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

 FORM 10-Q
xQUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended March 31, 20192020
or
¨TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from _______ to _______                    
Commission file number: 001-14667

mrcoopergrouplogosm.jpgmrcoopergrouplogor1.jpg

Mr. Cooper Group Inc.
(Exact name of registrant as specified in its charter)
Delaware 91-1653725
(State or other jurisdiction of incorporation or organization) (I.R.S. Employer Identification No.)
  
8950 Cypress Waters Blvd, Coppell, TX 75019
(Address of principal executive offices) (Zip Code)
   
(469) 549-2000
Registrant’s telephone number, including area code
 
Securities registered pursuant to Section 12(b) of the Act:
Title of each classTrading Symbol(s)Name of each exchange on which registered
Common stock, $0.01 par value per shareCOOPThe Nasdaq Stock Market

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  x    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  x    No  ¨
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 12(b)-2 of the Exchange Act.
Large Accelerated Filer¨Accelerated Filerx
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 is a shell company (as defined in Rule 12b-2 of the Exchange Act).    Yes  ¨    No  x
Number of shares of common stock, $0.01 par value, outstanding as of April 30, 201924, 2020 was 91,048,012.91,970,033.

MR. COOPER GROUP INC.
QUARTERLY REPORT ON FORM 10-Q
TABLE OF CONTENTS
 
  Page
PART I 
   
Item 1.
   
 
Consolidated Balance Sheets as of March 31, 20192020 (unaudited) and December 31, 2018 (Successor)2019
   
 
Consolidated Statements of Operations (unaudited) for the Successor’sThree Months Ended March 31, 2020 and Three Months Ended March 31, 2019 and the Predecessor’s Three Months Ended March 31, 2018
   
 
Consolidated Statements of Stockholders’ Equity (unaudited) for the Successor’sThree Months Ended March 31, 2020 and Three Months Ended March 31, 2019 and the Predecessor’s Three Months Ended March 31, 2018
   
 
Consolidated Statements of Cash Flows (unaudited) for the Successor’sThree Months Ended March 31, 2020 and Three Months Ended March 31, 2019 and the Predecessor’s Three Months Ended March 31, 2018
   
 
   
Item 2.
   
Item 3.
   
Item 4.
   
PART II 
   
Item 1.
   
Item 1A.
   
Item 2.
   
Item 3.
   
Item 4.
   
Item 5.
   
Item 6.
  
  


PART I. Financial Information

Item 1. Financial Statements
MR. COOPER GROUP INC.
CONSOLIDATED BALANCE SHEETS
(millions of dollars, except share data)
Successor
March 31, 2019 December 31, 2018March 31, 2020 December 31, 2019
(unaudited)  (unaudited)  
Assets      
Cash and cash equivalents$181
 $242
$579
 $329
Restricted cash339
 319
266
 283
Mortgage servicing rights, $3,481 and $3,665 at fair value, respectively3,488
 3,676
Advances and other receivables, net of reserves of $71 and $47, respectively
1,147
 1,194
Reverse mortgage interests, net of reserves of $8 and $13, respectively7,489
 7,934
Mortgage servicing rights, $3,109 and $3,496 at fair value, respectively3,115
 3,502
Advances and other receivables, net of reserves of $193 and $175, respectively685
 988
Reverse mortgage interests, net of reserves of $3 and $3, respectively5,955
 6,279
Mortgage loans held for sale at fair value2,170
 1,631
3,922
 4,077
Mortgage loans held for investment at fair value118
 119
Property and equipment, net of accumulated depreciation of $27 and $16, respectively112
 96
Deferred tax asset, net1,024
 967
Property and equipment, net of accumulated depreciation of $65 and $55, respectively111
 112
Deferred tax assets, net1,411
 1,345
Other assets1,578
 795
1,569
 1,390
Total assets$17,646
 $16,973
$17,613
 $18,305
      
Liabilities and Stockholders’ Equity      
Unsecured senior notes, net$2,461
 $2,459
$2,259
 $2,366
Advance facilities, net578
 595
489
 422
Warehouse facilities, net3,050
 2,349
4,551
 4,575
Payables and other liabilities1,975
 1,543
1,965
 2,016
MSR related liabilities - nonrecourse at fair value1,343
 1,216
1,285
 1,348
Mortgage servicing liabilities90
 71
53
 61
Other nonrecourse debt, net6,388
 6,795
4,945
 5,286
Total liabilities15,885
 15,028
15,547
 16,074
Commitments and contingencies (Note 18)

 



 

Preferred stock at $0.00001 - 10 million shares authorized, 1 million shares issued and outstanding, respectively; aggregate liquidation preference of ten dollars, respectively
 

 
Common stock at $0.01 par value - 300 million shares authorized, 91.0 million and 90.8 million shares issued, respectively1
 1
Common stock at $0.01 par value - 300 million shares authorized, 92.0 million and 91.1 million shares issued, respectively1
 1
Additional paid-in-capital1,095
 1,093
1,108
 1,109
Retained earnings662
 848
961
 1,122
Total Mr. Cooper stockholders’ equity1,758
 1,942
2,070
 2,232
Non-controlling interests3
 3
(4) (1)
Total stockholders’ equity1,761
 1,945
2,066
 2,231
Total liabilities and stockholders’ equity$17,646
 $16,973
$17,613
 $18,305

See accompanying notes to the consolidated financial statements (unaudited).

MR. COOPER GROUP INC.
UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS
(millions of dollars, except for earnings per share data)
Successor  Predecessor
Three Months Ended March 31, 2019  Three Months Ended March 31, 2018Three Months Ended March 31, 2020 Three Months Ended March 31, 2019
Revenues:       
Service related, net$84
  $464
$(53) $84
Net gain on mortgage loans held for sale166
  124
331
 166
Total revenues250
  588
278
 250
Expenses:       
Salaries, wages and benefits215
  180
246
 215
General and administrative228
  184
198
 228
Total expenses443
  364
444
 443
Other income (expenses):    
Other income (expenses), net:   
Interest income134
  145
118
 134
Interest expense(189)  (171)(192) (189)
Other income (expenses)15
  8
Other income, net1
 15
Total other income (expenses), net(40)  (18)(73) (40)
(Loss) income before income tax expense (benefit)(233)  206
Less: Income tax (benefit) expense(47)  46
Net (loss) income(186)  160
Less: Net (loss) income attributable to non-controlling interests
  
Net (loss) income attributable to Successor/Predecessor(186)  160
Loss before income tax benefit(239) (233)
Less: Income tax benefit(68) (47)
Net loss(171) (186)
Less: Net loss attributable to non-controlling interests(3) 
Net loss attributable to Mr. Cooper(168) (186)
Less: Undistributed earnings attributable to participating stockholders
  

 
Net (loss) income attributable to common stockholders$(186)  $160
Net loss attributable to common stockholders$(168) $(186)
       
Net (loss) income per common share attributable to Successor/Predecessor:    
Net loss per common share attributable to Mr. Cooper:   
Basic$(2.05)  $1.63
$(1.84) $(2.05)
Diluted$(2.05)  $1.61
$(1.84) $(2.05)

See accompanying notes to the consolidated financial statements (unaudited).

MR. COOPER GROUP INC.
UNAUDITED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY
(millions of dollars, except share data)
Preferred Stock Common Stock             Preferred Stock Common Stock          
Shares
(in thousands)
 Amount 
Shares
(in thousands)
 Amount Additional Paid-in Capital Retained Earnings Treasury Share Amount 
Total Nationstar Stockholders’
Equity and
Mr. Cooper Stockholders’ Equity, respectively
 Non-controlling Interests 
Total
Equity
 Shares
(in thousands)
 Amount 
Shares
(in thousands)
 Amount Additional Paid-in Capital Retained Earnings Total Mr. Cooper Stockholders’ Equity Non-controlling Interests 
Total
Equity
Predecessor                   
Balance at January 1, 2018
 $
 97,728
 $1
 $1,131
 $731
 $(148) $1,715
 $7
 $1,722
Balance at January 1, 2019 1,000
 $
 90,821
 $1
 $1,093
 $848
 $1,942
 $3
 $1,945
Shares issued / (surrendered) under incentive compensation plan
 
 465
 
 (4) 
 
 (4) 
 (4) 
 
 221
 
 (2) 
 (2) 
 (2)
Share-based compensation
 
 
 
 4
 
 
 4
 
 4
Net income
 
 
 
 
 160
 
 160
 
 160
Balance at March 31, 2018
 $
 98,193
 $1
 $1,131
 $891
 $(148) $1,875
 $7
 $1,882
                   
                   
Successor                   
Balance at January 1, 20191,000
 $
 90,821
 $1
 $1,093
 $848
 $
 $1,942
 $3
 $1,945
Shares issued under incentive compensation plan
 
 221
 
 (2) 
 
 (2) 
 (2)
Share-based compensation
 
 
 
 4
 
 
 4
 
 4
 
 
 
 
 4
 
 4
 
 4
Net loss
 
 
 
 
 (186) 
 (186) 
 (186) 
 
 
 
 
 (186) (186) 
 (186)
Balance at March 31, 20191,000
 $
 91,042
 $1
 $1,095
 $662
 $
 $1,758
 $3
 $1,761
 1,000
 $
 91,042
 $1
 $1,095
 $662
 $1,758
 $3
 $1,761
                  
Balance at January 1, 2020 1,000
 $
 91,118
 $1
 $1,109
 $1,122
 $2,232
 $(1) $2,231
Shares issued / (surrendered) under incentive compensation plan 
 
 852
 
 (5) 
 (5) 
 (5)
Share-based compensation 
 
 
 
 4
 
 4
 
 4
Cumulative effect adjustments pursuant to the adoption of ASU 2016-13 
 
 
 
 
 7
 7
 
 7
Net loss 
 
 
 
 
 (168) (168) (3) (171)
Balance at March 31, 2020 1,000
 $
 91,970
 $1
 $1,108
 $961
 $2,070
 $(4) $2,066

See accompanying notes to the consolidated financial statements (unaudited).

MR. COOPER GROUP INC.
UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS
(millions of dollars)
Successor  Predecessor
Three Months Ended March 31, 2019  Three Months Ended March 31, 2018Three Months Ended March 31, 2020 Three Months Ended March 31, 2019
Operating Activities       
Net (loss) income attributable to Successor/Predecessor$(186)  $160
Adjustments to reconcile net (loss) income to net cash attributable to operating activities:    
Deferred tax (benefit) expense(47)  30
Net loss$(171) $(186)
Adjustments to reconcile net loss to net cash attributable to operating activities:   
Deferred tax benefit(68) (47)
Net gain on mortgage loans held for sale(166)  (124)(331) (166)
Interest income on reverse mortgage loan(82)  (119)
Gain on sale of assets
  (9)
Provision for servicing reserves11
  38
Interest income on reverse mortgage loans(62) (82)
Provision for reserves8
 11
Fair value changes and amortization/accretion of mortgage servicing rights/liabilities379
  (178)526
 379
Fair value changes in excess spread financing(69)  50
(35) (69)
Fair value changes in mortgage servicing rights financing liability2
  24
6
 2
Fair value changes in mortgage loan held for investment(1)  
Fair value changes in mortgage loans held for investment
 (1)
Amortization of premiums, net of discount accretion2
  3
23
 2
Depreciation and amortization for property and equipment and intangible assets21
  15
19
 21
Share-based compensation4
  4
4
 4
Other loss7
 
Repurchases of forward loan assets out of Ginnie Mae securitizations(364)  (251)(919) (364)
Mortgage loans originated and purchased for sale, net of fees(5,717)  (5,096)(12,375) (5,717)
Sales proceeds and loan payment proceeds for mortgage loans held for sale and held for investment6,197
  5,713
13,724
 6,197
Changes in assets and liabilities:       
Advances and other receivables120
  270
300
 120
Reverse mortgage interests614
  382
400
 614
Other assets(216)  54
(91) (216)
Payables and other liabilities(217)  (29)(255) (217)
Net cash attributable to operating activities285
  937
710
 285
       
Investing Activities       
Acquisitions, net of cash acquired(85)  

 (85)
Property and equipment additions, net of disposals(10)  (16)(12) (10)
Purchase of forward mortgage servicing rights, net of liabilities incurred(130)  (17)(27) (130)
Net payment related to acquisition of HECM related receivables
  (1)
Proceeds on sale of forward and reverse mortgage servicing rights243
  
43
 243
Proceeds on sale of assets
  13
Net cash attributable to investing activities18
  (21)4
 18

Continued on following page. See accompanying notes to the consolidated financial statements (unaudited). 

MR. COOPER GROUP INC.
UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Continued)
(millions of dollars)
Successor  Predecessor
Three Months Ended March 31, 2019  Three Months Ended March 31, 2018Three Months Ended March 31, 2020 Three Months Ended March 31, 2019
Financing Activities       
Increase (decrease) in warehouse facilities307
  (125)
Decrease in advance facilities(30)  (293)
(Decrease) increase in warehouse facilities(25) 307
Increase (decrease) in advance facilities68
 (30)
Repayment of notes payable(294)  

 (294)
Proceeds from issuance of HECM securitizations
  443
Proceeds from sale of HECM securitizations20
  

 20
Repayment of HECM securitizations(127)  (317)(99) (127)
Proceeds from issuance of participating interest financing in reverse mortgage interests86
  90
55
 86
Repayment of participating interest financing in reverse mortgage interests(494)  (664)(330) (494)
Proceeds from the issuance of excess spread financing245
  
24
 245
Settlement of excess spread financing(50)  (45)
Settlements and repayments of excess spread financing(58) (50)
Issuance of unsecured senior debt600
 
Repayment of nonrecourse debt – legacy assets(3)  (3)
 (3)
Repurchase of unsecured senior notes
  (16)
Redemption and repayment of unsecured senior notes(698) 
Repayment of finance lease liability(1)  
(1) (1)
Surrender of shares relating to stock vesting(2)  (4)(5) (2)
Debt financing costs(1)  (5)(12) (1)
Net cash attributable to financing activities(344)  (939)(481) (344)
Net decrease in cash, cash equivalents, and restricted cash(41)  (23)
Net increase (decrease) in cash, cash equivalents, and restricted cash233
 (41)
Cash, cash equivalents, and restricted cash - beginning of period561
  575
612
 561
Cash, cash equivalents, and restricted cash - end of period(1)
$520
  $552
$845
 $520
       
Supplemental Disclosures of Cash Activities       
Cash paid for interest expense$74
  $191
$89
 $74
Net cash paid for income taxes$
  $1

(1) 
The following table provides a reconciliation of cash, cash equivalents and restricted cash to amount reported within the consolidated balance sheets.
Successor  Predecessor
March 31, 2019  March 31, 2018March 31, 2020 March 31, 2019
Cash and cash equivalents$181
  $187
$579
 $181
Restricted cash339
  365
266
 339
Total cash, cash equivalents, and restricted cash$520
  $552
$845
 $520

See accompanying notes to the consolidated financial statements (unaudited). 


MR COOPER GROUP INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
(millions of dollars, unless otherwise stated)

1. Nature of Business and Basis of Presentation

Nature of Business
Mr. Cooper Group Inc., collectively with its consolidated subsidiaries, (“Mr. Cooper”, the “Company”, “we”, “us” or “our”) provides servicing, origination and transaction-based services related to single family residences throughout the United States with operations under its primary brands: Mr. Cooper® and Xome®. Mr. Cooper is one of the largest home loan originators and servicers in the country focused on delivering a variety of servicing and lending products, services and technologies. Xome provides technology and data enhanced solutions to homebuyers, home sellers, real estate agentsdata as well as a range of services including real estate brokerage, title, closing, valuation and mortgage companies.field services to lenders, investors and consumers. The Company’s corporate website is located at www.mrcoopergroup.com. The Company has provided a glossary of terms, which defines certain industry-specific and other terms that are used herein, in the MD&A section of this Form 10-Q.

Mr. Cooper, which was previously known as WMIH Corp. (“WMIH”), is a corporation duly organized and existing under the laws of the State of Delaware since May 11, 2015. On July 31, 2018, Wand Merger Corporation (“Merger Sub”), a wholly-owned subsidiary of WMIH merged with and into Nationstar Mortgage Holdings Inc. (“Nationstar”), with Nationstar continuing as a wholly-owned subsidiary of WMIH (the “Merger”). Prior to the Merger, WMIH had limited operations other than its reinsurance business that operated in runoff mode. As a result of the Merger, shares of Nationstar common stock were delisted from the New York Stock Exchange. Following the Merger closing, the combined company traded on NASDAQ under the ticker symbol “WMIH” until October 10, 2018, when WMIH changed its name to “Mr. Cooper Group Inc.” and its ticker symbol to “COOP”.

Basis of Presentation
For the purpose of financial statement presentation, Mr. Cooper was determined to be the accounting acquirer in the Merger, and Nationstar’s assets and liabilities were recorded at estimated fair value as of the acquisition date. Mr. Cooper’s interim consolidated financial statements for periods following the Merger closing are labeled “Successor” and reflect the acquired assets and liabilities from Nationstar.

Under Securities and Exchange Commission (“SEC”) rules, when a registrant succeeds to substantially all of the business of another entity and the registrant’s own operations before the succession appear insignificant relative to the operations assumed or acquired, the registrant is required to present financial information for the acquired entity (the “Predecessor”) for all comparable periods being presented before the acquisition. Due to the acquisition, the Predecessor and Successor financial statements have been prepared on different basis of accounting and are therefore not comparable.

Pursuant to the Merger, Nationstar is considered the predecessor company. Therefore, the Company is providing additional information in the accompanying unaudited condensed consolidated financial statements regarding Nationstar’s business for periods prior to July 31, 2018. The predecessor company financial information in this report is labeled “Predecessor” in these consolidated interim financial statements.

The consolidated interim financial statements of the Company and Predecessor have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) for interim financial information and in accordance with the instructions to Form 10-Q and Article 10 of Regulation S-X as promulgated by the SEC. Accordingly, the financial statements do not include all of the information and footnotes required by GAAP for complete financial statements and should be read in conjunction with the audited consolidated financial statements and notes thereto included in the Company’s Annual Reports on Form 10-K for the year ended December 31, 2018.

Upon the consummation of the Merger, the Company adopted the significant accounting policies that were implemented by Nationstar and applied to the Predecessor’s financial statements, as disclosed in the Company’s Annual Report on Form 10-K for the year ended December 31, 2018.2019.

The interim consolidated financial statements are unaudited; however, in the opinion of management, all adjustments, consisting of normal recurring items, considered necessary for a fair presentation of the results of the interim periods have been included. Dollar amounts are reported in millions, except per share data and other key metrics, unless otherwise noted.

The Company evaluated subsequent events through the date these interim consolidated financial statements were issued.

Basis of Consolidation
The basis of consolidation described below was adopted by Nationstar and applied to the Predecessor financial statements for the periods impacted by the adoption. The Successor’s financial statements reflect the adoption of such standards.

The consolidated financial statements include the accounts of the Company, its wholly-owned subsidiaries, other entities in which the Company has a controlling financial interest and those variable interest entities (“VIE”) where the Company’s wholly-owned subsidiaries are the primary beneficiaries. Assets and liabilities of VIEs and their respective results of operations are consolidated from the date that the Company became the primary beneficiary through the date the Company ceases to be the primary beneficiary. The Company applies the equity method of accounting to investments where it is able to exercise significant influence, but not control, over the policies and procedures of the entity and owns less than 50% of the voting interests. Investments in certain companies over which the Company does not exert significant influence are accounted for as cost method investments. Intercompany balances and transactions on consolidated entities have been eliminated. Business combinations are included in the consolidated financial statements from their respective dates of acquisition.

Use of Estimates
The preparation of the consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. Actual results could differ from these estimates due to factors such as adverse changes in the economy, changes in interest rates, secondary market pricing for loans held for sale and derivatives, strength of underwriting and servicing practices, changes in prepayment assumptions, declines in home prices or discrete events adversely affecting specific borrowers, and such differences could be material.

Recent Accounting Guidance Adopted
Accounting Standards Update No. 2016-02, Leases (Topic 842) (“ASU 2016-02”), No.2018-10, Codification Improvements to Topic 842, Leases (“ASU 2018-10”), and No. 2018-11, Leases (Topic 842): Targeted Improvements (“ASU 2018-11”), primarily impact lessee accounting by requiring the recognition of a right-of-use asset and a corresponding lease liability on the balance sheet for long-term lease agreements. ASU 2016-02 was effective for the Company on January 1, 2019. ASU 2016-02 provides for a modified retrospective transition approach requiring lessees to recognize and measure leases on the balance sheet at the beginning of either the earliest period presented or as of the beginning of the period of adoption with the option to elect certain practical expedients. The Company has elected to apply ASU 2016-02 as of the beginning of the period of adoption (January 1, 2019) and has not restated comparative periods. The Company elected the package of practical expedients, which, among other items, permits the Company not to reassess under the new standard its prior conclusions about lease identification, lease classification and initial direct costs. The Company also elected the short-term lease recognition exemption for all leases that qualify. Under this practical expedient, for those leases that qualify, the Company does not recognize right-of-use (“ROU”) assets or lease liabilities, which includes not recognizing ROU assets or lease liabilities for existing short-term leases of those assets in transition. The Company also elected the practical expedient to not separate lease and non-lease components for all of our leases. The Company did not elect the use-of-hindsight practical expedient. As a result of implementing ASU 2016-02, the Company recognized an operating lease ROU asset of $114 and an operating lease liability of $124 on January 1, 2019, with no impact on its consolidated statement of operations. There was no cumulative-effect adjustment to the opening balance of accumulated deficit as a result of the adoption of this standard. The ROU asset and operating lease liability are recorded in other assets, and payables and other liabilities, respectively, in the consolidated balance sheets. See Note 7, Leases for additional information.

Accounting Standards Update No. 2018-15, Intangibles - Goodwill and Other - Internal-Use Software (Subtopic 350-40 - Customer's Accounting for Implementation Costs Incurred in a Cloud Computing Arrangement That Is a Service Contract" (“ASU 2018-15”) aligns the requirements for capitalizing implementation costs incurred in a hosting arrangement that is a service contract with the requirements for capitalizing implementation costs incurred to develop or obtain internal-use software (and hosting arrangements that include an internal-use software license). ASU 2018-15 will be effective for the Company on January 1, 2020. Early adoption is permitted, including adoption in any interim period. In the first quarter of 2019, the Company early adopted ASU 2018-15. The standard did not have a material impact to the Company’s consolidated financial statements.

Recent Accounting Guidance Not Yet Adopted
Accounting Standards Update No. 2016-13, Financial Instruments - Credit Losses (Topic 326), (“ASU 2016-13”), requires expected credit losses for financial instruments held at the reporting date to be measured based on historical experience, current conditions and reasonable and supportable forecasts.forecasts, which is referred to as the current expected credit loss (“CECL”) methodology. The update eliminates the probable initial recognition thresholdof credit losses on an incurred basis in current GAAP and instead reflects an entity’s current estimate of all expected credit losses.losses over the life of the asset. Previously, when credit losses were measured under GAAP, an entity generally only considered past events and current conditions in measuring the incurred loss. ASU 2016-13The new standard will reflect management’s best estimate of all expected credit losses for the Company’s financial assets that are recognized at amortized cost. The guidance is effective for interim periods beginning after December 15, 2019. Thethe Company is currently evaluatingas of January 1, 2020, with a cumulative-effect adjustment to retained earnings as of that date.
Based upon management’s scoping analysis, the potential impactCompany determined that reverse mortgage interests, net of reserves, advances and other receivables, net of reserves, and certain financial instruments included in other assets are within the scope of ASU 2016-13. Certain financial instruments within these respective line items have been determined to have limited expected credit-related losses due to the contractual servicing agreements with agencies and loan product guarantees. For advances and other receivables, net, the Company determined that the majority of estimated losses are due to servicing operational errors and credit-related losses are not significant because of the contractual relationships with the agencies. For reverse mortgage interests the Company determined that the guarantee from Federal Housing Administration (“FHA”) on Home Equity Conversion Mortgage (“HECM“) loan products limits credit-related losses to an immaterial amount with substantially all losses related to servicing operational errors. 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 similar to those resulting from the Company’s existing loss reserve process.  For each of the aforementioned financial instruments carried at amortized cost, the Company enhanced its processes to consider and include the requirements of ASU 2016-13, onas applicable, into the determination of credit-related losses.

On January 1, 2020, the Company adopted ASU 2016-13 using the modified retrospective method for the above-mentioned financial assets. Results for reporting periods after January 1, 2020 are presented under ASU 2016-13 while prior period amounts continue to be reported in accordance with previously applicable GAAP. The Company recorded transition adjustments aggregating to a net increase of $9, or $7 after tax, to retained earnings and a reduction of $7 to the advances and other receivables reserve and a $2 reduction in the other assets reserves, as of January 1, 2020 for the cumulative effect of adopting ASU 2016-13.
In connection with adoption of ASU 2016-13, the Company updated its consolidatedaccounting policies as follows:

For certain financial statements.instruments included in advances and other receivables, net and certain trade receivables and accrued revenues included in other assets that within the scope of ASU 2016-13, the reserve methodology was revised to consider CECL losses. The revised CECL methodology considers expected lifetime loss rates calculated from historical data using a weighted average life to determine the current expected credit loss required. Due to the nature of the financial instrument, reverse mortgage interests, net of reserves, had limited impact from the adoption of CECL to the reserve methodology. See Note 4, Advances and Other Receivables, Net, Note 5, Reverse Mortgage Interests, Net, and Note 8, Other Assets, for additional information.

Factors that influenced management’s current estimate of expected credit losses for certain advances and other receivables and certain trade receivables and accrued revenues included the following: historical collection and loss rates, passage of time, weighted average life of receivables, various qualitative factors including current economic conditions.
Factors that influenced management’s current estimate of expected credit related losses for certain reverse mortgage interests included the following: historical collection and loss rates, foreclosure timelines, and values of underlying collateral.
Accounting Standards Update No. 2018-13, Fair Value Measurement (Topic 820) - Changes to the Disclosure Requirements for Fair Value Measurement, (“ASU 2018-13”) removes the requirement to disclose the amount of and reasons for transfers between Level 1 and Level 2 fair value measurement methodologies, the policy for timing of transfers between levels and the valuation processes for Level 3 fair value measurements. It also adds a requirement to disclose changes in unrealized gains and losses for the period included in other comprehensive income for recurring Level 3 fair value measurements held at the end of the reporting period and the range and weighted average of significant unobservable inputs used to develop Level 3 measurements. For certain unobservable inputs, entities may disclose other quantitative information in lieu of the weighted average if the other quantitative information would be a more reasonable and rational method to reflect the distribution of unobservable inputs used to develop Level 3 fair value measurements. The Company adopted ASU 2018-13 will be effective for the Company on January 1, 2020. The Company isguidance does not have a material impact to the disclosures currently evaluatingprovided by the potential impact of ASU 2018-13 on its consolidated financial statements.Company.



2. Acquisitions

Acquisition of Pacific Union Financial, LLC
On February 1, 2019, the Company completed the acquisition of all the limited liability units of Pacific Union Financial, LLC (“Pacific Union”), a California limited liability company. The purchase price was estimated to be $116, which is subject to adjustment. Pacific Union was a privately-heldprivately held company that was engaged in the origination, as well as servicing of residential mortgage loans, and operated throughout the United States. The acquisition allows the Company to expand its servicing portfolio and increase its mortgage lending volume and capabilities.

The acquisition has been accounted for in accordance with Financial Accounting Standard Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 805, (“ASC 805”), Business Combinations, using the acquisition method of accounting. Under the acquisition method of accounting, the Company allocated the purchase price of the acquisition to identifiable assets acquired and liabilities assumed based on itstheir estimated fair values as of the acquisition date. The determination of fair value estimates requires management to make certain estimates about discount rates, future expected cash flows, market conditions, and other future events that are highly subjective in nature and may require adjustments. The Company’s estimates are subject to change as the Company obtains additional information and finalizes its review of estimates during the measurement period (up to one year from the acquisition date). The primary areas of the preliminary allocation of fair value of consideration transferred that are not yet finalized relate to the fair value of mortgage servicing rights, loans held for sale, advances and other receivables and payables and accrued liabilities as the Company continues to evaluate the underlying inputs and assumptions that are being usedfinal purchase price was $116, paid in fair value estimates.cash. Based on the preliminary allocation of fair value, goodwill of $29 has been$40 was recorded, which represents the excess of the purchase price over the estimated fair value of tangible and intangible assets acquired, net of the liabilities assumed. The goodwill is primarily attributable to the assembled workforce and synergies with the Company’s current operations. The$28 and $12 of the goodwill is assigned to the OriginationOriginations and Servicing segments, respectively, based on expected cash flows, and is expected to be deductible for tax purposes.

Preliminary Estimated Fair Value of Net Assets Acquired: 
Final Estimated Fair Value of Net Assets Acquired: 
Cash and cash equivalents$37
$37
Restricted cash2
2
Mortgage servicing rights271
271
Advances and other receivables84
84
Mortgage loans held for sale536
536
Mortgage loans held for investment1
1
Property and equipment10
8
Other assets483
483
Fair value of assets acquired1,424
1,422
Notes payable(1)
294
294
Advance facilities13
13
Warehouse facilities393
393
Payables and other liabilities519
530
Other nonrecourse debt129
129
Fair value of liabilities assumed1,348
1,359
Total fair value of net tangible assets acquired76
63
Intangible assets:  
Customer relationships(2)
11
13
Preliminary goodwill29
$116
Goodwill40
Final purchase price$116

(1) 
Notes payablespayable was subsequently paid off in February 2019 after the consummation of the acquisition.
(2) 
The estimated fair values for customer relationships were measured using the excess earnings method and were determined to have a remaining useful life of 10 years.

The purchase price allocation has not been finalized as of March 31, 2019, as the Company continues to analyze respective valuations of acquired assets and assumed liabilities as specified above.

The Company incurred total acquisition costs of $2 during the three months ended March 31, 2019, of which $1 areis included in salaries, wages and benefits expense and $1 in general and administrative expense in the Company’s consolidated statements of operations. The acquisition costs were primarily related to legal, accounting and consulting services. There were no acquisition costs incurred by the Company in the three months ended March 31, 2020.

For the three months ended March 31, 2019, the operations contributed by this acquisition generated consolidated total revenues of $39 and income before income tax of $14, respectively, which are reported in the Company’s consolidated statements of operations.


The following unaudited pro forma financial information presents the combined results of operations for the three months ended March 31, 2019, as if the transactionacquisition had occurred on January 1, 2019.2019:
Three Months Ended March 31, 2019Three Months Ended March 31, 2019
Pro forma financial information(unaudited)
Pro forma total revenues$269
$269
  
Pro forma net loss$(184)$(184)

Acquisition of Nationstar Mortgage Holdings Inc.
Upon the Merger with Nationstar on July 31, 2018, each share of Nationstar’s common stock issued and outstanding immediately prior to the Effective Time was converted into the right to receive, at the election of the holder of such share, (i) $18.00 per share in cash, without interest, or (ii) 12.7793 shares (prior to the 1-for-12 reverse stock split) of validly issued, fully paid and nonassessable shares of WMIH common stock (the “Merger Consideration”). The Merger Consideration was subject to automatic proration and adjustment pursuant to the Merger Agreement to ensure that the total amount of cash paid (excluding cash paid in lieu of fractional shares) equaled approximately $1,226.

Pursuant to the Merger Agreement, immediately prior to the Effective Time, subject to certain exceptions, (i) each then-outstanding share of Nationstar restricted stock automatically vested in full and was converted into the right to receive the Merger Consideration, as elected by the holder thereof, and (ii) each then-outstanding Nationstar restricted stock unit, whether vested or unvested, was automatically vested in full, assumed by WMIH and converted into a WMIH restricted stock unit entitling the holder thereof to receive upon settlement the Merger Consideration, as elected by the holder.

Upon closing the Merger, all outstanding WMIH Series B Preferred Stock and all outstanding warrants to purchase shares of WMIH common stock were converted into common stock of WMIH. 

Total purchase price was approximately $1,777, consisting of cash paid of $1,226 and transferred stock valued at $551. The purchase price was funded from available cash on hand and borrowings under senior unsecured notes (see discussion below). Prior to the acquisition, Nationstar was a publicly-held company that earned fees through the delivery of servicing, origination and transaction-based services related primarily to single-family residences throughout the United States. This acquisition marks the Company’s initial entry into the mortgage servicing industry that Nationstar operates in and is consistent with the Company’s business strategy.

On July 13, 2018, Merger Sub closed the offering of $950 aggregate principal amount of 8.125% Notes due 2023 (the “2023 Notes”) and $750 aggregate principal amount of 9.125% Notes due 2026 (the “2026 Notes” and, together with the 2023 Notes, the “New Notes”). The proceeds from the New Notes were used, together with the proceeds from the issuance of the Company’s common stock and the Company’s cash and restricted cash on hand, to consummate the Company’s acquisition of Nationstar and the refinancing of certain of Nationstar’s existing debt and to pay related fees and expenses. At the consummation of the acquisition, Merger Sub merged with and into Nationstar, with Nationstar continuing as a wholly-owned subsidiary of the Company. After the Merger, Nationstar assumed all of Merger Sub’s obligations under the New Notes.

The acquisition has been accounted for in accordance with ASC 805, Business Combinations, using the acquisition method of accounting. Under the acquisition method of accounting, the Company allocated the purchase price of the acquisition to identifiable assets acquired and liabilities assumed based on their estimated fair values as of the acquisition date. The Company recorded preliminary goodwill of $65, which represents the excess of the purchase price over the estimated fair value of tangible and intangible assets acquired, net of the liabilities assumed. The goodwill is primarily attributable to the assembled workforce and synergies from the future growth and strategic advantages in the mortgage industry. The entire goodwill is assigned to the Servicing segment and will not be deductible for tax purposes.

The table below presents the calculation of aggregate purchase price.
Purchase Price: 
Converted WMIH common shares (prior to reverse stock split) in millions394
Price per share, based on price of $1.398 for WMIH stock on July 31, 2018$1.398
Purchase price from common stock issued551
Purchase price from cash payment1,226
Total purchase price$1,777

The allocation of the fair value of the acquired business was based on preliminary valuations of the estimated net fair value of the assets acquired. The determination of fair value estimates requires management to make certain estimates about discount rates, future expected cash flows, market conditions, and other future events that are highly subjective in nature and may require adjustments. The Company’s estimates are subject to change as the Company obtains additional information and finalizes its review of estimates during the measurement period (up to one year from the acquisition date). The primary areas of the preliminary allocation of fair value of consideration transferred that are not yet finalized relate to the fair value of advances and other receivables and payables and accrued liabilities.

The Company will record any adjustments to the preliminary fair value estimates in the reporting period in which the adjustments are determined. Fair value adjustments based on updated estimates could materially affect the goodwill recorded on the acquisition.

The preliminary allocation of the purchase price to the acquired assets and liabilities is as follows:
Preliminary Estimated Fair Value of Net Assets Acquired: 
Cash and cash equivalents$166
Restricted cash430
Mortgage servicing rights3,422
Advances and other receivables1,262
Reverse mortgage interests9,189
Mortgage loans held for sale1,514
Mortgage loans held for investment125
Property and equipment96
Other assets610
Fair value of assets acquired16,814
Unsecured senior notes1,830
Advance facilities551
Warehouse facilities2,701
Payables and other liabilities1,352
MSR related liabilities—nonrecourse1,065
Mortgage servicing liabilities123
Other nonrecourse debt7,583
Fair value of liabilities assumed15,205
Total fair value of net tangible assets acquired1,609
Intangible assets(1)
103
Preliminary goodwill65
 $1,777

(1)
The following intangible assets were acquired in the Nationstar acquisition.
 Useful Life (Years) Fair Value
Customer relationships(i)
6 $61
Tradename(ii)
5 8
Technology(ii)
3-5 11
Internally developed software(iii)
2 23
Total  $103

(i)
The estimated fair values for customer relationships were measured using the excess earnings method.
(ii)
The estimated fair values for tradename and technology were measured using the relief-from-royalty method. This method assumes the tradename and technology have value to the extent the owner is relieved of the obligation to pay royalties for the benefits received from these assets.
(iii)
The estimated fair values for internally developed software were measured using the replacement cost method.


The preliminary allocation of fair value as of December 31, 2018 resulted in goodwill of $10. As previously disclosed, the fair value related to reverse mortgage assets and liabilities had not been finalized. During the first quarter of 2019, the Company obtained additional information in finalizing its review regarding a market participant view of the cost to service assumption related to the valuation of reverse mortgage assets and liabilities. This additional information was used in finalizing the Company’s review of the fair value of the reverse mortgage assets and liabilities and resulted in a reduction of $24 in reverse mortgage interests, a reduction of $6 in reverse mortgage servicing rights and an increase of $37 in mortgage servicing liabilities. In addition, a reduction of $12 in payables and other liabilities was recorded for the tax impact related to the revised valuation, for a total adjustment to goodwill of $55. As a result of the revised fair value, the Company recorded $7 to service related, net revenue and $1 to interest income, for a total $8 increase to earnings in the consolidated statement of operations for the three months ended March 31, 2019. Goodwill totaled $65 as of March 31, 2019 after taking into account these measurement period adjustments.

The purchase price allocation has not been finalized as of March 31, 2019, as the Company continues to analyze the valuations assigned to the acquired assets and assumed liabilities. During the three months ended March 31, 2019, the Company finalized its valuation of reverse mortgage assets and liabilities related to loan specific cash flows. However, the Company has not yet finalized valuation related to advances and other receivables recorded within reverse mortgage interest primarily as unsecuritized interests in addition to payables and accrued liabilities.

WMIH incurred total acquisition costs of $92 prior to the consummation of the Merger, of which $4 was incurred in the three months ended March 31, 2018. The acquisition costs were primarily related to legal, accounting and consulting services and were expensed as incurred through July 31, 2018. Included in the total acquisition costs was a transaction fee of $25 to KKR Capital Markets LLC (“KCM”), an affiliate of KKR Wand Investors Corporation, which is WMIH’s largest stockholder, for acting as a non-exclusive financial advisor to WMIH with respect to the Merger and an arrangement fee of $7 to KCM for acting as a placement agent with respect to a bridge financing facility in connection with the Merger that was not executed. In addition, WMIH incurred $38 of costs related to borrowings under the Notes, which was capitalized in debt costs.

WMIH also paid KCM a deferred fee of $8, which initially reduced the carrying value of the Series B Preferred Stock. This fee was payable in connection with the conversion of Series B Preferred Stock to WMIH’s common stock upon consummation of the Merger.

The Predecessor incurred total acquisition costs of $27 in connection with the Merger. Included in the Predecessor’s consolidated statements of operations for the three months ended March 31, 2018 were $3 of acquisition costs incurred by Nationstar. Included in the Company’s consolidated statements of operations for the three months ended March 31, 2019 were $1 of acquisition costs related to the compensation arrangements incurred by the Company related to the Merger.

Acquisition of Assurant Mortgage Solutions (“AMS”)
On August 1, 2018, Xome Holdings LLC, a wholly-owned subsidiary of the Company, acquired AMS for $38 in cash with additional consideration dependent on the achievement of certain future performance targets, which was initially estimated at $15 as of December 31, 2018. Total purchase price was estimated at $53. The acquisition expands Xome’s product footprint and grows its third-party client portfolio across its valuation, title and field services businesses. The Company finalized its purchase price allocation and recorded intangible assets of $24 and goodwill of $13 in 2018. The Company expects entire goodwill to be deductible for tax purposes. Under ASC 805, Business Combinations, the contingent consideration was remeasured to fair value of $4 at March 31, 2019. The $11 change in the fair value was included in other income (expenses) within the consolidated statement of operations for the three months ended March 31, 2019.



3. Mortgage Servicing Rights and Related Liabilities

The following table sets forth the carrying value of the Company’s mortgage servicing rights (“MSRs”) and the related liabilities.liabilities:
Successor
MSRs and Related LiabilitiesMarch 31, 2019 December 31, 2018March 31, 2020 December 31, 2019
Forward MSRs - fair value$3,481
 $3,665
$3,109
 $3,496
Reverse MSRs - amortized cost7
 11
6
 6
Mortgage servicing rights$3,488
 $3,676
$3,115
 $3,502
      
Mortgage servicing liabilities - amortized cost$90
 $71
$53
 $61
      
Excess spread financing - fair value$1,309
 $1,184
$1,242
 $1,311
Mortgage servicing rights financing - fair value34
 32
43
 37
MSR related liabilities - nonrecourse at fair value$1,343
 $1,216
$1,285
 $1,348

Mortgage Servicing Rights
The Company owns and records at fair value the rights to service traditional residential mortgage (“forward”) loans for others, either as a result of purchase transactions or from the retained servicing associated with the sales and securitizations of loans originated. MSRs are comprised of servicing rights related toof both agency and non-agency loans.

The following table sets forth the activities of forward MSRs.MSRs:
Successor  Predecessor
MSRs - Fair ValueThree Months Ended March 31, 2019  Three Months Ended March 31, 2018
Forward MSRs - Fair ValueThree Months Ended March 31, 2020 Three Months Ended March 31, 2019
Fair value - beginning of period$3,665
  $2,937
$3,496
 $3,665
Additions:       
Servicing retained from mortgage loans sold66
  68
123
 66
Purchases of servicing rights(1)
409
  19
24
 409
Dispositions:       
Sales of servicing assets(260)  

 (260)
Changes in fair value:       
Changes in valuation inputs or assumptions used in the valuation model(332)  239
(401) (332)
Other changes in fair value(67)  (69)(133) (67)
Fair value - end of period$3,481
  $3,194
$3,109
 $3,481

(1) 
Purchases of servicing rights during the three months ended March 31, 2019 includes $271 of mortgage servicing rights that were acquired from Pacific Union. See Note 2, Acquisitions, for further discussion.

From time to time, the Company sells its ownership interest in certain MSRs and is retained as the subservicer for the sold assets. The Company has evaluated the sale accounting requirements related to these transactions, including the Company’s continued involvement as the subservicer, and concluded that these transactions qualify for sale accounting treatment. During the three months ended March 31, 2020 and 2019, the Company sold $40 and $19,409 in unpaid principal balance (“UPB”) of forward MSRs, of which none and $19,276 in UPB were retained by the Company as subservicer.subservicer, respectively.

MSRs measured at fair value are primarily segregated between credit sensitive and interest sensitive pools at acquisition of MSRs.(referred to herein as “acquisition pools”). Credit sensitive pools are primarily impacted by borrower performance under specified repayment terms, which most directly impacts involuntary prepayments and delinquency rates. Interest sensitive pools are primarily impacted by changes in forecasted interest rates, which in turn impact voluntary prepayment speeds. The Company assesses whether acquired portfolios are more credit sensitive or interest sensitive in nature on the date of acquisition. Numerous factors are considered in making this assessment, including loan-to-value ratios, FICO scores, percentage of portfolio previously modified, portfolio seasoning and similar criteria. The determination between credit sensitive and interest sensitive for a pool is made at the date of acquisition, and no subsequent changes are made.

Credit sensitive portfolios generally consist of higher delinquency, single-family non-conforming residential forward mortgage loans serviced for agency and non-agency investors. Due to the Company’s focus on recapture and modifications, significant amounts of the credit sensitive portfolio have been re-underwritten and, therefore, behave more like the interest sensitive portfolio. Interest sensitive portfolios generally consist of lower delinquency, single-family conforming residential forward mortgage loans for agency investors.

MSRs measured at fair value are also segregated between investor type into agency and non-agency pools (referred to herein as “investor pools”) based on upon contractual servicing agreements with investors at the respective balance sheet date to evaluate the MSR portfolio and fair value of the portfolio.

The following table provides a breakdown of credit sensitiveUPB and interest sensitive unpaid principal balance (“UPB”)fair value for the Company’s forward MSRs.MSRs:
SuccessorMarch 31, 2020 December 31, 2019
March 31, 2019 December 31, 2018
MSRs - Sensitivity PoolsUPB Fair Value UPB Fair Value
Forward MSRs - UPB and fair value breakdownUPB Fair Value UPB Fair Value
Acquisition Pools       
Credit sensitive$153,565
 $1,626
 $135,752
 $1,495
$138,726
 $1,386
 $147,895
 $1,613
Interest sensitive150,127
 1,855
 159,729
 2,170
151,908
 1,723
 148,887
 1,883
Total$303,692
 $3,481
 $295,481
 $3,665
$290,634
 $3,109
 $296,782
 $3,496
       
Investors Pools       
Agency(1)
$238,956
 $2,618
 $240,688
 $2,944
Non-agency(2)
51,678
 491
 56,094
 552
Total$290,634
 $3,109
 $296,782
 $3,496

(1)
Agency investors primarily consist of government sponsored enterprises (“GSE”), such as the Federal National Mortgage Association (“Fannie Mae” or “FNMA”) and the Federal Home Loan Mortgage Corp (“Freddie Mac” or “FHLMC”), and the Government National Mortgage Association (“Ginnie Mae” or “GNMA”).
(2)
Non-agency investors consist of investors in private-label securitizations.


The Company used the following key weighted-average inputs and assumptions in estimating the fair value of MSRs.forward MSRs:
Forward MSRs - Key inputs and assumptionsMarch 31, 2020 December 31, 2019
Total MSR Portfolio   
Discount rate9.7% 9.7%
Prepayment speeds13.4% 13.1%
Average life5.7 years
 5.8 years
Successor   
March 31, 2019 December 31, 2018
Acquisition Pools:   
Credit Sensitive      
Discount rate11.3% 11.3%10.2% 10.4%
Total prepayment speeds13.5% 11.8%
Expected weighted-average life6.0 years
 6.4 years
Prepayment speeds13.0% 12.7%
Average life5.9 years
 6.0 years
      
Interest Sensitive      
Discount rate9.4% 9.3%9.1% 9.1%
Total prepayment speeds12.5% 10.0%
Expected weighted-average life6.1 years
 7.0 years
Prepayment speeds13.8% 13.5%
Average life5.5 years
 5.7 years
   
Investor Pools:   
Agency   
Discount rate9.0% 9.0%
Prepayment speeds13.2% 13.0%
Average life5.6 years
 5.8 years
   
Non-agency   
Discount rate12.6% 12.6%
Prepayment speeds14.3% 13.8%
Average life6.1 years
 6.2 years

The following table shows the hypothetical effect on the fair value of the Successor’sCompany’s forward MSRs when applying certain unfavorable variations of key assumptions to these assets for the dates indicated.indicated:
 Successor
 Discount Rate Total Prepayment Speeds
MSRs - Hypothetical Sensitivities
100 bps
Adverse
Change
 
200 bps
Adverse
Change
 
10%
Adverse
Change
 
20%
Adverse
Change
March 31, 2019       
Mortgage servicing rights$(125) $(241) $(147) $(283)
        
December 31, 2018       
Mortgage servicing rights$(137) $(265) $(129) $(250)
 Discount Rate Total Prepayment Speeds
Forward MSRs - Hypothetical Sensitivities
100 bps
Adverse
Change
 
200 bps
Adverse
Change
 
10%
Adverse
Change
 
20%
Adverse
Change
March 31, 2020       
Mortgage servicing rights$(111) $(214) $(158) $(305)
        
December 31, 2019       
Mortgage servicing rights$(127) $(245) $(165) $(317)

These hypothetical sensitivities should be evaluated with care. The effect on fair value of a 10% adverse change in assumptions generally cannot be determined because the relationship of the change in assumptions to the fair value may not be linear. Additionally, the impact of a variation in a particular assumption on the fair value is calculated while holding other assumptions constant. In reality, changes in one factor may lead to changes in other factors, which could impact the above hypothetical effects.


Reverse Mortgage Servicing Rights and Liabilities - Amortized Cost
The Company services certain HECM reverse mortgage loans with an unpaid principal balance of $27,014$21,590 and $28,415$22,725 as of March 31, 20192020 and December 31, 2018,2019, respectively. MortgageThe following table sets forth the activities of reverse MSRs and mortgage servicing liabilities (“MSL”) had an ending balance of $90 and $71 as of March 31, 2019 and December 31, 2018, respectively. For thefor three months ended March 31, 20192020 and 2018, the Company and Predecessor accreted $18 and $8 of the MSL and recorded other MSL adjustments of $37 and $3, respectively. The MSL adjustment recorded by the Company relates to the fair value adjustments for MSL assumed from the Merger as a result of revised cost to service assumption in the valuation of MSL during the measurement period. See Note 2, Acquisitions for further information. Such accretion recorded by the Predecessor relates to previous portfolio acquisitions.2019:
 Three Months Ended March 31,
 2020 2019
Reverse MSRs and Liabilities - Amortized CostAssets Liabilities Assets Liabilities
Balance - beginning of period$6
 $61
 $11
 $71
Amortization/accretion
 (8) 
 (18)
Adjustments(1)

 
 (4) 37
Balance - end of the period$6
 $53
 $7
 $90
Fair value - end of period$6
 $27
 $7
 $75

Reverse MSR had an ending balance of $7 and $11 as of March 31, 2019 and December 31, 2018, respectively. For the three months ended March 31, 2019, the Company amortized $2 and recorded other MSR adjustments of $6. The MSR adjustment recorded by the Company relates to the fair value adjustments for MSR assumed from the Merger as a result of revised cost to service assumption in the valuation of MSR during the measurement period. See Note 2, Acquisitions for further information. For the three months ended March 31, 2018, the Predecessor recorded other MSR adjustments of $4.
(1)
Reverse MSR and MSL net adjustments recorded by the Company during the three months ended March 31, 2019 primarily relate to the fair value adjustments for reverse MSR and MSL assumed from the Merger resulting from the revised cost to service assumption used in the valuation of reverse MSR and MSL during the measurement period.

The fair value of the reverse MSR was $7 and $11 as of March 31, 2019 and December 31, 2018, respectively. The fair value of the MSL was $75 and $53 as of March 31, 2019 and December 31, 2018, respectively. Management evaluates reverse MSRs and MSLs each reporting period for impairment. Based on management’s assessment at March 31, 2019,2020, no impairment or increased obligation was needed.

Excess Spread Financing - Fair Value
In order to finance the acquisition of certain MSRs on various portfolios,Portfolios, the Company has entered into sale and assignment agreements with a third-party associated with fundsthird parties and accounts under management of BlackRock Financial Management Inc. (“BlackRock”), a third-party associated with funds and accounts under management of Värde Partners, Inc. (“Varde”) and with certain affiliated entities formed and managed by New Residential Investment Corp. (“New Residential”). The Company sold to suchthese entities the right to receive a specified percentage of the excess cash flow generated from the Portfolios after receiptportfolios in excess of a fixed base servicing fee per loan. Servicing fees associated with traditional MSRs can be segregated into a contractually specified base servicing fee component and an excess servicing fee. The base servicing fee, along with ancillary income and earnings on escrows, is designed to cover costs incurred to service the specified pool plus a reasonable profit margin. The remaining servicing fee is considered excess. The Company retains all the base servicing fee, ancillary income and interest float earnings on principal along with ancillary revenuesinterest payments and earnings on escrows, associated with servicingand also incurs costs to service the Portfolios and retains a portion of the excess servicing fee.specified pool. The Company continues to beis the legal owner and the servicer of the Portfoliosportfolios and provides all servicing and advancing functions.

ContemporaneousIn connection with the above transactions, the Company entered into refinanced loanrecapture agreement obligations with New Residential, BlackRock and Varde. Shouldthird parties that require the Company refinance any loan in the Portfolios, subject to certain limitations, it will be required to transfer the new loan or a replacement loan of similar economic characteristics into the Portfolios.respective portfolio if the Company recaptures any loan in the portfolio. The new or replacement loan will be governed by the same terms set forth in the sale and assignment agreement described above, whichabove. Accordingly, a recapture assumption is the primary driver of the recapture rate assumption.included within excess spread valuation.

The range of keyCompany used the following weighted-average assumptions used in the Company’s valuation of excess spread financing are as follows.financing:
 Successor
Excess Spread FinancingPrepayment Speeds Average
Life (Years)
 Discount Rate Recapture Rate
March 31, 2019       
Low6.8% 4.7 8.5% 7.9%
High18.3% 7.2 13.9% 33.1%
Weighted-average12.9% 5.9 10.4% 20.4%
        
December 31, 2018       
Low6.0% 5.0 8.5% 8.5%
High16.7% 8.1 13.9% 30.5%
Weighted-average11.0% 6.5 10.4% 18.6%

Excess Spread Financing AssumptionsMarch 31, 2020 December 31, 2019
Discount rate11.6% 11.6%
Prepayment speeds12.8% 12.6%
Recapture rate18.6% 20.1%
Average life5.7 years
 5.8 years

The following table shows the hypothetical effect on the Company’s excess spread financing fair value when applying certain unfavorable variations of key assumptions to these liabilities for the dates indicated.indicated:
Successor
Discount Rate Prepayment SpeedsDiscount Rate Prepayment Speeds
Excess Spread Financing - Hypothetical Sensitivities
100 bps
Adverse
Change
 
200 bps
Adverse
Change
 
10%
Adverse
Change
 
20%
Adverse
Change
100 bps
Adverse
Change
 
200 bps
Adverse
Change
 
10%
Adverse
Change
 
20%
Adverse
Change
March 31, 2019       
March 31, 2020       
Excess spread financing$50
 $104
 $50
 $106
$43
 $89
 $48
 $98
              
December 31, 2018       
December 31, 2019       
Excess spread financing$47
 $99
 $38
 $81
$46
 $95
 $46
 $96

As the cash flow assumptions utilized in determining the fair value amounts in the excess spread financing are based on the related cash flow assumptions utilized in the financed MSRs, any fair value changes recognized in the financed MSRs attributable to a related cash flow assumption would inherently have an inverse impact on the carrying amount of the related excess spread financing. For example, while an increase in discount rates would negatively impact the value of the Company’s financed MSRs, it would reduce the carrying value of the associated excess spread financing liability.

These hypothetical sensitivities should be evaluated with care. The effect on fair value of a 10% variation in assumptions generally cannot be determined because the relationship of the change in assumptions to the fair value may not be linear. Additionally, the impact of a variation in a particular assumption on the fair value is calculated while holding other assumptions constant. In reality, changes in one factor may lead to changes in other factors, which could impact the above hypothetical effects. Also, a positive change in the above assumptions would not necessarily correlate with the corresponding decrease in the net carrying amount of the excess spread financing. Excess Spread financing’s cash flow assumptions that are utilized in determining fair value are based on the related cash flow assumptions used in the financed MSRs. Any fair value change recognized in the financed MSRs attributable to related cash flows assumptions would inherently have an inverse impact on the carrying amount of the related excess spread financing.

Mortgage Servicing Rights Financing - Fair Value
From December 2013 through June 2014, the Company entered into agreements to sell a contractually specified base servicing fee component of certain MSRs and servicing advances under specified terms to a joint venture capitalized by New Residential and certain unaffiliated third-party investors. The purpose of this transaction was to facilitate the financing of advances for private label mortgages. The Company continues to be the named servicer, and, for accounting purposes, ownership of the mortgage servicing rights continues to resideMSR resides with the Company. Accordingly, the Company records the MSRsMSR and an MSR financing liability associated with this transaction in its consolidated balance sheets. The MSR financing liability reflects the incremental costs of this transaction relative to the market participant assumptions contained in the MSR valuation.

The following table sets forth the weighted averageweighted-average assumptions used in the valuation of the mortgage servicing rights financing liability.liability:
Successor
Mortgage Servicing Rights Financing AssumptionsMarch 31, 2019 December 31, 2018March 31, 2020 December 31, 2019
Advance financing rates3.9% 4.2%1.7% 3.5%
Annual advance recovery rates19.3% 19.0%18.4% 18.8%


Servicing Segment Revenues
The following table sets forth the items comprising total revenues associated with servicing loan portfolios.for the Servicing segment:
 Successor  Predecessor
Servicing RevenueThree Months Ended March 31, 2019  Three Months Ended March 31, 2018
Contractually specified servicing fees(1)
$281
  $250
Other service-related income(1)(2)
50
  28
Incentive and modification income(1)
7
  15
Late fees(1)
25
  24
Reverse servicing fees9
  19
Mark-to-market adjustments(3)
(293)  152
Counterparty revenue share(4)
(48)  (45)
Amortization, net of accretion(5)
(23)  (48)
Total servicing revenue$8
  $395
Total Revenues - ServicingThree Months Ended March 31, 2020 Three Months Ended March 31, 2019
Contractually specified servicing fees(1)
$297
 $281
Other service-related income(1)
49
 50
Incentive and modification income(1)
10
 7
Late fees(1)
27
 25
Reverse servicing fees6
 9
Mark-to-market adjustments(2)
(383) (293)
Counterparty revenue share(3)
(76) (48)
Amortization, net of accretion(4)
(76) (23)
Total revenues - Servicing$(146) $8

(1) 
The Company recognizes revenue on an earned basis for services performed. Amounts include subservicing related revenues.
(2)
Amount for the three months ended March 31, 2019 included a gain of $21 from the execution of a clean-up call option on a reverse mortgage loan trust, as the Company was the master servicer and holder of clean-up call rights.
(3) 
Mark-to-market (“MTM”) adjustments include fair value adjustments on MSR, excess spread financing and MSR financing liabilities. The amount of MSR MTM includes the impact of negative modeled cash flows which have been transferred to reserves on advances and other receivables. The negative modeled cash flows relate to advances and other receivables associated with inactive and liquidated loans that are no longer part of the MSR portfolio. The impact of negative modeled cash flows for the Company was $10 and $11 for the three months ended March 31, 2019. The impact of negative modeled cash flows for the Predecessor was $12 for three months ended March 31, 2018.2020 and 2019, respectively.
(4)(3) 
Counterparty revenue share represents the excess servicing fee that the Company pays to the counterparties under the excess spread financing arrangements and the payments made associated with MSRsMSR financing arrangements.
(5)(4) 
Amortization for the Company is net of excess spread accretion of $68 and $36 and MSL accretion of $8 and $18 for the three months ended March 31, 2019. Amortization for the Predecessor is net of excess spread accretion of $30 for the three months ended March 31, 2018. The Predecessor recorded MSL accretion within reverse servicing fees, whereas the Successor has elected to record MSL accretion within Amortization, net of accretion.2020 and 2019, respectively.



4. Advances and Other Receivables, Net

Advances and other receivables, net consists of the following.following:
Successor
March 31, 2019 December 31, 2018
Servicing advances, net of $169 and $205 discount, respectively
$947
 $952
Receivables from agencies, investors and prior servicers, net of $48 and $48 discount, respectively271
 289
Advances and Other Receivables, NetMarch 31, 2020 December 31, 2019
Servicing advances, net of $125 and $131 discount, respectively$688
 $970
Receivables from agencies, investors and prior servicers, net of $21 and $21 discount, respectively190
 193
Reserves(71) (47)(193) (175)
Total advances and other receivables, net$1,147
 $1,194
$685
 $988

The Company, as loan servicer, is contractually responsible to advance funds on behalf of the borrower and investor primarily for loan principal and interest, property taxes and hazard insurance and foreclosure costs. Advances are primarily recovered through reimbursement from the investor, proceeds from sale of loan collateral or mortgage insurance claims.claims or the borrower. Reserves for advances and other receivables on loans transferredliquidated or purchased out of the MSR portfolio are established within advances and other receivables.

The Company estimates and records an asset for estimated recoveries to be collected from prior servicers for their respective portion of the losses associated with the underlying loans that were not serviced in accordance with established guidelines. Receivables from prior servicers totaled $94 and $94 for Company’s forward loan portfolio at March 31, 2019 and December 31, 2018, respectively.

The following table sets forth the activities of the servicing reserves for advances and other receivables.receivables:
Successor  Predecessor
Reserves for Advances and Other ReceivablesThree Months Ended March 31, 2019  Three Months Ended March 31, 2018Three Months Ended March 31, 2020 Three Months Ended March 31, 2019
Balance - beginning of period$47
  $284
$168
 $47
Provision and other additions(1)
30
  22
30
 30
Write-offs(6)  (29)(5) (6)
Balance - end of period$71
  $277
$193
 $71

(1) 
The Company and the Predecessor recorded a provision of $11$10 and $12$11 through the MTM adjustments in revenues - service related, revenuesnet, in the consolidated statements of operations for the three months ended March 31, 20192020 and 2018,2019, respectively, for inactive and liquidated loans that are no longer part of the MSR portfolio. Other additions represent reclassifications of required reserves provisioned within other balance sheet accounts as associated serviced loans become inactive or liquidate.

Purchase Discount for Advances and Other Receivables
In connection with the acquisition of Pacific Union in February 2019, the Company recorded the acquired advances and other receivables at estimated fair value as of the acquisition date, which resulted in a preliminary purchase discount of $19. Refer to Note 2, Acquisitions, for discussion of the Pacific Union acquisition. In 2018, the Company recorded the acquired advances and other receivables in connection with the Merger at estimated fair value as of the acquisition date, which resulted in a preliminary purchase discount of $302.

As of March 31, 2019,2020, a total of $104$175 purchase discount has been utilized, with $217$146 purchase discount remaining.

The following table sets forth the activities of the purchase discounts for advances and other receivables.receivables:
Successor
Three Months Ended March 31, 2019Three Months Ended March 31, 2020 Three Months Ended March 31, 2019
Purchase DiscountsServicing Advances Receivables from Agencies, Investors and Prior ServicersServicing Advances Receivables from Agencies, Investors and Prior Servicers Servicing Advances Receivables from Agencies, Investors and Prior Servicers
Balance - beginning of period$205
 $48
$131
 $21
 $205
 $48
Addition from acquisition19
 

 
 19
 
Utilization of purchase discounts(55) 
(6) 
 (55) 
Balance - end of period$169
 $48
$125
 $21
 $169
 $48



Credit Loss for Advances and Other Receivables
As described in Note 1, Nature of Business and Basis of Presentation, advances and other receivables are within the scope of ASU 2016-13, and the Company modified its accounting policy regarding its assessment of reserves for credit-related losses in accordance with CECL framework. Upon applying ASU 2016-13, the Company reduced its reserve for credit-related losses by $7 as of January 1, 2020. During the three months ended March 31, 2020, the Company increased the CECL reserve by $6. As of March 31, 2020, the total CECL reserve was $23.

Based upon the Company’s application of ASU 2016-13, the Company determined that the credit-related risk associated with applicable financial instruments typically increase with the passage of time. The CECL reserve methodology considers these financial instruments collectible to a point in time of 39 months. Any projected remaining balance at the end of the collection period is considered a loss and factors into the overall CECL loss rate required.

5. Reverse Mortgage Interests, Net

Reverse mortgage interests, net consists of the following:
Successor
Reverse Mortgage Interests, NetMarch 31, 2019 December 31, 2018March 31, 2020 December 31, 2019
Participating interests in HECM mortgage-backed securities (“HMBS”), net of $36 and $58 premium, respectively$5,293
 $5,664
Other interests securitized, net of $112 and $100 discount, respectively950
 1,064
Unsecuritized interests, net of $95 and $122 discount, respectively1,254
 1,219
Participating interests in HECM mortgage-backed securities (“HMBS”), net of $16 and $10 purchase discount and premium, respectively$4,027
 $4,292
Other interests securitized, net of $44 and $56 purchase discount, respectively851
 938
Unsecuritized interests, net of $69 and $68 purchase discount, respectively1,080
 1,052
Reserves(8) (13)(3) (3)
Total reverse mortgage interests, net$7,489
 $7,934
$5,955
 $6,279

Participating Interests in HMBS
Participating interests in HMBS consist of the Company’s reverse mortgage interests in HECM loans which have been transferred to GNMA and subsequently securitized through the issuance of HMBS. DuringThe Company does not own these loans, but due to HMBS program buyout requirements, such interests are consolidated in Company’s consolidated balance sheets. The Company does not originate reverse mortgages, but during the three months ended March 31, 20192020 and 2018,2019, a total of $82$52 and $85$82 in UPB associated with new draws on existing loans was transferred to GNMA and securitized by the Company, and Predecessor, respectively.


In March 2019, the Company entered into an agreement with Fannie Mae for the transfer of reverse mortgage loans. As a result, $61 was transferred from Fannie Mae and securitized into GNMA HMBS during the three months ended March 31, 2019. There was no such activity during the three months ended March 31, 2020.

Other Interests Securitized
Other interests securitized consist of reverse mortgage interests that no longer meet HMBS program eligibility criteria primarily because they have reached 98% of their Max Claim Amount (“MCA”), which is established at origination and have been repurchased outin accordance with HMBS program guidelines, requiring a repurchase of HMBS.loans from the respective HMBS trust. These reverse mortgage interests have subsequently been transferred to private securitization trusts and are accounted for as a secured borrowing. No such securitizations occurred during the three months ended March 31, 2020 and 2019. The Company sold $20 UPB of Trust 2018-3 during the three months ended March 31, 2019. During the three months ended March 31, 2018, the Predecessor securitized a total of $443 UPB through Trust 2018-1 and Trust 2018-2 and a total of $284 UPB from Trust 2016-2 and Trust 2016-3 were called and the related debt was extinguished. Refer to Other Nonrecourse Debt in Note 10, Indebtedness, for additional information.


Unsecuritized Interests
Unsecuritized interests in reverse mortgages consistsconsist of the following:
Successor
March 31, 2019 December 31, 2018
Unsecuritized interestsMarch 31, 2020 December 31, 2019
Repurchased HECM loans (exceeds 98% MCA)$941
 $949
$782
 $789
HECM related receivables270
 300
HECM related receivables(1)
257
 250
Funded borrower draws not yet securitized114
 76
64
 67
REO-related receivables24
 16
Purchase discount(95) (122)
Real estate owned (“REO”) related receivables46
 14
Purchase discount, net(69) (68)
Total unsecuritized interests$1,254
 $1,219
$1,080
 $1,052

(1)
HECM related receivables consist primarily of receivables from FNMA for corporate advances and service fees and claims receivables from the U.S. Department of Housing and Urban Development (“HUD”) on reverse mortgage interests.

Unsecuritized interests include repurchased HECM loans for which the Company is required to repurchase from the HMBS pool when the outstanding principal balance of the HECM loan is equal to or greater than 98% of the maximum claim amount (“MCA”)MCA established at origination and in accordance with HMBS program guidelines. These unsecuritized interests are primarily financed through available warehouse lines. The Company and the Predecessor repurchased a total of $740$383 and $1,051$740 of HECM loans out of GNMA HMBS securitizations during the three months ended March 31, 20192020 and 2018,2019, respectively, of which $188$103 and $229$188 were subsequently assigned to a third party in accordance with applicable servicing agreements, respectively. To the extent a loan is not subject to applicable servicing agreements and assigned to a third party, the loan is either subject to assignment to U.S. Department of Housing and Urban Development (“HUD”),HUD, per contractual obligations with GNMA, liquidated via a payoff from the borrower or liquidated via a foreclosure according to the terms of the underlying mortgage.

The Company assigned a total of $266 and $514 of HECM loans to HUD during the Predecessor also estimate and record an asset for probable recoveries from prior servicers for their respective portion of the losses associated with the underlying loans that were not serviced in accordance with established guidelines. Receivables from prior servicers totaled $16 and $18 for the Company’s reverse loan portfolio atthree months ended March 31, 20192020 and December 31, 2018,2019, respectively.

Reserves for Reverse Mortgage Interests
The Company records reserves related to reverse mortgage interests based on potential unrecoverable costs and loss exposures expected to be realized. Recoverability is primarily determined based on the Company’s ability to meet HUD servicing guidelines and is viewed as two different categories of expenses: financial and operational. Financial exposures are defined as the cost of doing business related to servicing the HECM product and include potential unrecoverable costs primarily based on HUD claim guidelines related to recoverable expenses and unfavorable changes in the appraised value of the loan collateral. Operational exposures are defined as unrecoverable debenture interest curtailments imposed for missed HUD-specified servicing timelines. Reserves for reverse mortgage interests are relatedassessed with respect to both financial and operational exposures.


The activityfollowing table sets forth the activities of the servicing reserves for reverse mortgage interests is set forth below.interests:
Successor  Predecessor
Reserves for reverse mortgage interestsThree Months Ended March 31, 2019  Three Months Ended March 31, 2018Three Months Ended March 31, 2020 Three Months Ended March 31, 2019
Balance - beginning of period$13
  $115
$3
 $13
Provision
  26
Provision (release), net
 
Write-offs(5)  (7)
 (5)
Balance - end of period$8
  $134
$3
 $8


Purchase Discount for Reverse Mortgage Interests
In connection with the Merger, the Company recorded the acquired reverse mortgage interests at estimated fair value as of the acquisition date, which resulted in a purchase premium of $42 for participating interests in HMBS, and a purchase discount of $298 for other interest securitizedOther Interest Securitized and unsecuritized interests as this population of reverse mortgage interests represents a portion ofUnsecuritized Interests due to the portfolio that has more risk of loss attributablehigher exposure to financial and operational exposures related to being servicedlosses of servicing the loans through foreclosure and collateral liquidation. The premium and discount are amortized and accreted, respectively, based on the effective yield method, whereby the Company updates its prepayment assumptions for actual prepayments on a quarterly basis.

The following table sets forth the activities of the purchase premiums and discounts for reverse mortgage interests.interests:
Successor
 Three Months Ended March 31, 2019Three Months Ended March 31, 2020
Purchase premiums and discounts for reverse mortgage interests
Net Premium for Participating Interests in HMBS(1)
 
Net Discount for Other Interest Securitized(1)
 
Net Discount for Unsecuritized Interests(1)
Net Discount for Participating Interests in HMBS(1)
 
Net Discount for Other Interest Securitized(1)
 
Net Discount for Unsecuritized Interests(1)
Balance - beginning of period$58
 $(100) $(122)$10
 $(56) $(68)
Adjustments(2)
(16) (2) (6)
Utilization of purchase discounts
 6
 22
Utilization of purchase discounts(2)

 5
 5
(Amortization)/Accretion(14) (15) 18
(44) 17
 2
Transfers(3)
8
 (1) (7)18
 (10) (8)
Balance - end of period$36
 $(112) $(95)$(16) $(44) $(69)

 Three Months Ended March 31, 2019
Purchase premiums and discounts for reverse mortgage interests
Net Premium for Participating Interests in HMBS(1)
 
Net Discount for Other Interest Securitized(1)
 
Net Discount for Unsecuritized Interests(1)
Balance - beginning of period$58
 $(100) $(122)
Adjustments(4)
(16) (2) (6)
Utilization of purchase discounts(2)

 6
 22
(Amortization)/Accretion(14) (15) 18
Transfers(3)
8
 (1) (7)
Balance - end of period$36
 $(112) $(95)

(1) 
Net position as certain items are in a premium/(discount) position, based on the characteristics of underlying tranches of loans.
(2) 
Utilization of purchase discounts on liquidated loans, for which the remaining receivable was written-off.
(3)
Transfer of premium/(discount) based on the transfer of associated loans between categories consistent with the underlying loan characteristics.
(4)
Adjustments to premium/(discount) due to revised cost to service assumption utilized in the valuation of reverse mortgage assets and liabilities acquired from the Merger. See Note 2, Acquisitions for additional information.
(3)
Transfer of premium/(discount) based onMerger during the transfer of associated loans between categories based upon the underlying loan characteristics.measurement period.

In connection with previousCredit Loss for Reverse Mortgage Interests
As described in Note 1, Nature of Business and Basis of Presentation, reverse mortgage portfolio acquisitions,interests are within the Predecessor recorded a purchase discount within unsecuritized interests. The following table sets forthscope of ASU 2016-13, requiring an assessment of reserves regarding credit-related losses in accordance with the activitiesCECL framework. Upon applying ASU 2016-13, the Company determined that credit-related losses are immaterial given the government insured nature of the purchase discounts forHECM loan product. Any expected credit-related losses are contemplated in the Company’s existing reserve methodology due to the nature of this financial instrument. Accordingly, no cumulative effect adjustment was required upon adoption of ASU 2016-13 on January 1, 2020 and no additional CECL reserve was recorded as of March 31, 2020.

The credit-risk characteristics of reverse mortgage interests.
 Predecessor
Purchase discounts for reverse mortgage interests Three Months Ended March 31, 2018
Balance - beginning of period$(89)
Additions(7)
Accretion6
Balance - end of period$(90)
interests do not vary with time as the financial instruments have no contractual life or financial profile as the primary counterparty is the government agency insuring the loans.

Reverse Mortgage Interest Income
The Company accrues interest income for its participating interest in reverse mortgages based on the stated rates underlying HECM loans, andin accordance with FHA guidelines. Total interest earned on the Company’s and the Predecessor’s reverse mortgage interests was $82$62 and $119$82 for the three months ended March 31, 20192020 and 2018,2019, respectively.



6. Mortgage Loans Held for Sale and Investment

Mortgage Loans Held for Sale
The Company maintains a strategy of originating and purchasing residential mortgage loan products primarily for the purpose of selling to GSEs or other third-party investors in the secondary market on a servicing-retained basis. The Company focuses on assistingpurchases closed loans through its correspondent channel and assists customers currently in the Company’s servicing portfolio with refinancing of loans or new home purchases.purchases through its Direct to Consumer channel. Generally, all newly originated mortgage loans held for sale are securitized and transferred to GSEs or delivered to third-party purchasers shortly after origination on a servicing-retained basis.

Mortgage loans held for sale are recorded at fair value as set forth below.below:
Successor
March 31, 2019 December 31, 2018
Mortgage Loans Held for SaleMarch 31, 2020 December 31, 2019
Mortgage loans held for sale – UPB$2,077
 $1,568
$3,735
 $3,949
Mark-to-market adjustment(1)
93
 63
187
 128
Total mortgage loans held for sale$2,170
 $1,631
$3,922
 $4,077

(1) 
The mark-to-market adjustment is recorded in net gain on mortgage loans held for sale in the consolidated statements of operations.

The Company accrues interest income as earned and places loans on non-accrual status after any portion of principal or interest has been delinquent for more than 90 days. Accrued interest is recorded as interest income in the consolidated statements of operations.

The total UPB and fair value of mortgage loans held for sale on non-accrual status was as follows:
SuccessorMarch 31, 2020 December 31, 2019
March 31, 2019 December 31, 2018
Mortgage Loans Held for Sale - UPBUPB Fair Value UPB Fair Value
Mortgage Loans Held for SaleUPB Fair Value UPB Fair Value
Non-accrual(1)
$26
 $23
 $45
 $42
$33
 $23
 $29
 $22

(1) 
Non-accrual - UPB includes $22$28 and $40$25 of UPB related to Ginnie Mae repurchased loans as of March 31, 20192020 and December 31, 2018,2019, respectively.

From time to time, the Company exercises its right to repurchase individual delinquent loans in Ginnie Mae securitization pools to minimize interest spread losses, to re-pool into new Ginnie Mae securitizations or to otherwise sell to third-party investors. During the three months ended March 31, 2019, the Company repurchased $67 of delinquent Ginnie Mae loans and securitized or sold to third-party investors $39 of previously repurchased loans. During the three months ended March 31, 2018, the Predecessor repurchased $68 of delinquent Ginnie Mae loans and securitized or sold to third-party investors $88 of previously repurchased loans.
As of March 31, 2019 and 2018, $43 and $39 of the repurchased loans have re-performed and were held in accrual status, respectively, and remaining balances continue to be held under a nonaccrual status.

The total UPB of mortgage loans held for sale for which the Company has begun formal foreclosure proceedings was $20$24 and $33$21 as of March 31, 20192020 and December 31, 2018,2019, respectively.


The following table details a roll forward ofsets forth the change in the account balanceactivities of mortgage loans held for sale.sale:
Successor  Predecessor
Mortgage loans held for saleThree Months Ended March 31, 2019  Three Months Ended March 31, 2018
Mortgage Loans Held for SaleThree Months Ended March 31, 2020 Three Months Ended March 31, 2019
Balance - beginning of period$1,631
  $1,891
$4,077
 $1,631
Loans sold(13,510) (6,088)
Mortgage loans originated and purchased, net of fees(1)
6,252
  5,088
12,375
 6,253
Loans sold(6,088)  (5,649)
Repurchase of loans out of Ginnie Mae securitizations364
  251
919
 364
Transfer of mortgage loans held for sale to advances/accounts receivable, net related to claims(2)
(3)  (3)
Net transfer of mortgage loans held for sale from REO in other assets(3)
3
  8
Changes in fair value10
  (5)61
 10
Other purchase-related activities(4)
1
  8
Net transfers of mortgage loans held for sale(2)

 
Balance - end of period$2,170
  $1,589
$3,922
 $2,170

(1) 
Mortgage loans originated and purchased during the three months ended March 31, 2019 includes $536 of loans held for sale that were acquired from Pacific Union. See Note 2, Acquisitions, for further discussion.
(2) 
Amounts are comprised ofAmount reflects transfers to other assets for loans transitioning into REO status and transfers to advances and other receivables, net for claims made on certain government insuredinsurance mortgage loansloans. Transfers out are net of transfers in upon completionreceipt of theproceeds from an REO sale.
(3)
Net amounts are comprised of REO in the sales process, which are transferred to other assets, and certain government insured mortgage REO, which are transferred from other assets upon completion of the sale so that the claims process can begin.
(4)
Amounts are comprised primarily of non-Ginnie Mae loan purchases and buyouts.or claim filing.

For the three months ended March 31, 20192020 and 2018,2019, the Company received proceeds of $6,194$13,724 and $5,709,$6,194, respectively, on the sale of mortgage loans held for sale, resulting in gains of $275 and $106, and $60, respectively.


The Company has the right to repurchase any individual loan in a Ginnie Mae securitization pool if that loan meets certain criteria, including being delinquent greater than 90 days. The majority of Ginnie Mae repurchased loans are repurchased solelyin connection with loan modifications and loan resolution activity, with the intent to re-pool into new Ginnie Mae securitizations upon re-performance of the loan or to otherwise sell to third-party investors. Therefore, these loans are classified as held for sale. The amounts repurchased out of Ginnie Mae pools, as presented above, are primarily in connection with loan modifications and loan resolution activity as part of the Company’s contractual obligations as the servicer of the loans.

Mortgage Loans Held for Investment
The following sets forth the composition of mortgage loans held for investment, net.
 Successor
 March 31, 2019 December 31, 2018
Mortgage loans held for investment, net – UPB$153
 $156
Fair value adjustments(35) (37)
Total mortgage loans held for investment at fair value$118
 $119



The total UPB of mortgage loans held for investment on non-accrual status was as follows for the dates indicated.
 Successor
 March 31, 2019 December 31, 2018
Mortgage Loans Held for Investment - UPBUPB Fair Value UPB Fair Value
Non-accrual$25
 $11
 $27
 $13

The following table details a roll forward of the change in the account balance of mortgage loans held for investment.
 Successor
Mortgage loans held for investment at fair valueMarch 31, 2019
Balance - beginning of period$119
Payments received from borrowers(2)
Changes in fair value1
Balance - end of period$118

The total UPB of mortgage loans held for investment for which the Company has begun formal foreclosure proceedings was $13 and $15 as of March 31, 2019 and December 31, 2018, respectively.


7. Leases

Operating leases in which the Company is the lessee are recorded as operating lease ROUright-of-use (“ROU”) assets and operating lease liabilities, included in other assets and payables and other liabilities, respectively, on itsthe consolidated balance sheets as of March 31, 2019.2020. The Company does not currently have any significant finance leases in which it is the lessee. Operating lease ROU assets represent the Company’s right to use an underlying asset during the lease term and operating lease liabilities represent the Company’s obligation to make lease payments arising from the lease. ROU assets and operating lease liabilities are recognized at lease commencement based on the present value of the remaining lease payments using a discount rate that represents the Company’s incremental borrowing rate at the lease commencement date. ROU assets are further adjusted for lease incentives. Operating lease expense, which is comprised of amortization of the ROU asset and the implicit interest accreted on the operating lease liability, is recognized on a straight-line basis over the lease term, and is recorded in general and administrative expenses in the consolidated statements of operations. The Company’s leases relate primarily to office space and equipment, with remaining lease terms of generally 1 to 9 years. Certain lease arrangements contain extension options, which typically range from 3 to 5 years, at the then fair market rental rates. As these extension options are not generally considered reasonably certain of exercise, they are not included in the lease term. As most of the Company’s leases do not provide an implicit rate, the Company uses its incremental borrowing rate based on the information available at the lease commencement date in determining the present value of the lease payments. As of March 31, 2019,2020, operating lease ROU assets and liabilities were $133$111 and $142,$125, respectively.

The table below summarizes the Company’s net lease cost:
Successor
Three Months Ended March 31, 2019
Net lease costThree Months Ended March 31, 2020 Three Months Ended March 31, 2019
Operating lease cost$8
$10
 $8
Short-term lease cost1

 1
Sublease income(1)

Sublease income(1) 
Net lease cost$9
$9
 $9

(1)
Amount is less than $1.

The table below summarizes other information related to the Company’s operating leases:
Successor
Three Months Ended March 31, 2019
Operating leasesThree Months Ended March 31, 2020 Three Months Ended March 31, 2019
Cash paid for amounts included in the measurement of lease liabilities:    
Operating cash flows from operating leases$6
$10
 $6
Leased assets obtained in exchange for new operating lease liabilities$127
$
 $127
Weighted-average remaining lease term - operating leases, in years5.5
Weighted-average discount rate - operating leases5.0%
Weighted average remaining lease term5.6 years
 5.5 years
Weighted average discount rate5.0% 5.0%


Maturities of operating lease liabilities as of March 31, 20192020 are as follows:
Year Ending December 31, Operating Leases Operating Leases
2019(1)
 $35
2020 31
2020(1)
 $37
2021 25
 29
2022 16
 20
2023 12
 16
2024 and thereafter 31
Total minimum lease payments 150
2024 11
2025 and thereafter 30
Total future minimum lease payments 143
Less: imputed interest 8
 18
Total lease liabilities $142
Total operating lease liabilities $125

(1) 
Excluding the three months ended March 31, 2019.2020.

Finance lease liability was $3 as of March 31, 2019, majority of which matures within a year.


8. Other Assets

Other assets consist of the following:
Successor
March 31, 2019 December 31, 2018
Loans subject to repurchase from Ginnie Mae$774
 $266
Accrued revenues155
 145
Other assetsMarch 31, 2020 December 31, 2019
Loans subject to repurchase right from Ginnie Mae$468
 $560
Derivative financial instruments294
 153
Trade receivables and accrued revenues143
 126
Goodwill120
 120
Right-of-use assets133
 
111
 121
Intangible assets116
 117
61
 74
Goodwill109
 23
Other291
 244
372
 236
Total other assets$1,578
 $795
$1,569
 $1,390

Loans Subject to Repurchase Right from Ginnie Mae
Forward loans are sold to Ginnie Mae in conjunction with the issuance of mortgage backed securities. The Company, as the issuer of the mortgage backed securities, has the unilateral right to repurchase any individual loan in a Ginnie Mae securitization pool if that loan meets certain criteria, including being delinquent greater than 90 days. Once the Company has the unilateral right to repurchase a delinquent loan, it has effectively regained control over the loan and recognizes these rights to the loan on its consolidated balance sheets and establishes a corresponding repurchase liability regardless of the Company’s intention to repurchase the loan. The amount as of March 31, 2019 includes $510 from Pacific Union.

Derivative Financial Instruments
See Note 9, Derivative Financial Instruments, for further details on derivative financial instruments.

Trade Receivables and Accrued Revenues
AccruedTrade receivables and accrued revenues are primarily comprised of trade receivables and service fees earned but not received based upon the terms of the Company’s servicing and subservicing agreements. As described in Note 1, Nature of Business and Basis of Presentation, certain trade receivables and accrued revenues included in other assets are within the scope of ASU 2016-13, requiring an assessment of CECL losses. Upon applying ASU 2016-13, the Company reduced its other assets allowances by $2 as of January 1, 2020. The CECL reserve as of March 31, 2020 was $6.

RightThe credit-risk characteristics of Use Assets
Righttrade receivables included in other assets and within the scope of use assetsASU 2016-13 do not change with time as they are recognized for operating leases as a resultprimarily short-term in nature. However, the Company does monitor the financial status of adoption of ASC 842. See Note 7, Leases for additional information.customers to determine if any specific loss considerations are required.

Goodwill and Intangible Assets
The following presents changes inIn 2019, the carrying amountCompany recorded goodwill and intangible assets of goodwill for the three months ended March 31, 2019.
  Successor
  Three Months Ended March 31, 2019
Balance - beginning of period $23
Additions from acquisitions(1)
 31
Measurement period adjustment related to Merger(2)
 55
Balance - end of period $109

(1)
As discussed in Note 2, Acquisitions, the Company recorded goodwill of $29$40 and $13, respectively, in connection with the acquisition of Pacific Union. In addition, on February 28, 2019, the Company completed the acquisition of the Seterus mortgage servicing platform and assumed certain assets related thereto from IBM. In connection with this acquisition, the Company recorded $2 in goodwill.
(2)
The Company recorded a total measurement period adjustment of $55 to goodwill in 2019 related to the acquisition of Nationstar. See further discussion in Note 2, Acquisitions

In 2018, the Company recorded goodwill of $10 and $13 in connection with the acquisitions of Nationstar and Assurant Mortgage Solutions, respectively. See further discussion in Note 2, Acquisitions. The Company recorded a $4 impairment of technology intangible assets within Corporate/Other segment during the three months ended March 31, 2020 in connection with an ancillary business. The impairment charges were included in the general and administrative expenses in the consolidated statements of operations. There was no impairment expense for intangible assets during the three months ended March 31, 2019.

Right-of-Use Assets
In 2019, the Company recorded intangible assets of $11 in connection with the acquisitions of Pacific Union. In 2018, the Company recorded intangible assets of $103 and $24 in connection with the acquisitions of Nationstar and Assurant Mortgage Solutions, respectively. See further discussion in Note 2, Acquisitions7, Leases., for further details on right-of-use assets.

Other
Other primarily includes derivative financial instruments, prepaid expenses, margin call deposits, real estate owned (REO),REO, tax receivables, receivables related to recent loan transfers and non-advance related accounts receivablevarious receivables due from investors. See Note 9, Derivative Financial Instrument, for further details on derivative financial instruments

REO, net includes $10$12 and $10$11 of REO-related receivables with government insurance atas of March 31, 20192020 and December 31, 2018,2019, respectively, limiting loss exposure to the Company and the Predecessor.Company.


9. Derivative Financial InstrumentInstruments

Derivative instruments are used as part of the overall strategy to manage exposure to market risks primarily associated with fluctuations in interest rates related to originations. Derivative instruments utilized by the Company primarily include interest rate lock commitments (“IRLCs”), loan purchase commitments (“LPCs”), forward Mortgage Backed Securities (“MBS”) purchase commitments, Eurodollar and Treasury futures and interest rate swap agreements.

Associated with the Company’s derivatives are $15$178 and $12$6 in collateral deposits on derivative instruments recorded in other assets on the Company’s consolidated balance sheets as of March 31, 20192020 and December 31, 2018,2019, respectively. The Company does not offset fair value amounts recognized for derivative instruments with amounts collected or deposited on derivative instruments in the consolidated balance sheets.


The following table providestables provide the outstanding notional balances, fair values of outstanding positions and recorded gains/(losses). for the derivative financial instruments:
 Successor March 31, 2020 Three Months Ended March 31, 2020
 March 31, 2019 Three Months Ended March 31, 2019
Expiration
Dates
 
Outstanding
Notional
 
Fair
Value
 Recorded Gains/(Losses)
Derivative Financial Instruments
Expiration
Dates
 
Outstanding
Notional
 
Fair
Value
 Recorded Gains/(Losses)
Assets            
Mortgage loans held for sale            
Loan sale commitments2019 $365
 $17.2
 $(8.7)2020 $2,598
 $111
 $79
Derivative financial instruments            
IRLCs2019 2,557
 68.9
 9.1
2020 6,923
 263
 128
Forward sales of MBS2019 410
 1.3
 (0.5)
LPCs2019 216
 2.0
 0.3
2020 834
 25
 13
Eurodollar futures(1)
2019-2021 7
 
 
Forward MBS trades2020 886
 6
 
Eurodollar futures2020-2021 6
 
 
Total derivative financial instruments - assets $8,649
 $294
 $141
Liabilities            
Derivative financial instruments            
IRLCs(1)
2019 
 
 
2020 $22
 $
 $
Forward sales of MBS2019 3,804
 21.3
 (2.6)
LPCs2019 52
 0.2
 (0.2)2020 10
 
 (3)
Forward MBS trades2020 10,229
 223
 211
Eurodollar futures(1)
2019-2021 13
 
 
2020-2021 6
 
 
Total derivative financial instruments - liabilities $10,267
 $223
 $208


 Predecessor March 31, 2019 Three Months Ended March 31, 2019
 March 31, 2018 Three Months Ended March 31, 2018
Expiration
Dates
 Outstanding
Notional
 Fair
Value
 Recorded Gains/(Losses)
Derivative Financial InstrumentsExpiration
Dates
 Outstanding
Notional
 Fair
Value
 Recorded Gains/(Losses)
Assets            
Mortgage loans held for sale            
Loan sale commitments2018 $427
 $8.9
 $8.8
2019 $365
 $17
 $(9)
Derivative financial instruments            
IRLCs2018 1,968
 57.4
 (1.9)2019 2,557
 69
 9
Forward sales of MBS2018 1,130
 5.7
 3.3
LPCs2018 223
 1.0
 0.1
2019 216
 2
 1
Treasury futures2018 331
 1.3
 (0.6)
Eurodollar futures(1)
2018-2021 30
 
 
Forward MBS trades2019 410
 1
 (1)
Eurodollar futures2019-2021 7
 
 
Total derivative financial instruments - assets $3,190
 $72
 $9
Liabilities            
Derivative financial instruments            
IRLCs(1)
2018 8
 
 
Forward sales of MBS2018 2,384
 7.3
 4.5
LPCs2018 116
 0.5
 (0.1)2019 $52
 $
 $
Treasury futures2018 223
 1.2
 (0.2)
Eurodollar futures(1)
2020-2021 6
 
 
Forward MBS trades2019 3,804
 22
 (3)
Eurodollar futures2019-2021 13
 
 
Total derivative financial instruments - liabilities $3,869
 $22
 $(3)


10. Indebtedness

Notes Payable
          March 31, 2020 December 31, 2019
Advance Facilities Interest Rate Maturity Date Collateral Capacity Amount Outstanding Collateral Pledged Outstanding Collateral pledged
$325 advance facility(1)
 LIBOR+1.5% to 6.5% August 2021 Servicing advance receivables $325
 $223
 $283
 $224
 $285
$250 advance facility(2)
 LIBOR+1.5% to 2.6% December 2020 Servicing advance receivables 250
 118
 138
 98
 167
$200 advance facility LIBOR+2.5% January 2021 Servicing advance receivables 200
 83
 117
 63
 125
$125 advance facility(3)
 LIBOR+1.5% to 7.4% July 2020 Servicing advance receivables 125
 66
 76
 37
 88
Advance facilities principal amount     490
 $614
 422
 $665
Unamortized debt issuance costs     (1)   
  
Advance facilities, net   $489


 $422
 

(1) 
Fair values or recorded gains/(losses)The capacity amount was subsequently increased to $425 in April 2020 with a maturity date of derivative instruments are less than $0.1 for the specified dates.October 2021.



10. Indebtedness
(2)

Notes Payable
          Successor
          March 31, 2019 December 31, 2018
Advance Facilities Interest Rate Maturity Date Collateral Capacity Amount Outstanding Collateral Pledged Outstanding Collateral pledged
Nationstar agency advance receivables trust LIBOR+1.5% to 2.6% December 2020 Servicing advance receivables $350
 $225
 $262
 $218
 $255
Nationstar mortgage advance receivable trust LIBOR+1.5% to 6.5% August 2021 Servicing advance receivables 325
 195
 265
 209
 284
MBS servicer advance facility (2014) LIBOR+2.5% December 2019 Servicing advance receivables 135
 89
 160
 90
 149
Nationstar agency advance financing facility LIBOR+1.5% to 7.4% July 2020 Servicing advance receivables 125
 69
 78
 78
 89
Advance facilities principal amount     578
 $765
 595
 $777
Unamortized debt issuance costs     
   
  
Advance facilities, net   $578


 $595
 

This advance facility was subsequently terminated and transferred to another advance facility in April 2020.
(3)
The capacity amount was subsequently increased to $875 in April 2020 with a maturity date of April 2021.

   Successor
   March 31, 2019 December 31, 2018   March 31, 2020 December 31, 2019
Warehouse Facilities Interest Rate Maturity Date Collateral Capacity Amount Outstanding Collateral pledged Outstanding Collateral pledged Interest Rate Maturity Date Collateral Capacity Amount Outstanding Collateral pledged Outstanding Collateral pledged
$1,500 warehouse facility LIBOR+1.0% June 2020 Mortgage loans or MBS $1,500
 $1,214
 $1,160
 $759
 $733
$1,200 warehouse facility LIBOR+1.5% to 3.0% November 2020 Mortgage loans or MBS 1,200
 566
 602
 683
 724
$1,000 warehouse facility LIBOR+1.6% to 2.5% September 2019 Mortgage loans or MBS $1,000
 $210
 $215
 $137
 $140
 LIBOR+1.4% to 2.3% September 2020 Mortgage loans or MBS 1,000
 593
 608
 762
 783
$950 warehouse facility LIBOR+1.7% to 3.5% November 2019 Mortgage loans or MBS 950
 462
 525
 560
 622
$800 warehouse facility(1)
 LIBOR+1.9% to 2.9% April 2020 Mortgage loans or MBS 800
 388
 491
 464
 514
 LIBOR+2.1% to 3.8% April 2021 Mortgage loans or MBS 800
 528
 639
 589
 656
$750 warehouse facility LIBOR+1.4% to 2.8% September 2020 Mortgage loans or MBS 750
 347
 355
 411
 425
$700 warehouse facility LIBOR+1.3% to 2.2% November 2020 Mortgage loans or MBS 700
 628
 649
 469
 488
$600 warehouse facility LIBOR+2.3% February 2020 Mortgage loans or MBS 600
 168
 188
 151
 168
 LIBOR+2.0% February 2021 Mortgage loans or MBS 600
 169
 203
 174
 202
$500 warehouse facility LIBOR+2.0% to 2.3% September 2020 Mortgage loans or MBS 500
 427
 441
 290
 299
 LIBOR+2.0% to 4.0% May 2020 Mortgage loans or MBS 500
 22
 23
 336
 349
$500 warehouse facility LIBOR+1.5% to 2.8% November 2019 Mortgage loans or MBS 500
 223
 250
 220
 248
$500 warehouse facility LIBOR+1.5% to 3.0% April 2020 Mortgage loans or MBS 500
 218
 235
 187
 200
$500 warehouse facility LIBOR+1.8% to 2.8% August 2019 Mortgage loans or MBS 500
 115
 118
 119
 122
$250 warehouse facility LIBOR+1.9% to 2.5% 
May 2019(2)
 Mortgage loans or MBS 250
 245
 246
 
 
$200 warehouse facility LIBOR+1.5% October 2019 Mortgage loans or MBS 200
 186
 187
 
 
 LIBOR+1.4% January 2021 Mortgage loans or MBS 200
 100
 101
 136
 136
$200 warehouse facility LIBOR+2.3% January 2020 Mortgage loans or MBS 200
 75
 100
 103
 132
 LIBOR+1.2% April 2021 Mortgage loans or MBS 200
 21
 21
 27
 27
$200 warehouse facility LIBOR+1.6% April 2021 Mortgage loans or MBS 200
 
 
 18
 19
 LIBOR+2.0% May 2020 Mortgage loans or MBS 200
 59
 83
 54
 78
$165 warehouse facility LIBOR+1.5% August 2019 Mortgage loans or MBS 165
 67
 68
 
 
$200 warehouse facility LIBOR+1.3% October 2020 Mortgage loans or MBS 200
 
 
 
 
$50 warehouse facility LIBOR+2.7% to 4.3% June 2019 Mortgage loans or MBS 50
 6
 9
 
 
 LIBOR+2.0% to 6.0% June 2020 Mortgage loans or MBS 50
 4
 6
 11
 15
$40 warehouse facility LIBOR+3.0% November 2019 Mortgage loans or MBS 40
 1
 3
 1
 2
 LIBOR+3.3% September 2020 Mortgage loans or MBS 40
 6
 7
 5
 6
Warehouse facilities principal amountWarehouse facilities principal amount 2,791
 3,076
 2,250
 2,466
Warehouse facilities principal amount 4,257
 4,457
 4,416
 4,622
MSR          
$200 warehouse facility(1)
 LIBOR+3.8% April 2020 Mortgage loans or MBS 200
 50
 232
 
 430
$200 warehouse facility LIBOR+4.0% June 2020 Mortgage loans or MBS 200
 100
 884
 100
 928
$175 warehouse facility LIBOR+2.3% December 2020 Mortgage loans or MBS 175
 70
 129
 
 226
MSR Facility          
$400 warehouse facility LIBOR+3.5% or 6.1% January 2023 Mortgage loans or MBS 400
 150
 836
 150
 945
$400 warehouse facility LIBOR+2.3% December 2020 Mortgage loans or MBS 400
 75
 190
 
 200
$150 warehouse facility(1)
 LIBOR+2.8% April 2021 Mortgage loans or MBS 150
 40
 119
 
 130
$50 warehouse facility LIBOR+2.8% August 2020 Mortgage loans or MBS 50
 40
 95
 
 102
 LIBOR+2.8% August 2020 Mortgage loans or MBS 50
 30
 71
 10
 84
   260
 1,340
 100
 1,686
Warehouse facilities principal amount 3,051
 $4,416
 2,350
 $4,152
          
MSR facilities principal amountMSR facilities principal amount 295
 1,216
 160
 1,359
Warehouse and MSR facilities principal amountWarehouse and MSR facilities principal amount 4,552
 $5,673
 4,576
 $5,981
Unamortized debt issuance costsUnamortized debt issuance costs   (1)   (1)  Unamortized debt issuance costs   (1)   (1)  
Warehouse facilities, netWarehouse facilities, net $3,050
   $2,349
  Warehouse facilities, net $4,551
   $4,575
  
                    
Pledged Collateral:Pledged Collateral:          Pledged Collateral:          
Mortgage loans and mortgage loans held for investment   $2,027
 $2,177
 $1,528
 $1,628
Mortgage loans held for saleMortgage loans held for sale   $3,659
 $3,748
 $3,826
 $3,931
Reverse mortgage interestsReverse mortgage interests   764
 899
 722
 838
Reverse mortgage interests   598
 709
 590
 691
MSRMSR   260
 1,340
 100
 1,686
MSR   295
 1,216
 160
 1,359

(1) 
Total capacity amount for this facility is $800 of which $200$150 is a sublimit for MSR financing.
(2)
This facility was terminated in April 2019.


Unsecured Senior Notes
Unsecured senior notes consist of the following:
Successor
March 31, 2019 December 31, 2018
Unsecured senior notesMarch 31, 2020 December 31, 2019
$950 face value, 8.125% interest rate payable semi-annually, due July 2023$950
 $950
$950
 $950
$750 face value, 9.125% interest rate payable semi-annually, due July 2026750
 750
750
 750
$600 face value, 6.000% interest rate payable semi-annually, due January 2027(1)
600
 
$600 face value, 6.500% interest rate payable semi-annually, due July 2021(2)592
 592

 492
$300 face value, 6.500% interest rate payable semi-annually, due June 2022(2)206
 206

 206
Unsecured senior notes principal amount2,498
 2,498
2,300
 2,398
Unamortized debt issuance costs, net of premium, and discount(37) (39)
Unamortized debt issuance costs, premium and discount(41) (32)
Unsecured senior notes, net$2,461
 $2,459
$2,259
 $2,366

(1)
On January 16, 2020, the Company completed an offering of $600 aggregate principal amount of 6.000% Senior Notes due 2027 (the “2027 notes”).
(2)
This note was redeemed in full on February 15, 2020 using the net proceeds of the 2027 notes offering, together with cash on hand.

The ratios included in the indentures for the unsecured senior notes contain variousare incurrence-based compared to the customary ratio covenants and restrictions that are often found in credit agreements that require a company to maintain a certain ratio. The incurrence-based covenants limit the issuer(s) and restricted subsidiaries ability to incur additional indebtedness, pay dividends, make certain investments, create liens, consolidate, merge or sell substantially all of their assets or enter into certain transactions with affiliates. The indentures contain certain events of default, including (subject, in some cases, to customary cure periods and materiality thresholds) defaults based on (i) the failure to make payments under the applicable indenture when due, (ii) breach of covenants, (iii) cross-defaults to certain other indebtedness, (iv) certain bankruptcy or insolvency events, (v) material judgments and (vi) invalidity of material guarantees.

The indentures forprovide that on or before certain fixed dates, the Company may redeem up to 40% of the aggregate principal amount of the unsecured senior notes provide thatwith the Company may redeem all or a portionnet proceeds of the notes prior to certain equity offerings at fixed dates by paying a make-whole premiumredemption prices, plus accrued and unpaid interest, to the redemption dates.dates, subject to compliance with certain conditions. In addition, the Company may redeem all or a portion of the unsecured senior notes at any time on or after certain fixed dates at the applicable redemption prices set forth in the indentures plus accrued and unpaid interest, to the redemption dates. No notes were repurchased duringDuring the three months ended March 31, 2019. The Predecessor repurchased $162020, the Company repaid $100 in principal of outstanding notes. Additionally, the Company redeemed $598 in principal of outstanding notes during the three months ended March 31, 20182020, resulting in a lossgain of $0.4.

Additionally,$1. No notes were repurchased or redeemed during the indentures provide that on or before certain fixed dates, the Company may redeem (x) in the case of the New Notes, up to 40%, or (y) in the case of the other series of unsecured senior notes, up to 35% of the aggregate principal amount of the unsecured senior notes with the net proceeds of certain equity offerings at fixed redemption prices, plus accrued and unpaid interest, to the redemption dates, subject to compliance with certain conditions.

The ratios included in the indentures for the unsecured senior notes are incurrence-based compared to the customary ratio covenants that are often found in credit agreements that require a company to maintain a certain ratio.three months ended March 31, 2019.

As of March 31, 2019,2020, the expected maturities of the Company’s unsecured senior notes based on contractual maturities are as follows:
Year Ending December 31, Amount Amount
2019 $
2020 
 $
2021 592
 
2022 206
 
2023 950
 950
2024 
Thereafter 750
 1,350
Total $2,498
Total unsecured senior notes principal amount $2,300

Other Nonrecourse Debt
Other nonrecourse debt consists of the following:
   Successor   March 31, 2020 December 31, 2019
   March 31, 2019 December 31, 2018
Issue Date Maturity Date Class of Note Securitized Amount Outstanding Outstanding
Other nonrecourse debtIssue Date Maturity Date Class of Note Collateral Amount Outstanding Outstanding
Participating interest financing(1)
   $
 $5,319
 $5,607
   $
 $4,045
 $4,284
Securitization of nonperforming HECM loans            
Trust 2017-2September 2017 September 2027 A, M1, M2 263
 207
 231
Trust 2018-1March 2018 March 2028 A, M1, M2, M3, M4, M5 279
 252
 284
Trust 2019-2November 2019 November 2029 A, M1, M2, M3, M4, M5 306
 297
 333
Trust 2019-1June 2019 June 2029 A, M1, M2, M3, M4, M5 286
 269
 302
Trust 2018-3November 2018 November 2028 A, M1, M2, M3, M4, M5 209
 190
 209
Trust 2018-2August 2018 August 2028 A, M1, M2, M3, M4, M5 226
 213
 250
July 2018 July 2028 A, M1, M2, M3, M4, M5 157
 137
 148
Trust 2018-3November 2018 November 2028 A, M1, M2, M3, M4, M5 321
 312
 326
Nonrecourse debt - legacy assetsNovember 2009 October 2039 A 101
 26
 29
Other nonrecourse debt principal amount   6,329
 6,727
   4,938
 5,276
Unamortized debt issuance costs, net of premium, and issuance discount   59
 68
Unamortized debt issuance costs, premium and discount   7
 10
Other nonrecourse debt, net   $6,388
 $6,795
   $4,945
 $5,286

(1) 
Amounts represent the Company’s participating interest in GNMA HMBS securitized portfolios.

Participating Interest Financing
Participating interest financing represents the obligation of HMBS pools to third-party security holders. The Company and Predecessor issueissues HMBS in connection with the securitization of borrower draws and accruedaccrues interest on HECM loans. Proceeds are received in exchange for securitized advances on the HECM loan amounts transferred to GNMA, and the Company retains a beneficial interest (referred to as a “participating interest”) in the securitization trust in which the HECM loans and HMBS obligations are held and assume both issuer and servicer responsibilities in accordance with GNMA HMBS program guidelines. Monthly cash flows generated from the HECM loans are used to service the HMBS obligations. The interest rate is based on the underlying HMBS rate with a range of 2.8%1.8% to 6.1%5.6%.


Securitizations of Nonperforming HECM Loans
From time to time, the Company securitizes its interests in non-performing reverse mortgages. The transactions provide investors with the ability to invest in a pool of both non-performing HECM loans secured by one-to-four-family residential properties and a pool of REO properties acquired through foreclosure of a deed in lieu of foreclosure in connection with HECM loans that are covered by FHA insurance. The transactions provide the Company with access to liquidity for the non-performing HECM loan portfolio, ongoing servicing fees, and potential residual returns. The transactions are structured as secured borrowings with the reverse mortgage loans included in the consolidated financial statements as reverse mortgage interests and the related financing included in other nonrecourse debt. Interest is accrued at a rate of 2.0%2.3% to 6.0% on the outstanding securitized notes and recorded as interest expense in consolidated statements of operations. The HECM securitizations are callable with expected weighted average lives of less than one to fourthree years. The Company may re-securitize the previously called loans from earlier HECM securitizations to achieve a lower cost of funds.

Nonrecourse Debt – Legacy Assets
During November 2009, the Company completed the securitization of approximately $222 of Asset-Backed Securities (“ABS”), which was accounted for as a secured borrowing. This structure resulted in the Company carrying the securitized mortgage loans in its consolidated balance sheets and recognizing the asset-backed certificates acquired by third parties. The principal and interest on these notes are paid using the cash flows from the underlying mortgage loans, which serve as collateral for the debt. The interest rate paid on the outstanding securities is 7.5%, which is subject to an available funds cap. The total outstanding principal balance on the underlying mortgage loans serving as collateral for the debt was approximately $156 and $160 at March 31, 2019 and December 31, 2018, respectively. The UPB on the outstanding loans were $26 and $29 at March 31, 2019 and December 31, 2018, respectively, and the carrying value of the nonrecourse debt were $26 and $29, respectively.

Financial Covenants
The Company’s borrowing arrangements and credit facilities contain various financial covenants which primarily relate to required tangible net worth amounts, liquidity reserves, leverage requirements, and profitability requirements.requirements, which are measured at the Company’s operating subsidiary, Nationstar Mortgage LLC. The Company was in compliance with its required financial covenants as of March 31, 2019.

The Company is required to maintain a minimum tangible net worth of at least $682 as of each quarter-end related to its outstanding Master Repurchase Agreements on its outstanding repurchase facilities. As of March 31, 2019, the Company was in compliance with these minimum tangible net worth requirements.2020.



11. Payables and Other Liabilities

Payables and other liabilities consist of the following:
 Successor
 March 31, 2019 December 31, 2018
Loans subject to repurchase from Ginnie Mae$774
 $266
Payables to servicing and subservicing investors483
 494
Operating lease liability142
 
Payables to GSEs and securitized trusts57
 105
MSR purchases payable including advances30
 182
Other Liabilities489
 496
Total payables and other liabilities$1,975
 $1,543
Payables and other liabilitiesMarch 31, 2020 December 31, 2019
Loans subject to repurchase right from Ginnie Mae$468
 $560
Payables to servicing and subservicing investors407
 423
Derivative financial instruments223
 15
Payable to GSEs and securitized trusts148
 182
Operating lease liabilities125
 135
Other liabilities594
 701
Total payables and other liabilities$1,965
 $2,016

Loans Subject to Repurchase Right from Ginnie Mae
See Note 8, Other Assets, for a description of assets and liabilities related to loans subject to repurchase right from Ginnie Mae. The amount as of March 31, 2019 includes $510 related to Pacific Union.

Payables to Servicing and Subservicing Investors and Payables to GSEs and Securitized Trusts
Payables to servicing and subservicing investors, GSEs and securitized trusts represent amounts due to investors, GSEs and securitized trusts in connection with loans serviced that are paid from collections of the underlying loans, insurance proceeds or proceeds from property disposal.

Operating lease liabilitiesDerivative Financial Instruments
See Note 9, Derivative Financial Instruments, for further details on derivative financial instruments.

Operating lease liabilities are recognized as a result of adoption of ASC 842. Lease Liabilities
See Note 7, Leases, for additional information.further details on operating lease liabilities.


MSR purchases payable including advancesPurchases Payable Including Advances
MSR purchases payable including advances represents the amounts owed to the seller in connection with the purchase of MSRs.

Other Liabilities
Other liabilities primarily include accrued bonus and payroll, accrued interest, accrued legal expenses, payablepayables to insurance carriers and insurance cancellation reserves, derivative financial instruments, repurchase reserves, accounts payable and other accrued liabilities. Payables to insurance carriers and insurance cancellation reserves consist of insurance premiums received from borrower payments awaiting disbursement to the insurance carrier and/or amounts due to third-party investors on liquidated loans. See Note 9, Derivative Financial Instrument, for further details on derivative financial instruments.

The following table sets forth the activities of the repurchase reserves:
Successor  Predecessor
Repurchase ReservesThree Months Ended March 31, 2019  Three Months Ended March 31, 2018Three Months Ended March 31, 2020 Three Months Ended March 31, 2019
Balance - beginning of period$8
  $9
$25
 $8
Provisions(1)
8
  1
Provisions5
 8
Releases
  (1)(1) 
Charge-offs
  
Balance - end of period$16
  $9
$29
 $16

(1)
Provision for the three months ended March 31, 2019 is primarily due to repurchase reserve liability assumed in connection with the acquisition of Pacific Union. See Note 2, Acquisitions for further information.

The provision for repurchases represents an estimate of losses to be incurred on the repurchase of loans or indemnification of purchaser’s losses related to forward loans. Certain sale contracts and GSE standards require the Predecessor and subsequently the Company to repurchase a loan or indemnify the purchaser or insurer for losses if a borrower fails to make initial loan payments or if the accompanying mortgage loan fails to meet certain customary representations and warranties such as the manner of origination, the nature and extent of underwriting standards.

In the event of a breach of the representations and warranties, the Predecessor and subsequently the Company may be required to either repurchase the loan or indemnify the purchaser for losses it sustains on the loan. In addition, an investor may request that the Predecessor and subsequently the Company refund a portion of the premium paid on the sale of mortgage loans if a loan is prepaid within a certain amount of time from the date of sale. The Predecessor and the Company record a reserve for estimated losses associated with loan repurchases, purchaser indemnification and premium refunds. The provision for repurchase losses is charged against net gain on mortgage loans held for sale. A release of repurchase reserves is recorded when the Predecessor and Company’s assessment reveals that previously recorded reserves are no longer needed.

A selling representation and warranty framework was introduced by the GSEs in 2013 and enhanced in 2014 that helps address concerns of loan sellers with respect to loan repurchase risk. Under the framework, a GSE will not exercise its remedies, including the issuance of repurchase requests, for breaches of certain selling representations and warranties if a mortgage meets certain eligibility requirements. For loans sold to GSEs on or after January 1, 2013, repurchase risk for Home Affordable Refinance Program (“HARP”) loans is lowered if the borrower stays current on the loan for 12 months and representation and warranty risks are limited for non-HARP loans that stay current for 36 months.underwriting standards.

The Company regularly evaluates the adequacy of repurchase reserves based on trends in repurchase and indemnification requests, actual loss experience, settlement negotiation, estimated future loss exposure and other relevant factors including economic conditions. Current loss rates have significantly declined attributable to stronger underwriting standards and due to the falloff of loans underwritten prior to the mortgage loan crisis period prior to 2008. The Company believes its reserve balance as of March 31, 20192020 is sufficient to cover loss exposure associated with repurchase contingencies.


12. Securitizations and Financings

Variable Interest Entities (VIE)
In the normal course of business, the Company enters into various types of on- and off-balance sheet transactions with special purpose entities (“SPEs”) determined to be VIEs, which primarily consist of securitization trusts established for a limited purpose. Generally, these SPEs are formed for the purpose of securitization transactions in which the Company transfers assets to an SPE, which then issues to investors various forms of debt obligations supported by those assets.

The Company has determined that the SPEs created in connection with the (i) Nationstar Home Equity Loan Trust 2009-A, (ii) Nationstar Mortgage Advance Receivables Trust (NMART), (iii)(ii) Nationstar Agency Advance Financing Trust (NAAFT) and (iv)(iii) Nationstar Advance Agency Receivables Trust (NAART) should be consolidated as the Company is the primary beneficiary of each of these entities. Also, the Company consolidated four reverse mortgage SPEs as it is the primary beneficiary of each of these entities. These SPEs include the Nationstar HECM Loan Trusts.

A summary of the assets and liabilities of the Company’s transactions with VIEs included in the Company’s consolidated financial statements is presented below.below:
SuccessorMarch 31, 2020 December 31, 2019
March 31, 2019 December 31, 2018
Transfers
Accounted for as
Secured
Borrowings
 Reverse Secured Borrowings Transfers
Accounted for as
Secured
Borrowings
 Reverse Secured Borrowings
Consolidated transactions with VIEsTransfers
Accounted for as
Secured
Borrowings
 Reverse Secured Borrowings Transfers
Accounted for as
Secured
Borrowings
 Reverse Secured Borrowings
Assets              
Restricted cash$98
 $49
 $70
 $63
$53
 $43
 $66
 $42
Reverse mortgage interests, net
 6,319
 
 6,770
Reverse mortgage interests, net(1)

 4,878
 
 5,230
Advances and other receivables, net605
 
 628
 
498
 
 540
 
Mortgage loans held for investment, net117
 
 118
 
Other assets
 
 
 
Total assets$820
 $6,368
 $816
 $6,833
$551
 $4,921
 $606
 $5,272
              
Liabilities              
Advance facilities(1)
$488
 $
 $505
 $
Advance facilities(2)
$407
 $
 $359
 $
Payables and other liabilities1
 1
 1
 1

 1
 1
 1
Participating interest financing
 5,319
 
 5,607

 4,045
 
 4,284
HECM Securitizations (HMBS)              
Trust 2017-2
 207
 
 231
Trust 2018-1
 252
 
 284
Trust 2019-2
 297
 
 333
Trust 2019-1
 269
 
 302
Trust 2018-3
 190
 
 209
Trust 2018-2
 213
 
 250

 137
 
 148
Trust 2018-3
 312
 
 326
Nonrecourse debt–legacy assets26
 
 29
 
Total liabilities$515
 $6,304
 $535
 $6,699
$407
 $4,939
 $360
 $5,277

(1) 
Amounts include net purchase discount of $60 and $46 as of March 31, 2020 and December 31, 2019, respectively.
Advance facilities(2)
Amounts include the Nationstar agency advance financing facility and notes payable recorded by the Nationstar Mortgage Advance Receivable Trust, and the Nationstar Agency Advance Receivables Trust. Refer to Notes Payable in Note 10, Indebtedness, for additional information.

The following table shows a summary of the outstanding collateral and certificate balances for securitization trusts for which the Company was the transferor, including any retained beneficial interests and MSRs, that were not consolidated by the Company.Company:
Successor
March 31, 2019 December 31, 2018
Total collateral balances$1,811
 $1,873
Unconsolidated securitization trustsMarch 31, 2020 December 31, 2019
Total collateral balances - UPB$1,460
 $1,503
Total certificate balances$1,757
 $1,817
$1,467
 $1,512

The Company has not retained any variable interests in the unconsolidated securitization trusts that were outstanding as of March 31, 20192020 and December 31, 20182019 and therefore does not have a significant maximum exposure to loss related to these unconsolidated VIEs.


A summary of mortgage loans transferred by the Company to unconsolidated securitization trusts that are 60 days or more past due are presented below.below:
Successor
Principal Amount of Loans 60 Days or More Past DueMarch 31, 2019 December 31, 2018
Principal Amount of Transferred Loans 60 Days or More Past DueMarch 31, 2020 December 31, 2019
Unconsolidated securitization trusts$252
 $285
$184
 $193


13. Stockholders' Equity

UponEquity-based awards under the consummation of the Merger, the Company assumed and adopted the Nationstar Mortgage Holdings Inc. Second Amended and Restated 20122019 Omnibus Incentive Compensation Plan (“2012(the “2019 Plan”), as may be amended, that offers equity-based awards include (i) restricted stock units (“RSUs”) granted to certain key employees of the Company, consultants, and non-employee directors.

The equity-based awards include restricteddirectors and (ii) performance stock units (“RSUs”PSUs”) granted to employees. These awardscertain executive officers. The RSUs are valued at the fair market value of the Company’s common stock on the grant date as defined in the 20122019 Plan. The PSUs are valued at the fair market value of the Company’s common stock on the grant date as defined in the 2019 Plan and a Monte Carlo simulation model. During the three months ended March 31, 2020 and 2019, and 2018, certain key employees of the Company, consultants, and Predecessornon-employee directors of the Company were granted 1,873 thousand1.1 million and 934 thousand1.9 million RSUs, respectively. The stock awards for employees generally vest in equal installments of 33.3%, 33.3% and 33.4% respectively on each of the first three anniversaries of the awards, provided that (i) the participant remains continuously employed with the Company during that time or (ii) the participant’s employment has terminated by reason of retirement. The stock awards for non-employee directors generally vest the earlier of (a) the first anniversary of the grant date or (b) the date of the next annual stockholders meeting following the grant date. In addition, upon death disability or generally a change in control of the Company,disability, the unvested shares of an award will vest. The value ofDuring the stock awards is measured based on the market value of common stockthree months ended March 31, 2020, certain executives of the Company or its Predecessorwere granted 0.5 million PSUs. For the 2020 PSU program, PSUs are eligible to vest and be settled into shares of Common Stock in an amount between 0% and 200% of a target award based on achievement of total shareholder return performance vesting criteria over a period of three years beginning March 1, 2020, with one-third of the grant date.units also eligible to vest based on performance through March 1, 2021.

The Company and the Predecessor recorded $4 and $4 of expenses related to equity-based awards during the three months ended March 31, 20192020 and 2018,2019, respectively.


14. Earnings Per Share

The Company computes earnings per share using the two-class method, which is an earnings allocation formula that determines earnings per share for common stock and any participating securities according to dividends declared (whether paid or unpaid) and participation rights in undistributed earnings. The Series A Preferred Stock is considered participating securities because it has dividend rights determined on an as-converted basis in the event of Company’s declaration of a dividend or distribution for common shares.


The following table sets forth the computation of basic and diluted net (loss) incomeloss per common share (amounts in millions, except per share amounts).:
Computation of earnings per shareThree Months Ended March 31, 2020 Three Months Ended March 31, 2019
Net loss attributable to Mr. Cooper$(168) $(186)
Less: Undistributed earnings attributable to participating stockholders
 
Net loss attributable to common stockholders$(168) $(186)
Successor  Predecessor   
Three Months Ended March 31, 2019  Three Months Ended March 31, 2018
Net (loss) income attributable to Successor/Predecessor$(186)  $160
Less: Undistributed earnings attributable to participating stockholders
  
Net (loss) income attributable to common stockholders$(186)  $160
    
Net (loss) income per common share attributable to Successor/Predecessor:    
Net loss per common share attributable to Mr. Cooper:   
Basic$(2.05)  $1.63
$(1.84) $(2.05)
Diluted$(2.05)  $1.61
$(1.84) $(2.05)
       
Weighted average shares of common stock outstanding (in thousands):       
Basic90,828
  97,873
91,385
 90,828
Dilutive effect of stock awards
  1,238
Dilutive effect of participating securities
  
Dilutive effect of stock awards(1)

 
Dilutive effect of participating securities(1)

 
Diluted90,828
  99,111
91,385
 90,828

(1)
Due to year-to-date loss, the Company excluded potential common shares from the computation of diluted EPS because inclusion would be antidilutive.


15. Income Taxes

The components of income tax (benefit) expense on continuing operationsbenefit were as follows:
 Successor  Predecessor
 Three Months Ended March 31, 2019  Three Months Ended March 31, 2018
(Loss) income before income tax expense (benefit)$(233)  $206
     
Income tax (benefit) expense$(47)  $46
     
Effective tax rate20.3%  22.4%
Income taxesThree Months Ended March 31, 2020 Three Months Ended March 31, 2019
Loss before income tax benefit$(239) $(233)
    
Income tax benefit$(68) $(47)
    
Effective tax rate(1)
28.4% 20.3%

(1)
Effective tax rate is calculated using whole numbers.

For the three months ended March 31, 2020, the effective tax rate differed from the statutory federal rate of 21% primarily due to state income taxes, as well as unfavorable permanent differences including executive compensation disallowed under Internal Revenue Code Section 162(m). The increase in the effective tax rate as compared to the three months ended March 31, 2019 is primarily attributable to the increased relative unfavorable tax impacts of the permanent differences on the annual effective rate.

For the three months ended March 31, 2019, the effective tax rate differed from the statutory federal rate of 21% primarily due to permanent differences including executive compensation disallowed under Internal Revenue Code Section 162(m) and nondeductible meals and entertainment expenses, as well as other recurring items such as the state tax benefit.

For the three months ended March 31, 2018 in the Predecessor period, the effective tax rate differed slightly from the statutory federal rate of 21% primarily due to permanent differences including executive compensation disallowed under Internal Revenue Code Section 162(m), favorable discrete adjustments in connection with the remediation of the Company’s uncertain tax position, and other recurring adjustments, such as state tax expense offset by excess tax benefit related to restricted share-based compensation.


16. Fair Value Measurements

Fair value is a market-based measurement, not an entity-specific measurement, and should be determined based on the assumptions that market participants would use in pricing the asset or liability. As a basis for considering market participant assumptions in fair value measurements, a three-tiered fair value hierarchy has been established based on the level of observable inputs used in the measurement of fair value (e.g., Level 1 representing quoted prices for identical assets or liabilities in an active market; Level 2 representing values using observable inputs other than quoted prices included within Level 1; and Level 3 representing estimated values based on significant unobservable inputs).

The following describes the methods and assumptions used by the Company in estimating fair values:

Cash and Cash Equivalents, Restricted Cash (Level 1) – The carrying amount reported in the consolidated balance sheets approximates fair value.

Mortgage Loans Held for Sale (Level 2) – The Company originates mortgage loans in the U.S. that it intends to sell into Fannie Mae, Freddie Mac and Ginnie Mae (collectively, the “Agencies”) MBS. Additionally, the Company holds mortgage loans that it intends to sell into the secondary markets via whole loan sales or securitizations. The Company measures newly originated prime residential mortgage loans held for sale at fair value.

Mortgage loans held for sale 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. Mortgage loans held for sale are valued on a recurring basis 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, including the value attributable to mortgage servicing and credit risk, (ii) current commitments to purchase loans or (iii) recent observable market trades for similar loans, adjusted for credit risk and other individual loan characteristics. As these prices are derived from market observable inputs, the Company classifies these valuations as Level 2 in the fair value disclosures.

The Company may acquire mortgage loans held for sale from various securitization trusts for which it acts as servicer through the exercise of various clean-up call options as permitted through the respective pooling and servicing agreements. The Company has elected to account for these loans at the lower of cost or market. The Company classifies these valuations as Level 2 in the fair value disclosures.


The Company may also purchase loans out of a Ginnie Mae securitization pool if that loan meets certain criteria, including being delinquent greater than 90 days. The Company has elected to carry these loans at fair value. See Note 6, Mortgage Loans Held for Sale and Investment, for more information.

Mortgage Loans Held for Investment (Level 3) – Mortgage loans held for investment primarily consist of nonconforming or subprime mortgage loans that were transferred in 2009 from mortgage loans held for sale at fair value and which the Company intends to hold these loans to their maturities. The Company determines the fair value of loans held for investment, on a recurring basis, based on various underlying attributes such as market participants’ views, loan delinquency, recent observable loan pricing and sales for similar loans, individual loan characteristics and internal market evaluation. These internal market evaluations require the use of judgment by the Company and can have a significant impact on the determination of the loan’s fair value. As these fair values are derived from internally developed valuation models, using observable inputs, the Company classifies these valuations as Level 3 in the fair value disclosures. See Note 6, Mortgage Loans Held for Sale and Investment, for more information.

Mortgage Servicing Rights – Fair Value (Level 3) – The Company estimates the fair value of its forward MSRs on a recurring basis using a process that combines the use of a discounted cash flow model and analysis of current market data to arrive at an estimate of fair value. The cash flow assumptions and prepayment assumptions used in the model are based on various factors, with the key assumptions being mortgage prepayment speeds, discount rates, ancillary revenues, earnings on escrowsescrow and costs to service. These assumptions are generated and applied based on collateral stratifications including product type, remittance type, geography, delinquency and coupon dispersion. These assumptions require the use of judgment by the Company and can have a significant impact on the fair value of the MSRs. Quarterly, management obtains third-party valuations to assess the reasonableness of the fair value calculations provided by the internal cash flow model. Because of the nature of the valuation inputs, the Company classifies these valuations as Level 3 in the fair value disclosures. See Note 3, Mortgage Servicing Rights and Related Liabilities, for more information.

Advances and Other Receivables, Net (Level 3) - Advances and other receivables, net are valued at their net realizable value after taking into consideration the reserves. Advances have no stated maturity. Their net realizable value approximates fair value as the net present value based on discounted cash flow is not materially different from the net realizable value. See Note 4, Advances and Other Receivables, Net for more information.

Reverse Mortgage Interests, Net (Level 3) – The Company’s reverse mortgage interests are primarily comprised of HECM loans that are insured by FHA and guaranteed by Ginnie Mae upon securitization. Quarterly, the Company estimates fair value using discounted cash flows, obtained from a third-party and supplemented with historical loss experience on similar assets, with the discount rate approximateapproximating that of similar financial instruments.instruments, as observed from recent trades with the HMBS. Key assumptions within the model are based on market participant benchmarks and include discount rates, cost to service, weighted average life of the portfolio, and estimated servicing feeparticipating income. Discounted cash flows are applied based on collateral stratifications and include loan rate type, loan status (active vs. inactive), and securitization. Prices are also influenced from both internal models and other observable inputs. The PredecessorCompany determined fair value for active reverse mortgageall loans based on pricingthe applicable tranches established during the Merger valuation. Tranches are segregated based on participation percentages, original loan status as of the recent securitizations with similar attributesMerger date, and characteristics, such as collateral values and prepayment speeds and adjusted as necessary for differences. The related timing of these transactions allowed the pricing to consider the current interest rate risk exposures. The fair value of inactive reverse mortgage loans was established based upon a discounted par value of thetypes, and loan derivedstatus (active vs inactive). Prices are also influenced from the Predecessor’sboth internal models and other observable inputs, including applicable forward interest rate curves. Additionally, historical loss factors experience on foreclosed loans.are considered within the overall valuation. Because of the unobservable nature of the valuation inputs, the Company classifies these valuations as Level 3 in the fair value disclosures. See Note 5, Reverse Mortgage Interests, Net for more information.


Derivative Financial Instruments (Level 2) – The Company enters into a variety of derivative financial instruments as part of its hedging strategy and measures these instruments at fair value on a recurring basis in the consolidated balance sheets. The majority of theseThese derivatives are exchange-traded or traded within highly active dealer markets. In order to determine the fair value of these instruments, the Company utilizes the exchange price or dealer market price for the particular derivative contract; therefore, these contracts are classified as Level 2. In addition, the Company enters into IRLCs and LPCs with prospective borrowers and other loan originators. These commitments are carried at fair value based on the fair value of underlying mortgage loans which are based on observable market data. The Company adjusts the outstanding IRLCs with prospective borrowers based on an expectation that it will be exercised, and the loan will be funded. IRLCs and LPCs are recorded in derivative financial instruments in the consolidated balance sheets. These commitments are classified as Level 2 in the fair value disclosures, as the valuations are based on market observable inputs. The Company has entered into Eurodollar futures contracts as part of its hedging strategy. The futures contracts are measured at fair value on a recurring basis and classified as Level 2 in the fair value disclosures as the valuation is based on market observable data. Derivative financial instruments are recorded in other assets and payables and other liabilities within the consolidated balance sheets. See Note 9, Derivative Financial InstrumentInstruments, for more information.

Advance Facilities and Warehouse Facilities (Level 2) – As the underlying warehouse and advance finance facilities bear interest at a rate that is periodically adjusted based on a market index, the carrying amount reported at amortized cost on the consolidated balance sheets approximates fair value. See Note 10, Indebtedness, for more information.


Unsecured Senior Notes (Level 1) – The fair value of unsecured senior notes, which are carried at amortized cost, is based on quoted market prices and is considered Level 1 from the market observable inputs used to determine fair value. See Note 10, Indebtedness, for more information.

Nonrecourse Debt – Legacy Assets (Level 3) – The Company estimates fair value based on the present value of future expected discounted cash flows with the discount rate approximating current market value for similar financial instruments. These prices are derived from a combination of internally developed valuation models and quoted market prices, and are classified as Level 3. See Note 10, Indebtedness, for more information.

Excess Spread Financing (Level 3) – The Company estimates fair value on a recurring basis based on the present value of future expected discounted cash flows with the discount rate approximating current market value for similar financial instruments. The cash flow assumptions and prepayment assumptions used in the model are based on various factors, with the key assumptions being mortgage prepayment speeds, average life, recapture rates and discount rate. As these prices are derived from a combination of internally developed valuation models and quoted market prices based on the value of the underlying MSRs, the Company classifies these valuations as Level 3 in the fair value disclosures. Excess spread financing is recorded in MSR related liabilities within the consolidated balance sheets. See Note 3, Mortgage Servicing Rights and Related Liabilities, for more information.

Mortgage Servicing Rights Financing Liability (Level 3) - The Company estimates fair value on a recurring basis based on the present value of future expected discounted cash flows with the discount rate approximating current market value for similar financial instruments. The cash flow assumptions and prepayment assumptions used in the model are based on various factors, with the key assumptions being advance financing rates and annual advance recovery rates. As these assumptions are derived from internally developed valuation models based on the value of the underlying MSRs, the Company classifies these valuations as Level 3 in the fair value disclosures. Mortgage servicing rights financing liability is recorded in MSR related liabilities within the consolidated balance sheets. See Note 3, Mortgage Servicing Rights and Related Liabilities, for more information.

Participating Interest Financing (Level 2)3) The Company estimates fair value based on the present value of future expected discounted cash flows with the discount rate approximating that of similar financial instruments. As the prices are derived from both internal models and other observable inputs, the Company classifies these valuations as Level 3 in the fair value disclosures. The Predecessor estimatedParticipating interest financing is recorded in other nonrecourse debt within the fair value using a market approach by utilizing the fair value of securities backed by similar participating interests in reverse mortgage loans. The Predecessor classified these valuations as Level 2 in the fair value disclosures.consolidated balance sheets. See Note 3,5, Reverse Mortgage Servicing Rights and Related LiabilitiesInterests, Net, and Note 10, Indebtedness, for more information.

HECM Securitizations (Level 3) – The Company estimates fair value using a market approach by utilizing the fair value of executed HECM securitizations. Since the executed HECM securitizations are private placements, the Company classifies these valuations as Level 3 in the fair value disclosures. The Predecessor estimated fair value of theHECM securitizations are recorded at amortized cost in other nonrecourse debt related to HECM securitization based onwithin the present value of future expected discounted cash flows with the discount rate approximating that of similar financial instruments. As the prices are derived from both internal models and other observable inputs, the Predecessor classified this as Level 3 in the fair value disclosures.consolidated balance sheets. See Note 10, Indebtedness for more information.


The following table presents the estimated carrying amount and fair value of the Company’s financial instruments and other assets and liabilities measured at fair value on a recurring basis.basis:
 Successor
 March 31, 2019
   Recurring Fair Value Measurements
 Total Fair Value Level 1 Level 2 Level 3
Assets       
Mortgage loans held for sale(1)
$2,170.2
 $
 $2,170.2
 $
Mortgage loans held for investment(1)
117.8
   
 117.8
Mortgage servicing rights(1)
3,481.0
 
 
 3,481.0
Derivative financial instruments       
IRLCs68.9
 
 68.9
 
Forward MBS trades1.3
 
 1.3
 
LPCs2.0
 
 2.0
 
Eurodollar futures(2)

 
 
 
Total assets$5,841.2
 $
 $2,242.4
 $3,598.8
Liabilities       
Derivative financial instruments       
IRLCs(2)
$
 $
 $
 $
Forward MBS trades21.3
 
 21.3
 
LPCs0.2
 
 0.2
 
Eurodollar futures(2)

 
 
 
Mortgage servicing rights financing33.7
 
 
 33.7
Excess spread financing1,309.2
 
 
 1,309.2
Total liabilities$1,364.4
 $
 $21.5
 $1,342.9

(1)
Based on the nature and risks of the underlying assets and liabilities, the fair value is presented for the aggregate account.
(2)
Fair values of the underlying assets and liabilities are less than $0.1 for the specified dates.

 March 31, 2020
   Recurring Fair Value Measurements
Fair value - Recurring basisTotal Fair Value Level 1 Level 2 Level 3
Assets       
Mortgage loans held for sale$3,922
 $
 $3,922
 $
Forward mortgage servicing rights3,109
 
 
 3,109
Derivative financial instruments       
IRLCs263
 
 263
 
Forward MBS trades6
 
 6
 
LPCs25
 
 25
 
Total assets$7,325
 $
 $4,216
 $3,109
Liabilities       
Derivative financial instruments       
Forward MBS trades$223
 $
 $223
 $
Mortgage servicing rights financing43
 
 
 43
Excess spread financing1,242
 
 
 1,242
Total liabilities$1,508
 $
 $223
 $1,285

SuccessorDecember 31, 2019
December 31, 2018  Recurring Fair Value Measurements
  Recurring Fair Value Measurements
Total Fair Value Level 1 Level 2 Level 3
Fair value - Recurring basisTotal Fair Value Level 1 Level 2 Level 3
Assets              
Mortgage loans held for sale(1)
$1,630.8
 $
 $1,630.8
 $
Mortgage loans held for investment(1)
119.1
 
 
 119.1
Forward mortgage servicing rights(1)
3,665.4
 
 
 3,665.4
Mortgage loans held for sale$4,077
 $
 $4,077
 $
Forward mortgage servicing rights3,496
 
 
 3,496
Derivative financial instruments              
IRLCs47.6
 
 47.6
 
135
 
 135
 
Forward MBS trades0.1
 
 0.1
 
7
 
 7
 
LPCs1.7
 
 1.7
 
12
 
 12
 
Eurodollar futures(2)

 
 
 
Total assets$5,464.7
 $
 $1,680.2
 $3,784.5
$7,727
 $
 $4,231
 $3,496
Liabilities              
Derivative financial instruments              
Forward MBS trades$19.3
 $
 $19.3
 $
$12
 $
 $12
 $
LPCs0.4
 
 0.4
 
3
 
 3
 
Eurodollar futures(2)

 
 
 
Mortgage servicing rights financing31.7
 
 
 31.7
37
 
 
 37
Excess spread financing1,184.4
 
 
 1,184.4
1,311
 
 
 1,311
Total liabilities$1,235.8
 $
 $19.7
 $1,216.1
$1,363
 $
 $15
 $1,348

(1)
Based on the nature and risks of the underlying assets and liabilities, the fair value is presented for the aggregate account.
(2)
Fair values of the underlying assets and liabilities are less than $0.1 for the specified dates.


The tabletables below presentspresent a reconciliation for all of the Company and Predecessor’sCompany’s Level 3 assets and liabilities measured at fair value on a recurring basis.basis:
SuccessorThree Months Ended March 31, 2020
Assets LiabilitiesAssets Liabilities
Three Months Ended March 31, 2019Mortgage servicing rights Mortgage loans held for investment Excess spread financing Mortgage servicing rights financing
Fair value - Level 3 assets and liabilitiesMortgage servicing rights Excess spread financing Mortgage servicing rights financing
Balance - beginning of period$3,665
 $119
 $1,184
 $32
$3,496
 $1,311
 $37
Total gains or losses included in earnings(399) 1
 (69) 2
(534) (35) 6
Payments received from borrowers
 (2) 
 
Purchases, issuances, sales, repayments and settlements            
Purchases409
 
 
 
24
 
 
Issuances66
 
 245
 
123
 24
 
Sales(260) 
 
 
Repayments
 
 (1) 
Settlements
 
 (50) 
Settlements and repayments
 (58) 
Balance - end of period$3,481
 $118
 $1,309
 $34
$3,109
 $1,242
 $43

PredecessorThree Months Ended March 31, 2019
Assets LiabilitiesAssets Liabilities
Three Months Ended March 31, 2018Mortgage servicing rights Excess spread financing Mortgage servicing rights financing
Fair value - Level 3 assets and liabilitiesMortgage servicing rights Excess spread financing Mortgage servicing rights financing
Balance - beginning of period$2,937
 $996
 $10
$3,665
 $1,184
 $32
Total gains or losses included in earnings170
 50
 24
(399) (69) 2
Purchases, issuances, sales, repayments and settlements          
Purchases19
 
 
409
 
 
Issuances68
 
 
66
 245
 
Sales
 
 
(260) 
 
Repayments
 
 
Settlements
 (45) 
Settlements and repayments
 (51) 
Balance - end of period$3,194
 $1,001
 $34
$3,481
 $1,309
 $34

As of March 31, 2020 and December 31, 2019, the Company had no financial instruments classified as mortgage loans held for investment as the related portfolio was sold in September 2019. During the three months ended March 31, 2019, the Company had an immaterial change in mortgage loans held for investment.

No transfers were made into or out of Level 3 fair value assets and liabilities for the Company and Predecessor for the three months ended March 31, 2020 and 2019, and 2018, respectively.


The tabletables below presentspresent a summary of the estimated carrying amount and fair value of the Company’s financial instruments.instruments:
SuccessorMarch 31, 2020
March 31, 2019
Carrying
Amount
 Fair Value
Carrying
Amount
 Fair Value
Level 1 Level 2 Level 3
Financial instruments
Carrying
Amount
 Level 1 Level 2 Level 3
Financial assets            
Cash and cash equivalents$181
 $181
 $
 $
$579
 $579
 $
 $
Restricted cash339
 339
 
 
266
 266
 
 
Advances and other receivables, net1,147
 
 
 1,147
685
 
 
 685
Reverse mortgage interests, net7,489
 
 
 7,501
5,955
 
 
 6,015
Mortgage loans held for sale2,170
 
 2,170
 
3,922
 
 3,922
 
Mortgage loans held for investment, net118
 
 
 118
Derivative financial instruments72
 
 72
 
294
 
 294
 
Financial liabilities              
Unsecured senior notes2,461
 2,516
 
 
Advance facilities578
 
 578
 
Warehouse facilities3,050
 
 3,050
 
Unsecured senior notes(1)
2,259
 2,055
 
 
Advance facilities(1)
489
 
 489
 
Warehouse facilities(1)
4,551
 
 4,551
 
Mortgage servicing rights financing liability34
 
 
 34
43
 
 
 43
Excess spread financing1,309
 
 
 1,309
1,242
 
 
 1,242
Derivative financial instruments22
 
 22
 
223
 
 223
 
Participating interest financing5,378
 
 
 5,364
HECM Securitization (HMBS)       
Trust 2017-1207
 
 
 206
Trust 2017-2252
 
 
 252
Trust 2018-1213
 
 
 212
Participating interest financing(1)
4,056
 
 
 4,056
HECM Securitization (HMBS)(1)
       
Trust 2019-2295
 
 
 295
Trust 2019-1268
 
 
 268
Trust 2018-3189
 
 
 189
Trust 2018-2312
 
 
 312
137
 
 
 137
Nonrecourse debt - legacy assets26
 
 
 25

(1)
The amounts are presented net of unamortized debt issuance costs, premium and discount.


       December 31, 2019
Successor
Carrying
Amount
 Fair Value
December 31, 2018
Carrying
Amount
 Fair Value
Level 1 Level 2 Level 3
Financial instruments
Carrying
Amount
 Level 1 Level 2 Level 3
Financial assets            
Cash and cash equivalents$242
 $242
 $
 $
$329
 $329
 $
 $
Restricted cash319
 319
 
 
283
 283
 
 
Advances and other receivables, net1,194
 
 
 1,194
988
 
 
 988
Reverse mortgage interests, net7,934
 
 
 7,942
6,279
 
 
 6,318
Mortgage loans held for sale1,631
 
 1,631
 
4,077
 
 4,077
 
Mortgage loans held for investment, net119
 
 
 119
Derivative financial instruments49
 
 49
 
153
 
 153
 
Financial liabilities              
Unsecured senior notes2,459
 2,451
 
 
Unsecured senior notes(1)
2,366
 2,505
 
 
Advance facilities595
 
 595
 
422
 
 422
 
Warehouse facilities2,349
 
 2,349
 
Warehouse facilities(1)
4,575
 
 4,575
 
Mortgage servicing rights financing liability32
 
 
 32
37
 
 
 37
Excess spread financing1,184
 
 
 1,184
1,311
 
 
 1,311
Derivative financial instruments20
 
 20
 
15
 
 15
 
Participating interest financing5,675
 
 
 5,672
HECM Securitization (HMBS)       
Trust 2017-2231
 
 
 230
Trust 2018-1284
 
 
 284
Participating interest financing(1)
4,299
 
 
 4,299
HECM Securitization (HMBS)(1)
       
Trust 2019-2331
 
 
 331
Trust 2019-1300
 
 
 300
Trust 2018-3208
 
 
 208
Trust 2018-2250
 
 
 249
148
 
 
 148
Trust 2018-3326
 
 
 326
Nonrecourse debt - legacy assets29
 
 
 28

(1)
The amounts are presented net of unamortized debt issuance costs, premium and discount.


17. Capital Requirements

Certain of the Company’s secondary market investors require minimum net worth (“capital”) requirements, as specified in the respective selling and servicing agreements. In addition, these investors may require capital ratios in excess of the stated requirements to approve large servicing transfers. To the extent that these requirements are not met, the Company’s secondary market investors may utilize a range of remedies ranging from sanctions, suspension or ultimately termination of the Company’s selling and servicing agreements, which would prohibit the Company from further originating or securitizing these specific types of mortgage loans or being an approved servicer.

Among the The Company’s various capital requirements related to its outstanding selling and servicing agreements are measured based on the most restrictive of these requires the Company to maintain a minimum adjusted net worth balance of $829.Company’s operating subsidiary, Nationstar Mortgage LLC. As of March 31, 2019,2020, the Company was in compliance with its selling and servicing capital requirements.



18. Commitments and Contingencies

Litigation and Regulatory Matters
The Company and its subsidiaries are routinely and currently involved in a significant number of legal proceedings, including, but not limited to, judicial, arbitration, regulatory and governmental proceedsproceedings related to matters that arise in connection with the conduct of the Company’s business. The legal proceedings are at varying stages of adjudication, arbitration or investigation and are generally based on alleged violations of consumer protection, securities, employment, contract, tort, common law fraud and other numerous laws, including, without limitation, the Equal Credit Opportunity Act, Fair Debt Collection Practices Act, Fair Credit Reporting Act, Real Estate Settlement Procedures Act, National Housing Act, Homeowners Protection Act, Service Member’s Civil Relief Act, Telephone Consumer Protection Act, Truth in Lending Act, Financial Institutions Reform, Recovery, and Enforcement Act of 1989, unfair, deceptive or abusive acts or practices in violation of the Dodd-Frank Act, the Securities Act of 1933, the Securities Exchange Act of 1934, the Home Mortgage Disclosure Act, Title 11 of the United States Code (aka the “Bankruptcy Code”), False Claims Act and Making Home Affordable loan modification programs.

In addition, along with others in its industry, the Company is subject to repurchase and indemnification claims and may continue to receive claims in the future, regarding alleged breaches of representations and warranties relating to the sale of mortgage loans, the placement of mortgage loans into securitization trusts or the servicing of mortgage loans securitizations. The Company is also subject to legal actions or proceedings related to loss sharing and indemnification provisions of its various acquisitions. Certain of the pending or threatened legal proceedings include claims for substantial compensatory, punitive and/or statutory damages or claims for an indeterminate amount of damages.

The Company’s business is also subject to extensive examinations, investigations and reviews by various federal, state and local governmental, regulatory and enforcement agencies. The Company has historically had a number of open investigations with these agencies and that trend continues. The Company is currently the subject of various governmental or regulatory investigations, subpoenas, examinations and inquiries related to its residential loan servicing and origination practices, bankruptcy and collections practices, its financial reporting and other aspects of its businesses. These matters include investigations by the Consumer Financial Protection Bureau (the “CFPB”), the Securities and Exchange Commission, the Executive Office of the United States Trustees, the Department of Justice, the Office of the Special Inspector General for the Troubled Asset Relief Program, the U.S. Department of Housing and Urban Development, the multi-state committee of mortgage banking regulators and various State Attorneys General. These specific matters and other pending or potential future investigations, subpoenas, examinations or inquiries may lead to administrative, civil or criminal proceedings or settlements, and possibly result in remedies including fines, penalties, restitution, or alterations in the Company’s business practices, and in additional expenses and collateral costs. Responding to these matters requires the Company to devote substantial resources, resulting in higher costs and lower net cash flows.

For example, the Company continues to progress towards resolution of certain legacy regulatory matters involving examination findings for alleged violations of certain laws related to the Company’s business practices. The Company has been in discussions with the multi-state committee of mortgage banking regulators and various State Attorneys General concerning a potential resolution of their investigations. The Company is continuing to cooperate with all parties. Inparties and in connection with these discussions, the Company previously recorded an accrual. These discussions may not result in a settlement of the matter; furthermore, any such settlement may exceed the amount accrued as of March 31, 2019.2020. Moreover, if the discussions do not result in a settlement, the regulators and State Attorneys General may seek to exercise their enforcement authority through litigation or other proceedings and seek injunctive relief, damages, restitution and civil monetary penalties, which could have a material adverse effect on the Company’s business, reputation, financial condition and results of operations.

Further, on April 24, 2018, the CFPB notified Nationstar that, in accordance with the CFPB’s discretionary Notice and Opportunity to Respond and Advise (“NORA”) process, the CFPB’s Office of Enforcement is considering whether to recommend that the CFPB take enforcement action against the Company, alleging violations of the Real Estate Settlement Procedures Act, the Consumer Financial Protection Act, and the Homeowners Protection Act, which stems from a 2014 examination. The purpose of a NORA letter is to provide a party being investigated an opportunity to present its position to the CFPB before an enforcement action may be recommended or commenced. The CFPB may seek to exercise its enforcement authority through settlement, administrative proceedings or litigation and seek injunctive relief, damages, restitution and civil monetary penalties, which could have a material adverse effect on the Company’s business, reputation, financial condition and results of operations. The Company has not recorded an accrual related to this matter as of March 31, 20192020 because it does not believe that the possible loss or range of loss arising from any such action is estimable. The Company is continuing to cooperate with the CFPB.


Similarly, the Company is in discussions with the Executive Office of the United States Trustees concerning certain legacy issues with respect to bankruptcy servicing practices.  In connection with these discussions, the Company is undertaking certain voluntary remediation activities with respect to loans at issue in these matters. While the Company and the Executive Office of the United States Trustees are engaged in discussions to potentially resolve these issues, there is no guarantee a resolution will occur.  Moreover, if the discussions do not result in a resolution, the Executive Office of the United States Trustees may seek redress through litigation or other proceedings and seek injunctive relief, damages and restitution in addition to the remediation activities, which could have a material adverse effect on the Company’s business, reputation, financial condition and results of operations. However, the Company believes it is premature to predict the potential outcome or to estimate the financial impact to the Company in connection with any potential action or settlement arising from this matter, including the voluntary remediation activities undertaken and to be undertaken by the Company. 

In addition, the Company is a defendant in a class action proceeding originally filed in state court in March 2012 and then removed to the United States District Court for the Eastern District of Washington under the caption Laura Zamora Jordan v. Nationstar Mortgage LLC. The suit was filed on behalf of a class of Washington borrowers and challenges property preservation measures the Company took, as loan servicer, after the borrowers defaulted and the Company’s vendors determined that the borrowers had vacated or abandoned their properties. The case raises claims for (i) common law trespass, (ii) statutory trespass, and (iii) violation of Washington’s Consumer Protection Act, and seeks recovery of actual, statutory, and treble damages, as well as attorneys’ fees and litigation costs. On July 25, 2018, the Company entered into a settlement agreement to resolve this matter. The parties are currently seeking approval of the final settlement from the court. The Company is pursuing reimbursement of the settlement payment from the owners of the loans it serviced, but there can be no assurance that the Company would prevail with any claims for reimbursement.

The Company is a defendant in a proceeding filed on January 2, 2018 in the U.S. District Court for the Northern District of California under the caption Collateral Analytics LLC v. Nationstar Mortgage LLC et al. The plaintiff alleges that the Company misappropriated plaintiff’s intellectual property for the purpose of replicating plaintiff’s products. The case raises federal and state law claims for misappropriation of trade secrets and breach of contract and seeks an award of actual damages, unjust enrichment, lost profits and/or a reasonable royalty, exemplary damages and injunctive relief preventing further misuse or disclosure of plaintiff’s intellectual property. The Company believes it has meritorious defenses and will vigorously defend itself in this matter.

The Company is also a defendant in a proceeding filed on October 23, 2015 in the U.S. District Court for the Central District of California under the caption Alfred Zaklit and Jessy Zaklit, individually and on behalf of all others similarly situated v. Nationstar Mortgage LLC et al. The plaintiff alleges that the Company improperly recorded telephone calls without the knowledge or consent of borrowers in violation of the California Penal Code. On July 24, 2017, the court certified a class comprised of California borrowers who, from October 2014 to May 2016, participated in outbound telephone conversations with the Company’s employees who recorded the conversations without first informing the borrowers that the conversations were being recorded. The class seeks statutory damages and attorney’s fees. On September 10, 2018, the Company reached an agreement in principal to settle this matter, and the parties are currently seeking approval of the settlement from the court.

The Company seeks to resolve all legal proceedings and other matters in the manner management believes is in the best interest of the Company and contests liability, allegations of wrongdoing and, where applicable, the amount of damages or scope of any penalties or other relief sought as appropriate in each pending matter. The Company has entered into agreements with a number of entities and regulatory agencies that toll applicable limitations periods with respect to their claims.


On at least a quarterly basis, the Company assesses its liabilities and contingencies in connection with outstanding legal and regulatory and governmental proceedings utilizing the latest information available. Where available information indicates that it is probable, a liability has been incurred, and the Company can reasonably estimate the amount of the loss, an accrued liability is established. The actual costs of resolving these proceedings may be substantially higher or lower than the amounts accrued.

As a legal matter develops, the Company, in conjunction with any outside counsel handling the matter, evaluates on an ongoing basis whether such matter presents a loss contingency that is both probable and estimable. If, at the time of evaluation, the loss contingency is not both probable and reasonably estimable, the matter will continue to be monitored for further developments that would make such loss contingency both probable and reasonably estimable. Once the matter is deemed to be both probable and reasonably estimable, the Company will establish an accrued liability and record a corresponding amount to legal-related expense. The Company will continue to monitor the matter for further developments that could affect the amount of the accrued liability that has been previously established. Legal-related expense for the Company, and Predecessor, which includes legal settlements and the fees paid to external legal service providers, of $11$15 and $4$11 for the three months ended March 31, 20192020 and 2018,2019, respectively, was included in general and administrative expenses on the consolidated statements of operations.


For a number of matters for which a loss is probable or reasonably possible in future periods, whether in excess of a related accrued liability or where there is no accrued liability, the Company may be able to estimate a range of possible loss. In determining whether it is possible to provide an estimate of loss or range of possible loss, the Company reviews and evaluates its material legal matters on an ongoing basis, in conjunction with any outside counsel handling the matter. For those matters for which an estimate is possible, management currently believes the aggregate range of reasonably possible loss is $14$17 to $36$47 in excess of the accrued liability (if any) related to those matters as of March 31, 2019.2020. This estimated range of possible loss is based upon currently available information and is subject to significant judgment, numerous assumptions and known and unknown uncertainties. The matters underlying the estimated range will change from time to time, and actual results may vary substantially from the current estimate. Those matters for which an estimate is not possible are not included within the estimated range. Therefore, this estimated range of possible loss represents what management believes to be an estimate of possible loss only for certain matters meeting these criteria. It does not represent the Company’s maximum loss exposure and the Company cannot provide assurance that its litigations reserves will not need to be adjusted in the future. Thus, the Company’s exposure and ultimate losses may be higher, possibly significantly so, than the amounts accrued or this aggregate amount.

In the Company’s experience, legal proceedings are inherently unpredictable. One or more of the following factors frequently contribute to this inherent unpredictability: the proceeding is in its early stages; the damages sought are unspecified, unsupported or uncertain; it is unclear whether a case brought as a class action will be allowed to proceed on that basis or, if permitted to proceed as a class action, how the class will be defined; the other party is seeking relief other than or in addition to compensatory damages (including, in the case of regulatory and governmental investigations and inquiries, the possibility of fines and penalties); the matter presents meaningful legal uncertainties, including novel issues of law; the Company has not engaged in meaningful settlement discussions; discovery has not started or is not complete; there are significant facts in dispute; predicting possible outcomes depends on making assumptions about future decisions of courts or governmental or regulatory bodies or the behavior of other parties; and there are a large number of parties named as defendants (including where it is uncertain how damages or liability, if any, will be shared among multiple defendants). Generally, the less progress that has been made in the proceedings or the broader the range of potential results, the harder it is for the Company to estimate losses or ranges of losses that is reasonably possible the Company could incur.

Based on current knowledge, and after consultation with counsel, management believes that the current legal accrued liability within payables and accrued liabilities, is appropriate, and the amount of any incremental liability arising from these matters is not expected to have a material adverse effect on the consolidated financial condition of the Company, although the outcome of such proceedings could be material to the Company’s operating results and cash flows for a particular period depending, on among other things, the level of the Company’s revenues or income for such period. However, in the event of significant developments on existing cases, it is possible that the ultimate resolution, if unfavorable, may be material to the Company’s consolidated financial statements.


Other Loss Contingencies
As part of the Company’s ongoing operations, it acquires servicing rights of forward and reverse mortgage loan portfolios that are subject to indemnification based on the representations and warranties of the seller. From time to time, the Company will seek recovery under these representations and warranties for incurred costs. The Company believes all balances sought from sellers recorded in advances and other receivables and reverse mortgage interests represent valid claims. However, the Company acknowledges that the claims process can be prolonged due to the required time to perfect claims at the loan level. Because of the required time to perfect or remediate these claims, management relies on the sufficiency of documentation supporting the claim, current negotiations with the counterparty and other evidence to evaluate whether a reserve is required for non-recoverable balances. In the absence of successful negotiations with the seller, all amounts claimed may not be recovered. Balances may be written-off and charged against earnings when management identifies amounts where recoverability from the seller is not likely. As of March 31, 2019,2020, the Company believes all recorded balances for which recovery is sought from the seller are valid claims, and no evidence suggests additional reserves are warranted at this time.warranted.

Loan and Other Commitments
The Company enters into IRLCs with prospective borrowers whereby the Company commits to lend a certain loan amount under specific terms and interest rates to the borrower. The Company also enters into LPCs with prospective sellers. These loan commitments are treated as derivatives and are carried at fair value. See Note 9, Derivative Financial InstrumentInstruments, for more information.


The Company and the Predecessor had certain reverse MSRs, reverse MSLs and reverse mortgage loans related to approximately $27,014$21,590 and $28,415$22,725 of UPB in reverse mortgage loans as of March 31, 20192020 and December 31, 2018,2019, respectively. As a servicer for these reverse mortgage loans, among other things, the Company is obligated to fund borrowers’ draws to the loan customers as required in accordance with the loan agreement. As of March 31, 20192020 and December 31, 2018,2019, the Company’s maximum unfunded advance obligation to fund borrower draws related to these MSRs and loans was approximately $3,005$2,504 and $3,128,$2,617, respectively. Upon funding any portion of these draws, the Company and the Predecessor expectexpects to securitize and sell the advances in transactions that will be accounted for as secured borrowings.


19. Business Segment Reporting

Upon consummation of the Merger with Nationstar, the Company has identified four reportable segments: Servicing, Originations, Xome and Corporate and other. The Company’s segments are based upon the Company’s organizational structure, which focuses primarily on the services offered. Corporate functional expenses are allocated to individual segments based on the actual cost of services performed based on direct resource utilization, estimate of percentage use for shared services or headcount percentage for certain functions. Facility costs are allocated to individual segments based on cost per headcount for specific facilities utilized. Group insurance costs are allocated to individual segments based on global cost per headcount. Non-allocated corporate expenses include the administrative costs of executive management and other corporate functions that are not directly attributable to Company’s operating segments. Revenues generated on inter-segment services performed are valued based on similar services provided to external parties.


The following tables present financial information by segment.segment:
SuccessorThree Months Ended March 31, 2020
Three Months Ended March 31, 2019
Servicing Originations Xome Eliminations Total Operating Segments Corporate and Other Consolidated
Financial information by segmentServicing Originations Xome Elimination Total Operating Segments Corporate/Other Consolidated
Revenues                          
Service related, net$8
 $15
 $96
 $(35) $84
 $
 $84
$(180) $20
 $106
 $(1) $(55) $2
 $(53)
Net gain on mortgage loans held for sale
 131
 
 35
 166
 
 166
34
 297
 
 
 331
 
 331
Total revenues8
 146
 96
 
 250
 
 250
(146) 317
 106
 (1) 276
 2
 278
Total Expenses195
 104
 99
 
 398
 45
 443
Other income (expenses)
 
 
 
   
 
Total expenses149
 166
 96
 (1) 410
 34
 444
Other income (expenses), net:
 
 
 
   
 
Interest income115
 17
 
 
 132
 2
 134
83
 34
 
 
 117
 1
 118
Interest expense(114) (18) 
 
 (132) (57) (189)(113) (27) 
 
 (140) (52) (192)
Other
 4
 11
 
 15
 
 15
Total Other Income (Expenses), Net1
 3
 11
 
 15
 (55) (40)
Other income (expenses), net
 
 1
 
 1
 
 1
Total other income (expenses), net(30) 7
 1
 
 (22) (51) (73)
(Loss) income before income tax (benefit) expense$(186) $45
 $8
 $
 $(133) $(100) $(233)$(325) $158
 $11
 $
 $(156) $(83) $(239)
Depreciation and amortization for property and equipment and intangible assets$4
 $3
 $4
 $
 $11
 $10
 $21
$3
 $3
 $3
 $
 $9
 $10
 $19
Total assets$13,642
 $4,865
 $502
 $(4,100) $14,909
 $2,737
 $17,646
$10,142
 $9,608
 $534
 $(5,964) $14,320
 $3,293
 $17,613

PredecessorThree Months Ended March 31, 2019
Three Months Ended March 31, 2018
Servicing Originations Xome Eliminations Total Operating Segments Corporate and Other Consolidated
Financial information by segmentServicing Originations Xome Elimination Total Operating Segments Corporate/Other Consolidated
Revenues                          
Service related, net$395
 $15
 $65
 $(11) $464
 $
 $464
$(27) $15
 $96
 $
 $84
 $
 $84
Net gain on mortgage loans held for sale
 113
 
 11
 124
 
 124
35
 131
 
 
 166
 
 166
Total revenues395
 128
 65
 
 588
 
 588
8
 146
 96
 
 250
 
 250
Total Expenses182
 109
 52
 
 343
 21
 364
Other income (expenses)             
Total expenses195
 104
 99
 
 398
 45
 443
Other income (expenses), net:             
Interest income126
 15
 
 
 141
 4
 145
115
 17
 
 
 132
 2
 134
Interest expense(118) (15) 
 
 (133) (38) (171)(114) (18) 
 
 (132) (57) (189)
Other(1) 
 9
 
 8
 
 8
Total Other Income (Expenses), Net7
 
 9
 
 16
 (34) (18)
Income (loss) before income tax expense (benefit)$220
 $19
 $22
 $
 $261
 $(55) $206
Other income, net
 4
 11
 
 15
 
 15
Total other income (expenses), net1
 3
 11
 
 15
 (55) (40)
(Loss) income before income tax (benefit) expense$(186) $45
 $8
 $
 $(133) $(100) $(233)
Depreciation and amortization for property and equipment and intangible assets$7
 $3
 $3
 $
 $13
 $2
 $15
$4
 $3
 $4
 $
 $11
 $10
 $21
Total assets$15,224
 $4,710
 $413
 $(3,302) $17,045
 $819
 $17,864
$13,642
 $4,865
 $502
 $(4,100) $14,909
 $2,737
 $17,646



CAUTIONS REGARDING FORWARD-LOOKING STATEMENTS

This report contains forward-looking statements within the meaning of the U.S. federal securities laws. These forward-looking statements include, without limitation, statements concerning plans, objectives, goals, projections, strategies, core initiatives, future events or performance, and underlying assumptions and other statements, which are not statements of historical facts, including the projected impact of COVID-19 on our business, financial performance and operating results. When used in this discussion, the words “anticipate,” “appears,” “believe,” “foresee,” “intend,” “should,” “expect,” “estimate,” “project,” “plan,” “may,” “could,” “will,” “are likely” and similar expressions are intended to identify forward-looking statements. These statements involve predictions of our future financial condition, performance, plans and strategies and are thus dependent on a number of factors including, without limitation, assumptions and data that may be imprecise or incorrect. Specific factors that may impact performance or other predictions of future actions have, in many but not all cases, been identified in connection with specific forward-looking statements. As with any projection or forecast, forward-looking statements are inherently susceptible to uncertainty and changes in circumstances, and we are under no obligation to, and express disclaim any obligation, to update or alter our forward-looking statements, whether as a result of new information, future events or otherwise.

A number of important factors exist that could cause future results to differ materially from historical performance and these forward-looking statements. Factors that might cause such a difference include, but are not limited to:

the severity and duration of the COVID-19 pandemic; the pandemic’s impact on the U.S. and global economies; and federal, state and local governmental responses to the pandemic
our ability to maintain or grow the size of our servicing portfolio;
our ability to maintain or grow our originations volume and profitability;
our ability to recapture voluntary prepayments related to our existing servicing portfolio;
our shift in the mix of our servicing portfolio to subservicing, which is highly concentrated;
delays in our ability to collect or be reimbursed for servicing advances;
our ability to obtain sufficient liquidity and capital to operate our business;
changes in prevailing interest rates;
our ability to finance and recover costs of our reverse servicing operations;
our ability to successfully implement our strategic initiatives;
our ability to realize anticipated benefits of our previous acquisitions;
our ability to use net operating loss carryforwards and other tax attributes;
changes in our business relationships or changes in servicing guidelines with Fannie Mae, Freddie Mac and Ginnie Mae;
Xome’s ability to compete in highly competitive markets;
our ability to pay down debt;
our ability to manage legal and regulatory examinations and enforcement investigations and proceedings, compliance requirements and related costs;
our ability to prevent cyber intrusions and mitigate cyber risks; and
our ability to maintain our licenses and other regulatory approvals.

All of these factors are difficult to predict, contain uncertainties that may materially affect actual results and may be beyond our control. New factors emerge from time to time, and it is not possible for our management to predict all such factors or to assess the effect of each such new factor on our business. Although we believe that the assumptions underlying the forward-looking statements contained herein are reasonable, any of the assumptions could be inaccurate, and any of these statements included herein may prove to be inaccurate. Given the significant uncertainties inherent in the forward-looking statements included herein, the inclusion of such information should not be regarded as a representation by us or any other person that the results or conditions described in such statements or our objectives and plans will be achieved. Please refer to Risk Factor, and Management’s Discussion and Analysis of Financial Condition and Results of Operations, included in this report and in our Annual Report on Form 10-K for the year ended December 31, 2019 for further information on these and other risk factors affecting us.


Item 2.Management’s Discussion and Analysis of Financial Condition and Results of Operations

Management’s discussion and analysis of financial condition and results of operations (“MD&A”) should be read in conjunction with the accompanying unaudited consolidated financial statements and in conjunction with our Annual Report on Form 10-K for the year ended December 31, 2019. The following discussion contains, in addition to the historical information, forward-looking statements that include risks, assumptions and uncertainties that could cause actual results to differ materially from those anticipated by such statements.

Dollar amounts are reported in millions, except per share data and other key metrics, unless otherwise noted.

Overview

We are a leading servicer and originator of residential mortgage loans, and a provider of real estate services through our Xome subsidiary. Our purpose is to keep the dream of homeownership alive, and we do this as a servicer by helping mortgage borrowers manage what is typically their largest financial asset, and by helping our investors maximize the returns from their portfolios of residential mortgages. We have a track record of significant growth, having expanded our servicing portfolio from $10 billion in 2009 to $629 billion as of March 31, 2020. We believe this track record reflects our strong operating capabilities, which include a proprietary low-cost servicing platform, strong loss mitigation skills, a commitment to compliance, a customer-centric culture, a demonstrated ability to retain customers, growing origination capabilities, and significant investment in technology. More information on the Company is available at investors.mrcoopergroup.com. Information contained on our websites is not, and should not be deemed to be, a part of this report.

Our strategy is to position the Company for sustainable long-term growth, drive improved efficiency and profitability, and generate a return on tangible equity of 12% or higher. Key strategic priorities include the following:

Strengthen our balance sheet, by reducing leverage, building liquidity, and managing interest rate and credit risk;
Improve efficiency by driving continuous improvement in unit costs for Servicing, Originations, and Xome, as well as by taking corporate actions to eliminate costs throughout the organizations
Grow and strengthen our customer base, in each our segments
Reinvent the customer experience, by acting as the customer’s advocate and by harnessing technology to deliver user-friendly digital solutions
Sustain the talent of our people and the culture of our organization
Maintain strong relationships with agencies, investors, regulators, and other counterparties and a strong reputation for compliance and customer service.

Impact of COVID-19 Pandemic

The COVID-19 pandemic introduces unprecedented uncertainty in the economy, including the risk of a significant employment shock and recessionary conditions, with implications for the health and safety of our employees, borrower delinquency rates, servicing advances, origination volumes, the availability of financing, and our overall profitability and liquidity.  We have taken aggressive steps to address these risks, including moving in excess of 95% of our staff to work-from-home status as well as implementing other practices for mitigating the risk of the pandemic, including restrictions on non-essential travel and face-to-face meetings and enhanced sanitization of our facilities.  We have also implemented the provisions of the Coronavirus Aid, Relief, and Economic Security Act (CARES Act), which makes available forbearance plans for up to one year for borrowers under government and government agency mortgage programs, which we have extended to borrowers in our private label mortgage servicing portfolio. As of April 27, 2020, approximately 194,000 or 5.6% of our customers were on a forbearance plan. 

Depending on how long the pandemic continues to disrupt the economy and employment, our Servicing segment 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. We expect servicing costs to be moderately elevated for loans on forbearance, offset by servicing fees earned during the period. As the pandemic began to impact the mortgage capital markets, our Originations segment took several steps to rapidly de-risk the pipeline. We slowed correspondent production, and closed our wholesale lending channel, which had only been marginally profitable and reallocated those resources to the direct-to-consumer channel. As the foreclosure process is currently on hold, with moratoriums in place at the national level and in some local markets, Xome’s revenues, particularly revenues of Exchange division, are expected to be negatively impacted. In the short term, however once the moratoriums are lifted, we expect Xome to return to profitability. See liquidity discussion related to COVID-19 pandemic in Liquidity and Capital Resources section in MD&A.


Results of Operations

Table 1. Consolidated Operations
 Three Months Ended March 31, 2020 Three Months Ended March 31, 2019 $ Change % Change
Revenues - operational$661
 $543
 $118
 22 %
Revenues - Mark-to-market(383) (293) (90) 31 %
Total revenues278
 250
 28
 11 %
Total expenses444
 443
 1
  %
Total other income (expenses), net(73) (40) (33) 83 %
Loss before income tax expense benefit(239) (233) (6) 3 %
Less: Income tax benefit(68) (47) (21) 45 %
Net loss(171) (186) 15
 (8)%
Less: Net loss attributable to non-controlling interests(3) 
 (3) (100)%
Net loss attributable to Mr. Cooper$(168) $(186) $18
 (10)%

We recorded a net loss of $171 during the three months ended March 31, 2020 compared to a net loss of $186 during the same period in 2019. The net loss in 2020 was lower primarily due to the income tax benefit. Consolidated operational revenues increased primarily due to increased revenue in our Originations segment, driven by higher originations volume in a declining interest rate environment and incremental volumes associated with the acquisition of Pacific Union, which was completed in February 2019. Partially offsetting the increase in operational revenues was an increase in negative mark-to-market (“MTM”) adjustments for the three months ended March 31, 2020 compared to the same period in 2019. Total expenses for the three months ended March 31, 2020 were consistent with the same period in 2019.

Total other income (expenses), net increased for the three months ended March 31, 2020 compared to the same period in 2019 primarily due to a decrease in interest income and other income (expenses), net. Interest income decreased primarily due to a decrease in income earned on reverse mortgage interest, as a result of the decline in the reverse mortgage interests balance. Other income (expenses), net was higher in three months ended March 31, 2019 primarily due to income related to the change in fair value of the contingent consideration for the acquisition of Assurant Mortgage Solutions (“AMS”).


20. Guarantor Financial Statement Information

Table 2. Provision for Income Taxes
As of March 31, 2019, Nationstar Mortgage LLC and Nationstar Capital Corporation(1) (collectively, the “Issuer”), both wholly-owned subsidiaries of the Company, have issued a 6.500% unsecured senior notes due July 2021 with an outstanding aggregate principal amount of $592 and a 6.500% unsecured senior notes due June 2022 with an outstanding aggregate principal amount of $206 (collectively, the “unsecured senior notes”). The unsecured senior notes are unconditionally guaranteed, jointly and severally, by all of Nationstar Mortgage LLC’s existing and future domestic subsidiaries other than its securitization and certain finance subsidiaries, certain other restricted subsidiaries, excluded restricted subsidiaries and subsidiaries that in the future Nationstar Mortgage LLC designates as unrestricted subsidiaries. All guarantor subsidiaries 100% are owned by Nationstar Mortgage LLC. The Company and its three wholly-owned subsidiaries are guarantors of the unsecured senior notes as well. Presented below are the condensed consolidating financial statements of the Company, Nationstar Mortgage LLC and the guarantor subsidiaries for the periods indicated.

In the condensed consolidating financial statements presented below, the Company allocates income tax expense to Nationstar Mortgage LLC as if it were a separate tax payer entity pursuant to ASC 740, Income Taxes.
 Three Months Ended March 31, 2020 Three Months Ended March 31, 2019 $ Change % Change
Income tax benefit$(68) $(47) $(21) 45%
        
Effective tax rate(1)
28.4% 20.3%    

(1) 
Nationstar Capital Corporation has no assets, operations or liabilities other than being a co-obligor of the unsecured senior notes.Effective tax rate is calculated using whole numbers.

For the three months ended March 31, 2020 and 2019, we had an income tax benefit. The effective tax rate for the three months ended March 31, 2020 was 28.4% as compared to the effective tax rate of 20.3% for the three months ended March 31, 2019. The change in effective tax rate is primarily attributable to the increased relative unfavorable tax impacts of permanent differences such as nondeductible executive compensation and nondeductible meals and entertainment expenses on the annual effective rate, and discrete tax items in the three months ended March 31, 2020 as compared to the three months ended March 31, 2019.



MR. COOPER GROUP INC.
CONSOLIDATING BALANCE SHEET
MARCH 31, 2019
 Successor
 Mr. Cooper 
Issuer(1)
 Guarantor
(Subsidiaries of Issuer)
 Non-Guarantor
(Subsidiaries of Issuer)
 Eliminations Consolidated
Assets           
Cash and cash equivalents$
 $151
 $1
 $29
 $
 $181
Restricted cash
 191
 
 148
 
 339
Mortgage servicing rights
 3,460
 
 28
 
 3,488
Advances and other receivables, net
 1,147
 
 
 
 1,147
Reverse mortgage interests, net
 6,427
 
 1,062
 
 7,489
Mortgage loans held for sale at fair value
 2,170
 
 
 
 2,170
Mortgage loans held for investment at fair value
 1
 
 117
 
 118
Property and equipment, net
 99
 
 13
 
 112
Deferred tax asset, net984
 38
 
 2
 
 1,024
Other assets
 1,435
 204
 601
 (662) 1,578
Investment in subsidiaries2,602
 609
 
 
 (3,211) 
Total assets$3,586
 $15,728
 $205
 $2,000
 $(3,873) $17,646
            
Liabilities and Stockholders’ Equity           
Unsecured senior notes, net$1,662
 $799
 $
 $
 $
 $2,461
Advance facilities, net
 89
 
 489
 
 578
Warehouse facilities, net
 3,050
 
 
 
 3,050
Payables and accrued liabilities22
 1,870
 2
 81
 
 1,975
MSR related liabilities - nonrecourse at fair value
 1,326
 
 17
 
 1,343
Mortgage servicing liabilities
 90
 
 
 
 90
Other nonrecourse debt, net
 5,381
 
 1,007
 
 6,388
Payables to affiliates141
 521
 
 
 (662) 
Total liabilities1,825
 13,126
 2
 1,594
 (662) 15,885
Total stockholders’ equity1,761
 2,602
 203
 406
 (3,211) 1,761
Total liabilities and stockholders’ equity$3,586
 $15,728
 $205
 $2,000
 $(3,873) $17,646
Segment Results

Our operations are conducted through four segments: Servicing, Originations, Xome, and Corporate/Other.

The Servicing segment performs operational activities on behalf of investors or owners of the underlying mortgages, including collecting and disbursing borrower payments, investor reporting, customer service, modifying loans where appropriate to help borrowers stay current, and when necessary performing collections, foreclosures, and the sale of REO.
The Originations segment originates residential mortgage loans through our direct-to-consumer channel, which provides refinance options for our existing customers, and through our correspondent and wholesale channels which purchase or originate loans from mortgage bankers and brokers.
The Xome segment provides a variety of real estate services to mortgage originators, mortgage and real estate investors, and mortgage servicers, including valuation, title, and field services, and operates an exchange which facilitates the sale of foreclosed properties.
The Corporate/Other segment represents unallocated overhead expenses, including the costs of executive management and other corporate functions that are not directly attributable to our operating segments, our senior unsecured notes, and the results of a legacy mortgage investment portfolio, which consists of non-prime and non-conforming residential mortgage loans that were transferred to a securitization trust (“Trust 2009-A”) in 2009. We collapsed Trust 2009-A and executed the sale of the loans held in the trust in September 2019.

Table 3. Segment Results
 Three Months Ended March 31, 2020
 Servicing Originations Xome Elimination Total Operating Segments Corporate/Other Consolidated
Revenues             
Service related, net$(180) $20
 $106
 $(1) $(55) $2
 $(53)
Net gain on mortgage loans held for sale34
 297
 
 
 331
 
 331
Total revenues(146) 317
 106
 (1) 276
 2
 278
Total expenses149
 166
 96
 (1) 410
 34
 444
Other income (expenses), net:      
   
  
Interest income83
 34
 
 
 117
 1
 118
Interest expense(113) (27) 
 
 (140) (52) (192)
Other income (expenses), net
 
 1
 
 1
 
 1
Total other income (expenses), net(30) 7
 1
 
 (22) (51) (73)
(Loss) income before income tax (benefit) expense$(325) $158
 $11
 $
 $(156) $(83) $(239)


 Three Months Ended March 31, 2019
 Servicing Originations Xome Elimination Total Operating Segments Corporate/Other Consolidated
Revenues             
Service related, net$(27) $15
 $96
 $
 $84
 $
 $84
Net gain on mortgage loans held for sale35
 131
 
 
 166
 
 166
Total revenues8
 146
 96
 
 250
 
 250
Total expenses195
 104
 99
 
 398
 45
 443
Other income (expenses), net:             
Interest income115
 17
 
 
 132
 2
 134
Interest expense(114) (18) 
 
 (132) (57) (189)
Other income, net
 4
 11
 
 15
 
 15
Total other income (expenses), net1
 3
 11
 
 15
 (55) (40)
(Loss) income before income tax (benefit) expense$(186) $45
 $8
 $
 $(133) $(100) $(233)



Servicing Segment

The Servicing segment’s strategy is to generate income by growing the portfolio and maximizing the servicing margin. We believe several competitive strengths have been critical to our long-term growth as a servicer, including our low-cost platform, our skill in mitigating losses for investors, our commitment to strong customer service and regulatory compliance, our history of successfully boarding new loans, and the ability to retain existing customers by offering attractive refinance options. We believe that our operational capabilities are reflected in strong servicer ratings.

Table 4. Servicer Ratings
Fitch(1)
Moody’s(2)
S&P(3)
Rating dateJanuary 2020May 2019May 2019
ResidentialRPS2-Not RatedAbove Average
Master ServicerRMS2+SQ2Above Average
Special ServicerRSS2-Not RatedAbove Average
Subprime ServicerRPS2-Not RatedAbove Average

(1) 
Issuer balances exclude the balancesFitch Rating Scale of its guarantor and non-guarantor subsidiaries, as previously described.1 (Highest Performance) to 5 (Low/No Proficiency)
(2)
Moody’s Rating Scale of SQ1 (Strong Ability/Stability) to SQ5 (Weak Ability/Stability)
(3)
S&P’s Rating Scale of Strong to Weak

Servicing Portfolio Composition

As of March 31, 2020, the unpaid principal balance in our servicing portfolio consisted of approximately $290.6 billion in forward loans, $316.9 billion in subservicing and other, and $21.6 billion in reverse mortgage loans.

The term “forward” refers to loans we service which are not “reverse mortgages,” as discussed below.

Our subservicing portfolio consists of loans where we perform the servicing responsibilities for a contractual fee, but do not own the servicing rights and therefore do not record an MSR on our balance sheet.

Reverse mortgage loans, most commonly HECMs, provide seniors 62 and older with a loan upon which draws can be made periodically. The draws are secured by the equity in the borrower’s home. We have acquired our reverse mortgages in prior years through several transactions and it is now in run-off mode. For a significant portion of our reverse mortgages, we record MSRs on our balance sheet, similar to the accounting for forward mortgages, except in cases where the costs of servicing are expected to exceed revenues, in which case a Mortgage Servicing Liability (“MSL”) is created. Additionally, due to program requirements, we consolidate certain reverse mortgages on our balance sheet and accrue interest income and expense.


The charts below set forth the portfolio mix between serviced, subserviced and reverse mortgage loans, and the composition of our servicing portfolio ending UPB by investor group as of March 31, 2020 and 2019:

chart-468a7fc34f565f578aa.jpg
servicingbyinvestorv3a01.jpg


The following tables set forth the results of operations for the Servicing segment:
Table 5. Servicing Segment Results of Operations
 Three Months Ended March 31, 2020 Three Months Ended March 31, 2019 $ Change % Change
Revenues       
Operational$313
 $324
 $(11) (3)%
Amortization, net of accretion(76) (23) (53) 230 %
Mark-to-market(383) (293) (90) 31 %
Total revenues(146) 8
 (154) (1,925)%
Total expenses149
 195
 (46) (24)%
Total other income (expenses), net(30) 1
 (31) (3,100)%
Loss before income tax benefit$(325) $(186) $(139) 75 %

For the three months ended March 31, 2020, we incurred a loss before income tax benefit of $325 compared to a loss before income tax benefit of $186 for the same period in 2019. The change in loss before income tax benefit was primarily due to a decrease in total revenues, partially offset by a decrease in total expenses. Total revenues decreased primarily as a result of elevated negative mark-to-market revenues during the three months ended March 31, 2020 compared to the same period in 2019. Amortization, net of accretion, for the three months ended March 31, 2020 increased compared to the same period in 2019, primarily due to an increase in amortization of forward MSRs as a result of growth in the forward MSR portfolio and elevated prepayments driven by the declining interest rate environment. Total expenses for the three months ended March 31, 2020 decreased compared to the same period in 2019 primarily due to a decrease in foreclosure and other liquidation expenses. The decrease in foreclosure and other liquidation expenses was primarily driven by operational improvements of the reverse portfolio with respect to assignments and adherence to HUD curtailment guidelines. Total other income (expense), net for the three months ended March 31, 2020 decreased compared to the same period in 2019 primarily due to a decrease in interest income. The decrease in interest income was primarily due to a decrease in income earned on reverse mortgage interest, primarily driven by the decline in the reverse mortgage interests balance and the amortization of a net premium into income. Refer to Table 10. Servicing - Revenues, Table 11. Servicing - Expenses and Table 12. Servicing - Other Income (Expenses), Net, for further discussions on the changes in total revenues, total expenses and total other income (expenses), net, respectively.


MR. COOPER GROUP INC.
CONSOLIDATING STATEMENT OF OPERATIONS
THREE MONTHS ENDED MARCH 31, 2019
 Successor
 Mr. Cooper 
Issuer(1)
 Guarantor
(Subsidiaries of Issuer)
 Non-Guarantor
(Subsidiaries of Issuer)
 Eliminations Consolidated
Revenues:           
Service related, net$
 $(19) $6
 $97
 $
 $84
Net gain on mortgage loans held for sale
 166
 
 
 
 166
Total revenues
 147
 6
 97
 
 250
Expenses:           
Salaries, wages benefits
 174
 1
 40
 
 215
General and administrative
 165
 1
 62
 
 228
Total expenses
 339
 2
 102
 
 443
Other income (expenses):           
Interest income
 118
 
 16
 
 134
Interest expense(38) (134) 
 (17) 
 (189)
Other income (expenses)
 4
 
 11
 
 15
Gain (loss) from subsidiaries(148) 9
 
 
 139
 
Total other income (expenses), net(186) (3) 
 10
 139
 (40)
(Loss) income before income tax expense (benefit)(186) (195) 4
 5
 139
 (233)
Less: Income tax (benefit) expense
 (47) 
 
 
 (47)
Net (loss) income(186) (148) 4
 5
 139
 (186)
Less: Net (loss) income attributable to non-controlling interests
 
 
 
 
 
Net (loss) income attributable to Mr. Cooper$(186) $(148) $4
 $5
 $139
 $(186)
Table 6. Servicing Portfolio - Unpaid Principal Balances
 Three Months Ended March 31, 2020 Three Months Ended March 31, 2019
Average UPB   
Forward MSRs$303,578
 $308,984
Subservicing and other(1)
310,160
 239,468
Reverse loans22,059
 27,472
Total average UPB$635,797
 $575,924
    
 March 31, 2020 March 31, 2019
Ending UPB   
Forward MSRs   
Agency$238,956
 $238,937
Non-agency51,678
 64,755
Total forward MSRs290,634
 303,692
    
Subservicing and other(1)
   
Agency302,060
 273,786
Non-agency14,873
 27,405
Total subservicing and other316,933
 301,191
 
  
Reverse loans   
MSR2,332
 3,559
MSL13,360
 15,928
Securitized loans5,898
 7,527
Total reverse portfolio serviced21,590
 27,014
Total ending UPB$629,157
 $631,897

(1) 
Issuer activities excludeSubservicing and other includes (i) loans we service for others, (ii) residential mortgage loans originated but have yet to be sold, and (iii) agency REO balances for which we own the activities of its guarantor and non-guarantor subsidiaries, as previously described.mortgage servicing rights.


The following table provides a rollforward of our forward servicing and subservicing and other portfolio UPB:
MR. COOPER GROUP INC.
CONSOLIDATING STATEMENT OF CASH FLOWS
FOR THE PERIOD MARCH 31, 2019
 Successor
 Mr. Cooper 
Issuer(1)
 Guarantor
(Subsidiaries of Issuer)
 Non-Guarantor
(Subsidiaries of Issuer)
 Eliminations Consolidated
Operating Activities           
Net (loss) income attributable to Mr. Cooper$(186) $(148) $4
 $5
 $139
 $(186)
Adjustments to reconcile net (loss) income to net cash attributable to operating activities:           
Deferred tax benefit(21) (26) 
 
 
 (47)
(Gain) loss from subsidiaries148
 (9) 
 
 (139) 
Net gain on mortgage loans held for sale
 (166) 
 
 
 (166)
Interest income on reverse mortgage loan
 (82) 
 
 
 (82)
Provision for servicing reserves
 11
 
 
 
 11
Fair value changes and amortization/accretion of mortgage servicing rights/liabilities
 375
 
 4
 
 379
Fair value changes in excess spread financing
 (67) 
 (2) 
 (69)
Fair value changes in mortgage servicing rights financing liability
 2
 
 
 
 2
Fair value changes in mortgage loans held for investment
 
 
 (1) 
 (1)
Amortization of premiums, net of discount accretion2
 
 
 
 
 2
Depreciation and amortization for property and equipment and intangible assets
 17
 
 4
 
 21
Share-based compensation
 3
 
 1
 
 4
Repurchases of forward loans assets out of Ginnie Mae securitizations
 (364) 
 
 
 (364)
Mortgage loans originated and purchased for sale, net of fees
 (5,717) 
 
 
 (5,717)
Sales proceeds and loan payment proceeds for mortgage loans held for sale and held for investment
 6,195
 
 2
 
 6,197
Changes in assets and liabilities:           
Advances and other receivables
 120
 
 
 
 120
Reverse mortgage interests
 514
 
 100
 
 614
Other assets
 (229) (5) 18
 
 (216)
Payables and accrued liabilities57
 (268) 1
 (7) 
 (217)
Net cash attributable to operating activities
 161
 
 124
 
 285
Table 7. Forward Servicing and Subservicing and Other Portfolio UPB Rollforward
 Three Months Ended March 31, 2020 Three Months Ended March 31, 2019
 Forward MSR Subservicing and Other Total Forward MSR Subservicing and Other Total
Balance - beginning of period$296,782
 $323,983
 $620,765
 $295,481
 $223,886
 $519,367
Additions:           
Originations11,635
 662
 12,297
 4,891
 404
 5,295
Acquisitions / Increase in subservicing(673) 23,352
 22,679
 13,404
 84,406
 97,810
Deductions:           
Dispositions(40) (10,359) (10,399) (133) (1,118) (1,251)
Principal reductions and other(2,748) (2,965) (5,713) (2,827) (2,317) (5,144)
Voluntary reductions(1)
(13,864) (17,672) (31,536) (6,297) (3,975) (10,272)
Involuntary reductions(2)
(387) (68) (455) (762) (95) (857)
Net changes in loans serviced by others(71) 
 (71) (65) 
 (65)
Balance - end of period$290,634
 $316,933
 $607,567
 $303,692
 $301,191
 $604,883

(1) 
Issuer activities exclude the activities of its guarantor and non-guarantor subsidiaries, as previously described.Voluntary reductions are related to loan payoffs by customers.
(2)
Involuntary reductions refer to loan chargeoffs.

As of March 31, 2020, our forward servicing UPB decreased when compared to 2019, primarily due to increased voluntary reductions in a low interest rate environment, partially offset by increased origination volumes. As of March 31, 2020, our subservicing and other portfolio ending UPB increased when compared to 2019, primarily driven by portfolio growth from our subservicing clients, partially offset by increased dispositions primarily due to various MSR sales.

The table below summarizes the overall performance of the forward servicing and subservicing portfolio:
MR. COOPER GROUP INC.
CONSOLIDATING STATEMENT OF CASH FLOWS
FOR THE PERIOD MARCH 31, 2019
(Continued)
 Successor
 Mr. Cooper 
Issuer(1)
 Guarantor
(Subsidiaries of Issuer)
 Non-Guarantor
(Subsidiaries of Issuer)
 Eliminations Consolidated
Investing Activities           
Acquisition, net of cash acquired
 (85) 
 
 
 (85)
Property and equipment additions, net of disposals
 (8) 
 (2) 
 (10)
Purchase of forward mortgage servicing rights, net of liabilities incurred
 (130) 
 
 
 (130)
Proceeds on sale of forward and reverse mortgage servicing rights
 243
 
 
 
 243
Net cash attributable to investing activities
 20
 
 (2) 
 18
Financing Activities           
Increase (decrease) in warehouse facilities
 307
 
 
 
 307
Decrease in advance facilities
 (14) 
 (16) 
 (30)
Repayment of notes payable
 (294) 
 
 
 (294)
Proceeds from sale of HECM securitizations
 
 
 20
 
 20
Repayment of HECM securitizations
 
 
 (127) 
 (127)
Proceeds from issuance of participating interest financing in reverse mortgage interests
 86
 
 
 
 86
Repayment of participating interest financing in reverse mortgage interests
 (494) 
 
 
 (494)
Proceeds from issuance of excess spread financing
 245
 
 
 
 245
Settlement of excess spread financing
 (50) 
 
 
 (50)
Repayment of nonrecourse debt - legacy assets
 
 
 (3) 
 (3)
Repayment of finance lease liability
 (1) 
 
 
 (1)
Surrender of shares relating to stock vesting
 (2) 
 
 
 (2)
Debt financing costs
 (1) 
 
 
 (1)
Net cash attributable to financing activities
 (218) 
 (126) 
 (344)
Net decrease in cash, cash equivalents, and restricted cash
 (37) 
 (4) 
 (41)
Cash, cash equivalents, and restricted cash - beginning of period
 379
 1
 181
 
 561
Cash, cash equivalents, and restricted cash - end of period$
 $342
 $1
 $177
 $
 $520
Table 8. Key Performance Metrics - Forward Servicing and Subservicing Portfolio(1)
 March 31, 2020 March 31, 2019
Loan count3,506,998
 3,616,323
Average loan amount(2)
$173,231
 $167,266
Average coupon - credit sensitive(3)
4.7% 4.9%
Average coupon - interest sensitive(3)
4.3% 4.3%
Average coupon - agency(3)
4.4% 4.4%
Average coupon - non-agency(3)
4.7% 4.8%
60+ delinquent (% of loans)(4)
1.9% 2.4%
90+ delinquent (% of loans)(4)
1.6% 2.1%
120+ delinquent (% of loans)(4)
1.4% 1.9%
Total prepayment speed (12-month constant prepayment rate)19.2% 8.2%

(1) 
Issuer activitiesCharacteristics and key performance metrics of our servicing portfolio exclude UPB and loan counts acquired but not yet boarded and currently serviced by others.
(2)
Average loan amount is presented in whole dollar amounts.
(3)
The weighted average coupon amounts presented in the activitiestable above are only reflective of its guarantor and non-guarantor subsidiaries, as previously described.our owned forward MSR portfolio that is reported at fair value.
(4)
Loan delinquency is based on the current contractual due date of the loan. In the case of a completed loan modification, delinquency is based on the modified due date of the loan.

Delinquency is a significant assumption in determining the mark-to-market adjustment and is a key indicator of MSR portfolio performance. Delinquent loans contribute to lower MSR values due to higher costs to service and increased carrying costs of advances. We continue to experience low delinquency rates during the three months ended March 31, 2020 which preserves the value of our MSRs. At this time, it is too early to estimate the potential impact the COVID-19 pandemic will have on future delinquencies.

MR. COOPER GROUP INC.
CONSOLIDATING BALANCE SHEET
DECEMBER 31, 2018
 Successor
 Mr. Cooper 
Issuer(1)
 
Guarantor
(Subsidiaries of Issuer)
 
Non-Guarantor
(Subsidiaries of Issuer)
 Eliminations Consolidated
Assets           
Cash and cash equivalents$
 $193
 $1
 $48
 $
 $242
Restricted cash
 186
 
 133
 
 319
Mortgage servicing rights
 3,644
 
 32
 
 3,676
Advances and other receivables, net
 1,194
 
 
 
 1,194
Reverse mortgage interests, net
 6,770
 
 1,164
 
 7,934
Mortgage loans held for sale at fair value
 1,631
 
 
 
 1,631
Mortgage loans held for investment at fair value
 1
 
 118
 
 119
Property and equipment, net
 84
 
 12
 
 96
Deferred tax asset, net973
 
 
 (6) 
 967
Other assets
 660
 202
 621
 (688) 795
Investment in subsidiaries2,820
 601
 
 
 (3,421) 
Total assets$3,793
 $14,964
 $203
 $2,122
 $(4,109) $16,973
            
Liabilities and Stockholders’ Equity           
Unsecured senior notes, net$1,660
 $799
 $
 $
 $
 $2,459
Advance facilities, net
 90
 
 505
 
 595
Warehouse facilities, net
 2,349
 
 
 
 2,349
Payables and accrued liabilities49
 1,413
 1
 80
 
 1,543
MSR related liabilities - nonrecourse at fair value
 1,197
 
 19
 
 1,216
Mortgage servicing liabilities
 71
 
 
 
 71
Other nonrecourse debt, net
 5,676
 
 1,119
 
 6,795
Payables to affiliates139
 549
 
 
 (688) 
Total liabilities1,848
 12,144
 1
 1,723
 (688) 15,028
Total stockholders’ equity1,945
 2,820
 202
 399
 (3,421) 1,945
Total liabilities and stockholders’ equity$3,793
 $14,964
 $203
 $2,122
 $(4,109) $16,973
Table 9. Forward Loan Modifications and Workout Units
 Three Months Ended March 31, 2020 Three Months Ended March 31, 2019 Amount Change % Change
Modifications4,715
 5,189
 (474) (9)%
Workouts3,994
 4,401
 (407) (9)%
Total modifications and workout units8,709
 9,590
 (881) (9)%

Total modifications and workouts during the three months ended March 31, 2020 decreased compared to the same period in 2019 primarily due to lower delinquency rates. At this time, it is too early to estimate the potential impact the COVID-19 pandemic will have on future delinquencies and corresponding modification activity.

The following table provides the composition of revenues for the Servicing segment:
Table 10. Servicing - Revenues
 Three Months Ended March 31, 2020 Three Months Ended March 31, 2019 $ Change % Change
 Amt 
bps(1)
 Amt 
bps(1)
 Amt 
bps(1)
 Amt 
bps(1)
Forward MSR Operational Revenue               
Base servicing fees$250
 16 $240
 17 $10
 (1) 4 % (6)%
Modification fees(2)
3
  3
  
   %  %
Incentive fees(2)
4
  1
  3
  300 %  %
Late payment fees(2)
23
 2 19
 2 4
  21 %  %
Other ancillary revenues(2)
38
 2 48
 3 (10) (1) (21)% (33)%
Total forward MSR operational revenue318
 20 311
 22 7
 (2) 2 % (9)%
Base subservicing fees and other subservicing revenue(3)
65
 4 52
 4 13
  25 %  %
Reverse servicing fees6
  9
  (3)  (33)%  %
Total servicing fee revenue389
 24 372
 26 17
 (2) 5 % (8)%
MSR financing liability costs(8)  (12) (1) 4
 1 (33)% 100 %
Excess spread costs - principal(68) (4) (36) (2) (32) (2) 89 % 100 %
Total operational revenue313
 20 324
 23 (11) (3) (3)% (13)%
Amortization, net of accretion               
Forward MSR amortization(152) (10) (79) (6) (73) (4) 92 % 67 %
Excess spread accretion68
 4 36
 3 32
 1 89 % 33 %
Reverse MSL accretion8
 1 18
 1 (10)  (56)%  %
Reverse MSR amortization
  2
  (2)  (100)%  %
Total amortization, net of accretion(76) (5) (23) (2) (53) (3) 230 % 150 %
Mark-to-Market Adjustments               
MSR MTM(3)
(412) (26) (360) (25) (52) (1) 14 % 4 %
Excess spread / financing MTM29
 2 67
 5 (38) (3) (57)% (60)%
Total MTM adjustments(383) (24) (293) (20) (90) (4) 31 % 20 %
Total revenues - Servicing$(146) (9) $8
 1 $(154) (10) (1,925)% (1,000)%

(1) 
Issuer balances exclude
Calculated basis points (“bps”) are as follows: Annualized dollar amount/Total average UPB X 10000.
(2)
Certain ancillary and other non-base fees related to subservicing operations are separately presented as other subservicing revenues.
(3)
The amount of MSR MTM includes the balancesimpact of its guarantornegative modeled cash flows which have been transferred to reserves on advances and non-guarantor subsidiaries, as previously described.other receivables. The negative modeled cash flows relate to advances and other receivables associated with inactive and liquidated loans that are no longer part of the MSR portfolio. The impact of negative modeled cash flows was $10 and $11 for the three months ended March 31, 2020 and 2019, respectively.

Forward - Due to the shift in the forward MSR portfolio mix, base servicing fee revenue increased for the three months ended March 31, 2020 as compared to the same period in 2019. The decrease in BPS is primarily driven by an increase in the average loan size due to a shift in portfolio mix.

MSR prepayment and forward MSR amortization increased for the three months ended March 31, 2020 as compared to the same period in 2019, primarily due to higher prepayments driven by the lower interest rate environment.

Total negative MTM adjustments increased for the three months ended March 31, 2020 as compared to the same period in 2019 primarily due to the declining interest rate environment during 2020.

Subservicing - Subservicing fees increased for the three months ended March 31, 2020 as compared to the same period in 2019, due to significant growth in the subservicing portfolio UPB.

Reverse - Servicing fees and reverse MSL accretion on reverse mortgage portfolios for the three months ended March 31, 2020 decreased as compared to the same period in 2019, primarily due to the decline in the reverse mortgage portfolio. Reverse MSL accretion was further impacted by $6 pertaining to accumulated accretion recorded during the three months ended March 31, 2019 related to fair value adjustments for MSL assumed from the Merger. The fair value adjustment resulted from the revised cost to service assumption used in the valuation of MSL during the measurement period.

The tables below summarize expenses for the Servicing segment:
MR. COOPER GROUP INC.
CONSOLIDATING STATEMENT OF OPERATIONS
THREE MONTHS ENDED MARCH 31, 2018
 Predecessor
 Nationstar 
Issuer(1)
 Guarantor
(Subsidiaries of Issuer)
 Non-Guarantor
(Subsidiaries of Issuer)
 Eliminations Consolidated
Revenues:           
Service related, net$
 $390
 $6
 $68
 $
 $464
Net gain on mortgage loans held for sale
 124
 
 
 
 124
Total Revenues
 514
 6
 68
 
 588
Expenses:           
Salaries, wages and benefits
 152
 1
 27
 
 180
General and administrative
 156
 1
 27
 
 184
Total expenses
 308
 2
 54
 
 364
Other income (expenses):           
Interest income
 131
 
 14
 
 145
Interest expense
 (162) 
 (9) 
 (171)
Other expense
 (1) 
 9
 
 8
Gain (loss) from subsidiaries160
 32
 
 
 (192) 
Total other income (expenses), net160
 
 
 14
 (192) (18)
Income (loss) before income tax expense (benefit)160
 206
 4
 28
 (192) 206
Less: Income tax expense
 46
 
 
 
 46
Net income (loss)160
 160
 4
 28
 (192) 160
Less: net income attributable to non-controlling interests
 
 
 
 
 
Net income (loss) attributable to Nationstar$160
 $160
 $4
 $28
 $(192) $160
Table 11. Servicing - Expenses
 Three Months Ended March 31, 2020 Three Months Ended March 31, 2019  Change % Change
 Amt 
bps(1)
 Amt 
bps(1)
 Amt 
bps(1)
 Amt 
bps(1)
Salaries, wages and benefits$86
 5 $86
 6 $
 (1)  % (17)%
General and administrative               
Servicing support fees25
 2 39
 3 (14) (1) (36)% (33)%
Corporate and other general and administrative expenses35
 2 39
 3 (4) (1) (10)% (33)%
Foreclosure and other liquidation related expenses
  27
 2 (27) (2) (100)% (100)%
Depreciation and amortization3
  4
  (1)  (25)%  %
Total general and administrative expenses63
 4 109
 8 (46) (4) (42)% (50)%
Total expenses - Servicing$149
 9 $195
 14 $(46) (5) (24)% (36)%

(1) 
Issuer activities exclude the activities of its guarantor and non-guarantor subsidiaries,
Calculated basis points (“bps”) are as previously described.follows: Annualized dollar amount/Total average UPB X 10000.

Total expenses decreased during the three months ended March 31, 2020 compared to the same period in 2019, primarily driven by a decrease in foreclosure and other liquidation expenses. Foreclosure and other liquidation related expenses were lower during the three months ended March 31, 2020 as compared to the same period in 2019, primarily due to operational improvements of the reverse portfolio with respect to assignments and adherence to HUD curtailment guidelines, in addition to recovery of $5 prior period operating losses from a previous sub-servicer during the three months ended March 31, 2020. Servicing support fees decreased in 2020 compared to the same period in 2019 primarily due to lower legal and tax service expenses.


MR. COOPER GROUP INC.
CONSOLIDATING STATEMENT OF CASH FLOWS
THREE MONTHS ENDED MARCH 31, 2018
 Predecessor
 Nationstar 
Issuer(1)
 Guarantor
(Subsidiaries of Issuer)
 Non-Guarantor
(Subsidiaries of Issuer)
 Eliminations Consolidated
Operating Activities           
Net income (loss) attributable to Nationstar$160
 $160
 $4
 $28
 $(192) $160
Adjustments to reconcile net income (loss) to net cash attributable to operating activities:           
Deferred income tax expense
 30
 
 
 
 30
(Gain) loss from subsidiaries(160) (32) 
 
 192
 
Net gain on mortgage loans held for sale
 (124) 
 
 
 (124)
Reverse mortgage loan interest income
 (119) 
 
 
 (119)
(Gain) loss on sale of assets
 
 
 (9) 
 (9)
Provision for servicing reserves
 38
 
 
 
 38
Fair value changes and amortization of mortgage servicing rights
 (178) 
 
 
 (178)
Fair value changes in excess spread financing
 49
 
 1
 
 50
Fair value changes in mortgage servicing rights financing liability
 24
 
 
 
 24
Amortization of premiums, net of discount accretion
 4
 
 (1) 
 3
Depreciation and amortization for property and equipment and intangible assets
 12
 
 3
 
 15
Share-based compensation
 3
 
 1
 
 4
Repurchases of forward loans assets out of Ginnie Mae securitizations
 (251) 
 
 
 (251)
Mortgage loans originated and purchased for sale, net of fees
 (5,096) 
 
 
 (5,096)
Sale proceeds and loan payment proceeds for mortgage loans held for sale and held for investment
 5,709
 
 4
 
 5,713
Changes in assets and liabilities:          

Advances and other receivables
 270
 
 
 
 270
Reverse mortgage interests
 443
 
 (61) 
 382
Other assets4
 (146) (5) 201
 
 54
Payables and accrued liabilities
 (27) 1
 (3) 
 (29)
Net cash attributable to operating activities4
 769
 
 164
 
 937
Table 12. Servicing - Other Income (Expenses), Net
 Three Months Ended March 31, 2020 Three Months Ended March 31, 2019 Change % Change
 Amt 
bps(1)
 Amt 
bps(1)
 Amt 
bps(1)
 Amt 
bps(1)
Income earned on Reverse mortgage interest$43
 3 $82
 6 $(39) (3) (48)% (50)%
Other interest income40
 2 33
 2 7
  21 %  %
Interest income83
 5 115
 8 (32) (3) (28)% (38)%
                
Reverse mortgage interest expense(52) (3) (71) (5) 19
 2 (27)% (40)%
Advance interest expense(5)  (9) (1) 4
 1 (44)% 100 %
Other interest expense(56) (4) (34) (2) (22) (2) 65 % 100 %
Interest expense(113) (7) (114) (8) 1
 1 (1)% (13)%
Total other income (expenses), net - Servicing$(30) (2) $1
  $(31) (2) (3,100)% (100)%
                
Weighted average cost - advance facilities3.0%   4.7%   (1.7)% 
 (36)% 

Weighted average cost - excess spread financing9.0%   9.0%    % 
  % 


(1) 
Issuer activities exclude the activities of its guarantor and non-guarantor subsidiaries,
Calculated basis points (“bps”) are as previously described.follows: Annualized dollar amount/Total average UPB X 10000.

Total other income (expenses), net decreased during the three months ended March 31, 2020 as compared to the same period in 2019 primarily due to a decrease in interest income. The decrease in interest income was primarily due to a decrease in income earned on reverse mortgage interest, partially offset by an increase in other interest income. Income earned on reverse mortgage interest decreased due to the decline in the reverse mortgage interests balance and the amortization of a net asset premium into income. Other interest income increased primarily driven by an increase in earnings credits and bank fee credits. Interest expense remained relatively flat during the three months ended March 31, 2020 as compared to the same period in 2019, primarily due to an increase in other interest expense primarily driven by higher compensating interest expense and bank fees, partially offset by a decrease in reverse mortgage interest expense due to the decline in the reverse mortgage interest portfolio.



Servicing Portfolio and Related Liabilities

The tables below summarize the servicing portfolio and related liabilities in the Servicing segment:
MR. COOPER GROUP INC.
CONSOLIDATING STATEMENT OF CASH FLOWS
THREE MONTHS ENDED MARCH 31, 2018
(Continued)
 Predecessor
 Nationstar 
Issuer(1)
 Guarantor
(Subsidiaries of Issuer)
 Non-Guarantor
(Subsidiaries of Issuer)
 Eliminations Consolidated
Investing Activities           
Property and equipment additions, net of disposals
 (14) 
 (2) 
 (16)
Purchase of forward mortgage servicing rights, net of liabilities incurred
 (11) 
 (6) 
 (17)
Net proceeds from acquisition of reverse mortgage servicing portfolio and HECM related receivables
 (1) 
 
 
 (1)
Proceeds on sale of assets
 
 
 13
 
 13
Net cash attributable to investing activities
 (26) 
 5
 
 (21)
Financing Activities           
Increase in warehouse facilities
 (125) 
 
 
 (125)
Decrease in advance facilities
 (16) 
 (277) 
 (293)
Proceeds from issuance of HECM securitizations
 
 
 443
 
 443
Repayment of HECM securitizations
 
 
 (317) 
 (317)
Proceeds from issuance of participating interest financing in reverse mortgage interests
 90
 
 
 
 90
Repayment of participating interest financing in reverse mortgage interests
 (664) 
 
 
 (664)
Settlement of excess spread financing
 (45) 
 
 
 (45)
Repayment of nonrecourse debt - legacy assets
 
 
 (3) 
 (3)
Repurchase of unsecured senior notes
 (16) 
 
 
 (16)
Surrender of shares relating to stock vesting(4) 
 
 
 
 (4)
Debt financing costs
 (5) 
 
 
 (5)
Net cash attributable to financing activities(4) (781) 
 (154) 
 (939)
Net increase (decrease) in cash, cash equivalents, and restricted cash
 (38) 
 15
 
 (23)
Cash, cash equivalents, and restricted cash - beginning of period
 423
 1
 151
 
 575
Cash, cash equivalents, and restricted cash - end of period$
 $385
 $1
 $166
 $
 $552
Table 13. Servicing Portfolios and Related Liabilities
 March 31, 2020 December 31, 2019
UPB Carrying Amount bps UPB Carrying Amount bps
Forward MSRs - acquisition pool:           
Credit sensitive$138,726
 $1,386
 100 $147,895
 $1,613
 109
Interest sensitive151,908
 1,723
 113 148,887
 1,883
 126
Total forward MSRs - fair value$290,634
 $3,109
 107 $296,782
 $3,496
 118
            
Forward MSRs - investor pool:           
Agency$238,956
 $2,618
 110 $240,688
 $2,944
 122
Non-agency51,678
 491
 95 56,094
 552
 98
Total forward MSRs - fair value$290,634
 $3,109
 107 $296,782
 $3,496
 118
            
Total forward MSRs$290,634
 $3,109
   $296,782
 $3,496
  
            
Subservicing and other(1)
           
Agency302,060
 N/A
   308,532
 N/A
  
Non-agency14,873
 N/A
   15,451
 N/A
  
Total subservicing and other316,933
 N/A
   323,983
 N/A
  
            
Reverse portfolio - amortized cost           
MSR2,332
 6
   2,508
 6
  
MSL13,360
 (53)   13,994
 (61)  
Securitized loans5,898
 5,955
   6,223
 6,279
  
Total reverse portfolio serviced21,590
 5,908
   22,725
 6,224
  
Total servicing portfolio unpaid principal balance$629,157
 $9,017
   $643,490
 $9,720
  

(1) 
Issuer activities excludeSubservicing and other amounts include loans we service for others, residential mortgage loans originated but have yet to be sold and agency REO balances for which we own the activities of its guarantormortgage servicing rights.

As of March 31, 2020, when measuring the fair value of the portfolio as a basis point of the unpaid principal balance, our credit sensitive pool decreased in value by 9 bps and interest sensitive pool decreased in value 13 bps, compared to December 31, 2019 due to higher forecasted prepayment speeds as a result of the declining interest rate environment in 2020.

We assess whether acquired portfolios are more credit sensitive or interest sensitive in nature on the date of acquisition. We consider numerous factors in making this assessment, with the primary factors consisting of the overall portfolio delinquency characteristics, portfolio seasoning and residential mortgage loan composition. Interest rate sensitive portfolios typically consist of single-family conforming residential forward mortgage loans serviced for GSEs or other third-party investors. Credit sensitive portfolios primarily consist of higher delinquency single-family non-conforming residential forward mortgage loans in private-label securitizations.


The following table provides information on the fair value of our owned forward MSR portfolio:
Table 14. MSRs - Fair Value, Rollforward
 Three Months Ended March 31, 2020 Three Months Ended March 31, 2019
Fair value - beginning of period$3,496
 $3,665
Additions:   
Servicing retained from mortgage loans sold123
 66
Purchases of servicing rights24
 409
Dispositions:   
Sales and cancellation of servicing assets
 (260)
Changes in fair value:   
Due to changes in valuation inputs or assumptions used in the valuation model:   
Credit sensitive(181) (121)
Interest sensitive(220) (211)
Other changes in fair value:   
Scheduled principal payments(23) (22)
Disposition of negative MSRs and other(1)
20
 12
Prepayments   
Voluntary prepayments   
Credit sensitive(24) (19)
Interest sensitive(102) (32)
Involuntary prepayments   
Credit sensitive(1) (2)
Interest sensitive(3) (4)
Fair value - end of period$3,109
 $3,481

(1)
Amounts primarily represent negative fair values reclassified from the MSR asset to reserves as underlying loans are removed from the MSR and non-guarantor subsidiaries, as previously described.other reclassification adjustments.



The following table sets forth the weighted-average key assumptions in estimating the fair value of forward MSRs:
21. Transactions with Affiliates
Table 15. MSRs - Fair Value
 March 31, 2020 March 31, 2019
Total MSRs Portfolio   
Discount rate9.7% 10.3%
Prepayment speeds13.4% 13.0%
Average life5.7 years
 6.0 years
    
Acquisition Pools:   
Credit Sensitive   
Discount rate10.2% 11.3%
Prepayment speeds13.0% 13.5%
Average life5.9 years
 6.0 years
    
Interest Sensitive   
Discount rate9.1% 9.4%
Prepayment speeds13.8% 12.5%
Average life5.5 years
 6.1 years
    
Investor Pools:   
Agency   
Discount rate9.0% 9.4%
Prepayment speeds13.2% 12.4%
Average life5.6 years
 6.1 years
    
Non-Agency   
Discount rate12.6% 13.6%
Prepayment speeds14.3% 15.4%
Average life6.1 years
 5.9 years

Nationstar previously entered into arrangements with Fortress Investment Group (“Fortress”), its subsidiaries managed funds, or affiliatesThe weighted-average discount rate for purposestotal MSRs portfolio decreased as of financing the Company’s MSR acquisitions and performing services as a subservicer. PriorMarch 31, 2020 compared to the Merger with Nationstar on July 31, 2018, an affiliate of Fortress held a majority of the outstanding common shares of the Predecessor. Subsequentsame period in 2019 due to the Merger, Fortress is no longer an affiliate of the Company. Refer to Note 2, Acquisitions,declining interest rate environment in 2020. Weighted-average life for additional information. The following summarizes the Predecessor’s transactions with affiliates of Fortress priortotal MSRs portfolio decreased due to the Merger on July, 31 2018.increase in prepayment speeds, which was attributable to the interest rate decline period over period.

New ResidentialThe discount rate, which is used to determine the present value of estimated future net servicing income, is based on the required rate of return market investors would expect for an asset with similar risk characteristics. The discount rate is determined through review of recent market transactions as well as comparing the discount rate to those utilized by third-party valuation specialists.

Total prepayment speeds represent the annual rate at which borrowers are forecasted to repay their mortgage loan principal, which includes estimates for both voluntary and involuntary borrower liquidations. The expected weighted-average life represents the total years we expect to service the MSR.

In determining key assumptions in estimating fair value of forward MSRs, we took into account the situations created by COVID-19 pandemic.


Excess Spread Financing
The Predecessor has entered into several agreements with certain entities managed by New Residential, in which New Residential and/or certain funds managed by Fortress own an interest (each a “New Residential Entity”). The Predecessor sold to the related New Residential Entity the right to receive a portion of the excess cash flow generated from certain acquired MSRs after a receipt of a fixed base servicing fee per loan. The Predecessor, as the servicer of the loans, retains all ancillary revenues and the remaining portion of the excess cash flow after payment of the fixed base servicing fee and also provides all advancing functions for the portfolio. The related New Residential Entity does not have prior or ongoing obligations associated with these MSR portfolios. Should the Company refinance any loan in such portfolios, subject to certain limitations, the Company will be required to transfer the new loan or a replacement loan of similar economic characteristics into the portfolios. The new or replacement loan will be governed by the same terms set forth in the agreements described above.

The fees paid to New Residential Entity by the Predecessor totaled $53 during the three months ended March 31, 2018, which were recorded as a reduction to servicing fee revenue, net.

Mortgage Servicing Rights Financing
From December 2013 through June 2014, the Predecessor entered into agreements to sell a contractually specified base fee component of certain MSRs and servicing advances under specified terms to a joint venture capitalized by New Residential and certain unaffiliated third-parties. The Company continues to be the named servicer, and, for accounting purposes, ownership of the mortgage servicing rights continues to reside with the Company. Accordingly, the Company accounts for the MSRs and the related MSRs financing liability on its consolidated balance sheets. The Company will continue to sell future servicing advances to New Residential.

The Predecessor did not enter into any additional supplemental agreements with these affiliates in 2018.

Subservicing and Servicing
In January 2017, the Predecessor entered into a subservicing agreement with a subsidiary of New Residential. The Predecessor earned $19 of subservicing fees and other subservicing revenues during the three months ended March 31, 2018.

In May 2014, the Predecessor entered into a servicing arrangement with New Residential whereby the Predecessor services residential mortgage loans acquired by New Residential and/or its various affiliates and trust entities. For the three months ended March 31, 2018, the Predecessor recognized approximately $1 related to these service arrangements.



CAUTIONS REGARDING FORWARD-LOOKING STATEMENTS

This report contains forward-looking statements within the meaning of the U.S. federal securities laws. These forward-looking statements include, without limitation, statements concerning plans, objectives, goals, projections, strategies, core initiatives, future events or performance, and underlying assumptions and other statements, which are not statements of historical facts. When used in this discussion, the words “anticipate,” “appears,” “believe,” “foresee,” “intend,” “should,” “expect,” “estimate,” “project,” “plan,” “may,” “could,” “will,” “are likely” and similar expressions are intended to identify forward-looking statements. These statements involve predictions of our future financial condition, performance, plans and strategies and are thus dependent on a number of factors including, without limitation, assumptions and data that may be imprecise or incorrect. Specific factors that may impact performance or other predictions of future actions have, in many but not all cases, been identified in connection with specific forward-looking statements. As with any projection or forecast, forward-looking statements are inherently susceptible to uncertainty and changes in circumstances, and we are under no obligation to, and express disclaim any obligation, to update or alter our forward-looking statements, whether as a result of new information, future events or otherwise.

A number of important factors exist that could cause future results to differ materially from historical performance and these forward-looking statements. Factors that might cause such a difference include, but are not limited to:

our ability to maintain or grow the size of our servicing portfolio;
our ability to maintain or grow our originations volume and profitability;
our ability to recapture voluntary prepayments related to our existing servicing portfolio;
our shift in the mix of our servicing portfolio to subservicing, which is highly concentrated;
delays in our ability to collect or be reimbursed for servicing advances;
our ability to obtain sufficient liquidity and capital to operate our business;
changes in prevailing interest rates;
our ability to finance and recover costs of our reverse servicing operations;
our ability to successfully implement our strategic initiatives;
our ability to realize anticipated benefits of the Merger and other acquisitions, including Pacific Union, AMS, and Seterus;
our ability to use net operating loss carryforwards and other tax attributes;
changes in our business relationships or changes in servicing guidelines with Fannie Mae, Freddie Mac and Ginnie Mae;
Xome’s ability to compete in highly competitive markets;
our ability to pay down debt;
our ability to manage legal and regulatory examinations and enforcement investigations and proceedings, compliance requirements and related costs;
our ability to prevent cyber intrusions and mitigate cyber risks; and
our ability to maintain our licenses and other regulatory approvals.

All of these factors are difficult to predict, contain uncertainties that may materially affect actual results and may be beyond our control. New factors emerge from time to time, and it is not possible for our management to predict all such factors or to assess the effect of each such new factor on our business. Although we believe that the assumptions underlying the forward-looking statements contained herein are reasonable, any of the assumptions could be inaccurate, and any of these statements included herein may prove to be inaccurate. Given the significant uncertainties inherent in the forward-looking statements included herein, the inclusion of such information should not be regarded as a representation by us or any other person that the results or conditions described in such statements or our objectives and plans will be achieved. Please refer to Item 1A, Risk Factors, and Item 7, Management’s Discussion and Analysis of Financial Condition and Results of Operations, included in this report and in our Annual Report on Form 10-K for the year ended December 31, 2018 for further information on these and other risk factors affecting us.


Item 2.Management’s Discussion and Analysis of Financial Condition and Results of Operations

Management’s discussion and analysis of financial condition and results of operations (“MD&A”) should be read in conjunction with the accompanying unaudited consolidated financial statements and in conjunction with our Annual Report on Form 10-K for the year ended December 31, 2018. The following discussion contains, in addition to the historical information, forward-looking statements that include risks, assumptions and uncertainties that could cause actual results to differ materially from those anticipated by such statements.

Dollar amounts are reported in millions, except per share data and other key metrics, unless otherwise noted.

OVERVIEW

Our operations are conducted through three segments: Servicing, Originations and Xome. Our Servicing segment performs activities for originated and purchased loans and acts as a subservicer for certain clients that own the underlying servicing rights. Our Originations segment originates, purchases and sells mortgage loans. Our Servicing and Originations segments principally operate through our Mr. Cooper® trade name. Our Xome segment offers technology and data enhanced solutions to home buyers, home sellers, real estate professionals and companies engaged in the servicing and origination of mortgage loans.

Our success depends on working with customers, investors and GSEs to deliver quality services and solutions that foster and preserve home ownership. We continue to demonstrate our emergence as a leader in the residential mortgage marketplace not only through the expansion of our serviced portfolios, but also through our customer-first focus.

Servicing: Expansion of Servicing and Subservicing
Our Servicing segment expanded its servicing portfolio by 15% in the first quarter of 2019 largely due to the acquisition of Pacific Union and execution of a subservicing contract for $42 billion UPB in mortgages. As of March 31, 2019, we serviced 3.8 million customers with an outstanding UPB of $632 billion.

Originations: Channel Growth and Acquisition of Pacific Union Financial, LLC
Our Originations segment significantly grew our correspondent and direct-to-consumer channels in the first quarter of 2019 and also added a wholesale channel through the acquisition of Pacific Union.

Xome: AMS Integration, Client Relationships and Innovation
Xome made significant progress in the first quarter of 2019 on the integration and turn around of the operational and financial performance of the four AMS businesses which we acquired in the third quarter of 2018. In addition, Xome focused on growing client wallet share and on developing next generation solutions to help transform the customer experience and portfolio performance achieved and offered by our clients to help them grow and become more successful in the future.

First Quarter 2019 Highlights

Major highlights for the three months ended March 31, 2019 include the following:

Boarded $110,124 UPB comprised of $45,590 UPB of forward MSR and $64,534 UPB of subservicing
Provided 9,590 solutions to our mortgage servicing customers, reflecting our continued commitment to foster and preserve homeownership
Maintained a low delinquency rate, measured as loans that are 60 or more days behind in payment, at 2.4%
Funded 27,294 loans totaling $5,716 which included $2,143 related to retaining customers in our servicing portfolio
Achieved recapture rate of 27.5%
Sold 2,421 properties and completed 379,585 of Xome service orders
Completed acquisition of Pacific Union, which allowed us to expand our servicing portfolio and increase our mortgage lending volume and capabilities
Completed the acquisition of the Seterus mortgage servicing platform and assumed certain assets related thereto from IBM (“Seterus acquisition). In connection with Seterus acquisition, we entered into a subservicing contract for $42 billion in mortgages


Liquidity and Capital Resources
We recorded cash and cash equivalents on hand of $181 and total stockholders’ equity of $1,761 as of March 31, 2019. As of March 31, 2019, we had $1,340 collateral pledged against the MSR facilities, of which we could borrow up to $297. During the three months ended March 31, 2019, operating activities provided cash totaling $285. We continue to maintain a capital position with ratios exceeding current regulatory guidelines and believe we have sufficient liquidity to conduct our business. We closely monitor our liquidity position and ongoing funding requirements and regularly monitor and project cash flows to minimize liquidity risk.

In recent years, we have pursued a capital-light strategy, including the sale of advances, excess financing and the expansion of our subservicing portfolio. The execution on this strategy has allowed us to add incremental margin to servicing with limited capital investment. The combination of subservicing, as well as the continuing improvement in portfolio performance, is expected to raise our return on equity and assets and deliver improving cash flows.

Our operating cash flow is primarily impacted by the receipt of servicing fees, changes in our servicing advance balances, the level of new loan production and the timing of sales and securitizations of forward and reverse mortgage loans. To the extent we sell MSRs, we accelerate the recovery of the related advances. Operating efficiencies have served to mitigate and limit losses incurred in the servicing of our portfolios, and responsive cost containment measures have allowed us to quickly adjust cost structures with changes in revenue volumes.

We have sufficient borrowing capacity to support our operations. As of March 31, 2019, total available borrowing capacity is $7,815, of which $4,186 is unused.






RESULTS OF OPERATIONS

Basis of Presentation
“Predecessor” and “Successor” in the MD&A relates to Nationstar and Mr. Cooper, respectively. The financial results for the three months ended March 31, 2018 reflect the results of the Predecessor entity. The financial results for the three months ended March 31, 2019 reflect the results of the Successor entity. The financial results in each case are presented under GAAP.

Consolidated and Segment Results

Three Months Ended March 31, 2019 Compared to the Three Months Ended March 31, 2018
 Successor  Predecessor    
Table 1. Consolidated OperationsThree Months Ended March 31, 2019  Three Months Ended March 31, 2018 $ Change % Change
Revenues - operational$543
  $436
 $107
 25 %
Revenues - Mark-to-market(293)  152
 (445) (293)%
Total revenues250
  588
 (338) (57)%
Expenses443
  364
 79
 22 %
Other income (expenses), net(40)  (18) (22) 122 %
(Loss) income before income tax (benefit) expense(233)  206
 (439) (213)%
Less: Income tax (benefit) expense(47)  46
 (93) (202)%
Net (loss) income(186)  160
 (346) (216)%
Less: Net (loss) income attributable to non-controlling interests
  
 
  %
Net (loss) income attributable to Successor/Predecessor$(186)  $160
 $(346) (216)%
         
Effective tax rate(1)
20.3%  22.4%    
         
Income (loss) before income tax expense by operating and non-operating segments:        
Servicing$(186)  $220
 $(406) (185)%
Originations45
  19
 26
 137 %
Xome8
  22
 (14) (64)%
Corporate and other(100)  (55) (45) 82 %
Consolidated (loss) income before income tax (benefit) expense$(233)  $206
 $(439) (213)%

(1)
Effective tax rate is calculated using whole numbers.

We incurred a total net loss before income tax of $233 during the three months ended March 31, 2019 whereas the Predecessor generated total income before income expense of $206 during the same period in 2018. The net loss in 2019 was primarily due to unfavorable mark-to-market (“MTM”) of $293 driven by declining interest rates when compared with a favorable MTM of $152 in 2018. Consolidated expenses increased during the three months ended March 31, 2019 compared to the same period in 2018 largely driven by the acquisitions of Pacific Union and Seterus in 2019, as well Xome’s acquisition of AMS in August 2018.

Total revenues decreased primarily driven by unfavorable MTM revenue adjustments associated with the declining interest rate environment in 2019. Both operational revenue and expenses increased due to the acquisition of Pacific Union in 2019, as well Xome’s acquisition of AMS in August 2018. Total other income (expenses), net, increased during the three months ended March 31, 2019 compared to the same period in 2018. The increase was primarily due to an increase in interest expense in our Corporate segment in 2019 as a result of a higher debt balance and higher interest rates related to unsecured senior notes.


We had an income tax benefit for the three months ended March 31, 2019. For the same period ended in 2018, the Predecessor had an income tax expense. The effective tax rates for the three months ended March 31, 2019 was 20.3%, as compared to the effective tax rate of 22.4% for the three months ended March 31, 2018. The decreased rate is primarily attributable to the tax effect of permanent differences.


Segment Results

The Company’s segments are based upon the Company’s organizational structure, which focuses primarily on the services offered. Corporate functional expenses are allocated to individual segments based on the actual cost of services performed based on direct resource utilization, estimate of percentage use for shared services or headcount percentage for certain functions. Facility costs are allocated to individual segments based on cost per headcount for specific facilities utilized. Group insurance costs are allocated to individual segments based on global cost per headcount. Non-allocated corporate expenses include the administrative costs of executive management and other corporate functions that are not directly attributable to our operating segments. Revenues generated on inter-segment services performed are valued based on similar services provided to external parties.


Servicing Segment

We service both forward and reverse mortgage loan portfolios. Our forward loan portfolios include loans for which we own the legal title to the servicing rights and loans where we act as the subservicer for which title to the servicing rights is owned by third parties. Our Mr. Cooper and Champion Mortgage® brands together service approximately 3.8 million customers with an outstanding principal balance of approximately $632 billion. As of March 31, 2019, the outstanding principal balance consisted of approximately $605 billion in forward loan portfolios, of which $301 billion was subservicing, and $27 billion in reverse servicing.

Forward MSR - Servicing revenues related to forward MSR portfolios include base, incentive and other servicing fees. Forward MSR portfolios are recorded at fair value, and revenues are adjusted to reflect the change in fair value each period. Fair value consists of both credit sensitive MSRs, primarily acquired through bulk acquisitions, and interest rate sensitive MSRs, primarily acquired through flow transactions generated from our origination activities. For MSRs marked at fair value that are interest rate sensitive, servicing values are typically correlated to interest rates such that when interest rates rise, the value of the servicing portfolio increases primarily as a result of expected lower prepayments. The value of credit sensitive MSRs is less influenced by movement in interest rates and more influenced by changes in loan performance factors which include involuntary prepayment speeds and delinquency rates.

Subservicing - Subservicing revenues are earned and recognized as the services are delivered. Subservicing consists of forward residential mortgage loans we service on behalf of others who are MSR or mortgage owners. We have limited advance obligations, and no subservicing assets are recorded in our consolidated financial statements as the value of the servicing rights and the related obligations are not considered in excess of or less than customary fees that would be received for such services.

Reverse Servicing - Although we do not originate reverse mortgage loans, we service acquired reverse mortgage portfolios. An MSR or MSL is recorded for acquired servicing rights associated with unsecuritized portfolios. We also service reverse mortgage portfolios that have been securitized into GNMA securities. The total amounts of the securitized loan assets and related financing liabilities are recorded within the consolidated financial statements as reverse mortgage interests and nonrecourse debt because the securitization transactions do not qualify for sale accounting treatment. Reverse MSRs and MSLs are recorded at fair value upon acquisition and carried at amortized cost in subsequent periods. We earn servicing fee income on all reverse mortgages. Fees associated with reverse MSRs and MSLs are recorded in servicing revenue, whereas fees associated with reverse mortgage interests are recorded in interest income. The interest income accrued for reverse mortgage HECM loans and the interest expense accrued for the respective HMBS are recorded in other income (expense). Accretion of the purchase price discount on certain portfolios is recorded in other income (expense).


The following tables set forth the results of operations for the Servicing segment.

Three Months Ended March 31, 2019 Compared to the Three Months Ended March 31, 2018
 Successor  Predecessor    
Table 2. Servicing OperationsThree Months Ended March 31, 2019  Three Months Ended March 31, 2018 $ Change % Change
Revenues        
Operational$324
  $291
 $33
 11 %
Amortization(23)  (48) 25
 52 %
Mark-to-market(293)  152
 (445) 293 %
Total revenues8
  395
 (387) (98)%
Expenses195
  182
 13
 7 %
Total other income (expenses), net1
  7
 (6) (86)%
Income before income tax expense$(186)  $220
 $(406) (185)%

For the three months ended March 31, 2019, total revenues decreased compared to the same period in 2018 primarily due to unfavorable mark-to-market revenues partially offset by an increase in operational revenues and lower amortization. The change in the mark-to-market revenue was primarily due to the lower interest rate environment for the three months ended March 31, 2019 when compared to the same period in 2018. The increase in the operational revenues was primarily due to an increase in base servicing and subservicing fees and other ancillary revenues. Base servicing and subservicing fees increased compared to the same period in 2018 primarily due to the increase in the forward and subservicing portfolios largely driven by the acquisitions of Pacific Union and Seterus, along with continued growth in subservicing clients’ portfolios. The increase in other ancillary revenues was primarily due to a gain from the execution of a clean-up call option on a reverse mortgage loan trust. Partially offsetting the increase in servicing and subservicing fees and other ancillary revenues was a decrease in incentive fees, late fees and modification fees revenues, primarily driven by lower delinquency rates. Amortization for the three months ended March 31, 2019 decreased primarily due to the amortization of our reverse MSL that was recorded in connection with the Merger and the remaining change in amortization was a result of an increase in excess spread accretion. Other income (expense), net, decreased primarily due to a decline in interest income, as a result of the decline in reverse mortgage interest primarily associated with portfolio run-off, and an increase in interest expense on financing vehicles.

Expenses for the three months ended March 31, 2019 increased compared to the same period in 2018 primarily due to an increase in salaries, wages and benefits from an increase in headcount in connection with growth in the servicing portfolio largely driven by the Pacific Union and Seterus acquisitions.

The following table provides a rollforward of our forward servicing portfolio UPB, including loans subserviced for others.
 Successor  Predecessor
Table 3. Forward Servicing and Subservicing Portfolio UPB RollforwardThree Months Ended March 31, 2019  Three Months Ended March 31, 2018
Balance - beginning of period$519,367
  $473,256
Additions:

   
Originations5,295
  5,088
Acquisitions97,811
  6,149
Deductions:

   
Dispositions(1,251)  (54)
Principal reductions and other(5,145)  (4,935)
Voluntary reductions(1)
(10,272)  (11,663)
Involuntary reductions(2)
(857)  (1,345)
Net changes in loans serviced by others(65)  (95)
Balance - end of period$604,883
  $466,401

(1)
Voluntary reductions are related to loan payoffs by customers.
(2)
Involuntary reductions refer to loan chargeoffs.


During the three months ended March 31, 2019, our forward servicing and subservicing portfolio UPB increased primarily due to increased boarding of loans generated from the acquisitions and portfolio growth from our subservicing clients. The Predecessor’s forward servicing and subservicing portfolio UPB for the three months ended March 31, 2018 decreased due to loan run-off and reductions out-pacing the boarding of loans generated from originations and acquisitions. The increase in dispositions was a result of an increase in our loan sales driven by revenue optimization in our origination channel.

The following tables provide the composition of revenues for the Servicing segment.

Three Months Ended March 31, 2019 Compared to the Three Months Ended March 31, 2018
 Successor  Predecessor        
Table 4. Servicing - RevenuesThree Months Ended March 31, 2019  Three Months Ended March 31, 2018 $ Change % Change
 Amt 
bps(1)
  Amt 
bps(1)
 Amt 
bps(1)
 Amt 
bps(1)
Forward MSR Operational Revenue                
Base servicing fees$240
 17
  $219
 17
 $21
 
 10 %  %
Modification fees(2)
3
 
  7
 1
 (4) (1) (57)% (100)%
Incentive fees(2)
1
 
  7
 1
 (6) (1) (86)% (100)%
Late payment fees(2)
19
 2
  20
 1
 (1) 1
 (5)% 100 %
Other ancillary revenues(2)
48
 3
  27
 2
 21
 1
 78 % 50 %
Total forward MSR operational revenue311
 22
  280
 22
 31
 
 11 %  %
Base subservicing fees and other subservicing revenue(2)
52
 4
  37
 3
 15
 1
 41 % 33 %
Reverse servicing fees9
 
  19
 1
 (10) (1) (53)% (100)%
Total servicing fee revenue372
 26
  336
 26
 36
 
 11 %  %
MSR financing liability costs(12) (1)  (15) (1) 3
 
 (20)%  %
Excess spread costs - principal(36) (2)  (30) (2) (6) 
 20 %  %
Total operational revenue324
 23
  291
 23
 33
 
 11 %  %
Amortization                
Forward MSR amortization(79) (6)  (78) (6) (1) 
 (1)%  %
Excess spread accretion36
 3
  30
 2
 6
 1
 20 % 50 %
Reverse MSL accretion18
 1
  
 
 18
 1
 100 % 100 %
Reverse MSR amortization2
 
  
 
 2
 
 100 %  %
Total amortization(23) (2)  (48) (4) 25
 2
 52 % 50 %
Mark-to-Market Adjustments             

 

MSR MTM(3)
(360) (25)  226
 18
 (586) (43) (259)% (239)%
Excess spread / financing MTM67
 5
  (74) (6) 141
 11
 (191)% (183)%
Total MTM adjustments(293) (20)  152
 12
 (445) (32) (293)% (267)%
Total revenues - Servicing$8
 1
  $395
 31
 $(387) (34) (98)% (110)%

(1)
Calculated basis points (“bps”) are as follows: Annualized dollar amount/Total average UPB X 10000.
(2)
Certain ancillary and other non-base fees related to subservicing operations are separately presented as other subservicing revenues.
(3)
The amount of MSR MTM includes the impact of negative modeled cash flows which have been transferred to reserves on advances and other receivables. The negative modeled cash flows relate to advances and other receivables associated with inactive and liquidated loans that are no longer part of the MSR portfolio. The impact of negative modeled cash flows was $11 for the three months ended March 31, 2019. The impact of negative modeled cash flows for the Predecessor was $18 for the three months ended March 31, 2018.

Forward - Due to the increase of the forward MSR portfolio’s UPB, base servicing fee revenue and servicing fees per total average UPB increased for the three months ended March 31, 2019 as compared to the same period in 2018. The improvement in delinquency rates as of March 31, 2019 contributed to the decrease in modification fees and late payment fees. Other ancillary revenues increased primarily due to a gain from the execution of a clean-up call option on a reverse mortgage loan trust, as we were the master servicer and holder of clean-up call rights.

MSR prepayment and scheduled amortization increased for the three months ended March 31, 2019 as compared to the same period in 2018, primarily due to higher average MSR UPB.

Total MTM adjustments declined in the three months ended March 31, 2019 as compared to the same period in 2018 primarily due to the lower interest rate environment during 2019.

Subservicing - Subservicing fees increased for the three months ended March 31, 2019 as compared to the same period in 2018, due to significant growth in the subservicing portfolio UPB.

Reverse - Servicing fees on reverse mortgage portfolios for the three months ended March 31, 2019 decreased as compared to the same period in 2018 primarily due to the decline in the reverse mortgage portfolio.

 Successor  Predecessor
Table 5. Servicing Portfolio - Unpaid Principal BalancesThree Months Ended March 31, 2019  Three Months Ended March 31, 2018
Average UPB:    
Forward MSRs$308,984
  $281,711
Subservicing and other(1)
239,468
  188,259
Reverse portfolio27,472
  34,428
Total average UPB$575,924
  $504,398
     
 Successor  Predecessor
 March 31, 2019  March 31, 2018
Ending UPB:    
Forward MSRs    
Agency$238,937
  $201,303
Non-agency64,755
  75,540
Total Forward MSRs303,692
  276,843
     
Subservicing and other(1)
    
Agency273,786
  181,771
Non-agency27,405
  7,787
Total subservicing and other301,191
  189,558
     
Reverse loans    
MSR3,559
  
MSL15,928
  23,852
Securitized loans7,527
  10,162
Total reverse portfolio serviced27,014
  34,014
Total ending UPB$631,897
  $500,415

(1)
Subservicing and other includes (i) loans we service for others, (ii) residential mortgage loans originated but have yet to be sold and (iii) agency REO balances for which we own the mortgage servicing rights.


Key Metrics

The tables below present the number of modifications and workout units with our serviced portfolios.

Three Months Ended March 31, 2019 Compared to the Three Months Ended March 31, 2018
 Successor  Predecessor    
Table 6. Forward Loan Modifications and Workout UnitsThree Months Ended March 31, 2019  Three Months Ended March 31, 2018 Amount Change % Change
HAMP modifications6
  22
 (16) (73)%
Non-HAMP modifications5,183
  5,835
 (652) (11)%
Workouts4,401
  14,093
 (9,692) (69)%
Total modification and workout units9,590
  19,950
 (10,360) (52)%

Total modifications and workouts during the three months ended March 31, 2019 decreased compared to the same period in 2018 primarily due to lower delinquency rates and lower disaster related loss mitigation activity.

The table below summarizes the overall performance of the forward servicing and subservicing portfolio.

Successor  Predecessor
Table 7. Key Performance Metrics - Forward Servicing and Subservicing Portfolio(1)
March 31, 2019  March 31, 2018
Loan count3,616,323
  2,993,023
Average loan amount(2)
$167,266
  $155,858
Average coupon - credit sensitive(3)
4.9%  4.7%
Average coupon - interest sensitive(3)
4.3%  4.2%
60+ delinquent (% of loans)(4)
2.4%  3.2%
90+ delinquent (% of loans)(4)
2.1%  2.8%
120+ delinquent (% of loans)(4)
1.9%  2.6%
Total prepayment speed (12-month constant prepayment rate)8.2%  10.7%

(1)
Characteristics and key performance metrics of our servicing portfolio exclude UPB and loan counts acquired but not yet boarded and currently serviced by others.
(2)
Average loan amount is presented in whole dollar amounts.
(3)
The weighted average coupon amounts for our credit and interest sensitive pools presented in the table above are only reflective of our owned forward MSR portfolio that is reported at fair value.
(4)
Loan delinquency is based on the current contractual due date of the loan. In the case of a completed loan modification, delinquency is based on the modified due date of the loan.

Delinquency is a significant assumption in determining the mark-to-market adjustment and is a key indicator of MSR portfolio performance. Delinquent loans contribute to lower MSR values due to higher costs to service and increased carrying costs of advances. We continued to experience low delinquency rates during the three months ended March 31, 2019, which preserves the value of our MSRs.


Servicer Ratings

We participate in ratings reviews with nationally recognized ratings agencies for its mortgage servicing operations. The attainment of favorable ratings is important to maintaining strong relationships with our customers and compliance with provisions in servicing and debt agreements. The table below sets forth our most recent ratings for our servicing operations as of March 31, 2019.
SuccessorSuccessorPredecessor
Table 8. Servicer Ratings
Fitch(1)
Moody’s(2)
S&P(3)
Rating dateNovember 2018March 2019January &
February 2018
ResidentialRPS2-Not RatedAbove Average
Master ServicerRMS2+SQ2Above Average
Special ServicerRSS2-Not RatedAbove Average
Subprime ServicerRPS2-Not RatedAbove Average

(1)
Fitch Rating Scale of 1 (Highest Performance) to 5 (Low/No Proficiency)
(2)
Moody’s Rating Scale of SQ1 (Strong Ability/Stability) to SQ5 (Weak Ability/Stability)
(3)
S&P’s Rating Scale of Strong to Weak

Servicing Expenses

The tables below summarize expenses in the Servicing segment.

Three Months Ended March 31, 2019 Compared to the Three Months Ended March 31, 2018
 Successor  Predecessor        
Table 9. Servicing - ExpensesThree Months Ended March 31, 2019  Three Months Ended March 31, 2018 $ Change % Change
Amt bps  Amt bps Amt bps Amt bps
Salaries, wages and benefits$86
 6  $76
 6 $10
  (13)% —%
General and administrative                
Servicing support fees39
 3  27
 2 12
 1 (44)% 50%
Corporate and other general and administrative expenses39
 3  31
 2 8
 1 (26)% 50%
Foreclosure and other liquidation related expenses27
 2  41
 3 (14) (1) 34 % (33)%
Depreciation and amortization4
   7
 1 (3) (1) 43 % (100)%
Total general and administrative expenses109
 8  106
 8 3
  (3)% —%
Total expenses - Servicing$195
 14  $182
 14 $13
  (7)% —%

Total expenses increased during the three months ended March 31, 2019 compared to the same period in 2018 primarily due to increased salaries, wages and benefits. The increase in salaries, wages and benefits is primarily due to the expansion of the servicing portfolio and an increase in headcount largely driven by the Pacific Union and Seterus acquisitions. Servicing support fees increased in the three months ended March 31, 2019 primarily due to the increase in the servicing portfolio. In addition, corporate and other general and administrative expenses increased as compared to the same period in 2018 as a result of expenses related to our initiative to increase operational efficiencies and enhance overall customer experience. Offsetting the increase in expenses was a decrease in foreclosure and other liquidation related expenses, primarily due to lower losses incurred related to our reverse mortgage portfolio.


Three Months Ended March 31, 2019 Compared to the Three Months Ended March 31, 2018
 Successor  Predecessor        
Table 10. Servicing - Other Income (Expenses), NetThree Months Ended March 31, 2019  Three Months Ended March 31, 2018 Change % Change
Amt bps  Amt bps Amt bps Amt bps
Reverse mortgage interest income$82
 6
  $119
 9
 $(37) (3) (31)% 33 %
Other interest income33
 2
  7
 1
 26
 1
 371 % 100 %
Interest income115
 8
  126
 10
 (11) (2) (9)% 20 %
                 
Reverse mortgage interest expense(71) (5)  (96) (8) (25) (3) (26)% (38)%
Advance interest expense(9) (1)  (5) 
 4
 1
 80 % 100 %
Other interest expense(34) (2)  (17) (1) 17
 1
 100 % 100 %
Interest expense(114) (8)  (118) (9) (4) (1) (3)% (11)%
Other income (expense)
 
  (1) 
 1
 
 100 %  %
Total other income (expenses), net - Servicing$1
 
  $7
 1
 $(6) (1) (86)% (100)%
                 
Weighted average cost - advance facilities4.7%    3.7%   1.0% 

 27 % 

Weighted average cost - excess spread financing9.0%    8.9%   0.1% 

 1 % 


Total other income (expenses), net decreased during the three months ended March 31, 2019 as compared to the same period in 2018 primarily due to a decline in interest income. The decrease in interest income was primarily a result of a decrease in reverse mortgage interest income which was related to the decline in the reverse mortgage interests balance. Offsetting the decrease in reverse mortgage interest income was an increase in other interest income as a result of $26 of earnings credits and bank fee credits the Predecessor previously classified as interest expense. Interest expense decreased during the three months ended March 31, 2019 as compared to the same period in 2018 due to lower reverse mortgage interest expense driven by the decline in the reverse mortgage interest portfolio balance, offset by an increase in other interest expense. Other interest expense increased primarily due to an increase of $7 in excess spread costs and $12 of earnings credits and bank fee credits the Predecessor previously classified as interest expense.



Serviced Portfolio and Liabilities

 Successor
Table 11. Serviced Portfolios and Related LiabilitiesMarch 31, 2019 December 31, 2018
UPB Carrying Amount Weighted Avg. Coupon UPB Carrying Amount Weighted Avg. Coupon
Forward MSRs - fair value           
Agency$238,937
 $2,879
 4.4% $229,108
 $3,027
 4.5%
Non-agency64,755
 602
 4.8% 66,373
 638
 4.8%
Total Forward MSRs - fair value303,692
 3,481
 4.6% 295,481
 3,665
 4.5%
            
Subservicing and other(1)
           
Agency273,786
 N/A
 N/A
 208,607
 N/A
 N/A
Non-agency27,405
 N/A
 N/A
 15,279
 N/A
 N/A
Total subservicing and other301,191
 N/A
 N/A
 223,886
 N/A
 N/A
            
Reverse portfolio - amortized cost           
MSR3,559
 7
 N/A
 3,940
 11
 N/A
MSL(2)
15,928
 (90) N/A
 16,538
 (71) N/A
Securitized loans7,527
 7,489
 N/A
 7,937
 7,934
 N/A
Total reverse portfolio serviced27,014
 7,406
 N/A
 28,415
 7,874
 N/A
Total servicing portfolio unpaid principal balance$631,897
 $10,887
 N/A
 $547,782
 $11,539
 N/A

(1)
Subservicing and other amounts include loans we service for others, residential mortgage loans originated but have yet to be sold and agency REO balances for which we own the mortgage servicing rights.

We assess whether acquired portfolios are more credit sensitive or interest sensitive in nature on the date of the acquisition. We consider numerous factors in making this assessment, with the primary factors consisting of the overall portfolio delinquency characteristics, portfolio seasoning and residential mortgage loan composition. Interest rate sensitive portfolios typically consist of single-family conforming residential forward mortgage loans serviced for GSEs or other third-party investors. Credit sensitive portfolio primarily consists of higher delinquency single-family non-conforming residential forward mortgage loans in private-label securitizations.

 Successor
Table 12. Fair Value MSR ValuationMarch 31, 2019 December 31, 2018
UPB Carrying Amount bps UPB Carrying Amount bps
MSRs - fair value           
Credit sensitive$153,565
 $1,626
 106 $135,752
 $1,495
 110
Interest sensitive - agency150,127
 1,855
 124 159,729
 2,170
 136
Total MSRs - fair value$303,692
 $3,481
 115 $295,481
 $3,665
 124

As of March 31, 2019, when measuring the fair value of the portfolio as a basis point of the unpaid principal balance, our credit sensitive and interest sensitive pools decreased in value by 4 bps and 12 bps, respectively, compared to December 31, 2018 due to higher forecasted prepayment speeds as a result of the declining interest rate environment in 2019.


The following table provides information on the fair value of our owned forward MSR portfolio.
 Successor  Predecessor
Table 13. MSRs - Fair Value, Roll ForwardThree Months Ended March 31, 2019  Three Months Ended March 31, 2018
Fair value - beginning of period$3,665
  $2,937
Additions:    
Servicing retained from mortgage loans sold66
  68
Purchases of servicing rights409
  19
Dispositions:    
Sales of servicing rights(260)  
Changes in fair value:    
Due to changes in valuation inputs or assumptions used in the valuation model:    
Credit sensitive(121)  181
Interest sensitive(211)  58
Other changes in fair value:    
Scheduled principal payments(22)  (19)
Disposition of negative MSRs and other(1)
12
  9
Prepayments    
Voluntary prepayments    
Credit sensitive(19)  (30)
Interest sensitive(32)  (21)
Involuntary prepayments    
Credit sensitive(2)  (5)
Interest sensitive(4)  (3)
Fair value - end of period$3,481
  $3,194

(1)
Amounts primarily represent negative fair values reclassified from the MSR asset to reserves of advances and other receivables as underlying loans are removed from the MSR and other reclassification adjustments.

The following table sets forth the weighted average assumptions in estimating the fair value of MSRs.
 Successor  Predecessor
Table 14. MSRs - Fair ValueMarch 31, 2019  March 31, 2018
Credit Sensitive MSRs    
Discount rate11.3%  11.4%
Weighted average prepayment speeds13.5%  12.2%
Weighted average life of loans6.0 years
  6.4 years
     
Interest Sensitive MSRs    
Discount rate9.4%  9.2%
Weighted average prepayment speeds12.5%  10.1%
Weighted average life of loans6.1 years
  6.9 years

Discount rate for credit sensitive and interest sensitive MSRs remained consistent as of March 31, 2019 compared to the same period in 2018. Weighted average lives decreased for both credit sensitive and interest sensitive MSRs due to the increase in prepayment speeds, which was attributable to the interest rate decline period over period.

The discount rate used to determine the present value of estimated future net servicing income is based on the required rate of return market investors would expect for an asset with similar risk characteristics. The discount rate is determined through review of recent market transactions as well as comparing the discount rate to those utilized by third-party valuation specialists.

Total prepayment speeds represent the annual rate at which borrowers are forecasted to repay their mortgage loan principal, which includes estimates for both voluntary and involuntary borrower liquidations. The expected weighted average life represents the total years we expect to service the MSR.

Excess Spread Financing

As further disclosed in Note 3, Mortgage Servicing Rights and Related Liabilities, we have entered into sale and assignment agreements treated as financing arrangements whereby the acquirer has the right to receive a specified percentage of the excess cash flow generated from an MSR.

The 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 revenues, is designed to cover costs incurred to service the specified pool plus a reasonable margin. The remaining servicing fee is considered excess. We sell a percentage of the excess fee as a method for efficiently financing acquired MSRs. Excess spread financings are presently applicable only to acquired MSRs and originated poolsthe purchase of loans; however, they can be entered into at any time for both acquired and originated MSRs. These financings have been provided by companies including New Residential, certain funds managed by Fortress Investment Group, and third-parties associated with funds and accounts under management of BlackRock Financial Management, Inc and Värde Partners, Inc.loans.

Excess spread financings are recorded at fair value, and the impact of fair value adjustments on future revenues and capital resources varies primarily due to changes in (i) prepayment speeds and (ii) our ability to recapture mortgage loan payoffsprepayments through the origination platform. InSee Note 3, Mortgage Servicing Rights and Related Liabilities, we discussfor additional information regarding the range of assumptions and sensitivities related to the measurement of the excess spread financing liability as of March 31, 20192020 and December 31, 2018.2019.


The following table sets forth the change in the excess spread liability and the related key weighted averageweighted-average assumptions:
Table 16. Excess Spread Financing
 Three Months Ended March 31, 2020 Three Months Ended March 31, 2019
Fair value - beginning of period$1,311
 $1,184
Additions:   
New financings24
 245
Deductions:   
Settlements and repayments(58) (51)
Changes in fair value:   
Credit Sensitive(2) (32)
Interest Sensitive(33) (37)
Fair value - end of period$1,242
 $1,309
    
Key Weighted-Average Assumptions:March 31, 2020 March 31, 2019
Total Excess Spread Portfolio   
Discount rate11.6% 10.4%
Prepayment speeds12.8% 12.9%
Recapture rate18.6% 20.4%
Average life5.7 years
 5.9 years
    
Credit Sensitive   
Discount rate12.3% 10.9%
Prepayment speeds12.3% 13.2%
Recapture rate18.4% 21.7%
Average life5.9 years
 5.9 years
    
Interest Sensitive   
Discount rate10.3% 9.1%
Prepayment speeds13.5% 12.4%
Recapture rate19.8% 17.3%
Average life5.5 years
 6.1 years


The following table sets forth the change in the MSRs financing liability and the related weighted-average assumptions.
 Successor  Predecessor
Table 15. Excess Spread FinancingThree Months Ended March 31, 2019  Three Months Ended March 31, 2018
Fair value - beginning of period$1,184
  $996
Additions:    
New financings245
  
Deductions:    
Repayments of debt(1)  
Settlements of principal balances(50)  (45)
Fair value changes:    
Credit Sensitive(32)  46
Interest Sensitive(37)  4
Fair value - end of period$1,309
  $1,001
     
 Successor  Predecessor
Key AssumptionsMarch 31, 2019  March 31, 2018
Weighted average prepayment speeds12.9%  11.6%
Weighted average life of loans5.9 years
  6.4 years
Discount rate10.4%  10.7%
     
Credit Sensitive    
Mortgage prepayment speeds13.2%  11.9%
Average life of mortgage loans5.9 years
  6.3 years
Discount rate10.9%  11.1%
     
Interest Sensitive    
Mortgage prepayment speeds12.4%  10.3%
Average life of mortgage loans6.1 years
  6.6 years
Discount rate9.1%  9.1%
Table 17. MSRs Financing Liability - Rollforward
 Three Months Ended March 31, 2020 Three Months Ended March 31, 2019
Fair value - beginning of period$37
 $32
Changes in fair value:   
Changes in valuation inputs or assumptions used in the valuation model9
 6
Other changes in fair value(3) (4)
Fair value - end of period$43
 $34
    
 March 31, 2020 March 31, 2019
Weighted-Average Assumptions   
Advance financing rates1.7% 3.9%
Annual advance recovery rates18.4% 19.3%

In conjunction with the excess spread financing servicing acquisition structure, we alsoWe entered into several sale agreements whereby we sold the right to receive repayment of servicing advances on private-label servicing advances and the right to receive a portion of the base fee component on the related MSRs, as financing cost.and also transferred the obligations to make future advances. These financingstransactions are recorded at fairas an MSR Financing Liability in our consolidated balance sheets and represent the incremental costs relative to the market participant assumptions contained in the MSR valuation. Changes in the value andof the change in fair value isMSR financing liability are recorded against servicing revenue and interest imputed on the outstanding liability is recorded as interest expense.

 Successor  Predecessor
Table 16. MSRs Financing Liability - RollforwardThree Months Ended March 31, 2019  Three Months Ended March 31, 2018
Fair value - beginning of period$32
  $10
Changes in fair value(1):
    
Changes in valuation inputs or assumptions used in the valuation model6
  25
Other changes in fair value(4)  (1)
Fair value - end of period$34
  $34
     
 Successor  Predecessor
 March 31, 2019  March 31, 2018
Weighted Average Assumptions    
Advance financing rates3.9%  4.3%
Annual advance recovery rates19.3%  20.4%

(1)
The changes in fair value related to our MSRs financing liability primarily relate to both scheduled and unscheduled principal payments reflected in the underlying MSRs and changes in the fair value model assumptions.

We estimate fair value of the MSR financing liability based on the present value of future expected discounted cash flows with the discount rate approximating current market valuerate for similar financial instruments. The cash flow assumptions and prepayment assumptions used in the model are based on various factors, with the key assumptions being advance financing rates and annual advance recovery rates.

The following table provides an overview of our forward servicing portfolio and amounts that have been transferred toinvolve excess spread financing with our co-invest partners for the periods indicated.
 Successor  Predecessor
Table 17. Leveraged Portfolio CharacteristicsMarch 31, 2019  March 31, 2018
Owned forward servicing portfolio - unencumbered$88,995
  $86,109
Owned forward servicing portfolio - encumbered214,697
  190,734
Subserviced forward servicing portfolio and other301,191
  189,558
Total unpaid principal balance$604,883
  $466,401
Table 18. Leveraged Portfolio Characteristics
 March 31, 2020 March 31, 2019
Owned forward servicing portfolio - unencumbered$85,124
 $88,995
Owned forward servicing portfolio - encumbered205,510
 214,697
Subserviced forward servicing portfolio and other316,933
 301,191
Total unpaid principal balance$607,567
 $604,883

The encumbered forward servicing portfolio consists of residential mortgage loans included within our excess spread financing transactions and MSR financing liability. Subserviced and other amounts include (1) loans serviced for others, (2) residential mortgage loans originated but not yet sold and (3) agency REO balances for which we own the mortgage servicing rights.


Reverse - MSLs andMSRs Participating Interests - Amortized Cost

The table below provides detail of the characteristics and key performance metrics of the reverse servicing portfolio, which is included in reverse MSRs, MSLs and participating interests in reverse mortgages. Such assets are recorded at amortized cost.
 Successor  Predecessor
Table 18. Reverse - Mortgage Portfolio CharacteristicsMarch 31, 2019  March 31, 2018
Loan count184,807
  209,343
Ending unpaid principal balance$27,014
  $34,014
Average loan amount(1)
$146,173
  $162,749
Average coupon4.4%  3.6%
Average borrower age80
  78
Table 19. Reverse - Mortgage Portfolio Characteristics
 March 31, 2020 March 31, 2019
Loan count158,838
 184,807
Ending unpaid principal balance$21,590
 $27,014
Average loan amount(1)
$135,924
 $146,173
Average coupon3.3% 4.4%
Average borrower age81
 80

(1) 
Average loan amount is presented in whole dollar amounts.


From time to time, we acquireHistorically, the Company acquired servicing rights and participating interests in reverse mortgage portfolios. Reverse mortgage loans, known asmost commonly HECMs, provide seniors 62 and older with a loan upon which draws can be made periodically. The draws are secured by the equity in the borrower’s home. For acquired servicing rights, on reverse mortgages, an MSR or MSL is established on the acquisition date at fair value, as applicable, based on the proceeds paid or received to serviceexpected discounted cash flow from servicing the reverse portfolio.

Each quarter, we accrete the MSL to revenues - service related, revenue, net of the respective portfolios run-off. The MSL is assessed for increased obligation based on its fair value, using a variety of assumptions, with the primary assumptionkey assumptions being discount rates, prepayment speeds and borrower life expectancy. The MSLs are stratified based on predominant risk characteristics of the underlying serviced loans. Impairment, if any, represents the excess of amortized cost of an individual stratum over its estimated fair value and is recognized through an increase in the valuation allowance.

Based on our assessment, no impairment or increased obligation was required to be recorded for reverse MSRs and MSLs as of March 31, 2019.2020.


Originations Segment

OurThe strategy of our Originations segment comprises both direct-to-consumer, correspondentis to originate or acquire new loans for the servicing portfolio at a more attractive cost than purchasing MSRs in bulk transactions and wholesale lending.to retain our existing customers by providing them with attractive refinance options. The Originations segment plays a strategically important role because its profitability is typically counter cyclical to that of the Servicing segment. Furthermore, by originating or acquiring loans at a more attractive cost than would be the case in bulk MSR acquisitions, the Originations segment improves our overall profitability and cash flow. Growing the Originations segment has been a strategic focus for us for several years.

The Originations segment includes three channels:

Our direct-to-consumer lending channel originates first-lien conventional and government-insured loans. Our direct-to-consumer strategy relies on our call centers, our website and our mobile appapps to interact with customers. Our primary focus is to assist customers currently in our servicing portfoliocustomers with a refinance or home purchase. Through this process, we increase our originations marginpurchase by reducing marketing and other costsproviding them with a needs-based approach to acquire customers, as well as replenish our servicing portfolio. Our direct-to-consumer channel is also focused on building relationships and generating new customers to replenish the servicing portfolio.understanding their current mortgage options.

Our correspondent lending channel acquires newly originated residential mortgage loans that have been underwritten to investor guidelines and MSRs through a co-issue program with clients.guidelines. This includes both conventional and government-insured loans that qualify for inclusion in securitizations that are guaranteed by the GSEs. Our correspondent lending channel enables us to replenish servicing portfolio run-off typically at better rate of return thresholds than traditional bulk or flow acquisitions.

Our wholesale lending channel is aworks with mortgage broker sourced lending division where we originate residential mortgagebrokers to source loans that are underwritten internally to our or investor guidelines. Loans sourced by mortgage brokerswhich are underwritten and funded by us and close in our name. Through the wholesale channel we originate the same types of loans as in our correspondent channel which includes both conventional and government insured loans that qualify for inclusion in securitizations that are guaranteed by the GSEs. We underwrite and process all loan applications submitted by the mortgage brokers in a manner consistent with that in the direct to consumer channel. Mortgage brokers that conduct business with us are subject to and comply with our client guide. The client guide conveys the terms and manner that brokers engage with us. Counterparty risk is mitigated through quality and compliance monitoring and all brokers are subject to our eligibility requirements coupled with an annual recertification process. Subsequent to March 31, 2020, we closed our wholesale lending channel.

To mitigate credit risk, we typically sell loans within 30 to 60 days of origination while retaining
The charts below set forth the associated servicing rights. Servicing rights can be retained, sold (servicing released) or given back to the investor, in part or in whole, depending on the subservicing or co-invest agreements.pull through adjusted lock volume and funded volume by channel and channel mix:

pullthroughchartv1.jpg


channelmixchartv1.jpg

The following tables set forth the results of operations for the Originations segment.

Three Months Ended March 31, 2019 Compared to the Three Months Ended March 31, 2018segment:
 Successor  Predecessor    
Table 19. Originations - OperationsThree Months Ended March 31, 2019  Three Months Ended March 31, 2018 $ Change % Change
Revenues$146
  $128
 $18
 14 %
Expenses104
  109
 (5) (5)%
Other income (expenses), net3
  
 3
 100 %
Income before income tax expense$45
  $19
 $26
 137 %
Income before taxes margin30.8%  14.8% 16.0 % 108 %
         
 Successor  Predecessor    
 Three Months Ended March 31, 2019  Three Months Ended March 31, 2018 $ Change % Change
Revenue$146
  $128
 $18
 14 %
Pull through adjusted lock volume$5,960
  $4,862
 $1,098
 23 %
Revenue basis points(1)
2.45%  2.63% 1.64 % 62 %
         
Expenses$104
  $109
 $(5) (5)%
Funded volume$5,716
  $5,087
 $629
 12 %
Expenses basis points(2)
1.82%  2.14% (0.79)% (37)%
         
Margin0.63%  0.49% 2.43 % 496 %
Table 20. Originations Segment Results of Operations
 Three Months Ended March 31, 2020 Three Months Ended March 31, 2019 $ Change % Change
Total revenues$317
 $146
 $171
 117 %
Total expenses166
 104
 62
 60 %
Total other income (expenses), net7
 3
 4
 133 %
Income before income tax expense$158
 $45
 $113
 251 %
        
Originations Margin       
Revenue$317
 $146
 $171
 117 %
Pull through adjusted lock volume$12,677
 $5,960
 $6,717
 113 %
Revenue as a percentage of pull through adjusted lock volume(1)
2.50% 2.45% 0.05 % 2 %
        
Expenses$166
 $104
 $62
 60 %
Funded volume$12,359
 $5,716
 $6,643
 116 %
Expenses as a percentage of funded volume(2)
1.34% 1.82% (0.48)% (26)%
        
Originations Margin1.16% 0.63% 0.53 % 84 %

(1) 
Calculated on pull-through adjusted lock volume as revenue is recognized at the time of loan lock.
(2) 
Calculated on funded volume as expenses are incurred based on closing of the loan.

Income before income tax expense increased for the three months ended March 31, 20192020 as compared to the same period in 20182019 primarily due to an increase in revenues driven by origination volume growth. The growth as a result ofin origination volume was primarily due to declining interest rates and incremental volumes associated with the acquisition of Pacific Union. Expense basis points duringThe Originations Margin for the three months ended March 31, 2019 decreased2020 increased as compared to the same period in 20182019 primarily due to cost saving initiatives andlower expenses as a higher percentage of funded volume comingas the increase in total expenses was partially offset by expense reduction initiatives relative to the significant increase in funded volume.

Originations Segment Revenues

Service related fee, net - Originations refers to fees collected from customers for originated loans and from other lenders for loans purchased through the Correspondent channel. Net margin in 2019 increased in combination of higher revenuecorrespondent channel, and lower expenses.includes loan application, underwriting, and other similar fees.

GainNet gain on Mortgage Loans Held for Sale
Gain on mortgage loans held for saleoriginated and sold represents the realized gains and losses on loan salesfrom the origination, purchase, and settled derivatives. The gain on mortgagesale of loans held forand related derivative instruments. Gains from the origination and sale is a function of loans are affected by the volume margin and channel mixmargin of our originations activity and is impacted by fluctuationsfluctuation in interest rates.

Net Gain on Mortgage Loans Held for Sale
The net gain on mortgage loans held for sale includes gain on mortgage loans held for sale as well as capitalizedCapitalized servicing rights and mark-to-market adjustments on mortgage loans held for sale and related derivative financial instruments. We recognize represents the fair value of the interest rate lock commitments (“IRLC”), including the fair value of the relatedattributed to mortgage servicing rights at the time we commit to originate or purchase a loan at specified terms. Loan origination costsin which they are recognized as the obligations are incurred, which typically alignsretained in connection with the datesale of loan funding for direct-to-consumer originations andloans during the date of loan purchase for correspondent lending originations.period.


Revenues,Total revenues, including net gain on mortgage loans held for sale, for our Originations segment are set forth in the tables below.

Three Months Ended March 31, 2019 Compared to the Three Months Ended March 31, 2018below:
 Successor  Predecessor    
Table 20. Originations - RevenuesThree Months Ended March 31, 2019  Three Months Ended March 31, 2018 $ Change % Change
Service related, net - Originations$15
  $15
 $
  %
Net gain on mortgage loans held for sale        
Gain on loans originated and sold46
  56
 (10) (18)%
Fair value adjustment on loans held for sale10
  (5) 15
 (300)%
Mark-to-market on locks and commitments(1)
6
  (1) 7
 700 %
Mark-to-market on derivative/hedges10
  (2) 12
 600 %
Capitalized servicing rights61
  65
 (4) (6)%
Provision for repurchase reserves, net of release(2)  
 (2) (100)%
Total net gain on mortgage loans held for sale131
  113
 18
 16 %
Total revenues - Originations$146
  $128
 $18
 14 %
         
Key Metrics        
Consumer direct lock pull through adjusted volume(2)
$2,333
  $2,742
 $(409) (15)%
Other locked pull through adjusted volume(2)
3,627
  2,120
 1,507
 71 %
Total pull through adjusted volume$5,960
  $4,862
 $1,098
 23 %
Funded volume$5,716
  $5,087
 $629
 12 %
Funded HARP volume$81
  $436
 $(355) (81)%
Recapture percentage27.5%  27.4% 0.1%  %
Purchase percentage of funded volume51.7%  39.9% 11.8% 30 %
Value of capitalized servicing127 bps
  124 bps
 3
 2 %
Table 21. Originations - Revenues
 Three Months Ended March 31, 2020 Three Months Ended March 31, 2019 $ Change % Change
Service related, net - Originations$20
 $15
 $5
 33 %
Net gain on mortgage loans held for sale       
Net gain on loans originated and sold183
 72
 111
 154 %
Capitalized servicing rights119
 61
 58
 95 %
Provision for repurchase reserves, net of release(5) (2) (3) 150 %
Total net gain on mortgage loans held for sale297
 131
 166
 127 %
Total revenues - Originations$317
 $146
 $171
 117 %
        
Key Metrics       
Consumer direct lock pull through adjusted volume(1)
$7,423
 $2,333
 $5,090
 218 %
Other locked pull through adjusted volume(1)
5,254
 3,627
 1,627
 45 %
Total pull through adjusted volume$12,677
 $5,960
 $6,717
 113 %
Funded volume$12,359
 $5,716
 $6,643
 116 %
Volume of loans sold$13,255
 $6,235
 $7,020
 113 %
Recapture percentage29.8% 27.5% 2.3 % 7 %
Purchase as a percentage of funded volume26.0% 51.7% (25.7)% (50)%
Value of capitalized servicing on retained settlements137 bps 141 bps (4) bps
 (3)%

(1)
Mark-to-market on locks and commitments includes our fair value mark-to-market adjustments on IRLCs.
(2) 
Pull through adjusted volume represents the expected funding from locks taken during the period.

DuringTotal revenues increased for the three months ended March 31, 2019, total revenues increased2020 compared to the same period in 20182019 primarily due to favorable fair value lockdriven by the higher volumes in a declining interest rate environment and the incremental volumes made available with the Pacific Union acquisition and related origination channels, which occurred in February 2019. Total revenue increased $171 or 117% period over period and a fair value adjustment on loans heldas pull through adjusted lock volume increased 113% during the same period.

The table below summarizes expenses for sale and market-to-market adjustment on derivative/hedges driven by lower interest rate environment in 2019. Partially offsetting these favorable fair value adjustments was a decrease in gain on loans originated and sold as a result of a shift in channel mix.the Originations segment:
Table 22. Originations - Expenses
 Three Months Ended March 31, 2020 Three Months Ended March 31, 2019 $ Change % Change
Salaries, wages and benefits$117
 $69
 $48
 70%
General and administrative       
Loan origination expenses16
 10
 6
 60%
Corporate and other general and administrative expenses18
 14
 4
 29%
Marketing and professional service fees12
 8
 4
 50%
Depreciation and amortization3
 3
 
 %
Total general and administrative49
 35
 14
 40%
Total expenses - Originations$166
 $104
 $62
 60%





Three Months EndedTotal expenses for the three months ended March 31, 2019 Compared2020 increased when compared to the Three Months Ended March 31, 2018
 Successor  Predecessor    
Table 21. Originations - ExpensesThree Months Ended March 31, 2019  Three Months Ended March 31, 2018 $ Change % Change
Salaries, wages and benefits$69
  $66
 $3
 5 %
General and administrative        
Loan origination expenses10
  14
 (4) (29)%
Corporate and other general and administrative expenses14
  11
 3
 27 %
Marketing and professional service fee8
  15
 (7) (47)%
Depreciation and amortization3
  3
 
  %
Total general and administrative35
  43
 (8) (19)%
Total expenses - Originations$104
  $109
 $(5) (5)%

Totalsame period in 2019 primarily due to growth in volumes, which was driven by the low interest rate environment and the incremental volumes made available with the Pacific Union acquisition and related origination channels. The volume growth contributed to the increase in salaries, wages and benefits, due to increased compensation and headcount related costs, and loan origination expenses. The increase in loan origination expenses attributable to higher volume was partially offset by expense reduction initiatives. In addition, corporate and other general and administrative expenses increased during the three months ended March 31, 2019 decreased when compared to the same period in 20182020 primarily due to a decrease in marketing and professional service fee and loan origination expenses which, was partially offsetdriven by an increase in salaries, wages and benefits. The decrease in marketing and professional service fee in 2019 was due to cost reduction initiatives and lower funded volumes in direct-to-consumer channel. The increase in salaries, wages and benefits was due to increased headcount from the Pacific Union acquisition.higher outsourcing costs.

Three Months Ended March 31, 2019 Compared toThe table below summarizes other income (expenses), net for the Three Months Ended March 31, 2018Originations segment:    
 Successor  Predecessor    
Table 22. Originations - Other Income (Expenses), NetThree Months Ended March 31, 2019  Three Months Ended March 31, 2018 $ Change % Change
Interest income$17
  $15
 $2
 13%
Interest expense(18)  (15) 3
 20%
Other income4
  
 4
 100%
Total other income, net - Originations$3
  $
 $3
 100%
         
Weighted average note rate - mortgage loans held for sale4.9%  4.2% 0.7% 17%
Weighted average cost of funds (excluding facility fees)4.7%  4.1% 0.6% 15%
Table 23. Originations - Other Income (Expenses), Net
 Three Months Ended March 31, 2020 Three Months Ended March 31, 2019 $ Change % Change
Interest income$34
 $17
 $17
 100 %
Interest expense(27) (18) (9) 50 %
Other income, net
 4
 (4) (100)%
Total other income (expenses), net - Originations$7
 $3
 $4
 133 %
        
Weighted average note rate - mortgage loans held for sale3.8% 4.9% (1.1)% (22)%
Weighted average cost of funds (excluding facility fees)3.2% 4.7% (1.5)% (32)%

Interest income relates primarily to mortgage loans held for sale. Interest expense is associated with the warehouse facilities utilized to finance newly originated loans.

Interest income for the three months ended March 31, 2020 increased when compared to the same period in 2019 primarily due todriven by higher funded volumevolume. The increase in interest income was offset by an increase in interest expense driven by higher cost of funds fromdue to an increase in the origination volume.originations volume, partially offset by a lower cost of funds. Other income, increasednet was higher in the three months ended March 31, 2019 due to the recognition of incentives we received related to our financing of certain loans satisfying certain consumercustomer relief characteristics. In September 2018, we entered into a master repurchase agreement that providesprovided us with incentives to finance mortgage loans satisfying certain consumer relief characteristics as provided in the agreement. InWe recorded $4 in other income, net related to such incentives for the three months ended March 31, 2019, we recorded $4 in other income related to such incentives.2019. The master repurchase agreement expired during the third quarter of 2019.


Xome Segment

Our Xome segment is a leading provider of technology and data-enhanced solutions to home buyers, home sellers, real estate professionalsdata and companies engaged in the origination and/or servicing ofservices company that provides services for mortgage loans. Xome seeks to transform customeroriginators and servicers, including Mr. Cooper, as well as mortgage and real estate and mortgage experiences by making the process of buying or selling a home or originating and servicing a mortgage faster, less complex, and more transparent. The result provides customers a more streamlined and cohesive real estate environment.investors. Xome is comprisedstrategically important because it generates fee income that complements our servicing and origination businesses without requiring a significant amount of capital or exposing us to the same level of interest rate or credit risk.

Xome is organized into three revenue types categorized asdivisions: Exchange, Services and Data/Technology.


The Exchange revenue is compriseddivision consists of real estate transaction and disposition services. Thethe Xome.com auction platform leverages ourwhich utilizes proprietary auction technology designed to increase transparency, reduce fraud risk and provide betterefficient execution for property sales. Successsales of this mission is evidenced by generally higher sales prices and lower average days to sell compared to traditional property sales.foreclosed properties.

The Services revenue is comprised ofdivision includes title, escrow, collateral valuation and field services related to real estate investments or transactions including purchases, refinancesales, refinances and default transactions. We continue to serve existing third-party customers and capture refinance and default transactions generated by our Servicing and Originations segments. Today, significant opportunities still exist with respect to penetration of current and new customers. In August 2018, we acquired AMS and related entities which contributed to 44% of total revenues for the first quarter of 2019.defaults.

The Data/Technology revenue includes salesdivision contains a diversified set of data or softwarebusinesses that provide technology solutions to real estate service providers, MLS organizations, data aggregators, real estate or mortgage investors and mortgage lenders or servicers. Data/Technology contains a diversified setvariety of businesses including Xome Analytics (primarily multiple listing service (“MLS”) data and analytics). Quantarium (artificial intelligence powered valuation and other real estate data and analytics), and Xome Signings (technology enabled notary services). Xome Analytics providesinvestors. This includes providing aggregation, standardization and licensing for one of the nation’s largest set of MLS, public records and neighborhood demographic data. Quantarium is an artificial intelligence company which has developed a sophisticated machine based property valuation model and built one of the largest real estate data lakes in the US. Quantarium serves clients in both the mortgage and real estate sectors. This unit also includes the financial results of Xome corporate functions. In February 2018, Xome sold its software-based business of its Real Estate Digital (“RED”) business but retained RED’s reDataVault proprietary offering, which is home to Xome’s MLS data, and continues to provide this service to RED and other industry related businesses.


The following tablescharts below set forth the results of operation for the Xome segment.Xome’s total revenues, Exchange properties sold, and Services completed orders:
xomesegmenttotalrevenueschar.jpg

Three Months Ended March 31, 2019 Compared to the Three Months Ended March 31, 2018
chart-daa70f22be805ce9831.jpgchart-4fc619ad9cb75ad7b38.jpg

 Successor  Predecessor    
Table 23. Xome - OperationsThree Months Ended March 31, 2019  Three Months Ended March 31, 2018 $ Change % Change
Revenues$96
  $65
 $31
 48 %
Expenses99
  52
 47
 90 %
Other income (expenses), net11
  9
 2
 22 %
Income before income tax expense$8
  $22
 $(14) (64)%
Income before taxes margin - Xome8.3%  33.8% (25.5)% (75)%
Table 24. Xome Segment Results of Operations
 Three Months Ended March 31, 2020 Three Months Ended March 31, 2019 $ Change % Change
Xome - Operations       
Total revenues$106
 $96
 $10
 10 %
Total expenses96
 99
 (3) (3)%
Total other income (expenses), net1
 11
 (10) (91)%
Income before income tax expense$11
 $8
 $3
 38 %
Income before taxes margin - Xome10.4% 8.3% 2.1% 25 %
        
Xome - Revenues       
Exchange$16
 $20
 $(4) (20)%
Services85
 71
 14
 20 %
Data/Technology5
 5
 
  %
Total revenues - Xome$106
 $96
 $10
 10 %
        
Key Metrics       
Exchange properties sold2,114
 2,421
 (307) (13)%
Average Exchange properties under management17,777
 6,634
 11,143
 168 %
Services completed orders408,734
 379,585
 29,149
 8 %
Percentage of revenue earned from third-party customers54.6% 53.0% 1.6% 3 %
        
Xome - Expenses       
Salaries, wages and benefits$35
 $38
 $(3) (8)%
General and administrative       
Operational expenses58
 57
 1
 2 %
Depreciation and amortization3
 4
 (1) (25)%
Total general and administrative61
 61
 
  %
Total expenses - Xome$96
 $99
 $(3) (3)%

Income before income tax expense decreasedincreased for the three months ended March 31, 20192020 as compared to the same period in 20182019 primarily due to an increase in expensestotal revenues, offset by a decrease in other income (expense), net. The increase in total revenues was driven by operational expenses related to the acquisition of AMS. Thisan increase in expenses was partially offset by increased Services revenues related to the AMS acquisition, which contributed tofrom higher volumes of units for valuation and field services, partially offset by a decrease in Exchange revenues due to the decrease in defaults and foreclosures nationwide. The decrease in other income of(expense), net was due to $11 for the change in fair value of the contingent consideration in 2019 for the acquisition of AMS.


Three Months Ended March 31, 2019 Compared to the Three Months Ended March 31, 2018
 Successor  Predecessor    
Table 24. Xome - RevenuesThree Months Ended March 31, 2019  Three Months Ended March 31, 2018 $ Change % Change
Exchange$20
  $26
 $(6) (23)%
Services71
  33
 38
 115 %
Data/Technology5
  6
 (1) (17)%
Total revenues - Xome$96
  $65
 $31
 48 %
         
Key Metrics        
Exchange property listings sold2,421
  2,880
 (459) (16)%
Exchange property listings at period end6,634
  6,849
 (215) (3)%
Services completed orders379,585
  111,339
 268,246
 241 %
Percentage of revenue earned from third-party customers53.0%  28.4% 24.6% 87 %
Corporate/Other Segment

Exchange revenuesThe following table sets forth the results of operations for the Corporate/Other segment:
Table 25. Corporate/Other Segment Results of Operations
 Three Months Ended March 31, 2020 Three Months Ended March 31, 2019 $ Change % Change
Corporate/Other - Operations       
Total revenues$2
 $
 $2
 100 %
Total expenses34
 45
 (11) (24)%
Total other income (expenses), net(51) (55) 4
 (7)%
Loss before income tax benefit - Corporate/Other$(83) $(100) $17
 (17)%
        
Corporate/Other - Expenses       
Salaries, wages and benefits$8
 $22
 $(14) (64)%
General and administrative       
Operational expenses8
 13
 (5) (38)%
Depreciation and amortization10
 10
 
  %
Loss on impairment of assets8
 
 8
 100 %
Total general and administrative26
 23
 3
 13 %
Total expenses - Corporate/Other$34
 $45
 $(11) (24)%
        
Corporate/Other - Other Income (Expenses), Net       
Total interest income$1
 $2
 $(1) (50)%
Interest expense on unsecured senior notes(51) (51) 
  %
Other interest expense(1) (6) 5
 (83)%
Total interest expense(52) (57) 5
 (9)%
Total other income (expenses), net - Corporate/Other$(51) $(55) $4
 (7)%
        
Weighted average cost - unsecured senior notes7.8% 7.9% (0.1)% (1)%

Loss before income tax benefit decreased in the three months ended March 31, 2019 decreased2020 as compared to the same period in 2018,2019 primarily due to a decrease in total expenses. Total expenses decreased primarily due to lower first-party property listings sold in 2019. Revenues earned from default property listings decreased due to lower average number of real estate property listings. Despite the decline in total property listings sold, revenues from third-party customers for the three months ended March 31, 2019 increased significantly to 22% from 13% in 2018.

Services revenues increased for the three months ended March 31, 2019 as compared to the same period in 2018, primarily due to the August 2018 acquisition of AMS entities plus the increase in our product offerings and product mix for the collateral valuations business. This increase was partially offset by a decline in title and escrow services mainly due to higher interest rates during the three months ended March 31, 2019 compared to the same period in 2018, which resulted in a decreased order volume and adversely impacted revenue.

Data/Technology revenues for the three months ended March 31, 2019 was comparable with the same period in 2018.

Three Months Ended March 31, 2019 Compared to the Three Months Ended March 31, 2018
 Successor  Predecessor    
Table 25. Xome - ExpensesThree Months Ended March 31, 2019  Three Months Ended March 31, 2018 $ Change % Change
Salaries, wages and benefits$38
  $24
 $14
 58%
General and administrative        
Operational expenses57
  25
 32
 128%
Depreciation and amortization4
  3
 1
 33%
Total general and administrative61
  28
 33
 118%
Total expenses - Xome$99
  $52
 $47
 90%

Both salaries, wages and benefits, expenses, and operational expenses increased for the three months ended March 31, 2019 as compared to the same period in2018, primarily driven by the acquisition of AMS in August 2018.


Corporate and Other

Our Corporate and Other segment records interest expense on our unsecured senior notes and other corporate debt, income or loss from our legacy portfolio consisting of non-prime and non-conforming residential mortgage loans and corporate expenses that are not directly attributable to our operating segments. The legacy portfolio consists of Predecessor loans thatwhich were transferred to a securitization trust in 2009 that was structured as a secured borrowing. The securitized loans are recorded as mortgage loans on our consolidated balance sheets and the asset backed certificates acquired by third parties are recorded as nonrecourse debt.

Non-allocated corporate expenses include the administrative costs of executive management and other corporate functions that are not directly attributable to our operating segments.

The following tables set forth the results of operations for the Corporate and Other segment.

Three Months Ended March 31, 2019 Compared to the Three Months Ended March 31, 2018
 Successor  Predecessor    
Table 26. Corporate and Other - OperationsThree Months Ended March 31, 2019  Three Months Ended March 31, 2018 $ Change % Change
Revenues$
  $
 $
 %
Expenses45
  21
 24
 114%
Other income (expenses), net(55)  (34) (21) 62%
Loss before income tax benefit$(100)  $(55) $(45) 82%

Loss before income taxes increasedhigher in the three months ended March 31, 2019 as compared to the same period in 2018 due to an increase in expenses, primarily as a result of the acquisitions of Pacific Union and Seterus. Other income (expense), net declined during the three months ended March 31, 2019 primarily due to an increase in interest expense on a higher debt balance
 Successor
Table 27. Legacy PortfolioMarch 31, 2019 December 31, 2018
Performing - UPB$143
 $145
Nonperforming (90+ delinquency) - UPB25
 27
REO - estimated fair value4
 4
Total legacy portfolio$172
 $176
Three Months Ended March 31, 2019 Compared to the Three Months Ended March 31, 2018
 Successor  Predecessor    
Table 28. Corporate and Other - ExpensesThree Months Ended March 31, 2019  Three Months Ended March 31, 2018 $ Change % Change
Salaries, wages and benefits$22
  $14
 $8
 57%
General and administrative        
Operational expenses13
  5
 8
 160%
Depreciation and amortization10
  2
 8
 400%
Total general and administrative23
  7
 16
 229%
Total expenses - Corporate and Other$45
  $21
 $24
 114%

Total expenses increased during the three months ended March 31, 2019 as compared to the same period in 2018, primarily due to increased expenses related to the Pacific Union acquisition and the acquisition of the Seterus acquisitions.mortgage servicing platform and assumption of certain assets related thereto from IBM (“Seterus acquisition”). The decrease in salaries, wages and benefits was partially offset by an $8 loss on impairment of assets in connection with an ancillary business.


Three Months Ended March 31, 2019 Compared to the Three Months Ended March 31, 2018
 Successor  Predecessor    
Table 29. Corporate and Other - Other Income (Expenses), NetThree Months Ended March 31, 2019  Three Months Ended March 31, 2018 $ Change % Change
Interest income, legacy portfolio$2
  $3
 $(1) (33)%
Other interest income
  1
 (1) (100)%
Total interest income2
  4
 (2) (50)%
         
Interest expense, legacy portfolio
  (1) (1) (100)%
Interest expense on unsecured senior notes(51)  (35) 16
 46 %
Other interest expense(6)  (2) 4
 200 %
Total interest expense(57)  (38) 19
 50 %
Other income (expense)
  
 
  %
Other income (expenses), net - Corporate and Other$(55)  $(34) $(21) (62)%
         
Weighted average cost - unsecured senior notes7.9%  7.3% 0.6% 8 %

Other income (expenses), net for the Corporate and Corporate/Other segment consists of interest expense on our unsecured senior notes, the interest income and expense from our legacy portfolio, and other interest related to a revolving facility used for general corporate purposes.

TotalThe change in total other income (expenses), net declined duringin the three months ended March 31, 20192020 as compared to the same period in 2018. Interest expense on unsecured senior notes increased during the three months ended March 31, 2019 compared to the same period in 2018was primarily due to a decrease in other interest expense as a result of lower commitment and facility fees, which were higher debt balance and higher borrowing rates underin 2019 due to the new unsecured senior notes that were executed in July 2018 to fund the NationstarPacific Union acquisition.



Changes in Financial Position

 Successor    
Table 31. AssetsMarch 31, 2019 December 31, 2018 $ Change % Change
Cash and cash equivalents$181
 $242
 $(61) (25)%
Mortgage servicing rights3,488
 3,676
 (188) (5)%
Advances and other receivables, net1,147
 1,194
 (47) (4)%
Reverse mortgage interests, net7,489
 7,934
 (445) (6)%
Mortgage loans held for sale at fair value2,170
 1,631
 539
 33 %
Deferred tax asset, net1,024
 967
 57
 6 %
Other2,147
 1,329
 818
 62 %
Total assets$17,646
 $16,973
 $673
 4 %
Table 26. Changes in Assets

March 31, 2020 December 31, 2019 $ Change % Change
Cash and cash equivalents$579
 $329
 $250
 76 %
Mortgage servicing rights3,115
 3,502
 (387) (11)%
Advances and other receivables, net685
 988
 (303) (31)%
Reverse mortgage interests, net5,955
 6,279
 (324) (5)%
Mortgage loans held for sale at fair value3,922
 4,077
 (155) (4)%
Deferred tax assets, net1,411
 1,345
 66
 5 %
Other1,946
 1,785
 161
 9 %
Total assets$17,613
 $18,305
 $(692) (4)%

Total assets as of March 31, 2019 increased2020 decreased by $673$692 or 4% compared with December 31, 2018 primarily due to the increase in mortgage loans held for sale and other, partially offset by decreases in mortgage servicing rights and reverse mortgage interests. Mortgage loans held for sale increased in 2019 primarily due to the Pacific Union acquisitiondecrease in mortgage servicing rights, reverse mortgage interests, net and increased origination volume drivenadvances and other receivables, net, partially offset by lower interest environment. Other increased primarily due to $483 of other assets related to the Pacific Union acquisition, as indicatedan increase in Note 2, Acquisitions,cash and $133 of right of use assets recorded in 2019 as a result of adoption of ASU 2016-02.cash equivalents. Mortgage servicing rights decreased in 2019 primarily due to unfavorablea negative mark-to-market adjustment of $383 driven by declining interest rates. Reverse mortgage interests, net decreased $445$324 primarily due to the collection on participating interests in HMBS. Advances and other receivables decreased primarily due to recoveries on advances through claim proceeds, customer payments and servicing transfers. Cash and cash equivalents was higher as of March 31, 2020 compared with December 31, 2019 primarily due to additional funds drawn on our MSR facilities given the market risk at the end of the quarter in relation to COVID-19 pandemic.

 Successor    
Table 32. Liabilities and Stockholders’ EquityMarch 31, 2019 December 31, 2018 $ Change % Change
Unsecured senior notes, net$2,461
 $2,459
 $2
  %
Advance facilities, net578
 595
 (17) (3)%
Warehouse facilities, net3,050
 2,349
 701
 30 %
MSR related liabilities - nonrecourse at fair value1,343
 1,216
 127
 10 %
Other nonrecourse debt, net6,388
 6,795
 (407) (6)%
Other liabilities2,065
 1,614
 451
 28 %
Total liabilities15,885
 15,028
 857
 6 %
Total stockholders’ equity attributable to Nationstar1,758
 1,942
 (184) (9)%
Noncontrolling interest3
 3
 
  %
Total liabilities and stockholders’ equity$17,646
 $16,973
 $673
 4 %
Table 27. Changes in Liabilities and Stockholders’ Equity

March 31, 2020 December 31, 2019 $ Change % Change
Unsecured senior notes, net$2,259
 $2,366
 $(107) (5)%
Advance facilities, net489
 422
 67
 16 %
Warehouse facilities, net4,551
 4,575
 (24) (1)%
MSR related liabilities - nonrecourse at fair value1,285
 1,348
 (63) (5)%
Other nonrecourse debt, net4,945
 5,286
 (341) (6)%
Other liabilities2,018
 2,077
 (59) (3)%
Total liabilities15,547
 16,074
 (527) (3)%
Total stockholders’ equity2,066
 2,231
 (165) (7)%
Total liabilities and stockholders’ equity$17,613
 $18,305
 $(692) (4)%

Stockholders’Total stockholders’ equity at March 31, 20192020 decreased by $184$165 or 9%7% compared with the balance as of December 31, 20182019 primarily due to net loss of $186$171 during the three months ended March 31, 2019.2020. Total liabilities at March 31, 2019 increased2020 decreased by $857$527 or 6%3% compared with the balance as of December 31, 20182019 primarily due to an increase in warehouse facilities, MSR related liabilities and other liabilities, which was partially offset by a decrease in other nonrecourse debt. Warehouse facilities increased by $701 primarily due to the warehouse facilities acquired as part of the Pacific Union acquisition. MSR related liabilities increased by $127 primarily due to increase in excess spread financing related to new excess spread financing deals. The increase in other liabilities was primarily due to $519 of payablesdebt and other liabilities related to the Pacific Union acquisition.unsecured senior notes, net. Other nonrecourse debt decreased by $407$341 primarily due to repayments of reverse mortgage related nonrecourse debt. Unsecured senior notes, net, decreased by $107 primarily due to the repayment and redemption of the 2021 and 2022 unsecured senior notes, partially offset by the issuance of the 2027 unsecured senior notes.

Liquidity and Capital Resources


LIQUIDITY AND CAPITAL RESOURCESWe measure liquidity by unrestricted cash and availability of borrowings on our MSR facilities. Our cash and cash equivalents on hand increased to $579 as of March 31, 2020 from $329 as of December 31, 2019. As of March 31, 2020, we had $1,216 collateral pledged against the MSR facilities, of which we could borrow an additional $705. During the three months ended March 31, 2020, operating activities used cash totaling $710. As of March 31, 2020, total available borrowing capacity is $9,690, of which $4,648 is unused.

LiquidityWe expect the economic impact of the COVID-19 pandemic to result in a significant increase in servicing advances and liquidity demands related to the utilization of forbearance programs offered by the CARES Act. Based on current modeling of expected forbearance rates within our portfolio, we believe that we are well-positioned to manage a significant increase in advances. In April 2020, we expanded our committed advance facility capacity by $850, including an expansion of capacity for private label advances for $200, which we believe will be adequate for our needs. We plan to finance GNMA advances with existing MSR lines and corporate cash flow, along with GNMA’s Pass-Through Assistance Program as a backup. For non-agency servicing, we are reimbursed for advances relatively quickly, which should limit growth in balances even with higher forbearance rates.

Sources and Uses of Cash
Our primary sources of funds for liquidity include: (i) servicing fees and ancillary revenues; (ii) payments received from sale or securitization of loans; (iii) payments from the liquidation or securitization of our outstanding participating interests in reverse mortgage loans; (iv) advance and warehouse facilities, other secured borrowings and the unsecured senior notes; and (v) payments received in connection with the sale of advance receivables and excess spread.

Our primary uses of funds for liquidity include: (i) funding of servicing advances;advances, which are expected to increase in the near future due to COVID-19 pandemic; (ii) originations of loans; (iii) payment of interest expenses; (iv) payment of operating expenses; (v) repayment of borrowings and repurchases or redemptions of outstanding indebtedness; (vi) payments for acquisitions of MSRs; (vii) scheduled and unscheduled draws on our serviced reverse residential mortgage loans; and (viii) payment of our technology expenses.

Our business is subject to extensive regulation, investigations and reviews by various federal, state and local regulatory and enforcement agencies. We are also subject to various legal proceedings in the ordinary course of our business. Addressing these regulations, reviews and legal proceedings and implementing any resulting remedial measures may require us to devote substantial resources to legal and regulatory compliance or to make other changes to our business practices, resulting in higher costs which may adversely affect our cash flows.

We believe that our cash flows from operating activities, as well as capacity through existing facilities, provide adequate resources to fund our anticipated ongoing cash requirements. We rely on these facilities to fund operating activities. As the facilities mature, we anticipate renewal of these facilities will be achieved. Future debt maturities will be funded with cash and cash equivalents, cash flow from operating activities and, if necessary, future access to capital markets. We continue to optimize the use of balance sheet cash to avoid unnecessary interest carrying costs.


We service and subservice reverse Reverse mortgage loan portfolios with a UPB of $27,014 as of March 31, 2019, which includes $3,559 of reverse MSR, $15,928 of reverse MSLs and $7,527 of reverse mortgage interests. Reverse mortgagesloans provide seniors with the ability to monetize the equity in their homes in a lump sum, line of credit or monthly draws. The unpaid principal balance of the loan is accreted for borrower draws and other costs such as mortgage insurance premiums, property taxes and insurance. Recovery of advances and draws related to reverse MSRs is generally recovered over a two to three month period from the investor. However, for reverse assets recorded as a loan, the repayment of loan balances and collection of servicing fees occurs upon the payoff or other liquidation of the loan. We securitize our holdings in reverse mortgage loans in order to finance subsequent borrower draws and loan related costs.

Cash Flows
The table below presents the major sources and uses of cash flow for operating activities.activities:
 Successor  Predecessor    
Table 33. Operating Cash FlowThree Months Ended March 31, 2019  Three Months Ended March 31, 2018 $ Change % Change
Originations net sales activities$116
  $366
 $(250) (68)%
Cash provided by operating profits and changes in working capital and other assets169
  571
 (402) (70)%
Net cash attributable to operating activities$285
  $937
 $(652) (70)%
Table 28. Operating Cash Flow
 Three Months Ended March 31, 2020 Three Months Ended March 31, 2019 $ Change % Change
Net loss$(171) $(186) $15
 (8)%
Fair value changes in MSRs, MSR related liabilities and mortgage loans held for investment497
 311
 186
 60 %
Deferred tax benefit(68) (47) (21) 45 %
Other non-cash adjustments to net loss(332) (210) (122) 58 %
Originations net sales activities430
 116
 314
 271 %
Changes in working capital354
 301
 53
 18 %
Net cash attributable to operating activities$710
 $285
 $425
 149 %

CashOur operating activities generated from originations net sales activities was $116cash of $710 during the three months ended March 31, 20192020 compared to $366$285 cash generated in the same period in 2018.2019. The decreaseincrease was primarily due to athe cash generated in originations net sales activities.


Cash generated in originations net sales activities was $430 during the three months ended March 31, 2020 compared to $116 in the same period in 2019. The change was primarily due to an increase in proceeds of $7,527 on the sales of previously originated loans, partially offset by higher funding of $621$6,658 for loan origination activities driven by lowerthe declining interest rate environment and an increase in funds used of $113$555 to repurchase forward loan assets out of Ginnie Mae securitizations. The increase in funding was partially offset by an increase in proceeds of $484 on the sales of previously originated loans.

Cash generated from other operating activities and fromfair value changes in working capitalMSRs, MSR related liabilities and other assetsmortgage loans held for investment during the three months ended March 31, 2019 decreased2020 increased by $402$186 when compared to the same period in 2018.2019. The decreasechange was primarily due to a net loss of $186 during the three months ended March 31, 2019 compared to a net income of $160 in the same period in 2018. Changes in advances, other assets and payables and other liabilities increased cash outflow by $608 during the three months ended March 31, 2019. Partially offsetting these changes was an increase in fair value changes and amortization/accretion of mortgage servicing rights/liabilities of $557$147, primarily due to the unfavorablenegative mark-to-market adjustment for the three months ended March 31, 2019.2020.

 Successor  Predecessor    
Table 34. Investing Cash FlowsThree Months Ended March 31, 2019  Three Months Ended March 31, 2018 $ Change % Change
Acquisitions, net$(85)  $
 $(85) (100)%
Purchase of forward mortgage servicing rights, net of liabilities incurred(130)  (17) (113) 665 %
Proceeds on sale of assets
  13
 (13) (100)%
Proceeds on sale of forward and reverse mortgage servicing rights243
  
 243
 100 %
Other(10)  (17) 7
 (41)%
Net cash attributable to investing activities$18
  $(21) $39
 (186)%

Our investing activities generated $18Cash used from the other non-cash adjustments to net loss during the three months ended March 31, 2020 increased by $122 when compared to the same period in 2019 primarily due to the $165 increase in net gain on mortgage loans held for sale primarily driven by the higher volumes in a declining interest rate environment and Predecessor’sthe incremental volumes made available with the February 2019 Pacific Union acquisition and related origination channels.

The table below presents the major sources and uses of cash flow for investing activities:
Table 29. Investing Cash Flows
 Three Months Ended March 31, 2020 Three Months Ended March 31, 2019 $ Change % Change
Acquisitions, net$
 $(85) $85
 (100)%
Purchase of forward mortgage servicing rights, net of liabilities incurred(27) (130) 103
 (79)%
Proceeds on sale of forward and reverse mortgage servicing rights43
 243
 (200) (82)%
Other(12) (10) (2) 20 %
Net cash attributable to investing activities$4
 $18
 $(14) (78)%

Our investing activities used $21 of cashgenerated $4 during the three months ended March 31, 2020 compared to $18 during the same period in 2018.2019. The changedecrease in cash generated from investing activities was primarily due to an increasea decrease of $113$200 in proceeds on sale of forward mortgage servicing rights. Partially offsetting the decrease in cash generated was a $103 decrease in cash used in the purchase of forward mortgage servicing rights, net of liabilities incurred, and netan $85 decrease in cash of $85 used in connection with the acquisitions of Pacific Union and Seterus. Partially offsetting these uses of cash was an increase in proceeds on sale of forward and reverse mortgage servicing rights of $243.Seterus acquisitions, which were acquired during the three months ended March 31, 2019. Although we continue to seek to acquire servicing portfolios at advantageous pricing, the amounts and timing of these opportunities is not of a consistent frequency and can result in cash flow variability between periods.


The table below presents the major sources and uses of cash flow for financing activities:
 Successor  Predecessor    
Table 35. Financing Cash FlowThree Months Ended March 31, 2019  Three Months Ended March 31, 2018 $ Change % Change
Decrease in advance facilities$(30)  $(293) $263
 (90)%
Increase (decrease) in warehouse facilities307
  (125) 432
 (346)%
Repayment of notes payable(294)  
 (294) 100 %
Payment of unsecured senior notes and nonrecourse debt(5)  (24) 19
 (79)%
Issuance of excess spread financing245
  
 245
 100 %
Settlements of excess spread financing(50)  (45) (5) 11 %
Decrease in participating interest financing in reverse mortgage interests(408)  (574) 166
 (29)%
Changes in HECM securitizations(127)  126
 (253) (201)%
Other18
  (4) 22
 (550)%
Net cash attributable to financing activities$(344)  $(939) $595
 (63)%
Table 30. Financing Cash Flow
 Three Months Ended March 31, 2020 Three Months Ended March 31, 2019 $ Change % Change
(Decrease) increase in warehouse facilities$(25) $307
 $(332) (108)%
Increase (decrease) in advance facilities68
 (30) 98
 (327)%
Repayment of notes payable
 (294) 294
 (100)%
Redemption and repayment of unsecured senior notes and nonrecourse debt(698) (3) (695) 23,167 %
Issuance of unsecured senior debt600
 
 600
 100 %
Issuance of excess spread financing24
 245
 (221) (90)%
Settlements and repayments of excess spread financing(58) (50) (8) 16 %
Decrease of participating interest financing(275) (408) 133
 (33)%
Changes in HECM securitizations(99) (107) 8
 (7)%
Other(18) (4) (14) 350 %
Net cash attributable to financing activities$(481) $(344) $(137) 40 %

Our financing activities used $344$481 cash during the three months ended March 31, 2019, a decrease in cash used of $595 when2020 compared with $939to $344 cash used in the same period in 2018. The change2019. Contributing to the increase in cash flows from financing activitiesused was the repayment of unsecured senior debt and nonrecourse debt of $698 during the three months ended March 31, 2020 compared to $3 in the same period in 2019. The $695 increase in cash used for the payment of unsecured senior debt and nonrecourse debt is primarily due to an increasethe repayment and redemption of $307the 2021 and 2022 unsecured senior notes in February 2020. Cash used also increased due to a net pay down of $25 in warehouse facilities during the three months ended March 31, 20192020 compared to a pay down on warehouse facilitiesnet increase of $125 during the same period in 2018. Payment of warehouse facilities decreased in 2019 due to proceeds from HECM securitizations being used to pay down the facilities in 2018, which did not occur$307 in the same period in 2019. In addition,The cash generated from the cash used for pay downissuance of advance facilitiesexcess spread financing decreased by $263 when$221 due to a decline in excess spread financing deals in the three months ended March 31, 2020 compared to the same period in 2019. The issuance of excess spread financing increased by $245 due to new excess spread financing deals.

Offsetting these decreasesincreases in cash used is an increasewas a decrease in cash used for the repayment of notes payable and HECM securitizations when compared to the same period in 2018.payable. During the three months ended March 31, 2019, cash of $294 was used to pay off the notes payable assumed from the Pacific Union acquisition. The cash used in the change in HECM securitizations increased due to no issuance of HECM securitizations during the three months ended March 31, 2019. In the three months ended March 31, 2018,addition, there was an increase in cash generated of $600 due to the issuance of HECM securitizations of $443.the 2027 unsecured senior notes in January 2020.



Capital Resources

Capital Structure and Debt
We require access to external financing resources from time to time depending on our cash requirements, assessments of current and anticipated market conditions and after-tax cost of capital. If needed, we believe additional capital could be raised through a combination of issuances of equity, corporate indebtedness, asset-backed acquisition financing and/or cash from operations. Our access to capital markets can be impacted by factors outside our control, including economic conditions. In April 2020, we expanded our committed advance capacity by $850.

Financial Covenants
Our borrowing arrangements and credit facilities contain various financial covenants, which primarily relate to required tangible net worth amounts, liquidity reserves, leverage requirements, and profitability requirements. These covenants are measured at our operating subsidiary, Nationstar Mortgage LLC. As of March 31, 2019,2020, we were in compliance with our required financial covenants on our borrowing arrangements and credit facilities.covenants.

Seller/Servicer Financial Requirements
TheWe are also subject to net worth, capital ratio and liquidity requirements established by the Federal Housing Finance Agency minimum financial requirements(“FHFA”) for Fannie Mae and Freddie Mac Seller/Servicers, are set forth below.and Ginnie Mae for single family issuers. In both cases, these requirements apply to our operating subsidiary, Nationstar Mortgage LLC. As of March 31, 2020, we were in compliance with our seller/servicer financial requirements for FHFA and Ginnie Mae.


Minimum Net Worth

The minimum net worth requirement for Fannie Mae and Freddie Mac is defined as follows:

Base of $2.5 plus 25 basis points of outstanding UPB for total loans serviced.
Tangible Net Worth comprises of total equity less goodwill, intangible assets, affiliate receivables and certain pledged assets.

Minimum Capital RatioThe minimum net worth requirement for Ginnie Mae is defined as follows:

The sum of (i) base of $2.5 plus 35 basis points of the issuer’s total single-family effective outstanding obligations, and (ii) base of $5 plus 1% of the total effective HMBS outstanding obligations.
Tangible Net Worth/Worth is defined as total equity less goodwill, intangible assets, affiliate receivables and certain pledged assets. Effective for fiscal year 2020, under the Ginnie Mae MBS Guide, the issuers will no longer be permitted to include deferred tax assets when computing the minimum net worth requirement.
Minimum Capital Ratio

In addition to the minimum net worth requirement, we are also required to hold a ratio of Tangible Net Worth to Total Assets (excluding HMBS securitizations) greater than 6%.

Minimum Liquidity

The minimum liquidity requirement for Fannie Mae and Freddie Mac is defined as follows:

3.5 basis points of total Agency servicing (Fannie Mae, Freddie Mac, Ginnie Mae) plus,servicing.
Incremental 200 basis points of total nonperforming Agency, measured as 90+ delinquencies, servicing in excess of 6% of the total Agency servicing UPB,UPB.
Allowable assets for liquidity may include: cash and cash equivalents (unrestricted), available for sale or held for trading investment grade securities (e.g., Agency MBS, Obligations of GSEs, US Treasury Obligations); and unused/available portion of committed servicing advance lines.

The minimum liquidity requirement for Ginnie Mae is defined as follows:

Maintain liquid assets equal to the greater of $1 or 10 basis points of our outstanding single-family MBS.
Maintain liquid assets equal to at least 20% of our net worth requirement for HECM MBS.

Secured Debt to Gross Tangible Asset Ratio

Under the Ginnie Mae guide, we are also required to maintain a secured debt to gross tangible asset ratios no greater than 60%.
Since we have a Ginnie Mae single-family servicing portfolio that exceeds $75 billion in UPB, we are also required to obtain an external primary servicer rating and issuer credit ratings from two different rating agencies and receive a minimum rating of a B or its equivalent. Effective for fiscal year 2020, we are permitted to satisfy minimum liquidity requirements using a combination of AAA rated government securities that are marked to market in addition to cash and certain cash equivalents.

In addition, Fannie Mae or Freddie Mac may require capital ratios in excess of stated requirements. Refer to Financial Covenants in Note 10, Indebtedness, and Note 17, Capital Requirements, in the notes to consolidated financial statements for additional information. As of March 31, 2019, we were in compliance with our seller/servicer financial requirements.


 Successor
Table 36. DebtMarch 31, 2019 December 31, 2018
Advance facilities, net$578
 $595
Warehouse facilities, net3,050
 2,349
Unsecured senior notes, net2,461
 2,459
Table 31. Debt
 March 31, 2020 December 31, 2019
Advance facilities, net$489
 $422
Warehouse facilities, net4,551
 4,575
Unsecured senior notes, net2,259
 2,366

Advance Facilities
As part of our normal course of business, we borrow money to fund servicing advances. Our servicing agreements require that we advance our own funds to meet contractual principal and interest payments for certain investors, and to pay taxes, insurance, foreclosure costs and various other items that are required to preserve the assets being serviced. Delinquency rates and prepayment speeds affect the size of servicing advance balances, along withand we exercise our ability to stop advancing principal and interest where the pooling and servicing agreements permit, where the advance policies.is deemed to be non-recoverable from future proceeds. These servicing requirements affect our liquidity. We rely upon several counterparties to provide us with financing facilities to fund a portion of our servicing advances. Pursuant to the terms of our agreements, New Residential has the obligation to fund future advances on the private-label securitized loans subject to the agreements.


Warehouse Facilities
Loan origination activities generally require short-term liquidity in excess of amounts generated by our operations. The loans we originate are financed through several warehouse lines on a short-term basis. We typically hold the loans for approximately 30 days and then sell or place the loans in government securitizations in order to repay the borrowings under the warehouse lines. Our ability to fund current operations depends upon our ability to secure these types of short-term financings on acceptable terms and to renew or replace the financings as they expire.

As a servicer for reverse mortgage loans, among other things, we are required to fund borrower draws on the loans. We typically pool borrower draws for approximately 30 days before including them in a HMBS securitization. AtAs of March 31, 2019,2020, unsecuritized borrower draws totaled $296,$64, and our maximum unfunded advance obligation related to these reverse mortgage loans was $3,005.$2,504.

Unsecured Senior Notes
In 20132018 and 2018,2020, we completed offerings of unsecured senior notes, which mature on various dated through July 2026.January 2027. We pay interest semi-annually to the holders of these notes at interest rates ranging from 6.5%6.000% to 9.125%.

Table 37. Contractual Maturities - Unsecured Senior Notes

As of March 31, 2019,2020, the expected maturities of our unsecured senior notes based on contractual maturities are presented below.below:
Year Ending December 31, Amount
2019 $
2020 
2021 592
2022 206
2023 950
Thereafter 750
Unsecured senior notes 2,498
Unamortized debt issuance costs (37)
Unsecured senior notes, net of unamortized debt issuance costs $2,461
Table 32. Contractual Maturities - Unsecured Senior Notes
Year Ending December 31, Amount
2020 $
2021 
2022 
2023 950
2024 
Thereafter 1,350
Unsecured senior notes principal amount 2,300
Unamortized debt issuance costs, premium and discount (41)
Unsecured senior notes, net $2,259


Contractual Obligations

As of March 31, 2019,2020, no material changes to our outstanding contractual obligations were made from the amounts previously disclosed in our Annual Report on Form 10-K for the year ended December 31, 2018.2019 except for the following, in connection with the issuance of the 2027 notes and redemption of the 2021 and 2022 notes during the three months ended March 31, 2020:

Table 33. Contractual Obligations
 Less than 1 Year 1-3 Years 3-5 Years More than 5 Years Total
Unsecured senior notes$
 $
 $950
 $1,350
 $2,300
Interest payment from unsecured senior notes182
 363
 248
 175
 968
Total$182
 $363
 $1,198
 $1,525
 $3,268



CRITICAL ACCOUNTING POLICIES
Critical Accounting Policies

Various elements of our accounting policies, by their nature, are inherently subject to estimation techniques, valuation assumptions and other subjective assessments. In particular, we have identified the following policies that, due to the judgment, estimates and assumptions inherent in those policies, are critical to an understanding of our consolidated financial statements. These policies relate to fair value measurements, particularly those determined to be Level 3 as discussed in Note 16, Fair Value Measurements, in notes to consolidated financial statements, business combinations and goodwill, and valuation and reserves forrealization of deferred tax assets. We believe that the judgment, estimates and assumptions used in the preparation of our consolidated financial statements are appropriate given the factual circumstances at the time. However, given the sensitivity of these critical accounting policies on our consolidated financial statements, the use of other judgments, estimates and assumptions could result in material differences in our results of operations or financial condition. Fair value measurements considered to be Level 3 representing estimated values based on significant unobservable inputs include (i) the valuation of MSRs, (ii) the valuation of excess spread financing and (iii) the valuation of the mortgage servicing rights financing liability. For further information on our critical accounting policies, please refer to the Company’s and Predecessor’s Annual Reports on Form 10-K for the year ended December 31, 2018.2019. There have been no material changes to our critical accounting policies since December 31, 2018.2019. During the three months ended March 31, 2020, we updated the policies for reserves related to certain financial assets that are subject to CECL accounting in connection with adoption of ASU 2016-13. The update did not have material impact on the consolidated financial statements. See Note 1, Nature of Business and Basis of Presentation, in the consolidated financial statements which is incorporated herein for details.

Recent Accounting Developments

See Note 1, Nature of Business and Basis of Presentation, in the consolidated financial statements which is incorporated herein for details ofBelow lists recently issued accounting pronouncements applicable to us but not yet effective.

Accounting Standards Update 2019-12, Income Taxes (Topic 740) - Simplifying the Accounting for Income Taxes (“ASU 2019-12”) simplifies accounting for income taxes by removing certain exceptions from the general principles in Topic 740 including elimination of the exception to the incremental approach for intraperiod tax allocation when there is a loss from continuing operations and income or a gain from other items such as other comprehensive income. ASU 2019-12 also clarifies and amends certain guidance in Topic 740. ASU 2019-12 is effective for public companies for fiscal years beginning after December 15, 2020, including interim periods, with early adoption of all amendments in the expectedsame period permitted. The Company is currently assessing the impact of ASU 2019-12, but does not believe it will have a material impact on ourits consolidated financial statements.

Impact of Inflation and Changing Prices

Our consolidated financial statements and notes thereto presented herein have been prepared in accordance with GAAP, which requires the measurement of financial position and operating results in terms of historical dollars without considering the changes in the relative purchasing power of money over time due to inflation. The impact of inflation is reflected in the increased cost of our operations. Unlike most industrial companies, nearly all of our assets and liabilities are monetary in nature. As a result, interest rates have a greater impact on our performance than do the effects of general levels of inflation. Further, interest rates do not necessarily move in the same direction or to the same extent as the prices of goods and services.



Variable Interest EntitiesGLOSSARY OF TERMS

This Glossary of Terms defines some of the terms that are used throughout this report and Off-Balance Sheet Arrangementsdoes not represent a complete list of all defined terms used.
Advance Facility.  A secured financing facility to fund advance receivables which is backed by a pool of mortgage servicing advance receivables made by a servicer to a certain pool of mortgage loans.

SeeAgency. Note 12, SecuritizationsGovernment entities guaranteeing the mortgage investors that the principal amount of the loan will be repaid; the Federal Housing Administration, the Department of Veterans Affairs, the US Department of Agriculture and FinancingsGinnie Mae (and collectively, the “, in the Consolidated Financial Statements in Item 1, AgenciesFinancial Statements, which is incorporated herein for a summary of our transactions with VIEs and unconsolidated balances details of their impact on our consolidated financial statements.”)

DerivativesAgency Conforming Loan.  A mortgage loan that meets all requirements (loan type, maximum amount, LTV ratio and credit quality) for purchase by Fannie Mae, Freddie Mac, or insured by the FHA, USDA or guaranteed by the VA or sold into Ginnie Mae.

See Note 9, Derivative Financial Instrument, in the Consolidated Financial Statements in Item 1, Financial Statements,Asset-Backed Securities (“ABS”).  whichA financial security whose income payments and value is incorporated herein forderived from and collateralized (or “backed”) by a summaryspecified pool of our derivative transactions.underlying receivables or other financial assets.

Income TaxesBulk acquisitions or purchases. MSR portfolio acquired on non-retained basis through an open market bidding process.

See Base Servicing Fee.Note 15, Income Taxes  The servicing fee retained by the servicer, expressed in basis points, in an excess MSR arrangement in exchange for the provision of servicing functions on a portfolio of mortgage loans, after which the servicer and the co-investment partner share the excess fees on a pro rata basis.

Conventional Mortgage Loans.,  A mortgage loan that is not guaranteed or insured by the FHA, the VA or any other government agency. Although a conventional loan is not insured or guaranteed by the government, it can still follow the guidelines of GSEs and be sold to the GSEs.

Correspondent lender, lending channel or relationship.  A correspondent lender is a lender that funds loans in their own name and then sells them off to larger mortgage lenders. A correspondent lender underwrites the loans to the standards of an investor and provides the funds at close.
Credit-Sensitive Loan.  A mortgage loan with certain characteristics such as low borrower credit quality, relaxed original underwriting standards and high LTV, which we believe indicates that the mortgage loan presents an elevated credit risk of borrower default versus payoff.

Delinquent Loan.  A mortgage loan that is 30 or more days past due from its contractual due date.

Department of Veterans Affairs (“VA”).  The VA is a cabinet-level department of the U.S. federal government, which guarantees certain home loans for qualified borrowers eligible for securitization with GNMA.

Direct-to-consumer originations.  A type of mortgage loan origination pursuant to which a lender markets refinancing and purchase money mortgage loans directly to selected consumers through telephone call centers, the Internet or other means.

Excess Servicing Fees.  In an excess MSR arrangement, the servicing fee cash flows on a portfolio of mortgage loans after payment of the base servicing fee.

Excess Spread.  MSRs with a co-investment partner where the servicer receives a base servicing fee and the servicer and co-investment partner share the excess servicing fees. This co-investment strategy reduces the required upfront capital from the servicer when purchasing or investing in MSRs.

Federal National Mortgage Association (“Fannie Mae” or “FNMA”).  FNMA was federally chartered by the U.S. Congress in 1938 to support liquidity, stability, and affordability in the Consolidated Financial Statementssecondary mortgage market, where existing mortgage-related assets are purchased and sold. Fannie Mae buys mortgage loans from lenders and resells them as mortgage-backed securities in Item 1,the secondary mortgage market.

Federal Housing Administration (“FHA”).  Financial Statements,The FHA is a U.S. federal government agency within the Department of Housing and Urban Development (HUD). It provides mortgage insurance on loans made by FHA-approved lenders in compliance with FHA guidelines throughout the United States.

Federal Housing Finance Agency (“FHFA”).  whichA U.S. federal government agency that is incorporated hereinthe regulator and conservator of Fannie Mae and Freddie Mac and the regulator of the 12 Federal Home Loan Banks.

Federal Home Loan Mortgage Corporation (“Freddie Mac” or “FHLMC”).  Freddie Mac was chartered by Congress in 1970 to stabilize the nation’s residential mortgage markets and expand opportunities for a summary of our income tax considerations.homeownership and affordable rental housing. Freddie Mac participates in the secondary mortgage market by purchasing mortgage loans and mortgage-related securities for investment and by issuing guaranteed mortgage-related securities.


Government National Mortgage Association (“Ginnie Mae” or “GNMA”).  GNMA is a self-financing, wholly owned U.S. Government corporation within HUD. Ginnie Mae guarantees the timely payment of principal and interest on MBS backed by federally insured or guaranteed loans - mainly loans insured by the FHA or guaranteed by the VA. Ginnie Mae securities are the only MBS to carry the full faith and credit guarantee of the U.S. federal government.

Government-Sponsored Enterprise (“GSE”).  Certain entities established by the U.S. Congress to provide liquidity, stability and affordability in residential housing. These agencies are Fannie Mae, Freddie Mac and the 12 Federal Home Loan Banks.

Home Equity Conversion Mortgage (“HECM”).  Reverse mortgage loans issued by FHA. HECMs provide seniors aged 62 and older with a loan secured by their home which can be taken as a lump sum, line of credit, or scheduled payments. HECM loan balances grow over the loan term through borrower draws of scheduled payments or line of credit draws as well as through the accrual of interest and FHA mortgage insurance premiums. In accordance with FHA guidelines, HECMs are designed to repay through foreclosure and subsequent liquidation of loan collateral after the loan becomes due and payable. Shortfalls experienced by the servicer of the HECM through the foreclosure and liquidation process can be claimed to FHA in accordance with applicable guidelines.

HECM mortgage-backed securities (“HMBS”). A type of asset-backed security that is secured by a group of HECM loans.

Interest Rate Lock Commitments (“IRLC”).  Agreements under which the interest rate and the maximum amount of the mortgage loan are set prior to funding the mortgage loan.

Interest-Sensitive Loan.  A mortgage loan which is primarily impacted by changes in forecasted interest rates, which in turn impacts voluntary prepayment speed. Interest-sensitive loans typically consist of single-family conforming residential forward mortgage loans serviced for GSEs or other third-party investors.

Loan Modification.  Temporary or permanent modifications to loan terms with the borrower, including the interest rate, amortization period and term of the borrower’s original mortgage loan. Loan modifications are usually made to loans that are in default, or in imminent danger of defaulting.

Loan-to-Value Ratio (“LTV”).  The unpaid principal balance of a mortgage loan as a percentage of the total appraised or market value of the property that secures the loan. An LTV over 100% indicates that the UPB of the mortgage loan exceeds the value of the property.

Lock period. A set of periods of time that a lender will guarantee a specific rate is set prior to funding the mortgage loan.

Loss Mitigation.  The range of servicing activities provided by a servicer in an attempt to minimize the losses suffered by the owner of a defaulted mortgage loan. Loss mitigation techniques include short-sales, deed-in-lieu of foreclosures and loan modifications, among other options.

Mortgage-Backed Securities (“MBS”). A type of asset-backed security that is secured by a group of mortgage loans.

Mortgage Servicing Right (“MSRs”).  The right and obligation to service a loan or pool of loans and to receive a servicing fee as well as certain ancillary income. MSRs may be bought and sold, resulting in the transfer of loan servicing obligations. MSRs are designated as such when the benefits of servicing the loans are expected to adequately compensate the servicer for performing the servicing.

MSR Facility.  A line of credit backed by mortgage servicing rights that is used for financing purposes.  In certain cases, these lines may be a sub-limit of another warehouse facility or alternatively exist on a stand-alone basis.  These facilities allow for same or next day draws at the request of the borrower.

Mortgage Servicing Liability (“MSL”).The right and obligation to service a loan or pool of loans and to receive a servicing fee as well as certain ancillary income. MSLs may be bought and sold, resulting in the transfer of loan servicing obligations. MSLs are designated as such when the benefits of servicing the loans are not expected to adequately compensate the servicer for performing the servicing.

Non-Conforming Loan.  A mortgage loan that does not meet the standards of eligibility for purchase or securitization by Fannie Mae, Freddie Mac or Ginnie Mae.

Originations.  The process through which a lender provides a mortgage loan to a borrower.

Pull through adjusted lock volume. Represents the expected funding from locks taken during the period.

Prepayment Speed.  The rate at which voluntary mortgage prepayments occur or are projected to occur. The statistic is calculated on an annualized basis and expressed as a percentage of the outstanding principal balance.

Primary Servicer.  The servicer that owns the right to service a mortgage loan or pool of mortgage loans. This differs from a subservicer, which has a contractual agreement with the primary servicer to service a mortgage loan or pool of mortgage loans in exchange for a subservicing fee based upon portfolio volume and characteristics.
Prime Mortgage Loan.  Generally, a high-quality mortgage loan that meets the underwriting standards set by Fannie Mae or Freddie Mac and is eligible for purchase or securitization in the secondary mortgage market. Prime Mortgage loans generally have lower default risk and are made to borrowers with excellent credit records and a monthly income at least three to four times greater than their monthly housing expenses (mortgage payments plus taxes and other debt payments) as well as significant other assets. Mortgages not classified as prime mortgage loans are generally called either sub-prime or Alt-A.

Private Label Securitizations. Securitizations that do not meet the criteria set by Fannie Mae, Freddie Mac or Ginnie Mae.

Real Estate Owned (”REO”).  Property acquired by the servicer on behalf of the owner of a mortgage loan or pool of mortgage loans, usually through foreclosure or a deed-in-lieu of foreclosure on a defaulted loan. The servicer or a third-party real estate management firm is responsible for selling the REO. Net proceeds of the sale are returned to the owner of the related loan or loans. In most cases, the sale of REO does not generate enough to pay off the balance of the loan underlying the REO, causing a loss to the owner of the related mortgage loan.

Recapture.  The refinancing of a loan currently in the portfolio, or the financing of a customer’s new purchase which resulted in the payoff of an existing loan.

Refinancing.  The process of working with existing borrowers to refinance their mortgage loans. By refinancing loans for borrowers we currently service, we retain the servicing rights, thereby extending the longevity of the servicing cash flows.

Reverse Mortgage Loan.  A reverse mortgage loan, most commonly a Home Equity Conversion Mortgage, enables seniors to borrow against the value of their home, and no payment of principal or interest is required until the death of the borrower or the sale of the home. These loans are designed to go through the foreclosure and claim process to recover loan balance.

Servicing.  The performance of contractually specified administrative functions with respect to a mortgage loan or pool of mortgage loans. Duties of a servicer typically include, among other things, collecting monthly payments, maintaining escrow accounts, providing periodic monthly statements to the borrower and monthly reports to the loan owners or their agents, managing insurance, monitoring delinquencies, executing foreclosures (as necessary), and remitting fees to guarantors, trustees and service providers. A servicer is generally compensated with a specific fee outlined in the contract established prior to the commencement of the servicing activities.


Servicing Advances.  In the course of servicing loans, servicers are required to make advances that are reimbursable from collections on the related mortgage loan or pool of loans. There are typically three types of servicing advances: P&I advances, T&I Advances and Corporate Advances.

(i) P&I advances cover scheduled payments of principal and interest that have not been timely paid by borrowers. P&I Advances serve to facilitate the cash flows paid to holders of securities issued by the residential MBS trust. The servicer is not the insurer or guarantor of the MBS and thus has the right to cease the advancing of P&I, when the servicer deems the next advance nonrecoverable. 

(ii) T&I advances pay specified expenses associated with the preservation of a mortgaged property or the liquidation of defaulted mortgage loans, including but not limited to property taxes, insurance premiums or other property-related expenses that have not been timely paid by borrowers in order for the lien holder to maintain its interest in the property. 

(iii) Corporate advances pay costs, fees and expenses incurred in foreclosing upon, preserving defaulted loans and selling REO, including attorneys’ and other professional fees and expenses incurred in connection with foreclosure and liquidation or other legal proceedings arising in the course of servicing the defaulted mortgage loans. 

Servicing advances are reimbursed to the servicer if and when the borrower makes a payment on the underlying mortgage loan at the time the loan is modified or upon liquidation of the underlying mortgage loan but are primarily the responsibility of the investor/owner of the loan. The types of servicing advances that a servicer must make are set forth in its servicing agreement with the owner of the mortgage loan or pool of mortgage loans. In some instances, a servicer is allowed to cease Servicing Advances, if those advances will not be recoverable from the property securing the loan.

Subservicing.  Subservicing is the process of outsourcing the duties of the primary servicer to a third-party servicer. The third-party servicer performs the servicing responsibilities for a fee and is typically not responsible for making servicing advances, which are subsequently reimbursed by the primary servicer. The primary servicer is contractually liable to the owner of the loans for the activities of the subservicer.

Unpaid Principal Balance (“UPB”).  The amount of principal outstanding on a mortgage loan or a pool of mortgage loans. UPB is used together with the servicing fees and ancillary incomes as a means of estimating the future revenue stream for a servicer.

U.S. Department of Agriculture (“USDA”). The USDA is a cabinet-level department of the U.S. federal government, which guarantees certain home loans for qualified borrowers.

Warehouse Facility.  A type of line of credit facility used to temporarily finance mortgage loan originations to be sold in the secondary market. Pursuant to a warehouse facility, a loan originator typically agrees to transfer to a counterparty certain mortgage loans against the transfer of funds by the counterpart, with a simultaneous agreement by the counterpart to transfer the loans back to the originator at a date certain, or on demand, against the transfer of funds from the originator.

Wholesale Originations. A type of mortgage loan origination pursuant to which a lender acquires refinancing and purchase money mortgage loans from third party correspondent lenders where the lender funds the loan.


Item 3. Quantitative and Qualitative Disclosures about Market Risk

Refer to the discussion included in Part II, Item 7A of our Annual Report on Form 10-K for the year ended December 31, 2018.2019. There have been no material changes in the types of market risks faced by us since December 31, 2018.2019 except for the broad effects of the COVID-19 pandemic. As we cannot predict the duration or scope of the COVID-19 pandemic, the negative financial impact to our results cannot be reasonably estimated at this time.

Sensitivity Analysis
We assess our market risk based on changes in interest rates utilizing a sensitivity analysis. The sensitivity analysis measures the potential impact on fair values based on hypothetical changes (increases and decreases) in interest rates.

We use a duration-based model in determining the impact of interest rate shifts on our loan portfolio, certain other interest-bearing liabilities measured at fair value and interest rate derivatives portfolios. The primary assumption used in these models is that an increase or decrease in the benchmark interest rate produces a parallel shift in the yield curve across all maturities.

We utilize a discounted cash flow analysis to determine the fair value of MSRs and the impact of parallel interest rate shifts on MSRs. The primary assumptions in this model are prepayment speeds, earnings related to float and market discount rates. However, this analysis ignores the impact of interest rate changes on certain material variables, such as the benefit or detriment on the value of future loan originations, non-parallel shifts in the spread relationships between MBS, swaps and U.S. Treasury rates and changes in primary and secondary mortgage market spreads. For mortgage loans, IRLCs and forward delivery commitments on MBS, we rely on a model in determining the impact of interest rate shifts. In addition, the primary assumption used for IRLCs, is the borrower’s propensity to close their mortgage loans under the commitment is used as a primary assumption.commitment.

Our total market risk is influenced by a wide variety of factors including market volatility and the liquidity of the markets. There are certain limitations inherent in the sensitivity analysis presented, including the necessity to conduct the analysis based on a single point in time and the inability to include the complex market reactions that normally would arise from the market shifts modeled.

We useused March 31, 2020 market rates on our instruments to perform the sensitivity analysis. The estimates are based on the market risk sensitive portfolios described in the preceding paragraphs and assume instantaneous, parallel shifts in interest rate yield curves. These sensitivities are hypothetical and presented for illustrative purposes only. Changes in fair value based on variations in assumptions generally cannot be extrapolated because the relationship of the change in fair value may not be linear. We believe that on

The following table summarizes the whole our estimated net changes tochange in the fair value of our assets and liabilities atsensitive to interest rates as of March 31, 2019 are within acceptable ranges based on2020 given hypothetical instantaneous parallel shifts in the materiality of our financial statements.yield curve. Results could differ materially.


Table 34. Change in Fair Value
 March 31, 2020
Down 25 bps Up 25 bps
Increase (decrease) in assets   
Mortgage servicing rights at fair value$(229) $235
Mortgage loans held for sale at fair value10
 (12)
Derivative financial instruments:   
Interest rate lock commitments31
 (37)
Total change in assets(188) 186
Increase (decrease) in liabilities   
Mortgage servicing rights liabilities at fair value(5) 4
Excess spread financing at fair value(46) 51
Derivative financial instruments:   
Forward MBS trades36
 (44)
Total change in liabilities(15) 11
Total, net change$(173) $175


Item 4. Controls and Procedures

Evaluation of Disclosure Controls and Procedures

Our management, with the participation of our Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of our disclosure controls and procedures pursuant to Rule 13a-15(b) under the Securities Exchange Act of 1934, as amended (“Exchange Act”), as of March 31, 2019.2020.

Based on this evaluation, our Chief Executive Officer and Chief Financial Officer concluded that, as of March 31, 2019,2020, our disclosure controls and procedures are effective. Disclosure controls and procedures are designed at a reasonable assurance level and are effective to provide reasonable assurance that information we are required to disclose in reports that we file or submit under the Exchange Act is recorded, processed, summarized, and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure.

Changes in Internal Control over Financial Reporting

During the three months ended March 31, 2019,2020, no changes in our internal control over financial reporting occurred that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

Limitations on Effectiveness of Controls and Procedures

In designing and evaluating the disclosure controls and procedures, management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives.




PART II – OTHER INFORMATION
Item 1. Legal Proceedings

We are a state licensed, non-bank mortgage lender, servicer and ancillary services provider. From time to time, we and our subsidiaries are involved in a number of legal proceedings, including, but not limited to, judicial, arbitration, regulatory and governmental proceedings relating to matters that arise in connection with the conduct of our business. These legal proceedings are generally based on alleged violations of federal, state and local laws and regulations governing our mortgage servicing and lending activities including, without limitation, consumer protection laws, but may also include alleged violations of securities, employment, contract, tort, common law fraud and other laws. Legal proceedings include open and pending examinations, information gathering requests and investigations by governmental, regulatory and enforcement agencies as well as litigation in judicial forums and arbitration proceedings.

Our business is subject to extensive examinations, investigations and reviews by various federal, state and local governmental, regulatory and enforcement agencies. We have historically had and continue to have a number of open investigations with these agencies. We continue to receive governmental and regulatory requests for information, subpoenas, examinations and other inquiries. We are currently the subject of various governmental or regulatory investigations, subpoenas, examinations and inquiries related to our residential loan servicing and origination practices, bankruptcy and collections practices, financial reporting and other aspects of our businesses. These matters include investigations by the Consumer Financial Protection Bureau (the “CFPB”), the Securities and Exchange Commission, the Executive Office of the United States Trustees, the Department of Justice, the Office of the Special Inspector General for the Troubled Asset Relief Program, the U.S. Department of Housing and Urban Development, the multi-state coalition of mortgage banking regulators and various State Attorneys General. These specific matters and other pending or potential future investigations, subpoenas, examinations or inquiries may lead to administrative, civil or criminal proceedings or settlements and possibly result in remedies including fines, penalties, restitution, or alterations in our business practices and in additional expenses and collateral costs. We are cooperating fully in these matters.

For example, we continue to progress towards resolution of certain legacy regulatory matters involving examination findings in prior years for alleged violations of certain laws related to our business practices. We have been in discussions with the multi-state committee of mortgage banking regulators and various State Attorneys General concerning a potential resolution of their investigations. We are continuing to cooperate with all parties. In connection with these discussions, we previously recorded an accrual. These discussions may not result in a settlement of the matter; furthermore, any such settlement may exceed the amount accrued as of March 31, 2019.2020. Moreover, if the discussions do not result in a settlement, the regulators and State Attorneys General may seek to exercise their enforcement authority through litigation or other proceedings and seek injunctive relief, damages, restitution and civil monetary penalties, which could have a material adverse effect on our business, reputation, financial condition and results of operations.

Further, on April 24, 2018, the CFPB notified us that, in accordance with the CFPB’s discretionary Notice and Opportunity to Respond and Advise (NORA) process, the CFPB’s Office of Enforcement is considering whether to recommend that the CFPB take enforcement action against us, alleging violations of the Real Estate Settlement Procedures Act, the Consumer Financial Protection Act, and the Homeowners Protection Act, which stems from a 2014 examination. The purpose of a NORA letter is to provide a party being investigated an opportunity to present its position to the CFPB before an enforcement action may be recommended or commenced. The CFPB may seek to exercise its enforcement authority through settlement, administrative proceedings or litigation and seek injunctive relief, damages, restitution and civil monetary penalties, which could have a material adverse effect on our business, reputation, financial condition and results of operations. We have not recorded an accrual related to this matter as of March 31, 20192020 as we do not believe that the possible loss or range of loss arising from any such action is estimable. We are continuing to cooperate with the CFPB. 

Similarly, we are in discussions with the Executive Office of the United States Trustees concerning certain legacy issues with respect to bankruptcy servicing practices.  In connection with these discussions, we are undertaking certain voluntary remediation activities with respect to loans at issue in these matters. While we and the Executive Office of the United States Trustees are engaged in discussions to potentially resolve these issues, there is no guarantee a resolution will occur.  Moreover, if the discussions do not result in a resolution, the Executive Office of the United States Trustees may seek redress through litigation or other proceedings and seek injunctive relief, damages and restitution in addition to the remediation activities, which could have a material adverse effect on our business, reputation, financial condition and results of operations. However, we believe it is premature to predict the potential outcome or to estimate the financial impact to us in connection with any potential action or settlement arising from this matter, including the voluntary remediation activities undertaken and to be undertaken by us.


In addition, we are a defendant in a class action proceeding originally filed in state court in March 2012, and then removed to the United States District Court for the Eastern District of Washington under the caption Laura Zamora Jordan v. Nationstar Mortgage LLC. The suit was filed on behalf of a class of Washington borrowers and challenges property preservation measures we took, as loan servicer, after the borrowers defaulted and our vendors determined that the borrowers had vacated or abandoned their properties. The case raises claims for (i) common law trespass, (ii) statutory trespass, and (iii) violation of Washington’s Consumer Protection Act, and seeks recovery of actual, statutory, and treble damages, as well as attorneys’ fees and litigation costs. On July 25, 2018, we entered into a settlement agreement to resolve this matter. The parties are currently seeking final approval of the settlement from the court. We are pursuing reimbursement of the settlement payment from the owners of the loans we serviced, but there can be no assurance that we will prevail with any claims for reimbursement.

We are a defendant in a proceeding filed on January 2, 2018 in the U.S. District Court for the Northern District of California under the caption Collateral Analytics LLC v. Nationstar Mortgage LLC et al. The plaintiff alleges that we and certain affiliated entities misappropriated plaintiff’s intellectual property for the purpose of replicating plaintiff’s products. The case raises federal and state law claims for misappropriation of trade secrets and breach of contract and seeks an award of actual damages, unjust enrichment, lost profits and/or a reasonable royalty, exemplary damages and injunctive relief preventing further misuse or disclosure of plaintiff’s intellectual property. We believe we have meritorious defenses and will vigorously defend ourselves in this matter, and the parties are currently seeking approval of the settlement from the court.

We are also a defendant in a proceeding filed on October 23, 2015 in the U.S. District Court for the Central District of California under the caption Alfred Zaklit and Jessy Zaklit, individually and on behalf of all others similarly situated v. Nationstar Mortgage LLC et al. The plaintiff alleges that we improperly recorded telephone calls without the knowledge or consent of borrowers in violation of the California Penal Code. On July 24, 2017, the court certified a class comprised of California borrowers who, from October 2014 to May 2016, participated in outbound telephone conversations with our employees who recorded the conversations without first informing the borrowers that the conversations were being recorded. The class seeks statutory damages and attorney’s fees. On September 10, 2018, we reached an agreement in principal to settle this matter.

Responding to these matters requires us to devote substantial resources, resulting in higher costs and lower net cash flows. Adverse results in any of these matters could further increase our operating expenses and reduce our revenues, require us to change business practices and limit our ability to grow and otherwise materially and adversely affect our business, reputation, financial condition or results of operation.


Item 1A. Risk Factors

There have been no material changes or additions to the risk factors previously disclosed under “Risk Factors” included in our Annual Report on Form 10-K filed for the year ended December 31, 2018.2019, except for the following:

The COVID-19 pandemic may adversely impact our business and financial results, and the ultimate impact will depend on future developments, which are highly uncertain and cannot be predicted, including the scope and duration of the pandemic and actions taken by governmental authorities in response to the pandemic.

The COVID-19 pandemic introduces unprecedented uncertainty in the economy, including the risk of a significant employment shock and recessionary conditions, with implications for the health and safety of our employees, borrower delinquency rates, forbearance take-up rates under the forbearance program included in the CARES Act and the related funding for the P&I and T&I servicing advances, the sources, adequacy and availability of financing to fund advances, origination volumes and our overall profitability and liquidity. 

The extent to which the COVID-19 pandemic impacts our business, results of operations, and financial condition, will depend on future developments, which are highly uncertain and cannot be predicted, including the scope and duration of the pandemic and actions taken by governmental authorities and other third parties in response to the pandemic.


Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

We did not make any repurchases of our shares during the three months ended March 31, 2019.2020.


Item 3. Defaults Upon Senior Securities

None.


Item 4. Mine Safety Disclosures

Not applicable.


Item 5. Other Information

None.



Item 6. Exhibits
  Incorporated by Reference 
Exhibit NumberDescriptionFormFile No.ExhibitFiling DateFiled or Furnished Herewith
       
10.110.1**    X
10.210.2**    X
10.3X
10.4    X
31.1



X
31.2    X
32.1



X
32.2    X
101.INSXBRL Instance Document



X
101.SCHXBRL Taxonomy Extension Schema Document    X
101.CALXBRL Taxonomy Extension Calculation Linkbase Document



X
101.DEFXBRL Taxonomy Extension Definition Linkbase Document    X
101.LABXBRL Taxonomy Extension Label Linkbase Document



X
101.PREXBRL Taxonomy Extension Presentation Linkbase Document    X

**    Management contract, compensatory plan or arrangement.


SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

  MR. COOPER GROUP INC.
   
May 8, 2019April 30, 2020 /s/ Jay Bray
Date Jay Bray
Chief Executive Officer
(Principal Executive Officer)
   
May 8, 2019April 30, 2020 /s/ Christopher G. Marshall
Date 
Christopher G. Marshall
Vice Chairman & Chief Financial Officer
(Principal Financial and Accounting Officer)


9385