Guarantor Financial Statement Information | Guarantor Financial Statement Information As of September 30, 2015 , Nationstar Mortgage LLC and Nationstar Capital Corporation (1) (collectively, the Issuer), both wholly-owned subsidiaries of Nationstar, have issued $2.2 billion aggregate principal amount of Unsecured Senior Notes which mature on various dates through June 1, 2022 . 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 are 100% owned by Nationstar Mortgage LLC. Nationstar and its two direct wholly-owned subsidiaries are guarantors of the Unsecured Senior Notes as well. Presented below are the consolidating financial statements of Nationstar, Nationstar Mortgage LLC and the guarantor subsidiaries for the periods indicated. In the consolidating financial statements presented below, Nationstar allocates income tax expense to Nationstar Mortgage LLC as if it were a separate tax payer entity pursuant to ASC 740, Income Taxes. (1) Nationstar Capital Corporation has no assets, operations or liabilities other than being a co-obliger of the Unsecured Senior Notes. NATIONSTAR MORTGAGE HOLDINGS INC. CONSOLIDATING BALANCE SHEET SEPTEMBER 30, 2015 Nationstar Issuer Guarantor Non-Guarantor Eliminations Consolidated Assets Cash and cash equivalents $ — $ 575,045 $ 3,802 $ 17,760 $ — $ 596,607 Restricted cash — 186,363 3 290,866 — 477,232 Mortgage servicing rights — 3,242,356 — — — 3,242,356 Advances — 2,127,044 — 20 — 2,127,064 Reverse mortgage interests — 6,919,338 — 514,378 — 7,433,716 Mortgage loans held for sale — 1,742,100 — 143,505 — 1,885,605 Mortgage loans held for investment, net — 951 — 178,037 — 178,988 Property and equipment, net — 110,064 870 26,935 — 137,869 Derivative financial instruments — 92,960 — 5,404 — 98,364 Other assets 10,205 932,014 297,521 1,378,894 (1,759,495 ) 859,139 Investment in subsidiaries 1,685,718 511,268 — — (2,196,986 ) — Total assets $ 1,695,923 $ 16,439,503 $ 302,196 $ 2,555,799 $ (3,956,481 ) $ 17,036,940 Liabilities and stockholders’ equity Unsecured senior notes $ — $ 2,157,973 $ — $ — $ — $ 2,157,973 Advance facilities — 279,610 — 1,470,827 — 1,750,437 Warehouse facilities — 2,170,945 — 132,619 — 2,303,564 Payables and accrued liabilities — 1,236,858 1,597 53,073 — 1,291,528 MSR related liabilities - nonrecourse — 1,172,471 — — — 1,172,471 Derivative financial instruments — 28,525 — — — 28,525 Mortgage servicing liabilities — 27,624 — — — 27,624 Payables to affiliates — 1,637,189 894 121,412 (1,759,495 ) — Other nonrecourse debt — 6,042,590 — 566,305 — 6,608,895 Total liabilities — 14,753,785 2,491 2,344,236 (1,759,495 ) 15,341,017 Total equity 1,695,923 1,685,718 299,705 211,563 (2,196,986 ) 1,695,923 Total liabilities and equity $ 1,695,923 $ 16,439,503 $ 302,196 $ 2,555,799 $ (3,956,481 ) $ 17,036,940 NATIONSTAR MORTGAGE HOLDINGS INC. CONSOLIDATING STATEMENT OF INCOME (LOSS) FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2015 Nationstar Issuer Guarantor Non-Guarantor Eliminations Consolidated Revenues: Service related $ — $ 96,086 $ 15,672 $ 99,553 $ 211,311 Net gain on mortgage loans held for sale — 174,127 — 11,745 — 185,872 Total revenues — 270,213 15,672 111,298 — 397,183 Expenses: Salaries, wages and benefits — 141,254 3,199 56,147 — 200,600 General and administrative — 199,900 1,734 43,987 — 245,621 Total expenses — 341,154 4,933 100,134 — 446,221 Other income/(expense): Interest income — 101,613 — 10,890 112,503 Interest expense — (157,197 ) — (18,601 ) — (175,798 ) Gain on interest rate swaps and caps — 10 — 99 — 109 Gain/(loss) from subsidiaries (66,342 ) 15,241 — — 51,101 — Total other income/(expense) (66,342 ) (40,333 ) — (7,612 ) 51,101 (63,186 ) Income/(loss) before taxes (66,342 ) (111,274 ) 10,739 3,552 51,101 (112,224 ) Income tax expense/(benefit) — (45,974 ) (1,323 ) 2 — (47,295 ) Net income/(loss) (66,342 ) (65,300 ) 12,062 3,550 51,101 (64,929 ) Less: net gain attributable to noncontrolling interests — 1,042 — 371 — 1,413 Net income/(loss) excluding noncontrolling interests $ (66,342 ) $ (66,342 ) $ 12,062 $ 3,179 $ 51,101 $ (66,342 ) NATIONSTAR MORTGAGE HOLDINGS INC. CONSOLIDATING STATEMENT OF INCOME (LOSS) FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2015 Nationstar Issuer Guarantor Non-Guarantor Eliminations Consolidated Revenues: Service related $ — $ 528,839 $ 13,033 $ 342,285 $ — $ 884,157 Net gain on mortgage loans held for sale — 483,922 — 32,830 — 516,752 Total revenues — 1,012,761 13,033 375,115 — 1,400,909 Expenses: Salaries, wages and benefits — 411,017 3,626 163,069 — 577,712 General and administrative — 557,847 1,928 133,562 — 693,337 Total expenses — 968,864 5,554 296,631 — 1,271,049 Other income/(expense): Interest income — 215,663 — 27,769 — 243,432 Interest expense — (388,024 ) — (51,285 ) — (439,309 ) Gain on interest rate swaps and caps — 55 — (618 ) — (563 ) Gain/(loss) from subsidiaries (40,098 ) 61,615 — — (21,517 ) — Total other income/(expense) (40,098 ) (110,691 ) — (24,134 ) (21,517 ) (196,440 ) Income/(loss) before taxes (40,098 ) (66,794 ) 7,479 54,350 (21,517 ) (66,580 ) Income tax expense/(benefit) — (30,659 ) — 10 — (30,649 ) Net income/(loss) (40,098 ) (36,135 ) 7,479 54,340 (21,517 ) (35,931 ) Less: net gain attributable to noncontrolling interests — 3,963 — 204 — 4,167 Net income/(loss) excluding noncontrolling interests $ (40,098 ) $ (40,098 ) $ 7,479 $ 54,136 $ (21,517 ) $ (40,098 ) NATIONSTAR MORTGAGE HOLDINGS INC. CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2015 Nationstar Issuer Guarantor Non-Guarantor Eliminations Consolidated Operating Activities: Net income/(loss) $ (40,098 ) $ (40,098 ) $ 7,479 $ 54,136 $ (21,517 ) $ (40,098 ) Reconciliation of net income to net cash attributable to operating activities: (Gain)/loss from subsidiaries 40,098 (61,615 ) — — 21,517 — Noncontrolling interest 3,963 204 4,167 Share-based compensation — 8,476 — 6,861 — 15,337 Net tax effect of stock grants — (1,095 ) — — — (1,095 ) Loss on foreclosed real estate and other — — — — — — Gain on mortgage loans held for sale — (481,039 ) — (35,713 ) — (516,752 ) Mortgage loans originated and purchased, net of fees — (13,136,799 ) — (833,236 ) — (13,970,035 ) Repurchases of loans and foreclosures out of Ginnie Mae securitizations — (1,392,858 ) — — — (1,392,858 ) Proceeds on sale of and payments of mortgage loans held for sale — 14,277,068 — 771,746 — 15,048,814 (Gain)/loss on derivatives including ineffectiveness — (55 ) — 618 — 563 Depreciation and amortization — 29,672 — 11,594 — 41,266 Amortization/(accretion) of premiums/(discounts) — (4,028 ) — (3,367 ) — (7,395 ) Fair value changes in excess spread financing — (23,357 ) — — — (23,357 ) Fair value changes and amortization/accretion of mortgage servicing rights — 499,905 — — — 499,905 Fair value change in mortgage servicing rights financing liability — 7,093 — — — 7,093 Changes in assets and liabilities: Advances — 417,021 — 2,277 — 419,298 Reverse mortgage interests — 8,147 — (173,110 ) — (164,963 ) Other assets 6,200 167,774 (5,703 ) (22,564 ) — 145,707 Payables and accrued liabilities — (125,407 ) 1,572 (3,120 ) — (126,955 ) Net cash attributable to operating activities $ 6,200 $ 152,768 $ 3,552 $ (223,878 ) $ — $ (61,358 ) Nationstar Issuer Guarantor Non-Guarantor Eliminations Consolidated Investing activities: Property and equipment additions, net of disposals — (23,446 ) (35 ) (20,588 ) — (44,069 ) Purchase of forward mortgage servicing rights, net of liabilities incurred — (4,815,684 ) — — — (4,815,684 ) Purchases of reverse mortgage servicing rights and interests — (614,602 ) — — — (614,602 ) Sale of forward service rights — 41,197 — — — 41,197 Acquisitions, net — — — (44,858 ) — (44,858 ) Net cash attributable to investing activities — (5,412,535 ) (35 ) (65,446 ) — (5,478,016 ) Financing activities: Transfers to/from restricted cash, net — (9,273 ) (3 ) (182,426 ) — (191,702 ) Issuance of common stock, net of issuance cost — 497,761 — — — 497,761 Debt financing costs — (10,668 ) — — — (10,668 ) Increase (decrease) advance facilities — 630,952 — 99,990 — 730,942 Increase (decrease) warehouse facilities — (291,182 ) — 139,836 — (151,346 ) Proceeds from HECM Securitizations — — — 342,403 — 342,403 Repayment of HECM Securitizations — — — (102,687 ) — (102,687 ) Issuance of excess spread financing — 262,976 — — — 262,976 Repayment of excess spread financing — (154,706 ) — — — (154,706 ) Increase in participating interest financing in reverse mortgage interests — 4,629,380 — — — 4,629,380 Repayment of nonrecourse debt–Legacy assets — (1,293 ) — (8,976 ) — (10,269 ) Net tax benefit for stock grants issued — 1,095 — — — 1,095 Redemption of shares for stock vesting (6,200 ) — — — — (6,200 ) Net cash attributable to financing activities (6,200 ) 5,555,042 (3 ) 288,140 — 5,836,979 Net increase/(decrease) in cash — 295,275 3,514 (1,184 ) — 297,605 Cash and cash equivalents at beginning of period $ — $ 279,770 $ 288 $ 18,944 $ — $ 299,002 Cash and cash equivalents at end of period $ — $ 575,045 $ 3,802 $ 17,760 $ — $ 596,607 NATIONSTAR MORTGAGE HOLDINGS INC. CONSOLIDATING BALANCE SHEET DECEMBER 31, 2014 Nationstar Issuer Guarantor (Subsidiaries) Non-Guarantor (Subsidiaries) Eliminations Consolidated Assets Cash and cash equivalents $ — $ 279,770 $ 288 $ 18,944 $ — $ 299,002 Restricted cash — 177,090 — 108,440 — 285,530 Mortgage servicing rights — 2,961,321 — — — 2,961,321 Advances — 2,544,065 — 2,297 — 2,546,362 Reverse mortgage interests — 2,111,801 — 341,268 — 2,453,069 Mortgage loans held for sale — 1,243,700 — 34,231 — 1,277,931 Mortgage loans held for investment, net — 1,945 — 189,624 — 191,569 Property and equipment, net — 114,903 835 13,873 — 129,611 Derivative financial instruments — 87,911 — 3,140 — 91,051 Other assets 16,383 1,069,061 272,654 1,328,078 (1,808,947 ) 877,229 Investment in subsidiaries 1,207,895 450,363 — — (1,658,258 ) — Total Assets $ 1,224,278 $ 11,041,930 $ 273,777 $ 2,039,895 $ (3,467,205 ) $ 11,112,675 Liabilities and members’ equity Advance facilities $ — $ 570,792 $ — $ 1,330,991 $ — $ 1,901,783 Warehouse facilities — 1,539,994 — 32,628 — 1,572,622 Unsecured senior notes — 2,159,231 — — — 2,159,231 Payables and accrued liabilities — 1,282,895 25 39,158 — 1,322,078 Payables to affiliates — 1,683,606 894 124,447 (1,808,947 ) — Derivative financial instruments — 18,525 — — — 18,525 MSR related liabilities - nonrecourse — 1,080,465 — — — 1,080,465 Mortgage servicing liabilities — 65,382 — — — 65,382 Other nonrecourse debt — 1,433,145 — 335,166 — 1,768,311 Total liabilities — 9,834,035 919 1,862,390 (1,808,947 ) 9,888,397 Total equity 1,224,278 1,207,895 272,858 177,505 (1,658,258 ) 1,224,278 Total liabilities and equity $ 1,224,278 $ 11,041,930 $ 273,777 $ 2,039,895 $ (3,467,205 ) $ 11,112,675 NATIONSTAR MORTGAGE HOLDINGS INC. CONSOLIDATING STATEMENT OF INCOME (LOSS) FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2014 Nationstar Issuer Guarantor Non-Guarantor Eliminations Consolidated Revenues: Service related $ — $ 310,821 $ (12,969 ) $ 80,790 $ (17,133 ) $ 361,509 Net gain on mortgage loans held for sale — 121,912 — 4,124 16,779 142,815 Total revenues — 432,733 (12,969 ) 84,914 (354 ) 504,324 Expenses: Salaries, wages and benefits — 135,686 750 24,321 — 160,757 General and administrative — 137,192 (2,958 ) 32,233 — 166,467 Total expenses — 272,878 (2,208 ) 56,554 — 327,224 Other income/(expense): Interest income — 38,403 — 4,557 354 43,314 Interest expense — (106,771 ) — (9,902 ) — (116,673 ) Gain on disposal of property — 4,898 — — — 4,898 Gain/(loss) on interest rate swaps and caps — 145 — 795 — 940 Gain/(loss) from subsidiaries 111,225 13,049 — — (124,274 ) — Total other income/(expense) 111,225 (50,276 ) — (4,550 ) (123,920 ) (67,521 ) Income before taxes 111,225 109,579 (10,761 ) 23,810 (124,274 ) 109,579 Income tax expense/(benefit) — (1,700 ) — — — (1,700 ) Net Income/(loss) 111,225 111,279 (10,761 ) 23,810 (124,274 ) 111,279 Less: net gain attributable to noncontrolling interests — 54 — — — 54 Net income/(loss) excluding noncontrolling interests $ 111,225 $ 111,225 $ (10,761 ) $ 23,810 $ (124,274 ) $ 111,225 NATIONSTAR MORTGAGE HOLDINGS INC. CONSOLIDATING STATEMENT OF INCOME (LOSS) FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2014 Nationstar Issuer Guarantor Non-Guarantor Eliminations Consolidated Revenues: Service related $ — $ 878,169 $ 45,586 $ 210,488 $ (54,206 ) $ 1,080,037 Net gain on mortgage loans held for sale — 386,461 — 4,100 53,106 443,667 Total revenues — 1,264,630 45,586 214,588 (1,100 ) 1,523,704 Expenses: Salaries, wages and benefits — 418,190 4,257 48,957 — 471,404 General and administrative — 427,669 1,738 94,257 — 523,664 Total expenses — 845,859 5,995 143,214 — 995,068 Other income/(expense): Interest income — 116,258 — 12,840 1,100 130,198 Interest expense — (367,784 ) — (44,911 ) — (412,695 ) Gain on disposal of property — 4,898 — — — 4,898 Gain/(loss) on interest rate swaps and caps — 652 — 2,156 — 2,808 Gain/(loss) from subsidiaries 201,716 81,050 — — (282,766 ) — Total other income/(expense) 201,716 (164,926 ) — (29,915 ) (281,666 ) (274,791 ) Income before taxes 201,716 253,845 39,591 41,459 (282,766 ) 253,845 Income tax expense/(benefit) — 52,242 — — — 52,242 Net Income/(loss) 201,716 201,603 39,591 41,459 (282,766 ) 201,603 Less: net gain attributable to noncontrolling interests — (113 ) — — — (113 ) Net income/(loss) excluding noncontrolling interests $ 201,716 $ 201,716 $ 39,591 $ 41,459 $ (282,766 ) $ 201,716 NATIONSTAR MORTGAGE HOLDINGS INC. CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2014 Nationstar Issuer Guarantor Non-Guarantor Eliminations Consolidated Operating activities: Net income/(loss) $ 201,716 $ 201,716 $ 39,591 $ 41,459 $ (282,766 ) $ 201,716 Reconciliation of net income to net cash attributable to operating activities: (Gain)/loss from subsidiaries (201,716 ) (81,050 ) — — 282,766 — Noncontrolling interest — 306 — — — 306 Share-based compensation — 11,344 — — — 11,344 Excess tax benefit from share based compensation — (2,197 ) — — — (2,197 ) Net (gain)/loss on mortgage loans held for sale — (386,461 ) — (4,100 ) (53,106 ) (443,667 ) Mortgage loans originated and purchased, net of fees — (13,272,856 ) — — — (13,272,856 ) Repurchases of loans and foreclosures out of Ginnie Mae securitizations — (3,284,336 ) — — — (3,284,336 ) Proceeds on sale of and payments of mortgage loans held for sale and held for investment — 17,589,098 — (25,493 ) 53,106 17,616,711 (Gain)/loss on swaps and caps — (652 ) — (2,156 ) — (2,808 ) Cash settlement on derivative financial instruments — — — 1,352 — 1,352 Depreciation and amortization — 27,148 89 2,726 — 29,963 Amortization/(accretion) of premiums/(discounts) — 18,578 — (1,918 ) — 16,660 Fair value changes in excess spread financing — 61,080 — — — 61,080 Fair value changes and amortization/accretion of mortgage servicing rights — 128,227 — — — 128,227 Fair value change in mortgage servicing rights financing liability — (38,260 ) — — — (38,260 ) Changes in assets and liabilities: Advances — (3,332,289 ) 467 3,996,133 — 664,311 Reverse mortgage interests — (630,139 ) — — — (630,139 ) Other assets 4,755 1,864,514 (37,347 ) (1,558,527 ) 69 273,464 Payables and accrued liabilities — (38,453 ) (5,950 ) 19,011 (69 ) (25,461 ) Net cash attributable to operating activities $ 4,755 $ (1,164,682 ) $ (3,150 ) $ 2,468,487 $ — $ 1,305,410 Nationstar Issuer Guarantor Non-Guarantor Eliminations Consolidated Investing activities: Property and equipment additions, net of disposals — (29,517 ) (69 ) (11,981 ) — (41,567 ) Gain on disposal of building — 10,412 — — — 10,412 Purchase of forward mortgage servicing rights, net of liabilities incurred — (317,247 ) — — — (317,247 ) Proceeds from sale of servicer advances — 512,527 — — — 512,527 Proceeds from sales of REO — — — — — — Acquisitions, net — (18,000 ) — — — (18,000 ) Net cash attributable to investing activities — 158,175 (69 ) (11,981 ) — 146,125 Financing activities: Transfers to/from restricted cash — 100,185 3 182,101 — 282,289 Repayment of unsecured senior notes — (285,000 ) — — — (285,000 ) Debt financing costs — (11,461 ) — — — (11,461 ) Increase/(decrease) in advance facilities — 687,306 — (2,127,044 ) — (1,439,738 ) Increase/(decrease) in warehouse facilities — — — (502,403 ) — (502,403 ) Issuance of excess spread financing — 150,951 — — — 150,951 Repayment of excess servicing spread financing — (135,897 ) — — — (135,897 ) Increase in participating interest financing in reverse mortgage interests — 279,636 — — — 279,636 Proceeds from mortgage servicing rights financing — 52,835 — — — 52,835 Repayment of nonrecourse debt–Legacy assets — — — (12,356 ) — (12,356 ) Excess tax benefit from share-based compensation — 2,197 — — — 2,197 Surrender of shares relating to stock vesting (4,755 ) — — — — (4,755 ) Net cash attributable to financing activities (4,755 ) 840,752 3 (2,459,702 ) — (1,623,702 ) Net increase in cash and cash equivalents — (165,755 ) (3,216 ) (3,196 ) — (172,167 ) Cash and cash equivalents at beginning of period — 422,268 3,907 15,727 — 441,902 Cash and cash equivalents at end of period $ — $ 256,513 $ 691 $ 12,531 $ — $ 269,735 |