the current investment landscape. These market conditions have driven prices higher, thereby also increasing the value of certain of our existing investments.

There can be no assurance that we will make additional investments in MSRs or Excess MSRs or that any future investment in MSRs or Excess MSRs will generate returns similar to the returns on our original investments in MSRs or Excess MSRs. The timing, size and potential returns of our future investments in MSRs and Excess MSRs may be less attractive than our prior investments in this sector due toa number of factors, most of which are beyond our control. Such factors include, but are not limited to, changes in interest rates and recent increased competition for more recently originated MSRs.subserviced or serviced by PHH, LoanCare, Flagstar, Mr. Cooper, or SLS. In addition, the acquisition of Agencywe obtain new production MSRs requires GSE and, in certain cases, other regulatory approval. The process to obtain such approvals is extensive and will extend transaction settlement times when compared to our experience with the acquisition of Excess MSRs. In general, regulatory and GSE approval processes have been more extensive and taken longer than the processes and timelines we experienced in prior periods, which has increased the amount of time and effort required to complete transactions.

Interest Rates and Prepayment Rates

As further described in “Quantitative and Qualitative Disclosures About Market Risk,” increasing interest rates are generally associated with declining prepayment rates for residential mortgage loans since they increase the costoriginated by NewRez, which partially offset prepayments of borrowing for homeowners. Declining prepayment rates,MSRs in turn, would generally be expected to increase the value of our interests in Excess MSRs, MSRs and Servicer Advance Investments, which include the right to a portion of the related MSRs, because the duration of the cash flows we are entitled to receive becomes extended with no reduction in current cash flows. Changes in interest rates will also directly impact our costs of borrowing either immediately (floating rate debt) or upon refinancing (fixed rate debt) and may alsoportfolio.


be associated with changes in credit spreads and/or the discount rates used in valuing investments. Declining prepayment rates have a negative impact on the value of investments purchased at a significant discount since the recovery of that discount is delayed.

In the fourth quarter of 2018, both current interest rates and expected future interest rates generally decreased. With respect to our Non-Agency RMBS, which were generally purchased at a significant discount, market interest rates decreased and market credit spreads increased, with the net result being a decrease in value of these investments during the quarter.

The value of our MSRs and Excess MSRs is subject to a variety of factors, as described in “Quantitative and Qualitative Disclosures About Market Risk” and in “Risk Factors.” In the fourth quarter of 2018, the fair value of our direct investments in Excess MSRs and our share of the fair value of the Excess MSRs held through equity method investees decreased by approximately $4.8 million in the aggregate, primarily as a result of an increase in prepayment speeds. In addition, declines in forward LIBOR create a reduced expectation of lifetime float earnings. That coupled with faster voluntary prepayments from a lower and flatter forward mortgage curve caused the fair value of our MSRs, including MSR financing receivables, to decrease by approximately $126.3 million during the period.

Changes in interest rates did not have a meaningful impact on the net interest spread of our Agency and Non-Agency RMBS portfolios. Our RMBS are primarily floating rate or hybrid (i.e., fixed to floating rate) securities, which we generally finance with floating rate debt, or are economically hedged with respect to interest rates. Therefore, while rising interest rates will generally result in a higher cost of financing, they will also result in a higher coupon payable on the securities. The net interest spread on our Agency RMBS portfolio asAs of December 31, 2018 was 1.04%, compared2020, we had $33.3 billion in assets under management and 5,667 employees within our operating entities.

We have elected to 1.58% as of September 30, 2018. The spread changed primarilybe treated as a resultREIT for U.S. federal income tax purposes. New Residential became a publicly-traded entity on May 15, 2013.

OUR MANAGER

We are externally managed by an affiliate of lower yieldsFortress Investment Group LLC and benefit from new securities purchased during the fourth quarter of 2018 and increased funding costs. The net interest spread on our Non-Agency RMBS portfolio as of December 31, 2018 was 2.09%, compared to 2.18% as of September 30, 2018. This spread changed primarily as a result of increased funding costs.

General U.S. Economy and Unemployment

During the fourth quarter of 2018, the U.S. unemployment rate generally continued to decline, signaling a general improvement in the U.S. economy. In our view, an improvement in the economy, as demonstrated through such measure, generally improves the value of housing and the ability of borrowers to make payments on their loans, thereby decreasing delinquencies and defaults on residential mortgage loans, consumer loans and RMBS. This relationship held true as the Case Shiller Home Price Index increased from 218 as of the fourth quarter of 2017 to 227 as of the fourth quarter of 2018. In addition, according to CoreLogic, the total number of mortgaged residential properties with negative equity stood at 2.2 million, or 4.1 percent, as of the third quarter of 2018, down from 2.6 million, or 5.0 percent, as of the third quarter of 2017. This trend has helped to support the values of our residential mortgage loans, consumer loans and RMBS.

Credit Spreads

Corporate credit spreads, which generally have an impact on the value of yield driven financial instruments (e.g., RMBS and loan portfolios), widened during the fourth quarter of 2018. While a useful market proxy, corporate credit spreads are not necessarily indicative or directly correlated to mortgage credit spreads. Collateral performance, market liquidity, mortgage credit spreads and other factors related specifically to certain investments within our mortgage securities and loan portfolio caused a decrease to the value of the portionresources of this portfolio that was owned for the entire quarter.highly diversified global investment manager.

For more information regarding these and other market factors which impact our portfolio, see “Quantitative and Qualitative Disclosures About Market Risk.”

Our Manager


On December 27, 2017, SoftBank Group Corp. (“SoftBank”) announced that it completed its previously announced acquisition ofacquired Fortress (the “SoftBank Merger”). In connection with the SoftBank Merger, and Fortress operates within SoftBank as an independent business headquartered in New York.



CAPITAL ACTIVITIES

In July 2018, we entered into a Distribution Agreement to sell shares of our common stock, par value $0.01 per share (the “ATM Shares”), having an aggregate offering price of up to $500.0 million, from time to time, through an “at-the-market” equity offering program (the “ATM Program”). On August 1, 2019, the Distribution Agreement was amended to, among other things, (i) add additional sales agents under the ATM Program, and (ii) restore the aggregate offering price under the ATM Program to the original amount of $500.0 million. During the year ended December 31, 2020, we sold 77.6 thousand shares through our ATM program at a weighted average price of $17.02.

In August 2019, we announced a share repurchase program authorizing the repurchase of up to $200.0 million of our common shares from time to time in the open market or in privately negotiated transactions through December 31, 2020. Repurchases may impact our financial results, including fees paid to our Manager. For the year ended December 31, 2020, we repurchased 1.0 million shares at a weighted average price of $7.44.

In February 2020, we raised approximately $402.5 million of gross proceeds in an underwritten public offering of 6.375% Series C Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock (“Preferred Series C”). The net proceeds were for investments and general corporate purposes.

In May 2020, we entered into a three-year senior secured term loan facility agreement in principal amount of $600.0 million with a fixed annual rate of 11.00%.

In September 2020, we priced $550 million of 6.250% senior unsecured notes due 2025. The net proceeds from the offering were used, together with cash on hand, to prepay and retire the existing three-year senior secured term loan facility and to pay related fees and expenses.

In November 2020, we announced a preferred share repurchase program authorizing the repurchase of up to $100.0 million of our preferred shares, which includes our 7.500% Series A Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock, 7.125% Series B Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock and 6.375% Series C Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock (collectively “preferred shares”), from time to time in the open market or in privately negotiated transactions through December 31, 2021. As of December 31, 2020, no preferred shares had been repurchased.

On February 8, 2021, our board of directors authorized the repurchase of up to $200.0 million of its common stock through December 31, 2021. Repurchases may be made from time to time through open market purchases or privately negotiated transactions, pursuant to one or more plans established pursuant to Rule 10b5-1 under the Securities Exchange Act of 1934 or by means of one or more tender offers, in each case, as permitted by securities laws and other legal requirements. The share repurchase program may be suspended or discontinued at any time. As of December 31, 2020, no shares had been repurchased.

74


During the year ended December 31, 2020, we declared an aggregate common stock dividend of $0.50 per common share, and declared aggregate preferred dividends of $1.875 per share of Preferred Series A, $1.781 per share of Preferred Series B, and $1.598 per share of Preferred Series C, respectively.

MARKET CONSIDERATIONS

Beginning in the first quarter of 2020, the emergence of the outbreak of the COVID-19 pandemic significantly impacted economies across the global. The World Health Organization subsequently designated COVID-19 as a pandemic, and numerous countries, including the United States, declared national emergencies with respect to COVID-19. Throughout 2020, the global impact of COVID-19 rapidly evolved, and many countries reacted by instituting quarantines and restrictions on travel, closing financial markets and/or restricting trading and limiting operations of non-essential offices and retail centers. Such actions created disruption in global supply chains, increasing rates of unemployment and adversely impacting many industries.

As the COVID-19 pandemic unfolded in the U.S. in mid-March 2020, financial and mortgage-related asset markets experienced significant volatility. During March and April of 2020, the significant dislocation in the financial markets caused, among other things, credit spread widening, a sharp decrease in interest rates and unprecedented illiquidity in repurchase agreement financing and mortgage-backed securities markets. These conditions put significant pressure on the mortgage industry, including as related to financing operations, pricing mortgage assets and meeting liquidity needs.

In response to the market conditions created by the COVID-19 pandemic, the Federal Reserve took a number of proactive measures during 2020, including cutting its target benchmark interest rate to 0%-0.25%, instituting a quantitative easing program, including the purchase of an unconstrained amount of Agency RMBS, and establishing a commercial paper funding facility and term and overnight repurchase agreement financing facilities. These measures ultimately bolstered liquidity and promoted price stability and reduced volatility in the U.S. housing finance system. As of the end of 2020, the Fed had purchases of $1.5 trillion Agency MBS during the year.

As noted above, the Federal Reserve measures were intended to address the volatility in the Agency RMBS market. Without similar support from the Federal Reserve, in comparison, the Non-Agency market continued to experience unprecedented volatility and liquidity issues particularly with respect to financing of these assets with repurchase agreement financing facilities. As Non-Agency assets were sold in rapid fashion, the value of these assets dropped precipitously, resulting in lenders initiating margin calls on companies that financed these assets with repurchase agreements. A margin call requires the borrower to transfer additional cash or securities to the lender to get back to the contractual LTV of the trade. During this period of volatility, New Residential, like a number of others in the industry, experienced this phenomenon beginning in mid-March. We also during this period, observed a mark-down of a portion of our Non-Agency mortgage assets by the counterparties to our financing arrangements, resulting in our having to pay cash or securities to satisfy higher than historical levels of margin calls. In light of these events, we took a number of immediate and on-going actions to reduce our risk, increase our liquidity and stabilize financing sources, both as a means of strengthening our balance sheet and positioning our Company to take advantage of opportunities when market conditions stabilize. This included the sale of approximately $6.1 billion face value of Non-Agency residential mortgage-backed securities in April 2020, and raising $600.0 million through entry into a private senior secured loan agreement. As a result of the unprecedented illiquidity in repurchase agreement financing, we procured and continue to procure financing, such as securitizations and term financings, that provides less or no exposure to fluctuations in the daily collateral repricing determinations. We achieved this by securing longer-dated financing arrangements, moving more of our financing into the capital markets and negotiating margin holidays with regards to certain assets. While the cost of funds for such financings may be greater relative to repurchase agreement funding, we believe, given on-going market conditions, financing with more limited mark-to-market provisions allows us to better manage our liquidity risk and reduce exposures to events like those caused by the COVID-19 pandemic. We will continue in the near term to explore additional financing arrangements to further strengthen our balance sheet and position ourselves for future investment opportunities, including, without limitation, additional issuances of our equity and debt securities and longer-termed financing arrangements; however, there can be no assurance that we will be able to access any such financing or to successfully negotiate the size, timing or terms thereof. We continue to hold an increased amount of unrestricted cash due to the uncertainty surrounding the reopening of the economy and the continued spread of COVID-19.

The events created by the COVID-19 outbreak, such as elevated unemployment levels and changes in consumer behavior related to loans, as well as government policies and pronouncements, impacted borrowers’ ability to meet their obligations or seek to forbear payment on their mortgage loans. On March 27, 2020, the U.S. government enacted the CARES Act, an approximately $2 trillion emergency economic stimulus package in response to the COVID-19 pandemic. The CARES Act, among other things, provided any homeowner with a federally-backed mortgage who is experiencing financial hardship the option of up to six months of forbearance on their mortgage payments, with a potential to extend that forbearance for another
75


six months. During the forbearance period, no additional fees, penalties or interest could accrue on the homeowner’s account. The CARES Act also established a 60-day moratorium on foreclosures.

In the aftermath of the CARES Act, requests for forbearances increased across the industry, peaking in June 2020 and then generally declining across the remainder of the year as borrowers remained active in their payments, worked through modifications or had their forbearance and COVID-19 related hardship end. Our servicer worked diligently with our borrowers during this time to help them find solutions to their COVID-19 related hardships. As hardships end, our servicing team members continue to work with borrowers and are focused on utilizing proprietary loss mitigation technology to help homeowners move into permanent solutions such as repayment plans, deferments, and loan modifications. As of December 31, 2020, 3.4% of borrowers in our servicing portfolio and 5.5% of our Full MSR portfolio are in active forbearance.

The COVID-19 pandemic also introduced unprecedented challenges for our operating investments, including the health and safety of our employees. To protect our employees, we took immediate action and enacted various precautions to mitigate the related health and safety risks, including moving a significant portion of our staff to work-from-home status, restricting non-essential travel and face-to-face meetings and enhancing sanitization of our facilities.

Beginning in May 2020, volatility somewhat subsided and U.S. stocks rallied to a number of new highs across the remainder of the year. Concerns around the length and scope of the COVID-19 pandemic as well as speculation on the outcome of the U.S. presidential election added volatility into the end of the year. During that time, the Federal Reserve continued to use all available tools to support markets, assist economic recovery and provide additional accommodation as needed. Ultimately the S&P 500 finished 2020 up 16% year over year and up approximately 78% from the lows of March. The rebound in stocks was largely driven by increased liquidity attributable to actions taken by the Federal Reserve to stabilize markets, hopeful sentiment about “reopening” of the economy and optimism around plans for a COVID-19 vaccine. During the third and fourth quarters of 2020, the financial markets continued their recovery largely due to continued support from the Federal Reserve and generally positive economic data. Indicative of the improvement in economic data, the unemployment rate ended 2020 at 6.7% down from a high of 14.7% in May 2020. To aid in the recovery, the Fed, in the months since the beginning of the pandemic, have maintained the Federal Funds Rate in the 0.00 – 0.25% range and reiterated its commitment to maintain accommodative financial conditions, stating that they will continue to keep rates at the zero lower bound until “labor market conditions have reached levels consistent with the Committee’s assessment of maximum employment and inflation has risen to 2 percent and is on track to moderately exceed 2 percent for some time.”

Spreads for the mortgage-backed sectors extended their rebound from the first half of the year and continued to tighten further through year end but nonetheless remain wide compared to pre-COVID-19 levels, which we believe is due to the ongoing uncertainty regarding the sustainability of reopening plans, fears regarding any additional COVID-19 waves and the continued uncertainty regarding additional federal stimulus.

While global economic activity and consumer sentiment showed signs of significant advancement towards the end of 2020 and progress was made on the roll-out of an vaccine, consumer spending levels remain well below normal economic progress is still expected to suffer as COVID-19 case counts continue to rise in the U.S. In light of these on-going conditions, the new administration’s proposals to pass a massive COVID-19 stimulus plan, addressing healthcare, economic and societal harms caused by the COVID-19 pandemic, will likely be crucial to the health of the overall economy.

To further support consumers and homeowners, on February 9, 2021, the FHFA announced that it was extending the maximum time a borrower can be in COVID-19 forbearance to 15 months, up from 12 months previously. The FHFA also announced that it had extended its moratorium on foreclosure on single-family homes through March 31, 2021. These announcements represented the first time that the agency extended the forbearance period but the sixth time it extended the foreclosure moratorium.

The results of our business operations are affected by a number of factors, many of which are beyond our control, and primarily depend on, among other things, the level of our net interest income, the market value of our assets, which is driven by numerous factors, including the supply and demand for mortgage, housing and credit assets in the marketplace, the ability of borrowers of loans that underlie our investments to meet their payment obligations, the terms and availability of adequate financing and capital, general economic and real estate conditions, the impact of government actions in the real estate, mortgage, credit and financial markets, and the credit performance of our credit sensitive assets.

The market conditions discussed above significantly influence our investment strategy and results, many of which have been significantly impacted since mid-March 2020 by the ongoing COVID-19 pandemic.

76


The following table summarizes the annualized U.S. gross domestic product (“GDP”) growth rate:
Three Months Ended
December 31,
2020(A)
September 30,
2020
June 30,
2020
March 31,
2020
December 31,
2019
(Percent change from the preceding quarter)
Real GDP4.0 %33.4 %(31.4)%(5.0)%2.1 %
(A)Annualized rate based on the advance estimate.

The following table summarizes the U.S. unemployment rate according to the U.S. Department of Labor:
December 31,
2020
September 30,
2020
June 30,
2020
March 31,
2020
December 31,
2019
Unemployment rate6.7 %7.9 %11.1 %4.4 %3.5 %

The following table summarizes the 10-year Treasury rate and the 30-year fixed mortgage rates:
December 31,
2020
September 30,
2020
June 30,
2020
March 31,
2020
December 31,
2019
10-year U.S. Treasury rate0.93 %0.69 %0.66 %0.70 %1.92 %
30-year fixed mortgage rate2.68 %2.89 %3.16 %3.45 %3.72 %

We believe the estimates and assumptions underlying our consolidated financial statements are reasonable and supportable based on the information available as of December 31, 2020; however, uncertainty over the ultimate impact COVID-19 will have on the global economy generally, and our business in particular, makes any estimates and assumptions as of December 31, 2020 inherently less certain than they would be absent the current and potential impacts of COVID-19. Actual results may materially differ from those estimates. The COVID-19 pandemic and its impact on the current financial, economic and capital markets environment, and future developments in these and other areas present uncertainty and risk with respect to our financial condition, results of operations, liquidity and ability to pay distributions.

PROPOSED CHANGES TO LIBOR

LIBOR is used extensively in the U.S. and globally as a “benchmark” or “reference rate” for various commercial and financial contracts, including corporate and municipal bonds and loans, floating rate mortgages, asset-backed securities, consumer loans, and interest rate swaps and other derivatives. It is expected that a number of private-sector banks currently reporting information used to set LIBOR will stop doing so after 2021 when their current reporting commitment ends, which could either immediately stop publication of LIBOR or cause LIBOR’s regulator to determine that its quality has degraded to the degree that it is no longer representative of its underlying market. The U.S. and other countries are currently working to replace LIBOR with alternative reference rates. In the U.S., the Alternative Reference Rates Committee (“ARRC), has identified the Secured Overnight Financing Rate (“SOFR”), as its preferred alternative rate for U.S. dollar-based LIBOR. SOFR is a measure of the cost of borrowing cash overnight, collateralized by U.S. Treasury securities, and is based on directly observable U.S. Treasury-backed repurchase transactions. Some market participants may continue to explore whether other U.S. dollar-based reference rates would be more appropriate for certain types of instruments. The ARRC has proposed a paced market transition plan to SOFR, and various organizations are currently working on industry wide and company-specific transition plans as it relates to derivatives and cash markets exposed to LIBOR. We have material contracts that are indexed to USD-LIBOR and are monitoring this activity, and evaluating the related risks and our exposure.

77


OUR PORTFOLIO


Our portfolio is currently composed of mortgage servicing related assets,and origination, including our subsidiary operating entities, residential securities (and associated call rights) and loans and other opportunistic investments, as described in more detail below. The assets in our portfolio are described in more detail below (dollars in thousands), as of December 31, 2018.2020.
Servicing and OriginationResidential Securities
and Loans
OriginationServicingMSR Related InvestmentsTotal Servicing and OriginationReal Estate
Securities
Residential Mortgage LoansConsumer
Loans
CorporateTotal
December 31, 2020
Investments$2,947,113 $— $5,534,752 $8,481,865 $14,244,558 $3,029,339 $685,575 $— $26,441,337 
Cash and cash equivalents123,124 59,798 412,578 595,500 222,372 7,472 3,182 116,328 944,854 
Restricted cash14,826 49,913 28,128 92,867 15,652 96 27,004 — 135,619 
Other assets551,910 206,646 4,538,045 5,296,601 232,837 86,762 38,465 46,171 5,700,836 
Goodwill11,836 12,540 5,092 29,468 — — — — 29,468 
Total assets$3,648,809 $328,897 $10,518,595 $14,496,301 $14,715,419 $3,123,669 $754,226 $162,499 $33,252,114 
Debt$2,700,962 $3,285 $5,998,711 $8,702,958 $13,473,239 $2,386,919 $628,759 $541,516 $25,733,391 
Other liabilities298,106 89,713 1,520,959 1,908,778 20,863 28,577 622 130,199 2,089,039 
Total liabilities2,999,068 92,998 7,519,670 10,611,736 13,494,102 2,415,496 629,381 671,715 27,822,430 
Total equity649,741 235,899 2,998,925 3,884,565 1,221,317 708,173 124,845 (509,216)5,429,684 
Noncontrolling interests in equity of consolidated subsidiaries19,402 — 43,882 63,284 — — 45,384 — 108,668 
Total New Residential stockholders’ equity$630,339 $235,899 $2,955,043 $3,821,281 $1,221,317 $708,173 $79,461 $(509,216)$5,321,016 
Investments in equity method investees$— $— $129,873 $129,873 $— $— $— $— $129,873 

Operating Investments

Origination
Our origination business operates through the lending division of NewRez. NewRez has a multi-channel lending platform, offering purchase and refinance loan products. NewRez provides refinance opportunities to eligible existing servicing customers, primarily through the Direct to Consumer channel, and originates or purchases loans from brokers or originators through our Joint Venture, Wholesale, and Correspondent channels. We originate or purchase residential mortgage loans conforming to the underwriting standards of the Agencies, government-insured residential mortgage loans which are insured by the FHA, VA and USDA, and non-conforming loans, through our SMART Loan Series. NewRez’s non-conforming loan products provide a variety of options for highly qualified borrowers who fall outside the specific requirements of Agency mortgage loans. Through this platform, NewRez underwrites quality loans that meet its guidelines and pricing models for these borrowers. While NewRez’s origination of Non-QM loans paused at the onset of COVID-19 in the first quarter of 2020, the Company restarted production in the first quarter of 2021.

NewRez generates revenue through sales of residential mortgage loans, including, but not limited to, gain on loans originated and sold, the settlement of mortgage loan origination derivative instruments and the value of MSRs retained on transfer of the loans. Profit margins per loan vary by channel, with correspondent typically being the lowest and Joint Venture, a retail channel, being the highest. In 2020, gain on sale margins were particularly attractive driven by significant demand for loans amidst industry capacity constraints whereby demand for new loans exceeded the industry’s ability to fulfill the demand. NewRez sells conforming loans to the GSEs and Non-QM to another subsidiary of New Residential. NewRez relies on warehouse financing to fund loans at origination through the sale date.

For the full year ended December 31, 2020, NewRez’s funded loan origination volume was $61.6 billion, up from $22.3 billion in the year prior. During the year ended December 31, 2020, the continued lower interest rate environment, increased refinance activity by borrowers, integration of Ditech’s origination platform, and increased market share helped drive growth across all channels. 71% of 2020 funded volume was refinance, up from 55% for the full year 2019. For the full year 2020, 66% of funded production was Agency, 33% was Government, 0.5% was Non-Agency and 0.4% was Non-QM. Notably, NewRez increased its origination market share during 2020 to 1.54% from 0.95% relative to the full year 2019. Gain on sale margins for the full year ended December 31, 2020 was 1.85%, 29bps, or 19% higher than 1.56% for the same period in 2019. After pausing Wholesale and Correspondent channel originations to reduce pipeline, hedge, and margin risk in March 2020, we re-entered these channels in May 2020 and volumes from June through December 2020 significantly exceeded the pre-pause levels.

78


 
Outstanding
Face Amount
 
Amortized
Cost Basis
 
Percentage of
Total
Amortized
Cost Basis
 Carrying Value 
Weighted
Average Life
(years)(A)
Investments in:         
Excess MSRs(B)
$148,134,326
 $460,458
 2.1% $595,824
 6.1
MSRs(B) (C)
258,462,703
 2,566,694
 11.7% 2,884,100
 6.5
Mortgage Servicing Rights Financing Receivables(B) (C)
130,516,565
 1,303,738
 5.9% 1,644,504
 6.8
Servicer Advance Investments(B) (D)
620,050
 721,801
 3.3% 735,846
 5.7
Agency RMBS(E)
2,613,395
 2,657,917
 12.1% 2,665,618
 8.1
Non-Agency RMBS(E)
19,539,450
 8,554,511
 39.0% 8,970,963
 6.9
Residential Mortgage Loans4,806,115
 4,475,029
 20.4% 4,476,338
 9.1
Real Estate OwnedN/A
 125,719
 0.6% 113,410
 N/A
Consumer Loans1,072,577
 1,076,871
 4.9% 1,072,202
 3.5
Consumer Loans, Equity Method Investees231,560
 N/A
 N/A
 38,294
 1.3
Total/Weighted Average

 $21,942,738
 100.0% $23,197,099
 7.2
          
Reconciliation to GAAP total assets:         
Cash and restricted cash      415,078
  
Residential mortgage loans subject to repurchase      121,602
  
Servicer advances receivable      3,277,796
  
Trades receivable      3,925,198
  
Deferred tax asset, net      65,832
  
Other assets      688,408
  
GAAP total assets      $31,691,013
  
Direct to Consumer — For the full year ended December 31, 2020, we funded $12.8 billion in Direct to Consumer originations, representing 21% of our total funded origination volume and a 213% increase to 2019 volumes. Direct to Consumer pull through adjusted lock volume for the full year 2020 was $17.3 billion, a 240% increase to 2019 volumes.

(A)Weighted average life is based on the timing of expected principal reduction on the asset.
(B)The outstanding face amount of Excess MSRs, MSRs, Mortgage Servicing Rights Financing Receivables, and Servicer Advance Investments is based on 100% of the face amount of the underlying residential mortgage loans and currently outstanding advances, as applicable.
(C)Includes certain MSRs where our subsidiary, NRM, is the named servicer.
(D)The value of our Servicer Advance Investments also includes the rights to a portion of the related MSR.
(E)Amortized cost basis is net of impairment.

Joint Venture — As of December 31, 2020, Shelter had 18 joint venture footprints across 30 states in the U.S, an increase of new joint ventures from 2019. For the full year ended December 31, 2020, we funded $4.0 billion in Joint Venture originations, representing 6% of our total funded origination volume and a 78% increase to 2019 volumes.

Wholesale — For the full year ended December 31, 2020, we funded $7.2 billion in Wholesale originations, representing 12% of our total funded origination volume and a 45% increase to 2019 volumes.

Correspondent — For the full year ended December 31, 2020, we originated $37.5 billion in Correspondent originations, representing 61% of our total funded origination volume and a 227% increase to 2019 volumes.

Included in our Origination segment are the financial results of two affiliated businesses, E Street Appraisal Management LLC (“eStreet”) and Avenue 365 Lender Services, LLC (“Avenue 365”). E Street offers appraisal valuation services and Avenue 365 provides title insurance and settlement services to NewRez.

In the second quarter of 2020 we announced a strategic relationship with Salesforce, a global leader in Customer Relationship Management (CRM). This strategic relationship is focused on developing a more integrated experience for customers across our origination and servicing operations. NewRez will also serve as an industry design advisor to Salesforce for its mortgage solutions platform. The partnership is a key initiative that will further the organization’s focus on growing recapture volume.

79


The charts below provide selected operating statistics for our Origination segment:
Unpaid Principal Balance for the Year Ended December 31,Increase (Decrease)
20202019Amount%
Production by Channel (in millions)
  Joint Venture$3,999$2,240$1,759 78.5 %
  Direct to Consumer12,8474,1008,747 213.3 %
  Wholesale7,2234,9732,250 45.2 %
  Correspondent37,53511,02226,513 240.5 %
Total Production by Channel$61,604$22,335$39,269 175.8 %
Production by Product (in millions)
  Agency$40,42411,81028,614 242.3 %
  Government20,2798,34611,933 143.0 %
  Non-QM3651,499(1,134)(75.7)%
  Non-Agency454597(143)(24.0)%
  Other8283(1)(1.2)%
Total Production by Product$61,604$22,335$39,269 175.8 %
% Purchase29 %45 %
% Refinance71 %55 %
Year Ended
December 31,
Increase (Decrease)
20202019Amount%
Origination Revenue (in thousands)
  Gain on loans originated and sold(A)
$773,246$3,091$770,15524916.0 %
  Gain (loss) on settlement of mortgage loan derivative instruments(B)
(396,262)(52,878)(343,384)649.4 %
  MSRs retained on transfer of loans(C)
630,004365,974264,03072.1 %
  Other(D)
53,02321,73331,290144.0 %
Realized gain on sale of originated mortgage loans, net$1,060,011$337,920$722,091213.7 %
  Change in fair value of loans$101,621$25,010$76,611306.3 %
  Change in fair value of interest rate lock commitments249,18326,151223,032852.9 %
  Change in fair value of derivative instruments(121,231)1,900(123,131)(6480.6)%
Unrealized origination revenue$229,573$53,061$176,512332.7 %
Gain on originated mortgage loans, held-for-sale, net(E)(F)
$1,289,584$390,981$898,603229.8 %
Pull through adjusted lock volume$69,795,637 $25,079,573 $44,716,064 178.3 %
Gain on originated mortgage loans, as a percentage of pull through adjusted lock volume, by channel:
Direct to Consumer3.61 %2.65 %
Joint Venture4.57 %3.94 %
Wholesale2.38 %1.36 %
Correspondent0.56 %0.55 %
Total gain on originated mortgage loans, as a percentage of pull through adjusted lock volume1.85 %1.56 %
(A)Includes loan origination fees of $1,658.6 million and $421.3 million in December 31, 2020 and 2019, respectively.
(B)Represents settlement of forward securities delivery commitments utilized as an economic hedge for mortgage loans not included within forward loan sale commitments.
(C)Represents the initial fair value of the capitalized mortgage servicing rights upon loan sales with servicing retained.
(D)Includes fees for services associated with the loan origination process, and the provision for repurchase reserves, net of release.
80


(E)Excludes $109.5 million and $69.1 million of gain on originated mortgage loans, held-for-sale, net for the year ended December 31, 2020 and 2019, respectively, related to the MSR Related Investments, Servicing, and Residential Securities and Loans segments, as well as intercompany eliminations (Note 4 to our Consolidated Financial Statements).
(F)Excludes mortgage servicing rights revenue on recaptured loan volume delivered back to NRM.

Servicing Related Assets


MSRsOur servicing business operates through a performing loan servicing division, NewRez Servicing and a special servicing division, Shellpoint Mortgage Servicing Rights Financing Receivables(“SMS”). NewRez Servicing services performing Agency and government-insured loans. SMS services delinquent Agency loans and Non-Agency loans on behalf of the owners of the underlying mortgage loans.


As of December 31, 2018,2020, NewRez Servicing serviced $204.4 billion UPB of loans and SMS serviced $93.3 billion UPB of loans, for a total servicing portfolio of $297.8 billion UPB, representing a 35.7% increase from December 31, 2019. The combined servicing portfolio represented 1,733,197 customers, an increase of 55.8% from 1,112,332 customers as of December 31, 2019. The increase in the portfolio year over year was primarily a result of increased origination activity from NewRez, transfer of loans from the Ditech acquisition and transfer of loans from PHH during the year.

Third-party servicing, or servicing on behalf of third-party clients, is an important part of SMS’ platform. As of December 31, 2020, SMS has over 61 third-party clients, compared to 52 third party clients as of the end of 2019. These institutional clients include, but are not limited to, GSEs, money center banks and whole loan investors.

As of year end December 31, 2020, approximately 210,309 homeowners serviced by NewRez Servicing and SMS had indicated during the year that they are or were impacted by COVID-19. As of December 31, 2020, only 59,701 of the forbearance plans remained active. While the number of forbearances is elevated relative to non-COVID-19 related periods, SMS has seen a significant decrease in the number of active forbearances from the peak in the second quarter of 2020. As of December 31, 2020, active forbearances in our Full MSR portfolio had declined to 5.5% of loans from 8.6% relative to the second quarter of 2020. As of December 31, 2020, active forbearances in our servicing portfolio had declined to 3.4% of loans from 10.5% relative to the second quarter of 2020.

SMS is generally entitled to receive incentive fees, including fees paid in connection with the completion of a repayment plan or payment deferral plan. Incentives are expected to range from $500 to a maximum of $1,000 per loan, subject to certain conditions, based upon the final form of the forbearance resolution.

During the year ended December 31, 2020, we boarded approximately 1.1 million loans, completing the remaining Ditech acquisition transfers and additional transfers from PHH. Prior to the impact of COVID-19, our cost to service declined as we achieved the benefits of scale and created efficiencies. Since March 2020 our cost to service increased in connection with supporting performing homeowners navigate forbearance programs and due to a rise in delinquencies. However, annualized direct cost to service per loan declined approximately 18.6% to $139.5 per loan in 2020 from $171.4 per loan for the same time period in the prior year. Higher costs are expected to be offset by incentive and performance fees in the future as delinquencies are resolved. Direct cost to service is comprised of costs associated with administering loans and does not include corporate overhead allocations.

The table below provides the mix of our serviced assets portfolio between subserviced performing servicing on behalf of New Residential, NRM or NewRez (labeled as “Performing Servicing”) and subserviced non-performing, or special servicing (labeled as “Special Servicing”) for third parties and delinquent loans subserviced for other New Residential subsidiaries as of December 31, 2020 and 2019.
81


Unpaid Principal Balance
as of December 31,
Increase (Decrease)
20202019Amount%
Performing Servicing (in millions)
MSR Assets$199,405 $136,409 $62,996 46.2 %
Acquired Residential Whole Loans5,041 2,322 2,719 117.1 %
Total Performing Servicing204,446 138,731 65,715 47.4 %
Special Servicing (in millions)
MSR Assets$21,475 $3,835 $17,640 460.0 %
Acquired Residential Whole Loans4,952 5,597 (645)(11.5)%
Third Party66,892 71,264 (4,372)(6.1)%
Total Special Servicing93,319 80,696 12,623 15.6 %
Total Servicing Portfolio$297,765 $219,427 $78,338 35.7 %
Agency Servicing (in millions)
MSR Assets$157,210 $110,493 $46,717 42.3 %
Acquired Residential Whole Loans— — — — %
Third Party15,566 19,995 (4,429)(22.2)%
Total Agency Servicing172,776 130,488 42,288 32.4 %
Government Servicing (in millions)
MSR Assets$57,148 $29,213 $27,935 95.6 %
Acquired Residential Whole Loans— — — — %
Third Party— 1,771 (1,771)(100.0)%
Total Government Servicing57,148 30,984 26,164 84.4 %
Non-Agency (Private Label) Servicing (in millions)
MSR Assets$6,522 $538 $5,984 1112.3 %
Acquired Residential Whole Loans9,993 7,919 2,074 26.2 %
Third Party51,326 49,498 1,828 3.7 %
Total Non-Agency (Private Label) Servicing67,841 57,955 9,886 17.1 %
Total Servicing Portfolio$297,765 $219,427 $78,338 35.7 %
Year Ended December 31,Increase (Decrease)
20202019Amount%
Base Servicing Fees (in thousands):
MSR Assets$137,916 $52,297 $85,619 163.7 %
Acquired Residential Whole Loans16,081 8,074 8,007 99.2 %
Third Party139,480 71,145 68,335 96.1 %
Total Base Servicing Fees$293,477 $131,516 $161,961 123.1 %
Other Fees (in thousands):
Incentive fees$53,195 $35,866 $17,329 48.3 %
Ancillary fees41,076 30,161 10,915 36.2 %
Boarding fees12,018 8,111 3,907 48.2 %
Other fees17,672 4,328 13,344 308.3 %
Total Other Fees$123,961 $78,466 $45,495 58.0 %
Total Servicing Fees$417,438 $209,982 $207,456 98.8 %

(A)Includes other fees earned from third parties of $62.1 million and $68.4 million for the year ended December 31, 2020 and 2019, respectively.
82



MSR Related Investments

MSRs and MSR Financing Receivables

As of December 31, 2020, we had $4,528.6 million$4.6 billion carrying value of MSRs and mortgage servicing rightsMSR financing receivables. For the year ended December 31, 2020 our Full and Excess MSR portfolio decreased to $536 billion UPB from $627 billion UPB as of December 31, 2019. Full MSRs decreased to $435 billion UPB as of December 31, 2020 from $505 billion UPB as of December 31, 2019. Excess MSRs decreased to $101 billion UPB as of December 31, 2020 from $122 billion UPB as of December 31, 2019. While there were numerous transfers of MSRs to New Residential from NewRez throughout the year, the decrease in portfolio size during the year was predominantly a result of elevated prepayments.

We finance our investments in MSRs and MSR financing receivables withinwith short- and medium-term bank and public capital markets notes. These borrowings are primarily recourse debt and bear both fixed and variable interest rates offered by the counterparty for the term of the notes of a specified margin over LIBOR. The capital markets notes are typically issued with a collateral coverage percentage, which is a quotient expressed as a percentage equal to the aggregate note amount divided by the market value of the underlying collateral. The market value of the underlying collateral is generally updated on a quarterly basis and if the collateral coverage percentage becomes greater than or equal to a collateral trigger, generally 90%, we may be required to add funds, pay down principal on the notes, or add additional collateral to bring the collateral coverage percentage below 90%. The difference between the collateral coverage percentage and the collateral trigger is referred to as a “margin holiday.” During the year ended December 30, 2020, we increased the percentage of our servicer subsidiary, NRM.MSR portfolio that is financed through capital markets term notes through various transactions. We priced four MSR capital markets term notes in 2020 for $1.4 billion. As a result, 60.6% of our MSR portfolio was financed with capital markets term notes as of December 31, 2020 compared to 57.5% as of December 31, 2019.


NRM hasSee Note 12 to our Consolidated Financial Statements for further information regarding financing of our MSRs and MSR financing receivables.

We have contracted with certain third party subservicers to perform the related servicing duties on the residential mortgage loans underlying some of its MSRs. Asour MSRs.As of December 31, 2018,2020, these subservicers include LoanCare, Nationstar, Ocwen, Ditech,PHH LoanCare, LLC (“LoanCare”), and Flagstar, which subservice 24.4%17.5%, 22.7%16.2%, 20.9%, 10.9%, 1.6%15.4%, and 0.6% 0.7%of the underlying UPB of the related mortgages, respectively (includes both Mortgage Servicing RightsMSRs and Mortgage Servicing RightsMSR Financing Receivables). NRM hasThe remaining 50.2% of the underlying UPB of the related mortgages is subserviced by NewRez. We have entered into agreements with Ditech, Nationstar, Flagstar, PHH, and Ocwen whereby NRM iscertain subservicers pursuant to which we are entitled to receive the MSR on any refinancing by suchthe subservicer or by NewRez of a loan in the related original portfolio.


NRM is,We are, generally, obligated to fund all future servicer advances related to the underlying pools of mortgages on itsour MSRs and mortgage servicing rightsMSR financing receivables. Generally, NRMwe will advance funds when the borrower fails to meet contractual payments (e.g., principal, interest, property taxes, insurance). NRMWe will also advance funds to maintain and report foreclosed real estate properties on behalf of investors. Advances are recovered through claims to the related investor and subservicers. Per the servicing agreements, NRM iswe are obligated to make certain advances on mortgages to be in compliance with applicable requirements. In certain instances, the subservicer is required to reimburse NRMus for any advances that were deemed nonrecoverable or advances that were not made in accordance with the related servicing contract.


We finance our servicer advances with short- and medium-term collateralized borrowings. These borrowings are non-recourse committed facilities that are not subject to margin calls and bear both fixed and variable interest rates offered by the counterparty for the term of the notes, generally less than one year, of a specified margin over LIBOR. See Note 12 to our Consolidated Financial Statements for further information regarding financing of our servicer advances.

See Note 56 to our Consolidated Financial Statements for further information regarding our investmentsMSR financing receivables. See “Results of Operations-Change in mortgage servicing rights financing receivables.Fair Value of MSR Financing Receivables” below for further information regarding the impact of the economic uncertainties resulting from COVID-19 and the associated impacted on our MSR investments.


83


The table below summarizes our investments in MSRs and mortgage servicing rightsMSR financing receivables as of December 31, 2018.2020.
Current UPB (millions)Weighted Average MSR (bps)Carrying Value (millions)
MSRs
GSE$300,200.8 28 bps$2,799.7 
Non-Agency5,962.2 55 17.5 
Ginnie Mae57,106.9 45 672.4 
MSR Financing Receivables
GSE5,517.7 25 49.3 
Non-Agency66,648.2 48 1,046.9 
Total$435,435.8 34 bps$4,585.8 
 Current UPB (bn) Weighted Average MSR (bps)  Carrying Value (mm)
Mortgage Servicing Rights      
Agency(A)
$226.3
 26
bps $2,506.7
Non-Agency2.1
 25
  22.4
Ginnie Mae30.0
 33
  355.0
Mortgage Servicing Rights Financing Receivables      
Agency42.3
 27
  434.1
Non-Agency88.3
 45
  1,210.4
Total$389.0
 31
bps $4,528.6

(A)Represents Fannie Mae and Freddie Mac MSRs.


The following table summarizestables summarize the collateral characteristics of the loans underlying our investments in MSRs and mortgage servicing rightsMSR financing receivables as of December 31, 20182020 (dollars in thousands):
Collateral Characteristics
Current Carrying AmountCurrent Principal BalanceNumber of Loans
WA FICO Score(A)
WA CouponWA 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
MSRs
GSE$2,799,728 $300,200,826 1,936,462 745 4.1 %264 69 2.8 %34.8 %34.6 %0.2 %10.6 %
Non-Agency17,512 5,962,225 124,280 671 6.7 %197 157 3.6 %23.8 %20.4 %4.2 %1.9 %
Ginnie Mae672,435 57,106,825 286,615 687 3.7 %323 33 2.2 %30.0 %29.8 %0.2 %25.8 %
MSR Financing Receivables
GSE49,275 5,517,730 28,307 747 4.0 %268 47 — %33.7 %33.3 %0.5 %25.5 %
Non-Agency1,046,891 66,648,221 496,493 641 4.2 %303 179 13.3 %11.2 %9.4 %1.8 %3.3 %
Total$4,585,841 $435,435,827 2,872,157 720 4.1 %277 82 4.3 %30.4 %29.9 %0.5 %11.6 %
Collateral Characteristics
Collateral Characteristics
Delinquency 30 Days(F)
Delinquency 60 Days(F)
Delinquency 90+ Days(F)
Loans in ForeclosureReal Estate OwnedLoans in Bankruptcy
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
Mortgage Servicing Rights                       
Agency(F)
$2,506,676
 $226,295,778
 1,441,093
 751
 4.3% 266
 62
 2.8% 9.2% 9.0% 0.2% 18.6%
MSRsMSRs
GSEGSE1.5 %0.5 %3.9 %0.3 %— %0.3 %
Non-Agency22,438
 2,143,212
 4,910
 758
 3.9% 305
 40
 6.0% 8.4% 0.5% 7.8% %Non-Agency3.7 %1.4 %3.4 %4.4 %0.6 %2.7 %
Ginnie Mae354,986
 30,023,713
 141,905
 683
 3.8% 324
 31
 7.3% 12.0% 11.7% 0.2% 15.3%Ginnie Mae3.2 %1.3 %7.8 %0.8 %— %0.9 %
Mortgage Servicing Rights Financing Receivables                       
Agency434,110
 42,265,547
 317,696
 745
 4.2% 238
 84
 6.6% 10.1% 9.6% 0.4% 7.8%
MSR Financing ReceivablesMSR Financing Receivables
GSEGSE1.0 %0.4 %4.3 %— %— %— %
Non-Agency1,210,394
 88,251,018
 633,281
 647
 4.5% 308
 157
 15.5% 10.5% 7.3% 3.3% %Non-Agency5.7 %2.1 %2.3 %6.8 %0.9 %2.4 %
Total$4,528,604
 $388,979,268
 2,538,885
 721
 4.3% 277
 83
 6.5% 9.8% 8.8% 1.0% 12.8%Total2.4 %0.8 %4.1 %1.4 %0.2 %0.7 %

(A)The WA FICO score is based on the weighted average of information provided by the loan servicer on a monthly basis. The loan servicer generally updates the FICO score when loans are refinanced or become delinquent.

(B)Adjustable Rate Mortgage % represents the percentage of the total principal balance of the pool that corresponds to adjustable rate mortgages.
(C)Three Month Average CPR, or the constant prepayment rate, represents the annualized rate of the prepayments during the quarter as a percentage of the total principal balance of the pool.
 Collateral Characteristics
 
Delinquency 30 Days(G)
 
Delinquency 60 Days(G)
 
Delinquency 90+ Days(G)
 Loans in Foreclosure Real Estate Owned Loans in Bankruptcy
Mortgage Servicing Rights           
Agency(F)
1.5% 0.4% 0.5% 0.3% 0.1% 0.2%
Non-Agency1.0% 0.2% 0.3% 0.7% % 0.1%
Ginnie Mae4.4% 1.4% 1.7% 1.4% 0.1% 1.1%
Mortgage Servicing Rights Financing Receivables           
Agency1.7% 0.4% 0.3% 0.5% % 0.4%
Non-Agency8.3% 5.1% 7.7% 4.1% 1.7% 2.7%
Total3.3% 1.5% 2.2% 1.2% 0.4% 0.9%
(D)Three Month Average CRR, or the voluntary prepayment rate, represents the annualized rate of the voluntary prepayments during the quarter as a percentage of the total principal balance of the pool.

(E)Three Month Average CDR, or the involuntary prepayment rate, represents the annualized rate of the involuntary prepayments (defaults) during the quarter as a percentage of the total principal balance of the pool.
(A)The WA FICO score is based on the weighted average of information provided by the loan servicer on a monthly basis. The loan servicer generally updates the FICO score when loans are refinanced or become delinquent.
(B)Adjustable Rate Mortgage % represents the percentage of the total principal balance of the pool that corresponds to adjustable rate mortgages.
(C)Three Month Average CPR, or the constant prepayment rate, represents the annualized rate of the prepayments during the quarter as a percentage of the total principal balance of the pool.
(D)Three Month Average CRR, or the voluntary prepayment rate, represents the annualized rate of the voluntary prepayments during the quarter as a percentage of the total principal balance of the pool.
(E)Three Month Average CDR, or the involuntary prepayment rate, represents the annualized rate of the involuntary prepayments (defaults) during the quarter as a percentage of the total principal balance of the pool.
(F)Represents Fannie Mae and Freddie Mac MSRs.
(G)Delinquency 30 Days, Delinquency 60 Days and Delinquency 90+ Days represent the percentage of the total principal balance of the pool that corresponds to loans that are delinquent by 30–59 days, 60–89 days or 90 or more days, respectively.

(F)Delinquency 30 Days, Delinquency 60 Days and Delinquency 90+ Days represent the percentage of the total principal balance of the pool that corresponds to loans that are delinquent by 30–59 days, 60–89 days or 90 or more days, respectively.

Excess MSRs


84


The tables below summarize the terms of our investments in Excess MSRs completed as of December 31, 2018.MSRs:


Summary of Direct Excess MSR Investments as of December 31, 20182020
MSR Component(A)
Excess MSR
Current UPB (billions)Weighted Average MSR (bps)Weighted Average Excess MSR (bps)Interest in Excess MSR (%)Carrying Value (millions)
Agency$34.6 30 21 32.5% - 66.7%$162.6 
Non-Agency(B)
38.1 35 15 33.3% - 100%148.3 
Total/Weighted Average$72.7 33 bps18 bps$310.9 
   
MSR Component(A)
   Excess MSR
 Current UPB (bn) Weighted Average MSR (bps) Weighted Average Excess MSR (bps) Interest in Excess MSR (%) Carrying Value (mm)
Agency         
Original and Recaptured Pools$52.4
 29
bps21
bps32.5% - 66.7% $226.5
Recapture Agreements
 29
 22
 32.5% - 66.7% 30.9
 52.4
 29
 21
   257.4
Non-Agency(B)
         
Nationstar and SLS Serviced:         
Original and Recaptured Pools$54.1
 34
 15
 33.3% - 100.0% $172.7
Recapture Agreements
 26
 20
 33.3% - 100.0% 17.8
 54.1
 33
 15
   190.5
Total/Weighted Average$106.5
 31
bps18
bps  $447.9
(A)The MSR is a weighted average as of December 31, 2020, and the Excess MSR represents the difference between the weighted average MSR and the basic fee (which fee remains constant).

(A)The MSR is a weighted average as of December 31, 2018, and the Excess MSR represents the difference between the weighted average MSR and the basic fee (which fee remains constant).
(B)We also invested in related Servicer Advance Investments, including the basic fee component of the related MSR (Note 6 to our Consolidated Financial Statements) on $40.1 billion UPB underlying these Excess MSRs.

(B)Serviced by Mr. Cooper and SLS, we also invested in related Servicer Advance Investments, including the basic fee component of the related MSR (Note 7 to our Consolidated Financial Statements) on $26.1 billion UPB underlying these Excess MSRs.


Summary of Excess MSR Investments Through Equity Method Investees as of December 31, 20182020
    
MSR Component(A)
       
  Current UPB (bn) Weighted Average MSR (bps) Weighted Average Excess MSR (bps) New Residential Interest in Investee (%) Investee Interest in Excess MSR (%) New Residential Effective Ownership (%) Investee Carrying Value (mm)
Agency              
Original and Recaptured Pools $41.7
 32
bps21
bps50.0% 66.7% 33.3% $228.8
Recapture Agreements 
 33
 23
 50.0% 66.7% 33.3% 40.4
Total/Weighted Average $41.7
 32
bps21
bps

     $269.2
MSR Component(A)
Current UPB (billions)Weighted Average MSR (bps)Weighted Average Excess MSR (bps)New Residential Interest in Investee (%)Investee Interest in Excess MSR (%)New Residential Effective Ownership (%)Investee Carrying Value (millions)
Agency$28.5 33 22 50.0 %66.7 %33.3 %$179.8 

(A)The MSR is a weighted average as of December 31, 2020, and the Excess MSR represents the difference between the weighted average MSR and the basic fee (which fee remains constant).
(A)The MSR is a weighted average as of December 31, 2018, and the Excess MSR represents the difference between the weighted average MSR and the basic fee (which fee remains constant).


The following table summarizestables summarize the collateral characteristics of the loans underlying our direct Excess MSR investments as of December 31, 20182020 (dollars in thousands):
Collateral Characteristics
Current Carrying AmountCurrent Principal BalanceNumber of Loans
WA FICO Score(A)
WA CouponWA 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
Agency
Original Pools$110,030 $23,676.332 185,673 722 4.5 %232 130 1.7 %25.5 %25.1 %0.6 %13.5 %
Recaptured Loans52,615 10,917.074 67,681 725 4.2 %268 49 — %25.3 %25.0 %0.4 %31.7 %
$162,645 $34,593.406 253,354 723 4.4 %244 103 1.2 %25.4 %25.1 %0.5 %19.4 %
Non-Agency(F)
Mr. Cooper and SLS Serviced:
Original Pools$125,248 $34,468.703 198,936 668 4.3 %271 177 9.2 %14.7 %12.5 %2.6 %10.0 %
Recaptured Loans23,045 3,626.796 17,214 736 4.0 %276 32 0.1 %32.6 %32.7 %— %33.6 %
$148,293 $38,095.499 216,150 674 4.3 %272 164 7.8 %16.3 %14.2 %2.4 %14.8 %
Total/Weighted Average(I)
$310,938 $72,688.905 469,504 697 4.4 %259 136 4.3 %20.6 %19.4 %1.5 %17.6 %
Collateral Characteristics
Delinquency 30 Days(G)
Delinquency 60 Days(G)
Delinquency 90+ Days(G)
Loans in ForeclosureReal Estate OwnedLoans in Bankruptcy
Agency
Original Pools2.0 %0.7 %6.2 %0.4 %0.1 %0.1 %
Recaptured Loans1.5 %0.6 %5.5 %0.1 %— %— %
1.8 %0.7 %6.0 %0.3 %0.1 %0.1 %
Non-Agency(F)
Mr. Cooper and SLS Serviced:
Original Pools10.9 %5.9 %4.7 %5.2 %0.6 %1.5 %
Recaptured Loans1.7 %0.3 %4.6 %0.1 %— %— %
10.1 %5.4 %4.7 %4.7 %0.5 %1.4 %
Total/Weighted Average(H)
6.3 %3.2 %5.3 %2.7 %0.3 %0.8 %
85


 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
Agency                       
Original Pools$160,516
 $39,599,428
 277,692
 718
 4.6% 258
 108
 7.9% 12.1% 11.5% 0.8% 21.8%
Recaptured Loans65,936
 12,768,862
 75,569
 724
 4.3% 284
 36
 0.6% 8.8% 8.6% 0.3% 29.8%
Recapture Agreement30,935
 
 
 
 % 
 
 % % % % %
 $257,387
 $52,368,290
 353,261
 719
 4.6% 265
 89
 6.1% 11.3% 10.7% 0.6% 23.5%
Non-Agency(F)
                       
Nationstar and SLS Serviced:                       
Original Pools$152,649
 $50,202,703
 278,228
 673
 4.7% 284
 153
 33.5% 14.2% 11.4% 3.2% 14.7%
Recaptured Loans20,064
 3,855,370
 17,252
 741
 4.2% 289
 24
 2.8% 8.1% 8.1% % 30.8%
Recapture Agreement17,761
 
 
 
 % 
 
 % % % % %
 $190,474
 $54,058,073
 295,480
 678
 4.7% 285
 145
 31.3% 13.9% 11.2% 3.0% 15.3%
Total/Weighted Average(I)
$447,861
 $106,426,363
 648,741
 698
 4.6% 275
 118
 18.9% 12.7% 11.0% 1.9% 19.1%
(A)The WA FICO score is based on the weighted average of information provided by the loan servicer on a monthly basis. The loan servicer generally updates the FICO score when loans are refinanced or become delinquent.

(B)Adjustable Rate Mortgage % represents the percentage of the total principal balance of the pool that corresponds to adjustable rate mortgages.
(C)Three Month Average CPR, or the constant prepayment rate, represents the annualized rate of the prepayments during the quarter as a percentage of the total principal balance of the pool.
 Collateral Characteristics
 
Delinquency 30 Days(G)
 
Delinquency 60 Days(G)
 
Delinquency 90+ Days(G)
 Loans in Foreclosure Real Estate Owned Loans in Bankruptcy
Agency           
Original Pools3.8% 1.2% 0.9% 0.9% 0.2% 0.2%
Recaptured Loans1.9% 0.5% 0.3% 0.3% 0.1% %
Recapture Agreement% % % % % %
 3.3% 1.0% 0.7% 0.7% 0.2% 0.1%
Non-Agency(F)
           
Nationstar and SLS Serviced:           
Original Pools10.8% 3.0% 2.5% 6.2% 1.1% 1.9%
Recaptured Loans1.4% 0.1% 0.1% 0.1% % %
Recapture Agreement% % % % % %
 10.1% 2.8% 2.4% 5.8% 1.0% 1.8%
Total/Weighted Average(H)
6.8% 1.9% 1.6% 3.3% 0.6% 1.0%
(D)Three Month Average CRR, or the voluntary prepayment rate, represents the annualized rate of the voluntary prepayments during the quarter as a percentage of the total principal balance of the pool.

(E)Three Month Average CDR, or the involuntary prepayment rate, represents the annualized rate of the involuntary prepayments (defaults) during the quarter as a percentage of the total principal balance of the pool.
(A)The WA FICO score is based on the weighted average of information provided by the loan servicer on a monthly basis. The loan servicer generally updates the FICO score when loans are refinanced or become delinquent.
(B)Adjustable Rate Mortgage % represents the percentage of the total principal balance of the pool that corresponds to adjustable rate mortgages.

(F)We also invested in related Servicer Advance Investments, including the basic fee component of the related MSR (Note 7 to our Consolidated Financial Statements) on $26.1 billion UPB underlying these Excess MSRs.
(C)Three Month Average CPR, or the constant prepayment rate, represents the annualized rate of the prepayments during the quarter as a percentage of the total principal balance of the pool.
(D)Three Month Average CRR, or the voluntary prepayment rate, represents the annualized rate of the voluntary prepayments during the quarter as a percentage of the total principal balance of the pool.
(E)Three Month Average CDR, or the involuntary prepayment rate, represents the annualized rate of the involuntary prepayments (defaults) during the quarter as a percentage of the total principal balance of the pool.
(F)We also invested in related Servicer Advance Investments, including the basic fee component of the related MSR (Note 6 to our Consolidated Financial Statements) on $40.1 billion UPB underlying these Excess MSRs.
(G)Delinquency 30 Days, Delinquency 60 Days and Delinquency 90+ Days represent the percentage of the total principal balance of the pool that corresponds to loans that are delinquent by 30–59 days, 60–89 days or 90 or more days, respectively.
(H)Weighted averages exclude collateral information for which collateral data was not available as of the report date.

(G)Delinquency 30 Days, Delinquency 60 Days and Delinquency 90+ Days represent the percentage of the total principal balance of the pool that corresponds to loans that are delinquent by 30–59 days, 60–89 days or 90 or more days, respectively.
(H)Weighted averages exclude collateral information for which collateral data was not available as of the report date.

The following table summarizestables summarize the collateral characteristics as of December 31, 20182020 of the loans underlying Excess MSR investments made through joint ventures accounted for as equity method investees (dollars in thousands). For each of these pools, we own a 50% interest in an entity that invested in a 66.7% interest in the Excess MSRs.
Collateral Characteristics
Current Carrying AmountCurrent
Principal
 Balance
New Residential Effective Ownership
(%)
Number
of Loans
WA FICO Score(A)
WA CouponWA 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
Agency
Original Pools$94,727 $15,994,267 33.3 %168,177 704 5.2 %223 150 1.3 %20.6 %19.7 %1.0 %17.7 %
Recaptured Loans85,035 12,459,245 33.3 %92,376 710 4.2 %262 56 — %23.8 %23.4 %0.7 %36.7 %
Total/Weighted Average$179,762 $28,453,512 260,553 706 4.7 %241 109 1.3 %22.0 %21.3 %0.9 %26.8 %
 Collateral Characteristics
 Current Carrying Amount 
Current
Principal
 Balance
 
New Residential 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
Agency                         
Original Pools$124,745
 $26,662,585
 33.3% 249,880
 699
 5.2% 251
 127
 9.2% 13.5% 13.2% 1.5% 24.8%
Recaptured Loans104,034
 15,045,378
 33.3% 105,322
 708
 4.3% 278
 42
 0.6% 10.0% 9.6% 0.5% 39.0%
Recapture Agreement40,424
 
 33.3% 
 
 % 
 
 % % % % %
Total/Weighted Average$269,203
 $41,707,963
   355,202
 702
 4.9% 261
 96
 6.1% 12.3% 12.0% 1.2% 29.1%

Collateral CharacteristicsCollateral Characteristics
Delinquency 30 Days(F)
 
Delinquency 60 Days(F)
 
Delinquency 90+ Days(F)
 Loans in Foreclosure Real Estate Owned Loans in Bankruptcy
Delinquency 30 Days(F)
Delinquency 60 Days(F)
Delinquency 90+ Days(F)
Loans in ForeclosureReal Estate OwnedLoans in Bankruptcy
Agency           Agency
Original Pools5.4% 1.7% 1.0% 1.3% 0.4% 0.3%Original Pools2.9 %1.0 %5.8 %0.7 %0.1 %0.2 %
Recaptured Loans3.3% 0.9% 0.5% 0.4% 0.1% 0.1%Recaptured Loans2.0 %0.8 %5.6 %0.2 %— %0.1 %
Recapture Agreement% % % % % %
Total/Weighted Average(G)
4.6% 1.4% 0.8% 1.0% 0.3% 0.2%
Total/Weighted Average(G)
2.5 %0.9 %5.7 %0.4 %0.1 %0.1 %
 
(A)The WA FICO score is based on the weighted average of information provided by the loan servicer on a monthly basis. The loan servicer generally updates the FICO score on a monthly basis.
(B)Adjustable Rate Mortgage % represents the percentage of the total principal balance of the pool that corresponds to adjustable rate mortgages.
(C)Three Month Average CPR, or the constant prepayment rate, represents the annualized rate of the prepayments during the quarter as a percentage of the total principal balance of the pool.
(D)Three Month Average CRR, or the voluntary prepayment rate, represents the annualized rate of the voluntary prepayments during the quarter as a percentage of the total principal balance of the pool.
(E)Three Month Average CDR, or the involuntary prepayment rate, represents the annualized rate of the involuntary prepayments (defaults) during the quarter as a percentage of the total principal balance of the pool.
(F)Delinquency 30 Days, Delinquency 60 Days and Delinquency 90+ Days represent the percentage of the total principal balance of the pool that corresponds to loans that are delinquent by 30-59 days, 60-89 days or 90 or more days, respectively.
(G)Weighted averages exclude collateral information for which collateral data was not available as of the report date.

(A)The WA FICO score is based on the weighted average of information provided by the loan servicer on a monthly basis. The loan servicer generally updates the FICO score on a monthly basis.

(B)Adjustable Rate Mortgage % represents the percentage of the total principal balance of the pool that corresponds to adjustable rate mortgages.
(C)Three Month Average CPR, or the constant prepayment rate, represents the annualized rate of the prepayments during the quarter as a percentage of the total principal balance of the pool.
(D)Three Month Average CRR, or the voluntary prepayment rate, represents the annualized rate of the voluntary prepayments during the quarter as a percentage of the total principal balance of the pool.
(E)Three Month Average CDR, or the involuntary prepayment rate, represents the annualized rate of the involuntary prepayments (defaults) during the quarter as a percentage of the total principal balance of the pool.
(F)Delinquency 30 Days, Delinquency 60 Days and Delinquency 90+ Days represent the percentage of the total principal balance of the pool that corresponds to loans that are delinquent by 30-59 days, 60-89 days or 90 or more days, respectively.
(G)Weighted averages exclude collateral information for which collateral data was not available as of the report date.

86


Servicer Advance Investments


The following is a summary of our Servicer Advance Investments, including the right to the basic fee component of the related MSRs (dollars in thousands):
 December 31, 2018
 Amortized Cost Basis 
Carrying Value(A)
 UPB of Underlying Residential Mortgage Loans Outstanding Servicer Advances Servicer Advances to UPB of Underlying Residential Mortgage Loans
Servicer Advance Investments         
Nationstar and SLS serviced pools$721,801
 $735,846
 $40,096,998
 $620,050
 1.5%
Total$721,801
 $735,846
 $40,096,998
 $620,050
 1.5%
December 31, 2020
Amortized Cost Basis
Carrying Value(A)
UPB of Underlying Residential Mortgage LoansOutstanding Servicer AdvancesServicer Advances to UPB of Underlying Residential Mortgage Loans
Servicer Advance Investments
Mr. Cooper and SLS serviced pools$512,958 $538,056 $26,061,499 $449,150 1.7 %
 
(A)Carrying value represents the fair value of the Servicer Advance Investments, including the basic fee component of the related MSRs.

(A)Carrying value represents the fair value of the Servicer Advance Investments, including the basic fee component of the related MSRs.

The following is additional information regarding our Servicer Advance Investments, and related financing, as of and for the year ended, December 31, 20182020 (dollars in thousands):
      Year Ended December 31, 2018   
Loan-to-Value (“LTV”)(A)
 
Cost of Funds(B)
  Weighted Average Discount Rate 
Weighted Average Life (Years)(C)
 Change in Fair Value Recorded in Other Income Face Amount of Notes and Bonds Payable Gross 
Net(D)
 Gross Net
Servicer Advance Investments(E)
 5.9% 5.7 $(89,332) $574,117
 88.3% 87.2% 3.7% 3.1%
Year Ended December 31, 2020
Loan-to-Value (“LTV”)(A)
Cost of Funds(B)
Weighted Average Discount Rate
Weighted Average Life (Years)(C)
Change in Fair ValueFace Amount of Secured Notes and Bonds PayableGross
Net(D)
GrossNet
Servicer Advance Investments(E)
5.2 %6.0$763 $423,144 88.4 %88.6 %1.5 %1.3 %
 
(A)Based on outstanding servicer advances, excluding purchased but unsettled servicer advances.
(B)Annualized measure of the cost associated with borrowings. Gross Cost of Funds primarily includes interest expense and facility fees. Net Cost of Funds excludes facility fees.
(C)Weighted Average Life represents the weighted average expected timing of the receipt of expected net cash flows for this investment.
(D)Ratio of face amount of borrowings to par amount of servicer advance collateral, net of any general reserve.
(E)The following types of advances are included in Servicer Advance Investments:
(A)Based on outstanding servicerDecember 31, 2020
Principal and interest advances excluding purchased but unsettled servicer advances.
$84,976 
(B)Escrow advances (taxes and insurance advances)Annualized measure of the cost associated with borrowings. Gross Cost of Funds primarily includes interest expense and facility fees. Net Cost of Funds excludes facility fees.
186,426 
(C)Foreclosure advancesWeighted Average Life represents the weighted average expected timing of the receipt of expected net cash flows for this investment.
177,748 
(D)TotalRatio of face amount of borrowings to par amount of servicer advance collateral, net of any general reserve.
$449,150 
(E)The following types of advances are included in Servicer Advance Investments:
  December 31, 2018
Principal and interest advances $108,317
Escrow advances (taxes and insurance advances) 238,349
Foreclosure advances 273,384
Total $620,050

The Buyer


We, through a wholly owned subsidiary, are the managing member of the Buyer. As of December 31, 2018,2020, we owned an approximately 73.2% interest in the Buyer. 


In the event that any member of the Buyer does not fund its capital contribution, each other member has the right, but not the obligation, to make pro rata capital contributions in excess of its stated commitment, provided that any member’s decision not to fund any such capital contribution will result in a reduction of its membership percentage.
 
Servicing FeeServicer Advance Investments

The following is a summary of our Servicer Advance Investments, including the right to the basic fee component of the related MSRs (dollars in thousands):
December 31, 2020
Amortized Cost Basis
Carrying Value(A)
UPB of Underlying Residential Mortgage LoansOutstanding Servicer AdvancesServicer Advances to UPB of Underlying Residential Mortgage Loans
Servicer Advance Investments
Mr. Cooper and SLS serviced pools$512,958 $538,056 $26,061,499 $449,150 1.7 %
 
Nationstar(A)Carrying value represents the fair value of the Servicer Advance Investments, including the basic fee component of the related MSRs.

The following is additional information regarding our Servicer Advance Investments, and SLS remain the named servicers under the applicable servicing agreementsrelated financing, as of and will continue to perform all servicing duties for the related residential mortgage loans. year ended, December 31, 2020 (dollars in thousands):
Year Ended December 31, 2020
Loan-to-Value (“LTV”)(A)
Cost of Funds(B)
Weighted Average Discount Rate
Weighted Average Life (Years)(C)
Change in Fair ValueFace Amount of Secured Notes and Bonds PayableGross
Net(D)
GrossNet
Servicer Advance Investments(E)
5.2 %6.0$763 $423,144 88.4 %88.6 %1.5 %1.3 %
(A)Based on outstanding servicer advances, excluding purchased but unsettled servicer advances.
(B)Annualized measure of the cost associated with borrowings. Gross Cost of Funds primarily includes interest expense and facility fees. Net Cost of Funds excludes facility fees.
(C)Weighted Average Life represents the weighted average expected timing of the receipt of expected net cash flows for this investment.
(D)Ratio of face amount of borrowings to par amount of servicer advance collateral, net of any general reserve.
(E)The following types of advances are included in Servicer Advance Investments:
December 31, 2020
Principal and interest advances$84,976 
Escrow advances (taxes and insurance advances)186,426 
Foreclosure advances177,748 
Total$449,150 
The Buyer or

We, through a wholly owned subsidiary, are the related New Residential subsidiary, as applicable,managing member of the Buyer. As of December 31, 2020, we owned an approximately 73.2% interest in the Buyer. 

In the event that any member of the Buyer does not fund its capital contribution, each other member has the right, but not the obligation, to become the named servicer with respect to its investments, subject to obtaining consents and ratings agency approvals required for a formal change of the named servicer. In exchange for their services, we pay Nationstar and SLS a monthly servicing fee representing a portion of the amounts from the purchased basic fee.

The Nationstar Servicing Fee is equal to a fixed percentage of the amounts from the purchased basic fee. This percentage was equal to approximately 9.2%, which is equal to (i) 2 bps divided by (ii) the basic fee, which is 21.7 bps, on a weighted average basis as of December 31, 2018. The SLS servicing fee is equal to 10.75 bps, based on the servicing fee collections of the underlying loans.

Targeted Return/Incentive Fee
The Buyer Targeted Return and the Nationstar Performance Fee, with respect to Nationstar, are designed to achieve three objectives: (i) provide a reasonable risk-adjusted return to the Buyer based on the expected amount and timing of estimated cash flows from the purchased basic fee and advances, with both upside and downside based on the performance of the investment, (ii) provide Nationstar with a sufficient fee to compensate it for acting as servicer, and (iii) provide Nationstar with an incentive to effectively service the underlying loans. The Buyer Targeted Return implements these objectives by allocating payments in respect of the purchased basic fee between the Buyer and Nationstar. The SLS Incentive Fee functions in the same fashion with respect to the SLS Transaction (Note 6 to our Consolidated Financial Statements).
The amount available to satisfy the Buyer Targeted Return is equal to: (i) the amounts from the purchased basic fee, minus (ii) the Nationstar Servicing Fee (“Nationstar Net Collections”). The Buyer will retain the amount of Nationstar Net Collections necessary to achieve the Buyer Targeted Return. Amountsmake pro rata capital contributions in excess of the Buyer Targeted Returnits stated commitment, provided that any member’s decision not to fund any such capital contribution will be used to pay the Nationstar Performance Fee.
The Buyer Targeted Return, which is payable monthly, is generally equal to (i) 14% multiplied by (ii) the Buyer’s total invested capital. Total invested capital is generally equal to the sum of the Buyer’s (i) equity in advances as of the beginning of the prior month, plus (ii) working capital (equal to a percentage of the equity as of the beginning of the prior month), plus (iii) equity and working capital contributed during the course of the prior month.
The Buyer Targeted Return is calculated after giving effect to (i) interest expense on the advance financing, (ii) other expenses and fees of the Buyer and its subsidiaries related to financing facilities, (iii) write-offs on account of any non-recoverable servicer advances, and (iv) any shortfall with respect to a prior month in the satisfaction of the Buyer Targeted Return.
The Nationstar Performance Fee is calculated as follows. Pursuant to a Master Servicing Rights Purchase Agreement and related sale supplements, Nationstar Net Collections is divided into two subsets: the “Retained Amount” and the “Surplus Amount.” If the amount necessary to achieve the Buyer Targeted Return is equal to or less than the Retained Amount, then 50% of the excess Retained Amount (if any) and 100% of the Surplus Amount is paid to Nationstar as the Nationstar Performance Fee. If the amount necessary to achieve the Buyer Targeted Return is greater than the Retained Amount but less than Nationstar Net Collections, then 100% of the excess Surplus Amount is paid to Nationstar as a Nationstar Performance Fee. Nationstar Performance Fee payments were made to Nationstar in the amounts of $33.9 million, $37.6 million and $39.0 million during the years ended December 31, 2018, 2017 and 2016, respectively.

The SLS Incentive Fee is equal to up to 4.0 bps on the UPB of the underlying loans, depending on the ratio of the outstanding servicer advances to the UPB of the underlying loans.

A discussion of the sensitivity of these incentive fees to changes in LIBOR is included below under “Quantitative and Qualitative Disclosures About Market Risk.”

Residential Securities and Loans
Real Estate Securities

Agency RMBS
The following table summarizes our Agency RMBS portfolio as of December 31, 2018 (dollars in thousands):
        Gross Unrealized          
Asset Type Outstanding Face Amount Amortized Cost Basis Percentage of Total Amortized Cost Basis Gains Losses 
Carrying
Value(A)
 Count Weighted Average Life (Years) 3-Month CPR Outstanding Repurchase Agreements
Agency Specified Pools $2,613,395
 $2,657,917
 100.0% $7,744
 $(43) $2,665,618
 31
 8.1 1.1% $588,644

(A)Fair value, which is equal to carrying value for all securities.

The following table summarizes the net interest spread of our Agency RMBS portfolio as of December 31, 2018:
Net Interest Spread(A)
Weighted Average Asset Yield3.70%
Weighted Average Funding Cost2.66%
Net Interest Spread1.04%
(A)The Agency RMBS portfolio consists of 100.0% fixed rate securities (based on amortized cost basis). See table above for details on rate resets of the floating rate securities.

Non-Agency RMBS
The following table summarizes our Non-Agency RMBS portfolio as of December 31, 2018 (dollars in thousands):
      Gross Unrealized    
Asset Type Outstanding Face Amount Amortized Cost Basis Gains Losses 
Carrying
Value(A)
 Outstanding Repurchase Agreements
Non-Agency RMBS $19,539,450
 $8,554,511
 $517,861
 $(101,409) $8,970,963
 $7,433,043
(A)Fair value, which is equal to carrying value for all securities.

The following tables summarize the characteristics of our Non-Agency RMBS portfolio and of the collateral underlying our Non-Agency RMBS as of December 31, 2018 (dollars in thousands):
  
Non- Agency RMBS Characteristics(A)
Vintage(B)
 
Average Minimum Rating(C)
 Number of Securities Outstanding Face Amount Amortized Cost Basis Percentage of Total Amortized Cost Basis Carrying Value 
Principal Subordination(D)
 
Excess Spread(E)
 Weighted Average Life (Years) 
Weighted Average Coupon(F)
Pre 2006 CCC- 391
 $2,197,417
 $1,645,005
 19.6% $1,790,985
 13.0% 0.7% 7.3
 3.8%
2006 CC 147
 3,319,048
 2,115,520
 25.1% 2,239,836
 6.6% 1.4% 7.5
 2.9%
2007 CCC- 97
 3,269,712
 2,018,598
 24.0% 2,145,696
 5.9% 1.0% 7.0
 3.1%
2008 and later A 255
 10,611,427
 2,632,908
 31.3% 2,671,333
 22.8% 0.3% 6.2
 3.7%
Total/Weighted
    Average
 B 890
 $19,397,604
 $8,412,031
 100.0% $8,847,850
 12.4% 0.8% 6.9
 3.4%
  
Collateral Characteristics(A) (G)
Vintage(B)
 Average Loan Age (years) 
Collateral Factor(H)
 
3-Month CPR(I)
 
Delinquency(J)
 Cumulative Losses to Date
Pre 2006 14.0
 0.08
 10.3% 10.7% 13.2%
2006 12.6
 0.13
 9.4% 11.5% 32.1%
2007 11.9
 0.23
 10.9% 12.1% 38.5%
2008 and later 7.8
 0.88
 9.0% 1.5% 1.2%
Total/Weighted Average 11.2
 0.38
 9.8% 8.4% 20.3%
(A)Excludes $56.8 million face amount of bonds backed by consumer loans and $85.0 million face amount of bonds backed by corporate debt.
(B)The year in which the securities were issued.
(C)Ratings provided above were determined by third party rating agencies, represent the most recent credit ratings available as of the reporting date and may not be current. This excludes the ratings of the collateral underlying 252 bonds with a carrying value of $722.1 million which either have never been rated or for which rating information is no longer provided. We had no assets that were on negative watch for possible downgrade by at least one rating agency as of December 31, 2018.

(D)The percentage of amortized cost basis of securities and residual interests that is subordinate to our investments. This excludes interest-only bonds.
(E)The current amount of interest received on the underlying loans in excess of the interest paid on the securities, as a percentage of the outstanding collateral balance for the quarter ended December 31, 2018.
(F)Excludes residual bonds, and certain other Non-Agency bonds, with a carrying value of $299.7 million and $1.9 million, respectively, for which no coupon payment is expected.
(G)The weighted average loan size of the underlying collateral is $200.7 thousand.
(H)The ratio of original UPB of loans still outstanding.
(I)Three month average constant prepayment rate and default rates.
(J)The percentage of underlying loans that are 90+ days delinquent, or in foreclosure or considered REO.

The following table summarizes the net interest spread of our Non-Agency RMBS portfolio as of December 31, 2018:
Net Interest Spread(A)
Weighted Average Asset Yield5.63%
Weighted Average Funding Cost3.54%
Net Interest Spread2.09%
(A)The Non-Agency RMBS portfolio consists of 72.8% floating rate securities and 27.2% fixed rate securities (based on amortized cost basis).
Call Rights

We hold a limited right to cleanup call options with respect to certain securitization trusts serviced or master serviced by Nationstar whereby, when the UPB of the underlying residential mortgage loans falls below a pre-determined threshold, we can effectively purchase the underlying residential mortgage loans at par, plus unreimbursed servicer advances, resulting in the repayment of all of the outstanding securitization financing at par, in exchange for a fee of 0.75% of UPB paid to Nationstar at the time of exercise. We similarly hold a limited right to cleanup call options with respect to certain securitization trusts master serviced by SLS for no fee, and also with respect to certain securitization trusts serviced or master serviced by Ocwen subject to a fee of 0.5% of UPB on loans that are current or thirty (30) days or less delinquent, paid to Ocwen at the time of exercise. The aggregate UPB of the underlying residential mortgage loans within these various securitization trusts is approximately $126.0 billion.

We continue to evaluate the call rights we acquired from each of our servicers, and our ability to exercise such rights and realize the benefits therefrom are subject to a number of risks. See “Risk Factors—Risks Related to Our Business—Our ability to exercise our cleanup call rights may be limited or delayed if a third party also possessing such cleanup call rights exercises such rights, if the related securitization trustee refuses to permit the exercise of such rights, or if a related party is subject to bankruptcy proceedings.” The actual UPB of the residential mortgage loans on which we can successfully exercise call rights and realize the benefits therefrom may differ materially from our initial assumptions.

We have exercised our call rights with respect to Non-Agency RMBS trusts and purchased performing and non-performing residential mortgage loans and REO contained in such trusts prior to their termination. In certain cases, we sold portions of the purchased loans through securitizations, and retained bonds issued by such securitizations. In addition, we received par on the securities issued by the called trusts which we owned prior to such trusts’ termination. Refer to Note 8 in our Consolidated Financial Statements for further details on these transactions.

Residential Mortgage Loans

As of December 31, 2018, we had approximately $4.8 billion outstanding face amount of residential mortgage loans. These investments were financed with repurchase agreements with an aggregate face amount of approximately $3.7 billion and notes and bonds payable with an aggregate face amount of approximately $137.2 million. We acquired these loans through open market purchases, as well as through the exercise of call rights.


The following table presents the total residential mortgage loans outstanding by loan type at December 31, 2018 (dollars in thousands).
 Outstanding Face Amount Carrying
Value
 Loan
Count
 Weighted Average Yield 
Weighted Average Life (Years)(A)
 Floating Rate Loans as a % of Face Amount 
LTV
Ratio(B)
 
Weighted Avg. Delinquency(C)
 
Weighted Average FICO(D)
Performing Loans(G) (J)
$636,874
 $591,264
 8,424
 8.0% 4.8
 20.3% 77.7% 8.9% 649
Purchased Credit Deteriorated Loans(H)
191,497
 144,065
 1,556
 7.6% 3.1
 16.4% 84.6% 71.5% 596
Total Residential Mortgage Loans, held-for-investment$828,371
 $735,329
 9,980
 7.9% 4.4
 19.4% 79.3% 23.3% 637
                  
Reverse Mortgage Loans(E) (F)
$13,807
 $6,557
 37
 8.1% 4.8
 10.6% 142.5% 67.8% N/A
Performing Loans(G) (I)
408,724
 413,883
 7,144
 4.4% 3.9
 56.6% 61.3% 9.0% 670
Non-Performing Loans(H) (I)
621,700
 512,040
 5,029
 5.5% 3.0
 14.9% 88.1% 72.6% 588
Total Residential Mortgage Loans, held-for-sale$1,044,231
 $932,480
 12,210
 5.1% 3.4
 31.2% 78.3% 47.6% 621
                  
Acquired Loans$2,295,340
 $2,153,269
 12,873
 4.5% 8.0
 7.7% 75.7% 14.0% 626
Originated Loans638,173
 655,260
 2,307
 5.2% 28.5
 96.3% 80.0% 3.8% 714
Total Residential Mortgage Loans, held-for-sale, at fair value(K)
$2,933,513
 $2,808,529
 15,180
 4.6% 12.5
 27.0% 76.6% 11.8% 645

(A)The weighted average life is based on the expected timing of the receipt of cash flows.
(B)LTV refers to the ratio comparing the loan’s unpaid principal balance to the value of the collateral property.
(C)Represents the percentage of the total principal balance that is 60+ days delinquent.
(D)The weighted average FICO score is based on the weighted average of information updated and provided by the loan servicer on a monthly basis.
(E)Represents a 70% participation interest we hold in a portfolio of reverse mortgage loans. The average loan balance outstanding based on total UPB was $0.5 million at December 31, 2018. Approximately 54.9% of these loans outstanding have reached a termination event. As a result of the termination event, each such loan has matured and the borrower can no longer make draws on these loans.
(F)FICO scores are not used in determining how much a borrower can access via a reverse mortgage loan.
(G)Performing loans are generally placed on nonaccrual status when principal or interest is 120 days or more past due.
(H)Includes loans with evidence of credit deterioration since origination where it is probable that we will not collect all contractually required principal and interest payments. As of December 31, 2018, we have placed all Non-Performing Loans, held-for-sale on nonaccrual status, except as described in (J) below.
(I)Includes $24.3 million and $51.9 million UPB of Ginnie Mae EBO performing and non-performing loans, respectively, on accrual status as contractual cash flows are guaranteed by the FHA.
(J)Includes $122.3 million UPB of non-agency mortgage loans underlying the SAFT 2013-1 securitization, which are carried at fair value based on New Residential’s election of the fair value option.
(K)New Residential elected the fair value option to measure these loans at fair value on a recurring basis.

We consider the delinquency status, loan-to-value ratios, and geographic area of residential mortgage loans as our credit quality indicators.

Other

Consumer Loans

On April 1, 2013, we completed, through newly formed limited liability companies (together, the “Consumer Loan Companies”), a co-investment in a portfolio of consumer loans. The portfolio included personal unsecured loans and personal homeowner loans originated through subsidiaries of HSBC Finance Corporation. We acquired 30% membership interests in each of the Consumer Loan Companies. Of the remaining 70% of the membership interests, OneMain, which is majority-owned by Fortress funds managed by our Manager, acquired 47% and funds managed by Blackstone Tactical Opportunities Advisors LLC acquired 23%. OneMain acted as the managing member of the Consumer Loan Companies. After a servicing transition period, OneMain became the servicer of the loans and provides all servicing and advancing functions for the portfolio. On October 3, 2014, the Consumer Loan Companies refinanced the portfolio with an asset-backed securitization, resulting in proceeds in excess of the refinanced debt which were distributed to the co-investors. This reduced our basis in the consumer loans investment to $0.0 million and resulted in a gain. Subsequent to this refinancing, we discontinued recording our share of the underlying earnings of the Consumer Loan Companies.


On March 31, 2016, we entered into the SpringCastle Transaction (Note 9 to our Consolidated Financial Statements). As a result, we own 53.5% of, and consolidate, the Consumer Loan Companies.

In 2016, we agreed to purchase newly originated consumer loans from a third party (“Consumer Loan Seller”). In the aggregate, as of December 31, 2016, we had purchased $177.4 million UPB of loans for an aggregate purchase price of $176.2 million from Consumer Loan Seller. These loans are not held in the Consumer Loan Companies and have been designated as performing consumer loans, held-for-investment.

The table below summarizes the collateral characteristics of the consumer loans, including those held in the Consumer Loan Companies and those acquired from the Consumer Loan Seller, as of December 31, 2018 (dollars in thousands):
 Collateral Characteristics
 UPB Personal Unsecured Loans % Personal Homeowner Loans % Number of Loans 
Weighted Average Original FICO Score(A)
 Weighted Average Coupon Adjustable Rate Loan % Average Loan Age (months) Average Expected Life (Years) 
Delinquency 30 Days(B)
 
Delinquency 60 Days(B)
 
Delinquency 90+ Days(B)
 
12-Month CRR(C)
 
12-Month CDR(D)
Consumer loans, held-for-investment$1,072,577
 61.8% 38.2% 148,476
 671
 18.2% 11.5% 160
 3.5
 2.0% 1.3% 2.1% 18.1% 5.5%
(A)Weighted average original FICO score represents the FICO score at the time the loan was originated.
(B)Delinquency 30 Days, Delinquency 60 Days and Delinquency 90+ Days represent the percentage of the total principal balance of the pool that corresponds to loans that are delinquent by 30-59 days, 60-89 days or 90 or more days, respectively.
(C)12-Month CRR, or the voluntary prepayment rate, represents the annualized rate of the voluntary prepayments during the three months as a percentage of the total principal balance of the pool.
(D)12-Month CDR, or the involuntary prepayment rate, represents the annualized rate of the involuntary prepayments (defaults) during the three months as a percentage of the total principal balance of the pool.

In addition, as of December 31, 2018, we had a net investment of $38.3 million in PF LoanCo Funding LLC (“LoanCo”) and PF WarrantCo Holdings, LP (“WarrantCo”). For further information, see Note 9 to our Consolidated Financial Statements.

The following is a summary of LoanCo’s consumer loan investments:
 Unpaid Principal Balance Interest in Consumer Loans Carrying Value Weighted Average Coupon 
Weighted Average Expected Life (Years)(A)
 
Weighted Average Delinquency(B)
December 31, 2018(C)
$231,560
 25.0% $231,560
 14.2% 1.3 0.4%

(A)Represents the weighted average expected timing of the receipt of expected cash flows for this investment.
(B)Represents the percentage of the total unpaid principal balance that is 30+ days delinquent. Delinquency status is the primary credit quality indicator as it provides early warning of borrowers who may be experiencing financial difficulties.
(C)Data as of November 30, 2018 as a result of the one month reporting lag.

APPLICATION OF CRITICAL ACCOUNTING POLICIES

Management’s Discussion and Analysis of Financial Condition and Results of Operations is based upon our Consolidated Financial Statements, which have been prepared in accordance with GAAP. The preparation of financial statements in conformity with GAAP requires the use of estimates and assumptions that could affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities and the reported amounts of revenue and expenses. Actual results could differ from these estimates. We believe that the estimates and assumptions utilized in the preparation of the Consolidated Financial Statements are prudent and reasonable. Actual results historically have generally been in line with our estimates and judgments used in applying each of the accounting policies described below, as modified periodically to reflect current market conditions.

MSRs

As an approved owner of MSRs, upon acquisition, we account for our MSRs as servicing assets or servicing liabilities as we have undertaken an obligation to service financial assets. We measure our MSRs at fair value at acquisition and elect to subsequently measure at fair value at each reporting date using the fair value measurement method. The variables and methodology involved in valuing MSRs are similar to those involved in valuing Excess MSRs, with the addition of the estimation of a market level of future costs to service a given portfolio of underlying residential mortgage loans. This cost estimate is primarily based on current market data obtained from servicers and other third parties, which may be adjusted based on our expectations for the future, and

requires significant judgement with respect to selecting an appropriate level of estimated future cost from within the range of data obtained and with respect to formulating future expectations. We believe the assumptions we use are within the range that a market participant would use.

For these reasons, as well as the reasons described in “Excess MSRs” above, the determination of the estimated fair value of MSRs may not result in an amount that is indicative of net realizable value or reflective of future fair values. Changes in market conditions, as well as changes in the assumptions or methodology used to determine fair value, could result in a significant increase or decrease in fair value. In order to evaluate the reasonablenessreduction of our fair value determinations, we engage an independent valuation firm to separately measure the fair value of our MSRs, similar to our Excess MSRs.

Servicing Revenue, Net is comprised of the following components: (i) income from the MSRs, less (ii) amortization of the basis of the MSRs, plus or minus (iii) the mark-to-market on the MSRs. Amortization of the basis of the MSRs is based on the remaining UPB of the residential mortgage loans underlying the MSRs relative to their UPB at acquisition.

Mortgage Servicing Rights Financing Receivables

In certain cases, New Residential has legally purchased MSRs or the right to the economic interest in MSRs, however, New Residential has determined that each purchase agreement would not be treated as a sale under GAAP. Therefore, rather than recording an investment in MSRs, New Residential has recorded an investment in mortgage servicing rights financing receivables. Income from this investment (net of subservicing fees) is recorded as interest income, and New Residential has elected to measure the investment at fair value, with changes in fair value flowing through change in fair value of investments in mortgage servicing rights financing receivables in the Consolidated Statements of Income.

Excess MSRs

Upon acquisition, we elected to record each investment in Excess MSRs at fair value, in order to provide users of the financial statements with better information regarding the effects of prepayment risk and other market factors on the Excess MSRs.

Our Excess MSRs are categorized as Level 3 under the GAAP fair value hierarchy, as described in Note 12 to our Consolidated Financial Statements. The inputs used in the valuation of Excess MSRs include prepayment rate, delinquency rate, recapture rate, excess mortgage servicing amount and discount rate. The determination of estimated cash flows used in pricing models is inherently subjective and imprecise. The methods used to estimate fair value may not result in an amount that is indicative of net realizable value or reflective of future fair values. Changes in market conditions, as well as changes in the assumptions or methodology used to determine fair value, could result in a significant increase or decrease in fair value. We validate significant inputs and outputs of our models by comparing them to available independent third party market parameters and models for reasonableness. We believe the assumptions we use are within the range that a market participant would use, and factor in the liquidity conditions in the markets. We review any changes to the valuation methodology to ensure the changes are appropriate.its membership percentage.
 
In order to evaluate the reasonableness of its fair value determinations, we engage an independent valuation firm to separately measure the fair value of our Excess MSR pools. The independent valuation firm determines an estimated fair value range based on its own models and issues a “fairness opinion” with this range. We compare the range included in the opinion to the values generated by our internal models. To date, we have not made any significant valuation adjustments as a result of these fairness opinions.
Investments in Excess MSRs are aggregated into pools as applicable; each pool of Excess MSRs is accounted for in the aggregate. Interest income for Excess MSRs is accreted using an effective yield or “interest” method, based upon the expected income from the Excess MSRs through the expected life of the underlying mortgages. The inputs used in estimating cash flows are generally the same as those used in estimating fair value, and are subject to the same judgments and uncertainties. Changes to expected cash flows result in a cumulative retrospective adjustment, which will be recorded in the period in which the change in expected cash flows occurs. Under the retrospective method, the interest income recognized for a reporting period would be measured as the difference between the amortized cost basis at the end of the period and the amortized cost basis at the beginning of the period, plus any cash received during the period. The amortized cost basis is calculated as the present value of estimated future cash flows using an effective yield, which is the yield that equates all past actual and current estimated future cash flows to the initial investment. In addition, our policy is to recognize interest income only on Excess MSRs in existing eligible underlying mortgages.
Under the fair value election, the difference between the fair value of Excess MSRs and their amortized cost basis is recorded as “Change in fair value of investments in excess mortgage servicing rights,” as applicable. Fair value is generally determined by discounting the expected future cash flows using discount rates that incorporate the market risks and liquidity premium specific to the Excess MSRs, and therefore may differ from their effective yields.

Servicer Advance Investments

We account for Servicer Advance Investments, which include the basic fee componentThe following is a summary of the related MSR, as financial instruments, in instances where our subsidiary, NRM, is not the named servicer.
We have elected to account for the Servicer Advance Investments at fair value. Accordingly, we estimate the fair value of the Servicer Advance Investments at each reporting date and reflect changes in the fair value of the Servicer Advance Investments as gains or losses.
We recognize interest income from our Servicer Advance Investments, using the interest method, with adjustments to the yield applied based upon changes in actual or expected cash flows under the retrospective method. The servicer advances are not interest-bearing, but we accrete the effective rate of interest applied to the aggregate cash flows from the servicer advances and the basic fee component of the related MSR.
We categorize Servicer Advance Investments under Level 3 of the GAAP hierarchy because we use internal pricing models to estimate the future cash flows related to the Servicer Advance Investments that incorporate significant unobservable inputs and include assumptions that are inherently subjective and imprecise. In order to evaluate the reasonableness of our fair value determinations, we engage an independent valuation firm to separately measure the fair value of our Servicer Advance Investments. The independent valuation firm determines an estimated fair value range based on its own models and issues a “fairness opinion” with this range.
Our estimations of future cash flows include the combined cash flows of all of the components that comprise the Servicer Advance Investments: existing advances, the requirement to purchase future advances andincluding the right to the basic fee component of the related MSR. The factors that most significantly impact the fair value include (i) the rate at which the servicer advance balance declines, which we estimate is approximately $0.1 billion per year on average over the weighted average life of the investment held as of December 31, 2018, (ii) the duration of outstanding servicer advances, which we estimate is approximately nine months on average for an advance balance at a given pointMSRs (dollars in time (not taking into account new advances made with respect to the pool), and (iii) the UPB of the underlying loans with respect to which we have the obligation to make advances and own the basic fee component.thousands):
December 31, 2020
Amortized Cost Basis
Carrying Value(A)
UPB of Underlying Residential Mortgage LoansOutstanding Servicer AdvancesServicer Advances to UPB of Underlying Residential Mortgage Loans
Servicer Advance Investments
Mr. Cooper and SLS serviced pools$512,958 $538,056 $26,061,499 $449,150 1.7 %
 
As described above, we recognize income from Servicer Advance Investments in the form of (i) interest income, which we reflect as a component of net interest income and (ii) changes in(A)Carrying value represents the fair value of the Servicer Advance Investments, which we reflect as a component of other income.
We remit to our servicers a portion ofincluding the basic fee component of the MSR related toMSRs.

The following is additional information regarding our Servicer Advance Investments, and related financing, as compensationof and for the year ended, December 31, 2020 (dollars in thousands):
Year Ended December 31, 2020
Loan-to-Value (“LTV”)(A)
Cost of Funds(B)
Weighted Average Discount Rate
Weighted Average Life (Years)(C)
Change in Fair ValueFace Amount of Secured Notes and Bonds PayableGross
Net(D)
GrossNet
Servicer Advance Investments(E)
5.2 %6.0$763 $423,144 88.4 %88.6 %1.5 %1.3 %
(A)Based on outstanding servicer advances, excluding purchased but unsettled servicer advances.
(B)Annualized measure of the cost associated with borrowings. Gross Cost of Funds primarily includes interest expense and facility fees. Net Cost of Funds excludes facility fees.
(C)Weighted Average Life represents the weighted average expected timing of the receipt of expected net cash flows for this investment.
(D)Ratio of face amount of borrowings to par amount of servicer advance collateral, net of any general reserve.
(E)The following types of advances are included in Servicer Advance Investments:
December 31, 2020
Principal and interest advances$84,976 
Escrow advances (taxes and insurance advances)186,426 
Foreclosure advances177,748 
Total$449,150 
The Buyer

We, through a wholly owned subsidiary, are the managing member of the Buyer. As of December 31, 2020, we owned an approximately 73.2% interest in the Buyer. 

In the event that any member of the Buyer does not fund its capital contribution, each other member has the right, but not the obligation, to make pro rata capital contributions in excess of its stated commitment, provided that any member’s decision not to fund any such capital contribution will result in a reduction of its membership percentage.
Servicing Fee
Mr. Cooper and SLS remain the named servicers under the applicable servicing agreements and will continue to perform all servicing duties for the related residential mortgage loans. The Buyer, or the related New Residential subsidiary, as applicable, has the right, but not the obligation, to become the named servicer with respect to its investments, subject to obtaining consents and ratings agency approvals required for a formal change of the named servicer. In exchange for their services, we pay Mr. Cooper and SLS a monthly servicing fee representing a portion of the amounts from the purchased basic fee.
The Mr. Cooper Servicing Fee is equal to a fixed percentage of the amounts from the purchased basic fee. This percentage was equal to approximately 9.2%, which is equal to (i) 2 bps divided by (ii) the basic fee, which is 21.8 bps, on a weighted average
87


basis as of December 31, 2020. The SLS servicing fee is equal to 10.75 bps, based on the servicing fee collections of the underlying loans.

Targeted Return/Incentive Fee
The Buyer Targeted Return and the Mr. Cooper Performance Fee, with respect to Mr. Cooper, are designed to achieve three objectives (i) provide a reasonable risk-adjusted return to the Buyer based on the expected amount and timing of estimated cash flows from the purchased basic fee and advances, with both upside and downside based on the performance of the investment, (ii) provide Mr. Cooper with a sufficient fee to compensate it for acting as servicer, as describedand (iii) provide Mr. Cooper with an incentive to effectively service the underlying loans. The Buyer Targeted Return implements these objectives by allocating payments in more detail under “—Our Portfolio—Servicing Related Assets—Servicer Advances.” Our interest income is recorded netrespect of the servicing fees owedpurchased basic fee between the Buyer and Mr. Cooper. The SLS Incentive Fee functions in the same fashion with respect to the SLS Transaction (See Note 7 to our servicers.Consolidated Financial Statements).
The amount available to satisfy the Buyer Targeted Return is equal to (i) the amounts from the purchased basic fee, minus (ii) the Mr. Cooper Servicing Fee (“Mr. Cooper Net Collections”). The Buyer will retain the amount of Mr. Cooper Net Collections necessary to achieve the Buyer Targeted Return. Amounts in excess of the Buyer Targeted Return will be used to pay the Mr. Cooper Performance Fee.
The Buyer Targeted Return, which is payable monthly, is generally equal to (i) 14% multiplied by (ii) the Buyer’s total invested capital. Total invested capital is generally equal to the sum of the Buyer’s (i) equity in advances as of the beginning of the prior month, plus (ii) working capital (equal to a percentage of the equity as of the beginning of the prior month), plus (iii) equity and working capital contributed during the course of the prior month.
The Buyer Targeted Return is calculated after giving effect to (i) interest expense on the advance financing, (ii) other expenses and fees of the Buyer and its subsidiaries related to financing facilities, (iii) write-offs on account of any non-recoverable servicer advances, and (iv) any shortfall with respect to a prior month in the satisfaction of the Buyer Targeted Return.
The Mr. Cooper Performance Fee is calculated as follows. Pursuant to a Master Servicing Rights Purchase Agreement and related sale supplements, Mr. Cooper Net Collections is divided into two subsets: the “Retained Amount” and the “Surplus Amount.” If the amount necessary to achieve the Buyer Targeted Return is equal to or less than the Retained Amount, then 50% of the excess Retained Amount (if any) and 100% of the Surplus Amount is paid to Mr. Cooper as the Mr. Cooper Performance Fee. If the amount necessary to achieve the Buyer Targeted Return is greater than the Retained Amount but less than Mr. Cooper Net Collections, then 100% of the excess Surplus Amount is paid to Mr. Cooper as a Mr. Cooper Performance Fee. Mr. Cooper Performance Fee payments were made to Mr. Cooper in the amounts of $21.9 million, $26.8 million and $33.9 million during the year ended December 31, 2020, 2019 and 2018, respectively.

The SLS Incentive Fee is equal to up to 4.0 bps on the UPB of the underlying loans, depending on the ratio of the outstanding servicer advances to the UPB of the underlying loans.

A discussion of the sensitivity of these incentive fees to changes in LIBOR is included below under “Quantitative and Qualitative Disclosures About Market Risk.”

MSR Related Ancillary Business

Our MSR related investments segment also includes the activity from several wholly-owned subsidiaries that perform various services in the mortgage and real estate industries. Our subsidiary Guardian is a national provider of field services and property management services. We also made a strategic investment in Covius, a leading provider of technology-enabled services to the financial services industry.

88


Residential Securities and Loans
 
Real Estate Securities (RMBS)

Our Non-Agency RMBS and Agency RMBS are classified as available-for-sale. As such, they are carried at fair value, with net unrealized gains or losses reported as a component of accumulated other comprehensive income, to the extent impairment losses are considered temporary, as described below.
We expect that any RMBS we acquire will be categorized under Level 2 or Level 3 of the GAAP hierarchy, depending on the observability of the inputs. Fair value may be based upon broker quotations, counterparty quotations, pricing service quotations or internal pricing models. The significant inputs used in the valuation of our securities include the discount rate, prepayment rates, default rates and loss severities, as well as other variables.
 
The determinationfollowing table summarizes our Agency RMBS portfolio as of estimated cash flows usedDecember 31, 2020 (dollars in pricing modelsthousands):
Gross Unrealized
Asset TypeOutstanding Face AmountAmortized Cost BasisPercentage of Total Amortized Cost BasisGainsLosses
Carrying
Value(A)
CountWeighted Average Life (Years)
3-Month CPR(B)
Outstanding Repurchase Agreements
Agency RMBS$12,491,152 $12,951,608 100.0 %$112,026 $— $13,063,634 58 0.15.4 %$12,288,861 
(A)Fair value, which is inherently subjectiveequal to carrying value for all securities.
(B)Three month average constant prepayment rate, represents the annualized rate of the prepayments during the quarter as a percentage of the total amortized cost basis.

The following table summarizes the net interest spread of our Agency RMBS portfolio as of December 31, 2020:
Net Interest Spread(A)
Weighted Average Asset Yield2.22 %
Weighted Average Funding Cost0.24 %
Net Interest Spread1.98 %
(A)The Agency RMBS portfolio consists of 100.0% fixed rate securities (based on amortized cost basis). See table above for details on rate resets of the floating rate securities.

We largely employ our Agency RMBS position as a hedge to our MSR portfolio. While we reduced our Agency RMBS position during the first quarter of 2020 due to COVID-19 related market factors, we ultimately maintained an elevated Agency RMBS portfolio, with a portfolio of $12.5 billion as of December 31, 2020 compared to $11.3 billion as of December 31, 2019. We finance our Agency RMBS with short-term borrowings under master repurchase agreements. These borrowings generally bear interest rates offered by the counterparty for the term of the proposed repurchase transaction (e.g., 30 days, 60 days, etc.) of a specified margin over one-month LIBOR. The repurchase agreements represent uncommitted financing. At December 31, 2020 and imprecise. 2019, the Company pledged Agency RMBS with a carrying value of approximately $13.8 billion and $15.9 billion, respectively, as collateral for borrowings under repurchase agreements. To the extent available on desirable terms, we expect to continue to finance our acquisitions of Agency RMBS with repurchase agreement financing. See Note 12 to our Consolidated Financial Statements for further information regarding financing of our Agency RMBS.

89


Non-Agency RMBS
During the first and second quarters of 2020, markets for mortgage-backed securities and other credit-related assets experienced significant volatility, widening credit spreads and sharp declines in liquidity. These factors had a material impact on our investment portfolio. Prior to the onset of COVID-19, a significant portion of our Non-Agency RMBS portfolio was financed with repurchase agreements. Fluctuations in the value of our portfolio of Non-Agency RMBS during March 2020, including as a result of changes in credit spreads, resulted in our being required to post additional collateral with our counterparties under these repurchase agreements. These fluctuations and requirements to post additional collateral were material. In an effort to mitigate the impact to our business from these developments and improve our liquidity, we sold a substantial portion of our Non-Agency RMBS portfolio in March 2020, for which we recorded significant realized losses. Refer to Note 17 to our Consolidated Financial Statements for further information regarding Non-Agency RMBS sales with affiliates. During 2020, we sold in aggregate $5.3 billion of Non-Agency RMBS. During 2020, we also significantly altered the composition of the financing profile of our Non-Agency RMBS portfolio. As of December 31, 2020, 17.7% of our Non-Agency RMBS portfolio was financed with non-daily mark-to-market financing, compared to 92.8% as of December 31, 2019.

Within our Non-Agency RMBS portfolio we retain and own risk retention bonds from our securitizations in conjunction with risk retention regulations under the Dodd-Frank Act. As of December 31, 2020, 49.3% of our Non-Agency RMBS portfolio was related to bonds retained pursuant to required risk retention regulations.

The methods usedfollowing table summarizes our Non-Agency RMBS portfolio as of December 31, 2020 (dollars in thousands):
Gross Unrealized
Asset TypeOutstanding Face AmountAmortized Cost BasisGainsLosses
Carrying
Value(A)
Outstanding Repurchase Agreements
Non-Agency RMBS$19,378,530 $1,153,643 $88,098 $(60,817)$1,180,924 $705,713 
(A)Fair value, which is equal to estimate faircarrying value for all securities.

The following tables summarize the characteristics of our Non-Agency RMBS portfolio and of the collateral underlying our Non-Agency RMBS as of December 31, 2020 (dollars in thousands):
Non- Agency RMBS Characteristics(A)
Vintage(B)
Average Minimum Rating(C)
Number of SecuritiesOutstanding Face AmountAmortized Cost BasisPercentage of Total Amortized Cost BasisCarrying Value
Principal Subordination(D)
Excess Spread(E)
Weighted Average Life (Years)
Weighted Average Coupon(F)
Pre 2006NR96 $88,110 $16,728 1.5 %$16,519 — %— %6.0 6.9 %
2006NR15 91,603 — — %— %— %— 0.1 %
2007NR16 170,240 3,043 0.2 %5,052 — %— %2.8 0.1 %
2008 and laterBBB-455 19,015,055 1,121,012 98.3 %1,145,967 20.0 %— %4.9 2.8 %
Total/Weighted
Average
BBB-582 $19,365,008 $1,140,783 100.0 %$1,167,539 19.6 %— %4.9 2.8 %
 
Collateral Characteristics(A) (G)
Vintage(B)
Average Loan Age (years)
Collateral Factor(H)
3-Month CPR(I)
Delinquency(J)
Cumulative Losses to Date
Pre 200618.2 0.1 8.4 %13.1 %11.0 %
200614.3 0.2 11.8 %— %93.5 %
200713.5 0.2 13.7 %16.1 %25.6 %
2008 and later13.6 0.7 16.5 %5.4 %0.4 %
Total/Weighted Average13.7 0.7 16.3 %5.6 %0.7 %
(A)Excludes $13.0 million face amount of bonds backed by consumer loans and $0.5 million face amount of bonds backed by corporate debt.
(B)The year in which the securities were issued.
(C)Ratings provided above were determined by third party rating agencies, represent the most recent credit ratings available as of the reporting date and may not be indicativecurrent. This excludes the ratings of net realizablethe collateral underlying 289 bonds with a carrying value of $432.5 million which either have never been rated or reflectivefor which rating information is no
90


longer provided. We had no assets that were on negative watch for possible downgrade by at least one rating agency as of future fair values. Changes in market conditions, as well as changes in the assumptions or methodology used to determine fair value, could result in a significant increase or decrease in fair value. We validate significant inputsDecember 31, 2020.
(D)The percentage of amortized cost basis of securities and outputs of our models by comparing them to available independent third party market parameters and models for reasonableness. We believe the assumptions we use are within the range that a market participant would use, and factor in the liquidity conditions in the markets. We review any changes to the valuation methodology to ensure the changes are appropriate.
We must also assess whether unrealized losses on securities, if any, reflect a decline in valueresidual interests that is other-than-temporary and, if so, record an other-than-temporary impairment through earnings. A declinesubordinate to our investments. This excludes interest-only bonds.
(E)The current amount of interest received on the underlying loans in value is deemed to be other-than-temporary if (i) it

is probable that we will be unable to collect all amounts due according to the contractual terms of a security that was not impaired at acquisition (there is an expected credit loss), or (ii) if we have the intent to sell a security in an unrealized loss position or it is more likely than not that we will be required to sell a security in an unrealized loss position prior to its anticipated recovery (if any). For the purposes of performing this analysis, we will assume the anticipated recovery period is until the expected maturityexcess of the applicable security. Also, for securities that represent beneficial interests in securitized financial assets within the scope of ASC No. 325-40, whenever there is a probable adverse change in the timing or amounts of estimated cash flows of a security from the cash flows previously projected, an other-than-temporary impairment will be deemed to have occurred. Our Non-Agency RMBS acquired with evidence of deteriorated credit quality for which it was probable, at acquisition, that we would be unable to collect all contractually required payments receivable, fall within the scope of ASC No. 310-30, as opposed to ASC No. 325-40. All of our other Non-Agency RMBS, those not acquired with evidence of deteriorated credit quality, fall within the scope of ASC No. 325-40.
Incomeinterest paid on these securities is recognized using a level yield methodology based upon a number of cash flow assumptions that are subject to uncertainties and contingencies. Such assumptions include the rate and timing of principal and interest receipts (which may be subject to prepayments and defaults). These assumptions are updated on at least a quarterly basis to reflect changes related to a particular security, actual historical data, and market changes. These uncertainties and contingencies are difficult to predict and are subject to future events, and economic and market conditions, which may alter the assumptions. For securities acquired at a discount for credit losses, we recognize the excess of all cash flows expected over our investment in the securities, as Interest Income on a “loss adjusted yield” basis. The loss-adjusted yield is determined based on an evaluationpercentage of the credit statusoutstanding collateral balance for the quarter ended December 31, 2020.
(F)Excludes residual bonds, and certain other Non-Agency bonds, with a carrying value of securities,$27.4 million and $2.6 million, respectively, for which no coupon payment is expected.
(G)The weighted average loan size of the underlying collateral is $242.5 thousand.
(H)The ratio of original UPB of loans still outstanding.
(I)Three month average constant prepayment rate and default rates.
(J)The percentage of underlying loans that are 90+ days delinquent, or in foreclosure or considered REO.

The following table summarizes the net interest spread of our Non-Agency RMBS portfolio as described in connection with the analysis of impairment above.December 31, 2020:

Impairment of Performing Loans
Net Interest Spread(A)
Weighted Average Asset Yield4.08 %
Weighted Average Funding Cost3.48 %
Net Interest Spread0.60 %
 
To(A)The Non-Agency RMBS portfolio consists of 30.3% floating rate securities and 69.7% fixed rate securities (based on amortized cost basis).

We finance our Non-Agency RMBS with short-term borrowings under master repurchase agreements. These borrowings generally bear interest rates offered by the extent that they are classifiedcounterparty for the term of the proposed repurchase transaction (e.g., 30 days, 60 days, etc.) of a specified margin over one-month LIBOR. The repurchase agreements represent uncommitted financing. At December 31, 2020 and 2019, the Company pledged Non-Agency RMBS with a carrying value of approximately $1.5 billion and $8.0 billion, respectively, as held-for-investment, we must periodically evaluate eachcollateral for borrowings under repurchase agreements. A portion of these loans or loan poolscollateral for possible impairment. Impairmentborrowings under repurchase agreements is indicated when itsubject to daily mark-to-market fluctuations and margin calls. In addition, a portion of collateral for borrowings under repurchase agreements is deemed probable that we will be unablenot subject to collect all amounts due accordingdaily margin calls unless the collateral coverage percentage, a quotient expressed as a percentage equal to the contractual termscurrent carrying value of outstanding debt divided by the loan, or for loans acquired at a discount for credit losses, when it is deemed probable that we will be unable to collect as anticipated. Upon determination of impairment, we would establish a specific valuation allowance with a corresponding charge to earnings. We continually evaluate our loans receivable for impairment.
Our residential mortgage loans are aggregated into pools for evaluation based on like characteristics, such as loan type and acquisition date. Pools of loans are evaluated based on criteria such as an analysis of borrower performance, credit ratings of borrowers, loan to value ratios, the estimatedmarket value of the underlying collateral, becomes greater than or equal to a collateral trigger. The difference between the key termscollateral coverage percentage and the collateral trigger is referred to as a “margin holiday.” See Note 12 to our Consolidated Financial Statements for further information regarding financing of our Non-Agency RMBS.

Call Rights

We hold a limited right to cleanup call options with respect to certain securitization trusts serviced or master serviced by Mr. Cooper whereby, when the UPB of the underlying residential mortgage loans falls below a pre-determined threshold, we can effectively purchase the underlying residential mortgage loans at par, plus unreimbursed servicer advances, resulting in the repayment of all of the outstanding securitization financing at par, in exchange for a fee of 0.75% of UPB paid to Mr. Cooper at the time of exercise. We similarly hold a limited right to cleanup call options with respect to certain securitization trusts master serviced by SLS for no fee, and also with respect to certain securitization trusts serviced or master serviced by Ocwen subject to a fee of 0.5% of UPB on loans that are current or thirty (30) days or less delinquent, paid to Ocwen at the time of exercise. The aggregate UPB of the underlying residential mortgage loans within these various securitization trusts is approximately $80.0 billion.

We continue to evaluate the call rights we acquired from each of our servicers, and our ability to exercise such rights and realize the benefits therefrom are subject to a number of risks. See “Risk Factors—Risks Related to Our Business—Our ability to exercise our cleanup call rights may be limited or delayed if a third party also possessing such cleanup call rights exercises such rights, if the related securitization trustee refuses to permit the exercise of such rights, or if a related party is subject to bankruptcy proceedings.” The actual UPB of the residential mortgage loans on which we can successfully exercise call rights and realize the benefits therefrom may differ materially from our initial assumptions.

We have exercised our call rights with respect to Non-Agency RMBS trusts and purchased performing and non-performing residential mortgage loans and historicalREO contained in such trusts prior to their termination. In certain cases, we sold portions of the purchased loans through securitizations, and anticipated trendsretained bonds issued by such securitizations. In addition, we received par on the
91


securities issued by the called trusts which we owned prior to such trusts’ termination. Refer to Note 9 in defaultsour Consolidated Financial Statements for further details on these transactions.

On March 31, 2020, in connection with the sale of certain Non-Agency RMBS (the “Securities”), we agreed to exercise call rights with respect to those Securities on behalf and loss severitiessolely at the direction of one of the buyers.

Refer to Note 17 in our Consolidated Financial Statements for further details on these transactions for additional discussion regarding call rights and transactions with affiliates.

Residential Mortgage Loans

In March 2020, we began selling assets to manage and generate liquidity and de-risk our balance sheet. During 2020, we sold in aggregate $65.5 billion of residential mortgage loans. To realign our balance sheet in reaction to increased market risk and raise liquidity as a result of the COVID-19 pandemic, we reduced our exposure to loan pools financed using repurchase agreements. Furthermore, while typically more expensive, to the extent possible, the Company has been opportunistically seeking long-term financing arrangements rather than short-term repurchase agreements to reduce volatility risk associated with assets valuations and margin calls. As of December 31, 2020, 100% of our Non-Agency Residential Mortgage Loan portfolio was financed with non-daily mark-to-market financing, compared to 5.4% as of December 31, 2019.

As of December 31, 2020, we had approximately $6.1 billion outstanding face amount of residential mortgage loans. These investments were financed with secured financing agreements with an aggregate face amount of approximately $4.0 billion and secured notes and bonds payable with an aggregate face amount of approximately $1.0 billion.

The following table presents the total residential mortgage loans outstanding by loan type at December 31, 2020 (dollars in thousands).
Outstanding Face AmountCarrying
Value
Loan
Count
Weighted Average Yield
Weighted Average Life (Years)(A)
Total residential mortgage loans, held-for-investment, at fair value$769,348 $674,179 12,353 6.6 %5.6
Acquired reverse mortgage loans(E)(F)
$12,007 $5,884 28 7.8 %3.8
Acquired performing loans(G)(I)
138,109 129,345 3,278 6.7 %4.5
Acquired non-performing loans(H)(I)
487,022 374,658 3,253 7.5 %3.3
Total residential mortgage loans, held-for-sale, at lower of cost or market$637,138 $509,887 6,559 7.3 %3.6
Acquired performing loans(G)(I)
$1,446,457 $1,423,159 7,189 3.8 %6.6
Acquired non-performing loans428,079 335,544 2,798 7.5 %3.3
Originated loans2,801,297 2,947,113 10,797 2.8 %27.7
Total residential mortgage loans, held-for-sale, at fair value$4,675,833 $4,705,816 20,784 3.5 %18.9

(A)The weighted average life is based on the expected timing of the receipt of cash flows.
(B)LTV refers to the ratio comparing the loan’s unpaid principal balance to the value of the collateral property.
(C)Represents the percentage of the total principal balance that is 60+ days delinquent.
(D)The weighted average FICO score is based on the weighted average of information updated and seasoningprovided by the loan servicer on a monthly basis.
(E)Represents a 70% participation interest we hold in a portfolio of reverse mortgage loans. The average loan balance outstanding based on total UPB was $0.6 million at December 31, 2020. Approximately 47.8% of these loans being evaluated. This information isoutstanding have reached a termination event. As a result of the termination event, each such loan has matured and the borrower can no longer make draws on these loans.
(F)FICO scores are not used to estimate provisions for estimated unidentified incurred losses on pools of loans. Significant judgment is required in determining impairment and in estimating the resulting loss allowance. Furthermore, we must assess our intent and ability to hold our loan investments onhow much a periodic basis. If we do not have the intent to holdborrower can access via a loan for the foreseeable future or until its expected payoff, the loan must be classified as “held-for-sale” and recorded at the lower of cost or estimated value.reverse mortgage loan.

A loan is determined to be past due when a monthly payment is due and unpaid for 30 days or more. Loans, other than PCD(G)Performing loans (described below), are generally placed on nonaccrual status and considered non-performing when full payment of principal and interest is in doubt, which generally occurs when principal or interest is 120 days or more past duedue.
(H)As of December 31, 2020, we have placed all Non-Performing Loans, held-for-sale on nonaccrual status, except as described in (I) below.
92


(I)Includes $798.1 million and $20.5 million UPB of Ginnie Mae EBO performing and non-performing loans, respectively, on accrual status as contractual cash flows are guaranteed by the FHA.

We consider the delinquency status, loan-to-value ratios, and geographic area of residential mortgage loans as our credit quality indicators.

We finance a significant portion of our residential mortgage loans with borrowings under repurchase agreements. These recourse borrowings bear variable interest rates offered by the counterparty for the term of the proposed repurchase transaction, generally less than one year, of a specified margin over the one-month LIBOR. At December 31, 2020 and 2019, the Company pledged mortgage loans with a carrying value of approximately $4.5 billion and $5.1 billion, respectively, as collateral for borrowings under repurchase agreements. A portion of collateral for borrowings under repurchase agreements are subject to daily mark-to-market fluctuations and margin calls. A portion of collateral for borrowings under repurchase agreements is not subject to daily margin calls unless the loan is both well secured and in the process of collection. A loan may be returned to accrual status when repayment is reasonably assured and there has been demonstrated performance under the terms of the loan or, if applicable, the terms of the restructured loan.

Loans, other than PCD loans, are generally charged off or charged downcollateral coverage percentage, a quotient expressed as a percentage equal to the net realizablecurrent carrying value of outstanding debt divided by the market value of the underlying collateral, (i.e., fair value less costsbecomes greater than or equal to sell), with an offset toa collateral trigger. The difference between the allowance for loan losses, when available information indicates that loans are uncollectible.

Determinations of whether a loan is collectible are inherently uncertaincollateral coverage percentage and subject to significant judgment.

Purchased Credit Deteriorated (“PCD”) Loans

We evaluate the credit quality of our loans, as of the acquisition date, for evidence of credit quality deterioration. Loans with evidence of credit deterioration since their origination and where it is probable that we will not collect all contractually required principal and interest payments are PCD loans. Recognition of income and accrual status on PCD loans is dependent on having a reasonable expectation about the timing and amount of cash flows to be collected. At acquisition, we aggregate PCD loans into pools based on common risk characteristics and loans aggregated into pools are accounted for as if each pool were a single loan with a single composite interest rate and an aggregate expectation of cash flows.


The excess of the total cash flows (both principal and interest) expected to be collected over the carrying value of the PCD loanscollateral trigger is referred to as the accretable yield. This amount is not reported ona “margin holiday.” See Note 12 to our Consolidated Balance Sheets but is accreted into interest income at a level rateFinancial Statements for further information regarding financing of return over the remaining estimated life of the pool ofour mortgage loans.


On a quarterly basis, we estimate the total cash flows expected to be collected over the remaining life of each pool. Probable decreases in expected cash flows trigger the recognition of impairment. Impairments are recognized through the valuation provision for loans and an increase in the allowance for loan losses. Probable and significant increases in expected cash flows would first reverse any previously recorded allowance for loan losses with any remaining increases recognized prospectively as a yield adjustment over the remaining estimated lives of the underlying loans.Other


The excess of the total contractual cash flows over the cash flows expected to be collected is referred to as the nonaccretable difference. This amount is not reported on our Consolidated Balance Sheets and represents an estimate of the amount of principal and interest that will not be collected.

The estimation of future cash flows for PCD loans is subject to significant judgment and uncertainty. Actual cash flows could be materially different than our estimates.

The liquidation of PCD loans, which may include sales of loans, receipt of payment in full by the borrower, or foreclosure, results in removal of the loans from the underlying PCD pool. When the amount of the liquidation proceeds (e.g., cash, real estate), if any, is less than the unpaid principal balance of the loan, the difference is first applied against the PCD pool’s nonaccretable difference. When the nonaccretable difference for a particular loan pool has been fully depleted, any excess of the unpaid principal balance of the loan over the liquidation proceeds is written off against the PCD pool’s allowance for loan losses.

Residential Mortgage Loans, Held-For-Sale, at Fair Value

Residential mortgage loans, held-for-sale, at fair value are originated or acquired loans for which we have elected to account for at fair value. Accordingly, we estimate the fair value of the residential mortgage loans, held-for-sale, at fair value at each reporting date and reflect the change in the fair value as gains or losses.

For originated residential mortgage loans measured at fair value, we report the change in the fair value within gain on sale of originated mortgage loans, net in the consolidated statements of income.

For acquired residential mortgage loans measured at fair value, we report the change in the fair value within change in fair value of investments in residential mortgage loans in the consolidated statements of income.

Interest earned on residential mortgage loans measured at fair value are reported in other income.

Real Estate Owned (REO)

REO assets are those individual properties where the lender receives the property in satisfaction of a debt (e.g., by taking legal title or physical possession). We recognize REO assets at the completion of the foreclosure process or upon execution of a deed in lieu of foreclosure with the borrower. We measure REO assets at the lower of cost or fair value, with valuation changes recorded in other income. REO is illiquid in nature and its valuation is subject to significant uncertainty and judgment and is greatly impacted by local market conditions.

Consumer Loans


Prior to our acquisitionThe table below summarizes the collateral characteristics of an additional interest, we accounted for our investmentthe consumer loans, including those held in the Consumer Loan Companies pursuant to the equity method of accounting because we could exercise significant influence overand those acquired from the Consumer Loan Companies, butSeller, as of December 31, 2020 (dollars in thousands):
Collateral Characteristics
UPBPersonal Unsecured Loans %Personal Homeowner Loans %Number of Loans
Weighted Average Original FICO Score(A)
Weighted Average CouponAdjustable Rate Loan %Average Loan Age (months)Average Expected Life (Years)
Delinquency 30 Days(B)
Delinquency 60 Days(B)
Delinquency 90+ Days(B)
12-Month CRR(C)
12-Month CDR(D)
Consumer loans, held-for-investment$620,983 61.0 %39.0 %90,068 682 17.5 %12.3 %189 3.6 1.4 %0.9 %1.3 %19.8 %4.6 %
(A)Weighted average original FICO score represents the requirements for consolidation were not met. Our shareFICO score at the time the loan was originated.
(B)Delinquency 30 Days, Delinquency 60 Days and Delinquency 90+ Days represent the percentage of earningsthe total principal balance of the pool that corresponds to loans that are delinquent by 30-59 days, 60-89 days or 90 or more days, respectively.
(C)12-Month CRR, or the voluntary prepayment rate, represents the annualized rate of the voluntary prepayments during the three months as a percentage of the total principal balance of the pool.
(D)12-Month CDR, or the involuntary prepayment rate, represents the annualized rate of the involuntary prepayments (defaults) during the three months as a percentage of the total principal balance of the pool.

In addition, as of December 31, 2019, our investments in PF LoanCo Funding LLC (“LoanCo”) and lossesPF WarrantCo Holdings, LP (“WarrantCo”) had been fully distributed to us. The final distribution resulted in these equity method investees was recorded in “Earnings froma gain of $3.6 million on the investment.

We have financed our investments in consumer loans equity method investees”with securitized non-recourse long-term notes with a stated maturity date of May 2036. During 2020, we refinanced our previous SpringCastle securitization with a new $663 million securitization, ultimately lowering cost of funds. Furthermore, the notes are non-mark-to-market and not subject to margin calls. See Note 12 to our Consolidated Financial Statements for further information regarding financing of our consumer loans.

TAXES

We have elected to be treated as a REIT for U.S. federal income tax purposes. As a REIT we generally pay no federal or state and local income tax on assets that qualify under the REIT requirements if we distribute out at least 90% of the current taxable income generated from these assets.

We hold certain assets, including Servicer Advance Investments and MSRs, in taxable REIT subsidiaries (“TRSs”) that are subject to federal, state and local income tax because these assets either do not qualify under the REIT requirements or the status of these assets is uncertain. We also operate our securitization program, servicing, origination, and ancillary businesses through TRSs.

93


As our operating investments continue to grow and become a larger component of our total consolidated income, we anticipate income subject to tax will increase, along with a corresponding increase in tax expense and our consolidated effective tax rate.

As of December 31, 2020, our net deferred tax liability of $7.9 million was primarily composed of deferred tax liabilities generated through the deferral of gains from loans sold by our origination business with servicing retained by the Company, offset by deferred tax assets generated from changes in fair value of loans and MSRs.

For the year ended December 31, 2020, we recognized total tax expense (benefit) of $16.9 million driven primarily by deferred tax benefits resulting from changes in the fair value of loans and MSRs during the first quarter of 2020, offset by tax expense generated from income in our servicing and origination business segments in subsequent quarters. The taxable income of the operating businesses is largely absorbed by our historical net operating losses, reducing current taxable income in our TRSs.

CRITICAL ACCOUNTING POLICIES AND USE OF ESTIMATES

The Company’s accounting policies are more fully described in Note 2 of the Consolidated Financial Statements. As disclosed in Note 2, the preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions about future events that affect the amounts reported in the financial statements and accompanying notes. Actual results could differ significantly from those estimates. The Company believes that the following discussion addresses the Company’s most critical accounting policies, which are those that are most important to the portrayal of the Company’s financial condition and results of operations and require management’s most difficult, subjective and complex judgments.

We believe the estimates and assumptions underlying our consolidated financial statements are reasonable and supportable based on the information available as of December 31, 2020; however, uncertainty over the ultimate impact COVID-19 will have on the global economy generally, and our business in particular, makes any estimates and assumptions as of December 31, 2020 inherently less certain than they would be absent the current and potential impacts of COVID-19. Actual results may materially differ from those estimates.

MSRs and MSR Financing Receivables

Classification and valuation — As an approved owner of MSRs, upon acquisition, we account for our MSRs as servicing assets or servicing liabilities as we have undertaken an obligation to service financial assets. We measure our MSRs at fair value at acquisition and elect to subsequently measure at fair value at each reporting date using the fair value measurement method. Our MSRs are categorized as Level 3 under the GAAP fair value hierarchy, as described in Note 13 to our Consolidated Financial Statements. The inputs used in the valuation of MSRs include prepayment rate, delinquency rate, recapture rate, mortgage servicing amount, discount rate, and estimated market level future costs to service. These inputs are primarily based on current market data obtained from servicers and other third parties, which may be adjusted based on our expectations for the future, and requires significant judgement. The determination of estimated cash flows used in pricing models is inherently subjective and imprecise. The methods used to estimate fair value may not result in an amount that is indicative of net realizable value or reflective of future fair values. Changes in market conditions, as well as changes in the assumptions or methodology used to determine fair value, could result in a significant increase or decrease in fair value.

In order to evaluate the reasonableness of our fair value determinations, we engage an independent valuation firm to separately measure the fair value of our MSRs. The independent valuation firm determines an estimated fair value range based on its own models. We compare the range provided by the independent valuation firm to the values generated by our internal models. To date, we have not made any significant valuation adjustments as a result of the values provided by the third-party valuation adjustments.

In certain cases, we have legally purchased MSRs or the right to the economic interest in MSRs, however, we determined that the respective purchase agreement would not be treated as a sale under GAAP. Therefore, rather than recording an investment in MSRs, we have recorded an investment in MSR financing receivables. We have elected to measure the investment at fair value, with changes in fair value reflected within Change in fair value of investments in the Consolidated Statements of Income. EquityIn order to evaluate the reasonableness of our fair value determinations, similar to MSRs, we engage an independent valuation firm to separately measure the fair value of our MSR Financing Receivables.

Revenue and interest income recognition — We recognize income from investment in MSRs as Servicing revenue, net which comprises (i) income from the MSRs, plus or minus (ii) the mark-to-market on the MSRs including change in fair value due to realization of cash flows.

94


We recognize income from MSR financing receivables as interest income net of subservicing fees.

Servicer Advance Investments

Classification and valuation — We have elected to account for the Servicer advance investments at fair value. Accordingly, we estimate the fair value of the Servicer advance investments at each financial reporting date and reflect changes in the fair value of the Servicer advance investments as gains or losses.

We categorize Servicer advance investments under Level 3 of the GAAP hierarchy because we use internal pricing models to estimate the future cash flows related to the Servicer advance investments that incorporate significant unobservable inputs and include assumptions that are inherently subjective and imprecise. In order to evaluate the reasonableness of our fair value determinations, we engage an independent valuation firm to separately measure the fair value of our Servicer advance investments. The independent valuation firm determines an estimated fair value range based on its own models.

Our estimations of future cash flows include the combined cash flows of all of the components that comprise the Servicer advance investments: existing advances, the requirement to purchase future advances and the right to the basic fee component of the related MSR. The factors that most significantly impact the fair value include (i) the rate at which the servicer advance balance declines, (ii) the duration of outstanding servicer advances, which we estimate is approximately nine months on average for an advance balance at a given point in time (not taking into account new advances made with respect to the pool), and (iii) the UPB of the underlying loans with respect to which we have the obligation to make advances and own the basic fee component.

Interest income and expense recognition — We recognize income from Servicer advance investments in the form of interest income. Interest income is calculated using the interest method, with adjustments to the yield applied based upon changes in actual or expected cash flows under the retrospective method. The servicer advances are not interest-bearing, but we accrete the effective rate of interest applied to the aggregate cash flows from the servicer advances and the basic fee component of the related MSR.

We remit to our servicers a portion of the basic fee component of the MSR related to our Servicer advance investments as compensation for acting as servicer, as described in more detail under “—Our Portfolio—Servicing Related Assets—Servicer Advances.” Our interest income is recorded net of the servicing fees owed to our servicers.

Real Estate Securities

Classification and valuation — Our securities portfolio primarily consists of Agency and Non-Agency RMBS. Agency RMBS are securities issued or guaranteed as to principal and/or interest by a federally chartered corporation, such as Fannie Mae or Freddie Mac, or an agency of the U.S. Government, such as Ginnie Mae. Non-Agency RMBS are not issued or guaranteed by Fannie Mae, Freddie Mac, or Ginnie Mae and are therefore subject to credit risk. RMBS investments are classified as either available-for-sale or accounted for under the fair value option. We determine the appropriate classification of our securities at the time they are acquired and evaluate the appropriateness of such classifications at each balance sheet date. If classified as available-for-sale, investments are carried at fair value, with net unrealized gains or losses reported as a component of accumulated other comprehensive income. If classified under the fair value option, changes in fair value are recorded in the Consolidated Statements of Income as a component of Change in fair value of investments.

We generally categorize Agency RMBS under Level 2 and Non-Agency as Level 3 of the GAAP hierarchy. We estimate the fair value of the majority of our RMBS based upon broker quotations, counterparty quotations or pricing service quotations. Pricing services generally develop their pricing of RMBS based on transaction prices of recent trades for similar financial instruments, when available. When recent trades for similar financial instruments are not available, cash flow models or other pricing models are used. The significant inputs used in the valuation of our securities include the discount rate, prepayment rates, default rates and loss severities, as well as other variables.

The determination of estimated cash flows used in pricing models is inherently subjective and imprecise. The methods used to estimate fair value may not be indicative of net realizable value or reflective of future fair values. Changes in market conditions, as well as changes in the assumptions or methodology used to determine fair value, could result in a significant increase or decrease in fair value.

Impairment — Periods after January 1, 2020 — For periods subsequent to the application of ASU 2016-13, Financial Instruments - Credit Losses (“CECL”), we evaluate the cost basis of investments in securities not accounted for under the fair value option on at least a quarterly basis under ASC 326-30, Financial Instruments-Credit Losses: Available-for-Sale Debt
95


Securities. When the fair value of a security is less than its amortized cost basis as of the balance sheet date, the security's cost basis is considered impaired. We must evaluate the decline in the fair value of the impaired security and determine whether such decline resulted from a credit loss or non-credit related factors. In our assessment of whether a credit loss exists, we compare the present value of estimated future cash flows of the impaired security with the amortized cost basis of such security. The estimated future cash flows reflect those that a “market participant” would use and typically include assumptions related to fluctuations in interest rates, prepayment speeds, default rates, collateral performance, and the timing and amount of projected credit losses, as well incorporating observations of current market developments and events. Cash flows are discounted at an interest rate equal to the current yield used to accrete interest income. If the present value of estimated future cash flows is less than the amortized cost basis of the security, an expected credit loss exists and is included in “InvestmentsProvision (reversal) for credit losses on securities in consumer loans, equitythe Consolidated Statements of Income. If it is determined as of the financial reporting date that all or a portion of a security's cost basis is not collectible, then we will recognize a realized loss to the extent of the adjustment to the security's cost basis. This adjustment to the amortized cost basis of the security is reflected in Gain (loss) on settlement of investments, net in the Consolidated Statements of Income.

Periods prior to January 1, 2020 — We must assess whether unrealized losses on securities, if any, reflect a decline in value that is other-than-temporary and, if so, record an other-than-temporary impairment through earnings. A decline in value is deemed to be other-than-temporary if (i) it is probable that we will be unable to collect all amounts due according to the contractual terms of a security that was not impaired at acquisition (there is an expected credit loss), or (ii) if we have the intent to sell a security in an unrealized loss position or it is more likely than not that we will be required to sell a security in an unrealized loss position prior to its anticipated recovery (if any). For the purposes of performing this analysis, we will assume the anticipated recovery period is until the expected maturity of the applicable security. Also, for securities that represent beneficial interests in securitized financial assets within the scope of ASC 325-40, whenever there is a probable adverse change in the timing or amounts of estimated cash flows of a security from the cash flows previously projected, an other-than-temporary impairment will be deemed to have occurred. Our Non-Agency RMBS acquired with evidence of deteriorated credit quality for which it was probable, at acquisition, that we would be unable to collect all contractually required payments receivable, fall within the scope of ASC 310-30, as opposed to ASC No. 325-40. All of our other Non-Agency RMBS, those not acquired with evidence of deteriorated credit quality, fall within the scope of ASC 325-40.

Interest income recognition — There are several different accounting models that may be applicable for purposes of the recognition of interest income on RMBS depending on whether the security is designated as available-for-sale or fair value option.

The following accounting models apply to RMBS classified as available-for-sale:

(i) RMBS of high credit quality rated ‘AA’ or higher that, at the time of purchase, we expect to collect all contractual cash flows and the security cannot be contractually prepaid in such a way that we would not recover substantially all of our recorded investment.

(ii) Non-Agency RMBS which are not of high credit quality at the time of purchase or that can be contractually prepaid or otherwise settled in such a way that we would not recover substantially all of our recorded investment.

For RMBS of high credit quality accounted for under (i) above, we recognize interest income by applying the permitted “interest method, investees”” whereby purchase premiums and discounts are amortized and accreted, respectively, as an adjustment to contractual interest income accrued at each security’s stated coupon rate. The interest method is applied at the individual security level based upon each security’s effective interest rate. We calculate each security’s effective interest rate at the time of purchase by solving for the discount rate that equates the present value of that security's remaining contractual cash flows (assuming no principal prepayments) to its purchase price. Because each security’s effective interest rate does not reflect an estimate of future prepayments, we refer to this manner of applying the interest method as the “contractual effective interest method.” When applying the contractual effective interest method to its investments in RMBS, as principal prepayments occur, a proportional amount of the unamortized premium or discount is recognized in interest income such that the contractual effective interest rate on the remaining security balance is unaffected.

For Non-Agency RMBS accounted for under (ii) above, we recognize interest income by applying the required prospective level-yield methodology. Interest income under this methodology is impacted by management judgments around both the amount and timing of credit losses (defaults) and prepayments. Consequently, interest income on these Non-Agency RMBS is recognized based on the timing and amount of cash flows expected to be collected, as opposed to being based on contractual cash flows. These securities are generally purchased at a discount to the principal amount. At the original acquisition date, we estimate the timing and amount of cash flows expected to be collected and calculate the present value of those amounts to our purchase price. In each subsequent balance sheet date, we revise our estimates of the remaining timing and amount of cash
96


flows expected to be collected. If there is a positive change in the amount and timing of future cash flows expected to be collected from the previous estimate, the effective interest rate in future accounting periods may increase resulting in an increase in the reported amount of interest income in future periods. A positive change in the amount and timing of future cash flows expected to be collected is considered to have occurred when the net present value of future cash flows expected to be collected has increased from the previous estimate. This can occur from a change in either the timing of when cash flows are expected to be collected (i.e., from changes in prepayment speeds or the timing of estimated defaults) or in the amount of cash flows expected to be collected (i.e., from reductions in estimates of future defaults). If there is a negative or adverse change in the amount and timing of future cash flows expected to be collected from the previous estimate, and the security's fair value is below its amortized cost, an impairment loss equal to the adverse change in cash flows expected to be collected, discounted using the security's effective rate before impairment, is required to be recorded in current period earnings. Additionally, while the effective interest rate used to accrete interest income after an impairment has been recognized will generally be the same, the amount of interest income recorded in future periods will decline because of the reduced balance of the amortized cost basis of the investment to which such effective interest rate is applied.

The following accounting models apply to RMBS accounted for under the fair value option:

(iii) RMBS of high credit quality rated ‘AA’ or higher that, at the time of purchase, we expect to collect all contractual cash flows and the security cannot be contractually prepaid in such a way that we would not recover substantially all of our recorded investment.

(iv) Non-Agency RMBS which are not of high credit quality at the time of purchase or that can be contractually prepaid or otherwise settled in such a way that we would not recover substantially all of our recorded investment.

Interest income on RMBS accounted for in (iii) above is recognized based on the stated coupon rate and the outstanding principal amount. The original purchase premium or discount is not amortized or accreted as part of interest income but rather reflected as part of the security’s fair value.

Interest income on Non-Agency RMBS accounted for in (iv) above is recognized in accordance with the model described in (ii) above.

Residential Mortgage Loans

Classification and valuation — Loans are classified as (i) held-for-investment at fair value, (ii) held-for-sale at fair value or (iii) held-for-sale at lower of cost or fair value. Loans are also eligible to be accounted for under the fair value option which are recorded on the Consolidated Balance Sheets.

Subsequent to our acquisitionSheets at fair value and the periodic changes in fair value is recorded as a component of an additional interest, we consolidate the Consumer Loan Companies. The Consumer Loan Companies classify theirChange in fair value of investments in consumer loans as held-for-investment, as theythe Statements of Income. When we have the intent and ability to hold loans for the foreseeable future or until maturity or payoff. The Consumer Loan Companies recordto maturity/payoff, such loans are classified as held for investment. When we have the consumerintent to sell loans, at cost net of any unamortized discount or loss allowance. The Consumer Loan Companies determined at acquisition that thesesuch loans would beare classified as held for sale.


aggregated into pools based on common risk characteristics (credit quality, loan type, and date of origination or acquisition);Our loans are generally categorized as Level 3 under the loans aggregated into pools are accounted forGAAP fair value hierarchy, as if each pool were a single loan.

We account for our investmentsdescribed in LoanCo and WarrantCo (Note 9Note 13 to our Consolidated Financial Statements) pursuantStatements. The fair value of loans is affected by, among other things, changes in interest rates, credit performance, prepayments, and market liquidity. To the extent interest rates change or market liquidity and or credit conditions materially change, the value of these loans could decline, which could have a material effect on reported earnings.

For originated residential mortgage loans measured at fair value, the fair value is generally determined using a market approach by utilizing either (i) the fair value of securities backed by similar mortgage loans, adjusted for certain factors to approximate the fair value of a whole mortgage loan, (ii) current commitments to purchase loans or (iii) recent observable market trades for similar loans, adjusted for credit risk and other individual loan characteristics.

For acquired residential mortgage loans measured at fair value, the fair value is generally determined by discounting the expected future cash flows using inputs such as default rates, prepayment speeds and discount rates.

For loans measured at the lower of cost or fair value, we account for any excess of cost over fair value as a valuation allowance and include changes in the valuation allowance in in the period in which the change occurs. Purchase price discounts or premiums are deferred in a contra loan account until the related loan is sold. The deferred discounts or premiums are an adjustment to the equity methodbasis of accounting because we can exercise significant influence over LoanCothe loan and WarrantCo, but the requirements for consolidation are not met. Our share of earnings and losses in these equity method investees is included in “Earnings from investmentsthe quarterly determination of the lower of cost or fair value adjustments and/or the gain or loss recognized at the time of sale.

97


Interest income recognition — Interest earned on residential mortgage loans measured at fair value are reported in consumer loans, equity method investees” onInterest income in the Consolidated Statements of Income. Equity method investments

Impairment — Subsequent to the adoption of CECL on January 1, 2020, all residential mortgage loans are included in “Investments in consumer loans, equity method investees” on the consolidated balance sheets. LoanCo has elected to measure its investment in consumer loanscarried at fair value and WarrantCo has elected to measure its investments in warrants ator the lower of cost or fair value. As a result, these loans are not subject to an allowance for credit losses under the CECL impairment model.


A loan is determined to be past due when a monthly payment is due and unpaid for 30 days or more. Loans, other than PCD loans, are placed on nonaccrual status and considered non-performing when full payment of principal and interest is in doubt, which generally occurs when principal or interest is 120 days or more past due unless the loan is both well secured and in the process of collection. Loans held-for-sale are subject to the nonaccrual policy. A loan may be returned to accrual status when repayment is reasonably assured and there has been demonstrated performance under the terms of the loan or, if applicable, the terms of the restructured loan. Our ability to recognize interest income on nonaccrual loans as cash interest payments are received rather than as a reduction of the carrying value of the loans is based on the recorded loan balance being deemed fully collectible.

Investment Consolidation
 
The analysis as to whether to consolidate an entity is subject to a significant amount of judgment. Some of the criteria considered are the determination as to the degree of control over an entity by its various equity holders, the design of the entity, how closely related the entity is to each of its equity holders, the relation of the equity holders to each other and a determination of the primary beneficiary in entities in which we have a variable interest. These analyses involve estimates, based on our assumptions, as well as judgments regarding significance and the design of entities.
 
Variable interest entities (“VIEs”) are defined as entities in which equity investors do not have the characteristics of a controlling financial interest or do not have sufficient equity at risk for the entity to finance its activities without additional subordinated financial support from other parties. A VIE is required to be consolidated by its primary beneficiary, and only by its primary beneficiary, which is defined as the party who has the power to direct the activities of a VIE that most significantly impact its economic performance and who has the obligation to absorb losses or the right to receive benefits from the VIE that could potentially be significant to the VIE.
 
Our investments and certain other interests in Non-Agency RMBS are variable interests. We monitor these investments and analyze the potential need to consolidate the related securitization entities pursuant to the VIE consolidation requirements.
 
These analyses require considerable judgment in determining whether an entity is a VIE and determining the primary beneficiary of a VIE since they involve subjective determinations of significance, with respect to both power and economics. The result could be the consolidation of an entity that otherwise would not have been consolidated or the de-consolidation of an entity that otherwise would have been consolidated.
 
WeUnless stated otherwise, we have not consolidated the securitization entities that issued our Non-Agency RMBS. This determination is based, in part, on our assessment that we do not have the power to direct the activities that most significantly impact the economic performance of these entities, such as if we owned a majority of the currently controlling class. In addition, we are not obligated to provide, and have not provided, any financial support to these entities.
 
We have not consolidated the entities in which we hold a 50% interest that made an investment in Excess MSRs. We have determined that the decisions that most significantly impact the economic performance of these entities will be made collectively by us and the other investor in the entities. In addition, these entities have sufficient equity to permit the entities to finance their activities without additional subordinated financial support. Based on our analysis, these entities do not meet any of the VIE criteria.
 
We have invested in NationstarMr. Cooper serviced Servicer Advance Investments, including the basic fee component of the related MSRs, through the Buyer, of which we are the managing member. The Buyer was formed through cash contributions by us and third-parties in exchange for membership interests. As of December 31, 2018,2020, we owned an approximately 73.2% interest in the Buyer, and the third-party investors owned the remaining membership interests. Through our managing member interest, we direct substantially all of the day-to-day activities of the Buyer. The third-party investors do not possess substantive participating rights or the power to direct the day-to-day activities that most directly affect the operations of the Buyer. In addition, no single third-party investor, or group of third-party investors, possesses the substantive ability to remove us as the managing member of the Buyer. We have determined that the Buyer is a voting interest entity. As a result of our managing
98


member interest, which represents a controlling financial interest, we consolidate the Buyer and its wholly owned subsidiaries and reflect membership interests in the Buyer held by third parties as noncontrolling interests.


In July 2018, as a result of our acquisition of Shellpoint Partners LLC (“Shellpoint”), we consolidate Shellpoint Asset Funding Trust 2013-1 (“SAFT 2013-1”) and the Shelter retail mortgage origination joint ventures (“Shelter JVs”).



A wholly owned subsidiary of Shellpoint, New Penn,NewRez, was deemed to be the primary beneficiary of the SAFT 2013-1 securitization entity as a result of its ability to direct activities that most significantly impact the economic performance of the entity in its role as servicer and its ownership of subordinate retained interests.


A wholly owned subsidiary of Shellpoint, Shelter Mortgage Company LLC (“Shelter”) is a mortgage originator specializing in retail origination. Shelter operates its business through a series of joint ventures and was deemed to be the primary beneficiary of the joint ventures as a result of its ability to direct activities that most significantly impact the economic performance of the entities and its ownership of a significant equity investment.


In October 2019, as a result of our acquisition of servicing assets from Ditech and our pre existing ownership of the equity, we consolidate Mid-State Capital Corporation 2004-1 Trust (“MDST 2004-1”), Mid-State Trust VII ( “MDST VII”), Mid-State Trust VIII (“MDST VIII”) and Mid-State Capital Trust 2010-1 (“MDST 2010-1”) and collectively (“MDST Trusts”). Our determination to consolidate the MDST Trust is a result of our ownership of the equity in these trusts in conjunction with the ability to direct activities that most significantly impact the economic performance of the entities with the acquisition of the servicing by NewRez.

Income Taxes
 
We intend to operate in a manner that allows us to qualify for taxation as a REIT. As a result of our expected REIT qualification, we do not generally expect to pay U.S. federal or state and local corporate level taxes.taxes on income earned outside of our Taxable REIT Subsidiaries (“TRSs”). Many of the REIT requirements, however, are highly technical and complex. If we were to fail to meet the REIT requirements, we would be subject to U.S. federal, state and local income and franchise taxes, and we would face a variety of adverse consequences. See “Risk Factors—Risks Related to Our Taxation as a REIT.” We have made certainNew Residential operates various business segments, including servicing, origination, and MSR related investments, particularly our investments in MSRs and Servicer Advance Investments, through TRSs andthat are subject to regular corporate income taxes on these investments.taxes.


Recent Accounting Pronouncements


See Note 2 to our Consolidated Financial Statements.


Accounting Impact of Valuation Changes


New Residential’s assets fall into three general categories as disclosed in the table below. These categories are:


1)Marked to Market Assets (“MTM Assets”): Assets that are marked to market through the statement of income. Changes in the value of these assets (a) are recorded on the statement of income, as unrealized gains or losses that impact net income, and (b) impact our Total New Residential Stockholders’ Equity (net book value).
2)Other Comprehensive Income Assets (“OCI Assets”): Assets that are marked to market through the statement of comprehensive income. Changes in the value of these assets (a) are recorded on the statement of comprehensive income, as unrealized gains or losses, and therefore do not impact net income on the statement of income, and (b) impact our Total New Residential Stockholders’ Equity (net book value).
3)Cost Assets: Assets that are not marked to market. Changes in value of these assets do not impact net income on the statement of income nor do they impact our Total New Residential Stockholders’ Equity (net book value).

Marked to Market Assets (“MTM Assets”) Assets that are marked to market through the Consolidated Statements of Income. Changes in the value of these assets (i) are recorded in the Consolidated Statement of Income, as unrealized gains or losses that impact net income, and (ii) impact our Total New Residential Stockholders’ Equity (net book value).

Other Comprehensive Income Assets (“OCI Assets”) Assets that are marked to market through the Consolidated Statements of Comprehensive Income. Changes in the value of these assets (i) are recorded in the Consolidated Statements of Comprehensive Income as unrealized gains or losses, and therefore do not impact net income on the Consolidated Statement of Income, and (ii) impact our Total New Residential Stockholders’ Equity (net book value).

Cost Assets Assets that are not marked to market. Changes in value of these assets do not impact net income in the Consolidated Statement of Income nor do they impact our Total New Residential Stockholders’ Equity (net book value).

An exception to these descriptions results from changes in value that represent impairment. Any such change (a)(i) is recorded onin the statementConsolidated Statements of income,Income, as impairment that impacts net income, and (b)(ii) impacts our Total New Residential Stockholders’ Equity (net book value). In the case of residentialResidential mortgage loans, held-for-sale, at lower of cost or fair value, any reductions in value are considered impairment. Impairment on loans and REO as well as securities subsequent to the adoption of CECL on January 1, 2020 is subject to reversal if values subsequently increase; impairment on securities is not subject to reversal.increase.


99


All of New Residential’s liabilities, with the exception of derivatives, residential mortgage loan repurchase liability, and contingent consideration liabilities (which are marked to market through the statementConsolidated Statements of income)Income), are recorded at their amortized cost basis.

The table below summarizes New Residential’s assets by category as of December 31, 2020:

MTM AssetsOCI AssetsCost Assets
Excess MSRsReal estate and other securities accounted for under the fair value optionReal estate and other securities, available-for-saleResidential mortgage loans, held-for-investment
Excess MSRs, equity method investeesResidential mortgage loans, held-for-sale, at lower of cost or fair value
Excess MSRsReal estate owned (REO)
MSR Financing ReceivablesConsumer loans, held-for-investment
Servicer Advance InvestmentsConsumer loans,Excess MSRs, equity method investeesServicer advances receivable
MSRsTrades receivable
MSR financing receivablesDeferred tax asset, net
Servicer advance investmentsOther assets, except as described above
Certain assets within Other Assets,assets, primarily derivatives and equity investmentsServicer advances receivable
Residential mortgage loans, held-for-sale at fair valueTrades receivable
Certain loans within Residential mortgage loans, held-for-investmentsheld-for-investment, at fair valueDeferred tax asset, net
Certain debt within Notes and bonds payableConsumer loansOther assets, except as described above


100


RESULTS OF OPERATIONS


The following tables summarize the changes in our results of operations fromfor the year ended December 31, 2020 compared to 2019 year-to-year (dollars in thousands). Our results of operations are not necessarily indicative of our future performance.

Year Ended December 31,Increase (Decrease)
20202019Amount%
Revenues
Interest income$1,102,537 $1,766,130 $(663,593)(37.6)%
Servicing revenue, net of change in fair value of mortgage servicing rights of $(1,889,741) and $(712,950), respectively(555,041)385,159 (940,200)(244.1)%
Gain on originated mortgage loans, held-for-sale, net1,399,092 460,107 938,985 204.1 %
1,946,588 2,611,396 (664,808)(25.5)%
Expenses
Interest expense584,469 933,751 (349,282)(37.4)%
General and administrative expenses1,120,087 781,971 338,116 43.2 %
Management fee to affiliate89,134 79,472 9,662 12.2 %
Incentive compensation to affiliate— 91,892 (91,892)(100.0)%
1,793,690 1,887,086 (93,396)(4.9)%
Other income (loss)
Change in fair value of investments(437,126)(307,396)(129,730)42.2 %
Gain (loss) on settlement of investments, net(930,131)227,981 (1,158,112)(508.0)%
Earnings from investments in consumer loans, equity method investees— (1,438)1,438 (100.0)%
Other income (loss), net(2,797)39,819 (42,616)(107.0)%
(1,370,054)(41,034)(1,329,020)3238.8 %
Impairment
Provision (reversal) for credit losses on securities13,404 25,174 (11,770)(46.8)%
Valuation and credit loss provision (reversal) on loans and real estate owned (“REO”)110,208 10,403 99,805 959.4 %
123,612 35,577 88,035 247.4 %
Income (Loss) Before Income Taxes(1,340,768)647,699 (1,988,467)(307.0)%
Income tax expense (benefit)16,916 41,766 (24,850)(59.5)%
Net Income (Loss)$(1,357,684)$605,933 $(1,963,617)(324.1)%
Noncontrolling Interests in Income of Consolidated Subsidiaries52,674 42,637 10,037 23.5 %
Dividends on Preferred Stock54,295 13,281 41,014 308.8 %
Net Income (Loss) Attributable to Common Stockholders$(1,464,653)$550,015 $(2,014,668)(366.3)%
Comparison of Results of Operations for the years ended December 31, 2018 and 2017
 Year Ended December 31, Increase (Decrease)
 2018 2017 Amount %
Interest income$1,664,223
 $1,519,679
 $144,544
 9.5 %
Interest expense606,433
 460,865
 145,568
 31.6 %
Net Interest Income1,057,790
 1,058,814
 (1,024) (0.1)%
Impairment       
Other-than-temporary impairment (OTTI) on securities30,017
 10,334
 19,683
 190.5 %
Valuation and loss provision (reversal) on loans and real estate owned60,624
 75,758
 (15,134) (20.0)%
 90,641
 86,092
 4,549
 5.3 %
Net interest income after impairment967,149
 972,722
 (5,573) (0.6)%
Servicing revenue, net528,595
 424,349
 104,246
 24.6 %
Gain on sale of originated mortgage loans, net89,017
 
 89,017
 100.0 %
Other Income       
Change in fair value of investments in excess mortgage servicing rights(58,656) 4,322
 (62,978) (1,457.1)%
Change in fair value of investments in excess mortgage servicing rights, equity method investees8,357
 12,617
 (4,260) (33.8)%
Change in fair value of investments in mortgage servicing rights financing receivables31,550
 66,394
 (34,844) (52.5)%
Change in fair value of servicer advance investments(89,332) 84,418
 (173,750) (205.8)%
Change in fair value of investments in residential mortgage loans73,515
 
 73,515
 100.0 %
Gain (loss) on settlement of investments, net103,842
 10,310
 93,532
 907.2 %
Earnings from investments in consumer loans, equity method investees10,803
 25,617
 (14,814) (57.8)%
Other income (loss), net(124,336) 4,108
 (128,444) (3,126.7)%
 (44,257) 207,786
 (252,043) (121.3)%
Operating Expenses       
General and administrative expenses231,579
 67,159
 164,420
 244.8 %
Management fee to affiliate62,594
 55,634
 6,960
 12.5 %
Incentive compensation to affiliate94,900
 81,373
 13,527
 16.6 %
Loan servicing expense43,547
 52,330
 (8,783) (16.8)%
Subservicing expense176,784
 166,081
 10,703
 6.4 %
 609,404
 422,577
 186,827
 44.2 %
Income Before Income Taxes931,100
 1,182,280
 (251,180) (21.2)%
Income tax (benefit) expense(73,431) 167,628
 (241,059) (143.8)%
Net Income$1,004,531
 $1,014,652
 $(10,121) (1.0)%
Noncontrolling Interests in Income of Consolidated
Subsidiaries
$40,564
 $57,119
 $(16,555) (29.0)%
Net Income Attributable to Common Stockholders$963,967
 $957,533
 $6,434
 0.7 %



Interest Income


Interest income increased by $144.5 million primarily attributablePrior to incremental interest income of (i) $141.8 million increase from an increase in the sizeonset of the Real Estate Securities portfolioCOVID-19 pandemic in mid-March 2020, we financed a significant portion of our interest-earning assets with repurchase agreements. As the COVID-19 pandemic began to unfold, financial and accelerated accretionmortgage-related asset markets experienced significant volatility, causing, among other things, credit spread widening, a sharp decrease in interest rates and unprecedented illiquidity in repurchase agreement financing. These conditions put significant pressure on Real Estate Securities owned in Non-Agency RMBS trusts that were terminated upon the execution of calls, (ii) $48.8 million from the Residential Mortgage Loans portfolio due to the acquisition of loans through the execution of calls, and (iii) an increase of $10.6 million from the MSRs portfolio net of a decrease due to the transfer of HLSS Servicer Advance Investments and Excess MSR investment to Mortgage Servicing Rights Financing Receivables and related servicer advance receivables as a result of the Ocwen Transaction (Note 5 to our Consolidated Financial Statements). The increase was partially offset by (iv) a $57.5 million decrease from Consumer Loans attributable to lower unpaid principal balance.

Interest Expense

Interest expense increased by $145.6 million primarily attributable to increases of (i) $117.6 million of interest expense on repurchase agreements and financings on Real Estate Securities in which we made additional levered investments subsequent to December 31, 2017, (ii) $29.4 million on Residential Mortgage Loans due to an increase in the underlying principal balance of the portfolio leveredfinancing assets with repurchase agreements resulting in lenders initiating margin calls. In March 2020, we began selling assets to manage and (iii) $31.3 million of interest expense on MSRsgenerate liquidity and related servicer advances financing obtained subsequent to December 31, 2017. The increase was partially offset by (iv)de-risk our balance sheet. We sold a $22.5 million decrease in interest on debt collateralized by Excess MSRs as a result of repayments subsequent to December 31, 2017, and (v) a $10.2 million decrease in interest on the Consumer Loan securitization notes attributable to lower unpaid principal balance.

Other than Temporary Impairment (OTTI) on Securities

The other-than-temporary impairment on securities increased by $19.7 million primarily resulting from a decline in fair values on a greatersubstantial portion of our Non-Agency RMBS which we purchased with existing credit impairment, below their amortized cost basisportfolio in March 2020 and realized significant losses as a result of December 31, 2018.these sales. Refer to Gain (loss) on investment of securities, net for further details. We also reduced our exposure to loan pools financed using repurchase agreements.


Valuation and Loss Provision (Reversal) on Loans and Real Estate Owned

The $15.1 million decrease inAs a result of the valuation and loss provision (reversal) on loans and real estate owned resulted from, (i) $14.6 million less provision due to a reduction in net charge-offs on the Consumer Loan Companies attributable to lower unpaid principal balance, (ii) $4.4 million less provision on Residential Mortgage Loans, and (iii) $1.2 million increase of reserve related to certain Ginnie Mae EBO servicer advance receivables duringfactors discussed above, our total interest income for the year ended December 31, 2018.2020 decreased by $663.6 million, of which $388.2 million was attributable to a smaller average size bond portfolio. The remainder of the decrease was partially offsetdriven by (iv) REO impairment increase of $5.1(i) a $181.3 million decrease from MSR related investments and servicing primarily due primarily to a declineMSR financing receivables transferring to investments in home prices,MSRs during the year ended December 31, 2018.third quarter of 2020 (the revenue associated with these transferred

101


MSRs is reported as Servicing revenue, net rather than Interest income in our Consolidated Statements of Income), portfolio runoff, less REO referral commission due to lower volume, and decrease in ancillary and other fees due to lower interest rates, as well as (ii) a $115.1 million decrease largely attributable $3.0 billion of residential mortgage loan sales in April 2020 in response to COVID-19.

Servicing Revenue, Net


Servicing revenue, net recognized by New Residential related to its MSRs comprises the following:
Year Ended December 31,Increase (Decrease)
20202019Amount%
Servicing fee revenue$1,224,060 $899,623 $324,437 36.1 %
Ancillary and other fees110,640 198,486 (87,846)(44.3)%
Servicing fee revenue and fees1,334,700 1,098,109 236,591 21.5 %
Change in fair value due to:
Realization of cash flows(1,360,954)(530,031)(830,923)156.8 %
Change in valuation inputs and assumptions(A)
(531,183)(186,204)(344,979)185.3 %
(Gain) loss on realized2,396 3,285 (889)(27.1)%
Servicing revenue, net$(555,041)$385,159 $(940,200)(244.1)%

(A)The componentfollowing table summarizes the components of servicing revenue, net related to changes in valuation inputs and assumptions related to the following:assumptions:
Year Ended December 31,Increase (Decrease)
20202019Amount%
Changes in interest rates and prepayment rates$(573,674)$(433,098)$(140,576)32.5 %
Changes in discount rates(1,705)127,314 (129,019)(101.3)%
Changes in other factors44,196 119,580 (75,384)(63.0)%
Total$(531,183)$(186,204)$(344,979)185.3 %
  Year Ended December 31, Increase (Decrease)
  2018 2017 Amount
Changes in interest rates and prepayment rates $31,298
 $(38,848) $70,146
Changes in discount rates 43,887
 165,496
 (121,609)
Changes in other factors (6,598) 28,847
 (35,445)
Total $68,587
 $155,495
 $(86,908)


Servicing revenue, net decreased $940.2 million for the year ended December 31, 2020 primarily driven by (i) a $830.9 million decline in fair value resulting from the realization of cash flows as a result of MSR acquisitions subsequent to December 31, 2019 and historically low mortgage rates which resulted in faster prepayments, (ii) a $345.0 million increase in negative mark-to-market adjustments, (iii) a $87.8 million decrease in ancillary and other fees due to lower interest rates, specifically lower interest earned on custodial accounts, partially offset by (iv) a $324.4 million increase in servicing collections as a result of MSR acquisitions that closed subsequent to December 31, 2019. The negative mark-to-market adjustments of $345.0 million for the year ended December 31, 2020 were primarily driven by changes in interest rates resulting in lower custodial earnings, faster prepayment rates, and higher delinquency rates due to changes in estimates regarding the economic outlook caused by COVID-19.

Gain on Originated Mortgage Loans, Held-for-Sale, Net

Gain on originated mortgage loans, held-for-sale, net increased $104.2$939.0 million for the year ended December 31, 2020 primarily driven by an increase in loan origination volume and higher gain on sales margins. As noted in the “Our Portfolio” section, during the year ended December 31, 2018 compared to2020, loan origination volume at NewRez was $61.6 billion, up from $22.3 billion in the year prior. During the twelve months ended December 31, 2017. Specifically, Servicing fee revenue2020, the continued lower interest rate environment, increased refinance activity by borrowers, integration of Ditech’s platform, and fees increased $227.7 million as a result of MSR acquisitions by our servicer subsidiary, NRM, subsequent to December 31, 2017 (Note 5 to our Consolidated Financial Statements). This was offset by (i) a $33.7 million increase in amortization as a result of MSR acquisitions closed subsequent to December 31, 2017, (ii) a $86.9 million decrease related to changes in valuation inputs and assumptions, primarily driven by less decrease in discount rates, partially offset by a decrease in prepayment speeds, and (iii) a $2.9 million loss on sales realized through Gain (loss) on settlement of investments, net subsequent to December 31, 2017.


market share helped drive volume growth across all origination channels. Gain on Sale of Originated Mortgage Loans, Net

The gain on sale of originated mortgage loans of $89.0 millionmargins during the year ended December 31, 20182020 was 1.85%, 19% higher than 1.56% for the same period in 2019. The increase in margin was driven by higher investor demand for Agency securities during the first half of the year due to increased volatility caused by the onset of COVID-19 in mid-March 2020. Margins also benefited from decreasing interest rates throughout the year, resulting in higher volumes of loan refinancing.

Interest Expense

Interest expense decreased by $349.3 million for the year ended December 31, 2020 primarily attributable to (i) a $296.2 million decrease in the average size of our bond portfolio, (ii) an $80.3 million decrease largely driven by $3.0 billion of
102


residential mortgage loan sales in April 2020 in response to COVID-19, and (iii) a $13.2 million decrease in interest expense due to runoff of MSR related investments, partially offset by (iv) a $36.8 million increase in interest expense as a result of entering into a three-year senior secured term loan facility for $600.0 million at 11.0% in May 2020 and subsequently refinanced in September 2020 with proceeds from the $550.0 million of 6.250% senior unsecured notes due 2025. Refer to the “Liquidity and Capital Resources” section for further details.

General and Administrative Expenses

General and administrative expenses is composed of the following:
Year Ended December 31,Increase (Decrease)
20202019Amount%
Compensation and benefits expense$230,009 $121,004 $109,005 90.1 %
Compensation and benefits expense, origination341,637 164,485 177,152 107.7 %
Legal and professional expense70,502 89,489 (18,987)(21.2)%
Loan origination expense92,081 45,483 46,598 102.5 %
Occupancy expense36,799 19,388 17,411 89.8 %
Subservicing expense201,444 227,482 (26,038)(11.4)%
Loan servicing expense14,126 31,737 (17,611)(55.5)%
Property and maintenance expense42,508 8,112 34,396 424.0 %
Other90,981 74,791 16,190 21.6 %
$1,120,087 $781,971 $338,116 43.2 %

General and administrative expenses increased $338.1 million for the year ended December 31, 2020 primarily attributable to increases in NewRez origination and servicing volumes. As noted in the “Our Portfolio” section, during the year, loan origination volume at NewRez was $61.6 billion, up from $22.3 billion in the year prior and loans serviced at NewRez was $297.8 billion UPB, up from $219.4 billion UPB in the year prior. Higher origination and servicing volumes resulted in higher headcount and the associated compensation and benefits expense, loan origination expense, and property and maintenance expense. Additionally, growth in Guardian Asset Management inspection and property management contracts resulted in the increase of $34.4 million of expenses incurred related to performing such services, accompanied with an increase in compensation and benefits due to higher employee headcount.

103



Management Fee to Affiliate

Management fee to affiliate increased $9.7 million for the year ended December 31, 2020 primarily as a result of the Shellpoint Acquisition (Note 1preferred share offering in the first quarter of 2020.

Incentive Compensation to our Consolidated Financial Statements). Our wholly owned subsidiary, New Penn, originates conventional, government-insured and nonconforming residential mortgage loansAffiliate

Incentive compensation to affiliate decreased $91.9 million for sale and securitization. The GSEs or Ginnie Mae guarantee conventional and government insured mortgage securitizations and private investors issue nonconforming private label mortgage securitizations while New Penn generally retains the rightyear ended December 31, 2020 due to service the underlying residential mortgage loans. In connectionfact that the incentive calculation determined in accordance with the transfermanagement agreement was in a cumulative net loss position.

Change in Fair Value of loans, we report Gain on saleInvestments

Change in fair value of originated mortgage loans, net ininvestments is composed of the Consolidated Statements of Income (Note 8 to our Consolidated Financial Statements).following:

Year Ended December 31,Increase (Decrease)
20202019Amount%
Excess mortgage servicing rights$(16,232)$(10,505)$(5,727)54.5 %
Excess mortgage servicing rights, equity method investees(3,489)6,800 (10,289)(151.3)%
Mortgage servicing rights financing receivables(279,168)(189,023)(90,145)47.7 %
Servicer advance investments763 10,288 (9,525)(92.6)%
Real estate and other securities28,455 2,101 26,354 1254.4 %
Residential mortgage loans(107,604)(70,914)(36,690)51.7 %
Consumer loans held-for-investment(6,384)— (6,384)— %
Derivative instruments(53,467)(56,143)2,676 (4.8)%
Total$(437,126)$(307,396)$(129,730)42.2 %

Change in Fair Value of Investments in Excess Mortgage Servicing Rights


Changes in the fair value of investments in Excess MSRs related to the following:
Year Ended December 31,Increase (Decrease)
20202019Amount%
Changes in interest rates and prepayment rates$1,357 $(18,279)$19,636 (107.4)%
Changes in discount rates(365)13,446 (13,811)(102.7)%
Changes in other factors(17,224)(5,672)(11,552)203.7 %
Total$(16,232)$(10,505)$(5,727)54.5 %
  Year Ended December 31, Increase (Decrease)
  2018 2017 Amount
Changes in interest rates and prepayment rates $(20,350) $(41,410) $21,060
Changes in discount rates 
 41,526
 (41,526)
Changes in other factors (38,306) 4,206
 (42,512)
Total $(58,656) $4,322
 $(62,978)


The unfavorable mark-to-market adjustments for the year ended December 31, 2020 were primarily driven by increases in delinquency rates from higher forbearance in our conventional, Agency, and PLS Excess MSR pools. Lower recapture rates were also a key contributor to the negative mark-to-market adjustments seen during the year. The unfavorable mark-to-market fair value adjustments during the year ended December 31, 2018 was mainly2019 were primarily driven by (i)increased interest rates and prepayment rates, partially offset by a decrease in discount rates during the realization of unrealized gains related to the Ocwen Transaction (Note 5 to our Consolidated Financial Statements), which were reflected as a reclassification to Gain (loss) on settlement of investments, net, and (ii) an increase in projected prepayment speeds and faster actual prepayment rates.year.

104



Change in Fair Value of Investments in Excess Mortgage Servicing Rights, Equity Method Investees


Changes in the fair value of investments in Excess MSRs, equity method investees related to the following:
Year Ended December 31,Increase (Decrease)
20202019Amount%
Changes in interest rates and prepayment rates$(151)$(7,659)$7,508 (98.0)%
Changes in discount rates(82)3,939 (4,021)(102.1)%
Changes in other factors(3,256)10,520 (13,776)(131.0)%
Total$(3,489)$6,800 $(10,289)(151.3)%
  Year Ended December 31, Increase (Decrease)
  2018 2017 Amount
Changes in interest rates and prepayment rates $(7,183) $(3,420) $(3,763)
Changes in discount rates 
 4,840
 (4,840)
Changes in other factors 15,540
 11,197
 4,343
Total $8,357
 $12,617
 $(4,260)

The positiveunfavorable mark-to-market adjustments during the year ended December 31, 20182020 were mainlyprimarily driven by increases in delinquency from higher forbearance in our conventional, Agency, and PLS Excess MSR pools. Lower recapture rates were also a key contributor to the negative mark-to-market adjustments seen during the year. The favorable mark-to-market adjustments for the year ended December 31, 2019 were primarily driven by interest income, net of expenses recorded at the investee level, a decrease in discount rates and other market factors, which totaled $15.5 million during the year ended December 31, 2018, compared to $11.2 million during the year ended December 31, 2017. This wasdelinquency rates, partially offset by an increaseincreases in projectedinterest rates and prepayment speeds and faster actual prepayment rates along with steady discount rates throughout the year ended December 31, 2018.rates.



Change in Fair Value of Investments in Mortgage Servicing RightsMSR Financing Receivables


The component of changes in the fair value of investmentsMSR financing receivables related to the following:
Year Ended December 31,Increase (Decrease)
20202019Amount%
Realization of cash flows$(222,674)$(203,732)$(18,942)9.3 %
Change in valuation inputs and assumptions(A)
(54,745)21,094 (75,839)(359.5)%
(Gain) loss on sales(1,749)(6,385)4,636 (72.6)%
Total$(279,168)$(189,023)$(90,145)47.7 %

(A)The following table summarizes the components of changes in mortgage servicing rightsthe fair value of MSR financing receivables related to changes in valuation inputs and assumptions related to the following:assumptions:
Year Ended December 31,Increase (Decrease)
20202019Amount%
Changes in interest rates and prepayment rates$29,334 $(112,269)$141,603 (126.1)%
Changes in discount rates10,950 99,674 (88,724)(89.0)%
Changes in other factors(95,029)33,689 (128,718)(382.1)%
Total$(54,745)$21,094 $(75,839)(359.5)%
  Year Ended December 31, Increase (Decrease)
  2018 2017 Amount
Changes in interest rates and prepayment rates $(22,164) $(259) $(21,905)
Changes in discount rates 212,273
 115,840
 96,433
Changes in other factors 39,927
 (5,997) 45,924
Total $230,036
 $109,584
 $120,452


The decrease in change in fair value of investments in mortgage servicing rights financing receivables of $34.8MSR Financing Receivables decreased $90.1 million duringfor the year ended December 31, 20182020, of which $75.8 million was primarily driven by a $154.5 million increase in amortization of servicing rights and a $0.8 million loss on sales realized through Gain (loss) on settlement of investments, net. These were offset by a $120.5 million increase relatedattributable to changes in valuation inputs and assumptions,assumptions. The change in fair value for the year ended December 31, 2020 was primarily drivendue to higher delinquency rates, partially offset by a decrease in discount rates and changes in interest rates. These changes resulted mainly from changes in estimates regarding the economic outlook caused by COVID-19. The remaining decrease was primarily due to an $18.9 million increase in realization of cash flows as a result of faster prepayments in 2020, partially offset by an increasetransfers from investments in prepayment speeds.MSR Financing Receivables to MSRs during the third quarter of 2020.


105


Change in Fair Value of Servicer Advance Investments


Changes in the fair value of Servicer Advance Investments related to the following:
Year Ended December 31,Increase (Decrease)
20202019Amount%
Changes in interest rates and prepayment rates$(1,866)$628 $(2,494)(397.1)%
Changes in discount rates2,219 17,786 (15,567)(87.5)%
Changes in other factors410 (8,126)8,536 (105.0)%
Total$763 $10,288 $(9,525)(92.6)%
  Year Ended December 31, Increase (Decrease)
  2018 2017 Amount
Changes in interest rates and prepayment rates $1,629
 $(16,109) $17,738
Changes in discount rates (12,829) (128,336) 115,507
Changes in other factors (78,132) 228,863
 (306,995)
Total $(89,332) $84,418
 $(173,750)


The negativepositive mark-to-market adjustments during the year ended December 31, 20182020 were mainly driven by a decrease in discount rates, partially offset by increased prepayment speeds. The positive mark-to-market adjustments during the realization of unrealized gains related to the Ocwen Transaction (Note 5 to our Consolidated Financial Statements) resulting inyear ended December 31, 2019 were mainly driven by a reclassification to Gain (loss) on settlement of investments, net, and an increasedecrease in discount rates.


Change in Fair Value of Investments in Residential Mortgage LoansReal Estate and Other Securities


The change in fair value of investments in Residential Mortgage Loans of $73.5real estate and other securities increased $26.4 million duringfor the year ended December 31, 2018 was2020 primarily due to higher purchases of Agency RMBS made throughout the election ofyear accounted for under the fair value option onoption.

Change in Fair Value of Residential Mortgage Loans acquired

The change in fair value of residential mortgage loans decreased $36.7 million for the fourth quarteryear ended December 31, 2020 primarily due to (i) a $239.6 million decrease related to changes in valuation inputs and assumptions largely driven by the economic outlook caused by COVID-19, offset by (ii) $276.3 million of 2018 coupled withhigher unrealized losses on loans compared to the prior year.

Change in Fair Value of Consumer Loans

Change in fair value of consumer loans decreased $6.4 million for the year ended December 31, 2020 due to unfavorable changes in inputs and assumptions largely driven by the economic outlook caused by COVID-19.

Change in Fair Value of Derivative Instruments

Change in fair value of derivative instruments increased $2.7 million for the year ended December 31, 2020 primarily due to a decrease in discount ratesunrealized loss on loans acquiredinterest rate swaps largely resulting from changes in the forward LIBOR curve during the fourth quarter of 2018, whereas Residential Mortgage Loans were held at lower of cost or market value in 2017.year.


Gain (Loss) on Settlement of Investments, Net


Gain (loss) on settlement of investments, net increased by $93.5 million, primarily related to (i) $101.7 million of gains reclassified from change in fair value of investments in Excess Mortgage Servicing Rights and Servicer Advance investments as a resultis composed of the Ocwen Transaction (Note 5 to our Consolidated Financial Statements), (ii) a $94.1 million change from loss to gainfollowing:
Year Ended December 31,Increase (Decrease)
20202019Amount%
Gain (loss) on sale of real estate securities$(753,713)$205,989 $(959,702)(466)%
Gain (loss) on sale of acquired residential mortgage loans(5,662)153,174 (158,836)(104)%
Gain (loss) on settlement of derivatives(74,812)(129,923)55,111 (42)%
Gain (loss) on liquidated residential mortgage loans4,644 (4,872)9,516 (195)%
Gain (loss) on sale of REO(21,925)(11,521)(10,404)90 %
Gain (loss) on extinguishment of debt(66,233)(8,532)(57,701)676 %
Gain (loss) on Excess MSR recapture agreements— — — — %
Other gains (losses)(12,430)23,666 (36,096)(153)%
$(930,131)$227,981 $(1,158,112)(508)%

Gain (loss) on settlement of derivatives related to an increase in gains on settlement of Interest Rate Swaps and a decrease in loss on settlement of TBAs, and (iii) a $15.2investments, net decreased $1,158.1 million change from loss to gain on liquidated residential mortgage loans duringfor the year ended December 31, 2018 compared2020 primarily due to (i) $959.7 million of losses incurred on sales of Non-Agency RMBS during March 2020 in order to generate liquidity and de-risk our balance sheet in response to the increased market volatility attributable to the onset of the COVID-19 pandemic, (ii) a
106


$121.0 million decrease in gains realized on collapse transactions due to lower collapse volume during the year, ended December 31, 2017. This(iii) a $57.7 million loss on extinguishment of debt primarily attributable to the 2020 term loan refinancing in the third quarter, (iv) a $41.6 million loss on loan sales during the year, (v) a $22.9 million increase wasin loss on sales of MSRs, (vi) a $10.4 million increase in loss on REO sales related to legacy receivable write-offs during the fourth quarter of 2020, partially offset by (iv) a $50.6 million change from gain on sale of real estate securities to loss on sale of real estate securities, (v) a $47.4 million change from gain on sale of residential mortgage loans to loss on sale of residential mortgage loans, (vi) a $3.2 million increased loss on sale of REO, and (vii) a $16.3$50.2 million decrease in losses on TBAs, and (viii) a $4.9 million increase in other losses primarily as a resultgain on settlement of increased losses on securitizations of residential mortgage loans during the year ended December 31, 2018 compared to the year ended December 31, 2017.derivatives.


Earnings from Investments in Consumer Loans, Equity Method Investees

Earnings from investments in Consumer Loans, Equity Method Investees decreased by $14.8 million as a result of a decrease in net earnings generated by our approximately 25% member interest in LoanCo and WarrantCo (Note 9 to our Consolidated Financial Statements) during the year ended December 31, 2018 compared to the year ended December 31, 2017.


Other Income (Loss), Net


Other income (loss), net is composed of the following:
Year Ended December 31,Increase (Decrease)
20202019Amount%
Unrealized gain (loss) on secured notes and bonds payable$(966)$(1,236)$270 (21.8)%
Unrealized gain (loss) on contingent consideration(6,568)(10,487)3,919 (37.4)%
Unrealized gain (loss) on equity investments(54,455)(3,096)(51,359)1658.9 %
Gain (loss) on transfer of loans to REO7,945 11,842 (3,897)(32.9)%
Gain (loss) on transfer of loans to other assets(939)(1,144)205 (17.9)%
Gain (loss) on Ocwen common stock3,235 174 3,061 1759.2 %
Provision for servicing losses(15,330)(9,102)(6,228)68.4 %
Bargain Purchase Gain— 49,539 (49,539)(100.0)%
Rental and ancillary revenue25,409 6,732 18,677 277.4 %
Property and maintenance revenue70,527 14,449 56,078 388.1 %
Other income (loss)(31,655)(17,852)(13,803)77.3 %
$(2,797)$39,819 $(42,616)(107.0)%

As summarized in the table above, Other income decreased by $128.4$42.6 million primarily attributable to (i) a $111.4 million increase in loss on derivative instruments related to increased losses on interest rate swaps and TBAs, (ii) a $16.2 million change from gain on Ocwen common stock to loss on Ocwen common stock, (iii) a $3.4 million decrease in gain on transfer of loans to REO, (iv) a $2.4 million change from gain on transfer of loans to other assets to loss on transfer of loans to other assets duringfor the year ended December 31, 2018 compared2020 primarily due to an increase in unrealized losses on our equity method investments (TSX and Covius), one time gains in 2019 related to the Ditech purchase, Springcastle acquisition, partially offset by an increase of property inspection and maintenance revenue at Guardian, as well as a $16.4 million increase of recovery income.

Provision (Reversal) for Credit Losses on Securities

The provision for credit losses on securities decreased $11.8 million for the year ended December 31, 2017. This decrease was2020 primarily due to a smaller average bond portfolio due to sales of securities during the year in response to COVID-19, newly acquired securities accounted for under the fair value election, and improved credit spreads throughout the year on our Non-Agency RMBS.

Valuation and Credit Loss Provision (Reversal) on Loans and Real Estate Owned

Valuation and credit loss provision (reversal) on loans and real estate owned increased $99.8 million primarily due to (i) a $133.2 million increase in impairment on residential mortgage loans related to the economic outlook caused by COVID-19, partially offset by (v)(ii) a $7.4$31.0 million increasedecrease in unrealized gainthe provision due to the application of the fair value election on other ABS duringconsumer loans in conjunction with the adoption of CECL on January 1, 2020.

Income Tax Expense (Benefit)

Income tax expense (benefit) decreased $24.9 million for the year ended December 31, 2018 compared to the year ended December 31, 2017.

General and Administrative Expenses

General and administrative expenses increased by $164.4 million2020 primarily attributable to the Shellpoint Acquisition (Note 1 to our Consolidated Financial Statements) which led to increased General and administrative expenses during the year ended December 31, 2018. Specifically, there was (i) a $109.7 million increase in compensation and benefit expense, (ii) a $16.1 million increase in loan origination expense, (iii) a $8.9 million increase in rent and other office expenses, (iv) a $5.9 million increase in marketing expenses, and (v) a $5.1 million increase in legal and professional expense driven by transactions closed subsequent to December 31, 2017, during the year ended December 31, 2018 compared to the year ended December 31, 2017.

Management Fee to Affiliate

Management fee to affiliate increased by $7.0 million as a result of increases to our gross equity subsequent to December 31, 2017.

Incentive Compensation to Affiliate

Incentive compensation to affiliate increased by $13.5 million due to an increase in our incentive compensation earnings measure resultingdeferred tax benefits from the changes in the incomefair value of loans and expense items described above, excluding any unrealized gains or losses from mark-to-market valuation changes on investments and debtMSRs during the year ended December 31, 2018 compared to the year ended December 31, 2017.

Loan Servicing Expense

Loan servicing expense decreasedfirst quarter of 2020, offset by $8.8 million primarily attributable to a $8.7 million decrease of loan servicing expense on Consumer Loans, held for investment, attributable to lower unpaid principal balance.

Subservicing Expense

Subservicing expense increased $10.7 million during the year ended December 31, 2018 compared to the year ended December 31, 2017 as a result of MSR acquisitions that closed subsequent to December 31, 2017 within our servicer subsidiary, NRM (Note 5 to our Consolidated Financial Statements).

Income Tax (Benefit) Expense

Income tax (benefit) expense changed by $241.1 million as a result of an income tax benefit of $73.4 million during the year ended December 31, 2018 compared to an income tax expense of $167.6 million during the year ended December 31, 2017, primarily due to (i) the release of valuation allowances on deferred tax assets attributable to our TRSs, (ii) realization of deferred tax assets related to the Ocwen Transaction (Note 5 to our Consolidated Financial Statements), (iii) net deferred tax expense resultinggenerated from changesincome in assumptions impacting interestour servicing and origination segments in subsequent quarters. The taxable income and mark-to-market on investmentsof the operating businesses is largely absorbed by our historical net operating losses, reducing current taxable income in Servicer Advances during the year ended December 31, 2017, (iv) mark-to-market and interest income on Servicing Related Assets during the year ended December 31, 2018, and (v) a decrease in effective tax rates subsequent to December 31, 2017.our TRSs.



Noncontrolling Interests in Income (Loss) of Consolidated Subsidiaries


Noncontrolling interests (“NCI”) in income (loss) of consolidated subsidiaries decreasedincreased by $16.6$10.0 million primarily due to (i) a $9.2$9.4 million increase in NCI at the Shelter JVs, driven by higher earnings from originations, and (ii) a $4.0 million increase in NCI related to our Consumer Loan Companies, which are 46.5% owned by third parties, partially offset by (iii) a $3.4 million
107


decrease in other’s interest in the net income of the Buyer as a result of a decrease in noncontrolling ownership from 54.2% to 27.2% in August 2017, as well as a net decrease inlower fair value adjustments and interest income earnedduring the twelve months ended December 31, 2020.

Dividends on the Buyer’s levered assetsPreferred Stock

The dividends on preferred stock is related to our 7.500% Preferred Series A, 7.125% Preferred Series B, and 6.375% Preferred
Series C. There was a $41.0 million increase in the change in fair value of the Buyer’s assets,dividends on our preferred stock during the year ended December 31, 2018, and (ii) a $8.9 million decrease from a net decrease in income from2020 attributable to the Consumer Loan Companies, which are 46.5% owned by third parties. The decrease was partially offset by (iii) a $1.2 million increase in noncontrolling interest in income (loss) as a resultissuance of the Shellpoint Acquisition (Note 1 to our Consolidated Financial Statements).Preferred Series A, Preferred Series B, and Preferred Series C in July 2019, August 2019, and February 2020, respectively.


Other Comprehensive Income. See “—Accumulated Other Comprehensive Income (Loss)” below.



Comparison of Results of Operations for the years ended December 31, 2017 and 2016
 Year Ended December 31, Increase (Decrease)
 2017 2016 Amount %
Interest income$1,519,679
 $1,076,735
 $442,944
 41.1 %
Interest expense460,865
 373,424
 87,441
 23.4 %
Net Interest Income1,058,814
 703,311
 355,503
 50.5 %
Impairment       
Other-than-temporary impairment (OTTI) on securities10,334
 10,264
 70
 0.7 %
Valuation and loss provision (reversal) on loans and real estate owned75,758
 77,716
 (1,958) (2.5)%
 86,092
 87,980
 (1,888) (2.1)%
Net interest income after impairment972,722
 615,331
 357,391
 58.1 %
Servicing revenue, net424,349
 118,169
 306,180
 259.1 %
Other Income       
Change in fair value of investments in excess mortgage servicing rights4,322
 (7,297) 11,619
 (159.2)%
Change in fair value of investments in excess mortgage servicing rights, equity method investees12,617
 16,526
 (3,909) (23.7)%
Change in fair value of investments in mortgage servicing rights financing receivables66,394
 
 66,394
 100.0 %
Change in fair value of servicer advance investments84,418
 (7,768) 92,186
 (1,186.7)%
Gain on consumer loans investment
 9,943
 (9,943) (100.0)%
Gain on remeasurement of consumer loans investment
 71,250
 (71,250) (100.0)%
Gain (loss) on settlement of investments, net10,310
 (48,800) 59,110
 (121.1)%
Earnings from investments in consumer loans, equity method investees25,617
 
 25,617
 100.0 %
Other income (loss), net4,108
 28,483
 (24,375) (85.6)%
 207,786
 62,337
 145,449
 233.3 %
Operating Expenses       
General and administrative expenses67,159
 38,570
 28,589
 74.1 %
Management fee to affiliate55,634
 41,610
 14,024
 33.7 %
Incentive compensation to affiliate81,373
 42,197
 39,176
 92.8 %
Loan servicing expense52,330
 44,001
 8,329
 18.9 %
Subservicing expense166,081
 7,832
 158,249
 2,020.5 %
 422,577
 174,210
 248,367
 142.6 %
Income Before Income Taxes1,182,280
 621,627
 560,653
 90.2 %
Income tax expense167,628
 38,911
 128,717
 330.8 %
Net Income$1,014,652
 $582,716
 $431,936
 74.1 %
Noncontrolling Interests in Income of Consolidated
Subsidiaries
$57,119
 $78,263
 $(21,144) (27.0)%
Net Income Attributable to Common Stockholders$957,533
 $504,453
 $453,080
 89.8 %

Interest Income

Interest income increased by $442.9 million primarily attributable to incremental interest income of (i) $165.8 million from an increase in the size of Real Estate Securities portfolio and accelerated accretion on Real Estate Securities owned in Non-Agency RMBS trusts that were terminated upon the execution of calls, (ii) $161.8 million from Servicer Advance Investments, primarily due to a $204.1 million increase from HLSS Servicer Advance Investments driven by retrospective adjustments resulting from a change in cash flow assumptions, partially offset by faster prepayment speeds and a lower forward LIBOR curve as compared to prior projections, (iii) $78.7 million from Mortgage Servicing Rights Financing Receivables due to the PHH and Ocwen Transactions (Note 5 to our Consolidated Financial Statements), (iv) $53.8 million from the Residential Mortgage Loans portfolio

due to the acquisition of loans through the execution of calls, and (v) $31.1 million from Consumer Loans acquired as a result of the SpringCastle Transaction (Note 9 to our Consolidated Financial Statements) on March 31, 2016. The increase was partially offset by (vi) a $47.0 million decrease from Excess MSR investments attributable to a step up in prepayment rates relative to the prior year, and (vii) a $1.3 million decrease in interest income related to recoveries from certain GNMA EBO servicer advances.

Interest Expense

Interest expense increased by $87.4 million primarily attributable to increases of (i) $73.7 million of interest expense on repurchase agreements and financings on Real Estate Securities in which we made additional levered investments subsequent to December 31, 2016, (ii) $43.3 million of interest expense on MSRs and related servicer advances financing obtained subsequent to December 31, 2016, (iii) $25.8 million on Residential Mortgage Loans due to an increase in the underlying principal balance of the portfolio levered with repurchase agreements, and (iv) $16.9 million on debt collateralized by Excess MSRs issued subsequent to December 31, 2016. The increase was partially offset by (v) a $70.7 million decrease in interest on financings related to Servicer Advance Investments due to debt extinguishment and refinancing subsequent to December 31, 2016, and (vi) $1.6 million on Consumer Loans due to a decrease in the levered portfolio.

Other than Temporary Impairment (OTTI) on Securities

The other-than-temporary impairment on securities increased by $0.1 million primarily resulting from a decline in fair values on a greater portion of our Non-Agency RMBS, which we purchased with existing credit impairment, below their amortized cost basis as of December 31, 2017.

Valuation and Loss Provision (Reversal) on Loans and Real Estate Owned

The $2.0 million decrease in the valuation and loss provision (reversal) on loans and real estate owned resulted from (i) a $15.1 million decrease in impairment on Residential Mortgage Loans and REO due primarily to improved performance on certain non-performing loans and a reduction in impairment on REOs during the year ended December 31, 2017. The decrease was partially offset by (ii) a $9.3 million increase in consumer loan provision expense on loans recorded as a result of the SpringCastle Transaction (Note 9 to our Consolidated Financial Statements) and certain newly originated consumer loans acquired subsequent to December 31, 2016, and (iii) a $3.8 million increase of reserve related to certain GNMA EBO servicer advances receivable.

Servicing Revenue, Net

The component of servicing revenue, net related to changes in valuation inputs and assumptions related to the following:
  Year Ended December 31, Increase (Decrease)
  2017 2016 Amount
Changes in interest rates and prepayment rates $(38,848) $120,602
 $(159,450)
Changes in discount rates 165,496
 (1,767) 167,263
Changes in other factors 28,847
 (15,156) 44,003
Total $155,495
 $103,679
 $51,816

Servicing revenue, net increased $306.2 million during the year ended December 31, 2017 compared to the year ended December 31, 2016 as a result of MSR acquisitions by our servicer subsidiary, NRM, the majority of which closed subsequent to December 31, 2016 (Note 5 to our Consolidated Financial Statements). $51.8 million of the increase was related to changes in valuation inputs and assumptions, primarily driven by a decrease in discount rates, partially offset by faster prepayment speeds.


Change in Fair Value of Investments in Excess Mortgage Servicing Rights

Changes in the fair value of investments in Excess MSRs related to the following:
  Year Ended December 31, Increase (Decrease)
  2017 2016 Amount
Changes in interest rates and prepayment rates $(41,410) $(2,080) $(39,330)
Changes in discount rates 41,526
 
 41,526
Changes in other factors 4,206
 (5,217) 9,423
Total $4,322
 $(7,297) $11,619

The increase in mark-to-market fair value adjustments during the year ended December 31, 2017 consisted primarily of an increase in value on the Excess MSR pools driven by a decrease in average discount rate on the portfolio, offset by an increase in projected prepayment speeds and faster actual prepayment rates throughout the year.

Change in Fair Value of Investments in Excess Mortgage Servicing Rights, Equity Method Investees

Changes in the fair value of investments in Excess MSRs, equity method investees related to the following:
  Year Ended December 31, Increase (Decrease)
  2017 2016 Amount
Changes in interest rates and prepayment rates $(3,420) $2,669
 $(6,089)
Changes in discount rates 4,840
 
 4,840
Changes in other factors 11,197
 13,857
 (2,660)
Total $12,617
 $16,526
 $(3,909)

The decrease in positive mark-to-market adjustments during the year ended December 31, 2017 were mainly driven by interest income net of expenses recorded at the investee level and other market factors, which totaled $11.2 million during the year ended December 31, 2017, compared to $13.9 million during the year ended December 31, 2016.

Change in Fair Value of Investments in Mortgage Servicing Rights Financing Receivables

The component of changes in the fair value of investments in mortgage servicing rights financing receivables related to changes in valuation inputs and assumptions related to the following:
  Year Ended December 31, Increase (Decrease)
  2017 2016 Amount
Changes in interest rates and prepayment rates $(259) $
 $(259)
Changes in discount rates 115,840
 
 115,840
Changes in other factors (5,997) 
 (5,997)
Total $109,584
 $
 $109,584

The change in fair value of investments in mortgage servicing rights financing receivables of $66.4 million during the year ended December 31, 2017 is due to the acquisition of mortgage servicing rights financing receivables as a result of the PHH Transaction and Ocwen Transaction (Note 5 to our Consolidated Financial Statements), which are measured at fair value on a recurring basis. $109.6 million of the increase was related to changes in valuation inputs and assumptions, primarily discount rates, which was offset by $43.2 million of amortization of servicing rights.


Change in Fair Value of Servicer Advance Investments

Changes in the fair value of Servicer Advance Investments related to the following:
  Year Ended December 31, Increase (Decrease)
  2017 2016 Amount
Changes in interest rates and prepayment rates $(16,109) $(23,806) $7,697
Changes in discount rates (128,336) 7,864
 (136,200)
Changes in other factors 228,863
 8,174
 220,689
Total $84,418
 $(7,768) $92,186

The positive mark-to-market adjustments during the year ended December 31, 2017 were mainly driven by a change in valuation assumptions related to the HLSS portfolio. Primarily, we reduced our assumption related to the cost of subservicing in periods subsequent to the expiration of the related contract to reflect the current characteristics of, and market for, this investment. This change in assumption resulted in a positive mark-to-market adjustment of $193.8 million. Changes in valuation inputs and assumptions related to the Ocwen Transaction (Note 5 to our Consolidated Financial Statements) further increased the fair value by $41.5 million. The increase was partially offset by a negative mark-to-market adjustment of $128.3 million driven by a discount rate change related to the HLSS portfolio.

Gain on Consumer Loans Investment

The gain on consumer loans investment decreased $9.9 million during the year ended December 31, 2017 compared to the year ended December 31, 2016. This decrease was due to the SpringCastle Transaction (Note 9 to our Consolidated Financial Statements) on March 31, 2016, triggering a change in accounting to income recognition based on the consolidated assets and liabilities rather than recognition of income based on the distributions in excess of basis for prior periods.

Gain on Remeasurement of Consumer Loans Investment

Gain on remeasurement of consumer loans investment of $71.3 million during the year ended December 31, 2016 represents the remeasurement of New Residential’s previously held equity method investment in the Consumer Loan Companies as a result of obtaining a controlling financial interest through the SpringCastle Transaction (Note 9 to our Consolidated Financial Statements).

Gain (Loss) on Settlement of Investments, Net

Gain (loss) on settlement of investments, net increased by $59.1 million, primarily related to (i) a $48.1 million change in loss on sale of real estate securities to gain on sale of real estate securities, (ii) an increased gain on sale of residential mortgage loans of $27.6 million, (iii) an $11.3 million realized gain related to the Ocwen Transaction (Note 5 to our Consolidated Financial Statements), and (iv) decreased loss on extinguishment of debt and write-off financing fees of $6.0 million. This increase was partially offset by (v) a $13.9 million change in gain on sale of REO to loss on sale of REO, (vi) a $11.7 million increase in loss on settlement of derivatives, and (vii) a $8.4 million increase in loss on liquidated residential mortgage loans, during the year ended December 31, 2017 compared to the year ended December 31, 2016.

Earnings from Investments in Consumer Loans, Equity Method Investees

Earnings from investments in Consumer Loans, Equity Method Investees of $25.6 million during the year ended December 31, 2017 represents earnings generated by our 25% member interest in LoanCo and WarrantCo (Note 9 to our Consolidated Financial Statements).

Other Income (Loss), Net

Other income (loss), net decreased by $24.4 million, primarily attributable to (i) a $16.1 million increase in REO expense and servicer advance expenses, (ii) a $10.4 million decrease in Ocwen downgrade reimbursement income, (iii) a $8.0 million change in unrealized gain on derivative instruments to unrealized loss on derivative instruments, (iv) a $2.4 million decrease in gain on transfers of EBO and reverse mortgage loans to HUD claim receivables, and (v) a $1.4 million increase in reserve on collapse holdback during the year ended December 31, 2017 compared to the year ended December 31, 2016. This decrease was partially offset by (vi) a $5.3 million gain on Ocwen common stock, (vii) a $5.2 million change in unrealized loss on other ABS to unrealized

gain on other ABS, and (viii) an increased gain on transfer of loans to REO of $4.6 million during the year ended December 31, 2017 compared to the year ended December 31, 2016.

General and Administrative Expenses

General and administrative expenses increased by $28.6 million primarily attributable to (i) a $7.1 million increase in expenses related to newly acquired Residential Mortgage Loans, (ii) a $6.8 million increase in deal related expense, (iii) a $5.4 million increase in securitization fees, (iv) a $5.1 million increase in custodian expense and professional fees related to servicing compliance as a result of MSR acquisitions by our servicer subsidiary, NRM, the majority of which closed subsequent to December 31, 2016 (Note 5 to our Consolidated Financial Statements), (v) a $2.4 million increase in professional fees related to legal, and (vi) a $1.1 million increase in trustee fees during the year ended December 31, 2017.

Management Fee to Affiliate

Management fee to affiliate increased by $14.0 million as a result of increases to our gross equity subsequent to December 31, 2016.

Incentive Compensation to Affiliate

Incentive compensation to affiliate increased by $39.2 million due to an increase in our incentive compensation earnings measure resulting from the changes in the income and expense items described above, excluding any unrealized gains or losses from mark-to-market valuation changes on investments and debt during the year ended December 31, 2017 compared to the year ended December 31, 2016.

Loan Servicing Expense

Loan servicing expense increased by $8.3 million primarily attributable to (i) a $6.5 million increase of loan servicing expense on Consumer Loans, held for investment as a result of the SpringCastle Transaction (Note 9 to our Consolidated Financial Statements), and (ii) a $2.1 million increase in servicing expense on the Residential Mortgage Loans, partially offset by (iii) a $0.3 million decrease in servicing expense on Real Estate Securities.

Subservicing Expense

Subservicing expense increased $158.2 million during the year ended December 31, 2017 compared to the year ended December 31, 2016 as a result of transactions that closed subsequent to December 31, 2016 within our servicer subsidiary, NRM (Note 5 to our Consolidated Financial Statements).

Income Tax Expense (Benefit)

Income tax expense (benefit) increased by $128.7 million primarily due to (i) the increase in the net deferred tax expense resulting from changes in assumptions impacting interest income and mark-to-market on Servicer Advance Investments and (ii) taxable income at NRM as a mortgage servicer subsequent to December 31, 2016.

Noncontrolling Interests in Income (Loss) of Consolidated Subsidiaries

Noncontrolling interests in income (loss) of consolidated subsidiaries decreased by $21.1 million primarily due to (i) a $28.9 million decrease in other’s interest in the net income of the Buyer as a result of a decrease in ownership from 54.2% to 27.2%, as well as a net decrease in net interest income earned on the Buyer’s levered assets and in the change in fair value of the Buyer’s assets, during the year ended December 31, 2017, which was partially offset by (ii) an increase of $7.8 million from the consolidation of the Consumer Loan Companies as part of the SpringCastle Transaction (Note 9 to our Consolidated Financial Statements).

LIQUIDITY AND CAPITAL RESOURCESConsumer Loans


Liquidity isThe table below summarizes the collateral characteristics of the consumer loans, including those held in the Consumer Loan Companies and those acquired from the Consumer Loan Seller, as of December 31, 2020 (dollars in thousands):
Collateral Characteristics
UPBPersonal Unsecured Loans %Personal Homeowner Loans %Number of Loans
Weighted Average Original FICO Score(A)
Weighted Average CouponAdjustable Rate Loan %Average Loan Age (months)Average Expected Life (Years)
Delinquency 30 Days(B)
Delinquency 60 Days(B)
Delinquency 90+ Days(B)
12-Month CRR(C)
12-Month CDR(D)
Consumer loans, held-for-investment$620,983 61.0 %39.0 %90,068 682 17.5 %12.3 %189 3.6 1.4 %0.9 %1.3 %19.8 %4.6 %
(A)Weighted average original FICO score represents the FICO score at the time the loan was originated.
(B)Delinquency 30 Days, Delinquency 60 Days and Delinquency 90+ Days represent the percentage of the total principal balance of the pool that corresponds to loans that are delinquent by 30-59 days, 60-89 days or 90 or more days, respectively.
(C)12-Month CRR, or the voluntary prepayment rate, represents the annualized rate of the voluntary prepayments during the three months as a measurementpercentage of the total principal balance of the pool.
(D)12-Month CDR, or the involuntary prepayment rate, represents the annualized rate of the involuntary prepayments (defaults) during the three months as a percentage of the total principal balance of the pool.

In addition, as of December 31, 2019, our investments in PF LoanCo Funding LLC (“LoanCo”) and PF WarrantCo Holdings, LP (“WarrantCo”) had been fully distributed to us. The final distribution resulted in a gain of $3.6 million on the investment.

We have financed our investments in consumer loans with securitized non-recourse long-term notes with a stated maturity date of May 2036. During 2020, we refinanced our previous SpringCastle securitization with a new $663 million securitization, ultimately lowering cost of funds. Furthermore, the notes are non-mark-to-market and not subject to margin calls. See Note 12 to our Consolidated Financial Statements for further information regarding financing of our abilityconsumer loans.

TAXES

We have elected to meet potential cash requirements, including ongoing commitments to repay borrowings, fund and maintain investments, and other general business needs. Additionally, to maintain our statusbe treated as a REIT for U.S. federal income tax purposes. As a REIT we generally pay no federal or state and local income tax on assets that qualify under the Internal Revenue Code,REIT requirements if we must distribute annuallyout at least 90% of our REITthe current taxable income. income generated from these assets.

We note that a portion of this requirement may be able to be met in future years through stock dividends, rather than cash, subject to limitations based on the value of our stock.

Our primary sources of funds for liquidity generally consist of cash provided by operating activities (primarily income from our investments in Excess MSRs, MSRs,hold certain assets, including Servicer Advance Investments RMBS and loans), sales of and repayments from our investments, potential debt financing sources, including securitizations, and the issuance of equity securities, when feasible and appropriate. Our ability to utilize funds generated by the MSRs, held in our servicer subsidiary, NRM, istaxable REIT subsidiaries (“TRSs”) that are subject to regulatoryfederal, state and local income tax because these assets either do not qualify under the REIT requirements regarding NRM’s liquidity. or the status of these assets is uncertain. We also operate our securitization program, servicing, origination, and ancillary businesses through TRSs.

93


As our operating investments continue to grow and become a larger component of our total consolidated income, we anticipate income subject to tax will increase, along with a corresponding increase in tax expense and our consolidated effective tax rate.

As of December 31, 2018, approximately $203.6 million2020, our net deferred tax liability of our cash and cash equivalents was held at NRM, of which $79.7$7.9 million was primarily composed of deferred tax liabilities generated through the deferral of gains from loans sold by our origination business with servicing retained by the Company, offset by deferred tax assets generated from changes in excessfair value of regulatory liquidity requirementsloans and available for deployment. Our primary usesMSRs.

For the year ended December 31, 2020, we recognized total tax expense (benefit) of funds are$16.9 million driven primarily by deferred tax benefits resulting from changes in the paymentfair value of interest, management fees, incentive compensation,loans and MSRs during the first quarter of 2020, offset by tax expense generated from income in our servicing and subservicing expenses, outstanding commitments (including margins)origination business segments in subsequent quarters. The taxable income of the operating businesses is largely absorbed by our historical net operating losses, reducing current taxable income in our TRSs.

CRITICAL ACCOUNTING POLICIES AND USE OF ESTIMATES

The Company’s accounting policies are more fully described in Note 2 of the Consolidated Financial Statements. As disclosed in Note 2, the preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions about future events that affect the amounts reported in the financial statements and accompanying notes. Actual results could differ significantly from those estimates. The Company believes that the following discussion addresses the Company’s most critical accounting policies, which are those that are most important to the portrayal of the Company’s financial condition and results of operations and require management’s most difficult, subjective and complex judgments.

We believe the estimates and assumptions underlying our consolidated financial statements are reasonable and supportable based on the information available as of December 31, 2020; however, uncertainty over the ultimate impact COVID-19 will have on the global economy generally, and our business in particular, makes any estimates and assumptions as of December 31, 2020 inherently less certain than they would be absent the current and potential impacts of COVID-19. Actual results may materially differ from those estimates.

MSRs and MSR Financing Receivables

Classification and valuation — As an approved owner of MSRs, upon acquisition, we account for our MSRs as servicing assets or servicing liabilities as we have undertaken an obligation to service financial assets. We measure our MSRs at fair value at acquisition and elect to subsequently measure at fair value at each reporting date using the fair value measurement method. Our MSRs are categorized as Level 3 under the GAAP fair value hierarchy, as described in Note 13 to our Consolidated Financial Statements. The inputs used in the valuation of MSRs include prepayment rate, delinquency rate, recapture rate, mortgage servicing amount, discount rate, and estimated market level future costs to service. These inputs are primarily based on current market data obtained from servicers and other operating expenses,third parties, which may be adjusted based on our expectations for the future, and the repaymentrequires significant judgement. The determination of borrowingsestimated cash flows used in pricing models is inherently subjective and hedge obligations,imprecise. The methods used to estimate fair value may not result in an amount that is indicative of net realizable value or reflective of future fair values. Changes in market conditions, as well as dividends. Althoughchanges in the assumptions or methodology used to determine fair value, could result in a significant increase or decrease in fair value.

In order to evaluate the reasonableness of our fair value determinations, we engage an independent valuation firm to separately measure the fair value of our MSRs. The independent valuation firm determines an estimated fair value range based on its own models. We compare the range provided by the independent valuation firm to the values generated by our internal models. To date, we have other sourcesnot made any significant valuation adjustments as a result of liquidity,the values provided by the third-party valuation adjustments.

In certain cases, we have legally purchased MSRs or the right to the economic interest in MSRs, however, we determined that the respective purchase agreement would not be treated as a sale under GAAP. Therefore, rather than recording an investment in MSRs, we have recorded an investment in MSR financing receivables. We have elected to measure the investment at fair value, with changes in fair value reflected within Change in fair value of investments in the Consolidated Statements of Income. In order to evaluate the reasonableness of our fair value determinations, similar to MSRs, we engage an independent valuation firm to separately measure the fair value of our MSR Financing Receivables.

Revenue and interest income recognition — We recognize income from investment in MSRs as Servicing revenue, net which comprises (i) income from the MSRs, plus or minus (ii) the mark-to-market on the MSRs including change in fair value due to realization of cash flows.

94


We recognize income from MSR financing receivables as interest income net of subservicing fees.

Servicer Advance Investments

Classification and valuation — We have elected to account for the Servicer advance investments at fair value. Accordingly, we estimate the fair value of the Servicer advance investments at each financial reporting date and reflect changes in the fair value of the Servicer advance investments as gains or losses.

We categorize Servicer advance investments under Level 3 of the GAAP hierarchy because we use internal pricing models to estimate the future cash flows related to the Servicer advance investments that incorporate significant unobservable inputs and include assumptions that are inherently subjective and imprecise. In order to evaluate the reasonableness of our fair value determinations, we engage an independent valuation firm to separately measure the fair value of our Servicer advance investments. The independent valuation firm determines an estimated fair value range based on its own models.

Our estimations of future cash flows include the combined cash flows of all of the components that comprise the Servicer advance investments: existing advances, the requirement to purchase future advances and the right to the basic fee component of the related MSR. The factors that most significantly impact the fair value include (i) the rate at which the servicer advance balance declines, (ii) the duration of outstanding servicer advances, which we estimate is approximately nine months on average for an advance balance at a given point in time (not taking into account new advances made with respect to the pool), and (iii) the UPB of the underlying loans with respect to which we have the obligation to make advances and own the basic fee component.

Interest income and expense recognition — We recognize income from Servicer advance investments in the form of interest income. Interest income is calculated using the interest method, with adjustments to the yield applied based upon changes in actual or expected cash flows under the retrospective method. The servicer advances are not interest-bearing, but we accrete the effective rate of interest applied to the aggregate cash flows from the servicer advances and the basic fee component of the related MSR.

We remit to our servicers a portion of the basic fee component of the MSR related to our Servicer advance investments as compensation for acting as servicer, as described in more detail under “—Our Portfolio—Servicing Related Assets—Servicer Advances.” Our interest income is recorded net of the servicing fees owed to our servicers.

Real Estate Securities

Classification and valuation — Our securities portfolio primarily consists of Agency and Non-Agency RMBS. Agency RMBS are securities issued or guaranteed as to principal and/or interest by a federally chartered corporation, such as salesFannie Mae or Freddie Mac, or an agency of the U.S. Government, such as Ginnie Mae. Non-Agency RMBS are not issued or guaranteed by Fannie Mae, Freddie Mac, or Ginnie Mae and repaymentsare therefore subject to credit risk. RMBS investments are classified as either available-for-sale or accounted for under the fair value option. We determine the appropriate classification of our securities at the time they are acquired and evaluate the appropriateness of such classifications at each balance sheet date. If classified as available-for-sale, investments are carried at fair value, with net unrealized gains or losses reported as a component of accumulated other comprehensive income. If classified under the fair value option, changes in fair value are recorded in the Consolidated Statements of Income as a component of Change in fair value of investments.

We generally categorize Agency RMBS under Level 2 and Non-Agency as Level 3 of the GAAP hierarchy. We estimate the fair value of the majority of our RMBS based upon broker quotations, counterparty quotations or pricing service quotations. Pricing services generally develop their pricing of RMBS based on transaction prices of recent trades for similar financial instruments, when available. When recent trades for similar financial instruments are not available, cash flow models or other pricing models are used. The significant inputs used in the valuation of our securities include the discount rate, prepayment rates, default rates and loss severities, as well as other variables.

The determination of estimated cash flows used in pricing models is inherently subjective and imprecise. The methods used to estimate fair value may not be indicative of net realizable value or reflective of future fair values. Changes in market conditions, as well as changes in the assumptions or methodology used to determine fair value, could result in a significant increase or decrease in fair value.

Impairment — Periods after January 1, 2020 — For periods subsequent to the application of ASU 2016-13, Financial Instruments - Credit Losses (“CECL”), we evaluate the cost basis of investments in securities not accounted for under the fair value option on at least a quarterly basis under ASC 326-30, Financial Instruments-Credit Losses: Available-for-Sale Debt
95


Securities. When the fair value of a security is less than its amortized cost basis as of the balance sheet date, the security's cost basis is considered impaired. We must evaluate the decline in the fair value of the impaired security and determine whether such decline resulted from a credit loss or non-credit related factors. In our investments, potential debt financing sourcesassessment of whether a credit loss exists, we compare the present value of estimated future cash flows of the impaired security with the amortized cost basis of such security. The estimated future cash flows reflect those that a “market participant” would use and typically include assumptions related to fluctuations in interest rates, prepayment speeds, default rates, collateral performance, and the issuancetiming and amount of equityprojected credit losses, as well incorporating observations of current market developments and events. Cash flows are discounted at an interest rate equal to the current yield used to accrete interest income. If the present value of estimated future cash flows is less than the amortized cost basis of the security, an expected credit loss exists and is included in Provision (reversal) for credit losses on securities there canin the Consolidated Statements of Income. If it is determined as of the financial reporting date that all or a portion of a security's cost basis is not collectible, then we will recognize a realized loss to the extent of the adjustment to the security's cost basis. This adjustment to the amortized cost basis of the security is reflected in Gain (loss) on settlement of investments, net in the Consolidated Statements of Income.

Periods prior to January 1, 2020 — We must assess whether unrealized losses on securities, if any, reflect a decline in value that is other-than-temporary and, if so, record an other-than-temporary impairment through earnings. A decline in value is deemed to be no assuranceother-than-temporary if (i) it is probable that we will generate sufficientbe unable to collect all amounts due according to the contractual terms of a security that was not impaired at acquisition (there is an expected credit loss), or (ii) if we have the intent to sell a security in an unrealized loss position or it is more likely than not that we will be required to sell a security in an unrealized loss position prior to its anticipated recovery (if any). For the purposes of performing this analysis, we will assume the anticipated recovery period is until the expected maturity of the applicable security. Also, for securities that represent beneficial interests in securitized financial assets within the scope of ASC 325-40, whenever there is a probable adverse change in the timing or amounts of estimated cash flows of a security from the cash flows previously projected, an other-than-temporary impairment will be deemed to have occurred. Our Non-Agency RMBS acquired with evidence of deteriorated credit quality for which it was probable, at acquisition, that we would be unable to collect all contractually required payments receivable, fall within the scope of ASC 310-30, as opposed to ASC No. 325-40. All of our other Non-Agency RMBS, those not acquired with evidence of deteriorated credit quality, fall within the scope of ASC 325-40.

Interest income recognition — There are several different accounting models that may be applicable for purposes of the recognition of interest income on RMBS depending on whether the security is designated as available-for-sale or achieve investment resultsfair value option.

The following accounting models apply to RMBS classified as available-for-sale:

(i) RMBS of high credit quality rated ‘AA’ or higher that, will allow usat the time of purchase, we expect to makecollect all contractual cash flows and the security cannot be contractually prepaid in such a specifiedway that we would not recover substantially all of our recorded investment.

(ii) Non-Agency RMBS which are not of high credit quality at the time of purchase or that can be contractually prepaid or otherwise settled in such a way that we would not recover substantially all of our recorded investment.

For RMBS of high credit quality accounted for under (i) above, we recognize interest income by applying the permitted “interest method,” whereby purchase premiums and discounts are amortized and accreted, respectively, as an adjustment to contractual interest income accrued at each security’s stated coupon rate. The interest method is applied at the individual security level based upon each security’s effective interest rate. We calculate each security’s effective interest rate at the time of purchase by solving for the discount rate that equates the present value of that security's remaining contractual cash flows (assuming no principal prepayments) to its purchase price. Because each security’s effective interest rate does not reflect an estimate of future prepayments, we refer to this manner of applying the interest method as the “contractual effective interest method.” When applying the contractual effective interest method to its investments in RMBS, as principal prepayments occur, a proportional amount of the unamortized premium or discount is recognized in interest income such that the contractual effective interest rate on the remaining security balance is unaffected.

For Non-Agency RMBS accounted for under (ii) above, we recognize interest income by applying the required prospective level-yield methodology. Interest income under this methodology is impacted by management judgments around both the amount and timing of credit losses (defaults) and prepayments. Consequently, interest income on these Non-Agency RMBS is recognized based on the timing and amount of cash distributionsflows expected to be collected, as opposed to being based on contractual cash flows. These securities are generally purchased at a discount to the principal amount. At the original acquisition date, we estimate the timing and amount of cash flows expected to be collected and calculate the present value of those amounts to our purchase price. In each subsequent balance sheet date, we revise our estimates of the remaining timing and amount of cash
96


flows expected to be collected. If there is a positive change in the amount and timing of future cash flows expected to be collected from the previous estimate, the effective interest rate in future accounting periods may increase resulting in an increase in the reported amount of interest income in future periods. A positive change in the amount and timing of future cash flows expected to be collected is considered to have occurred when the net present value of future cash flows expected to be collected has increased from the previous estimate. This can occur from a change in either the timing of when cash flows are expected to be collected (i.e., from changes in prepayment speeds or year-to-year increasesthe timing of estimated defaults) or in the amount of cash flows expected to be collected (i.e., from reductions in estimates of future defaults). If there is a negative or adverse change in the amount and timing of future cash flows expected to be collected from the previous estimate, and the security's fair value is below its amortized cost, an impairment loss equal to the adverse change in cash distributionsflows expected to be collected, discounted using the security's effective rate before impairment, is required to be recorded in current period earnings. Additionally, while the effective interest rate used to accrete interest income after an impairment has been recognized will generally be the same, the amount of interest income recorded in future periods will decline because of the reduced balance of the amortized cost basis of the investment to which such effective interest rate is applied.

The following accounting models apply to RMBS accounted for under the fair value option:

(iii) RMBS of high credit quality rated ‘AA’ or higher that, at the time of purchase, we expect to collect all contractual cash flows and the security cannot be contractually prepaid in such a way that we would not recover substantially all of our recorded investment.

(iv) Non-Agency RMBS which are not of high credit quality at the time of purchase or that can be contractually prepaid or otherwise settled in such a way that we would not recover substantially all of our recorded investment.

Interest income on RMBS accounted for in (iii) above is recognized based on the stated coupon rate and the outstanding principal amount. The original purchase premium or discount is not amortized or accreted as part of interest income but rather reflected as part of the security’s fair value.

Interest income on Non-Agency RMBS accounted for in (iv) above is recognized in accordance with the model described in (ii) above.

Residential Mortgage Loans

Classification and valuation — Loans are classified as (i) held-for-investment at fair value, (ii) held-for-sale at fair value or (iii) held-for-sale at lower of cost or fair value. Loans are also eligible to be accounted for under the fair value option which are recorded on the Consolidated Balance Sheets at fair value and the periodic changes in fair value is recorded as a component of Change in fair value of investments in the future. WeStatements of Income. When we have also committedthe intent and ability to purchase certain future servicer advances. Currently, we expect that net recoveries of servicer advances will exceed net fundingshold loans for the foreseeable future. However,future or to maturity/payoff, such loans are classified as held for investment. When we have the intent to sell loans, such loans are classified as held for sale.

Our loans are generally categorized as Level 3 under the GAAP fair value hierarchy, as described in Note 13 to our Consolidated Financial Statements. The fair value of loans is affected by, among other things, changes in interest rates, credit performance, prepayments, and market liquidity. To the eventextent interest rates change or market liquidity and or credit conditions materially change, the value of a significant economic downturn, net fundingsthese loans could exceed net recoveries,decline, which could have a materially adverse impactmaterial effect on our liquidityreported earnings.

For originated residential mortgage loans measured at fair value, the fair value is generally determined using a market approach by utilizing either (i) the fair value of securities backed by similar mortgage loans, adjusted for certain factors to approximate the fair value of a whole mortgage loan, (ii) current commitments to purchase loans or (iii) recent observable market trades for similar loans, adjusted for credit risk and could alsoother individual loan characteristics.

For acquired residential mortgage loans measured at fair value, the fair value is generally determined by discounting the expected future cash flows using inputs such as default rates, prepayment speeds and discount rates.

For loans measured at the lower of cost or fair value, we account for any excess of cost over fair value as a valuation allowance and include changes in the valuation allowance in in the period in which the change occurs. Purchase price discounts or premiums are deferred in a contra loan account until the related loan is sold. The deferred discounts or premiums are an adjustment to the basis of the loan and are included in the quarterly determination of the lower of cost or fair value adjustments and/or the gain or loss recognized at the time of sale.

97


Interest income recognition — Interest earned on residential mortgage loans measured at fair value are reported in Interest income in the Consolidated Statements of Income.

Impairment — Subsequent to the adoption of CECL on January 1, 2020, all residential mortgage loans are carried at fair value or the lower of cost or fair value. As a result, these loans are not subject to an allowance for credit losses under the CECL impairment model.

A loan is determined to be past due when a monthly payment is due and unpaid for 30 days or more. Loans, other than PCD loans, are placed on nonaccrual status and considered non-performing when full payment of principal and interest is in additional expenses, primarilydoubt, which generally occurs when principal or interest expenseis 120 days or more past due unless the loan is both well secured and in the process of collection. Loans held-for-sale are subject to the nonaccrual policy. A loan may be returned to accrual status when repayment is reasonably assured and there has been demonstrated performance under the terms of the loan or, if applicable, the terms of the restructured loan. Our ability to recognize interest income on any related financingsnonaccrual loans as cash interest payments are received rather than as a reduction of incremental advances.the carrying value of the loans is based on the recorded loan balance being deemed fully collectible.

Investment Consolidation
 
Currently, our primary sources of financing are notes and bonds payable and repurchase agreements, although we have in the past and may in the future also pursue one or more other sources of financing suchThe analysis as securitizations and other secured and unsecured forms of borrowing. As of December 31, 2018, we had outstanding repurchase agreements withto whether to consolidate an aggregate face amount of approximately $15.6 billion to finance our investments. The financing of our RMBS portfolio, which generally has 30 to 90 day terms,entity is subject to margin calls. Under repurchase agreements,a significant amount of judgment. Some of the criteria considered are the determination as to the degree of control over an entity by its various equity holders, the design of the entity, how closely related the entity is to each of its equity holders, the relation of the equity holders to each other and a determination of the primary beneficiary in entities in which we sellhave a security to a counterparty and concurrently agree to repurchase the same security at a later date for a higher specified price. The sale price represents financing proceedsvariable interest. These analyses involve estimates, based on our assumptions, as well as judgments regarding significance and the difference betweendesign of entities.
Variable interest entities (“VIEs”) are defined as entities in which equity investors do not have the sale and repurchase prices representscharacteristics of a controlling financial interest onor do not have sufficient equity at risk for the financing. The price at which the securityentity to finance its activities without additional subordinated financial support from other parties. A VIE is sold generally represents the market value of the security less a discount or “haircut,” which can range broadly, for example from 3%-5% for Agency RMBS, 7%-60% for Non-Agency RMBS, and 5%-50% for residential mortgage loans. During the term of the repurchase agreement, the counterparty holds the security as collateral. If the agreement is subject to margin calls, the counterparty monitors and calculates what it estimates to be the value of the collateral during the term of the agreement. If this value declines by more than a de minimis threshold, the counterparty could require us to post additional collateral (or “margin”) in order to maintain the initial haircut on the collateral. This margin is typically required to be posted inconsolidated by its primary beneficiary, and only by its primary beneficiary, which is defined as the formparty who has the power to direct the activities of casha VIE that most significantly impact its economic performance and cash equivalents. Furthermore, we may,who has the obligation to absorb losses or the right to receive benefits from time to time,the VIE that could potentially be a party to derivative agreements or financing arrangements that may be subject to margin calls based on the value of such instruments. In addition, $2.7 billion face amount of our MSR and Excess MSR financing is subject to mandatory monthly repaymentsignificant to the extent that the outstanding balance exceeds the market value (as defined in the related agreement) of the financed asset multiplied by the contractual maximum loan-to-value ratio. We seek to maintain adequate cash reserves and other sources of available liquidity to meet any margin calls or related requirements resulting from decreases in value related to a reasonably possible (in our opinion) change in interest rates.VIE.
 
Our abilityinvestments and certain other interests in Non-Agency RMBS are variable interests. We monitor these investments and analyze the potential need to obtain borrowings andconsolidate the related securitization entities pursuant to raise future equity capital is dependent on our ability to access borrowings and the capital markets on attractive terms. We continually monitor market conditions for financing opportunities and at any given time may be entering or pursuing one or more of the transactions described above. Our Manager’s senior management team has extensive long-term relationships with investment banks, brokerage firms and commercial banks, which we believe will enhance our ability to source and finance asset acquisitions on attractive terms and access borrowings and the capital markets at attractive levels.VIE consolidation requirements.
 
With respect toThese analyses require considerable judgment in determining whether an entity is a VIE and determining the next 12 months, we expect that our cash on hand combined with our cash flow provided by operations and our ability to roll our repurchase agreements and servicer advance financings will be sufficient to satisfy our anticipated liquidity needsprimary beneficiary of a VIE since they involve subjective determinations of significance, with respect to our current investment portfolio, including related financings, potential margin callsboth power and operating expenses. Our ability to roll over short-term borrowings is critical to our liquidity outlook. While it is inherently more difficult to forecast beyondeconomics. The result could be the next 12 months, we currently expect to meet our long-term liquidity requirements through our cash on hand and, if needed, additional borrowings, proceeds received from repurchase agreements and other financings, proceeds from equity offerings andconsolidation of an entity that otherwise would not have been consolidated or the liquidation or refinancingde-consolidation of our assets.an entity that otherwise would have been consolidated.
 
These short-term and long-term expectations are forward-looking and subject to a number of uncertainties and assumptions, including those described under “—Market Considerations” as well as “Risk Factors.” IfUnless stated otherwise, we have not consolidated the securitization entities that issued our assumptions about our liquidity prove to be incorrect, we could be subject to a shortfallNon-Agency RMBS. This determination is based, in liquidity in the future, and such a shortfall may occur rapidly and with little or no notice, which could limit our ability to address the shortfall on a timely basis and could have a material adverse effectpart, on our business.
Our cash flowassessment that we do not have the power to direct the activities that most significantly impact the economic performance of these entities, such as if we owned a majority of the currently controlling class. In addition, we are not obligated to provide, and have not provided, by operations differs from our net income dueany financial support to these primary factors: (i) the difference between (a) accretion and amortization and unrealized gains and losses recorded with respect to our investments and (b) cash received therefrom,

(ii) unrealized gains and losses on our derivatives, and recorded impairments, if any, (iii) deferred taxes, and (iv) principal cash flows related to held-for-sale loans, which are characterized as operating cash flows under GAAP.

In addition to the information referenced above, the following factors could affect our liquidity, access to capital resources and our capital obligations. As such, if their outcomes do not fall within our expectations, changes in these factors could negatively affect our liquidity.
Access to Financing from Counterparties – Decisions by investors, counterparties and lenders to enter into transactions with us will depend upon a number of factors, such as our historical and projected financial performance, compliance with the terms of our current credit arrangements, industry and market trends, the availability of capital and our investors’, counterparties’ and lenders’ policies and rates applicable thereto, and the relative attractiveness of alternative investment or lending opportunities. Our business strategy is dependent upon our ability to finance certain of our investments at rates that provide a positive net spread.
Impact of Expected Repayment or Forecasted Sale on Cash Flows – The timing of and proceeds from the repayment or sale of certain investments may be different than expected or may not occur as expected. Proceeds from sales of assets are unpredictable and may vary materially from their estimated fair value and their carrying value. Further, the availability of investments that provide similar returns to those repaid or sold investments is unpredictable and returns on new investments may vary materially from those on existing investments.

Debt Obligations
The following table presents certain information regarding our debt obligations (dollars in thousands):
 December 31, 2018
            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)
Repurchase Agreements(C)
                  
Agency RMBS(D)
 $4,346,070
 $4,346,070
 Jan-19 to Feb-19 2.66% 0.1 $4,462,104
 $4,492,912
 $4,533,921
 2.1
Non-Agency RMBS(E)
 7,434,950
 7,434,785
 Jan-19 to Aug-19 3.54% 0.1 17,057,929
 8,459,512
 8,877,653
 7.0
Residential Mortgage Loans(F)
 3,679,239
 3,678,246
 Feb-19 to Dec-20 4.24% 0.6 4,498,036
 4,222,366
 4,218,615
 11.9
Real Estate Owned(G) (H)
 94,897
 94,868
 Feb-19 to Dec-20 4.38% 0.8 N/A
 N/A
 116,381
 N/A
Total Repurchase Agreements 15,555,156
 15,553,969
   3.46% 0.3        
Notes and Bonds Payable                  
Excess MSRs(I)
 297,759
 297,563
 Feb-20 to Jul-22 5.15% 2.7 119,363,054
 372,901
 470,498
 5.7
MSRs(J)
 2,368,885
 2,360,856
 Feb-19 to Jul-24 4.32% 2.8 365,610,961
 3,496,265
 4,241,604
 6.7
Servicer Advances(K)
 3,386,234
 3,382,455
 Mar-19 to Dec-21 3.52% 1.7 3,824,237
 3,999,597
 4,013,642
 1.5
Residential Mortgage Loans(L)
 122,816
 122,465
 Jan-19 to Jul-43 3.74% 7.6 130,399
 127,021
 124,593
 7.8
Consumer Loans(M)
 939,735
 936,447
 Dec-21 to Mar-24 3.41% 2.8 1,072,431
 1,076,725
 1,072,056
 3.5
Receivable from government agency(L)
 2,480
 2,480
 Jan-19 4.54% 0.1 N/A
 N/A
 1,736
 N/A
Total Notes and Bonds Payable 7,117,909
 7,102,266
   3.84% 2.4        
Total/Weighted Average $22,673,065
 $22,656,235
   3.58% 0.9        

(A)Net of deferred financing costs.
(B)All debt obligations with a stated maturity through the date of issuance were refinanced, extended or repaid.
(C)These repurchase agreements had approximately $38.8 million of associated accrued interest payable as of December 31, 2018.
(D)All of the Agency RMBS repurchase agreements have a fixed rate. Collateral amounts include approximately $3.9 billion of related trade and other receivables.
(E)$7,193.4 million face amount of the Non-Agency RMBS repurchase agreements have LIBOR-based floating interest rates while the remaining $241.5 million face amount of the Non-Agency RMBS repurchase agreements have a fixed rate. This includes repurchase agreements of $163.6 million on retained servicer advance and consumer loan bonds.
(F)All of these repurchase agreements have LIBOR-based floating interest rates.
(G)All of these repurchase agreements have LIBOR-based floating interest rates.

(H)Includes financing collateralized by receivables including claims from FHA on Ginnie Mae EBO loans for which foreclosure has been completed and for which we have made or intend to make a claim on the FHA guarantee.
(I)Includes $197.8 million of corporate loans which bear interest equal to the sum of (i) a floating rate index equal to one-month LIBOR and (ii) a margin of 3.00%, and includes $100.0 million of corporate loans which bear interest equal to the sum of (i) a floating rate index equal to one-month LIBOR and (ii) a margin of 2.50%. The outstanding face amount of the collateral represents the UPB of the residential mortgage loans underlying the interests in MSRs that secure these notes.
(J)Includes: (A) $645.3 million of MSR notes which bear interest equal to the sum of (i) a floating rate index equal to one-month LIBOR and (ii) a margin ranging from 2.25% to 2.75%, and (B) $1,723.6 million of public notes with fixed interest rates ranging from 3.55% to 4.62%. The outstanding face amount of the collateral represents the UPB of the residential mortgage loans underlying the MSRs and mortgage servicing rights financing receivables that secure these notes.
(K)$2.9 billion face amount of the notes have a fixed rate while the remaining notes bear interest equal to the sum of (i) a floating rate index equal to one-month LIBOR or a cost of funds rate, as applicable, and (ii) a margin ranging from 2.0% to 2.2%. Collateral includes Servicer Advance Investments, as well as servicer advances receivable related to the mortgage servicing rights and mortgage servicing rights financing receivables owned by NRM.
(L)Represents: (i) a $7.7 million note payable to Nationstar that bears interest equal to one-month LIBOR plus 2.88%, and (ii) $117.0 million fair value of SAFT 2013-1 mortgage-backed securities issued with fixed interest rates ranging from 3.50% to 3.76% (see Note 12 for details).
(M)Includes the SpringCastle debt, which is comprised of the following classes of asset-backed notes held by third parties: $671.0 million UPB of Class A notes with a coupon of 3.05% and a stated maturity date in November 2023; $210.8 million UPB of Class B notes with a coupon of 4.10% and a stated maturity date in March 2024; $18.3 million UPB of Class C-1 notes with a coupon of 5.63% and a stated maturity date in March 2024; $18.3 million UPB of Class C-2 notes with a coupon of 5.63% and a stated maturity date in March 2024. Also includes a $21.3 million face amount note which bears interest equal to 4.00%.

Certain of the debt obligations included above are obligations of our consolidated subsidiaries, which own the related collateral. In some cases, such collateral is not available to other creditors of ours.entities.
 
We have margin exposure on $15.6 billion of repurchase agreements. Tonot consolidated the extententities in which we hold a 50% interest that made an investment in Excess MSRs. We have determined that the valuedecisions that most significantly impact the economic performance of these entities will be made collectively by us and the other investor in the entities. In addition, these entities have sufficient equity to permit the entities to finance their activities without additional subordinated financial support. Based on our analysis, these entities do not meet any of the collateral underlying these repurchase agreements declines,VIE criteria.
We have invested in Mr. Cooper serviced Servicer Advance Investments, including the basic fee component of the related MSRs, through the Buyer, of which we mayare the managing member. The Buyer was formed through cash contributions by us and third-parties in exchange for membership interests. As of December 31, 2020, we owned an approximately 73.2% interest in the Buyer, and the third-party investors owned the remaining membership interests. Through our managing member interest, we direct substantially all of the day-to-day activities of the Buyer. The third-party investors do not possess substantive participating rights or the power to direct the day-to-day activities that most directly affect the operations of the Buyer. In addition, no single third-party investor, or group of third-party investors, possesses the substantive ability to remove us as the managing member of the Buyer. We have determined that the Buyer is a voting interest entity. As a result of our managing
98


member interest, which represents a controlling financial interest, we consolidate the Buyer and its wholly owned subsidiaries and reflect membership interests in the Buyer held by third parties as noncontrolling interests.

In July 2018, as a result of our acquisition of Shellpoint Partners LLC (“Shellpoint”), we consolidate Shellpoint Asset Funding Trust 2013-1 (“SAFT 2013-1”) and the Shelter retail mortgage origination joint ventures (“Shelter JVs”).

A wholly owned subsidiary of Shellpoint, NewRez, was deemed to be requiredthe primary beneficiary of the SAFT 2013-1 securitization entity as a result of its ability to post margin, which coulddirect activities that most significantly impact the economic performance of the entity in its role as servicer and its ownership of subordinate retained interests.

A wholly owned subsidiary of Shellpoint, Shelter Mortgage Company LLC (“Shelter”) is a mortgage originator specializing in retail origination. Shelter operates its business through a series of joint ventures and was deemed to be the primary beneficiary of the joint ventures as a result of its ability to direct activities that most significantly impact the economic performance of the entities and its ownership of a significant equity investment.

In October 2019, as a result of our liquidity.acquisition of servicing assets from Ditech and our pre existing ownership of the equity, we consolidate Mid-State Capital Corporation 2004-1 Trust (“MDST 2004-1”), Mid-State Trust VII ( “MDST VII”), Mid-State Trust VIII (“MDST VIII”) and Mid-State Capital Trust 2010-1 (“MDST 2010-1”) and collectively (“MDST Trusts”). Our determination to consolidate the MDST Trust is a result of our ownership of the equity in these trusts in conjunction with the ability to direct activities that most significantly impact the economic performance of the entities with the acquisition of the servicing by NewRez.


The following table provides additional information regarding our short-term borrowings (dollars in thousands):
   Year Ended December 31, 2018
 
Outstanding
Balance at December 31, 2018
 
Average Daily Amount Outstanding(A)
 Maximum Amount Outstanding Weighted Average Daily Interest Rate
Repurchase Agreements       
Agency RMBS$4,346,070
 $2,135,798
 $4,346,070
 2.15%
Non-Agency RMBS7,434,950
 5,942,055
 7,540,460
 3.31%
Residential mortgage loans3,597,880
 1,422,363
 3,617,289
 4.00%
Real estate owned94,414
 82,293
 137,095
 4.00%
Notes and Bonds Payable       
MSRs645,319
 389,400
 749,520
 4.35%
Servicer advances877,335
 366,242
 905,012
 3.15%
Residential mortgage loans5,417
 6,153
 7,597
 4.53%
Real estate owned2,480
 2,333
 3,231
 4.54%
Total/Weighted Average$17,003,865
 $10,346,637
 

 3.19%
Income Taxes
 
(A)Represents the average for the period the debt was outstanding.

We intend to operate in a manner that allows us to qualify for taxation as a REIT. As a result of our expected REIT qualification, we do not generally expect to pay U.S. federal or state and local corporate level taxes on income earned outside of our Taxable REIT Subsidiaries (“TRSs”). Many of the REIT requirements, however, are highly technical and complex. If we were to fail to meet the REIT requirements, we would be subject to U.S. federal, state and local income and franchise taxes, and we would face a variety of adverse consequences. See “Risk Factors—Risks Related to Our Taxation as a REIT.” New Residential operates various business segments, including servicing, origination, and MSR related investments, through TRSs that are subject to regular corporate income taxes.


 
Average Daily Amount Outstanding(A)
 Three Months Ended
 March 31, 2018 June 30, 2018 September 30, 2018 December 31, 2018
Repurchase Agreements       
Agency RMBS$1,280,639
 $1,165,909
 $2,639,286
 $3,428,226
Non-Agency RMBS4,946,706
 5,259,463
 6,094,029
 7,444,959
Residential mortgage loans1,178,834
 1,617,382
 2,154,943
 1,675,353
Real estate owned102,198
 85,368
 73,656
 68,416
Recent Accounting Pronouncements


 
Average Daily Amount Outstanding(A)
 Three Months Ended
 March 31, 2017 June 30, 2017 September 30, 2017 December 31, 2017
Repurchase Agreements       
Agency RMBS$1,905,559
 $2,531,373
 $1,961,597
 $1,900,271
Non-Agency RMBS2,891,179
 3,713,734
 4,319,758
 4,584,859
Residential mortgage loans785,283
 1,020,082
 1,170,488
 1,596,385
Real estate owned92,169
 83,235
 75,870
 102,464

(A)Represents the average for the period the debt was outstanding.

For additional information on our debt activities, seeSee Note 112 to our Consolidated Financial Statements.


Repurchase AgreementsAccounting Impact of Valuation Changes


New Residential’s assets fall into three general categories as disclosed in the table below. These categories are:

Marked to Market Assets (“MTM Assets”) Assets that are marked to market through the Consolidated Statements of Income. Changes in the value of these assets (i) are recorded in the Consolidated Statement of Income, as unrealized gains or losses that impact net income, and (ii) impact our Total New Residential has outstandingStockholders’ Equity (net book value).

Other Comprehensive Income Assets (“OCI Assets”) Assets that are marked to market through the Consolidated Statements of Comprehensive Income. Changes in the value of these assets (i) are recorded in the Consolidated Statements of Comprehensive Income as unrealized gains or losses, and therefore do not impact net income on the Consolidated Statement of Income, and (ii) impact our Total New Residential Stockholders’ Equity (net book value).

Cost Assets Assets that are not marked to market. Changes in value of these assets do not impact net income in the Consolidated Statement of Income nor do they impact our Total New Residential Stockholders’ Equity (net book value).

An exception to these descriptions results from changes in value that represent impairment. Any such change (i) is recorded in the Consolidated Statements of Income, as impairment that impacts net income, and (ii) impacts our Total New Residential Stockholders’ Equity (net book value). In the case of Residential mortgage loans, held-for-sale, at lower of cost or fair value, any reductions in value are considered impairment. Impairment on loans and REO as well as securities subsequent to the adoption of CECL on January 1, 2020 is subject to reversal if values subsequently increase.

99


All of New Residential’s liabilities, with the exception of derivatives, residential mortgage loan repurchase liability, and contingent consideration liabilities (which are marked to market through the Consolidated Statements of Income), are recorded at their amortized cost basis.

The table below summarizes New Residential’s assets by category as of December 31, 2020:

MTM AssetsOCI AssetsCost Assets
Real estate and other securities accounted for under the fair value optionReal estate and other securities, available-for-saleResidential mortgage loans, held-for-sale, at lower of cost or fair value
Excess MSRsReal estate owned (REO)
Excess MSRs, equity method investeesServicer advances receivable
MSRsTrades receivable
MSR financing receivablesDeferred tax asset, net
Servicer advance investmentsOther assets, except as described above
Certain assets within Other assets, primarily derivatives and equity investments
Residential mortgage loans, held-for-sale at fair value
Residential mortgage loans, held-for-investment, at fair value
Consumer loans

100


RESULTS OF OPERATIONS

The following tables summarize the changes in our results of operations for the year ended December 31, 2020 compared to 2019 year-to-year (dollars in thousands). Our results of operations are not necessarily indicative of our future performance.
Year Ended December 31,Increase (Decrease)
20202019Amount%
Revenues
Interest income$1,102,537 $1,766,130 $(663,593)(37.6)%
Servicing revenue, net of change in fair value of mortgage servicing rights of $(1,889,741) and $(712,950), respectively(555,041)385,159 (940,200)(244.1)%
Gain on originated mortgage loans, held-for-sale, net1,399,092 460,107 938,985 204.1 %
1,946,588 2,611,396 (664,808)(25.5)%
Expenses
Interest expense584,469 933,751 (349,282)(37.4)%
General and administrative expenses1,120,087 781,971 338,116 43.2 %
Management fee to affiliate89,134 79,472 9,662 12.2 %
Incentive compensation to affiliate— 91,892 (91,892)(100.0)%
1,793,690 1,887,086 (93,396)(4.9)%
Other income (loss)
Change in fair value of investments(437,126)(307,396)(129,730)42.2 %
Gain (loss) on settlement of investments, net(930,131)227,981 (1,158,112)(508.0)%
Earnings from investments in consumer loans, equity method investees— (1,438)1,438 (100.0)%
Other income (loss), net(2,797)39,819 (42,616)(107.0)%
(1,370,054)(41,034)(1,329,020)3238.8 %
Impairment
Provision (reversal) for credit losses on securities13,404 25,174 (11,770)(46.8)%
Valuation and credit loss provision (reversal) on loans and real estate owned (“REO”)110,208 10,403 99,805 959.4 %
123,612 35,577 88,035 247.4 %
Income (Loss) Before Income Taxes(1,340,768)647,699 (1,988,467)(307.0)%
Income tax expense (benefit)16,916 41,766 (24,850)(59.5)%
Net Income (Loss)$(1,357,684)$605,933 $(1,963,617)(324.1)%
Noncontrolling Interests in Income of Consolidated Subsidiaries52,674 42,637 10,037 23.5 %
Dividends on Preferred Stock54,295 13,281 41,014 308.8 %
Net Income (Loss) Attributable to Common Stockholders$(1,464,653)$550,015 $(2,014,668)(366.3)%

Interest Income

Prior to the onset of the COVID-19 pandemic in mid-March 2020, we financed a significant portion of our interest-earning assets with repurchase agreements. As the COVID-19 pandemic began to unfold, financial and mortgage-related asset markets experienced significant volatility, causing, among other things, credit spread widening, a sharp decrease in interest rates and unprecedented illiquidity in repurchase agreement financing. These conditions put significant pressure on financing assets with repurchase agreements resulting in lenders initiating margin calls. In March 2020, we began selling assets to manage and generate liquidity and de-risk our balance sheet. We sold a substantial portion of our Non-Agency RMBS portfolio in March 2020 and realized significant losses as a result of these sales. Refer to Gain (loss) on investment of securities, net for further details. We also reduced our exposure to loan pools financed using repurchase agreements.

As a result of the factors discussed above, our total interest income for the year ended December 31, 2020 decreased by $663.6 million, of which $388.2 million was attributable to a smaller average size bond portfolio. The remainder of the decrease was driven by (i) a $181.3 million decrease from MSR related investments and servicing primarily due to MSR financing receivables transferring to investments in MSRs during the third quarter of 2020 (the revenue associated with termsthese transferred
101


MSRs is reported as Servicing revenue, net rather than Interest income in our Consolidated Statements of Income), portfolio runoff, less REO referral commission due to lower volume, and decrease in ancillary and other fees due to lower interest rates, as well as (ii) a $115.1 million decrease largely attributable $3.0 billion of residential mortgage loan sales in April 2020 in response to COVID-19.

Servicing Revenue, Net

Servicing revenue, net recognized by New Residential related to its MSRs comprises the following:
Year Ended December 31,Increase (Decrease)
20202019Amount%
Servicing fee revenue$1,224,060 $899,623 $324,437 36.1 %
Ancillary and other fees110,640 198,486 (87,846)(44.3)%
Servicing fee revenue and fees1,334,700 1,098,109 236,591 21.5 %
Change in fair value due to:
Realization of cash flows(1,360,954)(530,031)(830,923)156.8 %
Change in valuation inputs and assumptions(A)
(531,183)(186,204)(344,979)185.3 %
(Gain) loss on realized2,396 3,285 (889)(27.1)%
Servicing revenue, net$(555,041)$385,159 $(940,200)(244.1)%

(A)The following table summarizes the components of servicing revenue, net related to changes in valuation inputs and assumptions:
Year Ended December 31,Increase (Decrease)
20202019Amount%
Changes in interest rates and prepayment rates$(573,674)$(433,098)$(140,576)32.5 %
Changes in discount rates(1,705)127,314 (129,019)(101.3)%
Changes in other factors44,196 119,580 (75,384)(63.0)%
Total$(531,183)$(186,204)$(344,979)185.3 %

Servicing revenue, net decreased $940.2 million for the year ended December 31, 2020 primarily driven by (i) a $830.9 million decline in fair value resulting from the realization of cash flows as a result of MSR acquisitions subsequent to December 31, 2019 and historically low mortgage rates which resulted in faster prepayments, (ii) a $345.0 million increase in negative mark-to-market adjustments, (iii) a $87.8 million decrease in ancillary and other fees due to lower interest rates, specifically lower interest earned on custodial accounts, partially offset by (iv) a $324.4 million increase in servicing collections as a result of MSR acquisitions that generally conformclosed subsequent to December 31, 2019. The negative mark-to-market adjustments of $345.0 million for the year ended December 31, 2020 were primarily driven by changes in interest rates resulting in lower custodial earnings, faster prepayment rates, and higher delinquency rates due to changes in estimates regarding the economic outlook caused by COVID-19.

Gain on Originated Mortgage Loans, Held-for-Sale, Net

Gain on originated mortgage loans, held-for-sale, net increased $939.0 million for the year ended December 31, 2020 primarily driven by an increase in loan origination volume and higher gain on sales margins. As noted in the “Our Portfolio” section, during the year ended December 31, 2020, loan origination volume at NewRez was $61.6 billion, up from $22.3 billion in the year prior. During the twelve months ended December 31, 2020, the continued lower interest rate environment, increased refinance activity by borrowers, integration of Ditech’s platform, and increased market share helped drive volume growth across all origination channels. Gain on sale margins during the year ended December 31, 2020 was 1.85%, 19% higher than 1.56% for the same period in 2019. The increase in margin was driven by higher investor demand for Agency securities during the first half of the year due to increased volatility caused by the onset of COVID-19 in mid-March 2020. Margins also benefited from decreasing interest rates throughout the year, resulting in higher volumes of loan refinancing.

Interest Expense

Interest expense decreased by $349.3 million for the year ended December 31, 2020 primarily attributable to (i) a $296.2 million decrease in the average size of our bond portfolio, (ii) an $80.3 million decrease largely driven by $3.0 billion of
102


residential mortgage loan sales in April 2020 in response to COVID-19, and (iii) a $13.2 million decrease in interest expense due to runoff of MSR related investments, partially offset by (iv) a $36.8 million increase in interest expense as a result of entering into a three-year senior secured term loan facility for $600.0 million at 11.0% in May 2020 and subsequently refinanced in September 2020 with proceeds from the $550.0 million of 6.250% senior unsecured notes due 2025. Refer to the terms“Liquidity and Capital Resources” section for further details.

General and Administrative Expenses

General and administrative expenses is composed of the standard master repurchase agreement published byfollowing:
Year Ended December 31,Increase (Decrease)
20202019Amount%
Compensation and benefits expense$230,009 $121,004 $109,005 90.1 %
Compensation and benefits expense, origination341,637 164,485 177,152 107.7 %
Legal and professional expense70,502 89,489 (18,987)(21.2)%
Loan origination expense92,081 45,483 46,598 102.5 %
Occupancy expense36,799 19,388 17,411 89.8 %
Subservicing expense201,444 227,482 (26,038)(11.4)%
Loan servicing expense14,126 31,737 (17,611)(55.5)%
Property and maintenance expense42,508 8,112 34,396 424.0 %
Other90,981 74,791 16,190 21.6 %
$1,120,087 $781,971 $338,116 43.2 %

General and administrative expenses increased $338.1 million for the Securities Industryyear ended December 31, 2020 primarily attributable to increases in NewRez origination and Financial Markets Associationservicing volumes. As noted in the “Our Portfolio” section, during the year, loan origination volume at NewRez was $61.6 billion, up from $22.3 billion in the year prior and loans serviced at NewRez was $297.8 billion UPB, up from $219.4 billion UPB in the year prior. Higher origination and servicing volumes resulted in higher headcount and the associated compensation and benefits expense, loan origination expense, and property and maintenance expense. Additionally, growth in Guardian Asset Management inspection and property management contracts resulted in the increase of $34.4 million of expenses incurred related to performing such services, accompanied with an increase in compensation and benefits due to higher employee headcount.

103



Management Fee to Affiliate

Management fee to affiliate increased $9.7 million for the year ended December 31, 2020 primarily as a result of the preferred share offering in the first quarter of 2020.

Incentive Compensation to repayment, margin requirements and segregation of all securities sold under any repurchase transactions. In addition, each counterparty typically requires additional terms and conditionsAffiliate

Incentive compensation to affiliate decreased $91.9 million for the year ended December 31, 2020 due to the standard master repurchase agreement, including changes tofact that the margin maintenance requirements, required haircuts, purchase price maintenance requirements, requirements that all controversies related to the repurchase agreement be litigated in a particular jurisdiction and cross default provisions. These provisions may differ by counterparty and are notincentive calculation determined until New Residential engages in a specific repurchase transaction.

Servicer Advance Notes Payable (the “Servicer Advance Notes”)

Following their revolving period, principal will be paid on the Servicer Advance Notes to the extent of available funds and in accordance with the prioritiesmanagement agreement was in a cumulative net loss position.

Change in Fair Value of payments set forthInvestments

Change in fair value of investments is composed of the following:
Year Ended December 31,Increase (Decrease)
20202019Amount%
Excess mortgage servicing rights$(16,232)$(10,505)$(5,727)54.5 %
Excess mortgage servicing rights, equity method investees(3,489)6,800 (10,289)(151.3)%
Mortgage servicing rights financing receivables(279,168)(189,023)(90,145)47.7 %
Servicer advance investments763 10,288 (9,525)(92.6)%
Real estate and other securities28,455 2,101 26,354 1254.4 %
Residential mortgage loans(107,604)(70,914)(36,690)51.7 %
Consumer loans held-for-investment(6,384)— (6,384)— %
Derivative instruments(53,467)(56,143)2,676 (4.8)%
Total$(437,126)$(307,396)$(129,730)42.2 %

Change in Fair Value of Excess Mortgage Servicing Rights

Changes in the fair value of Excess MSRs related transaction documents. to the following:
Year Ended December 31,Increase (Decrease)
20202019Amount%
Changes in interest rates and prepayment rates$1,357 $(18,279)$19,636 (107.4)%
Changes in discount rates(365)13,446 (13,811)(102.7)%
Changes in other factors(17,224)(5,672)(11,552)203.7 %
Total$(16,232)$(10,505)$(5,727)54.5 %

The unfavorable mark-to-market adjustments for the year ended December 31, 2020 were primarily driven by increases in delinquency rates from higher forbearance in our conventional, Agency, and PLS Excess MSR pools. Lower recapture rates were also a key contributor to the negative mark-to-market adjustments seen during the year. The unfavorable mark-to-market fair value adjustments during the year ended December 31, 2019 were primarily driven by increased interest rates and prepayment rates, partially offset by a decrease in discount rates during the year.
104



Change in Fair Value of Excess Mortgage Servicing Rights, Equity Method Investees

Changes in the fair value of Excess MSRs, equity method investees related to the following:
Year Ended December 31,Increase (Decrease)
20202019Amount%
Changes in interest rates and prepayment rates$(151)$(7,659)$7,508 (98.0)%
Changes in discount rates(82)3,939 (4,021)(102.1)%
Changes in other factors(3,256)10,520 (13,776)(131.0)%
Total$(3,489)$6,800 $(10,289)(151.3)%
The unfavorable mark-to-market adjustments during the year ended December 31, 2020 were primarily driven by increases in delinquency from higher forbearance in our conventional, Agency, and PLS Excess MSR pools. Lower recapture rates were also a key contributor to the negative mark-to-market adjustments seen during the year. The favorable mark-to-market adjustments for the year ended December 31, 2019 were primarily driven by interest income, net of expenses recorded at the investee level, a decrease in discount rates and delinquency rates, partially offset by increases in interest rates and prepayment rates.

Change in Fair Value of MSR Financing Receivables

The component of changes in the fair value of MSR financing receivables related to the following:
Year Ended December 31,Increase (Decrease)
20202019Amount%
Realization of cash flows$(222,674)$(203,732)$(18,942)9.3 %
Change in valuation inputs and assumptions(A)
(54,745)21,094 (75,839)(359.5)%
(Gain) loss on sales(1,749)(6,385)4,636 (72.6)%
Total$(279,168)$(189,023)$(90,145)47.7 %

(A)The following table sets forth information regarding these revolving periods assummarizes the components of changes in the fair value of MSR financing receivables related to changes in valuation inputs and assumptions:
Year Ended December 31,Increase (Decrease)
20202019Amount%
Changes in interest rates and prepayment rates$29,334 $(112,269)$141,603 (126.1)%
Changes in discount rates10,950 99,674 (88,724)(89.0)%
Changes in other factors(95,029)33,689 (128,718)(382.1)%
Total$(54,745)$21,094 $(75,839)(359.5)%

The change in fair value of investments in MSR Financing Receivables decreased $90.1 million for the year ended December 31, 2018 (dollars2020, of which $75.8 million was attributable to changes in thousands):valuation inputs and assumptions. The change in fair value for the year ended December 31, 2020 was primarily due to higher delinquency rates, partially offset by a decrease in discount rates and changes in interest rates. These changes resulted mainly from changes in estimates regarding the economic outlook caused by COVID-19. The remaining decrease was primarily due to an $18.9 million increase in realization of cash flows as a result of faster prepayments in 2020, partially offset by transfers from investments in MSR Financing Receivables to MSRs during the third quarter of 2020.

105


Servicer Advance Note Amount 
Revolving Period Ends(A)
$514,337
 March 2019
95,227
 June 2019
250,000
 October 2019
17,771
 November 2019
395,336
 February 2020
376,246
 December 2020
374,207
 February 2021
599,906
 March 2021
399,999
 October 2021
363,205
 December 2021
$3,386,234
  

(A)On the earlierChange in Fair Value of this date or the occurrence of an early amortization event or a target amortization event.

Upon the occurrence of an early amortization event or a target amortization event, there is either an interest rate increase on the Servicer Advance Notes, a rapid amortizationInvestments

Changes in the fair value of the Servicer Advance Notes or an acceleration of principal repayment, or all of the foregoing.

The early amortization and target amortization events under the Servicer Advance Notes include: (i) the occurrence of an event of default under the transaction documents, (ii) failure to satisfy an interest coverage test, (iii) the occurrence of any servicer default or termination event for pooling and servicing agreements representing 15% or more (by mortgage loan balance as of the date of termination) of all the pooling and servicing agreementsInvestments related to the purchased basic fee subjectfollowing:
Year Ended December 31,Increase (Decrease)
20202019Amount%
Changes in interest rates and prepayment rates$(1,866)$628 $(2,494)(397.1)%
Changes in discount rates2,219 17,786 (15,567)(87.5)%
Changes in other factors410 (8,126)8,536 (105.0)%
Total$763 $10,288 $(9,525)(92.6)%

The positive mark-to-market adjustments during the year ended December 31, 2020 were mainly driven by a decrease in discount rates, partially offset by increased prepayment speeds. The positive mark-to-market adjustments during the year ended December 31, 2019 were mainly driven by a decrease in discount rates.

Change in Fair Value of Real Estate and Other Securities

The change in fair value of real estate and other securities increased $26.4 million for the year ended December 31, 2020 primarily due to certain exceptions; (iv) failurehigher purchases of Agency RMBS made throughout the year accounted for under the fair value option.

Change in Fair Value of Residential Mortgage Loans

The change in fair value of residential mortgage loans decreased $36.7 million for the year ended December 31, 2020 primarily due to satisfy(i) a collateral performance test measuring$239.6 million decrease related to changes in valuation inputs and assumptions largely driven by the ratioeconomic outlook caused by COVID-19, offset by (ii) $276.3 million of collected advance reimbursementshigher unrealized losses on loans compared to the balanceprior year.

Change in Fair Value of advances; (v) for certain Servicer Advance Notes, failure to satisfy minimum tangible net worth requirementsConsumer Loans

Change in fair value of consumer loans decreased $6.4 million for the applicable servicer,year ended December 31, 2020 due to unfavorable changes in inputs and assumptions largely driven by the Buyer or New Residential; (vi) for certain Servicer Advance Notes, failure to satisfy minimum liquidity requirementseconomic outlook caused by COVID-19.

Change in Fair Value of Derivative Instruments

Change in fair value of derivative instruments increased $2.7 million for the applicable servicer andyear ended December 31, 2020 primarily due to a decrease in unrealized loss on interest rate swaps largely resulting from changes in the Buyer, (vii) for certain Servicer Advance Notes, failure to satisfy leverage testsforward LIBOR curve during the year.

Gain (Loss) on Settlement of Investments, Net

Gain (loss) on settlement of investments, net is composed of the following:
Year Ended December 31,Increase (Decrease)
20202019Amount%
Gain (loss) on sale of real estate securities$(753,713)$205,989 $(959,702)(466)%
Gain (loss) on sale of acquired residential mortgage loans(5,662)153,174 (158,836)(104)%
Gain (loss) on settlement of derivatives(74,812)(129,923)55,111 (42)%
Gain (loss) on liquidated residential mortgage loans4,644 (4,872)9,516 (195)%
Gain (loss) on sale of REO(21,925)(11,521)(10,404)90 %
Gain (loss) on extinguishment of debt(66,233)(8,532)(57,701)676 %
Gain (loss) on Excess MSR recapture agreements— — — — %
Other gains (losses)(12,430)23,666 (36,096)(153)%
$(930,131)$227,981 $(1,158,112)(508)%

Gain (loss) on settlement of investments, net decreased $1,158.1 million for the applicable servicer,year ended December 31, 2020 primarily due to (i) $959.7 million of losses incurred on sales of Non-Agency RMBS during March 2020 in order to generate liquidity and de-risk our balance sheet in response to the Buyer or New Residential;increased market volatility attributable to the onset of the COVID-19 pandemic, (ii) a
106


$121.0 million decrease in gains realized on collapse transactions due to lower collapse volume during the year, (iii) a $57.7 million loss on extinguishment of debt primarily attributable to the 2020 term loan refinancing in the third quarter, (iv) a $41.6 million loss on loan sales during the year, (v) a $22.9 million increase in loss on sales of MSRs, (vi) a $10.4 million increase in loss on REO sales related to legacy receivable write-offs during the fourth quarter of 2020, partially offset by (vii) a $50.2 million decrease in losses on TBAs, and (viii) a $4.9 million increase in gain on settlement of derivatives.

Other Income (Loss), Net

Other income (loss), net is composed of the following:
Year Ended December 31,Increase (Decrease)
20202019Amount%
Unrealized gain (loss) on secured notes and bonds payable$(966)$(1,236)$270 (21.8)%
Unrealized gain (loss) on contingent consideration(6,568)(10,487)3,919 (37.4)%
Unrealized gain (loss) on equity investments(54,455)(3,096)(51,359)1658.9 %
Gain (loss) on transfer of loans to REO7,945 11,842 (3,897)(32.9)%
Gain (loss) on transfer of loans to other assets(939)(1,144)205 (17.9)%
Gain (loss) on Ocwen common stock3,235 174 3,061 1759.2 %
Provision for servicing losses(15,330)(9,102)(6,228)68.4 %
Bargain Purchase Gain— 49,539 (49,539)(100.0)%
Rental and ancillary revenue25,409 6,732 18,677 277.4 %
Property and maintenance revenue70,527 14,449 56,078 388.1 %
Other income (loss)(31,655)(17,852)(13,803)77.3 %
$(2,797)$39,819 $(42,616)(107.0)%

As summarized in the table above, Other income decreased $42.6 million for certain Servicer Advance Notes,the year ended December 31, 2020 primarily due to an increase in unrealized losses on our equity method investments (TSX and Covius), one time gains in 2019 related to the Ditech purchase, Springcastle acquisition, partially offset by an increase of property inspection and maintenance revenue at Guardian, as well as a change$16.4 million increase of controlrecovery income.

Provision (Reversal) for Credit Losses on Securities

The provision for credit losses on securities decreased $11.8 million for the year ended December 31, 2020 primarily due to a smaller average bond portfolio due to sales of securities during the year in response to COVID-19, newly acquired securities accounted for under the fair value election, and improved credit spreads throughout the year on our Non-Agency RMBS.

Valuation and Credit Loss Provision (Reversal) on Loans and Real Estate Owned

Valuation and credit loss provision (reversal) on loans and real estate owned increased $99.8 million primarily due to (i) a $133.2 million increase in impairment on residential mortgage loans related to the economic outlook caused by COVID-19, partially offset by (ii) a $31.0 million decrease in the provision due to the application of the fair value election on consumer loans in conjunction with the adoption of CECL on January 1, 2020.

Income Tax Expense (Benefit)

Income tax expense (benefit) decreased $24.9 million for the year ended December 31, 2020 primarily driven by deferred tax benefits from changes in the fair value of loans and MSRs during the first quarter of 2020, offset by deferred tax expense generated from income in our servicing and origination segments in subsequent quarters. The taxable income of the operating businesses is largely absorbed by our historical net operating losses, reducing current taxable income in our TRSs.

Noncontrolling Interests in Income (Loss) of Consolidated Subsidiaries

Noncontrolling interests (“NCI”) in income of consolidated subsidiaries increased by $10.0 million primarily due to (i) a $9.4 million increase in NCI at the Shelter JVs, driven by higher earnings from originations, and (ii) a $4.0 million increase in NCI related to our Consumer Loan Companies, which are 46.5% owned by third parties, partially offset by (iii) a $3.4 million
107


decrease in other’s interest in the net income of the Buyer or New Residential; (ix) for certain Servicer Advance Notes,as a changeresult of controllower fair value adjustments and interest income during the twelve months ended December 31, 2020.

Dividends on Preferred Stock

The dividends on preferred stock is related to our 7.500% Preferred Series A, 7.125% Preferred Series B, and 6.375% Preferred
Series C. There was a $41.0 million increase in dividends on our preferred stock during the year ended December 31, 2020 attributable to the issuance of the applicable servicer, (x) for certain Servicer Advance Notes, the failure of the applicable servicer to maintain minimum servicer ratings, (xi) for certain Servicer Advance Notes, certain judgments against the Buyer or certain other subsidiaries of New ResidentialPreferred Series A, Preferred Series B, and Preferred Series C in excess of certain thresholds; (xii) for certain Servicer Advance Notes, payment default under, or an acceleration of, other debt of the Buyer or certain other subsidiaries of New Residential; (xiii) failure to deliver certain reports;July 2019, August 2019, and (xiv) material breaches of any of the transaction documents.February 2020, respectively.


The definitive documents related to the Servicer Advance Notes contain customary representations and warranties, as well as affirmative and negative covenants. Affirmative covenants include, among others, reporting requirements, provision of notices of material events, maintenance of existence, maintenance of books and records, compliance with laws, compliance with covenants under the designated servicing agreements and maintaining certain servicing standards with respect to the advances and the related mortgage loans. Negative covenants include, among others, limitations on amendments to the designated servicing agreements and limitations on amendments to the procedures and methodology for repaying the advances or determining that advances have become non-recoverable.Other Comprehensive Income. See “—Accumulated Other Comprehensive Income (Loss)” below.


The definitive documents related to the Servicer Advance Notes also contain customary events of default, including, among others, (i) non-payment of principal, interest or other amounts when due, (ii) insolvency of the applicable servicer, the Buyer, or certain other related subsidiaries of New Residential; (iii) the applicable issuer becoming subject to registration as an “investment company” within the meaning of the 1940 Act; (iv) the applicable servicer or New Residential subsidiary fails to comply with the deposit and remittance requirements set forth in any pooling and servicing agreement or such definitive documents; and (v) the related servicer’s failure to make an indemnity payment after giving effect to any applicable grace period. Upon the occurrence and during the continuance of an event of default under any facility, the requisite percentage of the related noteholders may declare the Servicer Advance Notes and all other obligations of the applicable issuer immediately due and payable and may terminate the commitments. A bankruptcy event of default causes such obligations automatically to become immediately due and payable and the commitments automatically to terminate.

Certain of the Servicer Advance Notes accrue interest based on a floating rate of interest. Servicer advances and deferred servicing fees are non-interest bearing assets. The interest obligations in respect of certain of the Servicer Advance Notes are not supported by any interest rate hedging instrument or arrangement. If the applicable index rate for purposes of determining the interest rates on the Servicer Advance Notes rises, there may not be sufficient collections on the servicer advances and deferred servicing fees and a target amortization event or an event of default could occur in respect of certain Servicer Advance Notes. This could result in a partial or total loss on our investment.

Consumer Loans


In October 2016,The table below summarizes the Consumer Loan Companies refinanced their outstanding asset-backed notes with a new asset-backed securitization. The issuance consistedcollateral characteristics of $1.7 billion face amount of asset-backed notes comprised of six classes with maturity datesthe consumer loans, including those held in November 2023 and March 2024, of which approximately $157.6 million face amount was retained by the Consumer Loan Companies and subsequently distributed to their members including New Residential. New Residential’s $79.9 million portion of these bonds is not treated as outstanding debt in consolidation. In connection with the refinancing,those acquired from the Consumer Loan CompaniesSeller, as of December 31, 2020 (dollars in thousands):
Collateral Characteristics
UPBPersonal Unsecured Loans %Personal Homeowner Loans %Number of Loans
Weighted Average Original FICO Score(A)
Weighted Average CouponAdjustable Rate Loan %Average Loan Age (months)Average Expected Life (Years)
Delinquency 30 Days(B)
Delinquency 60 Days(B)
Delinquency 90+ Days(B)
12-Month CRR(C)
12-Month CDR(D)
Consumer loans, held-for-investment$620,983 61.0 %39.0 %90,068 682 17.5 %12.3 %189 3.6 1.4 %0.9 %1.3 %19.8 %4.6 %
(A)Weighted average original FICO score represents the FICO score at the time the loan was originated.
(B)Delinquency 30 Days, Delinquency 60 Days and Delinquency 90+ Days represent the percentage of the total principal balance of the pool that corresponds to loans that are delinquent by 30-59 days, 60-89 days or 90 or more days, respectively.
(C)12-Month CRR, or the voluntary prepayment rate, represents the annualized rate of the voluntary prepayments during the three months as a percentage of the total principal balance of the pool.
(D)12-Month CDR, or the involuntary prepayment rate, represents the annualized rate of the involuntary prepayments (defaults) during the three months as a percentage of the total principal balance of the pool.

In addition, as of December 31, 2019, our investments in PF LoanCo Funding LLC (“LoanCo”) and PF WarrantCo Holdings, LP (“WarrantCo”) had been fully distributed to us. The final distribution resulted in a gain of $3.6 million on the investment.

We have financed our investments in consumer loans with securitized non-recourse long-term notes with a stated maturity date of May 2036. During 2020, we refinanced our previous SpringCastle securitization with a new $663 million securitization, ultimately lowering cost of funds. Furthermore, the notes are non-mark-to-market and not subject to margin calls. See Note 12 to our Consolidated Financial Statements for further information regarding financing of our consumer loans.

TAXES

We have elected to be treated as a REIT for U.S. federal income tax purposes. As a REIT we generally pay no federal or state and local income tax on assets that qualify under the REIT requirements if we distribute out at least 90% of the current taxable income generated from these assets.

We hold certain assets, including Servicer Advance Investments and MSRs, in taxable REIT subsidiaries (“TRSs”) that are subject to federal, state and local income tax because these assets either do not qualify under the REIT requirements or the status of these assets is uncertain. We also operate our securitization program, servicing, origination, and ancillary businesses through TRSs.

93


As our operating investments continue to grow and become a larger component of our total consolidated income, we anticipate income subject to tax will increase, along with a corresponding increase in tax expense and our consolidated effective tax rate.

As of December 31, 2020, our net deferred tax liability of $7.9 million was primarily composed of deferred tax liabilities generated through the deferral of gains from loans sold by our origination business with servicing retained by the Company, offset by deferred tax assets generated from changes in fair value of loans and MSRs.

For the year ended December 31, 2020, we recognized total tax expense (benefit) of $16.9 million driven primarily by deferred tax benefits resulting from changes in the fair value of loans and MSRs during the first quarter of 2020, offset by tax expense generated from income in our servicing and origination business segments in subsequent quarters. The taxable income of the operating businesses is largely absorbed by our historical net operating losses, reducing current taxable income in our TRSs.

CRITICAL ACCOUNTING POLICIES AND USE OF ESTIMATES

The Company’s accounting policies are more fully described in Note 2 of the Consolidated Financial Statements. As disclosed in Note 2, the preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions about future events that affect the amounts reported in the financial statements and accompanying notes. Actual results could differ significantly from those estimates. The Company believes that the following discussion addresses the Company’s most critical accounting policies, which are those that are most important to the portrayal of the Company’s financial condition and results of operations and require management’s most difficult, subjective and complex judgments.

We believe the estimates and assumptions underlying our consolidated financial statements are reasonable and supportable based on the information available as of December 31, 2020; however, uncertainty over the ultimate impact COVID-19 will have on the global economy generally, and our business in particular, makes any estimates and assumptions as of December 31, 2020 inherently less certain than they would be absent the current and potential impacts of COVID-19. Actual results may materially differ from those estimates.

MSRs and MSR Financing Receivables

Classification and valuation — As an approved owner of MSRs, upon acquisition, we account for our MSRs as servicing assets or servicing liabilities as we have undertaken an obligation to service financial assets. We measure our MSRs at fair value at acquisition and elect to subsequently measure at fair value at each reporting date using the fair value measurement method. Our MSRs are categorized as Level 3 under the GAAP fair value hierarchy, as described in Note 13 to our Consolidated Financial Statements. The inputs used in the valuation of MSRs include prepayment rate, delinquency rate, recapture rate, mortgage servicing amount, discount rate, and estimated market level future costs to service. These inputs are primarily based on current market data obtained from servicers and other third parties, which may be adjusted based on our expectations for the future, and requires significant judgement. The determination of estimated cash flows used in pricing models is inherently subjective and imprecise. The methods used to estimate fair value may not result in an amount that is indicative of net realizable value or reflective of future fair values. Changes in market conditions, as well as changes in the assumptions or methodology used to determine fair value, could result in a significant increase or decrease in fair value.

In order to evaluate the reasonableness of our fair value determinations, we engage an independent valuation firm to separately measure the fair value of our MSRs. The independent valuation firm determines an estimated fair value range based on its own models. We compare the range provided by the independent valuation firm to the values generated by our internal models. To date, we have not made any significant valuation adjustments as a result of the values provided by the third-party valuation adjustments.

In certain cases, we have legally purchased MSRs or the right to the economic interest in MSRs, however, we determined that the respective purchase agreement would not be treated as a sale under GAAP. Therefore, rather than recording an investment in MSRs, we have recorded an investment in MSR financing receivables. We have elected to measure the investment at fair value, with changes in fair value reflected within Change in fair value of investments in the Consolidated Statements of Income. In order to evaluate the reasonableness of our fair value determinations, similar to MSRs, we engage an independent valuation firm to separately measure the fair value of our MSR Financing Receivables.

Revenue and interest income recognition — We recognize income from investment in MSRs as Servicing revenue, net which comprises (i) income from the MSRs, plus or minus (ii) the mark-to-market on the MSRs including change in fair value due to realization of cash flows.

94


We recognize income from MSR financing receivables as interest income net of subservicing fees.

Servicer Advance Investments

Classification and valuation — We have elected to account for the Servicer advance investments at fair value. Accordingly, we estimate the fair value of the Servicer advance investments at each financial reporting date and reflect changes in the fair value of the Servicer advance investments as gains or losses.

We categorize Servicer advance investments under Level 3 of the GAAP hierarchy because we use internal pricing models to estimate the future cash flows related to the Servicer advance investments that incorporate significant unobservable inputs and include assumptions that are inherently subjective and imprecise. In order to evaluate the reasonableness of our fair value determinations, we engage an independent valuation firm to separately measure the fair value of our Servicer advance investments. The independent valuation firm determines an estimated fair value range based on its own models.

Our estimations of future cash flows include the combined cash flows of all of the components that comprise the Servicer advance investments: existing advances, the requirement to purchase future advances and the right to the basic fee component of the related MSR. The factors that most significantly impact the fair value include (i) the rate at which the servicer advance balance declines, (ii) the duration of outstanding servicer advances, which we estimate is approximately $4.7nine months on average for an advance balance at a given point in time (not taking into account new advances made with respect to the pool), and (iii) the UPB of the underlying loans with respect to which we have the obligation to make advances and own the basic fee component.

Interest income and expense recognition — We recognize income from Servicer advance investments in the form of interest income. Interest income is calculated using the interest method, with adjustments to the yield applied based upon changes in actual or expected cash flows under the retrospective method. The servicer advances are not interest-bearing, but we accrete the effective rate of interest applied to the aggregate cash flows from the servicer advances and the basic fee component of the related MSR.

We remit to our servicers a portion of the basic fee component of the MSR related to our Servicer advance investments as compensation for acting as servicer, as described in more detail under “—Our Portfolio—Servicing Related Assets—Servicer Advances.” Our interest income is recorded net of the servicing fees owed to our servicers.

Real Estate Securities

Classification and valuation — Our securities portfolio primarily consists of Agency and Non-Agency RMBS. Agency RMBS are securities issued or guaranteed as to principal and/or interest by a federally chartered corporation, such as Fannie Mae or Freddie Mac, or an agency of the U.S. Government, such as Ginnie Mae. Non-Agency RMBS are not issued or guaranteed by Fannie Mae, Freddie Mac, or Ginnie Mae and are therefore subject to credit risk. RMBS investments are classified as either available-for-sale or accounted for under the fair value option. We determine the appropriate classification of our securities at the time they are acquired and evaluate the appropriateness of such classifications at each balance sheet date. If classified as available-for-sale, investments are carried at fair value, with net unrealized gains or losses reported as a component of accumulated other comprehensive income. If classified under the fair value option, changes in fair value are recorded in the Consolidated Statements of Income as a component of Change in fair value of investments.

We generally categorize Agency RMBS under Level 2 and Non-Agency as Level 3 of the GAAP hierarchy. We estimate the fair value of the majority of our RMBS based upon broker quotations, counterparty quotations or pricing service quotations. Pricing services generally develop their pricing of RMBS based on transaction prices of recent trades for similar financial instruments, when available. When recent trades for similar financial instruments are not available, cash flow models or other pricing models are used. The significant inputs used in the valuation of our securities include the discount rate, prepayment rates, default rates and loss severities, as well as other variables.

The determination of estimated cash flows used in pricing models is inherently subjective and imprecise. The methods used to estimate fair value may not be indicative of net realizable value or reflective of future fair values. Changes in market conditions, as well as changes in the assumptions or methodology used to determine fair value, could result in a significant increase or decrease in fair value.

Impairment — Periods after January 1, 2020 — For periods subsequent to the application of ASU 2016-13, Financial Instruments - Credit Losses (“CECL”), we evaluate the cost basis of investments in securities not accounted for under the fair value option on at least a quarterly basis under ASC 326-30, Financial Instruments-Credit Losses: Available-for-Sale Debt
95


Securities. When the fair value of a security is less than its amortized cost basis as of the balance sheet date, the security's cost basis is considered impaired. We must evaluate the decline in the fair value of the impaired security and determine whether such decline resulted from a credit loss or non-credit related factors. In our assessment of whether a credit loss exists, we compare the present value of estimated future cash flows of the impaired security with the amortized cost basis of such security. The estimated future cash flows reflect those that a “market participant” would use and typically include assumptions related to fluctuations in interest rates, prepayment speeds, default rates, collateral performance, and the timing and amount of projected credit losses, as well incorporating observations of current market developments and events. Cash flows are discounted at an interest rate equal to the current yield used to accrete interest income. If the present value of estimated future cash flows is less than the amortized cost basis of the security, an expected credit loss exists and is included in Provision (reversal) for credit losses on securities in the Consolidated Statements of Income. If it is determined as of the financial reporting date that all or a portion of a security's cost basis is not collectible, then we will recognize a realized loss to the extent of the adjustment to the security's cost basis. This adjustment to the amortized cost basis of the security is reflected in Gain (loss) on settlement of investments, net in the Consolidated Statements of Income.

Periods prior to January 1, 2020 — We must assess whether unrealized losses on securities, if any, reflect a decline in value that is other-than-temporary and, if so, record an other-than-temporary impairment through earnings. A decline in value is deemed to be other-than-temporary if (i) it is probable that we will be unable to collect all amounts due according to the contractual terms of a security that was not impaired at acquisition (there is an expected credit loss), or (ii) if we have the intent to sell a security in an unrealized loss position or it is more likely than not that we will be required to sell a security in an unrealized loss position prior to its anticipated recovery (if any). For the purposes of performing this analysis, we will assume the anticipated recovery period is until the expected maturity of the applicable security. Also, for securities that represent beneficial interests in securitized financial assets within the scope of ASC 325-40, whenever there is a probable adverse change in the timing or amounts of estimated cash flows of a security from the cash flows previously projected, an other-than-temporary impairment will be deemed to have occurred. Our Non-Agency RMBS acquired with evidence of deteriorated credit quality for which it was probable, at acquisition, that we would be unable to collect all contractually required payments receivable, fall within the scope of ASC 310-30, as opposed to ASC No. 325-40. All of our other Non-Agency RMBS, those not acquired with evidence of deteriorated credit quality, fall within the scope of ASC 325-40.

Interest income recognition — There are several different accounting models that may be applicable for purposes of the recognition of interest income on RMBS depending on whether the security is designated as available-for-sale or fair value option.

The following accounting models apply to RMBS classified as available-for-sale:

(i) RMBS of high credit quality rated ‘AA’ or higher that, at the time of purchase, we expect to collect all contractual cash flows and the security cannot be contractually prepaid in such a way that we would not recover substantially all of our recorded investment.

(ii) Non-Agency RMBS which are not of high credit quality at the time of purchase or that can be contractually prepaid or otherwise settled in such a way that we would not recover substantially all of our recorded investment.

For RMBS of high credit quality accounted for under (i) above, we recognize interest income by applying the permitted “interest method,” whereby purchase premiums and discounts are amortized and accreted, respectively, as an adjustment to contractual interest income accrued at each security’s stated coupon rate. The interest method is applied at the individual security level based upon each security’s effective interest rate. We calculate each security’s effective interest rate at the time of purchase by solving for the discount rate that equates the present value of that security's remaining contractual cash flows (assuming no principal prepayments) to its purchase price. Because each security’s effective interest rate does not reflect an estimate of future prepayments, we refer to this manner of applying the interest method as the “contractual effective interest method.” When applying the contractual effective interest method to its investments in RMBS, as principal prepayments occur, a proportional amount of the unamortized premium or discount is recognized in interest income such that the contractual effective interest rate on the remaining security balance is unaffected.

For Non-Agency RMBS accounted for under (ii) above, we recognize interest income by applying the required prospective level-yield methodology. Interest income under this methodology is impacted by management judgments around both the amount and timing of credit losses (defaults) and prepayments. Consequently, interest income on these Non-Agency RMBS is recognized based on the timing and amount of cash flows expected to be collected, as opposed to being based on contractual cash flows. These securities are generally purchased at a discount to the principal amount. At the original acquisition date, we estimate the timing and amount of cash flows expected to be collected and calculate the present value of those amounts to our purchase price. In each subsequent balance sheet date, we revise our estimates of the remaining timing and amount of cash
96


flows expected to be collected. If there is a positive change in the amount and timing of future cash flows expected to be collected from the previous estimate, the effective interest rate in future accounting periods may increase resulting in an increase in the reported amount of interest income in future periods. A positive change in the amount and timing of future cash flows expected to be collected is considered to have occurred when the net present value of future cash flows expected to be collected has increased from the previous estimate. This can occur from a change in either the timing of when cash flows are expected to be collected (i.e., from changes in prepayment speeds or the timing of estimated defaults) or in the amount of cash flows expected to be collected (i.e., from reductions in estimates of future defaults). If there is a negative or adverse change in the amount and timing of future cash flows expected to be collected from the previous estimate, and the security's fair value is below its amortized cost, an impairment loss equal to the adverse change in cash flows expected to be collected, discounted using the security's effective rate before impairment, is required to be recorded in current period earnings. Additionally, while the effective interest rate used to accrete interest income after an impairment has been recognized will generally be the same, the amount of interest income recorded in future periods will decline because of the reduced balance of the amortized cost basis of the investment to which such effective interest rate is applied.

The following accounting models apply to RMBS accounted for under the fair value option:

(iii) RMBS of high credit quality rated ‘AA’ or higher that, at the time of purchase, we expect to collect all contractual cash flows and the security cannot be contractually prepaid in such a way that we would not recover substantially all of our recorded investment.

(iv) Non-Agency RMBS which are not of high credit quality at the time of purchase or that can be contractually prepaid or otherwise settled in such a way that we would not recover substantially all of our recorded investment.

Interest income on RMBS accounted for in (iii) above is recognized based on the stated coupon rate and the outstanding principal amount. The original purchase premium or discount is not amortized or accreted as part of interest income but rather reflected as part of the security’s fair value.

Interest income on Non-Agency RMBS accounted for in (iv) above is recognized in accordance with the model described in (ii) above.

Residential Mortgage Loans

Classification and valuation — Loans are classified as (i) held-for-investment at fair value, (ii) held-for-sale at fair value or (iii) held-for-sale at lower of cost or fair value. Loans are also eligible to be accounted for under the fair value option which are recorded on the Consolidated Balance Sheets at fair value and the periodic changes in fair value is recorded as a component of Change in fair value of investments in the Statements of Income. When we have the intent and ability to hold loans for the foreseeable future or to maturity/payoff, such loans are classified as held for investment. When we have the intent to sell loans, such loans are classified as held for sale.

Our loans are generally categorized as Level 3 under the GAAP fair value hierarchy, as described in Note 13 to our Consolidated Financial Statements. The fair value of loans is affected by, among other things, changes in interest rates, credit performance, prepayments, and market liquidity. To the extent interest rates change or market liquidity and or credit conditions materially change, the value of these loans could decline, which could have a material effect on reported earnings.

For originated residential mortgage loans measured at fair value, the fair value is generally determined using a market approach by utilizing either (i) the fair value of securities backed by similar mortgage loans, adjusted for certain factors to approximate the fair value of a whole mortgage loan, (ii) current commitments to purchase loans or (iii) recent observable market trades for similar loans, adjusted for credit risk and other individual loan characteristics.

For acquired residential mortgage loans measured at fair value, the fair value is generally determined by discounting the expected future cash flows using inputs such as default rates, prepayment speeds and discount rates.

For loans measured at the lower of cost or fair value, we account for any excess of cost over fair value as a valuation allowance and include changes in the valuation allowance in in the period in which the change occurs. Purchase price discounts or premiums are deferred in a contra loan account until the related loan is sold. The deferred discounts or premiums are an adjustment to the basis of the loan and are included in the quarterly determination of the lower of cost or fair value adjustments and/or the gain or loss recognized at the time of sale.

97


Interest income recognition — Interest earned on residential mortgage loans measured at fair value are reported in Interest income in the Consolidated Statements of Income.

Impairment — Subsequent to the adoption of CECL on January 1, 2020, all residential mortgage loans are carried at fair value or the lower of cost or fair value. As a result, these loans are not subject to an allowance for credit losses under the CECL impairment model.

A loan is determined to be past due when a monthly payment is due and unpaid for 30 days or more. Loans, other than PCD loans, are placed on nonaccrual status and considered non-performing when full payment of principal and interest is in doubt, which generally occurs when principal or interest is 120 days or more past due unless the loan is both well secured and in the process of collection. Loans held-for-sale are subject to the nonaccrual policy. A loan may be returned to accrual status when repayment is reasonably assured and there has been demonstrated performance under the terms of the loan or, if applicable, the terms of the restructured loan. Our ability to recognize interest income on nonaccrual loans as cash interest payments are received rather than as a reduction of the carrying value of the loans is based on the recorded loan balance being deemed fully collectible.

Investment Consolidation
The analysis as to whether to consolidate an entity is subject to a significant amount of judgment. Some of the criteria considered are the determination as to the degree of control over an entity by its various equity holders, the design of the entity, how closely related the entity is to each of its equity holders, the relation of the equity holders to each other and a determination of the primary beneficiary in entities in which we have a variable interest. These analyses involve estimates, based on our assumptions, as well as judgments regarding significance and the design of entities.
Variable interest entities (“VIEs”) are defined as entities in which equity investors do not have the characteristics of a controlling financial interest or do not have sufficient equity at risk for the entity to finance its activities without additional subordinated financial support from other parties. A VIE is required to be consolidated by its primary beneficiary, and only by its primary beneficiary, which is defined as the party who has the power to direct the activities of a VIE that most significantly impact its economic performance and who has the obligation to absorb losses or the right to receive benefits from the VIE that could potentially be significant to the VIE.
Our investments and certain other interests in Non-Agency RMBS are variable interests. We monitor these investments and analyze the potential need to consolidate the related securitization entities pursuant to the VIE consolidation requirements.
These analyses require considerable judgment in determining whether an entity is a VIE and determining the primary beneficiary of a VIE since they involve subjective determinations of significance, with respect to both power and economics. The result could be the consolidation of an entity that otherwise would not have been consolidated or the de-consolidation of an entity that otherwise would have been consolidated.
Unless stated otherwise, we have not consolidated the securitization entities that issued our Non-Agency RMBS. This determination is based, in part, on our assessment that we do not have the power to direct the activities that most significantly impact the economic performance of these entities, such as if we owned a majority of the currently controlling class. In addition, we are not obligated to provide, and have not provided, any financial support to these entities.
We have not consolidated the entities in which we hold a 50% interest that made an investment in Excess MSRs. We have determined that the decisions that most significantly impact the economic performance of these entities will be made collectively by us and the other investor in the entities. In addition, these entities have sufficient equity to permit the entities to finance their activities without additional subordinated financial support. Based on our analysis, these entities do not meet any of the VIE criteria.
We have invested in Mr. Cooper serviced Servicer Advance Investments, including the basic fee component of the related MSRs, through the Buyer, of which we are the managing member. The Buyer was formed through cash contributions by us and third-parties in exchange for membership interests. As of December 31, 2020, we owned an approximately 73.2% interest in the Buyer, and the third-party investors owned the remaining membership interests. Through our managing member interest, we direct substantially all of the day-to-day activities of the Buyer. The third-party investors do not possess substantive participating rights or the power to direct the day-to-day activities that most directly affect the operations of the Buyer. In addition, no single third-party investor, or group of third-party investors, possesses the substantive ability to remove us as the managing member of the Buyer. We have determined that the Buyer is a voting interest entity. As a result of our managing
98


member interest, which represents a controlling financial interest, we consolidate the Buyer and its wholly owned subsidiaries and reflect membership interests in the Buyer held by third parties as noncontrolling interests.

In July 2018, as a result of our acquisition of Shellpoint Partners LLC (“Shellpoint”), we consolidate Shellpoint Asset Funding Trust 2013-1 (“SAFT 2013-1”) and the Shelter retail mortgage origination joint ventures (“Shelter JVs”).

A wholly owned subsidiary of Shellpoint, NewRez, was deemed to be the primary beneficiary of the SAFT 2013-1 securitization entity as a result of its ability to direct activities that most significantly impact the economic performance of the entity in its role as servicer and its ownership of subordinate retained interests.

A wholly owned subsidiary of Shellpoint, Shelter Mortgage Company LLC (“Shelter”) is a mortgage originator specializing in retail origination. Shelter operates its business through a series of joint ventures and was deemed to be the primary beneficiary of the joint ventures as a result of its ability to direct activities that most significantly impact the economic performance of the entities and its ownership of a significant equity investment.

In October 2019, as a result of our acquisition of servicing assets from Ditech and our pre existing ownership of the equity, we consolidate Mid-State Capital Corporation 2004-1 Trust (“MDST 2004-1”), Mid-State Trust VII ( “MDST VII”), Mid-State Trust VIII (“MDST VIII”) and Mid-State Capital Trust 2010-1 (“MDST 2010-1”) and collectively (“MDST Trusts”). Our determination to consolidate the MDST Trust is a result of our ownership of the equity in these trusts in conjunction with the ability to direct activities that most significantly impact the economic performance of the entities with the acquisition of the servicing by NewRez.

Income Taxes
We intend to operate in a manner that allows us to qualify for taxation as a REIT. As a result of our expected REIT qualification, we do not generally expect to pay U.S. federal or state and local corporate level taxes on income earned outside of our Taxable REIT Subsidiaries (“TRSs”). Many of the REIT requirements, however, are highly technical and complex. If we were to fail to meet the REIT requirements, we would be subject to U.S. federal, state and local income and franchise taxes, and we would face a variety of adverse consequences. See “Risk Factors—Risks Related to Our Taxation as a REIT.” New Residential operates various business segments, including servicing, origination, and MSR related investments, through TRSs that are subject to regular corporate income taxes.

Recent Accounting Pronouncements

See Note 2 to our Consolidated Financial Statements.

Accounting Impact of Valuation Changes

New Residential’s assets fall into three general categories as disclosed in the table below. These categories are:

Marked to Market Assets (“MTM Assets”) Assets that are marked to market through the Consolidated Statements of Income. Changes in the value of these assets (i) are recorded in the Consolidated Statement of Income, as unrealized gains or losses that impact net income, and (ii) impact our Total New Residential Stockholders’ Equity (net book value).

Other Comprehensive Income Assets (“OCI Assets”) Assets that are marked to market through the Consolidated Statements of Comprehensive Income. Changes in the value of these assets (i) are recorded in the Consolidated Statements of Comprehensive Income as unrealized gains or losses, and therefore do not impact net income on the Consolidated Statement of Income, and (ii) impact our Total New Residential Stockholders’ Equity (net book value).

Cost Assets Assets that are not marked to market. Changes in value of these assets do not impact net income in the Consolidated Statement of Income nor do they impact our Total New Residential Stockholders’ Equity (net book value).

An exception to these descriptions results from changes in value that represent impairment. Any such change (i) is recorded in the Consolidated Statements of Income, as impairment that impacts net income, and (ii) impacts our Total New Residential Stockholders’ Equity (net book value). In the case of Residential mortgage loans, held-for-sale, at lower of cost or fair value, any reductions in value are considered impairment. Impairment on loans and REO as well as securities subsequent to the adoption of CECL on January 1, 2020 is subject to reversal if values subsequently increase.

99


All of New Residential’s liabilities, with the exception of derivatives, residential mortgage loan repurchase liability, and contingent consideration liabilities (which are marked to market through the Consolidated Statements of Income), are recorded at their amortized cost basis.

The table below summarizes New Residential’s assets by category as of December 31, 2020:

MTM AssetsOCI AssetsCost Assets
Real estate and other securities accounted for under the fair value optionReal estate and other securities, available-for-saleResidential mortgage loans, held-for-sale, at lower of cost or fair value
Excess MSRsReal estate owned (REO)
Excess MSRs, equity method investeesServicer advances receivable
MSRsTrades receivable
MSR financing receivablesDeferred tax asset, net
Servicer advance investmentsOther assets, except as described above
Certain assets within Other assets, primarily derivatives and equity investments
Residential mortgage loans, held-for-sale at fair value
Residential mortgage loans, held-for-investment, at fair value
Consumer loans

100


RESULTS OF OPERATIONS

The following tables summarize the changes in our results of operations for the year ended December 31, 2020 compared to 2019 year-to-year (dollars in thousands). Our results of operations are not necessarily indicative of our future performance.
Year Ended December 31,Increase (Decrease)
20202019Amount%
Revenues
Interest income$1,102,537 $1,766,130 $(663,593)(37.6)%
Servicing revenue, net of change in fair value of mortgage servicing rights of $(1,889,741) and $(712,950), respectively(555,041)385,159 (940,200)(244.1)%
Gain on originated mortgage loans, held-for-sale, net1,399,092 460,107 938,985 204.1 %
1,946,588 2,611,396 (664,808)(25.5)%
Expenses
Interest expense584,469 933,751 (349,282)(37.4)%
General and administrative expenses1,120,087 781,971 338,116 43.2 %
Management fee to affiliate89,134 79,472 9,662 12.2 %
Incentive compensation to affiliate— 91,892 (91,892)(100.0)%
1,793,690 1,887,086 (93,396)(4.9)%
Other income (loss)
Change in fair value of investments(437,126)(307,396)(129,730)42.2 %
Gain (loss) on settlement of investments, net(930,131)227,981 (1,158,112)(508.0)%
Earnings from investments in consumer loans, equity method investees— (1,438)1,438 (100.0)%
Other income (loss), net(2,797)39,819 (42,616)(107.0)%
(1,370,054)(41,034)(1,329,020)3238.8 %
Impairment
Provision (reversal) for credit losses on securities13,404 25,174 (11,770)(46.8)%
Valuation and credit loss provision (reversal) on loans and real estate owned (“REO”)110,208 10,403 99,805 959.4 %
123,612 35,577 88,035 247.4 %
Income (Loss) Before Income Taxes(1,340,768)647,699 (1,988,467)(307.0)%
Income tax expense (benefit)16,916 41,766 (24,850)(59.5)%
Net Income (Loss)$(1,357,684)$605,933 $(1,963,617)(324.1)%
Noncontrolling Interests in Income of Consolidated Subsidiaries52,674 42,637 10,037 23.5 %
Dividends on Preferred Stock54,295 13,281 41,014 308.8 %
Net Income (Loss) Attributable to Common Stockholders$(1,464,653)$550,015 $(2,014,668)(366.3)%

Interest Income

Prior to the onset of the COVID-19 pandemic in mid-March 2020, we financed a significant portion of our interest-earning assets with repurchase agreements. As the COVID-19 pandemic began to unfold, financial and mortgage-related asset markets experienced significant volatility, causing, among other things, credit spread widening, a sharp decrease in interest rates and unprecedented illiquidity in repurchase agreement financing. These conditions put significant pressure on financing assets with repurchase agreements resulting in lenders initiating margin calls. In March 2020, we began selling assets to manage and generate liquidity and de-risk our balance sheet. We sold a substantial portion of our Non-Agency RMBS portfolio in March 2020 and realized significant losses as a result of these sales. Refer to Gain (loss) on investment of securities, net for further details. We also reduced our exposure to loan pools financed using repurchase agreements.

As a result of the factors discussed above, our total interest income for the year ended December 31, 2020 decreased by $663.6 million, of which $388.2 million was attributable to a smaller average size bond portfolio. The remainder of the decrease was driven by (i) a $181.3 million decrease from MSR related investments and servicing primarily due to MSR financing receivables transferring to investments in MSRs during the third quarter of 2020 (the revenue associated with these transferred
101


MSRs is reported as Servicing revenue, net rather than Interest income in our Consolidated Statements of Income), portfolio runoff, less REO referral commission due to lower volume, and decrease in ancillary and other fees due to lower interest rates, as well as (ii) a $115.1 million decrease largely attributable $3.0 billion of residential mortgage loan sales in April 2020 in response to COVID-19.

Servicing Revenue, Net

Servicing revenue, net recognized by New Residential related to its MSRs comprises the following:
Year Ended December 31,Increase (Decrease)
20202019Amount%
Servicing fee revenue$1,224,060 $899,623 $324,437 36.1 %
Ancillary and other fees110,640 198,486 (87,846)(44.3)%
Servicing fee revenue and fees1,334,700 1,098,109 236,591 21.5 %
Change in fair value due to:
Realization of cash flows(1,360,954)(530,031)(830,923)156.8 %
Change in valuation inputs and assumptions(A)
(531,183)(186,204)(344,979)185.3 %
(Gain) loss on realized2,396 3,285 (889)(27.1)%
Servicing revenue, net$(555,041)$385,159 $(940,200)(244.1)%

(A)The following table summarizes the components of servicing revenue, net related to changes in valuation inputs and assumptions:
Year Ended December 31,Increase (Decrease)
20202019Amount%
Changes in interest rates and prepayment rates$(573,674)$(433,098)$(140,576)32.5 %
Changes in discount rates(1,705)127,314 (129,019)(101.3)%
Changes in other factors44,196 119,580 (75,384)(63.0)%
Total$(531,183)$(186,204)$(344,979)185.3 %

Servicing revenue, net decreased $940.2 million for the year ended December 31, 2020 primarily driven by (i) a $830.9 million decline in fair value resulting from the realization of cash flows as a result of MSR acquisitions subsequent to December 31, 2019 and historically low mortgage rates which resulted in faster prepayments, (ii) a $345.0 million increase in negative mark-to-market adjustments, (iii) a $87.8 million decrease in ancillary and other fees due to lower interest rates, specifically lower interest earned on custodial accounts, partially offset by (iv) a $324.4 million increase in servicing collections as a result of MSR acquisitions that closed subsequent to December 31, 2019. The negative mark-to-market adjustments of $345.0 million for the year ended December 31, 2020 were primarily driven by changes in interest rates resulting in lower custodial earnings, faster prepayment rates, and higher delinquency rates due to changes in estimates regarding the economic outlook caused by COVID-19.

Gain on Originated Mortgage Loans, Held-for-Sale, Net

Gain on originated mortgage loans, held-for-sale, net increased $939.0 million for the year ended December 31, 2020 primarily driven by an increase in loan origination volume and higher gain on sales margins. As noted in the “Our Portfolio” section, during the year ended December 31, 2020, loan origination volume at NewRez was $61.6 billion, up from $22.3 billion in the year prior. During the twelve months ended December 31, 2020, the continued lower interest rate environment, increased refinance activity by borrowers, integration of Ditech’s platform, and increased market share helped drive volume growth across all origination channels. Gain on sale margins during the year ended December 31, 2020 was 1.85%, 19% higher than 1.56% for the same period in 2019. The increase in margin was driven by higher investor demand for Agency securities during the first half of the year due to increased volatility caused by the onset of COVID-19 in mid-March 2020. Margins also benefited from decreasing interest rates throughout the year, resulting in higher volumes of loan refinancing.

Interest Expense

Interest expense decreased by $349.3 million for the year ended December 31, 2020 primarily attributable to (i) a $296.2 million decrease in the average size of our bond portfolio, (ii) an $80.3 million decrease largely driven by $3.0 billion of
102


residential mortgage loan sales in April 2020 in response to COVID-19, and (iii) a $13.2 million decrease in interest expense due to runoff of MSR related investments, partially offset by (iv) a $36.8 million increase in interest expense as a result of entering into a three-year senior secured term loan facility for $600.0 million at 11.0% in May 2020 and subsequently refinanced in September 2020 with proceeds from the $550.0 million of 6.250% senior unsecured notes due 2025. Refer to the “Liquidity and Capital Resources” section for further details.

General and Administrative Expenses

General and administrative expenses is composed of the following:
Year Ended December 31,Increase (Decrease)
20202019Amount%
Compensation and benefits expense$230,009 $121,004 $109,005 90.1 %
Compensation and benefits expense, origination341,637 164,485 177,152 107.7 %
Legal and professional expense70,502 89,489 (18,987)(21.2)%
Loan origination expense92,081 45,483 46,598 102.5 %
Occupancy expense36,799 19,388 17,411 89.8 %
Subservicing expense201,444 227,482 (26,038)(11.4)%
Loan servicing expense14,126 31,737 (17,611)(55.5)%
Property and maintenance expense42,508 8,112 34,396 424.0 %
Other90,981 74,791 16,190 21.6 %
$1,120,087 $781,971 $338,116 43.2 %

General and administrative expenses increased $338.1 million for the year ended December 31, 2020 primarily attributable to increases in NewRez origination and servicing volumes. As noted in the “Our Portfolio” section, during the year, loan origination volume at NewRez was $61.6 billion, up from $22.3 billion in the year prior and loans serviced at NewRez was $297.8 billion UPB, up from $219.4 billion UPB in the year prior. Higher origination and servicing volumes resulted in higher headcount and the associated compensation and benefits expense, loan origination expense, and property and maintenance expense. Additionally, growth in Guardian Asset Management inspection and property management contracts resulted in the increase of $34.4 million of expenses incurred related to performing such services, accompanied with an increase in compensation and benefits due to higher employee headcount.

103



Management Fee to Affiliate

Management fee to affiliate increased $9.7 million for the year ended December 31, 2020 primarily as a result of the preferred share offering in the first quarter of 2020.

Incentive Compensation to Affiliate

Incentive compensation to affiliate decreased $91.9 million for the year ended December 31, 2020 due to the fact that the incentive calculation determined in accordance with the management agreement was in a cumulative net loss position.

Change in Fair Value of Investments

Change in fair value of investments is composed of the following:
Year Ended December 31,Increase (Decrease)
20202019Amount%
Excess mortgage servicing rights$(16,232)$(10,505)$(5,727)54.5 %
Excess mortgage servicing rights, equity method investees(3,489)6,800 (10,289)(151.3)%
Mortgage servicing rights financing receivables(279,168)(189,023)(90,145)47.7 %
Servicer advance investments763 10,288 (9,525)(92.6)%
Real estate and other securities28,455 2,101 26,354 1254.4 %
Residential mortgage loans(107,604)(70,914)(36,690)51.7 %
Consumer loans held-for-investment(6,384)— (6,384)— %
Derivative instruments(53,467)(56,143)2,676 (4.8)%
Total$(437,126)$(307,396)$(129,730)42.2 %

Change in Fair Value of Excess Mortgage Servicing Rights

Changes in the fair value of Excess MSRs related to the following:
Year Ended December 31,Increase (Decrease)
20202019Amount%
Changes in interest rates and prepayment rates$1,357 $(18,279)$19,636 (107.4)%
Changes in discount rates(365)13,446 (13,811)(102.7)%
Changes in other factors(17,224)(5,672)(11,552)203.7 %
Total$(16,232)$(10,505)$(5,727)54.5 %

The unfavorable mark-to-market adjustments for the year ended December 31, 2020 were primarily driven by increases in delinquency rates from higher forbearance in our conventional, Agency, and PLS Excess MSR pools. Lower recapture rates were also a key contributor to the negative mark-to-market adjustments seen during the year. The unfavorable mark-to-market fair value adjustments during the year ended December 31, 2019 were primarily driven by increased interest rates and prepayment rates, partially offset by a decrease in discount rates during the year.
104



Change in Fair Value of Excess Mortgage Servicing Rights, Equity Method Investees

Changes in the fair value of Excess MSRs, equity method investees related to the following:
Year Ended December 31,Increase (Decrease)
20202019Amount%
Changes in interest rates and prepayment rates$(151)$(7,659)$7,508 (98.0)%
Changes in discount rates(82)3,939 (4,021)(102.1)%
Changes in other factors(3,256)10,520 (13,776)(131.0)%
Total$(3,489)$6,800 $(10,289)(151.3)%
The unfavorable mark-to-market adjustments during the year ended December 31, 2020 were primarily driven by increases in delinquency from higher forbearance in our conventional, Agency, and PLS Excess MSR pools. Lower recapture rates were also a key contributor to the negative mark-to-market adjustments seen during the year. The favorable mark-to-market adjustments for the year ended December 31, 2019 were primarily driven by interest income, net of expenses recorded at the investee level, a decrease in discount rates and delinquency rates, partially offset by increases in interest rates and prepayment rates.

Change in Fair Value of MSR Financing Receivables

The component of changes in the fair value of MSR financing receivables related to the following:
Year Ended December 31,Increase (Decrease)
20202019Amount%
Realization of cash flows$(222,674)$(203,732)$(18,942)9.3 %
Change in valuation inputs and assumptions(A)
(54,745)21,094 (75,839)(359.5)%
(Gain) loss on sales(1,749)(6,385)4,636 (72.6)%
Total$(279,168)$(189,023)$(90,145)47.7 %

(A)The following table summarizes the components of changes in the fair value of MSR financing receivables related to changes in valuation inputs and assumptions:
Year Ended December 31,Increase (Decrease)
20202019Amount%
Changes in interest rates and prepayment rates$29,334 $(112,269)$141,603 (126.1)%
Changes in discount rates10,950 99,674 (88,724)(89.0)%
Changes in other factors(95,029)33,689 (128,718)(382.1)%
Total$(54,745)$21,094 $(75,839)(359.5)%

The change in fair value of investments in MSR Financing Receivables decreased $90.1 million for the year ended December 31, 2020, of which $75.8 million was attributable to changes in valuation inputs and assumptions. The change in fair value for the year ended December 31, 2020 was primarily due to higher delinquency rates, partially offset by a decrease in discount rates and changes in interest rates. These changes resulted mainly from changes in estimates regarding the economic outlook caused by COVID-19. The remaining decrease was primarily due to an $18.9 million increase in realization of cash flows as a result of faster prepayments in 2020, partially offset by transfers from investments in MSR Financing Receivables to MSRs during the third quarter of 2020.

105


Change in Fair Value of Servicer Advance Investments

Changes in the fair value of Servicer Advance Investments related to the following:
Year Ended December 31,Increase (Decrease)
20202019Amount%
Changes in interest rates and prepayment rates$(1,866)$628 $(2,494)(397.1)%
Changes in discount rates2,219 17,786 (15,567)(87.5)%
Changes in other factors410 (8,126)8,536 (105.0)%
Total$763 $10,288 $(9,525)(92.6)%

The positive mark-to-market adjustments during the year ended December 31, 2020 were mainly driven by a decrease in discount rates, partially offset by increased prepayment speeds. The positive mark-to-market adjustments during the year ended December 31, 2019 were mainly driven by a decrease in discount rates.

Change in Fair Value of Real Estate and Other Securities

The change in fair value of real estate and other securities increased $26.4 million for the year ended December 31, 2020 primarily due to higher purchases of Agency RMBS made throughout the year accounted for under the fair value option.

Change in Fair Value of Residential Mortgage Loans

The change in fair value of residential mortgage loans decreased $36.7 million for the year ended December 31, 2020 primarily due to (i) a $239.6 million decrease related to changes in valuation inputs and assumptions largely driven by the economic outlook caused by COVID-19, offset by (ii) $276.3 million of higher unrealized losses on loans compared to the prior year.

Change in Fair Value of Consumer Loans

Change in fair value of consumer loans decreased $6.4 million for the year ended December 31, 2020 due to unfavorable changes in inputs and assumptions largely driven by the economic outlook caused by COVID-19.

Change in Fair Value of Derivative Instruments

Change in fair value of derivative instruments increased $2.7 million for the year ended December 31, 2020 primarily due to a decrease in unrealized loss on interest rate swaps largely resulting from changes in the forward LIBOR curve during the year.

Gain (Loss) on Settlement of Investments, Net

Gain (loss) on settlement of investments, net is composed of the following:
Year Ended December 31,Increase (Decrease)
20202019Amount%
Gain (loss) on sale of real estate securities$(753,713)$205,989 $(959,702)(466)%
Gain (loss) on sale of acquired residential mortgage loans(5,662)153,174 (158,836)(104)%
Gain (loss) on settlement of derivatives(74,812)(129,923)55,111 (42)%
Gain (loss) on liquidated residential mortgage loans4,644 (4,872)9,516 (195)%
Gain (loss) on sale of REO(21,925)(11,521)(10,404)90 %
Gain (loss) on extinguishment of debt(66,233)(8,532)(57,701)676 %
Gain (loss) on Excess MSR recapture agreements— — — — %
Other gains (losses)(12,430)23,666 (36,096)(153)%
$(930,131)$227,981 $(1,158,112)(508)%

Gain (loss) on settlement of investments, net decreased $1,158.1 million for the year ended December 31, 2020 primarily due to (i) $959.7 million of losses incurred on sales of Non-Agency RMBS during March 2020 in order to generate liquidity and de-risk our balance sheet in response to the increased market volatility attributable to the onset of the COVID-19 pandemic, (ii) a
106


$121.0 million decrease in gains realized on collapse transactions due to lower collapse volume during the year, (iii) a $57.7 million loss on extinguishment of debt primarily attributable to the 2020 term loan refinancing in the third quarter, (iv) a $41.6 million loss on loan sales during the year, (v) a $22.9 million increase in loss on sales of MSRs, (vi) a $10.4 million increase in loss on REO sales related to legacy receivable write-offs during the fourth quarter of 2020, partially offset by (vii) a $50.2 million decrease in losses on TBAs, and (viii) a $4.9 million increase in gain on settlement of derivatives.

Other Income (Loss), Net

Other income (loss), net is composed of the following:
Year Ended December 31,Increase (Decrease)
20202019Amount%
Unrealized gain (loss) on secured notes and bonds payable$(966)$(1,236)$270 (21.8)%
Unrealized gain (loss) on contingent consideration(6,568)(10,487)3,919 (37.4)%
Unrealized gain (loss) on equity investments(54,455)(3,096)(51,359)1658.9 %
Gain (loss) on transfer of loans to REO7,945 11,842 (3,897)(32.9)%
Gain (loss) on transfer of loans to other assets(939)(1,144)205 (17.9)%
Gain (loss) on Ocwen common stock3,235 174 3,061 1759.2 %
Provision for servicing losses(15,330)(9,102)(6,228)68.4 %
Bargain Purchase Gain— 49,539 (49,539)(100.0)%
Rental and ancillary revenue25,409 6,732 18,677 277.4 %
Property and maintenance revenue70,527 14,449 56,078 388.1 %
Other income (loss)(31,655)(17,852)(13,803)77.3 %
$(2,797)$39,819 $(42,616)(107.0)%

As summarized in the table above, Other income decreased $42.6 million for the year ended December 31, 2020 primarily due to an increase in unrealized losses on our equity method investments (TSX and Covius), one time gains in 2019 related to the Ditech purchase, Springcastle acquisition, partially offset by an increase of property inspection and maintenance revenue at Guardian, as well as a $16.4 million increase of recovery income.

Provision (Reversal) for Credit Losses on Securities

The provision for credit losses on securities decreased $11.8 million for the year ended December 31, 2020 primarily due to a smaller average bond portfolio due to sales of securities during the year in response to COVID-19, newly acquired securities accounted for under the fair value election, and improved credit spreads throughout the year on our Non-Agency RMBS.

Valuation and Credit Loss Provision (Reversal) on Loans and Real Estate Owned

Valuation and credit loss provision (reversal) on loans and real estate owned increased $99.8 million primarily due to (i) a $133.2 million increase in impairment on residential mortgage loans related to the economic outlook caused by COVID-19, partially offset by (ii) a $31.0 million decrease in the provision due to the application of the fair value election on consumer loans in conjunction with the adoption of CECL on January 1, 2020.

Income Tax Expense (Benefit)

Income tax expense (benefit) decreased $24.9 million for the year ended December 31, 2020 primarily driven by deferred tax benefits from changes in the fair value of loans and MSRs during the first quarter of 2020, offset by deferred tax expense generated from income in our servicing and origination segments in subsequent quarters. The taxable income of the operating businesses is largely absorbed by our historical net operating losses, reducing current taxable income in our TRSs.

Noncontrolling Interests in Income (Loss) of Consolidated Subsidiaries

Noncontrolling interests (“NCI”) in income of consolidated subsidiaries increased by $10.0 million primarily due to (i) a $9.4 million increase in NCI at the Shelter JVs, driven by higher earnings from originations, and (ii) a $4.0 million increase in NCI related to our Consumer Loan Companies, which are 46.5% owned by third parties, partially offset by (iii) a $3.4 million
107


decrease in other’s interest in the net income of the Buyer as a result of lower fair value adjustments and interest income during the twelve months ended December 31, 2020.

Dividends on Preferred Stock

The dividends on preferred stock is related to our 7.500% Preferred Series A, 7.125% Preferred Series B, and 6.375% Preferred
Series C. There was a $41.0 million increase in dividends on our preferred stock during the year ended December 31, 2020 attributable to the issuance of the Preferred Series A, Preferred Series B, and Preferred Series C in July 2019, August 2019, and February 2020, respectively.

Other Comprehensive Income. See “—Accumulated Other Comprehensive Income (Loss)” below.

LIQUIDITY AND CAPITAL RESOURCES

Liquidity is a measurement of our ability to meet potential cash requirements, including ongoing commitments to repay borrowings, fund and maintain investments, and other general business needs. Additionally, to maintain our status as a REIT under the Internal Revenue Code, we must distribute annually at least 90% of our REIT taxable income. We note that a portion of this requirement may be able to be met in future years through stock dividends, rather than cash, subject to limitations based on the value of our stock.
Our primary sources of funds are cash provided by operating activities (primarily income from servicing and originations), sales of and repayments from our investments, potential debt financing sources, including securitizations, and the issuance of equity securities, when feasible and appropriate.

Our primary uses of funds are the payment of interest, management fees, incentive compensation, servicing and subservicing expenses, outstanding commitments (including margins and mortgage loan originations), other operating expenses, repayment of borrowings and hedge obligations, dividends and funding of future servicer advances. The ongoing economic impact of the COVID-19 pandemic has resulted in an increase in servicing advances and liquidity demands related to the utilization of forbearance programs offered by the CARES Act. Since April 2020, we expanded our committed advance facilities capacity by $1.4 billion, which we believe will be adequate for our needs. In addition, in May 2020, we entered into a three-year senior secured term loan facility agreement in principal amount of $600.0 million with a fixed annual rate of 11.00%. In September 2020, we priced $550 million of 6.250% senior unsecured notes due 2025. The net proceeds from the offering were used, together with cash on hand, to prepay and retire the existing three-year senior secured term loan facility. The issuance of term debt during 2020 increased our cash on hand to higher than normal relative to historical periods and we continue to hold an increased amount of unrestricted cash due to the uncertainty surrounding the reopening of the economy and the continued spread of COVID-19. Total cash and cash equivalents at December 31, 2020 was $944.9 million compared to $528.7 million at December 31, 2019.

Our ability to utilize funds generated by the MSRs held in our servicer subsidiaries, NRM and NewRez, is subject to and limited by certain regulatory requirements, including maintaining excess capital and related tangible net worth. As of December 31, 2020, approximately $580.6 million of our cash and cash equivalents was held at NRM and NewRez, of which $412.6 million was in excess of regulatory liquidity requirements. NRM and NewRez are expected to maintain compliance with applicable net worth requirements throughout the year.

Currently, our primary sources of financing are secured financing agreements, secured notes and bonds payable, securitizations and unsecured term loan. As of December 31, 2020, we had outstanding secured financing agreements with an aggregate face amount of approximately $17.6 billion to finance our investments. The financing of our entire RMBS portfolio, which generally has 30- to 90-day terms, is subject to margin calls. Under secured financing agreements, we sell a security to a counterparty and concurrently agree to repurchase the same security at a later date for a higher specified price. The sale price represents financing proceeds and the difference between the sale and repurchase prices represents interest on the financing. The price at which the security is sold generally represents the market value of the security less a discount or “haircut,” which can range broadly, for example from 3%-12% for Agency RMBS, 12%-80% for Non-Agency RMBS, and 5%-25% for residential mortgage loans. During the term of the secured financing agreement, the counterparty holds the security as collateral. If the agreement is subject to margin calls, the counterparty monitors and calculates what it estimates to be the value of the collateral during the term of the agreement. If this value declines by more than a de minimis threshold, the counterparty could require us to post additional collateral (or “margin”) in order to maintain the initial haircut on the collateral. This margin is typically required to be posted in the form of cash and cash equivalents. Furthermore, we may, from time to time, be a party to derivative agreements or financing arrangements that may be subject to margin calls based on the value of such instruments. In addition, $3.0 billion face amount of our MSR and Excess MSR financing is subject to mandatory monthly repayment to the extent that the outstanding balance
108


exceeds the market value (as defined in the related agreement) of the financed asset multiplied by the contractual maximum loan-to-value ratio. We seek to maintain adequate cash reserves and other sources of available liquidity to meet any margin calls or related requirements resulting from decreases in value related to a reasonably possible (in our opinion) change in interest rates.

Our ability to obtain borrowings and to raise future equity capital is dependent on our ability to access borrowings and the capital markets on attractive terms. We continually monitor market conditions for financing opportunities and at any given time may be entering or pursuing one or more of the transactions described above. Our Manager’s senior management team has extensive long-term relationships with investment banks, brokerage firms and commercial banks, which we believe enhance our ability to source and finance asset acquisitions on attractive terms and access borrowings and the capital markets at attractive levels.

Our ability to fund our operations, meet financial obligations and finance target asset acquisitions may be impacted by our ability to secure and maintain our secured financing agreements, credit facilities and other financing arrangements. Because secured financing agreements and credit facilities are short-term commitments of capital, lender responses to market conditions may make it more difficult for us to renew or replace, on a continuous basis, our maturing short-term borrowings and have imposed, and may continue to impose, more onerous conditions when rolling such financings. If we are not able to renew our existing facilities or arrange for new financing on terms acceptable to us, or if we default on our covenants or are otherwise unable to access funds under our financing facilities or if we are required to post more collateral or face larger haircuts, we may have to curtail our asset acquisition activities and/or dispose of assets.

Issues related to financing are exacerbated in times of significant dislocation in the financial markets, such as those experienced during the first quarter of 2020 due to the COVID-19 pandemic. While market volatility somewhat subsided in the latter half of 2020, it is possible that volatility may increase again, and our lenders may become unwilling or unable to provide us with financing and we could be forced to sell our assets at an inopportune time when prices are depressed. In addition, if the regulatory capital requirements imposed on our lenders change, they may be required to significantly increase the cost of the financing that they provide to us. Our lenders also have revised and may continue to revise their eligibility requirements for the types of assets they are willing to finance or the terms of such financings, including haircuts and requiring additional collateral in the form of cash, based on, among other factors, the regulatory environment and their management of actual and perceived risk. Moreover, the amount of financing we receive under our secured financing agreements will be directly related to our lenders’ valuation of our target assets that cover the outstanding borrowings.

As the COVID-19 pandemic unfolded in the U.S. in mid-March 2020, financial and mortgage-related asset markets experienced significant volatility. During March and April of 2020, the significant dislocation in the financial markets caused, among other things, credit spread widening, a sharp decrease in interest rates and unprecedented illiquidity in repurchase agreement financing and mortgage-backed securities markets. These conditions put significant pressure on the mortgage REIT industry, including as related to financing operations, pricing mortgage assets and meeting liquidity needs. With respect to repurchase agreements, we observed (i) an increase in haircuts and (ii) a mark-down of our mortgage assets held as collateral by our financing counterparties, which resulted in us having to provide additional cash or securities to satisfy higher than historical levels of margin calls. As a response, we used our cash on hand, a portion of the approximately $389.5 million proceeds from our underwritten public offering of 6.375% Series C Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock in February 2020 and the proceeds from asset sales to meet margin calls. Furthermore, in the aftermath of these events, we took a number of immediate and on-going actions to increase our liquidity and stabilize financing sources, both as a means of strengthening our balance sheet. As a result of the unprecedented illiquidity in repurchase agreement financing, we procured and continue to procure financing, such as securitizations and term financings, that provides less or no exposure to fluctuations in the daily collateral repricing determinations. We achieved this by securing longer-dated financing arrangements such as the aforementioned three-year senior secured term loan facility agreement in principal amount of $600.0 million with a fixed annual rate of 11.00% (subsequently refinanced with a $550 million of 6.250% senior unsecured notes due 2025), moving more of our financing into the capital markets and negotiating margin holidays with regards to certain assets. While the cost of funds for such financings may be greater relative to repurchase agreement funding, we believe, given on-going market conditions, financing with more limited mark-to-market provisions allows us to better manage our liquidity risk and reduce exposures to events like those caused by the COVID-19 pandemic. We will continue in the near term to explore additional financing arrangements to further strengthen our balance sheet and position ourselves for future investment opportunities. Refer to “Our Portfolio” section for further discussion regarding changes to our financing structure.

With respect to the next 12 months, we expect that our cash on hand combined with our cash flow provided by operations and our ability to roll our secured financing agreements and servicer advance financings will be sufficient to satisfy our anticipated liquidity needs with respect to our current investment portfolio, including related financings, potential margin calls, mortgage loan origination and operating expenses. Our ability to roll over short-term borrowings is critical to our liquidity outlook. We
109


have a significant amount of near-term maturities, which we expect to be able to refinance. If we cannot repay or refinance our debt on favorable terms, we will need to seek out other sources of liquidity. While it is inherently more difficult to forecast beyond the next 12 months, we currently expect to meet our long-term liquidity requirements through our cash on hand and, if needed, additional borrowings, proceeds received from secured financing agreements and other financings, proceeds from equity offerings and the liquidation or refinancing of our assets.
These short-term and long-term expectations are forward-looking and subject to a number of uncertainties and assumptions, including those described under “—Market Considerations” as well as “Risk Factors.” If our assumptions about our liquidity prove to be incorrect, we could be subject to a shortfall in liquidity in the future, and such a shortfall may occur rapidly and with little or no notice, which could limit our ability to address the shortfall on a timely basis and could have a material adverse effect on our business.
Our cash flow provided by operations differs from our net income due to these primary factors (i) the difference between (a) accretion and amortization and unrealized gains and losses recorded with respect to our investments and (b) cash received therefrom, (ii) unrealized gains and losses on our derivatives, and recorded impairments, if any, (iii) deferred taxes, and (iv) principal cash flows related to held-for-sale loans, which are characterized as operating cash flows under GAAP.

In addition to the information referenced above, the following factors could affect our liquidity, access to capital resources and our capital obligations. As such, if their outcomes do not fall within our expectations, changes in these factors could negatively affect our liquidity.
Access to Financing from Counterparties – Decisions by investors, counterparties and lenders to enter into transactions with us will depend upon a number of factors, such as our historical and projected financial performance, compliance with the terms of our current credit arrangements, industry and market trends, the availability of capital and our investors’, counterparties’ and lenders’ policies and rates applicable thereto, and the relative attractiveness of alternative investment or lending opportunities. Our business strategy is dependent upon our ability to finance certain of our investments at rates that provide a positive net spread.
Impact of Expected Repayment or Forecasted Sale on Cash Flows – The timing of and proceeds from the repayment or sale of certain investments may be different than expected or may not occur as expected. Proceeds from sales of assets are unpredictable and may vary materially from their estimated fair value and their carrying value. Further, the availability of investments that provide similar returns to those repaid or sold investments is unpredictable and returns on new investments may vary materially from those on existing investments.


110


Debt Obligations
The following table presents certain information regarding New Residential’s secured financing agreements and secured notes and bonds payable debt obligations:
December 31, 2020December 31, 2019
Collateral
Debt Obligations/CollateralOutstanding Face Amount
Carrying Value(A)
Final Stated Maturity(B)
Weighted Average Funding CostWeighted Average Life (Years)Outstanding FaceAmortized Cost BasisCarrying ValueWeighted Average Life (Years)
Carrying Value(A)
Secured Financing Agreements(C)
Repurchase Agreements:
Warehouse Credit Facilities-Residential Mortgage Loans(F)
$4,043,156 $4,039,564 Feb-21 to Dec-222.18 %0.6$4,370,264 $4,496,831 $4,465,054 19.5$5,053,207 
Agency RMBS(D)
12,682,427 12,682,427 Jan-210.24 %0.212,929,057 13,715,013 13,800,351 0.915,481,677 
Non-Agency RMBS(E)
818,063 817,209 Jan-21 to Mar-213.48 %0.317,183,226 1,534,798 1,548,351 0.77,317,519 
Real Estate Owned(G) (H)
8,480 8,480 Feb-21 to Dec-223.13 %1.9N/AN/A11,098 N/A63,822 
Total Secured Financing Agreements17,552,126 17,547,680 0.84 %0.327,916,225 
Secured Notes and Bonds Payable
Excess MSRs(I)
275,088 275,088  Aug-244.36 %3.7101,142,417 317,234 398,969 6.1217,300 
MSRs(J)
2,704,923 2,691,791 Jul-22 to Dec-254.52 %3.5416,212,194 4,457,541 4,400,657 5.62,640,036 
Servicer Advance Investments(K)
423,144 423,144 Apr-21 to Dec-221.45 %1.5449,150 512,958 538,056 6.0443,248 
Servicer Advances(K)
2,593,643 2,585,575 Apr-21 to Sep-232.42 %1.82,970,329 3,002,267 3,002,267 0.72,738,424 
Residential Mortgage Loans(L)
1,045,275 1,039,838 Apr-21 to Aug-604.25 %30.21,602,289 1,535,095 1,365,250 4.8864,451 
Consumer Loans(M)
625,166 628,759 Sep -372.03 %3.6618,055 682,866 682,866 3.6816,689 
Total Secured Notes and Bonds Payable7,667,239 7,644,195 3.39 %6.57,720,148 
Total/Weighted Average$25,219,365 $25,191,875 1.61 %2.2$35,636,373 
(A)Net of deferred financing costs.
(B)All debt obligations with a stated maturity through the date of issuance were refinanced, extended or repaid.
(C)These secured financing agreements had approximately $48.5 million of associated accrued interest payable as of December 31, 2020.
(D)All Agency RMBS repurchase agreements have a fixed rate.
(E)All Non-Agency RMBS secured financing agreements have LIBOR-based floating interest rates. This also includes repurchase agreements and related collateral of $25.2 million and $35.1 million, respectively, on retained bonds collateralized by Agency MSRs.
(F)Includes $258.0 million of repurchase agreements which bear interest at a fixed rate of 4.4%. All remaining repurchase agreements have LIBOR-based floating interest rates.
(G)All repurchase agreements have LIBOR-based floating interest rates.
(H)Includes financing collateralized by receivables including claims from FHA on Ginnie Mae EBO loans for which foreclosure has been completed and for which New Residential has made or intends to make a claim on the FHA guarantee.
(I)Includes $275.1 million of corporate loans which bear interest at a fixed rate of 4.4%.
(J)Includes $425.1 million of MSR notes which bear interest equal to the sum of (i) a floating rate index equal to one-month LIBOR and (ii) a margin of 4.5%; $329.9 million of MSR notes which bear interest equal to the sum of (i) a floating rate index equal to one-month LIBOR and (ii) a margin of 4.5%; and $1,950.0 million of capital markets notes with fixed interest rates ranging 3.8% to 5.4%. The outstanding face amount of the collateral represents the UPB of the residential mortgage loans underlying the MSRs and MSR financing receivables that secure these notes.
(K)$2.0 billion face amount of the notes have a fixed rate while the remaining notes bear interest equal to the sum of (i) a floating rate index equal to one-month LIBOR or a cost of funds rate, as applicable, and (ii) a margin ranging from 1.2% to 1.9%. Collateral includes Servicer Advance Investments, as well as servicer advances receivable related to the MSRs and MSR financing receivables owned by NRM.
(L)Represents (i) a $5.7 million note payable to Mr. Cooper which includes a $1.5 million receivable from government agency and bears interest equal to one-month LIBOR plus 2.9%, (ii) $58.3 million of SAFT 2013-1 mortgage-backed securities issued with fixed interest rate of 3.7% (see Note 13 for fair value details), (iii) $150.9 million of MDST Trusts asset-backed notes held by third parties which bear interest equal to 6.6% (see Note 13 for fair value details), and (iv) $947.5 million of bonds held by third parties which bear interest at a fixed rate ranging from 3.2% to 5.0%.
111


(M)Includes the SpringCastle debt, which is composed of the following classes of asset-backed notes held by third parties: $572.1 million UPB of Class A notes with a coupon of 2.0% and a stated maturity date in September 2037 and $53.0 million UPB of Class B notes with a coupon of 2.7% and a stated maturity date in May 2036.

Certain of the debt obligations included above are obligations of our consolidated subsidiaries, which own the related collateral. In some cases, such collateral is not available to other creditors of ours.
We have margin exposure on $17.6 billion of repurchase agreements. To the extent that the value of the collateral underlying these repurchase agreements declines, we may be required to post margin, which could significantly impact our liquidity.

The following table provides additional information regarding our short-term borrowings (dollars in thousands):
Year Ended December 31, 2020
Outstanding
Balance at December 31, 2020
Average Daily Amount Outstanding(A)
Maximum Amount OutstandingWeighted Average Daily Interest Rate
Secured Financing Agreements
Agency RMBS$12,682,427 $8,707,956 $31,770,128 0.89 %
Non-Agency RMBS818,063 2,911,348 8,235,316 3.19 %
Residential mortgage loans3,679,978 3,649,004 6,668,812 2.31 %
Real estate owned438 39,074 110,442 2.76 %
Secured Notes and Bonds Payable
Excess MSRs— 50,000 50,000 4.16 %
MSRs— 1,233,560 2,059,551 3.65 %
Servicer advances882,761 748,098 1,263,003 2.71 %
Residential mortgage loans5,744 79,747 210,877 3.37 %
Total/Weighted Average$18,069,411 $17,418,787 1.38 %
(A)Represents the average for the period the debt was outstanding.
Average Daily Amount Outstanding(A)
Three Months Ended
December 31, 2020September 30, 2020June 30, 2020March 31, 2020
Secured Financing Agreements
Agency RMBS11,391,397 6,899,998 1,175,803 15,250,971 
Non-Agency RMBS447,824 1,459,942 2,092,963 7,216,191 
Residential mortgage loans3,655,906 3,112,376 3,180,499 4,869,240 
Real estate owned2,581 3,222 76,763 75,173 

Average Daily Amount Outstanding(A)
Three Months Ended
December 31, 2019September 30, 2019June 30, 2019March 31, 2019
Secured Financing Agreements
Agency RMBS14,939,907 10,544,720 6,846,716 5,364,480 
Non-Agency RMBS7,403,488 7,986,868 7,675,607 7,399,226 
Residential mortgage loans2,644,559 3,432,062 2,681,220 2,155,752 
Real estate owned66,317 58,390 48,247 91,025 
(A)Represents the average for the period the debt was outstanding.

On May 19, 2020, the Company, as borrower, entered into a three-year senior secured term loan facility agreement (the “2020 Term Loan”) in the principal amount of $600.0 million at a fixed annual rate of 11.0%.
112



In August 2020, the Company made a $51.0 million prepayment on the 2020 Term Loan. As a result, The Company recorded a $5.7 million loss on extinguishment of debt, representing a write-off of unamortized debt issuance costs and original issue discount.



In conjunction with the issuance of the 2020 Term Loan, we issued warrants providing the lenders with the right to acquire, subject to anti-dilution adjustments, up to 43.4 million shares of the Company’s common stock in the aggregate. The 2020 Warrants are exercisable in cash or on a cashless basis and expire on May 19, 2023 and are exercisable, in whole or in part, at any time or from time to time after September 19, 2020 at the following prices: approximately 24.6 million shares of common stock at $6.11 per share and approximately 18.9 million shares of common stock at $7.94 per share.
SpringCastle Debt
On September 16, 2020, the Company, as borrower, completed a private offering of $550.0 million aggregate principal amount of 6.250%. Interest on the 2025 Senior Notes accrue at the rate of 6.250% per annum with interest payable semi-annually in arrears on each April 15 and October 15, commencing on April 15, 2021. Net proceeds from the offering were approximately $544.5 million, after deducting the initial purchasers’ discounts and commissions and estimated offering expenses payable by the Company. The Company used the net proceeds from the offering, together with cash on hand, to prepay and retire its then-existing 2020 Term Loan and to pay related fees and expenses. As a result, the Company recorded a $61.1 million loss on extinguishment of debt, representing a write-off of unamortized debt issuance costs and original issue discount.

The 2025 Senior Notes mature on October 15, 2025 and the Company may redeem some or all of the 2025 Senior Notes at the Company’s option, at any time from time to time, on or after October 15, 2022 at a price equal to the following fixed redemption prices (expressed as a percentage of principal amount of the 2025 Senior Notes to be redeemed):
YearPrice
2022103.125%
2023101.563%
2024 and thereafter100.000%

Prior to October 15, 2022, the Company will be entitled at its option on one or more occasions to redeem the 2025 Senior Notes in an aggregate principal amount not to exceed 40% of the aggregate principal amount of the 2025 Senior Notes originally issued prior to the applicable redemption date at a fixed redemption price of 106.250%.

For additional information on our debt activities, see Note 12 to our Consolidated Financial Statements.

Repurchase Agreements

New Residential has outstanding repurchase agreements with terms that generally conform to the terms of the standard master repurchase agreement published by the Securities Industry and Financial Markets Association as to repayment, margin requirements and segregation of all securities sold under any repurchase transactions. In addition, each counterparty typically requires additional terms and conditions to the standard master repurchase agreement, including changes to the margin maintenance requirements, required haircuts, purchase price maintenance requirements, requirements that all controversies related to the repurchase agreement be litigated in a particular jurisdiction and cross default provisions. These provisions may differ by counterparty and are not determined until New Residential engages in a specific repurchase transaction.

113


Servicer Advance Notes Payable (the “SpringCastle“Servicer Advance Notes”)


PrincipalFollowing their revolving period, principal will be paid on the SpringCastleServicer Advance Notes to the extent of available funds and in accordance with the priorities of payments set forth in the related securitization transaction documents. Prior to the occurrence of an event of default under such documents, payments of principal on the SpringCastle Notes are made in amounts necessary to maintain the prescribed relationship among the senior and subordinated notes balances relative to the principal balance of the underlying consumer loans, with any excess available funds flowing back to the co-issuers or as the co-issuers may direct. After the occurrence of an event of default, available funds are applied to pay the SpringCastle Notes sequentially in full before any distribution to the co-issuer or as the co-issuers may direct.

The definitive documents related to the SpringCastle Notes contain customary events of default, including, among others, (i) non-payment of principal, interest or other amounts when due, (ii) insolvency of any co-issuer; (iii) any co-issuer becoming subject to registration as an “investment company” within the meaning of the Investment Company Act of 1940; (iv) any co-issuer shall become taxable as an association, taxable mortgage pool or publicly traded partnership taxable as a corporation under the Internal Revenue Code; and (v) breaches of representations, warranties and covenants, subject to certain cure periods. Upon the occurrence and during the continuance of an event of default under any facility, the requisite percentage of the related noteholders may declare the SpringCastle Notes and all other obligations of the co-issuers immediately due and payable. A bankruptcy event of default causes such obligations automatically to become immediately due and payable and the commitments automatically to terminate.

The definitive documents related to the SpringCastle Notes contain customary representations and warranties, as well as covenants. Covenants include, among others, reporting requirements, provision of notices of material events, maintenance of existence, maintenance of books and records and compliance with laws.

Both the SpringCastle Notes and the underlying consumer loans accrue interest at fixed rates.

NRZ Excess Spread-Collateralized Notes (the “Excess Spread Notes”)

Principal will be paid on the Excess Spread Notes in accordance with the priorities of payments set forth in the related transaction documents. The following table sets forth information regarding the note amounts for the Excess Spread Notesthese revolving periods as of December 31, 2018 (in2020 (dollars in thousands):
Transaction 
Outstanding
Note Amount
 Maturity Date
PLS1 $100,000
 
February 2020(A)
Agency MSRs Loan 197,759
 
July 2022(B)
  $297,759
  

(A)Servicer Advance Note AmountThe PLS1 Excess Spread Notes may be paid off on any payment date occurring on or after
Revolving Period Ends(A)
$755,801 April 2021
115,118 May 2021
11,842 August 2021
134,026 August 2022
500,000 October 2022
300,000 December 2018 upon 180 days written notice from the Borrowers or Noteholders.2022
600,000 August 2023
600,000 September 2023
(B)The Agency MSRs Loan has a loan repayment date of July 11, 2022.
$3,016,787 

At closing,(A)On the PLS1 Excess Spread Notes hadearlier of this date or the occurrence of an early amortization event or a note amounttarget amortization event.

Upon the occurrence of $126.2 million, but are subject toan early amortization event or a target amortization event, there is either an interest rate increase on any funding date upon 1 business days’ notice and if there is sufficient collateral value to support such increase. The related MSR valuation agent may, at its sole discretion, recalculate the market valueServicer Advance Notes, a rapid amortization of the excess servicing fees and generate a market value report. If the collateral value (using the market value from the most recent market value report) multiplied by the advance rate is determined to be less than the note amount, the borrowers will be required to make aServicer Advance Notes or an acceleration of principal payment to the extent necessary to cure such imbalance. The borrowers are required to pay the outstanding principal balancerepayment, or all of the PLS1 Excess Spreadforegoing.

The early amortization and target amortization events under the Servicer Advance Notes on the maturity date set forth in the table above. Prior to the maturity date, uponinclude (i) the occurrence of an event of default under the PLS1 Excess Spreadtransaction documents, (ii) failure to satisfy an interest coverage test, (iii) the occurrence of any servicer default or termination event for pooling and servicing agreements representing 15% or more (by mortgage loan balance as of the date of termination) of all the pooling and servicing agreements related to the purchased basic fee subject to certain exceptions, (iv) failure to satisfy a collateral performance test measuring the ratio of collected advance reimbursements to the balance of advances, (v) for certain Servicer Advance Notes, become immediately due and payable. Forfailure to satisfy minimum tangible net worth requirements for the PLS1 Excess Spread Notes,applicable servicer, the Buyer or New Residential, Investment Corp. guarantees(vi) for certain Servicer Advance Notes, failure to satisfy minimum liquidity requirements for the applicable servicer and the Buyer, (vii) for certain Servicer Advance Notes, failure to satisfy leverage tests for the applicable servicer, the Buyer or New Residential, (viii) for certain Servicer Advance Notes, a change of control of the Buyer or New Residential, (ix) for certain Servicer Advance Notes, a change of control of the applicable servicer, (x) for certain Servicer Advance Notes, the failure of the applicable servicer to maintain minimum servicer ratings, (xi) for certain Servicer Advance Notes, certain judgments against the Buyer or certain other subsidiaries of New Residential in excess of certain thresholds, (xii) for certain Servicer Advance Notes, payment default under, or an acceleration of, all amounts payable when due.other debt of the Buyer or certain other subsidiaries of New Residential, (xiii) failure to deliver certain reports, and (xiv) material breaches of any of the transaction documents.


At closing,Certain of the Agency MSRs Loan, hadServicer Advance Notes accrue interest based on a loan amountfloating rate of $213.7 million. Beginninginterest. Servicer advances and deferred servicing fees are non-interest bearing assets. The interest obligations in respect of certain of the Servicer Advance Notes are not supported by any interest rate hedging instrument or arrangement. If the applicable index rate for purposes of determining the interest rates on the first monthly settlement date (August 25, 2017) following the anniversary of the funding date (July 11, 2017), the borrowers are required to pay any unpaid principal in equal parts on each remaining monthly payment date occurring prior to the loan repayment date (July 11, 2022). The lender shall have the right to determine the collateral value at any time in its sole good faith discretion. If, on any determination date, the outstanding aggregate loan amount exceeds the borrowing base, the borrowers shall,Servicer Advance Notes rises, there may not be sufficient collections on the next monthly settlement date, repay the loan in an amount equal to the borrowing base deficiency. Prior to the loan repayment date, upon the occurrence ofservicer advances and deferred servicing fees and a target amortization event or an event of default the Agency MSRs Loan becomes immediately due and payable.

The definitive documents related to the Excess Spread Notes contain customary representations and warranties, as well as affirmative and negative covenants. Affirmative covenants include, among others, reporting requirements, provision of notices of material events, maintenance of existence, delivery of financial statements, use of proceeds, maintenance of deposit accounts, maintenance of books and records, compliance with laws, compliance with covenantscould occur in the transaction/facility documents, and financial covenants. Negative covenants include, among others, impairment on the value of the collateral, limitations on liens on the collateral, limitations on other indebtedness or business activity, and changes in state of organization without notice.

The definitive documents related to the Excess Spread Notes also contain customary events of default, including, among others, (i) non-payment of principal, interest or other amounts when due, (ii) material misrepresentations in the transaction/facility documents, (iii) failure to maintain a first priority security interest in the collateral, (iv) change of control, (v) insolvency, (vi) judgments, (vii) the failure of New Residential to be listed on the NYSE or have a public debt rating by at least one of S&P, Moody’s or Fitch, (viii) the failure of the underlying servicer to be an approved servicer under the guidelines of the applicable agency and (ix) the failure of New Residential to maintain its status as a REIT or failurerespect of certain specified financial testsServicer Advance Notes. This could result in a partial or a servicer termination event trigger occurs. Upon the occurrence and during the continuance of an event of default under any facility, the noteholders may declare the Excess Spread Notes and all other obligations immediately due and payable and may terminate the commitments.total loss on our investment.

114



Maturities
 
Our debt obligations as of December 31, 2018,2020, as summarized in Note 1112 to our Consolidated Financial Statements, had contractual maturities as follows (in thousands):
Year Ending
Nonrecourse(A)
Recourse(B)
Total
2021$882,761 $17,186,206 $18,068,967 
2022800,000 1,260,621 2,060,621 
20231,200,000 302,851 1,502,851 
2024— 583,801 583,801 
2025257,468 1,888,428 2,145,896 
2026 and thereafter1,407,229 — 1,407,229 
$4,547,458 $21,221,907 $25,769,365 
Year 
Nonrecourse(A)
 
Recourse(B)
 Total
2019 $879,241
 $16,124,611
 $17,003,852
2020 771,582
 181,854
 953,436
2021 1,758,663
 736,368
 2,495,031
2022 
 197,759
 197,759
2023 671,013
 487,323
 1,158,336
2024 and thereafter 364,770
 499,881
 864,651
  $4,445,269
 $18,227,796
 $22,673,065
(A)Includes secured notes and bonds payable of $4.5 billion.
(B)Includes secured financing agreements and secured notes and bonds payable of $17.7 billion and $3.5 billion, respectively.
(A)Includes repurchase agreements and notes and bonds payable of $1.9 million and $4,443.4 million, respectively.
(B)Includes repurchase agreements and notes and bonds payable of $15,553.2 million and $2,674.5 million, respectively.


The weighted average differences between the fair value of the assets and the face amount of available financing for the Agency RMBS repurchase agreements (including amounts related to Trades Receivable) and Non-Agency RMBS repurchase agreements were 4.1%8.1% and 16.3%47.2%, respectively, and for Residential Mortgage Loans and Real Estate Owned were 12.8%9.4% and 18.5%23.6%, respectively, during the year ended December 31, 2018.2020.


Borrowing Capacity
 
The following table represents our borrowing capacity as of December 31, 20182020 (in thousands):
Debt Obligations/ CollateralBorrowing CapacityBalance Outstanding
Available Financing(A)
Secured Financing Agreements
Residential mortgage loans and REO$4,913,746 $1,254,198 $3,659,548 
New Loan Origination6,823,000 2,797,437 4,025,563 
Secured Notes and Bonds Payable
Excess MSRs286,380 275,088 11,292 
MSRs(B)
3,689,991 2,704,923 985,068 
Servicer advances(A)(B)
4,365,000 3,016,787 1,348,213 
$20,078,117 $10,048,433 $10,029,684 
Debt Obligations/ Collateral Borrowing Capacity Balance Outstanding Available Financing
Repurchase Agreements      
Residential mortgage loans and REO $5,575,197
 $3,774,136
 $1,801,061
Non-Agency RMBS 250,000
 241,535
 8,465
Notes and Bonds Payable      
Excess MSRs 150,000
 100,000
 50,000
MSRs 990,000
 645,319
 344,681
Servicer advances(A)
 1,678,541
 1,372,576
 305,965
Consumer loans 150,000
 21,303
 128,697
  $8,793,738
 $6,154,869
 $2,638,869
(A)Our unused borrowing capacity is available to us if we have additional eligible collateral to pledge and meet other borrowing conditions as set forth in the applicable agreements, including any applicable advance rate.

(B)The borrowing capacity for servicing advance and MSR capital notes is equal to the current outstanding principal note balance at December 31,2020.
(A)Our unused borrowing capacity is available to us if we have additional eligible collateral to pledge and meet other borrowing conditions as set forth in the applicable agreements, including any applicable advance rate. We pay a 0.1% fee on the unused borrowing capacity. Excludes borrowing capacity and outstanding debt for retained Non-Agency bonds collateralized by servicer advances with a current face amount of $86.3 million.


Covenants
 
Certain of the debt obligations are subject to customary loan covenants and event of default provisions, including event of default provisions triggered by certain specified declines in our equity or failure to maintain a specified tangible net worth, liquidity, or indebtedness to tangible net worth ratio. We were in compliance with all of our debt covenants as of December 31, 2018.2020.


Stockholders’ Equity

Preferred Stock

Pursuant to our certificate of incorporation, we are authorized to designate and issue up to 100.0 million shares of preferred stock, par value of $0.01 per share, in one or more classes or series.

115


The table below summarizes Preferred Shares:
Number of Shares
Liquidation Preference(A)
Dividends Declared per Share
December 31,Year Ended December 31,
Series2020201920202019Issuance DiscountCarrying Value202020192018
Fixed-to-floating rate cumulative redeemable preferred:
Series A, 7.50% issued July 20196,210 6,210 $155,250 $155,250 3.15 %$150,026 $1.88 $1.16 $— 
Series B, 7.125% issued August 201911,300 11,300 282,500 282,500 3.15 %273,418 1.78 0.89 — 
Series C, 6.375% issued February 202016,100 — 402,500 — 3.15 %389,548 1.60 — — 
Total33,610 17,510 $840,250 $437,750 $812,992 $5.26 $2.05 $— 
(A)Each series has a liquidation preference of $25.00 per share.

Our Preferred Series A, Preferred Series B, and Preferred Series C rank senior to all classes or series of our common stock and to all other equity securities issued by us that expressly indicate are subordinated to the Preferred Series A, Preferred Series B, and Preferred Series C with respect to rights to the payment of dividends and the distribution of assets upon our liquidation, dissolution or winding up. Our Preferred Series A, Preferred Series B, and Preferred Series C have no stated maturity, are not subject to any sinking fund or mandatory redemption and rank on parity with each other. Under certain circumstances upon a change of control, our Preferred Series A, Preferred Series B, and Preferred Series C are convertible to shares of our common stock.

From and including, July 2, 2019, August 15, 2019, and February 14, 2020 but excluding, August 15, 2024 and February 15, 2025, holders of shares of our Preferred Series A, Preferred Series B, and Preferred Series C are entitled to receive cumulative cash dividends at a rate of 7.50%, 7.125%, and 6.375% per annum of the $25.00 liquidation preference per share (equivalent to $1.875, $1.781, and $1.600 per annum per share), respectively, and from and including August 15, 2024 and February 15, 2025, at a floating rate per annum equal to the three-month LIBOR plus a spread of 5.802%, 5.640%, and 4.969% per annum, respectively. Dividends are payable quarterly in arrears on or about the 15th day of each February, May, August and November.

The Preferred Series A and Preferred Series B will not be redeemable before August 15, 2024 and the Preferred Series C will not be redeemable before February 15, 2025, except under certain limited circumstances intended to preserve our qualification as a REIT for U.S. federal income tax purposes and except upon the occurrence of a Change of Control (as defined in the Certificate of Designations). On or after August 15, 2024 for the Preferred Series A and Preferred Series B and February 15, 2025 for the Preferred Series C, we may, at our option, upon not less than 30 nor more than 60 days’ written notice, redeem the Preferred Series A, Preferred Series B, and Preferred Series C, in whole or in part, at any time or from time to time, for cash at a redemption price of $25.00 per share, plus any accumulated and unpaid dividends thereon (whether or not authorized or declared) to, but excluding, the redemption date, without interest.
  
Common Stock


Our certificate of incorporation authorizes 2,000,000,000 shares of common stock, par value $0.01 per share, and 100,000,000 shares of preferred stock, par value $0.01 per share.


Approximately 2.4 million shares of our common stock were held by Fortress, through its affiliates, and its principals as of December 31, 2018.2020.


In August 2016,February 2019, we issued 20.046.0 million shares of our common stock in a public offering at a price to the public of $14.20$16.50 per share for net proceeds of approximately $278.8$751.7 million. To compensate the Manager for its successful efforts in raising capital for us, in connection with this offering, we granted options to the Manager relating to 2.0 million shares of our common stock at the public offering price, which had a fair value of approximately $2.3 million as of the grant date. The assumptions used in valuing the options were: a 1.45% risk-free rate, a 11.80% dividend yield, 27.57% volatility and a 10-year term.

In February 2017, we issued 56.5 million shares of our common stock in a public offering at a price to the public of $15.00 per share for net proceeds of approximately $834.5 million. One of our executive officers participated in this offering and purchased 18,600 shares at the public offering price. To compensate the Manager for its successful efforts in raising capital for us, in connection with this offering, we granted options to the Manager relating to 5.7 million shares of our common stock at the public offering price, which had a fair value of approximately $8.1 million as of the grant date. The assumptions used in valuing the options were: a 2.38% risk-free rate, a 10.82% dividend yield, 28.64% volatility and a 10-year term.

In January 2018, we issued 28.8 million shares of its common stock in a public offering at a price to the public of $17.10 per share for net proceeds of approximately $482.3 million. To compensate the Manager for its successful efforts in raising capital for us, in connection with this offering, we granted options to the Manager relating to 2.94.6 million shares of our common stock at the public offering price, which had a fair value of approximately $3.8 million as of the grant date. The assumptions used in valuing the options were: a 2.58%2.40% risk-free rate, a 9.86%9.30% dividend yield, 23.16%19.26% volatility and a 10-year term.


On July 30, 2018,August 20, 2019, we entered into a Distribution Agreementannounced that our board of directors had authorized the repurchase of up to sell shares$200.0 million of our common stock par value $0.01 per share (the “ATM Shares”), having an aggregate offering price of up to $500.0 million,through December 31, 2020. Repurchases may be made at any time and from time to time through an “at-the-market” equity offering program (the “ATM Program”). During the year ended December 31, 2018, we sold 0.5 million ATM Shares for aggregate proceeds of $9.1 million. In connection with the shares soldopen market purchases or privately negotiated transactions, pursuant to one or more plans established pursuant to Rule 10b5-1 under the ATM program, we granted options toExchange Act, by means of one or more tender offers, or otherwise, in each case, as permitted by securities laws and other legal and contractual requirements. The amount and timing of the Manager relating to 0.05 million sharespurchases will depend on a number of factors including the price and availability of our common stockshares, trading volume, capital availability, our performance and general economic and market conditions. The share repurchase program may be suspended or discontinued at the offering prices, which had fair value of approximately $0.1 millionany time. No share repurchases have been made as of the grant dates.filing of this report. Repurchases may impact our financial results, including fees paid to our Manager.

116


On November 5, 2018, we issued 28.8 million shares of our common stock in a public offering at a price of $17.32 per share for net proceeds of approximately $489.2 million. To compensate the Manager for its successful efforts in raising capital for us, in connection with this offering, we granted options to the Manager relating to 2.9 million shares of our common stock at the public offering price, which had a fair value of approximately $3.8 million as of the grant date. The assumptions used in valuing the options were: a 3.25% risk-free rate, a 8.61% dividend yield, 17.50% volatility and a 10-year term.



As of December 31, 2018,2020, our outstanding options had a weighted average exercise price of $16.16.$16.30. Our outstanding options as of December 31, 20182020 were summarized as follows:
Held by the Manager6,961,22211,991,622 
Issued to the Manager and subsequently transferredassigned to certain of the Manager’s employees1,530,9162,430,033 
Issued to the independent directors6,0007,000 
Total8,498,13814,428,655 


Accumulated Other Comprehensive Income (Loss)
 
During the year ended December 31, 2018,2020, our accumulated other comprehensive income changed due to the following factors (in thousands):
 Total Accumulated Other Comprehensive Income
Accumulated other comprehensive income, December 31, 2017$364,467
Net unrealized gain (loss) on securities(7,397)
Reclassification of net realized (gain) loss on securities into earnings59,953
Accumulated other comprehensive income, December 31, 2018$417,023
Total Accumulated Other Comprehensive Income
Balance at December 31, 2019$682,151 
Net unrealized gain (loss) on securities123,855 
Reclassification of net realized (gain) loss on securities into earnings(740,309)
Balance at December 31, 2020$65,697 
 
Our GAAP equity changes as our real estate securities portfolio is marked to market each quarter, among other factors. The primary causes of mark to market changes are changes in interest rates and credit spreads. During the year ended December 31, 2018,2020, we recorded unrealized losses on our real estate securities primarily caused by performance, liquidity and other factors related specifically to certain investments, coupled with a net widening of credit spreads. We recorded OTTIcredit impairment charges of $30.0$13.4 million with respect to real estate securities and realized lossesgains of $29.9$753.7 million on sales of real estate securities.
 
See “—Market Considerations” above for a further discussion of recent trends and events affecting our unrealized gains and losses as well as our liquidity.
 
Common Dividends
 
We are organized and intend to conduct our operations to qualify as a REIT for U.S. federal income tax purposes. We intend to make regular quarterly distributions to holders of our common stock. U.S. federal income tax law generally requires that a REIT distribute annually at least 90% of its REIT taxable income, without regard to the deduction for dividends paid and excluding net capital gains, and that it pay tax at regular corporate rates to the extent that it annually distributes less than 100% of its taxable income. We intend to make regular quarterly distributions of our taxable income to holders of our common stock out of assets legally available for this purpose, if and to the extent authorized by our board of directors. Before we pay any dividend, whether for U.S. federal income tax purposes or otherwise, we must first meet both our operating requirements and debt service on our repurchase agreements and other debt payable. If our cash available for distribution is less than our taxable income, we could be required to sell assets or raise capital to make cash distributions or we may make a portion of the required distribution in the form of a taxable stock distribution or distribution of debt securities.
 

We make distributions based on a number of factors, including an estimate of taxable earnings per common share. Dividends distributed and taxable and GAAP earnings will typically differ due to items such as fair value adjustments, differences in premium amortization and discount accretion, other differences in method of accounting, non-deductible general and administrative expenses, taxable income arising from certain modifications of debt instruments and investments held in TRSs. Our quarterly dividend per share may be substantially different than our quarterly taxable earnings and GAAP earnings per share.

Consistent with our intention to enhance our liquidity and strengthen our cash position in response to COVID-19, during the first quarter of 2020, our board of directors adjusted the quarterly cash dividend on our shares of common stock to $0.05 per share from $0.50 per share. During the second quarter of 2020, our board of directors adjusted the quarterly cash dividend on our shares of common stock to $0.10 per share from $0.05 per share. During the third quarter of 2020, our board of directors increased the quarterly cash dividend on our shares of common stock to $0.15 per share from $0.10 per share. During the fourth
117


Common Dividends Declared for the Period Ended   Paid/Payable Amount Per Share
March 31, 2016 April 2016 $0.46
June 30, 2016 July 2016 $0.46
September 30, 2016 October 2016 $0.46
December 31, 2016 January 2017 $0.46
March 31, 2017 April 2017 $0.48
June 30, 2017 July 2017 $0.50
September 30, 2017 October 2017 $0.50
December 31, 2017 January 2018 $0.50
March 22, 2018 April 2018 $0.50
June 21, 2018 July 2018 $0.50
September 20, 2018 October 2018 $0.50
December 20, 2018 January 2019 $0.50
quarter of 2020, our board of directors increased the quarterly cash dividend on our shares of common stock to $0.20 per share from $0.15 per share.


We will continue to monitor market conditions and the potential impact the ongoing volatility and uncertainty may have on our business. Our board of directors will continue to evaluate the payment of dividends as market conditions evolve, and no definitive determination has been made at this time. While the terms and timing of the approval and declaration of cash dividends, if any, on shares of our capital stock is at the sole discretion of our board of directors and we cannot predict how market conditions may evolve, we intend to distribute to our stockholders an amount equal to at least 90% of our REIT taxable income determined before applying the deduction for dividends paid and by excluding net capital gains consistent with our intention to maintain our qualification as a REIT under the Code.

Cash Flow


Operating Activities

2018 vs. 2017


Net cash flows provided by operating activities decreasedincreased approximately $329.4 million$3.5 billion for the year ended December 31, 20182020 as compared to the year ended December 31, 2017.2019. Operating cash inflows for the year ended December 31, 20182020 primarily consisted of proceeds from sales and principal repayments of purchased residential mortgage loans, held-for-sale of $6.7$65.2 billion, servicing fees received of $601.9$1.4 billion, net interest income received of $852.0 million, and net fundingrecoveries of servicer advances receivable of $381.4 million, collections on receivables and other assets of $45.2 million, net interest income received of $1.1 billion, and distributions of earnings from equity method investees of $17.2$336.6 million. Operating cash outflows primarily consisted of purchases of residential mortgage loans, held-for-sale of $5.8$3.4 billion, loan originations of $3.4$61.0 billion, incentive compensation and management fees paid to the Manager of $142.9$180.6 million, income taxes paid of $5.0$0.1 million, subservicing fees paid of $285.4$416.3 million, and other outflows of approximately $318.0 million that primarily consisted of$1.2 billion including general and administrative costs and loan servicing fees.

2017 vs. 2016

Net cash flows provided by operating activities decreased approximately $1.5 billion for the year ended December 31, 2017 as compared to the year ended December 31, 2016. Operating cash inflows for the year ended December 31, 2017 primarily consisted of proceeds from sales and principal repayments of purchased residential mortgage loans, held-for-sale of $3.6 billion, servicing fees received of $424.2 million, collections on receivables and other assets of $46.0 million, net interest income received of $493.6 million, and distributions of earnings from equity method investees of $19.9 million. Operating cash outflows primarily consisted of purchases of residential mortgage loans, held-for-sale of $5.1 billion, net funding of servicer advances receivable of $30.7 million, incentive compensation and management fees paid to the Manager of $96.8 million, income taxes paid of $5.0 million, subservicing fees paid of $100.8 million and other outflows of approximately $134.8 million that primarily consisted of general and administrative costs and loan servicing fees.


Investing Activities


Cash flows provided by (used in) investing activities were $8.6 billion, ($10.9 billion) and ($5.2 billion), ($1.8 million) and ($182.6 million) for the years ended December 31, 2018, 20172020, 2019 and 2016,2018, respectively. Investing activities consisted primarily of the acquisition of MSRs, Excess MSRs, real estate securities, and loans, and the funding of servicer advances, net of principal repayments from Servicer Advance Investments, MSRs, Excess MSRs, real estate securities and loans as well as proceeds from the sale of real estate securities, loans and REO, and derivative cash flows.



Financing Activities


Cash flows provided by (used in) financing activities were approximately ($10.1 billion), $12.8 billion and $6.4 billion ($2.7 million) and $269.2 million during the years ended December 31, 2018, 20172020, 2019 and 2016,2018, respectively. Financing activities consisted primarily of borrowings net of repayments under debt obligations, margin deposits net of returns, equity offerings, capital contributions net of distributions from noncontrolling interests in the equity of consolidated subsidiaries, and payment of dividends.


INTEREST RATE, CREDIT AND SPREAD RISK


We are subject to interest rate, credit and spread risk with respect to our investments. These risks are further described in “Quantitative and Qualitative Disclosures About Market Risk.”


OFF-BALANCE SHEET ARRANGEMENTS


We have material off-balance sheet arrangements related to our non-consolidated securitizations of residential mortgage loans treated as sales in which we retained certain interests. We believe that these off-balance sheet structures presented the most efficient and least expensive form of financing for these assets at the time they were entered, and represented the most common market-accepted method for financing such assets. Our exposure to credit losses related to these non-recourse, off-balance sheet financings is limited to $1,202.4 million.$1.4 billion. As of December 31, 2018,2020, there was $7,575.5 million$14.2 billion in total outstanding unpaid principal balance of residential mortgage loans underlying such securitization trusts that represent off-balance sheet financings.

As described in Note 9 to our Consolidated Financial Statements, we have a co-investment in a portfolio of consumer loans held through an entity (“LoanCo”) which we account for under the equity method. LoanCo had outstanding debt of $182.1 million as of November 30, 2018. We have not guaranteed this debt.


We did not have any other off-balance sheet arrangements as of December 31, 2018.2020. We did not have any relationships with unconsolidated entities or financial partnerships, such as entities often referred to as structured investment vehicles, or special purpose or variable interest entities, established to facilitate off-balance sheet arrangements or other contractually narrow or limited purposes, other than the entities described above. Further, we have not guaranteed any obligations of unconsolidated entities or entered into any commitment and do not intend to provide additional funding to any such entities.


118


CONTRACTUAL OBLIGATIONS


As of December 31, 2018,2020, we had the following material contractual obligations (payments in thousands):
obligations:
ContractTerms
Debt Obligations
ContractSecured Financing AgreementsTerms
Debt Obligations
Repurchase AgreementsDescribed under Note 1112 to our Consolidated Financial Statements.
Secured Notes and Bonds PayableDescribed under Note 1112 to our Consolidated Financial Statements.
Unsecured Senior NotesDescribed under Note 12 to our Consolidated Financial Statements.
Other Contractual Obligations
Management AgreementFor its services, our Manager is entitled to management fees, incentive fees, and reimbursement for certain expenses, as defined in, and in accordance with the terms of, the Management Agreement. Such terms are described in Note 1517 to our Consolidated Financial Statements.
Interest Rate SwapsDescribed under Note 1011 to our Consolidated Financial Statements.
 
 Fixed and Determinable Payments Due by Period
Contract2019 2020 - 2021 2022 - 2023 Thereafter Total
Debt Obligations         
Repurchase Agreements(A)
$15,616,295
 $85,150
 $
 $
 $15,701,445
Notes and Bonds Payable(A)
1,758,594
 3,690,851
 1,759,789
 716,066
 7,925,300
Other Contractual Obligations         
Management Agreement(B)
164,684
 139,568
 139,568
 1,744,602
 2,188,422
Total$17,539,573
 $3,915,569
 $1,899,357
 $2,460,668
 $25,815,167
(A)Interest is included based on the expected LIBOR curve that existed at December 31, 2018 and the scheduled maturities of our debt obligations.
(B)Amounts reflect management fees and full expense reimbursements for the next 30 years, assuming no change in gross equity. Incentive fee is included for the amount currently outstanding as of December 31, 2018.

See Notes 1416 and 1820 to our Consolidated Financial Statements for information regarding commitments and material contracts entered into subsequent to December 31, 2018,2020, if any. As described in Note 14,16, we have committed to purchase certain future servicer advances. The actual amount of future advances is subject to significant uncertainty. However, we currently expect that net recoveries of servicer advances will exceed net fundings for the foreseeable future. This expectation is based on judgments, estimates and assumptions, all of which are subject to significant uncertainty as further described in “—Application of Critical Accounting Policies—Policies and Use of Estimates—Servicer Advance Investments.” In addition, the Consumer Loan Companies have invested in loans with an aggregate of $389.2$23.2 million of unfunded and available revolving credit privileges as of December 31, 2018.2020. However, under the terms of these loans, requests for draws may be denied and unfunded availability may be terminated at management’s discretion. As described in Note 5 to our Consolidated Financial Statements, we have entered into the Ocwen Transaction.


INFLATION


Virtually all of our assets and liabilities are financial in nature. As a result, interest rates and other factors affect our performance more so than inflation, although inflation rates can often have a meaningful influence over the direction of interest rates.

Furthermore, our financial statements are prepared in accordance with GAAP and our distributions are determined by our board of directors primarily based on our taxable income, and, in each case, our activities and balance sheet are measured with reference to historical cost and/or fair market value without considering inflation. See “Quantitative and Qualitative Disclosures About Market Risk—Interest Rate Risk.”


CORE EARNINGS


We have fourNew Residential has five primary variables that impact ourits operating performance: (i) the current yield earned on ourthe Company’s investments, (ii) the interest expense under the debt incurred to finance ourthe Company’s investments, (iii) ourthe Company’s operating expenses and taxes, and (iv) ourthe Company’s realized and unrealized gains or losses on the Company’s investments, including any impairment on our investments.or reserve for expected credit losses and (v) income from its origination and servicing businesses. “Core earnings” is a non-GAAP measure of ourthe Company’s operating performance, excluding the fourth variable above and adjusts the earnings from the consumer loan investment to a level yield basis. Core earnings is used by management to evaluate ourthe Company’s performance without taking into account: (i) realized and unrealized gains and losses, which although they represent a part of ourthe Company’s recurring operations, are subject to significant variability and are generally limited to a potential indicator of future economic performance; (ii) incentive compensation paid to our Manager;the Company’s manager; (iii) non-capitalized transaction-related expenses; and (iv) deferred taxes, which are not representative of current operations.
 

OurThe Company’s definition of core earnings includes accretion on held-for-sale loans as if they continued to be held-for-investment. Although we intendthe Company intends to sell such loans, there is no guarantee that such loans will be sold or that they will be sold within any expected timeframe. During the period prior to sale, we continuethe Company continues to receive cash flows from such loans and believebelieves that it is appropriate to record a yield thereon. In addition, ourthe Company’s definition of core earnings excludes all deferred taxes, rather than just deferred taxes related to unrealized gains or losses, because we believethe Company believes deferred taxes are not representative of current operations. OurThe Company’s definition of core earnings also limits accreted interest income on RMBS where we receivethe Company receives par upon the exercise of associated call rights based on the estimated value of the underlying collateral, net of related costs including advances. WeThe Company created this limit in order to be able to
119


accrete to the lower of par or the net value of the underlying collateral, in instances where the net value of the underlying collateral is lower than par. We believeThe Company believes this amount represents the amount of accretion wethe Company would have expected to earn on such bonds had the call rights not been exercised.


OurBeginning January 1, 2020, the Company’s investments in consumer loans are accounted for under ASC No. 310-20 and ASC No. 310-30, including certain non-performing consumer loans with revolving privileges that are explicitly excluded from being accounted for under ASC No. 310-30. Under ASC No. 310-20, the recognition of expected losses on these non-performing consumer loans is delayed in comparison to the level yield methodology under ASC No. 310-30, which recognizes income based on an expected cash flow model reflecting an investment’s lifetime expected losses. The purpose of thefair value option. Core Earnings adjustment to adjustadjusts earnings on the consumer loans to a level yield is to present income recognition across the consumer loan portfolio in the manner in which it is economically earned, to avoid potential delays in loss recognition, and align it with ourthe Company’s overall portfolio of mortgage-related assets which generally record income on a level yield basis. With respect to consumer loans classified as held-for-sale, the level yield is computed through the expected sale date. With respect to the gains recorded under GAAP in 2014 and 2016 as a result of a refinancing of, and consolidation of, the debt related to the Company’s investments in consumer loans, and the consolidation of entities that own the Consumer Loan Companies,Company’s investments in consumer loans, respectively, we continuethe Company continues to record a level yield on those assets based on their original purchase price.


While incentive compensation paid to our Managerthe Company’s manager may be a material operating expense, we excludethe Company excludes it from core earnings because (i) from time to time, a component of the computation of this expense will relate to items (such as gains or losses) that are excluded from core earnings, and (ii) it is impractical to determine the portion of the expense related to core earnings and non-core earnings, and the type of earnings (loss) that created an excess (deficit) above or below, as applicable, the incentive compensation threshold. To illustrate why it is impractical to determine the portion of incentive compensation expense that should be allocated to core earnings, we notethe Company notes that, as an example, in a given period, weit may have core earnings in excess of the incentive compensation threshold but incur losses (which are excluded from core earnings) that reduce total earnings below the incentive compensation threshold. In such case, wethe Company would either need to (a) allocate zero incentive compensation expense to core earnings, even though core earnings exceeded the incentive compensation threshold, or (b) assign a “pro forma” amount of incentive compensation expense to core earnings, even though no incentive compensation was actually incurred. We believeThe Company believes that neither of these allocation methodologies achieves a logical result. Accordingly, the exclusion of incentive compensation facilitates comparability between periods and avoids the distortion to ourthe Company’s non-GAAP operating measure that would result from the inclusion of incentive compensation that relates to non-core earnings.
 
With regard to non-capitalized transaction-related expenses, management does not view these costs as part of ourthe Company’s core operations, as they are considered by management to be similar to realized losses incurred at acquisition. Non-capitalized transaction-related expenses are generally legal and valuation service costs, as well as other professional service fees, incurred when we acquirethe Company acquires certain investments, as well as costs associated with the acquisition and integration of acquired businesses.

As ofSince the third quarter of 2018, as a result of the Shellpoint Acquisition, we,Partners LLC (“Shellpoint”) acquisition, the Company, through ourits wholly owned subsidiary, New Penn, originateNewRez, originates conventional, government-insured and nonconforming residential mortgage loans for sale and securitization. In connection with the transfer of loans to the GSEs or mortgage investors, we reportthe Company reports realized gains or losses on the sale of originated residential mortgage loans and retention of mortgage servicing rights, which we believethe Company believes is an indicator of performance for the Servicing and Origination segmentsegments and therefore included in core earnings. Realized gains or losses on the sale of originated residential mortgage loans had no impact on core earnings in any prior period, but may impact core earnings in future periods.


Beginning with the third quarter of 2019, as a result of the continued evaluation of how Shellpoint operates its business and its impact on the Company’s operating performance, core earnings includes Shellpoint’s GAAP net income with the exception of the unrealized gains or losses due to changes in valuation inputs and assumptions on MSRs owned by NewRez, and non-capitalized transaction-related expenses. This change was not material to core earnings for the quarter ended September 30, 2019.

Management believes that the adjustments to compute “core earnings” specified above allow investors and analysts to readily identify and track the operating performance of the assets that form the core of ourthe Company’s activity, assist in comparing the core operating results between periods, and enable investors to evaluate ourthe Company’s current core performance using the same measure that management uses to operate the business. Management also utilizes core earnings as a measure in its decision-making process relating to improvements to the underlying fundamental operations of ourthe Company’s investments, as well as the allocation of resources between those investments, and management also relies on core earnings as an indicator of the results of such decisions. Core earnings excludes certain recurring items, such as gains and losses (including impairment and reserves, as well as derivative activities) and non-capitalized transaction-related expenses, because they are not considered by management to be part of ourthe Company’s core operations for the reasons described herein. As such, core earnings is not intended to reflect all of ourthe Company’s activity and should be considered as only one of the factors used by management in assessing ourthe Company’s performance, along with GAAP net income which is inclusive of all of ourthe Company’s activities.

120


 
The primary differences between core earnings and the measure we usethe Company uses to calculate incentive compensation relate to (i) realized gains and losses (including impairments)impairments and reserves for expected credit losses), (ii) non-capitalized transaction-related expenses and (iii) deferred taxes (other than those related to unrealized gains and losses). Each are excluded from core earnings and included in ourthe Company’s incentive compensation measure (either immediately or through amortization). In addition, ourthe Company’s incentive compensation measure does not include accretion on held-for-sale loans and the timing of recognition of income from consumer loans is different. Unlike core earnings, ourthe Company’s incentive compensation measure is intended to reflect all realized results of operations. The Gain on Remeasurement of Consumer Loans Investment was treated as an unrealized gain for the purposes of calculating incentive compensation and was therefore excluded from such calculation.



Core earnings does not represent and should not be considered as a substitute for, or superior to, net income or as a substitute for, or superior to, cash flows from operating activities, each as determined in accordance with U.S. GAAP, and ourthe Company’s calculation of this measure may not be comparable to similarly entitled measures reported by other companies. For a further description of the difference between cash flows provided by operations and net income, see “—“Management’s Discussion and Analysis of Financial Consolidation and Results of Operations—Liquidity and Capital Resources” above.Resources.” Set forth below is a reconciliation of core earnings to the most directly comparable GAAP financial measure (dollars in thousands)thousands, except share and per share data):
Year Ended December 31,
202020192018
Net (loss) income attributable to common stockholders$(1,464,653)$550,015 $963,967 
Adjustments for Non-Core Earnings:
Impairment123,612 35,344 90,641 
Change in fair value of investments743,239 254,335 (115,896)
(Gain) loss on settlement of investments, net947,316 (188,381)(96,319)
Other (income) loss132,741 1,756 11,425 
Other income and impairment attributable to non-controlling interests(5,585)(13,548)(22,247)
Non-capitalized transaction-related expenses56,522 56,289 21,946 
Incentive compensation to affiliate— 91,892 94,900 
Preferred stock management fee to affiliate11,439 2,642 — 
Deferred taxes15,029 38,207 (80,054)
Interest income on residential mortgage loans, held-for-sale37,246 60,689 13,374 
Limit on RMBS discount accretion related to called deals— (19,590)(58,581)
Adjust consumer loans to level yield(1,147)5,239 (21,181)
Core earnings of equity method investees:
Excess mortgage servicing rights11,415 11,905 13,183 
Core Earnings$607,174 $886,794 $815,158 
Net (Loss) Income Per Diluted Share$(3.52)$1.34 $2.81 
Core Earnings Per Diluted Share$1.46 $2.17 $2.38 
Weighted Average Number of Shares of Common Stock Outstanding, Diluted415,513,187 408,990,107 343,137,361 

  Year Ended December 31,
  2018 2017 2016
Net income attributable to common stockholders $963,967
 $957,533
 $504,453
Impairment 90,641
 86,092
 87,980
Other Income adjustments:      
Other Income      
Change in fair value of investments in excess mortgage servicing rights 58,656
 (4,322) 7,297
Change in fair value of investments in excess mortgage servicing rights, equity method investees (8,357) (12,617) (16,526)
Change in fair value of investments in mortgage servicing rights financing receivables (229,253) (109,584) 
Change in fair value of servicer advance investments 89,332
 (84,418) 7,768
Change in fair value of investments in residential mortgage loans (73,515) 
 
Gain on consumer loans investment 
 
 (9,943)
Gain on remeasurement of consumer loans investment 
 
 (71,250)
(Gain) loss on settlement of investments, net (103,842) (10,310) 48,800
Unrealized (gain) loss on derivative instruments 113,558
 2,190
 (5,774)
Unrealized (gain) loss on other ABS (10,283) (2,883) 2,322
(Gain) loss on transfer of loans to REO (19,519) (22,938) (18,356)
(Gain) loss on transfer of loans to other assets 1,977
 (488) (2,938)
(Gain) loss on Excess MSR recapture agreements (979) (2,384) (2,802)
(Gain) loss on Ocwen common stock 10,860
 (5,346) 
Other (income) loss 28,722
 27,741
 9,437
Total Other Income Adjustments (142,643) (225,359) (51,965)
       
Other Income and Impairment attributable to non-controlling interests (22,247) (30,416) (26,303)
Change in fair value of investments in mortgage servicing rights (65,670) (155,495) (103,679)
(Gain) loss on settlement of mortgage loan origination derivative instruments (1,234) 
 
Gain (loss) on securitization of originated mortgage loans 8,757
 
 
Non-capitalized transaction-related expenses 21,946
 21,723
 9,493
Incentive compensation to affiliate 94,900
 81,373
 42,197
Deferred taxes (80,054) 168,518
 34,846
Interest income on residential mortgage loans, held-for sale 13,374
 13,623
 18,356
Limit on RMBS discount accretion related to called deals (58,581) (28,652) (30,233)
Adjust consumer loans to level yield (21,181) (41,250) 7,470
Core earnings of equity method investees:      
Excess mortgage servicing rights 13,183
 13,691
 18,206
Core Earnings $815,158
 $861,381
 $510,821


Item 7A. Quantitative and Qualitative Disclosures About Market Risk


Market risk is the exposure to loss resulting from changes in interest rates, credit spreads, foreign currency exchange rates, commodity prices, equity prices and other market based risks. The primary market risks that we are exposed to are interest rate risk, mortgage basis spread risk, prepayment rate risk, credit spread risk, and credit risk. These risks are highly sensitive to many factors, including governmental

monetary and tax policies, domestic and international economic and political considerations and other factors beyond our control. All of our market risk sensitive assets, liabilities and derivative positions (other than TBAs) are for non-trading purposes only. For a further discussion of how market risk may affect our financial position or results of operations,
121


please refer to “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Application of Critical Accounting Policies.Policies and Use of Estimates.


Interest Rate Risk


Changes in interest rates, including changes in expected interest rates or “yield curves,” affect our investments in various ways, the most significant of which are discussed below.


Cash FlowFair Value Impact

Changes in interest rates affect our net interest income, which is the difference between the interest income earned on assets and the interest expense incurred in connection with our debt obligations and hedges.

We may use match funded structures, when appropriate and available. This means that we may seek to match the maturities of our debt obligations with the maturities of our assets to reduce the risk that we have to refinance our liabilities prior to the maturities of our assets, and to reduce the impact of changing interest rates on our earnings. In addition, we may seek to match fund interest rates on our assets with like-kind debt (i.e., fixed rate assets are financed with fixed rate debt and floating rate assets are financed with floating rate debt), directly or through the use of interest rate swaps, caps or other financial instruments (see below), or through a combination of these strategies, which we believe allows us to reduce the impact of changing interest rates on our earnings.

However, increases or decreases in interest rates can nonetheless reduce our net interest income to the extent that we are not completely match funded. Furthermore, a period of changing interest rates can negatively impact our return on certain floating rate investments. Although these investments may be financed with floating rate debt, the interest rate on the debt may reset prior or subsequent to, and in some cases more or less frequently than, the interest rate on the assets, causing a decrease in return on equity during a period of changing interest rates. See further disclosure regarding our Agency RMBS under “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Our Portfolio—Real Estate Securities—Agency RMBS” for information about certain reset terms and “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Liquidity and Capital Resources—Debt Obligations” for information about related debt.

We are exposed to fluctuations in forward LIBOR rates across our portfolio. For our Servicer Advance Investments (including the basic fee component of the related MSRs), forward LIBOR rates have a direct impact on current period income recognition. Performance-based incentive fees paid to Nationstar as part of our MSR purchase agreements are impacted by changes in LIBOR. Nationstar’s performance-based incentive fee is based on our target equity return. Changes in LIBOR may impact Nationstar’s ability to reach our target return. Shifts downward in projected LIBOR will decrease our projected cost of borrowings thus decreasing the share of the servicing fee we need to receive in order to obtain our target return. Conversely, shifts upward in projected LIBOR will increase our projected cost of borrowings thus increasing the share of the servicing fee we need to receive in order to obtain our target return.

We have elected to record our Servicer Advance Investments, including the right to the basic fee component of the related MSRs, at fair value. Therefore, any changes to our projected payments to/from our related servicers can impact the estimated future cash flows used to value the investments and the unrealized gains/losses on the investment. Changes to estimated future cash flows will also impact interest income recognized in the current period. We may project net cash flow increases in connection with decreases in projected LIBOR as a result of estimated savings on our future cost of borrowings outweighing estimated reductions of future retained servicing fees. However, only the asset impact would be reflected in our current period income statement.

As of December 31, 2018, an immediate 50 basis point increase in short term interest rates, based on a shift in the yield curve, would decrease our cash flows by approximately $18.4 million in 2019, whereas a 50 basis point decrease in short term interest rates would increase our cash flows by approximately $18.4 million in 2019, based solely on our current net floating rate exposure and assuming a static portfolio of investments (including fixed rate repurchase agreements that mature within 60 days of December 31, 2018 and assuming a LIBOR floor of 0.0%). As of December 31, 2017, an immediate 50 basis point increase in short term interest rates, based on a shift in the yield curve, would have decreased our cash flows by approximately $11.4 million, whereas an a 50 basis point decrease in short term interest rates would have increased our cash flows by approximately $13.7 million.


Other Impacts


Changes in the level of interest rates also affect the yields required by the marketplace on interest rate instruments. Increasing interest rates would decrease the value of the fixed rate assets we hold at the time because higher required yields result in lower prices on existing fixed rate assets in order to adjust their yield upward to meet the market.


Changes in unrealized gains or losses resulting from changes in market interest rates do not directly affect our cash flows, or our ability to pay a dividend, to the extent the related assets are expected to be held and continue to perform as expected, as their fair value is not relevant to their underlying cash flows. Changes in unrealized gains or losses would impact our ability to realize gains on existing investments if they were sold. Furthermore, with respect to changes in unrealized gains or losses on investments which are carried at fair value, changes in unrealized gains or losses would impact our net book value and, in certain cases, our net income.


Changes in interest rates can also have ancillary impacts on our investments. Generally, in a declining interest rate environment, residential mortgage loan prepayment rates increase which in turn would cause the value of MSRs, mortgage servicing rightsMSR financing receivables, Excess MSRs and the rights to the basic fee components of MSRs to decrease, because the duration of the cash flows we are entitled to receive becomes shortened, and the value of loans and Non-Agency RMBS to increase, because we generally acquired these investments at a discount whose recovery would be accelerated. With respect to a significant portion of our investments in MSRs and Excess MSRs, we have recapture agreements, as described in Notes 45 and 56 to our Consolidated Financial Statements. These recapture agreements help to protect these investments from the impact of increasing prepayment rates. In addition, to the extent that the loans underlying our investments in MSRs, mortgage servicing rightsMSR financing receivables, Excess MSRs and the rights to the basic fee components of MSRs are well-seasoned with credit-impaired borrowers who may have limited refinancing options, we believe the impact of interest rates on prepayments would be reduced. Conversely, in an increasing interest rate environment, prepayment rates decrease which in turn would cause the value of MSRs, mortgage servicing rightsMSR financing receivables, Excess MSRs and the rights to the basic fee components of MSRs to increase and the value of loans and Non-Agency RMBS to decrease. To the extent we do not hedge against changes in interest rates, our balance sheet, results of operations and cash flows would be susceptible to significant volatility due to changes in the fair value of, or cash flows from, our investments as interest rates change. However, rising interest rates could result from more robust market conditions, which could reduce the credit risk associated with our investments. The effects of such a decrease in values on our financial position, results of operations and liquidity are discussed below under “—Prepayment Rate Exposure.”


Changes in the value of our assets could affect our ability to borrow and access capital. Also, if the value of our assets subject to short term financing were to decline, it could cause us to fund margin, or repay debt, and affect our ability to refinance such assets upon the maturity of the related financings, adversely impacting our rate of return on such investments.


We are subject to margin calls on our repurchasesecured financing agreements. Furthermore, we may, from time to time, be a party to derivative agreements or financing arrangements that are subject to margin calls, or mandatory repayment, based on the value of such instruments. We seek to maintain adequate cash reserves and other sources of available liquidity to meet any margin calls, or required repayments, resulting from decreases in value related to a reasonably possible (in our opinion) change in interest rates but there can be no assurance that our cash reserves will be sufficient.


In addition, changes in interest rates may impact our ability to exercise our call rights and to realize or maximize potential profits from them. A significant portion of the residential mortgage loans underlying our call rights bear fixed rates and may decline in value during a period of rising market interest rates. Furthermore, rising rates could cause prepayment rates on these loans to decline, which would delay our ability to exercise our call rights. These impacts could be at least partially offset by potential declines in the value of Non-Agency RMBS related to the call rights, which could then be acquired more cheaply, and in credit spreads, which could offset the impact of rising market interest rates on the value of fixed rate loans to some degree. Conversely, declining interest rates could increase the value of our call rights by increasing the value of the underlying loans.


122


We believe our consumer loan investments generally have limited interest rate sensitivity given that our portfolio is mostly composed of very seasoned loans with credit-impaired borrowers who are paying fixed rates, who we believe are relatively unlikely to change their prepayment patterns based on changes in interest rates.

As of December 31, 2018, an immediate 50 basis point increase in short term interest rates, based on a shift in the yield curve, would increase our net book value by approximately $461.9 million, whereas a 50 basis point decrease in short term interest rates would decrease our net book value by approximately $393.7 million, based on the present value of estimated cash flows on a static portfolio of investments. This does not include changes in our book value resulting from potential related changes in discount rates; refer to “—Credit Spread Risk” below. As of December 31, 2017, an immediate 50 basis point increase in short term interest

rates, based on a shift in the yield curve, would have increased our net book value by approximately $255.2 million, whereas a 50 basis point decrease in short term interest rates would have decreased our net book value by approximately $348.3 million.


Interest rates are highly sensitive to many factors, including fiscal and monetary policies and domestic and international economic and political considerations, as well as other factors beyond our control.


A further discussionLIBOR and other indices which are deemed “benchmarks” are the subject of recent national, international, and other regulatory guidance and proposals for reform, and it appears likely that LIBOR will be phased out or the methodology for determining LIBOR will be modified by 2021. We currently have agreements that are indexed to LIBOR and are monitoring related reform proposals and evaluating the related risks; however, it is not possible to predict the effects of any of these developments, and any future initiatives to regulate, reform or change the manner of administration of LIBOR could result in adverse consequences to the rate of interest payable and receivable on, market value of and market liquidity for LIBOR-based financial instruments. See Part I, Item 1A, Risk Factors—Risks Related to Our Business—Changes in banks’ inter-bank lending rate reporting practices or how the sensitivitymethod pursuant to which LIBOR is determined may adversely affect the value of the financial obligations to be held or issued by us that are linked to LIBOR.

The table below provides comparative estimated changes in our book value tobased on a parallel shift in the yield curve (assuming an unchanged mortgage basis) including changes in yields requiredour book value resulting from potential related changes in discount rates.
Amounts in millionsDecember 31, 2020December 31, 2019
Interest rate change (bps)Estimated Change in Fair ValueEstimated Change in Fair Value
+50bps+191.0+12.4
+25bps+98.0+13.7
-25bps-98.0-28.7
-50bps-199.0-72.4

Mortgage Basis Spread Risk

Mortgage basis measures the spread between the yield on current coupon mortgage backed securities and benchmark rates including treasuries and swaps. The level of mortgage basis is driven by demand and supply of mortgage backed instruments relative to other rate-sensitive assets. Changes in the mortgage basis have an impact on prepayment rates driven by the marketplaceability of borrowers underlying our portfolio to refinance. A lower mortgage basis would imply a lower mortgage rate which would increase prepayment speeds due to higher refinance activity and, therefore, lower fair value of our mortgage portfolio. The mortgage basis is also correlated with other spread products such as corporate credit, and in the crisis of the last decade it was at a generational wide not seen before or since. The table below provides comparative estimated changes in our book value based on interest bearing investments is included below under “—Credit Spread Risk.”changes in mortgage basis.

Amounts in millionsDecember 31, 2020December 31, 2019
Mortgage Basis change (bps)Estimated Change in Fair ValueEstimated Change in Fair Valu
+20bps-10.6+31.4
+10bps-5.3+15.8
-10bps+5.3-16.1
-20bps+10.6-32.6

Prepayment Rate Exposure


Prepayment rates significantly affect the value of MSRs, mortgage servicing rightsMSR financing receivables, Excess MSRs, the basic fee component of MSRs (which we own as part of our Servicer Advance Investments), Non-Agency RMBS and loans, including consumer loans. Prepayment rate is the measurement of how quickly borrowers pay down the UPB of their loans or how quickly loans are otherwise brought current, modified, liquidated or charged off. The price we pay to acquire certain investments will be based on, among other things, our projection of the cash flows from the related pool of loans. Our expectation of prepayment rates is a significant assumption underlying those cash flow projections. If the fair value of MSRs, mortgage servicing rightsMSR financing receivables, Excess MSRs or the basic fee component of MSRs decreases, we would be required to record a non-cash charge, which would have a negative impact on our financial results. Furthermore, a significant increase in prepayment rates could materially reduce the ultimate cash flows we receive from MSRs, mortgage servicing rightsMSR financing receivables, Excess MSRs or our right to the basic fee component
123


of MSRs, and we could ultimately receive substantially less than what we paid for such assets. Conversely, a significant decrease in prepayment rates with respect to our loans or RMBS could delay our expected cash flows and reduce the yield on these investments.


We seek to reduce our exposure to prepayment through the structuring of our investments. For example, in our MSR and Excess MSR investments, we seek to enter into “recapture agreements” whereby our MSR or Excess MSR is retained if the applicable servicer or subservicer originates a new loan the proceeds of which are used to repay a loan underlying an MSR or Excess MSR in our portfolio. We seek to enter into such recapture agreements in order to protect our returns in the event of a rise in voluntary prepayment rates.

Please refer to the table in “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Application of Critical Accounting Policies—Excess MSRs” for an analysis of the sensitivity of these investments to changes in certain market factors.

Credit Spread Risk

Credit spreads measure the yield demanded on financial instruments by the market based on their credit relative to U.S. Treasuries, for fixed rate credit, or LIBOR, for floating rate credit. Excessive supply of such financial instruments combined with reduced demand will generally cause the market to require a higher yield on such financial instruments, resulting in the use of a higher (or “wider”) spread over the benchmark rate to value them.

Widening credit spreads would result in higher yields being required by the marketplace on financial instruments. This widening would reduce the value of the financial instruments we hold at the time because higher required yields result in lower prices on existing financial instruments in order to adjust their yield upward to meet the market. The effects of such a decrease in values on our financial position, results of operations and liquidity are discussed above under “—Interest Rate Risk.”

As of December 31, 2018, a 25 basis point increase in credit spreads would decrease our net book value by approximately $220.3 million, and a 25 basis point decrease in credit spreads would increase our net book value by approximately $228.6 million, based on a static portfolio of investments, but would not directly affect our earnings or cash flow. As of December 31, 2017, a 25 basis point increase in credit spreads would have decreased our net book value by approximately $186.4 million, and a 25 basis point decrease in credit spreads would have increased our net book value by approximately $190.3 million.

In an environment where spreads are tightening, if spreads tighten on the assets we purchase to a greater degree than they tighten on the liabilities we issue, our net spread will be reduced.



Credit Risk


We are subject to varying degrees of credit risk in connection with our assets. Credit risk refers to the ability of each individual borrower underlying our investments in MSRs, mortgage servicing rightsMSR financing receivables, Excess MSRs, Servicer Advance Investments, securities and loans to make required interest and principal payments on the scheduled due dates. If delinquencies increase, then the amount of servicer advances we are required to make will also increase, as would our financing cost thereof. We may also invest in loans and Non-Agency RMBS which represent “first loss” pieces; in other words, they do not benefit from credit support although we believe they predominantly benefit from underlying collateral value in excess of their carrying amounts. Although weWe do not expect to encounter credit risk in our Agency RMBS, and we do anticipate credit risk related to Non-Agency RMBS, residential mortgage loans and consumer loans.


We seek to reduce credit risk through prudent asset selection, actively monitoring our asset portfolio and the underlying credit quality of our holdings and, where appropriate and achievable, repositioning our investments to upgrade their credit quality. Our pre-acquisition due diligence and processes for monitoring performance include the evaluation of, among other things, credit and risk ratings, principal subordination, prepayment rates, delinquency and default rates, and vintage of collateral.


For our MSRs, mortgage servicing rightsMSR financing receivables, and Excess MSRs on Agency collateral and our Agency RMBS, delinquency and default rates have an effect similar to prepayment rates. Our Excess MSRs on Non-Agency portfolios are not directly affected by delinquency rates because the servicer continues to advance principal and interest until a default occurs on the applicable loan, so delinquencies decrease prepayments therefore having a positive impact on fair value, while increased defaults have an effect similar to increased prepayments. For our Non-Agency RMBS and loans, higher default rates can lead to greater loss of principal. For our call rights, higher delinquencies and defaults could reduce the value of the underlying loans, therefore reducing or eliminating the related potential profit.


Market factors that could influence the degree of the impact of credit risk on our investments include (i) unemployment and the general economy, which impact borrowers’ ability to make payments on their loans, (ii) home prices, which impact the value of collateral underlying residential mortgage loans, (iii) the availability of credit, which impacts borrowers’ ability to refinance, and (iv) other factors, all of which are beyond our control.


Liquidity Risk


The assets that comprise our asset portfolio are generally not publicly traded. A portion of these assets may be subject to legal and other restrictions on resale or otherwise be less liquid than publicly-traded securities. The illiquidity of our assets may make it difficult for us to sell such assets if the need or desire arises, including in response to changes in economic and other conditions.



124


Investment Specific Sensitivity Analyses


Excess MSRs


The following table summarizes the estimated change in fair value of our interests in the Agency Excess MSRs owned directly as of December 31, 20182020 given several parallel shifts in the discount rate, prepayment rate, delinquency rate and recapture rate (dollars in thousands):
Fair value at December 31, 2020$162,645 
Discount rate shift in %-20%-10%10%20%
Estimated fair value$173,340 $167,817 $157,794 $153,235 
Change in estimated fair value:
Amount$10,695 $5,172 $(4,851)$(9,410)
%6.6 %3.2 %(3.0)%(5.8)%
Prepayment rate shift in %-20%-10%10%20%
Estimated fair value$172,659 $167,361 $158,393 $154,532 
Change in estimated fair value:
Amount$10,014 $4,716 $(4,252)$(8,113)
%6.2 %2.9 %(2.6)%(5.0)%
Delinquency rate shift in %-20%-10%10%20%
Estimated fair value$163,021 $162,833 $162,457 $162,269 
Change in estimated fair value:
Amount$376 $188 $(188)$(376)
%0.2 %0.1 %(0.1)%(0.2)%
Recapture rate shift in %-20%-10%10%20%
Estimated fair value$160,234 $161,440 $163,851 $165,056 
Change in estimated fair value:
Amount$(2,411)$(1,205)$1,206 $2,411 
%(1.5)%(0.7)%0.7 %1.5 %
125

Fair value at December 31, 2018 $257,387
      
         
Discount rate shift in % -20% -10% 10% 20%
Estimated fair value $278,453
 $267,497
 $248,045
 $239,382
Change in estimated fair value:        
Amount $21,066
 $10,110
 $(9,342) $(18,005)
% 8.2 % 3.9 % (3.6)% (7.0)%
         
Prepayment rate shift in % -20% -10% 10% 20%
Estimated fair value $276,045
 $266,509
 $248,675
 $240,346
Change in estimated fair value:        
Amount $18,658
 $9,122
 $(8,712) $(17,041)
% 7.2 % 3.5 % (3.4)% (6.6)%
         
Delinquency rate shift in % -20% -10% 10% 20%
Estimated fair value $259,354
 $258,343
 $256,322
 $255,311
Change in estimated fair value:        
Amount $1,967
 $956
 $(1,065) $(2,076)
% 0.8 % 0.4 % (0.4)% (0.8)%
         
Recapture rate shift in % -20% -10% 10% 20%
Estimated fair value $250,729
 $254,028
 $260,820
 $264,317
Change in estimated fair value:        
Amount $(6,658) $(3,359) $3,433
 $6,930
% (2.6)% (1.3)% 1.3 % 2.7 %



The following table summarizes the estimated change in fair value of our interests in the Non-Agency Excess MSRs owned directly as of December 31, 20182020 given several parallel shifts in the discount rate, prepayment rate, delinquency rate and recapture rate (dollars in thousands):
Fair value at December 31, 2020$148,293 
Discount rate shift in %-20%-10%10%20%
Estimated fair value$159,021 $153,468 $143,462 $138,944 
Change in estimated fair value:
Amount$10,728 $5,175 $(4,831)$(9,349)
%7.2 %3.5 %(3.3)%(6.3)%
Prepayment rate shift in %-20%-10%10%20%
Estimated fair value$157,766 $152,798 $144,175 $140,393 
Change in estimated fair value:
Amount$9,473 $4,505 $(4,118)$(7,900)
%6.4 %3.0 %(2.8)%(5.3)%
Delinquency rate shift in %-20%-10%10%20%
Estimated fair value$148,302 $148,298 $148,289 $148,284 
Change in estimated fair value:
Amount$$$(4)$(9)
%— %— %— %— %
Recapture rate shift in %-20%-10%10%20%
Estimated fair value$146,917 $147,605 $148,981 $149,670 
Change in estimated fair value:
Amount$(1,376)$(688)$688 $1,377 
%(0.9)%(0.5)%0.5 %0.9 %
Fair value at December 31, 2018 $190,473
      
         
Discount rate shift in % -20% -10% 10% 20%
Estimated fair value $206,280
 $197,961
 $183,196
 $176,621
Change in estimated fair value:        
Amount $15,807
 $7,488
 $(7,277) $(13,852)
% 8.3 % 3.9 % (3.8)% (7.3)%
         
Prepayment rate shift in % -20% -10% 10% 20%
Estimated fair value $207,670
 $198,685
 $182,331
 $174,884
Change in estimated fair value:        
Amount $17,197
 $8,212
 $(8,142) $(15,589)
% 9.0 % 4.3 % (4.3)% (8.2)%
         
Delinquency rate shift in % -20% -10% 10% 20%
Estimated fair value $190,473
 $190,473
 $190,473
 $190,473
Change in estimated fair value:        
Amount $
 $
 $
 $
%  %  %  %  %
         
Recapture rate shift in % -20% -10% 10% 20%
Estimated fair value $186,454
 $188,338
 $192,198
 $194,175
Change in estimated fair value:        
Amount $(4,019) $(2,135) $1,725
 $3,702
% (2.1)% (1.1)% 0.9 % 1.9 %



The following table summarizes the estimated change in fair value of our interests in the Agency Excess MSRs owned through equity method investees as of December 31, 20182020 given several parallel shifts in the discount rate, prepayment rate, delinquency rate and recapture rate (dollars in thousands):
126


Fair value at December 31, 2018 $147,964
      
Fair value at December 31, 2020Fair value at December 31, 2020$99,917 
        
Discount rate shift in % -20% -10% 10% 20%Discount rate shift in %-20%-10%10%20%
Estimated fair value $159,124
 $153,315
 $143,020
 $138,442
Estimated fair value$105,804 $102,766 $97,242 $94,726 
Change in estimated fair value:        Change in estimated fair value:
Amount $11,160
 $5,351
 $(4,944) $(9,522)Amount$5,887 $2,849 $(2,675)$(5,191)
% 7.5 % 3.6 % (3.3)% (6.4)%%5.9 %2.9 %(2.7)%(5.2)%
        
Prepayment rate shift in % -20% -10% 10% 20%Prepayment rate shift in %-20%-10%10%20%
Estimated fair value $157,444
 $152,606
 $143,514
 $139,250
Estimated fair value$105,850 $102,709 $97,402 $95,123 
Change in estimated fair value:        Change in estimated fair value:
Amount $9,480
 $4,642
 $(4,450) $(8,714)Amount$5,933 $2,792 $(2,515)$(4,794)
% 6.4 % 3.1 % (3.0)% (5.9)%%5.9 %2.8 %(2.5)%(4.8)%
        
Delinquency rate shift in % -20% -10% 10% 20%Delinquency rate shift in %-20%-10%10%20%
Estimated fair value $149,494
 $148,703
 $147,120
 $146,328
Estimated fair value$100,198 $100,057 $99,776 $99,636 
Change in estimated fair value:        Change in estimated fair value:
Amount $1,530
 $739
 $(844) $(1,636)Amount$281 $140 $(141)$(281)
% 1.0 % 0.5 % (0.6)% (1.1)%%0.3 %0.1 %(0.1)%(0.3)%
        
Recapture rate shift in % -20% -10% 10% 20%Recapture rate shift in %-20%-10%10%20%
Estimated fair value $143,548
 $145,731
 $150,248
 $152,585
Estimated fair value$98,747 $99,332 $100,502 $101,087 
Change in estimated fair value:        Change in estimated fair value:
Amount $(4,416) $(2,233) $2,284
 $4,621
Amount$(1,170)$(585)$585 $1,170 
% (3.0)% (1.5)% 1.5 % 3.1 %%(1.2)%(0.6)%0.6 %1.2 %



MSRs


The following table summarizes the estimated change in fair value of our interests in the Fannie Mae and Freddie MacAgency MSRs, including mortgage servicing rightsMSR financing receivables, owned as of December 31, 20182020 given several parallel shifts in the discount rate, prepayment rate, delinquency rate and recapture rate (dollars in thousands):
127


Fair value at December 31, 2018 $2,940,786
      
Fair value at December 31, 2020Fair value at December 31, 2020$2,849,003 
Discount rate shift in % -20% -10% 10% 20%Discount rate shift in %-20%-10%10%20%
Estimated fair value $3,167,638
 $3,049,942
 $2,839,400
 $2,744,963
Estimated fair value$3,028,566 $2,935,850 $2,767,516 $2,690,932 
Change in estimated fair value:        Change in estimated fair value:
Amount $226,852
 $109,156
 $(101,386) $(195,823)Amount$179,563 $86,847 $(81,487)$(158,071)
% 7.7 % 3.7 % (3.4)% (6.7)%%6.3 %3.0 %(2.9)%(5.5)%
        
Prepayment rate shift in % -20% -10% 10% 20%Prepayment rate shift in %-20%-10%10%20%
Estimated fair value $3,144,885
 $3,040,255
 $2,846,294
 $2,756,416
Estimated fair value$3,074,398 $2,954,729 $2,754,786 $2,670,254 
Change in estimated fair value:        Change in estimated fair value:
Amount $204,099
 $99,469
 $(94,492) $(184,370)Amount$225,395 $105,726 $(94,217)$(178,749)
% 6.9 % 3.4 % (3.2)% (6.3)%%7.9 %3.7 %(3.3)%(6.3)%
        
Delinquency rate shift in % -20% -10% 10% 20%Delinquency rate shift in %-20%-10%10%20%
Estimated fair value $2,963,388
 $2,952,100
 $2,929,524
 $2,918,235
Estimated fair value$2,870,233 $2,859,618 $2,838,387 $2,827,772 
Change in estimated fair value:        Change in estimated fair value:
Amount $22,602
 $11,314
 $(11,262) $(22,551)Amount$21,230 $10,615 $(10,616)$(21,231)
% 0.8 % 0.4 % (0.4)% (0.8)%%0.7 %0.4 %(0.4)%(0.7)%
        
Recapture rate shift in % -20% -10% 10% 20%Recapture rate shift in %-20%-10%10%20%
Estimated fair value $2,881,857
 $2,911,330
 $2,970,290
 $2,999,783
Estimated fair value$2,755,463 $2,802,233 $2,895,773 $2,942,542 
Change in estimated fair value:        Change in estimated fair value:
Amount $(58,929) $(29,456) $29,504
 $58,997
Amount$(93,540)$(46,770)$46,770 $93,539 
% (2.0)% (1.0)% 1.0 % 2.0 %%(3.3)%(1.6)%1.6 %3.3 %

128



The following table summarizes the estimated change in fair value of our interests in the Non-Agency MSRs, including mortgage servicing rightsMSR financing receivables, owned as of December 31, 20182020 given several parallel shifts in the discount rate, prepayment rate, delinquency rate and recapture rate (dollars in thousands):

Fair value at December 31, 2020$1,064,403 
Discount rate shift in %-20%-10%10%20%
Estimated fair value$1,159,432 $1,109,868 $1,022,574 $983,977 
Change in estimated fair value:
Amount$95,029 $45,465 $(41,829)$(80,426)
%8.9 %4.3 %(3.9)%(7.6)%
Prepayment rate shift in %-20%-10%10%20%
Estimated fair value$1,105,970 $1,083,952 $1,047,138 $1,032,863 
Change in estimated fair value:
Amount$41,567 $19,549 $(17,265)$(31,540)
%3.9 %1.8 %(1.6)%(3.0)%
Delinquency rate shift in %-20%-10%10%20%
Estimated fair value$1,112,086 $1,081,628 $1,020,691 $990,215 
Change in estimated fair value:
Amount$47,683 $17,225 $(43,712)$(74,188)
%4.5 %1.6 %(4.1)%(7.0)%
Recapture rate shift in %-20%-10%10%20%
Estimated fair value$1,052,568 $1,058,486 $1,070,322 $1,076,239 
Change in estimated fair value:
Amount$(11,835)$(5,917)$5,919 $11,836 
%(1.1)%(0.6)%0.6 %1.1 %
129


Fair value at December 31, 2018 $1,232,832
      
Discount rate shift in % -20% -10% 10% 20%
Estimated fair value $1,354,182
 $1,289,586
 $1,177,422
 $1,128,499
Change in estimated fair value:        
Amount $121,350
 $56,754
 $(55,410) $(104,333)
% 9.8 % 4.6 % (4.5)% (8.5)%
         
Prepayment rate shift in % -20% -10% 10% 20%
Estimated fair value $1,316,003
 $1,272,071
 $1,192,275
 $1,156,003
Change in estimated fair value:        
Amount $83,171
 $39,239
 $(40,557) $(76,829)
% 6.7 % 3.2 % (3.3)% (6.2)%
         
Delinquency rate shift in % -20% -10% 10% 20%
Estimated fair value $1,296,796
 $1,263,857
 $1,197,956
 $1,164,994
Change in estimated fair value:        
Amount $63,964
 $31,025
 $(34,876) $(67,838)
% 5.2 % 2.5 % (2.8)% (5.5)%
         
Recapture rate shift in % -20% -10% 10% 20%
Estimated fair value $1,224,419
 $1,227,661
 $1,234,139
 $1,237,384
Change in estimated fair value:        
Amount $(8,413) $(5,171) $1,307
 $4,552
% (0.7)% (0.4)% 0.1 % 0.4 %



The following table summarizes the estimated change in fair value of our interests in the Ginnie Mae MSRs, owned as of December 31, 20182020 given several parallel shifts in the discount rate, prepayment rate, delinquency rate and recapture rate (dollars in thousands):
Fair value at December 31, 2020$672,435 
Discount rate shift in %-20%-10%10%20%
Estimated fair value$715,292 $693,107 $653,132 $635,074 
Change in estimated fair value:
Amount$42,857 $20,672 $(19,303)$(37,361)
%6.4 %3.1 %(2.9)%(5.6)%
Prepayment rate shift in %-20%-10%10%20%
Estimated fair value$755,091 $711,057 $638,262 $607,804 
Change in estimated fair value:
Amount$82,656 $38,622 $(34,173)$(64,631)
%12.3 %5.7 %(5.1)%(9.6)%
Delinquency rate shift in %-20%-10%10%20%
Estimated fair value$688,048 $680,241 $664,628 $656,822 
Change in estimated fair value:
Amount$15,613 $7,806 $(7,807)$(15,613)
%2.3 %1.2 %(1.2)%(2.3)%
Recapture rate shift in %-20%-10%10%20%
Estimated fair value$635,577 $654,006 $690,863 $709,292 
Change in estimated fair value:
Amount$(36,858)$(18,429)$18,428 $36,857 
%(5.5)%(2.7)%2.7 %5.5 %
Fair value at December 31, 2018 $354,986
      
Discount rate shift in % -20% -10% 10% 20%
Estimated fair value $384,713
 $369,189
 $341,953
 $329,957
Change in estimated fair value:        
Amount $29,727
 $14,203
 $(13,033) $(25,029)
% 8.4 % 4.0 % (3.7)% (7.1)%
         
Prepayment rate shift in % -20% -10% 10% 20%
Estimated fair value $391,742
 $372,671
 $338,568
 $323,291
Change in estimated fair value:        
Amount $36,756
 $17,685
 $(16,418) $(31,695)
% 10.4 % 5.0 % (4.6)% (8.9)%
         
Delinquency rate shift in % -20% -10% 10% 20%
Estimated fair value $361,763
 $358,375
 $351,598
 $348,210
Change in estimated fair value:        
Amount $6,777
 $3,389
 $(3,388) $(6,776)
% 1.9 % 1.0 % (1.0)% (1.9)%
         
Recapture rate shift in % -20% -10% 10% 20%
Estimated fair value $344,355
 $349,670
 $360,314
 $365,621
Change in estimated fair value:        
Amount $(10,631) $(5,316) $5,328
 $10,635
% (3.0)% (1.5)% 1.5 % 3.0 %


Each of the preceding sensitivity analyses is hypothetical and should be used with caution. In particular, the results are calculated by stressing a particular economic assumption independent of changes in any other assumption; in practice, changes in one factor may result in changes in another, which might counteract or amplify the sensitivities. Also, changes in the fair value based on a 10% variation in an assumption generally may not be extrapolated because the relationship of the change in the assumption to the change in fair value may not be linear.



130


Item 8. Financial Statements and Supplementary Data.


Index to Financial Statements:


Report of Independent Registered Public Accounting Firm


Report on Internal Control Over Financial Reporting of Independent Registered Public Accounting Firm


Consolidated Balance Sheets as of December 31, 2018 and 2017


Consolidated Statements of Income for the years ended December 31, 2018, 2017 and 2016


Consolidated Statements of Comprehensive Income for the years ended December 31, 2018, 2017 and 2016


Consolidated Statements of Changes in Stockholders’ Equity for the years ended December 31, 2018, 2017 and 2016


Consolidated Statements of Cash Flows for the years ended December 31, 2018, 2017 and 2016


Notes to Consolidated Financial Statements


All schedules have been omitted because either the required information is included in ourthe Company’s consolidated financial statements and notes thereto or it is not applicable.

131


Report of Independent Registered Public Accounting Firm


To the Stockholders and the Board of Directors of New Residential Investment Corp. and Subsidiaries


Opinion on the Financial Statements


We have audited the accompanying consolidated balance sheets of New Residential Investment Corp. and Subsidiaries (the Company) as of December 31, 20182020 and 2017,2019, the related consolidated statements of income, comprehensive income, changes in stockholders’ equity and cash flows for each of the three years in the period ended December 31, 20182020, and the related notes (collectively referred to as the “consolidated financial statements”). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company at December 31, 20182020 and 2017,2019, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2018,2020, in conformity with U.S. generally accepted accounting principles.


We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the Company’s internal control over financial reporting as of December 31, 2018,2020, based on criteria established in Internal Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (2013 framework), and our report dated February 15, 201916, 2021, expressed an unqualified opinion thereon.


Basis for Opinion


These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on the Company’s financial statements based on our audits. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.


We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.


Critical Audit Matters

The critical audit matters communicated below are matters arising from the current period audit of the financial statements that were communicated or required to be communicated to the audit committee and that: (1) relate to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective or complex judgments. The communication of critical audit matters does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matters below, providing separate opinions on the critical audit matters or on the accounts or disclosures to which they relate.

132


Valuation of servicing related assets
Description of the Matter
The Company invests in servicing related assets comprising of Excess Mortgage Servicing Rights (“EMSR”), Mortgage Servicing Rights and Mortgage Servicing Rights Financing Receivables (collectively “MSR”) totaling $411 million and $4,586 million, respectively, as of December 31, 2020 as included in Notes 5 and 6 to the consolidated financial statements. The Company records servicing related assets at fair value on a recurring basis with changes in fair value recognized in the income statement. These fair value estimates are based on valuation techniques used to estimate future cash flows that incorporate significant unobservable inputs and assumptions which include discount rates, servicing costs, prepayment rates and recapture rates.

Auditing management’s fair value of the servicing related assets and related changes in fair value is complex because the valuation is driven by significant assumptions that are judgmental and are unobservable in nature. Additionally, selecting and applying audit procedures to address the estimation uncertainty involves auditor subjectivity and industry-specific knowledge of servicing related assets including the current market conditions considered by a market participant.
How We Addressed the Matter in Our AuditWe evaluated and tested the Company's processes and the design and operating effectiveness of internal controls addressing the valuation of servicing related assets. This included, among others, management’s independent review of significant assumptions including discount rates, servicing costs, prepayment speeds, and recapture rates against historical results and available market information, management’s review of internally developed fair values in comparison to independent fair value ranges obtained from an independent valuation firm to evaluate the reasonableness of the fair values developed by the Company and management’s review of model functionality and changes. We also tested management’s controls to validate that the data used in the valuation was complete and accurate.

In order to test the valuation of servicing related assets, our audit procedures included testing significant assumptions by comparing them to historical results, current industry, market and economic trends, evaluating the Company’s use of the discounted cash flow valuation technique, validating the accuracy and completeness of model objective inputs by agreeing these inputs to the Company’s underlying mortgage records and evaluating the competence and objectivity of management’s independent valuation firm engaged to evaluate the reasonableness of the fair values developed by the Company. We also performed a sensitivity analysis of the significant assumptions to evaluate the changes in fair value of the servicing related assets resulting from changes in these assumptions. We involved an internal valuation specialist to test management’s assumptions and identify potential sources of contrary information. We evaluated the Company’s fair value disclosures included in Note 13 for consistency with US GAAP.
133


Valuation of Non-Agency Real Estate Securities
Description of the Matter
The Company invests in non-agency Residential Mortgage Backed Securities (“RMBS”) which are measured at fair value on a recurring basis. As disclosed in Note 8 to the consolidated financial statements, the Company determined that the fair value of these non-agency RMBS approximates $1,181 million, as of December 31, 2020. As explained in Note 13 to the consolidated financial statements, the Company utilizes pricing service quotations or broker quotations obtained from third-party pricing services and brokers engaged by New Residential (collectively “valuation providers”) in the fair value measurement of these Level 3 assets. Significant unobservable inputs are used in these fair value measurements which include discount rates, expected prepayment rates, expected default rates and expected loss severities.

Auditing management’s fair value of the non-agency RMBS is complex because determining the fair value is judgmental and involves using assumptions that are not directly observable in the market, including discount rates, expected prepayment rates, expected default rates and expected loss severities. Additionally, selecting and applying audit procedures to address the estimation uncertainty involves auditor subjectivity and industry-specific knowledge of non-agency RMBS including the current market conditions considered by a market participant.
How We Addressed the Matter in Our Audit
We evaluated and tested the Company's processes and the design and operating effectiveness of internal controls addressing the valuation of non-agency RMBS. This included controls over the review of valuation methodologies used by the valuation providers, management’s fair value analysis applied to select one of the multiple quotes obtained from the valuation providers which is believed to most accurately reflect fair value and management’s evaluation of the pricing information obtained from the valuation providers.

As management used valuation providers to develop its fair value estimate, our audit procedures included selecting a sample of securities to determine whether the final price provided by the valuation provider agrees to the price used by management. With the support of an internal valuation specialist, we independently developed a range of fair value for a sample of securities and compared management’s estimates to our ranges. We developed the ranges of fair value by using a cash flow model and inputting cash flow and yield assumptions based on our independently obtained information. We also considered market transaction data for similar securities, if available, to develop our independent ranges to be compared to management’s fair value estimate. We evaluated the Company’s fair value disclosures included in Note 13 for consistency with US GAAP.
134


Valuation of Residential Mortgage Loans (RMLs)
Description of the Matter
The Company holds acquired conforming and nonconforming mortgage loans which are measured at fair value on a recurring basis or, for those measured at the lower of cost or fair value, are measured at fair value on a non-recurring basis as described in Note 9 to the consolidated financial statements. As included in Note 13 to the consolidated financial statements, RMLs with a carrying value of $2,830 million as of December 31, 2020 are valued using internal pricing models to forecast loan level cash flows using subjective inputs such as default rates, prepayments speeds and discount rates. As the internal pricing model is based on these subjective, unobservable inputs, the Company classifies these valuations as Level 3 in the fair value hierarchy.

Auditing management’s fair value of the RMLs classified as Level 3 in the fair value hierarchy was complex because valuation is driven by significant assumptions that are judgmental and are unobservable in nature. Additionally, selecting and applying audit procedures to address the estimation uncertainty involves auditor subjectivity and industry-specific knowledge of RMLs including the current market conditions considered by a market participant.
How We Addressed the Matter in Our Audit
We evaluated and tested the Company's processes and the design and operating effectiveness of internal controls addressing the valuation of RMLs. This included, among others, management’s independent review of significant assumptions including default rates, prepayments speeds, loss severities and discount rates against historical results and available market information, management’s review of internally developed fair values in comparison to independent fair value marks obtained from third parties to evaluate the reasonableness of the fair values developed by the Company, and management’s review of model functionality and changes. We also tested management’s controls to validate that the data used in the valuation was complete and accurate.

In order to test the valuation of RMLs, our audit procedures included, among others, testing significant assumptions by comparing to historical results, current industry, market and economic trends, evaluating the Company’s use of the discounted cash flow valuation technique and validating the accuracy and completeness of model objective inputs. With the support of an internal valuation specialist, we independently developed a range of fair value for a sample of loan pools and compared management’s estimates to our ranges. We developed the ranges based on collateral characteristics of the pools selected for testing and consideration of market transaction data for similar collateral, where available. We evaluated the Company’s fair value disclosures included in Note 13 for consistency with US GAAP.

/s/ Ernst & Young LLP



We have served as the Company’s auditor since 2012.


New York, New York
February 15, 201916, 2021



135


Report of Independent Registered Public Accounting Firm


To the Stockholders and the Board of Directors of New Residential Investment Corp. and Subsidiaries


Opinion on Internal Control over Financial Reporting


We have audited New Residential Investment Corp. and Subsidiaries’ internal control over financial reporting as of December 31, 2018,2020, based on criteria established in Internal Control—Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (2013 framework) (the COSO criteria). In our opinion, New Residential Investment Corp. and Subsidiaries (the Company) maintained, in all material respects, effective internal control over financial reporting as of December 31, 2018,2020, based on the COSO criteria.


We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the consolidated balance sheets of New Residential Investment Corp. and Subsidiaries as of December 31, 20182020 and 2017, and2019, the related consolidated statements of income, comprehensive income, changes in stockholders’ equity and cash flows for each of the three years in the period ended December 31, 20182020 and the related notes of the Company and our report dated February 15, 201916, 2021 expressed an unqualified opinion thereon.


Basis for Opinion


The Company’s management is responsible for maintaining effective internal control over financial reporting, and for its assessment of the effectiveness of internal control over financial reporting included in the accompanying Management’s Report on Internal Control over Financial Reporting. Our responsibility is to express an opinion on the Company’s internal control over financial reporting based on our audit. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.


We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, testing and evaluating the design and operating effectiveness of internal control based on the assessed risk, and performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.


Definition and Limitations of Internal Control Over Financial Reporting


A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.


Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.






/s/ Ernst & Young LLP


New York, New York
February 15, 201916, 2021

136


NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(dollars in thousands)
December 31,
20202019
Assets
Excess mortgage servicing rights, at fair value$410,855 $505,343 
Mortgage servicing rights, at fair value3,489,675 3,967,960 
Mortgage servicing rights financing receivables, at fair value1,096,166 1,718,273 
Servicer advance investments, at fair value(A)
538,056 581,777 
Real estate and other securities14,244,558 19,477,728 
Residential loans and variable interest entity consumer loans held-for-investment, at fair value(A)
1,359,754 1,753,251 
Residential mortgage loans, held-for-sale (includes $4,705,816 and $4,613,612 at fair value at December 31,
2020 and 2019, respectively)
5,215,703 6,042,664 
Residential mortgage loans subject to repurchase(B)
1,452,005 172,336 
Cash and cash equivalents(A)
944,854 528,737 
Restricted cash135,619 162,197 
Servicer advances receivable3,002,267 3,301,374 
Trades receivable4,180 5,256,014 
Other assets(A)
1,358,422 1,395,800 
$33,252,114 $44,863,454 
Liabilities and Equity
Liabilities
Secured financing agreements$17,547,680 $27,916,225 
Secured notes and bonds payable (includes $1,662,852 and $659,738 at fair value at December 31, 2020 and 2019, respectively)(A)
7,644,195 7,720,148 
Residential mortgage loan repurchase liability(B)
1,452,005 172,336 
Unsecured senior notes, net of issuance costs541,516 
Trades payable154 902,081 
Due to affiliates9,450 103,882 
Dividends payable90,128 211,732 
Accrued expenses and other liabilities(A)
537,302 600,790 
27,822,430 37,627,194 
Commitments and Contingencies00
Equity
Preferred Stock, $0.01 par value, 39,100,000 shares authorized, 33,610,000 and 17,510,000 issued and outstanding at December 31, 2020 and 2019, respectively ($840,250 and $437,750 aggregate liquidation preference, respectively)812,992 423,444 
Common Stock, $0.01 par value, 2,000,000,000 shares authorized, 414,744,518 and 415,520,780 issued and outstanding at December 31, 2020 and 2019, respectively4,148 4,156 
Additional paid-in capital5,547,108 5,498,226 
Retained earnings (accumulated deficit)(1,108,929)549,733 
Accumulated other comprehensive income (loss)65,697 682,151 
Total New Residential stockholders’ equity5,321,016 7,157,710 
Noncontrolling interests in equity of consolidated subsidiaries108,668 78,550 
Total Equity5,429,684 7,236,260 
$33,252,114 $44,863,454 
 December 31,
 2018 2017
Assets   
Investments in:   
Excess mortgage servicing rights, at fair value$447,860
 $1,173,713
Excess mortgage servicing rights, equity method investees, at fair value147,964
 171,765
Mortgage servicing rights, at fair value2,884,100
 1,735,504
Mortgage servicing rights financing receivables, at fair value1,644,504
 598,728
Servicer advance investments, at fair value(A)
735,846
 4,027,379
Real estate and other securities, available-for-sale11,636,581
 8,071,140
Residential mortgage loans, held-for-investment (includes $121,088 and $0 at fair value at December 31, 2018 and December 31, 2017, respectively)(A)
735,329
 691,155
Residential mortgage loans, held-for-sale932,480
 1,725,534
Residential mortgage loans, held-for-sale, at fair value2,808,529
 
Real estate owned113,410
 128,295
Residential mortgage loans subject to repurchase121,602
 
Consumer loans, held-for-investment(A)
1,072,202
 1,374,263
Consumer loans, equity method investees38,294
 51,412
Cash and cash equivalents(A)
251,058
 295,798
Restricted cash164,020
 150,252
Servicer advances receivable3,277,796
 675,593
Trades receivable3,925,198
 1,030,850
Deferred tax asset, net65,832
 
Other assets688,408
 312,181
 $31,691,013
 $22,213,562
    
Liabilities and Equity

  
    
Liabilities

  
Repurchase agreements$15,553,969
 $8,662,139
Notes and bonds payable (includes $117,048 and $0 at fair value at December 31, 2018 and December 31, 2017, respectively)(A)
7,102,266
 7,084,391
Trades payable2,048,348
 1,169,896
Residential mortgage loans repurchase liability121,602
 
Due to affiliates101,471
 88,961
Dividends payable184,552
 153,681
Deferred tax liability, net
 19,218
Accrued expenses and other liabilities(A)
490,510
 239,114
 25,602,718
 17,417,400
    
Commitments and Contingencies

 

    
Equity

  
Common Stock, $0.01 par value, 2,000,000,000 shares authorized, 369,104,429 and 307,361,309 issued and outstanding at December 31, 2018 and December 31, 2017, respectively3,692
 3,074
Additional paid-in capital4,746,242
 3,763,188
Retained earnings830,713
 559,476
Accumulated other comprehensive income (loss)417,023
 364,467
Total New Residential stockholders’ equity5,997,670
 4,690,205
Noncontrolling interests in equity of consolidated subsidiaries90,625
 105,957
Total Equity6,088,295
 4,796,162
 $31,691,013
 $22,213,562

(A)New Residential’s Consolidated Balance Sheets include the assets and liabilities of certain consolidated VIEs, Advance Purchaser LLC (the “Buyer”) (Note 6), the RPL Borrowers, Shellpoint Asset Funding Trust 2013-1 (“SAFT 2013-1”)

and the Shelter retail mortgage origination joint ventures (“Shelter JVs”) (Note 8) and the Consumer Loan SPVs (Note 9), which primarily hold investments in Servicer Advance Investments, residential mortgage loans and consumer loans, respectively, financed with notes and bonds payable. The balance sheets of the Buyer, the RPL Borrowers, SAFT 2013-1, Shelter JVs and the Consumer Loan SPVs are included in Notes 6, 8 and 9, respectively. The creditors of the Buyer, the RPL Borrowers, SAFT 2013-1, Shelter JVs and the Consumer Loan SPVs do not have recourse to the general credit of New Residential and the assets of the Buyer, the RPL Borrowers, SAFT 2013-1, Shelter JVs and the Consumer Loan SPVs are not directly available to satisfy New Residential’s obligations. (A)See Note 814 regarding deconsolidation of the RPL Borrowers during 2018.consolidated variable interest entities.

(B)See Note 6 for details.

See notes to consolidated financial statements.

137


NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(dollars in thousands, except share and per share data)
 Year Ended December 31,
 2018 2017 2016
Interest income$1,664,223
 $1,519,679
 $1,076,735
Interest expense606,433
 460,865
 373,424
Net Interest Income1,057,790
 1,058,814
 703,311
      
Impairment     
Other-than-temporary impairment (OTTI) on securities30,017
 10,334
 10,264
Valuation and loss provision (reversal) on loans and real estate owned60,624
 75,758
 77,716
 90,641
 86,092
 87,980
      
Net interest income after impairment967,149
 972,722
 615,331
      
Servicing revenue, net528,595
 424,349
 118,169
Gain on sale of originated mortgage loans, net89,017
 
 
Other Income     
Change in fair value of investments in excess mortgage servicing rights(58,656) 4,322
 (7,297)
Change in fair value of investments in excess mortgage servicing rights, equity method investees8,357
 12,617
 16,526
Change in fair value of investments in mortgage servicing rights financing receivables31,550
 66,394
 
Change in fair value of servicer advance investments(89,332) 84,418
 (7,768)
Change in fair value of investments in residential mortgage loans73,515
 
 
Gain on consumer loans investment
 
 9,943
Gain on remeasurement of consumer loans investment
 
 71,250
Gain (loss) on settlement of investments, net103,842
 10,310
 (48,800)
Earnings from investments in consumer loans, equity method investees10,803
 25,617
 
Other income (loss), net(124,336) 4,108
 28,483
 (44,257) 207,786
 62,337
      
Operating Expenses     
General and administrative expenses231,579
 67,159
 38,570
Management fee to affiliate62,594
 55,634
 41,610
Incentive compensation to affiliate94,900
 81,373
 42,197
Loan servicing expense43,547
 52,330
 44,001
Subservicing expense176,784
 166,081
 7,832
 609,404
 422,577
 174,210
      
Income Before Income Taxes931,100
 1,182,280
 621,627
Income tax (benefit) expense(73,431) 167,628
 38,911
Net Income$1,004,531
 $1,014,652
 $582,716
Noncontrolling Interests in Income of Consolidated Subsidiaries$40,564
 $57,119
 $78,263
Net Income Attributable to Common Stockholders$963,967
 $957,533
 $504,453
      
Net Income Per Share of Common Stock     
Basic$2.82
 $3.17
 $2.12
Diluted$2.81
 $3.15
 $2.12
      
Weighted Average Number of Shares of Common Stock Outstanding     
Basic341,268,923
 302,238,065
 238,122,665
Diluted343,137,361
 304,381,388
 238,486,772
      
Dividends Declared per Share of Common Stock$2.00
 $1.98
 $1.84

Year Ended December 31,
202020192018
Revenues
Interest income$1,102,537 $1,766,130 $1,664,223 
Servicing revenue, net of change in fair value of $(1,889,741), $(712,950), and $(191,245), respectively(555,041)385,159 528,595 
Gain on originated mortgage loans, held-for-sale, net1,399,092 460,107 86,065 
1,946,588 2,611,396 2,278,883 
Expenses
Interest expense584,469 933,751 606,433 
General and administrative expenses1,120,087 781,971 441,886 
Management fee to affiliate89,134 79,472 62,594 
Incentive compensation to affiliate91,892 94,900 
1,793,690 1,887,086 1,205,813 
Other income (loss)
Change in fair value of investments(437,126)(307,396)(136,212)
Gain (loss) on settlement of investments, net(930,131)227,981 96,064 
Earnings from investments in consumer loans, equity method investees(1,438)10,803 
Other income (loss), net(2,797)39,819 (21,984)
(1,370,054)(41,034)(51,329)
Impairment
Provision (reversal) for credit losses on securities13,404 25,174 30,017 
Valuation and credit loss provision (reversal) on loans and real estate owned (“REO”)110,208 10,403 60,624 
123,612 35,577 90,641 
Income (Loss) Before Income Taxes(1,340,768)647,699 931,100 
Income tax expense (benefit)16,916 41,766 (73,431)
Net Income (Loss)$(1,357,684)$605,933 $1,004,531 
Noncontrolling interests in income of consolidated subsidiaries52,674 42,637 40,564 
Dividends on preferred stock54,295 13,281 
Net Income (Loss) Attributable to Common Stockholders$(1,464,653)$550,015 $963,967 
Net Income (Loss) Per Share of Common Stock
Basic$(3.52)$1.35 $2.82 
Diluted$(3.52)$1.34 $2.81 
Weighted Average Number of Shares of Common Stock Outstanding
Basic415,513,187 408,789,642 341,268,923 
Diluted415,513,187 408,990,107 343,137,361 
Dividends Declared Per Share of Common Stock$0.50 $2.00 $2.00 
See notes to consolidated financial statements.

138


NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(dollars in thousands)
December 31,December 31,
2018 2017 2016202020192018
Comprehensive income (loss), net of tax     Comprehensive income (loss), net of tax
Net income$1,004,531
 $1,014,652
 $582,716
Net income$(1,357,684)$605,933 $1,004,531 
Other comprehensive income (loss)     Other comprehensive income (loss)
Net unrealized (loss) gain on securities(7,397) 248,412
 84,703
Net unrealized gain (loss) on securitiesNet unrealized gain (loss) on securities123,855 445,943 (7,397)
Reclassification of net realized (gain) loss on securities into earnings59,953
 (10,308) 37,724
Reclassification of net realized (gain) loss on securities into earnings(740,309)(180,815)59,953 
52,556
 238,104
 122,427
(616,454)265,128 52,556 
Total comprehensive income$1,057,087
 $1,252,756
 $705,143
Total comprehensive income (loss)Total comprehensive income (loss)$(1,974,138)$871,061 $1,057,087 
Comprehensive income attributable to noncontrolling interests$40,564
 $57,119
 $78,263
Comprehensive income attributable to noncontrolling interests52,674 42,637 40,564 
Comprehensive income attributable to common stockholders$1,016,523
 $1,195,637
 $626,880
Dividends on preferred stockDividends on preferred stock54,295 13,281 
Comprehensive income (loss) attributable to common stockholdersComprehensive income (loss) attributable to common stockholders$(2,081,107)$815,143 $1,016,523 
See notes to consolidated financial statements.

139


NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS’ EQUITY
FOR THE YEARSYEAR ENDED DECEMBER 31, 2018, 2017 and 20162020
(dollars in thousands)thousands, except share and per share data)
Preferred StockCommon Stock
Preferred StockAmountSharesAmountAdditional
Paid-in
Capital
Retained
Earnings (Accumulated Deficit)
Accumulated
Other
Comprehensive
Income
Total New
Residential
Stockholders’
Equity
Noncontrolling
Interests in
Equity of
Consolidated
Subsidiaries
Total
Equity
Balance at December 31, 201917,510,000 $423,444 415,520,780 $4,156 $5,498,226 $549,733 $682,151 $7,157,710 $78,550 $7,236,260 
Cumulative adjustment for the adoption of ASU 2016-13 (See Note 2)
— — — — — 13,658 — 13,658 16,795 30,453 
2020 Warrants— — — — 53,462 — — 53,462 — 53,462 
Dividends declared on common stock, $0.50 per share— — — — — (207,667)— (207,667)— (207,667)
Dividends declared on preferred stock— — — — — (54,295)— (54,295)— (54,295)
Capital contributions— — — — — — — — 2,449 2,449 
Capital distributions— — — — — — — — (41,800)(41,800)
Issuance of common stock— — 97,394 1,662 — — 1,663 — 1,663 
Repurchase of common stock— — (1,000,000)(10)(7,452)— — (7,462)— (7,462)
Issuance of preferred stock16,100,000 389,548 — — — — — 389,548 — 389,548 
Director share grants— — 126,344 1,210 — — 1,211 — 1,211 
Comprehensive income (loss)
Net income (loss)— — — — — (1,410,358)— (1,410,358)52,674 (1,357,684)
Net unrealized gain (loss) on securities— — — — — — 123,855 123,855 — 123,855 
Reclassification of net realized (gain) loss on securities into earnings— — — — — — (740,309)(740,309)— (740,309)
Total comprehensive income (loss)— — — — — — — (2,026,812)52,674 (1,974,138)
Balance at December 31, 202033,610,000 $812,992 414,744,518 $4,148 $5,547,108 $(1,108,929)$65,697 $5,321,016 $108,668 $5,429,684 






140


 Common Stock            
 Shares Amount 
Additional
Paid-in
Capital
 
Retained
Earnings
 
Accumulated
Other
Comprehensive
Income
 
Total New
Residential
Stockholders’
Equity
 
Noncontrolling
Interests in
Equity of
Consolidated
Subsidiaries
 
Total
Equity
Equity - December 31, 2015230,471,202
 $2,304
 $2,640,893
 $148,800
 $3,936
 $2,795,933
 $190,647
 $2,986,580
Dividends declared
 
 
 (442,753) 
 (442,753) 
 (442,753)
SpringCastle Transaction (Note 9)
 
 
 
 
 
 110,438
 110,438
Capital distributions
 
 
 
 
 
 (167,026) (167,026)
Issuance of common stock20,000,000
 200
 278,575
 
 
 278,775
 
 278,775
Option exercise280,111
 3
 (3) 
 
 
 
 
Director share grants
 
 965
 
 
 965
 (4,245) (3,280)
Modified retrospective adjustment for the adoption of ASU No. 2014-1121,804
 
 300
 
 
 300
 
 300
Comprehensive income (loss)               
Net income (loss)
 
 
 504,453
 
 504,453
 78,263
 582,716
Net unrealized gain (loss) on securities
 
 
 
 84,703
 84,703
 
 84,703
Reclassification of net realized (gain) loss on securities into earnings
 
 
 
 37,724
 37,724
 
 37,724
Total comprehensive income (loss)          626,880
 78,263

705,143
Equity - December 31, 2016250,773,117
 $2,507
 $2,920,730
 $210,500
 $126,363
 $3,260,100
 $208,077
 $3,468,177
Dividends declared
 
 
 (608,557) 
 (608,557) 
 (608,557)
Capital distributions
 
 
 
 
 
 (84,196) (84,196)
Issuance of common stock56,545,787
 566
 833,963
 
 
 834,529
 
 834,529
Purchase of noncontrolling interests in the Buyer
 
 9,183
 
 
 9,183
 (75,043) (65,860)
Other dilution
 
 (1,386) 
 
 (1,386) 
 (1,386)
Director share grants42,405
 1
 698
 
 
 699
 
 699
Comprehensive income (loss)               
Net income (loss)
 
 
 957,533
 
 957,533
 57,119
 1,014,652
Net unrealized gain (loss) on securities
 
 
 
 248,412
 248,412
 
 248,412
Reclassification of net realized (gain) loss on securities into earnings
 
 
 
 (10,308) (10,308) 
 (10,308)
Total comprehensive income (loss)          1,195,637
 57,119
 1,252,756
Equity - December 31, 2017307,361,309
 $3,074
 $3,763,188
 $559,476
 $364,467
 $4,690,205
 $105,957
 $4,796,162
Dividends declared
 
 
 (692,730) 
 (692,730) 
 (692,730)
Capital distributions
 
 
 
 
 
 (64,559) (64,559)
Issuance of common stock57,991,659
 580
 981,482
 
 
 982,062
 
 982,062
Option exercise3,694,228
 37
 (37) 
 
 
 
 
Purchase of noncontrolling interests in the Buyer
 
 653
 
 
 653
 8,663
 9,316
Other dilution
 
 (63) 
 
 (63) 
 (63)
Director share grants57,233
 1
 1,019
 
 
 1,020
 
 1,020
Comprehensive income (loss)              
Net income (loss)
 
 
 963,967
 
 963,967
 40,564
 1,004,531
Net unrealized gain (loss) on securities
 
 
 
 (7,397) (7,397) 
 (7,397)
Reclassification of net realized (gain) loss on securities into earnings
 
 
 
 59,953
 59,953
 
 59,953
Total comprehensive income (loss)          1,016,523
 40,564
 1,057,087
Equity - December 31, 2018369,104,429
 $3,692
 $4,746,242
 $830,713
 $417,023
 $5,997,670
 $90,625
 $6,088,295
NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS’ EQUITY, CONTINUED
FOR THE YEAR ENDED DECEMBER 31, 2019
(dollars in thousands, except share and per share data)
Preferred StockCommon Stock
SharesAmountSharesAmountAdditional
Paid-in
Capital
Retained
Earnings
Accumulated
Other
Comprehensive
Income
Total New
Residential
Stockholders’
Equity
Noncontrolling
Interests in
Equity of
Consolidated
Subsidiaries
Total
Equity
Balance at December 31, 2018$369,104,429 $3,692 $4,746,242 $830,713 $417,023 $5,997,670 $90,625 $6,088,295 
Dividends declared on common stock, $2.00 per share— — — — — (830,995)— (830,995)— (830,995)
Dividends declared on preferred stock— — — — — (13,281)— (13,281)— (13,281)
Capital distributions— — — — — — — — (54,712)(54,712)
Issuance of common stock— — 46,000,000 460 750,933 — — 751,393 — 751,393 
Issuance of preferred stock17,510,000 423,444 — — — — — 423,444 — 423,444 
Option exercise— — 348,613 (3)— — — — — 
Director share grants— — 67,738 1,054 — — 1,055 — 1,055 
Comprehensive income (loss)
Net income (loss)— — — — — 563,296 — 563,296 42,637 605,933 
Net unrealized gain (loss) on securities— — — — — — 445,943 445,943 — 445,943 
Reclassification of net realized gain (loss) on securities into earnings— — — — — — (180,815)(180,815)— (180,815)
Total comprehensive income (loss)— — — — — — — 828,424 42,637 871,061 
Balance at December 31, 201917,510,000 $423,444 415,520,780 $4,156 $5,498,226 $549,733 $682,151 $7,157,710 $78,550 $7,236,260 





141


NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS’ EQUITY, CONTINUED
FOR THE YEAR ENDED DECEMBER 31, 2018
(dollars in thousands, except share and per share data)
Preferred StockCommon Stock
SharesAmountSharesAmountAdditional
Paid-in
Capital
Retained
Earnings
Accumulated
Other
Comprehensive
Income
Total New
Residential
Stockholders’
Equity
Noncontrolling
Interests in
Equity of
Consolidated
Subsidiaries
Total
Equity
Balance at December 31, 2017$307,361,309 $3,074 $3,763,188 $559,476 $364,467 $4,690,205 $105,957 $4,796,162 
Dividends declared on common stock, $2.00 per share— — — — — (692,730)— (692,730)— (692,730)
Capital distributions— — — — — — — — (64,559)(64,559)
Issuance of common stock— — 57,991,659 580 981,482 — — 982,062 — 982,062 
Option exercise— — 3,694,228 37 (37)— — — — — 
Purchase of  Noncontrolling Interest in the Buyer at a Discount— — — — 653 — — 653 8,663 9,316 
Other dilution— — — — (63)— — (63)— (63)
Director share grant— — 57,233 1,019 — — 1,020 — 1,020 
Comprehensive income (loss) (net of tax)
Net income (loss)— — — — — 963,967 — 963,967 40,564 1,004,531 
Net unrealized gain (loss) on securities— — — — — — (7,397)(7,397)— (7,397)
Reclassification of net realized (gain) loss on securities into earnings— — — — — — 59,953 59,953 — 59,953 
Total comprehensive income (loss)— — — — — — — 1,016,523 40,564 1,057,087 
Balance at December 31, 2018$369,104,429$3,692 $4,746,242 $830,713 $417,023 $5,997,670 $90,625 $6,088,295 
See notes to consolidated financial statements.

142




NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(dollars in thousands)
Year Ended December 31,
202020192018
Cash Flows From Operating Activities
Net income$(1,357,684)$605,933 $1,004,531 
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
Change in fair value of Excess MSR19,721 3,705 50,299 
Change in fair value of MSR financing receivables279,168 189,023 (31,550)
Change in fair value of servicer advance investments(763)(10,288)89,332 
Change in fair value of residential mortgage loans, at fair value107,604 70,914 (69,820)
Change in fair value of secured notes and bonds payable966 1,236 684 
Change in fair value of real estate and other securities(28,455)(2,101)(10,283)
Change in fair value of consumer loans6,384 
(Gain) loss on settlement of investments, net863,898 (236,513)(96,688)
Gain on sale of originated mortgage loans, held-for-sale, net(1,399,092)(460,107)(86,065)
Bargain purchase gain(49,539)
Earnings from investments in consumer loans, equity method investees1,438 (10,803)
(Gain) loss on extinguishment of debt66,233 8,532 624 
Change in fair value of derivative instruments53,467 56,143 108,234 
Change in fair value of contingent consideration6,568 10,487 1,581 
Change in fair value of equity investments54,455 3,096 677 
(Gain) loss on transfer of loans to REO(7,945)(11,842)(19,519)
(Gain) loss on transfer of loans to other assets939 1,144 1,977 
(Gain) loss on Ocwen common stock(3,235)(174)10,860 
Accretion and other amortization(151,540)(379,129)(701,967)
Provision for credit losses on securities13,404 25,174 30,017 
Valuation and credit loss provision on loans and real estate owned110,208 10,403 60,624 
Non-cash portions of servicing revenue, net1,889,741 712,950 191,245 
Non-cash directors’ compensation1,211 1,055 1,020 
Deferred tax provision15,029 38,207 (80,054)
Changes in:
Servicer advances receivable, net336,589 218,217 381,400 
Other assets73,139 (363,866)(204,231)
Due to affiliates(94,432)2,411 12,510 
Accrued expenses and other liabilities(86,543)182,153 186,311 
Other operating cash flows:
Interest and distributions received from excess mortgage servicing rights assets30,855 43,049 57,006 
Interest received from servicer advance investments19,322 28,437 33,821 
Interest received from Non-Agency RMBS170,151 264,694 219,704 
Interest received from residential mortgage loans, held-for-investment5,139 8,485 8,962 
Interest received from consumer loans, held-for-investment30,588 36,660 
Distributions of earnings from consumer loan equity method investees8,607 6,176 
Purchases of residential mortgage loans, held-for-sale(3,433,110)(8,610,511)(5,767,172)
Origination of residential mortgage loans, held-for-sale(60,951,784)(19,411,150)(3,385,868)
Proceeds from sales of purchased and originated residential mortgage loans, held-for-sale64,968,767 24,968,751 6,546,613 
Principal repayments from purchased residential mortgage loans, held-for-sale277,568 417,840 194,038 
Net cash provided by (used in) operating activities1,855,943 (1,622,548)(1,229,114)
143


NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(dollars in thousands)
 

Year Ended December 31,

2018
2017
2016
      
Cash Flows From Operating Activities     
Net income$1,004,531
 $1,014,652
 $582,716
Adjustments to reconcile net income to net cash provided by (used in) operating activities:     
Change in fair value of investments in excess mortgage servicing rights58,656
 (4,322) 7,297
Change in fair value of investments in excess mortgage servicer rights, equity method investees(8,357) (12,617) (16,526)
Change in fair value of investments in mortgage servicing rights financing receivables(31,550) (66,394) 
Change in fair value of servicer advance investments89,332
 (84,418) 7,768
Change in fair value of residential mortgage loans, at fair value, and notes and bonds payable, at fair value(72,624) 
 
(Gain) / loss on remeasurement of consumer loans investment
 
 (71,250)
(Gain) / loss on settlement of investments (net)(103,842) (10,310) 48,800
(Gain) / loss on sale of originated mortgage loans (net)(89,017) 
 
Earnings from investments consumer loans, equity method investees(10,803) (25,617) 
Unrealized (gain) / loss on derivative instruments113,558
 2,190
 (5,774)
Changes in fair value of contingent consideration1,581
 
 
Unrealized (gain) / loss on other ABS(10,283) (2,883) 2,322
(Gain) / loss on transfer of loans to REO(19,519) (22,938) (18,356)
(Gain) / loss on transfer of loans to other assets1,977
 (488) (2,938)
(Gain) / loss on Excess MSR recapture agreements(979) (2,384) (2,802)
(Gain) / loss on Ocwen common stock10,860
 (5,346) 
Accretion and other amortization(701,967) (1,031,384) (747,932)
Other-than-temporary impairment30,017
 10,334
 10,264
Valuation and loss provision on loans and real estate owned60,624
 75,758
 77,716
Non-cash portions of servicing revenue, net191,245
 67,672
 (88,325)
Non-cash directors’ compensation1,020
 699
 300
Deferred tax provision(80,054) 168,518
 34,846
Changes in:     
Servicer advances receivable381,400
 (30,688) (2,503)
Other assets(193,681) (32,174) 229,916
Due to affiliates12,510
 41,613
 23,563
Accrued expenses and other liabilities186,311
 26,081
 3,223
Other operating cash flows:     
Interest received from excess mortgage servicing rights45,947
 79,612
 152,589
Interest received from servicer advance investments33,821
 168,595
 185,204
Interest received from Non-Agency RMBS219,704
 211,599
 100,883
Interest received from residential mortgage loans, held-for-investment8,962
 8,021
 2,815
Interest received from PCD consumer loans, held-for-investment36,660
 52,372
 49,582
Distributions of earnings from excess mortgage servicing rights, equity method investees11,059
 13,668
 22,046
Distributions of earnings from consumer loan equity method investees6,176
 6,240
 
Purchases of residential mortgage loans, held-for-sale(5,767,172) (5,135,700) (1,196,018)
Origination of residential mortgage loans, held-for-sale(3,385,868) 
 
Proceeds from sales of purchased and originated residential mortgage loans, held-for-sale6,546,613
 3,514,108
 1,109,876
Principal repayments from purchased residential mortgage loans, held-for-sale194,038
 106,213
 61,494
Net cash provided by (used in) operating activities(1,229,114) (899,718) 560,796
      

Year Ended December 31,
202020192018
Cash Flows From Investing Activities
Business acquisitions, net of cash acquired(1,223,233)(123,185)
Purchase of servicer advance investments(1,294,757)(1,622,808)(2,306,043)
Purchase of MSRs, MSR financing receivables and servicer advance receivables(539,889)(1,450,375)(1,194,467)
Purchase of Agency RMBS(23,187,216)(35,479,893)(10,200,299)
Purchase of Non-Agency RMBS(56,515)(885,629)(2,969,308)
Purchase of residential mortgage loans(85,778)
Purchase of REO and other assets(23,640)(68,024)(33,377)
Purchase of investment in consumer loans, equity method investees(64,499)(308,050)
Purchase of commercial real estate, equity method investees(75,000)
Draws on revolving consumer loans(33,041)(54,375)(63,971)
Payments for settlement of derivatives(214,747)(300,771)(172,152)
Return of investments in Excess MSRs58,970 68,613 74,154 
Return of investments in consumer loans, equity method investees92,748 300,056 
Principal repayments from servicer advance investments1,338,101 1,786,394 2,421,334 
Principal repayments from Agency RMBS1,101,564 2,085,283 111,202 
Principal repayments from Non-Agency RMBS407,996 1,294,010 939,690 
Principal repayments from residential mortgage loans139,561 113,602 147,403 
Proceeds from sale of residential mortgage loans41,622 25,511 
Principal repayments from consumer loans229,218 261,456 311,222 
Principal repayments from MSRs and MSR financing receivables80,838 51,470 
Proceeds from sale of MSRs8,886 1,539 5,776 
Proceeds from sale of MSR financing receivables5,808 22,989 7,472 
Proceeds from sale of Excess MSRs1,142 10,095 19,064 
Proceeds from sale of Agency RMBS24,928,144 22,173,505 7,528,490 
Proceeds from sale of Non-Agency RMBS5,451,493 1,950,384 86,443 
Proceeds from settlement of derivatives164,417 108,472 242,422 
Proceeds from sale of REO79,108 138,910 140,301 
Net cash provided by (used in) investing activities8,645,441 (10,948,515)(5,171,090)
144

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(dollars in thousands)
 

Year Ended December 31,

2018
2017
2016
      
Cash Flows From Investing Activities     
Acquisition of investments in excess mortgage servicing rights
 
 (2,146)
Acquisition of Shellpoint, net of cash acquired(123,185) 
 
SpringCastle Transaction (Note 9), net of cash acquired
 
 (55,523)
Restricted cash acquired from SpringCastle Transaction
 
 74,604
Purchase of servicer advance investments(2,306,043) (12,168,519) (15,266,816)
Purchase of MSRs, MSR financing receivables and servicer advances receivable(1,194,467) (1,661,608) (526,653)
Purchase of Agency RMBS(10,200,299) (9,165,868) (6,812,258)
Purchase of Non-Agency RMBS(2,969,308) (2,570,753) (2,577,625)
Purchase of residential mortgage loans(85,778) (609,627) (191,081)
Purchase of derivatives
 (2,350) (8,292)
Purchase of real estate owned and other assets(33,377) (38,127) (14,097)
Purchase of consumer loans
 
 (176,107)
Purchase of investment in consumer loans, equity method investees(308,050) (470,344) 
 Purchase of commercial real estate, equity method investees(75,000) 
 
Draws on revolving consumer loans(63,971) (56,321) (49,289)
Payments for settlement of derivatives(172,152) (164,025) (84,587)
Return of investments in excess mortgage servicing rights53,055
 172,395
 175,243
Return of investments in excess mortgage servicing rights, equity method investees21,099
 21,972
 16,913
Return of investments in consumer loans, equity method investees300,056
 393,722
 
Principal repayments from servicer advance investments2,421,334
 13,820,019
 17,158,395
Principal repayments from Agency RMBS111,202
 107,666
 95,030
Principal repayments from Non-Agency RMBS939,690
 815,451
 726,176
Principal repayments from residential mortgage loans147,403
 94,807
 38,700
Proceeds from sale of residential mortgage loans25,511
 13,313
 11,176
Principal repayments from consumer loans311,222
 401,403
 301,876
Proceeds from sale of mortgage servicing rights5,776
 
 
Proceeds from sale of mortgage servicing rights financing receivables7,472
 
 
Proceeds from sale of excess mortgage servicing rights19,064
 13,505
 
Proceeds from sale of Agency RMBS7,528,490
 8,880,766
 6,594,868
Proceeds from sale of Non-Agency RMBS86,443
 182,384
 261,489
Proceeds from settlement of derivatives242,422
 126,319
 55,851
Proceeds from sale of real estate owned140,301
 86,241
 71,570
Net cash provided by (used in) investing activities(5,171,090) (1,777,579) (182,583)


NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
(dollars in thousands)
Year Ended December 31,Year Ended December 31,
2018 2017 2016202020192018
Cash Flows From Financing Activities
    Cash Flows From Financing Activities
Repayments of repurchase agreements(93,214,286) (54,289,124) (29,866,052)
Margin deposits under repurchase agreements and derivatives(1,934,868) (1,056,408) (487,072)
Repayments of notes and bonds payable(9,892,659) (8,971,523) (10,843,732)
Payment of deferred financing fees(12,498) (6,610) (37,908)
Repayments of secured financing agreementsRepayments of secured financing agreements(122,526,887)(196,120,793)(85,915,552)
Repayments of warehouse credit facilitiesRepayments of warehouse credit facilities(64,520,481)(34,833,314)(7,298,734)
Margin deposits under secured financing agreements and derivativesMargin deposits under secured financing agreements and derivatives(4,092,498)(4,567,677)(1,934,868)
Proceeds from issuance of term loanProceeds from issuance of term loan592,400 
Repayment of term loanRepayment of term loan(600,000)
Proceeds from issuance of unsecured senior notesProceeds from issuance of unsecured senior notes544,400 
Repayments of secured notes and bonds payableRepayments of secured notes and bonds payable(9,452,948)(9,307,033)(9,892,659)
Deferred financing feesDeferred financing fees(43,705)(6,705)(12,498)
Common stock dividends paid(661,859) (570,232) (433,414)Common stock dividends paid(332,479)(807,788)(661,859)
Borrowings under repurchase agreements99,662,678
 57,762,563
 31,015,797
Return of margin deposits under repurchase agreements and derivatives1,733,387
 1,058,791
 486,050
Borrowings under notes and bonds payable9,770,909
 8,057,720
 9,719,242
Preferred stock dividends paidPreferred stock dividends paid(51,088)(9,334)
Borrowings under secured financing agreementsBorrowings under secured financing agreements113,228,180 207,138,969 90,996,778 
Borrowings under warehouse credit facilitiesBorrowings under warehouse credit facilities63,453,603 36,177,659 8,665,900 
Return of margin deposits under secured financing agreements and derivativesReturn of margin deposits under secured financing agreements and derivatives4,016,721 4,365,946 1,733,387 
Borrowings under secured notes and bonds payableBorrowings under secured notes and bonds payable9,380,533 9,706,864 9,770,909 
Issuance of preferred stockIssuance of preferred stock389,548 423,444 
Issuance of common stock983,149
 835,465
 279,600
Issuance of common stock1,735 752,217 983,149 
Repurchase of common stockRepurchase of common stock(7,462)
Costs related to issuance of common stock(1,087) (936) (825)Costs related to issuance of common stock(72)(824)(1,087)
Noncontrolling interest in equity of consolidated subsidiaries - contributions
 
 
Noncontrolling interest in equity of consolidated subsidiaries - contributions2,449 
Noncontrolling interest in equity of consolidated subsidiaries - distributions(64,559) (84,196) (97,560)Noncontrolling interest in equity of consolidated subsidiaries - distributions(41,800)(54,712)(64,559)
Payment of contingent considerationPayment of contingent consideration(51,994)(10,000)
Purchase of noncontrolling interests in the Buyer925
 (65,860) (3,280)Purchase of noncontrolling interests in the Buyer925 
Net cash provided by (used in) financing activities6,369,232
 2,669,650
 (269,154)Net cash provided by (used in) financing activities(10,111,845)12,846,919 6,369,232 
     
Net (Decrease) Increase in Cash, Cash Equivalents, and Restricted Cash(30,972) (7,647) 109,059
Net Increase (Decrease) in Cash, Cash Equivalents, and Restricted CashNet Increase (Decrease) in Cash, Cash Equivalents, and Restricted Cash389,539 275,856 (30,972)
     
Cash, Cash Equivalents, and Restricted Cash, Beginning of Period446,050
 453,697
 344,638
Cash, Cash Equivalents, and Restricted Cash, Beginning of Period690,934 415,078 446,050 
     
Cash, Cash Equivalents, and Restricted Cash, End of Period$415,078
 $446,050
 $453,697
Cash, Cash Equivalents, and Restricted Cash, End of Period$1,080,473 $690,934 $415,078 
     
Supplemental Disclosure of Cash Flow Information     Supplemental Disclosure of Cash Flow Information
Cash paid during the period for interest$564,722
 $442,287
 $350,028
Cash paid during the period for interest$512,139 $902,466 $564,722 
Cash paid during the period for income taxes5,012
 5,021
 1,109
Cash paid during the period for income taxes3,629 1,479 5,012 
     
Supplemental Schedule of Non-Cash Investing and Financing ActivitiesSupplemental Schedule of Non-Cash Investing and Financing ActivitiesSupplemental Schedule of Non-Cash Investing and Financing Activities
Dividends declared but not paid$184,552
 $153,681
 $115,356
Purchase of Agency and Non-Agency RMBS, settled after year end2,048,348
 1,169,896
 1,381,968
Common stock dividends declared but not paidCommon stock dividends declared but not paid$82,949 $207,761 $184,552 
Preferred stock dividends declared but not paidPreferred stock dividends declared but not paid14,357 3,971 
Warrants issued with term loanWarrants issued with term loan53,462 
Purchase of investments, primarily Agency and Non-Agency RMBS, settled after year endPurchase of investments, primarily Agency and Non-Agency RMBS, settled after year end154 902,081 2,048,348 
Sale of investments, primarily Agency RMBS, settled after year end3,925,198
 1,030,850
 1,687,788
Sale of investments, primarily Agency RMBS, settled after year end4,180 5,256,014 3,925,198 
Transfer from residential mortgage loans to real estate owned and other assets109,527
 141,968
 249,497
Transfer from residential mortgage loans to real estate owned and other assets69,812 95,640 109,527 
Transfer from residential mortgage loans, held-for-investment to residential mortgage loans, held-for-sale23,080
 23,080
 316,199
Transfer from residential mortgage loans, held-for-investment to residential mortgage loans, held-for-sale9,136 23,080 
Non-cash distributions from Consumer Loan Companies
 
 25
Non-cash distributions from LoanCo25,739
 44,587
 
Non-cash distributions from LoanCo25,739 
Non-cash distributions to noncontrolling interest
 
 69,466
MSR purchase price holdback(697) 40,854
 90,058
MSR purchase price holdback(45,013)(25,245)(697)
Shellpoint Acquisition purchase price holdback8,173
 
 
Shellpoint Acquisition purchase price holdback8,173 
Shellpoint Acquisition contingent consideration39,300
 
 
Shellpoint Acquisition contingent consideration39,300 
Guardian Acquisition contingent considerationGuardian Acquisition contingent consideration13,893 
Ditech effective settlement of Preexisting RelationshipsDitech effective settlement of Preexisting Relationships4,919 
Real estate securities retained from loan securitizations900,491
 403,270
 165,782
Real estate securities retained from loan securitizations518,515 1,171,959 900,491 
Residential mortgage loans subject to repurchase121,602
 
 
Residential mortgage loans subject to repurchase1,452,005 172,336 121,602 
Remeasurement of Consumer Loan Companies noncontrolling interest
 
 110,438
Ocwen transaction (Note 5) - excess mortgage servicing rights638,567
 71,982
 
Ocwen transaction (Note 5) - servicer advance investments3,175,891
 481,220
 
Ocwen transaction (Note 5) - mortgage servicing rights financing receivables, at fair value1,017,993
 64,450
 
Ocwen transaction - Excess MSRsOcwen transaction - Excess MSRs638,567 
Ocwen transaction - servicer advance investmentsOcwen transaction - servicer advance investments3,175,891 
Ocwen transaction - MSR financing receivablesOcwen transaction - MSR financing receivables1,017,993 
See notes to consolidated financial statements.


145

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 20172020, 2019 and 20162018
(dollars in tables in thousands, except share data)

1. ORGANIZATION


New Residential Investment Corp. (together with its subsidiaries, “New Residential”Residential,” or “the Company”) is a Delaware corporation that was formed as a limited liability company in September 2011 (commenced operations on December 8, 2011) for the purpose of making real estate related investments and commenced operations on December 8, 2011.investments. New Residential is an independent publicly traded real estate investment trust (“REIT”) primarily focused on investing in residential mortgage related assets. New Residentialassets and is listed on the New York Stock Exchange (“NYSE”) under the symbol “NRZ.”


New Residential has elected and intends to qualify to be taxed as a REIT for U.S. federal income tax purposes. As such, New Residential will generally not be subject to U.S. federal corporate income tax on that portion of its net income that is distributed to stockholders if it distributes at least 90% of its REIT taxable income to its stockholders by prescribed dates and complies with various other requirements. See Note 17Notes 2 and 19 for further discussion regarding New Residential’s taxable REIT subsidiaries.


New Residential, through its wholly-owned subsidiaries New Residential Mortgage LLC (“NRM”) and NewRez LLC (“NewRez”), is licensed or otherwise eligible to service residential mortgage loans in all states within the United States and the District of Columbia. Each of NRM and NewRez is also approved to service mortgage loans on behalf of investors, including the Federal National Mortgage Association (“Fannie Mae”) and Federal Home Loan Mortgage Corporation (“Freddie Mac”) (collectively, Government Sponsored Enterprises or “GSEs”) and, solely in the case of NewRez, Government National Mortgage Association (“Ginnie Mae”). NewRez is also eligible to perform servicing on behalf of other servicers (subservicing).

NewRez currently originates, sells and securitizes, or has in the past originated, sold, and securitized, conventional (conforming to the underwriting standards of Fannie Mae or Freddie Mac; collectively referred to as “Agency” loans), government-insured Federal Housing Administration (“FHA”) and Department of Veterans Affairs (“VA”), and U.S Department of Agriculture (“USDA”) and non-qualified (“Non-QM”) residential mortgage loans. The GSEs or Ginnie Mae guarantee securitizations are completed under their applicable policies and guidelines. New Residential generally retains the right to service the underlying residential mortgage loans sold and securitized by NewRez. NRM and NewRez are required to conduct aspects of their operations in accordance with applicable policies and guidelines published by FHA, Fannie Mae and Freddie Mac.

New Residential has entered into a management agreement (the “Management Agreement”) with FIG LLC (the “Manager”), an affiliate of Fortress Investment Group LLC (“Fortress”), pursuant to which the Manager provides a management team and other professionals who are responsible for implementing New Residential’s business strategy, subject to the supervision of New Residential’s board of directors. For its services, the Manager is entitled to management fees and incentive compensation, both defined in, and in accordance with the terms of, the Management Agreement. The Manager also manages investment funds that until June 2018, indirectly owned a majority of the outstanding common stock of OneMain Holdings, Inc. (formerly Springleaf Holdings, Inc.) (together with its subsidiaries, “OneMain”), former managing member of the Consumer Loan Companies (Note 9). The Manager also manages investment funds that until August 2, 2018, indirectly owned approximately 40.5% of the outstanding interests in Nationstar Mortgage LLC (“Nationstar”), a leading residential mortgage servicer. As of December 31, 2018, such ownership of the outstanding interests in Nationstar, through ownership of its parent, WMIH Corp., was 0.0%.See Note 16 for additional information.


As of December 31, 2018,2020, New Residential conducted its business through the following segments:segments (i) Origination, (ii) Servicing, and Originations, (ii)(iii) MSR Related Investments, (iv) Residential Securities and Loans, (iii)(v) Consumer Loans and (iv)(vi) Corporate.


Approximately 2.4 million shares of New Residential’s common stock were held by Fortress, through its affiliates, as of December 31, 2018.2020. In addition, Fortress, through its affiliates, held options relating to approximately 6.912.0 million shares of New Residential’s common stock as of December 31, 2020.

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Accounting — The accompanying consolidated financial statements are prepared in accordance with U.S. generally accepted accounting principles (“GAAP’’ or “US GAAP”). The consolidated financial statements include the accounts of New Residential and its consolidated subsidiaries. All significant intercompany transactions and balances have been eliminated. New Residential consolidates those entities in which it has control over significant operating, financial and investing decisions of the entity, as well as those entities deemed to be variable interest entities (“VIEs”) in which New Residential is determined to be the primary beneficiary. For entities over which New Residential exercises significant influence, but which do not meet the requirements for consolidation, New Residential uses the equity method of accounting whereby it records its share of the underlying income of such entities. Distributions from equity method investees are classified in the Statements of Cash Flows based on the cumulative earnings approach, where all distributions up to cumulative earnings are classified as distributions of earnings.

146

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2020, 2019 and 2018
(dollars in tables in thousands, except share data)
Reclassifications — Beginning in the second quarter of 2020, the Company changed its presentation of certain balance sheet and income statement line items to better reflect changes in the business and how the Company is viewed and managed. As a result, the presentation of certain prior period amounts have been reclassified to be consistent with the current period presentation. Such reclassifications had no impact on net income, total assets, total liabilities, or stockholders’ equity.

Risks and Uncertainties — In the normal course of business, New Residential encounters primarily two significant types of economic risk: credit and market. Credit risk is the risk of default on New Residential’s investments that results from a borrower’s or counterparty’s inability or unwillingness to make contractually required payments. Market risk reflects changes in the value of investments due to changes in prepayment rates, interest rates, spreads or other market factors, including risks that impact the value of the collateral underlying New Residential’s investments. New Residential believes that the carrying values of its investments are reasonable taking into consideration these risks along with estimated prepayments, financings, collateral values, payment histories, and other information. Furthermore, for each of the periods presented, a significant portion of New Residential’s assets are dependent on its servicers’ and subservicers’ ability to perform their obligations servicing the loans underlying New Residential’s Excess MSRs, MSRs, MSR Financing Receivables, Servicer Advance Investments, Non-Agency RMBS and loans. If a servicer is terminated, New Residential’s right to receive its portion of the cash flows related to interests in servicing related assets may also be terminated.

The outbreak of the novel coronavirus (“COVID-19”) pandemic around the globe continues to adversely impact the U.S. and world economies and has contributed to significant volatility in global financial and credit markets. The impact of the outbreak has evolved rapidly. The major disruptions caused by COVID-19 significantly slowed many commercial activities in the U.S., resulting in a rapid rise in unemployment claims, reduced business revenues and sharp reductions in liquidity and the fair value of many assets, including those in which the Company invests. The ultimate duration and impact of the COVID-19 pandemic and response thereto remains uncertain.

New Residential is subject to significant tax risks. If New Residential were to fail to qualify as a REIT in any taxable year, New Residential would be subject to U.S. federal corporate income tax (including any applicable alternative minimum tax), which could be material. Unless entitled to relief under certain statutory provisions, New Residential would also be disqualified from treatment as a REIT for the four taxable years following the year during which qualification is lost.

Use of Estimates — The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates.

Investment Consolidation and Transfers of Financial Assets — For each investment made, the Company evaluates the underlying entity that issued the securities acquired or to which the Company makes a loan to determine the appropriate accounting. A similar analysis is performed for each entity with which the Company enters into an agreement for management, servicing or related services. In performing the analysis, the Company refers to guidance in ASC 810-10, Consolidation. In situations where the Company is the transferor of financial assets, the Company refers to the guidance in ASC 860-10, Transfers and Servicing. In VIEs, an entity is subject to consolidation under ASC 810-10 if the equity investors either do not have sufficient equity at risk for the entity to finance its activities without additional subordinated financial support, are unable to direct the entity’s activities or are not exposed to the entity’s losses or entitled to its residual returns. VIEs within the scope of ASC 810-10 are required to be consolidated by their primary beneficiary. The primary beneficiary of a VIE is determined to be the party that has both the power to direct the activities of a VIE that most significantly impact the VIE’s economic performance and the obligation to absorb losses of the VIE that could potentially be significant to the VIE or the right to receive benefits from the VIE that could potentially be significant to the VIE. This determination can sometimes involve complex and subjective analyses. Further, ASC 810-10 also requires ongoing assessments of whether an enterprise is the primary beneficiary of a VIE. In accordance with ASC 810-10, all transferees, including variable interest entities, must be evaluated for consolidation. If the Company determines that consolidation is not required, it will then assess whether the transfer of the underlying assets would qualify as a sale, should be accounted for as secured financings under GAAP, or should be accounted for as an equity method investment, depending on the circumstances.

A Special Purpose Entity (“SPE”) is an entity designed to fulfill a specific limited need of the company that organized it. SPEs are often used to facilitate transactions that involve securitizing financial assets or resecuritizing previously securitized financial assets. The objective of such transactions may include obtaining non-recourse financing, obtaining liquidity or refinancing the
147

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2020, 2019 and 2018
(dollars in tables in thousands, except share data)
underlying securitized financial assets on improved terms. Securitization involves transferring assets to an SPE to convert all or a portion of those assets into cash before they would have been realized in the normal course of business through the SPE’s issuance of debt or equity instruments. Investors in an SPE usually have recourse only to the assets in the SPE and depending on the overall structure of the transaction, may benefit from various forms of credit enhancement, such as over-collateralization in the form of excess assets in the SPE, priority with respect to receipt of cash flows relative to holders of other debt or equity instruments issued by the SPE, or a line of credit or other form of liquidity agreement that is designed with the objective of ensuring that investors receive principal and/or interest cash flow on the investment in accordance with the terms of their investment agreement.

The Company may periodically enter into transactions in which it transfers assets to a third party. Upon a transfer of financial assets, the Company will sometimes retain or acquire subordinated interests in the related assets. Pursuant to ASC 860-10, a determination must be made as to whether a transferor has surrendered control over transferred financial assets. That determination must consider the transferor’s continuing involvement in the transferred financial asset, including all arrangements or agreements made contemporaneously with, or in contemplation of, the transfer, even if they were not entered into at the time of the transfer. The financial components approach under ASC 860-10 limits the circumstances in which a financial asset, or portion of a financial asset, should be derecognized when the transferor has not transferred the entire original financial asset to an entity that is not consolidated with the transferor in the financial statements being presented and/or when the transferor has continuing involvement with the transferred financial asset. It defines the term “participating interest” to establish specific conditions for reporting a transfer of a portion of a financial asset as a sale. Under ASC 860-10, after a transfer of financial assets that meets the criteria for treatment as a sale-legal isolation, ability of transferee to pledge or exchange the transferred assets without constraint and transferred control-an entity recognizes the financial and servicing assets it acquired or retained and the liabilities it has incurred, derecognizes financial assets it has sold and derecognizes liabilities when extinguished. The transferor would then determine the gain or loss on sale of financial assets by allocating the carrying value of the underlying mortgage between securities or loans sold and the interests retained based on their fair values. The gain or loss on sale is the difference between the cash proceeds from the sale and the amount allocated to the securities or loans sold. When a transfer of financial assets does not qualify for sale accounting, ASC 860-10 requires the transfer to be accounted for as a secured borrowing with a pledge of collateral.

From time to time, the Company may securitize mortgage loans it holds if such financing is available. Depending upon the structure of the securitization transaction, these transactions will be recorded in accordance with ASC 860-10 and will be accounted for as either a sale and the loans will be removed from the Consolidated Balance Sheets or as a financing and the loans will remain on the Consolidated Balance Sheets. ASC 860-10 is a standard that may require the Company to exercise significant judgment in determining whether a transaction should be recorded as a sale or a financing

Excess MSRs — Excess MSRs refer to the excess servicing spread related to mortgage servicing rights, whose underlying collateral is securitized in a trust. Upon acquisition, New Residential has elected to record each of such investments at fair value. New Residential elected to record its investments at fair value in order to provide users of the financial statements with better information regarding the effects of prepayment risk and other market factors on Excess MSRs. Under this election, New Residential records a valuation adjustment on its Excess MSRs on a quarterly basis to recognize the changes in fair value in net income. Excess MSRs are aggregated into pools as applicable; each pool of Excess MSRs is accounted for in the aggregate. Interest income for Excess MSRs is accreted into interest income on an effective yield or “interest” method, based upon the expected excess mortgage servicing amount through the expected life of the underlying mortgages. Changes to expected cash flows result in a cumulative retrospective adjustment, which will be recorded in the period in which the change in expected cash flows occurs. Under the retrospective method, the interest income recognized for a reporting period is measured as the difference between the amortized cost basis at the end of the period and the amortized cost basis at the beginning of the period, plus any cash received during the period. The amortized cost basis is calculated as the present value of estimated future cash flows using an effective yield, which is the yield that equates all past actual and current estimated future cash flows to the initial investment. In addition, New Residential’s policy is to recognize interest income only on its Excess MSRs in existing eligible underlying mortgages. The difference between the fair value of Excess MSRs and their amortized cost basis is recorded as Change in fair value of investments. Fair value is generally determined by discounting the expected future cash flows using discount rates that incorporate the market risks and liquidity premium specific to the Excess MSRs, and therefore may differ from their effective yields.

MSRs — MSRs represent the contractual right to service mortgage loans. The Company recognizes MSRs created through the sale of loans it originates. Under the accounting guidance for transfers and servicing, the Company initially measures a
148

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2020, 2019 and 2018
(dollars in tables in thousands, except share data)
mortgage servicing asset that qualifies for separate recognition at fair value on the date of transfer. New Residential elected to record its investments at fair value in order to provide users of the financial statements with better information regarding the effects of prepayment risk and other market factors on MSRs. Under this election, New Residential records a valuation adjustment on its MSRs on a quarterly basis to recognize the changes in fair value in net income. MSRs are aggregated into pools as applicable; each pool of MSRs is accounted for in the aggregate. Income from MSRs is recorded in Servicing revenue, net of change in fair value and comprises (i) income from the MSRs, plus or minus (ii) the mark-to-market on the MSRs including change in fair value due to realization of cash flows. Fair value is generally determined by discounting the expected future cash flows using discount rates that incorporate the market risks and liquidity premium specific to the MSRs.

MSR Financing Receivables — In certain cases, New Residential has legally purchased MSRs or the right to the economic interest in MSRs; however, New Residential has determined that the purchase agreement would not be treated as a sale under GAAP. Therefore, rather than recording an investment in MSRs, New Residential records an investment in mortgage servicing rights financing receivables. Income from this investment (net of subservicing fees) is recorded as interest income, and New Residential has elected to measure the investment at fair value, with changes in fair value flowing through Change in fair value of investments in the Consolidated Statements of Income.

Servicer Advance Investments — New Residential accounts for its Servicer Advance Investments similarly to its Excess MSRs. Interest income for Servicer Advance Investments is accreted into interest income on an effective yield or “interest” method, based upon the expected aggregate cash flows of the Servicer Advance Investments, including the basic fee component of the related MSR (but excluding any Excess MSR component) through the expected life of the underlying mortgages, net of a portion of the basic fee component of the MSR that New Residential remits to the servicer as compensation for the servicer’s servicing activities. Changes to expected cash flows result in a cumulative retrospective adjustment, which is recorded in the period in which the change in expected cash flows occurs. Refer to “—Excess MSRs” for a description of the retrospective method. Fair value is generally determined by discounting the expected future cash flows using discount rates that incorporate the market risks and liquidity premium specific to the Servicer Advance Investments, and therefore may differ from their effective yields.

Real Estate and Other Securities — Agency and Non-Agency RMBS are classified as either available-for-sale or accounted for under the fair value option. The Company determines the appropriate classification of its securities at the time they are acquired and evaluates the appropriateness of such classifications at each balance sheet date. If classified as available-for-sale, investments are carried at fair value, with net unrealized gains or losses reported as a component of accumulated other comprehensive income. If classified under the fair value option, changes in fair value are recorded in the Consolidated Statements of Income as a component of Change in fair value of investments.

Fair value is determined under the guidance of ASC 820, Fair Value Measurements and Disclosures. Management’s judgment is used to arrive at the fair value of the Company’s RMBS investments, taking into account prices obtained from third-party pricing providers and other applicable market data. The third-party pricing providers use pricing models that generally incorporate such factors as coupons, primary and secondary mortgage rates, rate reset periods, issuer, prepayment speeds, credit enhancements and expected life of the security. The Company’s application of ASC 820 guidance is discussed in further detail in Note 13.

Investment securities transactions are recorded on the trade date. At disposition, the net realized gain or loss is determined on the basis of the cost of the specific investment and is included in net income.

There are several different accounting models that may be applicable for purposes of the recognition of interest income on RMBS depending on whether the security is designated as available-for-sale or fair value option.

The following accounting models apply to RMBS classified as available-for-sale:

(i) RMBS of high credit quality rated ‘AA’ or higher that, at the time of purchase, the Company expects to collect all contractual cash flows and the security cannot be contractually prepaid in such a way that the Company would not recover substantially all of its recorded investment.

(ii) Non-Agency RMBS which are not of high credit quality at the time of purchase or that can be contractually prepaid or otherwise settled in such a way that the Company would not recover substantially all of its recorded investment.
149

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2020, 2019 and 2018
(dollars in tables in thousands, except share data)

For RMBS of high credit quality accounted for under (i) above, the Company recognizes interest income by applying the permitted “interest method,” whereby purchase premiums and discounts are amortized and accreted, respectively, as an adjustment to contractual interest income accrued at each security’s stated coupon rate. The interest method is applied at the individual security level based upon each security’s effective interest rate. The Company calculates each security’s effective interest rate at the time of purchase by solving for the discount rate that equates the present value of that security's remaining contractual cash flows (assuming no principal prepayments) to its purchase price. Because each security’s effective interest rate does not reflect an estimate of future prepayments, the Company refers to this manner of applying the interest method as the “contractual effective interest method.” When applying the contractual effective interest method to its investments in RMBS, as principal prepayments occur, a proportional amount of the unamortized premium or discount is recognized in interest income such that the contractual effective interest rate on the remaining security balance is unaffected.

For Non-Agency RMBS accounted for under (ii) above, the Company recognizes interest income by applying the required prospective level-yield methodology. Interest income under this methodology is impacted by management judgments around both the amount and timing of credit losses (defaults) and prepayments. Consequently, interest income on these Non-Agency RMBS is recognized based on the timing and amount of cash flows expected to be collected, as opposed to being based on contractual cash flows. These securities are generally purchased at a discount to the principal amount. At the original acquisition date, the Company estimates the timing and amount of cash flows expected to be collected and calculates the present value of those amounts to the Company’s purchase price. In each subsequent balance sheet date, the Company revises its estimates of the remaining timing and amount of cash flows expected to be collected. If there is a positive change in the amount and timing of future cash flows expected to be collected from the previous estimate, the effective interest rate in future accounting periods may increase resulting in an increase in the reported amount of interest income in future periods. A positive change in the amount and timing of future cash flows expected to be collected is considered to have occurred when the net present value of future cash flows expected to be collected has increased from the previous estimate. This can occur from a change in either the timing of when cash flows are expected to be collected (i.e., from changes in prepayment speeds or the timing of estimated defaults) or in the amount of cash flows expected to be collected (i.e., from reductions in estimates of future defaults). If there is a negative or adverse change in the amount and timing of future cash flows expected to be collected from the previous estimate, and the security's fair value is below its amortized cost, an impairment loss equal to the adverse change in cash flows expected to be collected, discounted using the security's effective rate before impairment, is required to be recorded in current period earnings. Additionally, while the effective interest rate used to accrete interest income after an impairment has been recognized will generally be the same, the amount of interest income recorded in future periods will decline because of the reduced balance of the amortized cost basis of the investment to which such effective interest rate is applied.

The following accounting models apply to RMBS accounted for under the fair value option:

(iii) RMBS of high credit quality rated ‘AA’ or higher that, at the time of purchase, the Company expects to collect all contractual cash flows and the security cannot be contractually prepaid in such a way that the Company would not recover substantially all of its recorded investment.

(iv) Non-Agency RMBS which are not of high credit quality at the time of purchase or that can be contractually prepaid or otherwise settled in such a way that the Company would not recover substantially all of its recorded investment.

Interest income on RMBS accounted for in (iii) above is recognized based on the stated coupon rate and the outstanding principal amount. The original purchase premium or discount is not amortized or accreted as part of interest income but rather reflected as part of the security’s fair value.

Interest income on Non-Agency RMBS accounted for in (iv) above is recognized in accordance with the model described in (ii) above.

In June 2016, FASB issued ASU 2016-13, Financial Instruments - Credit Losses (“CECL”). This new guidance changed how entities measure credit losses for most financial assets that are not measured at fair value with changes in fair value recognized through net income. The Company adopted the new guidance as of January 1, 2020. The new guidance specifically excludes available-for-sale securities measured at fair value, with changes in fair value recognized through net income. Accordingly, the impact of the new guidance on accounting for the Company's debt securities was limited to recognition of effective yield which was historically impacted by other than temporary impairment recorded under standards prior to the adoption of CECL. As the new guidance eliminates the accounting for other than temporary impairment, this guidance impacted the Company's unrealized
150

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2020, 2019 and 2018
(dollars in tables in thousands, except share data)
and realized gain (loss) amounts. Refer to the Recent Accounting Pronouncements section regarding the impact of the adoption of the standard on the Company’s consolidated financial statements.

Subsequent to the adoption of CECL on January 1, 2020, the Company evaluates its RMBS classified as available-for-sale on a quarterly basis to assess whether a decline in the fair value below the amortized cost basis should be recognized in net income or other comprehensive income. The presence of an impairment is based upon a fair value decline below a security’s amortized cost basis and a corresponding adverse change in expected cash flows due to credit related factors as well as non-credit factors, such as changes in interest rates and market spreads. A security is considered to be impaired if the Company (i) intends to sell the security, (ii) will more likely than not be required to sell the security before recovering its cost basis, or (iii) does not expect to recover the security’s entire amortized cost basis, even if the Company does not intend to sell the security, or the Company believes it is more likely than not that it will be required to sell the security before recovering its cost basis. Under these scenarios, the full amount of impairment is recognized currently in net income and the cost basis of the security is adjusted. However, if the Company does not intend to sell the impaired security and it is more likely than not that it will not be required to sell before recovery, the impairment is separated into (i) the estimated amount relating to credit loss, or the credit component, and (ii) the amount relating to all other factors, or the non-credit component. Credit related impairment is recognized as an allowance on the balance sheet with a corresponding adjustment to net income, with the remainder of the loss recognized in accumulated other comprehensive income (loss). The allowance for credit loss as well as adjustment to net income can be reversed for subsequent changes in the estimate of expected credit loss. Impairment has been classified within Provision (reversal) for credit losses on securities in the Consolidated Statements of Income.

Prior to the adoption of ASU 2016-13, the Company accounted for its securities under ASC 310 and ASC 325 and evaluated securities for other-than-temporary impairment (“OTTI”) on at least a quarterly basis. The determination of whether a security was other-than-temporarily impaired involved judgments and assumptions based on subjective and objective factors. When the fair value of a real estate security was less than its amortized cost at the balance sheet date, the security was considered impaired, and the impairment was designated as either "temporary" or “other-than-temporary.”

When a real estate security was impaired, an OTTI was considered to have occurred if (i) the Company intended to sell the security (i.e., a decision has been made as of the reporting date) or (ii) it was more likely than not that the Company was required to sell the security before recovery of its amortized cost basis. If the Company intended to sell the security or if it was more likely than not that the Company was required to sell the real estate security before recovery of its amortized cost basis, the entire amount of the impairment loss, if any, was recognized in net income as a realized loss and the cost basis of the security was adjusted to its fair value. Additionally, for securities accounted for under ASC 325-40 an OTTI was deemed to have occurred when there was an adverse change in the expected cash flows to be received and the fair value of the security was less than its carrying amount. In determining whether an adverse change in cash flows occurred, the present value of the remaining cash flows, as estimated at the initial transaction date (or the last date previously revised), was compared to the present value of the expected cash flows at the current reporting date. The estimated cash flows reflected those a “market participant” would use and included observations of current information and events, and assumptions related to fluctuations in interest rates, prepayment speeds and the timing and amount of potential credit losses. Cash flows were discounted at a rate equal to the current yield used to accrete interest income. Any resulting OTTI adjustments were reflected in the Provision (reversal) for credit losses on securities line item in the Consolidated Statements of Income.

The determination as to whether an OTTI existed was subjective, given that such determination was based on information available at the time of assessment as well as the Company’s estimate of the future performance and cash flow projections for the individual security. As a result, the timing and amount of an OTTI constituted an accounting estimate that could change materially over time. Increases in interest income could have been recognized on a security on which the Company previously recorded an OTTI charge if the performance of such security subsequently improved.

Residential Mortgage Loans and Consumer Loans — The Company's loan portfolio primarily consists of residential mortgage and consumer loans. The Company’s loans are classified as (i) held-for-investment at fair value, (ii) held-for-sale at fair value or (iii) held-for-sale at lower of cost or fair value. Loans are also eligible to be accounted for under the fair value option which are recorded on the Consolidated Balance Sheets at fair value and the periodic changes in fair value is recorded as a component of Change in fair value of investments in the Statements of Income. When the Company has the intent and ability to hold loans for the foreseeable future or to maturity/payoff, such loans are classified as held for investment. When the Company has the intent to sell loans, such loans are classified as held for sale.

151

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2020, 2019 and 2018
(dollars in tables in thousands, except share data)
For originated residential mortgage loans measured at fair value, New Residential reports the change in the fair value within Gain on originated mortgage loans, held-for-sale, net in the Consolidated Statements of Income. Fair value is generally determined using a market approach by utilizing either (i) the fair value of securities backed by similar mortgage loans, adjusted for certain factors to approximate the fair value of a whole mortgage loan, (ii) current commitments to purchase loans or (iii) recent observable market trades for similar loans, adjusted for credit risk and other individual loan characteristics.

For acquired residential mortgage loans measured at fair value, New Residential reports the change in the fair value within Change in fair value of investments in the Consolidated Statements of Income. Fair value is generally determined by discounting the expected future cash flows using inputs such as default rates, prepayment speeds and discount rates.

For loans measured at the lower of cost or fair value, the Company accounts for any excess of cost over fair value as a valuation allowance and include changes in the valuation allowance in Valuation and credit loss provision (reversal) on loans and real estate owned (“REO”) in the Consolidated Statements of Income in the period in which the change occurs. Purchase price discounts or premiums are deferred in a contra loan account until the related loan is sold. The deferred discounts or premiums are an adjustment to the basis of the loan and are included in the quarterly determination of the lower of cost or fair value adjustments and/or the gain or loss recognized at the time of sale.

Interest earned on residential mortgage loans measured at fair value are reported in Interest income in the Consolidated Statements of Income.

As allowed upon adoption of CECL on January 1, 2020, New Residential elected to apply the fair value option for all consumer loans. The fair value option provides an election which allows a company to irrevocably elect fair value for certain financial asset and liabilities on an instrument-by-instrument basis. The Company elected the fair value option for these loans to better align reported results with the underlying economic changes in value of the loans on the Company’s Consolidated Balance Sheets. Refer to the Recent Accounting Pronouncements section regarding the impact of the adoption of the standard on the Company’s consolidated financial statements. Unrealized gains (losses) from the change in fair value of consumer loans are recognized in Change in fair value of investments in the Consolidated Statements of Income. Realized gains (losses) are recorded in Gain on settlement of investments, net in the Consolidated Statements of Income. Interest income is recognized over the life of the loan using the effective interest method and is recorded on the accrual basis.

Subsequent to the adoption of CECL on January 1, 2020, the Company’s residential mortgage loans and consumer loans are carried at fair value or the lower of cost or fair value. As a result, these loans are not subject to an allowance for credit losses under the CECL impairment model.

A loan is determined to be past due when a monthly payment is due and unpaid for 30 days or more. Loans, other than PCD loans, are placed on nonaccrual status and considered non-performing when full payment of principal and interest is in doubt, which generally occurs when principal or interest is 120 days or more past due unless the loan is both well secured and in the process of collection. Loans held-for-sale are subject to the nonaccrual policy. A loan may be returned to accrual status when repayment is reasonably assured and there has been demonstrated performance under the terms of the loan or, if applicable, the terms of the restructured loan. New Residential’s ability to recognize interest income on nonaccrual loans as cash interest payments are received rather than as a reduction of the carrying value of the loans is based on the recorded loan balance being deemed fully collectible.

Mortgage Loan Repurchases — NewRez, as an approved issuer of Ginnie Mae MBS, originates and securitizes government-insured residential mortgage loans. As the issuer of the Ginnie Mae-guaranteed securitizations, NewRez has the unilateral right to repurchase loans from the securitizations when they are delinquent for more than 90 days. Loans in forbearance that are three or more consecutive payments delinquent are included as delinquent loans permitted to be repurchased. Under GAAP, NewRez is required to recognize the right to loans on its balance sheet and establish a corresponding liability upon the triggering of the repurchase right regardless of whether NewRez intends to repurchase the loans. Upon recognizing loans eligible for repurchase, the Company does not change the accounting for MSRs related to previously sold loans. Upon reacquisition of a loan the MSR is written off.

Cash and Cash Equivalentsand Restricted Cash — New Residential considers all highly liquid short-term investments with maturities of 90 days or less when purchased to be cash equivalents. Substantially all amounts on deposit with major financial institutions exceed insured limits. As of December 31, 2020 and 2019, New Residential held: (i) $36.3 million and $64.0
152

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2020, 2019 and 2018
(dollars in tables in thousands, except share data)
million, respectively, of restricted cash related to the financing of servicer advances that has been pledged to the note holders for interest and fees payable, (ii) $4.7 million and $4.7 million, respectively, of restricted cash related to Ginnie Mae Excess MSRs, (iii) $27.0 million and $32.4 million, respectively, of restricted cash related to the financing of consumer loans, and (iv) $15.7 million and $0.0 million, respectively, of restricted cash related to the financing of real estate securities, (v) $0.1 million and $0.0 million, respectively, of restricted cash related to single family rental properties, and (vi) $51.9 million and $61.1 million, respectively, of restricted cash related to MSRs. Restricted cash also consists of cash the Company has pledged to cover variation margin with its financing and certain derivative counterparties.

Servicer Advances Receivable — Represents servicer advances due to New Residential’s servicer subsidiary, NRM (Note 6). The servicer advances receivable purchased in conjunction with MSRs are recorded with purchase discounts. Subsequent advances are recorded at cost, subject to impairment. Any related purchase discounts are accreted into servicing revenue, net (MSRs) or interest income (MSR financing receivables) on a straight-line basis over the estimated weighted average life of the advances.

Other Assets and Other Liabilities — Other assets and liabilities are composed of the following:
Other AssetsAccrued Expenses and Other Liabilities
December 31,December 31,
2020201920202019
Margin receivable, net(A)
$271,753 $280,176 MSRs purchase price holdback$25,121 $75,348 
Servicing fee receivables137,426 159,607 Interest payable44,623 68,668 
Due from servicers67,854 163,961 Accounts payable87,406 119,771 
Principal and interest receivable41,589 85,191 Derivative liabilities (Note 11)119,762 6,885 
Equity investment(B)
55,504 114,763 Due to servicers59,671 102,411 
Other receivables109,111 117,045 Due to Agencies26,748 25,435 
REO45,299 93,672 Contingent consideration14,247 55,222 
Single-family rental properties41,271 24,133 Accrued compensation and benefits67,025 41,228 
Goodwill(C)
29,468 29,737 Excess spread financing, at fair value18,420 31,777 
Notes receivable(D)
52,389 37,001 Operating lease liability31,270 38,520 
Warrants, at fair value23,218 28,042 Reserve for sales recourse9,799 12,549 
Recovery asset13,006 23,100 Reserve for servicing losses9,288 
Property and equipment27,493 18,018 Deferred tax liability7,859 
Receivable from government agency(E)
14,369 19,670 Other liabilities16,063 22,976 
Intangible assets34,125 40,963 $537,302 $600,790 
Prepaid expenses30,949 19,249 
Operating lease right-of-use assets26,913 32,120 
Derivative assets (Note 11)290,144 41,501 
Ocwen common stock, at fair value11,187 7,952 
Deferred tax asset8,669 
Deferred financing costs, net886 
Other assets34,468 51,230 
$1,358,422 $1,395,800 
(A)Represents collateral posted primarily as a result of changes in fair value of New Residential’s 1) real estate securities securing its secured financing agreements and 2) derivative instruments.
(B)Represents equity investments in funds that invest in 1) a commercial redevelopment project, 2) operating companies in the single-family housing industry. The indirect investments are accounted for at fair value based on the net asset value of New Residential’s investment and as an equity method investment, respectively. Equity investments also includes an investment in Covius Holding Inc. (“Covius”), a provider of various technology-enabled services to the mortgage and real estate industries.
153

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2020, 2019 and 2018
(dollars in tables in thousands, except share data)
(C)Includes goodwill derived from the acquisition of Shellpoint Partners LLC (“Shellpoint”) and DGG RE Investments d/b/a Guardian Asset Management LLC (“Guardian”).
(D)Represents a four-year subordinated debt facility to Covius.
(E)Represents claims receivable from the FHA on early buyout (“EBO”) and reverse mortgage loans for which foreclosure has been completed and for which New Residential has made or intends to make a claim on the FHA guarantee.

Real estate owned (REO)— REO assets are those individual properties acquired by New Residential or where New Residential receives the property in satisfaction of a debt (e.g., by taking legal title or physical possession). New Residential measures REO assets at the lower of cost or fair value, with valuation changes recorded in Other income or Valuation and credit loss provision (reversal) on loans and real estate owned. REO assets are managed for prompt sale and disposition at the best possible economic value.

The following table presents activity related to the carrying value of New Residential’s investments in REO:
Real Estate Owned
Balance at December 31, 2018$113,410 
Purchases68,024 
Transfer of loans to real estate owned86,167 
Sales(A)
(150,431)
Valuation (provision) reversal on REO635 
Balance at December 31, 2019$117,805 
Purchases23,640 
Transfer of loans to real estate owned43,409 
Sales(A)
(101,035)
Valuation (provision) reversal on REO2,751 
Balance at December 31, 2020$86,570 
(A)Recognized when control of the property has transferred to the buyer.

As of December 31, 2020, New Residential had residential mortgage loans that were in the process of foreclosure with an unpaid principal balance of $290.9 million.

In addition, New Residential has recognized $16.2 million in unpaid claims receivable from FHA on Ginnie Mae EBO loans and reverse mortgage loans for which foreclosure has been completed and for which New Residential has made, or intends to make, a claim.

Goodwill — As a result of the Shellpoint and Guardian acquisitions, New Residential recorded goodwill for the consideration transferred in excess of the fair value of the net identifiable assets acquired. New Residential performs an annual assessment of goodwill on October 1 and in interim periods in case of events or circumstances that make it more likely than not that an impairment may have occurred. New Residential did not recognize any impairment for the year ended December 31, 2020.

Intangible Assets — As a result of the Shellpoint, Guardian and Ditech acquisitions, New Residential identified intangible assets in the form of licenses, customer relationships, business relationships, and tradename. New Residential recorded the intangible assets at fair value at the acquisition date and will amortize the value of finite lived intangibles into expense over the expected useful life. The licenses acquired as part of the Shellpoint acquisition and the tradename acquired as part of the Guardian acquisition were deemed to have an indefinite useful life and will be evaluated for impairment on a quarterly basis and the fair value will be assessed annually and in interim periods if indicators of impairment exist. New Residential performs an annual assessment of impairment on October 1 and in interim periods in case of events or circumstances that make it more likely than not that an impairment may have occurred. New Residential did not recognize any impairment for the year ended December 31, 2020.

154

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2020, 2019 and 2018
(dollars in tables in thousands, except share data)
Leases — New Residential determines if an arrangement is a lease at inception. Operating lease right-of-use (“ROU”) assets and Operating lease liabilities are grouped and presented as part of Other Assets and Accrued Expenses and Other Liabilities, respectively, on New Residential’s Consolidated Balance Sheets.

ROU assets represent the right to use an underlying asset for the lease term and lease liabilities represent obligations to make lease payments arising from the lease. Operating lease ROU assets and lease liabilities are recognized at commencement date based on the net present value of lease payments over the lease term. The majority of New Residential’s lease agreements do not provide an implicit rate. As a result, New Residential used an incremental borrowing rate based on the information available as of the lease commencement dates in determining the present value of lease payments. The operating lease ROU asset reflects any upfront lease payments made as well as lease incentives received. The lease terms may include options to extend or terminate the lease and these are factored into the determination of the ROU asset and lease liability at lease inception when and if it is reasonably certain that New Residential will exercise that option. Lease expense for fixed lease payments is recognized on a straight-line basis over the lease term.

New Residential has certain lease agreements with non-lease components such as maintenance and executory costs, which are accounted for separately and not included in ROU assets.

ROU assets are tested for impairment whenever changes in facts or circumstances indicate that the carrying amount of an asset may not be recoverable. Modification of a lease term would result in re-measurement of the lease liability and a corresponding adjustment to the ROU asset.

Income Taxes — New Residential operates so as to qualify as a REIT under the requirements of the Internal Revenue Code of 1986, as amended. Requirements for qualification as a REIT include various restrictions on ownership of New Residential’s stock, requirements concerning distribution of taxable income and certain restrictions on the nature of assets and sources of income. A REIT must distribute at least 90% of its taxable income to its stockholders (subject to certain adjustments). Distributions may extend until timely filing of New Residential’s tax return in the subsequent taxable year. Qualifying distributions of taxable income are deductible by a REIT in computing taxable income.

Certain activities of New Residential are conducted through taxable REIT subsidiaries (“TRSs”) and therefore are subject to federal and state income taxes. Accordingly, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases upon the change in tax status. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date.

New Residential recognizes tax benefits for uncertain tax positions only if it is more likely than not that the position is sustainable based on its technical merits. Interest and penalties on uncertain tax positions are included as a component of the provision for income taxes in the Consolidated Statements of Income.

Secured Financing Agreements and Secured Notes and Bonds Payable — The Company finances the acquisition of certain assets within its investment portfolio using secured financing agreements, including repurchase agreements and warehouse credit facilities. Repurchase agreements and warehouse credit facilities are treated as collateralized financing transactions and carried at their contractual amounts, including accrued interest, as specified in the respective agreements. The carrying amount of the Company’s secured financing agreements and warehouse credit facilities approximates fair value. The Company pledges certain securities, loans or other assets as collateral under secured financing agreements and warehouse credit facilities with financial institutions, the terms and conditions of which are negotiated on a transaction-by-transaction basis. The amounts available to be borrowed under repurchase agreements and warehouse credit facilities are dependent upon the fair value of the securities, or loans pledged as collateral, which can fluctuate with changes in interest rates, type of security and liquidity conditions within the banking, mortgage finance and real estate industries.

Mortgage Origination Reserves — NewRez originates conventional, government-insured and nonconforming residential mortgage loans for sale and securitization. In connection with the transfer of loans to the GSEs or mortgage investors, NewRez provides representations and warranties regarding certain attributes of the loans and, subsequent to the sale, if it is determined that a sold loan is in breach of these representations and warranties, NewRez generally has an obligation to cure the breach. If NewRez is unable to cure the breach, the purchaser may require NewRez to repurchase the loan. New Residential records a
155

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2020, 2019 and 2018
(dollars in tables in thousands, except share data)
reserve for sales recourse at the time of sale to cover all potential recourse obligations based on the outstanding balance of mortgage loans subject to recourse as well as historical and estimated future loss rates. New Residential evaluates the ongoing adequacy of the reserve based on actual experience and changing circumstances, making adjustments to the reserve as deemed necessary.

Accretion and Other Amortization — As reflected on the Consolidated Statements of Cash Flows, this item is composed of the following:
Year Ended December 31,
202020192018
Accretion of net discount on securities and loans(A)
$96,148 $323,652 $452,500 
Accretion of servicer advances receivable discount and servicer advance investments55,664 28,094 214,876 
Accretion of excess mortgage servicing rights income28,352 32,647 44,440 
Amortization of deferred financing costs(22,733)(4,019)(7,795)
Amortization of discount on secured notes and bonds payable(388)(1,245)(2,054)
Amortization of discount on term loan(5,503)0 0 
$151,540 $379,129 $701,967 
(A)    Includes accretion of the accretable yield on PCD loans.

Change in Fair Value of Investments — This item is composed of the following:
Year Ended December 31,
202020192018
Excess mortgage servicing rights$(16,232)$(10,505)$(58,656)
Excess mortgage servicing rights, equity method investees(3,489)6,800 8,357 
Mortgage servicing rights financing receivables(279,168)(189,023)31,550 
Servicer advance investments763 10,288 (89,332)
Real estate and other securities28,455 2,101 10,283 
Residential mortgage loans(107,604)(70,914)69,820 
Consumer loans held-for-investment(6,384)
Derivative instruments(53,467)(56,143)(108,234)
$(437,126)$(307,396)$(136,212)

Gain (Loss) on Settlement of Investments, Net — This item is composed of the following:
Year Ended December 31,
202020192018
Gain (loss) on sale of real estate securities$(753,713)$205,989 $(29,936)
Gain (loss) on sale of acquired residential mortgage loans(5,662)153,174 (7,677)
Gain (loss) on settlement of derivatives(74,812)(129,923)54,867 
Gain (loss) on liquidated residential mortgage loans4,644 (4,872)(3,734)
Gain (loss) on sale of REO(21,925)(11,521)(12,424)
Gain (loss) on extinguishment of debt(66,233)(8,532)(624)
Gain on settlement of investments in excess MSRs and Servicer advance investments113,002 
Other gains (losses)(12,430)23,666 (17,410)
$(930,131)$227,981 $96,064 

156

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2020, 2019 and 2018
(dollars in tables in thousands, except share data)
Other Income (Loss), Net — This item is composed of the following:
Year Ended December 31,
202020192018
Unrealized gain (loss) on secured notes and bonds payable$(966)$(1,236)$(684)
Unrealized gain (loss) on contingent consideration(6,568)(10,487)(1,581)
Unrealized gain (loss) on equity investments(54,455)(3,096)(677)
Gain (loss) on transfer of loans to REO7,945 11,842 19,519 
Gain (loss) on transfer of loans to other assets(939)(1,144)(1,977)
Gain (loss) on Ocwen common stock3,235 174 (10,860)
Provision for servicing losses(15,330)(9,102)(27)
Bargain purchase gain(A)
49,539 
Rental and ancillary revenue25,409 6,732 
Property and maintenance revenue70,527 14,449 
Other income (loss)(31,655)(17,852)(25,697)
$(2,797)$39,819 $(21,984)
(A)    Partly driven by transition, integration, relocation and training costs related to the Ditech Acquisition (see Note 3).

Interest Expense — New Residential finances certain investments using floating rate secured financing agreements and loans. Interest is expensed as incurred. See Note 12 for additional information.

General and Administrative Expenses — General and administrative expenses are expensed as incurred and is composed of the following:
Year Ended December 31,
202020192018
Compensation and benefits expense$230,009 $121,004 $47,084 
Compensation and benefits expense, origination341,637 164,485 62,786 
Legal and professional expense70,502 89,489 45,234 
Loan origination expense92,081 45,483 6,820 
Occupancy expense36,799 19,388 8,868 
Subservicing expense201,444 227,482 176,784 
Loan servicing expense14,126 31,737 43,547 
Property and maintenance expense42,508 8,112 
Other(A)
90,981 74,791 50,763 
$1,120,087 $781,971 $441,886 
(A)    Represents miscellaneous general and administrative expenses.

Management Fee and Incentive Compensation to Affiliate — These represent amounts due to the Manager pursuant to the Management Agreement. See Note 17 for further information regarding the Management Agreement.

Offering Costs— The Company has incurred offering costs in connection with common stock offerings, registration statements, preferred stock offerings and exchanges. Where applicable, the offering costs were paid out of the proceeds of the respective offerings. Offering costs in connection with common stock offerings and costs in connection with registration statements have been accounted for as a reduction of additional paid-in capital. Offering costs in connection with preferred stock offerings have been accounted for as a reduction of their respective gross proceeds. Exchange costs in connection with the Company's preferred stock exchanges have been accounted for as a reduction to the Company's retained earnings.

Earnings (Loss) Per Share — In accordance with the provisions of ASC 260, Earnings per Share, New Residential calculates basic income (loss) per share by dividing net income (loss) available to common stockholders for the period by weighted average shares of the Company’s common stock outstanding for that period. Diluted income per share takes into account the
157

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2020, 2019 and 2018
(dollars in tables in thousands, except share data)
effect of dilutive instruments, such as stock options and warrants but uses the average share price for the period in determining the number of incremental shares that are to be added to the weighted average number of shares outstanding. In periods in which the Company records a net loss, potentially dilutive securities are excluded from the diluted loss per share calculation, as their effect on loss per share is anti-dilutive.

Comprehensive Income — Comprehensive income is defined as the change in equity of a business enterprise during a period from transactions and other events and circumstances, excluding those resulting from investments by and distributions to owners. For New Residential’s purposes, comprehensive income represents net income, as presented in the Consolidated Statements of Income, adjusted for unrealized gains or losses on certain securities classified as available for sale.

Recent Accounting Pronouncements

In February 2016, the FASB issued ASU 2016-02, Leases. The standard requires that lessees recognize a right-of-use asset and corresponding lease liability on the balance sheet for most leases. The guidance applied by a lessor under ASU 2016-02 is substantially similar to existing GAAP. ASU 2016-02 was effective for New Residential in the first quarter of 2019. An entity is allowed to apply ASU 2016-02 by means of a modified retrospective transition method for all leases existing at, or entered into after, the date of initial application. The adoption of ASU 2016-02 did not have a material impact on the consolidated financial statements.

In June 2016, the FASB issued ASU 2016-13, Financial Instruments - Credit Losses (Topic 326) - Measurement of Credit Losses on Financial Instruments (“CECL”). The standard requires that a financial asset measured at amortized cost basis be presented at the net amount expected to be collected, net of an allowance for all expected (rather than incurred) credit losses. The measurement of expected credit losses is based on relevant information about past events, including historical experience, current conditions, and reasonable and supportable forecasts that affect the collectability of the reported amount. The standard also changes the accounting for purchased credit deteriorated assets and available-for-sale securities, which requires the recognition of credit losses through a valuation allowance when fair value is less than amortized cost, regardless of whether the impairment is considered to be other-than-temporary. The standard provides an option to elect the fair value option for certain investments as an alternative to adopting ASU 2016-13. Lastly, an entity is required to apply ASU 2016-13 using the modified retrospective approach which requires a cumulative-effect adjustment to the balance sheet as of the beginning of the fiscal year of adoption. The standard was effective for New Residential in the first quarter of 2020. Upon adoption of the standard, New Residential elected the fair value option on its held for investment residential mortgage and consumer loans portfolios. As a result, the Company recognized a positive adjustment of $13.7 million to retained earnings, composed of a $19.7 million increase attributable to the change in the fair value of consumer loans, net of noncontrolling interests, partially offset by a $6.0 million decrease attributable to the change in fair value of residential mortgage loans. For servicer advance receivables, the Company determined credit-related losses are not significant because of the contractual relationships with the agencies. For other assets, primarily trade receivables, the Company determined that these are short-term in nature (less than one year), and the estimated credit-related losses over the life of these receivables are not significant. 

In August 2018, the FASB issued ASU 2018-13, Fair Value Measurement (Topic 820). The standard (i) adds incremental requirements for entities to disclose (a) the amount of total gains or losses for the period recognized in other comprehensive income that is attributable to fair value changes in assets and liabilities held as of the balance sheet date and categorized within Level 3 of the fair value hierarchy, (b) the range and weighted average used to develop significant unobservable inputs and (c) how the weighted average was calculated for fair value measurements categorized within Level 3 of the fair value hierarchy and (ii) eliminates disclosure requirements for (a) transfers between Level 1 and Level 2 and (b) valuation processes for Level 3 fair value measurements. ASU 2018-13 was effective for New Residential in the first quarter of 2020. The adoption of ASU 2018-13 did not have a material impact on the consolidated financial statements.

In March 2020, the FASB issued ASU 2020-04, Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting. The standard was issued to ease the accounting effects of reform to the London Interbank Offered Rate (“LIBOR”) and other reference rates. The standard provides optional expedients and exceptions for applying GAAP to debt, derivatives, and other contracts affected by reference rate reform. In January 2021, the FASB amended the standard to clarify option expedients and exceptions for contract modifications and hedge accounting. The standard is effective for all entities as of March 12, 2020 through December 31, 2022 and may be elected over time as reference rate reform activities occur. The Company is currently evaluating the impact the adoption of this standard would have on its consolidated financial statements.
158

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2020, 2019 and 2018
(dollars in tables in thousands, except share data)

In August 2020, the FASB issued ASU 2020-06, Debt–Debt with Conversion and Other Options (Topic 470) and Derivatives and Hedging–Contracts in Entity’s Own Equity (Topic 815). The standard simplifies the accounting for convertible instruments by reducing the number of accounting models. A convertible debt instrument will generally be reported as a single liability at its amortized cost with no separate accounting for embedded conversion features. The standard also amends the accounting for certain contracts in an entity’s own equity that are currently accounted for as derivatives because of specific settlement provisions. In addition, the new guidance eliminates the treasury stock method to calculate diluted earnings per share for convertible instruments and requires the use of the if-converted method. ASU 2020-16 is effective for New Residential beginning in the first quarter of 2022 with early adoption permitted beginning in 2021. The Company is currently evaluating the impact the adoption of this standard would have on its consolidated financial statements.

3. BUSINESS ACQUISITIONS

New Residential completed the Shellpoint acquisition in 2018 and the Guardian and Ditech acquisitions in 2019 as part of its strategy to expand its residential origination, servicing and asset management capabilities. New Residential accounted for these transactions using the acquisition method which requires, among other things, that the assets acquired and liabilities assumed be recognized at fair value as of the acquisition date. In a business combination, the initial allocation of the purchase price is considered preliminary and therefore subject to change until the end of the measurement period (up to one year from the acquisition date). Goodwill is calculated as the excess of the purchase price over the net assets recognized and represents synergies and benefits expected to result from combining operations and adding in-house servicing, asset origination and recapture capabilities.

159

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2020, 2019 and 2018
(dollars in tables in thousands, except share data)
Purchase Price Allocation

New Residential has performed an allocation of the total consideration paid to acquire the assets and liabilities of the companies acquired, as set forth below.
20192018
DitechGuardianTotalShellpoint
Total Consideration ($ in millions)$1,218.2 $21.5 $1,239.7 $425.5 
Assets
Mortgage servicing rights, at fair value(A)
$387.2 $$387.2 $286.6 
Residential mortgage loans, held-for-investment, at fair value125.3 
Residential mortgage loans, held-for-sale, at fair value627.4 627.4 488.2 
Residential mortgage loans subject to repurchase121.4 
Cash and cash equivalents1.8 1.8 79.2 
Restricted cash9.9 
Servicer advance receivable238.0 238.0 22.4 
Intangible assets(B) (C) (D)
10.5 11.7 22.2 18.4 
Other assets(E)
64.8 6.6 71.4 59.1 
Total Assets Acquired$1,327.9 $20.1 $1,348.0 $1,210.5 
Liabilities
Secured financing agreements$$$$439.6 
Secured notes and bonds payable20.7 
Mortgage-backed securities issued, at fair value120.7 
Residential mortgage loans repurchase liability121.4 
Excess spread financing, at fair value48.3 
Accrued expenses and other liabilities60.2 3.7 63.9 50.6 
Total Liabilities Assumed$60.2 $3.7 $63.9 $801.3 
Noncontrolling Interest$$$$8.3 
Net Assets$1,267.7 $16.4 $1,284.1 $400.9 
Goodwill (bargain purchase gain)$(49.5)$5.1 $(44.4)$24.6 
(A)Includes $135.3 million of Ginnie Mae MSRs related to the Shellpoint acquisition where New Residential acquired the rights to the economic value of the servicing rights from Shellpoint prior to the acquisition date.
(B)Includes intangible assets acquired as part of the Ditech acquisition in the form of correspondent customer relationships and servicing contracts tied to the recovery of defaulted loans. These intangibles will be amortized over a finite life of three years based on the expected useful life of these intangibles.
(C)Includes intangible assets acquired as part of the Guardian acquisition in the form of customer relationships and a tradename. Customer relationships will be amortized over a finite life of seven years based on the expected useful life of these intangibles. New Residential has determined that the tradename has an indefinite useful life and will be evaluated for impairment given no legal, regulatory, contractual, competitive or economic factors that would limited useful life.
(D)Includes intangible assets acquired as part of the Shellpoint acquisition in the form of mortgage origination and servicing licenses, internally developed software and a tradename. New Residential determined that mortgage origination and servicing licenses have an indefinite useful life and will be evaluated for impairment given no legal, regulatory, contractual, competitive or economic factors that would limit the useful life. Internally developed software will be amortized over a finite useful life of five years and tradenames were fully amortized over six months,
160

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2020, 2019 and 2018
(dollars in tables in thousands, except share data)
respectively, based on the expected software development timeline and New Residential’s determination of the time to change a tradename with limited value.
(E)Includes post loan charge off deficiency balances acquired through the Ditech Acquisition.

Acquisition of Select Assets and Liabilities from Ditech Holding Corporation

On June 17, 2019, New Residential, entered into a “stalking-horse” Asset Purchase Agreement (the “APA”) with Ditech Holding Corporation, a Maryland corporation (“Holding”), and Ditech Financial LLC, a Delaware limited liability company (“Financial” and together with Holding, the “Sellers” or “Ditech”) to acquire certain assets and assume certain liabilities under the APA based on the value of the acquired assets and assumed liabilities as calculated in accordance with the terms of the APA, subject to certain adjustments. Ditech filed voluntary petitions for relief under Chapter 11 of the Bankruptcy code, in the United States Bankruptcy Court for the Southern District of New York (“Bankruptcy Court”).

The proposed sale was conducted through a Bankruptcy Court-supervised process, subject to Bankruptcy Court-approved bidding procedures, with the potential receipt of higher or better offers from competing bidders at auction, the approval of the sale by the Bankruptcy Court, and the satisfaction of certain conditions. As the stalking horse bidder, the Company’s offer to acquire the assets and assume the liabilities, as set forth in the APA, set the standard by which any other qualifying bids would be evaluated. Upon conclusion of the competitive bidding process, Ditech decided to proceed with New Residential’s stalking horse bid, as amended and sought the Bankruptcy Court’s approval.

On October 1, 2019, New Residential Investment Corp (“Ditech Purchaser”) completed the acquisition (“Ditech Acquisition”) contemplated by the APA dated June 17, 2019, as amended, by and among the Ditech Purchaser and Ditech. Pursuant to the APA, Ditech sold, transferred, and assigned to the Ditech Purchaser (and its certain designated subsidiaries) the acquired assets, as defined in the APA, and the Ditech Purchaser (and its certain designated subsidiaries) assumed the liabilities, as defined in the APA, for cash consideration of $1.2 billion.

The acquisition included certain Fannie Mae, Ginnie Mae and non-agency MSRs, the servicer advance receivables relating to such MSRs and other assets core to certain origination and servicing businesses at Ditech. Additionally, New Residential assumed certain Ditech office spaces and added approximately 1,100 Ditech employees to support the increase in volume to its existing origination and servicing operations.

The acquisition of assets from the bankruptcy estate of Ditech along with the subsequent hiring of Ditech employees was accounted for as a business acquisition rather than an asset acquisition. Upon completing the Ditech Acquisition, the consideration transferred by the Ditech Purchaser for the acquired assets and assumed liabilities was determined to be less than the net assets acquired from Ditech resulting in an economic gain (“Bargain Purchase”). New Residential completed the required reassessment to validate that all assets acquired and liabilities assumed on the acquisition date had been identified and appropriately measured in accordance with ASC 805. Based on the reassessment, the transaction resulted in a Bargain Purchase gain of $49.5 million, which has been included in Other income (loss), net in the Consolidated Statements of Income for the year ended December 31, 2019. The Bargain Purchase gain resulted from certain transition, integration, relocation and training costs that were factored into the purchase price and identified as future liabilities, of which approximately $22.9 million were incurred during the year ended December 31, 2019.

The acquisition date fair value of the consideration transferred includes $1.2 billion in cash consideration and $4.9 million in effective settlement of preexisting relationships. The total consideration is summarized as follows:
Total Consideration (in millions)Amount
Cash Consideration$1,213.3 
Effective Settlement of Preexisting Relationships(A)
4.9 
Total Consideration$1,218.2 
(A)Represents the effective settlement of preexisting relationships between New Residential and Ditech related to operating accounts receivable and payable existing prior to the acquisition date. The effective settlement of these preexisting relationships had no impact to New Residential’s Consolidated Statements of Income. New Residential recognized the effective settlement of preexisting relationships separately from the acquisition of assets and assumption of liabilities in the business combination.

161

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2020, 2019 and 2018
(dollars in tables in thousands, except share data)
Unaudited Supplemental Pro Forma Financial Information— The following table presents unaudited pro forma combined Servicing and Origination Revenue, which is comprised of (i) servicing revenue, net and (ii) gain on originated mortgage loans, held-for-sale, net, and Income Before Income Taxes for the years ended December 31, 2019 and 2018 prepared as if the Ditech Acquisition had been consummated on January 1, 2018.
Year Ended December 31,
20192018
Pro Forma (in millions)
Servicing and Origination Revenue$1,104.0 $1,238.1 
Income Before Income Taxes552.8 923.3 
The unaudited supplemental pro forma financial information has not been adjusted for transactions other than the Ditech Acquisition, or for the conforming of accounting policies. The unaudited supplemental pro forma financial information does not include any anticipated synergies or other anticipated benefits of the Ditech Acquisition and, accordingly, the unaudited supplemental pro forma financial information is not necessarily indicative of either future results of operations or results that might have been achieved had the Ditech Acquisition occurred on January 1, 2018.


Acquisition of Guardian Asset Management

On August 19, 2019, NRZ Guardian Purchaser LLC (“Guardian Purchaser”), entered into an agreement to acquire 100% of the shares of DDG RE Investments LLC d/b/a Guardian Asset Management (“Guardian”).

On September 3, 2019, the Guardian Purchaser acquired 100% of the outstanding interests of Guardian for cash consideration of $7.6 million (“Guardian Acquisition”). As additional consideration for the Guardian Acquisition, the Guardian Purchaser may make up to 4 cash earnout payments, which will be calculated as the amount of cumulative Guardian earnings on specified contracts in excess of certain thresholds up to a maximum of $17.5 million (the “Guardian Earnout Payments”). The Guardian Earnout Payments are classified as contingent consideration recorded at fair value at the acquisition date and included in the total consideration transferred for the Guardian Acquisition. The contingent consideration is subsequently measured at fair value on a quarterly basis with changes in fair value recorded in Other income (loss), net. On April 10, 2020, New Residential made its first Guardian Earnout Payment of $1.9 million.

Guardian is a field services and asset management business and provides New Residential with in-house property management, inspection and repair service capabilities.

The acquisition date fair value of the consideration transferred includes $7.6 million in cash consideration and $13.9 million in contingent consideration. The total consideration is summarized as follows:
Total Consideration (in millions)Amount
Cash Consideration$7.6 
Earnout Payment(A)
13.9 
Total Consideration$21.5 
(A)The range of outcomes for this contingent consideration is from $0 to $17.5 million dependent on the performance of Guardian.

The goodwill of $5.1 million primarily includes the benefits expected to result from adding in-house property management and repair services has been allocated to the Servicing reporting segment. The full amount of goodwill of $5.1 million is expected to be deductible for tax purposes. New Residential will assess the goodwill annually on October 1 and in interim periods in case of events or circumstances make it more likely than not that an impairment may have occurred.

162

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2020, 2019 and 2018
(dollars in tables in thousands, except share data)
Unaudited Supplemental Pro Forma Financial Information— The following table presents unaudited pro forma combined Income Before Income Taxes for the years ended December 31, 2019 and 2018 prepared as if the Guardian Acquisition had been consummated on January 1, 2018.
Year Ended December 31,
20192018
Pro Forma (in millions)
Income Before Income Taxes$651.5 $932.2 
The unaudited supplemental pro forma financial information has not been adjusted for transactions other than the Guardian Acquisition, or for the conforming of accounting policies. The unaudited supplemental pro forma financial information does not include any anticipated synergies or other anticipated benefits of the Guardian Acquisition and, accordingly, the unaudited supplemental pro forma financial information is not necessarily indicative of either future results of operations or results that might have been achieved had the Guardian Acquisition occurred on January 1, 2018.

Acquisition of Shellpoint Partners LLC


On November 29, 2017, NRM Acquisition LLC (the “Shellpoint Purchaser”), a Delaware limited liability company and a wholly owned subsidiary of New Residential, entered into a Securities Purchase Agreement (the “Shellpoint SPA”) to acquire Shellpoint Partners LLC, a Delaware limited liability company (“Shellpoint”). Shellpoint is a vertically integrated mortgage platform with established origination and servicing capabilities and provides New Residential with in-house servicing, asset origination and recapture capabilities.


On July 3, 2018, the Shellpoint Purchaser acquired 100% of the outstanding equity interests of Shellpoint for a cash purchase price of $212.3 million (the “Shellpoint Acquisition”). As additional consideration for the Shellpoint Acquisition, the Shellpoint Purchaser may make up to three3 cash earnout payments, which will be calculated following each of the first three anniversaries of the Shellpoint closing as a percentage of the amount by which the pre-tax income of certain of Shellpoint’s businesses exceeds certain specified thresholds, up to an aggregate maximum amount of $60.0 million (the “Shellpoint Earnout Payments”). The Shellpoint Earnout Payments are classified as contingent consideration recorded at fair value at the acquisition date and included in the total consideration transferred for the Shellpoint Acquisition. The contingent consideration will beis subsequently measured at fair value on a quarterly basis with changes in fair value recorded in other income.

Shellpoint is a vertically integrated mortgage platform with established origination and servicing capabilities and providesOther income (loss), net. As of December 31, 2020, New Residential with in-house servicing, asset origination and recapture capabilities. The results of Shellpoint’s operations have been included inhad paid out the Company’s consolidated statements of income for the twelve months ended December 31, 2018 from the dateentire amount of the acquisition and represent $177.4 million and $26.8 million of revenue and net income, respectively.Shellpoint Earnout Payments.

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 2017 and 2016
(dollars in tables in thousands, except share data)


The acquisition date fair value of the consideration transferred includes $212.3 million in cash consideration, $39.3 million in contingent consideration and $173.9 million in effective settlement of preexisting relationships. The total consideration is summarized as follows:
Total Consideration Amount
Cash Consideration $212.3
Earnout Payment(A)
 39.3
Effective Settlement of Preexisting Relationships(B)
 173.9
Total Consideration $425.5

(A)Total Consideration (in millions)The range of outcomes for this contingent consideration is from $0 to $60.0 million, dependent on the performance of Shellpoint. New Residential derived a fair value of the contingent consideration payment in three years of $39.3 million. This amount excludes contingent payments to the long-term employee incentive plans that require continuing employment and are recognized as compensation expense within General and Administrative expenses in the post-acquisition consolidated financial statements separate from New Residential’s acquisition of assets and assumption of liabilities in the business combination. As of December 31, 2018, the contingent consideration had a fair value of $40.8 million.Amount
Cash Consideration$212.3 
(B)
Earnout Payment(A)
Represents the effective settlement39.3 
Effective Settlement of preexisting relationships between New Residential and Shellpoint including 1) MSR acquisitions, 2) a note payable and 3) operating accounts receivable and payable existing prior to the acquisition date. The effective settlement of these preexisting relationships had no impact to New Residential’s consolidated statements of income.Preexisting Relationships(B)
173.9 
Total Consideration$425.5 

(A)The range of outcomes for this contingent consideration is from $0 to $60.0 million, dependent on the performance of Shellpoint. At acquisition date, New Residential has performed an allocationderived a fair value of the totalremaining contingent consideration payment in three years of $425.5 million$39.3 million. This amount excludes contingent payments to Shellpoint’sthe long-term employee incentive plans that require continuing employment and are recognized as compensation expense within General and Administrative expenses in the post-acquisition consolidated financial statements separate from New Residential’s acquisition of assets and assumption of liabilities as set forth below. in the business combination.
(B)Represents the effective settlement of preexisting relationships between New Residential and Shellpoint. The effective settlement of these preexisting relationships had no impact to New Residential’s Consolidated Statements of Income.

The final amount and allocation of total consideration reflects certain measurement period adjustments identified during the fourth quarter of 2018, including the effect on earnings that would have been recorded during the third quarter of 2018 had the accounting been completed at the acquisition date. Such measurement period adjustments included 1) a decrease of $3.5 million in the amount of contingent consideration based upon finalization of the internal valuation, 2) a decrease of $6.4 million to consideration transferred for the effective settlement of existing relationships, 3) an increase of $14.1 million to the fair value of
163

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2020, 2019 and 2018
(dollars in tables in thousands, except share data)
identifiable intangible assets based upon receipt of the final valuation report from a third-party valuation firm, and 4) an increase of $0.3 million to other assets due to a decrease in the fair value discount on certain servicing advance receivables. These measurement period adjustments resultsresulted in a corresponding decrease to goodwill in the amount of $24.3 million.

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 2017 and 2016
(dollars in tables in thousands, except share data)

Total Consideration ($ in millions) $425.5
Assets  
Cash and cash equivalents $79.2
Restricted cash 9.9
Residential mortgage loans, held-for-sale, at fair value 488.2
Mortgage servicing rights, at fair value(A)
 286.6
Residential mortgage loans, held-for-investment, at fair value 125.3
Residential mortgage loans subject to repurchase 121.4
Intangible assets(B)
 18.4
Other assets 81.5
Total Assets Acquired $1,210.5
   
Liabilities  
Repurchase agreements $439.6
Notes and bonds payable 20.7
Mortgage-backed securities issued, at fair value 120.7
Residential mortgage loans repurchase liability 121.4
Excess spread financing, at fair value 48.3
Accrued expenses and other liabilities 50.6
Total Liabilities Assumed $801.3
   
Noncontrolling Interest $8.3
   
Net Assets $400.9
   
Goodwill $24.6

(A)Includes $135.3 million of Ginnie Mae MSRs where New Residential acquired the rights to the economic value of the servicing rights from Shellpoint prior to the acquisition date.
(B)Includes intangible assets in the form of mortgage origination and servicing licenses, internally developed software and a tradename. New Residential determined that mortgage origination and servicing licenses have an indefinite useful life and will be evaluated for impairment given no legal, regulatory, contractual, competitive or economic factors that would limit the useful life. Internally developed software and tradenames will be amortized over finite useful lives of five years and six months, respectively, based on the expected software development timeline and New Residential’s determination of the time to change a tradename with limited value.


The goodwill of $24.6 million primarily includes the synergies and benefits expected to result from combining operations with Shellpoint and adding in-house servicing, asset origination and recapture capabilities.capabilities and has been allocated to the Servicing and Origination reporting segment. The full amount of goodwill for tax purposes of $24.6 million is expected to be deductible. New Residential will assess the goodwill annually on October 1 and in interim periods in case of events or circumstances make it more likely than not that an impairment may have occurred. Based on New Residential’s assessment performed, there were no indicators of impairment as of December 31, 2018.


Certain transactions were recognized separately from New Residential’s acquisition of assets and assumption of liabilities in the business combination. These separately recognized transactions include 1) contingent payments to Shellpoint’s employees and 2) effective settlement of preexisting relationships discussed above.above, including 1) MSR acquisitions, 2) a note payable and 3) operating accounts receivable and payable existing prior to the acquisition date.


NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 2017 and 2016
(dollars in tables in thousands, except share data)

Unaudited Supplemental Pro Forma Financial Information— The following table presents unaudited pro forma combined Servicing and OriginationsOrigination Revenue, which is comprised of 1)(i) servicing revenue, net and 2)(ii) gain on sale of originated mortgage loans, held-for-sale, net, and Income Before Income Taxes for the years ended December 31, 2018 and 2017 prepared as if the Shellpoint Acquisition had been consummated on January 1, 2017.
   December 31,
   2018 2017
Pro Forma     
Servicing and Originations Revenue  $766,997
 $749,031
Income Before Income Taxes  948,086
 1,197,485

Year Ended December 31,
20182017
Pro Forma (in millions)
Servicing and Origination Revenue$767.0 $749.0 
Income Before Income Taxes948.1 1,197.5 
The unaudited supplemental pro forma financial information has not been adjusted for transactions other than the Shellpoint Acquisition, or for the conforming of accounting policies. The unaudited supplemental pro forma financial information does not include any anticipated synergies or other anticipated benefits of the Shellpoint Acquisition and, accordingly, the unaudited supplemental pro forma financial information is not necessarily indicative of either future results of operations or results that might have been achieved had the Shellpoint Acquisition occurred on January 1, 2017.


Strategic Investment in Covius Holdings Inc.
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Accounting — The accompanying consolidated financial statements are prepared in accordance with U.S. generally accepted accounting principles (“GAAP’’). The consolidated financial statements include the accounts ofOn May 1, 2019, New Residential made a strategic investment in Covius, a leading provider of technology-enabled services to the mortgage industry. Covius provides settlement and its consolidated subsidiaries. All significant intercompany transactionstitle, document and balances have been eliminated.letter fulfillment, regulatory compliance, quality assurance, commercial and residential loan due diligence and business process automation services. New Residential consolidates those entitiesinvested $27.3 million in which it has control over significant operating, financialcommon stock for a non-controlling interest in Covius, with an option to increase its ownership position through specified future investments and investing decisions of the entity, as well as those entities deemed to be variable interest entities (“VIEs”)$35.0 million in which a four-year subordinated debt facility.

New Residential is determined tothat the investment should be the primary beneficiary. For entities over which New Residential exercises significant influence, but which do not meet the requirementsaccounted for consolidation, New Residential usesunder the equity method of accounting wherebysince it records its sharehas the ability to exercise significant influence over the investee’s operating and financial policies. As the consideration transferred for the investment was greater than the net equity of the underlying incomeinvestment (“basis differences”), the Company allocated the basis difference in a manner consistent with business combination accounting resulting in goodwill of such entities. Distributions from equity method investees are classified$11.8 million, and intangible assets primarily in the Statementsform of Cash Flows basedcustomer backlog and tradename of $3.6 million. Goodwill and intangibles are included as part of Equity investments within Other assets on the cumulative earnings approach, where all distributions upConsolidated Balance Sheets.

The goodwill of $11.8 million primarily includes the benefits expected to cumulative earnings are classified as distributionsresult from having a significant investment in the service provider and has been allocated to the MSR Related Investments reporting segment. None of earnings.

VIEs are defined as entities in which equity investors do not have the characteristics of a controlling financial interest or do not have sufficient equity at risk for the entity to finance its activities without additional subordinated financial support from other parties. A VIEgoodwill is requiredexpected to be consolidated only by its primary beneficiary, which is defined as the party who has the power to direct the activities of a VIE that most significantly impact its economic performance and who has the obligation to absorb losses or the right to receive benefits from the VIE that could be potentially significant to the VIE.

To assess whetherdeductible for tax purposes. New Residential haswill assess the power to direct the activitiesgoodwill annually on October 1 and in interim periods in case of a VIEevents or circumstances make it more likely than not that most significantly impact the VIE’s economic performance, New Residential considers all the facts and circumstances, including its role in establishing the VIE and its ongoing rights and responsibilities. This assessment includes, first, identifying the activities that most significantly impact the VIE’s economic performance; and second, identifying which party, if any, has power over those activities. To assess whether New Residential has the obligation to absorb losses of the VIE or the right to receive benefits from the VIE that could potentially be significant to the VIE, New Residential considers all of its economic interests and applies judgment in determining whether these interests, in the aggregate, are considered potentially significant to the VIE.an impairment may have occurred.


In July 2018, as a result of our acquisition of Shellpoint Partners LLC (“Shellpoint”), New Residential consolidates Shellpoint Asset Funding Trust 2013-1 (“SAFT 2013-1”) and the Shelter retail mortgage origination joint ventures (“Shelter JVs”).
164

A wholly owned subsidiary of Shellpoint, New Penn, was deemed to be the primary beneficiary of the SAFT 2013-1 securitization entity as a result of its ability to direct activities that most significantly impact the economic performance of the entity in its role as servicer and its ownership of subordinate retained interests.

A wholly owned subsidiary of Shellpoint, Shelter Mortgage Company LLC (“Shelter”) is a mortgage originator specializing in retail origination. Shelter operates its business through a series of joint ventures and was deemed to be the primary beneficiary of the joint ventures as a result of its ability to direct activities that most significantly impact the economic performance of the entities and its ownership of a significant equity investment.

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 20172020, 2019 and 20162018
(dollars in tables in thousands, except share data)

4. SEGMENT REPORTING


At December 31, 2020, New Residential’s investmentsreportable segments include (i) Origination, (ii) Servicing, (iii) MSR Related Investments, (iv) Residential Securities and Loans, (v) Consumer Loans and (vi) Corporate. The Corporate segment primarily consists of general and administrative expenses, management fees and incentive compensation related to the Management Agreement, corporate cash and related interest income, unsecured senior notes (Note12) and related interest expense.
The following tables summarize segment financial information, which in Non-Agency RMBS (Note 7) are variable interests.total reconciles to the same data for New Residential monitors these investments and analyzes the potential need to consolidate the related securitization entities pursuant to the VIE consolidation requirements. New Residential has not consolidated the securitization entities that issued its Non-Agency RMBS. This determination is based, in part, on New Residential’s assessment that it does not have the power to direct the activities that most significantly impact the economic performance of these entities, such as through ownership of a majority of the currently controlling class. In addition, New Residential is not obligated to provide, and has not provided, any financial support to these entities.

Noncontrolling interests represent the ownership interests in certain consolidated subsidiaries held by entities or persons other than New Residential. These interests are related to noncontrolling interests in consolidated entities that hold New Residential’s Servicer Advance Investments (Note 6), Shelter (Note 8) and Consumer Loans (Note 9).

Risks and Uncertainties — In the normal course of business, New Residential encounters primarily two significant types of economic risk: credit and market. Credit risk is the risk of default on New Residential’s investments that results from a borrower’s or counterparty’s inability or unwillingness to make contractually required payments. Market risk reflects changes in the value of investments due to changes in prepayment rates, interest rates, spreads or other market factors, including risks that impact the value of the collateral underlying New Residential’s investments. New Residential believes that the carrying values of its investments are reasonable taking into consideration these risks along with estimated prepayments, financings, collateral values, payment histories, and other information. Furthermore, for each of the periods presented, a significant portion of New Residential’s assets are dependent on its servicers’ and subservicers’ ability to perform their obligations servicing the loans underlying New Residential’s Excess MSRs, MSRs, MSR Financing Receivables, Servicer Advance Investments, Non-Agency RMBS and loans. If a servicer is terminated, New Residential’s right to receive its portion of the cash flows related to interests in servicing related assets may also be terminated.

Additionally, New Residential is subject to significant tax risks. If New Residential were to fail to qualify as a REIT in any taxable year, New Residential would be subject to U.S. federal corporate income tax (including any applicable alternative minimum tax), which could be material. Unless entitled to relief under certain statutory provisions, New Residential would also be disqualified from treatment as a REIT for the four taxable years following the year during which qualification is lost.whole:

Servicing and OriginationResidential Securities and Loans
OriginationServicingMSR Related Investments
Eliminations(A)
Total Servicing and OriginationReal Estate
Securities
Residential Mortgage LoansConsumer
Loans
CorporateTotal
Year Ended December 31, 2020
Interest income$63,160 $8,288 $374,698 $$446,146 $355,916 $175,963 $124,512 $$1,102,537 
Servicing revenue, net(11,519)417,438 (743,987)(216,973)(555,041)(555,041)
Gain on originated mortgage loans, held-for-sale, net1,289,584 1,722 69,714 39,532 1,400,552 (13,398)11,938 1,399,092 
Total revenues1,341,225 427,448 (299,575)(177,441)1,291,657 342,518 187,901 124,512 1,946,588 
Interest expense45,676 495 233,619 279,790 157,371 87,958 22,587 36,763 584,469 
G&A and other494,398 294,594 446,469 (216,973)1,018,488 7,639 62,900 10,301 109,893 1,209,221 
Total operating expenses540,074 295,089 680,088 (216,973)1,298,278 165,010 150,858 32,888 146,656 1,793,690 
Change in fair value of investments(298,126)(298,126)(25,012)(107,604)(6,384)(437,126)
Gain (loss) on settlement of investments, net(16,713)(16,713)(828,525)(19,655)(4,183)(61,055)(930,131)
Other income (loss), net433 499 37,453 38,385 2,333 (3,220)814 (41,109)(2,797)
Total other income (loss)433 499 (277,386)(276,454)(851,204)(130,479)(9,753)(102,164)(1,370,054)
Impairment141 141 13,404 110,067 123,612 
Income (Loss) Before Income Taxes801,584 132,858 (1,257,190)39,532 (283,216)(687,100)(203,503)81,871 (248,820)(1,340,768)
Income tax (benefit) expense211,359 32,810 (162,817)81,352 (65,215)779 16,916 
Net Income (Loss)$590,225 $100,048 $(1,094,373)$39,532 $(364,568)$(687,100)$(138,288)$81,092 $(248,820)$(1,357,684)
Noncontrolling interests in income (loss) of consolidated subsidiaries15,625 891 16,516 36,158 $52,674 
Dividends on preferred stock54,295 54,295 
Net income (loss) attributable to common stockholders$574,600 $100,048 $(1,095,264)$39,532 $(381,084)$(687,100)$(138,288)$44,934 $(303,115)$(1,464,653)
Use of Estimates — The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates.
Servicing and OriginationResidential Securities
and Loans
OriginationServicingMSR Related Investments
Eliminations(A)
Total Servicing and OriginationReal Estate
Securities
Residential Mortgage LoansConsumer
Loans
CorporateTotal
December 31, 2020
Investments$2,947,113 $$5,534,752 $$8,481,865 $14,244,558 $3,029,339 $685,575 $$26,441,337 
Cash and cash equivalents123,124 59,798 412,578 595,500 222,372 7,472 3,182 116,328 944,854 
Restricted cash14,826 49,913 28,128 92,867 15,652 96 27,004 135,619 
Other assets551,910 206,646 4,538,045 5,296,601 232,837 86,762 38,465 46,171 5,700,836 
Goodwill11,836 12,540 5,092 29,468 29,468 
Total assets$3,648,809 $328,897 $10,518,595 $$14,496,301 $14,715,419 $3,123,669 $754,226 $162,499 $33,252,114 
Debt$2,700,962 $3,285 $5,998,711 $$8,702,958 $13,473,239 $2,386,919 $628,759 $541,516 $25,733,391 
Other liabilities298,106 89,713 1,520,959 1,908,778 20,863 28,577 622 130,199 2,089,039 
Total liabilities2,999,068 92,998 7,519,670 10,611,736 13,494,102 2,415,496 629,381 671,715 27,822,430 
Total equity649,741 235,899 2,998,925 3,884,565 1,221,317 708,173 124,845 (509,216)5,429,684 
Noncontrolling interests in equity of consolidated subsidiaries19,402 43,882 63,284 45,384 108,668 
Total New Residential stockholders’ equity$630,339 $235,899 $2,955,043 $$3,821,281 $1,221,317 $708,173 $79,461 $(509,216)$5,321,016 
Investments in equity method investees$$$129,873 $$129,873 $$$$$129,873 

165
Comprehensive Income — Comprehensive income is defined as the change in equity of a business enterprise during a period from transactions and other events and circumstances, excluding those resulting from investments by and distributions to owners. For New Residential’s purposes, comprehensive income represents net income, as presented in the Consolidated Statements of Income, adjusted for unrealized gains or losses on securities available for sale.

INCOME RECOGNITION

Investments in Excess Mortgage Servicing Rights — Excess MSRs are aggregated into pools as applicable; each pool of Excess MSRs is accounted for in the aggregate. Interest income for Excess MSRs is accreted into interest income on an effective yield or “interest” method, based upon the expected excess mortgage servicing amount through the expected life of the underlying mortgages. Changes to expected cash flows result in a cumulative retrospective adjustment, which will be recorded in the period in which the change in expected cash flows occurs. Under the retrospective method, the interest income recognized for a reporting period is measured as the difference between the amortized cost basis at the end of the period and the amortized cost basis at the beginning of the period, plus any cash received during the period. The amortized cost basis is calculated as the present value of estimated future cash flows using an effective yield, which is the yield that equates all past actual and current estimated future cash flows to the initial investment. In addition, New Residential’s policy is to recognize interest income only on its Excess MSRs in existing eligible underlying mortgages. The difference between the fair value of Excess MSRs and their amortized cost basis is recorded as “Change in fair value of investments in excess mortgage servicing rights.” Fair value is generally determined by discounting the expected future cash flows using discount rates that incorporate the market risks and liquidity premium specific to the Excess MSRs, and therefore may differ from their effective yields.


NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 20172020, 2019 and 20162018
(dollars in tables in thousands, except share data)

Servicing and OriginationResidential Securities
and Loans
OriginationServicingMSR Related Investments
Eliminations(A)
Total Servicing and OriginationReal Estate
Securities
Residential Mortgage LoansConsumer
Loans
CorporateTotal
Year Ended December 31, 2019
Interest income$42,166 $34,013 $530,225 $$606,404 $744,145 $249,673 $165,877 $31 $1,766,130 
Servicing revenue, net(1,605)209,982 225,361 (48,579)385,159 385,159 
Gain on originated mortgage loans, held-for-sale, net390,981 1,029 43,914 (51,360)384,564 75,543 460,107 
Total revenues431,542 245,024 799,500 (99,939)1,376,127 744,145 325,216 165,877 31 2,611,396 
Interest expense41,949 1,043 246,294 289,286 453,609 158,298 32,558 933,751 
G&A and other252,458 170,516 310,715 (48,579)685,110 3,160 52,745 22,540 189,780 953,335 
Total operating expenses294,407 171,559 557,009 (48,579)974,396 456,769 211,043 55,098 189,780 1,887,086 
Change in fair value of investments(182,440)(182,440)(54,042)(70,914)(307,396)
Gain (loss) on settlement of investments, net8,030 8,030 74,927 153,449 (8,425)227,981 
Other income (loss), net9,340 5,343 30,760 45,443 44 (7,150)(1,574)1,618 38,381 
Total other income (loss)9,340 5,343 (143,650)(128,967)20,929 75,385 (9,999)1,618 (41,034)
Impairment25,174 (20,607)31,010 35,577 
Income (Loss) Before Income Taxes146,475 78,808 98,841 (51,360)272,764 283,131 210,165 69,770 (188,131)647,699 
Income tax (benefit) expense(C)
39,768 21,396 9,565 70,729 (28,461)(502)41,766 
Net Income (Loss)$106,707 $57,412 $89,276 $(51,360)$202,035 $283,131 $238,626 $70,272 $(188,131)$605,933 
Noncontrolling interests in income (loss) of consolidated subsidiaries6,231 4,255 10,486 32,151 42,637 
Dividends on Preferred Stock13,281 13,281 
Net income (loss) attributable to common stockholders$100,476 $57,412 $85,021 $(51,360)$191,549 $283,131 $238,626 $38,121 $(201,412)$550,015 
Investments in MSRs — MSRs are aggregated into pools as applicable; each pool of MSRs is accounted for in the aggregate. Income from MSRs is recorded in “Servicing revenue, net” and is comprised of three components: (i) income receivable from the MSRs, less (ii) amortization of the basis of the MSRs, plus or minus (iii) the mark-to-market on the MSRs. Amortization of the basis of the MSRs is based on the remaining UPB of the residential mortgage loans underlying the MSRs relative to their UPB at acquisition. Fair value is generally determined by discounting the expected future cash flows using discount rates that incorporate the market risks and liquidity premium specific to the MSRs.
Servicing and OriginationResidential Securities
and Loans
OriginationServicingMSR Related Investments
Eliminations(A)
Total Servicing and OriginationReal Estate
Securities
Residential Mortgage LoansConsumer
Loans
CorporateTotal
December 31, 2019
Investments$1,414,528 $$6,773,353 $$8,187,881 $19,477,728 $5,843,983 $827,545 $$34,337,137 
Cash and cash equivalents77,237 32,225 318,714 428,176 87,359 1,180 6,514 5,508 528,737 
Restricted cash6,730 15,769 107,328 129,827 32,370 162,197 
Other assets250,709 204,723 3,420,122 3,875,554 5,590,456 174,940 78,740 85,956 9,805,646 
Goodwill11,836 12,809 5,092 29,737 29,737 
Total assets$1,761,040 $265,526 $10,624,609 $$12,651,175 $25,155,543 $6,020,103 $945,169 $91,464 $44,863,454 
Debt$1,304,621 $33,412 $6,646,159 $$7,984,192 $22,151,110 $4,676,849 $824,222 $$35,636,373 
Other liabilities117,328 51,264 451,629 620,221 980,415 55,121 16,795 318,269 1,990,821 
Total liabilities1,421,949 84,676 7,097,788 8,604,413 23,131,525 4,731,970 841,017 318,269 37,627,194 
Total equity339,091 180,850 3,526,821 4,046,762 2,024,018 1,288,133 104,152 (226,805)7,236,260 
Noncontrolling interests in equity of consolidated subsidiaries11,354 45,025 56,379 22,171 78,550 
Total New Residential stockholders’ equity$327,737 $180,850 $3,481,796 $$3,990,383 $2,024,018 $1,288,133 $81,981 $(226,805)$7,157,710 
Investments in equity method investees$$$165,848 $$165,848 $$$$$165,848 


Investments in MSR Financing Receivables — In certain cases, New Residential has legally purchased MSRs or the right to the economic interest in MSRs; however, New Residential has determined that the purchase agreement would not be treated as a sale under GAAP. Therefore, rather than recording an investment in MSRs, New Residential has recorded an investment in mortgage servicing rights financing receivables. Income from this investment (net of subservicing fees) is recorded as interest income, and New Residential has elected to measure the investment at fair value, with changes in fair value flowing through change in fair value of investments in mortgage servicing rights financing receivables in the Consolidated Statements of Income.

166
Servicer Advance Investments — New Residential accounts for its Servicer Advance Investments similarly to its investments in Excess MSRs. Interest income for Servicer Advance Investments is accreted into interest income on an effective yield or “interest” method, based upon the expected aggregate cash flows of the Servicer Advance Investments, including the basic fee component of the related MSR (but excluding any Excess MSR component) through the expected life of the underlying mortgages, net of a portion of the basic fee component of the MSR that New Residential remits to the servicer as compensation for the servicer’s servicing activities. Changes to expected cash flows result in a cumulative retrospective adjustment, which will be recorded in the period in which the change in expected cash flows occurs. Refer to “—Investments in Excess Mortgage Servicing Rights” for a description of the retrospective method. Fair value is generally determined by discounting the expected future cash flows using discount rates that incorporate the market risks and liquidity premium specific to the Servicer Advance Investments, and therefore may differ from their effective yields.

Investments in Real Estate and Other Securities — Discounts or premiums are accreted into interest income on an effective yield or “interest” method, based upon a comparison of actual and expected cash flows, through the expected maturity date of the security. For securities acquired at a discount for credit quality (i.e., where it is probable at acquisition that New Residential will not collect all contractually required interest and principal repayments), the difference between contractual cash flows and expected cash flows at acquisition is not accreted (non-accretable difference). For these securities, the excess of expected cash flows over the carrying value (accretable yield) is recognized as interest income on an effective yield basis.

Depending on the nature of the investment, changes to expected cash flows may result in a prospective change to yield or a retrospective change which would include a catch up adjustment. Deferred fees and costs, if any, are recognized as an adjustment to the interest income over the terms of the securities using the interest method. Upon settlement of securities, the specific identification method is used to determine the excess (or deficiency) of net proceeds over the net carrying value of such security recognized as a realized gain (or loss) in the period of settlement.

Investments in Residential Mortgage Loans, REO and Consumer Loans — New Residential evaluates the credit quality of its loans, as of the acquisition date, for evidence of credit quality deterioration. Loans with evidence of credit deterioration since their origination, and where it is probable that New Residential will not collect all contractually required principal and interest payments, are Purchased Credit Deteriorated (“PCD”) loans. At acquisition, New Residential aggregates PCD loans into pools based on common risk characteristics and the aggregated loans are accounted for as if each pool were a single loan with a single composite interest rate and an aggregate expectation of cash flows. The excess of the total cash flows (both principal and interest) expected to be collected over the carrying value of the PCD loans is referred to as the accretable yield. This amount is not reported on New Residential’s Consolidated Balance Sheets but is accreted into interest income at a level rate of return over the remaining estimated life of the pool of loans.

Loans where New Residential expects to collect all contractually required principal and interest payments are considered performing loans. Interest income on performing loans is accrued and recognized as interest income at their effective yield, which includes contractual interest and the amortization of purchase price discount or premium and deferred fees or expenses, and considers anticipated prepayment rates.

Loans acquired with the intent to sell and loans not acquired with the intent to sell that New Residential decides to sell are classified as held-for-sale. Loans held-for-sale are measured at the lower of cost or fair value, with valuation changes recorded in impairment.

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 20172020, 2019 and 20162018
(dollars in tables in thousands, except share data)

Servicing and Origination(B)
Residential Securities
and Loans
OriginationServicingMSR Related Investments
Eliminations(A)
Total Servicing and OriginationReal Estate
Securities
Residential Mortgage LoansConsumer
Loans
CorporateTotal
Year Ended December 31, 2018
Interest income$12,430 $8,148 $703,387 $$723,965 $573,539 $158,892 $206,321 $1,506 $1,664,223 
Servicing revenue, net(450)75,388 463,842 (10,185)528,595 528,595 
Gain on originated mortgage loans, held-for-sale, net98,987 (4,511)(17,168)77,308 8,757 86,065 
Total revenues110,967 83,536 1,162,718 (27,353)1,329,868 573,539 167,649 206,321 1,506 2,278,883 
Interest expense10,018 264 232,063 242,345 240,615 80,910 42,563 606,433 
G&A and other95,551 64,633 200,866 (10,185)350,865 1,554 32,424 35,230 179,307 599,380 
Total operating expenses105,569 64,897 432,929 (10,185)593,210 242,169 113,334 77,793 179,307 1,205,813 
Change in fair value of investments(108,081)(108,081)(97,951)69,820 (136,212)
Gain (loss) on settlement of investments, net121,814 121,814 25,497 (51,757)510 96,064 
Other income (loss), net2,067 (1,461)606 (472)(10,364)9,965 (10,916)(11,181)
Total other income (loss)2,067 12,272 14,339 (72,926)7,699 9,965 (10,406)(51,329)
Impairment30,017 12,061 48,563 90,641 
Income (Loss) Before Income Taxes7,465 18,639 742,061 (17,168)750,997 228,427 49,953 89,930 (188,207)931,100 
Income tax (benefit) expense(C)
1,916 4,785 (15,065)(8,364)(65,279)212 (73,431)
Net Income (Loss)$5,549 $13,854 $757,126 $(17,168)$759,361 $228,427 $115,232 $89,718 $(188,207)$1,004,531 
Noncontrolling interests in income (loss) of consolidated subsidiaries1,599 1,978 3,577 36,987 40,564 
Dividends on Preferred Stock
Net income (loss) attributable to common stockholders$3,950 $13,854 $755,148 $(17,168)$755,784 $228,427 $115,232 $52,731 $(188,207)$963,967 
Purchase price discounts or premiums are deferred in a contra(A)Elimination of intercompany transactions related primarily to servicing fees, loan account untilsales, and MSR recaptures.
(B)Includes results from July 3, 2018, the related loan is sold. The deferred discounts or premiums are an adjustment to the basisdate of the loan and are included in the quarterly determination of the lower of cost or fair value adjustments and/or the gain or loss recognized at the time of sale.Shellpoint Acquisition (Note 3).

Residential mortgage loans, held-for-sale, at fair value are originated or acquired loans for which(C)In 2020, New Residential has elected to account for at fair value. Accordingly, we estimaterevised its methodology of allocating tax expense within the fair value ofServicing and Origination segments. Specifically, taxes are now allocated based on intercompany agreements rather than based on a more general pro rata approach, which better reflects the residential mortgage loans, held-for-sale, at fair value at each reporting date and reflect the change in the fair value in the Consolidated Statements of Income.

For originated residential mortgage loans measured at fair value, we report the change in the fair value within gain on sale of originated mortgage loans, net in the consolidated statements of income. Fair value is generally determined using a market approach by utilizing either: (i) the fair value of securities backed by similar mortgage loans, adjusted for certain factors to approximate the fair value of a whole mortgage loan, (ii) current commitments to purchase loans or (iii) recent observable market trades for similar loans, adjusted for credit risk and other individual loan characteristics.

For acquired residential mortgage loans measured at fair value, we report the change in the fair value within change in fair value of investments in residential mortgage loans in the consolidated statements of income. Fair value is generally determined by discounting the expected future cash flows using inputs such as default rates, prepayment speeds and discount rates.

Interest earned on residential mortgage loans measured at fair value are reported in other income.

Real estate owned (“REO”) assets are those individual properties acquired by New Residential or where New Residential receives the property in satisfaction of a debt (e.g., by taking legal title or physical possession). New Residential measures REO assets at the lower of cost or fair value, with valuation changes recorded in other income or impairment, as applicable.

Impairment of Securities — Securities are considered to be impaired when it is probable that New Residential will be unable to collect all principal or interest when due according to the contractual terms of the original agreements, or for securities purchased at a discount for credit quality or that represent retained beneficial interests in securitizations, when New Residential determines that it is probable that it will be unable to collect as anticipated.

The evaluation of a security’s estimated cash flows includes the following, as applicable: (i) review of the credit of the issuer or borrower, (ii) review of the credit rating of the security, (iii) review of the key terms of the security or underlying loans, (iv) review of theoperating performance of the underlying loans, including debt service coverage and loan to value ratios, (v) analysis of the value of the underlying loans, (vi) analysis of the effect of local, industry and broader economic factors, and (vii) analysis of historical and anticipated trends in defaults, loss severities and prepaymentseach respective segment. The revised methodology has been applied consistently for similar securities or underlying loans. New Residential must record a write down if it has the intent to sell a given security in an unrealized loss position, or if it is more likely than not that it will be required to sell such a security. Upon determination of impairment, New Residential records a direct write down for securities based on the estimated fair value of the security or underlying collateral using a discounted cash flow analysis or based on an observable market value. Subsequent to a determination of impairment, and a related write down, income on securities is accrued on an effective yield method from the new carrying value to the related expected cash flows, with cash received treated as a reduction of basis.all periods presented.

167
Impairment of Loans — To the extent that they are classified as held-for-investment, New Residential must periodically evaluate each of these loans or loan pools for possible impairment. Impairment is indicated when it is deemed probable that New Residential will be unable to collect all amounts due according to the contractual terms of the loan, or for PCD loans, when it is deemed probable that New Residential will be unable to collect as anticipated. Upon determination of impairment, New Residential establishes an allowance for loan losses with a corresponding charge to earnings.

Performing loans are aggregated into pools for the evaluation of impairment based on like characteristics, such as loan type and acquisition date. Pools of loans are evaluated based on criteria such as an analysis of borrower performance, credit ratings of borrowers, loan to value ratios, the estimated value of the underlying collateral, if any, the key terms of the loans and historical and anticipated trends in defaults and loss severities for the type and seasoning of loans being evaluated. This information is used to estimate provisions for estimated unidentified incurred losses on pools of loans. Significant judgment is required in determining impairment and in estimating the resulting loss allowance.


NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 20172020, 2019 and 20162018
(dollars in tables in thousands, except share data)

For PCD loans, New Residential estimates the total cash flows expected to be collected over the remaining life of each pool. Probable decreases in expected cash flows trigger the recognition of impairment. Impairments are recognized through the provision for loans and an increase in the allowance for loan losses. Probable and significant increases in expected cash flows would first reverse any previously recorded allowance for loan losses with any remaining increases recognized prospectively as a yield adjustment over the remaining estimated lives of the underlying loans.

A loan is determined to be past due when a monthly payment is due and unpaid for 30 days or more. Loans, other than PCD loans, are placed on nonaccrual status and considered non-performing when full payment of principal and interest is in doubt, which generally occurs when principal or interest is 120 days or more past due unless the loan is both well secured and in the process of collection. A loan may be returned to accrual status when repayment is reasonably assured and there has been demonstrated performance under the terms of the loan or, if applicable, the terms of the restructured loan. New Residential’s ability to recognize interest income on nonaccrual loans as cash interest payments are received rather than as a reduction of the carrying value of the loans is based on the recorded loan balance being deemed fully collectible.

Loans held-for-sale are subject to the nonaccrual policy described above, however, as loans held-for-sale are recognized at the lower of cost or fair value, New Residential’s allowance for loan losses and charge-off policies do not apply to these loans.

Accretion and Other Amortization — As reflected on the consolidated statements of cash flows, this item is comprised of the following:
 Year Ended December 31,
 2018 2017 2016
Accretion of servicer advances receivable discount and servicer advance investments$214,876
 $542,983
 $364,350
Accretion of excess mortgage servicing rights income44,440
 103,053
 150,141
Accretion of net discount on securities and loans(A)
452,500
 398,213
 253,243
Amortization of deferred financing costs(7,795) (12,076) (18,326)
Amortization of discount on notes and bonds payable(2,054) (789) (1,476)
 $701,967
 $1,031,384
 $747,932

(A)    Includes accretion of the accretable yield on PCD loans.

Other Income (Loss), Net — This item is comprised of the following:
 Year Ended December 31,
 2018 2017 2016
Unrealized gain (loss) on derivative instruments$(113,558) $(2,190) $5,774
Unrealized gain (loss) on other ABS10,283
 2,883
 (2,322)
Unrealized gain (loss) on notes and bonds payable(684) 
 
Unrealized gain (loss) on contingent consideration(1,581) 
 
Gain (loss) on transfer of loans to REO19,519
 22,938
 18,356
Gain (loss) on transfer of loans to other assets(1,977) 488
 2,938
Gain (loss) on Excess MSR recapture agreements979
 2,384
 2,802
Gain (loss) on Ocwen common stock(10,860) 5,346
 
Other income (loss)(26,457) (27,741) 935
 $(124,336) $4,108
 $28,483

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 2017 and 2016
(dollars in tables in thousands, except share data)

Gain (Loss) on Settlement of Investments, Net — This item is comprised of the following:
 Year Ended December 31,
 2018 2017 2016
Gain (loss) on sale of real estate securities, net$(29,936) $20,642
 $(27,460)
Gain (loss) on sale of acquired residential mortgage loans, net(7,677) 39,731
 12,142
Gain (loss) on settlement of derivatives54,867
 (39,214) (27,491)
Gain (loss) on liquidated residential mortgage loans5,023
 (10,201) (1,810)
Gain (loss) on sale of REO(12,424) (9,215) 4,690
Gains reclassified from change in fair value of investments in excess MSRs and servicer advance investments113,002
 11,320
 
Other gains (losses)(19,013) (2,753) (8,871)
 $103,842
 $10,310
 $(48,800)

EXPENSE RECOGNITION

Interest Expense — New Residential finances certain investments using floating rate repurchase agreements and loans. Interest is expensed as incurred.

General and Administrative Expenses, Loan Servicing Expense and Subservicing Expense — General and administrative expense primarily include employee compensation, legal fees, audit fees, insurance premiums, and other costs, as well as loan servicing and subservicing expenses, and are expensed as incurred. General and Administrative Expenses is comprised of the following:
 Year Ended December 31,
 2018 2017 2016
Compensation and benefits expense$109,870
 $
 $663
Legal and professional expense45,234
 40,182
 23,983
Loan origination expense16,050
 
 
Occupancy expense8,868
 
 
Other(A)
51,557
 26,977
 13,924
 $231,579
 $67,159
 $38,570

(A)    Represents miscellaneous general and administrative expenses.

Management Fee and Incentive Compensation to Affiliate — These represent amounts due to the Manager pursuant to the Management Agreement. For further information on the Management Agreement, see Note 15.

BALANCE SHEET MEASUREMENT

Investments in Servicing Related Assets — Servicing related assets consist of New Residential’s Excess MSRs, MSRs, MSR Financing Receivables, and Servicer Advance Investments. Upon acquisition, New Residential has elected to record each of such investments at fair value. New Residential elected to record its investments at fair value in order to provide users of the financial statements with better information regarding the effects of prepayment risk and other market factors on servicing related assets. Under this election, New Residential records a valuation adjustment on its investments in servicing related assets on a quarterly basis to recognize the changes in fair value in net income as described in “Income Recognition — Investments in Excess Mortgage Servicing Rights,” “Income Recognition — Investments in MSRs” and “Income Recognition — Servicer Advance Investments.”

The Company recognizes MSRs created through the sale of loans it originates. Under the accounting guidance for transfers and servicing, the Company initially measures a mortgage servicing asset that qualifies for separate recognition at fair value on the date of transfer.
NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 2017 and 2016
(dollars in tables in thousands, except share data)


Investments in Real Estate and Other Securities — New Residential has classified its investments in real estate and other securities as available for sale. Securities available for sale are carried at market value with the net unrealized gains or losses reported as a separate component of accumulated other comprehensive income, to the extent impairment losses are considered temporary. At disposition, the net realized gain or loss is determined on the basis of the amortized cost of the specific investments and is included in earnings. Unrealized losses on securities are charged to earnings if they reflect a decline in value that is other-than-temporary.

Investments in Residential Mortgage Loans and Consumer Loans — Loans for which New Residential has the intent and ability to hold for the foreseeable future, or until maturity or payoff, are classified as held-for-investment. Performing loans held-for-investment are presented at the aggregate unpaid principal balance adjusted for any unamortized premium or discount, deferred fees or expenses, an allowance for loan losses, charge-offs and write-down for impaired loans. PCD loans held-for-investment are initially recorded at their purchase price at acquisition and are subsequently measured net of any allowance for loan losses. To the extent that the loans are classified as held-for-investment, New Residential periodically evaluates such loans for possible impairment as described in “—Impairment of Loans.”

Loans which New Residential does not have the intent or the ability to hold into the foreseeable future are considered held-for-sale and are either carried at (i) the lower of their amortized cost basis or fair value or (ii) fair value where elected. New Residential discontinues the accretion of discounts or amortization of premiums on loans if they are reclassified from held-for-investment to held-for-sale.

Mortgage Loan Repurchases — New Penn, as an approved issuer of Ginnie Mae MBS, originates, sells and securitizes government-insured residential mortgage loans into Ginnie Mae guaranteed securitizations and New Penn retains the right to service the underlying residential mortgage loans. As the servicer, New Penn, holds an option to repurchase delinquent loans from the securitization at its discretion (the “Ginnie Mae Buy-Back Option”). In accordance with the accounting guidance in ASC 860, New Penn recognizes any delinquent loans subject to the Ginnie Mae Buy-Back Option and an offsetting repurchase liability on its balance sheet regardless of whether New Penn executes its option to repurchase.

Cash and Cash Equivalentsand Restricted Cash — New Residential considers all highly liquid short-term investments with maturities of 90 days or less when purchased to be cash equivalents. Substantially all amounts on deposit with major financial institutions exceed insured limits. As of December 31, 2018 and 2017, New Residential held: (i) $60.0 million and $62.4 million, respectively, of restricted cash related to the financing of servicer advances that has been pledged to the note holders for interest and fees payable, (ii) $1.9 million and $9.9 million, respectively, of restricted cash related to financing requirements of the corporate notes secured by Excess MSRs (Note 11), (iii) $4.1 million and $3.3 million, respectively, of restricted cash related to Ginnie Mae Excess MSRs, (iv) $37.6 million and $46.1 million, respectively, of restricted cash related to the financing of consumer loans, and (v) $60.4 million and $28.6 million, respectively, of restricted cash related to MSRs.

Derivatives — New Residential has entered into various economic hedges, as further described in Note 10, that are marked to fair value on a periodic basis through “—Other Income.”

Income Taxes — New Residential operates so as to qualify as a REIT under the requirements of the Internal Revenue Code of 1986, as amended. Requirements for qualification as a REIT include various restrictions on ownership of New Residential’s stock, requirements concerning distribution of taxable income and certain restrictions on the nature of assets and sources of income. A REIT must distribute at least 90% of its taxable income to its stockholders (subject to certain adjustments). Distributions may extend until timely filing of New Residential’s tax return in the subsequent taxable year. Qualifying distributions of taxable income are deductible by a REIT in computing taxable income.

Certain activities of New Residential are conducted through taxable REIT subsidiaries (“TRSs”) and therefore are subject to federal and state income taxes. Accordingly, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases upon the change in tax status. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date.

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 2017 and 2016
(dollars in tables in thousands, except share data)

New Residential recognizes tax benefits for uncertain tax positions only if it is more likely than not that the position is sustainable based on its technical merits. Interest and penalties on uncertain tax positions are included as a component of the provision for income taxes on the consolidated statements of operations.

Other Assets and Other Liabilities — Other assets and liabilities are comprised of the following:
 Other Assets  Accrued Expenses and Other Liabilities
 December 31,  December 31,
 2018 2017  2018 2017
Margin receivable, net(A)
$145,857
 $53,150
 Interest payable$49,352
 $28,821
Other receivables23,723
 10,635
 Accounts payable75,591
 73,017
Principal and interest receivable76,015
 48,373
 Derivative liabilities (Note 10)29,389
 697
Receivable from government agency(B)
20,795
 41,429
 Due to servicers95,419
 24,571
Call rights290
 327
 MSRs purchase price holdback100,593
 101,290
Derivative assets (Note 10)10,893
 2,423
 Excess spread financing, at fair value39,304
 
Servicing fee receivables105,563
 60,520
 Contingent Consideration40,842
 
Ginnie Mae EBO servicer advances receivable, net(C)
2,750
 8,916
 Reserve for sales recourse5,880
 
Due from servicers95,261
 38,601
 Other liabilities54,140
 10,718
Goodwill24,645
 
  $490,510
 $239,114
Intangible assets18,708
 
     
Ocwen common stock, at fair value7,778
 19,259
     
Prepaid expenses29,165
 7,308
     
Equity investment(D)
74,323
 
     
Other assets52,642
 21,240
     
 $688,408
 $312,181
     
(A)Represents collateral posted primarily as a result of changes in fair value of our 1) real estate securities securing our repurchase agreements and 2) derivative instruments.
(B)Represents claims receivable from the FHA on EBO and reverse mortgage loans for which foreclosure has been completed and for which New Residential has made or intends to make a claim on the FHA guarantee.
(C)Represents an HLSS (Note 1) loan to a counterparty collateralized by servicer advances on Ginnie Mae EBO loans.
(D)Represents an indirect equity investment in a commercial redevelopment project. The investment is accounted for at fair value based on the net asset value (“NAV”) of New Residential’s investment.

Servicer Advances Receivable — Represents servicer advances due to New Residential’s servicer subsidiary, NRM (Note 5). The servicer advances receivable purchased in conjunction with MSRs are recorded with purchase discounts. Subsequent advances are recorded at cost, subject to impairment. Any related purchase discounts are accreted into servicing revenue, net (MSRs) or interest income (MSR financing receivables) on a straight-line basis over the estimated weighted average life of the advances.

Goodwill — As a result of the Shellpoint Acquisition, New Residential recorded goodwill for the consideration transferred in excess of the fair value of the net identifiable assets acquired. New Residential performs an annual assessment of goodwill on October 1 and in interim periods in case of events or circumstances that make it more likely than not that an impairment may have occurred.

Intangible Assets — As a result of the Shellpoint Acquisition, New Residential identified intangible assets in the form of licenses and tradename. New Residential recorded the intangible assets at fair value at the acquisition date and will amortize the value of the tradename into expense over the expected useful life. The licenses were deemed to have an indefinite useful life and will be
NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 2017 and 2016
(dollars in tables in thousands, except share data)

evaluated for impairment on a quarterly basis and the fair value will be assessed annually and in interim periods if indicators of impairment exist.

Repurchase Agreements and Notes and Bonds Payable — New Residential’s repurchase agreements are generally short-term debt that expire within one year. Such agreements and notes and bonds payable are carried at their contractual amounts, as specified by each repurchase or financing agreement, and generally treated as collateralized financing transactions.

Mortgage Origination Reserves — New Penn, a wholly owned subsidiary of New Residential, originates conventional, government-insured and nonconforming residential mortgage loans for sale and securitization. In connection with the transfer of loans to the GSEs or mortgage investors, New Penn makes representations and warranties regarding certain attributes of the loans and, subsequent to the sale, if it is determined that a sold loan is in breach of these representations and warranties, New Penn generally has an obligation to cure the breach. If New Penn is unable to cure the breach, the purchaser may require New Penn to repurchase the loan. New Residential records a reserve for sales recourse at the time of sale to cover all potential recourse obligations based on the outstanding balance of mortgage loans subject to recourse as well as historical and estimated future loss rates. New Residential evaluates the ongoing adequacy of the reserve based on actual experience and changing circumstances, making adjustments to the reserve as deemed necessary.

Recent Accounting Pronouncements

In May 2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2014-09, Revenues from Contracts with Customers (Topic 606). The standard’s core principle is that a company will recognize revenue when it transfers promised goods or services to customers in an amount that reflects the consideration to which the company expects to be entitled in exchange for those goods or services. In effect, companies are required to exercise further judgment and make more estimates prospectively. These may include identifying performance obligations in the contract, estimating the amount of variable consideration to include in the transaction price and allocating the transaction price to each separate performance obligation. ASU No. 2014-09 was effective for New Residential in the first quarter of 2018. New Residential has evaluated the new guidance and determined that interest income, gains and losses on financial instruments and income from servicing residential mortgage loans are outside the scope of ASC No. 606. For income from servicing residential mortgage loans, New Residential considered that the FASB Transition Resource Group members generally agreed that an entity should look to ASC No. 860, Transfers and Servicing, to determine the appropriate accounting for these fees and ASC No. 606 contains a scope exception for contracts that fall under ASC No. 860. In addition, NRM determined that ancillary income generated from services for mortgage loans and REO properties represent servicing fees due to a servicer, through contractual terms, that would no longer be received by a servicer if the owners of the serviced loans were to exercise their authority to shift the servicing to another servicer and, therefore, similarly fall under ASC No. 860. Finally, New Residential determined that fee income on residential mortgage loan originations is outside the scope of ASC No. 606 as it continues to be accounted for in accordance with ASC No. 948. As a result, the adoption of ASU No. 2014-09 did not have a material impact on its consolidated financial statements.

In January 2016, the FASB issued ASU No. 2016-01, Financial Instruments - Overall (Subtopic 825-10) - Recognition and Measurement of Financial Assets and Financial Liabilities. The standard: (i) requires that certain equity investments be measured at fair value, and modifies the assessment of impairment for certain other equity investments, (ii) changes certain disclosure requirements related to the fair value of financial instruments measured at amortized cost, (iii) changes certain disclosure requirements related to liabilities measured at fair value, (iv) requires separate presentation of financial assets and financial liabilities by measurement category and form of financial asset, and (v) clarifies that an entity should evaluate the need for a valuation allowance on a deferred tax asset related to available-for-sale securities in combination with the entity’s other deferred tax assets. ASU No. 2016-01 was effective for New Residential in the first quarter of 2018. The adoption of ASU No. 2016-01 resulted in the fair valuation of an equity investment on its consolidated balance sheet where New Residential did not have significant influence on its consolidated balance sheet and did not have a material impact on its consolidated statement of income.

In February 2016, the FASB issued ASU No. 2016-02, Leases. The standard requires that lessees recognize a right-of-use asset and corresponding lease liability on the balance sheet for most leases. The guidance applied by a lessor under ASU No. 2016-02 is substantially similar to existing GAAP. ASU No. 2016-02 is effective for New Residential in the first quarter of 2019. Early adoption is permitted upon issuance. An entity should apply ASU No. 2016-02 by means of a modified retrospective transition method for all leases existing at, or entered into after, the date of initial application. The adoption of ASU No. 2016-02 did not have a material impact on the consolidated financial statements, and the amount of New Residential future lease commitments has been deemed as immaterial (see Note 14 for details).
NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 2017 and 2016
(dollars in tables in thousands, except share data)


In June 2016, the FASB issued ASU No. 2016-13, Financial Instruments - Credit Losses (Topic 326) - Measurement of Credit Losses on Financial Instruments. The standard requires that a financial asset measured at amortized cost basis be presented at the net amount expected to be collected, net of an allowance for all expected (rather than incurred) credit losses. The measurement of expected credit losses is based on relevant information about past events, including historical experience, current conditions, and reasonable and supportable forecasts that affect the collectability of the reported amount. The standard also changes the accounting for purchased credit deteriorated assets and available-for-sale securities, which will require the recognition of credit losses through a valuation allowance when fair value is less than amortized cost, regardless of whether the impairment is considered to be other-than-temporary. ASU No. 2016-13 is effective for New Residential in the first quarter of 2020, and early adoption was permitted beginning in 2019. An entity should apply ASU No. 2016-13 by means of a cumulative-effect adjustment to the balance sheet as of the beginning of the fiscal year of adoption. New Residential is currently evaluating the new guidance to determine the impact it may have on its consolidated financial statements, which at the date of adoption is expected to increase the allowance for credit losses with a resulting negative adjustment to retained earnings.

In October 2016, the FASB issued ASU No. 2016-16, Income Taxes (Topic 740) - Intra-Entity Transfers of Assets Other Than Inventory. The standard requires recognition of the income tax consequences of an intra-entity transfer of an asset other than inventory when the transfer occurs. ASU No. 2016-16 was effective for New Residential in the first quarter of 2018. The adoption of ASU No. 2016-16 did not have a material impact on its consolidated financial statements.

In January 2017, the FASB issued ASU No. 2017-04, Simplifying the Test for Goodwill Impairment (Topic 805). The standard simplifies the accounting for goodwill impairment for all entities by requiring impairment charges to be based on the first step in the current two-step impairment test. Under the new guidance, an impairment charge, if triggered, is calculated as the difference between a reporting unit’s carrying value and fair value, but it is limited to the carrying value of goodwill. ASU No. 2017-04 is effective for New Residential in the first quarter of 2020 and early adoption is permitted for interim or annual goodwill impairment tests performed on testing dates after January 1, 2017. The adoption of ASU No. 2017-04 is not expected to have a material impact on its consolidated financial statements.

In August 2018, the FASB issued ASU No. 2018-13, Fair Value Measurement (Topic 820). The standard: (i) adds incremental requirements for entities to disclose (a) the amount of total gains or losses for the period recognized in other comprehensive income that is attributable to fair value changes in assets and liabilities held as of the balance sheet date and categorized within Level 3 of the fair value hierarchy, (b) the range and weighted average used to develop significant unobservable inputs and (c) how the weighted average was calculated for fair value measurements categorized within Level 3 of the fair value hierarchy and (ii) eliminates disclosure requirements for (a) transfers between Level 1 and Level 2 and (b) valuation processes for Level 3 fair value measurements. ASU No. 2018-13 is effective for New Residential in the first quarter of 2020 and early adoption is permitted for interim or annual periods beginning with the third quarter of 2018. The adoption of ASU No. 2018-13 is not expected to have a material impact on its consolidated financial statements.

3. SEGMENT REPORTING

New Residential conducts its business through the following segments: (i) Servicing and Originations, (ii) Residential Securities and Loans, (iii) Consumer Loans and (iv) Corporate. The corporate segment consists primarily of (i) general and administrative expenses, (ii) the management fees and incentive compensation related to the Management Agreement and (iii) corporate cash and related interest income. Securities owned by New Residential (Note 7) that are collateralized by servicer advances and consumer loans are included in the Servicing and Originations and Consumer Loans segments, respectively. Secured corporate loans effectively collateralized by Excess MSRs are included in the Servicing and Originations segment.
During the third quarter of 2018, New Residential changed the composition of its reportable segments primarily to reflect the (i) aggregation of the similar MSR, Excess MSR and Servicer Advance segments as the new Servicing and Originations segment and (ii) incorporation of the Shellpoint Acquisition. Segment information for prior periods has been reclassified to reflect this change.

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 2017 and 2016
(dollars in tables in thousands, except share data)

Summary financial data on New Residential’s segments is given below, together with a reconciliation to the same data for New Residential as a whole:
    Residential Securities and Loans      
  Servicing and Originations 
Real Estate
Securities
 Residential Mortgage Loans 
Consumer
Loans
 Corporate Total
Year Ended December 31, 2018            
Interest income $723,965
 $573,539
 $158,892
 $206,321
 $1,506
 $1,664,223
Interest expense 242,345
 240,615
 80,910
 42,563
 
 606,433
Net interest income 481,620
 332,924
 77,982
 163,758
 1,506
 1,057,790
Impairment 
 30,017
 12,061
 48,563
 
 90,641
Servicing revenue, net 528,595
 
 
 
 
 528,595
Gain on sale of originated mortgage loans, net 89,017
 
 
 
 
 89,017
Other income (loss) 12,654
 (72,926) 16,456
 9,965
 (10,406) (44,257)
Operating expenses 360,889
 1,554
 32,424
 35,230
 179,307
 609,404
Income (Loss) Before Income Taxes 750,997
 228,427
 49,953
 89,930
 (188,207) 931,100
Income tax (benefit) expense (8,364) 
 (65,279) 212
 
 (73,431)
Net Income (Loss) $759,361
 $228,427
 $115,232
 $89,718
 $(188,207) $1,004,531
Noncontrolling interests in income (loss) of consolidated subsidiaries $3,577
 $
 $
 $36,987
 $
 $40,564
Net income (loss) attributable to common stockholders $755,784
 $228,427
 $115,232
 $52,731
 $(188,207) $963,967

    
Residential Securities
and Loans
      
  Servicing and Originations 
Real Estate
Securities
 Residential Mortgage Loans 
Consumer
Loans
 Corporate Total
December 31, 2018            
Investments $6,738,923
 $11,636,581
 $3,832,701
 $1,110,496
 $
 $23,318,701
Cash and cash equivalents 236,871
 49
 927
 8,279
 4,932
 251,058
Restricted cash 126,401
 
 
 37,619
 
 164,020
Other assets 3,510,192
 4,080,202
 131,282
 64,802
 146,111
 7,932,589
Goodwill 24,645
 
 
 
 
 24,645
Total assets $10,637,032
 $15,716,832
 $3,964,910
 $1,221,196
 $151,043
 $31,691,013
Debt $6,815,112
 $11,615,364
 $3,191,859
 $1,033,900
 $
 $22,656,235
Other liabilities 520,215
 2,111,868
 8,916
 13,572
 291,912
 2,946,483
Total liabilities 7,335,327
 13,727,232
 3,200,775
 1,047,472
 291,912
 25,602,718
Total equity 3,301,705
 1,989,600
 764,135
 173,724
 (140,869) 6,088,295
Noncontrolling interests in equity of consolidated subsidiaries 60,064
 
 
 30,561
 
 90,625
Total New Residential stockholders’ equity $3,241,641
 $1,989,600
 $764,135
 $143,163
 $(140,869) $5,997,670
Investments in equity method investees $147,964
 $
 $
 $38,294
 $
 $186,258

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 2017 and 2016
(dollars in tables in thousands, except share data)

    
Residential Securities
and Loans
      
  Servicing and Originations 
Real Estate
Securities
 Residential Mortgage Loans 
Consumer
Loans
 Corporate Total
Year Ended December 31, 2017            
Interest income $713,413
 $431,706
 $110,087
 $263,844
 $629
 $1,519,679
Interest expense 233,587
 122,997
 51,473
 52,808
 
 460,865
Net interest income (expense) 479,826
 308,709
 58,614
 211,036
 629
 1,058,814
Impairment 
 10,334
 12,593
 63,165
 
 86,092
Servicing revenue, net 424,349
 
 
 
 
 424,349
Gain on sale of originated mortgage loans, net 
 
 
 
 
 
Other income (loss) 174,561
 (16,371) 16,175
 28,075
 5,346
 207,786
Operating expenses 186,330
 1,471
 31,529
 43,552
 159,695
 422,577
Income (Loss) Before Income Taxes 892,406
 280,533
 30,667
 132,394
 (153,720) 1,182,280
Income tax (benefit) expense 166,186
 
 1,272
 170
 
 167,628
Net Income (Loss) $726,220
 $280,533
 $29,395
 $132,224
 $(153,720) $1,014,652
Noncontrolling interests in income (loss) of consolidated subsidiaries $11,227
 $
 $
 $45,892
 $
 $57,119
Net income (loss) attributable to common stockholders $714,993
 $280,533
 $29,395
 $86,332
 $(153,720) $957,533

    
Residential Securities
and Loans
      
  Servicing and Originations 
Real Estate
Securities
 Residential Mortgage Loans 
Consumer
Loans
 Corporate Total
December 31, 2017            
Investments $7,707,089
 $8,071,140
 $2,544,984
 $1,425,675
 $
 $19,748,888
Cash and cash equivalents 183,306
 38,728
 15,483
 40,687
 17,594
 295,798
Restricted cash 104,123
 
 
 46,129
 
 150,252
Other assets 747,997
 1,098,921
 113,035
 28,621
 30,050
 2,018,624
Goodwill 
 
 
 
 
 
Total assets $8,742,515
 $9,208,789
 $2,673,502
 $1,541,112
 $47,644
 $22,213,562
Debt $5,771,369
 $6,534,300
 $2,108,007
 $1,332,854
 $
 $15,746,530
Other liabilities 189,840
 1,200,905
 23,917
 6,596
 249,612
 1,670,870
Total liabilities 5,961,209
 7,735,205
 2,131,924
 1,339,450
 249,612
 17,417,400
Total equity 2,781,306
 1,473,584
 541,578
 201,662
 (201,968) 4,796,162
Noncontrolling interests in equity of consolidated subsidiaries 71,491
 
 
 34,466
 
 105,957
Total New Residential stockholders’ equity $2,709,815
 $1,473,584
 $541,578
 $167,196
 $(201,968) $4,690,205
Investments in equity method investees $171,765
 $
 $
 $51,412
 $
 $223,177

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 2017 and 2016
(dollars in tables in thousands, except share data)

   
Residential Securities
and Loans
      
 Servicing and Originations 
Real Estate
Securities
 Residential Mortgage Loans 
Consumer
Loans
 Corporate Total
Year Ended December 31, 2016           
Interest income$519,950
 $265,862
 $56,249
 $232,750
 $1,924
 $1,076,735
Interest expense244,039
 49,283
 25,675
 54,427
 
 373,424
Net interest income (expense)275,911
 216,579
 30,574
 178,323
 1,924
 703,311
Impairment
 10,264
 23,870
 53,846
 
 87,980
Servicing revenue, net118,169
 
 
 
 
 118,169
Gain on sale of originated mortgage loans, net
 
 
 
 
 
Other income (loss)6,774
 (47,747) 26,779
 76,518
 13
 62,337
Operating expenses15,676
 1,480
 14,961
 39,466
 102,627
 174,210
Income (Loss) Before Income Taxes385,178
 157,088
 18,522
 161,529
 (100,690) 621,627
Income tax (benefit) expense36,719
 
 2,117
 75
 
 38,911
Net Income (Loss)$348,459
 $157,088
 $16,405
 $161,454
 $(100,690) $582,716
Noncontrolling interests in income of consolidated subsidiaries$40,136
 $
 $
 $38,127
 $
 $78,263
Net income (loss) attributable to common stockholders$308,323
 $157,088
 $16,405
 $123,327
 $(100,690) $504,453

4. INVESTMENTS IN5. EXCESS MORTGAGE SERVICING RIGHTS


Excess mortgage servicing rights assets include New Residential’s direct investments in Excess MSRs and investments in joint ventures jointly controlled by New Residential and Fortress-managed funds investing in Excess MSRs. The table below summarizes the components of excess mortgage servicing rights assets as presented on the consolidated balance sheets:
Year Ended December 31,
20202019
Direct investments in Excess MSRs$310,938 $379,747 
Excess MSR Joint Ventures99,917 125,596 
Excess mortgage servicing rights assets, at fair value$410,855 $505,343 

Direct Investments in Excess MSRs

The following table presents activity related to the carrying value of New Residential’s direct investments in Excess MSRs:
Servicer
Mr. Cooper
SLS(A)
Total
Balance as of December 31, 2018$445,328 $2,532 $447,860 
Interest income32,587 60 32,647 
Other income3,851 3,851 
Proceeds from repayments(83,612)(419)(84,031)
Proceeds from sales(10,075)(10,075)
Change in fair value(10,387)(118)(10,505)
Balance as of December 31, 2019377,692 2,055 379,747 
Interest income28,217 135 28,352 
Other income(12,123)(12,123)
Proceeds from repayments(67,340)(405)(67,745)
Proceeds from sales(1,061)(1,061)
Change in fair value(16,376)144 (16,232)
Balance as of December 31, 2020$309,009 $1,929 $310,938 
  Servicer
  Nationstar 
SLS(A)
 
Ocwen(B)
 Total
Balance as of December 31, 2016 $611,293
 $3,935
 $784,227
 $1,399,455
Purchases 
 
 (71,982) (71,982)
Interest income 
 
 
 
Other income 46,393
 (191) 56,851
 103,053
Proceeds from repayments 2,384
 
 1,993
 4,377
Proceeds from sales (120,485) (1,400) (130,122) (252,007)
Change in fair value (13,505) 
 
 (13,505)
Ocwen Transaction (Note 5) 6,153
 569
 (2,400) 4,322
Balance as of December 31, 2017 532,233
 2,913
 638,567
 1,173,713
Purchases 
 
 
 
Interest income 44,386
 54
 
 44,440
Other income 6,444
 
 40,417
 46,861
Proceeds from repayments (100,215) (632) (26,946) (127,793)
Proceeds from sales (19,084) 
 
 (19,084)
Change in fair value (18,436) 197
 (40,417) (58,656)
Ocwen Transaction (Note 5) 
 
 (611,621) (611,621)
Balance as of December 31, 2018 $445,328
 $2,532
 $
 $447,860
(A)Specialized Loan Servicing LLC (“SLS”).

(A)Specialized Loan Servicing LLC (“SLS”).
(B)Ocwen Loan Servicing LLC, a subsidiary of Ocwen Financial Corporation (together with its subsidiaries, including Ocwen Loan Servicing LLC, “Ocwen”), services the loans underlying the Excess MSRs and Servicer Advance Investments.


NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 2017 and 2016
(dollars in tables in thousands, except share data)

In January 2018, New Residential entered into the new Ocwen Agreements as described in Note 5. Subsequent to the New Ocwen Agreements, the Excess MSRs serviced by Ocwen became reclassified, as described in Note 5.

Nationstar,Mr. Cooper or SLS, or Ocwen, as applicable, performas servicer performs all of the servicing and advancing functions, and retainretains the ancillary income, servicing obligations and liabilities as the servicer of the underlying loans in the portfolio.


New Residential has entered into a “recapture agreement” with respect to each of the direct Excess MSR investments serviced by NationstarMr. Cooper and SLS. Under such arrangements, New Residential is generally entitled to a pro rata interest in the Excess MSRs on any initial or subsequent refinancing by NationstarMr. Cooper of a loan in the original portfolio. These recapture agreements do not apply to New Residential’s Servicer Advance Investments (Note 6)7).


New Residential elected to record its direct investments in Excess MSRs at fair value pursuant to the fair value option for financial instruments in order to provide users of the financial statements with better information regarding the effects of prepayment risk and other market factors on the Excess MSRs.

The following is a summary of New Residential’s direct investments in Excess MSRs:
168

December 31, 2018

UPB of Underlying Mortgages
Interest in Excess MSR
Weighted Average Life Years(A)

Amortized Cost Basis(B)

Carrying Value(C)
   
New Residential(D)
 Fortress-managed funds Nationstar      
Agency


    








Original and Recaptured Pools$52,368,290
 32.5% - 66.7% (53.3%) 0.0% - 40.0% 20.0% - 35.0% 5.6 $203,675
 $226,452
Recapture Agreements
 32.5% - 66.7% (53.3%) 0.0% - 40.0% 20.0% - 35.0% 12.8 15,122
 30,935

52,368,290
       6.1 218,797
 257,387

             
Non-Agency(E)
             
Nationstar and SLS Serviced:             
Original and Recaptured Pools$54,058,073
 33.3% - 100.0% (59.4%) 0.0% - 50.0% 0.0% - 33.3% 5.8 $138,314
 $172,712
Recapture Agreements
 33.3% - 100.0% (59.4%) 0.0% - 50.0% 0.0% - 33.3% 12.8 4,216
 17,761

54,058,073
       6.0 142,530
 190,473
Total$106,426,363
       6.1 $361,327
 $447,860


NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 20172020, 2019 and 20162018
(dollars in tables in thousands, except share data)

The following is a summary of New Residential’s direct investments in Excess MSRs:
December 31, 2020
UPB of Underlying MortgagesInterest in Excess MSR
Weighted Average Life Years(A)
Amortized Cost Basis(B)
Carrying Value(C)
New Residential(D)
Fortress-managed fundsMr. Cooper
Agency
Original and Recaptured Pools$34,593,406 32.5% - 66.7% (53.3%)0% - 40.0%20.0% - 35.0%5.9$141,204 $162,645 
Non-Agency(E)
Mr. Cooper and SLS Serviced:
Original and Recaptured Pools38,095,499 33.3% - 100.0% (59.4%)0% - 50.0%0% - 33.3%6.5109,697 148,293 
Total$72,688,905 $250,901 $310,938 
December 31, 2017December 31, 2019
UPB of Underlying Mortgages Interest in Excess MSR 
Weighted Average Life Years(A)
 
Amortized Cost Basis(B)
 
Carrying Value(C)
UPB of Underlying MortgagesInterest in Excess MSR
Weighted Average Life Years(A)
Amortized Cost Basis(B)
Carrying Value(C)
  
New Residential(D)
 Fortress-managed funds Nationstar    
New Residential(D)
Fortress-managed fundsMr. Cooper
Agency           Agency
Original and Recaptured Pools$63,839,281
 32.5% - 66.7% (53.5%) 0.0% - 40.0% 20.0% - 35.0% 5.8 $249,003
 $280,033
Original and Recaptured Pools$43,310,917 
32.5% - 66.7%
(53.3)%
0% - 40.0%20.0% - 35.0%5.5$178,603 $209,633 
Recapture Agreements
 32.5% - 66.7% (53.5%) 0.0% - 40.0% 20.0% - 35.0% 11.4 18,944
 44,603
63,839,281
 6.2 267,947
 324,636
     
Non-Agency(E)
     
Non-Agency(E)
Nationstar and SLS Serviced:     
Mr. Cooper and SLS Serviced:Mr. Cooper and SLS Serviced:
Original and Recaptured Pools$64,146,430
 33.3% - 100.0% (59.6%) 0.0% - 50.0% 0.0% - 33.3% 5.4 $154,938
 $190,696
Original and Recaptured Pools45,034,320 
33.3% - 100.0%
(59.4)%
0% - 50.0%0% - 33.3%6.5124,875 170,114 
Recapture Agreements
 33.3% - 100.0% (59.6%) 0.0% - 50.0% 0.0% - 33.3% 11.3 7,489
 19,814
Ocwen Serviced Pools89,135,588
 100.0% —% —% 6.5 598,149
 638,567
153,282,018
 6.4 760,576
 849,077
Total$217,121,299
 6.4 $1,028,523
 $1,173,713
Total$88,345,237 $303,478 $379,747 

(A)Represents the weighted average expected timing of the receipt of expected cash flows for this investment.
(A)Weighted Average Life represents the weighted average expected timing of the receipt of expected cash flows for this investment.
(B)The amortized cost basis of the recapture agreements is determined based on the relative fair values of the recapture agreements and related Excess MSRs at the time they were acquired.
(C)Carrying Value represents the fair value of the pools or recapture agreements, as applicable.
(D)Amounts in parentheses represent weighted averages.
(E)New Residential also invested in related Servicer Advance Investments, including the basic fee component of the related MSR as of December 31, 2018 and 2017 (Note 6) on $40.1 billion and $139.5 billion UPB, respectively, underlying these Excess MSRs.

(B)The amortized cost basis of the recapture agreements is determined based on the relative fair values of the recapture agreements and related Excess MSRs at the time they were acquired.
(C)Carrying Value represents the fair value of the pools and recapture agreements, as applicable.
(D)Amounts in parentheses represent weighted averages.
(E)New Residential is also invested in related Servicer Advance Investments, including the basic fee component of the related MSR as of December 31, 2020 and 2019 (Note 7) on $26.1 billion and $31.4 billion UPB, respectively, underlying these Excess MSRs.

Changes in fair value recorded in other income is comprisedcomposed of the following:
 Year Ended December 31,
 2018 2017 2016
Original and Recaptured Pools$(50,030) $(5,630) $(11,221)
Recapture Agreements(8,626) 9,952
 3,924
 $(58,656) $4,322
 $(7,297)

Year Ended December 31,
202020192018
Original and Recaptured Pools$(16,232)$(10,505)$(58,656)
As of December 31, 20182020 and 2017,2019, weighted average discount rates of 8.8%7.8% (range 7.5%-8.0%) and 8.9%7.8%, respectively, were used to value New Residential’s investments in Excess MSRs (directly and through equity method investees).


Excess MSR Joint Ventures

New Residential entered into investments in joint ventures (“Excess MSR joint ventures”) jointly controlled by New Residential and Fortress-managed funds investing in Excess MSRs. New Residential elected to record these investments at fair value pursuant to the fair value option for financial instruments to provide users of the financial statements with better information regarding the effects of prepayment risk and other market factors.


169

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 20172020, 2019 and 20162018
(dollars in tables in thousands, except share data)

The following tables summarize the financial results of the Excess MSR joint ventures, accounted for as equity method investees, held by New Residential:
December 31,
20202019
Excess MSR assets$179,762 $226,843 
Other assets20,759 25,035 
Other liabilities(687)(687)
Equity$199,834 $251,191 
New Residential’s investment$99,917 $125,596 
New Residential’s percentage ownership50.0 %50.0 %
 December 31,
 2018 2017
Excess MSR assets$269,203
 $321,197
Other assets27,411
 22,333
Other liabilities(687) 
Equity$295,927
 $343,530
New Residential’s investment$147,964
 $171,765
    
New Residential’s ownership50.0% 50.0%
Year Ended December 31,
202020192018
Interest income$22,507 $23,872 $26,363 
Other income (loss)(29,461)(10,208)(9,649)
Expenses(24)(64)
Net income$(6,978)$13,600 $16,714 


 Year Ended December 31,
 2018 2017 2016
Interest income$26,363
 $27,450
 $36,502
Other income (loss)(9,649) (2,149) (3,359)
Expenses
 (68) (91)
Net income$16,714
 $25,233
 $33,052

The following table summarizes the activity of New Residential’s investments in equity method investees changed during the years ended December 31, 2018 and 2017 as follows:investees:
December 31,
20202019
Balance at beginning of period$125,596 $147,964 
Contributions to equity method investees
Distributions of earnings from equity method investees(1,170)(8,999)
Distributions of capital from equity method investees(21,020)(20,169)
Change in fair value of investments in equity method investees(3,489)6,800 
Balance at end of period$99,917 $125,596 
 2018 2017
Balance at beginning of period$171,765
 $194,788
Contributions to equity method investees
 
Distributions of earnings from equity method investees(11,059) (13,668)
Distributions of capital from equity method investees(21,099) (21,972)
Change in fair value of investments in equity method investees8,357
 12,617
Balance at end of period$147,964
 $171,765


The following is a summary of New Residential’s Excess MSR investments made through equity method investees:
December 31, 2020
Unpaid Principal Balance
Investee Interest in Excess MSR(A)
New Residential Interest in Investees
Amortized Cost Basis(B)
Carrying Value(C)
Weighted Average Life (Years)(D)
Agency
Original and Recaptured Pools$28,453,512 66.7%50.0%$139,251 $179,762 5.8
December 31, 2018December 31, 2019
Unpaid Principal Balance 
Investee Interest in Excess MSR(A)
 New Residential Interest in Investees 
Amortized Cost Basis(B)
 
Carrying Value(C)
 
Weighted Average Life (Years)(D)
Unpaid Principal Balance
Investee Interest in Excess MSR(A)
New Residential Interest in Investees
Amortized Cost Basis(B)
Carrying Value(C)
Weighted Average Life (Years)(D)
Agency       Agency
Original and Recaptured Pools$41,707,963
 66.7% 50.0% $178,560
 $228,779
 5.5Original and Recaptured Pools$33,592,554 66.7%50.0%$168,807 $226,843 5.4
Recapture Agreements
 66.7% 50.0% 19,701
 40,424
 12.7
Total$41,707,963
 $198,261
 $269,203
 6.2

(A)The remaining interests are held by Mr. Cooper.
(B)Represents the amortized cost basis of the equity method investees in which New Residential holds a 50% interest. The amortized cost basis of the recapture agreements is determined based on the relative fair values of the recapture agreements and related Excess MSRs at the time they were acquired.
(C)Represents the carrying value of the Excess MSRs held in equity method investees, in which New Residential holds a 50% interest. Carrying value represents the fair value of the pools and recapture agreements, as applicable.
(D)Represents the weighted average expected timing of the receipt of cash flows of each investment.
170
 December 31, 2017
 Unpaid Principal Balance 
Investee Interest in Excess MSR(A)
 New Residential Interest in Investees 
Amortized Cost Basis(B)
 
Carrying Value(C)
 
Weighted Average Life (Years)(D)
Agency           
Original and Recaptured Pools$50,501,054
 66.7% 50.0% $209,924
 $271,785
 5.7
Recapture Agreements
 66.7% 50.0% 23,571
 49,412
 11.4
 $50,501,054
     $233,495
 $321,197
 6.3

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 20172020, 2019 and 20162018
(dollars in tables in thousands, except share data)



(A)The remaining interests are held by Nationstar.
(B)Represents the amortized cost basis of the equity method investees in which New Residential holds a 50% interest. The amortized cost basis of the recapture agreements is determined based on the relative fair values of the recapture agreements and related Excess MSRs at the time they were acquired.
(C)Represents the carrying value of the Excess MSRs held in equity method investees, in which New Residential holds a 50% interest. Carrying value represents the fair value of the pools or recapture agreements, as applicable.
(D)The weighted average life represents the weighted average expected timing of the receipt of cash flows of each investment.

See Note 11 regarding the financing of Excess MSRs.

5. INVESTMENTS IN6. MORTGAGE SERVICING RIGHTS AND MORTGAGE SERVICING RIGHTSMSR FINANCING RECEIVABLES


Mortgage Servicing Rights

In 2016,The Company owns and records at fair value the rights to service residential mortgage loans, either as a subsidiaryresult of New Residential, New Residential Mortgage LLC (“NRM”), became a licensedpurchase transactions or otherwise eligible mortgage servicer. NRM is presently licensed or otherwise eligible to hold MSRs in all states within the United States and the District of Columbia. Additionally, NRM has received approval from the FHA to hold MSRsretained mortgage servicing associated with FHA-insured mortgagethe sales and securitizations of loans from the Federal National Mortgage Association (“Fannie Mae”) to holdoriginated. MSRs associated with loans owned by Fannie Mae,are composed of servicing rights of both agency and from the Federal Home Loan Mortgage Corporation (“Freddie Mac”) to hold MSRs associated with loans owned by Freddie Mac. Fannie Mae and Freddie Mac are collectively referred to as the Government Sponsored Enterprises (“GSEs”). As an approved Fannie Mae Servicer, Freddie Mac Servicer and FHA-approved mortgagee, NRM is required to conduct aspects of its operations in accordance with applicable policies and guidelines published by FHA, Fannie Mae and Freddie Mac in order to maintain those approvals. NRM engages third party licensed mortgage servicers as subservicers to perform the operational servicing duties in connection with some of the MSRs it acquires, in exchange for a subservicing fee which is recorded as “Subservicing expense” on New Residential’s Consolidated Statements of Income. As of December 31, 2018, these subservicers include Nationstar, Ocwen, Ditech Financial LLC (“Ditech,” a subsidiary of Ditech Holding Corporation), PHH Corporation (together with its subsidiaries, including PHH Mortgage Corporation, “PHH”), LoanCare, LLC (“LoanCare”), and Flagstar Bank, FSB (“Flagstar”), which subservice 24.4%, 22.7%, 20.9%, 10.9%, 1.6%, and 0.6% of the underlying UPB of the related mortgages, respectively (includes both Mortgage Servicing Rights and Mortgage Servicing Rights Financing Receivables).

non-agency loans. In certain cases where New Residential has entered into recapture agreements with respect to each of its MSR investments subserviced by Ditech, Flagstar, and Nationstar. Under the recapture agreements, New Residential is generally entitled to the MSRs on any initial or subsequent refinancing by Ditech, Flagstar, or Nationstar of a loan in the original portfolios.

Shellpoint

On November 29, 2017, concurrently with the Shellpoint Purchaser’s entry into the Shellpoint SPA with Shellpoint, NRM entered into (i) a Bulk Agreement for the Purchase and Sale of Mortgage Servicing Rights (the “Shellpoint MSR Purchase Agreement”) with New Penn, a Delaware limited liability company and a wholly owned subsidiary of Shellpoint, pursuant to which NRM has agreed to purchase from New Penn the mortgage servicing rights relating to a portfolio of Fannie Mae and Freddie Mac mortgage loans having an aggregate UPB of approximately $7.8 billion for a purchase price of approximately $81.0 million (the “Shellpoint MSR Purchase”), which closed on January 16, 2018, and (ii) a Subservicing Agreement (the “Shellpoint Subservicing Agreement”) with New Penn, pursuant to which New Penn has agreed to subservice Fannie Mae and Freddie Mac mortgage loans for which NRM has acquired the right to service such loans. Under the Shellpoint Subservicing Agreement, New Penn is entitled to certain monthly and other servicing compensation, and both NRM and New Penn may terminate the Shellpoint Subservicing Agreement, subject to certain specified terms, notice periods and other requirements.

During the first and second quarters of 2018, New Residential entered into several transactions with New Penn to acquire the rights to the economic value of the servicing rights related to MSRs owned by New Penn with respect to certain mortgage loans guaranteed by Ginnie Mae, together with existing servicer advances and the obligation to fund future servicer advances. New Residential acquired these economic rights related to approximately $11.4 billion UPB of Ginnie Mae guaranteed residential mortgage loans serviced by New Penn for an aggregate purchase price of $139.1 million (the “Ginnie Mae MSRs”). As a result of New Penn continuing to own the MSRs and remaining the named servicer of the Ginnie Mae guaranteed residential mortgage loans, although
NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 2017 and 2016
(dollars in tables in thousands, except share data)

the rights to the economic value of the MSRs were legally sold, solely for accounting purposes, New Residential determined that each purchase agreement would not be treated as a sale under GAAP and accounted for as Mortgage Servicing Rights Financing Receivable.

As a result of the Shellpoint Acquisition completed on July 3, 2018, New Residential, through its wholly owned subsidiary, New Penn, owns the Ginnie Mae MSRs and now accounts for these assets as Mortgage Servicing Rights rather than Mortgage Servicing Rights Financing Receivable as disclosed in the first and second quarters of 2018.

New Penn, as an approved issuer of Ginnie Mae MBS, originates, sells and securitizes government-insured residential mortgage loans into Ginnie Mae guaranteed securitizations and New Penn retains the right to service the underlying residential mortgage loans. As the servicer, New Penn, holds the Ginnie Mae Buy-Back Option to repurchase delinquent loans from the securitization at its discretion. In accordance with the accounting guidance in ASC No. 860, New Penn recognizes any delinquent loans subject to the Ginnie Mae Buy-Back Option and an offsetting repurchase liability on its balance sheet regardless of whether New Penn executes its option to repurchase. As of December 31, 2018, New Residential holds approximately $121.6 million in Residential mortgage loans subject to repurchase and Residential mortgage loans repurchase liability on its Consolidated Balance Sheets.

During the year ended December 31, 2018, New Residential, through its wholly owned subsidiaries, completed the following MSR acquisitions accounted for as Mortgage Servicing Rights:
Date of Acquisition 
Collateral Type(A)
 
UPB
(in billions)
 
Purchase Price
(in millions)
January 16, 2018 Agency $11.5
 $101.5
January 16, 2018 Agency 7.8
 81.0
February 28, 2018 Agency 3.3
 33.5
March 28, 2018  Agency & Ginnie Mae 8.1
 96.6
May 1, 2018  Ginnie Mae 4.6
 36.2
May 25, 2018  Agency 2.1
 26.3
May 31, 2018  Agency & Ginnie Mae 6.1
 79.9
June 1, 2018  Ginnie Mae 0.5
 6.1
June 4, 2018  Agency 2.1
 19.3
June 28, 2018  Ginnie Mae 4.7
 66.5
August 31, 2018  Agency & Ginnie Mae 18.5
 220.5
September 28, 2018  Agency 1.1
 13.6
September 28, 2018  Agency 10.1
 126.4
November 8, 2018 Ginnie Mae 0.1
 1.5
December 31, 2018  Agency & Ginnie Mae 7.0
 81.4
December 31, 2018  Agency 9.8
 135.7
Various(B)
  Agency 5.6
 60.0
Total   $103.0
 $1,186.0

(A)“Agency” represents Fannie Mae and Freddie Mac MSRs.
(B)Represents Flow MSR acquisitions primarily from Ditech and Shellpoint for the year ended December 31, 2018.

New Residential records its investments in MSRs at fair value at acquisition and has elected to subsequently measure at fair value pursuant to the fair value measurement method.

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 2017 and 2016
(dollars in tables in thousands, except share data)

Servicing revenue, net recognized by New Residential related to its investments in MSRs was comprised of the following:
 Year Ended December 31,
 2018 2017 2016
Servicing fee revenue$589,546
 $412,971
 $29,168
Ancillary and other fees130,294
 79,050
 676
Servicing fee revenue and fees719,840
 492,021
 29,844
Amortization of servicing rights(A)
(256,915) (223,167) (15,354)
Change in valuation inputs and assumptions(B) (C)
68,587
 155,495
 103,679
(Gain)/loss on sales(D)
(2,917) 
 
Servicing revenue, net$528,595
 $424,349
 $118,169

(A)Includes $1.2 million, $0.0 million and $0.0 million of amortization to Excess spread financing for the years ended December 31, 2018, 2017, and 2016, respectively.
(B)Change in valuation inputs and assumptions includes changes in inputs or assumptions used in the valuation model and other changes due to the realization of expected cash flows.
(C)Includes $7.4 million, $0.0 million and $0.0 million of fair value adjustment to Excess spread financing for the years ended December 31, 2018, 2017, and 2016, respectively.
(D)
Represents the realization of unrealized gain/(loss) as a result of sales.

The following table presents activity related to the carrying value of New Residential’s investments in MSRs:
Balance as of December 31, 2016 $659,483
Purchases 1,143,693
Amortization of servicing rights(A)
 (223,167)
Change in valuation inputs and assumptions(B)
 155,495
Balance as of December 31, 2017 $1,735,504
Purchases 1,042,933
Transfer In(C)
 124,652
Shellpoint Acquisition(D) (E)
 151,312
Originations(F)
 35,311
Proceeds from sales (5,776)
Amortization of servicing rights(A)
 (258,068)
Change in valuation inputs and assumptions(B)
 61,149
(Gain)/loss on sales(G)
 (2,917)
Balance as of December 31, 2018 $2,884,100

(A)Based on the ratio of the current UPB of the underlying residential mortgage loans relative to the original UPB of the underlying residential mortgage loans.
(B)Change in valuation inputs and assumptions includes changes in inputs or assumptions used in the valuation model and other changes due to the realization of expected cash flows.
(C)Represents Ginnie Mae MSRs previously accounted for as Mortgage Servicing Rights Financing Receivable.
(D)Represents MSRs acquired through New Residential’s acquisition of Shellpoint Partners LLC.
(E)Includes $48.3 million of MSRs legally sold by New Penn treated as a secured borrowing as it did not meet the criteria for sale treatment. New Residential elected to record the excess spread financing liability at fair value pursuant to the fair value option.
(F)Represents MSRs retained on the sale of originated mortgage loans.
(G)
Represents the realization of unrealized gain/(loss) as a result of sales.
NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 2017 and 2016
(dollars in tables in thousands, except share data)

The following is a summary of New Residential’s investments in MSRs as of December 31, 2018 and 2017:
 UPB of Underlying Mortgages 
Weighted Average Life (Years)(A)
 Amortized Cost Basis 
Carrying Value(B)
2018       
Agency(C)
$226,295,778
 6.4 $2,189,039
 $2,506,676
Non-Agency2,143,212
 6.6 19,982
 22,438
Ginnie Mae30,023,713
 7.4 357,673
 354,986
Total$258,462,703
 6.5 $2,566,694
 $2,884,100
2017       
Agency$172,392,496
 6.3 $1,476,330
 $1,735,504
Non-Agency61,654
 5.6 
 
Total$172,454,150
 6.3 $1,476,330
 $1,735,504

(A)Weighted Average Life represents the weighted average expected timing of the receipt of expected cash flows for this investment.
(B)Carrying Value represents fair value. As of December 31, 2018 and 2017, weighted average discount rates of 8.7% and 9.1%, respectively, were used to value New Residential’s investments in MSRs.
(C)Represents Fannie Mae and Freddie Mac MSRs.

Mortgage Servicing Rights Financing Receivable

In certain cases, New Residential haslegally purchased MSRs or the right to the economic interest in MSRs; however,MSRs, New Residential has determined that eachthe purchase agreement would not be treated as a sale under GAAP. Therefore, rather than recording an investment in MSRs, New Residential has recorded an investment in mortgage servicing rights financing receivables.MSR Financing Receivables. Income from this investment (netthese investments, net of subservicing fees) isfees, are recorded as interestInterest income and New Residential has elected to measure the investment at fair value, with changes in fair value flowing through changeChange in fair value of investments in mortgage servicing rights financing receivables in the Consolidated Statements of Income.


A subsidiary of New Residential, New Residential Mortgage LLC (“NRM”), engages third party licensed mortgage servicers as subservicers to perform the operational servicing duties in connection with the MSRs it acquires, in exchange for a subservicing fee which is recorded as Subservicing expense in New Residential’s Consolidated Statements of Income. As of December 31, 2020, these subservicers include LoanCare, Nationstar, PHH Transactionand Flagstar, which subservice 17.5%, 16.2%, 15.4%, and 0.7% of the underlying UPB of the related mortgages, respectively (includes both MSRs and MSR Financing Receivables). The remaining 50.2% of the underlying UPB of the related mortgages is subserviced by the servicing division of NewRez.


NRM has entered into recapture agreements with respect to each of its MSR investments. Under the recapture agreements, NRM is generally entitled to the MSRs on any initial or subsequent refinancing by an NRM subservicer or by NewRez.

The following table presents activity related to the carrying value of New Residential’s MSRs and MSR Financing Receivables:
MSRsMSR Financing ReceivablesTotal
Balance as of December 31, 2018$2,884,100 $1,644,504 $4,528,604 
Purchases, net(A)
678,424 652,902 1,331,326 
Transfers(B)
367,121 (367,121)
Other transfers(C)
(410)(410)
Ditech Acquisition (Note 3)387,170 387,170 
Originations(D)
374,450 374,450 
Proceeds from sales(1,539)(22,989)(24,528)
Change in fair value due to:
Realization of cash flows(E)
(537,111)(203,732)(740,843)
Change in valuation inputs and assumptions(F)
(187,530)21,094 (166,436)
  (Gain) loss realized3,285 (6,385)(3,100)
Balance as of December 31, 2019$3,967,960 $1,718,273 $5,686,233 
Purchases, net(A)
449,875 (18,267)431,608 
Transfers (G)
320,613 (320,613)
Originations(D)
666,414 666,414 
Proceeds from sales(11,282)(4,059)(15,341)
Change in fair value due to:
Realization of cash flows(E)
(1,369,607)(222,674)(1,592,281)
Change in valuation inputs and assumptions(F)
(536,694)(54,745)(591,439)
  (Gain) loss realized2,396 (1,749)647 
Balance as of December 31, 2020$3,489,675 $1,096,166 $4,585,841 
(A)Net of purchase price adjustments and purchase price fully reimbursable from MSR sellers as a result of prepayment protection.
171

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2020, 2019 and 2018
(dollars in tables in thousands, except share data)
(B)Represents MSRs previously accounted for as MSR Financing Receivables. As a result of the length of the initial term of the related subservicing agreement between NRM and PHH, although the MSRs were legally sold, solely for accounting purposes, the purchase agreement was not treated as a sale under GAAP through June 30, 2019.
(C)Represents Ginnie Mae MSRs repurchased.
(D)Represents MSRs retained on the sale of originated mortgage loans.
(E)Based on the ratio of the current UPB of the underlying residential mortgage loans relative to the original UPB of the underlying residential mortgage loans.
(F)Includes changes in inputs or assumptions used in the valuation model.
(G)Represents MSRs previously accounted for as MSR Financing Receivables. As a result of the length of prepayment protection between NRM and MSR sellers, although the MSRs were legally sold, solely for accounting purposes, the purchase agreement was not treated as a sale under GAAP through June 30, 2020.

Servicing revenue, net recognized by New Residential related to its MSRs comprises the following:
Year Ended December 31,
202020192018
Servicing fee revenue$1,224,060 $899,623 $589,546 
Ancillary and other fees110,640 198,486 130,294 
Servicing fee revenue and fees1,334,700 1,098,109 719,840 
Change in fair value due to:
Realization of cash flows(A)
(1,360,954)(530,031)(256,915)
Change in valuation inputs and assumptions(B) (C)
(531,183)(186,204)68,587 
(Gain) loss realized2,396 3,285 (2,917)
Servicing revenue, net$(555,041)$385,159 $528,595 
(A)Includes $8.7 million, $7.1 million and $1.2 million of fair value adjustment due to realization of cash flows to Excess spread financing for the years ended December 31, 2020, 2019, and 2018, respectively.
(B)Includes changes in inputs or assumptions used in the valuation model.
(C)Includes $5.5 million, $1.3 million and $7.4 million of fair value adjustment due to changes in valuation inputs and assumptions to Excess spread financing for the years ended December 31, 2020, 2019, and 2018, respectively.
Interest income from MSR Financing Receivables was composed of the following:
Year Ended December 31,
202020192018
Servicing fee revenue$384,260 $513,172 $705,812 
Ancillary and other fees74,421 119,570 146,829 
Less: subservicing expense(151,109)(196,726)(251,184)
Interest income, MSR financing receivables$307,572 $436,016 $601,457 

Change in fair value of MSR Financing Receivables was composed of the following:
Year Ended December 31,
202020192018
Realization of cash flows$(222,674)$(203,732)$(197,703)
Change in valuation inputs and assumptions(A)
(54,745)21,094 230,036 
(Gain) loss realized(1,749)(6,385)(783)
Change in fair value of MSR financing receivables$(279,168)$(189,023)$31,550 
(A)Includes changes in inputs or assumptions used in the valuation model.

172

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2020, 2019 and 2018
(dollars in tables in thousands, except share data)
The following is a summary of New Residential’s MSRs and MSR Financing Receivables as of December 31, 2020 and 2019:
UPB of Underlying Mortgages
Weighted Average Life (Years)(A)
Carrying Value(B)
2020
MSRs:
Agency(C)
$300,200,826 5.1$2,799,728 
Non-Agency5,962,225 4.217,512 
Ginnie Mae57,106,825 4.1672,435 
MSR Financing Receivables:
Agency(C)
5,517,730 5.249,275 
Non-Agency66,648,221 8.01,046,891 
Total$435,435,827 5.4$4,585,841 
2019
MSRs:
Agency(C)
$315,427,933 5.1$3,319,035 
Non-Agency6,402,833 5.420,283 
Ginnie Mae52,019,295 4.6628,642 
MSR Financing Receivables:
Agency(C)
54,866,978 4.7547,351 
Non-Agency76,117,892 7.61,170,922 
Total$504,834,931 5.4$5,686,233 
(A)Represents the weighted average expected timing of the receipt of expected cash flows for this investment.
(B)Carrying Value represents fair value. As of December 31, 2020 and 2019, weighted average discount rates of 7.7% (range of 7.3%-13.0%) and 7.8%, respectively, were used to value New Residential’s MSRs, respectively. As of December 31, 2020 and 2019, weighted average discount rates of 9.4% (range of 7.4%-9.5%) and 8.9%, respectively, were used to value New Residential’s MSR Financing Receivables.
(C)Represents Fannie Mae and Freddie Mac MSRs.

Ginnie Mae Loans Subject to Repurchase Right

NewRez, as an approved issuer of Ginnie Mae MBS, originates and securitizes government-insured residential mortgage loans. As the issuer of the Ginnie Mae-guaranteed securitizations, NewRez has the unilateral right to repurchase loans from the securitizations when they are delinquent for more than 90 days. Loans in forbearance that are three or more consecutive payments delinquent are included as delinquent loans permitted to be repurchased. Under GAAP, NewRez is required to recognize the right to loans on its balance sheet and establish a corresponding liability upon the triggering of the repurchase right regardless of whether NewRez intends to repurchase the loans. As of December 31, 2020 and 2019, New Residential holds approximately $1,452.0 million and $172.3 million in residential mortgage loans subject to repurchase and residential mortgage loans repurchase liability on its Consolidated Balance Sheets. New Residential may re-pool reacquired loans into new Ginnie Mae securitizations upon re-performance of the loan or otherwise sell to third-party investors. Upon recognizing loans eligible for repurchase, the Company does not change the accounting for MSRs related to previously sold loans. Upon reacquisition of a loan the MSR is written off. As of December 31, 2020, New Residential holds approximately $810.9 million of reacquired residential mortgage loans and is reflected in Residential mortgage loans, held-for-sale on the Consolidated Balance Sheets.

Ocwen MSR Financing Receivable Transactions

In July 2017, Ocwen Loan Servicing, LLC (collectively with certain affiliates, “Ocwen”) and New Residential entered into an agreement in which both parties agreed to undertake certain actions to facilitate the transfer from Ocwen to New Residential of Ocwen’s remaining interests in the mortgage servicing rights relating to loans with an aggregate unpaid principal balance of approximately $110.0 billion and with respect to which New Residential already held certain rights (“Rights to MSRs”). Ocwen
173

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2020, 2019 and 2018
(dollars in tables in thousands, except share data)
and New Residential concurrently entered into a subservicing agreement pursuant to which Ocwen agreed to subservice the mortgage loans related to the MSRs that were transferred to New Residential.

In January 2018, Ocwen sold and transferred to New Residential certain “Rights to MSRs” and other assets related to mortgage servicing rights for loans with an unpaid principal balance of approximately $86.8 billion. PHH (as successor by merger to Ocwen) will continue to service the mortgage loans related to the MSRs until any necessary third-party consents to transferring the MSRs are obtained and all other conditions to transferring the MSRs are satisfied, at which time PHH will transfer the MSRs to New Residential.

As of December 31, 2020, MSRs representing approximately $66.7 billion UPB of underlying loans were transferred from PHH to NRM and NewRez. Although the MSRs transferred were legally sold, solely for accounting purposes, New Residential determined that substantially all of the risks and rewards inherent in owning the MSRs had not been transferred to NRM or NewRez, and that the purchase agreement would not be treated as a sale under GAAP.

Mr. Cooper MSR Financing Receivable Transaction

On February 28, 2019, NRM entered into an agreement with Mr. Cooper to purchase the MSRs, and related servicer advance receivables, with respect to $9.5 billion in total UPB of seasoned Agency residential mortgage loans. The residential mortgage loans underlying the MSRs acquired by NRM are subserviced by Mr. Cooper pursuant to an existing subservicing agreement with NRM. As a result of the length of the initial term of the related subservicing agreement between NRM and Mr. Cooper, although the MSRs were legally sold, solely for accounting purposes, New Residential determined that substantially all of the risks and rewards inherent in owning the MSRs had not been transferred to NRM, and that the purchase agreement would not be treated as a sale under GAAP. New Residential has

United Shore MSR Financing Receivable Transactions

On April 2, 2019 and May 21, 2019, NRM entered into a recapture agreementagreements with United Shore to purchase the MSRs, and related servicer advance receivables, with respect to each$8.2 billion and $23.7 billion in total UPB of its MSR investmentsseasoned Agency residential mortgage loans, respectively. The residential mortgage loans underlying the MSRs acquired by NRM will be subserviced by PHH. Under the recapture agreement, New Residential is generally entitled to the MSRs on any initial or subsequent refinancing by PHH of a loan in the original portfolio.

Ocwen Transaction

As of December 31, 2018, MSRs representing approximately $36.1 billion UPB of underlying loans have been transferredNewRez, Mr. Cooper and LoanCare pursuant to the Ocwen Transaction, including $20.6 billion transferred to New Penn during the fourth quarter of 2018. Economics related to the remaining MSRs subject to the Ocwen Transaction were transferred pursuant to the New Ocwen Agreements (described below). Through December 31, 2018, $334.2 million of related lump sum payments have been made by New Residential to Ocwen. Upon such transfer, or subsequent to the New Ocwen Agreements (described below), any interests already held by New Residential are reclassified (from Excess MSRs or Servicer Advance Investments) to become part of the basis of the MSR financing receivables or servicer advances receivable, as appropriate, held byexisting subservicing agreements with NRM. As a result of the length of the initial term of the related subservicing agreement betweenprepayment protection provided to NRM, and Ocwen, although the MSRs transferred pursuant to the Ocwen Transaction were legally sold, solely for accounting purposes, New Residential determined that substantially all of the risks and rewards inherent in owning the MSRs had not been transferred to NRM,transferor retained more than minor protection provisions, and that the purchase agreement would not be treated as a sale under GAAP. During the year ended December 31, 2020, New Residential reassessed the transaction and concluded that the transferor no longer retained more than minor protection provisions and, as a result, New Residential accounted for this transaction as a true sale.


Quicken MSR Financing Receivable Transaction

On August 6, 2019, NRM entered into an agreement with Quicken to purchase the MSRs, and related servicer advance receivables, with respect to $29.1 billion in total UPB of seasoned Agency residential mortgage loans. The residential mortgage loans underlying the MSRs acquired by NRM are subserviced by LoanCare pursuant to an existing subservicing agreement with NRM. As a result of the length of term of prepayment protection provided to NRM, although the MSRs were legally sold, solely for accounting purposes, New Residential determined that the transferor retained more than minor protection provisions, and that the purchase agreement would not be treated as a sale under GAAP. During the year ended December 31, 2020, New Residential reassessed the transaction and concluded that the transferor no longer retained more than minor protection provisions and, as a result, New Residential accounted for this transaction as a true sale.

174

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 20172020, 2019 and 20162018
(dollars in tables in thousands, except share data)

In July 2017, New Residential and Ocwen entered into the Ocwen Transaction. While New Residential continues the process of obtaining the third party consents necessary to transfer the related MSRs to New Residential’s subsidiary, NRM, Ocwen and New Residential have entered into new agreements, which have accelerated the implementation of certain parts of the Ocwen Transaction in order to achieve its intent sooner. These new agreements are described in further detail below.

On January 18, 2018, New Residential entered into a new agreement regarding the rights to MSRs (the “New Ocwen RMSR Agreement”) including a servicing addendum thereto (the “Ocwen Servicing Addendum”), Amendment No. 1 to Transfer Agreement (the “New Ocwen Transfer Agreement”) and a Brokerage Services Agreement (the “Ocwen Brokerage Services Agreement” and, collectively, the “New Ocwen Agreements”) with Ocwen. The New Ocwen Agreements modify and supplement the arrangements among the parties set forth in the Original Ocwen Agreements, the Ocwen Master Agreement, the Ocwen Transfer Agreement, and the Ocwen Subservicing Agreement (together with the Original Ocwen Agreements, the Ocwen Master Agreement, and the Ocwen Transfer Agreement, the “Existing Ocwen Agreements”). NRM made a lump-sum “Fee Restructuring Payment” of $279.6 million to Ocwen on January 18, 2018, the date of the New Ocwen RMSR Agreement, with respect to such Existing Ocwen Subject MSRs.

Under the Existing Ocwen Agreements, Ocwen sold and transferred to New Residential certain “Rights to MSRs” and other assets related to mortgage servicing rights for loans with an unpaid principal balance of approximately $86.8 billion as of the opening balances in January 2018 (the “Existing Ocwen Subject MSRs”).

Pursuant to the New Ocwen Agreements, Ocwen will continue to service the mortgage loans related to the Existing Ocwen Subject MSRs until the necessary third party consents are obtained in order to transfer the Existing Ocwen Subject MSRs in accordance with the New Ocwen Agreements.

The New Ocwen RMSR Agreement provides, among other things:

the Existing Ocwen Subject MSRs will remain in the parties’ ownership structure under the Existing Ocwen Agreements while they continue to seek third party consents to transfer Ocwen’s remaining rights to the Existing Ocwen Subject MSRs to New Residential or any permitted assignee of New Residential;
Ocwen will continue to service the related mortgage loans pursuant to the terms of the Ocwen Servicing Addendum until the transfer of the Existing Ocwen Subject MSRs;
under the arrangements contemplated by the New Ocwen RMSR Agreement, Ocwen will receive substantially identical compensation for servicing the related mortgage loans underlying the Existing Ocwen Subject MSRs that it would receive if the Existing Ocwen Subject MSRs had been transferred to NRM as named servicer and Ocwen subserviced such mortgage loans for NRM as named servicer;
in the event that the required third party consents are not obtained with respect to any Existing Ocwen Subject MSRs by certain dates specified in the New Ocwen RMSR Agreement, in accordance with the process set forth in the New Ocwen RMSR Agreement, the Rights to MSRs (as defined in the Existing Ocwen Agreements) related to such Existing Ocwen Subject MSRs could either: (i) remain subject to the New Ocwen RMSR Agreement at the option of New Residential, (ii) if New Residential does not opt for the New Ocwen RMSR Agreement to remain in place with respect to certain Existing Ocwen Subject MSRs, Ocwen may acquire such Existing Ocwen Subject MSRs at a price determined in accordance with the terms of the New Ocwen RMSR Agreement, or (iii) if Ocwen does not acquire such Existing Ocwen Subject MSRs, be sold to a third party in accordance with the terms of the New Ocwen RMSR Agreement, as determined pursuant to the terms of the New Ocwen RMSR Agreement;
New Residential agreed to waive any rights New Residential may have had under the Existing Ocwen Agreements to replace Ocwen as named servicer with respect to the Existing Ocwen Subject MSRs based on Ocwen’s residential servicer rating agency related downgrades; and
Ocwen will offer refinancing opportunities to borrowers and New Residential is entitled to the MSRs on any initial or subsequent refinancing by Ocwen of a loan in the original portfolio.

Pursuant to the Ocwen Servicing Addendum, Ocwen will service the mortgage loans related to the Existing Ocwen Subject MSRs. In consideration of servicing such mortgage loans, Ocwen will receive a servicing fee based on the unpaid principal balance as of the first of each month as set forth in the Ocwen Servicing Addendum. The initial term of the Ocwen Servicing Addendum is for
NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 2017 and 2016
(dollars in tables in thousands, except share data)

the five years following July 23, 2017. At any time during the initial term, New Residential may terminate the Ocwen Servicing Addendum for convenience, subject to Ocwen’s right to receive a termination fee calculated in accordance with the Ocwen Servicing Addendum and specified notice. Following the initial term, (i) New Residential may extend the term of the Ocwen Servicing Addendum for additional three-month periods by delivering written notice to Ocwen of its desire to extend such contract thirty days prior to the end of such three-month period and (ii) the Ocwen Servicing Addendum may be terminated by Ocwen on an annual basis. In addition, New Residential and Ocwen will have the right to terminate the Ocwen Servicing Addendum for cause if certain conditions specified in the Ocwen Servicing Addendum occur. If the Ocwen Servicing Addendum is terminated or not renewed in accordance with these provisions, New Residential will have the right to direct the transfer of servicing to a third party, subject to Ocwen’s option to purchase the Existing Ocwen Subject MSRs and related assets in certain cases. To the extent that servicing of the loans cannot be transferred in accordance with these provisions, the Ocwen Servicing Addendum will remain in place with respect to the servicing of any remaining loans.

Pursuant to the Ocwen Brokerage Services Agreement, Ocwen will engage NRZ Brokerage to perform brokerage and marketing services for all REO properties serviced by Ocwen pursuant to the Subject Servicing Agreements as defined in the New Ocwen RMSR Agreement. Such REO properties are subject to the Altisource Brokerage Agreement and Altisource Letter Agreement.

Interest income from investments in mortgage servicing rights financing receivables was comprised of the following:
 Year Ended December 31, 2018 Year Ended December 31, 2017
Servicing fee revenue$705,812
 $94,945
Ancillary and other fees146,829
 17,313
Less: subservicing expense(251,184) (33,686)
Interest income, investments in mortgage servicing rights financing receivables$601,457
 $78,572

Change in fair value of investments in mortgage servicing rights financing receivables was comprised of the following:
 Year Ended December 31, 2018 Year Ended December 31, 2017
Amortization of servicing rights$(197,703) $(43,190)
Change in valuation inputs and assumptions(A)
230,036
 109,584
(Gain)/loss on sales(B)
(783) 
Change in fair value of investments in mortgage servicing rights financing receivables$31,550
 $66,394

(A)Change in valuation inputs and assumptions includes changes in inputs or assumptions used in the valuation model and other changes due to the realization of expected cash flows.
(B)
Represents the realization of unrealized gain/(loss) as a result of sales.
NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 2017 and 2016
(dollars in tables in thousands, except share data)

The following table presents activity related to the carrying value of New Residential’s investments in mortgage servicing rights financing receivables:
Balance as of December 31, 2016 $
Purchases 467,884
Ocwen Transaction 64,450
Amortization of servicing rights(A)
 (43,190)
Change in valuation inputs and assumptions(B)
 109,584
Balance as of December 31, 2017 $598,728
Purchases 128,357
Transfer Out(C)
 (124,652)
New Ocwen Agreements 1,017,993
Proceeds from sales (7,472)
Amortization of servicing rights(A)
 (197,703)
Change in valuation inputs and assumptions(B)
 230,036
(Gain)/loss on sales(D)
 (783)
Balance as of December 31, 2018 $1,644,504

(A)Based on the ratio of the current UPB of the underlying residential mortgage loans relative to the original UPB of the underlying residential mortgage loans.
(B)Change in valuation inputs and assumptions includes changes in inputs or assumptions used in the valuation model and other changes due to the realization of expected cash flows.
(C)Represents Ginnie Mae MSRs owned by New Penn accounted for as Mortgage Servicing Rights as a result of the Shellpoint Acquisition.
(D)
Represents the realization of unrealized gain/(loss) as a result of sales.

The following is a summary of New Residential’s investments in mortgage servicing rights financing receivables:
 UPB of Underlying Mortgages 
Weighted Average Life (Years)(A)
 Amortized Cost Basis 
Carrying Value(B)
December 31, 2018       
Agency$42,265,547
 5.9 $366,946
 $434,110
Non-Agency88,251,018
 7.2 936,792
 1,210,394
Total$130,516,565
 6.8 $1,303,738
 $1,644,504
December 31, 2017       
Agency$49,498,415
 5.9 $428,657
 $476,206
Non-Agency14,846,478
 5.6 60,487
 122,522
Total$64,344,893
 5.8 $489,144
 $598,728

(A)Weighted Average Life represents the weighted average expected timing of the receipt of expected cash flows for this investment.
(B)Carrying Value represents fair value. As of December 31, 2018 and 2017, weighted average discount rates of 10.3% and 9.4%, respectively, were used to value New Residential’s investments in mortgage servicing rights financing receivables.

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 2017 and 2016
(dollars in tables in thousands, except share data)

The table below summarizes the geographic distribution of the underlying residential mortgage loans of the investments in MSRs and mortgage servicing rights financing receivables:MSR Financing Receivables:
Percentage of Total Outstanding Unpaid Principal Amount
State ConcentrationDecember 31, 2020December 31, 2019
California21.2 %21.9 %
Florida7.4 %6.9 %
New York7.0 %6.4 %
Texas5.6 %5.5 %
New Jersey4.8 %4.9 %
Illinois3.6 %3.6 %
Massachusetts3.4 %3.4 %
Georgia3.3 %3.1 %
Pennsylvania3.1 %3.0 %
Maryland3.1 %3.0 %
Other U.S.37.5 %38.3 %
100.0 %100.0 %
  Percentage of Total Outstanding Unpaid Principal Amount
State Concentration December 31, 2018 December 31, 2017
California 21.7% 19.0%
New York 7.8% 6.3%
Florida 6.9% 6.0%
Texas 5.3% 5.7%
New Jersey 5.0% 5.2%
Illinois 3.7% 4.1%
Massachusetts 3.5% 3.8%
Maryland 3.4% 2.8%
Pennsylvania 3.1% 3.3%
Virginia 3.1% 3.1%
Other U.S. 36.5% 40.7%
  100.0% 100.0%


Geographic concentrations of investments expose New Residential to the risk of economic downturns within the relevant states. Any such downturn in a state where New Residential holds significant investments could affect the underlying borrower’s ability to make mortgage payments and therefore could have a meaningful, negative impact on the MSRs.


Mortgage Subservicing


New PennNewRez performs servicing of residential mortgage loans for third parties under subservicing agreements. Mortgage subservicing does not meet the criteria to be recognized as a servicing right asset and, therefore, is not recognized on New Residential’s consolidated balance sheets.Consolidated Balance Sheets. The UPB of residential mortgage loans subserviced for others as of December 31, 20182020 and 2019 was $47.3$66.9 billion and subservicing$71.3 billion, respectively. Subservicing revenue of $61.3$201.6 million isand $139.5 million was included within servicingServicing revenue, net in the Consolidated Statements of Income.Income for the years ended December 31, 2020 and 2019, respectively.


Servicer Advances Receivable


In connection with its investments in MSRs and MSR financing receivables, New Residential generally acquires any related outstanding servicer advances (not included in the purchase prices described above), which it records at fair value within servicer advances receivable upon acquisition.


In addition to receiving cash flows from the MSRs, NRM and New Penn,NewRez, as servicers, have the obligation to fund future servicer advances on the underlying pool of mortgages (Note 14)16). These servicer advances are recorded when advanced and are included in servicer advances receivable.Servicer Advances Receivable on the Consolidated Balance Sheets.


The following types of advances are included in the Servicer Advances Receivable:
December 31,
20202019
Principal and interest advances$665,538 $823,860 
Escrow advances (taxes and insurance advances)1,547,796 1,666,792 
Foreclosure advances816,400 760,593 
Total(A)(B)(C)
$3,029,734 $3,251,245 
(A)Includes $583.9 million and $562.2 million of servicer advances receivable related to Agency MSRs, respectively, recoverable either from the borrower or the Agencies.
175
  December 31, 2018 December 31, 2017
Principal and interest advances $793,790
 $172,467
Escrow advances (taxes and insurance advances) 2,186,831
 482,884
Foreclosure advances 199,203
 16,017
Total(A) (B) (C)
 $3,179,824
 $671,368

(A)Includes $231.2 million and $167.9 million of servicer advances receivable related to Fannie Mae and Freddie Mac MSRs, respectively, recoverable from such agencies.

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 20172020, 2019 and 20162018
(dollars in tables in thousands, except share data)

(B)Includes $181.2 million and $166.5 million of servicer advances receivable related to Ginnie Mae MSRs, respectively, recoverable from either the borrower or Ginnie Mae. Expected losses for advances associated with Ginnie Mae loans in the MSR portfolio are considered in the MSR fair valuation through a non reimbursable advance loss assumption.
(B)Includes $41.6 million and $0.0 million of servicer advances receivable related to Ginnie Mae MSRs, respectively, recoverable from Ginnie Mae. Reserves for advances associated with Ginnie Mae loans in the MSR portfolio are considered in the MSR fair valuation through a nonreimbursable advance loss assumption.
(C)Net of $98.0 million in accrued advance recoveries and $4.2 million in unamortized discount and accrual for advance recoveries, respectively.

(C)Net of $27.5 million and $50.1 million, respectively, in unamortized advance discount and reserves, net of accruals for advance recoveries. These reserves relate to inactive loans in the foreclosure or liquidation process.

New Residential’s Servicer Advances Receivableadvances receivable related to Non-Agency MSRs generally have the highest reimbursement priority pursuant to the underlying servicing agreements (i.e., “top of the waterfall”) and New Residential is generally entitled to repayment from respective loan or REO liquidation proceeds before any interest or principal is paid on the bonds that were issued by the trust. In the majority of cases, advances in excess of respective loan or REO liquidation proceeds may be recovered from pool-level proceeds. Furthermore, to the extent that advances are not recoverable by New Residential as a result of the subservicer’s failure to comply with applicable requirements in the relevant servicing agreements, New Residential has a contractual right to be reimbursed by the subservicer. New Residential assesses the recoverability of Servicer Advance Receivablesservicer advance receivables periodically and as of December 31, 2018 and December 31, 2017,2019, expected full recovery of the Servicer Advance Receivables. For advances on loans that have been liquidated, sold, paid in full or modified, the Company reserved $22.9 million for expected non-recovery of advances as of December 31, 2020.


See Note 1112 regarding the financing of MSRs.


6.7. SERVICER ADVANCE INVESTMENTS


All of New Residential’s Servicer Advance Investments are comprisedcomposed of outstanding servicer advances, the requirement to purchase all future servicer advances made with respect to a specified pool of residential mortgage loans, and the basic fee component of the related MSR. New Residential elected to record its Servicer Advance Investments, including the right to the basic fee component of the related MSRs, at fair value pursuant to the fair value option for financial instruments to provide users of the financial statements with better information regarding the effects of market factors.


A taxable wholly-ownedwholly owned subsidiary of New Residential is the managing member of the BuyerAdvance Purchaser LLC (the “Buyer”), a joint venture entity, and owned an approximately 73.2% interest in the Buyer as of December 31, 2018. New Residential determined that the Buyer should be evaluated for consolidation under the VIE model rather than the voting interest entity model as the equity holders as a group do not have the right to direct activities that most significantly impact the entity’s economic performance. Under the VIE model, New Residential’s consolidated subsidiary, as the managing member, has both 1) the power to direct the activities of the Buyer and 2) a significant variable interest through its equity investment and, therefore, meets the primary beneficiary criterion and continues to consolidate the Buyer.

2020. As of December 31, 2018, noncontrolling2020, third-party co-investors, owning the remaining interest in the Buyer, have funded capital commitments to the Buyer of $389.6 million and New Residential has funded capital commitments to the Buyer of $312.7 million. The Buyer may call capital up to the commitment amount on unfunded commitments and recall capital to the extent the Buyer makes a distribution to the co-investors, including New Residential. As of December 31, 2018,2020, the noncontrolling third-party co-investors and New Residential had previously funded their commitments, however the Buyer may recall $322.6$328.4 million and $291.1$306.9 million of capital distributed to the third-party co-investors and New Residential, respectively. Neither the third-party co-investors nor New Residential is obligated to fund amounts in excess of their respective capital commitments, regardless of the capital requirements of the Buyer.


The Buyer has purchased servicer advances from Nationstar,Mr. Cooper, is required to purchase all future servicer advances made with respect to this portfolio of loans from Nationstar,Mr. Cooper, and receives cash flows from advance recoveries and the basic fee component of the related MSRs, net of compensation paid back to NationstarMr. Cooper in consideration of Nationstar’sMr. Cooper’s servicing activities. The compensation paid to NationstarMr. Cooper as of December 31, 20182020 was approximately 9.2% of the basic fee component of the related MSRs plus a performance fee that represents a portion (up to 100%) of the cash flows in excess of those required for the Buyer to obtain a specified return on its equity.


New Residential has determined that the Buyer is a VIE. See Note 14 for information regarding the assets and liabilities related to this consolidated VIE.

New Residential also acquired a portion of the call rights related to this portfolio of loans.


In December 2014, New Residential agreed to acquire (the “SLS Transaction”) 50% of the Excess MSRs and all of the servicer advances and related basic fee portion of the MSR, and a portion of the call rights related to a portfolio of residential mortgage loans which is serviced by SLS. Fortress-managed funds acquired the other 50% of the Excess MSRs. SLS services the loans in exchange for a servicing fee of 10.75 basis points (“bps”) and an incentive fee (the “SLS Incentive Fee”) which is based on the ratio of the outstanding servicer advances to the UPB of the underlying loans.
176

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 20172020, 2019 and 20162018
(dollars in tables in thousands, except share data)


In April 2015, New Residential acquired Servicer Advance Investments and Excess MSRs in connection with the acquisition of HLSS. Through January 1, 2018, Ocwen serviced the underlying loans in exchange for a servicing fee of 12% times the servicing fee collections of the underlying loans, which as of December 31, 2017 and December 31, 2016 was equal to 6.1 bps and 5.9 bps times the UPB of the underlying loans, respectively, and an incentive fee which was reduced by LIBOR plus 2.75% per annum of the amount, if any, of servicer advances outstanding in excess of a defined target. In July 2017, New Residential entered into the Ocwen Transaction as described in Note 5. Subsequent to the Ocwen Transaction, the Servicer Advance Investments (including the related basic fee portion of the MSR) formerly serviced by Ocwen became reclassified, as described in Note 5, as the underlying MSRs are transferred to NRM.

The following is a summary of New Residential’s Servicer Advance Investments, including the right to the basic fee component of the related MSRs:
Amortized Cost Basis
Carrying Value(A)
Weighted Average Discount RateWeighted Average Yield
Weighted Average Life (Years)(B)
December 31, 2020
Servicer Advance Investments$512,958 $538,056 5.2 %5.7 %6.0
December 31, 2019
Servicer Advance Investments$557,444 $581,777 5.3 %5.7 %6.3
 Amortized Cost Basis 
Carrying Value(A)
 Weighted Average Discount Rate Weighted Average Yield 
Weighted Average Life (Years)(B)
 Change in Fair Value Recorded in Other Income for Year then Ended
December 31, 2018           
Servicer Advance Investments$721,801
 $735,846
 5.9% 5.8% 5.7 $(89,332)
December 31, 2017           
Servicer Advance Investments$3,924,003
 $4,027,379
 6.8% 7.3% 5.1 $84,418
(A)Carrying value represents the fair value of the Servicer Advance Investments, including the basic fee component of the related MSRs.

(B)Weighted Average Life represents the weighted average expected timing of the receipt of expected net cash flows for this investment.
(A)Carrying value represents the fair value of the Servicer Advance Investments, including the basic fee component of the related MSRs.
(B)Weighted Average Life represents the weighted average expected timing of the receipt of expected net cash flows for this investment.


The following is additional information regarding the Servicer Advance Investments and related financing:
Loan-to-Value (“LTV”)(A)
Cost of Funds(C)
UPB of Underlying Residential Mortgage LoansOutstanding Servicer AdvancesServicer Advances to UPB of Underlying Residential Mortgage LoansFace Amount of Secured Notes and Bonds PayableGross
Net(B)
GrossNet
December 31, 2020
Servicer Advance Investments(D)
$26,061,499 $449,150 1.7 %$423,144 88.4 %88.6 %1.5 %1.3 %
December 31, 2019
Servicer Advance Investments(D)
$31,442,267 $462,843 1.5 %$443,248 88.3 %87.2 %3.4 %2.8 %
(A)Based on outstanding servicer advances, excluding purchased but unsettled servicer advances.
(B)Ratio of face amount of borrowings to par amount of servicer advance collateral, net of any general reserve.
(C)Annualized measure of the cost associated with borrowings. Gross Cost of Funds primarily includes interest expense and facility fees. Net Cost of Funds excludes facility fees.
(D)The following types of advances are included in the Servicer Advance Investments:
December 31,
20202019
Principal and interest advances$84,976 $71,574 
Escrow advances (taxes and insurance advances)186,426 180,047 
Foreclosure advances177,748 211,222 
  Total$449,150 $462,843 

Interest income recognized by New Residential related to its Servicer Advance Investments was composed of the following:
Year Ended December 31,
202020192018
Interest income, gross of amounts attributable to servicer compensation$34,262 $51,940 $83,807 
Amounts attributable to basic servicer compensation(3,248)(6,209)(8,491)
Amounts attributable to incentive servicer compensation(12,832)(18,065)(25,098)
Interest income from Servicer Advance Investments$18,182 $27,666 $50,218 

See Note 12 regarding the financing of Servicer Advance Investments.

177
         
Loan-to-Value (“LTV”)(A)
 
Cost of Funds(C)
 UPB of Underlying Residential Mortgage Loans Outstanding Servicer Advances Servicer Advances to UPB of Underlying Residential Mortgage Loans Face Amount of Notes and Bonds Payable Gross 
Net(B)
 Gross Net
December 31, 2018               
Servicer Advance Investments(D)
$40,096,998
 $620,050
 1.5% $574,117
 88.3% 87.2% 3.7% 3.1%
December 31, 2017               
Servicer Advance Investments(D)
$139,460,371
 $3,581,876
 2.6% $3,461,718
 93.2% 92.0% 3.3% 3.0%

(A)Based on outstanding servicer advances, excluding purchased but unsettled servicer advances.
(B)Ratio of face amount of borrowings to par amount of servicer advance collateral, net of any general reserve.
(C)Annualized measure of the cost associated with borrowings. Gross Cost of Funds primarily includes interest expense and facility fees. Net Cost of Funds excludes facility fees.

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 20172020, 2019 and 20162018
(dollars in tables in thousands, except share data)

(D)The following types of advances are included in the Servicer Advance Investments:
 December 31,
 2018 2017
Principal and interest advances$108,317
 $909,133
Escrow advances (taxes and insurance advances)238,349
 1,636,381
Foreclosure advances273,384
 1,036,362
  Total$620,050
 $3,581,876

Interest income recognized by New Residential related to its Servicer Advance Investments was comprised of the following:
 Year Ended December 31,
 2018 2017 2016
Interest income, gross of amounts attributable to servicer compensation$83,807
 $871,506
 $922,006
Amounts attributable to base servicer compensation(8,491) (227,585) (127,631)
Amounts attributable to incentive servicer compensation(25,098) (115,565) (430,025)
Interest income from Servicer Advance Investments$50,218
 $528,356
 $364,350

New Residential has determined that the Buyer is a VIE. The following table presents information on the assets and liabilities related to this consolidated VIE.
  As of December 31,
  2018 2017
Assets    
Servicer advance investments, at fair value $713,239
 $1,002,102
Cash and cash equivalents 29,833
 40,929
All other assets 10,223
 13,011
Total assets(A)
 $753,295
 $1,056,042
Liabilities    
Notes and bonds payable $556,340
 $789,979
All other liabilities 2,442
 3,308
Total liabilities(A)
 $558,782
 $793,287

(A)The creditors of the Buyer do not have recourse to the general credit of New Residential and the assets of the Buyer are not directly available to satisfy New Residential’s obligations.

Others’ interests in the equity of the Buyer is computed as follows:
 December 31,
 2018 2017
Total Advance Purchaser LLC equity$194,513
 $262,755
Others’ ownership interest26.8% 27.2%
Others’ interest in equity of consolidated subsidiary$52,066
 $71,491

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 2017 and 2016
(dollars in tables in thousands, except share data)

Others’ interests in the Buyer’s net income (loss) is computed as follows:
 Year Ended December 31,
 2018 2017 2016
Net Advance Purchaser LLC income$7,209
 $23,604
 $72,159
Others’ ownership interest as a percent of total(A)
27.4% 47.6% 55.6%
Others’ interest in net income of consolidated subsidiaries$1,978
 $11,227
 $40,136

(A)As a result, New Residential owned 72.6%, 52.4% and 44.4% of the Buyer, on average during the years ended December 31, 2018, 2017 and 2016, respectively.

See Note 11 regarding the financing of Servicer Advance Investments.

7. INVESTMENTS IN8. REAL ESTATE AND OTHER SECURITIES


“Agency” residential mortgage backed securities (“RMBS”) are RMBS issued by a government sponsored enterprise, such as Fannie Mae or Freddie Mac. “Non-Agency” RMBS are issued by either public trusts or private label securitization entities.


Activities related to New Residential’s investments in real estate and other securities were as follows:follows (amounts in millions):
Year Ended December 31,
20202019
AgencyNon-AgencyAgencyNon-Agency
Purchases
Face$21,593.3 $5,083.1 $33,573.5 $14,960.4 
Purchase Price22,290.3 575.0 34,335.5 2,059.0 
Sales
Face$19,321.7 $8,450.1 $22,746.3 $2,936.2 
Amortized Cost19,666.2 6,242.0 23,337.8 1,852.1 
Sale Price19,886.8 5,288.5 23,449.2 1,949.3 
Gain (Loss) on Sale220.5 (953.5)111.4 97.2 
 Year Ended December 31, 2018 Year Ended December 31, 2017
 (in millions) (in millions)
 Treasury Agency Non-Agency Treasury Agency Non-Agency
Purchases           
Face$
 $11,006.7
 $9,194.8
 $1,552.0
 $7,135.2
 $7,606.5
Purchase Price
 11,121.6
 3,854.4
 1,545.3
 7,367.8
 3,053.0
            
Sales           
Face$862.0
 $9,485.0
 $115.0
 $690.0
 $7,310.7
 $235.1
Amortized Cost858.0
 9,590.6
 87.7
 687.2
 7,536.6
 164.3
Sale Price849.8
 9,569.2
 86.4
 686.7
 7,539.6
 182.4
Gain (Loss) on Sale(8.2) (21.4) (1.3) (0.5) 3.0
 18.0


As of December 31, 2018,2020, there were no unsettled trades. As of December 31, 2019, New Residential had sold and purchased $3.9$5.1 billion and $2.0$0.9 billion face amount of Agency RMBS for $3.9$5.2 billion and $2.0$0.9 billion, respectively, which had not yet been settled. These unsettled sales and purchases were recorded on the balance sheet on trade date as Trades Receivable and Trades Payable.


New Residential has exercised its call rights with respect to Non-Agency RMBS trusts and purchased performing and non-performing residential mortgage loans and REO contained in such trusts prior to their termination. In certain cases, New Residential sold portions of the purchased loans through securitizations, and retained bonds issued by such securitizations. In addition, New Residential received par on the securities issued by the called trusts which it owned prior to such trusts’ termination. Refer to Note 8Notes 9 and 17 for further details on these transactions.


The following is a summary of New Residential’s real estate and other securities:
Gross UnrealizedWeighted Average
Asset TypeOutstanding Face AmountAmortized Cost BasisGainsLosses
Carrying Value(A)
Number of Securities
Rating(B)
Coupon(C)
Yield
Life (Years)(D)
Principal Subordination(E)
December 31, 2020
Agency RMBS$110,360 $111,149 $10,612 $$121,761 $AAA3.5 %3.5 %5.9— 
Agency RMBS at FVO12,380,792 12,840,459 101,414 12,941,873 57 AAA2.2 %2.2 %4.3— 
Total Agency RMBS(F)(G)
12,491,152 12,951,608 112,026 13,063,634 58 AAA2.2 %2.2 %4.3— 
Non-Agency RMBS(H)(I)
19,378,530 1,153,643 88,098 (60,817)1,180,924 589 AA2.8 %4.1 %4.819.6 %
Total/Weighted Average$31,869,682 $14,105,251 $200,124 $(60,817)$14,244,558 647 AAA2.3 %2.4 %4.3
December 31, 2019
Agency RMBS(F)(G)
$11,301,603 $11,474,338 $57,221 $(11,616)$11,519,943 43 AAA3.2 %2.8 %6.0N/A
Non-Agency RMBS(H)(I)
24,857,988 7,307,837 689,158 (39,210)7,957,785 997 B+2.9 %4.7 %7.011.0 %
Total/Weighted Average$36,159,591 $18,782,175 $746,379 $(50,826)$19,477,728 1,040 A+3.0 %3.5 %6.4
(A)Fair value, which is equal to carrying value for all securities. See Note 13 regarding the estimation of fair value.
(B)Represents the weighted average of the ratings of all securities in each asset type, expressed as an S&P equivalent rating. This excludes the ratings of the collateral underlying 289 bonds with a carrying value of $432.5 million which either have never been rated or for which rating information is no longer provided. For each security rated by multiple rating agencies, the lowest rating is used. New Residential used an implied AAA rating for the Agency RMBS. Ratings provided were determined by third party rating agencies, and represent the most recent credit ratings available as of the reporting date and may not be current.
178

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 20172020, 2019 and 20162018
(dollars in tables in thousands, except share data)

(C)Excludes residual bonds, and certain other Non-Agency bonds, with a carrying value of $27.4 million and $2.6 million, respectively, for which no coupon payment is expected.
(D)The followingweighted average life is a summarybased on the timing of expected principal reduction on the assets.
(E)Percentage of the amortized cost basis of securities that is subordinate to New Residential’s real estate and other securities, all of which are classified as available-for-sale and are, therefore, reported atinvestments, excluding fair value with changes inoption securities.
(F)Includes securities issued or guaranteed by U.S. Government agencies such as Fannie Mae or Freddie Mac.
(G)The total outstanding face amount was $12.5 billion and $11.3 billion for fixed rate securities and $0.0 billion and $0.0 billion for floating rate securities as of December 31, 2020 and 2019, respectively.
(H)The total outstanding face amount was $11.9 billion (including $10.9 billion of residual and fair value recorded inoption notional amount) and $5.4 billion (including $3.2 billion of residual and fair value option notional amount) for fixed rate securities and $7.5 billion (including $7.2 billion of residual and fair value option notional amount) and $19.5 billion (including $12.2 billion of residual and fair value option notional amount) for floating rate securities as of December 31, 2020 and 2019, respectively.
(I)Includes other comprehensive income, except forasset backed securities that are other-than-temporarily impaired(“ABS”) consisting primarily of (i) interest-only securities and except for securitiesservicing strips (fair value option securities) which New Residential elected to carry at fair value and record changes to valuation through the income statement.statement, (ii) bonds backed by consumer loans and (iii) corporate debt.
Gross UnrealizedWeighted Average
Asset TypeOutstanding Face AmountAmortized Cost BasisGainsLossesCarrying ValueNumber of SecuritiesRatingCouponYieldLife (Years)Principal Subordination
December 31, 2020
Corporate debt$500 $500 $23 $$523 B-8.25 %8.25 %4.3N/A
Consumer loan bonds13,022 12,360 503 12,862 N/AN/AN/AN/A
Fair value option securities
Interest-only securities9,457,488 248,253 6,600 (43,781)211,073 124 AA+1.22 %5.09 %2.1N/A
Servicing strips4,979,723 49,989 5,865 (9,476)46,378 58 N/A0.42 %8.38 %3.9N/A
December 31, 2019
Corporate debt$85,000 $85,000 $$(1,262)$83,738 B-8.25 %8.25 %5.3N/A
Consumer loan bonds25,029 25,688 521 (6,190)20,019 N/AN/AN/A1.6N/A
MSR bondN/A%%N/A
Fair value option securities
Interest-only securities11,201,646 308,714 35,882 (19,459)325,137 124 AA+1.37 %10.49 %2.9N/A
Servicing strips4,073,792 40,043 2,431 (4,562)37,912 46 N/A0.38 %4.01 %5.7N/A
      Gross Unrealized     Weighted Average
Asset Type Outstanding Face Amount Amortized Cost Basis Gains Losses 
Carrying Value(A)
 Number of Securities 
Rating(B)
 
Coupon(C)
 Yield 
Life (Years)(D)
 
Principal Subordination(E)
December 31, 2018






























Agency RMBS(F)(G)

$2,613,395

$2,657,917

$7,744

$(43)
$2,665,618

31

AAA
4.01%
3.70%
8.1
N/A
Non-Agency RMBS(H) (I)

19,539,450

8,554,511

517,861

(101,409)
8,970,963

897

B+
3.40%
5.63%
6.9
12.4%
Total/Weighted Average
$22,152,845
 $11,212,428
 $525,605
 $(101,452) $11,636,581
 928

BB+
3.53%
5.17%
7.2


December 31, 2017                      
Treasury $862,000
 $858,028
 $
 $(5,294) $852,734
 3
 AAA 2.21% 2.27% 8.1 N/A
Agency RMBS(F)(G)
 1,203,629
 1,247,093
 1,176
 (4,652) 1,243,617
 98
 AAA 3.49% 2.83% 7.0 N/A
Non-Agency RMBS(H) (I)
 12,757,357
 5,599,644
 423,504
 (48,359) 5,974,789
 751
 CCC- 2.27% 5.66% 7.7 8.5%
Total/Weighted Average $14,822,986
 $7,704,765
 $424,680
 $(58,305) $8,071,140
 852
 B+ 2.44% 4.83% 7.6  

(A)Fair value, which is equal to carrying value for all securities. See Note 12 regarding the estimation of fair value.
(B)Represents the weighted average of the ratings of all securities in each asset type, expressed as an S&P equivalent rating. This excludes the ratings of the collateral underlying 252 bonds with a carrying value of $722.1 million which either have never been rated or for which rating information is no longer provided. For each security rated by multiple rating agencies, the lowest rating is used. New Residential used an implied AAA rating for the Agency RMBS. Ratings provided were determined by third party rating agencies, and represent the most recent credit ratings available as of the reporting date and may not be current.
(C)Excludes residual bonds, and certain other Non-Agency bonds, with a carrying value of $299.7 million and $1.9 million, respectively, for which no coupon payment is expected.
(D)The weighted average life is based on the timing of expected principal reduction on the assets.
(E)Percentage of the amortized cost basis of securities that is subordinate to New Residential’s investments, excluding fair value option securities.
(F)Includes securities issued or guaranteed by U.S. Government agencies such as Fannie Mae or Freddie Mac.
(G)The total outstanding face amount was $2.6 billion and $1.1 billion for fixed rate securities and $0.0 billion and $0.1 billion for floating rate securities as of December 31, 2018 and 2017, respectively.
(H)The total outstanding face amount was $3.8 billion (including $1.5 billion of residual and fair value option notional amount) and $1.3 billion (including $0.7 billion of residual and fair value option notional amount) for fixed rate securities and $15.7 billion (including $7.4 billion of residual and fair value option notional amount) and $11.5 billion (including $4.5 billion of residual and fair value option notional amount) for floating rate securities as of December 31, 2018 and 2017, respectively.
(I)Includes (i) interest-only securities and servicing strips (fair value option securities) which New Residential elected to carry at fair value and record changes to valuation through the income statement, (ii) bonds backed by MSRs, (iii) bonds backed by consumer loans and (iv) corporate debt.
      Gross Unrealized     Weighted Average
Asset Type Outstanding Face Amount Amortized Cost Basis Gains Losses Carrying Value Number of Securities Rating Coupon Yield Life (Years) Principal Subordination
December 31, 2018                      
Corporate debt $85,000
 $85,000
 $
 $(12,325) $72,675
 1
 B- 8.25% 8.25% 6.3 N/A
Consumer loan bonds 56,846
 57,480
 33
 (7,075) 50,438
 6
 B 5.50% 20.26% 1.6 N/A
MSR bond 228,000
 228,000
 
 (400) 227,600
 2
 BBB- 5.24% 4.89% 8.8 N/A
Fair Value Option Securities                      
Interest-only Securities 6,832,353
 259,725
 23,694
 (13,025) 270,394
 79
 AA+ 1.38% 6.58% 3.0 N/A
Servicing Strips 975,048
 8,588
 1,720
 (198) 10,110
 31
 N/A 0.21% 13.23% 6.0 N/A
December 31, 2017                      
Consumer loan bonds $29,690
 $29,780
 $971
 $(528) $30,223
 3
 N/A N/A
 17.17% 1.5 N/A
Fair Value Option Securities                      
Interest-only Securities 4,475,794
 205,740
 10,407
 (9,887) 206,260
 49
 AA- 1.51% 5.33% 3.2 N/A
Servicing Strips 450,974
 4,958
 1,613
 (225) 6,346
 20
 N/A 0.27% 21.62% 6.7 N/A
NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 2017 and 2016
(dollars in tables in thousands, except share data)



Unrealized losses that are considered other-than-temporary and are attributable to credit lossesimpairment are recognized currently in earnings. During the year ended December 31, 2020, 2019 and 2018, New Residential recorded OTTI chargescredit impairment of $13.4 million, $25.2 million and $30.0 million, with respect to real estate securities. During the year ended December 31, 2017, New Residential recorded OTTI of $10.3 million. During the year ended December 31, 2016, New Residential recorded OTTI of $10.3 million.respectively. Any remaining unrealized losses on New Residential’s securities were primarily the result of changes in market factors, rather than issue-specific credit impairment. New Residential performed analyses in relation to such securities, using its best estimate of their cash flows, which support its belief that the carrying values of such securities were fully recoverable over their expected holding period. New Residential has no intent to sell, and is not more likely than not to be required to sell, these securities.


The following table summarizes New Residential’s securities in an unrealized loss position as of December 31, 2018.2020.
Amortized Cost BasisWeighted Average
Securities in an Unrealized Loss PositionOutstanding Face AmountBefore Credit Impairment
Credit Impairment(A)
After Credit ImpairmentGross Unrealized LossesCarrying ValueNumber of SecuritiesRatingCouponYieldLife
(Years)
Less than 12 Months$7,134,953 $217,955 $(1,776)$216,179 $(28,594)$187,585 61 AA+2.29 %4.58 %5.5
12 or More Months4,063,623 143,681 (6,896)136,785 (32,223)104,562 80 AA+1.56 %1.76 %4.2
Total/Weighted Average$11,198,576 $361,636 $(8,672)$352,964 $(60,817)$292,147 141 AA+2.00 %3.49 %5.0
(A)Represents credit impairment on securities in an unrealized loss position as of December 31, 2020.

179

    Amortized Cost Basis       Weighted Average
Securities in an Unrealized Loss Position Outstanding Face Amount Before Impairment 
Other-Than-
Temporary Impairment(A)
 After Impairment Gross Unrealized Losses Carrying Value Number of Securities 
Rating(B)
 Coupon Yield 
Life
(Years)
Less than 12 Months $4,843,505
 $1,996,349
 $(5,996) $1,990,353
 $(67,215) $1,923,138
 181
 CCC+ 3.46% 5.02% 6.3
12 or More Months 1,411,991
 450,391
 (831) 449,560
 (34,237) 415,323
 76
 BB- 1.90% 6.66% 5.3
Total/Weighted Average $6,255,496
 $2,446,740
 $(6,827) $2,439,913
 $(101,452) $2,338,461
 257
 B- 3.17% 5.32% 6.1
NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(A)This amount represents OTTI recorded on securities that are in an unrealized loss position as of December 31, 2018.
(B)The weighted average rating of securities in an unrealized loss position for less than 12 months excludes the rating of 40 bonds which either have never been rated or for which rating information is no longer provided. The weighted average rating of securities in an unrealized loss position for 12 or more months excludes the rating of 19 bonds which either have never been rated or for which rating information is no longer provided.

DECEMBER 31, 2020, 2019 and 2018
(dollars in tables in thousands, except share data)
New Residential performed an assessment of all of its debt securities that are in an unrealized loss position (an unrealized loss position exists when a security’s amortized cost basis, excluding the effect of OTTI,credit impairment, exceeds its fair value) and determined the following:

December 31, 2020December 31, 2019
Gross Unrealized LossesGross Unrealized Losses
Fair ValueAmortized Cost Basis After Credit Impairment
Credit(A)
Non-Credit(B)
Fair ValueAmortized Cost Basis After Credit Impairment
Credit(A)
Non-Credit(B)
Securities New Residential intends to sell$$$$
Securities New Residential is more likely than not to be required to sell(C)
— N/A
Securities New Residential has no intent to sell and is not more likely than not to be required to sell:
Credit impaired securities21,326 21,326 (8,672)228,228 237,626 (3,232)(9,398)
Non-credit impaired securities270,821 331,638 (60,817)4,726,409 4,767,837 (41,428)
Total debt securities in an unrealized loss position$292,147 $352,964 $(8,672)$(60,817)$4,954,637 $5,005,463 $(3,232)$(50,826)
(A)This amount is required to be recorded through earnings. In measuring the portion of credit losses, New Residential estimates the expected cash flow for each of the securities. This evaluation included a review of the credit status and the performance of the collateral supporting those securities, including the credit of the issuer, key terms of the securities and the effect of local, industry and broader economic trends. Significant inputs in estimating the cash flows included New Residential’s expectations of prepayment rates, default rates and loss severities. Credit losses were measured as the decline in the present value of the expected future cash flows discounted at the security’s effective interest rate.
(B)This amount represents unrealized losses on securities that are due to non-credit factors and recorded through other comprehensive income.
(C)New Residential may, at times, be more likely than not to be required to sell certain securities for liquidity purposes. While the amount of the securities to be sold may be an estimate, and the securities to be sold have not yet been identified, New Residential must make its best estimate, which is subject to significant judgment regarding future events, and may differ materially from actual future sales.

The following table summarizes the activity related to the allowance for credit losses on debt securities (excluding credit impairment relating to securities New Residential intends to sell or is more likely than not required to sell):
Purchased Credit DeterioratedNon-Purchased Credit DeterioratedTotal
Allowance for credit losses on available-for-sale debt securities at December 31, 2019$$$
Additions to the allowance for credit losses on securities for which credit losses were not previously recorded
Additions to the allowance for credit losses arising from purchases of available-for-sale debt securities accounted for as purchased financial assets with credit deterioration
Reductions for securities sold during the period
Reductions in the allowance for credit losses because the entity intends to sell the security or more likely than not will be required to sell the security before recovery of its amortized cost basis
Additional increases (decreases) to the allowance for credit losses on securities that had credit losses or an allowance recorded in a previous period8,672 8,672 
Write-offs charged against the allowance
Recoveries of amounts previously written off
Allowance for credit losses on available-for-sale debt securities at December 31, 2020$8,672 $$8,672 
180

December 31, 2018





Gross Unrealized Losses

Fair Value
Amortized Cost Basis After Impairment
Credit(A)

Non-Credit(B)
Securities New Residential intends to sell$

$

$

$
Securities New Residential is more likely than not to be required to sell





N/A
Securities New Residential has no intent to sell and is not more likely than not to be required to sell:










Credit impaired securities1,155,566

1,204,729

(6,827)
(49,163)
Non-credit impaired securities1,182,895

1,235,184



(52,289)
Total debt securities in an unrealized loss position$2,338,461
 $2,439,913
 $(6,827) $(101,452)

(A)This amount is required to be recorded as OTTI through earnings. In measuring the portion of credit losses, New Residential estimates the expected cash flow for each of the securities. This evaluation includes a review of the credit status and the performance of the collateral supporting those securities, including the credit of the issuer, key terms of the securities and the effect of local, industry and broader economic trends. Significant inputs in estimating the cash flows include New Residential’s expectations of prepayment rates, default rates and loss severities. Credit losses are measured as the decline in the present value of the expected future cash flows discounted at the investment’s effective interest rate.
(B)This amount represents unrealized losses on securities that are due to non-credit factors and recorded through other comprehensive income.


NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 20172020, 2019 and 20162018
(dollars in tables in thousands, except share data)

The following table summarizes the activity related to credit losses on debt securities:
Year Ended December 31,
20192018
Beginning balance of credit losses on debt securities for which a portion of an other-than-temporary impairment was recognized in other comprehensive income$52,803 $23,821 
Increases to credit losses on securities for which an other-than-temporary impairment was previously recognized and a portion of an other-than-temporary impairment was recognized in other comprehensive income23,059 16,924 
Additions for credit losses on securities for which an other-than-temporary impairment was not previously recognized2,115 13,093 
Reductions for securities for which the amount previously recognized in other comprehensive income was recognized in earnings 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
Reduction for credit losses on securities for which no other-than-temporary impairment was recognized in other comprehensive income at the current measurement date
Reduction for securities sold/paid off during the period(18,914)(1,035)
Ending balance of credit losses on debt securities for which a portion of an other-than-temporary impairment was recognized in other comprehensive income$59,063 $52,803 
 Year Ended December 31,
 2018 2017
Beginning balance of credit losses on debt securities for which a portion of an OTTI was recognized in other comprehensive income$23,821
 $15,495
Increases to credit losses on securities for which an OTTI was previously recognized and a portion of an OTTI was recognized in other comprehensive income16,924
 3,903
Additions for credit losses on securities for which an OTTI was not previously recognized13,093
 6,431
Reductions for securities for which the amount previously recognized in other comprehensive income was recognized in earnings 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
 
Reduction for credit losses on securities for which no OTTI was recognized in other comprehensive income at the current measurement date
 
Reduction for securities sold during the period(1,035) (2,008)
Ending balance of credit losses on debt securities for which a portion of an OTTI was recognized in other comprehensive income$52,803
 $23,821


The table below summarizes the geographic distribution of the collateral securing New Residential’s Non-Agency RMBS:
December 31,
20202019
Geographic Location(A)
Outstanding Face AmountPercentage of Total OutstandingOutstanding Face AmountPercentage of Total Outstanding
Western U.S.$6,543,524 33.7 %$9,048,847 36.6 %
Southeastern U.S.5,089,592 26.3 %5,983,966 24.2 %
Northeastern U.S.4,484,340 23.2 %5,416,137 21.9 %
Midwestern U.S.2,207,783 11.4 %2,562,269 10.4 %
Southwestern U.S.1,025,637 5.3 %1,440,467 5.8 %
Other(B)
14,132 0.1 %296,273 1.1 %
$19,365,008 100.0 %$24,747,959 100.0 %
  December 31,
  2018 2017
Geographic Location(A)
 Outstanding Face Amount
Percentage of Total Outstanding Outstanding Face Amount Percentage of Total Outstanding
Western U.S. $7,318,616

37.7% $4,882,136
 38.4%
Southeastern U.S. 4,613,314

23.8% 3,005,519
 23.6%
Northeastern U.S. 3,829,725

19.7% 2,555,514
 20.1%
Midwestern U.S. 2,063,263

10.6% 1,337,980
 10.5%
Southwestern U.S. 1,321,853

6.8% 927,647
 7.3%
Other(B)
 250,833

1.4% 18,871
 0.1%
  $19,397,604
 100.0% $12,727,667
 100.0%
(A)Excludes $13.0 million and $25.0 million face amount of bonds backed by consumer loans and $0.5 million and $85.0 million face amount of bonds backed by corporate debt as of December 31, 2020 and 2019, respectively.

(B)Represents collateral for which New Residential was unable to obtain geographic information.
(A)Excludes $56.8 million and $29.7 million face amount of bonds backed by consumer loans and $85.0 million and $0.0 million face amount of bonds backed by corporate debt as of December 31, 2018 and December 31, 2017, respectively.
(B)Represents collateral for which New Residential was unable to obtain geographic information.


New Residential evaluates the credit quality of its real estate securities, as of the acquisition date, for evidence of credit quality deterioration. As a result, New Residential identified a population of real estate securities for which it was determined that it was probable that New Residential would be unable to collect all contractually required payments. For securities acquired during the year ended December 31, 2018, excluding residual and fair value option securities, the face amount of these real estate securities was $1,723.6 million, with total expected cash flows of $1,546.6 million and a fair value of $1,148.7 million on the dates that New Residential purchased the respective securities. For those securities acquired during the year ended December 31, 2017, excluding residual and fair value option securities, the face amount was $3,148.3 million, the total expected cash flows were $2,699.7 million and the fair value was $1,836.1 million on the dates that New Residential purchased the respective securities.

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 2017 and 2016
(dollars in tables in thousands, except share data)


The following is the outstanding face amount and carrying value for securities, for which, as of the acquisition date, it was probable that New Residential would be unable to collect all contractually required payments, excluding residual and fair value option securities:
 Outstanding Face Amount Carrying Value
December 31, 2018$6,385,306
 $4,217,242
December 31, 20175,364,847
 3,493,723
Outstanding Face AmountCarrying Value
December 31, 2020$727,216 $280,876 
December 31, 20195,701,736 3,830,369 


181

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2020, 2019 and 2018
(dollars in tables in thousands, except share data)
The following is a summary of the changes in accretable yield for these securities:
Year Ended December 31,Year Ended December 31,
2018 201720202019
Beginning Balance$2,000,266
 $1,200,125
Beginning Balance$1,882,477 $2,245,984 
Additions397,934
 863,681
Additions76,960 407,864 
Accretion(290,014) (215,018)Accretion(60,868)(239,682)
Reclassifications from (to) non-accretable difference156,070
 218,675
Reclassifications from (to) non-accretable difference(167,793)(233,683)
Disposals(18,273) (67,197)Disposals(1,541,214)(298,006)
Ending Balance$2,245,983
 $2,000,266
Ending Balance$189,562 $1,882,477 
See Note 1112 regarding the financing of real estate securities.


8. INVESTMENTS IN9. RESIDENTIAL MORTGAGE LOANS


New Residential accumulated its residential mortgage loan portfolio through various bulk acquisitions and the execution of call
rights. As a result of the Shellpoint Acquisition, New Residential, through its wholly ownedwholly-owned subsidiary, New Penn,NewRez, originates residential mortgage loans for sale and
securitization to third parties and generally retains the servicing rights on the underlying loans.


Loans are accounted for based on New Residential’s strategy for the loan, and on whether the loan was credit-impaired at the date of acquisition. As of December 31, 2020, New Residential accounts for loans based on the following categories:


Loans Held-for-Investment (which may include PCD Loans)
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
Real Estate Owned (“REO”)

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 2017 and 2016
(dollars in tables in thousands, except share data)


The following table presents certain information regarding New Residential’s residential mortgage loans outstanding by loan type, excluding REO:type:
December 31,
20202,019
Outstanding Face AmountCarrying
Value
Loan
Count
Weighted Average Yield
Weighted Average Life (Years)(A)
Carrying Value
Total residential mortgage loans, held-for-investment(B)
$769,348 $674,179 12,353 6.6 %5.6925,706
Acquired reverse mortgage loans(C)
$12,007 $5,884 28 7.8 %3.85,844
Acquired performing loans(D)(F)
138,109 129,345 3,278 6.7 %4.5857,821
Acquired non-performing loans(E)(F)
487,022 374,658 3,253 7.5 %3.3565,387
Total residential mortgage loans, held-for-sale, at lower of cost or market$637,138 $509,887 6,559 7.3 %3.61,429,052
Acquired performing loans(D)(F)
$1,446,457 $1,423,159 7,189 3.8 %6.63,024,288
Acquired non-performing loans428,079 335,544 2,798 7.5 %3.30
Originated loans2,801,297 2,947,113 10,797 2.8 %27.71,589,324
Total residential mortgage loans, held-for-sale, at fair value$4,675,833 $4,705,816 20,784 3.5 %18.94,613,612
Total residential mortgage loans, held-for-sale, at fair value/lower of cost or market$5,312,971 $5,215,703 6,042,664
(A)The weighted average life is based on the expected timing of the receipt of cash flows.
(B)Residential mortgage loans, held-for-investment, at fair value is grouped and presented as part of Residential loans and variable interest entity consumer loans held-for-investment, at fair value on the Consolidated Balance Sheets.
182
December 31, 2018Outstanding Face Amount Carrying
Value
 Loan
Count
 Weighted Average Yield 
Weighted Average Life (Years)(A)
 Floating Rate Loans as a % of Face Amount 
LTV Ratio(B)
 
Weighted Avg. Delinquency(C)
 
Weighted Average FICO(D)
Loan Type                 
Performing Loans(G) (J)
$636,874
 $591,264
 8,424
 8.0% 4.8 20.3% 77.7% 8.9% 649
Purchased Credit Deteriorated Loans(H)
191,497
 144,065
 1,556
 7.6% 3.1 16.4% 84.6% 71.5% 596
Total Residential Mortgage Loans, held-for-investment$828,371
 $735,329
 9,980
 7.9% 4.4 19.4% 79.3% 23.3% 637
                  
Reverse Mortgage Loans(E) (F)
$13,807
 $6,557
 37
 8.1% 4.8 10.6% 142.5% 67.8% N/A
Performing Loans(G) (I)
408,724
 413,883
 7,144
 4.4% 3.9 56.6% 61.3% 9.0% 670
Non-Performing Loans(H) (I)
621,700
 512,040
 5,029
 5.5% 3.0 14.9% 88.1% 72.6% 588
Total Residential Mortgage Loans, held-for-sale$1,044,231
 $932,480
 12,210
 5.1% 3.4 31.2% 78.3% 47.6% 621
                  
Acquired Loans2,295,340
 2,153,269
 12,873
 4.5% 8.0 7.7% 75.7% 14.0% 626
Originated Loans638,173
 655,260
 2,307
 5.2% 28.5 96.3% 80.0% 3.8% 714
Total Residential Mortgage Loans, held-for-sale, at fair value(K)
$2,933,513
 $2,808,529
 15,180
 4.6% 12.5 27.0% 76.6% 11.8% 645
                  
December 31, 2017                 
Loan Type                 
Performing Loans(G)
$557,381
 $507,615
 8,876
 8.0% 5.5 22.1% 76.4% 8.7% 649
Purchased Credit Deteriorated Loans(H)
249,254
 183,540
 2,142
 7.2% 3.1 14.7% 84.2% 75.8% 597
Total Residential Mortgage Loans, held-for-investment$806,635
 $691,155
 11,018
 7.7% 4.8 19.8% 78.8% 29.4% 633
                  
Reverse Mortgage Loans(E) (F)
$16,755
 $6,870
 48
 7.5% 4.5 15.9% 141.2% 77.8% N/A
Performing Loans(G) (I)
1,044,116
 1,071,371
 15,464
 4.0% 4.8 10.2% 53.2% 7.0% 654
Non-Performing Loans(H) (I)
846,181
 647,293
 5,597
 5.6% 4.3 18.7% 94.4% 63.3% 581
Total Residential Mortgage Loans, held-for-sale$1,907,052
 $1,725,534
 21,109
 4.8% 4.6 14.0% 72.2% 32.6% 622

(A)The weighted average life is based on the expected timing of the receipt of cash flows.
(B)LTV refers to the ratio comparing the loan’s unpaid principal balance to the value of the collateral property.
(C)Represents the percentage of the total principal balance that is 60+ days delinquent.
(D)The weighted average FICO score is based on the weighted average of information updated and provided by the loan servicer on a monthly basis.
(E)Represents a 70% participation interest that New Residential holds in a portfolio of reverse mortgage loans. Nationstar holds the other 30% interest and services the loans. The average loan balance outstanding based on total UPB was $0.5 million and $0.5 million at December 31, 2018 and 2017, respectively. Approximately 54.9% and 54.3% of these loans have reached a termination event at December 31, 2018 and 2017, respectively. As a result of the termination event, each such loan has matured and the borrower can no longer make draws on these loans.
(F)FICO scores are not used in determining how much a borrower can access via a reverse mortgage loan.
(G)Performing loans are generally placed on nonaccrual status when principal or interest is 120 days or more past due.
(H)Includes loans with evidence of credit deterioration since origination where it is probable that New Residential will not collect all contractually required principal and interest payments. As of December 31, 2018, New Residential has placed Non-Performing Loans, held-for-sale on nonaccrual status, except as described in (J) below.
(I)Includes $24.3 million and $51.9 million UPB of Ginnie Mae EBO performing and non-performing loans as of December 31, 2018, respectively, on accrual status as contractual cash flows are guaranteed by the FHA. As of December 31, 2017, these amounts were $33.7 million and $66.5 million, respectively.
(J)Includes $122.3 million UPB of non-agency mortgage loans underlying the SAFT 2013-1 securitization, which are carried at fair value based on New Residential’s election of the fair value option. Interest earned on loans measured at fair value are reported in other income.
(K)New Residential elected the fair value option to measure these loans at fair value on a recurring basis. Interest earned on loans measured at fair value are reported in interest income.


NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 20172020, 2019 and 20162018
(dollars in tables in thousands, except share data)

(C)Represents a 70% participation interest that New Residential holds in a portfolio of reverse mortgage loans. Mr. Cooper holds the other 30% interest and services the loans. The average loan balance outstanding based on total UPB was $0.6 million. Approximately 47.8% of these loans have reached a termination event. As a result of the termination event, each such loan has matured and the borrower can no longer make draws on these loans.
(D)Performing loans are generally placed on nonaccrual status when principal or interest is 120 days or more past due.
(E)As of December 31, 2020, New Residential has placed Non-Performing Loans, held-for-sale on nonaccrual status, except as described in (F) below.
(F)Includes $798.1 million and $20.5 million UPB of Ginnie Mae EBO performing and non-performing loans, respectively, on accrual status as contractual cash flows are guaranteed by the FHA.

New Residential generally considers the delinquency status, loan-to-value ratios, and geographic area of residential mortgage loans as its credit quality indicators. Delinquency status is a primary credit quality indicator as loans that are more than 60 days past due provide an early warning of borrowers who may be experiencing financial difficulties. Current LTV ratio is an indicator of the potential loss severity in the event of default. Finally, the geographic distribution of the loan collateral also provides insight as to the credit quality of the portfolio, as factors such as the regional economy, home price changes and specific events will affect credit quality.


The table below summarizes the geographic distribution of the underlying residential mortgage loans:
Percentage of Total Outstanding Unpaid Principal Amount
December 31,
State Concentration20202019
California11.9 %16.1 %
New York10.1 %9.0 %
Texas7.1 %7.1 %
Florida7.1 %8.4 %
Georgia5.8 %4.8 %
New Jersey4.2 %4.2 %
Illinois3.5 %3.6 %
Pennsylvania3.5 %2.9 %
Maryland3.4 %3.3 %
Massachusetts3.1 %3.3 %
Other U.S.40.3 %37.3 %
100.0 %100.0 %
  Percentage of Total Outstanding Unpaid Principal Amount
  December 31,
State Concentration 2018 2017
California 16.7% 9.1%
New York 11.7% 12.8%
Florida 8.8% 8.2%
New Jersey 5.3% 5.2%
Texas 4.7% 6.6%
Illinois 4.0% 3.9%
Maryland 3.6% 2.7%
Pennsylvania 3.1% 3.4%
Massachusetts 3.1% 2.7%
Washington 1.5% 1.7%
Other U.S. 37.5% 43.7%
  100.0% 100.0%


See Note 1112 regarding the financing of residential mortgage loans and related assets.


The following table summarizes the difference between the aggregate unpaid principal balance and the aggregate fair value of loans as of December 31, 2020:
183

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2020, 2019 and 2018
(dollars in tables in thousands, except share data)
Days Past DueUnpaid Principal BalanceFair ValueFair Value Over (Under) Unpaid Principal Balance
90 to 119$71,567 $59,679 $(11,888)
120+950,564 790,788 (159,776)
$1,022,131 $850,467 $(171,664)

The following table provides past due information regarding New Residential’s Performing Loans, which is an important indicator of credit quality and the establishment of the allowance for credit losses:
December 31, 2019
Days Past Due
Delinquency Status(A)
Current86.5 %
30-597.0 %
60-892.7 %
90-119(B)
0.7 %
120+(C)
3.1 %
100.0 %
(A)Represents the percentage of the total principal balance that corresponds to loans that are in each delinquency status.
(B)Includes loans 90-119 days past due and still accruing interest because they are generally placed on nonaccrual status at 120 days or more past due.
(C)Represents nonaccrual loans.

Call Rights


New Residential has executed calls with respect to certain Non-Agency RMBS trusts and purchased performing and non-performing residential mortgage loans and REO assets contained in such trusts prior to their termination. In certain cases, New Residential sold portions of the purchased loans through securitizations, and retained bonds issued by such securitizations. In addition, New Residential received par on the securities issued by the called trusts which it owned prior to such trusts’ termination. For the year ended December 31, 2018,2020, New Residential executed calls on a total of 8813 trusts and recognized $97.8$48.5 million of interest income on securities held in the collapsed trusts and $50.1$16.0 million of lossgain on securitizations accounted for as sales. For the year

ended December 31, 2019, New Residential executed calls on a total of 140 trusts and recognized $54.4 million of interest income on securities held in the collapsed trusts and $156.2 million of gain on securitizations accounted for as sales. Refer to Note 17 for transactions with affiliates.
Performing Loans


The following table provides past due information regarding New Residential’s Performing Loans, which is an important indicator of credit quality andsummarizes the establishment of the allowanceactivity for loan losses:residential mortgage loans:
184
December 31, 2018
Days Past Due
Delinquency Status(A)
Current83.3%
30-597.4%
60-892.2%
90-119(B)
0.8%
120+(C)
6.3%
100.0%

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 20172020, 2019 and 20162018
(dollars in tables in thousands, except share data)

Loans Held-for-InvestmentLoans Held-for-Sale, at Lower Cost or Fair ValueLoans Held-for-Sale, at Fair ValueTotal
Balance at December 31, 2018$735,318 $932,480 $2,808,529 $4,476,327 
Ditech Acquisition381,039 618,297 999,336 
Originations19,512,072 19,512,072 
Sales(495,925)(25,538,105)(26,034,030)
Purchases/additional fundings1,133,335 7,499,614 8,632,949 
Proceeds from repayments(119,195)(184,783)(235,937)(539,915)
Transfer of loans to other assets(A)
(10,154)(412)(10,566)
Transfer of loans to real estate owned(20,710)(49,459)(4,155)(74,324)
Transfers of loans to held for sale(80,659)(80,659)
Transfer of loans from held-for-investment80,659 80,659 
Accretion of loan discount and other amortization28,702 0028,702 
Valuation provision on loans(2,927)22,899 19,972 
Fair value adjustments due to:— — —  
Changes in instrument-specific credit risk4,138 (46,291)(42,153)
Other factors
Balance at December 31, 2019$925,706 $1,429,052 $4,613,612 $6,968,370 
Fair value adjustment due to fair value option(6,020)(6,020)
Originations61,684,462 61,684,462 
Sales(791,974)(64,692,996)(65,484,970)
Purchases/additional fundings110,741 3,322,369 3,433,110 
Proceeds from repayments(145,767)(99,845)(177,723)(423,335)
Transfer of loans to other assets(A)
(3,449)(22,255)(25,704)
Transfer of loans to real estate owned(6,754)(21,681)(7,035)(35,470)
Transfers of loans to held for sale(62,274)0(62,274)
Transfer of loans from held for investment62,274 62,274 
Valuation provision on loans(112,957)(112,957)
Fair value adjustments due to:    
Changes in instrument-specific credit risk27,036 (12,323)14,713 
Other factors(57,748)(64,569)(122,317)
Balance at December 31, 2020$674,179 $509,887 $4,705,816 $5,889,882 

(A)Represents loans for which foreclosure has been completed and for which New Residential has made, or intends to make, a claim with the governmental agency that has guaranteed the loans that are recognized as claims receivable in Other Assets (Note 2).
185

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2020, 2019 and 2018
(dollars in tables in thousands, except share data)
(A)Represents the percentage of the total principal balance that corresponds to loans that are in each delinquency status.Performing Loans
Balance at December 31, 2018$591,253 
(B)
Ditech Acquisition(C)
Includes loans 90-119 days past due and still accruing interest because they are generally placed on nonaccrual status at 120 days or more past due.
381,039 
(C)Purchases/additional fundingsRepresents nonaccrual loans.

Activities related to the carrying value of residential mortgage loans held-for-investment were as follows:
  Performing Loans
Balance at December 31, 2016 $
Purchases/additional fundings 550,742
Proceeds from repayments (50,562)
Accretion of loan discount (premium) and other amortization(A)
 8,101
Provision for loan losses (646)
Transfer of loans to other assets(B)
 
Transfer of loans to real estate owned (20)
Balance at December 31, 2017 $507,615
Shellpoint Acquisition 125,350
Purchases/additional fundings 55,993
Proceeds from repayments (106,236)
Accretion of loan discount (premium) and other amortization(A)
 15,773
Provision for loan losses (1,028)
Transfer of loans to other assets(B)
 
Transfer of loans to real estate owned (5,131)
Transfers of loans to held for sale (1,555)
Fair value adjustment 472
Balance at December 31, 2018 $591,253

(A)Proceeds from repaymentsIncludes accelerated accretion of discount on loans paid in full and on loans transferred to other assets.
(102,340)
(B)
Accretion of loan discount (premium) and other amortization(A)
Represents12,661 
Provision for loan losses(595)
Transfer of loans to other assets(B)
Transfer of loans to real estate owned(6,223)
Transfers of loans to held for which foreclosure has been completed and for which New Residential has made, or intends to make, a claim with the governmental agency that has guaranteed the loans that are now recognized as claims receivable in Other Assets (Note 2).sale(20,505)
Fair value adjustment4,138 
Balance at December 31, 2019$859,428 

(A)Includes accelerated accretion of discount on loans paid in full and on loans transferred to other assets.
(B)Represents loans for which foreclosure has been completed and for which New Residential has made, or intends to make, a claim with the governmental agency that has guaranteed the loans that are now recognized as claims receivable in Other Assets (Note 2).
(C)As a result of the Ditech Acquisition, New Residential acquired the servicing on certain residual tranches of Non-Agency RMBS it already owned, and now consolidates the trusts.

Activities related to the valuation and loss provision on reverse mortgage loans and allowance for loan losses on performing loans held-for-investment were as follows:
  Performing Loans
Balance at December 31, 2016 $
Provision for loan losses(A)
 646
Charge-offs(B)
 (450)
Balance at December 31, 2017 $196
Provision for loan losses(A)
 1,028
Charge-offs(B)
 (1,224)
Balance at December 31, 2018 $

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 2017 and 2016
(dollars in tables in thousands, except share data)

(A)Based on an analysis of collective borrower performance, credit ratings of borrowers, loan-to-value ratios, estimated value of the underlying collateral, key terms of the loans and historical and anticipated trends in defaults and loss severitiesPerforming Loans
Balance at a pool level.December 31, 2018
$
(B)Loans, other than PCD loans, are generally charged off or charged down to the net realizable value of the collateral (i.e., fair value less costs to sell), with an offset to the allowance
Provision for loan losses when available information confirms that loans are uncollectible.(A)
595 
Charge-offs(B)
(595)
Balance at December 31, 2019$

(A)Based on an analysis of collective borrower performance, credit ratings of borrowers, loan-to-value ratios, estimated value of the underlying collateral, key terms of the loans and historical and anticipated trends in defaults and loss severities at a pool level.
(B)Loans, other than PCD loans, are generally charged off or charged down to the net realizable value of the collateral (i.e., fair value less costs to sell), with an offset to the allowance for loan losses, when available information confirms that loans are uncollectible.

Purchased Credit Deteriorated (“PCD”) Loans


New Residential determined at acquisition that the PCD loans acquired would be aggregated into pools based on common risk characteristics (FICO score, delinquency status, collateral type, loan-to-value ratio). Loans aggregated into pools are accounted for as if each pool were a single loan with a single composite interest rate and an aggregate expectation of cash flows, including consideration of involuntary prepayments.

Activities related to the carrying value of PCD loans held-for-investment were as follows:
186
Balance at December 31, 2016$190,761
Purchases/additional fundings58,884
Sales
Proceeds from repayments(32,455)
Accretion of loan discount and other amortization20,217
(Allowance) reversal for loan losses(A)
(1,488)
Transfer of loans to real estate owned(29,299)
Transfer of loans to held-for-sale(23,080)
Balance at December 31, 2017$183,540
Purchases/additional fundings29,785
Sales
Proceeds from repayments(38,276)
Accretion of loan discount and other amortization24,124
(Allowance) reversal for loan losses
Transfer of loans to real estate owned(28,060)
Transfer of loans to held-for-sale(27,048)
Balance at December 31, 2018$144,065

(A)An allowance represents the present value of cash flows expected at acquisition that are no longer expected to be collected. A reversal results from an increase to expected cash flows that reverses a prior allowance.

The following is the contractually required payments receivable, cash flows expected to be collected, and fair value at acquisition date for PCD loans acquired during the year ended December 31, 2018:
 Contractually Required Payments Receivable Cash Flows Expected to be Collected Fair Value
As of Acquisition Date65,902
 45,429
 29,785


NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 20172020, 2019 and 20162018
(dollars in tables in thousands, except share data)

The following isActivities related to the unpaid principal balance and carrying value forof PCD loans for which,held-for-investment were as follows:
Balance at December 31, 2018$144,065 
Purchases/additional fundings
Sales
Proceeds from repayments(16,855)
Accretion of loan discount and other amortization16,041 
(Allowance) reversal for loan losses(2,332)
Transfer of loans to real estate owned(14,487)
Transfer of loans to held-for-sale(60,154)
Balance at December 31, 2019$66,278 
(A)An allowance represents the present value of thecash flows expected at acquisition date, it was probable that New Residential wouldare no longer expected to be unablecollected. A reversal results from an increase to collect all contractually required payments:expected cash flows that reverses a prior allowance.
 Unpaid Principal Balance Carrying Value
December 31, 2018$191,497
 $144,065
December 31, 2017249,254
 183,540


The following is a summary of the changes in accretable yield for these loans:
Balance at December 31, 2016$23,688
Additions21,860
Accretion(20,217)
Reclassifications from non-accretable difference(A)
66,751
Disposals(B)
(3,451)
Transfer of loans to held-for-sale(C)

Balance at December 31, 2017$88,631
Additions15,644
Accretion(24,124)
Reclassifications from non-accretable difference(A)
5,493
Disposals(B)
(7,257)
Transfer of loans to held-for-sale(C)
(9,755)
Balance at December 31, 2018$68,632

(A)Balance at December 31, 2018Represents a probable and significant increase in cash flows previously expected to be uncollectible.$
68,632 
(B)AdditionsIncludes sales of loans or foreclosures, which result in removal of the loan from the PCD loan pool at its carrying amount.
(C)AccretionRepresents(16,041)
Reclassifications from (to) non-accretable difference(A)
9,361 
Disposals(B)
(11,515)
Transfer of loans not initially acquired with the intent to sell for which New Residential determined that it no longer has the intent to hold for the foreseeable future, or until maturity or payoff.held-for-sale(C)
(13,415)
Balance at December 31, 2019$37,022 

(A)Represents a probable and significant increase (decrease) in cash flows previously expected to be uncollectible.
(B)Includes sales of loans or foreclosures, which result in removal of the loan from the PCD loan pool at its carrying amount.
(C)Represents loans not initially acquired with the intent to sell for which New Residential determined that it no longer has the intent to hold for the foreseeable future, or until maturity or payoff.

Net Interest Income
December 31,
202020192018
Interest Income:
Loans held-for-investment, at fair value$53,264 $60,301 $76,129 
Loans held-for-sale, at lower of cost or fair value50,130 65,926 45,653 
Loans held-for-sale, at fair value135,729 175,926 51,562 
Total interest income239,123 302,153 173,344 
Interest Expense:
Loans held-for-investment, at fair value21,029 19,381 23,618 
Loans held-for-sale, at lower of cost or fair value22,541 40,067 35,796 
Loans held-for-sale, at fair value90,064 109,723 24,186 
Total interest expense133,634 169,171 83,600 
Net interest income$105,489 $132,982 $89,744 
187

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 20172020, 2019 and 20162018
(dollars in tables in thousands, except share data)

Loans Held-for-Sale, at Lower of Cost or Fair Value

Activities related to the carrying value ofGain on originated mortgage loans, held-for-sale, were as follows:net

Balance at December 31, 2016$696,665
Purchases(A)
5,135,700
Transfer of loans from held-for-investment(B)
23,080
Sales(3,901,161)
Transfer of loans to other assets(C)
(17,487)
Transfer of loans to real estate owned(71,756)
Proceeds from repayments(125,987)
Valuation (provision) reversal on loans(D)
(13,520)
Balance at December 31, 2017$1,725,534
Purchases(A)
3,653,608
Transfer of loans from held-for-investment(B)
28,603
Sales(4,205,375)
Transfer of loans to other assets(C)
(9,811)
Transfer of loans to real estate owned(54,114)
Proceeds from repayments(195,797)
Valuation (provision) reversal on loans(D)
(10,168)
Balance at December 31, 2018$932,480

(A)Represents loans acquired with the intent to sell.
(B)Represents loans not initially acquired with the intent to sell for which New Residential determined that it no longer has the intent to hold for the foreseeable future, or until maturity or payoff.
(C)Represents loans for which foreclosure has been completed and for which New Residential has made, or intends to make, a claim with the governmental agency that has guaranteed the loans that are now recognized as claims receivable in Other Assets (Note 2).
(D)Represents the fair value adjustments to loans upon transfer to held-for-sale and provision recorded on certain purchased held-for-sale loans, including an aggregate of $59.2 million and $30.1 million of provision related to the call transactions executed during the years ended December 31, 2018 and 2017, respectively.

Loans Held-for-Sale, at Fair Value

Activities related to the carrying value of originated loans held-for-sale, at fair value were as follows:
Balance at December 31, 2017 $
Shellpoint acquisition 488,233
Originations 3,439,574
Sales (3,269,689)
Proceeds from repayments (6,348)
Change in fair value 3,490
Balance at December 31, 2018 $655,260

Activities related to the carrying value of acquired loans held-for-sale, at fair value were as follows:
NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 2017 and 2016
(dollars in tables in thousands, except share data)

Balance at December 31, 2017 $
Purchases 2,088,638
Sales 
Proceeds from repayments (3,963)
Transfer of loans to real estate owned (753)
Change in fair value 69,347
Balance at December 31, 2018 $2,153,269

Gain on Sale of Originated Mortgage Loans, Net

New Penn,NewRez, a wholly owned subsidiary of New Residential, originates conventional, government-insured and nonconforming residential mortgage loans for sale and securitization. The GSEs or Ginnie Mae guarantee conventional and government insuredgovernment-insured mortgage securitizations and mortgage investors issue nonconforming private label mortgage securitizations while New PennNewRez generally retains the right to service the underlying residential mortgage loans. In connection with the transfer of loans to the GSEs or mortgage investors, New Residential reports gain on sale of originated mortgage loans, held-for-sale, net in its Consolidated Statements of Income.


Gain on sale of originated mortgage loans, held-for-sale, net is summarized below:
Year Ended December 31,
202020192018
Gain on loans originated and sold, net(A)
$811,288 $53,554 $47,172 
Gain (loss) on settlement of mortgage loan origination derivative instruments(B)
(361,755)(53,374)1,234
MSRs retained on transfer of loans(C)
666,414 374,450 35,311
Other(D)
49,270 27,564 3,977
Realized gain on sale of originated mortgage loans, net$1,165,217 $402,194 87,694
Change in fair value of loans99,908 28,761 3,695
Change in fair value of interest rate lock commitments (Note 11)249,183 26,151 23
Change in fair value of derivative instruments (Note 11)(115,216)3,001 (5,347)
Gain on originated mortgage loans, held-for-sale, net$1,399,092 $460,107 $86,065 
Gain on loans originated and sold(A)
 $38,415
Gain (loss) on settlement of mortgage loan origination derivative instruments(B)
 1,234
MSRs retained on transfer of loans(C)
 35,311
Other(D)
 14,057
Gain on sale of originated mortgage loans, net $89,017
(A)Includes loan origination fees of $1,658.6 million and $421.3 million in the years ended December 31, 2020 and 2019, respectively.

(B)Represents settlement of forward securities delivery commitments utilized as an economic hedge for mortgage loans not included within forward loan sale commitments.
(A)Includes loan origination fees and direct loan origination costs. Other indirect costs related to loan origination are included within general and administrative expenses.
(B)Represents settlement of forward securities delivery commitments utilized as an economic hedge for mortgage loans not included within forward loan sale commitments.
(C)
(C)Represents the initial fair value of the capitalized mortgage servicing rights upon loan sales with servicing retained.
(D)Includes fees for services associated with the loan origination process.

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 2017 and 2016
(dollars in tables in thousands, except share data)

Real estate owned (REO)

New Residential recognizes REO assets at the completion of the foreclosure process orcapitalized mortgage servicing rights upon execution of a deed in lieu of foreclosureloan sales with servicing retained.
(D)Includes fees for services associated with the borrower. REO assets are managed for prompt sale and disposition at the best possible economic value.loan origination process.

  Real Estate Owned
Balance at December 31, 2016 $59,591
Purchases 38,127
Transfer of loans to real estate owned 124,013
Sales(A)
 (95,456)
Valuation provision on REO 2,020
Balance at December 31, 2017 $128,295
Purchases 33,377
Transfer of loans to real estate owned 107,577
Sales(A)
 (152,725)
Valuation (provision) reversal on REO (3,114)
Balance at December 31, 2018 $113,410

(A)Recognized when control of the property has transferred to the buyer.

As of December 31, 2018, New Residential had residential mortgage loans that were in the process of foreclosure with an unpaid principal balance of $273.5 million.

In addition, New Residential has recognized $20.8 million in unpaid claims receivable from FHA on Ginnie Mae EBO loans and reverse mortgage loans for which foreclosure has been completed and for which New Residential has made, or intends to make, a claim.

Variable Interest Entities

During the second quarter of 2017, New Residential formed entities (the “RPL Borrowers”) that issued securitized debt collateralized by reperforming residential mortgage loans. New Residential determined that the RPL Borrowers should be evaluated for consolidation under the VIE model rather than the voting interest entity model as the equity holders as a group lack the characteristics of a controlling financial interest. Under the VIE model, New Residential’s consolidated subsidiaries had both 1) the power to direct the most significant activities of the RPL Borrowers and 2) significant variable interests in each of the RPL Borrowers, through their control of the related optional redemption feature and their ownership of certain notes issued by the RPL Borrowers and, therefore, met the primary beneficiary criterion and consolidated the RPL Borrowers. On April 3, 2018, New Residential executed a Trust Termination Agreement in order to terminate the RPL Borrowers and redeem the underlying residential mortgage loans. As a result of the termination, New Residential liquidated the RPL Borrowers.

A wholly owned subsidiary of New Penn, Shelter, is a mortgage originator specializing in retail origination. Shelter operates its business through a series of joint ventures and was deemed to be the primary beneficiary of the joint ventures as a result of its ability to direct activities that most significantly impact the economic performance of the entities and its ownership of a significant equity investment.

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 2017 and 2016
(dollars in tables in thousands, except share data)

The following table presents information on the assets and liabilities of the Shelter JVs:
  As of
  December 31, 2018
Assets  
Cash and cash equivalents $17,346
Property and equipment, net 137
Intangible assets, net 70
Prepaid expenses and other assets 411
Total assets $17,964
Liabilities  
Accounts payable and accrued expenses $1,315
Reserve for sales recourse 967
Total liabilities $2,282

Noncontrolling Interests
Noncontrolling interests in the equity of the Shelter JVs is computed as follows:
  December 31, 2018
Total consolidated equity of JVs $15,682
Noncontrolling ownership interest 51.0%
Noncontrolling equity interest in consolidated JVs $7,998
   
Total consolidated net income of JVs $3,135
Noncontrolling ownership interest in net income 51.0%
Noncontrolling interest in net income of consolidated JVs $1,599

As described in “Call Rights” above, New Residential has issued securitizations which were treated as sales under GAAP. New Residential has no obligation to repurchase any loans from these securitizations and its exposure to loss is limited to the carrying amount of its retained interests in the securitization entities. These securitizations are conducted through variable interest entities, of which New Residential is not the primary beneficiary. Additionally, New Penn, a wholly owned subsidiary of New Residential, was deemed to be the primary beneficiary of the SAFT 2013-1 securitization entity as a result of its ability to direct activities that most significantly impact the economic performance of the entity in its role as servicer and its ownership of subordinate retained interests. The following table summarizes certain characteristics of the underlying residential mortgage loans, and related financing, in these securitizations as of December 31, 2018:
Residential mortgage loan UPB $7,818,221
Weighted average delinquency(A)
 1.97%
Net credit losses for the year ended December 31, 2018 $9,101
Face amount of debt held by third parties(B)
 $6,783,187
   
Carrying value of bonds retained by New Residential(C)
 $1,206,402
Cash flows received by New Residential on these bonds for the year ended December 31, 2018 $178,301

(A)Represents the percentage of the UPB that is 60+ days delinquent.
(B)Excludes bonds retained by New Residential.
(C)Includes bonds retained pursuant to required risk retention regulations.

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 2017 and 2016
(dollars in tables in thousands, except share data)

9. INVESTMENTS IN10. CONSUMER LOANS


New Residential, through limited liability companies (together, the “Consumer Loan Companies”), has a co-investment in a portfolio of consumer loans. The portfolio includes personal unsecured loans and personal homeowner loans. OneMain is the servicer of the loans and provides all servicing and advancing functions for the portfolio. As of December 31, 2018,2020, New Residential owns 53.5% of the limited liability company interests in, and consolidates, the Consumer Loan Companies.


On September 25, 2020, the Consumer Loan Companies refinanced the outstanding asset-backed notes with an asset-backed securitization for approximately $663.0 million. The proceeds in excess of the refinanced debt of $4.8 million were distributed to the respective co-investors of which New Residential received approximately $2.6 million.

New Residential also purchased certain newly originated consumer loans from a third party (“Consumer Loan Seller”). These loans are not held in the Consumer Loan Companies and have been designated as performing consumer loans, held-for-investment. In addition, see “Equity Method Investees” below.


188

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2020, 2019 and 2018
(dollars in tables in thousands, except share data)
The following table summarizes the investment in consumer loans, held-for-investment held by New Residential:
Unpaid Principal BalanceInterest in Consumer LoansCarrying ValueWeighted Average Coupon
Weighted Average Expected Life (Years)(A)
Weighted Average Delinquency(B)
December 31, 2020
Consumer Loan Companies
Performing Loans$490,222 53.5 %$553,419 18.3 %3.63.7 %
Purchased Credit Deteriorated Loans(C)
127,899 53.5 %129,513 14.1 %3.57.4 %
Other - Performing Loans2,862 100.0 %2,643 15.3 %0.44.3 %
Total Consumer Loans, held-for-investment$620,983 $685,575 17.4 %3.64.4 %
December 31, 2019
Consumer Loan Companies
Performing Loans$644,676 53.5 %$682,310 18.8 %4.04.7 %
Purchased Credit Deteriorated Loans(C)
170,083 53.5 %136,633 15.5 %3.710.1 %
Other - Performing Loans9,158 100.0 %8,602 15.1 %0.76.1 %
Total Consumer Loans, held-for-investment$823,917 $827,545 18.0 %3.95.9 %
 Unpaid Principal Balance Interest in Consumer Loans Carrying Value Weighted Average Coupon 
Weighted Average Expected Life (Years)(A)
 
Weighted Average Delinquency(B)
December 31, 2018           
Consumer Loan Companies           
Performing Loans$815,341
 53.5% $856,563
 18.8% 3.6 5.4%
Purchased Credit Deteriorated Loans(C)
221,910
 53.5% 182,917
 16.0% 3.4 11.6%
Other - Performing Loans35,326
 100.0% 32,722
 14.2% 0.8 5.6%
Total Consumer Loans, held-for-investment$1,072,577
   $1,072,202
 18.1% 3.5 6.7%
December 31, 2017           
Consumer Loan Companies           
Performing Loans$1,005,570
 53.5% $1,052,561
 18.7% 3.7 6.0%
Purchased Credit Deteriorated Loans(C)
282,540
 53.5% 236,449
 16.2% 3.3 12.5%
Other - Performing Loans89,682
 100.0% 85,253
 14.1% 1.0 4.5%
Total Consumer Loans, held-for-investment$1,377,792
   $1,374,263
 17.9% 3.5 7.3%
(A)Represents the weighted average expected timing of the receipt of expected cash flows for this investment.

(B)Represents the percentage of the total unpaid principal balance that is 30+ days delinquent. Delinquency status is the primary credit quality indicator as it provides early warning of borrowers who may be experiencing financial difficulties.
(A)Represents the weighted average expected timing of the receipt of expected cash flows for this investment.
(B)Represents the percentage of the total unpaid principal balance that is 30+ days delinquent. Delinquency status is the primary credit quality indicator as it provides early warning of borrowers who may be experiencing financial difficulties.
(C)Includes loans with evidence of credit deterioration since origination where it is probable that New Residential will not collect all contractually required principal and interest payments, which are accounted for as PCD loans.

(C)Includes loans with evidence of credit deterioration since origination where it is probable that New Residential will not collect all contractually required principal and interest payments, which are accounted for as PCD loans.

See Note 1112 regarding the financing of consumer loans.


The following table summarizes the past due status and difference between the aggregate unpaid principal balance and the aggregate fair value of consumer loans as of December 31, 2020:
Days Past DueUnpaid Principal BalanceFair ValueFair Value Over (Under) Unpaid Principal Balance
Under 90 Days$611,978 $675,691 $63,713 
90 days or more past due9,005 9,884 879 
Total$620,983 $685,575 $64,592 

Performing Loans


The following table provides past due information regarding New Residential’s performing consumer loans, held-for-investment, which is an important indicator of credit quality and the establishment of the allowance for loan losses:
December 31, 20182019
Days Past Due
Delinquency Status(A)
Current94.795.3 %
30-592.01.8 %
60-891.31.2 %
90-119(B)
0.80.7 %
120+(B) (C)
1.21.0 %
100.0%

(A)Represents the percentage of the total unpaid principal balance that corresponds to loans that are in each delinquency status.
(A)Represents the percentage of the total unpaid principal balance that corresponds to loans that are in each delinquency status.
(B)Includes loans more than 90 days past due and still accruing interest.
189

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 20172020, 2019 and 20162018
(dollars in tables in thousands, except share data)

(C)Interest is accrued up to the date of charge-off at 180 days past due.

Activities related to the carrying value of consumer loans, held-for-investment, at fair value were as follows:
(B)Balance at December 31, 2019Includes loans more than 90 days past827,545
Fair value adjustment due to fair value option36,472
Additional fundings(A)
33,041
Proceeds from repayments(229,218)
Accretion of loan discount and still accruing interest.premium amortization, net24,120
Fair value adjustments due to:
(C)Changes in instrument-specific credit riskInterest is accrued up to the date of charge-off5,195
Other factors(11,580)
Balance at 180 days past due.December 31, 2020$685,575 

(A)Represents draws on consumer loans with revolving privileges.

Activities related to the carrying value of performing consumer loans, held-for-investment were as follows:
  Performing Loans
Balance at December 31, 2016 $1,482,954
Purchases 
Additional fundings(A)
 56,321
Proceeds from repayments (329,843)
Accretion of loan discount and premium amortization, net 4,891
Gross charge-offs (73,842)
Additions to the allowance for loan losses, net (2,667)
Balance at December 31, 2017 $1,137,814
Purchases 

Additional fundings(A)
 63,971
Proceeds from repayments (257,182)
Accretion of loan discount and premium amortization, net 1,940
Gross charge-offs (56,870)
Additions to the allowance for loan losses, net (388)
Balance at December 31, 2018 $889,285

(A)Represents draws on consumer loans with revolving privileges.Performing Loans
Balance at December 31, 2018$889,285 
Purchases
Additional fundings(A)
54,375 
Proceeds from repayments(213,525)
Accretion of loan discount and premium amortization, net186 
Gross charge-offs(38,563)
Additions to the allowance for loan losses, net(846)
Balance at December 31, 2019$690,912 

(A)Represents draws on consumer loans with revolving privileges.

Activities related to the allowance for loan losses on performing consumer loans, held-for-investment were as follows:
Collectively Evaluated(A)
Individually Impaired(B)
Total
Balance at December 31, 2018$2,604 $2,064 $4,668 
Provision (reversal) for loan losses30,008 846 30,854 
Net charge-offs(C)
(32,057)(32,057)
Balance at December 31, 2019$555 $2,910 $3,465 
(A)Represents smaller-balance homogeneous loans that are not individually considered impaired and are evaluated based on an analysis of collective borrower performance, key terms of the loans and historical and anticipated trends in defaults and loss severities, and consideration of the unamortized acquisition discount.
(B)Represents consumer loan modifications considered to be troubled debt restructurings (“TDRs”) as they provide concessions to borrowers, primarily in the form of interest rate reductions, who are experiencing financial difficulty. As of December 31, 2019, there was $18.0 million in UPB and $15.9 million in carrying value of consumer loans classified as TDRs.
(C)Consumer loans, other than PCD loans, are charged off when available information confirms that loans are uncollectible, which is generally when they become 180 days past due. Charge-offs are presented net of $8.6 million in recoveries of previously charged-off UPB in 2020.

190
  
Collectively Evaluated(A)
 
Individually Impaired(B)
 Total
Balance at December 31, 2016 $2,441
 $997
 $3,438
Provision for loan losses 65,059
 679
 65,738
Net charge-offs(C)
 (63,071) 
 (63,071)
Balance at December 31, 2017 $4,429
 $1,676
 $6,105
Provision (reversal) for loan losses 47,839
 388
 48,227
Net charge-offs(C)
 (49,664) 
 (49,664)
Balance at December 31, 2018 $2,604
 $2,064
 $4,668

(A)Represents smaller-balance homogeneous loans that are not individually considered impaired and are evaluated based on an analysis of collective borrower performance, key terms of the loans and historical and anticipated trends in defaults and loss severities, and consideration of the unamortized acquisition discount.
(B)Represents consumer loan modifications considered to be troubled debt restructurings (“TDRs”) as they provide concessions to borrowers, primarily in the form of interest rate reductions, who are experiencing financial difficulty. As of December 31, 2018, there are $14.2 million in UPB and $12.6 million in carrying value of consumer loans classified as TDRs.
(C)Consumer loans, other than PCD loans, are charged off when available information confirms that loans are uncollectible, which is generally when they become 180 days past due. Charge-offs are presented net of $9.0 million and $10.8 million in recoveries of previously charged-off UPB in 2018 and 2017, respectively.


NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 20172020, 2019 and 20162018
(dollars in tables in thousands, except share data)

Purchased Credit Deteriorated Loans


A portion of the consumer loans are considered PCD loans. Activities related to the carrying value of PCD consumer loans, held-for-investment were as follows:
Balance at December 31, 2016 $316,532
(Allowance) reversal for loan losses(A)
 3,013
Proceeds from repayments (123,932)
Accretion of loan discount and other amortization 40,836
Balance at December 31, 2017 $236,449
(Allowance) reversal for loan losses(A)
 (31)
Proceeds from repayments (90,700)
Accretion of loan discount and other amortization 37,199
Balance at December 31, 2018 $182,917

(A)Balance at December 31, 2018An allowance represents the present value$182,917 
(Allowance) reversal for loan losses(A)
31 
Proceeds from repayments(78,519)
Accretion of cash flows expectedloan discount and other amortization32,204 
Balance at acquisition that are no longer expected to be collected. A reversal results from an increase to expected cash flows that reverses a prior allowance.December 31, 2019$136,633 

(A)An allowance represents the present value of cash flows expected at acquisition that are no longer expected to be collected. A reversal results from an increase to expected cash flows that reverses a prior allowance.

The following is the unpaid principal balance and carrying value for consumer loans, for which, as of the acquisition date, it was probable that New Residential would be unable to collect all contractually required payments:
Unpaid Principal BalanceCarrying Value
December 31, 2019$170,083 $136,633 
 Unpaid Principal Balance Carrying Value
December 31, 2018$221,910
 $182,917
December 31, 2017282,540
 236,449


The following is a summary of the changes in accretable yield for these loans:
Balance at December 31, 2016 $167,928
Accretion (40,836)
Reclassifications from (to) non-accretable difference(A)
 5,199
Balance at December 31, 2017 $132,291
Accretion (37,199)
Reclassifications from (to) non-accretable difference(A)
 31,426
Balance at December 31, 2018 $126,518

(A)Balance at December 31, 2018Represents a probable and significant increase in cash flows previously expected to be uncollectible.

Noncontrolling Interests

Others’ interests in the equity of the Consumer Loan Companies is computed as follows:
  December 31,
  2018 2017
Total Consumer Loan Companies equity $66,105
 $74,071
Others’ ownership interest 46.5% 46.5%
Others’ interests in equity of consolidated subsidiary $30,561
 $34,466

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 2017 and 2016
(dollars in tables in thousands, except share data)

Others’ interests in the Consumer Loan Companies’ net income (loss) is computed as follows:
 Year Ended December 31,
 2018 2017
Net Consumer Loan Companies income (loss)$79,539
 $98,692
Others’ ownership interest as a percent of total46.5% 46.5%
Others’ interest in net income (loss) of consolidated subsidiaries$36,987
 $45,892

Variable Interest Entities

The Consumer Loan Companies consolidate certain entities that issued securitized debt collateralized by the consumer loans (the “Consumer Loan SPVs”). New Residential determined that the Consumer Loan SPVs should be evaluated for consolidation under the VIE model rather than the voting interest entity model as the equity holders, individually and as a group, lack the characteristics of a controlling financial interest. Under the VIE model, New Residential’s consolidated subsidiaries, the Consumer Loan Companies (Note 9), have both 1) the power to direct the most significant activities of the Consumer Loan SPVs and 2) significant variable interests in each of the Consumer Loan SPVs, through their control of the related optional redemption feature and their ownership of certain notes issued by the Consumer Loan SPVs and, therefore, meet the primary beneficiary criterion and consolidate the Consumer Loan SPVs.
  As of December 31,
  2018 2017
Assets    
Consumer loans, held-for-investment $1,039,480
 $1,289,010
Restricted cash 10,186
 11,563
Accrued interest receivable 15,627
 19,360
Total assets(A)
 $1,065,293
 $1,319,933
Liabilities    
Notes and bonds payable(B)
 $1,030,096
 $1,284,436
Accounts payable and accrued expenses 3,814
 4,007
Total liabilities(A)
 $1,033,910
 $1,288,443

$126,518 
(A)AccretionThe creditors of the Consumer Loan SPVs do not have recourse to the general credit of New Residential, and the assets of the Consumer Loan SPVs are not directly available to satisfy New Residential’s obligations.
(32,204)
(B)
Reclassifications from (to) non-accretable difference(A)
Includes $121.0 million face amount of bonds retained by New Residential issued by these VIEs.10,949 
Balance at December 31, 2019$105,263 

(A)Represents a probable and significant increase (decrease) in cash flows previously expected to be uncollectible.

Equity Method Investees


In February 2017, New Residential completed a co-investment, through a newly formed entity, PF LoanCo Funding LLC (“LoanCo”), to purchase up to $5.0 billion worth of newly originated consumer loans from Consumer Loan Seller over a two- year term. New Residential, along with three3 co-investors, each acquired 25% membership interests in LoanCo. New Residential accounts for its investment in LoanCo pursuant to the equity method of accounting because it can exercise significant influence over LoanCo but the requirements for consolidation are not met. As of December 31, 2019, LoanCo had distributed all net assets to New Residential’s investment in LoanCo is recorded as Investment in Consumer Loans, Equity Method Investees. LoanCo has elected to account for its investments in consumer loans at fair value. New Residential does not receive information from LoanCo Funding LLC in sufficient time to record its equity method ownership at the end of each month. Accordingly, New Residential records the activity on a one month lag, and reviews the current month’s information when it becomes available to determine if an adjustment needs to be recorded. To date, this one month lag has not caused a material impact to the quarterly financial statement closing process.Residential.


In addition,Additionally, New Residential and the LoanCo co-investors agreed to purchase warrants to purchase up to 177.7 million shares of Series F convertible preferred stock in the Consumer Loan Seller’s parent company (“ParentCo”), which were valued at approximately $75.0 million in the aggregate as of February 2017, through a newly formed entity, PF WarrantCo Holdings, LP (“WarrantCo”). New Residential acquired a 23.57% interest in WarrantCo, the remaining interest being acquired by three co-
NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 2017 and 2016
(dollars in tables in thousands, except share data)

investors. WarrantCo has agreed to purchase a pro rata portion of the warrants each time LoanCo closes on a portion of its consumer loan purchase agreement from Consumer Loan Seller. The holder of the warrants has the option to purchase an equivalent number of shares of Series F convertible preferred stock in ParentCo at a price of $0.01 per share. WarrantCo is vested in the warrants to purchase an aggregate of 117.8 million Series F convertible preferred stock in ParentCo as of November 30, 2018, and New Residential and LoanCo co-investors are vested in the warrants to purchase an aggregate of 30.0 million Series F convertible preferred stock in ParentCo as of November 30, 2018. The Series F convertible preferred stock holders have the right to convert such preferred stock to common stock at any time, are entitled to the number of votes equal to the number of shares of common stock into which such shares of convertible preferred stock could be converted, and will have liquidation rights in the event of liquidation. New Residential accounts for its investment in WarrantCo pursuant toAs of December 31, 2020 and 2019, the equity method of accounting because it can exercise significant influence over WarrantCo but the requirements for consolidationwarrants are not met.held on New Residential’s investmentConsolidated Balance Sheet in WarrantCo is recorded as Investment in Consumer Loans, Equity Method Investees. WarrantCo has elected to account for its investments in warrantsOther Assets and carried at fair value. New Residential has elected to record WarrantCo’s activity on a one month lag$23.2 million and to date this one month lag has not caused a material impact to New Residential’s consolidated financial statements.$28.0 million, respectively.

The following tables summarize the investment in LoanCo and WarrantCo held by New Residential:
191
 
December 31, 2018(A)
 December 31, 2017
Consumer loans, at fair value$231,560
 $178,422
Warrants, at fair value103,067
 80,746
Other assets25,971
 46,342
Warehouse financing(182,065) (117,944)
Other liabilities(1,142) (13,059)
Equity$177,391
 $174,507
Undistributed retained earnings$
 $
New Residential’s investment$42,875
 $42,473
New Residential’s ownership24.2% 24.3%

 Year Ended
 
December 31, 2018(A)
Interest income$42,920
Interest expense(12,258)
Change in fair value of consumer loans and warrants17,491
Gain on sale of consumer loans(B)
2,697
Other expenses(7,257)
Net income$43,593
New Residential’s equity in net income$10,803
New Residential’s ownership24.8%

(A)Data as of, and for the periods ended, November 30, 2018, as a result of the one month reporting lag.
(B)During the year ended December 31, 2018, LoanCo sold, through securitizations which were treated as sales for accounting purposes, $1.2 billion in UPB of consumer loans. LoanCo retained $103.0 million of residual interests in the securitizations and distributed them to the LoanCo co-investors, including New Residential.

The following is a summary of LoanCo’s consumer loan investments:
 Unpaid Principal Balance Interest in Consumer Loans Carrying Value Weighted Average Coupon 
Weighted Average Expected Life (Years)(A)
 
Weighted Average Delinquency(B)
December 31, 2018(C)
$231,560
 25.0% $231,560
 14.2% 1.3 0.4%

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 20172020, 2019 and 20162018
(dollars in tables in thousands, except share data)

The following table summarizes the income earned from the Company’s investments in LoanCo and WarrantCo:

(A)Represents the weighted average expected timing of the receipt of expected cash flows for this investment.Year Ended December 31, 2019
(B)Interest incomeRepresents the percentage of the total unpaid principal balance that is 30+ days delinquent. Delinquency status is the primary credit quality indicator as it provides early warning of borrowers who may be experiencing financial difficulties.$
19,912 
(C)Interest expenseData as(6,487)
Change in fair value of November 30, 2018 as a resultconsumer loans and warrants(4,596)
Gain on sale of the one month reporting lag.consumer loans(B)
(10,711)
Other expenses(3,871)
Net income$(5,753)
New Residential’s equity in net income$(1,438)
New Residential’s percentage ownership25.0 %

(A)Data as of, and for the periods ended, November 30, 2019, as a result of the one month reporting lag.
(B)During the year ended December 31, 2019, LoanCo sold, through securitizations which were treated as sales for accounting purposes, $406.1 million in UPB of consumer loans. LoanCo retained $83.9 million of residual interest in the securitizations and distributed them to the LoanCo co-investors, including New Residential.

New Residential’s investment in LoanCo and WarrantCo changed as follows:
Balance at December 31, 2018$38,294 
Contributions to equity method investees64,499 
Distributions of earnings from equity method investees(8,607)
Distributions of capital from equity method investees(92,748)
Earnings from investments in consumer loans, equity method investees(1,438)
Balance at December 31, 2019$

Balance at December 31, 2017$51,412
Contributions to equity method investees308,050
Distributions of earnings from equity method investees(6,176)
Distributions of capital from equity method investees(325,795)
Earnings from investments in consumer loans, equity method investees10,803
Balance at December 31, 2018$38,294

10.11. DERIVATIVES


New Residential uses interest rate swaps and interest rate caps as economic hedges to hedge a portion of its interest rate risk exposure. Interest rate risk is sensitive to many factors, including governmental monetary and tax policies, domestic and international economic and political considerations, as well as other factors. New Residential’s credit risk with respect to economic hedges is the risk of default on New Residential’s investments that results from a borrower’s or counterparty’s inability or unwillingness to make contractually required payments.


As of December 31, 2018, New Residential heldmay at times hold to-be-announced forward contract positions (“TBAs”) which was entered into as an economic hedge in order to mitigate New Residential’s interest rate risk on certain specified mortgage backed securities and any amounts or obligations owed by or to New Residential are subject to the right of set-off with the TBA counterparty. As part of executing these trades, New Residential has enteredmay enter into agreements with its TBA counterparties that govern the transactions for the TBA purchases or sales made, including margin maintenance, payment and transfer, events of default, settlements, and various other provisions.

New Residential has fulfilled all obligations and requirements entered into under these agreements.

In addition, as of December 31, 2018, New Residential heldmay also utilize interest rate lock commitments (“IRLCs”), which represent a commitment to a particular interest rate provided the borrower is able to close the loan within a specified period, and forward loan sale and securities delivery commitments, which represent a commitment to sell specific mortgage loans at prices which are fixed as of the forward commitment date. New Residential enters into forward loan sale and securities delivery commitments in order to hedge the exposure related to IRLCs and mortgage loans that are not covered by mortgage loan sale commitments.


192

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2020, 2019 and 2018
(dollars in tables in thousands, except share data)
New Residential’s derivatives are recorded at fair value on the Consolidated Balance Sheets as follows:
December 31,
Balance Sheet Location20202019
Derivative assets
Interest Rate SwapsOther assets$$155 
Interest Rate Lock CommitmentsOther assets289,355 41,346 
TBAsOther assets789 
$290,144 $41,501 
Derivative liabilities
Interest Rate Swaps(A)
Accrued expenses and other liabilities$25 $
Interest Rate Lock CommitmentsAccrued expenses and other liabilities281 1,455 
Forward Loan Sale CommitmentsAccrued expenses and other liabilities27 
TBAsAccrued expenses and other liabilities119,456 5,403 
$119,762 $6,885 
(A)Net of $237.7 million and $171.7 million of related variation margin accounts as of December 31, 2020 and December 31, 2019, respectively.

The following table summarizes notional amounts related to derivatives:
December 31,
20202019
Interest Rate Caps(A)
$$12,500 
Interest Rate Swaps(B)
6,515,000 4,900,000 
Interest Rate Lock Commitments15,031,345 4,043,935 
Forward Loan Sale Commitments43,654 
TBAs, short position(C)
23,529,408 5,048,000 
TBAs, long position(C)
11,692,212 
(A)As of December 31, 2019, caps LIBOR at 4.0% for $12.5 million of notional. The weighted average maturity of the interest rate caps as of December 31, 2019 was 11 months.
(B)Includes $6.5 billion notional of Receive LIBOR/Pay Fixed of 2.2% and $0.0 billion notional of Receive Fixed of 0.0%/Pay LIBOR with weighted average maturities of 47 months and 0 months, respectively, as of December 31, 2020. Includes $0.0 billion notional of Receive LIBOR/Pay Fixed of 0.0% and $0.9 billion notional of Received Fixed of 1.9%/Pay LIBOR with weighted average maturities of 36 months and 87 months, respectively, as of December 31, 2019.
(C)Represents the notional amount of Agency RMBS, classified as derivatives.

193
   December 31,
 Balance Sheet Location 2018 2017
Derivative assets     
Interest Rate CapsOther assets $3
 $2,423
Interest Rate Lock CommitmentsOther assets 10,851
 
Forward Loan Sale CommitmentsOther assets 39
 
   $10,893
 $2,423
Derivative liabilities     
Interest Rate Swaps(A)
Accrued expenses and other liabilities $5,245
 $
Interest Rate Lock CommitmentsAccrued expenses and other liabilities 223
 
TBAsAccrued expenses and other liabilities 23,921
 697
   $29,389
 $697


NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 20172020, 2019 and 20162018
(dollars in tables in thousands, except share data)

(A)Net of $106.1 million of related variation margin accounts as of December 31, 2018. As of December 31, 2017, no variation margin accounts existed.

The following table summarizes notional amounts related to derivatives:
 December 31,
 2018 2017
Interest Rate Caps(A)
$50,000
 $772,500
Interest Rate Swaps(B)
4,725,000
 
Interest Rate Lock Commitments823,187
 
Forward Loan Sale Commitments30,274
 
TBAs, short position(C)
5,904,300
 3,101,100
TBAs, long position(C)
5,067,200

1,014,000

(A)As of December 31, 2018, caps LIBOR at 4.00% for $50.0 million of notional. The weighted average maturity of the interest rate caps as of December 31, 2018 was 23 months.
(B)Receive LIBOR and pay a fixed rate. The weighted average maturity of the interest rate swaps was 52 months and the weighted average fixed pay rate was 3.21% as of December 31, 2018. There were no interest rate swaps outstanding at December 31, 2017.
(C)Represents the notional amount of Agency RMBS, classified as derivatives.

The following table summarizes all income (losses) recorded in relation to derivatives:
Year Ended December 31,
202020192018
Change in fair value of derivative investments(A)
Interest Rate Caps$$(3)$431 
Interest Rate Swaps(53,467)(58,918)(108,098)
TBAs2,778 (567)
(53,467)(56,143)(108,234)
Gain (loss) on settlement of investments, net
Interest Rate Caps$$$(603)
Interest Rate Swaps(2,685)(8,671)65,823 
TBAs(B)
(72,127)(121,252)(10,353)
(74,812)(129,923)54,867 
Gain on originated mortgage loans, held for sale, net(A)
Interest Rate Lock Commitments$249,183 $26,151 $23 
TBAs(115,243)3,067 (5,064)
Forward Loan Sale Commitments27 (66)(283)
133,967 29,152 (5,324)
Total income (losses)$5,688 $(156,914)$(58,691)
(A)Represents unrealized gains (losses).
(B)Excludes $361.8 millionand $53.4 million in loss on settlement and $1.2 million in gain on settlement included as a realized gain on sale of originated mortgage loans, held-for-sale, net (Note 9) for the years ended December 31, 2020, 2019 and 2018, respectively.

194
 Year Ended December 31,
 2018 2017 2016
Other income (loss), net(A)
     
Interest Rate Caps$431
 $323
 $688
Interest Rate Swaps(108,098) (720) 5,500
Unrealized gains(losses) on Interest Rate Lock Commitments23
 
 
Forward Loan Sale Commitments(283) 
 
TBAs(5,631) (1,793) (414)
 (113,558) (2,190) 5,774
Gain (loss) on settlement of investments, net     
Interest Rate Caps$(603) $(1,911) $(4,754)
Interest Rate Swaps65,823
 6,921
 (4,810)
TBAs(B)
(10,353) (44,224) (17,927)
 54,867
 (39,214) (27,491)
Total income (losses)$(58,691) $(41,404) $(21,717)

(A)Represents unrealized gains (losses).
(B)Excludes $1.2 million in loss on settlement included within gain on sale of originated mortgage loans, net (Note 8).


NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 20172020, 2019 and 20162018
(dollars in tables in thousands, except share data)

11.12. DEBT OBLIGATIONS


The following table presents certain information regarding New Residential’s secured financing agreements and secured notes and bonds payable debt obligations:
December 31, 2020December 31, 2019
Collateral
Debt Obligations/CollateralOutstanding Face Amount
Carrying Value(A)
Final Stated Maturity(B)
Weighted Average Funding CostWeighted Average Life (Years)Outstanding FaceAmortized Cost BasisCarrying ValueWeighted Average Life (Years)
Carrying Value(A)
Secured Financing Agreements(C)
Repurchase Agreements:
Warehouse Credit Facilities-Residential Mortgage Loans(F)
$4,043,156 $4,039,564 Feb-21 to Dec-222.18 %0.6$4,370,264 $4,496,831 $4,465,054 19.5$5,053,207 
Agency RMBS(D)
12,682,427 12,682,427 Jan-210.24 %0.212,929,057 13,715,013 13,800,351 0.915,481,677 
Non-Agency RMBS(E)
818,063 817,209 Jan-21 to Mar-213.48 %0.317,183,226 1,534,798 1,548,351 0.77,317,519 
Real Estate Owned(G) (H)
8,480 8,480 Feb-21 to Dec-223.13 %1.9N/AN/A11,098 N/A63,822 
Total Secured Financing Agreements17,552,126 17,547,680 0.84 %0.327,916,225 
Secured Notes and Bonds Payable
Excess MSRs(I)
275,088 275,088  Aug-244.36 %3.7101,142,417 317,234 398,969 6.1217,300 
MSRs(J)
2,704,923 2,691,791 Jul-22 to Dec-254.52 %3.5416,212,194 4,457,541 4,400,657 5.62,640,036 
Servicer Advance Investments(K)
423,144 423,144 Apr-21 to Dec-221.45 %1.5449,150 512,958 538,056 6.0443,248 
Servicer Advances(K)
2,593,643 2,585,575 Apr-21 to Sep-232.42 %1.82,970,329 3,002,267 3,002,267 0.72,738,424 
Residential Mortgage Loans(L)
1,045,275 1,039,838 Apr-21 to Aug-604.25 %30.21,602,289 1,535,095 1,365,250 4.8864,451 
Consumer Loans(M)
625,166 628,759 Sep -372.03 %3.6618,055 682,866 682,866 3.6816,689 
Total Secured Notes and Bonds Payable7,667,239 7,644,195 3.39 %6.57,720,148 
Total/Weighted Average$25,219,365 $25,191,875 1.61 %2.2$35,636,373 
(A)Net of deferred financing costs.
(B)All debt obligations with a stated maturity through the date of issuance were refinanced, extended or repaid.
(C)These secured financing agreements had approximately $48.5 million of associated accrued interest payable as of December 31, 2020.
(D)All Agency RMBS repurchase agreements have a fixed rate.
(E)All Non-Agency RMBS secured financing agreements have LIBOR-based floating interest rates. This also includes repurchase agreements and related collateral of $25.2 million and $35.1 million, respectively, on retained bonds collateralized by Agency MSRs.
(F)Includes $258.0 million of repurchase agreements which bear interest at a fixed rate of 4.4%. All remaining repurchase agreements have LIBOR-based floating interest rates.
(G)All repurchase agreements have LIBOR-based floating interest rates.
(H)Includes financing collateralized by receivables including claims from FHA on Ginnie Mae EBO loans for which foreclosure has been completed and for which New Residential has made or intends to make a claim on the FHA guarantee.
(I)Includes $275.1 million of corporate loans which bear interest at a fixed rate of 4.4%.
(J)Includes $425.1 million of MSR notes which bear interest equal to the sum of (i) a floating rate index equal to one-month LIBOR and (ii) a margin of 4.5%; $329.9 million of MSR notes which bear interest equal to the sum of (i) a floating rate index equal to one-month LIBOR and (ii) a margin of 4.5%; and $1,950.0 million of capital markets notes with fixed interest rates ranging 3.8% to 5.4%. The outstanding face amount of the collateral represents the UPB of the residential mortgage loans underlying the MSRs and MSR financing receivables that secure these notes.
(K)$2.0 billion face amount of the notes have a fixed rate while the remaining notes bear interest equal to the sum of (i) a floating rate index equal to one-month LIBOR or a cost of funds rate, as applicable, and (ii) a margin ranging from 1.2% to 1.9%. Collateral includes Servicer Advance Investments, as well as servicer advances receivable related to the MSRs and MSR financing receivables owned by NRM.
(L)Represents (i) a $5.7 million note payable to Mr. Cooper which includes a $1.5 million receivable from government agency and bears interest equal to one-month LIBOR plus 2.9%, (ii) $58.3 million of SAFT 2013-1 mortgage-backed securities issued with fixed interest rate of 3.7% (see Note 13 for fair value details), (iii) $150.9 million of MDST
195
  December 31, 2018 December 31, 2017
            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)
Repurchase Agreements(C)
                    
Agency RMBS(D)
 $4,346,070
 $4,346,070
 Jan-19 to Feb-19 2.66% 0.1 $4,462,104
 $4,492,912
 $4,533,921
 2.1 $1,974,164
Non-Agency RMBS(E)
 7,434,950
 7,434,785
 Jan-19 to Aug-19 3.54% 0.1 17,057,929
 8,459,512
 8,877,653
 7.0 4,720,290
Residential Mortgage Loans(F)
 3,679,239
 3,678,246
 Feb-19 to Dec-20 4.24% 0.6 4,498,036
 4,222,366
 4,218,615
 11.9 1,849,004
Real Estate Owned(G) (H)
 94,897
 94,868
 Feb-19 to Dec-20 4.38% 0.8 N/A
 N/A
 116,381
 N/A 118,681
Total Repurchase Agreements 15,555,156
 15,553,969
   3.46% 0.3         8,662,139
Notes and Bonds Payable                    
Excess MSRs(I)
 297,759
 297,563
 Feb-20 to Jul-22 5.15% 2.7 119,363,054
 372,901
 470,498
 5.7 483,978
MSRs(J)
 2,368,885
 2,360,856
 Feb-19 to Jul-24 4.32% 2.8 365,610,961
 3,496,265
 4,241,604
 6.7 1,157,179
Servicer Advances(K)
 3,386,234
 3,382,455
 Mar-19 to Dec-21 3.52% 1.7 3,824,237
 3,999,597
 4,013,642
 1.5 4,060,156
Residential Mortgage Loans(L)
 122,816
 122,465
 Jan-19 to Jul-43 3.74% 7.6 130,399
 127,021
 124,593
 7.8 137,196
Consumer Loans(M)
 939,735
 936,447
 Dec-21 to Mar-24 3.41% 2.8 1,072,431
 1,076,725
 1,072,056
 3.5 1,242,756
Receivable from government agency(L)
 2,480
 2,480
 Jan-19 4.54% 0.1 N/A
 N/A
 1,736
 N/A 3,126
Total Notes and Bonds Payable 7,117,909
 7,102,266
   3.84% 2.4         7,084,391
Total/Weighted Average $22,673,065
 $22,656,235
   3.58% 0.9         $15,746,530

(A)Net of deferred financing costs.
(B)All debt obligations with a stated maturity through the date of issuance were refinanced, extended or repaid.
(C)These repurchase agreements had approximately $38.8 million of associated accrued interest payable as of December 31, 2018.
(D)All of the Agency RMBS repurchase agreements have a fixed rate. Collateral amounts include approximately $3.9 billion of related trade and other receivables.
(E)$7,193.4 million face amount of the Non-Agency RMBS repurchase agreements have LIBOR-based floating interest rates while the remaining $241.5 million face amount of the Non-Agency RMBS repurchase agreements have a fixed rate. This includes repurchase agreements of $163.6 million on retained servicer advance and consumer loan bonds.
(F)All of these repurchase agreements have LIBOR-based floating interest rates.
(G)All of these repurchase agreements have LIBOR-based floating interest rates.
(H)Includes financing collateralized by receivables including claims from FHA on Ginnie Mae EBO loans for which foreclosure has been completed and for which New Residential has made or intends to make a claim on the FHA guarantee.
(I)Includes $197.8 million of corporate loans which bear interest equal to the sum of (i) a floating rate index equal to one-month LIBOR and (ii) a margin of 3.00%, and includes $100.0 million of corporate loans which bear interest equal to the sum of (i) a floating rate index equal to one-month LIBOR and (ii) a margin of 2.50%. The outstanding face amount of the collateral represents the UPB of the residential mortgage loans underlying the interests in MSRs that secure these notes.
(J)Includes: $645.3 million of MSR notes which bear interest equal to the sum of (i) a floating rate index equal to one-month LIBOR and (ii) a margin ranging from 2.25% to 2.75%, and $1,723.6 million of public notes with fixed interest rates ranging from 3.55% to 4.62%. The outstanding face amount of the collateral represents the UPB of the residential mortgage loans underlying the MSRs and mortgage servicing rights financing receivables that secure these notes.
(K)$2.9 billion face amount of the notes have a fixed rate while the remaining notes bear interest equal to the sum of (i) a floating rate index equal to one-month LIBOR or a cost of funds rate, as applicable, and (ii) a margin ranging from 2.0% to 2.2%. Collateral includes Servicer Advance Investments, as well as servicer advances receivable related to the mortgage servicing rights and mortgage servicing rights financing receivables owned by NRM.

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 20172020, 2019 and 20162018
(dollars in tables in thousands, except share data)

Trusts asset-backed notes held by third parties which bear interest equal to 6.6% (see Note 13 for fair value details), and (iv) $947.5 million of bonds held by third parties which bear interest at a fixed rate ranging from 3.2% to 5.0%.
(L)Represents: (i) a $7.7 million note payable to Nationstar that bears interest equal to one-month LIBOR plus 2.88%, and (ii) $117.0 million fair value of SAFT 2013-1 mortgage-backed securities issued with fixed interest rates ranging from 3.50% to 3.76% (see Note 12 for details).
(M)Includes the SpringCastle debt, which is comprised of the following classes of asset-backed notes held by third parties: $671.0 million UPB of Class A notes with a coupon of 3.05% and a stated maturity date in November 2023; $210.8 million UPB of Class B notes with a coupon of 4.10% and a stated maturity date in March 2024; $18.3 million UPB of Class C-1 notes with a coupon of 5.63% and a stated maturity date in March 2024; $18.3 million UPB of Class C-2 notes with a coupon of 5.63% and a stated maturity date in March 2024. Also includes a $21.3 million face amount note which bears interest equal to 4.00%.

(M)Includes the SpringCastle debt, which is composed of the following classes of asset-backed notes held by third parties: $572.1 million UPB of Class A notes with a coupon of 2.0% and a stated maturity date in September 2037 and $53.0 million UPB of Class B notes with a coupon of 2.7% and a stated maturity date in May 2036.

As of December 31, 2018,2020, New Residential had no0 outstanding repurchasesecured financing agreements where the amount at risk with any individual counterparty or group of related counterparties exceeded 10% of New Residential’s stockholders'stockholders’ equity. The amount at risk under repurchasesecured financing agreements is defined as the excess of carrying amount (or market value, if higher than the carrying amount) of the securities or other assets sold under agreement to repurchase, including accrued interest plus any cash or other assets on deposit to secure the repurchase obligation, over the amount of the repurchase liability (adjusted for accrued interest).


General


Certain of the debt obligations included above are obligations of New Residential’s consolidated subsidiaries, which own the related collateral. In some cases, such collateral is not available to other creditors of New Residential.


New Residential has margin exposure on $15.6$17.6 billion of repurchasesecured financing agreements as of December 31, 2018.2020. To the extent that the value of the collateral underlying these repurchasesecured financing agreements declines, New Residential may be required to post margin, which could significantly impact its liquidity.

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 2017 and 2016
(dollars in tables in thousands, except share data)


Activities related to the carrying value of New Residential’s debt obligations were as follows:
  Excess MSRs MSRs 
Servicer Advances(A)
 Real Estate Securities Residential Mortgage Loans and REO Consumer Loans Total
Balance at December 31, 2016 $729,145
 $
 $5,549,872
 $4,419,002
 $783,006
 $1,700,211
 $13,181,236
Repurchase Agreements:             
Borrowings 
 
 
 55,233,007
 2,529,556
 
 57,762,563
Repayments 
 
 
 (52,957,555) (1,334,952) 
 (54,292,507)
Capitalized deferred financing costs, net of amortization 
 
 
 
 1,449
 
 1,449
Notes and Bonds Payable:              
Borrowings 1,400,354
 1,172,058
 5,344,985
 
 140,323
 
 8,057,720
Repayments (1,650,409) (13,973) (6,838,862) 
 (11,375) (456,904) (8,971,523)
Discount on borrowings, net of amortization 
 
 (147) 
 
 (700) (847)
Capitalized deferred financing costs, net of amortization 4,888
 (906) 4,308
 
 
 149
 8,439
Balance at December 31, 2017 $483,978
 $1,157,179
 $4,060,156
 $6,694,454
 $2,108,007
 $1,242,756
 $15,746,530
Repurchase Agreements:              
Shellpoint Acquisition 
 
 
 1,957
 437,675
 
 439,632
Borrowings 
 
 
 90,996,778
 8,665,900
 
 99,662,678
Repayments 
 
 
 (85,912,169) (7,298,734) 
 (93,210,903)
Capitalized deferred financing costs, net of amortization 
 
 
 (165) 589
 
 424
Notes and Bonds Payable:              
Shellpoint Acquisition 
 20,731
 
 
 120,702
 
 141,433
Borrowings 350,787
 4,212,855
 5,207,084
 
 183
 
 9,770,909
Repayments (537,227) (3,022,785) (5,887,384) 
 (136,947) (308,316) (9,892,659)
Discount on borrowings, net of amortization 
 
 41
 
 
 1,633
 1,674
Unrealized loss on notes, fair value 
 
 
 
 684
 
 684
Capitalized deferred financing costs, net of amortization 25
 (7,124) 2,558
 
 
 374
 (4,167)
Balance at December 31, 2018 $297,563
 $2,360,856
 $3,382,455
 $11,780,855
 $3,898,059
 $936,447
 $22,656,235

(A)New Residential net settles daily borrowings and repayments of the Notes and Bonds Payable on its servicer advances.

Maturities

New Residential’s debt obligations as of December 31, 2018 had contractual maturities as follows:
Excess MSRsMSRs
Servicer Advances(A)
Real Estate SecuritiesResidential Mortgage Loans and REOConsumer LoansTotal
Balance at December 31, 2018$297,563 $2,360,856 $3,382,455 $11,780,855 $3,898,059 $936,447 $22,656,235 
Secured Financing Agreements:
Borrowings207,138,969 36,177,659 243,316,628 
Repayments(196,120,793)(34,833,314)(230,954,107)
Capitalized deferred financing costs, net of amortization165 (429)(264)
Secured Notes and Bonds Payable:
Ditech Acquisition(B)
209,459 209,459 
Borrowings456,741 2,456,410 4,952,585 912,445 928,683 9,706,864 
Repayments(537,200)(2,178,755)(5,149,327)(383,635)(1,054,610)(9,303,527)
Discount on borrowings, net of amortization102 6,169 6,271 
Unrealized (gain) loss on notes, fair value1,236 1,236 
Capitalized deferred financing costs, net of amortization196 1,525 (4,143)(2,422)
Balance at December 31, 2019$217,300 $2,640,036 $3,181,672 $22,799,196 $5,981,480 $816,689 $35,636,373 
Secured Financing Agreements:
Borrowings113,228,180 63,453,603 176,681,783 
Repayments(122,526,887)(64,520,481)(187,047,368)
Capitalized deferred financing costs, net of amortization(853)(2,107)(2,960)
Secured Notes and Bonds Payable:
Borrowings193,357 3,575,811 4,072,560 875,758 663,047 9,380,533 
Repayments(135,569)(3,517,429)(4,245,295)(697,789)(851,688)(9,447,770)
Discount on borrowings, net of amortization(2,882)(2,882)
Unrealized (gain) loss on notes, fair value(2,627)3,593 966 
Capitalized deferred financing costs, net of amortization(6,627)(218)45 (6,800)
Balance at December 31, 2020$275,088 $2,691,791 $3,008,719 $13,499,636 $5,087,882 $628,759 $25,191,875 
196
Year Nonrecourse Recourse Total
2019 $879,241
 $16,124,611
 $17,003,852
2020 771,582
 181,854
 953,436
2021 1,758,663
 736,368
 2,495,031
2022 
 197,759
 197,759
2023 671,013
 487,323
 1,158,336
2024 and thereafter 364,770
 499,881
 864,651
  $4,445,269
 $18,227,796
 $22,673,065


NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 20172020, 2019 and 20162018
(dollars in tables in thousands, except share data)

(A)New Residential net settles daily borrowings and repayments of the Secured Notes and Bonds Payable on its servicer advances.
(B)As a result of the Ditech Acquisition, New Residential acquired the servicing on certain residual tranches of Non-Agency RMBS it already owned, and now consolidates the respective securities.  See Note 9 for the associated loans.

Maturities

New Residential’s debt obligations as of December 31, 2020 had contractual maturities as follows:
Year Ending
Nonrecourse(A)
Recourse(B)
Total
2021$882,761 $17,186,206 $18,068,967 
2022800,000 1,260,621 2,060,621 
20231,200,000 302,851 1,502,851 
2024583,801 583,801 
2025257,468 1,888,428 2,145,896 
2026 and thereafter1,407,229 1,407,229 
$4,547,458 $21,221,907 $25,769,365 
(A)Includes secured notes and bonds payable of $4.5 billion.
(B)Includes secured financing agreements and secured notes and bonds payable of $17.7 billion and $3.5 billion, respectively.

Borrowing Capacity


The following table represents New Residential’s borrowing capacity as of December 31, 2018:2020:
Debt Obligations/ CollateralBorrowing CapacityBalance OutstandingAvailable Financing
Secured Financing Agreements
Residential mortgage loans and REO$4,913,746 $1,254,198 $3,659,548 
New Loan Originations6,823,000 2,797,437 4,025,563 
Secured Notes and Bonds Payable
Excess MSRs286,380 275,088 11,292 
MSRs(B)
3,689,991 2,704,923 985,068 
Servicer advances(A)(B)
4,365,000 3,016,787 1,348,213 
$20,078,117 $10,048,433 $10,029,684 
Debt Obligations/ Collateral Borrowing Capacity Balance Outstanding Available Financing
Repurchase Agreements      
Residential mortgage loans and REO $5,575,197
 $3,774,136
 $1,801,061
Non-Agency RMBS 250,000
 241,535
 8,465
Notes and Bonds Payable      
Excess MSRs 150,000
 100,000
 50,000
MSRs 990,000
 645,319
 344,681
Servicer advances(A)
 1,678,541
 1,372,576
 305,965
Consumer loans 150,000
 21,303
 128,697
  $8,793,738
 $6,154,869
 $2,638,869
(A)New Residential’s unused borrowing capacity is available if New Residential has additional eligible collateral to pledge and meets other borrowing conditions as set forth in the applicable agreements, including any applicable advance rate.

(B)The borrowing capacity for servicing advance and MSR capital notes is equal to the current outstanding principal note balance at December 31,2020.
(A)New Residential’s unused borrowing capacity is available if New Residential has additional eligible collateral to pledge and meets other borrowing conditions as set forth in the applicable agreements, including any applicable advance rate. New Residential pays a 0.1% fee on the unused borrowing capacity. Excludes borrowing capacity and outstanding debt for retained Non-Agency bonds collateralized by servicer advances with a current face amount of $86.3 million.


Certain of the debt obligations are subject to customary loan covenants and event of default provisions, including event of default provisions triggered by certain specified declines in New Residential’s equity or a failure to maintain a specified tangible net worth, liquidity, or indebtedness to tangible net worth ratio. New Residential was in compliance with all of its debt covenants as of December 31, 2018.2020.


2020 Term Loan
12.
On May 19, 2020, the Company, as borrower, entered into a three-year senior secured term loan facility agreement (the “2020 Term Loan”) in the principal amount of $600.0 million at a fixed annual rate of 11.0%.

In conjunction with the 2020 Term Loan, the Company issued common stock purchase warrants (the “2020 Warrants”) to the lenders. The 2020 Warrants expire approximately three years after the issuance date. The Company recorded the value of the
197

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2020, 2019 and 2018
(dollars in tables in thousands, except share data)
2020 Term Loan and 2020 Warrants on a relative fair value basis. The estimated fair value of the 2020 Warrants at the date of issuance was approximately $53.5 million and the Company recognized it as a discount to the 2020 Term Loan. Refer to Note 15, Equity and Earnings Per Share, for further details.

In August 2020, the Company made a $51.0 million prepayment on the 2020 Term Loan. As a result, The Company recorded a $5.7 million loss on extinguishment of debt, representing a write-off of unamortized debt issuance costs and original issue discount.

In September 2020, the Company used the net proceeds from a senior unsecured note (discussed further below), together with cash on hand, to fully retire all of the outstanding principal balance on the 2020 Term Loan.

The table below summarizes the interest expense on the 2020 Term Loan:
Year Ended December 31,
20202019
Coupon interest at 11%$20,435 $
Amortization of debt discounts and issuance costs5,006 
Total$25,441 $

The 2020 Term Loan contained certain customary affirmative and negative covenants and also required the Company to maintain compliance with certain financial covenants. The Company was in compliance with all financial covenants through extinguishment of the 2020 Term Loan.

2025 Senior Unsecured Notes

On September 16, 2020, the Company, as borrower, completed a private offering of $550.0 million aggregate principal amount of 6.250% senior unsecured notes due 2025 (the “2025 Senior Notes”). Interest on the 2025 Senior Notes accrue at the rate of 6.250% per annum with interest payable semi-annually in arrears on each April 15 and October 15, commencing on April 15, 2021.

The 2025 Senior Notes mature on October 15, 2025 and the Company may redeem some or all of the 2025 Senior Notes at the Company’s option, at any time from time to time, on or after October 15, 2022 at a price equal to the following fixed redemption prices (expressed as a percentage of principal amount of the 2025 Senior Notes to be redeemed):
YearPrice
2022103.125%
2023101.563%
2024 and thereafter100.000%

Prior to October 15, 2022, the Company will be entitled at its option on one or more occasions to redeem the 2025 Senior Notes in an aggregate principal amount not to exceed 40% of the aggregate principal amount of the 2025 Senior Notes originally issued prior to the applicable redemption date at a fixed redemption price of 106.250%.

Net proceeds from the offering were approximately $544.5 million, after deducting the initial purchasers’ discounts and commissions and estimated offering expenses payable by the Company. The Company used the net proceeds from the offering, together with cash on hand, to prepay and retire its then-existing 2020 Term Loan and to pay related fees and expenses. The Company recorded a $61.1 million loss on extinguishment of debt, representing a write-off of unamortized debt issuance costs and original issue discount.

The Company incurred fees of approximately $9.0 million in relation to the issuance of the 2025 Senior Notes. These fees were capitalized as debt issuance cost and are grouped and presented as part of Unsecured senior notes, net of issuance costs on the Consolidated Balance Sheets. For the year ended December 31, 2020, the Company recognized $10.0 million of interest expense. As of December 31, 2020, the unamortized debt issuance costs was approximately $8.4 million.

198

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2020, 2019 and 2018
(dollars in tables in thousands, except share data)
The 2025 Senior Notes are senior unsecured obligations and rank pari passu in right of payment with all of the Company’s existing and future senior unsecured indebtedness and senior unsecured guarantees. At the time of issuance, the 2025 Senior Notes were not guaranteed by any of the Company’s subsidiaries and none of its subsidiaries are required to guarantee the 2025 Senior Notes in the future, except under limited specified circumstances.

The 2025 Senior Notes contain financial covenants and other non-financial covenants, including, among other things, limits on the ability of the Company and its restricted subsidiaries to incur certain indebtedness (subject to various exceptions), requires that the Company maintain total unencumbered assets (as defined in the debt agreement) of not less than 120% of the aggregate principal amount of the outstanding unsecured debt, and imposes certain requirements in order for the Company to merge or consolidate with or transfer all or substantially all of its assets to another person, in each case subject to certain qualifications set forth in the debt agreement. If the Company were to fail to comply with these covenants, after the expiration of the applicable cure periods, the debt maturity could be accelerated or other remedies could be sought by the lenders. As of December 31, 2020, the Company was in compliance with all covenants.

In the event of a change of control, each holder of the 2025 Senior Notes will have the right to require the Company to repurchase all or any part of the outstanding balance at a purchase price of 101% of the principal amount of the 2025 Senior Notes repurchased, plus accrued and unpaid interest, if any, to, but not including, the date of such repurchase.

13. FAIR VALUE MEASUREMENT


U.S. GAAP requires the categorization of fair value measurement into three broad levels which form a hierarchy based on the transparency of inputs to the valuation.


Level 1 - Quoted prices in active markets for identical instruments.
Level 2 - Valuations based principally on other observable market parameters, including:


Quoted prices in active markets for similar instruments,
Quoted prices in less active or inactive markets for identical or similar instruments,
Other observable inputs (such as interest rates, yield curves, volatilities, prepayment rates, loss severities, credit risks and default rates), and
Market corroborated inputs (derived principally from or corroborated by observable market data).


Level 3 - Valuations based significantly on unobservable inputs.


New Residential follows this hierarchy for its fair value measurements. The classifications are based on the lowest level of input that is significant to the fair value measurement.


199

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 20172020, 2019 and 20162018
(dollars in tables in thousands, except share data)

The carrying values and fair values of New Residential’s assets and liabilities recorded at fair value on a recurring basis, as well as other financial instruments for which fair value is disclosed, as of December 31, 20182020 were as follows:
Fair Value
Principal Balance or Notional AmountCarrying ValueLevel 1Level 2Level 3Total
Assets:
Excess mortgage servicing rights, at fair value(A)
$72,688,905 $310,938 $$$310,938 $310,938 
Excess mortgage servicing rights, equity method investees, at fair value(A)
28,453,512 99,917 99,917 99,917 
Mortgage servicing rights, at fair value(A)
363,269,876 3,489,675 3,489,675 3,489,675 
Mortgage servicing rights financing receivables, at fair value(A)
72,165,951 1,096,166 1,096,166 1,096,166 
Servicer advance investments, at fair value449,150 538,056 538,056 538,056 
Real estate and other securities31,869,681 14,244,558 13,063,634 1,180,924 14,244,558 
Residential mortgage loans, held-for-sale637,138 509,887 509,887 509,887 
Residential mortgage loans, held-for-sale, at fair value4,675,833 4,705,816 3,059,611 1,646,205 4,705,816 
Residential mortgage loans, held-for-investment, at fair value769,348 674,179 674,179 674,179 
Residential mortgage loans subject to repurchase1,452,005 1,452,005 1,452,005 1,452,005 
Consumer loans, held-for-investment, at fair value620,983 685,575 685,575 685,575 
Derivative assets38,427,601 290,144 789 289,355 290,144 
Note Receivable49,075 49,889 49,889 49,889 
Cash and cash equivalents944,854 944,854 944,854 944,854 
Restricted cash135,619 135,619 135,619 135,619 
Other assets(B)
N/A48,032 11,187 36,845 48,032 
$29,275,310 $1,091,660 $17,576,039 $10,607,611 $29,275,310 
Liabilities:
Secured financing agreements$17,552,126 $17,547,680 $$17,552,126 $$17,552,126 
Secured notes and bonds payable(C)
7,667,239 7,644,195 7,651,325 7,651,325 
Unsecured senior notes, net of issuance costs541,516 541,516 541,516 541,516 
Residential mortgage loan repurchase liability1,452,005 1,452,005 1,452,005 1,452,005 
Derivative liabilities6,648,152 119,762 119,481 281 119,762 
Excess spread financing2,190,99118,42018,42018,420
Contingent considerationN/A14,247 14,247 14,247 
$27,337,825 $$19,123,612 $8,225,789 $27,349,401 
(A)The notional amount represents the total unpaid principal balance of the residential mortgage loans underlying the MSRs, MSR Financing Receivables, and Excess MSRs. New Residential does not receive an excess mortgage servicing amount on non-performing loans in Agency portfolios.
(B)Excludes the indirect equity investment in a commercial redevelopment project that is accounted for at fair value on a recurring basis based on the NAV of New Residential’s investment. The investment had a fair value of $31.8 million as of December 31, 2020.
(C)Includes the SAFT 2013-1, MDST Trusts, NPL/RPL Securitization Trusts and SCFT 2020-A mortgage backed securities issued for which the fair value option for financial instruments was elected and resulted in a fair value of $1.7 billion as of December 31, 2020.

200
     Fair Value
 Principal Balance or Notional Amount Carrying Value Level 1 Level 2 Level 3 Total
Assets:           
Investments in:           
Excess mortgage servicing rights, at fair value(A)
$106,426,363
 $447,860
 $
 $
 $447,860
 $447,860
Excess mortgage servicing rights, equity method investees, at fair value(A)
41,707,963
 147,964
 
 
 147,964
 147,964
Mortgage servicing rights, at fair value(A)
258,462,703
 2,884,100
 
 
 2,884,100
 2,884,100
Mortgage servicing rights financing receivables, at fair value(A)
130,516,565
 1,644,504
 
 
 1,644,504
 1,644,504
Servicer advance investments, at fair value620,050
 735,846
 
 
 735,846
 735,846
Real estate and other securities, available-for-sale22,152,845
 11,636,581
 
 2,665,618
 8,970,963
 11,636,581
Residential mortgage loans, held-for-investment706,111
 614,241
 
 
 625,321
 625,321
Residential mortgage loans, held-for-sale1,043,550
 932,480
 
 
 958,970
 958,970
Residential mortgage loans, held-for-sale, at fair value(B)
2,934,727
 2,808,529
 
 213,882
 2,594,647
 2,808,529
Residential mortgage loans, held-for-investment, at fair value(C)
122,260
 121,088
 
 
 121,088
 121,088
Residential mortgage loans subject to repurchase121,602
 121,602
 
 121,602
 
 121,602
Consumer loans, held-for-investment1,072,577
 1,072,202
 
 
 1,054,820
 1,054,820
Derivative assets840,179
 10,893
 
 42
 10,851
 10,893
Cash and cash equivalents251,058
 251,058
 251,058
 
 
 251,058
Restricted cash164,020
 164,020
 164,020
 
 
 164,020
Other assets(D)


 16,991
 7,778
 
 9,213
 16,991
   $23,609,959
 $422,856
 $3,001,144
 $20,206,147
 $23,630,147
Liabilities:           
Repurchase agreements$15,555,156
 $15,553,969
 $
 $15,555,156
 $
 $15,555,156
Notes and bonds payable(E)
7,117,909
 7,102,266
 
 
 7,076,400
 7,076,400
Residential mortgage loans repurchase liability121,602
 121,602
 
 121,602
 
 121,602
Derivative liabilities15,759,782
 29,389
 
 29,166
 223
 29,389
Excess spread financing3,492,587
 39,304
 
 
 39,304
 39,304
Contingent considerationN/A
 40,842
 
 
 40,842
 40,842
   $22,887,372
 $
 $15,705,924
 $7,156,769
 $22,862,693
(A)The notional amount represents the total unpaid principal balance of the residential mortgage loans underlying the MSRs, MSR financing receivables, and Excess MSRs. New Residential does not receive an excess mortgage servicing amount on non-performing loans in Agency portfolios.
(B)Includes $88.7 million in fair value of loans that are 90 days or more past due.
(C)Includes $0.4 million in fair value of loans that are 90 days or more past due.
(D)
Excludes the indirect equity investment in a commercial redevelopment project that is accounted for at fair value on a recurring basis based on the NAV of New Residential’s investment. The investment had a fair value of $74.3 million as of December 31, 2018.
(E)Includes the SAFT 2013-1 mortgage-backed securities issued for which the fair value option for financial instruments was elected and resulted in a fair value of $117.0 million as of December 31, 2018.


NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 20172020, 2019 and 20162018
(dollars in tables in thousands, except share data)

The carrying values and fair values of New Residential’s assets and liabilities recorded at fair value on a recurring basis, as well as other financial instruments for which fair value is disclosed, as of December 31, 20172019 were as follows:
Fair Value
Principal Balance or Notional AmountCarrying ValueLevel 1Level 2Level 3Total
Assets:
Excess mortgage servicing rights, at fair value(A)
$88,345,237 $379,747 $$$379,747 $379,747 
Excess mortgage servicing rights, equity method investees, at fair value(A)
33,592,554 125,596 125,596 125,596 
Mortgage servicing rights, at fair value(A)
373,850,061 3,967,960 3,967,960 3,967,960 
Mortgage servicing rights financing receivables, at fair value(A)
130,984,870 1,718,273 1,718,273 1,718,273 
Servicer advance investments, at fair value462,843 581,777 581,777 581,777 
Real estate and other securities36,159,591 19,477,728 11,519,943 7,957,785 19,477,728 
Residential mortgage loans, held-for-investment502,352 441,263 435,234 435,234 
Residential mortgage loans, held-for-sale1,531,505 1,429,052 1,438,302 1,438,302 
Residential mortgage loans, held-for-sale, at fair value(B)
4,675,806 4,613,612 1,099,230 3,514,382 4,613,612 
Residential mortgage loans, held-for-investment, at fair value(C)
452,771 484,443 484,443 484,443 
Residential mortgage loans subject to repurchase172,336 172,336 172,336 172,336 
Consumer loans, held-for-investment823,917 827,545 849,739 849,739 
Derivative assets8,360,894 41,501 155 41,346 41,501 
Cash and cash equivalents528,737 528,737 528,737 528,737 
Restricted cash162,197 162,197 162,197 162,197 
Other assets(D)
N/A60,654 7,952 52,703 60,655 
$35,012,421 $698,886 $12,791,664 $21,547,287 $35,037,837 
Liabilities:
Secured financing agreements$27,917,709 $27,916,225 $$27,917,709 $$27,917,709 
Secured notes and bonds payable(E)
7,733,135 7,720,148 7,779,060 7,779,060 
Residential mortgage loan repurchase liability172,336 172,336 172,336 172,336 
Derivative liabilities17,379,407 6,885 5,430 1,455 6,885 
Excess spread financing2,962,629 31,777 31,777 31,777 
Contingent considerationN/A55,222 55,222 55,222 
$35,902,593 $$28,095,475 $7,867,514 $35,962,989 
     Fair Value
 Principal Balance or Notional Amount Carrying Value Level 1 Level 2 Level 3 Total
Assets           
Investments in:           
Excess mortgage servicing rights, at fair value(A)
$217,121,299
 $1,173,713
 $
 $
 $1,173,713
 $1,173,713
Excess mortgage servicing rights, equity method investees, at fair value(A)
50,501,054
 171,765
 
 
 171,765
 171,765
Mortgage servicing rights, at fair value(A)
172,454,150
 1,735,504
 
 
 1,735,504
 1,735,504
Mortgage servicing rights financing receivables, at fair value(A)
64,344,893
 598,728
 
 
 598,728
 598,728
Servicer advance investments, at fair value3,581,876
 4,027,379
 
 
 4,027,379
 4,027,379
Real estate and other securities, available-for-sale14,822,986
 8,071,140
 
 2,096,351
 5,974,789
 8,071,140
Residential mortgage loans, held-for-investment806,635
 691,155
 
 
 694,692
 694,692
Residential mortgage loans, held-for-sale1,907,052
 1,725,534
 
 
 1,794,210
 1,794,210
Consumer loans, held-for-investment1,377,792
 1,374,263
 
 
 1,379,746
 1,379,746
Derivative assets772,500
 2,423
 
 2,423
 
 2,423
Cash and cash equivalents295,798
 295,798
 295,798
 
 
 295,798
Restricted cash150,252
 150,252
 150,252
 
 
 150,252
Other assets1,788,354
 28,802
 19,259
 
 9,543
 28,802
   $20,046,456
 $465,309
 $2,098,774
 $17,560,069
 $20,124,152
Liabilities           
Repurchase agreements$8,663,747
 $8,662,139
 $
 $8,663,747
 $
 $8,663,747
Notes and bonds payable7,097,223
 7,084,391
 
 
 7,109,803
 7,109,803
Derivative liabilities4,115,100
 697
 
 697
 
 697
   $15,747,227
 $
 $8,664,444
 $7,109,803
 $15,774,247
(A)(A)The notional amount represents the total unpaid principal balance of the residential mortgage loans underlying the MSRs, MSR financing receivables, and Excess MSRs. New Residential does not receive an excess mortgage servicing amount on non-performing loans in Agency portfolios.

New Residential has various processes and controlsdoes not receive an excess mortgage servicing amount on non-performing loans in place to ensure thatAgency portfolios.
(B)Includes $267.7 million in fair value is reasonably estimated. With respect to the broker and pricing service quotations, to ensure these quotes represent a reasonable estimate of loans that are 90 days or more past due.
(C)Includes $21.6 million in fair value of loans that are 90 days or more past due.
(D)Excludes the indirect equity investment in a commercial redevelopment project that is accounted for at fair value on a recurring basis based on the NAV of New Residential’s quarterly procedures includeinvestment. The investment had a comparison to quotations from different sources, outputs generated from its internal pricing models and transactions New Residential has completed with respect to these or similar assets or liabilities, as well as on its knowledge and experience of these markets. With respect to fair value estimates generated based on New Residential’s internal pricing models, New Residential corroboratesof $74.0 million as of December 31, 2019.
(E)Includes the inputs and outputs of the internal pricing models by comparing them to available independent third party market parameters, where available, and models for reasonableness. New Residential believes its valuation methodsMDST Trusts, SAFT 2013-1 mortgage-backed securities and the assumptions used are appropriate2019-RPL1 asset-backed notes issued for which the fair value option for financial instruments was elected and consistent with other market participants.resulted in a fair value of $659.7 million as of December 31, 2019.


Fair value measurements categorized within Level 3 are sensitive to changes in the assumptions or methodology used to determine fair value and such changes could result in a significant increase or decrease in the fair value.

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 2017 and 2016
(dollars in tables in thousands, except share data)


New Residential’s assets measured at fair value on a recurring basis using Level 3 inputs changed as follows:
201
 Level 3      
 
Excess MSRs(A)
 
Excess MSRs in Equity Method Investees(A)(B)
              
 Agency Non-Agency  
MSRs(A)
 
Mortgage Servicing Rights Financing Receivables(A)
 Servicer Advance Investments Non-Agency RMBS 
Derivatives(C)
 Residential Mortgage Loans Total
Balance at December 31, 2016$381,757
 $1,017,698
 $194,788
 $659,483
 $
 $5,706,593
 $3,543,560
 $
 $
 $11,503,879
Transfers(D)
                   
Transfers from Level 3
 
 
 
 
 
 
 
 
 
Transfers to Level 3
 
 
 
 
 
 
 
 
 
Gains (losses) included in net income                   
Included in other-than-temporary impairment on securities(E)

 
 
 
 
 
 (10,334) 
 
 (10,334)
Included in change in fair value of investments in excess mortgage servicing rights(E)
(3,037) 7,359
 
 
 
 
 
 
 
 4,322
Included in change in fair value of investments in excess mortgage servicing rights, equity method investees(E)

 
 12,617
 
 
 
 
 
 
 12,617
Included in servicing revenue, net(F)

 
 
 (67,672) 
 
 
 
 
 (67,672)
Included in change in fair value of investments in mortgage servicing rights financing receivables(E)

 
 
 
 66,394
 
 
 
 
 66,394
Included in change in fair value of servicer advance investments
 
 
 
 
 84,418
 
 
 
 84,418
Included in gain (loss) on settlement of investments, net
 
 
 
 
 9,327
 18,050
 
 
 27,377
Included in other income (loss), net(E)
2,150
 2,227
 
 
 
 
 2,883
 
 
 7,260
Gains (losses) included in other comprehensive income(G)

 
 
 
 
 
 244,608
 
 
 244,608
Interest income28,351
 74,702
 
 
 
 528,356
 333,297
 
 
 964,706
Purchases, sales, repayments and transfers                   
Purchases
 
 
 1,143,693
 467,884
 12,168,519
 3,052,965
 
 
 16,833,061
Proceeds from sales(13,505) 
 
 
 
 
 (182,325) 
 
 (195,830)
Proceeds from repayments(71,080) (180,927) (35,640) 
 
 (13,988,614) (1,027,915) 
 
 (15,304,176)
Ocwen Transaction (Note 5)
 (71,982) 
 
 64,450
 (481,220) 
 
 
 (488,752)
Balance at December 31, 2017$324,636
 $849,077
 $171,765
 $1,735,504
 $598,728

$4,027,379
 $5,974,789
 $
 $
 $13,681,878
Transfers(D)
                   
Transfers from Level 3
 
 
 
 
 
 
 
 
 
Transfers to Level 3
 
 
 
 
 
 
 
 
 
Shellpoint Acquisition (Note 1)
 
 
 275,964
 (124,652) 
 
 10,604
 179,644
 341,560
Gains (losses) included in net income                   
Included in other-than-temporary impairment on securities(E)

 
 
 
 
 
 (24,940) 
 
 (24,940)
Included in change in fair value of investments in excess mortgage servicing rights(E)
(18,099) (40,557) 
 
 
 
 
 
 
 (58,656)
Included in change in fair value of investments in excess mortgage servicing rights, equity method investees(E)

 
 8,357
 
 
 
 
 
 
 8,357
Included in servicing revenue, net(F)

 
 
 (199,836) 
 
 
 
 
 (199,836)
Included in change in fair value of investments in mortgage servicing rights financing receivables(E)

 
 
 
 31,550
 
 
 
 
 31,550
Included in change in fair value of servicer advance investments
 
 
 
 
 (89,332) 
 
 
 (89,332)
Included in gain (loss) on settlement of investments, net
 40,417
 
 
 
 72,585
 (1,288) 
 
 111,714
Included in other income (loss), net(E)
6,137
 307
 
 
 
 
 10,283
 24
 (175) 16,576
Gains (losses) included in other comprehensive income(G)

 
 
 
 
 
 31,031
 
 
 31,031
Interest income21,936
 22,504
 
 
 
 50,218
 377,018
 
 
 471,676
Purchases, sales and repayments                   
Purchases
 
 
 1,042,933
 128,357
 2,332,989
 3,854,439
 
 
 7,358,718
Proceeds from sales(19,084) 
 
 (5,776) (7,472) 
 (86,448) 
 
 (118,780)
Proceeds from repayments(58,139) (69,654) (32,158) 
 
 (2,455,155) (1,163,921) 
 (2,111) (3,781,138)
Originations
 
 
 35,311
 
 
 
 
 
 35,311
Ocwen Transaction (Note 5)
 (611,621) 
 
 1,017,993
 (3,202,838) 
 
 
 (2,796,466)
Balance at December 31, 2018$257,387
 $190,473
 $147,964
 $2,884,100
 $1,644,504
 $735,846
 $8,970,963
 $10,628
 $177,358
 $15,019,223

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 20172020, 2019 and 20162018
(dollars in tables in thousands, except share data)

Level 3
Excess MSRs(A)
Excess MSRs in Equity Method Investees(A)(B)
AgencyNon-Agency
MSRs(A)
Mortgage Servicing Rights Financing Receivables(A)
Servicer Advance InvestmentsNon-Agency RMBS
Derivatives(C)
Residential Mortgage LoansConsumer LoansTotal
Balance at December 31, 2018$257,387 $190,473 $147,964 $2,884,100 $1,644,504 $735,846 $8,970,963 $10,628 $2,330,627 $$17,172,492 
Transfers
Transfers from Level 3(32,806)(32,806)
Transfers to Level 3315,577 315,577 
Ditech Acquisition387,170 (178,435)381,039 589,774 
Transfers from MSR financing receivables to MSRs367,121 (367,121)
Gains (losses) included in net income
Included in provision (reversal) for credit losses on securities(D)
(25,174)(25,174)
Included in change in fair value of excess mortgage servicing rights(D)
(7,559)(2,946)(10,505)
Included in change in fair value of excess mortgage servicing rights, equity method investees(D)
6,800 6,800 
Included in servicing revenue, net(E)
(721,356)(721,356)
Included in change in fair value of MSR financing receivable(D)
(189,023)(189,023)
Included in change in fair value of servicer advance investments10,288 10,288 
Included in change in fair value of residential mortgage loans(63,347)(63,347)
Included in gain (loss) on settlement of investments, net1,479 30 97,191 98,700 
Included in other income (loss), net(D)
1,523 819 2,101 29,263 — 33,706 
Gains (losses) included in other comprehensive income(F)
238,217 238,217 
Interest income14,895 17,752 27,666 302,705 363,018 
Purchases, sales and repayments
Purchases, net(G)
678,424 652,902 1,622,808 2,058,953 11,110,245 16,123,332 
Proceeds from sales(10,018)(57)(1,539)(22,989)(1,949,300)(10,638,483)(12,622,386)
Proceeds from repayments(48,074)(35,957)(29,168)(1,814,831)(1,559,436)(248,503)(3,735,969)
Originations and other374,040 844,476 1,218,516 
Balance at December 31, 2019$209,633 $170,114 $125,596 $3,967,960 $1,718,273 0$581,777 $7,957,785 $39,891 $3,998,825 $$18,769,854 
(continued on next page)
202
(A)Includes the recapture agreement for each respective pool, as applicable.
(B)Amounts represent New Residential’s portion of the Excess MSRs held by the respective joint ventures in which New Residential has a 50% interest.
(C)For the purpose of this table, the IRLC asset and liability positions are shown net.
(D)Transfers are assumed to occur at the beginning of the respective period.
(E)The gains (losses) recorded in earnings during the period are attributable to the change in unrealized gains (losses) relating to Level 3 assets still held at the reporting dates and realized gains (losses) recorded during the period.
(F)The components of Servicing revenue, net are disclosed in Note 5.
(G)These gains (losses) were included in net unrealized gain (loss) on securities in the Consolidated Statements of Comprehensive Income.


NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2020, 2019 and 2018
(dollars in tables in thousands, except share data)
Level 3
Excess MSRs(A)
Excess MSRs in Equity Method Investees(A)(B)
AgencyNon-Agency
MSRs(A)
Mortgage Servicing Rights Financing Receivables(A)
Servicer Advance InvestmentsNon-Agency RMBS
Derivatives(C)
Residential Mortgage LoansConsumer LoansTotal
(continued from previous page)
Transfers
Transfers from Level 3(718,892)(718,892)
Transfers to Level 3 for the adoption of ASU 2016-13 (See Note 2)445,040 827,545 1,272,585 
Transfers from MSR financing receivables to MSRs320,613 (320,613)
Gains (losses) included in net income
Included in provision (reversal) for credit losses on securities(D)
(13,404)(13,404)
Included in change in fair value of excess mortgage servicing rights(D)
(9,510)(6,722)(16,232)
Included in change in fair value of excess mortgage servicing rights, equity method investees(D)
(3,489)(3,489)
Included in servicing revenue, net(E)
(1,903,905)(1,903,905)
Included in change in fair value of MSR financing receivable(D)
(279,168)(279,168)
Included in change in fair value of servicer advance investments763 763 
Included in change in fair value of residential mortgage loans(107,604)(107,604)
Included in gain (loss) on settlement of investments, net66 (953,541)(953,474)
Included in other income (loss), net(D)
(10,817)(1,373)(42,506)249,183 (8,276)(6,385)179,826 
Gains (losses) included in other comprehensive income(F)
(580,102)(6,020)36,472 (549,650)
Interest income12,299 16,053 18,182 105,373 24,120 176,027 
Purchases, sales and repayments
Purchases, net(G)
449,875 (18,267)1,294,757 575,030 2,415,084 33,041 4,749,520 
Proceeds from sales(1,056)(5)(11,282)(4,059)(5,288,480)(3,391,887)(8,696,769)
Proceeds from repayments(37,970)(29,775)(22,190)(1,357,423)(577,543)(305,886)(229,218)(2,560,005)
Originations and other666,414 (1,688)664,726 
Balance at December 31, 2020$162,645 $148,293 $99,917 $3,489,675 $1,096,166 $538,056 $1,180,924 $289,074 $2,320,384 $685,575 $10,010,709 
(A)Includes the recapture agreement for each respective pool, as applicable.
(B)Amounts represent New Residential’s portion of the Excess MSRs held by the respective joint ventures in which New Residential has a 50% interest.
(C)For the purpose of this table, the IRLC asset and liability positions are shown net.
(D)The gains (losses) recorded in earnings during the period are attributable to the change in unrealized gains (losses) relating to Level 3 assets still held at the reporting dates and realized gains (losses) recorded during the period.
(E)The components of Servicing revenue, net are disclosed in Note 6.
(F)These gains (losses) were included in net unrealized gain (loss) on securities in the Consolidated Statements of Comprehensive Income.
(G)Net of purchase price adjustments and purchase price fully reimbursable from MSR sellers as a result of prepayment protection.

203

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2020, 2019 and 2018
(dollars in tables in thousands, except share data)
New Residential’s liabilities measured at fair value on a recurring basis using Level 3 inputs changed as follows:
Level 3
Excess Spread FinancingMortgage-Backed Securities IssuedContingent Consideration
Total
Balance at December 31, 2018$39,304 $117,048 $40,842 $197,194 
Transfers
Transfers from Level 3
Transfers to Level 3
Acquisitions13,893 13,893 
Ditech Acquisition(D)
209,459 209,459 
Gains (losses) included in net income
Included in servicing revenue, net(B)
(8,406)(8,406)
Included in other income(A)
1,236 10,487 11,723 
Interest income
Purchases, sales and payments— 
Purchases378,569 378,569 
Proceeds from sales
Payments(46,574)(10,000)(56,574)
Other879 879 
Balance at December 31, 2019$31,777 $659,738 $55,222 $746,737 
Transfers
Transfers from Level 3
Transfers to Level 3
Acquisitions
Gains (losses) included in net income
Included in servicing revenue, net(B)
(14,164)(14,164)
Included in other income(A)
966 4,844 5,810 
Interest income
Purchases, sales and payments
Purchases1,520,382 1,520,382 
Proceeds from sales
Payments(516,769)(45,819)(562,588)
Other807 (1,465)(658)
Balance at December 31, 2020$18,420 $1,662,852 $14,247 $1,695,519 
  Level 3  
  Excess Spread Financing Mortgage-Backed Securities Issued Contingent Consideration  
   Total
Balance at December 31, 2017 $
 $
 $
 $
Transfers(A)
        
Transfers from Level 3 
 
 
 
Transfers to Level 3 
 
 
 
Shellpoint Acquisition (Note 1) 48,262
 120,702
 39,262
 208,226
Gains (losses) included in net income        
Included in other-than-temporary impairment on securities(B)
 
 
 
 
Included in change in fair value of investments in excess mortgage servicing rights 
 
 
 
Included in change in fair value of investments in excess mortgage servicing rights, equity method investees(B)
 
 
 
 
Included in servicing revenue, net(C)
 (8,591) 
 
 (8,591)
Included in change in fair value of investments in notes receivable - rights to MSRs 
 
 
 
Included in change in fair value of servicer advance investments 
 
 
 
Included in gain (loss) on settlement of investments, net 
 
 
 
Included in other income(B)
 
 684
 1,580
 2,264
Gains (losses) included in other comprehensive income, net of tax(D)
 
 
 
 
Interest income 
 
 
 
Purchases, sales and repayments        
Purchases 
 
 
 
Proceeds from sales 
 
 
 
Proceeds from repayments 
 (4,338) 
 (4,338)
Other (367) 
 
 (367)
Ocwen Transaction 
 
 
 
Balance at December 31, 2018 $39,304
 $117,048
 $40,842
 $197,194
(A)The gains (losses) recorded in earnings during the period are attributable to the change in unrealized gains (losses) relating to Level 3 liabilities still held at the reporting dates and realized gains (losses) recorded during the period.

(A)Transfers are assumed to occur at the beginning of the respective period.
(B)The gains (losses) recorded in earnings during the period are attributable to the change in unrealized gains (losses) relating to Level 3 assets still held at the reporting dates and realized gains (losses) recorded during the period.
NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES(B)The components of Servicing revenue, net are disclosed in Note 6.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(C)These gains (losses) were included in net unrealized gain (loss) on securities in the Consolidated Statements of Comprehensive Income.
DECEMBER 31, 2018, 2017(D)As a result of the Ditech Acquisition, New Residential acquired MSRs and 2016the servicing on certain residual tranches of Non-Agency RMBS it already owned, and now consolidates the respective securities. See Note 12 for the associated liability.
(dollars in tables in thousands, except share data)


(C)The components of Servicing revenue, net are disclosed in Note 5.
(D)These gains (losses) were included in net unrealized gain (loss) on securities in the Consolidated Statements of Comprehensive Income.

Investments in Excess MSRs, Excess MSRs Equity Method Investees, MSRs and MSR Financing Receivables Valuation


Fair value estimates of New Residential’s investments in MSRs and Excess MSRs were based on internal pricing models. The valuation technique is based on discounted cash flows. Significant inputs used in the valuations included expectations of prepayment rates, delinquency rates, recapture rates, the mortgage servicing amount or excess mortgage servicing amount of the underlying residential mortgage loans, as applicable, and discount rates that market participants would use in determining the fair values of mortgage servicing rights on similar pools of residential mortgage loans. In addition, for investments in MSRs, significant inputs included the market-level estimated cost of servicing.

In order to evaluate the reasonableness of its fair value determinations, New Residential engages an independent valuation firm to separately measure the fair value of its investments in MSRs and Excess MSRs. The independent valuation firm determines an estimated fair value range of each pool based on its own models and issues a “fairness opinion” with this range. New Residential compares the range included in the opinion to the value generated by its internal models. To date, New Residential has not made any significant valuation adjustments as a result of these fairness opinions.


Significant increases (decreases) in the discount rates, prepayment or delinquency rates, or costs of servicing, in isolation would result in a significantly lower (higher) fair value measurement, whereas significant increases (decreases) in the recapture rates
204

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2020, 2019 and 2018
(dollars in tables in thousands, except share data)
or mortgage servicing amount or excess mortgage servicing amount, as applicable, in isolation would result in a significantly higher (lower) fair value measurement. Generally, a change in the delinquency rate assumption is accompanied by a directionally similar change in the assumption used for the prepayment rate.
NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 2017 and 2016
(dollars in tables in thousands, except share data)

The following tables summarize certain information regarding the weighted average inputs used:
205
 December 31, 2018
 
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 (Note 4)         
Agency         
Original Pools9.8% 2.5% 26.3% 21
 21
Recaptured Pools8.0% 2.1% 23.6% 22
 24
Recapture Agreement7.9% 2.2% 24.8% 22
 
 9.1% 2.4% 25.4% 21
 22
Non-Agency(G)
         
Nationstar and SLS Serviced:         
Original Pools10.4% N/A
 15.4% 15
 24
Recaptured Pools8.0% N/A
 19.9% 23
 24
Recapture Agreement7.9% N/A
 19.8% 20
 
 9.9% N/A
 16.3% 16
 24
Total/Weighted Average--Excess MSRs Directly Held9.4% 2.4% 21.5% 19
 23
          
Excess MSRs Held through Equity Method Investees (Note 4)         
Agency         
Original Pools10.9% 3.9% 29.6% 19
 20
Recaptured Pools8.5% 2.6% 28.8% 23
 23
Recapture Agreement8.6% 2.7% 30.4% 23
 
Total/Weighted Average--Excess MSRs Held through Investees9.6% 3.2% 29.4% 21
 21
          
Total/Weighted Average--Excess MSRs All Pools9.5% 2.7% 24.5% 20
 22
          
MSRs         
Agency(H)
         
Mortgage Servicing Rights(I)
9.4% 1.0% 22.2% 26
 22
Mortgage Servicing Rights Financing Receivables(I)
9.5% 0.9% 14.7% 27
 20
Non-Agency         
Mortgage Servicing Rights13.2% 0.9% 10.0% 25
 25
Mortgage Servicing Rights Financing Receivables(I)
8.2% 17.2% 5.0% 45
 26
Ginnie Mae         
Mortgage Servicing Rights(J)
11.2% 3.9% 24.2% 33
 27

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 20172020, 2019 and 20162018
(dollars in tables in thousands, except share data)

The following tables summarize certain information regarding the ranges and weighted averages of significant inputs used:

December 31, 2020
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 (Note 5)
Agency
Original Pools
7.1% - 10.9%
(7.8%)
0% - 3.5%
(1.4%)
4.4% - 23.3%
(10.3%)
15 - 31
(21)
13 - 21
(19)
Recaptured Pools
7% - 11.9%
(9.6%)
0% - 4%
(0.9%)
0% - 35.0%
(20.4%)
21 - 29
(24)
19 - 24
(22)
7% - 11.9%
(8.4%)
0% - 4%
(1.2%)
0% - 35.0%
(13.8%)
15 - 31
(22)
13 - 24
(20)
Non-Agency(G)
Mr. Cooper and SLS Serviced:
Original Pools
6.6% - 11.9%
(9%)
2.6% - 13.9%
(10.2)
0% - 13.1%
(10%)
5 - 25
(15)
18 - 29
(23)
Recaptured Pools
5.6% - 7.4%
(6.1%)
0.2% - 0.5
(0.4)
12.1% - 21.4%
(14.2%)
23 - 27
(25)
21 - 23
(23)
5.6% - 11.9%
(8.5%)
0.2% - 13.9
(10.2)
0% - 21.4%
(10.7%)
5 - 27
(17)
18 - 29
(23)
Total/Weighted Average—Excess MSRs Directly Held
5.6% - 11.9%
(8.5%)
0% - 13.9%
(4.8%)
0% - 35.0%
(12.3%)
5 - 31
(19)
13 - 29
(21)
Excess MSRs Held through Equity Method Investees (Note 5)
Agency
Original Pools
7.1% - 10.2%
(8%)
1.2% - 2.5%
(1.6%)
5.2% - 23.3%
(8.9%)
15 - 25
(19)
18 - 19
(18)
Recaptured Pools
8.6% - 10.5%
(9.3%)
0.6% - 1.7%
(1.2%)
11.7% - 28.9%
(15%)
22 - 28
(25)
20 - 23
(22)
Total/Weighted Average—Excess MSRs Held through Investees
7.5% - 10.7%
(9.0%)
0.6% - 2.2%
(1.2%)
5.5% - 29.8%
(12.9%)
15 - 28
(22)
18 - 23
(20)
Total/Weighted Average—Excess MSRs All Pools
5.6% - 11.9%
(8.5%)
0% - 13.9%
(3.6%)
0% - 35.0%
(12.2%)
5 - 31
(20)
13 - 29
(21)
MSRs (Note 6)
Agency(H)
Mortgage Servicing Rights(J)
7.9% - 23.3%
(13.1%)
0.4% - 2.1%
(0.9%)
2.5% - 35.5%
(20.6%)
25 - 31
(28)
0 - 30
(22)
MSR Financing Receivables12.1%0.7%15.9%25
0 - 30
(22)
7.9% - 23.3%
(13.1%)
0.4% - 2.1%
(0.9%)
2.5% - 35.5%
(20.5%)
25 - 31
(28)
0 - 30
(22)
Non-Agency
Mortgage Servicing Rights
9.5% - 16.4%
(13.1%)
0.9% - 9.4%
(4.9%)
4.3% - 31.6%
(18.6%)
26 - 88
(55)
0 - 30
(16)
MSR Financing Receivables7.6%13.0%7.9%48
0 - 30
(25)
7.6% - 16.4%
(7.7%)
0.9% - 13.0%
(12.9%)
4.3% - 31.6%
(8.1%)
26 - 88
(48)
0 - 30
(25)
Ginnie Mae
Mortgage Servicing Rights(J)
9.0% - 24.1%
(20.3%)
2.3% - 5.6%
(4.7%)
16.2% - 35.0%
(24.9%)
32 - 50
(45)
0 - 30
(27)
7.6% - 24.1%
(12.9%)
0.4% - 13.0%
(4.2%)
2.5% - 35.5%
(20%)
25 - 88
(35)
0 - 30
(23)
206
 December 31, 2017
 
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 (Note 4)         
Agency         
Original Pools9.7% 3.0% 31.6% 21
 23
Recaptured Pools7.1% 4.4% 23.1% 22
 24
Recapture Agreement7.1% 4.3% 26.2% 21
 
 8.8% 3.5% 29.1% 21
 23
Non-Agency(G)
         
Nationstar and SLS Serviced:         
Original Pools12.2% N/A
 15.4% 15
 24
Recaptured Pools6.9% N/A
 19.8% 22
 24
Recapture Agreement6.9% N/A
 19.7% 20
 
Ocwen Serviced Pools8.8% N/A
 % 14
 26
 9.4% N/A
 4.0% 15
 26
Total/Weighted Average--Excess MSRs Directly Held9.2% 3.5% 10.9% 16
 25
          
Excess MSRs Held through Equity Method Investees (Note 4)         
Agency         
Original Pools11.3% 5.0% 34.8% 19
 22
Recaptured Pools7.3% 4.7% 24.3% 23
 24
Recapture Agreement7.3% 4.7% 24.2% 23
 
Total/Weighted Average--Excess MSRs Held through Investees9.3% 4.8% 29.5% 21
 23
          
Total/Weighted Average--Excess MSRs All Pools9.2% 3.8% 14.9% 17
 25
          
MSRs         
Agency         
Mortgage Servicing Rights(I)
10.5% 0.9% 25.4% 27
 21
Mortgage Servicing Rights Financing Receivables(I)
10.3% 0.9% 14.8% 27
 20
Non-Agency         
Mortgage Servicing Rights Financing Receivables(I)
10.0% 10.9% % 34
 22

(A)Weighted by fair value of the portfolio.
(B)Projected annualized weighted average lifetime voluntary and involuntary prepayment rate using a prepayment vector.
(C)Projected percentage of residential mortgage loans in the pool for which the borrower will miss its mortgage payments.
(D)Percentage of voluntarily prepaid loans that are expected to be refinanced by the related servicer or subservicer, as applicable.
(E)Weighted average total mortgage servicing amount, in excess of the basic fee as applicable, measured in bps. As of December 31, 2018 and 2017, weighted average costs of subservicing of $7.30 and $7.23, respectively, per loan per month was used to value the Fannie Mae and Freddie Mac MSRs, including MSR Financing Receivables. Weighted average costs of subservicing of $11.45 and $12.45, respectively, per loan per month was used to value the non-agency MSRs, including MSR Financing Receivables. As of December 31, 2018, a weighted average cost of subservicing of $10.06 per loan per month was used to value the Ginnie Mae MSRs.
(F)Weighted average maturity of the underlying residential mortgage loans in the pool.

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 20172020, 2019 and 20162018
(dollars in tables in thousands, except share data)

December 31, 2019
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 (Note 5)
Agency
Original Pools8.6 %1.1 %20.3 %21 20
Recaptured Pools10.7 %0.5 %27.8 %23 23
9.2 %0.9 %22.3 %22 21
Non-Agency(G)
Mr. Cooper and SLS Serviced:
Original Pools9.7 %N/A15.5 %15 24
Recaptured Pools7.5 %N/A17.4 %24 23
9.4 %N/A15.8 %16 24
Total/Weighted Average—Excess MSRs Directly Held9.3 %0.9 %19.4 %19 22
Excess MSRs Held through Equity Method Investees (Note 5)
Agency
Original Pools9.3 %1.4 %23.7 %19 19
Recaptured Pools10.3 %0.8 %26.7 %24 22
Total/Weighted Average—Excess MSRs Held through Investees9.8 %1.1 %25.1 %21 20
Total/Weighted Average—Excess MSRs All Pools9.5 %1.0 %21.4 %20 21
MSRs (Note 6)
Agency(H)
Mortgage Servicing Rights(I)
12.5 %1.0 %23.3 %28 22
MSR Financing Receivables(I)
15.4 %0.4 %15.8 %27 25
12.9 %0.9 %22.2 %2822
Non-Agency
Mortgage Servicing Rights11.6 %1.2 %22.1 %31 16
MSR Financing Receivables(I)
8.3 %14.4 %9.3 %47 25
8.4 %14.2 %9.5 %4725
Ginnie Mae
Mortgage Servicing Rights(J)
16.2 %4.4 %28.1 %42 27
12.3 %4.1 %20.0 %33 23
(G)For certain pools, the Excess MSR will be paid on the total UPB of the mortgage portfolio (including both performing and delinquent loans until REO). For these pools, no delinquency assumption is used.
(H)Represents Fannie Mae and Freddie Mac MSRs.
(I)For certain pools, recapture rate represents the expected recapture rate with the successor subservicer appointed by NRM.
(J)Includes valuation of the related Excess spread financing (Note 5).

(A)Weighted by fair value of the portfolio.
(B)Projected annualized weighted average lifetime voluntary and involuntary prepayment rate using a prepayment vector.
(C)Projected percentage of residential mortgage loans in the pool for which the borrower will miss its mortgage payments.
(D)Percentage of voluntarily prepaid loans that are expected to be refinanced by the related servicer or subservicer, as applicable.
(E)Weighted average total mortgage servicing amount, in excess of the basic fee as applicable, measured in bps. As of December 31, 2020 and 2019, weighted average costs of subservicing of $6.20-$7.50 ($7.00) and $7.18, respectively, per loan per month was used to value the agency MSRs, including MSR Financing Receivables. Weighted average costs of subservicing of $10.90 and $11.28, respectively, per loan per month was used to value the non-agency MSRs, including MSR Financing Receivables. Weighted average cost of subservicing of $8.90 and $9.20, respectively, per loan per month was used to value the Ginnie Mae MSRs.
(F)Weighted average maturity of the underlying residential mortgage loans in the pool.
207

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2020, 2019 and 2018
(dollars in tables in thousands, except share data)
(G)For certain pools, the Excess MSR will be paid on the total UPB of the mortgage portfolio (including both performing and delinquent loans until REO). For these pools, no delinquency assumption is used.
(H)Represents Fannie Mae and Freddie Mac MSRs.
(I)For certain pools, recapture rate represents the expected recapture rate with the successor subservicer appointed by NRM.
(J)Includes valuation of the related Excess spread financing (Note 6).

With respect to valuing the Ocwen-serviced mortgage servicing rightsMSR financing receivables, which include a significant servicer advances receivable component, the cost of financing servicer advances receivable is assumed to be LIBOR plus 0.9%2.1%.


As of December 31, 20182020 and 2017,2019, weighted average discount rates of 8.8%7.8% (range 7.5% -8.0%) and 8.9%7.8%, respectively, were used to value New Residential’s investments in Excess MSRs (directly and through equity method investees). As of December 31, 20182020 and 2017,2019, weighted average discount rates of 8.7%7.7% (range 7.3%-13.0%) and 9.1%7.8% were used to value New Residential’s investments in MSRs, respectively. As of December 31, 20182020 and 2017,2019, weighted average discount rates of 10.3%9.4% (range 7.4%-9.5%) and 9.4%8.9%, respectively, were used to value New Residential’s investments in MSR financing receivables.


All of the assumptions listed have some degree of market observability, based on New Residential’s knowledge of the market, relationships with market participants, and use of common market data sources. New Residential uses assumptions that generate its best estimate of future cash flows for each investment in MSRs and Excess MSRs.


When valuing investments in MSRs and Excess MSRs, New Residential uses the following criteria to determine the significant inputs:
 
Prepayment Rate: Prepayment rate projections are in the form of a “vector” that varies over the expected life of the pool. The prepayment vector specifies the percentage of the collateral balance that is expected to prepay voluntarily (i.e., pay off) and involuntarily (i.e., default) at each point in the future. The prepayment vector is based on assumptions that reflect macroeconomic conditions like home price appreciation, current level of interest rates as well as loan level factors such as the borrower’s interest rate, FICO score, loan-to-value ratio, debt-to-income ratio, vintage on a loan level basis. New Residential considers historical prepayment experience associated with the collateral when determining this vector and also reviews industry research on the prepayment experience of similar loan pools. This data is obtained from remittance reports, market data services and other market sources.
Delinquency Rates: For existing mortgage pools, delinquency rates are based on the recent pool-specific experience of loans that missed their latest mortgage payments. Delinquency rate projections are in the form of a “vector” that varies over the expected life of the pool. The delinquency vector specifies the percentage of the unpaid principal balance that is expected to be delinquent each month. The delinquency vector is based on assumptions that reflect macroeconomic conditions, the historical delinquency rates for the pools and the underlying borrower characteristics such as the FICO score and loan-to-value ratio. For the recapture agreements and recaptured loans, delinquency rates are based on the experience of similar loan pools originated by New Residential’s servicers and subservicers, and delinquency experience over the past year. New Residential believes this time period provides a reasonable sample for projecting future delinquency rates while taking into account current market conditions. Additional consideration is given to loans that are expected to become 30 or more days delinquent.
Recapture Rates: Recapture rates are based on actual average recapture rates experienced by New Residential’s servicers and subservicers on similar residential mortgage loan pools. Generally, New Residential looks to three to six months’ worth of actual recapture rates, which it believes provides a reasonable sample for projecting future recapture rates while taking into account current market conditions. Recapture rate projections are in the form of a “vector” that varies over the expected life of the pool. The recapture vector specifies the percentage of the refinanced loans that have been recaptured within the pool by the servicer or subservicer. The recapture vector takes into account the nature and timeline of the relationship between the borrowers in the pool and the servicer or subservicer, the customer retention programs offered by the servicer or subservicer and the historical recapture rates.
Mortgage Servicing Amount or Excess Mortgage Servicing Amount: For existing mortgage pools, mortgage servicing amount and excess mortgage servicing amount projections are based on the actual total mortgage servicing amount, in excess of a basebasic fee as applicable. For loans expected to be refinanced by the related servicer or subservicer and subject to a recapture agreement, New Residential considers the mortgage servicing amount or excess mortgage servicing amount on loans recently originated by the related servicer over the past three months and other general market considerations. New Residential believes this time period provides a reasonable sample for projecting future mortgage servicing amounts and excess mortgage servicing amounts while taking into account current market conditions.
208

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 20172020, 2019 and 20162018
(dollars in tables in thousands, except share data)

Discount Rate: The discount rates used by New Residential are derived from market data on pricing of mortgage servicing rights backed by similar collateral.
Cost of subservicing: The costs of subservicing used by New Residential are based on available market data for various loan types and delinquency statuses.


New Residential uses different prepayment and delinquency assumptions in valuing the MSRs and Excess MSRs relating to the original loan pools, the recapture agreements and the MSRs and Excess MSRs relating to recaptured loans. The prepayment rate and delinquency rate assumptions differ because of differences in the collateral characteristics, refinance potential and expected borrower behavior for original loans and loans which have been refinanced. The assumptions for recapture and discount rates when valuing investments in MSRs and Excess MSRs and recapture agreements are based on historical recapture experience and market pricing.


Servicer Advance Investments Valuation


New Residential uses internal pricing models to estimate the future cash flows related to the Servicer Advance Investments that incorporate significant unobservable inputs and include assumptions that are inherently subjective and imprecise. New Residential’s estimations of future cash flows include the combined cash flows of all of the components that comprise the Servicer Advance Investments: existing advances, the requirement to purchase future advances, the recovery of advances and the right to the basic fee component of the related MSR. The factors that most significantly impact the fair value include (i) the rate at which the servicer advance balance changes over the term of the investment, (ii) the UPB of the underlying loans with respect to which New Residential has the obligation to make advances and owns the basic fee component of the related MSR which, in turn, is driven by prepayment rates and (iii) the percentage of delinquent loans with respect to which New Residential owns the basic fee component of the related MSR. The valuation technique is based on discounted cash flows. Significant inputs used in the valuations included the assumptions used to establish the aforementioned cash flows and discount rates that market participants would use in determining the fair values of Servicer Advance Investments.

In order to evaluate the reasonableness of its fair value determinations, New Residential engages an independent valuation firm to separately measure the fair value of its Servicer Advance Investments. The independent valuation firm determines an estimated fair value range based on its own models and issues a “fairness opinion” with this range. New Residential compares the range included in the opinion to the value generated by its internal models. To date, New Residential has not made any significant valuation adjustments as a result of these fairness opinions.


Significant increases (decreases) in the advance balance-to-UPB ratio, prepayment rate, delinquency rate, or discount rate, in isolation, would result in a significantly lower (higher) fair value measurement. Generally, a change in the delinquency rate assumption is accompanied by a directionally similar change in the assumption used for the advance balance-to-UPB ratio.


The following table summarizes certain information regarding the ranges and weighted averages of significant inputs used in valuing the Servicer Advance Investments, including the basic fee component of the related MSRs:
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)
December 31, 2020
1.1% - 1.7%
(1.7%)
9.3% - 9.3%
(9.3%)
6.9% - 9.1%
(9.0%)
17.1 - 19.8
(19.7) bps
5.2% - 5.7%
(5.2%)
22.3
December 31, 20191.4%10.6%15.7%19.6 bps5.3%22.9
 Significant Inputs
 Weighted Average  
 
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)
December 31, 20181.4% 10.9% 17.7% 19.6 bps 5.9% 23.4
December 31, 20171.7% 10.0% 13.8% 18.2 bps 6.8% 25.6
(A)Projected annual weighted average lifetime voluntary and involuntary prepayment rate using a prepayment vector.

(A)Projected annual weighted average lifetime voluntary and involuntary prepayment rate using a prepayment vector.
(B)Mortgage servicing amount is net of 9.6 bps and 12.5 bps which represent the amounts New Residential paid its servicers as a monthly servicing fee as of December 31, 2018 and 2017, respectively.
(C)Weighted average maturity of the underlying residential mortgage loans in the pool.

(B)Mortgage servicing amount is net of 10.0 bps and 10.1 bps which represent the amounts New Residential paid its servicers as a monthly servicing fee as of December 31, 2020 and 2019, respectively.
(C)Weighted average maturity of the underlying residential mortgage loans in the pool.

The valuation of the Servicer Advance Investments also takes into account the performance fee paid to the servicer, which in the case of the Buyer is based on its equity returns and therefore is impacted by relevant financing assumptions such as loan-to-value
NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 2017 and 2016
(dollars in tables in thousands, except share data)

ratio and interest rate as well as advance-to-UPB ratio.All of the assumptions listed have some degree of market observability, based on New Residential’s knowledge of the market, relationships with market participants, and use of common market data sources. The prepayment rate, the delinquency rate and the advance-to-UPB ratio projections are in the form of “curves” or “vectors” that vary over the expected life of the underlying mortgages and related servicer advances. New Residential uses assumptions that generate its best estimate of future cash flows for each Servicer Advance Investment, including the basic fee component of the related MSR.


209

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2020, 2019 and 2018
(dollars in tables in thousands, except share data)
When valuing Servicer Advance Investments, New Residential uses the following criteria to determine the significant inputs:
 
Servicer advance balance: Servicer advance balance projections are in the form of a “vector” that varies over the expected life of the residential mortgage loan pool. The servicer advance balance projection is based on assumptions that reflect factors such as the borrower’s expected delinquency status, the rate at which delinquent borrowers re-perform or become current again, servicer modification offer and acceptance rates, liquidation timelines and the servicers’ stop advance and clawback policies.
Prepayment Rate: Prepayment rate projections are in the form of a “vector” that varies over the expected life of the pool. The prepayment vector specifies the percentage of the collateral balance that is expected to prepay voluntarily (i.e., pay off) and involuntarily (i.e., default) at each point in the future. The prepayment vector is based on assumptions that reflect macroeconomic conditions and factors such as the borrower’s FICO score, loan-to-value ratio, debt-to-income ratio, and vintage on a loan level basis. New Residential considers collateral-specific prepayment experience when determining this vector.
Delinquency Rates: For existing mortgage pools, delinquency rates are based on the recent pool-specific experience of loans that missed recent mortgage payment(s) as well as loan- and borrower-specific characteristics such as the borrower’s FICO score, the loan-to-value ratio, debt-to-income ratio, occupancy status, loan documentation, payment history and previous loan modifications. New Residential believes the time period utilized provides a reasonable sample for projecting future delinquency rates while taking into account current market conditions.
Mortgage Servicing Amount: Mortgage servicing amounts are contractually determined on a pool-by-pool basis. New Residential projects the weighted average mortgage servicing amount based on its projections for prepayment rates.
LIBOR: The performance-based incentive fees on Nationstar-servicedMr. Cooper-serviced Servicer Advance Investments portfolios are driven by LIBOR-based factors. The LIBOR curves used are widely used by market participants as reference rates for many financial instruments.
Discount Rate: The discount rates used by New Residential are derived from market data on pricing of mortgage servicing rights backed by similar collateral and the advances made thereon.


Real Estate and Other Securities Valuation


New Residential’s securities valuation methodology and results are further detailed as follows:
Fair Value
Asset TypeOutstanding Face AmountAmortized Cost Basis
Multiple Quotes(A)
Single Quote(B)
TotalLevel
December 31, 2020
Agency RMBS$12,491,152 $12,951,608 $13,063,634 $$13,063,634 
Non-Agency RMBS(C)
19,378,530 1,153,643 1,171,209 9,715 1,180,924 
Total$31,869,682 $14,105,251 $14,234,843 $9,715 $14,244,558 
December 31, 2019
Agency RMBS$11,301,603 $11,474,338 $11,519,943 $$11,519,943 
Non-Agency RMBS(C)
24,857,988 7,307,837 7,953,573 4,212 7,957,785 
Total$36,159,591 $18,782,175 $19,473,516 $4,212 $19,477,728 
      Fair Value
Asset Type Outstanding Face Amount Amortized Cost Basis 
Multiple Quotes(A)
 
Single Quote(B)
 Total Level
December 31, 2018            
Agency RMBS $2,613,395
 $2,657,917
 $2,665,618
 $
 $2,665,618
 2
Non-Agency RMBS(C)
 19,539,450
 8,554,511
 8,959,845
 11,118
 8,970,963
 3
Total $22,152,845
 $11,212,428
 $11,625,463
 $11,118
 $11,636,581
  
December 31, 2017            
Agency RMBS $1,203,629
 $1,247,093
 $1,243,617
 $
 $1,243,617
 2
Treasury 862,000
 858,028
 852,734
 
 852,734
 2
Non-Agency RMBS(C)
 12,757,357
 5,599,644
 5,963,577
 11,212
 5,974,789
 3
Total $14,822,986
 $7,704,765
 $8,059,928
 $11,212
 $8,071,140
  
(A)New Residential generally obtained pricing service quotations or broker quotations from two sources, one of which was generally the seller (the party that sold New Residential the security) for Non-Agency RMBS. New Residential evaluates
NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 2017 and 2016
(dollars in tables in thousands, except share data)

(A)New Residential generally obtained pricing service quotations or broker quotations from 2 sources, one of which was generally the seller (the party that sold New Residential the security) for Non-Agency RMBS. New Residential evaluates quotes received and determines one as being most representative of fair value, and does not use an average of the quotes. Even if New Residential receives two or more quotes on a particular security that come from non-selling brokers or pricing services, it does not use an average because it believes using an actual quote more closely represents a transactable price for the security than an average level. Furthermore, in some cases, for non-agency RMBS, there is a wide disparity between the quotes New Residential receives. New Residential believes using an average of the quotes in these cases would not represent the fair value of the asset. Based on New Residential’s own fair value analysis, it selects one of the quotes which is believed to more accurately reflect fair value. New Residential has not adjusted any of the quotes received in the periods presented. These quotations for Non-Agency RMBS are generally received via email and contain disclaimers which state that they are “indicative” and not “actionable” — meaning that the party giving the quotation is not bound to actually purchase the security at the quoted price. New Residential’s investments in Agency RMBS are classified within Level 2 of the fair value hierarchy because the market for these securities is very active and market prices are readily observable.

210

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2020, 2019 and 2018
(dollars in tables in thousands, except share data)

The third-party pricing services and brokers engaged by New Residential (collectively, “valuation providers”) use either the income approach or the market approach, or a combination of the two, in arriving at their estimated valuations of RMBS. Valuation providers using the market approach generally look at prices and other relevant information generated by market transactions involving identical or comparable assets. Valuation providers using the income approach create pricing models that generally incorporate such assumptions as discount rates, expected prepayment rates, expected default rates and expected loss severities. New Residential has reviewed the methodologies utilized by its valuation providers and has found them to be consistent with GAAP requirements. In addition to obtaining multiple quotations, when available, and reviewing the valuation methodologies of its valuation providers, New Residential creates its own internal pricing models for Level 3 securities and uses the outputs of these models as part of its process of evaluating the fair value estimates it receives from its valuation providers. These models incorporate the same types of assumptions as the models used by the valuation providers, but the assumptions are developed independently. These assumptions are regularly refined and updated at least quarterly by New Residential, and reviewed by its valuation group, which is separate from its investment acquisition and management group, to reflect market developments and actual performance.


For 73.3%99.0% of New Residential’s Non-Agency RMBS, the ranges and weighted averages of assumptions used by New Residential’s valuation providers are summarized in the table below. The assumptions used by New Residential’s valuation providers with respect to the remainder of New Residential’s Non-Agency RMBS were not readily available.
  Fair Value Discount Rate 
Prepayment Rate(a)
 
CDR(b)
 
Loss Severity(c)
Non-Agency RMBS $6,578,455
 2.78% to 30% 0.25% to 25.0% 0.25% to 9.00% 5.0% to 100%

(a)Represents the annualized rate of the prepayments as a percentage of the total principal balance of the pool.Fair ValueDiscount Rate
Prepayment Rate(a)
CDR(b)
Loss Severity(c)
Non-Agency RMBS$1,168,765 
(b)
3.5% - 15.0%
(4.3%)
Represents the annualized rate of the involuntary prepayments (defaults) as a percentage of the total principal balance of the pool.
7.0% - 25.0%
(14.3%)
0.5% - 12.0%
(1.4%)
20.0% - 88.0%
(30.0%)
(c)Represents the expected amount of future realized losses resulting from the ultimate liquidation of a particular loan, expressed as the net amount of loss relative to the outstanding balance.

(a)Represents the annualized rate of the prepayments as a percentage of the total principal balance of the pool.
(B)New Residential was unable to obtain quotations from more than one source on these securities. For approximately $11.1 million in 2018 and $10.5 million in 2017, the one source was the party that sold New Residential the security.
(C)Includes New Residential’s investments in interest-only notes for which the fair value option for financial instruments was elected.

(b)Represents the annualized rate of the involuntary prepayments (defaults) as a percentage of the total principal balance of the pool.
(c)Represents the expected amount of future realized losses resulting from the ultimate liquidation of a particular loan, expressed as the net amount of loss relative to the outstanding balance.

(B)New Residential was unable to obtain quotations from more than one source on these securities. For approximately $0.0 million in 2020 and $0.7 million in 2019, the one source was the party that sold New Residential the security.
(C)Includes New Residential’s interest-only notes for which the fair value option for financial instruments was elected.

Residential Mortgage Loans Valuation


New Residential, through its wholly owned subsidiary, New Penn,NewRez, originates mortgage loans that it intends to sell into Fannie Mae, Freddie Mac, and Ginnie Mae mortgage backed securitizations. Residential mortgage loans held-for-sale, at fair value are typically pooled together and sold into certain exit markets, depending upon underlying attributes of the loan, such as agency eligibility, product type, interest rate, and credit quality. Residential mortgage loans held-for-sale, at fair value are valued using a market approach by utilizing either:either (i) the fair value of securities backed by similar mortgage loans, adjusted for certain factors to approximate the fair value of a whole mortgage loan, (ii) current commitments to purchase loans or (iii) recent observable market
NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 2017 and 2016
(dollars in tables in thousands, except share data)

trades for similar loans, adjusted for credit risk and other individual loan characteristics. As these prices are derived from market observable inputs, New Residential classifies these valuations as Level 2 in the fair value hierarchy.


Residential mortgage loans held-for-sale, at fair value also includeincludes certain (i) nonconforming mortgage loans originated for sale to private investors and (ii) seasoned mortgage loans acquired and identified for securitization, which are valued using internal pricing models to forecast loan level cash flows based on a potential securitization exit using inputs such as default rates, prepayments speeds and discount rates. As the internal pricing model is based on certain unobservable inputs, New Residential classifies these valuations as Level 3 in the fair value hierarchy.


The following table summarizes certain information regarding the ranges and weighted averages of significant inputs used in valuing residential mortgage loans held-for-sale, at fair value classified as Level 3:
211

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2020, 2019 and 2018
(dollars in tables in thousands, except share data)
 Fair Value Discount Rate Prepayment Rate CDR Loss SeverityFair ValueDiscount RatePrepayment RateCDRLoss Severity
Acquired Loans $2,153,269
 4.5% 8.2% 1.5% 39.4%Acquired Loans$1,633,628 
3.3% - 8.5%
(4.6%)
0.2% - 5.5%
(2.6%)
2.0% - 25.0%
(5.0%)
3.0% - 50.0%
(27.1%)
Originated Loans 655,260
 3.50% - 4.50% 10.0% - 15.0% 0.0% - 4.0% 0.0% - 50.0%Originated Loans12,577 4.8%5.5%4.5%50.0%
Residential Mortgage Loans Held-for-Sale, at Fair Value $2,808,529
 Residential Mortgage Loans Held-for-Sale, at Fair Value$1,646,205 
Residential mortgage loans held-for-investment, at fair value includeincludes mortgage loans underlying the SAFT 2013-1 securitization, which are valued using internal pricing models using inputs such as default rates, prepayment speeds and discount rates. As the internal pricing model is based on certain unobservable inputs, New Residential classifies these valuations as Level 3 in the fair value hierarchy.


The following table summarizes certain information regarding the ranges and weighted averages of significant inputs used in valuing residential mortgage loans held-for-investment, at fair value classified as Level 3:
Fair ValueDiscount RatePrepayment RateCDRLoss Severity
Residential Mortgage Loans Held-for-Investment, at Fair Value$674,179 
6.5% - 9.0%
(6.8%)
2.3% - 2.9%
(2.4%)
2.0% - 6.6%
(6.2%)
30.0% - 65.8%
(62.5%)
  Fair Value Discount Rate Prepayment Rate CDR Loss Severity
Residential Mortgage Loans Held-for-Investment, at Fair Value $121,088
 4.00% 7.0% 0.1% 20.0%


Consumer Loans Valuation

The following table summarizes certain information regarding the ranges and weighted averages of significant inputs used in valuing consumer loans held-for-investment, at fair value classified as Level 3:
Fair ValueDiscount RatePrepayment RateCDRLoss Severity
Consumer Loans Held-for-Investment, at Fair Value685,575
7.5% - 9.7%
(7.5%)
19.2% - 35.1%
(19.3%)
5.2% - 20.7%
(5.2%)
77.8% - 90.2%
(77.9%)

Derivative Valuation


New Residential enters into economic hedges including interest rate swaps, caps and TBAs, which are categorized as Level 2 in the valuation hierarchy. New Residential generally values such derivatives using quotations, similarsimilarly to the method of valuation used for New Residential’s other assets that are classified as Level 2 in the fair value hierarchy.


As a part of the mortgage loan origination business, New Residential enters into forward loan sale and securities delivery commitments, which are valued based on observed market pricing for similar instruments and therefore, are classified as Level 2. In addition, New Residential enters into IRLCs, which are valued using internal pricing models (i) incorporating market pricing for instruments with similar characteristics, (ii) estimating the fair value of the servicing rights expected to be recorded at sale of the loan and (iii) adjusting for anticipated loan funding probability. Both the fair value of servicing rights expected to be recorded at the date of sale of the loan and anticipated loan funding probability are significant unobservable inputs and therefore, IRLCs are classified as Level 3 in the fair value hierarchy.


The following table summarizes certain information regarding the ranges and weighted averages of significant inputs used in valuing IRLCs:
Fair ValueLoan Funding ProbabilityFair Value of initial servicing rights (bps)
IRLCs (net)$289,074 
0% - 100%
(80.5%)
0.70 - 270.58
(106.09)
212
  Fair Value Loan Funding Probability Fair Value of initial servicing rights (bps)
IRLCs $10,628
 54% to 100% 0 to 320


NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 20172020, 2019 and 20162018
(dollars in tables in thousands, except share data)


Mortgage-Backed Securities Issued


New Penn,Residential and NewRez, a wholly owned subsidiary of New Residential, waswere deemed to be the primary beneficiarybeneficiaries of the MDST Trusts, RPL Borrowers and SAFT 2013-1 securitization entity and therefore, New Residential’s Consolidated Balance Sheets include the mortgage-backed securities issued by the MDST Trusts, RPL Borrowers and SAFT 2013-1.2013-1, respectively. New Residential elected the fair value option for these financial instruments and the mortgage-backed securities issued were valued consistently with New Residential’s Non-Agency RMBS described above.


The following table summarizes certain information regardsregarding the ranges and weighted averages of significant inputs used in valuing Mortgage-Backed Securities Issued:
Fair ValueDiscount RatePrepayment RateCDRLoss Severity
Mortgage-Backed Securities Issued$1,662,852 
1.8% - 4.5%
(3.1%)
3.1% - 30%
(10.2%)
0.5% - 10.5%
(7.4%)
20.0% - 90.0%
(55.2%)
  Fair Value Discount Rate Prepayment Rate CDR Loss Severity
Mortgage-Backed Securities Issued $117,903
 3.5% to 5.25% 6.0% to 12.0% 0.0% to 0.25% 0.0% to 10.0%


Contingent Consideration Valuation


New Residential, asAs additional consideration for the ShellpointGuardian Acquisition, New Residential may make up to three4 cash earnout payments, which will be calculated following each of the first three anniversaries of the Shellpoint Closing as a percentage of the amount by which the pre-tax incomeof cumulative Guardian earnings on specified contracts in excess of certain of Shellpoint’s businesses exceeds certain specified thresholds up to an aggregate maximum amount of $60.0$17.5 million (the “Shellpoint“Guardian Earnout Payments”). In, which will be calculated following the end of each calendar year with the final payment being calculated as of the fourth anniversary date of the Guardian closing. On April 10, 2020, New Residential made its first Guardian Earnout Payment of $1.9 million. As described above, in accordance with ASC No. 805, New Residential measures its contingent consideration at fair value on a recurring basis using a scenario-based method to weigh the probability of multiple outcomes to arrive at an expected payment cash flow and then discounts the expected cash flow. The inputs utilized in valuing the contingent consideration include a discount rate of 11%9% and the application of probability weighting of income scenarios, which are significant unobservable inputs and therefore, contingent consideration is classified as Level 3 in the fair value hierarchy.


Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis


Certain assets are measured at fair value on a nonrecurring basis; that is, they are not measured at fair value on an ongoing basis but are subject to fair value adjustments only in certain circumstances such as when there is evidence of impairment. For residential mortgage loans held-for-sale and foreclosed real estate accounted for as REO, New Residential applies the lower of cost or fair value accounting and may be required, from time to time, to record a nonrecurring fair value adjustment.


AtAs of December 31, 20182020 and 2017,2019, assets measured at fair value on a nonrecurring basis were $764.1$532.1 million and $803.2$1,242.2 million, respectively. The $764.1$532.1 million of assets at December 31, 20182020 include approximately $689.1$504.0 million of residential mortgage loans held-for-sale and $75.0$28.1 million of REO. The $803.2$1,242.2 million of assets at December 31, 20172019 include approximately $725.3$1,189.5 million of residential mortgage loans held-for-sale and $77.9$52.7 million of REO. The fair value of New Residential’s residential mortgage loans, held-for-sale is estimated based on a discounted cash flow model analysis using
213

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2020, 2019 and 2018
(dollars in tables in thousands, except share data)
internal pricing models and is categorized within Level 3 of the fair value hierarchy. The following table summarizes the ranges and weighted averages of significant inputs used in valuing these residential mortgage loans:
Fair Value and Carrying ValueDiscount Rate
Weighted Average Life (Years)(A)
Prepayment Rate
CDR(B)
Loss Severity(C)
December 31, 2020
Performing Loans$129,345 
4.8% - 8.5%
(6.7%)
3.1 - 9.1
4.5
5.1% - 9.9%
(8.8%)
0.2% - 7.8%
(2.0%)
28.7% - 100.0%
(46.2%)
Non-Performing Loans380,542 
7.5% - 9.0%
(7.5%)
2.9 - 3.8
3.3
2.0% - 2.0%
(2.0%)
2.9% - 2.9%
(2.9%)
8.5% - 30.0%
(29.5%)
Total/Weighted Average$509,887 7.3%3.63.7%2.6%33.7%
December 31, 2019
Performing Loans$707,106 4.2%4.111.7%2.6%27.3%
Non-Performing Loans482,401 5.5%3.13.0%2.9%30.0%
Total/Weighted Average$1,189,507 4.7%3.78.2%2.7%28.4%
  Fair Value and Carrying Value Discount Rate 
Weighted Average Life (Years)(A)
 Prepayment Rate 
CDR(B)
 
Loss Severity(C)
December 31, 2018            
Performing Loans $307,135
 4.4% 4.0 10.5% 3.0% 33.2%
Non-Performing Loans 381,940
 5.5% 3.1 2.9% 2.8% 30.0%
Total/Weighted Average $689,075
 5.0% 3.5 6.3%   31.4%
December 31, 2017            
Performing Loans $721,121
 3.8% 4.8 11.5% 1.1% 36.9%
Non-Performing Loans 4,203
 7.5% 3.8 3.0% 3.0% 30.0%
Total/Weighted Average $725,324
 3.8% 4.8 11.5%   36.9%
(A)The weighted average life is based on the expected timing of the receipt of cash flows.

(A)The weighted average life is based on the expected timing of the receipt of cash flows.
(B)Represents the annualized rate of the involuntary prepayments (defaults) as a percentage of the total principal balance.
NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES(B)Represents the annualized rate of the involuntary prepayments (defaults) as a percentage of the total principal balance.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(C)Loss severity is the expected amount of future realized losses resulting from the ultimate liquidation of a particular loan, expressed as the net amount of loss relative to the outstanding loan balance.
DECEMBER 31, 2018, 2017 and 2016
(dollars in tables in thousands, except share data)

(C)Loss severity is the expected amount of future realized losses resulting from the ultimate liquidation of a particular loan, expressed as the net amount of loss relative to the outstanding loan balance.


The fair value of REO is estimated using a broker’s price opinion discounted based upon New Residential’s experience with actual liquidation values and, therefore, is categorized within Level 3 of the fair value hierarchy. These discounts to the broker price opinion generally range from 10% to 25%, depending on the information available to the broker.


The total change in the recorded value of assets for which a fair value adjustment has been included in the Consolidated Statements of Income for the year ended December 31, 2018 was2020 consisted of an increase in netadditional valuation allowance of approximately $14.4$113.0 million consisting of an approximately $11.3 million increase for residential mortgage loans and $3.1offset by a reversal of prior valuation allowance of $2.7 million increased allowance for REO.


The total change in the recorded value of assets for which a fair value adjustment has been included in the Consolidated Statements of Income for the year ended December 31, 2017 was an increase in the net valuation allowance2019 consisted of approximately $13.7 million consisting of an approximately $15.7 million increase for residential mortgage loans, offset by a reversal of prior valuation allowance of $2.0$20.0 million for residential mortgage loans and a reversal of prior valuation allowance of $0.6 million for REO.


13.14. Variable Interest Entities

VIEs are defined as entities in which equity investors do not have the characteristics of a controlling financial interest or do not have sufficient equity at risk for the entity to finance its activities without additional subordinated financial support from other parties. A VIE is required to be consolidated only by its primary beneficiary, which is defined as the party who has the power to direct the activities of a VIE that most significantly impact its economic performance and who has the obligation to absorb losses or the right to receive benefits from the VIE that could be potentially significant to the VIE.

To assess whether New Residential has the power to direct the activities of a VIE that most significantly impact the VIE’s economic performance, New Residential considers all the facts and circumstances, including its role in establishing the VIE and its ongoing rights and responsibilities. This assessment includes, first, identifying the activities that most significantly impact the VIE’s economic performance; and second, identifying which party, if any, has power over those activities. To assess whether New Residential has the obligation to absorb losses of the VIE or the right to receive benefits from the VIE that could potentially be significant to the VIE, New Residential considers all of its economic interests and applies judgment in determining whether these interests, in the aggregate, are considered potentially significant to the VIE.

214

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2020, 2019 and 2018
(dollars in tables in thousands, except share data)
Servicer Advance Investment

New Residential, through a taxable wholly owned subsidiary, is the managing member of the Buyer and owned approximately 73.2% of the Buyer as of December 31, 2020. In 2013, New Residential created the Buyer to acquire the then outstanding servicing advance receivables related to a portfolio of residential mortgage loans from a third party. The Buyer is required to purchase all future servicer advances made with respect to this portfolio of mortgage loans and is entitled to receive cash flows from advance recoveries and a basic fee component of the related MSRs, net of subservicing compensation paid.

The Buyer may call capital up to the commitment amount on unfunded commitments and recall capital to the extent the Buyer makes a distribution to the co-investors, including New Residential. As of December 31, 2020, the noncontrolling third-party co-investors and New Residential had previously funded their commitments, however the Buyer may recall $328.4 million and $306.9 million of capital distributed to the third-party co-investors and New Residential, respectively. Neither the third-party co-investors nor New Residential is obligated to fund amounts in excess of their respective capital commitments, regardless of the capital requirements of the Buyer.

Shelter Joint Ventures

A wholly owned subsidiary of NewRez, Shelter Mortgage Company LLC (“Shelter”) is a mortgage originator specializing in retail originations. Shelter operates its business through a series of joint ventures (“Shelter JVs”) and is deemed to be the primary beneficiary of the joint ventures as a result of its ability to direct activities that most significantly impact the economic performance of the entities and its ownership of a significant equity investment.

Residential Mortgage Loans

During the first quarter of 2019, New Residential formed entities (the “RPL Borrowers”) that issued securitized debt collateralized by reperforming residential mortgage loans. New Residential determined that the RPL Borrowers should be evaluated for consolidation under the VIE model rather than the voting interest entity model as the equity holders as a group lack the characteristics of a controlling financial interest. Under the VIE model, New Residential’s consolidated subsidiaries had both 1) the power to direct the most significant activities of the RPL Borrowers and 2) significant variable interests in each of the RPL Borrowers, through their control of the related optional redemption feature and their ownership of certain notes issued by the RPL Borrowers and, therefore, met the primary beneficiary criterion and consolidated the RPL Borrowers.

On October 1, 2019, as a result of New Residential’s acquisition of servicing assets from Ditech and its pre existing ownership of the equity, New Residential consolidated the MDST Trusts. New Residential’s determination to consolidate the MDST Trusts is a result of its ownership of the equity in these trusts in conjunction with the ability to direct activities that most significantly impact the economic performance of the entities with the acquisition of the servicing by NewRez.

During the third quarter of 2020, New Residential formed entities, (collectively, the “NPL/RPL Securitizations”) that separately issued securitized debt collateralized by non-performing and reperforming residential mortgage loans. New Residential determined that the NPL/RPL Securitizations should be evaluated for consolidation under the VIE model rather than the voting interest entity model as the equity holders as a group lack the characteristics of a controlling financial interest. Under the VIE model, New Residential’s consolidated subsidiaries had both 1) the power to direct the most significant activities of the NPL/RPL Securitizations and 2) significant variable interests in each of the NPL/RPL Securitizations, through their control of the related optional redemption feature and their ownership of certain notes issued by the NPL/RPL Securitizations and, therefore, met the primary beneficiary criterion and, accordingly, the Company consolidated the NPL/RPL Securitizations.
215

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2020, 2019 and 2018
(dollars in tables in thousands, except share data)
The following table comprises unconsolidated bonds retained pursuant to required risk retention regulations:
As of and for the
Year Ended December 31,
20202019
Residential mortgage loan UPB$14,211,351 $19,590,978 
Weighted average delinquency(A)
10.06 %1.25 %
Net credit losses$76,725 $9,354 
Face amount of debt held by third parties(B)
$12,671,168 $17,946,939 
Carrying value of bonds retained by New Residential(C) (D)
$1,361,624 $1,656,712 
Cash flows received by New Residential on these bonds$315,939 $270,739 
(A)Represents the percentage of the UPB that is 60+ days delinquent.
(B)Excludes bonds retained by New Residential.
(C)Includes bonds retained pursuant to required risk retention regulations.
(D)Classified within Level 3 of the fair value hierarchy as the valuation is based on certain unobservable inputs including discount rate, prepayment rates and loss severity. See Note 13 for details on unobservable inputs.

Consumer Loan Companies

New Residential has a co-investment in a portfolio of consumer loans held through the Consumer Loan Companies. As of December 31, 2020, New Residential owns 53.5% of the limited liability company interests in, and consolidates, the Consumer Loan Companies.

The Consumer Loan Companies consolidate certain entities that issued securitization debt collateralized by the consumer loans (the “Consumer Loan SPVs”). The Consumer Loan SPVs are VIEs of which the Consumer Loan Companies are the primary beneficiaries.

216

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2020, 2019 and 2018
(dollars in tables in thousands, except share data)
The table below presents the carrying value and classification of the assets and liabilities of consolidated VIEs on New Residential’s consolidated balance sheets:
The BuyerShelter Joint VenturesResidential Mortgage LoansConsumer Loan SPVsTotal
December 31, 2020
Assets
Servicer advance investments, at fair value$522,901 $$$$522,901 
Residential mortgage loans, held-for-investment, at fair value358,629 358,629 
Residential mortgage loans, held-for-sale346,250 346,250 
Residential mortgage loans, held-for-sale, at fair value614,868 614,868 
Consumer loans, held-for-investment, at fair value682,932 682,932 
Cash and cash equivalents53,012 39,031 92,043 
Restricted cash2,808 8,090 10,898 
Other assets891 9,151 30,621 9,201 49,864 
Total Assets$579,612 $48,182 $1,350,368 $700,223 $2,678,385 
Liabilities
Secured notes and bonds payable(A)
$414,576 $$1,034,093 $628,759 $2,077,428 
Accrued expenses and other liabilities1,092 9,455 1,661 764 12,972 
Total Liabilities$415,668 $9,455 $1,035,754 $629,523 $2,090,400 
December 31, 2019
Assets
Servicer advance investments, at fair value$565,271 $$$$565,271 
Residential mortgage loans, held-for-investment, at fair value913,030 913,030 
Consumer loans, held-for-investment818,943 818,943 
Cash and cash equivalents30,065 23,802 53,867 
Restricted cash5,350 9,073 14,423 
Other assets2,414 3,556 4,534 12,409 22,913 
Total Assets$603,100 $27,358 $917,564 $840,425 $2,388,447 
Liabilities
Secured notes and bonds payable(A)
$433,300 $$659,738 $820,658 $1,913,696 
Accrued expenses and other liabilities1,593 4,187 10,132 4,126 20,038 
Total Liabilities$434,893 $4,187 $669,870 $824,784 $1,933,734 
(A)The creditors of the VIEs do not have recourse to the general credit of New Residential, and the assets of the VIEs are not directly available to satisfy New Residential’s obligations.

Noncontrolling Interests

Noncontrolling interests represent the ownership interests in certain consolidated subsidiaries held by entities or persons other than New Residential. These interests are related to noncontrolling interests in consolidated entities that hold New Residential’s Servicer Advance Investments (Note 7), the Shelter JVs, (Note 9), and Consumer Loans (Note 10).

217

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2020, 2019 and 2018
(dollars in tables in thousands, except share data)
Others’ interests in the equity of New Residential’s consolidated subsidiaries is computed as follows:
December 31, 2020December 31, 2019
The Buyer(A)
Shelter Joint VenturesConsumer Loan Companies
The Buyer(A)
Shelter Joint VenturesConsumer Loan Companies
Total consolidated equity$163,944 $38,727 $96,418 $168,207 $23,171 $46,510 
Others’ ownership interest26.8 %50.1 %46.5 %26.8 %49.0 %46.5 %
Others’ interest in equity of consolidated subsidiary$43,882 $19,402 $45,384 $45,025 $11,354 $22,171 

Others’ interests in the New Residential’s net income (loss) is computed as follows:
Year Ended December 31, 2020Year Ended December 31, 2019Year Ended December 31, 2018
The Buyer(A)
Shelter Joint VenturesConsumer Loan Companies
The Buyer(A)
Shelter Joint VenturesConsumer Loan Companies
The Buyer(A)
Shelter Joint VenturesConsumer Loan Companies
Net income$3,326 $31,188 $77,760 $15,892 $12,717 $69,143 $7,209 $3,135 $79,539 
Others’ ownership interest as a percent of total26.8 %50.1 %46.5 %26.8 %49.0 %46.5 %27.4 %51.0 %46.5 %
Others’ interest in net income of consolidated subsidiaries$891 $15,625 $36,158 $4,255 $6,231 $32,151 $1,978 $1,599 $36,987 
(A)As a result, New Residential owned 73.2%, 73.2% and 72.6% of the Buyer, on average during the years ended December 31, 2020, 2019 and 2018, respectively. See Note 12 regarding the financing of Servicer Advance Investments.

15. EQUITY AND EARNINGS PER SHARE


Equity and DividendsNoncontrolling Interests


Noncontrolling interests represent the ownership interests in certain consolidated subsidiaries held by entities or persons other than New Residential. These interests are related to noncontrolling interests in consolidated entities that hold New Residential’s certificate of incorporation authorizes 2,000,000,000 shares of common stock, par value $0.01 per share,Servicer Advance Investments (Note 7), the Shelter JVs, (Note 9), and 100,000,000 shares of preferred stock, par value $0.01 per share.Consumer Loans (Note 10).


In August 2016, New Residential issued 20.0 million shares of its common stock in a public offering at a price to the public of $14.20 per share for net proceeds of approximately $278.8 million. To compensate the Manager for its successful efforts in raising capital for New Residential, in connection with this offering, New Residential granted options to the Manager relating to 2.0 million shares of New Residential’s common stock at the public offering price, which had a fair value of approximately $2.3 million as of the grant date. The assumptions used in valuing the options were: a 1.45% risk-free rate, a 11.80% dividend yield, 27.57% volatility and a 10-year term.
217

In February 2017, New Residential issued 56.5 million shares of its common stock in a public offering at a price to the public of $15.00 per share for net proceeds of approximately $834.5 million. One of New Residential’s executive officers participated in this offering and purchased 18,600 shares at the public offering price. To compensate the Manager for its successful efforts in raising capital for New Residential, in connection with this offering, New Residential granted options to the Manager relating to 5.7 million shares of New Residential’s common stock at the public offering price, which had a fair value of approximately $8.1 million as of the grant date. The assumptions used in valuing the options were: a 2.38% risk-free rate, a 10.82% dividend yield, 28.64% volatility and a 10-year term.

In January 2018, New Residential issued 28.8 million shares of its common stock in a public offering at a price to the public of $17.10 per share for net proceeds of approximately $482.3 million. To compensate the Manager for its successful efforts in raising capital for New Residential, in connection with this offering, New Residential granted options to the Manager relating to 2.9 million shares of New Residential’s common stock at the public offering price, which had a fair value of approximately $3.8 million as of the grant date. The assumptions used in valuing the options were: a 2.58% risk-free rate, a 9.86% dividend yield, 23.16% volatility and a 10-year term.

On July 30, 2018, New Residential entered into a Distribution Agreement to sell shares of its common stock, par value $0.01 per share (the “ATM Shares”), having an aggregate offering price of up to $500.0 million, from time to time, through an “at-the-market” equity offering program (the “ATM Program”). During the year ended December 31, 2018, New Residential sold 0.5 million ATM Shares for aggregate proceeds of $9.1 million. In connection with the shares sold under the ATM program, New Residential granted options to the Manager relating to 0.05 million shares of New Residential’s common stock at the offering prices, which had fair value of approximately $0.1 million as of the grant dates.

In November 2018, New Residential issued 28.8 million shares of its common stock in a public offering at a price to the public of $17.32 per share for net proceeds of approximately $489.2 million. To compensate the Manager for its successful efforts in

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 20172020, 2019 and 20162018
(dollars in tables in thousands, except share data)

raising capital for New Residential,Others’ interests in connection with this offering, New Residential granted options to the Manager relating to 2.9 million sharesequity of New Residential’s common stock atconsolidated subsidiaries is computed as follows:
December 31, 2020December 31, 2019
The Buyer(A)
Shelter Joint VenturesConsumer Loan Companies
The Buyer(A)
Shelter Joint VenturesConsumer Loan Companies
Total consolidated equity$163,944 $38,727 $96,418 $168,207 $23,171 $46,510 
Others’ ownership interest26.8 %50.1 %46.5 %26.8 %49.0 %46.5 %
Others’ interest in equity of consolidated subsidiary$43,882 $19,402 $45,384 $45,025 $11,354 $22,171 

Others’ interests in the public offering price, which hadNew Residential’s net income (loss) is computed as follows:
Year Ended December 31, 2020Year Ended December 31, 2019Year Ended December 31, 2018
The Buyer(A)
Shelter Joint VenturesConsumer Loan Companies
The Buyer(A)
Shelter Joint VenturesConsumer Loan Companies
The Buyer(A)
Shelter Joint VenturesConsumer Loan Companies
Net income$3,326 $31,188 $77,760 $15,892 $12,717 $69,143 $7,209 $3,135 $79,539 
Others’ ownership interest as a percent of total26.8 %50.1 %46.5 %26.8 %49.0 %46.5 %27.4 %51.0 %46.5 %
Others’ interest in net income of consolidated subsidiaries$891 $15,625 $36,158 $4,255 $6,231 $32,151 $1,978 $1,599 $36,987 
(A)As a fair value of approximately $3.8 million asresult, New Residential owned 73.2%, 73.2% and 72.6% of the grant date. The assumptions used in valuing the options were: a 3.25% risk-free rate, a 8.61% dividend yield, 17.50% volatility and a 10-year term.

Common dividends have been declared as follows:
    Per Share  
Declaration Date Payment Date Quarterly Dividend Total Amounts Distributed (millions)
March 22, 2016 April 2016 0.46
 106.0
June 27, 2016 July 2016 0.46
 106.0
September 23, 2016 October 2016 0.46
 115.4
December 16, 2016 January 2017 0.46
 115.4
January 26, 2017 April 2017 0.48
 147.5
June 21, 2017 July 2017 0.50
 153.7
September 22, 2017 October 2017 0.50
 153.7
December 18, 2017 January 2018 0.50
 153.7
March 22, 2018 April 2018 0.50
 168.1
June 21, 2018 July 2018 0.50
 169.9
September 20, 2018 October 2018 0.50
 170.2
December 20, 2018 January 2019 0.50
 184.6

Approximately 2.4 million shares of New Residential’s common stock were held by Fortress, through its affiliates, and its principals at December 31, 2018.

Option Plan

New Residential has a Nonqualified Stock Option and Incentive Award Plan, as amended (the “Plan”) which provides for the grant of equity-based awards, including restricted stock, options, stock appreciation rights, performance awards, tandem awards and other equity-based and non-equity based awards, in each case to the Manager, and to the directors, officers, employees, service providers, consultants and advisor of the Manager who perform services for New Residential, and to New Residential’s directors, officers, service providers, consultants and advisors. New Residential initially reserved 15,000,000 shares of its common stock for issuance under the Plan;Buyer, on the first day of each fiscal year beginningaverage during the 10-year term of the Plan in and after calendar year 2014, that number will be increased by a number of shares of New Residential’s common stock equal to 10% of the number of shares of common stock newly issued by New Residential during the immediately preceding fiscal year (and, in the case of fiscal year 2013, after the effective date of the Plan). No adjustment was made on January 1, 2014. Increases of 5,799,166, 5,654,578, 2,000,000 and 8,543,539 were made on January 1, 2019, 2018, 2017 and 2016, respectively. New Residential’s board of directors may also determine to issue options to the Manager that are not subject to the Plan, provided that the number of shares underlying any options granted to the Manager in connection with capital raising efforts would not exceed 10% of the shares sold in such offering and would be subject to NYSE rules. Upon exercise, all options will be settled in an amount of cash equal to the excess of the fair market value of a share of common stock on the date of exercise over the exercise price per share unless advance approval is made to settle options in shares of common stock.

Upon joining the board, non-employee directors were, in accordance with the Plan, granted options relating to an aggregate of 6,000 shares of common stock. The fair value of such options was not material at the date of grant.

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 2017 and 2016
(dollars in tables in thousands, except share data)

New Residential’s outstanding options were summarized as follows:
 December 31,
 2018 2017
Held by the Manager6,961,222
 16,387,480
Issued to the Manager and subsequently assigned to certain of the Manager’s employees1,530,916
 2,108,708
Issued to the independent directors6,000
 6,000
Total8,498,138
 18,502,188

The following table summarizes New Residential’s outstanding options as of December 31, 2018. The last sales price on the New York Stock Exchange for New Residential’s common stock in the year ended December 31, 2018 was $14.21 per share.
Recipient
Date of
Grant/
Exercise(A)
 Number of Unexercised Options 
Options
Exercisable
as of
December 31,
2018
 
Weighted
Average
Exercise
Price(B)
 
Intrinsic Value of Exercisable Options as of December 31, 2018
(millions)
DirectorsVarious 6,000
 6,000
 $13.99
 $
Manager(C)
2012 
 
 
 
Manager(C)
2013 
 
 
 
Manager(C)
2014 
 
 
 
Manager(C)
2015 
 
 
 
Manager(C)
2016 533,334
 200,000
 13.70
 0.1
Manager(C)
2017 2,638,804
 1,130,917
 14.50
 
Manager(C)
2018 5,320,000
 581,215
 17.12
 
Outstanding  8,498,138
 1,918,132
    
(A)Options expire on the tenth anniversary from date of grant.
(B)The exercise prices are subject to adjustment in connection with return of capital dividends. A portion of New Residential’s 2017 dividends was deemed to be a return of capital and the exercise prices were adjusted accordingly.
(C)The Manager assigned certain of its options to its employees as follows:
Date of Grant to Manager Range of Exercise Prices 
Total Unexercised
Inception to Date
2016 $13.70 400,000
2017 $14.50 1,130,916
Total   1,530,916
NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 2017 and 2016
(dollars in tables in thousands, except share data)

The following table summarizes activity in New Residential’s outstanding options:
  Amount Weighted Average Exercise Price
December 31, 2016 outstanding options 13,196,610
  
Options granted 5,654,578
 $14.50
Options exercised(A)
 
 $
Options expired unexercised (349,000)  
December 31, 2017 outstanding options 18,502,188
  
Options granted 5,799,166
 $17.23
Options exercised (15,803,216) $14.30
Options expired unexercised 
  
December 31, 2018 outstanding options 8,498,138
 See table above

(A)The 15.8 million options that were exercised in 2018 had an intrinsic value of approximately $68.9 million at the date of exercise.

Income and Earnings Per Share

New Residential is required to present both basic and diluted earnings per share (“EPS”). Basic EPS is calculated by dividing net income by the weighted average number of shares of common stock outstanding. Diluted EPS is computed by dividing net income by the weighted average number of shares of common stock outstanding plus the additional dilutive effect, if any, of common stock equivalents during each period. New Residential’s common stock equivalents are its outstanding options. During the years ended December 31, 2020, 2019 and 2018, 2017 and 2016, based onrespectively. See Note 12 regarding the treasury stock method, New Residential had 1,868,438, 364,107 and 2,167,796 dilutive common stock equivalents, respectively, outstanding.financing of Servicer Advance Investments.


15. EQUITY AND EARNINGS PER SHARE

Noncontrolling Interests


Noncontrolling interests represent the ownership interests in certain consolidated subsidiaries held by entities or persons other than New Residential. These interests are related to noncontrolling interests in consolidated entities that hold New Residential’s Servicer Advance Investments (Note 7), the Shelter JVs, (Note 9), and Consumer Loans (Note 10).

217

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2020, 2019 and 2018
(dollars in tables in thousands, except share data)
Others’ interests in the equity of New Residential’s consolidated subsidiaries is computed as follows:
December 31, 2020December 31, 2019
The Buyer(A)
Shelter Joint VenturesConsumer Loan Companies
The Buyer(A)
Shelter Joint VenturesConsumer Loan Companies
Total consolidated equity$163,944 $38,727 $96,418 $168,207 $23,171 $46,510 
Others’ ownership interest26.8 %50.1 %46.5 %26.8 %49.0 %46.5 %
Others’ interest in equity of consolidated subsidiary$43,882 $19,402 $45,384 $45,025 $11,354 $22,171 

Others’ interests in the New Residential’s net income (loss) is computed as follows:
Year Ended December 31, 2020Year Ended December 31, 2019Year Ended December 31, 2018
The Buyer(A)
Shelter Joint VenturesConsumer Loan Companies
The Buyer(A)
Shelter Joint VenturesConsumer Loan Companies
The Buyer(A)
Shelter Joint VenturesConsumer Loan Companies
Net income$3,326 $31,188 $77,760 $15,892 $12,717 $69,143 $7,209 $3,135 $79,539 
Others’ ownership interest as a percent of total26.8 %50.1 %46.5 %26.8 %49.0 %46.5 %27.4 %51.0 %46.5 %
Others’ interest in net income of consolidated subsidiaries$891 $15,625 $36,158 $4,255 $6,231 $32,151 $1,978 $1,599 $36,987 
(A)As a result, New Residential owned 73.2%, 73.2% and 72.6% of the Buyer, on average during the years ended December 31, 2020, 2019 and 2018, respectively. See Note 12 regarding the financing of Servicer Advance Investments.

15. EQUITY AND EARNINGS PER SHARE

Equity and Dividends

New Residential’s certificate of incorporation authorizes 2,000,000,000 shares of common stock, par value $0.01 per share, and 100,000,000 shares of preferred stock, par value $0.01 per share.

On February 14, 2020, in a public offering, New Residential issued 16.1 million of its 6.375% Series C Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock (“Preferred Series C”), par value $0.01 per share, with a liquidation preference of $25.00 per share for net proceeds of approximately $389.5 million. To compensate the Manager for its successful efforts in raising capital for New Residential, in connection with this offering, New Residential granted options to the Manager relating to 1.6 million shares of New Residential’s common stock at the closing price per share of common stock on the pricing date, which had a fair value of approximately $1.0 million as of the grant date. The assumptions used in valuing the options were: a 1.55% risk-free rate, a 9.00% dividend yield, 17.39% volatility and a 10-year term.

On August 15, 2019, in a public offering, New Residential issued 11.3 million shares of its 7.125% Series B Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock (“Preferred Series B”), par value $0.01 per share, with a liquidation preference of $25.00 per share for net proceeds of approximately $273.4 million. To compensate the Manager for its successful efforts in raising capital for New Residential, in connection with this offering, New Residential granted options to the Manager relating to 1.1 million shares of New Residential’s common stock at the closing price per share of common stock on the pricing date, which had a fair value of approximately $0.7 million as of the grant date. The assumptions used in valuing the options were: a 1.56% risk-free rate, a 11.20% dividend yield, 18.23% volatility and a 10-year term.

On July 2, 2019, in a public offering, New Residential issued 6.2 million shares of its 7.50% Series A Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock (“Preferred Series A”), par value $0.01 per share, with a liquidation preference of $25.00 per share for net proceeds of approximately $150.0 million. To compensate the Manager for its successful efforts in raising capital for New Residential, in connection with this offering, New Residential granted options to the Manager relating to 0.6 million shares of New Residential’s common stock at the closing price per share of common stock on the pricing date, which had a fair value of approximately $0.5 million as of the grant date. The assumptions used in valuing the options were: a 1.91% risk-free rate, a 9.73% dividend yield, 17.95% volatility and a 10-year term.

In February 2019, New Residential issued 46.0 million shares of its common stock in a public offering at a price to the public of $16.50 per share for net proceeds of approximately $751.7 million. To compensate the Manager for its successful efforts in
218

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2020, 2019 and 2018
(dollars in tables in thousands, except share data)
raising capital for New Residential, in connection with this offering, New Residential granted options to the Manager relating to 4.6 million shares of New Residential’s common stock at the public offering price, which had a fair value of approximately $3.8 million as of the grant date. The assumptions used in valuing the options were: a 2.40% risk-free rate, a 9.30% dividend yield, 19.26% volatility and a 10-year term.

On July 30, 2018, New Residential entered into a Distribution Agreement to sell shares of its common stock, par value $0.01 per share (the “ATM Shares”), having an aggregate offering price of up to $500.0 million, from time to time, through an “at-the-market” equity offering program (the “ATM Program”). During the year ended December 31, 2018, New Residential sold 0.5 million ATM Shares for aggregate proceeds of $9.1 million. In connection with the shares sold under the ATM program, New Residential granted options to the Manager relating to 0.05 million shares of New Residential’s common stock at the offering prices, which had fair value of approximately $0.1 million as of the grant dates. On August 1, 2019, the Distribution Agreement was amended to, among other things, (i) add additional sales agents under the ATM Program, and (ii) restore the aggregate offering price under the ATM Program to the original amount of $500.0 million.

In January 2018, New Residential issued 28.8 million shares of its common stock in a public offering at a price to the public of $17.10 per share for net proceeds of approximately $482.3 million. To compensate the Manager for its successful efforts in raising capital for New Residential, in connection with this offering, New Residential granted options to the Manager relating to 2.9 million shares of New Residential’s common stock at the public offering price, which had a fair value of approximately $3.8 million as of the grant date. The assumptions used in valuing the options were: a 2.58% risk-free rate, a 9.86% dividend yield, 23.16% volatility and a 10-year term.

The following table summarizes the Company’s ATM Program activity:    
Quarter EndedNumber of Common sharesAverage price per shareGross ProceedsFeesNet Proceeds
March 31, 2020(A)
97,394 $$1,662 $$1,649 
June 30, 2020
September 30, 2020
December 31, 2020
(A)In connection with the shares sold under the ATM program, New Residential granted options to the Manager relating to 0.01 million shares of New Residential’s common stock at the offering price, which had fair value of approximately $0.2 million as of the grant date.

In November 2018, New Residential issued 28.8 million shares of its common stock in a public offering at a price to the public of $17.32 per share for net proceeds of approximately $489.2 million. To compensate the Manager for its successful efforts in raising capital for New Residential, in connection with this offering, New Residential granted options to the Manager relating to 2.9 million shares of New Residential’s common stock at the public offering price, which had a fair value of approximately $3.8 million as of the grant date. The assumptions used in valuing the options were: a 3.25% risk-free rate, a 8.61% dividend yield, 17.50% volatility and a 10-year term.

The table below summarizes Preferred Shares:
Number of Shares
Liquidation Preference(A)
Dividends Declared per Share
December 31,Year Ended December 31,
Series2020201920202019Issuance DiscountCarrying Value202020192018
Fixed-to-floating rate cumulative redeemable preferred:
Series A, 7.50% issued July 20196,210 6,210 $155,250 $155,250 3.15 %$150,026 $1.88 $1.16 $
Series B, 7.125% issued August 201911,300 11,300 282,500 282,500 3.15 %273,418 1.78 0.89 
Series C, 6.375% issued February 202016,100 402,500 3.15 %389,548 1.60 
Total33,610 17,510 $840,250 $437,750 $812,992 $5.26 $2.05 $
(A)Each series has a liquidation preference of $25.00 per share.

219

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2020, 2019 and 2018
(dollars in tables in thousands, except share data)
On December 16, 2020, New Residential’s board of directors declared fourth quarter 2020 preferred dividends of $0.47 per share of Preferred Series A, $0.45 per share of Preferred Series B, and $0.40 per share of Preferred Series C or $2.91 million, $5.03 million, and $6.41 million, respectively.

Common dividends have been declared as follows:
Per Share
Declaration DatePayment DateQuarterly DividendTotal Amounts Distributed (millions)
March 22, 2018April 20180.50 168.1 
June 21, 2018July 20180.50 169.9 
September 20, 2018October 20180.50 170.2 
December 20, 2018January 20190.50 184.6 
March 25, 2019April 20190.50 207.7 
June 18, 2019July 20190.50 207.8 
September 23, 2019October 20190.50 207.8 
December 16, 2019January 20200.50 207.8 
March 31, 2020April 20200.05 20.8 
June 22, 2020July 20200.10 41.6 
September 23, 2020October 20200.15 62.4 
December 16, 2020January 20210.20 82.9 

Approximately 2.4 million shares of New Residential’s common stock were held by Fortress, through its affiliates, and its principals at December 31, 2020.

On August 20, 2019, New Residential announced that its board of directors had authorized the repurchase of up to $200.0 million of its common stock through December 31, 2020. Repurchases may be made from time to time through open market purchases or privately negotiated transactions, pursuant to one or more plans established pursuant to Rule 10b5-1 under the Securities Exchange Act of 1934 or by means of one or more tender offers, in each case, as permitted by securities laws and other legal requirements. The amount and timing of the purchases will depend on a number of factors including the price and availability of New Residential’s shares, trading volume, capital availability, New Residential’s performance and general economic and market conditions. The share repurchase program may be suspended or discontinued at any time. NaN share repurchases were made for the year ended December 31, 2019. The Company repurchased 1.0 million shares at an aggregate price of $7.4 million for the year ended December 31, 2020.

On November 2, 2020, New Residential announced that its board of directors had authorized the repurchase of up to $100.0 million of its preferred stock, which includes its 7.500% Series A Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock, 7.125% Series B Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock and 6.375% Series C Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock, through December 31, 2021. Repurchases may be made from time to time through open market purchases or privately negotiated transactions, pursuant to one or more plans established pursuant to Rule 10b5-1 under the Securities Exchange Act of 1934 or by means of one or more tender offers, in each case, as permitted by securities laws and other legal requirements. The amount and timing of the purchases will depend on a number of factors including the price and availability of New Residential’s shares, trading volume, capital availability, New Residential’s performance and general economic and market conditions. The share repurchase program may be suspended or discontinued at any time. NaN share repurchases were made for the year ended December 31, 2020.

Common Stock Purchase Warrants

As discussed in Note 11, Debt Obligations, on May 19, 2020 and May 27, 2020 (collectively, the “Issuance Date”), in conjunction with the 2020 Term Loan, the Company issued the 2020 Warrants providing the lenders with the right to acquire, subject to anti-dilution adjustments, up to 43.4 million shares of the Company’s common stock in the aggregate. The 2020 Warrants are exercisable in cash or on a cashless basis and expire on May 19, 2023 and are exercisable, in whole or in part, at
220

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2020, 2019 and 2018
(dollars in tables in thousands, except share data)
any time or from time to time after September 19, 2020 at the following prices: approximately 24.6 million shares of common stock at $6.11 per share and approximately 18.9 million shares of common stock at $7.94 per share.

The Company recorded the value of the 2020 Term Loan and 2020 Warrants on a relative fair value basis. The 2020 Warrants were valued using a Black-Scholes option valuation model that resulted in a fair value of approximately $53.5 million on the Issuance Date and is not subject to subsequent remeasurement. The Company used the following assumptions in the application of the Black-Scholes option valuation model: an exercise price ranging between $6.11 and $7.94, a term of 3.0 years, a risk-free interest rate of 0.24%, and volatility of 35%. The 2020 Warrants met the definition of derivatives under the guidance in ASC Topic 815, Derivatives and Hedging; however, because these instruments are determined to be indexed to the Company’s own stock and met the criteria for equity classification under ASC Topic 815, the 2020 Warrants are accounted for as an equity transaction and recorded in Additional paid-in-capital. The 2020 Warrants have a dilutive effect on net income per share to the extent that the market value per share of the Company’s common stock at the time of exercise exceeds the strike price of the 2020 Warrants.

The table below summarizes the 2020 Warrants:
Number of Warrants
(in millions)
Weighted Average Exercise Price
(per share)
December 31, 2019 outstanding warrants$
Granted43.4 6.79 (A)
Exercised
Expired
December 31, 2020 outstanding warrants43.4 $6.79 
(A)Reflects a reduction in weighted average exercise price due to anti-dilution adjustments effective for dividends in excess of $0.10 a share.

Option Plan

New Residential has a Nonqualified Stock Option and Incentive Award Plan, as amended (the “Plan”) which provides for the grant of equity-based awards, including restricted stock, options, stock appreciation rights, performance awards, tandem awards and other equity-based and non-equity based awards, in each case to the Manager, and to the directors, officers, employees, service providers, consultants and advisor of the Manager who perform services for New Residential, and to New Residential’s directors, officers, service providers, consultants and advisors. New Residential initially reserved 15,000,000 shares of its common stock for issuance under the Plan; on the first day of each fiscal year beginning during the 10-year term of the Plan in and after calendar year 2014, that number will be increased by a number of shares of New Residential’s common stock equal to 10% of the number of shares of common stock newly issued by New Residential during the immediately preceding fiscal year (and, in the case of fiscal year 2013, after the effective date of the Plan). NaN adjustment was made on January 1, 2014. Increases of 9,739, 4,600,000 and 5,799,166 were made on January 1, 2021, 2020 and 2019, respectively. New Residential’s board of directors may also determine to issue options to the Manager that are not subject to the Plan, provided that the number of shares underlying any options granted to the Manager in connection with capital raising efforts would not exceed 10% of the shares sold in such offering and would be subject to NYSE rules. Upon exercise, all options will be settled in an amount of cash equal to the excess of the fair market value of a share of common stock on the date of exercise over the exercise price per share unless advance approval is made to settle options in shares of common stock.

Upon joining the board, non-employee directors were, in accordance with the Plan, granted options relating to an aggregate of 7,000 shares of common stock. The fair value of such options was not material at the date of grant.

221

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2020, 2019 and 2018
(dollars in tables in thousands, except share data)
New Residential’s outstanding options were summarized as follows:
December 31,
20202019
Held by the Manager11,991,622 10,511,167 
Issued to the Manager and subsequently assigned to certain of the Manager’s employees2,430,033 2,290,749 
Issued to the independent directors7,000 7,000 
Total14,428,655 12,808,916 

The following table summarizes New Residential’s outstanding options as of December 31, 2020. The last sales price on the New York Stock Exchange for New Residential’s common stock in the year ended December 31, 2020 was $9.94 per share.
Recipient
Date of
Grant/
Exercise(A)
Number of Unexercised OptionsOptions
Exercisable
as of
December 31,
2020
Weighted
Average
Exercise
Price(B)
Intrinsic Value of Exercisable Options as of December 31, 2020
(millions)
DirectorsVarious7,000 7,000 $13.57 $
Manager(C)
20171,130,916 1,130,916 13.95 
Manager(C)
20185,320,000 4,735,167 16.67 
Manager(C)
20196,351,000 4,327,900 16.13 
Manager(C)
20201,619,739 539,913 17.41 
Outstanding14,428,655 10,740,896 
(A)Options expire on the tenth anniversary from date of grant.
(B)The exercise prices are subject to adjustment in connection with return of capital dividends. A portion of New Residential’s 2018 dividends was deemed to be a return of capital and the exercise prices were adjusted accordingly.
(C)The Manager assigned certain of its options to its employees as follows:
Date of Grant to ManagerRange of Exercise PricesTotal Unexercised
Inception to Date
2018$16.55 to $18.021,159,833 
2019$15.14 to $16.681,270,200 
Total2,430,033 
The following table summarizes activity in New Residential’s outstanding options:
AmountWeighted Average Exercise Price
December 31, 2018 outstanding options8,498,138 
Options granted6,352,000 $16.20 
Options exercised(2,041,222)$13.88 
Options expired unexercised
December 31, 2019 outstanding options12,808,916 
Options granted1,619,739 $17.41 
Options exercised$
Options expired unexercised
December 31, 2020 outstanding options14,428,655 See table above

Income and Earnings Per Share

New Residential is required to present both basic and diluted earnings per share (“EPS”). Basic EPS is calculated by dividing net income by the weighted average number of shares of common stock outstanding. Diluted EPS is computed by dividing net
222

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2020, 2019 and 2018
(dollars in tables in thousands, except share data)
income by the weighted average number of shares of common stock outstanding plus the additional dilutive effect, if any, of common stock equivalents during each period.

The following table summarizes the basic and diluted earnings per share calculations:
Year Ended December 31,
202020192018
Net income (loss)$(1,357,684)$605,933 $1,004,531 
Noncontrolling interests in income of consolidated subsidiaries52,674 42,637 40,564 
Dividends on preferred stock54,295 13,281 
Net income (loss) attributable to common stockholders$(1,464,653)$550,015 $963,967 
Basic weighted average shares of common stock outstanding415,513,187 408,789,642 341,268,923 
Dilutive effect of stock options(A)
200,465 1,868,438 
Dilutive effect of common stock purchase warrants(A)
Diluted weighted average shares of common stock outstanding415,513,187 408,990,107 343,137,361 
Basic earnings per share attributable to common stockholders$(3.52)$1.35 $2.82 
Diluted earnings per share attributable to common stockholders$(3.52)$1.34 $2.81 
(A)Stock options and common stock purchase warrants that could potentially dilute basic earnings per share in the future were not included in the computation of diluted earnings per share for the periods where a loss has been recorded because they would have been anti-dilutive for the period presented.

The Company excluded the following weighted-average potential common shares from the calculation of diluted net income (loss) per share during the applicable periods because their inclusion would have been anti-dilutive:
Year Ended December 31,
202020192018
Stock options$$$
Common stock purchase warrants7,328,961 

Noncontrolling Interests

Noncontrolling interests is comprised of the interests held by third parties in consolidated entities that hold New Residential’s Servicer Advance Investments (Note 6)7), Shelter JVs (Note 8)9) and Consumer Loans (Note 9)10).


14.16. COMMITMENTS AND CONTINGENCIES


Litigation – New Residential is or may become, from time to time, involved in various disputes, litigation and regulatory inquiry and investigation matters that arise in the ordinary course of business. Given the inherent unpredictability of these types of proceedings, it is possible that future adverse outcomes could have a material adverse effect on its business, financial position or results of operations. New Residential is not aware of any unasserted claims that it believes are material and probable of assertion where the risk of loss is expected to be reasonably possible.


New Residential is, from time to time, subject to inquiries by government entities. New Residential currently does not believe any of these inquiries would result in a material adverse effect on New Residential’s business.


Indemnifications – In the normal course of business, New Residential and its subsidiaries enter into contracts that contain a variety of representations and warranties and that provide general indemnifications. New Residential’s maximum exposure under these arrangements is unknown as this would involve future claims that may be made against New Residential that have not yet occurred. However, based on its experience, New Residential expects the risk of material loss to be remote.


223

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2020, 2019 and 2018
(dollars in tables in thousands, except share data)
Capital Commitments — As of December 31, 2018,2020, New Residential had outstanding capital commitments related to investments in the following investment types (also refer to Note 56 for MSR investment commitments and to Note 1820 for additional capital commitments entered into subsequent to December 31, 2018,2020, if any):


MSRs and servicer advancesServicer Advance Investments — New Residential and, in some cases, third-party co-investors agreed to purchase future servicer advances related to certain Non-Agency mortgage loans. In addition, New Residential’s subsidiary,subsidiaries, NRM isand NewRez, are generally obligated
NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 2017 and 2016
(dollars in tables in thousands, except share data)

to fund future servicer advances related to the loans it is obligated to service. The actual amount of future advances purchased will be based on: (a) the credit and prepayment performance of the underlying loans, (b) the amount of advances recoverable prior to liquidation of the related collateral and (c) the percentage of the loans with respect to which no additional advance obligations are made. The actual amount of future advances is subject to significant uncertainty. See Notes 56 and 67 for information on New Residential’s investments in MSRs and Servicer Advance Investments, respectively.


Mortgage Origination ReservesNew Penn,NewRez, a wholly owned subsidiary of New Residential, originates conventional, government-insured and nonconforming residential mortgage loans for sale and securitization. The GSEs or Ginnie Mae guarantee conventional and government insuredgovernment-insured mortgage securitizations and mortgage investors issue nonconforming private label mortgage securitizations while New PennNewRez generally retains the right to service the underlying residential mortgage loans. In connection with the transfer of loans to the GSEs or mortgage investors, New PennNewRez makes representations and warranties regarding certain attributes of the loans and, subsequent to the sale, if it is determined that a sold loan is in breach of these representations and warranties, New PennNewRez generally has an obligation to cure the breach. If New PennNewRez is unable to cure the breach, the purchaser may require New PennNewRez to repurchase the loan.


In addition, foras the issuer of Ginnie Mae guaranteed securitizations, New PennNewRez holds the Ginnie Mae Buy-Back Optionright to repurchase loans that are at least 90 days’ delinquent loans from the securitizationsecuritizations at its discretion. Loans in forbearance that are three or more consecutive payments delinquent are included as delinquent loans permitted to be repurchased. While New PennNewRez is not obligated to repurchase the delinquent loans, New PennNewRez generally executesexercises its option to repurchase loans that will result in an economic benefit. As of December 31, 2018,2020, New Residential’s estimated liability associated with representations and warranties and Ginnie Mae repurchases was $5.9$9.8 million and $121.6 million,$1.5 billion, respectively. See Notes 56 and 89 for information on New Residential’s Ginnie Mae Buy-Back Option and mortgage origination, respectively.


Mortgage Origination Unfunded Commitments — As of December 31, 2018, New Penn2020, NewRez was committed to fund approximately $823.2 million$15.0 billion of mortgage loans and had no forward loan sale commitments of $30.3 million. The forward sales are expected to close during the first quarter of 2019.commitments.


Residential Mortgage Loans — As part of its investment in residential mortgage loans, New Residential may be required to outlay capital. These capital outflows primarily consist of advance escrow and tax payments, residential maintenance and property disposition fees. The actual amount of these outflows is subject to significant uncertainty. See Note 89 for information on New Residential’s investments in residential mortgage loans.


Consumer Loans — The Consumer Loan Companies have invested in loans with an aggregate of $389.2$23.2 million of unfunded and available revolving credit privileges as of December 31, 2018.2020. However, under the terms of these loans, requests for draws may be denied and unfunded availability may be terminated at New Residential’s discretion.


Leases — New Residential, through its wholly ownedwholly-owned subsidiary, Shellpoint, has leases on office space expiring through 2025. FutureRent expense, net of sublease income for the year ended December 31, 2020, 2019 and 2018 totaled $13.4 million, $10.3 million and $4.8 million, respectively. The Company has leases that include renewal options and escalation clauses. The terms of the leases do not impose any financial restrictions or covenants.

As of December 31, 2020, future commitments under the non-cancelable leases are approximately $26.5 million.as follows:

224

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2020, 2019 and 2018
(dollars in tables in thousands, except share data)
Year EndingAmount
2021$13,439 
202210,118
20235,887
20242,770
20252,146
2026 and thereafter0
Total remaining undiscounted lease payments34,360 
Less: imputed interest3,090
Total remaining discounted lease payments$31,270 

The future commitments under the non-cancelable leases have not been reduced by the sublease rentals of $1.1 million due in the future periods.

Other information related to operating leases is summarized below:
December 31,
20202019
Weighted-average remaining lease term (years)3.23.9
Weighted-average discount rate4.5 %4.5 %

Environmental Costs — As a residential real estate owner, through its REO, New Residential is subject to potential environmental costs. At December 31, 2018,2020, New Residential is not aware of any environmental concerns that would have a material adverse effect on its consolidated financial position or results of operations.


Debt Covenants Certain of the Company’s debt obligations are subject to loan covenants and event of default provisions, including event of default provisions triggered by certain specified declines in New Residential’s debt obligations contain various customary loan covenants (Note 11).equity or a failure to maintain a specified tangible net worth, liquidity, or indebtedness to tangible net worth ratio. Refer to Note 12.


Certain Tax-Related Covenants — If New Residential is treated as a successor to Drive Shack Inc. (“Drive Shack”) under applicable U.S. federal income tax rules, and if Drive Shack failed to qualify as a REIT for a taxable year ending on or before December 31, 2014, New Residential could be prohibited from electing to be a REIT. Accordingly, in the separation and distribution agreement executed in connection with New Residential’s spin-off from Drive Shack, Drive Shack (i) represented that it had no knowledge of any fact or circumstance that would cause New Residential to fail to qualify as a REIT, (ii) covenanted to use commercially reasonable efforts to cooperate with New Residential as necessary to enable New Residential to qualify for taxation as a REIT and receive customary legal opinions concerning REIT status, including providing information and representations to New Residential and its tax counsel with respect to the composition of Drive Shack’s income and assets, the composition of its stockholders, and its operation as a REIT; and (iii) covenanted to use its reasonable best efforts to maintain its REIT status for each of Drive Shack’s taxable years ending on or before December 31, 2014 (unless Drive Shack obtains an opinion from a nationally recognized tax counsel or a private letter ruling from the U.S. Internal Revenue Service (“IRS”) to the effect that Drive Shack’s failure to maintain
NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 2017 and 2016
(dollars in tables in thousands, except share data)

its REIT status will not cause New Residential to fail to qualify as a REIT under the successor REIT rule referred to above). Additionally, New Residential covenanted to use its reasonable best efforts to qualify for taxation as a REIT for its taxable year ended December 31, 2013.


15.17. TRANSACTIONS WITH AFFILIATES AND AFFILIATED ENTITIES


New Residential is party to a Management Agreement with its Manager which provides for automatically renewing one-yearone-year terms subject to certain termination rights. The Manager’s performance is reviewed annually and the Management Agreement may be terminated by New Residential by payment of a termination fee, as defined in the Management Agreement, equal to the amount of management fees earned by the Manager during the 12 consecutive calendar months immediately preceding the termination, upon the affirmative vote of at least two-thirds of the independent directors, or by a majority vote of the holders of common stock. If the Management Agreement is terminated, the Manager may require New Residential to purchase from the
225

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2020, 2019 and 2018
(dollars in tables in thousands, except share data)
Manager the right of the Manager to receive the Incentive Compensation. In exchange therefor, New Residential would be obligated to pay the Manager a cash purchase price equal to the amount of the Incentive Compensation that would be paid to the Manager if all of New Residential’s assets were sold for cash at their then current fair market value (taking into account, among other things, expected future performance of the underlying investments). Pursuant to the Management Agreement, the Manager, under the supervision of New Residential’s board of directors, formulates investment strategies, arranges for the acquisition of assets and associated financing, monitors the performance of New Residential’s assets and provides certain advisory, administrative and managerial services in connection with the operations of New Residential.


The Manager is entitled to receive a management fee in an amount equal to 1.5% per annum of New Residential’s gross equity calculated and payable monthly in arrears in cash. Gross equity is generally (i) the equity transferred by Drive Shack, Inc. (“Drive Shack”), formerly Newcastle Investment Corp., which was the sole stockholder of New Residential until the spin-off of New Residential completed on May 15, 2013, on the date of the spin-off (ii) plus total net proceeds from preferred and common stock offerings, plus certain capital contributions to subsidiaries, less capital distributions and repurchases of common stock.

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 2017 and 2016
(dollars in tables in thousands, except share data)


In addition, the Manager is entitled to receive annual incentive compensation in an amount equal to the product of (A) 25% of the dollar amount by which (1) (a) New Residential’s funds from operations before the incentive compensation, excluding funds from operations from investments in the Consumer Loan Companies and any unrealized gains or losses from mark-to-market valuation changes on investments and debt (and any deferred tax impact thereof), per share of common stock, plus (b) earnings (or losses) from the Consumer Loan Companies computed on a level-yield basis (such that the loans are treated as if they qualified as loans acquired with a discount for credit quality as set forth in ASC No. 310-30, as such codification was in effect on June 30, 2013) as if the Consumer Loan Companies had been acquired at their GAAP basis on May 15, 2013, plus earnings (or losses) from equity method investees invested in Excess MSRs as if such equity method investees had not made a fair value election, plus gains (or losses) from debt restructuring and gains (or losses) from sales of property, and plus non-routine items, minus amortization of non-routine items, in each case per share of common stock, exceed (2) an amount equal to (a) the weighted average of the book value per share of the equity transferred by Drive Shack on the date of the spin-off and the prices per share of New Residential’s common stock in any offerings (adjusted for prior capital dividends or capital distributions) multiplied by (b) a simple interest rate of 10% per annum, multiplied by (B) the weighted average number of shares of common stock outstanding. “Funds from operations” means net income (computed in accordance with GAAP), excluding gains (or losses) from debt restructuring and gains (or losses) from sales of property, plus depreciation on real estate assets, and after adjustments for unconsolidated partnerships and joint ventures. Funds from operations will be computed on an unconsolidated basis. The computation of funds from operations may be adjusted at the direction of New Residential’s independent directors based on changes in, or certain applications of, GAAP. Funds from operations is determined from the date of the spin-off and without regard to Drive Shack’s prior performance.


In addition to the management fee and incentive compensation, New Residential is responsible for reimbursing the Manager for certain expenses paid by the Manager on behalf of New Residential.


In March 2020, the Company and certain of its subsidiaries sold (collectively, the “Sale”) through a broker-dealer to 6 purchasers (collectively, “the Purchasers”) of a portfolio consisting of non-agency residential mortgage-backed securities with an aggregate face value of approximately $6.1 billion (the “Securities”). The Sale generated proceeds of approximately $3.3 billion in the aggregate, excluding any unpaid but accrued interest. The Purchasers included an entity affiliated with funds managed by an affiliate of the Manager (the “Fortress Purchaser”), which purchased approximately $1.85 billion of Securities in aggregate face value for approximately $1.0 billion. In connection with the sale of the Securities to the Fortress Purchaser, the Company agreed to exercise certain rights, including call rights, that the Company holds under the securitization transactions with respect to the Securities sold to the Fortress Purchaser solely upon written direction by the Fortress Purchaser. Such rights include the rights, if any, to (i) amend and/or terminate the transactions contemplated by certain related residential mortgage servicing agreements, securitization trust agreements, pooling and servicing agreements or other agreements, (ii) acquire certain of the related residential mortgage loans, real estate owned and certain other assets in the trust subject to such residential mortgage servicing agreements, securitization trust agreements, pooling and servicing agreements or other agreements in connection with such amendment or termination against delivery of the applicable termination payment, and (iii) if applicable, direct certain related servicers, holders of subordinate securities and/or other applicable parties, to exercise the rights in (i) and (ii). Pursuant to such agreement, the Company and the Fortress Purchaser would share equally in any profits or losses arising from the exercise of any such rights, other than if the Company elects not to participate in the related transaction, in which case the Fortress Purchaser would realize all of the profits and bear all of the losses with respect thereto.

226

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2020, 2019 and 2018
(dollars in tables in thousands, except share data)
On May 19, 2020, the Company entered into a three-year senior secured term loan facility agreement in the principal amount of $600.0 million and also issued common stock purchase warrants providing the lenders with the right to acquire up to 43.4 million shares of the Company’s common stock, par value $0.01 per share. Approximately 48% of the lenders and recipients of the warrants are funds managed by an affiliate of the Manager. In September 2020, the Company used the net proceeds from a private debt offering, together with cash on hand, to fully retire all of the outstanding principal balance on the term loan facility. See Notes 12 and 15 to the Consolidated Financial Statements for further details.

Due to affiliates is comprisedcomposed of the following amounts:
December 31,December 31,
2018 201720202019
Management fees$5,779
 $4,734
Management fees$7,478 $7,076 
Incentive compensation94,900
 81,373
Incentive compensation91,892 
Expense reimbursements and other792
 2,854
Expense reimbursements and other1,972 4,914 
Total$101,471
 $88,961
Total$9,450 $103,882 
Affiliate expenses and fees were comprised of:
Year Ended December 31,
202020192018
Management fees$89,134 $79,472 $62,594 
Incentive compensation91,892 94,900 
Expense reimbursements(A)
500 500 500 
Total$89,634 $171,864 $157,994 
 Year Ended December 31,
 2018 2017 2016
Management fees$62,594
 $55,634
 $41,610
Incentive compensation94,900
 81,373
 42,197
Expense reimbursements(A)
500
 500
 500
Total$157,994
 $137,507
 $84,307

(A)Included in General and Administrative Expenses in the Consolidated Statements of Income.


See Note 45 regarding co-investments with Fortress-managed funds.


See Note 15 regarding options granted to the Manager.
16.
18. RECLASSIFICATION FROM ACCUMULATED OTHER COMPREHENSIVE INCOME INTO NET INCOME


The following table summarizes the amounts reclassified out of accumulated other comprehensive income into net income:
Accumulated Other Comprehensive Income Components Statement of Income Location Year Ended December 31,Accumulated Other Comprehensive Income ComponentsStatement of Income LocationYear Ended December 31,
2018 2017 2016202020192018
Reclassification of net realized (gain) loss on securities into earnings Gain (loss) on settlement of investments, net $29,936
 $(20,642) $27,460
Reclassification of net realized (gain) loss on securities into earningsGain (loss) on settlement of investments, net$(753,713)$(205,989)$29,936 
Reclassification of net realized (gain) loss on securities into earnings Other-than-temporary impairment on securities 30,017
 10,334
 10,264
Reclassification of net realized (gain) loss on securities into earningsOther-than-temporary impairment on securities13,404 25,174 30,017 
Total reclassifications $59,953
 $(10,308) $37,724
Total reclassifications$(740,309)$(180,815)$59,953 
New Residential did not allocate anyallocated $1.5 million of income tax expense or benefit to any component of other comprehensive income for any period presented as no taxable subsidiary generated other comprehensive income.the year ended December 31, 2020.


227

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 20172020, 2019 and 20162018
(dollars in tables in thousands, except share data)

17.19. INCOME TAXES


Income tax (benefit) expense consists of the following:
Year Ended December 31,
202020192018
Current:
  Federal$(2,197)$148 $6,146 
  State and Local4,084 3,411 477 
    Total Current Income Tax Expense (Benefit)1,887 3,559 6,623 
Deferred:
  Federal17,516 28,939 (68,907)
  State and Local(2,487)9,268 (11,147)
    Total Deferred Income Tax Expense (Benefit)15,029 38,207 (80,054)
Total Income Tax (Benefit) Expense$16,916 $41,766 $(73,431)
 Year Ended December 31,
 2018 2017 2016
Current:     
  Federal$6,146
 $(1,250) $3,813
  State and Local477
 360
 252
    Total Current Income Tax Expense (Benefit)6,623
 (890) 4,065
Deferred:     
  Federal(68,907) 148,997
 33,999
  State and Local(11,147) 19,521
 847
    Total Deferred Income Tax Expense (Benefit)(80,054) 168,518
 34,846
Total Income Tax (Benefit) Expense$(73,431) $167,628
 $38,911


New Residential intends to qualify as a REIT for each of its tax years through December 31, 2018.2020. A REIT is generally not subject to U.S. federal corporate income tax on that portion of its income that is distributed to stockholders if it distributes at least 90% of its REIT taxable income to its stockholders by prescribed dates and complies with various other requirements.


New Residential operates various securitization vehiclesbusiness segments, including servicing, origination, and has made certainMSR related investments, particularly its investments in MSRs (Note 5), Servicer Advance Investments (Note 6) and REO (Note 8), through TRSstaxable REIT subsidiaries (“TRSs”) that are subject to regular corporate income taxes, which have been provided for in the provision for income taxes, as applicable. Refer to Note 4 (Segment Reporting) for further details.


The increasedecrease in the benefit for income taxestax expense for the year ended December 31, 20182020 is primarily due to the release of valuation allowances on deferred tax assets and increase in otherdriven by deferred tax benefits attributableresulting from changes in the fair value of loans and MSRs during the first quarter of 2020, offset by deferred and current tax expense generated from income in the servicing and origination business segments.

On March 27, 2020, the CARES Act was signed into law. The CARES Act provides economic relief to New Residential’s TRSs.eligible businesses and individuals impacted by the COVID-19 pandemic and includes numerous tax provisions, such as the ability to carryback net operating losses to prior tax years. Pursuant to this new legislation, the Company filed a claim to carryback $23 million of net operating losses, resulting in a net tax benefit of $3 million. The Company is continuing to monitor and evaluate the impact of the CARES Act and other COVID-19-related legislation.


The increase in the provision for income taxestax expense for the year ended December 31, 20172019 is primarily due to the use of deferred tax assetsexpense generated by MSR income and an increase in netloan origination income attributable to New Residential’sResidential TRSs.


The difference between New Residential’s reported provision for income taxes and the U.S. federal statutory rate of 21% is as follows:
December 31,
202020192018
Provision at the statutory rate21.00 %21.00 %21.00 %
Non-taxable REIT income(26.30)%(16.26)%(25.44)%
State and local taxes3.70 %2.36 %(1.19)%
Change in valuation allowance%%(2.31)%
Change in federal tax rate%%%
Other0.43 %0.66 %(0.30)%
Total provision(1.17)%7.76 %(8.24)%
228
 December 31,
 2018 2017 2016
Provision at the statutory rate21.00 % 35.00 % 35.00 %
Non-taxable REIT income(25.44)% (21.72)% (28.22)%
State and local taxes(1.19)% 1.76 % 0.18 %
Change in valuation allowance(2.31)% 0.85 % 0.67 %
Change in federal tax rate % (0.92)%  %
Other(0.30)% (0.17)% (0.48)%
Total provision(8.24)% 14.80 % 7.15 %


NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 20172020, 2019 and 20162018
(dollars in tables in thousands, except share data)

The tax effects of temporary differences that give rise to significant portions of the deferred tax assets and liability are presented below:
December 31,
20202019
Deferred tax assets:
Net operating losses and tax credit carryforwards(A)
$5,636 $79,897 
Basis Differences related to assets and investments18,868 16,279 
Unrealized mark to market75 10,084 
Other630 1,194 
Total deferred tax assets25,209 107,454 
Less valuation allowance
Net deferred tax assets$25,209 $107,454 
Deferred tax liabilities:
Mortgage servicing rights$(16,189)$(65,582)
Basis Differences related to assets and investments(12,539)(29,022)
Fixed asset depreciation(1,231)(4,181)
Other(3,109)
Total deferred tax (liability)$(33,068)$(98,785)
Net deferred tax assets (liability)$(7,859)$8,669 
 December 31,
 2018 2017
Deferred tax assets:   
Net operating losses and tax credit carryforwards(B)
$41,713
 $20,682
Interest accruals not currently deductible for tax purposes
 2,628
Basis differences for REO and other assets8,453
 8,034
Unrealized mark to market36,758
 
Other3,087
 2,279
Total deferred tax assets90,011
 33,623
Less valuation allowance
 (12,404)
Net deferred tax assets$90,011
 $21,219
    
Deferred tax liabilities:   
Basis difference for partnership and other investments$(24,179) $(3,873)
Interest accruals not currently includible in income for tax purposes
 (6,979)
Unrealized mark to market
 (29,585)
Total deferred tax (liability)$(24,179) $(40,437)
    
Net deferred tax assets (liability)$65,832
 $(19,218)
(A)As of December 31, 2020, New Residential’s TRSs had approximately $15.0 million of net operating loss carryforwards for federal and state income tax purposes which may be available to offset future taxable income, if and when it arises. Approximately, $13.8 million of these federal and state net operating loss carryforwards will begin to expire in 2034. The utilization of the net operating loss carryforwards to reduce future income taxes will depend on the TRSs ability to generate sufficient taxable income prior to the expiration of the carryforward period.

(A)As of December 31, 2018, New Residential’s TRSs had approximately $131.3 million of net operating loss carryforwards for federal and state income tax purposes which may be available to offset future taxable income, if and when it arises. Approximately, $131.3 million of these federal and state net operating loss carryforwards will begin to expire in 2034. The utilization of the net operating loss carryforwards to reduce future income taxes will depend on the TRSs ability to generate sufficient taxable income prior to the expiration of the carryforward period.


In assessing the realizability of deferred tax assets, New Residential considers whether it is more likely than not that some portion or all of the deferred tax assets will not be realized. The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income during the periods in which temporary differences become deductible. Due to the Shellpoint Acquisition and other asset acquisitions in 2018, and an internal restructuringAs of New Residential’s TRSs during the year ended December 31, 2018, New Residential released a valuation allowance related to certain net operating losses and loan loss reserves related to its TRSs as New Residential2020, the Company believes that it is more likely than not that theseit will fully realize its deferred tax assets will be realized.assets.

The following table summarizes the change in the deferred tax asset valuation allowance:
Valuation allowance at December 31, 2016 $10,054
Increase related to net operating losses and loan loss reserves 4,720
Decrease related to changes in tax rates (3,845)
Other increase (decrease) 1,475
Valuation allowance at December 31, 2017 12,404
Increase related to net operating losses and loan loss reserves 18,769
Decrease related to changes in tax rates 
Other increase (decrease) (31,173)
Valuation allowance at December 31, 2018 $

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 2017 and 2016
(dollars in tables in thousands, except share data)


New Residential and its TRSs file income tax returns with the U.S. federal government and various state and local jurisdictions. Generally, New Residential is no longer subject to tax examinations by tax authorities for tax years ended prior to December 31, 2015.2017. New Residential recognizes tax benefits for uncertain tax positions only if it is more likely than not that the position is sustainable based on its technical merits. Interest and penalties on uncertain tax positions are included as a component of the provision for income taxes on the consolidated statements of operations. As of December 31, 2018,2020, New Residential has no material uncertainties to be recognized. New Residential does not believe that it is reasonably possible that the total amount of unrecognized tax benefits will significantly change within 12 months of the reporting date.


Common stock distributions were taxable as follows:
YearDividends
per Share
Ordinary
Income
Long-term
Capital
Gain
Return
of
Capital
2020(A)
$0.62 78.01 %%21.99 %
2019(B)
1.87 77.53 %15.82 %6.65 %
2018(C)
1.60 78.03 %1.03 %20.94 %
(A)The entire $0.20 per share dividend declared in December 2020 and paid in January 2021 is treated as received by stockholders in 2021.
229

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2020, 2019 and 2018
(dollars in tables in thousands, except share data)
Year
Dividends
per Share
 
Ordinary
Income
 
Long-term
Capital
Gain
 
Return
of
Capital
2018(A)
$1.60
 78.03% 1.03% 20.94%
2017(B)
1.94
 66.64% 7.83% 25.53%
20161.38
 96.13% 3.87% %
(B)The entire $0.50 per share dividend declared in December 2019 and paid in January 2020 is treated as received by stockholders in 2020.

(A)The entire $0.50 per share dividend declared in December 2018 and paid in January 2019 is treated as received by stockholders in 2019.
(B)The entire $0.50 per share dividend declared in December 2017 and paid in January 2018 is treated as received by stockholders in 2018.

(C)The entire $0.50 per share dividend declared in December 2018 and paid in January 2019 is treated as received by stockholders in 2019.

18.Series A Preferred stock distributions were as follows:
YearDividends
per Share
Ordinary
Income
Long-term
Capital
Gain
Return
of
Capital
2020(A)
$1.88 100 %%%
2019$0.69 84.18 %15.82 %%
(A)The entire $0.47 per share dividend declared in December 2020 and paid in January 2021 is treated as received by stockholders in 2021.

Series B Preferred stock distributions were as follows:
YearDividends
per Share
Ordinary
Income
Long-term
Capital
Gain
Return
of
Capital
2020(A)
$1.78 100 %%
2019$0.45 84.18 %15.82 %%
(A)The entire $0.45 per share dividend declared in December 2020 and paid in January 2021 is treated as received by stockholders in 2021.

Series C Preferred stock distributions were as follows:
YearDividends
per Share
Ordinary
Income
Long-term
Capital
Gain
Return
of
Capital
2020(A)
$1.20 100 %%%
(A)The entire $0.40 per share dividend declared in December 2020 and paid in January 2021 is treated as received by stockholders in 2021.

20. SUBSEQUENT EVENTS


These financial statements include a discussion of material events that have occurred subsequent to December 31, 20182020 (referred to as “subsequent events”) through the issuance of these consolidated financial statements. Events subsequent to that date have not been considered in these financial statements.


Corporate Activities


On December 20, 2018,16, 2020, New Residential’s board of directors declared a fourth quarter 20182020 dividend of $0.50$0.20 per common share or $184.6$82.9 million, which was paid on January 25, 201929, 2021 to stockholders of record as of December 31, 2018.2020.

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 2017 and 2016
(dollars in tables in thousands, except share data)

19. SUMMARY QUARTERLY CONSOLIDATED FINANCIAL INFORMATION (UNAUDITED)

The following is an unaudited summary information onOn February 8, 2021, New Residential’s quarterly operations.board of directors authorized the repurchase of up to $200.0 million of its common stock through December 31, 2021. Repurchases may be made from time to time through open market purchases or privately negotiated transactions, pursuant to one or more plans established pursuant to Rule 10b5-1 under the Securities Exchange Act of 1934 or by means of one or more tender offers, in each case, as permitted by securities laws and other legal requirements. The amount and timing of the purchases will depend on a number of factors including the price and availability of New Residential’s shares, trading volume, capital availability, New Residential’s performance and general economic and market conditions. No share repurchases have been made as of the date of issuance of these consolidated financial statements. The share repurchase program may be suspended or discontinued at any time.


230
2018Quarter Ended 
Year Ended
December 31
 March 31 June 30 September 30 December 31 
Interest income$383,573
 $403,805
 $425,524
 $451,321
 $1,664,223
Interest expense124,387
 133,916
 162,806
 185,324
 606,433
Net interest income259,186
 269,889
 262,718
 265,997
 1,057,790
Impairment         
Other-than-temporary impairment (OTTI) on securities6,670
 12,631
 3,889
 6,827
 30,017
Valuation and loss provision (reversal) on loans and real estate owned19,007
 3,658
 5,471
 32,488
 60,624
 25,677
 16,289
 9,360
 39,315
 90,641
Net interest income after impairment233,509
 253,600
 253,358
 226,682
 967,149
Servicing revenue, net217,236
 146,193
 175,355
 (10,189) 528,595
Gain on sale of originated mortgage loans, net
 
 45,732
 43,285
 89,017
Other income (loss)(A)
264,524
 (96,812) (83,298) (128,671) (44,257)
Operating Expenses107,817
 119,753
 192,107
 189,727
 609,404
Income Before Income Taxes607,452
 183,228
 199,040
 (58,620) 931,100
Income tax (benefit) expense(6,912) (2,608) 3,563
 (67,474) (73,431)
Net Income$614,364
 $185,836
 $195,477
 $8,854
 $1,004,531
Noncontrolling Interests in Income of Consolidated Subsidiaries$10,111
 $11,078
 $10,869
 $8,506
 $40,564
Net Income Attributable to Common Stockholders$604,253
 $174,758
 $184,608
 $348
 $963,967
Net Income Per Share of Common Stock         
Basic$1.83
 $0.52
 $0.54
 $
 $2.82
Diluted$1.81
 $0.51
 $0.54
 $
 $2.81
Weighted Average Number of Shares of Common Stock Outstanding         
Basic330,384,856
 336,311,253
 340,044,440
 358,044,646
 341,268,923
Diluted333,380,436
 339,538,503
 340,868,403
 358,509,094
 343,137,361
Dividends Declared per Share of Common Stock$0.50
 $0.50
 $0.50
 $0.50
 $2.00

NEW RESIDENTIAL INVESTMENT CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2018, 2017 and 2016
(dollars in tables in thousands, except share data)

2017Quarter Ended 
Year Ended
December 31
 March 31 June 30 September 30 December 31 
Interest income$292,538
 $471,952
 $397,722
 $357,467
 $1,519,679
Interest expense98,229
 115,157
 125,278
 122,201
 460,865
Net interest income194,309
 356,795
 272,444
 235,266
 1,058,814
Impairment         
Other-than-temporary impairment (OTTI) on securities2,112
 5,115
 1,509
 1,598
 10,334
Valuation and loss provision (reversal) on loans and real estate owned17,910
 20,771
 26,700
 10,377
 75,758
 20,022
 25,886
 28,209
 11,975
 86,092
Net interest income after impairment174,287
 330,909
 244,235
 223,291
 972,722
Servicing revenue, net40,602
 170,851
 58,014
 154,882
 424,349
Other (loss) income(A)
(3,694) 57,847
 87,145
 66,488
 207,786
Operating Expenses68,441
 139,360
 117,060
 97,716
 422,577
Income Before Income Taxes142,754
 420,247
 272,334
 346,945
 1,182,280
Income tax expense5,596
 82,844
 32,613
 46,575
 167,628
Net Income$137,158
 $337,403
 $239,721
 $300,370
 $1,014,652
Noncontrolling Interests in Income of Consolidated Subsidiaries$15,780
 $15,671
 $13,600
 $12,068
 $57,119
Net Income Attributable to Common Stockholders$121,378
 $321,732
 $226,121
 $288,302
 $957,533
Net Income Per Share of Common Stock         
Basic$0.42
 $1.05
 $0.74
 $0.94
 $3.17
Diluted$0.42
 $1.04
 $0.73
 $0.93
 $3.15
Weighted Average Number of Shares of Common Stock Outstanding         
Basic286,600,324
 307,344,874
 307,361,309
 307,361,309
 302,238,065
Diluted288,241,188
 309,392,512
 309,207,345
 310,388,102
 304,381,388
Dividends Declared per Share of Common Stock$0.48
 $0.50
 $0.50
 $0.50
 $1.98
(A)Earnings from investments in equity method investees is included in other income.


Item 9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure.Disclosure


None.


Item 9A. Controls and Procedures.Procedures
 
Disclosure Controls and Procedures


The Company’s management, with the participation of the Company’s Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of the Company’s disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act as of the end of the period covered by this report. The Company’s disclosure controls and procedures are designed to provide reasonable assurance that information is recorded, processed, summarized and reported accurately and on a timely basis. Based on such evaluation, the Company’s Chief Executive Officer and Chief Financial Officer have concluded that, as of the end of such period, the Company’s disclosure controls and procedures were effective.


Management’s Report on Internal Control Over Financing Reporting


Management of the Company is responsible for establishing and maintaining adequate internal control over financial reporting. Internal control over financial reporting is defined in Rule 13a-15(f) and 15d-15(f) under the Exchange Act as a process designed by, or under the supervision of, the Company’s principal executive and principal financial officers and effected by the Company’s board of directors, management and other personnel to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with GAAP and includes those policies and procedures that:
 
pertain to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions and dispositions of the assets of the Company;
provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with accounting principles generally accepted in the United States, and that receipts and expenditures of the Company are being made only in accordance with authorizations of management and directors of the Company; and
provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of the Company’s assets that could have a material effect on the financial statements.


Because of its inherent limitations, internal control over financial reporting may not prevent or detect all misstatements. Projections of any evaluation of effectiveness to future periods are subject to the risks that controls may become inadequate because of changes in conditions or that the degree of compliance with the policies or procedures may deteriorate.


Management assessed the effectiveness of the Company’s internal control over financial reporting as of December 31, 2018.2020. In making this assessment, management used the criteria set forth by the Committee of Sponsoring Organizations of the Treadway Commission (COSO) in the 2013 Internal Control-Integrated Framework.


Based on our assessment, management concluded that, as of December 31, 2018,2020, the Company’s internal control over financial reporting was effective.


The Company’s independent registered public accounting firm has issued an audit report on the effectiveness of the Company’s internal control over financial reporting. This report appears at the beginning of “Financial Statements and Supplementary Data.”


Changes in Internal Control Over Financial Reporting


There have not been any changes in the Company’s internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during the fiscal quarter to which this report relates that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.


Item 9B. Other Information.Information


None.



231


PART III


Item 10. Directors, Executive Officers and Corporate Governance.Governance


TheAny information required by this Item 10 is incorporated by reference to our definitive proxy statement for the 20192021 annual meeting of stockholders to be filed with the SEC pursuant to Regulation 14A within 120 days after the fiscal year ended December 31, 20182020 (our “Definitive Proxy Statement”) under the headings “Proposal No. 1 Election of Directors,”Directors” and “Executive Officers” and “Security Ownership of Management and Certain Beneficial Owners-Section 16(a) of Beneficial Ownership Reporting Compliance.Officers.


Item 11. Executive Compensation.Compensation


The information required by this Item 11 is incorporated by reference to our Definitive Proxy Statement under the headings “Executive and Manager Compensation” and “Compensation Committee Report.”


Item 12. Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters.Matters


The information required by this Item 12 is incorporated by reference to our Definitive Proxy Statement under the heading “Security Ownership of Management and Certain Beneficial Owners.”


See also “Nonqualified Stock Option and Incentive Award Plan” in Part II, Item 5, “Market for Registrant’s Common Equity, Related Stockholder Matters, and Issuer Purchases of Equity Securities” which is incorporated herein by reference.


Item 13. Certain Relationships and Related Transactions, Director Independence.Independence


The information required by this Item 13 is incorporated by reference to our Definitive Proxy Statement under the headings “Proposal No. 1 Election of Directors—Determination of Director Independence” and “Certain Relationships and Related Transactions.”


Item 14. Principal Accounting Fees and Services.Services


The information required by this Item 14 is incorporated by reference to our Definitive Proxy Statement under the heading “Proposal No. 2 Approval of Appointment of Ernst & Young LLP as Independent Registered Public Accounting Firm—Principal Accountant Fees and Services.”



232


PART IV


Item 15.Exhibits; Financial Statement Schedules.Schedules
 
(a) and (c) Financial statements and schedules:
See “Financial Statements and Supplementary Data.”
(b) Exhibits filed with this Form 10-K:
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)
233


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)
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)
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 New Residential Investment Corp. (incorporated by reference to Exhibit 3.2 to New Residential Investment Corp.’s Current Report on Form 8-K, filed May 3, 2013)
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 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)
234


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)
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)
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)
Second Amended and Restated Indenture, dated as of August 17, 2017,September 7, 2018, by and among NRZ Advance Receivables Trust 2015-ONI,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 August 22, 2017)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 2015-T1 Indenture Supplement, dated as of August 28, 2015, to the Indenture, dated as of August 28, 2015, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, Ocwen Loan Servicing, LLC, HLSS Holdings, LLC, Credit Suisse AG, New York Branch and New Residential Investment Corp. (incorporated by reference to Exhibit 4.19 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2015)
Series 2015-T2 Indenture Supplement, dated as of August 28, 2015, to the Indenture, dated as of August 28, 2015, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, Ocwen Loan Servicing, LLC, HLSS Holdings, LLC, Credit Suisse AG, New York Branch and New Residential Investment Corp. (incorporated by reference to Exhibit 4.20 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2015)
Series 2015-VF1 Indenture Supplement, dated as of August 28, 2015, to the Indenture, dated as of August 28, 2015, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, Ocwen Loan Servicing, LLC, HLSS Holdings, LLC, Credit Suisse AG, New York Branch and New Residential Investment Corp. (incorporated by reference to Exhibit 4.21 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2015)
Amendment No. 1, dated as of November 24, 2015, to the Series 2015-VF1 Indenture Supplement, dated as of August 28, 2015, to the Indenture, dated as of August 28, 2015, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, Ocwen Loan Servicing, LLC, HLSS Holdings, LLC, Credit Suisse AG, New York Branch and New Residential Investment Corp. (incorporated by reference to Exhibit 4.22 to New Residential Investment Corp.’s Annual Report on Form 10-K for the fiscal year ended December 31, 2015)
Amendment No. 2, dated as of March 22, 2016, to the Series 2015-VF1 Indenture Supplement, dated as of August 28, 2015, to the Indenture, dated as of August 28, 2015, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, Ocwen Loan Servicing, LLC, HLSS Holdings, LLC, Credit Suisse AG, New York Branch 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 24, 2016)
Amendment No. 3, dated as of May 9, 2016, to the Series 2015-VF1 Indenture Supplement, dated as of August 28, 2015, to the Indenture, dated as of August 28, 2015, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, Ocwen Loan Servicing, LLC, HLSS Holdings, LLC, Credit Suisse AG, New York Branch 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 May 13, 2016)
Amendment No. 4, dated as of May 27, 2016, to the Series 2015-VF1 Indenture Supplement, dated as of August 28, 2015, to the Indenture, dated as of August 28, 2015, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, Ocwen Loan Servicing, LLC, HLSS Holdings, LLC, Credit Suisse AG, New York Branch 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 June 3, 2016)
Amendment No. 5, dated as of December 15, 2016, to the Series 2015-VF1 Indenture Supplement, dated as of August 28, 2015, to the Indenture, dated as of August 28, 2015, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, Ocwen Loan Servicing, LLC, HLSS Holdings, LLC, Credit Suisse AG, New York Branch 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 December 16, 2016)
Amendment No. 6, dated as of August 17, 2017, to Series 2015-VF1 Indenture Supplement, dated as of August 28, 2015, to the Amended and Restated Indenture, dated as of August 21, 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 4.3 to New Residential Investment Corp.’s Current Report on Form 8-K, filed August 22, 2017)

Amendment No. 7, dated as of November 15, 2017, to Series 2015-VF1 Indenture Supplement, dated as of August 28, 2015, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, HLSS Holdings, LLC, Credit Suisse AG, New York Branch, Ocwen Loan Servicing, LLC, New Residential Mortgage LLC, and New Residential Investment Corp and consented to by Credit Suisse and Credit Suisse International (incorporated by reference to Exhibit 4.1 to New Residential Investment Corp.’s Current Report on Form 8-K filed November 17, 2017)
Series 2015-T3 Indenture Supplement, dated as of November 24, 2015, to the Indenture, dated as of August 28, 2015, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, Ocwen Loan Servicing, LLC, HLSS Holdings, LLC, Credit Suisse AG, New York Branch and New Residential Investment Corp. (incorporated by reference to Exhibit 4.23 to New Residential Investment Corp.’s Annual Report on Form 10-K for the fiscal year ended December 31, 2015)
Series 2015-T4 Indenture Supplement, dated as of November 24, 2015, to the Indenture, dated as of August 28, 2015, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, Ocwen Loan Servicing, LLC, HLSS Holdings, LLC, Credit Suisse AG, New York Branch and New Residential Investment Corp. (incorporated by reference to Exhibit 4.24 to New Residential Investment Corp.’s Annual Report on Form 10-K for the fiscal year ended December 31, 2015)
Series 2016-T1 Indenture Supplement, dated as of June 30, 2016, to the Indenture, dated as of August 28, 2015, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, Ocwen Loan Servicing, LLC, HLSS Holdings, LLC, Credit Suisse AG, New York Branch 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 July 7, 2016)
Series 2016-T2 Indenture Supplement, dated as of October 25, 2016, to the Indenture, dated as of August 28, 2015, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, Ocwen Loan Servicing, LLC, HLSS Holdings, LLC, Credit Suisse AG, New York Branch 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 October 31, 2016)
Series 2016-T3 Indenture Supplement, dated as of October 25, 2016, to the Indenture, dated as of August 28, 2015, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, Ocwen Loan Servicing, LLC, HLSS Holdings, 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 October 31, 2016)
Series 2016-T4 Indenture Supplement, dated as of December 15, 2016, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, Ocwen Loan Servicing, LLC, HLSS Holdings, LLC, Credit Suisse AG, New York Branch 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 December 16, 2016)
Series 2016-T5 Indenture Supplement, dated as of December 15, 2016, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, Ocwen Loan Servicing, LLC, HLSS Holdings, 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 December 16, 2016)
Series 2017-T1 Indenture Supplement, dated as of February 7, 2017, by and among NRZ Advance Receivables Trust 2015-ON1, Deutsche Bank National Trust Company, Ocwen Loan Servicing, LLC, HLSS Holdings, LLC, Credit Suisse AG, New York Branch 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 February 8,7, 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)
235


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)
Series 2019-T1 Indenture Supplement, dated as of July 25, 2019, to the 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, Credit Suisse AG, New York Branch and New Residential Investment Corp. (incorporated by reference to Exhibit 4.2 to New Residential Investment Corp.’s Form 8-K, filed July 26, 2019)
Series 2019-T2 Indenture Supplement, dated as of August 15, 2019, to the 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, Credit Suisse AG, New York Branch and New Residential Investment Corp. (incorporated by reference to Exhibit 4.1 to New Residential Investment Corp.’s Form 8-K, filed August 16, 2019)
Series 2019-T3 Indenture Supplement, dated as of September 20, 2019, to the 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, Credit Suisse AG, New York Branch and New Residential Investment Corp. (incorporated by reference to Exhibit 4.1 to New Residential Investment Corp.’s Form 8-K, filed September 20, 2019)
Series 2019-T4 Indenture Supplement, dated as of October 15, 2019, to the 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, Credit Suisse AG, New York Branch and New Residential Investment Corp. (incorporated by reference to Exhibit 4.1 to New Residential Investment Corp.’s Form 8-K, filed October 18, 2019)
Series 2019-T5 Indenture Supplement, dated as of October 31, 2019, to the 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, Credit Suisse AG, New York Branch and New Residential Investment Corp. (incorporated by reference to Exhibit 4.1 to New Residential Investment Corp.’s Form 8-K, filed November 6, 2019)
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
Third Amended and Restated Management and Advisory Agreement, dated as of May 7, 2015, by and between New Residential Investment Corp. and FIG LLC (incorporated by reference to Exhibit 10.4 to New Residential Investment Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2015)
236


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)
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)
237


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)
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)
238


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)
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)
239


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 New Residential Mortgage LLC and Ocwen Loan Servicing, LLC (incorporated by reference to Exhibit 10.55 to New Residential Investment Coop.’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, 2018)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)
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)
240


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)
List of Subsidiaries of New Residential Investment 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.INS101XBRL Instance DocumentThe following financial information from the Company’s Annual Report on Form 10-K for the year ended December 31, 2020, 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
101.SCH104 Cover Page Interactive Data File (formatted as Inline XBRL Taxonomy Extension Schema Document
101.CALXBRL Taxonomy Extension Calculation Linkbase Document
101.DEFXBRL Taxonomy Extension Definition Linkbase Document
101.LABXBRL Taxonomy Extension Label Linkbase Document
101.PREXBRL Taxonomy Extension Presentation Linkbase Documentand contained in Exhibit 101)
Schedules and exhibits may have been omitted pursuant to Item 601(b)(2) of Regulation S-K.omitted.
#Portions of this exhibit have been omitted pursuant to a request for confidential treatment.

The following second amended and restated limited liability company agreements of the Consumer Loan Companies are substantially identical in all material respects, except as to the parties thereto and the initial capital contributions required under each agreement, to the Second Amended and Restated Limited Liability Company Agreement of SpringCastle Acquisition LLC that is filed as Exhibit 10.37 hereto and are being omitted in reliance on Instruction 2 to Item 601 of Regulation S-K:
 
Second Amended and Restated Limited Liability Company Agreement of SpringCastle America, LLC, dated as of March 31, 2016.
Second Amended and Restated Limited Liability Company Agreement of SpringCastle Credit, LLC, dated as of March 31, 2016.
Second Amended and Restated Limited Liability Company Agreement of SpringCastle Finance, LLC, dated as of March 31, 2016.



241


SPECIAL NOTE REGARDING EXHIBITS


In reviewing the agreements included as exhibits to this Annual Report on Form 10-K, please remember they are included to provide you with information regarding their terms and are not intended to provide any other factual or disclosure information about the Company or the other parties to the agreements. The agreements contain representations and warranties by each of the parties to the applicable agreement. These representations and warranties have been made solely for the benefit of the other parties to the applicable agreement and:
 
should not in all instances be treated as categorical statements of fact, but rather as a way of allocating the risk to one of the parties if those statements proved to be inaccurate;
have been qualified by disclosures that were made to the other party in connection with the negotiation of the applicable agreement, which disclosures are not necessarily reflected in the agreement;
may apply standards of materiality in a way that is different from what may be viewed as material to you or other investors; and
were made only as of the date of the applicable agreement or such other date or dates as may be specified in the agreement and are subject to more recent developments.


Accordingly, these representations and warranties may not describe the actual state of affairs as of the date they were made or at any other time. Additional information about the Company may be found elsewhere in this Annual Report on Form 10-K and the Company’s other public filings, which are available without charge through the SEC’s website at http://www.sec.gov. See “Business—Corporate Governance and Internet Address; Where Readers Can Find Additional Information.”


The Company acknowledges that, notwithstanding the inclusion of the foregoing cautionary statements, it is responsible for considering whether additional specific disclosures of material information regarding material contractual provisions are required to make the statements in this report not misleading.


Item 16. Form 10-K Summary.Summary


None.

242


SIGNATURES


Pursuant to the requirements of Section 13 or 15 (d) of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized:
NEW RESIDENTIAL INVESTMENT CORP.
NEW RESIDENTIAL INVESTMENT CORP.
By:
By:/s/ Michael Nierenberg
Michael Nierenberg
Chairman of the Board
February 15, 201916, 2021

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, this report has been signed below by the following person on behalf of the Registrant and in the capacities and on the dates indicated.
By:/s/ Michael NierenbergBy:/s/ Nicola Santoro, Jr.
Michael NierenbergNicola Santoro, Jr.
Chairman of the Board, Chief Executive Officer and PresidentChief Financial Officer, Chief Accounting Officer and Treasurer
(Principal Executive Officer)(Principal Financial Officer)
February 15, 201916, 2021February 15, 201916, 2021
By:
By:/s/ Kevin J. FinnertyBy:/s/ David SchneiderSaltzman
Kevin J. FinnertyDavid SchneiderSaltzman
DirectorChief Accounting OfficerDirector
February 15, 201916, 2021(Principal Accounting Officer)February 16, 2021
February 15, 2019
By:
By:/s/ Douglas L. JacobsBy:/s/ Andrew Sloves
Douglas L. JacobsAndrew Sloves
DirectorDirector
February 15, 201916, 2021February 16, 2021
By:/s/ Pamela F. LenehanBy:/s/ Alan L. Tyson
Pamela F. LenehanAlan L. Tyson
DirectorDirector
February 16, 2021February 16, 2021
By:/s/ Robert J. McGinnis
Robert J. McGinnis
Director
February 15, 201916, 2021
By:/s/ David Saltzman
David Saltzman
Director
February 15, 2019
By:/s/ Andrew Sloves
Andrew Sloves
Director
February 15, 2019
By:/s/ Alan L. Tyson
Alan L. Tyson
Director
February 15, 2019


219243