SEGMENT REPORTING | SEGMENT REPORTING At December 31, 2022, Rithm Capital’s reportable segments include (i) Origination, (ii) Servicing, (iii) MSR Related Investments, (iv) Residential Securities, Properties and Loans, (v) Consumer Loans, (vi) Mortgage Loans Receivable and (vii) Corporate. The Corporate segment primarily consists of general and administrative expenses, corporate cash and related interest income, unsecured senior notes (Note 19) and related interest expense. In 2021, Rithm Capital reevaluated the composition and number of its reportable segments based on the significance of certain business activities to its operations and performance evaluation, which drive resource allocation. Based on this reevaluation, the Company revised its presentation and composition of reportable segments. In the beginning of the third quarter of 2021, MSR assets serviced by Newrez (previously reflected within the MSR Related Investments Segment) and Caliber are reflected within Servicing. MSRs owned by third-parties but serviced by the Company’s subsidiaries are also reflected within Servicing. MSR assets sub-serviced by third-parties (PHH, LoanCare, Flagstar, Valon and Mr. Cooper) continue to be reflected as part of the MSR Related Investments. During the fourth quarter of 2021, the Mortgage Loans Receivable segment was added to reflect Genesis and consists of a platform that originates construction, renovation and bridge loans. Segment information for prior periods have been restated to reflect these changes. The following tables summarize segment financial information, which in total reconciles to the same data for Rithm Capital as a whole: Origination and Servicing Residential Securities, Properties and Loans Origination Servicing MSR Related Investments Total Origination and Servicing (A) Real Estate Properties and Residential Mortgage Loans Consumer Mortgage Loans Receivable Corporate Total Year Ended December 31, 2022 Servicing fee revenue, net and interest income from MSRs and MSR financing $ — $ 1,431,947 $ 400,017 $ 1,831,964 $ — $ — $ — $ — $ — $ 1,831,964 Change in fair value of MSRs and MSR financing receivables (includes realization of cash flows of $(631,120)) — 731,222 1,528 732,750 — — — — — 732,750 Servicing revenue, net — 2,163,169 401,545 2,564,714 — — — — — 2,564,714 Interest income 173,947 152,687 105,279 431,913 298,544 89,476 68,788 166,479 20,781 1,075,981 Gain on originated residential mortgage loans, held-for-sale, net 1,039,939 87,343 — 1,129,787 — (43,555) — — — 1,086,232 Total revenues 1,213,886 2,403,199 506,824 4,126,414 298,544 45,921 68,788 166,479 20,781 4,726,927 Interest expense 123,350 201,706 107,849 432,905 166,937 78,706 8,066 64,188 40,199 791,001 G&A and other 1,219,271 503,434 195,415 1,918,120 3,720 60,682 8,277 64,277 497,972 2,553,048 Total operating expenses 1,342,621 705,140 303,264 2,351,025 170,657 139,388 16,343 128,465 538,171 3,344,049 Change in fair value of investments — (1,812) (11,386) (13,198) 1,055,346 37,102 (36,739) 65,779 — 1,108,290 Gain (loss) on settlement of investments, net — (1,378) (5,883) (7,261) (1,382,605) 67,465 — (37,345) 67 (1,359,679) Other income (loss), net 6,256 767 42,635 49,658 (9,174) 76,895 26,548 12,243 (24,858) 131,312 Total other income (loss) 6,256 (2,423) 25,366 29,199 (336,433) 181,462 (10,191) 40,677 (24,791) (120,077) Income (loss) before income taxes (122,479) 1,695,636 228,926 1,804,588 (208,546) 87,995 42,254 78,691 (542,181) 1,262,801 Income tax (benefit) expense (30,397) 357,715 40,678 367,996 — (5,333) 33 (7,792) (75,388) 279,516 Net income (loss) $ (92,082) $ 1,337,921 $ 188,248 $ 1,436,592 $ (208,546) $ 93,328 $ 42,221 $ 86,483 $ (466,793) $ 983,285 Noncontrolling interests in income (loss) of consolidated subsidiaries 2,716 — 2,850 5,566 — — 23,200 — — 28,766 Dividends on preferred stock — — — — — — — — 89,726 89,726 Net income (loss) attributable to common stockholders $ (94,798) $ 1,337,921 $ 185,398 $ 1,431,026 $ (208,546) $ 93,328 $ 19,021 $ 86,483 $ (556,519) $ 864,793 (A) Includes elimination of intercompany transactions of $2.5 million primarily related to loan sales. Origination and Servicing Residential Securities, Properties and Loans Origination Servicing MSR Related Investments Total Origination and Servicing Real Estate Properties and Residential Mortgage Loans Consumer Mortgage Loans Receivable Corporate Total December 31, 2022 Investments $ 2,066,798 $ 7,304,637 $ 2,091,507 $ 11,462,942 $ 8,289,277 $ 2,248,591 $ 363,756 $ 2,064,028 $ — $ 24,428,594 Cash and cash equivalents 163,452 440,739 276,690 880,881 381,456 361 605 52,441 20,764 1,336,508 Restricted cash 24,316 136,933 69,347 230,596 4,604 4,627 15,930 25,369 — 281,126 Other assets 224,705 2,204,127 3,000,911 5,429,743 248,283 324,119 29,375 170,129 146,260 6,347,909 Goodwill 11,836 12,540 5,092 29,468 — — — 55,731 — 85,199 Total assets $ 2,491,107 $ 10,098,976 $ 5,443,547 $ 18,033,630 $ 8,923,620 $ 2,577,698 $ 409,666 $ 2,367,698 $ 167,024 $ 32,479,336 Debt $ 1,909,030 $ 4,751,454 $ 3,272,945 $ 9,933,429 $ 7,430,463 $ 1,937,395 $ 299,498 $ 1,733,579 $ 567,371 $ 21,901,735 Other liabilities 214,148 2,081,536 35,052 2,330,736 776,785 272,484 1,176 25,818 160,534 3,567,533 Total liabilities 2,123,178 6,832,990 3,307,997 12,264,165 8,207,248 2,209,879 300,674 1,759,397 727,905 25,469,268 Total equity 367,929 3,265,986 2,135,550 5,769,465 716,372 367,819 108,992 608,301 (560,881) 7,010,068 Noncontrolling interests in equity of consolidated subsidiaries 12,437 — 12,193 24,630 — — 42,437 — — 67,067 Total Rithm Capital stockholders’ equity $ 355,492 $ 3,265,986 $ 2,123,357 $ 5,744,835 $ 716,372 $ 367,819 $ 66,555 $ 608,301 $ (560,881) $ 6,943,001 Investments in equity method investees $ — $ — $ 72,437 $ 72,437 $ — $ — $ — $ — $ — $ 72,437 Origination and Servicing Residential Securities, Properties and Loans Origination Servicing MSR Related Investments Total Origination and Servicing (A) Real Estate Properties and Residential Mortgage Loans Consumer Mortgage Loans Receivable Corporate Total Year Ended December 31, 2021 Servicing fee revenue, net and interest income from MSRs and MSR financing $ (4,089) $ 1,025,888 $ 537,755 $ 1,559,554 $ — $ — $ — $ — $ — $ 1,559,554 Change in fair value of MSRs and MSR financing receivables (includes realization of cash flows of $(1,192,646)) — (313,655) (261,698) (575,353) — — — — — (575,353) Servicing revenue, net (4,089) 712,233 276,057 984,201 — — — — — 984,201 Interest income 188,053 20,629 49,162 257,844 293,989 139,658 93,847 4,219 21,339 810,896 Gain on originated residential mortgage loans, held-for-sale, net 1,704,363 101,764 (138,505) 1,781,204 9,878 35,827 — — — 1,826,909 Total revenues 1,888,327 834,626 186,714 3,023,249 303,867 175,485 93,847 4,219 21,339 3,622,006 Interest expense 121,392 97,696 104,838 323,926 47,037 76,273 10,999 1,000 38,073 497,308 G&A and other 1,223,668 395,007 273,748 1,892,423 4,620 90,377 10,856 1,802 119,686 2,119,764 Total operating expenses 1,345,060 492,703 378,586 2,216,349 51,657 166,650 21,855 2,802 157,759 2,617,072 Change in fair value of investments — — (22,336) (22,336) (101,566) 155,758 (20,133) — — 11,723 Gain (loss) on settlement of investments, net — (4,766) (35,116) (39,882) (254,672) 60,164 — — (171) (234,561) Other income (loss), net 2,346 742 79,355 82,443 3,515 94,765 1,935 — (946) 181,712 Total other income (loss) 2,346 (4,024) 21,903 20,225 (352,723) 310,687 (18,198) — (1,117) (41,126) Income (loss) before income taxes 545,613 337,899 (169,969) 827,125 (100,513) 319,522 53,794 1,417 (137,537) 963,808 Income tax (benefit) expense 115,289 17,828 (26,553) 106,564 — 51,579 83 — — 158,226 Net income (loss) $ 430,324 $ 320,071 $ (143,416) $ 720,561 $ (100,513) $ 267,943 $ 53,711 $ 1,417 $ (137,537) $ 805,582 Noncontrolling interests in income (loss) of consolidated subsidiaries 11,298 — (1,800) 9,498 — — 23,858 — — 33,356 Dividends on preferred stock — — — — — — — — 66,744 66,744 Net income (loss) attributable to common stockholders $ 419,026 $ 320,071 $ (141,616) $ 711,063 $ (100,513) $ 267,943 $ 29,853 $ 1,417 $ (204,281) $ 705,482 (A) Includes elimination of intercompany transactions of $113.6 million primarily related to loan sales. Origination and Servicing Residential Securities, Properties and Loans Origination Servicing MSR Related Investments Total Origination and Servicing Real Estate Properties and Residential Mortgage Loans Consumer Mortgage Loans Receivable Corporate Total December 31, 2021 Investments $ 8,829,598 $ 5,439,613 $ 2,776,078 $ 17,045,289 $ 9,396,539 $ 3,099,294 $ 507,291 $ 1,515,762 $ — $ 31,564,175 Cash and cash equivalents 587,685 250,294 288,900 1,126,879 197,559 22 1,437 5,653 1,025 1,332,575 Restricted cash 32,803 95,785 27,182 155,770 15,342 2,482 21,961 — 312 195,867 Other assets 969,338 2,728,253 1,926,482 5,624,073 389,309 125,647 39,662 106,615 279,068 6,564,374 Goodwill 11,836 12,540 5,092 29,468 — — — 55,731 — 85,199 Total assets $ 10,431,260 $ 8,526,485 $ 5,023,734 $ 23,981,479 $ 9,998,749 $ 3,227,445 $ 570,351 $ 1,683,761 $ 280,405 $ 39,742,190 Debt $ 8,251,702 $ 4,131,297 $ 3,561,342 $ 15,944,341 $ 9,040,309 $ 2,440,693 $ 460,314 $ 1,252,660 $ 642,670 $ 29,780,987 Other liabilities 425,582 2,323,315 182,460 2,931,357 6,991 179,260 583 8,541 165,091 3,291,823 Total liabilities 8,677,284 6,454,612 3,743,802 18,875,698 9,047,300 2,619,953 460,897 1,261,201 807,761 33,072,810 Total equity 1,753,976 2,071,873 1,279,932 5,105,781 951,449 607,492 109,454 422,560 (527,356) 6,669,380 Noncontrolling interests in equity of consolidated subsidiaries 15,683 — 10,251 25,934 — — 39,414 — — 65,348 Total Rithm Capital stockholders’ equity $ 1,738,293 $ 2,071,873 $ 1,269,681 $ 5,079,847 $ 951,449 $ 607,492 $ 70,040 $ 422,560 $ (527,356) $ 6,604,032 Investments in equity method investees $ — $ — $ 105,592 $ 105,592 $ — $ — $ — $ — $ — $ 105,592 Origination and Servicing Residential Securities, Properties and Loans Origination Servicing MSR Related Investments Total Origination and Servicing (A) Real Estate Properties and Residential Mortgage Loans Consumer Mortgage Loans Receivable Corporate Total Year Ended December 31, 2020 Servicing fee revenue, net and interest income from MSRs and MSR financing $ (11,519) $ 891,191 $ 762,600 $ 1,642,272 $ — $ — $ — $ — $ — $ 1,642,272 Change in fair value of MSRs and MSR financing receivables (includes realization of cash flows of $(1,583,628)) — (1,094,339) (1,074,570) (2,168,909) — — — — — (2,168,909) Servicing revenue, net (11,519) (203,148) (311,970) (526,637) — — — — — (526,637) Interest income 63,160 16,897 58,517 138,574 355,916 175,963 124,512 — — 794,965 Gain on originated residential mortgage loans, held-for-sale, net 1,289,584 47,277 23,860 1,400,552 (13,398) 11,938 — — — 1,399,092 Total revenues 1,341,225 (138,974) (229,593) 1,012,489 342,518 187,901 124,512 — — 1,667,420 Interest expense 45,676 76,884 157,230 279,790 157,371 87,958 22,587 — 36,763 584,469 G&A and other 494,398 368,208 155,882 1,018,488 7,639 62,900 10,301 — 109,893 1,209,221 Total operating expenses 540,074 445,092 313,112 1,298,278 165,010 150,858 32,888 — 146,656 1,793,690 Change in fair value of investments — — (18,958) (18,958) (25,012) (107,604) 2,816 — — (148,758) Gain (loss) on settlement of investments, net — (5,486) (11,227) (16,713) (828,525) (19,655) (4,183) — (61,055) (930,131) Other income (loss), net 433 (1,738) 39,690 38,385 (11,071) (113,428) (8,386) — (41,109) (135,609) Total other income (loss) 433 (7,224) 9,505 2,714 (864,608) (240,687) (9,753) — (102,164) (1,214,498) Income (loss) before income taxes 801,584 (591,290) (533,200) (283,075) (687,100) (203,644) 81,871 — (248,820) (1,340,768) Income tax (benefit) expense 211,359 (58,288) (71,719) 81,352 — (65,215) 779 — — 16,916 Net income (loss) $ 590,225 $ (533,002) $ (461,481) $ (364,427) $ (687,100) $ (138,429) $ 81,092 $ — $ (248,820) $ (1,357,684) Noncontrolling interests in income (loss) of consolidated subsidiaries 15,625 — 891 16,516 — — 36,158 — — 52,674 Dividends on preferred stock — — — — — — — — 54,295 54,295 Net income (loss) attributable to common stockholders $ 574,600 $ (533,002) $ (462,372) $ (380,943) $ (687,100) $ (138,429) $ 44,934 $ — $ (303,115) $ (1,464,653) (A) Includes elimination of intercompany transactions of $39.8 million primarily related to loan sales. Servicing Segment Revenues The table below summarizes the components of servicing segment revenues: Year Ended December 31, 2022 2021 2020 Base servicing MSR assets $ 1,187,130 $ 731,924 $ 611,669 Residential whole loans 11,354 16,448 16,081 Third party 92,589 103,617 139,480 1,291,073 851,989 767,230 Other fees Ancillary and other fees (A) 140,874 173,899 123,961 Change in fair value due to: Realization of cash flows (414,017) (783,349) (792,680) Change in valuation inputs and assumptions and other 1,145,239 469,694 (301,659) Total servicing fees $ 2,163,169 $ 712,233 $ (203,148) Servicing data unpaid principal balance (“UPB”) (period end) (in millions) UPB – MSR assets $ 401,897 $ 389,852 $ 220,880 UPB – Residential whole loans 8,630 14,097 9,993 UPB – Third party 93,036 78,814 66,892 |